leverage |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.02 |
0.03 |
0.03 |
0.02 |
0.03 |
nanB |
gross_margins |
0.57 |
0.55 |
0.57 |
0.54 |
0.56 |
0.56 |
0.59 |
0.61 |
0.62 |
0.61 |
0.60 |
cashflow_margin |
0.33 |
0.32 |
0.36 |
0.36 |
0.34 |
0.35 |
0.33 |
0.40 |
0.35 |
0.35 |
0.34 |
roce |
34.30% |
33.78% |
33.84% |
24.44% |
23.06% |
26.41% |
23.70% |
25.21% |
21.72% |
21.50% |
inf |
normalized::roce_3 |
33.98 |
30.72 |
27.31 |
24.48 |
24.29 |
25.17 |
23.64 |
23.00 |
29.75 |
38.92 |
inf |
normalized::roce_5 |
30.16 |
28.60 |
26.65 |
24.47 |
24.07 |
24.02 |
26.73 |
28.01 |
29.75 |
38.92 |
inf |
normalized::roce_7 |
29.15 |
27.78 |
26.07 |
23.93 |
25.75 |
26.65 |
26.73 |
28.01 |
29.75 |
38.92 |
inf |
roic |
58.20% |
61.91% |
60.91% |
49.32% |
49.20% |
62.07% |
63.59% |
77.33% |
67.90% |
72.97% |
inf |
normalized::roic_3 |
60.22 |
57.70 |
53.72 |
52.36 |
56.64 |
66.46 |
69.21 |
73.01 |
96.56 |
132.11 |
inf |
normalized::roic_5 |
56.50 |
56.72 |
56.03 |
56.64 |
60.87 |
67.50 |
80.51 |
88.92 |
96.56 |
132.11 |
inf |
normalized::roic_7 |
57.49 |
58.60 |
58.40 |
58.57 |
67.05 |
74.87 |
80.51 |
88.92 |
96.56 |
132.11 |
inf |
rotc |
75.73% |
81.21% |
81.35% |
66.73% |
64.33% |
80.33% |
87.51% |
105.26% |
91.58% |
96.40% |
inf |
normalized::rotic_3 |
79.21 |
76.88 |
71.62 |
69.24 |
74.70 |
88.82 |
94.38 |
98.28 |
129.03 |
174.53 |
inf |
normalized::rotic_5 |
74.63 |
75.04 |
74.63 |
75.54 |
80.84 |
90.20 |
109.16 |
119.69 |
129.03 |
174.53 |
inf |
normalized::rotic_7 |
76.01 |
77.92 |
77.97 |
78.14 |
89.01 |
100.06 |
109.16 |
119.69 |
129.03 |
174.53 |
inf |
revenue |
307.39B |
282.84B |
257.64B |
182.53B |
161.86B |
136.82B |
110.86B |
90.27B |
74.99B |
66.00B |
55.52B |
normalized_revenue_3 |
282.62B |
241.00B |
200.67B |
160.40B |
136.51B |
112.65B |
92.04B |
77.09B |
65.50B |
60.76B |
55.52B |
normalized_revenue_5 |
238.45B |
204.34B |
169.94B |
136.47B |
114.96B |
95.79B |
79.53B |
71.70B |
65.50B |
60.76B |
55.52B |
normalized_revenue_7 |
205.70B |
174.69B |
144.99B |
117.62B |
99.47B |
89.08B |
79.53B |
71.70B |
65.50B |
60.76B |
55.52B |
revenue_YoY |
8.68% |
9.78% |
41.15% |
12.77% |
18.30% |
23.42% |
22.80% |
20.38% |
13.62% |
18.88% |
nan% |
revenue_5_CAGR |
13.69% |
15.63% |
18.37% |
15.12% |
16.63% |
15.70% |
14.83% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
101.75B |
91.50B |
91.65B |
65.12B |
54.52B |
47.97B |
37.09B |
36.04B |
26.57B |
23.02B |
18.66B |
normalized_cashflow::operating_3 |
94.96B |
82.76B |
70.43B |
55.87B |
46.53B |
40.37B |
33.23B |
28.54B |
22.75B |
20.84B |
18.66B |
normalized_cashflow::operating_5 |
80.91B |
70.15B |
59.27B |
48.15B |
40.44B |
34.14B |
28.28B |
26.07B |
22.75B |
20.84B |
18.66B |
normalized_cashflow::operating_7 |
69.94B |
60.56B |
51.28B |
41.48B |
34.84B |
31.56B |
28.28B |
26.07B |
22.75B |
20.84B |
18.66B |
cashflow::operating_YoY |
11.20% |
-0.17% |
40.73% |
19.45% |
13.65% |
29.33% |
2.93% |
35.62% |
15.41% |
23.39% |
nan% |
cashflow::operating_5_CAGR |
13.29% |
13.78% |
19.83% |
12.56% |
15.46% |
15.81% |
14.73% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.34 |
0.34 |
0.35 |
0.35 |
0.34 |
0.36 |
0.36 |
0.37 |
0.35 |
0.34 |
0.34 |
normalized_cashflow::operating_5_margin |
0.34 |
0.34 |
0.35 |
0.35 |
0.35 |
0.36 |
0.36 |
0.36 |
0.35 |
0.34 |
0.34 |
normalized_cashflow::operating_7_margin |
0.34 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.36 |
0.36 |
0.35 |
0.34 |
0.34 |
shares_calc_YoY |
-1.19% |
-0.49% |
-0.10% |
0.0 |
-0.97% |
0.45% |
1.00% |
0.43% |
1.51% |
1.59% |
nan% |
shares_calc_5_CAGR |
-0.36% |
-0.31% |
-0.12% |
0.09% |
0.18% |
0.68% |
0.90% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
10.84% |
15.25% |
9.22% |
10.85% |
12.09% |
13.61% |
10.31% |
13.65% |
10.53% |
14.02% |
10.00% |
yield_ev_3 |
10.11% |
13.79% |
7.08% |
9.31% |
10.32% |
11.45% |
9.24% |
10.81% |
9.02% |
12.70% |
10.00% |
yield_ev_5 |
8.62% |
11.69% |
5.96% |
8.02% |
8.97% |
9.68% |
7.86% |
9.88% |
9.02% |
12.70% |
10.00% |
yield_ev_7 |
7.45% |
10.09% |
5.16% |
6.91% |
7.72% |
8.95% |
7.86% |
9.88% |
9.02% |
12.70% |
10.00% |
yield_mktcap |
10.71% |
15.07% |
9.15% |
10.74% |
11.76% |
13.14% |
10.12% |
13.20% |
9.96% |
12.84% |
10.00% |
capexToRevenue |
0.10 |
0.11 |
0.10 |
0.12 |
0.15 |
0.18 |
0.12 |
0.11 |
0.13 |
0.17 |
0.13 |
normalized::capexToRevenue_3 |
0.10 |
0.11 |
0.12 |
0.15 |
0.15 |
0.14 |
0.12 |
0.13 |
0.14 |
0.15 |
0.13 |
normalized::capexToRevenue_5 |
0.11 |
0.12 |
0.13 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
0.15 |
0.13 |
normalized::capexToRevenue_7 |
0.12 |
0.12 |
0.13 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
0.15 |
0.13 |
depreciationToRevenue |
0.04 |
0.05 |
0.04 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
normalized::depreciationToRevenue_3 |
0.05 |
0.05 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
normalized::depreciationToRevenue_5 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
normalized::depreciationToRevenue_7 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
receivablesToRevenue |
0.16 |
0.14 |
0.16 |
0.22 |
0.19 |
0.15 |
0.17 |
0.16 |
0.15 |
0.14 |
0.0 |
normalized::receivablesToRevenue_3 |
0.15 |
0.17 |
0.18 |
0.19 |
0.17 |
0.16 |
0.16 |
0.15 |
0.11 |
0.08 |
0.0 |
normalized::receivablesToRevenue_5 |
0.17 |
0.17 |
0.18 |
0.18 |
0.17 |
0.16 |
0.13 |
0.12 |
0.11 |
0.08 |
0.0 |
normalized::receivablesToRevenue_7 |
0.17 |
0.17 |
0.17 |
0.18 |
0.15 |
0.14 |
0.13 |
0.12 |
0.11 |
0.08 |
0.0 |
inventoryToRevenue |
0.0 |
0.0 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.0 |
0.0 |
normalized::inventoryToRevenue_3 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.0 |
0.0 |
normalized::inventoryToRevenue_5 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.0 |
0.0 |
normalized::inventoryToRevenue_7 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0 |
0.0 |
payablesToRevenue |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.0 |
normalized::payablesToRevenue_3 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.0 |
normalized::payablesToRevenue_5 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
normalized::payablesToRevenue_7 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.13 |
0.15 |
0.16 |
0.16 |
0.15 |
0.14 |
0.14 |
0.13 |
0.09 |
0.06 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.15 |
0.15 |
0.16 |
0.16 |
0.14 |
0.13 |
0.12 |
0.11 |
0.09 |
0.06 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.14 |
0.15 |
0.15 |
0.15 |
0.13 |
0.12 |
0.12 |
0.11 |
0.09 |
0.06 |
0.0 |
StockMarketPrice |
139.69 |
88.23 |
144.85 |
87.63 |
66.97 |
52.25 |
52.67 |
39.62 |
38.90 |
26.53 |
28.05 |
ppnenet |
134.34B |
112.67B |
112.67B |
97.60B |
84.75B |
59.72B |
42.38B |
34.23B |
29.02B |
23.88B |
0.0 |
grossincome |
174.06B |
156.63B |
146.70B |
97.80B |
89.96B |
77.27B |
65.27B |
55.13B |
46.83B |
40.31B |
33.53B |
marketcap |
949.75B |
607.11B |
1001.64B |
606.57B |
463.57B |
365.21B |
366.49B |
272.95B |
266.85B |
179.29B |
186.60B |
ev |
938.96B |
599.93B |
994.46B |
600.45B |
451.03B |
352.52B |
359.74B |
263.97B |
252.30B |
164.17B |
186.60B |
equity |
283.38B |
256.14B |
256.14B |
251.63B |
222.54B |
177.63B |
152.50B |
139.04B |
120.33B |
103.86B |
0.0 |
debt |
13.25B |
14.70B |
14.70B |
14.82B |
13.93B |
4.01B |
3.97B |
3.94B |
2.00B |
3.23B |
0.0 |
shares |
6.80B |
6.88B |
6.92B |
6.92B |
0.35B |
0.35B |
0.35B |
0.34B |
0.34B |
0.34B |
0.33B |
shares_calc |
6.80B |
6.88B |
6.92B |
6.92B |
6.92B |
6.99B |
6.96B |
6.89B |
6.86B |
6.76B |
6.65B |
sbc |
22.46B |
19.36B |
15.38B |
12.99B |
10.79B |
9.35B |
7.68B |
6.70B |
5.20B |
4.28B |
3.34B |
capex |
32.25B |
31.48B |
24.64B |
22.28B |
23.55B |
25.14B |
13.18B |
10.21B |
9.91B |
10.96B |
7.36B |
depreciation |
11.95B |
15.29B |
11.55B |
12.90B |
10.86B |
8.16B |
6.10B |
5.27B |
4.13B |
3.52B |
2.78B |
inventory |
0.0 |
0.0 |
2.67B |
1.17B |
0.73B |
1.11B |
0.75B |
0.27B |
0.49B |
0.0 |
0.0 |
payables |
7.49B |
5.13B |
5.13B |
6.04B |
5.59B |
4.38B |
3.14B |
2.04B |
1.93B |
1.72B |
0.0 |
receivables |
47.96B |
40.26B |
40.26B |
39.30B |
30.93B |
20.84B |
18.34B |
14.14B |
11.56B |
9.38B |
0.0 |
normalized::capex_3 |
29.46B |
26.14B |
23.49B |
23.66B |
20.62B |
16.18B |
11.10B |
10.36B |
9.41B |
9.16B |
7.36B |
normalized::depreciation_3 |
12.93B |
13.25B |
11.77B |
10.64B |
8.37B |
6.51B |
5.17B |
4.31B |
3.48B |
3.15B |
2.78B |
normalized::equity_3 |
265.22B |
254.64B |
243.44B |
217.27B |
184.22B |
156.39B |
137.29B |
121.08B |
74.73B |
51.93B |
0.0 |
normalized::debt_3 |
14.22B |
14.74B |
14.48B |
10.92B |
7.30B |
3.97B |
3.30B |
3.05B |
1.74B |
1.61B |
0.0 |
normalized::capital_3 |
279.44B |
269.38B |
257.92B |
228.19B |
191.53B |
160.36B |
140.59B |
124.13B |
76.47B |
53.54B |
0.0 |
normalized::ppnenet_3 |
119.89B |
107.64B |
98.34B |
80.69B |
62.28B |
45.45B |
35.21B |
29.04B |
17.63B |
11.94B |
0.0 |
normalized::receivables_3 |
42.83B |
39.94B |
36.83B |
30.36B |
23.37B |
17.77B |
14.68B |
11.69B |
6.98B |
4.69B |
0.0 |
normalized::inventory_3 |
0.89B |
1.28B |
1.52B |
1.00B |
0.86B |
0.71B |
0.50B |
0.25B |
0.16B |
0.0 |
0.0 |
normalized::payables_3 |
5.92B |
5.43B |
5.58B |
5.33B |
4.37B |
3.19B |
2.37B |
1.90B |
1.22B |
0.86B |
0.0 |
normalized::working_capital_3 |
37.80B |
35.79B |
32.77B |
26.02B |
19.86B |
15.29B |
12.81B |
10.05B |
5.93B |
3.83B |
0.0 |
normalized::invested_capital_3 |
157.69B |
143.43B |
131.11B |
106.71B |
82.14B |
60.74B |
48.02B |
39.09B |
23.56B |
15.78B |
0.0 |
normalized::capex_5 |
26.84B |
25.42B |
21.76B |
18.87B |
16.40B |
13.88B |
10.33B |
9.61B |
9.41B |
9.16B |
7.36B |
normalized::depreciation_5 |
12.51B |
11.75B |
9.92B |
8.66B |
6.90B |
5.44B |
4.36B |
3.93B |
3.48B |
3.15B |
2.78B |
normalized::equity_5 |
253.97B |
232.82B |
212.09B |
188.67B |
162.41B |
138.67B |
103.15B |
90.81B |
74.73B |
51.93B |
0.0 |
normalized::debt_5 |
14.28B |
12.43B |
10.29B |
8.13B |
5.57B |
3.43B |
2.63B |
2.29B |
1.74B |
1.61B |
0.0 |
normalized::capital_5 |
268.25B |
245.25B |
222.38B |
196.80B |
167.98B |
142.10B |
105.77B |
93.10B |
76.47B |
53.54B |
0.0 |
normalized::ppnenet_5 |
108.41B |
93.48B |
79.42B |
63.74B |
50.02B |
37.85B |
25.90B |
21.78B |
17.63B |
11.94B |
0.0 |
normalized::receivables_5 |
39.74B |
34.32B |
29.93B |
24.71B |
19.16B |
14.85B |
10.68B |
8.77B |
6.98B |
4.69B |
0.0 |
normalized::inventory_5 |
0.91B |
1.14B |
1.28B |
0.80B |
0.67B |
0.52B |
0.30B |
0.19B |
0.16B |
0.0 |
0.0 |
normalized::payables_5 |
5.88B |
5.25B |
4.85B |
4.24B |
3.42B |
2.64B |
1.76B |
1.42B |
1.22B |
0.86B |
0.0 |
normalized::working_capital_5 |
34.78B |
30.20B |
26.36B |
21.28B |
16.41B |
12.73B |
9.22B |
7.54B |
5.93B |
3.83B |
0.0 |
normalized::invested_capital_5 |
143.19B |
123.68B |
105.79B |
85.01B |
66.43B |
50.58B |
35.12B |
29.32B |
23.56B |
15.78B |
0.0 |
normalized::capex_7 |
24.65B |
21.50B |
18.42B |
16.46B |
14.33B |
12.79B |
10.33B |
9.61B |
9.41B |
9.16B |
7.36B |
normalized::depreciation_7 |
10.97B |
10.02B |
8.43B |
7.28B |
5.83B |
5.00B |
4.36B |
3.93B |
3.48B |
3.15B |
2.78B |
normalized::equity_7 |
228.57B |
207.95B |
188.55B |
166.79B |
130.84B |
115.56B |
103.15B |
90.81B |
74.73B |
51.93B |
0.0 |
normalized::debt_7 |
11.34B |
10.01B |
8.19B |
6.56B |
4.44B |
2.86B |
2.63B |
2.29B |
1.74B |
1.61B |
0.0 |
normalized::capital_7 |
239.91B |
217.96B |
196.74B |
173.35B |
135.28B |
118.42B |
105.77B |
93.10B |
76.47B |
53.54B |
0.0 |
normalized::ppnenet_7 |
92.02B |
77.72B |
65.77B |
53.08B |
39.14B |
31.54B |
25.90B |
21.78B |
17.63B |
11.94B |
0.0 |
normalized::receivables_7 |
33.98B |
29.15B |
25.05B |
20.64B |
15.03B |
12.38B |
10.68B |
8.77B |
6.98B |
4.69B |
0.0 |
normalized::inventory_7 |
0.92B |
0.96B |
1.03B |
0.64B |
0.48B |
0.44B |
0.30B |
0.19B |
0.16B |
0.0 |
0.0 |
normalized::payables_7 |
5.27B |
4.49B |
4.03B |
3.55B |
2.68B |
2.20B |
1.76B |
1.42B |
1.22B |
0.86B |
0.0 |
normalized::working_capital_7 |
29.63B |
25.62B |
22.04B |
17.74B |
12.82B |
10.61B |
9.22B |
7.54B |
5.93B |
3.83B |
0.0 |
normalized::invested_capital_7 |
121.65B |
103.33B |
87.81B |
70.82B |
51.96B |
42.15B |
35.12B |
29.32B |
23.56B |
15.78B |
0.0 |
revenue::cost |
133.33B |
126.20B |
110.94B |
84.73B |
71.90B |
59.55B |
45.58B |
35.14B |
28.16B |
25.69B |
21.99B |