0.882
Revenue€B
1.413
1.475
1.510
1.525
1.582
1.603
1.676
1.768
1.855
1.939
0.946
4.15%
3.41%
12
20.33
Revenue growth%
11.45
9.76
12.43
11.54
9.01
10.46
12.83
15.28
13.69
15.72
10.00
13.69
11.99
53
15.48
Gross margin%
8.18
5.94
6.51
4.31
6.66
4.19
1.20
2.90
4.73
5.59
7.42
4.19
5.16
79
28.62
Operating margin%
12.90
12.22
9.23
6.41
4.46
5.84
3.03
1.98
1.13
1.23
13.05
1.98
5.15
24
29.32
Net margin%
24.30
21.69
21.46
22.95
20.26
20.09
17.12
15.97
15.63
14.39
20.35
15.97
20.17
85
34.14
P/E ratio (avg)x
20.50
19.85
17.68
17.91
16.54
15.77
16.13
15.72
15.62
13.80
21.31
15.72
16.33
94
11.20
EV/EBITx
26.37
26.68
28.39
25.06
23.91
23.47
21.50
20.45
21.30
19.74
37.57
21.30
23.69
57
21.45
FCF yield (avg)%
7.46
5.03
7.37
6.84
5.95
4.39
1.69
1.65
1.31
0.40
18.44
1.65
4.71
58
2.52
FCF margin%
23.07
22.27
21.13
19.09
20.22
17.25
18.10
17.70
16.13
15.01
6.32
17.25
18.59
19
1.507
FCF / Net incomex
1.830
1.718
1.948
1.942
2.221
2.326
2.503
2.735
2.892
2.995
1.425
2.735
2.274
52
5.67
ROIC%
9.34
11.09
13.17
10.60
12.74
13.10
15.89
15.22
16.82
18.75
22.12
15.89
13.14
13
4.86
Return on equity%
0.40
0.40
2.24
4.65
4.70
2.07
3.74
5.38
2.58
0.49
2.25
2.58
2.41
86
22.78
Return on assets%
31.52
32.90
32.28
30.35
32.56
32.17
29.52
27.40
29.04
29.81
15.08
29.52
30.94
48
4.53
EPS€
1.76
1.82
2.05
2.19
2.38
2.66
2.95
3.12
3.51
3.42
4.74
7.58%
7.20%
—
17.52
EPS growth%
22.57
22.80
20.62
20.27
20.13
21.89
21.49
22.48
20.39
20.11
22.20
21.49
21.06
45
1.82
Bookvalue per sh€
2.13
2.13
2.40
2.79
2.95
2.84
2.77
2.74
3.10
3.30
3.40
2.28%
6.05%
—
1.92
FCF per share€
0.84
0.73
0.79
0.78
0.83
0.80
0.80
0.86
0.84
0.82
4.63
(0.27%)
(0.02%)
—
3.68
Dividend per sh€
1.11
1.09
1.14
1.03
0.97
1.04
1.09
1.11
0.95
0.84
3.65
(2.85%)
(3.93%)
—
23.52
Div yield (avg)%
31.55
32.14
33.85
31.99
31.76
34.00
35.26
34.81
31.84
31.70
10.76
34.00
32.06
80
26.46
Payout ratio%
22.46
22.50
19.68
21.50
23.62
23.01
23.89
22.20
20.62
20.40
14.56
22.20
22.33
61
230.2
Shares (diluted)M
232.8
231.4
259.5
276.2
259.5
249.5
240.7
239.9
255.0
278.4
237.6
1.42%
2.00%
54
23.72
Buyback yield%
16.60
13.75
11.53
10.62
9.17
7.44
10.07
7.12
8.03
5.25
25.32
7.44
9.62
18
0.904
D/E ratiox
0.275
0.279
0.300
0.327
0.355
0.416
0.441
0.500
0.543
0.632
0.451
0.500
0.386
54
1.943
Enterprise value€B
2.194
2.279
2.258
2.381
2.310
2.058
1.976
1.902
1.916
1.957
1.896
(3.26%)
(0.73%)
73
0.257
LT debt€B
1.880
2.226
2.611
2.813
2.851
2.779
3.348
3.548
3.950
4.385
1.473
8.99%
9.04%
35
Revenue
€1.939B
3.41%
1.00×
Cost of revenue
€1.357B
3.41%
1.00×
Operating expenses
€315.5M
3.34%
0.99×
Cash and investments
19.47%
Goodwill & intangibles
16.20%
Spread over hurdle
(0.29%)