Welcome to Summary reports!   


We have 9 report results for ticker: CI - Cigna Corporation, also organized by 6 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

Business Checklist for CI from SecDiver AI beta Free for Limited Time

Want to see more such checks or Customize your checks, check out our plans

Red Flags Identified


17

Total Checks Done


69

Wall Street Drivers beta

📊 Professional Investors(wallstreet) pay a lot of heed at these numbers, long term history matters - specially 9+ year trends
Score 8.0 / 10.0

  • revenue cagr for last 5 years
  • insight: ['25.34 is greater than equal to 5']
  • mental_model: We prefer growing Business which grow >= 5% YoY, better than GDP growth of >= 2-3%
  • cashflows cagr for last 5 years
  • insight: ['14.55 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate cashflows >= 5% YoY, for some industries like finance specially Banks this might be lower/red and its OK for them
  • operating profits cagr for last 5 years
  • insight: ['11.68 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate operating profits >= 5% YoY
  • shares outstanding cagr for last 5 years
  • insight: ['-5.05 is less than equal to 2']
  • mental_model: As a business owner equity is important, We want less dilution over years OR it should reduce so our share of business increases with time, less than 2% is ideal, >=10% is potentially bad be careful
  • net profits cagr for last 5 years
  • insight: ['11.4 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate net profits >= 5% YoY
  • debt cagr for last 5 years
  • insight: ['17.85 is NOT less than equal to 2']
  • mental_model: We prefer Business with lower debt growth
  • equity cagr for last 5 years
  • insight: ['9.1 is greater than equal to 5']
  • mental_model: We prefer growing Business having shareholder equity growth >= 5% YoY
  • roe average for last 3 years
  • insight: ['19.11 is greater than equal to 10']
  • mental_model: Good Business have return on equity >= 10%, ROE matters for businesses like Insurance, Banks, Financials
  • roce average for last 3 years
  • insight: ['5.85 is NOT greater than equal to 15']
  • mental_model: Good Business have return on capital >= 15%, for some industries like finance specially Banks this might be lower/red and its OK for them
  • roic average for last 3 years
  • insight: ['115.27 is greater than equal to 15']
  • mental_model: Good Business have return on invested capital >= 15%, for some industries like finance specially Banks this might be lower/red and its OK for them
  • interestCoverage average for last 3 years
  • insight: ['7.5 is greater than equal to 5']
  • mental_model: We prefer Business which can cover their interest payments with cashflows, for some industries like finance specially Banks this might be lower/red and its OK for them
  • leverage average for last 3 years
  • insight: ['4.06 is less than equal to 5', '4.06 is greater than equal to 0']
  • mental_model: We prefer Business which can pay their debts in less than 5 years using cashflows, for some industries like finance specially Banks this might be lower/red and its OK for them
  • interestRate average for last 3 years
  • insight: ['0.04 is less than equal to 0.05']
  • mental_model: We prefer lower interest rate than the current prevailing interest rates, we want long term debt profile too
  • roe_cashflow::operating average for last 3 years
  • insight: ['22.37 is greater than equal to 10']
  • mental_model: Good Business have return on equity >= 10%
  • roce_cashflow::operating average for last 3 years
  • insight: ['6.86 is NOT greater than equal to 15']
  • mental_model: Good Business have return on capital >= 15%
  • roic_cashflow::operating average for last 3 years
  • insight: ['133.14 is greater than equal to 15']
  • mental_model: Good Business have return on invested capital >= 15%
  • goodwill cagr for last 5 years
  • insight: ['16.38 is NOT less than equal to 4']
  • mental_model: We prefer Business which grows organically, for Acquisition style businesses we want to look at Capital Allocation Success, Study their acquisitions
  • next_steps: Study their acquisitions history

Business Durability beta

🏰 Quality companies with moats show higher or stable trends, long term trends matters, Consistency is the Key
Score 7.0 / 10.0

  • margin cashflow running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.05 wrt mean ratio: 0.063']
  • margin operating running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.04 wrt mean ratio: 0.06']
  • margin net running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.03 wrt mean ratio: 0.039']
  • roa average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 5.85 wrt mean ratio: 5.908']
  • mental_model: We want stability on increasing return on assets
  • roe average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 19.11 wrt mean ratio: 21.11']
  • mental_model: We want stability on increasing return on equity
  • roce average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 5.85 wrt mean ratio: 5.908']
  • mental_model: We want stability on increasing return on capital employed
  • roic average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 115.27 wrt mean ratio: 117.22']
  • mental_model: We want stability on increasing return on invested capital
  • rotc average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 236.64 wrt mean ratio: 223.01']
  • mental_model: We want stability on increasing return on tangible capital
  • cash average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 7098666666.67 wrt mean ratio: 6183000000.0']
  • mental_model: We want stability on cash growth
  • roa_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 6.86 wrt mean ratio: 6.175']
  • mental_model: We want stability on increasing return on assets
  • roe_cashflow::operating average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 22.37 wrt mean ratio: 21.983']
  • mental_model: We want stability on increasing return on equity
  • roce_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 6.86 wrt mean ratio: 6.175']
  • mental_model: We want stability on increasing return on capital employed
  • roic_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 133.14 wrt mean ratio: 121.938']
  • mental_model: We want stability on increasing return on invested capital
  • rotc_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 275.97 wrt mean ratio: 232.963']
  • mental_model: We want stability on increasing return on tangible capital

Valuation is the Key beta

💎 Buying Quality companies at cheap provides the right Margin of Safety in the longer term
Score 9.0 / 10.0

  • pe average for last 3 years
  • insight: ['17.01 is NOT less than equal to 15', '17.01 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PE <=15 preferred
  • pocf average for last 3 years
  • insight: ['8.73 is less than equal to 15', '8.73 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, POCF <=15 preferred
  • pb average for last 3 years
  • insight: ['1.98 is less than equal to 2', '1.98 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PB <=2 preferred
  • ps average for last 3 years
  • insight: ['0.44 is less than equal to 5', '0.44 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PS <=5 preferred
  • evToEbitda average for last 3 years
  • insight: ['10.48 is less than equal to 15', '10.48 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, evToEbitda <=15 preferred
  • evToOcf average for last 3 years
  • insight: ['12.34 is less than equal to 15', '12.34 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, POCF <=15 preferred
  • evToRevenue average for last 3 years
  • insight: ['0.61 is less than equal to 2', '0.61 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, evToRevenue <=2 preferred

Business Trends last 3 years beta

Score 5.0 / 10.0

  • receivables running_sum for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 0.09 wrt mean ratio: 0.09']
  • mental_model: receivables should always grow less with revenues otherwise there might be some payment/collection issues, Watch out
  • inventory running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.03 wrt mean ratio: 0.023']
  • mental_model: inventory should always grow in relation with revenues, Inventory build can be positive depending on the industry cycle, but mostly it could be a CON as working capital is tied up, Be Careful
  • payables running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.1 wrt mean ratio: 0.092']
  • mental_model: the more this is the better, nothing bad about it.
  • cash running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.03 wrt mean ratio: 0.04']
  • mental_model: cash trend should be similar or greater to revenue, if company is heavily reinvesting it might be OK, but do check

Profits Matter beta

💰 Companies needs to have positive profits to reward its shareholders in the long term
Score 10.0 / 10.0

  • positive cashflows profits average for last 3 years
  • insight: ['10277333333.33 is greater than equal to 0']
  • mental_model: We want to see positive cashflows profits for last 3 years, Profits determine Stock prices in the long term
  • positive operating profits average for last 3 years
  • insight: ['8801000000.0 is greater than equal to 0']
  • mental_model: We want to see positive operating profits for last 3 years, Profits determine Stock prices in the long term
  • positive net profits average for last 3 years
  • insight: ['5310666666.67 is greater than equal to 0']
  • mental_model: We want to see positive net profits for last 3 years, GAAP net Profits determine Stock prices in the long term

Capital Allocation beta

🧠 Remember: Shareholders only gets rewarded if management does prudent capital allocation decisions
Score 3.0 / 10.0

  • dividend distribution to Cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.14 wrt mean ratio: 0.11']
  • cashToRevenue running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.03 wrt mean ratio: 0.04']
  • cashToEquity running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.16 wrt mean ratio: 0.14']

Business Performance beta

Score 6.0 / 10.0

  • Operating Leverage Cashflow cagr for last 5 years
  • insight: ['Ratio is [0.57] for last 5 year ratio, threshold 0.9, value_1: 14.55, value_2: 25.34']
  • mental_model: We want Cashflow to grow atleast 90% of Revenue CAGR
  • Operating Leverage cagr for last 5 years
  • insight: ['Ratio is [0.46] for last 5 year ratio, threshold 0.9, value_1: 11.68, value_2: 25.34']
  • mental_model: We want Operating Income to grow atleast 90% of Revenue CAGR
  • Cash Cagr cagr for last 5 years
  • insight: ['Ratio is [1.48] for last 5 year ratio, threshold 0.9, value_1: 13.44, value_2: 9.1']
  • mental_model: We want Cash to grow atleast 90% of Revenue CAGR
  • Debt wrt Revenue cagr for last 5 years
  • insight: ['Ratio is [0.7] for last 5 year ratio, threshold 1, value_1: 17.85, value_2: 25.34']
  • mental_model: We want debt to grow less than revenue cagr
  • Debt wrt Equity cagr for last 5 years
  • insight: ['Ratio is [1.96] for last 5 year ratio, threshold 1, value_1: 17.85, value_2: 9.1']
  • mental_model: We want debt to grow less than equity cagr
  • Liabilities wrt Revenue cagr for last 5 years
  • insight: ['Ratio is [0.2] for last 5 year ratio, threshold 1, value_1: 5.1, value_2: 25.34']
  • mental_model: We want Liabilities to grow less than Revenue cagr
  • Liabilities wrt Assets cagr for last 5 years
  • insight: ['Ratio is [0.83] for last 5 year ratio, threshold 1, value_1: 5.1, value_2: 6.13']
  • mental_model: We want Liabilities to grow less than Assets cagr
  • Liabilities wrt Equity cagr for last 5 years
  • insight: ['Ratio is [0.56] for last 5 year ratio, threshold 1, value_1: 5.1, value_2: 9.1']
  • mental_model: We want Liabilities to grow less than equity cagr

Balance Sheet Quality beta

📈 Quality companies can withstand darkest hours, strong balance sheet is the key
Score 8.0 / 10.0

  • debtToCashflow running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 4.06 wrt mean ratio: 4.518']
  • debtToEquity running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.95 wrt mean ratio: 0.863']
  • interestCoverage average for last 3 years
  • insight: ['7.5 is greater than equal to 3']
  • mental_model: We prefer Business which can cover their interest payments
  • leverage average for last 3 years
  • insight: ['4.06 is less than equal to 5']
  • mental_model: We prefer Business which can pay their debts in less than 5 years
  • interestRate average for last 3 years
  • insight: ['0.04 is less than equal to 0.05']
  • mental_model: We prefer lower interest rate than the current prevailing interest rates, we want long term debt profile too

Taxes, Interest and Unearned beta

📈Note: this is a new one, so do not use this for now, we are looking at data
Score 10.0 / 10.0

  • income_tax running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.01 wrt mean ratio: 0.013']

Valuation Insights Relative to History beta

Score 10.0 / 10.0

  • pe average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 17.01 wrt mean ratio: 17.877']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • pocf average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 8.73 wrt mean ratio: 11.123']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • pb average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 1.98 wrt mean ratio: 1.923']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • ps average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.44 wrt mean ratio: 0.753']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToEbitda average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 10.48 wrt mean ratio: 12.259']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToOcf average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 12.34 wrt mean ratio: 15.247']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToRevenue average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.61 wrt mean ratio: 1.01']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here

Want to see What Wall Street looks at for Quality companies? We are building a special AI based SecDiver scoring system
 Sign up for FREE

We do NOT feel in CONTROL in the markets. Do we know why?

1. Showing SUMMARY report for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008
CI StockMarketPrice 273.47 298.72 324.28 220.73 197.56 194.02 180.15 192.60 126.47 138.70 97.51 82.85 50.59 39.71 34.63 33.28 15.85
CI YearPriceHigh 365.71 327.91 340.11 272.81 224.96 207.28 227.13 212.46 148.99 170.68 105.73 88.57 54.53 52.95 39.26 38.12 56.98
CI YearPriceLow 259.50 240.50 213.16 190.88 118.50 141.95 163.02 133.52 115.03 100.67 73.47 53.91 39.01 36.76 29.12 12.68 8.00
CI revenue 247.12B 195.26B 180.52B 174.08B 160.40B 153.57B 48.65B 41.81B 39.84B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI assets 155.88B 152.76B 143.93B 154.89B 155.45B 155.77B 153.23B 61.76B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cash 7.55B 7.82B 5.92B 5.08B 10.18B 4.62B 3.85B 2.97B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI liabilities 114.64B 106.41B 99.13B 107.70B 105.06B 110.39B 112.15B 48.00B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI liabilities_calc 114.64B 106.52B 99.06B 107.78B 105.13B 110.44B 112.20B 48.05B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI ppnenet 3.65B 3.69B 3.77B 3.69B 4.21B 4.42B 4.56B 1.56B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI workingCapital 3.55B 4.92B 3.48B 2.01B 2.92B 2.59B 3.08B 3.08B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI workingCapitalWithCash 3.71B 5.04B 3.59B 2.21B 3.02B 2.67B 3.14B 3.14B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI owner_earnings 10.36B 11.81B 8.66B 7.19B 10.35B 9.48B 3.77B 4.09B 4.03B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI netincome_cfo 3.78B 5.37B 6.78B 5.42B 8.49B 5.12B 2.65B 2.23B 1.84B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::operating 10.36B 11.81B 8.66B 7.19B 10.35B 9.48B 3.77B 4.09B 4.03B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::fcf 10.36B 11.81B 8.66B 7.19B 10.35B 9.48B 3.77B 4.09B 4.03B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::realfcf 10.36B 11.81B 8.66B 7.19B 10.35B 9.48B 3.77B 4.09B 4.03B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI netincome 3.78B 5.37B 6.78B 5.42B 8.49B 5.12B 2.65B 2.23B 1.84B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI operatingincome 9.42B 8.54B 8.45B 7.94B 10.87B 8.08B 4.16B 3.94B 3.09B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI grossincome 247.12B 195.26B 180.52B 174.08B 160.40B 153.57B 48.65B 41.81B 39.84B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI nopat 7.63B 6.74B 6.68B 5.64B 8.91B 5.98B 3.00B 2.68B 1.95B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI marketcap 76.07B 87.41B 99.15B 73.16B 71.37B 72.45B 68.60B 73.34B 50.15B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI ev 100.49B 110.52B 155.41B 101.75B 94.11B 105.24B 107.22B 75.80B 50.15B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI ebitda 12.19B 11.57B 11.39B 10.86B 13.67B 11.73B 4.86B 4.51B 3.70B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI equity 41.24B 46.24B 44.87B 47.11B 50.32B 45.34B 41.03B 13.71B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI debt 31.97B 30.93B 62.19B 33.67B 32.92B 37.41B 42.48B 5.44B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI debtToEquity 0.78 0.67 1.39 0.71 0.65 0.83 1.04 0.40 inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI interest_expense 1.44B 1.45B 1.23B 1.21B 1.44B 1.68B 0.50B 0.25B 0.28B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI interestRate 0.04 0.05 0.02 0.04 0.04 0.04 0.01 0.05 inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI owner_earningsToInterest 7.22 8.17 7.05 5.95 7.20 5.64 7.57 16.21 14.48 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::operatingToInterest 7.22 8.17 7.05 5.95 7.20 5.64 7.57 16.21 14.48 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI eps 12.25 17.57 21.66 15.89 23.17 13.58 10.69 8.92 7.31 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI dps_share -0.22 -0.63 -0.18 -0.17 0.0 -0.01 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI shares -7.03B -2.28B -7.61B -7.74B -4.04B -1.99B -0.34B -2.73B -0.14B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI shares_calc 0.28B 0.29B 0.31B 0.33B 0.36B 0.37B 0.38B 0.38B 0.40B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI income_tax 0.90B 1.47B 1.85B 2.24B 1.84B 1.78B 1.02B 1.04B 1.06B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI depreciation 2.77B 3.04B 2.94B 2.92B 2.80B 3.65B 0.69B 0.57B 0.61B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI depreciationToRevenue 1.12 1.55 1.63 1.68 1.75 2.38 1.43 1.35 1.53 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI inventory 6.69B 5.64B 4.78B 3.72B 3.17B 2.66B 2.82B 0.23B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI payables 28.46B 19.82B 17.07B 15.31B 13.35B 10.45B 10.70B 0.30B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI receivables 24.23B 17.72B 17.22B 15.07B 12.19B 10.72B 10.47B 3.15B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI inventoryToRevenue 0.02 0.02 0.02 0.02 0.02 0.02 0.0 0.01 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI payablesToRevenue 0.08 0.09 0.08 0.08 0.07 0.07 0.01 0.01 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI receivablesToRevenue 0.07 0.09 0.08 0.07 0.07 0.07 0.06 0.08 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI opLeverage -16.24 -7.15 2.71 -35.46 30.10 -121.49 -10.84 22.72 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI evToEbitda 8.24 9.55 13.65 9.37 6.88 8.97 22.08 16.82 13.56 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI evToOpIncome 10.67 12.95 18.39 12.81 8.66 13.03 25.77 19.23 16.24 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI evToRevenue 0.41 0.57 0.86 0.58 0.59 0.69 2.20 1.81 1.26 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI evToOcf 9.70 9.36 17.95 14.15 9.09 11.10 28.44 18.55 12.46 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI evToNopat 13.17 16.39 23.28 18.05 10.56 17.61 35.80 28.28 25.78 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI pocf 7.34 7.40 11.45 10.17 6.90 7.64 18.20 17.95 12.46 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI peg 0.0 0.0 0.40 0.0 0.12 0.52 1.31 1.49 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI pe 20.13 16.27 14.62 13.50 8.41 14.15 25.92 32.86 27.21 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI pfcf 7.34 7.40 11.45 10.17 6.90 7.64 18.20 17.95 12.46 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI ps 0.31 0.45 0.55 0.42 0.44 0.47 1.41 1.75 1.26 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI pb 1.84 1.89 2.21 1.55 1.42 1.60 1.67 5.35 inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI priceToRealfcf 7.34 7.40 11.45 10.17 6.90 7.64 18.20 17.95 12.46 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI priceToNopat 9.97 12.96 14.85 12.98 8.01 12.12 22.90 27.36 25.78 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roa 6.16% 5.93% 5.46% 5.11% 6.98% 5.27% 6.74% 6.38% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roa_goodwill 8.68% 8.70% 7.75% 7.17% 9.78% 7.43% 7.48% 7.09% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roe 20.36% 19.02% 17.94% 15.78% 23.97% 19.69% 30.34% 28.75% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce 6.16% 5.93% 5.46% 5.11% 6.98% 5.27% 6.74% 6.38% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rode 12.20% 7.97% 10.46% 9.54% 13.13% 9.67% 21.72% 20.58% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic 129.94% 98.13% 117.75% 127.79% 148.07% 112.90% 89.64% 84.94% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc 254.86% 226.18% 228.87% 188.85% 246.05% 177.05% 266.15% 252.21% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_cash 127.20% 96.81% 116.11% 123.74% 146.23% 111.70% 88.50% 83.86% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome 10.41% 9.41% 9.09% 8.36% 12.08% 9.44% 20.93% 19.83% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rote 522.07% -999.00% 665.33% 126.76% 1406.25% -272.79% 49.95% 54.14% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roa_cfo 6.78% 8.21% 5.59% 4.63% 6.64% 6.19% 6.10% 6.62% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roe_cfo 22.41% 26.33% 18.37% 14.29% 22.83% 23.12% 27.50% 29.80% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_cfo 6.78% 8.21% 5.59% 4.63% 6.64% 6.19% 6.10% 6.62% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rode_cfo 13.43% 11.03% 10.72% 8.64% 12.51% 11.36% 19.69% 21.34% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_cfo 143.00% 135.80% 120.62% 115.72% 141.01% 132.58% 81.23% 88.04% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_cashflow::operating_cash 139.98% 133.97% 118.94% 112.05% 139.26% 131.17% 80.21% 86.93% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_cashflow::fcf 143.00% 135.80% 120.62% 115.72% 141.01% 132.58% 81.23% 88.04% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_cashflow::fcf_cash 139.98% 133.97% 118.94% 112.05% 139.26% 131.17% 80.21% 86.93% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_cashflow::realfcf 143.00% 135.80% 120.62% 115.72% 141.01% 132.58% 81.23% 88.04% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_cashflow::realfcf_cash 139.98% 133.97% 118.94% 112.05% 139.26% 131.17% 80.21% 86.93% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_income::net 52.13% 61.75% 94.51% 87.22% 115.65% 71.57% 57.01% 48.09% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_income::net_cash 51.03% 60.92% 93.19% 84.45% 114.22% 70.81% 56.29% 47.48% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_cfo 280.46% 313.01% 234.45% 171.01% 234.32% 207.91% 241.20% 261.42% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_cfo 11.45% 13.03% 9.32% 7.57% 11.51% 11.09% 18.97% 20.56% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rote_cfo 522.07% -999.00% 665.33% 126.76% 1406.25% -272.79% 49.95% 54.14% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roa_nopat 4.99% 4.69% 4.31% 3.63% 5.72% 3.90% 4.85% 4.34% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roe_nopat 16.49% 15.03% 14.17% 11.20% 19.66% 14.57% 21.85% 19.55% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_nopat 4.99% 4.69% 4.31% 3.63% 5.72% 3.90% 4.85% 4.34% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rode_nopat 9.88% 6.30% 8.26% 6.77% 10.77% 7.16% 15.64% 14.00% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_nopat 105.25% 77.52% 93.03% 90.73% 121.41% 83.55% 64.54% 57.76% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_nopat_cash 103.03% 76.48% 91.73% 87.85% 119.90% 82.66% 63.72% 57.03% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_nopat 206.43% 178.68% 180.81% 134.08% 201.76% 131.02% 191.63% 171.50% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_nopat 8.43% 7.44% 7.18% 5.94% 9.91% 6.99% 15.07% 13.49% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rote_nopat 384.27% -718.15% 513.11% 99.38% 1210.84% -171.90% 39.69% 35.52% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_owner_earnings 143.00% 135.80% 120.62% 115.72% 141.01% 132.58% 81.23% 88.04% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roic_owner_earnings_cash 139.98% 133.97% 118.94% 112.05% 139.26% 131.17% 80.21% 86.93% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI margin_gross 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI margin_owner_earnings 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI margin_cfo 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI margin_op 3.81% 4.37% 4.68% 4.56% 6.78% 5.26% 8.55% 9.43% 7.75% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI margin_fcf 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI margin_fcf_real 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI margin_net 1.53% 2.75% 3.76% 3.11% 5.29% 3.33% 5.44% 5.34% 4.63% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI margin_nopat 3.09% 3.45% 3.70% 3.24% 5.56% 3.89% 6.16% 6.41% 4.88% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_owner_earnings 13.62% 13.51% 8.73% 9.83% 14.50% 13.09% 5.50% 5.57% 8.03% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_owner_earnings_ev 10.31% 10.69% 5.57% 7.07% 11.00% 9.01% 3.52% 5.39% 8.03% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_cfo 13.62% 13.51% 8.73% 9.83% 14.50% 13.09% 5.50% 5.57% 8.03% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_cfo_ev 969.69% 935.57% 1795.37% 1414.90% 909.26% 1109.54% 2844.04% 1855.23% 1245.58% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_income::operating 12.38% 9.77% 8.52% 10.85% 15.23% 11.15% 6.06% 5.38% 6.16% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_income::operating_ev 1067.10% 1294.75% 1839.14% 1281.26% 865.93% 1302.96% 2577.41% 1923.00% 1623.94% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_cashflow::fcf 13.62% 13.51% 8.73% 9.83% 14.50% 13.09% 5.50% 5.57% 8.03% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_cashflow::fcf_ev 969.69% 935.57% 1795.37% 1414.90% 909.26% 1109.54% 2844.04% 1855.23% 1245.58% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_cashflow::realfcf 13.62% 13.51% 8.73% 9.83% 14.50% 13.09% 5.50% 5.57% 8.03% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_income::net 4.97% 6.15% 6.84% 7.41% 11.89% 7.07% 3.86% 3.04% 3.68% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_income::net_ev 2659.83% 2057.32% 2291.46% 1877.22% 1108.60% 2055.47% 4052.16% 3396.27% 2720.95% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_nopat 10.03% 7.71% 6.73% 7.71% 12.49% 8.25% 4.37% 3.66% 3.88% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_nopat_ev 7.59% 6.10% 4.30% 5.54% 9.47% 5.68% 2.79% 3.54% 3.88% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI dividends 1.57B 1.45B 1.38B 1.34B 0.01B 0.01B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI goodwill 44.37B 44.26B 45.81B 45.81B 44.65B 44.60B 44.51B 6.16B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI share_cnt 0.28B 0.29B 0.31B 0.33B 0.36B 0.37B 0.38B 0.25B 0.26B 0.26B 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI costs:sgna 14.84B 14.82B 13.17B 13.03B 14.07B 14.05B 11.93B 10.03B 9.79B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI eps_calc 12.25 17.57 21.66 15.89 23.17 13.58 10.69 8.92 7.31 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI equity_mgmt 85.61B 90.50B 90.68B 92.92B 94.97B 89.94B 85.53B 19.88B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI equity_tangible -3.13B 1.99B -0.94B 1.30B 5.67B 0.74B -3.48B 7.55B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI evToEquity 2.44 2.39 3.46 2.16 1.87 2.32 2.61 5.53 inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI evToEquityTangible -32.14 55.68 -165.50 78.21 16.59 142.99 -30.84 10.04 inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI evToOwner_earnings 9.70 9.36 17.95 14.15 9.09 11.10 28.44 18.55 12.46 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI interest 0.34B 0.21B 0.08B 0.05B 0.03B 0.02B 0.01B -0.01B -0.02B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI investedCapital 7.25B 8.70B 7.18B 6.21B 7.34B 7.15B 4.64B 4.64B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI investedCapitalWith2PercentCash 7.40B 8.82B 7.28B 6.42B 7.43B 7.23B 4.70B 4.70B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI lv_liabilities -83.13B -79.77B -74.92B -86.59B -80.63B -92.57B -95.04B -41.19B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI lv_payables 3.04B 6.93B 7.07B 5.87B 11.16B 7.41B 6.46B 6.55B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI priceToEquityTangible -24.33 44.04 -105.59 56.23 12.58 98.44 -19.73 9.72 inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI priceToOperating 8.08 10.24 11.73 9.21 6.57 8.97 16.49 18.60 16.24 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI priceToOwner_earnings 7.34 7.40 11.45 10.17 6.90 7.64 18.20 17.95 12.46 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI revenue_01_YoY 26.56% 8.17% 3.70% 8.53% 4.45% 215.65% 16.37% 4.94% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI revenue_03_YoY 12.39% 6.78% 5.54% 52.95% 56.55% 56.80% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI share_multiplier 1.00 1.00 1.00 1.00 1.00 1.00 1.54 1.00 1.00 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI tax_rate 0.19 0.21 0.21 0.29 0.18 0.26 0.28 0.32 0.37 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI current 57.98B 48.72B 41.23B 43.57B 36.02B 40.14B 31.89B 11.01B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI liabilities_equity 155.88B 152.76B 143.93B 154.89B 155.45B 155.77B 153.23B 61.76B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI retained 43.52B 41.65B 37.94B 32.59B 28.57B 20.16B 15.09B 15.80B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_capital_nopat_3 -999.00% inf -999.00% inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_3 inf -999.00% inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_nopat_3 inf -8.92% inf 4.12% 9.80% 4.83% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_3 inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_3 inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_capital_nopat_3 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_3 inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_3 -4466000000.00% 743000000.00% 7390000000.00% 75094000000.00% 70065000000.00% 85533000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_3 1989660000.00% -2168320000.00% 698520000.00% 2642910000.00% 6231200000.00% 4031540000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_nopat_3 inf -291.83% 9.45% 3.52% 8.89% 4.71% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_3 90503000000.00% 90683000000.00% 92923000000.00% 94969000000.00% 89940000000.00% 85533000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_3 7627770000.00% 6743440000.00% 6675500000.00% 5638110000.00% 8911760000.00% 5976980000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_capital_nopat_3 94969000000.00% 89940000000.00% 85533000000.00% 19875000000.00% 19875000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_3 5638110000.00% 8911760000.00% 5976980000.00% 2995200000.00% 2680560000.00% 1945440000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_3 -510000000.00% -643000000.00% -870000000.00% 2642000000.00% 2854000000.00% 4562000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_3 1989660000.00% -2168320000.00% 698520000.00% 2642910000.00% 6231200000.00% 4031540000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_nopat_3 inf inf inf 100.03% 218.33% 88.37% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_3 3695000000.00% 3774000000.00% 3692000000.00% 4205000000.00% 4417000000.00% 4562000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_3 7627770000.00% 6743440000.00% 6675500000.00% 5638110000.00% 8911760000.00% 5976980000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_capital_nopat_3 4205000000.00% 4417000000.00% 4562000000.00% 1563000000.00% 1563000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_3 5638110000.00% 8911760000.00% 5976980000.00% 2995200000.00% 2680560000.00% 1945440000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::fcf_01_YoY -12.27% 36.47% 20.37% -30.52% 9.12% 151.59% -7.73% 1.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::fcf_03_YoY 12.95% 4.51% inf 24.02% 36.32% 33.06% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::financing -7.65B -4.29B -11.24B -8.21B -8.53B -7.19B 23.52B -2.65B -0.23B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::investing -2.10B -5.17B 3.10B -3.61B 2.98B -0.73B -26.38B -1.70B -2.57B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::realfcf_01_YoY -12.27% 36.47% 20.37% -30.52% 9.12% 151.59% -7.73% 1.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::realfcf_03_YoY 12.95% 4.51% inf 24.02% 36.32% 33.06% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI income::net_01_YoY -29.67% -20.79% 25.13% -36.15% 65.80% 93.50% 18.55% 21.11% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI income::net_03_YoY inf inf 9.82% 27.00% 56.09% 40.58% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI income::operating_01_YoY 10.32% 1.02% 6.41% -26.93% 34.55% 94.16% 5.53% 27.66% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI income::operating_03_YoY 5.85% inf 1.52% 24.05% 40.22% 37.78% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roa_goodwill_cashflow::operating 9.55% 12.04% 7.94% 6.49% 9.31% 8.72% 6.78% 7.35% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_cashflow::operating_3 inf 6.02% inf 5.34% 9.85% 6.54% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_income::operating_3 inf -9.59% inf 5.90% 10.89% 5.97% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_cashflow::operating_3 inf 196.90% -11.22% 4.56% 8.94% 6.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_income::operating_3 inf -313.86% 5.05% 5.04% 9.89% 5.83% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_cashflow::operating_3 inf inf inf 129.49% 219.48% 119.66% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_income::operating_3 inf inf inf 143.11% 242.68% 109.36% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_cashflow::fcf_enterprise 10.31% 10.69% 5.57% 7.07% 11.00% 9.01% 3.52% 5.39% 8.03% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_cashflow::operating_enterprise 10.31% 10.69% 5.57% 7.07% 11.00% 9.01% 3.52% 5.39% 8.03% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_cashflow::realfcf_enterprise 10.31% 10.69% 5.57% 7.07% 11.00% 9.01% 3.52% 5.39% 8.03% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_income::net_enterprise 3.76% 4.86% 4.36% 5.33% 9.02% 4.87% 2.47% 2.94% 3.68% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_income::operating_enterprise 9.37% 7.72% 5.44% 7.80% 11.55% 7.67% 3.88% 5.20% 6.16% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

2. Vertical Data, ratio wrt to shares_calc for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016
CI StockMarketPrice
CI revenue 888.44 667.30 590.43 525.24 444.00 411.24 127.76 109.79 100.47
CI operating_expense 0.36 0.34 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI assets 560.41 522.05 470.77 467.34 430.29 417.15 402.40 162.19 0.0
CI cash 27.14 26.73 19.38 15.33 28.18 12.37 10.12 7.81 0.0
CI liabilities 412.14 363.65 324.23 324.97 290.82 295.63 294.54 126.06 0.0
CI liabilities_calc 412.14 364.01 324.00 325.19 291.00 295.74 294.65 126.18 0.0
CI ppnenet 13.14 12.63 12.34 11.14 11.64 11.83 11.98 4.10 0.0
CI workingCapital 12.77 16.83 11.40 6.06 8.09 6.94 8.08 8.08 0.0
CI workingCapitalWithCash 13.33 17.24 11.73 6.68 8.35 7.15 8.24 8.24 0.0
CI owner_earnings 37.26 40.37 28.31 21.70 28.65 25.40 9.90 10.73 10.15
CI netincome_cfo 13.58 18.36 22.18 16.35 23.50 13.71 6.95 5.86 4.65
CI cashflow::operating 37.26 40.37 28.31 21.70 28.65 25.40 9.90 10.73 10.15
CI cashflow::fcf 37.26 40.37 28.31 21.70 28.65 25.40 9.90 10.73 10.15
CI cashflow::realfcf 37.26 40.37 28.31 21.70 28.65 25.40 9.90 10.73 10.15
CI netincome 13.58 18.36 22.18 16.35 23.50 13.71 6.95 5.86 4.65
CI operatingincome 33.86 29.17 27.64 23.96 30.08 21.63 10.93 10.35 7.79
CI grossincome 888.44 667.30 590.43 525.24 444.00 411.24 127.76 109.79 100.47
CI nopat 27.42 23.05 21.83 17.01 24.67 16.01 7.87 7.04 4.91
CI marketcap 273.47 298.72 324.28 220.73 197.56 194.02 180.15 192.60 126.47
CI ev 361.27 377.69 508.30 306.99 260.50 281.82 281.58 199.08 126.47
CI ebitda 43.83 39.54 37.24 32.78 37.84 31.41 12.75 11.84 9.33
CI equity 148.27 158.03 146.77 142.15 139.29 121.41 107.75 36.01 0.0
CI debt 114.94 105.70 203.40 101.59 91.12 100.17 111.56 14.28 0.0
CI interest_expense 5.16 4.94 4.02 3.64 3.98 4.50 1.31 0.66 0.70
CI shares -25.29 -7.81 -24.88 -23.36 -11.19 -5.32 -0.90 -7.16 -0.35
CI shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
CI income_tax 3.23 5.03 6.05 6.76 5.08 4.76 2.68 2.72 2.68
CI depreciation 9.98 10.37 9.61 8.82 7.76 9.78 1.83 1.49 1.54
CI inventory 24.06 19.29 15.62 11.23 8.76 7.13 7.41 0.60 0.0
CI payables 102.34 67.72 55.83 46.19 36.94 27.99 28.11 0.80 0.0
CI receivables 87.10 60.56 56.32 45.47 33.75 28.70 27.50 8.29 0.0
CI dividends 5.63 4.96 4.53 4.05 0.04 0.04 0.0 0.0 0.0
CI goodwill 159.52 151.25 149.84 138.22 123.59 119.44 116.88 16.19 0.0
CI share_cnt 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.65 0.65
CI costs:sgna 53.37 50.65 43.09 39.31 38.95 37.63 31.34 26.34 24.69
CI equity_mgmt 307.79 309.29 296.60 280.37 262.88 240.85 224.63 52.20 0.0
CI equity_tangible -11.24 6.78 -3.07 3.93 15.70 1.97 -9.13 19.82 0.0
CI interest 1.24 0.71 0.26 0.15 0.09 0.04 0.02 -0.01 -0.06
CI investedCapital 26.05 29.73 23.47 18.75 20.32 19.16 12.19 12.19 0.0
CI investedCapitalWith2PercentCash 26.62 30.13 23.80 19.36 20.57 19.36 12.34 12.34 0.0
CI lv_liabilities -298.86 -272.61 -245.05 -261.27 -223.18 -247.89 -249.59 -108.17 0.0
CI lv_payables 10.94 23.68 23.12 17.73 30.88 19.85 16.96 17.21 0.0
CI current 208.44 166.48 134.85 131.47 99.71 107.49 83.76 28.91 0.0
CI liabilities_equity 560.41 522.05 470.77 467.34 430.29 417.15 402.40 162.19 0.0
CI retained 156.46 142.34 124.09 98.34 79.10 53.99 39.62 41.49 0.0
CI roce_inc_diff_capital_nopat_3 0.0 0.34% 0.0 0.30% 0.28% 0.27% 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_3 0.36% 0.0 0.33% 0.30% 0.28% 0.27% 0.0 0.0 0.0
CI roce_inc_nopat_3 0.36% 0.0 0.33% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_3 0.36% 0.34% 0.33% 0.30% 0.28% 0.27% 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_3 0.36% 0.34% 0.33% 0.30% 0.28% 0.27% 0.0 0.0 0.0
CI roce_inc_period2_capital_nopat_3 0.36% 0.34% 0.33% 0.30% 0.28% 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_3 0.36% 0.34% 0.33% 0.30% 0.28% 0.27% 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_3 -16.06% 2.54% 24.17% 226.58% 193.94% 229.05% 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_3 7.15% -7.41% 2.28% 7.97% 17.25% 10.80% 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_3 325.37% 309.90% 303.93% 286.54% 248.96% 229.05% 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_3 27.42% 23.05% 21.83% 17.01% 24.67% 16.01% 0.0 0.0 0.0
CI rome_inc_period2_capital_nopat_3 341.43% 307.36% 279.76% 59.97% 55.01% 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_3 20.27% 30.46% 19.55% 9.04% 7.42% 5.21% 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_3 -1.83% -2.20% -2.85% 7.97% 7.90% 12.22% 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_3 7.15% -7.41% 2.28% 7.97% 17.25% 10.80% 0.0 0.0 0.0
CI rotc_inc_nopat_3 0.36% 0.34% 0.33% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_3 13.28% 12.90% 12.08% 12.69% 12.23% 12.22% 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_3 27.42% 23.05% 21.83% 17.01% 24.67% 16.01% 0.0 0.0 0.0
CI rotc_inc_period2_capital_nopat_3 15.12% 15.09% 14.92% 4.72% 4.33% 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_3 20.27% 30.46% 19.55% 9.04% 7.42% 5.21% 0.0 0.0 0.0
CI roce_inc_diff_capital_nopat_5 0.0 0.34% 0.33% 0.30% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_5 0.36% 0.34% 0.33% 0.30% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_5 0.36% 0.34% 0.33% 0.30% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_5 0.36% 0.34% 0.33% 0.30% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_capital_nopat_5 0.36% 0.34% 0.33% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_5 0.36% 0.34% 0.33% 0.30% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_5 17.87% 241.98% 238.92% 286.54% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_5 5.93% 12.81% 13.07% 11.14% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_5 325.37% 309.90% 303.93% 286.54% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_5 27.42% 23.05% 21.83% 17.01% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_capital_nopat_5 307.50% 67.92% 65.01% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_5 21.49% 10.24% 8.77% 5.87% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_5 -3.12% 7.56% 6.96% 12.69% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_5 5.93% 12.81% 13.07% 11.14% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_5 13.28% 12.90% 12.08% 12.69% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_5 27.42% 23.05% 21.83% 17.01% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_capital_nopat_5 16.40% 5.34% 5.11% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_5 21.49% 10.24% 8.77% 5.87% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_capital_nopat_7 0.36% 0.34% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_7 0.36% 0.34% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_7 0.36% 0.34% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_7 0.36% 0.34% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_7 0.36% 0.34% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_7 253.92% 309.90% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_7 17.79% 16.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_7 325.37% 309.90% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_7 27.42% 23.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_7 9.64% 6.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_7 7.66% 12.90% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_7 17.79% 16.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_7 13.28% 12.90% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_7 27.42% 23.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_7 9.64% 6.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::financing -27.49 -14.67 -36.76 -24.78 -23.62 -19.25 61.76 -6.96 -0.57
CI cashflow::investing -7.56 -17.68 10.13 -10.90 8.24 -1.97 -69.27 -4.47 -6.49
CI income::net_03_YoY 0.36% 0.34% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_cashflow::operating_3 0.36% 0.0 0.33% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_income::operating_3 0.36% 0.0 0.33% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_cashflow::operating_3 0.36% 0.34% 0.33% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_income::operating_3 0.36% 0.34% 0.33% 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

3. Vertical Data, ratio wrt to revenue for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016
CI StockMarketPrice
CI revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
CI operating_expense 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI assets 63.08% 78.23% 79.73% 88.98% 96.91% 101.44% 314.96% 147.73% 0.0
CI cash 3.06% 4.01% 3.28% 2.92% 6.35% 3.01% 7.92% 7.11% 0.0
CI liabilities 46.39% 54.50% 54.91% 61.87% 65.50% 71.89% 230.53% 114.81% 0.0
CI liabilities_calc 46.39% 54.55% 54.88% 61.91% 65.54% 71.91% 230.62% 114.93% 0.0
CI ppnenet 1.48% 1.89% 2.09% 2.12% 2.62% 2.88% 9.38% 3.74% 0.0
CI workingCapital 1.44% 2.52% 1.93% 1.15% 1.82% 1.69% 6.33% 7.36% 0.0
CI workingCapitalWithCash 1.50% 2.58% 1.99% 1.27% 1.88% 1.74% 6.45% 7.50% 0.0
CI owner_earnings 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11%
CI netincome_cfo 1.53% 2.75% 3.76% 3.11% 5.29% 3.33% 5.44% 5.34% 4.63%
CI cashflow::operating 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11%
CI cashflow::fcf 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11%
CI cashflow::realfcf 4.19% 6.05% 4.80% 4.13% 6.45% 6.18% 7.75% 9.77% 10.11%
CI netincome 1.53% 2.75% 3.76% 3.11% 5.29% 3.33% 5.44% 5.34% 4.63%
CI operatingincome 3.81% 4.37% 4.68% 4.56% 6.78% 5.26% 8.55% 9.43% 7.75%
CI grossincome 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
CI nopat 3.09% 3.45% 3.70% 3.24% 5.56% 3.89% 6.16% 6.41% 4.88%
CI marketcap 30.78% 44.77% 54.92% 42.02% 44.50% 47.18% 141.00% 175.42% 125.88%
CI ev 40.66% 56.60% 86.09% 58.45% 58.67% 68.53% 220.39% 181.33% 125.88%
CI ebitda 4.93% 5.93% 6.31% 6.24% 8.52% 7.64% 9.98% 10.78% 9.28%
CI equity 16.69% 23.68% 24.86% 27.06% 31.37% 29.52% 84.33% 32.80% 0.0
CI debt 12.94% 15.84% 34.45% 19.34% 20.52% 24.36% 87.31% 13.01% 0.0
CI interest_expense 0.58% 0.74% 0.68% 0.69% 0.90% 1.10% 1.02% 0.60% 0.70%
CI shares -2.85% -1.17% -4.21% -4.45% -2.52% -1.29% -0.70% -6.52% -0.35%
CI shares_calc 0.11% 0.15% 0.17% 0.19% 0.23% 0.24% 0.78% 0.91% 1.00%
CI income_tax 0.36% 0.75% 1.02% 1.29% 1.15% 1.16% 2.09% 2.48% 2.67%
CI depreciation 1.12% 1.55% 1.63% 1.68% 1.75% 2.38% 1.43% 1.35% 1.53%
CI inventory 2.71% 2.89% 2.65% 2.14% 1.97% 1.73% 5.80% 0.55% 0.0
CI payables 11.52% 10.15% 9.46% 8.79% 8.32% 6.81% 22.00% 0.73% 0.0
CI receivables 9.80% 9.08% 9.54% 8.66% 7.60% 6.98% 21.53% 7.55% 0.0
CI dividends 0.63% 0.74% 0.77% 0.77% 0.01% 0.01% 0.0 0.0 0.0
CI goodwill 17.95% 22.67% 25.38% 26.32% 27.84% 29.04% 91.48% 14.74% 0.0
CI share_cnt 0.11% 0.15% 0.17% 0.19% 0.23% 0.24% 0.78% 0.59% 0.64%
CI costs:sgna 6.01% 7.59% 7.30% 7.49% 8.77% 9.15% 24.53% 23.99% 24.57%
CI equity_mgmt 34.64% 46.35% 50.23% 53.38% 59.21% 58.57% 175.81% 47.54% 0.0
CI equity_tangible -1.27% 1.02% -0.52% 0.75% 3.54% 0.48% -7.15% 18.05% 0.0
CI interest 0.14% 0.11% 0.04% 0.03% 0.02% 0.01% 0.02% -0.01% -0.06%
CI investedCapital 2.93% 4.45% 3.98% 3.57% 4.58% 4.66% 9.54% 11.10% 0.0
CI investedCapitalWith2PercentCash 3.00% 4.52% 4.03% 3.69% 4.63% 4.71% 9.66% 11.24% 0.0
CI lv_liabilities -33.64% -40.85% -41.50% -49.74% -50.27% -60.28% -195.35% -98.53% 0.0
CI lv_payables 1.23% 3.55% 3.92% 3.37% 6.96% 4.83% 13.27% 15.67% 0.0
CI current 23.46% 24.95% 22.84% 25.03% 22.46% 26.14% 65.56% 26.33% 0.0
CI liabilities_equity 63.08% 78.23% 79.73% 88.98% 96.91% 101.44% 314.96% 147.73% 0.0
CI retained 17.61% 21.33% 21.02% 18.72% 17.81% 13.13% 31.01% 37.79% 0.0
CI roce_inc_diff_capital_nopat_3 0.0 0.05% 0.0 0.06% 0.06% 0.07% 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_3 0.04% 0.0 0.06% 0.06% 0.06% 0.07% 0.0 0.0 0.0
CI roce_inc_nopat_3 0.04% 0.0 0.06% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_3 0.04% 0.05% 0.06% 0.06% 0.06% 0.07% 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_3 0.04% 0.05% 0.06% 0.06% 0.06% 0.07% 0.0 0.0 0.0
CI roce_inc_period2_capital_nopat_3 0.04% 0.05% 0.06% 0.06% 0.06% 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_3 0.04% 0.05% 0.06% 0.06% 0.06% 0.07% 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_3 -1.81% 0.38% 4.09% 43.14% 43.68% 55.70% 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_3 0.81% -1.11% 0.39% 1.52% 3.88% 2.63% 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_3 36.62% 46.44% 51.48% 54.56% 56.07% 55.70% 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_3 3.09% 3.45% 3.70% 3.24% 5.56% 3.89% 0.0 0.0 0.0
CI rome_inc_period2_capital_nopat_3 38.43% 46.06% 47.38% 11.42% 12.39% 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_3 2.28% 4.56% 3.31% 1.72% 1.67% 1.27% 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_3 -0.21% -0.33% -0.48% 1.52% 1.78% 2.97% 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_3 0.81% -1.11% 0.39% 1.52% 3.88% 2.63% 0.0 0.0 0.0
CI rotc_inc_nopat_3 0.04% 0.05% 0.06% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_3 1.50% 1.93% 2.05% 2.42% 2.75% 2.97% 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_3 3.09% 3.45% 3.70% 3.24% 5.56% 3.89% 0.0 0.0 0.0
CI rotc_inc_period2_capital_nopat_3 1.70% 2.26% 2.53% 0.90% 0.97% 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_3 2.28% 4.56% 3.31% 1.72% 1.67% 1.27% 0.0 0.0 0.0
CI roce_inc_diff_capital_nopat_5 0.0 0.05% 0.06% 0.06% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_5 0.04% 0.05% 0.06% 0.06% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_5 0.04% 0.05% 0.06% 0.06% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_5 0.04% 0.05% 0.06% 0.06% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_capital_nopat_5 0.04% 0.05% 0.06% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_5 0.04% 0.05% 0.06% 0.06% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_5 2.01% 36.26% 40.47% 54.56% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_5 0.67% 1.92% 2.21% 2.12% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_5 36.62% 46.44% 51.48% 54.56% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_5 3.09% 3.45% 3.70% 3.24% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_capital_nopat_5 34.61% 10.18% 11.01% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_5 2.42% 1.53% 1.48% 1.12% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_5 -0.35% 1.13% 1.18% 2.42% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_5 0.67% 1.92% 2.21% 2.12% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_5 1.50% 1.93% 2.05% 2.42% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_5 3.09% 3.45% 3.70% 3.24% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_capital_nopat_5 1.85% 0.80% 0.87% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_5 2.42% 1.53% 1.48% 1.12% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_capital_nopat_7 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_7 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_7 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_7 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_7 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_7 28.58% 46.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_7 2.00% 2.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_7 36.62% 46.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_7 3.09% 3.45% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_7 1.08% 1.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_7 0.86% 1.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_7 2.00% 2.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_7 1.50% 1.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_7 3.09% 3.45% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_7 1.08% 1.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::financing -3.09% -2.20% -6.23% -4.72% -5.32% -4.68% 48.34% -6.34% -0.56%
CI cashflow::investing -0.85% -2.65% 1.72% -2.07% 1.86% -0.48% -54.22% -4.07% -6.46%
CI income::net_03_YoY 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_cashflow::operating_3 0.04% 0.0 0.06% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_income::operating_3 0.04% 0.0 0.06% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_cashflow::operating_3 0.04% 0.05% 0.06% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_income::operating_3 0.04% 0.05% 0.06% 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

4. Vertical Data, ratio wrt to assets for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017
CI StockMarketPrice
CI revenue 158.53% 127.82% 125.42% 112.39% 103.18% 98.58% 31.75% 67.69%
CI operating_expense 0.06% 0.07% 0.0 0.0 0.0 0.0 0.0 0.0
CI assets 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
CI cash 4.84% 5.12% 4.12% 3.28% 6.55% 2.97% 2.52% 4.81%
CI liabilities 73.54% 69.66% 68.87% 69.54% 67.59% 70.87% 73.20% 77.72%
CI liabilities_calc 73.54% 69.73% 68.82% 69.58% 67.63% 70.90% 73.22% 77.80%
CI ppnenet 2.34% 2.42% 2.62% 2.38% 2.71% 2.84% 2.98% 2.53%
CI workingCapital 2.28% 3.22% 2.42% 1.30% 1.88% 1.66% 2.01% 4.98%
CI workingCapitalWithCash 2.38% 3.30% 2.49% 1.43% 1.94% 1.71% 2.05% 5.08%
CI owner_earnings 6.65% 7.73% 6.01% 4.64% 6.66% 6.09% 2.46% 6.62%
CI netincome_cfo 2.42% 3.52% 4.71% 3.50% 5.46% 3.29% 1.73% 3.61%
CI cashflow::operating 6.65% 7.73% 6.01% 4.64% 6.66% 6.09% 2.46% 6.62%
CI cashflow::fcf 6.65% 7.73% 6.01% 4.64% 6.66% 6.09% 2.46% 6.62%
CI cashflow::realfcf 6.65% 7.73% 6.01% 4.64% 6.66% 6.09% 2.46% 6.62%
CI netincome 2.42% 3.52% 4.71% 3.50% 5.46% 3.29% 1.73% 3.61%
CI operatingincome 6.04% 5.59% 5.87% 5.13% 6.99% 5.19% 2.71% 6.38%
CI grossincome 158.53% 127.82% 125.42% 112.39% 103.18% 98.58% 31.75% 67.69%
CI nopat 4.89% 4.41% 4.64% 3.64% 5.73% 3.84% 1.95% 4.34%
CI marketcap 48.80% 57.22% 68.88% 47.23% 45.91% 46.51% 44.77% 118.75%
CI ev 64.46% 72.35% 107.97% 65.69% 60.54% 67.56% 69.98% 122.74%
CI ebitda 7.82% 7.57% 7.91% 7.01% 8.79% 7.53% 3.17% 7.30%
CI equity 26.46% 30.27% 31.18% 30.42% 32.37% 29.10% 26.78% 22.20%
CI debt 20.51% 20.25% 43.21% 21.74% 21.18% 24.01% 27.72% 8.81%
CI interest_expense 0.92% 0.95% 0.85% 0.78% 0.93% 1.08% 0.33% 0.41%
CI shares -4.51% -1.50% -5.29% -5.00% -2.60% -1.28% -0.22% -4.41%
CI shares_calc 0.18% 0.19% 0.21% 0.21% 0.23% 0.24% 0.25% 0.62%
CI income_tax 0.58% 0.96% 1.29% 1.45% 1.18% 1.14% 0.67% 1.68%
CI depreciation 1.78% 1.99% 2.04% 1.89% 1.80% 2.34% 0.45% 0.92%
CI inventory 4.29% 3.70% 3.32% 2.40% 2.04% 1.71% 1.84% 0.37%
CI payables 18.26% 12.97% 11.86% 9.88% 8.59% 6.71% 6.98% 0.49%
CI receivables 15.54% 11.60% 11.96% 9.73% 7.84% 6.88% 6.84% 5.11%
CI dividends 1.01% 0.95% 0.96% 0.87% 0.01% 0.01% 0.0 0.0
CI goodwill 28.46% 28.97% 31.83% 29.58% 28.72% 28.63% 29.05% 9.98%
CI share_cnt 0.18% 0.19% 0.21% 0.21% 0.23% 0.24% 0.25% 0.40%
CI costs:sgna 9.52% 9.70% 9.15% 8.41% 9.05% 9.02% 7.79% 16.24%
CI equity_mgmt 54.92% 59.24% 63.00% 59.99% 61.09% 57.74% 55.82% 32.18%
CI equity_tangible -2.01% 1.30% -0.65% 0.84% 3.65% 0.47% -2.27% 12.22%
CI interest 0.22% 0.14% 0.05% 0.03% 0.02% 0.01% 0.01% -0.01%
CI investedCapital 4.65% 5.69% 4.99% 4.01% 4.72% 4.59% 3.03% 7.51%
CI investedCapitalWith2PercentCash 4.75% 5.77% 5.06% 4.14% 4.78% 4.64% 3.07% 7.61%
CI lv_liabilities -53.33% -52.22% -52.05% -55.91% -51.87% -59.42% -62.03% -66.70%
CI lv_payables 1.95% 4.54% 4.91% 3.79% 7.18% 4.76% 4.21% 10.61%
CI current 37.19% 31.89% 28.64% 28.13% 23.17% 25.77% 20.82% 17.83%
CI liabilities_equity 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
CI retained 27.92% 27.27% 26.36% 21.04% 18.38% 12.94% 9.85% 25.58%
CI roce_inc_diff_capital_nopat_3 0.0 0.07% 0.0 0.06% 0.06% 0.06% 0.0 0.0
CI roce_inc_diff_profits_nopat_3 0.06% 0.0 0.07% 0.06% 0.06% 0.06% 0.0 0.0
CI roce_inc_nopat_3 0.06% 0.0 0.07% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_3 0.06% 0.07% 0.07% 0.06% 0.06% 0.06% 0.0 0.0
CI roce_inc_period1_profit_nopat_3 0.06% 0.07% 0.07% 0.06% 0.06% 0.06% 0.0 0.0
CI roce_inc_period2_capital_nopat_3 0.06% 0.07% 0.07% 0.06% 0.06% 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_3 0.06% 0.07% 0.07% 0.06% 0.06% 0.06% 0.0 0.0
CI rome_inc_diff_capital_nopat_3 -2.87% 0.49% 5.13% 48.48% 45.07% 54.91% 0.0 0.0
CI rome_inc_diff_profits_nopat_3 1.28% -1.42% 0.49% 1.71% 4.01% 2.59% 0.0 0.0
CI rome_inc_period1_capital_nopat_3 58.06% 59.36% 64.56% 61.31% 57.86% 54.91% 0.0 0.0
CI rome_inc_period1_profit_nopat_3 4.89% 4.41% 4.64% 3.64% 5.73% 3.84% 0.0 0.0
CI rome_inc_period2_capital_nopat_3 60.92% 58.88% 59.43% 12.83% 12.79% 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_3 3.62% 5.83% 4.15% 1.93% 1.72% 1.25% 0.0 0.0
CI rotc_inc_diff_capital_nopat_3 -0.33% -0.42% -0.60% 1.71% 1.84% 2.93% 0.0 0.0
CI rotc_inc_diff_profits_nopat_3 1.28% -1.42% 0.49% 1.71% 4.01% 2.59% 0.0 0.0
CI rotc_inc_nopat_3 0.06% 0.07% 0.07% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_3 2.37% 2.47% 2.57% 2.71% 2.84% 2.93% 0.0 0.0
CI rotc_inc_period1_profit_nopat_3 4.89% 4.41% 4.64% 3.64% 5.73% 3.84% 0.0 0.0
CI rotc_inc_period2_capital_nopat_3 2.70% 2.89% 3.17% 1.01% 1.01% 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_3 3.62% 5.83% 4.15% 1.93% 1.72% 1.25% 0.0 0.0
CI roce_inc_diff_capital_nopat_5 0.0 0.07% 0.07% 0.06% 0.0 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_5 0.06% 0.07% 0.07% 0.06% 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_5 0.06% 0.07% 0.07% 0.06% 0.0 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_5 0.06% 0.07% 0.07% 0.06% 0.0 0.0 0.0 0.0
CI roce_inc_period2_capital_nopat_5 0.06% 0.07% 0.07% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_5 0.06% 0.07% 0.07% 0.06% 0.0 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_5 3.19% 46.35% 50.75% 61.31% 0.0 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_5 1.06% 2.45% 2.78% 2.38% 0.0 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_5 58.06% 59.36% 64.56% 61.31% 0.0 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_5 4.89% 4.41% 4.64% 3.64% 0.0 0.0 0.0 0.0
CI rome_inc_period2_capital_nopat_5 54.87% 13.01% 13.81% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_5 3.83% 1.96% 1.86% 1.26% 0.0 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_5 -0.56% 1.45% 1.48% 2.71% 0.0 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_5 1.06% 2.45% 2.78% 2.38% 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_5 2.37% 2.47% 2.57% 2.71% 0.0 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_5 4.89% 4.41% 4.64% 3.64% 0.0 0.0 0.0 0.0
CI rotc_inc_period2_capital_nopat_5 2.93% 1.02% 1.09% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_5 3.83% 1.96% 1.86% 1.26% 0.0 0.0 0.0 0.0
CI roce_inc_diff_capital_nopat_7 0.06% 0.07% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_7 0.06% 0.07% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_7 0.06% 0.07% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_7 0.06% 0.07% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_7 0.06% 0.07% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_7 45.31% 59.36% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_7 3.17% 3.14% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_7 58.06% 59.36% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_7 4.89% 4.41% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_7 1.72% 1.27% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_7 1.37% 2.47% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_7 3.17% 3.14% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_7 2.37% 2.47% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_7 4.89% 4.41% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_7 1.72% 1.27% 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::financing -4.91% -2.81% -7.81% -5.30% -5.49% -4.61% 15.35% -4.29%
CI cashflow::investing -1.35% -3.39% 2.15% -2.33% 1.91% -0.47% -17.22% -2.76%
CI income::net_03_YoY 0.06% 0.07% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_cashflow::operating_3 0.06% 0.0 0.07% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_income::operating_3 0.06% 0.0 0.07% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_cashflow::operating_3 0.06% 0.07% 0.07% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_income::operating_3 0.06% 0.07% 0.07% 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

5. Vertical Data, ratio wrt to ppnenet for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017
CI StockMarketPrice
CI revenue 6763.03% 5284.57% 4783.20% 4715.01% 3814.53% 3476.70% 1066.42% 2674.73%
CI operating_expense 2.74% 2.71% 0.0 0.0 0.0 0.0 0.0 0.0
CI assets 4266.04% 4134.26% 3813.78% 4195.26% 3696.81% 3526.69% 3358.75% 3951.31%
CI cash 206.62% 211.69% 156.97% 137.62% 242.14% 104.57% 84.50% 190.15%
CI liabilities 3137.33% 2879.84% 2626.68% 2917.25% 2498.57% 2499.32% 2458.44% 3070.95%
CI liabilities_calc 3137.33% 2882.73% 2624.80% 2919.20% 2500.12% 2500.25% 2459.40% 3074.09%
CI ppnenet 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
CI workingCapital 97.21% 133.29% 92.32% 54.41% 69.51% 58.68% 67.47% 196.93%
CI workingCapitalWithCash 101.49% 136.49% 95.01% 59.93% 71.71% 60.43% 68.77% 200.73%
CI owner_earnings 283.61% 319.70% 229.36% 194.77% 246.14% 214.74% 82.64% 261.42%
CI netincome_cfo 103.39% 145.39% 179.70% 146.80% 201.88% 115.92% 58.00% 142.80%
CI cashflow::operating 283.61% 319.70% 229.36% 194.77% 246.14% 214.74% 82.64% 261.42%
CI cashflow::fcf 283.61% 319.70% 229.36% 194.77% 246.14% 214.74% 82.64% 261.42%
CI cashflow::realfcf 283.61% 319.70% 229.36% 194.77% 246.14% 214.74% 82.64% 261.42%
CI netincome 103.39% 145.39% 179.70% 146.80% 201.88% 115.92% 58.00% 142.80%
CI operatingincome 257.72% 231.01% 223.90% 215.09% 258.45% 182.86% 91.19% 252.21%
CI grossincome 6763.03% 5284.57% 4783.20% 4715.01% 3814.53% 3476.70% 1066.42% 2674.73%
CI nopat 208.75% 182.50% 176.88% 152.71% 211.93% 135.32% 65.66% 171.50%
CI marketcap 2081.73% 2365.67% 2627.05% 1981.48% 1697.31% 1640.30% 1503.66% 4692.12%
CI ev 2750.10% 2991.05% 4117.83% 2755.83% 2238.02% 2382.61% 2350.29% 4849.96%
CI ebitda 333.66% 313.15% 301.72% 294.26% 325.09% 265.52% 106.42% 288.42%
CI equity 1128.71% 1251.53% 1188.98% 1276.06% 1196.69% 1026.44% 899.34% 877.22%
CI debt 874.99% 837.08% 1647.75% 911.97% 782.85% 846.89% 931.13% 347.98%
CI interest_expense 39.27% 39.13% 32.54% 32.72% 34.20% 38.08% 10.92% 16.12%
CI shares -192.50% -61.81% -201.56% -209.70% -96.12% -44.99% -7.50% -174.34%
CI shares_calc 7.61% 7.92% 8.10% 8.98% 8.59% 8.45% 8.35% 24.36%
CI income_tax 24.58% 39.81% 49.02% 60.67% 43.69% 40.21% 22.34% 66.28%
CI depreciation 75.94% 82.14% 77.82% 79.17% 66.63% 82.66% 15.23% 36.21%
CI inventory 183.14% 152.77% 126.58% 100.81% 75.27% 60.24% 61.84% 14.59%
CI payables 779.01% 536.27% 452.31% 414.65% 317.41% 236.68% 234.59% 19.51%
CI receivables 663.03% 479.62% 456.23% 408.21% 289.92% 242.61% 229.57% 201.86%
CI dividends 42.88% 39.24% 36.67% 36.32% 0.36% 0.34% 0.0 0.0
CI goodwill 1214.29% 1197.81% 1213.86% 1240.82% 1061.78% 1009.78% 975.56% 394.37%
CI share_cnt 7.61% 7.92% 8.10% 8.98% 8.59% 8.45% 8.35% 15.77%
CI costs:sgna 406.24% 401.14% 349.07% 352.93% 334.65% 318.16% 261.60% 641.71%
CI equity_mgmt 2342.99% 2449.34% 2402.84% 2516.87% 2258.48% 2036.22% 1874.90% 1271.59%
CI equity_tangible -85.58% 53.72% -24.88% 35.24% 134.91% 16.66% -76.22% 482.85%
CI interest 9.41% 5.63% 2.07% 1.35% 0.74% 0.36% 0.20% -0.32%
CI investedCapital 198.33% 235.43% 190.14% 168.31% 174.55% 161.97% 101.73% 296.93%
CI investedCapitalWith2PercentCash 202.61% 238.63% 192.84% 173.83% 176.75% 163.71% 103.03% 300.73%
CI lv_liabilities -2275.02% -2158.92% -1985.19% -2345.43% -1917.40% -2095.73% -2083.28% -2635.35%
CI lv_payables 83.30% 187.55% 187.31% 159.12% 265.31% 167.84% 141.53% 419.23%
CI current 1586.73% 1318.43% 1092.45% 1180.17% 856.65% 908.72% 699.15% 704.35%
CI liabilities_equity 4266.04% 4134.26% 3813.78% 4195.26% 3696.81% 3526.69% 3358.75% 3951.31%
CI retained 1191.00% 1127.25% 1005.30% 882.80% 679.55% 456.46% 330.73% 1010.88%
CI roce_inc_diff_capital_nopat_3 0.0 2.71% 0.0 2.71% 2.38% 2.26% 0.0 0.0
CI roce_inc_diff_profits_nopat_3 2.74% 0.0 2.65% 2.71% 2.38% 2.26% 0.0 0.0
CI roce_inc_nopat_3 2.74% 0.0 2.65% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_3 2.74% 2.71% 2.65% 2.71% 2.38% 2.26% 0.0 0.0
CI roce_inc_period1_profit_nopat_3 2.74% 2.71% 2.65% 2.71% 2.38% 2.26% 0.0 0.0
CI roce_inc_period2_capital_nopat_3 2.74% 2.71% 2.65% 2.71% 2.38% 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_3 2.74% 2.71% 2.65% 2.71% 2.38% 2.26% 0.0 0.0
CI rome_inc_diff_capital_nopat_3 -122.22% 20.11% 195.81% 2033.97% 1666.23% 1936.45% 0.0 0.0
CI rome_inc_diff_profits_nopat_3 54.45% -58.68% 18.51% 71.58% 148.19% 91.27% 0.0 0.0
CI rome_inc_period1_capital_nopat_3 2476.82% 2454.21% 2462.19% 2572.29% 2138.88% 1936.45% 0.0 0.0
CI rome_inc_period1_profit_nopat_3 208.75% 182.50% 176.88% 152.71% 211.93% 135.32% 0.0 0.0
CI rome_inc_period2_capital_nopat_3 2599.04% 2434.10% 2266.38% 538.33% 472.65% 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_3 154.30% 241.18% 158.37% 81.13% 63.75% 44.04% 0.0 0.0
CI rotc_inc_diff_capital_nopat_3 -13.96% -17.40% -23.05% 71.56% 67.87% 103.28% 0.0 0.0
CI rotc_inc_diff_profits_nopat_3 54.45% -58.68% 18.51% 71.58% 148.19% 91.27% 0.0 0.0
CI rotc_inc_nopat_3 2.74% 2.71% 2.65% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_3 101.12% 102.14% 97.83% 113.89% 105.04% 103.28% 0.0 0.0
CI rotc_inc_period1_profit_nopat_3 208.75% 182.50% 176.88% 152.71% 211.93% 135.32% 0.0 0.0
CI rotc_inc_period2_capital_nopat_3 115.08% 119.54% 120.88% 42.33% 37.17% 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_3 154.30% 241.18% 158.37% 81.13% 63.75% 44.04% 0.0 0.0
CI roce_inc_diff_capital_nopat_5 0.0 2.71% 2.65% 2.71% 0.0 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_5 2.74% 2.71% 2.65% 2.71% 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_5 2.74% 2.71% 2.65% 2.71% 0.0 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_5 2.74% 2.71% 2.65% 2.71% 0.0 0.0 0.0 0.0
CI roce_inc_period2_capital_nopat_5 2.74% 2.71% 2.65% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_5 2.74% 2.71% 2.65% 2.71% 0.0 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_5 136.02% 1916.32% 1935.56% 2572.29% 0.0 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_5 45.18% 101.44% 105.85% 100.02% 0.0 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_5 2476.82% 2454.21% 2462.19% 2572.29% 0.0 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_5 208.75% 182.50% 176.88% 152.71% 0.0 0.0 0.0 0.0
CI rome_inc_period2_capital_nopat_5 2340.80% 537.89% 526.63% 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_5 163.57% 81.06% 71.03% 52.69% 0.0 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_5 -23.73% 59.84% 56.41% 113.89% 0.0 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_5 45.18% 101.44% 105.85% 100.02% 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_5 101.12% 102.14% 97.83% 113.89% 0.0 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_5 208.75% 182.50% 176.88% 152.71% 0.0 0.0 0.0 0.0
CI rotc_inc_period2_capital_nopat_5 124.85% 42.30% 41.41% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_5 163.57% 81.06% 71.03% 52.69% 0.0 0.0 0.0 0.0
CI roce_inc_diff_capital_nopat_7 2.74% 2.71% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_7 2.74% 2.71% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_7 2.74% 2.71% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_7 2.74% 2.71% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_7 2.74% 2.71% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_7 1932.90% 2454.21% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_7 135.39% 129.85% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_7 2476.82% 2454.21% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_7 208.75% 182.50% 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_7 73.36% 52.65% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_7 58.35% 102.14% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_7 135.39% 129.85% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_7 101.12% 102.14% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_7 208.75% 182.50% 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_7 73.36% 52.65% 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::financing -209.28% -116.21% -297.83% -222.43% -202.93% -162.71% 515.45% -169.61%
CI cashflow::investing -57.53% -140.03% 82.09% -97.81% 70.77% -16.62% -578.21% -108.96%
CI income::net_03_YoY 2.74% 2.71% 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_cashflow::operating_3 2.74% 0.0 2.65% 0.0 0.0 0.0 0.0 0.0
CI roce_inc_income::operating_3 2.74% 0.0 2.65% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_cashflow::operating_3 2.74% 2.71% 2.65% 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_income::operating_3 2.74% 2.71% 2.65% 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

6. CAGR report Showing SUMMARY report for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
CI StockMarketPrice 7.83% 7.11% 7.40%
CI YearPriceHigh 8.84% 12.03% 10.26%
CI YearPriceLow 11.09% 12.82% 10.78%
CI revenue inf 9.98% 12.39%
CI assets inf 0.01% 0.21%
CI cash inf 10.33% 14.11%
CI liabilities inf 0.76% 2.10%
CI liabilities_calc inf 0.75% 2.08%
CI ppnenet inf -3.72% -0.34%
CI workingCapital inf 6.50% 20.92%
CI workingCapitalWithCash inf 6.80% 18.78%
CI owner_earnings inf 1.79% 12.95%
CI netincome_cfo inf -5.90% -11.33%
CI cashflow::operating inf 1.79% 12.95%
CI cashflow::fcf inf 1.79% 12.95%
CI cashflow::realfcf inf 1.79% 12.95%
CI netincome inf -5.90% -11.33%
CI operatingincome inf 3.12% 5.85%
CI grossincome inf 9.98% 12.39%
CI nopat inf 5.00% 10.60%
CI marketcap inf 0.98% 1.31%
CI ev inf -0.92% -0.41%
CI ebitda inf 0.78% 3.92%
CI equity inf -1.88% -4.34%
CI debt inf -3.09% -1.71%
CI debtToEquity inf -1.23% 3.18%
CI interest_expense inf -3.13% 5.91%
CI interestRate inf 0.0 0.0
CI owner_earningsToInterest inf 5.06% 6.66%
CI cashflow::operatingToInterest inf 5.06% 6.66%
CI eps inf -2.04% -8.31%
CI dps_share inf -46.11% -8.24%
CI shares inf -22.34% 3.25%
CI shares_calc inf -5.72% -5.67%
CI income_tax inf -12.75% -26.26%
CI depreciation inf -5.34% -1.72%
CI depreciationToRevenue inf -13.99% -12.64%
CI inventory inf 20.25% 21.60%
CI payables inf 22.18% 22.97%
CI receivables inf 17.72% 17.14%
CI inventoryToRevenue inf 0.0 0.0
CI payablesToRevenue inf 2.71% 0.0
CI receivablesToRevenue inf 0.0 0.0
CI opLeverage inf 49.55% 29.73%
CI evToEbitda inf -1.68% -4.19%
CI evToOpIncome inf -3.92% -5.91%
CI evToRevenue inf -9.89% -10.92%
CI evToOcf inf -2.66% -11.83%
CI evToNopat inf -5.64% -9.97%
CI pocf inf -0.80% -10.30%
CI peg 0.0 inf 0.0
CI pe inf 7.30% 14.24%
CI pfcf inf -0.80% -10.30%
CI ps inf -7.99% -9.63%
CI pb inf 2.83% 5.88%
CI priceToRealfcf inf -0.80% -10.30%
CI priceToNopat inf -3.83% -8.42%
CI roa inf 3.17% 6.43%
CI roa_goodwill inf 3.16% 6.58%
CI roe inf 0.67% 8.87%
CI roce inf 3.17% 6.43%
CI rode inf 4.76% 8.54%
CI roic inf 2.85% 0.56%
CI rotc inf 7.56% 10.51%
CI roic_cash inf 2.63% 0.92%
CI rome inf 1.98% 7.58%
CI rote inf 31.38% 60.29%
CI roa_cfo inf 1.84% 13.56%
CI roe_cfo inf -0.62% 16.18%
CI roce_cfo inf 1.84% 13.56%
CI rode_cfo inf 3.40% 15.84%
CI roic_cfo inf 1.52% 7.31%
CI roic_cashflow::operating_cash inf 1.31% 7.70%
CI roic_cashflow::fcf inf 1.52% 7.31%
CI roic_cashflow::fcf_cash inf 1.31% 7.70%
CI roic_cashflow::realfcf inf 1.52% 7.31%
CI roic_cashflow::realfcf_cash inf 1.31% 7.70%
CI roic_income::net inf -6.14% -15.77%
CI roic_income::net_cash inf -6.34% -15.46%
CI rotc_cfo inf 6.17% 17.93%
CI rome_cfo inf 0.64% 14.79%
CI rote_cfo inf 31.38% 60.29%
CI roa_nopat inf 5.05% 11.19%
CI roe_nopat inf 2.51% 13.76%
CI roce_nopat inf 5.05% 11.19%
CI rode_nopat inf 6.65% 13.43%
CI roic_nopat inf 4.73% 5.07%
CI roic_nopat_cash inf 4.50% 5.46%
CI rotc_nopat inf 9.52% 15.47%
CI rome_nopat inf 3.82% 12.38%
CI rote_nopat inf 33.47% 56.96%
CI roic_owner_earnings inf 1.52% 7.31%
CI roic_owner_earnings_cash inf 1.31% 7.70%
CI margin_gross inf 0.0 0.0
CI margin_owner_earnings inf -7.48% 0.48%
CI margin_cfo inf -7.48% 0.48%
CI margin_op inf -6.25% -5.81%
CI margin_fcf inf -7.48% 0.48%
CI margin_fcf_real inf -7.48% 0.48%
CI margin_net inf -14.40% -21.06%
CI margin_nopat inf -4.50% -1.57%
CI yield_owner_earnings inf 0.80% 11.48%
CI yield_owner_earnings_ev inf 2.73% 13.40%
CI yield_cfo inf 0.80% 11.48%
CI yield_cfo_ev inf -2.66% -11.83%
CI yield_income::operating inf 2.11% 4.50%
CI yield_income::operating_ev inf -3.92% -5.91%
CI yield_cashflow::fcf inf 0.80% 11.48%
CI yield_cashflow::fcf_ev inf -2.66% -11.83%
CI yield_cashflow::realfcf inf 0.80% 11.48%
CI yield_income::net inf -6.81% -12.47%
CI yield_income::net_ev inf 5.29% 12.32%
CI yield_nopat inf 3.98% 9.16%
CI yield_nopat_ev inf 5.97% 11.07%
CI dividends inf 153.39% 5.33%
CI goodwill inf -0.10% -1.06%
CI share_cnt 0.86% -5.72% -5.67%
CI costs:sgna inf 1.10% 4.44%
CI eps_calc inf -2.04% -8.31%
CI equity_mgmt inf -0.98% -2.69%
CI equity_tangible inf -14.86% -25.48%
CI evToEquity inf 1.01% 4.15%
CI evToEquityTangible inf -31.12% -39.13%
CI evToOwner_earnings inf -2.66% -11.83%
CI interest inf 84.71% 90.19%
CI investedCapital inf 0.26% 5.26%
CI investedCapitalWith2PercentCash inf 0.47% 4.88%
CI lv_liabilities inf 2.17% 1.37%
CI lv_payables inf -16.31% -19.68%
CI priceToEquityTangible inf -30.22% -38.56%
CI priceToOperating inf -2.07% -4.27%
CI priceToOwner_earnings inf -0.80% -10.30%
CI revenue_01_YoY inf -34.22% 46.02%
CI revenue_03_YoY inf -26.25% -38.38%
CI share_multiplier inf 0.0 0.0
CI tax_rate inf -6.08% -13.15%
CI current inf 7.63% 9.99%
CI liabilities_equity inf 0.01% 0.21%
CI retained inf 16.64% 10.12%
CI roce_inc_diff_capital_nopat_3 inf -90.00% -97.85%
CI roce_inc_diff_profits_nopat_3 inf 0.0 0.0
CI roce_inc_nopat_3 inf 2805.43% 28853.49%
CI roce_inc_period1_capital_nopat_3 inf 0.0 0.0
CI roce_inc_period1_nopat_3 inf 0.05% 0.05%
CI roce_inc_period1_profit_nopat_3 inf 0.0 0.0
CI roce_inc_period2_capital_nopat_3 inf inf 0.0
CI roce_inc_period2_nopat_3 inf 0.05% 0.05%
CI roce_inc_period2_profit_nopat_3 inf 0.0 0.0
CI rome_inc_diff_capital_nopat_3 inf -45.68% -62.40%
CI rome_inc_diff_profits_nopat_3 inf -13.17% -9.03%
CI rome_inc_nopat_3 inf 2820.09% 30413.06%
CI rome_inc_period1_capital_nopat_3 inf 1.14% -1.59%
CI rome_inc_period1_nopat_3 inf 0.05% 0.05%
CI rome_inc_period1_profit_nopat_3 inf 5.00% 10.60%
CI rome_inc_period2_capital_nopat_3 inf inf 68.43%
CI rome_inc_period2_nopat_3 inf 0.05% 0.05%
CI rome_inc_period2_profit_nopat_3 inf 23.72% 23.47%
CI rotc_inc_diff_capital_nopat_3 inf -38.03% -48.17%
CI rotc_inc_diff_profits_nopat_3 inf -13.17% -9.03%
CI rotc_inc_nopat_3 inf 1524.57% 9899.00%
CI rotc_inc_period1_capital_nopat_3 inf -4.13% -4.22%
CI rotc_inc_period1_nopat_3 inf 0.05% 0.05%
CI rotc_inc_period1_profit_nopat_3 inf 5.00% 10.60%
CI rotc_inc_period2_capital_nopat_3 inf inf 39.08%
CI rotc_inc_period2_nopat_3 inf 0.05% 0.05%
CI rotc_inc_period2_profit_nopat_3 inf 23.72% 23.47%
CI cashflow::fcf_01_YoY inf -41.30% 35.49%
CI cashflow::fcf_03_YoY inf -17.09% -18.61%
CI cashflow::financing inf -1.23% 2.40%
CI cashflow::investing inf -18.98% 19.77%
CI cashflow::realfcf_01_YoY inf -41.30% 35.49%
CI cashflow::realfcf_03_YoY inf -17.09% -18.61%
CI income::net_01_YoY inf -27.95% 6.81%
CI income::net_03_YoY inf 1798.18% 15371.96%
CI income::operating_01_YoY inf -35.74% 33.57%
CI income::operating_03_YoY inf -31.14% -37.58%
CI roa_goodwill_cashflow::operating inf 1.84% 13.74%
CI roce_inc_cashflow::operating_3 inf 2634.54% 26455.40%
CI roce_inc_income::operating_3 inf 2684.87% 25587.15%
CI rome_inc_cashflow::operating_3 inf 2648.12% 27890.57%
CI rome_inc_income::operating_3 inf 2698.12% 26972.18%
CI rotc_inc_cashflow::operating_3 inf 1429.01% 9074.62%
CI rotc_inc_income::operating_3 inf 1456.78% 8773.81%
CI yield_cashflow::fcf_enterprise inf 2.73% 13.40%
CI yield_cashflow::operating_enterprise inf 2.73% 13.40%
CI yield_cashflow::realfcf_enterprise inf 2.73% 13.40%
CI yield_income::net_enterprise inf -5.04% -10.98%
CI yield_income::operating_enterprise inf 4.09% 6.30%
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

7. Rolling 5 yearly CAGR report Showing SUMMARY report for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014 CAGR_5Y_2013
CI StockMarketPrice 7.11% 10.64% 10.98% 11.78% 7.33% 14.75% 16.81% 30.65% 26.07% 31.99% 23.99% 39.20%
CI YearPriceHigh 12.03% 7.62% 9.87% 12.86% 5.68% 14.41% 20.73% 31.26% 22.99% 34.17% 22.63% 9.22%
CI YearPriceLow 12.82% 8.09% 9.81% 10.66% 3.32% 14.08% 24.77% 27.90% 25.63% 28.16% 42.10% 46.46%
CI revenue 9.98% 32.04% 33.99% 34.30% inf inf inf inf inf 0.0 0.0 0.0
CI assets 0.01% -0.06% 18.44% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI cash 10.33% 15.20% 14.79% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI liabilities 0.76% -1.05% 15.61% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI liabilities_calc 0.75% -1.03% 15.57% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI ppnenet -3.72% -4.13% 19.28% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI workingCapital 6.50% 9.86% 2.51% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI workingCapitalWithCash 6.80% 9.96% 2.71% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI owner_earnings 1.79% 25.66% 16.20% 12.30% inf inf inf inf inf 0.0 0.0 0.0
CI netincome_cfo -5.90% 15.22% 24.89% 24.08% inf inf inf inf inf 0.0 0.0 0.0
CI cashflow::operating 1.79% 25.66% 16.20% 12.30% inf inf inf inf inf 0.0 0.0 0.0
CI cashflow::fcf 1.79% 25.66% 16.20% 12.30% inf inf inf inf inf 0.0 0.0 0.0
CI cashflow::realfcf 1.79% 25.66% 16.20% 12.30% inf inf inf inf inf 0.0 0.0 0.0
CI netincome -5.90% 15.22% 24.89% 24.08% inf inf inf inf inf 0.0 0.0 0.0
CI operatingincome 3.12% 15.46% 16.47% 20.79% inf inf inf inf inf 0.0 0.0 0.0
CI grossincome 9.98% 32.04% 33.99% 34.30% inf inf inf inf inf 0.0 0.0 0.0
CI nopat 5.00% 17.62% 20.02% 23.72% inf inf inf inf inf 0.0 0.0 0.0
CI marketcap 0.98% 4.97% 6.22% 7.85% inf inf inf inf inf 0.0 0.0 0.0
CI ev -0.92% 0.61% 15.44% 15.20% inf inf inf inf inf 0.0 0.0 0.0
CI ebitda 0.78% 18.97% 20.36% 24.05% inf inf inf inf inf 0.0 0.0 0.0
CI equity -1.88% 2.42% 26.76% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI debt -3.09% -6.15% 62.79% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI debtToEquity -1.23% -8.42% 28.29% -97.65% inf inf inf inf inf 0.0 0.0 0.0
CI interest_expense -3.13% 23.76% 37.26% 34.15% inf inf inf inf inf 0.0 0.0 0.0
CI interestRate 0.0 37.97% -16.74% -98.68% inf inf inf inf inf 0.0 0.0 0.0
CI owner_earningsToInterest 5.06% 1.54% -15.34% -16.30% inf inf inf inf inf 0.0 0.0 0.0
CI cashflow::operatingToInterest 5.06% 1.54% -15.34% -16.30% inf inf inf inf inf 0.0 0.0 0.0
CI eps -2.04% 10.45% 19.41% 16.80% inf inf inf inf inf 0.0 0.0 0.0
CI dps_share -46.11% inf inf inf 0.0 inf 0.0 0.0 0.0 0.0 0.0 0.0
CI shares -22.34% -31.60% -18.56% -55.25% inf inf inf inf inf 0.0 0.0 0.0
CI shares_calc -5.72% -5.13% -4.29% -3.52% inf inf inf inf inf 0.0 0.0 0.0
CI income_tax -12.75% 7.62% 12.30% 16.05% inf inf inf inf inf 0.0 0.0 0.0
CI depreciation -5.34% 34.29% 39.00% 36.80% inf inf inf inf inf 0.0 0.0 0.0
CI depreciationToRevenue -13.99% 1.62% 3.84% 1.89% inf inf inf inf inf 0.0 0.0 0.0
CI inventory 20.25% 14.88% 83.76% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI payables 22.18% 13.11% 123.66% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI receivables 17.72% 11.09% 40.41% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI inventoryToRevenue 0.0 inf 14.87% inf inf inf 0.0 inf 0.0 0.0 0.0 0.0
CI payablesToRevenue 2.71% 55.18% 51.57% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI receivablesToRevenue 0.0 8.45% 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
CI opLeverage 49.55% 8.68% -34.64% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI evToEbitda -1.68% -15.43% -4.09% -7.13% inf inf inf inf inf 0.0 0.0 0.0
CI evToOpIncome -3.92% -12.86% -0.89% -4.63% inf inf inf inf inf 0.0 0.0 0.0
CI evToRevenue -9.89% -23.67% -13.83% -14.37% inf inf inf inf inf 0.0 0.0 0.0
CI evToOcf -2.66% -19.93% -0.66% 2.58% inf inf inf inf inf 0.0 0.0 0.0
CI evToNopat -5.64% -14.47% -3.82% -6.88% inf inf inf inf inf 0.0 0.0 0.0
CI pocf -0.80% -16.47% -8.60% -3.98% inf inf inf inf inf 0.0 0.0 0.0
CI peg inf inf -23.13% 0.0 inf inf inf inf 0.0 0.0 0.0 0.0
CI pe 7.30% -8.89% -14.95% -13.08% inf inf inf inf inf 0.0 0.0 0.0
CI pfcf -0.80% -16.47% -8.60% -3.98% inf inf inf inf inf 0.0 0.0 0.0
CI ps -7.99% -20.42% -20.66% -19.73% inf inf inf inf inf 0.0 0.0 0.0
CI pb 2.83% 2.51% -16.21% -97.26% inf inf inf inf inf 0.0 0.0 0.0
CI priceToRealfcf -0.80% -16.47% -8.60% -3.98% inf inf inf inf inf 0.0 0.0 0.0
CI priceToNopat -3.83% -10.76% -11.50% -12.82% inf inf inf inf inf 0.0 0.0 0.0
CI roa 3.17% -2.53% -3.07% -96.52% inf inf inf inf inf 0.0 0.0 0.0
CI roa_goodwill 3.16% 3.07% 1.80% -96.28% inf inf inf inf inf 0.0 0.0 0.0
CI roe 0.67% -8.92% -9.00% -95.64% inf inf inf inf inf 0.0 0.0 0.0
CI roce 3.17% -2.53% -3.07% -96.52% inf inf inf inf inf 0.0 0.0 0.0
CI rode 4.76% -18.17% -12.66% -96.06% inf inf inf inf inf 0.0 0.0 0.0
CI roic 2.85% 1.83% 6.75% -93.37% inf inf inf inf inf 0.0 0.0 0.0
CI rotc 7.56% -3.20% -1.92% -92.83% inf inf inf inf inf 0.0 0.0 0.0
CI roic_cash 2.63% 1.81% 6.72% -93.42% inf inf inf inf inf 0.0 0.0 0.0
CI rome 1.98% -14.78% -14.44% -96.16% inf inf inf inf inf 0.0 0.0 0.0
CI rote 31.38% -13.37% 65.16% -93.38% inf inf inf inf inf 0.0 0.0 0.0
CI roa_cfo 1.84% 6.12% -3.33% -96.59% inf inf inf inf inf 0.0 0.0 0.0
CI roe_cfo -0.62% -0.87% -9.22% -95.72% inf inf inf inf inf 0.0 0.0 0.0
CI roce_cfo 1.84% 6.12% -3.33% -96.59% inf inf inf inf inf 0.0 0.0 0.0
CI rode_cfo 3.40% -10.94% -12.86% -96.13% inf inf inf inf inf 0.0 0.0 0.0
CI roic_cfo 1.52% 10.82% 6.50% -93.50% inf inf inf inf inf 0.0 0.0 0.0
CI roic_cashflow::operating_cash 1.31% 10.80% 6.47% -93.55% inf inf inf inf inf 0.0 0.0 0.0
CI roic_cashflow::fcf 1.52% 10.82% 6.50% -93.50% inf inf inf inf inf 0.0 0.0 0.0
CI roic_cashflow::fcf_cash 1.31% 10.80% 6.47% -93.55% inf inf inf inf inf 0.0 0.0 0.0
CI roic_cashflow::realfcf 1.52% 10.82% 6.50% -93.50% inf inf inf inf inf 0.0 0.0 0.0
CI roic_cashflow::realfcf_cash 1.31% 10.80% 6.47% -93.55% inf inf inf inf inf 0.0 0.0 0.0
CI roic_income::net -6.14% 1.61% 14.47% -93.86% inf inf inf inf inf 0.0 0.0 0.0
CI roic_income::net_cash -6.34% 1.59% 14.44% -93.90% inf inf inf inf inf 0.0 0.0 0.0
CI rotc_cfo 6.17% 5.35% -2.15% -92.98% inf inf inf inf inf 0.0 0.0 0.0
CI rome_cfo 0.64% -7.24% -14.64% -96.23% inf inf inf inf inf 0.0 0.0 0.0
CI rote_cfo 31.38% -13.37% 65.16% -93.38% inf inf inf inf inf 0.0 0.0 0.0
CI roa_nopat 5.05% -0.67% -0.14% -96.75% inf inf inf inf inf 0.0 0.0 0.0
CI roe_nopat 2.51% -7.21% -6.23% -95.93% inf inf inf inf inf 0.0 0.0 0.0
CI roce_nopat 5.05% -0.67% -0.14% -96.75% inf inf inf inf inf 0.0 0.0 0.0
CI rode_nopat 6.65% -16.63% -10.01% -96.32% inf inf inf inf inf 0.0 0.0 0.0
CI roic_nopat 4.73% 3.73% 10.00% -93.81% inf inf inf inf inf 0.0 0.0 0.0
CI roic_nopat_cash 4.50% 3.72% 9.97% -93.85% inf inf inf inf inf 0.0 0.0 0.0
CI rotc_nopat 9.52% -1.39% 1.06% -93.31% inf inf inf inf inf 0.0 0.0 0.0
CI rome_nopat 3.82% -13.17% -11.85% -96.41% inf inf inf inf inf 0.0 0.0 0.0
CI rote_nopat 33.47% -13.42% 70.59% -93.70% inf inf inf inf inf 0.0 0.0 0.0
CI roic_owner_earnings 1.52% 10.82% 6.50% -93.50% inf inf inf inf inf 0.0 0.0 0.0
CI roic_owner_earnings_cash 1.31% 10.80% 6.47% -93.55% inf inf inf inf inf 0.0 0.0 0.0
CI margin_gross 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0
CI margin_owner_earnings -7.48% -4.83% -13.25% -16.39% inf inf inf inf inf 0.0 0.0 0.0
CI margin_cfo -7.48% -4.83% -13.25% -16.39% inf inf inf inf inf 0.0 0.0 0.0
CI margin_op -6.25% -12.56% -13.07% -10.06% inf inf inf inf inf 0.0 0.0 0.0
CI margin_fcf -7.48% -4.83% -13.25% -16.39% inf inf inf inf inf 0.0 0.0 0.0
CI margin_fcf_real -7.48% -4.83% -13.25% -16.39% inf inf inf inf inf 0.0 0.0 0.0
CI margin_net -14.40% -12.75% -6.78% -7.65% inf inf inf inf inf 0.0 0.0 0.0
CI margin_nopat -4.50% -10.95% -10.41% -7.86% inf inf inf inf inf 0.0 0.0 0.0
CI yield_owner_earnings 0.80% 19.69% 9.40% 4.13% inf inf inf inf inf 0.0 0.0 0.0
CI yield_owner_earnings_ev 2.73% 24.88% 0.66% -2.51% inf inf inf inf inf 0.0 0.0 0.0
CI yield_cfo 0.80% 19.69% 9.40% 4.13% inf inf inf inf inf 0.0 0.0 0.0
CI yield_cfo_ev -2.66% -19.94% -0.65% 2.58% inf inf inf inf inf 0.0 0.0 0.0
CI yield_income::operating 2.11% 10.02% 9.63% 11.99% inf inf inf inf inf 0.0 0.0 0.0
CI yield_income::operating_ev -3.92% -12.86% -0.89% -4.63% inf inf inf inf inf 0.0 0.0 0.0
CI yield_cashflow::fcf 0.80% 19.69% 9.40% 4.13% inf inf inf inf inf 0.0 0.0 0.0
CI yield_cashflow::fcf_ev -2.66% -19.94% -0.65% 2.58% inf inf inf inf inf 0.0 0.0 0.0
CI yield_cashflow::realfcf 0.80% 19.69% 9.40% 4.13% inf inf inf inf inf 0.0 0.0 0.0
CI yield_income::net -6.81% 9.76% 17.61% 15.03% inf inf inf inf inf 0.0 0.0 0.0
CI yield_income::net_ev 5.29% -12.68% -7.57% -7.15% inf inf inf inf inf 0.0 0.0 0.0
CI yield_nopat 3.98% 12.02% 12.96% 14.72% inf inf inf inf inf 0.0 0.0 0.0
CI yield_nopat_ev 5.97% 16.94% 3.97% 7.38% inf inf inf inf inf 0.0 0.0 0.0
CI dividends 153.39% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI goodwill -0.10% -0.11% 49.36% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI share_cnt -5.72% -5.13% 4.40% 5.24% 7.00% inf inf inf inf inf 0.0 0.0
CI costs:sgna 1.10% 4.43% 5.60% 5.88% inf inf inf inf inf 0.0 0.0 0.0
CI eps_calc -2.04% 10.45% 19.41% 16.80% inf inf inf inf inf 0.0 0.0 0.0
CI equity_mgmt -0.98% 1.14% 35.47% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI equity_tangible -14.86% 20.79% -36.95% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI evToEquity 1.01% -1.75% -8.95% -97.07% inf inf inf inf inf 0.0 0.0 0.0
CI evToEquityTangible -31.12% 30.64% -13.46% -93.99% inf inf inf inf inf 0.0 0.0 0.0
CI evToOwner_earnings -2.66% -19.93% -0.66% 2.58% inf inf inf inf inf 0.0 0.0 0.0
CI interest 84.71% 87.40% 77.46% 32.50% inf inf inf inf inf 0.0 0.0 0.0
CI investedCapital 0.26% 13.39% 9.11% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI investedCapitalWith2PercentCash 0.47% 13.41% 9.14% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI lv_liabilities 2.17% 3.56% -11.28% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI lv_payables -16.31% 1.42% 1.53% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI priceToEquityTangible -30.22% 33.45% -13.72% -94.38% inf inf inf inf inf 0.0 0.0 0.0
CI priceToOperating -2.07% -9.09% -8.81% -10.72% inf inf inf inf inf 0.0 0.0 0.0
CI priceToOwner_earnings -0.80% -16.47% -8.60% -3.98% inf inf inf inf inf 0.0 0.0 0.0
CI revenue_01_YoY -34.22% -12.98% -5.62% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI revenue_03_YoY -26.25% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI share_multiplier 0.0 -8.27% 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0
CI tax_rate -6.08% -5.59% -8.08% -4.76% inf inf inf inf inf 0.0 0.0 0.0
CI current 7.63% 8.84% 30.22% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI liabilities_equity 0.01% -0.06% 18.44% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI retained 16.64% 22.52% 19.15% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI roce_inc_diff_capital_nopat_3 -90.00% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_diff_profits_nopat_3 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_nopat_3 2805.43% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_capital_nopat_3 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_nopat_3 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period1_profit_nopat_3 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_capital_nopat_3 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_nopat_3 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_period2_profit_nopat_3 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_capital_nopat_3 -45.68% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_diff_profits_nopat_3 -13.17% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_nopat_3 2820.09% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_capital_nopat_3 1.14% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_nopat_3 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period1_profit_nopat_3 5.00% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_capital_nopat_3 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_nopat_3 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_period2_profit_nopat_3 23.72% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_capital_nopat_3 -38.03% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_diff_profits_nopat_3 -13.17% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_nopat_3 1524.57% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_capital_nopat_3 -4.13% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_nopat_3 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period1_profit_nopat_3 5.00% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_capital_nopat_3 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_nopat_3 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_period2_profit_nopat_3 23.72% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::fcf_01_YoY -41.30% 46.37% 68.72% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI cashflow::fcf_03_YoY -17.09% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI cashflow::financing -1.23% -33.13% -25.09% -51.30% inf inf inf inf inf 0.0 0.0 0.0
CI cashflow::investing -18.98% 38.51% 30.74% -6.55% inf inf inf inf inf 0.0 0.0 0.0
CI cashflow::realfcf_01_YoY -41.30% 46.37% 68.72% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI cashflow::realfcf_03_YoY -17.09% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI income::net_01_YoY -27.95% -19.14% 3.55% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI income::net_03_YoY 1798.18% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI income::operating_01_YoY -35.74% -28.69% -25.35% inf inf inf inf inf 0.0 0.0 0.0 0.0
CI income::operating_03_YoY -31.14% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI roa_goodwill_cashflow::operating 1.84% 12.17% 1.56% -96.35% inf inf inf inf inf 0.0 0.0 0.0
CI roce_inc_cashflow::operating_3 2634.54% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI roce_inc_income::operating_3 2684.87% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_cashflow::operating_3 2648.12% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rome_inc_income::operating_3 2698.12% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_cashflow::operating_3 1429.01% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI rotc_inc_income::operating_3 1456.78% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
CI yield_cashflow::fcf_enterprise 2.73% 24.88% 0.66% -2.51% inf inf inf inf inf 0.0 0.0 0.0
CI yield_cashflow::operating_enterprise 2.73% 24.88% 0.66% -2.51% inf inf inf inf inf 0.0 0.0 0.0
CI yield_cashflow::realfcf_enterprise 2.73% 24.88% 0.66% -2.51% inf inf inf inf inf 0.0 0.0 0.0
CI yield_income::net_enterprise -5.04% 14.50% 8.20% 7.69% inf inf inf inf inf 0.0 0.0 0.0
CI yield_income::operating_enterprise 4.09% 14.75% 0.91% 4.83% inf inf inf inf inf 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

8. Rolling 9 yearly CAGR report Showing SUMMARY report for CI [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018 CAGR_9Y_2017
CI StockMarketPrice 7.83% 13.25% 16.37% 17.78% 19.51% 21.10% 20.64% 31.98%
CI YearPriceHigh 8.84% 13.40% 16.13% 19.59% 17.44% 20.31% 21.93% 15.75%
CI YearPriceLow 11.09% 14.08% 16.50% 19.29% 13.89% 19.24% 32.81% 36.72%
CI revenue inf inf inf inf inf inf inf inf
CI assets inf inf inf inf inf inf inf inf
CI cash inf inf inf inf inf inf inf inf
CI liabilities inf inf inf inf inf inf inf inf
CI liabilities_calc inf inf inf inf inf inf inf inf
CI ppnenet inf inf inf inf inf inf inf inf
CI workingCapital inf inf inf inf inf inf inf inf
CI workingCapitalWithCash inf inf inf inf inf inf inf inf
CI owner_earnings inf inf inf inf inf inf inf inf
CI netincome_cfo inf inf inf inf inf inf inf inf
CI cashflow::operating inf inf inf inf inf inf inf inf
CI cashflow::fcf inf inf inf inf inf inf inf inf
CI cashflow::realfcf inf inf inf inf inf inf inf inf
CI netincome inf inf inf inf inf inf inf inf
CI operatingincome inf inf inf inf inf inf inf inf
CI grossincome inf inf inf inf inf inf inf inf
CI nopat inf inf inf inf inf inf inf inf
CI marketcap inf inf inf inf inf inf inf inf
CI ev inf inf inf inf inf inf inf inf
CI ebitda inf inf inf inf inf inf inf inf
CI equity inf inf inf inf inf inf inf inf
CI debt inf inf inf inf inf inf inf inf
CI debtToEquity inf inf inf inf inf inf inf inf
CI interest_expense inf inf inf inf inf inf inf inf
CI interestRate inf inf inf inf inf inf inf inf
CI owner_earningsToInterest inf inf inf inf inf inf inf inf
CI cashflow::operatingToInterest inf inf inf inf inf inf inf inf
CI eps inf inf inf inf inf inf inf inf
CI dps_share inf inf inf inf 0.0 inf 0.0 0.0
CI shares inf inf inf inf inf inf inf inf
CI shares_calc inf inf inf inf inf inf inf inf
CI income_tax inf inf inf inf inf inf inf inf
CI depreciation inf inf inf inf inf inf inf inf
CI depreciationToRevenue inf inf inf inf inf inf inf inf
CI inventory inf inf inf inf inf inf inf inf
CI payables inf inf inf inf inf inf inf inf
CI receivables inf inf inf inf inf inf inf inf
CI inventoryToRevenue inf inf inf inf inf inf 0.0 inf
CI payablesToRevenue inf inf inf inf inf inf inf inf
CI receivablesToRevenue inf inf inf inf inf inf inf inf
CI opLeverage inf inf inf inf inf inf inf inf
CI evToEbitda inf inf inf inf inf inf inf inf
CI evToOpIncome inf inf inf inf inf inf inf inf
CI evToRevenue inf inf inf inf inf inf inf inf
CI evToOcf inf inf inf inf inf inf inf inf
CI evToNopat inf inf inf inf inf inf inf inf
CI pocf inf inf inf inf inf inf inf inf
CI peg 0.0 0.0 inf 0.0 inf inf inf inf
CI pe inf inf inf inf inf inf inf inf
CI pfcf inf inf inf inf inf inf inf inf
CI ps inf inf inf inf inf inf inf inf
CI pb inf inf inf inf inf inf inf inf
CI priceToRealfcf inf inf inf inf inf inf inf inf
CI priceToNopat inf inf inf inf inf inf inf inf
CI roa inf inf inf inf inf inf inf inf
CI roa_goodwill inf inf inf inf inf inf inf inf
CI roe inf inf inf inf inf inf inf inf
CI roce inf inf inf inf inf inf inf inf
CI rode inf inf inf inf inf inf inf inf
CI roic inf inf inf inf inf inf inf inf
CI rotc inf inf inf inf inf inf inf inf
CI roic_cash inf inf inf inf inf inf inf inf
CI rome inf inf inf inf inf inf inf inf
CI rote inf inf inf inf inf inf inf inf
CI roa_cfo inf inf inf inf inf inf inf inf
CI roe_cfo inf inf inf inf inf inf inf inf
CI roce_cfo inf inf inf inf inf inf inf inf
CI rode_cfo inf inf inf inf inf inf inf inf
CI roic_cfo inf inf inf inf inf inf inf inf
CI roic_cashflow::operating_cash inf inf inf inf inf inf inf inf
CI roic_cashflow::fcf inf inf inf inf inf inf inf inf
CI roic_cashflow::fcf_cash inf inf inf inf inf inf inf inf
CI roic_cashflow::realfcf inf inf inf inf inf inf inf inf
CI roic_cashflow::realfcf_cash inf inf inf inf inf inf inf inf
CI roic_income::net inf inf inf inf inf inf inf inf
CI roic_income::net_cash inf inf inf inf inf inf inf inf
CI rotc_cfo inf inf inf inf inf inf inf inf
CI rome_cfo inf inf inf inf inf inf inf inf
CI rote_cfo inf inf inf inf inf inf inf inf
CI roa_nopat inf inf inf inf inf inf inf inf
CI roe_nopat inf inf inf inf inf inf inf inf
CI roce_nopat inf inf inf inf inf inf inf inf
CI rode_nopat inf inf inf inf inf inf inf inf
CI roic_nopat inf inf inf inf inf inf inf inf
CI roic_nopat_cash inf inf inf inf inf inf inf inf
CI rotc_nopat inf inf inf inf inf inf inf inf
CI rome_nopat inf inf inf inf inf inf inf inf
CI rote_nopat inf inf inf inf inf inf inf inf
CI roic_owner_earnings inf inf inf inf inf inf inf inf
CI roic_owner_earnings_cash inf inf inf inf inf inf inf inf
CI margin_gross inf inf inf inf inf inf inf inf
CI margin_owner_earnings inf inf inf inf inf inf inf inf
CI margin_cfo inf inf inf inf inf inf inf inf
CI margin_op inf inf inf inf inf inf inf inf
CI margin_fcf inf inf inf inf inf inf inf inf
CI margin_fcf_real inf inf inf inf inf inf inf inf
CI margin_net inf inf inf inf inf inf inf inf
CI margin_nopat inf inf inf inf inf inf inf inf
CI yield_owner_earnings inf inf inf inf inf inf inf inf
CI yield_owner_earnings_ev inf inf inf inf inf inf inf inf
CI yield_cfo inf inf inf inf inf inf inf inf
CI yield_cfo_ev inf inf inf inf inf inf inf inf
CI yield_income::operating inf inf inf inf inf inf inf inf
CI yield_income::operating_ev inf inf inf inf inf inf inf inf
CI yield_cashflow::fcf inf inf inf inf inf inf inf inf
CI yield_cashflow::fcf_ev inf inf inf inf inf inf inf inf
CI yield_cashflow::realfcf inf inf inf inf inf inf inf inf
CI yield_income::net inf inf inf inf inf inf inf inf
CI yield_income::net_ev inf inf inf inf inf inf inf inf
CI yield_nopat inf inf inf inf inf inf inf inf
CI yield_nopat_ev inf inf inf inf inf inf inf inf
CI dividends inf inf inf inf inf inf 0.0 0.0
CI goodwill inf inf inf inf inf inf inf inf
CI share_cnt 0.86% inf inf inf inf inf inf inf
CI costs:sgna inf inf inf inf inf inf inf inf
CI eps_calc inf inf inf inf inf inf inf inf
CI equity_mgmt inf inf inf inf inf inf inf inf
CI equity_tangible inf inf inf inf inf inf inf inf
CI evToEquity inf inf inf inf inf inf inf inf
CI evToEquityTangible inf inf inf inf inf inf inf inf
CI evToOwner_earnings inf inf inf inf inf inf inf inf
CI interest inf inf inf inf inf inf inf inf
CI investedCapital inf inf inf inf inf inf inf inf
CI investedCapitalWith2PercentCash inf inf inf inf inf inf inf inf
CI lv_liabilities inf inf inf inf inf inf inf inf
CI lv_payables inf inf inf inf inf inf inf inf
CI priceToEquityTangible inf inf inf inf inf inf inf inf
CI priceToOperating inf inf inf inf inf inf inf inf
CI priceToOwner_earnings inf inf inf inf inf inf inf inf
CI revenue_01_YoY inf inf inf inf inf inf inf inf
CI revenue_03_YoY inf inf inf inf inf inf 0.0 0.0
CI share_multiplier inf inf inf inf inf inf inf inf
CI tax_rate inf inf inf inf inf inf inf inf
CI current inf inf inf inf inf inf inf inf
CI liabilities_equity inf inf inf inf inf inf inf inf
CI retained inf inf inf inf inf inf inf inf
CI roce_inc_diff_capital_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI roce_inc_diff_profits_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI roce_inc_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI roce_inc_period1_capital_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI roce_inc_period1_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI roce_inc_period1_profit_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI roce_inc_period2_capital_nopat_3 inf inf inf inf inf 0.0 0.0 0.0
CI roce_inc_period2_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI roce_inc_period2_profit_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rome_inc_diff_capital_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rome_inc_diff_profits_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rome_inc_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rome_inc_period1_capital_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rome_inc_period1_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rome_inc_period1_profit_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rome_inc_period2_capital_nopat_3 inf inf inf inf inf 0.0 0.0 0.0
CI rome_inc_period2_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rome_inc_period2_profit_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rotc_inc_diff_capital_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rotc_inc_diff_profits_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rotc_inc_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rotc_inc_period1_capital_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rotc_inc_period1_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rotc_inc_period1_profit_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rotc_inc_period2_capital_nopat_3 inf inf inf inf inf 0.0 0.0 0.0
CI rotc_inc_period2_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI rotc_inc_period2_profit_nopat_3 inf inf inf inf inf inf 0.0 0.0
CI cashflow::fcf_01_YoY inf inf inf inf inf inf inf inf
CI cashflow::fcf_03_YoY inf inf inf inf inf inf 0.0 0.0
CI cashflow::financing inf inf inf inf inf inf inf inf
CI cashflow::investing inf inf inf inf inf inf inf inf
CI cashflow::realfcf_01_YoY inf inf inf inf inf inf inf inf
CI cashflow::realfcf_03_YoY inf inf inf inf inf inf 0.0 0.0
CI income::net_01_YoY inf inf inf inf inf inf inf inf
CI income::net_03_YoY inf inf inf inf inf inf 0.0 0.0
CI income::operating_01_YoY inf inf inf inf inf inf inf inf
CI income::operating_03_YoY inf inf inf inf inf inf 0.0 0.0
CI roa_goodwill_cashflow::operating inf inf inf inf inf inf inf inf
CI roce_inc_cashflow::operating_3 inf inf inf inf inf inf 0.0 0.0
CI roce_inc_income::operating_3 inf inf inf inf inf inf 0.0 0.0
CI rome_inc_cashflow::operating_3 inf inf inf inf inf inf 0.0 0.0
CI rome_inc_income::operating_3 inf inf inf inf inf inf 0.0 0.0
CI rotc_inc_cashflow::operating_3 inf inf inf inf inf inf 0.0 0.0
CI rotc_inc_income::operating_3 inf inf inf inf inf inf 0.0 0.0
CI yield_cashflow::fcf_enterprise inf inf inf inf inf inf inf inf
CI yield_cashflow::operating_enterprise inf inf inf inf inf inf inf inf
CI yield_cashflow::realfcf_enterprise inf inf inf inf inf inf inf inf
CI yield_income::net_enterprise inf inf inf inf inf inf inf inf
CI yield_income::operating_enterprise inf inf inf inf inf inf inf inf
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

9. (new beta feature) Predictions on CAGR based fundamental drivers for CI price: 315.82 as of date: 2025-06-13 [show/hide charts] Current Market Price: 315.82 as of 2025-06-13
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9_year PredictedStockPriceToday_9Y CAGR_5_year PredictedStockPriceToday_5Y CAGR_3_year PredictedStockPriceToday_3Y
CI revenue inf inf 9.98 % 312.19 12.39 % 313.36
CI cashflow::operating inf inf 1.79 % 212.02 12.95 % 318.07
CI netincome inf inf -5.9 % 143.15 -11.33 % 153.88
CI operatingincome inf inf 3.12 % 226.24 5.85 % 261.78
CI equity inf inf -1.88 % 176.46 -4.34 % 193.22
CI shares_calc inf inf -5.72 % 144.53 -5.67 % 185.27
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...