4.244
Revenue€B
6.059
6.204
6.612
6.997
7.229
7.391
7.816
8.034
8.214
8.597
4.561
3.53%
3.78%
91
14.68
Revenue growth%
27.03
27.08
24.61
25.09
23.01
22.74
20.66
19.89
19.71
18.40
22.49
19.89
22.87
10
28.44
Gross margin%
27.61
25.90
23.20
24.78
25.35
27.18
26.88
27.13
24.34
24.59
13.65
26.88
25.62
52
20.83
Operating margin%
5.42
7.41
8.10
5.29
2.76
0.40
0.40
0.40
0.57
2.90
17.52
0.40
2.83
66
7.25
Net margin%
20.87
18.44
15.90
15.83
12.94
10.32
11.21
11.14
12.91
13.01
8.00
11.21
12.97
64
26.36
P/E ratio (avg)x
15.31
16.52
16.56
16.81
17.74
20.23
20.31
20.65
23.92
25.47
28.53
20.65
18.98
35
14.95
EV/EBITx
25.51
28.30
32.72
33.83
38.64
38.14
41.29
48.68
57.02
54.08
22.32
48.68
38.39
75
8.12
FCF yield (avg)%
29.61
28.24
29.05
27.34
29.88
31.34
28.40
26.71
26.83
27.21
3.10
27.21
28.32
28
11.01
FCF margin%
15.44
13.07
11.40
13.99
15.87
15.56
15.79
13.35
14.82
17.04
19.32
15.56
15.13
71
1.574
FCF / Net incomex
0.749
0.886
0.872
0.894
1.032
1.005
1.020
1.033
1.228
1.297
0.164
1.033
1.012
32
13.12
ROIC%
29.40
28.57
27.83
26.43
28.99
31.29
28.58
27.75
27.54
24.98
20.25
27.75
28.20
71
14.87
Return on equity%
15.74
16.01
14.68
17.07
16.94
15.98
14.30
16.16
15.08
14.02
8.39
15.08
15.86
11
20.72
Return on assets%
33.62
34.25
35.88
34.08
32.44
30.03
32.08
31.34
32.86
34.45
11.24
32.08
33.24
37
2.02
EPS€
3.39
3.03
3.33
3.55
3.78
3.83
3.81
3.79
4.23
4.49
2.18
3.51%
2.62%
—
12.46
EPS growth%
1.52
2.25
2.55
3.95
5.63
7.62
6.28
5.15
7.48
8.31
22.00
7.48
5.39
16
4.40
Bookvalue per sh€
1.49
1.61
1.71
1.65
1.63
1.95
2.32
2.31
2.53
3.01
0.90
13.09%
7.12%
—
1.62
FCF per share€
5.33
5.66
6.42
6.28
7.03
8.34
8.77
10.41
11.79
11.49
1.30
10.32%
8.81%
—
0.75
Dividend per sh€
3.86
3.89
4.29
4.43
4.12
4.27
3.97
3.85
4.25
4.29
3.05
0.82%
2.15%
—
25.38
Div yield (avg)%
13.43
10.83
10.71
12.51
13.44
15.00
14.70
12.11
9.50
11.38
12.58
12.11
12.31
30
14.33
Payout ratio%
8.50
6.36
9.03
6.10
5.17
3.23
5.24
3.19
4.00
6.48
26.29
4.00
5.67
30
0.760
Shares (diluted)B
0.879
0.995
1.104
1.118
1.105
1.129
1.178
1.334
1.414
1.448
0.745
5.55%
5.85%
70
10.05
Buyback yield%
15.30
16.46
18.54
16.09
16.06
13.08
12.93
11.25
11.30
10.21
5.10
11.30
14.19
9
0.334
D/E ratiox
1.002
1.019
1.006
0.951
0.888
0.917
0.919
0.967
0.953
1.001
1.470
0.953
0.960
48
8.479
Enterprise value€B
6.694
6.767
7.334
6.632
7.001
7.436
6.729
6.637
6.397
5.976
4.854
(3.12%)
(1.61%)
77
3.186
LT debt€B
4.514
5.072
5.602
6.150
6.435
6.805
6.439
6.033
5.605
6.143
8.386
(0.93%)
3.92%
9
Revenue
€8.597B
3.78%
1.00×
Cost of revenue
€4.399B
3.86%
1.01×
Operating expenses
€2.025B
3.41%
0.97×