0.711
Revenue€B
0.699
0.771
0.832
0.919
0.978
1.060
1.136
1.218
1.330
1.429
0.776
7.89%
8.03%
36
8.99
Revenue growth%
0.53
0.40
2.87
1.10
0.68
0.98
3.80
0.91
0.40
0.40
20.10
0.91
0.80
59
21.85
Gross margin%
26.27
23.36
24.84
23.22
23.60
21.64
23.05
25.19
23.74
24.48
26.09
23.74
23.67
73
18.42
Operating margin%
19.56
21.44
22.61
21.80
20.69
21.44
23.29
21.35
21.99
22.88
25.98
21.99
21.62
6
8.55
Net margin%
6.99
6.69
7.57
10.13
10.86
8.82
7.39
5.65
2.77
4.20
11.87
5.65
7.19
12
32.35
P/E ratio (avg)x
42.72
44.63
51.22
59.43
63.74
63.98
69.58
71.97
70.90
79.81
27.38
70.90
63.86
71
13.77
EV/EBITx
8.605
8.500
8.263
8.126
8.721
7.659
7.821
7.793
8.316
8.472
18.84
7.821
8.289
17
27.74
FCF yield (avg)%
27.05
29.43
27.15
27.55
29.45
27.16
24.91
25.15
25.89
26.89
15.22
25.89
27.10
51
16.59
FCF margin%
26.51
25.36
26.65
29.27
28.85
26.97
29.82
32.37
32.01
33.73
22.13
32.01
29.06
69
0.914
FCF / Net incomex
1.145
1.155
1.219
1.332
1.487
1.494
1.446
1.481
1.334
1.188
0.208
1.446
1.333
83
12.91
ROIC%
12.79
14.46
15.40
15.08
17.63
15.68
14.58
17.14
16.13
17.83
22.55
16.13
15.54
70
16.99
Return on equity%
4.00
6.57
8.60
10.53
8.33
9.77
8.32
9.60
8.63
11.12
13.92
9.60
8.61
32
28.56
Return on assets%
0.40
0.40
1.83
3.12
2.10
3.18
3.36
5.84
6.26
6.14
14.60
5.84
3.15
67
1.76
EPS€
0.51
0.53
0.48
0.45
0.49
0.52
0.47
0.51
0.49
0.52
1.95
1.23%
(0.68%)
—
10.61
EPS growth%
4.43
5.39
4.64
2.59
4.06
4.17
4.03
6.96
9.63
11.06
19.53
6.96
4.54
84
2.93
Bookvalue per sh€
1.39
1.46
1.39
1.46
1.32
1.32
1.21
1.17
1.20
1.23
2.31
(1.39%)
(1.63%)
—
2.86
FCF per share€
2.94
3.24
3.27
3.33
3.37
3.26
3.27
2.97
3.23
3.36
0.44
(0.10%)
1.68%
—
0.62
Dividend per sh€
1.74
1.88
1.99
2.00
2.31
2.17
2.06
2.20
2.26
2.36
0.52
0.49%
3.14%
—
19.86
Div yield (avg)%
5.55
4.66
5.04
4.18
5.90
3.55
4.70
6.87
4.81
6.38
17.59
4.81
4.93
61
19.41
Payout ratio%
34.32
32.67
35.08
32.71
35.12
35.71
37.24
39.07
36.08
34.89
5.03
36.08
35.10
61
305.8
Shares (diluted)M
257.3
251.4
229.7
216.0
223.0
224.3
194.8
198.1
189.3
195.3
307.9
(2.62%)
(3.81%)
51
4.41
Buyback yield%
35.30
38.10
38.29
37.28
35.99
38.98
40.04
41.12
42.59
43.01
13.81
41.12
38.63
27
0.743
D/E ratiox
1.371
1.270
1.352
1.407
1.468
1.384
1.433
1.457
1.316
1.402
0.523
1.402
1.393
76
1.131
Enterprise value€B
0.965
1.014
1.139
1.343
1.494
1.659
2.004
2.139
2.229
2.415
0.978
10.07%
11.00%
79
0.672
LT debt€B
1.193
1.174
1.120
1.256
1.280
1.268
1.323
1.505
1.413
1.334
1.248
0.82%
0.71%
22
Revenue
€1.429B
8.03%
1.00×
Cost of revenue
€1.000B
8.08%
1.01×
Operating expenses
€257.2M
8.85%
1.08×
Cash and investments
16.62%
Spread over hurdle
(2.68%)