leverage |
0.19 |
0.23 |
0.58 |
0.41 |
0.54 |
0.71 |
0.92 |
0.88 |
0.62 |
0.38 |
0.26 |
0.20 |
nanB |
margin_gross |
0.70 |
0.69 |
0.68 |
0.69 |
0.68 |
0.66 |
0.65 |
0.65 |
0.64 |
0.65 |
0.69 |
0.74 |
0.76 |
margin_cfo |
0.48 |
0.41 |
0.45 |
0.46 |
0.42 |
0.41 |
0.40 |
0.41 |
0.37 |
0.32 |
0.37 |
0.37 |
0.43 |
roce |
37.03% |
34.55% |
33.81% |
38.34% |
33.41% |
29.90% |
27.61% |
23.97% |
28.54% |
26.88% |
28.78% |
30.50% |
inf |
normalized::roce_3 |
35.27 |
35.34 |
35.10 |
34.08 |
30.43 |
27.21 |
26.49 |
26.15 |
28.08 |
28.63 |
44.81 |
63.95 |
inf |
normalized::roce_5 |
35.50 |
34.13 |
32.96 |
31.02 |
28.82 |
27.37 |
26.95 |
27.33 |
35.88 |
38.58 |
44.81 |
63.95 |
inf |
normalized::roce_7 |
34.06 |
32.19 |
31.37 |
30.34 |
28.60 |
27.86 |
31.56 |
32.61 |
35.88 |
38.58 |
44.81 |
63.95 |
inf |
roic |
69.02% |
68.03% |
86.11% |
90.04% |
92.60% |
88.93% |
87.79% |
96.46% |
104.19% |
102.48% |
116.99% |
117.27% |
inf |
normalized::roic_3 |
73.08 |
79.83 |
89.10 |
90.53 |
89.98 |
90.61 |
94.95 |
100.60 |
107.64 |
111.91 |
177.51 |
245.90 |
inf |
normalized::roic_5 |
77.99 |
82.93 |
88.89 |
90.88 |
92.89 |
94.31 |
99.57 |
106.21 |
137.64 |
150.80 |
177.51 |
245.90 |
inf |
normalized::roic_7 |
79.70 |
84.43 |
90.72 |
92.99 |
96.01 |
98.85 |
117.18 |
126.71 |
137.64 |
150.80 |
177.51 |
245.90 |
inf |
rotc |
87.43% |
91.57% |
119.67% |
128.51% |
137.43% |
143.06% |
148.96% |
166.46% |
181.55% |
201.40% |
249.80% |
288.59% |
inf |
normalized::rotic_3 |
96.58 |
110.27 |
127.03 |
135.10 |
142.38 |
151.19 |
163.13 |
180.39 |
207.16 |
241.18 |
404.14 |
605.13 |
inf |
normalized::rotic_5 |
105.64 |
117.99 |
132.07 |
141.05 |
150.86 |
161.76 |
180.16 |
205.25 |
278.05 |
324.99 |
404.14 |
605.13 |
inf |
normalized::rotic_7 |
111.19 |
123.66 |
138.09 |
148.26 |
162.15 |
178.31 |
219.01 |
244.87 |
278.05 |
324.99 |
404.14 |
605.13 |
inf |
revenue |
245.12B |
211.91B |
198.27B |
168.09B |
143.01B |
125.84B |
110.36B |
96.57B |
91.15B |
93.58B |
86.83B |
77.85B |
73.72B |
normalized_revenue_3 |
218.44B |
192.76B |
169.79B |
145.65B |
126.41B |
110.92B |
99.36B |
93.77B |
90.52B |
86.09B |
79.47B |
75.79B |
73.72B |
normalized_revenue_5 |
193.28B |
169.43B |
149.12B |
128.78B |
113.39B |
103.50B |
95.70B |
89.20B |
84.63B |
83.00B |
79.47B |
75.79B |
73.72B |
normalized_revenue_7 |
171.80B |
150.58B |
133.33B |
118.37B |
106.77B |
97.46B |
90.01B |
86.62B |
84.63B |
83.00B |
79.47B |
75.79B |
73.72B |
revenue_YoY |
15.67% |
6.88% |
17.96% |
17.53% |
13.65% |
14.03% |
14.28% |
5.94% |
-2.59% |
7.77% |
11.54% |
5.60% |
nan% |
revenue_5_CAGR |
11.38% |
10.99% |
12.43% |
11.72% |
9.43% |
6.10% |
4.91% |
4.40% |
4.34% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
118.55B |
87.58B |
89.03B |
76.74B |
60.67B |
52.19B |
43.88B |
39.51B |
33.33B |
29.67B |
32.50B |
28.83B |
31.63B |
normalized_cashflow::operating_3 |
98.39B |
84.45B |
75.48B |
63.20B |
52.25B |
45.19B |
38.91B |
34.17B |
31.83B |
30.33B |
30.99B |
30.23B |
31.63B |
normalized_cashflow::operating_5 |
86.52B |
73.24B |
64.50B |
54.60B |
45.92B |
39.71B |
35.78B |
32.77B |
31.19B |
30.66B |
30.99B |
30.23B |
31.63B |
normalized_cashflow::operating_7 |
75.52B |
64.23B |
56.48B |
48.00B |
41.68B |
37.13B |
34.19B |
32.58B |
31.19B |
30.66B |
30.99B |
30.23B |
31.63B |
cashflow::operating_YoY |
35.36% |
-1.63% |
16.02% |
26.48% |
16.27% |
18.92% |
11.08% |
18.55% |
12.33% |
-8.72% |
12.73% |
-8.83% |
nan% |
cashflow::operating_5_CAGR |
14.33% |
10.91% |
15.20% |
14.20% |
12.73% |
11.96% |
6.19% |
6.50% |
1.05% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.45 |
0.44 |
0.44 |
0.43 |
0.41 |
0.41 |
0.39 |
0.36 |
0.35 |
0.35 |
0.39 |
0.40 |
0.43 |
normalized_cashflow::operating_5_margin |
0.45 |
0.43 |
0.43 |
0.42 |
0.40 |
0.38 |
0.37 |
0.37 |
0.37 |
0.37 |
0.39 |
0.40 |
0.43 |
normalized_cashflow::operating_7_margin |
0.44 |
0.43 |
0.42 |
0.41 |
0.39 |
0.38 |
0.38 |
0.38 |
0.37 |
0.37 |
0.39 |
0.40 |
0.43 |
shares_calc_YoY |
0.04% |
-0.30% |
-2.67% |
1.30% |
-0.90% |
-0.63% |
-0.29% |
-0.97% |
-2.66% |
-4.89% |
-0.84% |
-0.42% |
nan% |
shares_calc_5_CAGR |
-0.33% |
-0.52% |
-0.59% |
-0.11% |
-0.56% |
-0.92% |
-1.78% |
-1.89% |
-1.78% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
3.75% |
3.15% |
4.84% |
3.01% |
3.63% |
4.32% |
5.50% |
5.82% |
7.01% |
7.15% |
9.32% |
10.44% |
17.19% |
yield_ev_3 |
3.11% |
3.04% |
4.11% |
2.48% |
3.13% |
3.74% |
4.88% |
5.04% |
6.70% |
7.31% |
8.88% |
10.95% |
17.19% |
yield_ev_5 |
2.74% |
2.63% |
3.51% |
2.14% |
2.75% |
3.28% |
4.48% |
4.83% |
6.56% |
7.39% |
8.88% |
10.95% |
17.19% |
yield_ev_7 |
2.39% |
2.31% |
3.07% |
1.88% |
2.49% |
3.07% |
4.29% |
4.80% |
6.56% |
7.39% |
8.88% |
10.95% |
17.19% |
yield_mktcap |
3.79% |
3.16% |
5.07% |
3.06% |
3.74% |
4.54% |
5.98% |
6.49% |
7.63% |
7.60% |
9.72% |
10.91% |
17.19% |
capexToRevenue |
0.18 |
0.13 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.08 |
0.09 |
0.06 |
0.06 |
0.05 |
0.03 |
normalized::capexToRevenue_3 |
0.15 |
0.13 |
0.12 |
0.11 |
0.11 |
0.10 |
0.09 |
0.08 |
0.07 |
0.06 |
0.05 |
0.04 |
0.03 |
normalized::capexToRevenue_5 |
0.14 |
0.12 |
0.11 |
0.11 |
0.10 |
0.09 |
0.08 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.03 |
normalized::capexToRevenue_7 |
0.13 |
0.12 |
0.11 |
0.10 |
0.09 |
0.08 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.03 |
depreciationToRevenue |
0.09 |
0.07 |
0.07 |
0.07 |
0.09 |
0.09 |
0.09 |
0.09 |
0.07 |
0.06 |
0.06 |
0.05 |
0.04 |
normalized::depreciationToRevenue_3 |
0.08 |
0.07 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.08 |
0.07 |
0.06 |
0.05 |
0.04 |
0.04 |
normalized::depreciationToRevenue_5 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
normalized::depreciationToRevenue_7 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
receivablesToRevenue |
0.23 |
0.23 |
0.22 |
0.23 |
0.22 |
0.23 |
0.24 |
0.23 |
0.20 |
0.19 |
0.23 |
0.22 |
0.0 |
normalized::receivablesToRevenue_3 |
0.23 |
0.23 |
0.22 |
0.23 |
0.23 |
0.24 |
0.23 |
0.21 |
0.21 |
0.21 |
0.16 |
0.12 |
0.0 |
normalized::receivablesToRevenue_5 |
0.23 |
0.23 |
0.23 |
0.23 |
0.23 |
0.22 |
0.22 |
0.21 |
0.17 |
0.17 |
0.16 |
0.12 |
0.0 |
normalized::receivablesToRevenue_7 |
0.23 |
0.23 |
0.23 |
0.22 |
0.22 |
0.22 |
0.19 |
0.18 |
0.17 |
0.17 |
0.16 |
0.12 |
0.0 |
inventoryToRevenue |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.0 |
normalized::inventoryToRevenue_3 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.0 |
normalized::inventoryToRevenue_5 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
normalized::inventoryToRevenue_7 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.0 |
payablesToRevenue |
0.09 |
0.09 |
0.10 |
0.09 |
0.09 |
0.07 |
0.08 |
0.08 |
0.08 |
0.07 |
0.09 |
0.06 |
0.0 |
normalized::payablesToRevenue_3 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.07 |
0.05 |
0.03 |
0.0 |
normalized::payablesToRevenue_5 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.06 |
0.06 |
0.05 |
0.03 |
0.0 |
normalized::payablesToRevenue_7 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.03 |
0.0 |
normalized::working_capitalToRevenue_3 |
0.15 |
0.15 |
0.15 |
0.16 |
0.17 |
0.18 |
0.17 |
0.16 |
0.16 |
0.17 |
0.12 |
0.10 |
0.0 |
normalized::working_capitalToRevenue_5 |
0.15 |
0.15 |
0.16 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.14 |
0.13 |
0.12 |
0.10 |
0.0 |
normalized::working_capitalToRevenue_7 |
0.16 |
0.16 |
0.16 |
0.16 |
0.17 |
0.17 |
0.15 |
0.14 |
0.14 |
0.13 |
0.12 |
0.10 |
0.0 |
StockMarketPrice |
420.66 |
372.50 |
235.48 |
327.16 |
214.56 |
150.54 |
95.54 |
79.10 |
56.20 |
48.84 |
39.81 |
31.20 |
21.63 |
revenue::cost |
74.11B |
65.86B |
62.65B |
52.23B |
46.08B |
42.91B |
38.35B |
34.26B |
32.78B |
33.04B |
27.08B |
20.39B |
17.53B |
ppnenet |
135.59B |
95.64B |
74.40B |
59.72B |
44.15B |
36.48B |
29.46B |
23.73B |
18.36B |
14.73B |
13.01B |
9.99B |
0.0 |
grossincome |
171.01B |
146.05B |
135.62B |
115.86B |
96.94B |
82.93B |
72.01B |
62.31B |
58.37B |
60.54B |
59.90B |
57.60B |
56.19B |
marketcap |
3127.56B |
2768.52B |
1755.38B |
2505.59B |
1622.18B |
1148.44B |
733.51B |
609.05B |
436.97B |
390.13B |
334.36B |
264.26B |
183.98B |
ev |
3160.87B |
2781.05B |
1838.26B |
2549.51B |
1671.93B |
1209.26B |
797.80B |
678.51B |
475.25B |
414.84B |
348.84B |
276.06B |
183.98B |
equity |
268.48B |
206.22B |
166.54B |
141.99B |
118.30B |
102.33B |
82.72B |
87.71B |
72.00B |
80.08B |
89.78B |
78.94B |
0.0 |
debt |
51.63B |
47.24B |
96.81B |
58.15B |
63.33B |
72.18B |
76.24B |
77.12B |
44.78B |
30.31B |
23.14B |
15.60B |
0.0 |
shares |
7.47B |
7.47B |
7.54B |
7.61B |
7.61B |
7.67B |
7.70B |
7.75B |
7.92B |
8.18B |
8.40B |
8.47B |
8.51B |
shares_calc |
7.43B |
7.43B |
7.45B |
7.66B |
7.56B |
7.63B |
7.68B |
7.70B |
7.78B |
7.99B |
8.40B |
8.47B |
8.51B |
sbc |
10.73B |
9.61B |
7.50B |
6.12B |
5.29B |
4.65B |
3.94B |
3.27B |
2.67B |
2.57B |
2.45B |
2.41B |
2.24B |
capex |
44.48B |
28.11B |
23.89B |
20.62B |
15.44B |
13.93B |
11.63B |
8.13B |
8.34B |
5.94B |
5.49B |
4.26B |
2.31B |
depreciation |
22.29B |
13.86B |
14.46B |
11.69B |
12.80B |
11.68B |
10.26B |
8.78B |
6.62B |
5.96B |
5.21B |
3.75B |
2.97B |
inventory |
1.25B |
2.50B |
3.74B |
2.64B |
1.90B |
2.06B |
2.66B |
2.18B |
2.25B |
2.90B |
2.66B |
1.94B |
0.0 |
payables |
22.00B |
18.09B |
19.00B |
15.16B |
12.53B |
9.38B |
8.62B |
7.39B |
6.90B |
6.59B |
7.43B |
4.83B |
0.0 |
receivables |
56.92B |
48.69B |
44.26B |
38.04B |
32.01B |
29.52B |
26.48B |
22.43B |
18.28B |
17.91B |
19.54B |
17.49B |
0.0 |
normalized::capex_3 |
32.16B |
24.20B |
19.98B |
16.66B |
13.67B |
11.23B |
9.37B |
7.47B |
6.59B |
5.23B |
4.02B |
3.28B |
2.31B |
normalized::depreciation_3 |
16.87B |
13.34B |
12.98B |
12.05B |
11.58B |
10.24B |
8.55B |
7.12B |
5.93B |
4.97B |
3.98B |
3.36B |
2.97B |
normalized::equity_3 |
213.75B |
171.58B |
142.28B |
120.87B |
101.12B |
90.92B |
80.81B |
79.93B |
80.62B |
82.94B |
56.24B |
39.47B |
0.0 |
normalized::debt_3 |
65.23B |
67.40B |
72.76B |
64.55B |
70.58B |
75.18B |
66.05B |
50.74B |
32.74B |
23.02B |
12.91B |
7.80B |
0.0 |
normalized::capital_3 |
278.97B |
238.98B |
215.04B |
185.42B |
171.70B |
166.10B |
146.86B |
130.67B |
113.37B |
105.95B |
69.16B |
47.27B |
0.0 |
normalized::ppnenet_3 |
101.88B |
76.58B |
59.42B |
46.78B |
36.70B |
29.89B |
23.85B |
18.94B |
15.37B |
12.58B |
7.67B |
5.00B |
0.0 |
normalized::receivables_3 |
49.96B |
43.66B |
38.10B |
33.19B |
29.34B |
26.15B |
22.40B |
19.54B |
18.58B |
18.31B |
12.34B |
8.74B |
0.0 |
normalized::inventory_3 |
2.50B |
2.96B |
2.76B |
2.20B |
2.21B |
2.30B |
2.36B |
2.44B |
2.60B |
2.50B |
1.53B |
0.97B |
0.0 |
normalized::payables_3 |
19.70B |
17.42B |
15.56B |
12.36B |
10.18B |
8.46B |
7.63B |
6.96B |
6.97B |
6.28B |
4.09B |
2.41B |
0.0 |
normalized::working_capital_3 |
32.76B |
29.20B |
25.30B |
23.03B |
21.37B |
19.98B |
17.13B |
15.02B |
14.21B |
14.53B |
9.79B |
7.30B |
0.0 |
normalized::invested_capital_3 |
134.63B |
105.79B |
84.72B |
69.81B |
58.07B |
49.87B |
40.98B |
33.96B |
29.57B |
27.11B |
17.46B |
12.29B |
0.0 |
normalized::capex_5 |
26.51B |
20.40B |
17.10B |
13.95B |
11.49B |
9.59B |
7.91B |
6.43B |
5.27B |
4.50B |
4.02B |
3.28B |
2.31B |
normalized::depreciation_5 |
15.02B |
12.90B |
12.18B |
11.04B |
10.03B |
8.66B |
7.37B |
6.06B |
4.90B |
4.47B |
3.98B |
3.36B |
2.97B |
normalized::equity_5 |
180.31B |
147.08B |
122.38B |
106.61B |
92.61B |
84.97B |
82.46B |
81.70B |
64.16B |
62.20B |
56.24B |
39.47B |
0.0 |
normalized::debt_5 |
63.43B |
67.54B |
73.34B |
69.40B |
66.73B |
60.13B |
50.32B |
38.19B |
22.77B |
17.26B |
12.91B |
7.80B |
0.0 |
normalized::capital_5 |
243.74B |
214.62B |
195.72B |
176.01B |
159.34B |
145.09B |
132.78B |
119.89B |
86.93B |
79.47B |
69.16B |
47.27B |
0.0 |
normalized::ppnenet_5 |
81.90B |
62.08B |
48.84B |
38.71B |
30.44B |
24.55B |
19.86B |
15.96B |
11.22B |
9.43B |
7.67B |
5.00B |
0.0 |
normalized::receivables_5 |
43.99B |
38.51B |
34.06B |
29.70B |
25.74B |
22.92B |
20.93B |
19.13B |
14.64B |
13.73B |
12.34B |
8.74B |
0.0 |
normalized::inventory_5 |
2.40B |
2.57B |
2.60B |
2.29B |
2.21B |
2.41B |
2.53B |
2.39B |
1.95B |
1.88B |
1.53B |
0.97B |
0.0 |
normalized::payables_5 |
17.36B |
14.83B |
12.94B |
10.62B |
8.96B |
7.78B |
7.39B |
6.63B |
5.15B |
4.71B |
4.09B |
2.41B |
0.0 |
normalized::working_capital_5 |
29.03B |
26.24B |
23.73B |
21.37B |
18.99B |
17.56B |
16.07B |
14.89B |
11.44B |
10.90B |
9.79B |
7.30B |
0.0 |
normalized::invested_capital_5 |
110.93B |
88.31B |
72.57B |
60.08B |
49.43B |
42.11B |
35.93B |
30.85B |
22.66B |
20.33B |
17.46B |
12.29B |
0.0 |
normalized::capex_7 |
22.58B |
17.39B |
14.57B |
12.01B |
9.84B |
8.24B |
6.58B |
5.74B |
5.27B |
4.50B |
4.02B |
3.28B |
2.31B |
normalized::depreciation_7 |
13.86B |
11.93B |
10.90B |
9.68B |
8.76B |
7.47B |
6.22B |
5.55B |
4.90B |
4.47B |
3.98B |
3.36B |
2.97B |
normalized::equity_7 |
155.23B |
129.40B |
110.23B |
97.88B |
90.42B |
84.80B |
70.18B |
68.09B |
64.16B |
62.20B |
56.24B |
39.47B |
0.0 |
normalized::debt_7 |
66.51B |
70.15B |
69.80B |
60.30B |
55.30B |
48.48B |
38.17B |
31.83B |
22.77B |
17.26B |
12.91B |
7.80B |
0.0 |
normalized::capital_7 |
221.74B |
199.55B |
180.03B |
158.18B |
145.72B |
133.28B |
108.35B |
99.91B |
86.93B |
79.47B |
69.16B |
47.27B |
0.0 |
normalized::ppnenet_7 |
67.92B |
51.94B |
40.90B |
32.37B |
25.70B |
20.82B |
15.61B |
13.30B |
11.22B |
9.43B |
7.67B |
5.00B |
0.0 |
normalized::receivables_7 |
39.42B |
34.49B |
30.15B |
26.38B |
23.74B |
21.66B |
17.45B |
15.94B |
14.64B |
13.73B |
12.34B |
8.74B |
0.0 |
normalized::inventory_7 |
2.39B |
2.53B |
2.49B |
2.37B |
2.37B |
2.38B |
2.08B |
1.99B |
1.95B |
1.88B |
1.53B |
0.97B |
0.0 |
normalized::payables_7 |
14.97B |
12.88B |
11.28B |
9.51B |
8.41B |
7.31B |
5.97B |
5.52B |
5.15B |
4.71B |
4.09B |
2.41B |
0.0 |
normalized::working_capital_7 |
26.84B |
24.13B |
21.35B |
19.24B |
17.71B |
16.74B |
13.57B |
12.41B |
11.44B |
10.90B |
9.79B |
7.30B |
0.0 |
normalized::invested_capital_7 |
94.76B |
76.07B |
62.25B |
51.62B |
43.41B |
37.56B |
29.18B |
25.71B |
22.66B |
20.33B |
17.46B |
12.29B |
0.0 |