1.172
Revenue€B
1.164
1.250
1.320
1.413
1.457
1.556
1.634
1.750
1.816
1.262
1.319
5.14%
5.30%
66
19.66
Revenue growth%
12.63
9.66
10.63
9.45
9.90
12.66
12.21
14.13
16.39
21.36
16.82
12.66
12.42
55
27.40
Gross margin%
32.32
32.41
31.51
32.31
32.13
33.35
35.29
36.84
35.57
15.22
22.99
35.29
32.83
36
29.36
Operating margin%
22.08
23.10
24.71
25.18
27.66
30.38
28.16
29.36
27.78
14.08
28.41
28.16
26.42
86
26.97
Net margin%
4.89
3.46
0.97
0.82
0.40
0.40
0.40
0.62
3.53
19.41
18.63
0.40
0.89
44
27.14
P/E ratio (avg)x
46.59
48.28
53.80
55.30
56.51
61.95
70.47
70.14
74.88
6.710
30.44
70.14
55.91
91
22.88
EV/EBITx
68.79
68.82
76.33
77.86
80.09
88.35
98.51
102.5
101.7
13.98
15.56
98.51
78.98
92
27.38
FCF yield (avg)%
20.24
17.88
18.88
19.71
18.21
17.70
14.75
15.40
15.57
28.33
11.86
15.57
18.04
21
21.58
FCF margin%
4.54
5.36
3.02
5.04
5.37
6.91
8.90
6.36
5.75
28.01
6.51
6.36
5.37
85
1.548
FCF / Net incomex
0.417
0.433
0.410
0.434
0.414
0.458
0.469
0.484
0.543
0.116
1.276
0.469
0.433
57
11.30
ROIC%
24.76
21.85
23.32
21.29
23.82
21.33
19.00
20.22
19.04
5.26
26.43
20.22
21.59
8
27.09
Return on equity%
14.04
12.12
14.10
12.39
10.90
12.08
10.79
12.99
13.95
18.08
3.20
12.08
12.69
56
29.39
Return on assets%
9.36
12.14
9.56
6.95
6.30
5.90
8.08
7.54
7.28
19.38
6.27
7.28
7.81
6
3.97
EPS€
3.07
3.44
3.50
3.90
4.33
4.19
4.60
4.60
4.69
4.09
4.73
3.75%
5.03%
—
25.91
EPS growth%
5.44
7.34
9.26
12.15
10.51
13.21
15.05
15.11
12.95
19.80
22.76
13.21
11.33
18
2.21
Bookvalue per sh€
1.04
1.01
1.06
1.13
1.07
1.11
1.05
1.11
1.10
1.80
4.48
(0.46%)
0.08%
—
0.73
FCF per share€
4.21
3.79
3.37
3.47
3.45
3.06
3.07
3.29
3.58
3.26
4.46
0.59%
(0.75%)
—
1.36
Dividend per sh€
6.10
6.54
6.21
6.03
5.97
5.79
6.27
6.68
7.39
1.12
2.13
4.15%
4.75%
—
4.00
Div yield (avg)%
17.31
18.73
18.63
19.14
20.34
23.19
25.56
23.23
21.82
2.27
10.57
23.19
19.74
45
29.08
Payout ratio%
0.84
1.97
0.48
0.69
1.49
2.53
1.98
2.49
4.98
27.22
8.31
2.49
1.73
59
88.95
Shares (diluted)M
102.5
97.02
112.5
110.3
105.8
120.5
137.5
134.1
132.4
88.52
88.58
3.72%
2.60%
29
2.03
Buyback yield%
29.50
30.52
29.86
27.14
29.11
29.25
30.09
27.84
26.53
3.28
9.67
29.11
29.38
76
0.249
D/E ratiox
0.864
0.917
0.891
0.995
1.099
1.283
1.425
1.439
1.489
1.375
0.980
1.425
1.047
57
1.206
Enterprise value€B
1.455
1.417
1.382
1.492
1.575
1.456
1.639
1.502
1.434
1.140
1.203
(0.80%)
(0.97%)
93
0.294
LT debt€B
1.617
1.833
2.143
2.335
2.662
2.766
3.117
3.097
3.559
1.148
0.126
8.79%
9.81%
26
Revenue
€1.816B
5.30%
1.00×
Cost of revenue
€1.062B
5.42%
1.01×
Operating expenses
€330.6M
5.24%
0.99×
Cash and investments
16.37%