interestCoverage |
11.09 |
8.16 |
4.30 |
3.96 |
5.11 |
6.12 |
24.90 |
32.06 |
interestRate |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
inf |
leverage |
0.43 |
0.45 |
0.49 |
0.58 |
0.66 |
0.50 |
0.40 |
nanB |
margin_gross |
1.07 |
1.07 |
1.07 |
1.06 |
1.07 |
0.48 |
0.54 |
0.54 |
margin_cfo |
0.15 |
0.11 |
0.07 |
0.08 |
0.12 |
0.09 |
0.24 |
0.22 |
roce |
9.23% |
6.56% |
4.08% |
3.78% |
5.18% |
4.25% |
19.39% |
inf |
normalized::roce_3 |
6.65 |
4.82 |
4.34 |
4.40 |
7.72 |
15.20 |
36.14 |
inf |
normalized::roce_5 |
5.79 |
4.78 |
6.01 |
9.00 |
11.13 |
15.20 |
36.14 |
inf |
normalized::roce_7 |
6.61 |
7.65 |
7.90 |
9.00 |
11.13 |
15.20 |
36.14 |
inf |
roic |
18.22% |
14.08% |
8.96% |
8.58% |
12.26% |
10.21% |
25.31% |
inf |
normalized::roic_3 |
13.96 |
10.61 |
9.89 |
10.33 |
15.86 |
28.51 |
47.16 |
inf |
normalized::roic_5 |
12.62 |
10.86 |
12.82 |
19.02 |
22.87 |
28.51 |
47.16 |
inf |
normalized::roic_7 |
13.92 |
16.32 |
16.83 |
19.02 |
22.87 |
28.51 |
47.16 |
inf |
rotc |
18.22% |
14.08% |
8.96% |
8.58% |
12.26% |
10.21% |
25.88% |
inf |
normalized::rotic_3 |
13.96 |
10.61 |
9.89 |
10.33 |
15.86 |
28.66 |
48.22 |
inf |
normalized::rotic_5 |
12.62 |
10.86 |
12.82 |
19.02 |
22.87 |
28.66 |
48.22 |
inf |
normalized::rotic_7 |
13.92 |
16.32 |
16.83 |
19.02 |
22.87 |
28.66 |
48.22 |
inf |
revenue |
91.36B |
88.90B |
82.72B |
67.42B |
65.39B |
69.61B |
59.43B |
55.14B |
normalized_revenue_3 |
87.66B |
79.68B |
71.84B |
67.47B |
64.81B |
61.39B |
57.29B |
55.14B |
normalized_revenue_5 |
79.16B |
74.81B |
68.91B |
63.40B |
62.39B |
61.39B |
57.29B |
55.14B |
normalized_revenue_7 |
74.98B |
69.80B |
66.62B |
63.40B |
62.39B |
61.39B |
57.29B |
55.14B |
revenue_YoY |
2.77% |
7.47% |
22.70% |
3.10% |
-6.06% |
17.12% |
7.79% |
nan% |
revenue_5_CAGR |
6.92% |
5.01% |
6.84% |
4.10% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
13.97B |
9.87B |
6.00B |
5.57B |
7.62B |
5.98B |
14.29B |
12.34B |
normalized_cashflow::operating_3 |
9.95B |
7.14B |
6.39B |
6.39B |
9.30B |
10.87B |
13.32B |
12.34B |
normalized_cashflow::operating_5 |
8.60B |
7.01B |
7.89B |
9.16B |
10.06B |
10.87B |
13.32B |
12.34B |
normalized_cashflow::operating_7 |
9.04B |
8.81B |
8.63B |
9.16B |
10.06B |
10.87B |
13.32B |
12.34B |
cashflow::operating_YoY |
41.61% |
64.38% |
7.83% |
-26.92% |
27.27% |
-58.14% |
15.81% |
nan% |
cashflow::operating_5_CAGR |
12.90% |
10.52% |
-15.93% |
-14.72% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.11 |
0.09 |
0.09 |
0.09 |
0.14 |
0.18 |
0.23 |
0.22 |
normalized_cashflow::operating_5_margin |
0.11 |
0.09 |
0.11 |
0.14 |
0.16 |
0.18 |
0.23 |
0.22 |
normalized_cashflow::operating_7_margin |
0.12 |
0.13 |
0.13 |
0.14 |
0.16 |
0.18 |
0.23 |
0.22 |
shares_calc_YoY |
-1.06% |
0.37% |
0.33% |
0.59% |
0.26% |
21.07% |
0.10% |
nan% |
shares_calc_5_CAGR |
0.04% |
0.31% |
4.14% |
4.09% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
5.79% |
5.03% |
3.11% |
1.76% |
2.09% |
2.00% |
8.12% |
8.04% |
yield_ev_3 |
4.12% |
3.64% |
3.31% |
2.02% |
2.55% |
3.64% |
7.57% |
8.04% |
yield_ev_5 |
3.56% |
3.57% |
4.08% |
2.89% |
2.76% |
3.64% |
7.57% |
8.04% |
yield_ev_7 |
3.75% |
4.49% |
4.47% |
2.89% |
2.76% |
3.64% |
7.57% |
8.04% |
yield_mktcap |
6.93% |
6.02% |
3.84% |
2.00% |
2.35% |
2.32% |
8.97% |
8.04% |
capexToRevenue |
0.06 |
0.06 |
0.06 |
0.05 |
0.06 |
0.07 |
0.08 |
0.07 |
normalized::capexToRevenue_3 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
normalized::capexToRevenue_5 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
normalized::capexToRevenue_7 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
depreciationToRevenue |
0.05 |
0.06 |
0.06 |
0.08 |
0.08 |
0.06 |
0.05 |
0.05 |
normalized::depreciationToRevenue_3 |
0.06 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
normalized::depreciationToRevenue_5 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
normalized::depreciationToRevenue_7 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
receivablesToRevenue |
0.14 |
0.14 |
0.15 |
0.20 |
0.19 |
0.22 |
0.16 |
0.0 |
normalized::receivablesToRevenue_3 |
0.14 |
0.16 |
0.18 |
0.21 |
0.19 |
0.13 |
0.08 |
0.0 |
normalized::receivablesToRevenue_5 |
0.16 |
0.18 |
0.18 |
0.16 |
0.15 |
0.13 |
0.08 |
0.0 |
normalized::receivablesToRevenue_7 |
0.17 |
0.16 |
0.16 |
0.16 |
0.15 |
0.13 |
0.08 |
0.0 |
inventoryToRevenue |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.0 |
normalized::inventoryToRevenue_3 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
normalized::inventoryToRevenue_5 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
normalized::inventoryToRevenue_7 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
payablesToRevenue |
0.23 |
0.23 |
0.24 |
0.31 |
0.26 |
0.26 |
0.16 |
0.0 |
normalized::payablesToRevenue_3 |
0.24 |
0.26 |
0.27 |
0.27 |
0.23 |
0.15 |
0.08 |
0.0 |
normalized::payablesToRevenue_5 |
0.25 |
0.26 |
0.25 |
0.20 |
0.18 |
0.15 |
0.08 |
0.0 |
normalized::payablesToRevenue_7 |
0.24 |
0.22 |
0.21 |
0.20 |
0.18 |
0.15 |
0.08 |
0.0 |
normalized::working_capitalToRevenue_3 |
-0.07 |
-0.08 |
-0.07 |
-0.05 |
-0.01 |
0.00 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_5 |
-0.07 |
-0.06 |
-0.04 |
-0.03 |
-0.01 |
0.00 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_7 |
-0.05 |
-0.04 |
-0.03 |
-0.03 |
-0.01 |
0.00 |
0.01 |
0.0 |
StockMarketPrice |
111.35 |
89.48 |
85.82 |
153.00 |
178.97 |
142.87 |
107.00 |
103.28 |
revenue::cost |
-6.19B |
-6.06B |
-5.44B |
-4.00B |
-4.47B |
36.45B |
27.53B |
25.32B |
ppnenet |
76.67B |
70.09B |
67.00B |
64.89B |
62.11B |
58.59B |
55.24B |
0.0 |
grossincome |
97.55B |
94.96B |
88.16B |
71.42B |
69.86B |
33.16B |
31.91B |
29.82B |
marketcap |
201.65B |
163.78B |
156.50B |
278.10B |
323.41B |
257.51B |
159.29B |
153.60B |
ev |
241.46B |
196.03B |
193.25B |
316.55B |
364.12B |
299.08B |
176.01B |
153.60B |
equity |
105.52B |
103.96B |
98.88B |
93.01B |
88.26B |
93.89B |
52.83B |
0.0 |
debt |
45.81B |
46.43B |
48.37B |
54.41B |
58.63B |
46.99B |
20.87B |
0.0 |
interest_expense |
1.26B |
1.21B |
1.40B |
1.41B |
1.49B |
0.98B |
0.57B |
0.39B |
shares |
1.83B |
1.83B |
1.83B |
1.83B |
1.81B |
1.67B |
1.51B |
1.58B |
shares_calc |
1.81B |
1.83B |
1.82B |
1.82B |
1.81B |
1.80B |
1.49B |
1.49B |
sbc |
1.37B |
1.14B |
0.98B |
0.60B |
0.53B |
0.71B |
0.39B |
0.36B |
capex |
5.41B |
4.97B |
4.94B |
3.58B |
4.02B |
4.88B |
4.46B |
3.62B |
depreciation |
4.99B |
5.37B |
5.16B |
5.11B |
5.34B |
4.17B |
3.01B |
2.78B |
inventory |
2.02B |
1.96B |
1.74B |
1.33B |
1.58B |
1.65B |
1.39B |
0.0 |
payables |
21.07B |
20.67B |
20.21B |
20.89B |
16.80B |
17.76B |
9.48B |
0.0 |
receivables |
12.73B |
12.33B |
12.65B |
13.37B |
12.71B |
15.48B |
9.33B |
0.0 |
normalized::capex_3 |
5.11B |
4.50B |
4.18B |
4.16B |
4.45B |
4.32B |
4.04B |
3.62B |
normalized::depreciation_3 |
5.17B |
5.21B |
5.21B |
4.87B |
4.17B |
3.32B |
2.90B |
2.78B |
normalized::equity_3 |
102.79B |
98.62B |
93.38B |
91.72B |
78.33B |
48.91B |
26.42B |
0.0 |
normalized::debt_3 |
46.87B |
49.74B |
53.80B |
53.34B |
42.16B |
22.62B |
10.44B |
0.0 |
normalized::capital_3 |
149.66B |
148.35B |
147.19B |
145.06B |
120.49B |
71.53B |
36.85B |
0.0 |
normalized::ppnenet_3 |
71.25B |
67.33B |
64.67B |
61.86B |
58.65B |
37.94B |
27.62B |
0.0 |
normalized::receivables_3 |
12.57B |
12.78B |
12.91B |
13.85B |
12.51B |
8.27B |
4.67B |
0.0 |
normalized::inventory_3 |
1.91B |
1.68B |
1.55B |
1.52B |
1.54B |
1.01B |
0.70B |
0.0 |
normalized::payables_3 |
20.65B |
20.59B |
19.30B |
18.49B |
14.68B |
9.08B |
4.74B |
0.0 |
normalized::working_capital_3 |
-6.17B |
-6.13B |
-4.84B |
-3.11B |
-0.63B |
0.21B |
0.62B |
0.0 |
normalized::invested_capital_3 |
71.25B |
67.33B |
64.67B |
61.86B |
58.65B |
38.15B |
28.24B |
0.0 |
normalized::capex_5 |
4.58B |
4.48B |
4.38B |
4.11B |
4.25B |
4.32B |
4.04B |
3.62B |
normalized::depreciation_5 |
5.20B |
5.03B |
4.56B |
4.08B |
3.83B |
3.32B |
2.90B |
2.78B |
normalized::equity_5 |
97.93B |
95.60B |
85.37B |
65.60B |
58.75B |
48.91B |
26.42B |
0.0 |
normalized::debt_5 |
50.73B |
50.96B |
45.85B |
36.18B |
31.62B |
22.62B |
10.44B |
0.0 |
normalized::capital_5 |
148.66B |
146.56B |
131.23B |
101.78B |
90.37B |
71.53B |
36.85B |
0.0 |
normalized::ppnenet_5 |
68.15B |
64.54B |
61.57B |
48.17B |
43.98B |
37.94B |
27.62B |
0.0 |
normalized::receivables_5 |
12.76B |
13.31B |
12.71B |
10.18B |
9.38B |
8.27B |
4.67B |
0.0 |
normalized::inventory_5 |
1.73B |
1.65B |
1.54B |
1.19B |
1.16B |
1.01B |
0.70B |
0.0 |
normalized::payables_5 |
19.93B |
19.27B |
17.03B |
12.99B |
11.01B |
9.08B |
4.74B |
0.0 |
normalized::working_capital_5 |
-5.44B |
-4.31B |
-2.78B |
-1.62B |
-0.47B |
0.21B |
0.62B |
0.0 |
normalized::invested_capital_5 |
68.15B |
64.54B |
61.57B |
48.17B |
43.98B |
38.15B |
28.24B |
0.0 |
normalized::capex_7 |
4.61B |
4.35B |
4.25B |
4.11B |
4.25B |
4.32B |
4.04B |
3.62B |
normalized::depreciation_7 |
4.74B |
4.42B |
4.26B |
4.08B |
3.83B |
3.32B |
2.90B |
2.78B |
normalized::equity_7 |
90.91B |
75.83B |
71.15B |
65.60B |
58.75B |
48.91B |
26.42B |
0.0 |
normalized::debt_7 |
45.93B |
39.38B |
38.21B |
36.18B |
31.62B |
22.62B |
10.44B |
0.0 |
normalized::capital_7 |
136.84B |
115.22B |
109.36B |
101.78B |
90.37B |
71.53B |
36.85B |
0.0 |
normalized::ppnenet_7 |
64.94B |
53.99B |
51.30B |
48.17B |
43.98B |
37.94B |
27.62B |
0.0 |
normalized::receivables_7 |
12.66B |
10.84B |
10.59B |
10.18B |
9.38B |
8.27B |
4.67B |
0.0 |
normalized::inventory_7 |
1.67B |
1.38B |
1.28B |
1.19B |
1.16B |
1.01B |
0.70B |
0.0 |
normalized::payables_7 |
18.13B |
15.12B |
14.19B |
12.99B |
11.01B |
9.08B |
4.74B |
0.0 |
normalized::working_capital_7 |
-3.80B |
-2.90B |
-2.32B |
-1.62B |
-0.47B |
0.21B |
0.62B |
0.0 |
normalized::invested_capital_7 |
64.94B |
53.99B |
51.30B |
48.17B |
43.98B |
38.15B |
28.24B |
0.0 |