8.607
Revenue€B
12.00
12.68
13.33
13.98
14.55
15.47
16.04
16.68
17.22
18.51
9.042
4.93%
4.71%
6
8.14
Revenue growth%
26.07
25.06
23.14
20.83
20.10
19.01
20.39
19.80
18.86
20.30
15.52
19.80
20.35
89
19.36
Gross margin%
20.49
19.82
19.65
21.29
20.71
18.45
16.68
17.11
19.62
16.73
6.76
17.11
19.64
9
5.62
Operating margin%
0.51
0.40
0.40
1.59
0.40
0.40
0.40
0.40
0.40
0.40
15.79
0.40
0.40
14
8.18
Net margin%
5.52
7.94
10.61
12.29
10.21
9.53
8.23
8.89
7.53
7.42
20.23
8.23
8.56
16
37.57
P/E ratio (avg)x
8.283
8.113
9.624
10.07
11.64
12.40
14.09
14.36
15.48
18.05
11.64
14.36
12.02
50
34.11
EV/EBITx
29.09
26.41
26.58
26.30
24.58
22.87
19.94
18.06
16.93
18.22
23.18
18.22
23.72
31
14.29
FCF yield (avg)%
28.24
30.32
28.30
27.46
25.27
25.94
26.01
27.90
27.26
24.52
12.01
26.01
27.36
28
25.63
FCF margin%
15.42
15.78
18.46
16.52
14.40
16.71
17.35
16.42
18.11
15.48
5.74
16.71
16.47
67
1.434
FCF / Net incomex
0.876
0.867
0.782
0.867
0.894
0.937
0.996
0.895
0.904
0.808
1.659
0.904
0.885
58
20.31
ROIC%
12.90
10.05
8.30
10.71
9.42
7.86
5.59
6.24
3.63
3.41
24.53
5.59
8.08
38
3.14
Return on equity%
23.76
21.58
24.30
22.69
24.83
25.51
23.99
24.42
27.12
27.37
23.77
25.51
24.36
48
6.64
Return on assets%
18.37
16.00
15.10
15.44
12.97
15.25
16.17
18.56
19.96
22.92
12.15
18.56
16.08
88
13.39
EPS€
13.99
14.36
14.72
14.39
15.78
14.24
12.70
14.08
12.81
11.96
14.56
(5.39%)
(2.19%)
—
25.46
EPS growth%
6.34
9.08
8.58
9.34
11.03
9.39
8.14
9.75
6.97
7.77
28.75
8.14
8.83
36
12.24
Bookvalue per sh€
13.06
14.25
14.80
13.60
12.36
13.10
14.17
13.77
12.88
14.68
11.23
3.49%
0.28%
—
9.62
FCF per share€
18.65
19.34
22.10
25.23
29.79
32.50
34.21
40.05
41.21
42.32
14.21
7.27%
8.25%
—
3.45
Dividend per sh€
8.86
9.24
9.66
8.92
9.23
9.81
9.49
8.64
9.06
8.69
9.54
(1.20%)
0.24%
—
21.29
Div yield (avg)%
23.68
22.84
20.81
21.18
18.49
18.90
20.21
21.73
23.96
25.89
8.19
21.73
21.46
34
9.23
Payout ratio%
31.92
32.31
31.66
33.21
31.34
31.66
31.74
31.02
29.33
29.43
8.04
31.02
31.66
73
238.5
Shares (diluted)M
314.6
329.2
366.7
371.0
369.5
399.6
383.7
410.5
441.7
445.3
240.7
3.80%
4.12%
87
6.11
Buyback yield%
33.67
35.68
36.58
34.58
36.77
35.41
37.38
39.64
39.49
38.72
21.36
38.72
36.68
95
0.249
D/E ratiox
0.261
0.269
0.261
0.272
0.283
0.273
0.315
0.344
0.412
0.405
0.250
0.344
0.278
68
4.198
Enterprise value€B
20.17
21.76
23.78
24.31
26.86
27.07
29.55
32.26
32.99
34.37
3.764
5.06%
6.60%
50
5.206
LT debt€B
3.146
3.598
3.512
3.582
3.980
4.470
4.170
4.012
4.351
4.782
11.22
3.74%
3.72%
17
Revenue
€18.51B
4.71%
1.00×
Cost of revenue
€9.159B
4.63%
0.99×
Operating expenses
€2.966B
4.44%
0.97×
Goodwill & intangibles
20.76%