0.775
Revenue€B
2.357
2.465
2.585
2.698
2.907
3.030
3.212
3.429
3.697
3.886
0.794
5.98%
6.02%
21
26.71
Revenue growth%
3.09
5.99
6.67
4.41
2.71
4.99
7.86
8.36
9.94
9.61
26.59
8.36
6.33
44
16.81
Gross margin%
27.69
29.97
32.20
33.81
35.45
36.56
37.74
39.81
38.04
36.08
14.09
37.74
35.76
85
24.78
Operating margin%
31.54
34.08
36.38
39.07
41.76
42.98
44.31
47.13
46.54
48.57
3.35
46.54
42.37
39
13.47
Net margin%
35.83
35.36
33.95
35.45
37.60
40.26
41.18
42.57
42.02
42.82
21.89
42.02
38.93
68
16.72
P/E ratio (avg)x
24.06
21.24
22.84
22.66
21.02
23.37
25.48
24.25
26.83
24.39
9.795
24.39
23.72
57
19.88
EV/EBITx
32.51
34.06
35.87
38.61
41.44
43.97
41.84
48.19
50.71
55.78
22.76
48.19
41.64
92
12.17
FCF yield (avg)%
24.09
21.99
22.71
21.25
19.23
21.86
22.79
24.34
27.31
28.13
18.53
24.34
22.75
72
7.53
FCF margin%
15.84
18.62
16.85
16.12
13.15
11.34
13.24
14.66
13.08
15.70
6.42
13.24
15.18
18
1.193
FCF / Net incomex
0.652
0.639
0.697
0.847
1.027
1.087
1.117
1.276
1.455
1.673
0.831
1.276
1.057
64
11.74
ROIC%
14.98
14.42
15.67
14.26
13.72
15.05
16.87
18.46
16.63
14.88
10.37
16.63
15.01
82
23.91
Return on equity%
33.02
31.05
31.47
33.19
31.77
31.69
31.61
31.42
31.62
34.12
17.45
31.62
31.65
31
2.82
Return on assets%
9.51
11.42
11.07
12.26
10.45
12.73
15.26
12.38
10.79
13.49
9.68
12.73
11.84
14
5.74
EPS€
5.71
6.17
6.39
6.02
6.12
6.07
5.66
4.81
5.01
5.02
6.22
(3.86%)
(1.65%)
—
25.15
EPS growth%
24.20
26.07
24.71
26.12
26.14
23.67
25.47
24.64
25.53
27.10
7.91
25.47
25.50
34
5.38
Bookvalue per sh€
1.05
1.11
0.99
1.01
0.87
0.95
1.03
1.09
0.98
1.04
7.68
3.59%
(1.21%)
—
5.49
FCF per share€
3.89
3.66
3.45
3.97
4.38
4.95
5.01
4.92
5.55
6.37
4.87
7.79%
5.64%
—
3.56
Dividend per sh€
8.04
8.17
8.78
8.29
8.71
7.75
7.60
7.30
6.75
7.35
4.85
(3.35%)
(0.33%)
—
24.31
Div yield (avg)%
32.21
33.40
34.70
31.86
34.21
33.08
34.43
35.02
32.59
34.44
7.51
34.43
33.80
81
24.88
Payout ratio%
19.19
16.24
14.95
17.95
16.21
15.93
17.25
18.23
16.89
15.49
20.15
16.89
16.57
15
213.4
Shares (diluted)M
385.3
382.3
417.3
491.9
577.9
596.3
587.7
604.8
687.0
801.2
222.0
6.75%
8.21%
44
28.62
Buyback yield%
7.43
5.99
3.27
3.99
5.10
4.69
6.87
5.35
3.38
3.70
2.90
4.69
4.90
44
1.784
D/E ratiox
1.234
1.189
1.186
1.200
1.104
0.988
1.030
1.126
1.094
1.126
0.943
1.094
1.126
93
0.526
Enterprise value€B
0.777
0.838
0.931
1.013
0.994
1.167
1.324
1.379
1.339
1.574
0.148
9.63%
7.19%
54
1.772
LT debt€B
0.211
0.220
0.234
0.239
0.230
0.240
0.216
0.225
0.217
0.219
1.568
(0.95%)
0.37%
75
Revenue
€3.886B
6.02%
1.00×
Cost of revenue
€2.629B
6.10%
1.01×
Operating expenses
€770.6M
5.90%
0.99×
Cash and investments
15.93%