interestCoverage |
32.23 |
35.04 |
29.68 |
20.23 |
23.98 |
21.15 |
16.55 |
13.05 |
0.00B |
900.62 |
inf |
inf |
inf |
interestRate |
0.03 |
0.01 |
0.02 |
0.02 |
0.03 |
0.04 |
0.03 |
0.03 |
inf |
inf |
nanB |
nanB |
nanB |
leverage |
0.53 |
1.26 |
0.56 |
0.66 |
0.48 |
0.49 |
0.56 |
0.48 |
0.0 |
0.0 |
0.0 |
0.0 |
nanB |
gross_margins |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
cashflow_margin |
0.64 |
0.64 |
0.63 |
0.48 |
0.56 |
0.63 |
0.51 |
0.37 |
0.47 |
0.57 |
0.26 |
0.48 |
0.42 |
roce |
35.06% |
23.42% |
26.00% |
17.32% |
24.87% |
25.56% |
18.22% |
11.42% |
22.06% |
26.28% |
11.25% |
18.13% |
inf |
normalized::roce_3 |
27.66 |
22.33 |
22.58 |
22.28 |
22.88 |
18.49 |
16.55 |
18.26 |
19.98 |
18.60 |
21.84 |
32.14 |
inf |
normalized::roce_5 |
25.18 |
23.31 |
22.32 |
19.47 |
20.36 |
20.03 |
17.23 |
17.06 |
22.99 |
23.33 |
21.84 |
32.14 |
inf |
normalized::roce_7 |
24.37 |
21.21 |
20.78 |
20.30 |
20.07 |
18.93 |
19.17 |
19.47 |
22.99 |
23.33 |
21.84 |
32.14 |
inf |
roic |
605.99% |
584.83% |
560.85% |
381.44% |
474.36% |
523.50% |
413.54% |
259.26% |
320.39% |
380.81% |
174.48% |
288.20% |
3872.00% |
normalized::roic_3 |
585.61 |
513.15 |
471.97 |
457.55 |
472.26 |
404.83 |
341.36 |
326.53 |
304.99 |
289.77 |
353.62 |
483.19 |
0.00B |
normalized::roic_5 |
527.58 |
507.45 |
471.64 |
414.85 |
411.94 |
390.62 |
319.74 |
294.69 |
359.53 |
363.41 |
353.62 |
483.19 |
0.00B |
normalized::roic_7 |
513.90 |
466.60 |
430.91 |
403.09 |
380.77 |
354.13 |
351.40 |
336.34 |
359.53 |
363.41 |
353.62 |
483.19 |
0.00B |
rotc |
605.99% |
584.83% |
560.85% |
381.44% |
474.36% |
523.50% |
413.54% |
259.26% |
348.73% |
380.81% |
174.48% |
306.55% |
inf |
normalized::rotic_3 |
585.61 |
513.15 |
471.97 |
457.55 |
472.26 |
404.83 |
341.36 |
326.53 |
304.99 |
289.77 |
353.62 |
543.51 |
inf |
normalized::rotic_5 |
527.58 |
507.45 |
471.64 |
414.85 |
411.94 |
390.62 |
319.74 |
294.69 |
359.53 |
363.41 |
353.62 |
543.51 |
inf |
normalized::rotic_7 |
513.90 |
466.60 |
430.91 |
403.09 |
380.77 |
354.13 |
351.40 |
336.34 |
359.53 |
363.41 |
353.62 |
543.51 |
inf |
revenue |
32.65B |
29.31B |
24.11B |
21.85B |
22.98B |
20.61B |
18.36B |
15.08B |
13.88B |
12.70B |
11.78B |
10.42B |
9.19B |
normalized_revenue_3 |
28.69B |
25.09B |
22.98B |
21.81B |
20.65B |
18.02B |
15.77B |
13.89B |
12.79B |
11.63B |
10.46B |
9.80B |
9.19B |
normalized_revenue_5 |
26.18B |
23.77B |
21.58B |
19.77B |
18.18B |
16.13B |
14.36B |
12.77B |
11.59B |
11.02B |
10.46B |
9.80B |
9.19B |
normalized_revenue_7 |
24.27B |
21.76B |
19.55B |
17.92B |
16.48B |
14.69B |
13.06B |
12.18B |
11.59B |
11.02B |
10.46B |
9.80B |
9.19B |
revenue_YoY |
11.41% |
21.59% |
10.34% |
-4.92% |
11.49% |
12.26% |
21.72% |
8.66% |
9.27% |
7.85% |
13.02% |
13.42% |
nan% |
revenue_5_CAGR |
7.28% |
7.30% |
5.60% |
7.69% |
10.61% |
10.16% |
9.28% |
7.67% |
8.60% |
nan% |
nan% |
nan% |
nan% |
cashflow::operating |
20.75B |
18.85B |
15.23B |
10.44B |
12.78B |
12.94B |
9.32B |
5.57B |
6.58B |
7.21B |
3.02B |
5.01B |
3.87B |
normalized_cashflow::operating_3 |
18.28B |
14.84B |
12.82B |
12.05B |
11.68B |
9.28B |
7.16B |
6.45B |
5.60B |
5.08B |
3.97B |
4.44B |
3.87B |
normalized_cashflow::operating_5 |
15.61B |
14.05B |
12.14B |
10.21B |
9.44B |
8.32B |
6.34B |
5.48B |
5.14B |
4.78B |
3.97B |
4.44B |
3.87B |
normalized_cashflow::operating_7 |
14.33B |
12.16B |
10.41B |
9.26B |
8.20B |
7.09B |
5.80B |
5.21B |
5.14B |
4.78B |
3.97B |
4.44B |
3.87B |
cashflow::operating_YoY |
10.11% |
23.79% |
45.85% |
-18.34% |
-1.21% |
38.90% |
67.15% |
-15.34% |
-8.62% |
138.42% |
-39.67% |
29.36% |
nan% |
cashflow::operating_5_CAGR |
10.18% |
7.81% |
10.32% |
13.37% |
14.19% |
12.43% |
25.26% |
2.16% |
11.20% |
nan% |
nan% |
nan% |
nan% |
normalized_cashflow::operating_3_margin |
0.64 |
0.59 |
0.56 |
0.55 |
0.57 |
0.51 |
0.45 |
0.46 |
0.44 |
0.44 |
0.38 |
0.45 |
0.42 |
normalized_cashflow::operating_5_margin |
0.60 |
0.59 |
0.56 |
0.52 |
0.52 |
0.52 |
0.44 |
0.43 |
0.44 |
0.43 |
0.38 |
0.45 |
0.42 |
normalized_cashflow::operating_7_margin |
0.59 |
0.56 |
0.53 |
0.52 |
0.50 |
0.48 |
0.44 |
0.43 |
0.44 |
0.43 |
0.38 |
0.45 |
0.42 |
shares_calc_YoY |
-2.95% |
-2.58% |
-1.39% |
-0.81% |
0.82% |
-3.61% |
8.87% |
-13.54% |
21.90% |
-4.18% |
0.0 |
-4.10% |
nan% |
shares_calc_5_CAGR |
-1.55% |
-0.80% |
-1.01% |
0.97% |
-1.77% |
2.03% |
1.91% |
0.20% |
2.29% |
nan% |
nan% |
nan% |
nan% |
yield_ev |
3.86% |
4.05% |
3.26% |
2.18% |
3.09% |
4.48% |
3.61% |
3.35% |
3.77% |
5.98% |
2.86% |
7.08% |
7.67% |
yield_ev_3 |
3.40% |
3.19% |
2.74% |
2.52% |
2.82% |
3.21% |
2.77% |
3.88% |
3.21% |
4.21% |
3.76% |
6.28% |
7.67% |
yield_ev_5 |
2.90% |
3.02% |
2.60% |
2.13% |
2.28% |
2.88% |
2.45% |
3.30% |
2.95% |
3.96% |
3.76% |
6.28% |
7.67% |
yield_ev_7 |
2.66% |
2.62% |
2.23% |
1.93% |
1.98% |
2.45% |
2.24% |
3.14% |
2.95% |
3.96% |
3.76% |
6.28% |
7.67% |
yield_mktcap |
3.89% |
4.33% |
3.29% |
2.22% |
3.15% |
4.61% |
3.73% |
3.57% |
3.70% |
5.88% |
2.80% |
6.88% |
7.67% |
capexToRevenue |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
normalized::capexToRevenue_3 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
normalized::capexToRevenue_5 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
normalized::capexToRevenue_7 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
depreciationToRevenue |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
normalized::depreciationToRevenue_3 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
normalized::depreciationToRevenue_5 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
normalized::depreciationToRevenue_7 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
receivablesToRevenue |
0.07 |
0.07 |
0.08 |
0.07 |
0.13 |
0.08 |
0.08 |
0.10 |
0.06 |
0.06 |
0.07 |
0.07 |
0.0 |
normalized::receivablesToRevenue_3 |
0.07 |
0.07 |
0.10 |
0.10 |
0.10 |
0.08 |
0.08 |
0.08 |
0.06 |
0.07 |
0.05 |
0.04 |
0.0 |
normalized::receivablesToRevenue_5 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.0 |
normalized::receivablesToRevenue_7 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.04 |
0.0 |
inventoryToRevenue |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
normalized::inventoryToRevenue_3 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
normalized::inventoryToRevenue_5 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
normalized::inventoryToRevenue_7 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
payablesToRevenue |
0.10 |
0.11 |
0.10 |
0.08 |
0.17 |
0.11 |
0.11 |
0.14 |
0.06 |
0.10 |
0.10 |
0.07 |
0.0 |
normalized::payablesToRevenue_3 |
0.10 |
0.10 |
0.12 |
0.12 |
0.13 |
0.12 |
0.10 |
0.10 |
0.09 |
0.09 |
0.06 |
0.04 |
0.0 |
normalized::payablesToRevenue_5 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.10 |
0.10 |
0.10 |
0.07 |
0.07 |
0.06 |
0.04 |
0.0 |
normalized::payablesToRevenue_7 |
0.11 |
0.12 |
0.11 |
0.11 |
0.12 |
0.10 |
0.09 |
0.08 |
0.07 |
0.07 |
0.06 |
0.04 |
0.0 |
normalized::working_capitalToRevenue_3 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
-0.00 |
0.01 |
0.01 |
normalized::working_capitalToRevenue_5 |
-0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.00 |
0.01 |
0.01 |
normalized::working_capitalToRevenue_7 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.00 |
0.01 |
0.01 |
StockMarketPrice |
259.87 |
205.74 |
212.99 |
213.66 |
182.43 |
127.28 |
109.26 |
74.24 |
73.24 |
61.47 |
51.82 |
35.00 |
23.26 |
ppnenet |
3.42B |
3.22B |
2.71B |
2.74B |
2.69B |
2.47B |
2.25B |
2.15B |
1.89B |
1.89B |
1.73B |
1.63B |
0.0 |
grossincome |
32.65B |
29.31B |
24.11B |
21.85B |
22.98B |
20.61B |
18.36B |
15.08B |
13.88B |
12.70B |
11.78B |
10.42B |
9.19B |
marketcap |
534.08B |
435.68B |
463.00B |
470.99B |
405.43B |
280.55B |
249.85B |
155.94B |
177.93B |
122.51B |
107.79B |
72.80B |
50.45B |
ev |
538.26B |
464.89B |
467.49B |
478.78B |
414.32B |
289.02B |
258.35B |
166.20B |
174.42B |
120.54B |
105.60B |
70.73B |
50.45B |
equity |
38.73B |
35.58B |
37.59B |
36.21B |
34.68B |
34.01B |
32.76B |
32.91B |
29.84B |
27.41B |
26.87B |
27.63B |
0.0 |
debt |
20.46B |
44.90B |
20.98B |
24.07B |
16.73B |
16.63B |
18.37B |
15.88B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
interest_expense |
0.64B |
0.54B |
0.51B |
0.52B |
0.53B |
0.61B |
0.56B |
0.43B |
0.00B |
0.01B |
0.0 |
0.0 |
0.0 |
shares |
2.08B |
2.14B |
2.19B |
2.22B |
2.27B |
2.33B |
2.40B |
2.41B |
1.95B |
1.99B |
2.08B |
0.68B |
0.71B |
shares_calc |
2.06B |
2.12B |
2.17B |
2.20B |
2.22B |
2.20B |
2.29B |
2.10B |
2.43B |
1.99B |
2.08B |
2.08B |
2.17B |
sbc |
0.77B |
0.60B |
0.54B |
0.42B |
0.41B |
0.33B |
0.23B |
0.22B |
0.19B |
0.17B |
0.18B |
0.15B |
0.15B |
capex |
1.06B |
0.97B |
0.70B |
0.74B |
0.76B |
0.72B |
0.71B |
0.52B |
0.41B |
0.55B |
0.47B |
0.38B |
0.35B |
depreciation |
0.94B |
0.86B |
0.80B |
0.77B |
0.66B |
0.61B |
0.56B |
0.50B |
0.49B |
0.43B |
0.40B |
0.33B |
0.29B |
inventory |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
payables |
3.27B |
3.28B |
2.44B |
1.74B |
3.99B |
2.17B |
2.00B |
2.08B |
0.78B |
1.33B |
1.23B |
0.72B |
0.0 |
receivables |
2.29B |
2.02B |
1.97B |
1.62B |
3.05B |
1.58B |
1.42B |
1.47B |
0.85B |
0.82B |
0.80B |
0.72B |
0.0 |
normalized::capex_3 |
0.91B |
0.80B |
0.73B |
0.74B |
0.73B |
0.65B |
0.55B |
0.50B |
0.48B |
0.47B |
0.40B |
0.36B |
0.35B |
normalized::depreciation_3 |
0.87B |
0.81B |
0.74B |
0.68B |
0.61B |
0.56B |
0.52B |
0.48B |
0.44B |
0.39B |
0.34B |
0.31B |
0.29B |
normalized::equity_3 |
37.30B |
36.46B |
36.16B |
34.97B |
33.82B |
33.23B |
31.84B |
30.06B |
28.04B |
27.30B |
18.17B |
13.81B |
0.0 |
normalized::debt_3 |
28.78B |
29.98B |
20.59B |
19.14B |
17.24B |
16.96B |
11.42B |
5.29B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::capital_3 |
66.08B |
66.44B |
56.75B |
54.11B |
51.06B |
50.19B |
43.25B |
35.35B |
28.04B |
27.30B |
18.17B |
13.81B |
0.0 |
normalized::ppnenet_3 |
3.12B |
2.89B |
2.72B |
2.63B |
2.47B |
2.29B |
2.10B |
1.98B |
1.84B |
1.75B |
1.12B |
0.82B |
0.0 |
normalized::receivables_3 |
2.09B |
1.87B |
2.21B |
2.08B |
2.02B |
1.49B |
1.25B |
1.05B |
0.82B |
0.78B |
0.51B |
0.36B |
0.0 |
normalized::inventory_3 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
normalized::payables_3 |
3.00B |
2.49B |
2.72B |
2.63B |
2.72B |
2.08B |
1.62B |
1.40B |
1.11B |
1.09B |
0.65B |
0.36B |
0.0 |
normalized::working_capital_3 |
-0.80B |
-0.52B |
-0.41B |
-0.45B |
-0.60B |
-0.49B |
-0.28B |
-0.25B |
-0.19B |
-0.21B |
-0.04B |
0.10B |
inf |
normalized::invested_capital_3 |
3.12B |
2.89B |
2.72B |
2.63B |
2.47B |
2.29B |
2.10B |
1.98B |
1.84B |
1.75B |
1.12B |
0.92B |
inf |
normalized::capex_5 |
0.85B |
0.78B |
0.72B |
0.69B |
0.62B |
0.58B |
0.53B |
0.47B |
0.43B |
0.44B |
0.40B |
0.36B |
0.35B |
normalized::depreciation_5 |
0.81B |
0.74B |
0.68B |
0.62B |
0.56B |
0.52B |
0.48B |
0.43B |
0.39B |
0.36B |
0.34B |
0.31B |
0.29B |
normalized::equity_5 |
36.56B |
35.61B |
35.05B |
34.11B |
32.84B |
31.39B |
29.96B |
28.93B |
22.35B |
20.48B |
18.17B |
13.81B |
0.0 |
normalized::debt_5 |
25.43B |
24.66B |
19.35B |
18.34B |
13.52B |
10.18B |
6.85B |
3.18B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::capital_5 |
61.99B |
60.28B |
54.40B |
52.45B |
46.36B |
41.56B |
36.81B |
32.11B |
22.35B |
20.48B |
18.17B |
13.81B |
0.0 |
normalized::ppnenet_5 |
2.96B |
2.77B |
2.57B |
2.46B |
2.29B |
2.13B |
1.98B |
1.86B |
1.43B |
1.31B |
1.12B |
0.82B |
0.0 |
normalized::receivables_5 |
2.19B |
2.05B |
1.93B |
1.83B |
1.67B |
1.23B |
1.07B |
0.93B |
0.64B |
0.59B |
0.51B |
0.36B |
0.0 |
normalized::inventory_5 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
normalized::payables_5 |
2.94B |
2.72B |
2.47B |
2.40B |
2.21B |
1.67B |
1.48B |
1.23B |
0.81B |
0.82B |
0.65B |
0.36B |
0.0 |
normalized::working_capital_5 |
-0.65B |
-0.58B |
-0.44B |
-0.47B |
-0.43B |
-0.35B |
-0.31B |
-0.20B |
-0.07B |
-0.13B |
-0.04B |
0.10B |
inf |
normalized::invested_capital_5 |
2.96B |
2.77B |
2.57B |
2.46B |
2.29B |
2.13B |
1.98B |
1.86B |
1.43B |
1.31B |
1.12B |
0.92B |
inf |
normalized::capex_7 |
0.81B |
0.73B |
0.65B |
0.63B |
0.59B |
0.54B |
0.49B |
0.45B |
0.43B |
0.44B |
0.40B |
0.36B |
0.35B |
normalized::depreciation_7 |
0.74B |
0.68B |
0.63B |
0.57B |
0.52B |
0.48B |
0.43B |
0.41B |
0.39B |
0.36B |
0.34B |
0.31B |
0.29B |
normalized::equity_7 |
35.65B |
34.82B |
34.00B |
32.55B |
31.21B |
30.20B |
25.35B |
24.11B |
22.35B |
20.48B |
18.17B |
13.81B |
0.0 |
normalized::debt_7 |
23.16B |
22.51B |
16.09B |
13.10B |
9.66B |
7.27B |
4.89B |
2.65B |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
normalized::capital_7 |
58.81B |
57.33B |
50.09B |
45.64B |
40.87B |
37.47B |
30.24B |
26.76B |
22.35B |
20.48B |
18.17B |
13.81B |
0.0 |
normalized::ppnenet_7 |
2.79B |
2.61B |
2.42B |
2.30B |
2.15B |
2.00B |
1.65B |
1.55B |
1.43B |
1.31B |
1.12B |
0.82B |
0.0 |
normalized::receivables_7 |
1.99B |
1.88B |
1.71B |
1.54B |
1.43B |
1.09B |
0.87B |
0.78B |
0.64B |
0.59B |
0.51B |
0.36B |
0.0 |
normalized::inventory_7 |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
inf |
normalized::payables_7 |
2.70B |
2.53B |
2.17B |
2.01B |
1.94B |
1.47B |
1.16B |
1.02B |
0.81B |
0.82B |
0.65B |
0.36B |
0.0 |
normalized::working_capital_7 |
-0.61B |
-0.55B |
-0.36B |
-0.37B |
-0.41B |
-0.28B |
-0.19B |
-0.15B |
-0.07B |
-0.13B |
-0.04B |
0.10B |
inf |
normalized::invested_capital_7 |
2.79B |
2.61B |
2.42B |
2.30B |
2.15B |
2.00B |
1.65B |
1.55B |
1.43B |
1.31B |
1.12B |
0.92B |
inf |