41.69
Revenue€B
59.22
64.36
68.77
73.27
80.42
88.32
94.63
102.8
113.2
121.0
44.83
8.52%
8.29%
51
13.24
Revenue growth%
4.70
4.73
3.82
6.56
5.69
5.65
2.85
1.23
0.90
0.40
7.83
1.23
4.26
81
16.38
Gross margin%
10.94
11.09
13.92
14.23
16.82
19.48
16.50
18.79
20.38
17.53
21.96
18.79
16.66
81
11.43
Operating margin%
30.50
31.92
29.63
27.14
28.37
30.62
33.09
33.20
34.81
36.25
23.48
33.20
31.27
8
15.01
Net margin%
6.99
6.33
9.06
8.01
5.08
3.24
0.77
0.40
1.70
0.40
27.94
0.77
4.16
31
35.62
P/E ratio (avg)x
14.58
17.50
18.66
19.92
23.02
22.78
25.02
29.55
29.18
28.95
15.14
28.95
22.90
94
17.34
EV/EBITx
12.39
13.52
16.08
18.58
21.32
22.09
24.26
28.06
32.62
35.05
20.49
28.06
21.71
87
6.41
FCF yield (avg)%
18.30
16.83
17.07
16.70
14.82
16.00
16.78
15.58
14.23
11.90
6.52
15.58
16.35
72
29.96
FCF margin%
20.22
22.06
23.66
21.49
21.77
20.52
21.54
23.07
25.68
22.86
2.86
22.86
21.92
39
0.208
FCF / Net incomex
0.439
0.480
0.493
0.498
0.487
0.505
0.492
0.486
0.533
0.542
1.779
0.505
0.493
41
12.49
ROIC%
16.06
16.12
14.37
14.13
12.03
13.10
10.36
10.28
12.44
11.28
10.40
11.28
12.77
74
5.16
Return on equity%
29.88
31.43
29.34
31.29
34.22
33.92
31.29
29.65
28.25
30.31
10.52
30.31
30.80
79
17.49
Return on assets%
19.16
20.87
20.94
20.42
21.80
19.40
17.63
15.08
15.48
16.56
10.17
16.56
19.28
94
2.64
EPS€
12.13
13.05
12.05
12.87
13.14
12.93
12.35
12.64
14.13
13.04
2.87
(0.15%)
1.82%
—
19.08
EPS growth%
4.20
5.16
4.11
5.83
8.44
6.93
9.28
6.69
9.04
9.48
3.05
9.04
6.81
51
10.78
Bookvalue per sh€
4.65
4.95
4.96
5.71
6.45
6.19
6.25
6.40
7.51
7.93
4.50
4.21%
5.84%
—
1.72
FCF per share€
8.37
8.75
9.86
10.47
12.34
13.94
14.63
14.86
16.23
18.59
2.96
8.55%
9.87%
—
9.39
Dividend per sh€
8.01
8.50
7.81
8.43
8.08
8.67
8.34
9.41
8.85
9.00
12.29
2.18%
1.05%
—
21.43
Div yield (avg)%
26.90
29.58
32.50
30.19
30.76
30.10
31.05
31.47
30.04
28.10
16.73
30.10
30.15
62
7.44
Payout ratio%
11.96
12.27
13.36
12.53
9.84
10.47
12.51
9.60
7.41
9.54
20.04
9.60
11.22
26
2.726
Shares (diluted)B
2.702
2.744
2.825
2.575
2.593
2.631
2.417
2.624
2.398
2.048
2.608
(4.61%)
(2.87%)
43
7.26
Buyback yield%
12.54
11.89
12.44
12.54
9.94
9.49
7.72
8.82
10.61
9.56
8.06
9.49
10.27
12
1.093
D/E ratiox
1.000
1.046
1.237
1.386
1.564
1.841
1.790
1.837
2.144
2.221
0.342
1.841
1.677
84
13.77
Enterprise value€B
39.39
39.09
42.80
41.65
41.59
44.46
43.29
38.34
39.42
34.97
52.46
(3.41%)
(2.09%)
62
6.318
LT debt€B
23.91
23.30
23.31
21.82
22.53
20.25
21.57
20.07
18.12
16.38
12.42
(6.18%)
(2.89%)
25
Revenue
€121.0B
8.29%
1.00×
Cost of revenue
€84.72B
8.29%
1.00×
Operating expenses
€17.21B
8.45%
1.02×
Cash and investments
16.78%