(new beta)
Name: Visa Inc.
V is OVERVALUED SecDiverAI
Predicted Fair Price 268
Confidence: HIGH
Fair Price Range 188.14 - 339.03
Avg Fair CAGR: 10.32, Median Fair CAGR: 9.42
Latest filings - Annual: 10-K, Quarterly: 10-Q, Proxy: DEF 14A
Current Market Price: 338.57 as of 2025-06-23
Name: Visa Inc.
V is OVERVALUED SecDiverAI
mid
Period: 9 years ending: 2024
V is OVERVALUED SecDiverAI
Fair Price 205.42
Period: 9 years, Confidence: HIGH
Fair Price Range 188.14 - 226.78
Avg Fair CAGR: 12.24, Median Fair CAGR: 12.16
Current Market Price: 338.57 as of 2025-06-23
Period: 5 years ending: 2024
V is OVERVALUED SecDiverAI
Fair Price 285.28
Period: 5 years, Confidence: HIGH
Fair Price Range 282.57 - 295.94
Avg Fair CAGR: 9.31, Median Fair CAGR: 9.31
Current Market Price: 338.57 as of 2025-06-23
Period: 3 years ending: 2024
V is FAIRLYVALUED SecDiverAI
Fair Price 313.52
Period: 3 years, Confidence: HIGH
Fair Price Range 276.98 - 339.03
Avg Fair CAGR: 9.42, Median Fair CAGR: 9.42
Current Market Price: 338.57 as of 2025-06-23
Investment Value of 100 $ invested in V as compared to Market Index: SPY across historical periods[*does not include dividends]
Investment Period $ Value Today(V) $ Value Today(SPY) CAGR vs Market
9 years before $ 465.67 $ 208.39 18.64% vs SPY:8.5%
5 years before $ 186.95 $ 150.37 13.33% vs SPY:8.5%
3 years before $ 160.16 $ 127.73 17.0% vs SPY:8.5%
[Bottom of Page]

Welcome to Summary reports!   


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

Business Checklist for V 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


22

Total Checks Done


78

Wall Street Drivers beta

📊 Professional Investors(wallstreet) pay a lot of heed at these numbers, long term history matters - specially 9+ year trends
Score 9.0 / 10.0

  • revenue cagr for last 9 years
  • insight: ['10.96 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 9 years
  • insight: ['16.05 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 9 years
  • insight: ['11.41 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate operating profits >= 5% YoY
  • shares outstanding cagr for last 9 years
  • insight: ['-0.65 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 9 years
  • insight: ['13.39 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: ['4.28 is NOT less than equal to 2']
  • mental_model: We prefer Business with lower debt growth
  • sbc average for last 3 years
  • insight: ['0.04 is less than equal to 0.1']
  • mental_model: We prefer Business which has lower sbc % wrt cashflow operating
  • equity cagr for last 9 years
  • insight: ['3.38 is NOT greater than equal to 5']
  • mental_model: We prefer growing Business having shareholder equity growth >= 5% YoY
  • roe average for last 3 years
  • insight: ['56.66 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: ['31.83 is 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: ['677.8 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: ['32.67 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: ['1.07 is less than equal to 5', '1.07 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: ['0.03 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: ['53.33 is greater than equal to 10']
  • mental_model: Good Business have return on equity >= 10%
  • roce_cashflow::operating average for last 3 years
  • insight: ['29.92 is greater than equal to 15']
  • mental_model: Good Business have return on capital >= 15%
  • roic_cashflow::operating average for last 3 years
  • insight: ['640.23 is greater than equal to 15']
  • mental_model: Good Business have return on invested capital >= 15%

Business Durability beta

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

  • margin cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.61 wrt mean ratio: 0.517']
  • margin operating running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.65 wrt mean ratio: 0.608']
  • margin net running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.53 wrt mean ratio: 0.475']
  • roa average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 24.44 wrt mean ratio: 20.428']
  • mental_model: We want stability on increasing return on assets
  • roe average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 56.66 wrt mean ratio: 38.426']
  • mental_model: We want stability on increasing return on equity
  • roce average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 31.83 wrt mean ratio: 24.629']
  • mental_model: We want stability on increasing return on capital employed
  • roic average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 677.8 wrt mean ratio: 533.487']
  • 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: 677.8 wrt mean ratio: 534.863']
  • 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: 14650000000.0 wrt mean ratio: 9313151515.152']
  • mental_model: We want stability on cash growth
  • roa_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 23.02 wrt mean ratio: 17.428']
  • mental_model: We want stability on increasing return on assets
  • roe_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 53.33 wrt mean ratio: 33.326']
  • 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: 29.92 wrt mean ratio: 21.04']
  • 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: 640.23 wrt mean ratio: 460.033']
  • 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: 640.23 wrt mean ratio: 461.002']
  • 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 0.0 / 10.0

  • pe average for last 3 years
  • insight: ['30.18 is NOT less than equal to 15', '30.18 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: ['26.37 is NOT less than equal to 15', '26.37 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: ['13.82 is NOT less than equal to 2', '13.82 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: ['16.0 is NOT less than equal to 5', '16.0 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: ['23.64 is NOT less than equal to 15', '23.64 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: ['26.7 is NOT less than equal to 15', '26.7 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: ['16.2 is NOT less than equal to 2', '16.2 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 8.0 / 10.0

  • receivables running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.09 wrt mean ratio: 0.082']
  • mental_model: receivables should always grow less with revenues otherwise there might be some payment/collection issues, Watch out
  • payables running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.12 wrt mean ratio: 0.108']
  • mental_model: the more this is the better, nothing bad about it.
  • capex running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.03 wrt mean ratio: 0.035']
  • sales and marketing running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.04 wrt mean ratio: 0.057']
  • mental_model: Sales are marketing increases specially if its a Sales led growth Be Careful, With time you want Organic Growth and Customer Retention
  • cash running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.45 wrt mean ratio: 0.422']
  • 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: ['19851333333.33 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: ['21136000000.0 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: ['17324333333.33 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 8.0 / 10.0

  • capex to Cashflow running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.06 wrt mean ratio: 0.071']
  • depreciation to capex running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.86 wrt mean ratio: 0.912']
  • mental_model: Helps understand where the company is investing for the future, OR it has to replenish its assets to maintain business
  • stock based compensation to Cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.04 wrt mean ratio: 0.033']
  • dividend distribution to Cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.19 wrt mean ratio: 0.179']
  • shares_buyback distribution of Cashflow running_sum for last 3 years
  • insight: ['trend is stable, last 3 year ratio: -0.68 wrt mean ratio: -0.686']
  • cashToRevenue running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.45 wrt mean ratio: 0.422']
  • cashToEquity running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.39 wrt mean ratio: 0.266']
  • cashToCapex running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 13.37 wrt mean ratio: 12.465']

Business Performance beta

Score 5.0 / 10.0

  • Operating Leverage Cashflow cagr for last 9 years
  • insight: ['Ratio is [1.46] for last 9 year ratio, threshold 0.9, value_1: 16.05, value_2: 10.96']
  • mental_model: We want Cashflow to grow atleast 90% of Revenue CAGR
  • Operating Leverage cagr for last 9 years
  • insight: ['Ratio is [1.04] for last 9 year ratio, threshold 0.9, value_1: 11.41, value_2: 10.96']
  • mental_model: We want Operating Income to grow atleast 90% of Revenue CAGR
  • Cash Cagr cagr for last 9 years
  • insight: ['Ratio is [6.46] for last 9 year ratio, threshold 0.9, value_1: 21.84, value_2: 3.38']
  • mental_model: We want Cash to grow atleast 90% of Revenue CAGR
  • Debt wrt Revenue cagr for last 5 years
  • insight: ['Ratio is [0.45] for last 5 year ratio, threshold 1, value_1: 4.28, value_2: 9.6']
  • mental_model: We want debt to grow less than revenue cagr
  • Debt wrt Equity cagr for last 5 years
  • insight: ['Ratio is [1.9] for last 5 year ratio, threshold 1, value_1: 4.28, value_2: 2.25']
  • mental_model: We want debt to grow less than equity cagr
  • Liabilities wrt Revenue cagr for last 9 years
  • insight: ['Ratio is [1.82] for last 9 year ratio, threshold 1, value_1: 19.95, value_2: 10.96']
  • mental_model: We want Liabilities to grow less than Revenue cagr
  • Liabilities wrt Assets cagr for last 9 years
  • insight: ['Ratio is [1.99] for last 9 year ratio, threshold 1, value_1: 19.95, value_2: 10.0']
  • mental_model: We want Liabilities to grow less than Assets cagr
  • Liabilities wrt Equity cagr for last 9 years
  • insight: ['Ratio is [5.9] for last 9 year ratio, threshold 1, value_1: 19.95, value_2: 3.38']
  • 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 10.0 / 10.0

  • debtToCashflow running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 1.07 wrt mean ratio: 1.467']
  • debtToEquity running_sum for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 0.56 wrt mean ratio: 0.556']
  • interestCoverage average for last 3 years
  • insight: ['32.67 is greater than equal to 3']
  • mental_model: We prefer Business which can cover their interest payments
  • leverage average for last 3 years
  • insight: ['1.07 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: ['0.03 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 5.0 / 10.0

  • income_tax running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.11 wrt mean ratio: 0.151']
  • income_tax_cashflow running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.13 wrt mean ratio: 0.142']
  • income_tax_ratio_paid running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 1.16 wrt mean ratio: 0.954']
  • mental_model: We want stability for this metric
  • income_tax_cashflow-cagr cagr for last 3 years
  • insight: ['Ratio is [2.71] for last 3 year ratio, threshold 1, value_1: 15.06, value_2: 5.55']
  • mental_model: We want debt to grow less than equity

Valuation Insights Relative to History beta

Score 4.0 / 10.0

  • pe average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 30.18 wrt mean ratio: 31.322']
  • 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 stable, last 3 year ratio: 26.37 wrt mean ratio: 27.129']
  • 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 higher, last 3 year ratio: 13.82 wrt mean ratio: 8.87']
  • 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 higher, last 3 year ratio: 16.0 wrt mean ratio: 13.693']
  • 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 higher, last 3 year ratio: 23.64 wrt mean ratio: 20.846']
  • 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 stable, last 3 year ratio: 26.7 wrt mean ratio: 27.462']
  • 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 higher, last 3 year ratio: 16.2 wrt mean ratio: 13.873']
  • 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

Balance Sheet beta


  • quick_ratio for normalized average for last 3 years
    • ["Trend is stable, expected: ['stable', 'up'], last:0.748, avg: 0.7966"]
  • debt_equity_ratio_trend for normalized average for last 3 years
    • ["Trend is up, expected: ['stable', 'down'], last:0.36, avg: 0.2127"]
  • debt_equity_ratio_avg for normalized average for last 3 years
    • ['last: 0.36, threshold: 0.5, criteria: less than equal to']
  • debt_servicing_ratio_trend for normalized average for last 3 years
    • ["Trend is up, expected: ['stable', 'down'], last:1.07, avg: 0.9662"]
  • debt_servicing_ratio_avg for normalized average for last 3 years
    • ['last: 1.07, threshold: 3, criteria: less than equal to']
  • interest_servicing_ratio_trend for normalized average for last 3 years
    • ["Trend is down, expected: ['stable', 'up'], last:32.668, avg: 364.3643"]
  • interest_servicing_ratio_avg for normalized average for last 3 years
    • ['last: 32.668, threshold: 5, criteria: greater than equal to']

Cash Conversion beta


  • cash_conversion_trend for normalized average for last 3 years
    • ["Trend is down, expected: ['stable', 'up'], last:1.146, avg: 1.2789"]
  • cash_conversion_trend_avg for normalized average for last 3 years
    • ['last: 1.146, threshold: 0.8, criteria: greater than equal to']
  • cash_conversion_times for normalized average for last 3 years
    • ['ratio: 1.0, threshold_value:0.9, threshold_percentage: 0.8, condition_met_count: 12, total: 12']
  • ebitda_cash_conversion_trend for normalized average for last 3 years
    • ["Trend is up, expected: ['stable', 'up'], last:0.887, avg: 0.7812"]
  • ebitda_cash_conversion_trend_avg for normalized average for last 3 years
    • ['last: 0.887 is not greater than threshold: 0.9, criteria: greater than equal to']
  • ebitda_cash_conversion_times for normalized average for last 3 years
    • ['ratio: 0.1538, threshold_value:0.9, threshold_percentage: 0.8, condition_met_count: 2, total: 13']

Cash Flow beta


  • margin_cashflow for normalized average for last 3 years
    • ["Trend is up, expected: ['stable', 'up'], last:0.608, avg: 0.5038"]
  • margin_cashflow_avg for normalized average for last 3 years
    • ['Condition 1: last: 0.608, threshold: 0.1, criteria: greater than equal to', 'Condition 2: last: 0.608, threshold: 1, criteria: less than equal to']
  • margin_cashflow_times for normalized average for last 3 years
    • ['ratio: 1.0, threshold_value:0.1, threshold_percentage: 0.7, condition_met_count: 13, total: 13']

Costs - General Administrative Trends beta


  • costs:ga for normalized average for last 3 years
    • ["Trend is stable, expected: ['stable', 'down'], last:0.042, avg: 0.0464"]
  • costs:ga_avg for normalized average for last 3 years
    • ['last: 0.042, threshold: 0.2, criteria: less than equal to']
  • costs:ga_times for normalized average for last 3 years
    • ['ratio: 1.0, threshold_value:0.2, threshold_percentage: 0.7, condition_met_count: 13, total: 13']

Costs - Sales and Marketing Trends beta


  • costs:sm for normalized average for last 3 years
    • ["Trend is down, expected: ['stable', 'down'], last:0.043, avg: 0.06"]
  • costs:sm_avg for normalized average for last 3 years
    • ['last: 0.043, threshold: 0.2, criteria: less than equal to']
  • costs:sm_times for normalized average for last 3 years
    • ['ratio: 1.0, threshold_value:0.2, threshold_percentage: 0.7, condition_met_count: 13, total: 13']

Operating Profits beta


  • margin_operating for normalized average for last 3 years
    • ["Trend is up, expected: ['stable', 'up'], last:0.648, avg: 0.5853"]
  • margin_operating_avg for normalized average for last 3 years
    • ['Condition 1: last: 0.648, threshold: 0.1, criteria: greater than equal to', 'Condition 2: last: 0.648, threshold: 1, criteria: less than equal to']
  • margin_operating_times for normalized average for last 3 years
    • ['ratio: 1.0, threshold_value:0.1, threshold_percentage: 0.7, condition_met_count: 13, total: 13']

Go Back to Top

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

1. Showing SUMMARY report for V [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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
V StockMarketPrice 315.51 257.94 204.22 211.41 212.08 181.07 126.34 108.45 73.69 72.69 61.02 51.43 34.74 23.09 15.88
V YearPriceHigh 321.08 260.81 230.09 245.73 213.69 182.99 144.86 109.31 79.13 75.94 62.67 51.44 34.95 23.52 21.81
V YearPriceLow 251.29 202.64 171.24 185.45 129.25 122.45 105.60 74.13 61.98 56.14 45.08 35.28 22.36 15.23 14.61
V revenue 35.93B 32.65B 29.31B 24.11B 21.85B 22.98B 20.61B 18.36B 15.08B 13.88B 12.70B 11.78B 10.42B 9.19B 0.0
V operating_expense 12.33B 11.65B 10.50B 8.30B 7.76B 7.98B 7.66B 6.21B 7.20B 4.82B 5.00B 4.54B 8.28B 3.73B 0.0
V assets 94.51B 90.50B 85.50B 82.90B 80.92B 72.57B 69.22B 67.98B 64.03B 40.24B 38.57B 35.96B 40.01B 0.0 0.0
V cash 11.97B 16.29B 15.69B 16.49B 16.29B 7.84B 8.16B 9.87B 5.62B 3.52B 1.97B 2.19B 2.07B 0.0 0.0
V liabilities 0.0 0.0 49.92B 45.31B 44.71B 37.89B 35.22B 35.22B 31.12B 10.39B 11.16B 9.09B 12.38B 0.0 0.0
V liabilities_calc 55.37B 51.77B 49.92B 45.31B 44.71B 37.89B 35.22B 35.22B 31.12B 10.39B 11.16B 9.09B 12.38B 0.0 0.0
V ppnenet 3.82B 3.42B 3.22B 2.71B 2.74B 2.69B 2.47B 2.25B 2.15B 1.89B 1.89B 1.73B 1.63B 0.0 0.0
V workingCapital -0.98B -1.26B -0.47B -0.12B -0.94B -0.59B -0.58B -0.62B 0.07B -0.51B -0.43B 0.00B 0.00B 0.0 0.0
V workingCapitalWithCash 0.33B 0.31B 0.33B 0.33B 0.16B 0.16B 0.20B 0.11B 0.14B 0.04B 0.04B 0.05B 0.05B 0.0 0.0
V owner_earnings 18.07B 19.05B 17.39B 13.98B 9.29B 11.72B 12.00B 8.53B 4.85B 5.98B 6.60B 2.45B 4.53B 3.43B 0.0
V netincome_cfo 19.74B 17.27B 14.96B 12.31B 10.87B 12.08B 10.30B 6.70B 5.99B 6.33B 5.44B 4.98B 2.14B 3.65B 0.0
V cashflow::operating 19.95B 20.75B 18.85B 15.23B 10.44B 12.78B 12.94B 9.32B 5.57B 6.58B 7.21B 3.02B 5.01B 3.87B 0.0
V cashflow::fcf 18.69B 19.70B 17.88B 14.52B 9.70B 12.03B 12.22B 8.61B 5.05B 6.17B 6.65B 2.55B 4.63B 3.52B 0.0
V cashflow::realfcf 17.84B 18.93B 17.28B 13.98B 9.29B 11.62B 11.90B 8.38B 4.83B 5.98B 6.48B 2.37B 4.49B 3.37B 0.0
V netincome 19.74B 17.27B 14.96B 12.31B 10.87B 12.08B 10.30B 6.70B 5.99B 6.33B 5.44B 4.98B 0.0 0.0 0.0
V operatingincome 23.59B 21.00B 18.81B 15.80B 14.08B 15.00B 12.95B 12.14B 7.88B 9.06B 7.70B 7.24B 2.14B 5.46B 0.0
V grossincome 35.93B 32.65B 29.31B 24.11B 21.85B 22.98B 20.61B 18.36B 15.08B 13.88B 12.70B 11.78B 10.42B 9.19B 0.0
V nopat 19.58B 17.22B 15.43B 12.17B 11.12B 12.15B 10.36B 6.92B 5.91B 6.34B 5.39B 4.99B 0.0 0.0 0.0
V marketcap 610.98B 530.12B 432.46B 459.57B 467.51B 402.40B 278.48B 248.00B 154.78B 176.60B 121.61B 106.97B 72.26B 50.08B 0.0
V ev 619.84B 534.29B 439.22B 464.06B 475.29B 411.29B 286.95B 256.49B 165.05B 173.08B 119.64B 104.79B 70.19B 50.08B 0.0
V ebitda 24.63B 21.94B 20.54B 17.41B 15.62B 16.31B 14.18B 13.26B 8.89B 10.05B 8.57B 8.03B 2.81B 6.03B 0.0
V equity 39.14B 38.73B 35.58B 37.59B 36.21B 34.68B 34.01B 32.76B 32.91B 29.84B 27.41B 26.87B 27.63B 0.0 0.0
V retained_earnings 17.29B 18.04B 16.12B 15.35B 14.09B 13.50B 11.32B 9.51B 10.46B 11.84B 9.13B 7.97B 7.81B 0.0 0.0
V debt 20.84B 20.46B 22.45B 20.98B 24.07B 16.73B 16.63B 18.37B 15.88B 0.0 0.0 0.0 0.0 0.0 0.0
V debtToEquity 0.53 0.53 0.63 0.56 0.66 0.48 0.49 0.56 0.48 0.0 0.0 0.0 0.0 inf 0.0
V interest_expense 0.64B 0.64B 0.54B 0.51B 0.52B 0.53B 0.61B 0.56B 0.43B 0.00B 0.01B 0.0 0.0 0.0 0.0
V interestRate 0.03 0.03 0.02 0.02 0.02 0.03 0.04 0.03 0.03 inf inf inf inf inf 0.0
V owner_earningsToInterest 28.18 29.58 32.32 27.25 18.00 21.99 19.61 15.14 11.36 0.00B 824.75 inf inf inf 0.0
V cashflow::operatingToInterest 31.12 32.23 35.04 29.68 20.23 23.98 21.15 16.55 13.05 0.00B 900.62 inf inf inf 0.0
V eps 0.00B 0.00B 0.00B 0.00B 0.00B 0.00B 0.00B 0.00B 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V dps_share 2.60 1.80 1.50 1.28 1.20 1.00 0.82 0.66 0.56 0.60 0.50 0.42 0.88 0.60 0.0
V dividendPayoutToCashflow::operating 0.21 0.18 0.17 0.18 0.26 0.18 0.15 0.17 0.24 0.18 0.14 0.29 0.12 0.11 0.0
V dividendPayoutToOwner_earnings 0.23 0.20 0.18 0.20 0.29 0.19 0.16 0.19 0.28 0.20 0.15 0.35 0.13 0.12 0.0
V shares 1.62B 2.08B 2.14B 2.19B 2.22B 2.27B 2.33B 2.40B 2.41B 1.95B 1.99B 2.08B 0.68B 0.71B 0.0
V shares_calc 1.94B 2.06B 2.12B 2.17B 2.20B 2.22B 2.20B 2.29B 2.10B 2.43B 1.99B 2.08B 2.08B 2.17B 0.0
V income_tax 4.17B 3.76B 3.18B 3.75B 2.92B 2.80B 2.50B 5.00B 2.02B 2.67B 2.29B 2.28B 0.07B 2.01B 0.0
V income_tax_cashflow 5.78B 3.43B 3.74B 3.01B 2.67B 2.65B 2.29B 3.04B 2.84B 2.49B 2.66B 0.59B 2.06B 1.73B 0.0
V sbc 0.85B 0.77B 0.60B 0.54B 0.42B 0.41B 0.33B 0.23B 0.22B 0.19B 0.17B 0.18B 0.15B 0.15B 0.0
V capex 1.26B 1.06B 0.97B 0.70B 0.74B 0.76B 0.72B 0.71B 0.52B 0.41B 0.55B 0.47B 0.38B 0.35B 0.0
V maintainence_capex 1.03B 0.94B 0.86B 0.70B 0.74B 0.66B 0.61B 0.56B 0.50B 0.41B 0.43B 0.40B 0.33B 0.29B 0.0
V depreciation 1.03B 0.94B 0.86B 0.80B 0.77B 0.66B 0.61B 0.56B 0.50B 0.49B 0.43B 0.40B 0.33B 0.29B 0.0
V capexToRevenue 3.50 3.24 3.31 2.92 3.37 3.29 3.48 3.85 3.47 2.98 4.35 4.00 3.61 3.84 0.0
V depreciationToRevenue 2.88 2.89 2.94 3.34 3.51 2.86 2.97 3.03 3.33 3.56 3.42 3.37 3.20 3.13 0.0
V sbcToRevenue 2.37 2.34 2.05 2.25 1.90 1.77 1.59 1.28 1.47 1.35 1.35 1.52 1.41 1.68 0.0
V sbcToOperatingCashflow 4.26 3.69 3.19 3.56 3.98 3.18 2.53 2.52 3.96 2.84 2.39 5.92 2.93 3.98 0.0
V payables 5.26B 3.27B 3.28B 2.44B 1.74B 3.99B 2.17B 2.00B 2.08B 0.78B 1.33B 1.23B 0.72B 0.0 0.0
V receivables 4.45B 2.29B 2.02B 1.97B 1.62B 3.05B 1.58B 1.42B 1.47B 0.85B 0.82B 0.80B 0.72B 0.0 0.0
V inventoryTurnover inf inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0
V payablesToRevenue 0.09 0.10 0.08 0.07 0.18 0.09 0.10 0.11 0.05 0.10 0.10 0.06 0.07 0.0 0.0
V receivablesToRevenue 0.06 0.06 0.07 0.07 0.14 0.07 0.07 0.08 0.06 0.06 0.06 0.06 0.07 0.0 0.0
V opLeverage 2.34 0.21 -2.55 1.90 -1.21 4.31 -5.59 32.33 -21.69 8.49 -1.52 225.41 -74.22 0.0 0.0
V opLeverageFlag 1.00 1.00 0.0 1.00 0.0 1.00 0.0 1.00 0.0 1.00 0.0 1.00 0.0 0.0 0.0
V evToEbitda 25.17 24.35 21.39 26.65 30.44 25.21 20.24 19.35 18.57 17.22 13.97 13.04 25.02 8.30 0.0
V evToOpIncome 26.27 25.44 23.35 29.36 33.75 27.42 22.15 21.12 20.94 19.10 15.54 14.48 32.81 9.18 0.0
V evToRevenue 17.25 16.36 14.99 19.25 21.76 17.90 13.92 13.97 10.94 12.47 9.42 8.90 6.73 5.45 0.0
V evToOcf 31.07 25.74 23.30 30.48 45.53 32.17 22.17 27.53 29.61 26.29 16.61 34.68 14.01 12.93 0.0
V evToNopat 31.65 31.03 28.47 38.13 42.73 33.85 27.69 37.05 27.92 27.28 22.21 20.98 inf inf 0.0
V pocf 30.63 25.54 22.94 30.18 44.78 31.48 21.52 26.62 27.77 26.82 16.88 35.40 14.43 12.93 0.0
V peg 2.16 1.98 1.35 2.81 0.0 1.93 0.50 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V pe 30.95 30.69 28.91 37.33 43.03 33.31 27.03 37.02 25.84 27.91 22.36 21.48 inf inf 0.0
V pfcf 32.68 26.91 24.19 31.65 48.18 33.46 22.78 28.80 30.64 28.62 18.28 41.93 15.60 14.23 0.0
V ps 17.01 16.23 14.75 19.07 21.40 17.51 13.51 13.51 10.26 12.72 9.57 9.08 6.93 5.45 0.0
V pb 15.61 13.69 12.15 12.23 12.91 11.60 8.19 7.57 4.70 5.92 4.44 3.98 2.62 inf 0.0
V priceToRealfcf 34.24 28.00 25.03 32.87 50.33 34.63 23.41 29.61 32.05 29.52 18.77 45.10 16.11 14.88 0.0
V priceToNopat 31.20 30.78 28.03 37.76 42.03 33.12 26.87 35.83 26.18 27.83 22.57 21.42 inf inf 0.0
V priceToEquityTangible 30.25 25.56 24.30 12.23 12.91 11.60 8.19 7.57 4.70 5.92 4.44 3.98 2.62 inf 0.0
V roa 26.07% 24.56% 22.69% 19.53% 19.40% 21.67% 19.06% 18.96% 19.59% 23.50% 21.41% 18.09% 5.35% inf 0.0
V roa_goodwill 32.54% 31.01% 28.89% 19.53% 19.40% 21.67% 19.06% 18.96% 19.59% 23.50% 21.41% 18.09% 5.35% inf 0.0
V roe 60.92% 59.02% 50.05% 43.65% 40.60% 44.11% 39.54% 36.90% 26.42% 33.06% 28.65% 26.20% 7.74% inf 0.0
V roce 35.01% 32.48% 28.01% 23.80% 23.80% 25.90% 22.34% 21.69% 22.61% 27.84% 24.34% 22.58% 6.67% inf 0.0
V rode 39.86% 36.19% 32.12% 26.22% 27.39% 29.63% 25.34% 24.89% 17.24% 33.06% 28.65% 26.20% 7.74% inf 0.0
V roic 688.91% 651.57% 692.93% 577.42% 522.49% 606.84% 574.97% 564.84% 403.22% 479.07% 444.40% 441.94% 130.59% inf 0.0
V rotc 688.91% 651.57% 692.93% 577.42% 522.49% 606.84% 574.97% 564.84% 417.53% 479.07% 444.40% 443.02% 130.91% inf 0.0
V roic_cash 629.08% 593.76% 617.89% 516.00% 493.77% 569.25% 528.63% 536.78% 389.21% 469.29% 433.46% 431.03% 127.36% inf 0.0
V rome 41.59% 39.35% 35.25% 42.04% 38.89% 43.25% 38.09% 37.07% 23.95% 30.37% 28.08% 26.94% 7.74% inf 0.0
V rote 96.21% 116.64% 105.93% 40.51% 28.83% 36.86% 38.06% 28.44% 16.94% 22.06% 26.28% 11.25% 18.13% inf 0.0
V roa_cfo 22.04% 24.27% 22.74% 18.82% 14.39% 18.47% 19.04% 14.55% 13.85% 17.07% 20.04% 7.55% 12.52% inf 0.0
V roe_cfo 51.51% 58.33% 50.14% 42.05% 30.10% 37.59% 39.50% 28.31% 18.68% 24.02% 26.81% 10.94% 18.13% inf 0.0
V roce_cfo 29.60% 32.10% 28.07% 22.93% 17.65% 22.07% 22.32% 16.64% 15.99% 20.22% 22.79% 9.43% 15.62% inf 0.0
V rode_cfo 33.70% 35.77% 32.18% 25.26% 20.31% 25.25% 25.31% 19.09% 12.19% 24.02% 26.81% 10.94% 18.13% inf 0.0
V roic_cfo 582.48% 643.97% 694.25% 556.34% 387.38% 517.15% 574.39% 433.35% 285.12% 347.99% 415.99% 184.49% 305.80% inf 0.0
V roic_cashflow::operating_cash 531.90% 586.83% 619.07% 497.16% 366.09% 485.12% 528.10% 411.82% 275.21% 340.89% 405.75% 179.94% 298.25% inf 0.0
V roic_cashflow::fcf 545.78% 611.11% 658.53% 530.58% 360.07% 486.57% 542.52% 400.47% 258.36% 326.11% 384.06% 155.74% 282.84% inf 0.0
V roic_cashflow::fcf_cash 498.38% 556.89% 587.21% 474.14% 340.28% 456.43% 498.80% 380.57% 249.39% 319.45% 374.61% 151.89% 275.86% inf 0.0
V roic_cashflow::realfcf 520.96% 587.37% 636.35% 510.78% 344.64% 470.11% 528.01% 389.53% 247.06% 316.23% 374.13% 144.81% 273.87% inf 0.0
V roic_cashflow::realfcf_cash 475.72% 535.26% 567.44% 456.45% 325.69% 440.98% 485.46% 370.19% 238.48% 309.77% 364.92% 141.23% 267.11% inf 0.0
V roic_income::net 576.44% 535.93% 550.90% 449.80% 403.19% 488.67% 457.21% 311.58% 306.45% 334.46% 313.97% 304.03% 0.0 inf 0.0
V roic_income::net_cash 526.38% 488.38% 491.24% 401.96% 381.03% 458.40% 420.37% 296.10% 295.80% 327.63% 306.24% 296.52% 0.0 inf 0.0
V rotc_cfo 582.48% 643.97% 694.25% 556.34% 387.38% 517.15% 574.39% 433.35% 295.23% 347.99% 415.99% 184.94% 306.55% inf 0.0
V rome_cfo 35.17% 38.89% 35.32% 40.51% 28.83% 36.86% 38.06% 28.44% 16.94% 22.06% 26.28% 11.25% 18.13% inf 0.0
V rote_cfo 96.21% 116.64% 105.93% 40.51% 28.83% 36.86% 38.06% 28.44% 16.94% 22.06% 26.28% 11.25% 18.13% inf 0.0
V roa_nopat 21.64% 20.14% 18.61% 15.04% 15.33% 17.55% 15.25% 10.81% 14.69% 16.45% 14.98% 12.48% 0.0 inf 0.0
V roe_nopat 50.56% 48.40% 41.04% 33.61% 32.07% 35.73% 31.63% 21.03% 19.81% 23.15% 20.05% 18.08% 0.0 inf 0.0
V roce_nopat 21.64% 20.14% 18.61% 15.04% 15.33% 17.55% 15.25% 10.81% 14.69% 16.45% 14.98% 12.48% 0.0 inf 0.0
V rode_nopat 33.08% 29.67% 26.34% 20.19% 21.64% 24.00% 20.27% 14.19% 19.81% 23.15% 20.05% 18.08% 0.0 inf 0.0
V roic_nopat 571.79% 534.28% 568.20% 444.61% 412.76% 491.54% 459.97% 321.96% 302.42% 335.35% 311.08% 304.94% 0.0 inf 0.0
V roic_nopat_cash 522.14% 486.88% 506.67% 397.32% 390.07% 461.09% 422.90% 305.96% 291.91% 328.50% 303.42% 297.41% 0.0 inf 0.0
V rotc_nopat 571.79% 534.28% 568.20% 444.61% 412.76% 491.54% 459.97% 321.96% 313.15% 335.35% 311.08% 305.69% 0.0 inf 0.0
V rome_nopat 34.52% 32.27% 28.91% 32.37% 30.72% 35.03% 30.47% 21.13% 17.96% 21.26% 19.65% 18.59% 0.0 inf 0.0
V rote_nopat 94.44% 96.77% 86.70% 32.37% 30.72% 35.03% 30.47% 21.13% 17.96% 21.26% 19.65% 18.59% 0.0 inf 0.0
V roic_owner_earnings 527.47% 590.97% 640.37% 510.78% 344.64% 474.15% 532.67% 396.56% 248.13% 316.23% 380.95% 149.33% 276.50% inf 0.0
V roic_owner_earnings_cash 481.67% 538.54% 571.02% 456.45% 325.69% 444.78% 489.74% 376.86% 239.51% 309.77% 371.57% 145.64% 269.67% inf 0.0
V margin_gross 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 0.0
V margin_owner_earnings 50.29% 58.33% 59.32% 58.00% 42.52% 51.01% 58.23% 46.44% 32.16% 43.11% 51.94% 20.77% 43.46% 37.33% 0.0
V margin_cfo 55.53% 63.56% 64.31% 63.17% 47.79% 55.64% 62.79% 50.75% 36.96% 47.44% 56.72% 25.66% 48.07% 42.14% 0.0
V margin_op 65.68% 64.31% 64.19% 65.56% 64.46% 65.29% 62.86% 66.15% 52.27% 65.30% 60.60% 61.46% 20.53% 59.38% 0.0
V margin_fcf 52.03% 60.32% 61.00% 60.24% 44.42% 52.35% 59.31% 46.90% 33.49% 44.45% 52.37% 21.66% 44.46% 38.30% 0.0
V margin_fcf_real 49.67% 57.98% 58.95% 58.00% 42.52% 50.58% 57.72% 45.62% 32.02% 43.11% 51.02% 20.14% 43.05% 36.62% 0.0
V margin_net 54.95% 52.90% 51.03% 51.07% 49.74% 52.57% 49.98% 36.49% 39.72% 45.59% 42.81% 42.28% 0.0 0.0 0.0
V margin_nopat 54.51% 52.74% 52.63% 50.48% 50.92% 52.88% 50.28% 37.71% 39.20% 45.71% 42.42% 42.41% 0.0 0.0 0.0
V yield_owner_earnings 2.96% 3.59% 4.02% 3.04% 1.99% 2.91% 4.31% 3.44% 3.13% 3.39% 5.43% 2.29% 6.27% 6.85% 0.0
V yield_owner_earnings_ev 2.91% 3.56% 3.96% 3.01% 1.95% 2.85% 4.18% 3.32% 2.94% 3.46% 5.51% 2.33% 6.45% 6.85% 0.0
V yield_cfo 3.27% 3.92% 4.36% 3.31% 2.23% 3.18% 4.65% 3.76% 3.60% 3.73% 5.92% 2.82% 6.93% 7.73% 0.0
V yield_cfo_ev 3.22% 3.88% 4.29% 3.28% 2.20% 3.11% 4.51% 3.63% 3.38% 3.80% 6.02% 2.88% 7.14% 7.73% 0.0
V yield_income::operating 3.86% 3.96% 4.35% 3.44% 3.01% 3.73% 4.65% 4.90% 5.09% 5.13% 6.33% 6.77% 2.96% 10.89% 0.0
V yield_income::operating_ev 3.81% 3.93% 4.28% 3.41% 2.96% 3.65% 4.51% 4.73% 4.78% 5.24% 6.43% 6.91% 3.05% 10.89% 0.0
V yield_cashflow::fcf 3.06% 3.72% 4.13% 3.16% 2.08% 2.99% 4.39% 3.47% 3.26% 3.49% 5.47% 2.38% 6.41% 7.03% 0.0
V yield_cashflow::fcf_ev 3.02% 3.69% 4.07% 3.13% 2.04% 2.92% 4.26% 3.36% 3.06% 3.56% 5.56% 2.43% 6.60% 7.03% 0.0
V yield_cashflow::realfcf 2.92% 3.57% 4.00% 3.04% 1.99% 2.89% 4.27% 3.38% 3.12% 3.39% 5.33% 2.22% 6.21% 6.72% 0.0
V yield_income::net 3.23% 3.26% 3.46% 2.68% 2.32% 3.00% 3.70% 2.70% 3.87% 3.58% 4.47% 4.66% 0.0 0.0 0.0
V yield_income::net_ev 3.19% 3.23% 3.41% 2.65% 2.29% 2.94% 3.59% 2.61% 3.63% 3.66% 4.55% 4.75% 0.0 0.0 0.0
V yield_nopat 3.21% 3.25% 3.57% 2.65% 2.38% 3.02% 3.72% 2.79% 3.82% 3.59% 4.43% 4.67% 0.0 0.0 0.0
V yield_nopat_ev 3.16% 3.22% 3.51% 2.62% 2.34% 2.95% 3.61% 2.70% 3.58% 3.67% 4.50% 4.77% 0.0 0.0 0.0
V yield_shareholder 3.43% 2.99% 3.42% 2.50% 2.31% 2.70% 3.27% 3.42% 5.39% 2.31% 4.21% 5.82% 1.81% 4.89% 0.0
V yield_shareholder_ev 3.38% 2.97% 3.37% 2.47% 2.27% 2.64% 3.17% 3.30% 5.05% 2.36% 4.28% 5.94% 1.86% 4.89% 0.0
V costs:ga 1.60B 1.33B 1.19B 0.98B 1.10B 1.20B 1.15B 1.06B 0.80B 0.55B 0.51B 0.45B 0.45B 0.41B 0.0
V costs:sm 1.56B 1.34B 1.34B 1.14B 0.97B 1.10B 0.99B 0.92B 0.87B 0.87B 0.90B 0.88B 0.87B 0.87B 0.0
V shares_buyback -16.71B -12.10B -11.59B -8.68B -8.11B -8.61B -7.19B -6.89B -6.99B -2.91B -4.12B -5.37B -0.71B -2.02B 0.0
V dividends 4.22B 3.75B 3.20B 2.80B 2.66B 2.27B 1.92B 1.58B 1.35B 1.18B 1.01B 0.86B 0.59B 0.42B 0.0
V amortization 0.0 0.0 0.86B 0.80B 0.77B 0.66B 0.61B 0.56B 0.50B 0.49B 0.43B 0.40B 0.33B 0.29B 0.0
V costs:sgna 1.60B 1.33B 1.19B 0.98B 1.10B 1.20B 1.15B 1.06B 0.80B 0.55B 0.51B 0.45B 0.45B 0.41B 0.0
V current_liabilities 26.52B 23.10B 20.85B 15.74B 14.51B 13.41B 11.30B 9.99B 8.05B 5.37B 6.01B 4.33B 7.95B 0.0 0.0
V eps_calc 0.00B 0.00B 0.00B 0.00B 0.00B 0.00B 0.00B 0.00B 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V equity_mgmt 58.08B 56.73B 53.37B 37.59B 36.21B 34.68B 34.01B 32.76B 32.91B 29.84B 27.41B 26.87B 27.63B 0.0 0.0
V equity_tangible 20.20B 20.74B 17.79B 37.59B 36.21B 34.68B 34.01B 32.76B 32.91B 29.84B 27.41B 26.87B 27.63B 0.0 0.0
V evToEquity 15.84 13.79 12.34 12.35 13.13 11.86 8.44 7.83 5.01 5.80 4.36 3.90 2.54 inf 0.0
V evToEquityTangible 30.69 25.77 24.68 12.35 13.13 11.86 8.44 7.83 5.01 5.80 4.36 3.90 2.54 inf 0.0
V evToOwner_earnings 34.31 28.05 25.26 33.19 51.17 35.09 23.91 30.08 34.02 28.93 18.13 42.84 15.50 14.60 0.0
V investedCapital 3.42B 3.22B 2.71B 2.74B 2.69B 2.47B 2.25B 2.15B 1.96B 1.89B 1.73B 1.64B 1.64B 0.0 0.0
V investedCapitalWith2PercentCash 3.75B 3.54B 3.04B 3.06B 2.85B 2.64B 2.45B 2.26B 2.03B 1.93B 1.78B 1.68B 1.68B 0.0 0.0
V lv_liabilities -36.46B -30.45B -29.59B -24.73B -24.55B -25.22B -23.48B -22.09B -22.33B -4.40B -6.72B -4.61B -8.17B 0.0 0.0
V lv_payables 13.65B 18.05B 17.05B 18.14B 18.42B 8.68B 9.57B 11.12B 6.71B 5.22B 3.11B 3.25B 3.50B 0.0 0.0
V priceToOperating 25.89 25.24 22.99 29.08 33.20 26.83 21.50 20.42 19.64 19.48 15.80 14.78 33.78 9.18 0.0
V priceToOwner_earnings 33.82 27.83 24.87 32.87 50.33 34.33 23.20 29.09 31.91 29.52 18.43 43.73 15.95 14.60 0.0
V revenue_01_YoY 10.02% 11.41% 21.59% 10.34% -4.92% 11.49% 12.26% 21.72% 8.66% 9.27% 7.85% 13.02% 13.42% 0.0 0.0
V share_cnt 1.94B 2.06B 2.12B 2.17B 2.20B 2.22B 2.20B 2.29B 2.10B 2.43B 0.0 0.0 0.0 0.0 0.0
V share_multiplier 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 3.07 1.00 1.00 0.0
V tax_rate 0.17 0.18 0.18 0.23 0.21 0.19 0.20 0.43 0.25 0.30 0.30 0.31 1.00 1.00 0.0
V current_assets 34.03B 33.53B 30.20B 27.61B 27.64B 20.97B 18.22B 19.02B 14.31B 10.89B 9.56B 7.82B 11.79B 0.0 0.0
V revenue_03_YoY 14.23% 14.34% 8.45% 5.36% 5.97% 15.07% 14.08% 13.06% 8.59% 10.03% 11.40% 0.0 0.0 0.0 0.0
V roce_inc_3 inf 104.55% 48.07% 31.14% 73.96% 34.23% 16.40% 20.28% 29.11% inf 8.34% 0.0 0.0 0.0 0.0
V rome_inc_3 37.97% 37.03% 106.39% 82.61% 109.31% 170.94% 72.75% 73.60% 29.11% inf 8.34% 0.0 0.0 0.0 0.0
V rotc_inc_3 1132.41% 1310.42% 1568.72% 588.84% 355.41% 1218.84% 1077.56% 1063.88% 253.54% 2684.11% 129.39% 0.0 0.0 0.0 0.0
V revenue_05_YoY 9.35% 9.64% 9.81% 9.83% 9.50% 12.59% 11.84% 11.99% 10.42% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_5 100.40% 116.54% 68.25% 26.02% 20.90% 30.73% 24.32% 47.27% 8.13% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_3 -999.00% inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_3 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_nopat_3 inf 92.11% 41.31% 19.73% 160.44% 30.00% 16.95% 7.00% 41.47% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_3 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_3 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_3 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_3 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_5 37.82% 39.04% 142.59% 124.39% 69.00% 102.35% 111.40% 189.42% 8.13% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_3 20520000000.00% 18684000000.00% 3583000000.00% 3450000000.00% 1772000000.00% 4164000000.00% 5347000000.00% 6042000000.00% 2212000000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_3 7414770000.00% 6096010000.00% 3275850000.00% 1805880000.00% 4201910000.00% 6238560000.00% 4018400000.00% 1534180000.00% 917340000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_nopat_3 36.13% 32.63% 91.43% 52.34% 237.13% 149.82% 75.15% 25.39% 41.47% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_3 56730000000.00% 53368000000.00% 37589000000.00% 36210000000.00% 34684000000.00% 34006000000.00% 32760000000.00% 32912000000.00% 29842000000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_3 19583850000.00% 17220000000.00% 15426660000.00% 12169080000.00% 11123990000.00% 12150810000.00% 10363200000.00% 6922080000.00% 5912250000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_3 36210000000.00% 34684000000.00% 34006000000.00% 32760000000.00% 32912000000.00% 29842000000.00% 27413000000.00% 26870000000.00% 27630000000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_3 12169080000.00% 11123990000.00% 12150810000.00% 10363200000.00% 6922080000.00% 5912250000.00% 6344800000.00% 5387900000.00% 4994910000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_5 901.78% 829.48% 1180.35% 932.98% 624.78% 987.03% 923.26% 1938.95% 128.55% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_3 688000000.00% 528000000.00% 243000000.00% 484000000.00% 545000000.00% 584000000.00% 361000000.00% 418000000.00% 254000000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_3 7414770000.00% 6096010000.00% 3275850000.00% 1805880000.00% 4201910000.00% 6238560000.00% 4018400000.00% 1534180000.00% 917340000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_nopat_3 1077.73% 1154.55% 1348.09% 373.12% 770.99% 1068.25% 1113.13% 367.03% 361.16% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_3 3425000000.00% 3223000000.00% 2715000000.00% 2737000000.00% 2695000000.00% 2472000000.00% 2253000000.00% 2150000000.00% 1888000000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_3 19583850000.00% 17220000000.00% 15426660000.00% 12169080000.00% 11123990000.00% 12150810000.00% 10363200000.00% 6922080000.00% 5912250000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_3 2737000000.00% 2695000000.00% 2472000000.00% 2253000000.00% 2150000000.00% 1888000000.00% 1892000000.00% 1732000000.00% 1634000000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_3 12169080000.00% 11123990000.00% 12150810000.00% 10363200000.00% 6922080000.00% 5912250000.00% 6344800000.00% 5387900000.00% 4994910000.00% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_7 110.08% 46.53% 31.29% 24.27% 28.77% 55.91% 14.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_5 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_5 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_nopat_5 86.83% 99.32% 87.03% 20.56% 19.91% 28.46% 22.85% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_5 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_nopat_5 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_5 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_5 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_nopat_5 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_5 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_7 48.08% 55.76% 95.80% 86.80% 96.99% 201.73% 22.89% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_5 22724000000.00% 20608000000.00% 4677000000.00% 6368000000.00% 7271000000.00% 7136000000.00% 5130000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_5 7433040000.00% 6856800000.00% 8504580000.00% 6256830000.00% 4779190000.00% 6762910000.00% 5368290000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_nopat_5 32.71% 33.27% 181.84% 98.25% 65.73% 94.77% 104.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_5 56730000000.00% 53368000000.00% 37589000000.00% 36210000000.00% 34684000000.00% 34006000000.00% 32760000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_nopat_5 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_5 19583850000.00% 17220000000.00% 15426660000.00% 12169080000.00% 11123990000.00% 12150810000.00% 10363200000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_5 34006000000.00% 32760000000.00% 32912000000.00% 29842000000.00% 27413000000.00% 26870000000.00% 27630000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_nopat_5 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_5 12150810000.00% 10363200000.00% 6922080000.00% 5912250000.00% 6344800000.00% 5387900000.00% 4994910000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_7 898.12% 982.55% 1184.57% 806.67% 644.86% 1534.84% 332.80% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_5 953000000.00% 970000000.00% 565000000.00% 849000000.00% 803000000.00% 740000000.00% 619000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_5 7433040000.00% 6856800000.00% 8504580000.00% 6256830000.00% 4779190000.00% 6762910000.00% 5368290000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_nopat_5 779.96% 706.89% 1505.24% 736.96% 595.17% 913.91% 867.25% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_5 3425000000.00% 3223000000.00% 2715000000.00% 2737000000.00% 2695000000.00% 2472000000.00% 2253000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_nopat_5 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_5 19583850000.00% 17220000000.00% 15426660000.00% 12169080000.00% 11123990000.00% 12150810000.00% 10363200000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_5 2472000000.00% 2253000000.00% 2150000000.00% 1888000000.00% 1892000000.00% 1732000000.00% 1634000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_nopat_5 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_5 12150810000.00% 10363200000.00% 6922080000.00% 5912250000.00% 6344800000.00% 5387900000.00% 4994910000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V revenue_10_YoY 10.96% 10.74% 10.89% 10.13% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_9 45.72% 42.69% 37.41% 41.85% 16.78% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_7 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
V roce_inc_diff_profits_nopat_7 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
V roce_inc_nopat_7 121.72% 40.11% 29.15% 20.30% 25.77% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_7 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
V roce_inc_period1_nopat_7 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_7 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
V roce_inc_period2_capital_nopat_7 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
V roce_inc_period2_nopat_7 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_7 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
V rome_inc_9 49.57% 50.20% 116.22% 159.27% 24.87% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_7 23818000000.00% 23526000000.00% 10176000000.00% 9340000000.00% 7054000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_7 12661770000.00% 11307750000.00% 9081860000.00% 6781180000.00% 6129080000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_nopat_7 53.16% 48.06% 89.25% 72.60% 86.89% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_7 56730000000.00% 53368000000.00% 37589000000.00% 36210000000.00% 34684000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_nopat_7 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_7 19583850000.00% 17220000000.00% 15426660000.00% 12169080000.00% 11123990000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_7 32912000000.00% 29842000000.00% 27413000000.00% 26870000000.00% 27630000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_nopat_7 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_7 6922080000.00% 5912250000.00% 6344800000.00% 5387900000.00% 4994910000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_9 947.88% 892.22% 1070.68% 1238.89% 320.04% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_7 1275000000.00% 1335000000.00% 823000000.00% 1005000000.00% 1061000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_7 12661770000.00% 11307750000.00% 9081860000.00% 6781180000.00% 6129080000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_nopat_7 993.08% 847.02% 1103.51% 674.74% 577.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_7 3425000000.00% 3223000000.00% 2715000000.00% 2737000000.00% 2695000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_nopat_7 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_7 19583850000.00% 17220000000.00% 15426660000.00% 12169080000.00% 11123990000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_7 2150000000.00% 1888000000.00% 1892000000.00% 1732000000.00% 1634000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_nopat_7 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_7 6922080000.00% 5912250000.00% 6344800000.00% 5387900000.00% 4994910000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V cashflow::fcf_01_YoY -5.09% 10.16% 23.12% 49.65% -19.32% -1.60% 41.96% 70.46% -18.14% -7.25% 160.76% -44.94% 31.66% 0.0 0.0
V cashflow::fcf_03_YoY 8.78% 26.61% 14.13% 5.91% 4.07% 33.54% 25.59% 8.98% 25.57% 10.02% 23.65% 0.0 0.0 0.0 0.0
V cashflow::fcf_05_YoY 9.22% 10.01% 15.74% 23.52% 9.48% 12.58% 36.80% 13.20% 7.50% 0.0 0.0 0.0 0.0 0.0 0.0
V cashflow::fcf_10_YoY 10.88% 22.68% 14.46% 15.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V cashflow::financing -20.63B -17.77B -12.70B -14.41B -3.97B -12.06B -10.79B -5.92B 7.48B -3.60B -6.48B -1.75B -2.65B -3.30B 0.0
V cashflow::investing -1.93B -2.01B -4.29B -0.15B 1.43B -0.59B -3.08B 0.73B -10.92B -1.44B -0.94B -1.16B -2.41B -2.30B 0.0
V cashflow::realfcf_01_YoY -5.75% 9.57% 23.58% 50.52% -20.08% -2.31% 42.04% 73.40% -19.27% -7.67% 173.19% -47.12% 33.31% 0.0 0.0
V cashflow::realfcf_03_YoY 8.47% 26.79% 14.13% 5.53% 3.51% 34.00% 25.75% 8.93% 26.75% 10.07% 24.41% 0.0 0.0 0.0 0.0
V cashflow::realfcf_05_YoY 8.95% 9.74% 15.58% 23.68% 9.19% 12.39% 38.06% 13.30% 7.50% 0.0 0.0 0.0 0.0 0.0 0.0
V cashflow::realfcf_10_YoY 10.66% 23.09% 14.44% 15.31% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V income::net_01_YoY 14.30% 15.48% 21.49% 13.30% -10.05% 17.27% 53.77% 11.82% -5.33% 16.37% 9.20% 0.0 0.0 0.0 0.0
V income::net_03_YoY 17.05% 16.71% 7.38% 6.12% 17.50% 26.33% 17.64% 7.20% 6.35% 0.0 0.0 0.0 0.0 0.0 0.0
V income::net_05_YoY 10.32% 10.89% 17.43% 15.49% 11.42% 17.31% 15.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V income::operating_01_YoY 12.36% 11.62% 19.04% 12.24% -6.13% 15.80% 6.67% 54.05% -13.03% 17.76% 6.33% 238.43% -60.80% 0.0 0.0
V income::operating_03_YoY 14.29% 14.25% 7.84% 6.85% 5.06% 23.92% 12.64% 16.42% 2.88% 61.82% 12.15% 0.0 0.0 0.0 0.0
V income::operating_05_YoY 9.48% 10.14% 9.15% 14.93% 9.21% 14.28% 12.34% 41.52% 7.64% 0.0 0.0 0.0 0.0 0.0 0.0
V income::operating_10_YoY 11.85% 11.24% 24.29% 11.22% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roa_goodwill_cashflow::operating 27.52% 30.65% 28.95% 18.82% 14.39% 18.47% 19.04% 14.55% 13.85% 17.07% 20.04% 7.55% 12.52% inf 0.0
V roce_inc_cashflow::operating_3 inf 155.86% 76.48% 24.98% 42.88% 34.67% 26.81% 9.63% 115.37% inf 12.40% 0.0 0.0 0.0 0.0
V roce_inc_cashflow::operating_5 83.71% 113.18% 97.54% 31.71% 16.07% 23.47% 42.21% 20.36% 5.70% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_cashflow::operating_7 102.22% 53.85% 39.37% 24.01% 31.19% 33.80% 17.74% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_cashflow::operating_9 42.05% 43.48% 51.16% 31.30% 12.77% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_cashflow::operating_3 23.02% 55.21% 169.27% 66.26% 63.37% 173.15% 118.89% 34.96% 115.37% inf 12.40% 0.0 0.0 0.0 0.0
V rome_inc_cashflow::operating_5 31.53% 37.92% 203.81% 151.59% 53.03% 78.18% 193.35% 81.56% 5.70% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_cashflow::operating_7 44.64% 64.53% 120.53% 85.89% 105.16% 121.94% 27.68% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_cashflow::operating_9 45.59% 51.14% 158.92% 119.09% 18.94% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_cashflow::operating_3 686.48% 1953.60% 2495.88% 472.31% 206.06% 1234.59% 1760.94% 505.26% 1004.72% 610.47% 192.44% 0.0 0.0 0.0 0.0
V rotc_inc_cashflow::operating_5 751.94% 805.57% 1687.08% 1136.98% 480.20% 753.92% 1602.42% 834.88% 90.15% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_cashflow::operating_7 833.96% 1137.15% 1490.28% 798.21% 699.15% 927.80% 402.53% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_cashflow::operating_9 871.89% 908.79% 1464.11% 926.38% 243.71% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V yield_cashflow::fcf_enterprise 3.02% 3.69% 4.07% 3.13% 2.04% 2.92% 4.26% 3.36% 3.06% 3.56% 5.56% 2.43% 6.60% 7.03% 0.0
V yield_cashflow::operating_enterprise 3.22% 3.88% 4.29% 3.28% 2.20% 3.11% 4.51% 3.63% 3.38% 3.80% 6.02% 2.88% 7.14% 7.73% 0.0
V yield_cashflow::realfcf_enterprise 2.88% 3.54% 3.93% 3.01% 1.95% 2.83% 4.15% 3.27% 2.93% 3.46% 5.42% 2.26% 6.39% 6.72% 0.0
V yield_income::net_enterprise 3.19% 3.23% 3.41% 2.65% 2.29% 2.94% 3.59% 2.61% 3.63% 3.66% 4.55% 4.75% 0.0 0.0 0.0
V yield_income::operating_enterprise 3.81% 3.93% 4.28% 3.41% 2.96% 3.65% 4.51% 4.73% 4.78% 5.24% 6.43% 6.91% 3.05% 10.89% 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 V [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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
V StockMarketPrice
V revenue 18.55 15.89 13.84 11.09 9.91 10.34 9.35 8.03 7.18 5.71 6.37 5.66 5.01 4.24
V operating_expense 6.37 5.67 4.96 3.82 3.52 3.59 3.47 2.72 3.43 1.98 2.51 2.18 3.98 1.72
V assets 48.81 44.03 40.38 38.13 36.71 32.66 31.41 29.73 30.49 16.56 19.35 17.29 19.24 0.0
V cash 6.18 7.92 7.41 7.58 7.39 3.53 3.70 4.32 2.68 1.45 0.99 1.05 1.00 0.0
V liabilities 0.0 0.0 23.57 20.84 20.28 17.05 15.98 15.40 14.82 4.28 5.60 4.37 5.95 0.0
V liabilities_calc 28.60 25.19 23.57 20.84 20.28 17.05 15.98 15.40 14.82 4.28 5.60 4.37 5.95 0.0
V ppnenet 1.97 1.67 1.52 1.25 1.24 1.21 1.12 0.99 1.02 0.78 0.95 0.83 0.79 0.0
V workingCapital -0.51 -0.61 -0.22 -0.05 -0.43 -0.26 -0.26 -0.27 0.03 -0.21 -0.21 0.0 0.0 0.0
V workingCapitalWithCash 0.17 0.15 0.16 0.15 0.07 0.07 0.09 0.05 0.07 0.02 0.02 0.02 0.02 0.0
V owner_earnings 9.33 9.27 8.21 6.43 4.21 5.27 5.44 3.73 2.31 2.46 3.31 1.18 2.18 1.58
V netincome_cfo 10.20 8.40 7.06 5.66 4.93 5.44 4.67 2.93 2.85 2.60 2.73 2.39 1.03 1.68
V cashflow::operating 10.30 10.10 8.90 7.00 4.74 5.75 5.87 4.07 2.65 2.71 3.62 1.45 2.41 1.79
V cashflow::fcf 9.65 9.58 8.44 6.68 4.40 5.41 5.55 3.77 2.40 2.54 3.34 1.23 2.23 1.62
V cashflow::realfcf 9.21 9.21 8.16 6.43 4.21 5.23 5.40 3.66 2.30 2.46 3.25 1.14 2.16 1.55
V netincome 10.20 8.40 7.06 5.66 4.93 5.44 4.67 2.93 2.85 2.60 2.73 2.39 0.0 0.0
V operatingincome 12.18 10.22 8.88 7.27 6.39 6.75 5.88 5.31 3.75 3.73 3.86 3.48 1.03 2.52
V grossincome 18.55 15.89 13.84 11.09 9.91 10.34 9.35 8.03 7.18 5.71 6.37 5.66 5.01 4.24
V nopat 10.11 8.38 7.28 5.60 5.05 5.47 4.70 3.03 2.81 2.61 2.70 2.40 0.0 0.0
V marketcap 315.51 257.94 204.22 211.41 212.08 181.07 126.34 108.45 73.69 72.69 61.02 51.43 34.74 23.09
V ev 320.09 259.97 207.41 213.48 215.61 185.07 130.18 112.16 78.58 71.24 60.03 50.38 33.74 23.09
V ebitda 12.72 10.68 9.70 8.01 7.08 7.34 6.43 5.80 4.23 4.14 4.30 3.86 1.35 2.78
V equity 20.21 18.85 16.80 17.29 16.43 15.61 15.43 14.33 15.67 12.28 13.75 12.92 13.28 0.0
V retained_earnings 8.93 8.78 7.61 7.06 6.39 6.08 5.13 4.16 4.98 4.87 4.58 3.83 3.75 0.0
V debt 10.76 9.96 10.60 9.65 10.92 7.53 7.54 8.03 7.56 0.0 0.0 0.0 0.0 0.0
V interest_expense 0.33 0.31 0.25 0.24 0.23 0.24 0.28 0.25 0.20 0.0 0.0 0.0 0.0 0.0
V interestRate 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.04 0.05 0.05 0.05 0.05
V shares 0.84 1.01 1.01 1.01 1.01 1.02 1.06 1.05 1.15 0.80 1.00 1.00 0.33 0.33
V shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
V income_tax 2.15 1.83 1.50 1.73 1.33 1.26 1.14 2.18 0.96 1.10 1.15 1.09 0.03 0.93
V income_tax_cashflow 2.98 1.67 1.77 1.39 1.21 1.19 1.04 1.33 1.35 1.02 1.33 0.29 0.99 0.80
V sbc 0.44 0.37 0.28 0.25 0.19 0.18 0.15 0.10 0.11 0.08 0.09 0.09 0.07 0.07
V capex 0.65 0.52 0.46 0.32 0.33 0.34 0.33 0.31 0.25 0.17 0.28 0.23 0.18 0.16
V maintainence_capex 0.53 0.46 0.41 0.32 0.33 0.30 0.28 0.24 0.24 0.17 0.22 0.19 0.16 0.13
V depreciation 0.53 0.46 0.41 0.37 0.35 0.30 0.28 0.24 0.24 0.20 0.22 0.19 0.16 0.13
V payables 2.72 1.59 1.55 1.12 0.79 1.80 0.98 0.88 0.99 0.32 0.67 0.59 0.35 0.0
V receivables 2.30 1.11 0.95 0.91 0.73 1.37 0.72 0.62 0.70 0.35 0.41 0.38 0.35 0.0
V inventoryTurnover 0.05 0.05 0.05 0.05 0.05 0.04 0.05 0.04 0.05 0.04 0.05 0.05 0.05 0.05
V costs:ga 0.83 0.65 0.56 0.45 0.50 0.54 0.52 0.46 0.38 0.23 0.25 0.22 0.22 0.19
V costs:sm 0.81 0.65 0.63 0.52 0.44 0.50 0.45 0.40 0.41 0.36 0.45 0.42 0.42 0.40
V shares_buyback -8.63 -5.89 -5.47 -3.99 -3.68 -3.87 -3.26 -3.01 -3.33 -1.20 -2.07 -2.58 -0.34 -0.93
V dividends 2.18 1.83 1.51 1.29 1.21 1.02 0.87 0.69 0.64 0.48 0.50 0.42 0.29 0.20
V amortization 0.0 0.0 0.41 0.37 0.35 0.30 0.28 0.24 0.24 0.20 0.22 0.19 0.16 0.13
V costs:sgna 0.83 0.65 0.56 0.45 0.50 0.54 0.52 0.46 0.38 0.23 0.25 0.22 0.22 0.19
V current_liabilities 13.69 11.24 9.85 7.24 6.58 6.04 5.13 4.37 3.83 2.21 3.01 2.08 3.82 0.0
V equity_mgmt 29.99 27.60 25.20 17.29 16.43 15.61 15.43 14.33 15.67 12.28 13.75 12.92 13.28 0.0
V equity_tangible 10.43 10.09 8.40 17.29 16.43 15.61 15.43 14.33 15.67 12.28 13.75 12.92 13.28 0.0
V investedCapital 1.77 1.57 1.28 1.26 1.22 1.11 1.02 0.94 0.93 0.78 0.87 0.79 0.79 0.0
V investedCapitalWith2PercentCash 1.94 1.72 1.44 1.41 1.29 1.19 1.11 0.99 0.96 0.79 0.89 0.81 0.81 0.0
V lv_liabilities -18.83 -14.82 -13.98 -11.38 -11.14 -11.35 -10.65 -9.66 -10.63 -1.81 -3.37 -2.22 -3.93 0.0
V lv_payables 7.05 8.78 8.05 8.34 8.36 3.90 4.34 4.86 3.20 2.15 1.56 1.56 1.68 0.0
V share_cnt 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.0 0.0 0.0 0.0
V current_assets 17.57 16.32 14.26 12.70 12.54 9.44 8.26 8.32 6.81 4.48 4.80 3.76 5.67 0.0
V roce_inc_diff_capital_nopat_3 0.0 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_3 10.60% 9.09% 1.69% 1.59% 0.80% 1.87% 2.43% 2.64% 1.05% 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_3 3.83% 2.97% 1.55% 0.83% 1.91% 2.81% 1.82% 0.67% 0.44% 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_3 29.30% 25.97% 17.75% 16.66% 15.73% 15.30% 14.86% 14.39% 14.21% 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_3 10.11% 8.38% 7.28% 5.60% 5.05% 5.47% 4.70% 3.03% 2.81% 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_3 18.70% 16.88% 16.06% 15.07% 14.93% 13.43% 12.44% 11.75% 13.15% 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_3 6.28% 5.41% 5.74% 4.77% 3.14% 2.66% 2.88% 2.36% 2.38% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_3 0.36% 0.26% 0.11% 0.22% 0.25% 0.26% 0.16% 0.18% 0.12% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_3 3.83% 2.97% 1.55% 0.83% 1.91% 2.81% 1.82% 0.67% 0.44% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_3 1.77% 1.57% 1.28% 1.26% 1.22% 1.11% 1.02% 0.94% 0.90% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_3 10.11% 8.38% 7.28% 5.60% 5.05% 5.47% 4.70% 3.03% 2.81% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_3 1.41% 1.31% 1.17% 1.04% 0.98% 0.85% 0.86% 0.76% 0.78% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_3 6.28% 5.41% 5.74% 4.77% 3.14% 2.66% 2.88% 2.36% 2.38% 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.04% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_5 11.73% 10.03% 2.21% 2.93% 3.30% 3.21% 2.33% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_5 3.84% 3.34% 4.02% 2.88% 2.17% 3.04% 2.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_5 29.30% 25.97% 17.75% 16.66% 15.73% 15.30% 14.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_5 10.11% 8.38% 7.28% 5.60% 5.05% 5.47% 4.70% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_5 17.56% 15.94% 15.54% 13.73% 12.44% 12.09% 12.54% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_5 6.27% 5.04% 3.27% 2.72% 2.88% 2.42% 2.27% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_5 0.49% 0.47% 0.27% 0.39% 0.36% 0.33% 0.28% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_5 3.84% 3.34% 4.02% 2.88% 2.17% 3.04% 2.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_5 1.77% 1.57% 1.28% 1.26% 1.22% 1.11% 1.02% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_5 10.11% 8.38% 7.28% 5.60% 5.05% 5.47% 4.70% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_5 1.28% 1.10% 1.02% 0.87% 0.86% 0.78% 0.74% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_5 6.27% 5.04% 3.27% 2.72% 2.88% 2.42% 2.27% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_7 0.05% 0.05% 0.05% 0.05% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_7 0.05% 0.05% 0.05% 0.05% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_7 0.05% 0.05% 0.05% 0.05% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_7 0.05% 0.05% 0.05% 0.05% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_7 0.05% 0.05% 0.05% 0.05% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_7 0.05% 0.05% 0.05% 0.05% 0.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_7 12.30% 11.45% 4.81% 4.30% 3.20% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_7 6.54% 5.50% 4.29% 3.12% 2.78% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_7 29.30% 25.97% 17.75% 16.66% 15.73% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_7 10.11% 8.38% 7.28% 5.60% 5.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_7 17.00% 14.52% 12.95% 12.36% 12.53% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_7 3.57% 2.88% 3.00% 2.48% 2.27% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_7 0.66% 0.65% 0.39% 0.46% 0.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_7 6.54% 5.50% 4.29% 3.12% 2.78% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_7 1.77% 1.57% 1.28% 1.26% 1.22% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_7 10.11% 8.38% 7.28% 5.60% 5.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_7 1.11% 0.92% 0.89% 0.80% 0.74% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_7 3.57% 2.88% 3.00% 2.48% 2.27% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V cashflow::financing -10.65 -8.65 -6.00 -6.63 -1.80 -5.43 -4.90 -2.59 3.56 -1.48 -3.25 -0.84 -1.28 -1.52
V cashflow::investing -0.99 -0.98 -2.02 -0.07 0.65 -0.27 -1.40 0.32 -5.20 -0.59 -0.47 -0.56 -1.16 -1.06
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 V [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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
V StockMarketPrice
V revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
V operating_expense 34.32% 35.69% 35.81% 34.44% 35.54% 34.71% 37.14% 33.85% 47.73% 34.70% 39.40% 38.54% 79.47% 40.62%
V assets 263.07% 277.15% 291.71% 343.90% 370.41% 315.85% 335.90% 370.29% 424.58% 289.88% 303.65% 305.28% 383.97% 0.0
V cash 33.33% 49.88% 53.53% 68.40% 74.56% 34.11% 39.60% 53.79% 37.26% 25.35% 15.52% 18.56% 19.90% 0.0
V liabilities 0.0 0.0 170.32% 187.96% 204.66% 164.90% 170.89% 191.83% 206.36% 74.88% 87.83% 77.14% 118.83% 0.0
V liabilities_calc 154.13% 158.53% 170.32% 187.96% 204.66% 164.90% 170.89% 191.83% 206.36% 74.88% 87.83% 77.14% 118.83% 0.0
V ppnenet 10.64% 10.49% 11.00% 11.26% 12.53% 11.73% 11.99% 12.27% 14.26% 13.60% 14.90% 14.71% 15.68% 0.0
V workingCapital -2.72% -3.86% -1.62% -0.49% -4.31% -2.55% -2.82% -3.36% 0.44% -3.67% -3.35% 0.03% 0.04% 0.0
V workingCapitalWithCash 0.91% 0.96% 1.13% 1.35% 0.72% 0.71% 0.96% 0.61% 0.91% 0.28% 0.34% 0.39% 0.44% 0.0
V owner_earnings 50.29% 58.33% 59.32% 58.00% 42.52% 51.01% 58.23% 46.44% 32.16% 43.11% 51.94% 20.77% 43.46% 37.33%
V netincome_cfo 54.95% 52.90% 51.03% 51.07% 49.74% 52.57% 49.98% 36.49% 39.72% 45.59% 42.81% 42.28% 20.55% 39.68%
V cashflow::operating 55.53% 63.56% 64.31% 63.17% 47.79% 55.64% 62.79% 50.75% 36.96% 47.44% 56.72% 25.66% 48.07% 42.14%
V cashflow::fcf 52.03% 60.32% 61.00% 60.24% 44.42% 52.35% 59.31% 46.90% 33.49% 44.45% 52.37% 21.66% 44.46% 38.30%
V cashflow::realfcf 49.67% 57.98% 58.95% 58.00% 42.52% 50.58% 57.72% 45.62% 32.02% 43.11% 51.02% 20.14% 43.05% 36.62%
V netincome 54.95% 52.90% 51.03% 51.07% 49.74% 52.57% 49.98% 36.49% 39.72% 45.59% 42.81% 42.28% 0.0 0.0
V operatingincome 65.68% 64.31% 64.19% 65.56% 64.46% 65.29% 62.86% 66.15% 52.27% 65.30% 60.60% 61.46% 20.53% 59.38%
V grossincome 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
V nopat 54.51% 52.74% 52.63% 50.48% 50.92% 52.88% 50.28% 37.71% 39.20% 45.71% 42.42% 42.41% 0.0 0.0
V marketcap 1700.65% 1623.48% 1475.47% 1906.51% 2140.03% 1751.33% 1351.25% 1350.91% 1026.28% 1272.32% 957.43% 908.26% 693.40% 545.07%
V ev 1725.31% 1636.27% 1498.54% 1925.14% 2175.65% 1790.02% 1392.34% 1397.17% 1094.33% 1246.98% 941.91% 889.70% 673.50% 545.07%
V ebitda 68.55% 67.20% 70.06% 72.23% 71.48% 71.00% 68.80% 72.21% 58.92% 72.42% 67.45% 68.20% 26.92% 65.65%
V equity 108.94% 118.62% 121.40% 155.94% 165.75% 150.95% 165.01% 178.45% 218.22% 215.00% 215.82% 228.14% 265.14% 0.0
V retained_earnings 48.12% 55.25% 54.98% 63.68% 64.49% 58.76% 54.92% 51.79% 69.37% 85.32% 71.89% 67.70% 74.94% 0.0
V debt 58.00% 62.67% 76.60% 87.02% 110.18% 72.81% 80.69% 100.05% 105.30% 0.0 0.0 0.0 0.0 0.0
V interest_expense 1.78% 1.97% 1.84% 2.13% 2.36% 2.32% 2.97% 3.07% 2.83% 0.02% 0.06% 0.0 0.0 0.0
V interestRate 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.72% 0.79% 0.85% 0.96% 1.09%
V shares 4.51% 6.39% 7.29% 9.08% 10.18% 9.89% 11.30% 13.05% 16.01% 14.08% 15.69% 17.66% 6.51% 7.69%
V shares_calc 5.39% 6.29% 7.22% 9.02% 10.09% 9.67% 10.70% 12.46% 13.93% 17.50% 15.69% 17.66% 19.96% 23.61%
V income_tax 11.62% 11.53% 10.85% 15.57% 13.38% 12.20% 12.15% 27.21% 13.40% 19.21% 18.00% 19.33% 0.62% 21.88%
V income_tax_cashflow 16.07% 10.51% 12.76% 12.50% 12.23% 11.52% 11.09% 16.55% 18.84% 17.91% 20.91% 5.05% 19.74% 18.84%
V sbc 2.37% 2.34% 2.05% 2.25% 1.90% 1.77% 1.59% 1.28% 1.47% 1.35% 1.35% 1.52% 1.41% 1.68%
V capex 3.50% 3.24% 3.31% 2.92% 3.37% 3.29% 3.48% 3.85% 3.47% 2.98% 4.35% 4.00% 3.61% 3.84%
V maintainence_capex 2.88% 2.89% 2.94% 2.92% 3.37% 2.86% 2.97% 3.03% 3.33% 2.98% 3.42% 3.37% 3.20% 3.13%
V depreciation 2.88% 2.89% 2.94% 3.34% 3.51% 2.86% 2.97% 3.03% 3.33% 3.56% 3.42% 3.37% 3.20% 3.13%
V payables 14.66% 10.01% 11.19% 10.13% 7.95% 17.37% 10.52% 10.91% 13.82% 5.62% 10.49% 10.40% 6.90% 0.0
V receivables 12.40% 7.02% 6.89% 8.16% 7.41% 13.27% 7.68% 7.75% 9.73% 6.10% 6.47% 6.78% 6.94% 0.0
V inventoryTurnover 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.54% 0.66% 0.72% 0.79% 0.85% 0.96% 1.09%
V costs:ga 4.45% 4.07% 4.07% 4.09% 5.02% 5.21% 5.56% 5.77% 5.28% 3.94% 3.99% 3.83% 4.33% 4.51%
V costs:sm 4.34% 4.11% 4.56% 4.71% 4.44% 4.81% 4.79% 5.02% 5.76% 6.28% 7.09% 7.44% 8.38% 9.47%
V shares_buyback -46.52% -37.06% -39.54% -35.99% -37.14% -37.46% -34.90% -37.54% -46.33% -20.97% -32.42% -45.55% -6.81% -22.03%
V dividends 11.74% 11.49% 10.93% 11.61% 12.19% 9.88% 9.31% 8.60% 8.95% 8.48% 7.92% 7.34% 5.71% 4.60%
V amortization 0.0 0.0 2.94% 3.34% 3.51% 2.86% 2.97% 3.03% 3.33% 3.56% 3.42% 3.37% 3.20% 3.13%
V costs:sgna 4.45% 4.07% 4.07% 4.09% 5.02% 5.21% 5.56% 5.77% 5.28% 3.94% 3.99% 3.83% 4.33% 4.51%
V current_liabilities 73.81% 70.74% 71.15% 65.29% 66.42% 58.38% 54.85% 54.44% 53.35% 38.72% 47.28% 36.81% 76.33% 0.0
V equity_mgmt 161.66% 173.74% 182.08% 155.94% 165.75% 150.95% 165.01% 178.45% 218.22% 215.00% 215.82% 228.14% 265.14% 0.0
V equity_tangible 56.22% 63.50% 60.71% 155.94% 165.75% 150.95% 165.01% 178.45% 218.22% 215.00% 215.82% 228.14% 265.14% 0.0
V investedCapital 9.53% 9.87% 9.26% 11.35% 12.34% 10.76% 10.93% 11.71% 12.96% 13.63% 13.64% 13.91% 15.72% 0.0
V investedCapitalWith2PercentCash 10.44% 10.83% 10.39% 12.71% 13.05% 11.47% 11.89% 12.32% 13.43% 13.92% 13.98% 14.26% 16.12% 0.0
V lv_liabilities -101.48% -93.26% -100.97% -102.58% -112.38% -109.78% -113.92% -120.35% -148.04% -31.66% -52.89% -39.13% -78.39% 0.0
V lv_payables 38.00% 55.27% 58.15% 75.24% 84.33% 37.76% 46.45% 60.57% 44.50% 37.60% 24.46% 27.61% 33.54% 0.0
V share_cnt 5.39% 6.29% 7.22% 9.02% 10.09% 9.67% 10.70% 12.46% 13.93% 17.50% 0.0 0.0 0.0 0.0
V current_assets 94.73% 102.69% 103.05% 114.53% 126.54% 91.27% 88.39% 103.62% 94.90% 78.47% 75.28% 66.41% 113.10% 0.0
V roce_inc_diff_capital_nopat_3 0.0 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.54% 0.66% 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_3 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.54% 0.66% 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_3 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.54% 0.66% 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_3 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.54% 0.66% 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_3 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.54% 0.66% 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_3 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.54% 0.66% 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_3 57.12% 57.22% 12.22% 14.31% 8.11% 18.12% 25.94% 32.91% 14.67% 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_3 20.64% 18.67% 11.18% 7.49% 19.23% 27.15% 19.50% 8.36% 6.08% 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_3 157.91% 163.44% 128.25% 150.22% 158.77% 148.00% 158.96% 179.28% 197.87% 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_3 54.51% 52.74% 52.63% 50.48% 50.92% 52.88% 50.28% 37.71% 39.20% 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_3 100.79% 106.22% 116.02% 135.91% 150.65% 129.88% 133.01% 146.37% 183.20% 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_3 33.87% 34.07% 41.46% 42.99% 31.69% 25.73% 30.79% 29.35% 33.12% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_3 1.92% 1.62% 0.83% 2.01% 2.49% 2.54% 1.75% 2.28% 1.68% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_3 20.64% 18.67% 11.18% 7.49% 19.23% 27.15% 19.50% 8.36% 6.08% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_3 9.53% 9.87% 9.26% 11.35% 12.34% 10.76% 10.93% 11.71% 12.52% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_3 54.51% 52.74% 52.63% 50.48% 50.92% 52.88% 50.28% 37.71% 39.20% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_3 7.62% 8.25% 8.43% 9.35% 9.84% 8.22% 9.18% 9.43% 10.83% 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_3 33.87% 34.07% 41.46% 42.99% 31.69% 25.73% 30.79% 29.35% 33.12% 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_5 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_5 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_5 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_5 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_5 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_5 0.28% 0.31% 0.34% 0.41% 0.46% 0.44% 0.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_5 63.25% 63.11% 15.96% 26.42% 33.28% 31.06% 24.89% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_5 20.69% 21.00% 29.02% 25.96% 21.88% 29.43% 26.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_5 157.91% 163.44% 128.25% 150.22% 158.77% 148.00% 158.96% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_5 54.51% 52.74% 52.63% 50.48% 50.92% 52.88% 50.28% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_5 94.66% 100.33% 112.29% 123.80% 125.48% 116.94% 134.07% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_5 33.82% 31.74% 23.62% 24.53% 29.04% 23.45% 24.24% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_5 2.65% 2.97% 1.93% 3.52% 3.68% 3.22% 3.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_5 20.69% 21.00% 29.02% 25.96% 21.88% 29.43% 26.05% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_5 9.53% 9.87% 9.26% 11.35% 12.34% 10.76% 10.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_5 54.51% 52.74% 52.63% 50.48% 50.92% 52.88% 50.28% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_5 6.88% 6.90% 7.34% 7.83% 8.66% 7.54% 7.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_5 33.82% 31.74% 23.62% 24.53% 29.04% 23.45% 24.24% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_7 0.28% 0.31% 0.34% 0.41% 0.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_7 0.28% 0.31% 0.34% 0.41% 0.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_7 0.28% 0.31% 0.34% 0.41% 0.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_7 0.28% 0.31% 0.34% 0.41% 0.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_7 0.28% 0.31% 0.34% 0.41% 0.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_7 0.28% 0.31% 0.34% 0.41% 0.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_7 66.30% 72.05% 34.72% 38.75% 32.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_7 35.24% 34.63% 30.99% 28.13% 28.06% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_7 157.91% 163.44% 128.25% 150.22% 158.77% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_7 54.51% 52.74% 52.63% 50.48% 50.92% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_7 91.61% 91.39% 93.53% 111.47% 126.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_7 19.27% 18.11% 21.65% 22.35% 22.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_7 3.55% 4.09% 2.81% 4.17% 4.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_7 35.24% 34.63% 30.99% 28.13% 28.06% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_7 9.53% 9.87% 9.26% 11.35% 12.34% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_7 54.51% 52.74% 52.63% 50.48% 50.92% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_7 5.98% 5.78% 6.46% 7.19% 7.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_7 19.27% 18.11% 21.65% 22.35% 22.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V cashflow::financing -57.43% -54.43% -43.32% -59.78% -18.16% -52.49% -52.36% -32.27% 49.58% -25.96% -51.00% -14.82% -25.48% -35.96%
V cashflow::investing -5.36% -6.14% -14.63% -0.63% 6.53% -2.57% -14.96% 4.00% -72.38% -10.34% -7.41% -9.88% -23.16% -25.02%
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 V [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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
V StockMarketPrice
V revenue 38.01% 36.08% 34.28% 29.08% 27.00% 31.66% 29.77% 27.01% 23.55% 34.50% 32.93% 32.76% 26.04%
V operating_expense 13.05% 12.88% 12.28% 10.01% 9.60% 10.99% 11.06% 9.14% 11.24% 11.97% 12.98% 12.62% 20.70%
V assets 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
V cash 12.67% 18.00% 18.35% 19.89% 20.13% 10.80% 11.79% 14.53% 8.77% 8.74% 5.11% 6.08% 5.18%
V liabilities 0.0 0.0 58.39% 54.66% 55.25% 52.21% 50.88% 51.81% 48.60% 25.83% 28.92% 25.27% 30.95%
V liabilities_calc 58.59% 57.20% 58.39% 54.66% 55.25% 52.21% 50.88% 51.81% 48.60% 25.83% 28.92% 25.27% 30.95%
V ppnenet 4.05% 3.78% 3.77% 3.28% 3.38% 3.71% 3.57% 3.31% 3.36% 4.69% 4.91% 4.82% 4.08%
V workingCapital -1.03% -1.39% -0.56% -0.14% -1.16% -0.81% -0.84% -0.91% 0.10% -1.27% -1.10% 0.01% 0.01%
V workingCapitalWithCash 0.34% 0.35% 0.39% 0.39% 0.19% 0.22% 0.29% 0.17% 0.21% 0.10% 0.11% 0.13% 0.11%
V owner_earnings 19.12% 21.05% 20.33% 16.86% 11.48% 16.15% 17.34% 12.54% 7.58% 14.87% 17.11% 6.80% 11.32%
V netincome_cfo 20.89% 19.09% 17.49% 14.85% 13.43% 16.65% 14.88% 9.85% 9.36% 15.73% 14.10% 13.85% 5.35%
V cashflow::operating 21.11% 22.93% 22.05% 18.37% 12.90% 17.62% 18.69% 13.71% 8.70% 16.36% 18.68% 8.40% 12.52%
V cashflow::fcf 19.78% 21.76% 20.91% 17.52% 11.99% 16.57% 17.66% 12.67% 7.89% 15.33% 17.25% 7.09% 11.58%
V cashflow::realfcf 18.88% 20.92% 20.21% 16.86% 11.48% 16.01% 17.18% 12.32% 7.54% 14.87% 16.80% 6.60% 11.21%
V netincome 20.89% 19.09% 17.49% 14.85% 13.43% 16.65% 14.88% 9.85% 9.36% 15.73% 14.10% 13.85% 0.0
V operatingincome 24.97% 23.20% 22.00% 19.06% 17.40% 20.67% 18.71% 17.86% 12.31% 22.53% 19.96% 20.13% 5.35%
V grossincome 38.01% 36.08% 34.28% 29.08% 27.00% 31.66% 29.77% 27.01% 23.55% 34.50% 32.93% 32.76% 26.04%
V nopat 20.72% 19.03% 18.04% 14.68% 13.75% 16.74% 14.97% 10.18% 9.23% 15.77% 13.97% 13.89% 0.0
V marketcap 646.46% 585.77% 505.80% 554.39% 577.75% 554.47% 402.28% 364.83% 241.72% 438.91% 315.31% 297.51% 180.59%
V ev 655.84% 590.39% 513.70% 559.80% 587.37% 566.72% 414.51% 377.32% 257.74% 430.16% 310.20% 291.44% 175.41%
V ebitda 26.06% 24.25% 24.02% 21.00% 19.30% 22.48% 20.48% 19.50% 13.88% 24.98% 22.21% 22.34% 7.01%
V equity 41.41% 42.80% 41.61% 45.34% 44.75% 47.79% 49.12% 48.19% 51.40% 74.17% 71.08% 74.73% 69.05%
V retained_earnings 18.29% 19.93% 18.85% 18.52% 17.41% 18.60% 16.35% 13.99% 16.34% 29.43% 23.67% 22.18% 19.52%
V debt 22.05% 22.61% 26.26% 25.31% 29.75% 23.05% 24.02% 27.02% 24.80% 0.0 0.0 0.0 0.0
V interest_expense 0.68% 0.71% 0.63% 0.62% 0.64% 0.73% 0.88% 0.83% 0.67% 0.01% 0.02% 0.0 0.0
V interestRate 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.25% 0.26% 0.28% 0.25%
V shares 1.72% 2.30% 2.50% 2.64% 2.75% 3.13% 3.36% 3.52% 3.77% 4.86% 5.17% 5.78% 1.69%
V shares_calc 2.05% 2.27% 2.48% 2.62% 2.72% 3.06% 3.18% 3.36% 3.28% 6.04% 5.17% 5.78% 5.20%
V income_tax 4.42% 4.16% 3.72% 4.53% 3.61% 3.86% 3.62% 7.35% 3.16% 6.63% 5.93% 6.33% 0.16%
V income_tax_cashflow 6.11% 3.79% 4.38% 3.63% 3.30% 3.65% 3.30% 4.47% 4.44% 6.18% 6.89% 1.65% 5.14%
V sbc 0.90% 0.85% 0.70% 0.65% 0.51% 0.56% 0.47% 0.35% 0.35% 0.46% 0.45% 0.50% 0.37%
V capex 1.33% 1.17% 1.13% 0.85% 0.91% 1.04% 1.04% 1.04% 0.82% 1.03% 1.43% 1.31% 0.94%
V maintainence_capex 1.09% 1.04% 1.01% 0.85% 0.91% 0.90% 0.89% 0.82% 0.78% 1.03% 1.13% 1.10% 0.83%
V depreciation 1.09% 1.04% 1.01% 0.97% 0.95% 0.90% 0.89% 0.82% 0.78% 1.23% 1.13% 1.10% 0.83%
V payables 5.57% 3.61% 3.84% 2.95% 2.15% 5.50% 3.13% 2.95% 3.25% 1.94% 3.45% 3.41% 1.80%
V receivables 4.71% 2.53% 2.36% 2.37% 2.00% 4.20% 2.29% 2.09% 2.29% 2.11% 2.13% 2.22% 1.81%
V inventoryTurnover 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.15% 0.16% 0.25% 0.26% 0.28% 0.25%
V costs:ga 1.69% 1.47% 1.40% 1.19% 1.35% 1.65% 1.65% 1.56% 1.24% 1.36% 1.31% 1.25% 1.13%
V costs:sm 1.65% 1.48% 1.56% 1.37% 1.20% 1.52% 1.43% 1.36% 1.36% 2.17% 2.33% 2.44% 2.18%
V shares_buyback -17.68% -13.37% -13.55% -10.47% -10.03% -11.86% -10.39% -10.14% -10.91% -7.23% -10.68% -14.92% -1.77%
V dividends 4.46% 4.14% 3.75% 3.38% 3.29% 3.13% 2.77% 2.32% 2.11% 2.93% 2.61% 2.40% 1.49%
V amortization 0.0 0.0 1.01% 0.97% 0.95% 0.90% 0.89% 0.82% 0.78% 1.23% 1.13% 1.10% 0.83%
V costs:sgna 1.69% 1.47% 1.40% 1.19% 1.35% 1.65% 1.65% 1.56% 1.24% 1.36% 1.31% 1.25% 1.13%
V current_liabilities 28.06% 25.52% 24.39% 18.99% 17.93% 18.48% 16.33% 14.70% 12.57% 13.36% 15.57% 12.06% 19.88%
V equity_mgmt 61.45% 62.69% 62.42% 45.34% 44.75% 47.79% 49.12% 48.19% 51.40% 74.17% 71.08% 74.73% 69.05%
V equity_tangible 21.37% 22.91% 20.81% 45.34% 44.75% 47.79% 49.12% 48.19% 51.40% 74.17% 71.08% 74.73% 69.05%
V investedCapital 3.62% 3.56% 3.18% 3.30% 3.33% 3.41% 3.25% 3.16% 3.05% 4.70% 4.49% 4.56% 4.09%
V investedCapitalWith2PercentCash 3.97% 3.91% 3.56% 3.69% 3.52% 3.63% 3.54% 3.33% 3.16% 4.80% 4.60% 4.67% 4.20%
V lv_liabilities -38.57% -33.65% -34.61% -29.83% -30.34% -34.76% -33.91% -32.50% -34.87% -10.92% -17.42% -12.82% -20.42%
V lv_payables 14.44% 19.94% 19.94% 21.88% 22.77% 11.96% 13.83% 16.36% 10.48% 12.97% 8.05% 9.05% 8.73%
V share_cnt 2.05% 2.27% 2.48% 2.62% 2.72% 3.06% 3.18% 3.36% 3.28% 6.04% 0.0 0.0 0.0
V current_assets 36.01% 37.05% 35.33% 33.30% 34.16% 28.89% 26.31% 27.98% 22.35% 27.07% 24.79% 21.75% 29.46%
V roce_inc_diff_capital_nopat_3 0.0 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.15% 0.16% 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_3 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.15% 0.16% 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_3 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.15% 0.16% 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_3 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.15% 0.16% 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_3 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.15% 0.16% 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_3 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.15% 0.16% 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_3 21.71% 20.65% 4.19% 4.16% 2.19% 5.74% 7.72% 8.89% 3.45% 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_3 7.85% 6.74% 3.83% 2.18% 5.19% 8.60% 5.80% 2.26% 1.43% 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_3 60.02% 58.97% 43.96% 43.68% 42.86% 46.86% 47.32% 48.42% 46.60% 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_3 20.72% 19.03% 18.04% 14.68% 13.75% 16.74% 14.97% 10.18% 9.23% 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_3 38.31% 38.33% 39.77% 39.52% 40.67% 41.12% 39.60% 39.53% 43.15% 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_3 12.88% 12.29% 14.21% 12.50% 8.55% 8.15% 9.17% 7.93% 7.80% 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_3 0.73% 0.58% 0.28% 0.58% 0.67% 0.80% 0.52% 0.61% 0.40% 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_3 7.85% 6.74% 3.83% 2.18% 5.19% 8.60% 5.80% 2.26% 1.43% 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_3 3.62% 3.56% 3.18% 3.30% 3.33% 3.41% 3.25% 3.16% 2.95% 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_3 20.72% 19.03% 18.04% 14.68% 13.75% 16.74% 14.97% 10.18% 9.23% 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_3 2.90% 2.98% 2.89% 2.72% 2.66% 2.60% 2.73% 2.55% 2.55% 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_3 12.88% 12.29% 14.21% 12.50% 8.55% 8.15% 9.17% 7.93% 7.80% 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_5 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_5 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_5 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_5 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_5 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_5 0.11% 0.11% 0.12% 0.12% 0.12% 0.14% 0.14% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_5 24.04% 22.77% 5.47% 7.68% 8.99% 9.83% 7.41% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_5 7.86% 7.58% 9.95% 7.55% 5.91% 9.32% 7.75% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_5 60.02% 58.97% 43.96% 43.68% 42.86% 46.86% 47.32% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_5 20.72% 19.03% 18.04% 14.68% 13.75% 16.74% 14.97% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_5 35.98% 36.20% 38.49% 36.00% 33.88% 37.02% 39.91% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_5 12.86% 11.45% 8.10% 7.13% 7.84% 7.42% 7.22% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_5 1.01% 1.07% 0.66% 1.02% 0.99% 1.02% 0.89% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_5 7.86% 7.58% 9.95% 7.55% 5.91% 9.32% 7.75% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_5 3.62% 3.56% 3.18% 3.30% 3.33% 3.41% 3.25% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_5 20.72% 19.03% 18.04% 14.68% 13.75% 16.74% 14.97% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_5 2.62% 2.49% 2.51% 2.28% 2.34% 2.39% 2.36% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_5 12.86% 11.45% 8.10% 7.13% 7.84% 7.42% 7.22% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_7 0.11% 0.11% 0.12% 0.12% 0.12% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_7 0.11% 0.11% 0.12% 0.12% 0.12% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_7 0.11% 0.11% 0.12% 0.12% 0.12% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_7 0.11% 0.11% 0.12% 0.12% 0.12% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_7 0.11% 0.11% 0.12% 0.12% 0.12% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_7 0.11% 0.11% 0.12% 0.12% 0.12% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_7 25.20% 26.00% 11.90% 11.27% 8.72% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_7 13.40% 12.49% 10.62% 8.18% 7.57% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_7 60.02% 58.97% 43.96% 43.68% 42.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_7 20.72% 19.03% 18.04% 14.68% 13.75% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_7 34.82% 32.97% 32.06% 32.41% 34.15% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_7 7.32% 6.53% 7.42% 6.50% 6.17% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_7 1.35% 1.48% 0.96% 1.21% 1.31% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_7 13.40% 12.49% 10.62% 8.18% 7.57% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_7 3.62% 3.56% 3.18% 3.30% 3.33% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_7 20.72% 19.03% 18.04% 14.68% 13.75% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_7 2.27% 2.09% 2.21% 2.09% 2.02% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_7 7.32% 6.53% 7.42% 6.50% 6.17% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V cashflow::financing -21.83% -19.64% -14.85% -17.38% -4.90% -16.62% -15.59% -8.71% 11.68% -8.95% -16.80% -4.86% -6.64%
V cashflow::investing -2.04% -2.22% -5.02% -0.18% 1.76% -0.81% -4.46% 1.08% -17.05% -3.57% -2.44% -3.24% -6.03%
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 V [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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
V StockMarketPrice
V revenue 939.49% 953.37% 909.40% 887.85% 798.17% 852.58% 833.70% 814.82% 701.49% 735.17% 671.35% 680.02% 637.76%
V operating_expense 322.46% 340.23% 325.69% 305.75% 283.70% 295.96% 309.67% 275.81% 334.84% 255.08% 264.53% 262.07% 506.85%
V assets 2471.52% 2642.31% 2652.84% 3053.26% 2956.49% 2692.91% 2800.36% 3017.18% 2978.37% 2131.14% 2038.53% 2075.98% 2448.78%
V cash 313.15% 475.50% 486.78% 607.26% 595.14% 290.83% 330.18% 438.26% 261.35% 186.33% 104.18% 126.21% 126.93%
V liabilities 0.0 0.0 1548.87% 1668.77% 1633.50% 1405.94% 1424.72% 1563.12% 1447.58% 550.53% 589.64% 524.60% 757.83%
V liabilities_calc 1448.06% 1511.42% 1548.87% 1668.77% 1633.50% 1405.94% 1424.72% 1563.12% 1447.58% 550.53% 589.64% 524.60% 757.83%
V ppnenet 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
V workingCapital -25.58% -36.82% -14.74% -4.35% -34.42% -21.74% -23.50% -27.39% 3.12% -27.01% -22.52% 0.23% 0.24%
V workingCapitalWithCash 8.52% 9.16% 10.23% 12.00% 5.73% 6.06% 7.99% 4.99% 6.39% 2.09% 2.31% 2.63% 2.78%
V owner_earnings 472.44% 556.12% 539.44% 514.92% 339.35% 434.92% 485.48% 378.43% 225.63% 316.90% 348.73% 141.22% 277.17%
V netincome_cfo 516.29% 504.32% 464.07% 453.44% 397.00% 448.24% 416.71% 297.34% 278.65% 335.17% 287.42% 287.53% 131.09%
V cashflow::operating 521.71% 605.99% 584.83% 560.85% 381.44% 474.36% 523.50% 413.54% 259.26% 348.73% 380.81% 174.48% 306.55%
V cashflow::fcf 488.83% 575.07% 554.73% 534.88% 354.55% 446.31% 494.46% 382.16% 234.93% 326.80% 351.59% 147.29% 283.54%
V cashflow::realfcf 466.61% 552.73% 536.05% 514.92% 339.35% 431.21% 481.23% 371.73% 224.65% 316.90% 342.49% 136.95% 274.54%
V netincome 516.29% 504.32% 464.07% 453.44% 397.00% 448.24% 416.71% 297.34% 278.65% 335.17% 287.42% 287.53% 0.0
V operatingincome 617.02% 613.14% 583.71% 582.10% 514.47% 556.62% 524.03% 539.01% 366.65% 480.08% 406.82% 417.96% 130.91%
V grossincome 939.49% 953.37% 909.40% 887.85% 798.17% 852.58% 833.70% 814.82% 701.49% 735.17% 671.35% 680.02% 637.76%
V nopat 512.13% 502.77% 478.64% 448.22% 406.43% 450.86% 419.22% 307.24% 274.99% 336.06% 284.77% 288.39% 0.0
V marketcap 15977.40% 15477.83% 13417.94% 16926.89% 17081.16% 14931.46% 11265.37% 11007.55% 7199.24% 9353.72% 6427.74% 6176.35% 4422.23%
V ev 16209.12% 15599.79% 13627.72% 17092.27% 17365.45% 15261.36% 11607.92% 11384.52% 7676.59% 9167.38% 6323.57% 6050.14% 4295.30%
V ebitda 644.06% 640.67% 637.14% 641.33% 570.52% 605.31% 573.62% 588.37% 413.35% 532.42% 452.80% 463.80% 171.66%
V equity 1023.46% 1130.89% 1103.97% 1384.49% 1322.98% 1286.98% 1375.65% 1454.06% 1530.79% 1580.61% 1448.89% 1551.39% 1690.94%
V retained_earnings 452.12% 526.72% 500.03% 565.41% 514.72% 501.00% 457.85% 422.02% 486.60% 627.28% 482.61% 460.39% 477.91%
V debt 544.87% 597.46% 696.56% 772.63% 879.43% 620.74% 672.73% 815.22% 738.70% 0.0 0.0 0.0 0.0
V interest_expense 16.76% 18.80% 16.69% 18.90% 18.85% 19.78% 24.76% 24.99% 19.86% 0.16% 0.42% 0.0 0.0
V interestRate 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 5.30% 5.29% 5.77% 6.12%
V shares 42.39% 60.88% 66.27% 80.59% 81.22% 84.30% 94.22% 106.30% 112.28% 103.50% 105.34% 120.09% 41.49%
V shares_calc 50.64% 60.01% 65.70% 80.07% 80.54% 82.46% 89.17% 101.50% 97.70% 128.68% 105.34% 120.09% 127.29%
V income_tax 109.13% 109.90% 98.63% 138.20% 106.83% 104.04% 101.33% 221.70% 94.00% 141.26% 120.82% 131.47% 3.98%
V income_tax_cashflow 151.02% 100.23% 116.07% 110.94% 97.59% 98.26% 92.44% 134.84% 132.19% 131.67% 140.38% 34.35% 125.89%
V sbc 22.23% 22.34% 18.68% 19.96% 15.20% 15.10% 13.23% 10.43% 10.28% 9.90% 9.09% 10.33% 9.00%
V capex 32.87% 30.92% 30.10% 25.97% 26.89% 28.05% 29.05% 31.38% 24.33% 21.93% 29.23% 27.19% 23.01%
V maintainence_capex 27.04% 27.53% 26.71% 25.97% 26.89% 24.34% 24.80% 24.68% 23.35% 21.93% 22.99% 22.92% 20.38%
V depreciation 27.04% 27.53% 26.71% 29.61% 28.02% 24.34% 24.80% 24.68% 23.35% 26.17% 22.99% 22.92% 20.38%
V payables 137.68% 95.45% 101.80% 89.98% 63.43% 148.05% 87.70% 88.90% 96.93% 41.31% 70.40% 70.73% 44.00%
V receivables 116.47% 66.89% 62.67% 72.49% 59.12% 113.10% 64.00% 63.12% 68.23% 44.86% 43.45% 46.13% 44.25%
V inventoryTurnover 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 4.44% 4.65% 5.30% 5.29% 5.77% 6.12%
V costs:ga 41.79% 38.83% 37.05% 36.28% 40.04% 44.38% 46.32% 47.05% 37.02% 28.97% 26.80% 26.04% 27.60%
V costs:sm 40.79% 39.15% 41.45% 41.84% 35.48% 41.00% 39.97% 40.92% 40.42% 46.19% 47.57% 50.58% 53.43%
V shares_buyback -437.06% -353.31% -359.57% -319.56% -296.46% -319.37% -290.94% -305.86% -324.98% -154.13% -217.65% -309.76% -43.45%
V dividends 110.28% 109.52% 99.38% 103.06% 97.33% 84.19% 77.59% 70.08% 62.79% 62.34% 53.17% 49.88% 36.41%
V amortization 0.0 0.0 26.71% 29.61% 28.02% 24.34% 24.80% 24.68% 23.35% 26.17% 22.99% 22.92% 20.38%
V costs:sgna 41.79% 38.83% 37.05% 36.28% 40.04% 44.38% 46.32% 47.05% 37.02% 28.97% 26.80% 26.04% 27.60%
V current_liabilities 693.44% 674.39% 647.01% 579.71% 530.14% 497.77% 457.32% 443.59% 374.23% 284.64% 317.44% 250.29% 486.78%
V equity_mgmt 1518.78% 1656.35% 1655.85% 1384.49% 1322.98% 1286.98% 1375.65% 1454.06% 1530.79% 1580.61% 1448.89% 1551.39% 1690.94%
V equity_tangible 528.14% 605.43% 552.09% 1384.49% 1322.98% 1286.98% 1375.65% 1454.06% 1530.79% 1580.61% 1448.89% 1551.39% 1690.94%
V investedCapital 89.57% 94.10% 84.24% 100.81% 98.47% 91.73% 91.14% 95.43% 90.93% 100.21% 91.54% 94.57% 100.24%
V investedCapitalWith2PercentCash 98.08% 103.26% 94.47% 112.81% 104.19% 97.78% 99.13% 100.42% 94.20% 102.30% 93.85% 96.97% 102.78%
V lv_liabilities -953.38% -889.09% -918.21% -910.77% -896.98% -935.93% -949.74% -980.67% -1038.47% -232.79% -355.05% -266.09% -499.93%
V lv_payables 357.00% 526.88% 528.86% 668.01% 673.09% 321.95% 387.27% 493.54% 312.18% 276.42% 164.19% 187.78% 213.90%
V share_cnt 50.64% 60.01% 65.70% 80.07% 80.54% 82.46% 89.17% 101.50% 97.70% 128.68% 0.0 0.0 0.0
V current_assets 889.98% 979.04% 937.17% 1016.83% 1010.05% 778.11% 736.89% 844.34% 665.72% 576.91% 505.39% 451.62% 721.30%
V roce_inc_diff_capital_nopat_3 0.0 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 4.44% 4.65% 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_3 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 4.44% 4.65% 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_3 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 4.44% 4.65% 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_3 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 4.44% 4.65% 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_3 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 4.44% 4.65% 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_3 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 4.44% 4.65% 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_3 536.61% 545.52% 111.17% 127.07% 64.74% 154.51% 216.30% 268.18% 102.88% 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_3 193.90% 177.99% 101.64% 66.51% 153.52% 231.49% 162.56% 68.09% 42.67% 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_3 1483.53% 1558.19% 1166.27% 1333.70% 1267.23% 1261.82% 1325.24% 1460.81% 1388.00% 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_3 512.13% 502.77% 478.64% 448.22% 406.43% 450.86% 419.22% 307.24% 274.99% 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_3 946.91% 1012.67% 1055.10% 1206.63% 1202.48% 1107.31% 1108.94% 1192.63% 1285.12% 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_3 318.23% 324.79% 377.00% 381.70% 252.91% 219.38% 256.67% 239.14% 232.32% 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_3 17.99% 15.42% 7.54% 17.83% 19.91% 21.67% 14.60% 18.55% 11.81% 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_3 193.90% 177.99% 101.64% 66.51% 153.52% 231.49% 162.56% 68.09% 42.67% 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_3 89.57% 94.10% 84.24% 100.81% 98.47% 91.73% 91.14% 95.43% 87.81% 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_3 512.13% 502.77% 478.64% 448.22% 406.43% 450.86% 419.22% 307.24% 274.99% 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_3 71.57% 78.69% 76.70% 82.98% 78.55% 70.06% 76.54% 76.88% 76.00% 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_3 318.23% 324.79% 377.00% 381.70% 252.91% 219.38% 256.67% 239.14% 232.32% 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_5 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_5 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_5 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_5 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_5 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_5 2.62% 2.92% 3.10% 3.68% 3.65% 3.71% 4.05% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_5 594.25% 601.69% 145.11% 234.55% 265.66% 264.79% 207.52% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_5 194.38% 200.20% 263.87% 230.45% 174.61% 250.94% 217.16% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_5 1483.53% 1558.19% 1166.27% 1333.70% 1267.23% 1261.82% 1325.24% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_5 512.13% 502.77% 478.64% 448.22% 406.43% 450.86% 419.22% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_5 889.28% 956.50% 1021.16% 1099.15% 1001.57% 997.03% 1117.72% 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_5 317.75% 302.58% 214.77% 217.76% 231.82% 199.92% 202.06% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_5 24.92% 28.32% 17.53% 31.27% 29.34% 27.46% 25.04% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_5 194.38% 200.20% 263.87% 230.45% 174.61% 250.94% 217.16% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_5 89.57% 94.10% 84.24% 100.81% 98.47% 91.73% 91.14% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_5 512.13% 502.77% 478.64% 448.22% 406.43% 450.86% 419.22% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_5 64.64% 65.78% 66.71% 69.54% 69.13% 64.27% 66.10% 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_5 317.75% 302.58% 214.77% 217.76% 231.82% 199.92% 202.06% 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_7 2.62% 2.92% 3.10% 3.68% 3.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_7 2.62% 2.92% 3.10% 3.68% 3.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_7 2.62% 2.92% 3.10% 3.68% 3.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_7 2.62% 2.92% 3.10% 3.68% 3.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_7 2.62% 2.92% 3.10% 3.68% 3.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_7 2.62% 2.92% 3.10% 3.68% 3.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_7 622.86% 686.89% 315.73% 344.01% 257.73% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_7 331.11% 330.15% 281.78% 249.77% 223.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_7 1483.53% 1558.19% 1166.27% 1333.70% 1267.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_7 512.13% 502.77% 478.64% 448.22% 406.43% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_7 860.67% 871.30% 850.54% 989.69% 1009.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_7 181.02% 172.62% 196.86% 198.45% 182.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_7 33.34% 38.98% 25.54% 37.02% 38.77% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_7 331.11% 330.15% 281.78% 249.77% 223.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_7 89.57% 94.10% 84.24% 100.81% 98.47% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_7 512.13% 502.77% 478.64% 448.22% 406.43% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_7 56.22% 55.12% 58.70% 63.79% 59.70% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_7 181.02% 172.62% 196.86% 198.45% 182.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
V cashflow::financing -539.57% -518.89% -393.92% -530.76% -144.98% -447.53% -436.49% -262.94% 347.77% -190.84% -342.39% -100.81% -162.48%
V cashflow::investing -50.37% -58.57% -133.04% -5.60% 52.14% -21.93% -124.76% 32.62% -507.72% -76.01% -49.74% -67.21% -147.74%
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 V [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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
V StockMarketPrice 17.72% 11.75% 14.28%
V YearPriceHigh 17.37% 11.90% 9.32%
V YearPriceLow 18.12% 15.46% 10.66%
V revenue 11.15% 9.35% 14.23%
V operating_expense 11.01% 9.10% 14.10%
V assets 9.95% 5.42% 4.47%
V cash 14.58% 8.85% -10.11%
V liabilities inf inf inf
V liabilities_calc 20.43% 7.88% 6.92%
V ppnenet 8.16% 7.25% 12.09%
V workingCapital -6.98% -9.74% -50.59%
V workingCapitalWithCash 26.45% 14.82% -0.01%
V owner_earnings 13.06% 9.04% 8.92%
V netincome_cfo 13.48% 10.32% 17.05%
V cashflow::operating 13.11% 9.31% 9.42%
V cashflow::fcf 13.11% 9.22% 8.78%
V cashflow::realfcf 12.91% 8.95% 8.47%
V netincome 13.48% 10.32% 17.05%
V operatingincome 11.22% 9.48% 14.29%
V grossincome 11.15% 9.35% 14.23%
V nopat 13.34% 10.02% 17.19%
V marketcap 14.79% 8.71% 9.96%
V ev 15.23% 8.55% 10.13%
V ebitda 10.47% 8.59% 12.25%
V equity 3.06% 2.45% 1.35%
V retained_earnings 4.29% 5.07% 4.04%
V debt inf 4.49% -0.22%
V debtToEquity inf 2.00% -1.82%
V interest_expense 81.49% 3.76% 7.71%
V interestRate -91.25% 0.0 14.47%
V owner_earningsToInterest -37.70% 5.09% 1.12%
V cashflow::operatingToInterest -37.68% 5.35% 1.59%
V eps inf 10.32% 17.05%
V dps_share 17.69% 21.06% 26.64%
V dividendPayoutToCashflow::operating 1.73% 3.13% 5.27%
V dividendPayoutToOwner_earnings 1.57% 3.90% 4.77%
V shares -2.05% -6.53% -9.51%
V shares_calc -2.49% -2.72% -3.78%
V income_tax 5.10% 8.28% 3.61%
V income_tax_cashflow 9.82% 16.88% 24.23%
V sbc 18.32% 15.87% 16.18%
V capex 13.13% 10.70% 21.26%
V maintainence_capex 10.71% 9.53% 13.62%
V depreciation 8.55% 9.53% 8.75%
V capexToRevenue 1.80% 1.25% 6.23%
V depreciationToRevenue -2.33% 0.14% -4.82%
V sbcToRevenue 6.45% 6.01% 1.75%
V sbcToOperatingCashflow 4.61% 6.02% 6.17%
V payables 23.64% 5.70% 29.17%
V receivables 20.25% 7.88% 31.29%
V inventoryTurnover 0.0 0.0 0.0
V payablesToRevenue -1.16% 0.0 8.74%
V receivablesToRevenue 0.0 -3.04% -5.01%
V opLeverage -13.34% -11.50% 7.19%
V opLeverageFlag 0.0 0.0 0.0
V evToEbitda 4.31% -0.03% -1.89%
V evToOpIncome 3.61% -0.85% -3.64%
V evToRevenue 3.67% -0.74% -3.59%
V evToOcf 1.87% -0.69% 0.64%
V evToNopat 1.66% -1.34% -6.02%
V pocf 1.49% -0.55% 0.49%
V peg inf 2.28% -8.40%
V pe 1.16% -1.46% -6.06%
V pfcf 1.48% -0.47% 1.07%
V ps 3.28% -0.58% -3.74%
V pb 11.37% 6.12% 8.47%
V priceToRealfcf 1.66% -0.23% 1.37%
V priceToNopat 1.28% -1.19% -6.16%
V priceToEquityTangible 19.87% 21.13% 35.24%
V roa 1.16% 3.77% 10.11%
V roa_goodwill 3.68% 8.47% 18.55%
V roe 7.03% 6.67% 11.75%
V roce 2.58% 6.21% 13.73%
V rode 2.10% 6.11% 14.98%
V roic 4.12% 2.57% 6.06%
V rotc 4.12% 2.57% 6.06%
V roic_cash 3.31% 2.02% 6.83%
V rome 3.56% -0.78% -0.36%
V rote 17.78% 21.15% 33.42%
V roa_cfo 2.88% 3.60% 5.41%
V roe_cfo 8.85% 6.50% 7.00%
V roce_cfo 4.33% 6.05% 8.88%
V rode_cfo 3.83% 5.94% 10.09%
V roic_cfo 5.89% 2.41% 1.54%
V roic_cashflow::operating_cash 5.07% 1.86% 2.28%
V roic_cashflow::fcf 5.89% 2.32% 0.95%
V roic_cashflow::fcf_cash 5.07% 1.77% 1.68%
V roic_cashflow::realfcf 5.70% 2.08% 0.66%
V roic_cashflow::realfcf_cash 4.88% 1.53% 1.39%
V roic_income::net 6.24% 3.36% 8.62%
V roic_income::net_cash 5.41% 2.80% 9.41%
V rotc_cfo 5.89% 2.41% 1.54%
V rome_cfo 5.32% -0.93% -4.60%
V rote_cfo 17.78% 21.15% 33.42%
V roa_nopat 3.09% 4.28% 12.89%
V roe_nopat 9.07% 7.19% 14.58%
V roce_nopat 3.09% 4.28% 12.89%
V rode_nopat 4.05% 6.63% 17.89%
V roic_nopat 6.11% 3.07% 8.75%
V roic_nopat_cash 5.28% 2.52% 9.53%
V rotc_nopat 6.11% 3.07% 8.75%
V rome_nopat 5.53% -0.29% 2.17%
V rote_nopat 18.02% 21.94% 42.89%
V roic_owner_earnings 5.85% 2.15% 1.08%
V roic_owner_earnings_cash 5.03% 1.61% 1.81%
V margin_gross 0.0 0.0 0.0
V margin_owner_earnings 1.73% -0.28% -4.64%
V margin_cfo 1.76% -0.04% -4.21%
V margin_op 0.06% 0.12% 0.06%
V margin_fcf 1.76% -0.12% -4.77%
V margin_fcf_real 1.59% -0.36% -5.04%
V margin_net 2.10% 0.89% 2.47%
V margin_nopat 1.98% 0.61% 2.59%
V yield_owner_earnings -1.50% 0.34% -0.89%
V yield_owner_earnings_ev -1.91% 0.42% -1.12%
V yield_cfo -1.45% 0.56% -0.40%
V yield_cfo_ev -1.82% 0.70% -0.61%
V yield_income::operating -3.11% 0.69% 3.91%
V yield_income::operating_ev -3.48% 0.86% 3.77%
V yield_cashflow::fcf -1.45% 0.46% -1.07%
V yield_cashflow::fcf_ev -1.81% 0.68% -1.19%
V yield_cashflow::realfcf -1.64% 0.21% -1.33%
V yield_income::net -1.14% 1.49% 6.42%
V yield_income::net_ev -1.52% 1.65% 6.38%
V yield_nopat -1.24% 1.23% 6.60%
V yield_nopat_ev -1.65% 1.38% 6.45%
V yield_shareholder 4.49% 4.90% 11.12%
V yield_shareholder_ev 4.07% 5.07% 11.02%
V costs:ga 12.65% 5.97% 17.50%
V costs:sm 6.68% 7.14% 11.15%
V shares_buyback -17.65% -12.43% -19.63%
V dividends 15.23% 13.20% 14.65%
V amortization inf inf inf
V costs:sgna 12.65% 5.97% 17.50%
V current_liabilities 19.41% 14.60% 18.99%
V eps_calc inf 10.32% 17.05%
V equity_mgmt 7.68% 10.86% 15.61%
V equity_tangible -4.25% -10.25% -18.70%
V evToEquity 11.81% 5.96% 8.65%
V evToEquityTangible 20.34% 20.94% 35.45%
V evToOwner_earnings 1.91% -0.45% 1.11%
V investedCapital 6.82% 6.74% 7.76%
V investedCapitalWith2PercentCash 7.65% 7.31% 6.99%
V lv_liabilities -20.95% -7.10% -12.14%
V lv_payables 11.28% 9.49% -9.03%
V priceToOperating 3.21% -0.71% -3.80%
V priceToOwner_earnings 1.52% -0.30% 0.95%
V revenue_01_YoY 0.87% -2.70% -1.04%
V share_cnt -2.49% -2.72% -3.78%
V share_multiplier 0.0 0.0 0.0
V tax_rate -6.12% -2.20% -9.59%
V current_assets 13.50% 10.17% 7.22%
V revenue_03_YoY 3.96% -1.14% 38.47%
V roce_inc_3 0.0 1863.90% 14653.46%
V rome_inc_3 -80.65% -25.99% -22.83%
V rotc_inc_3 -9.14% -1.46% 24.36%
V revenue_05_YoY inf -5.78% -1.65%
V roce_inc_5 inf 26.72% 56.85%
V roce_inc_diff_capital_nopat_3 inf -90.00% -97.85%
V roce_inc_diff_profits_nopat_3 inf 0.0 0.0
V roce_inc_nopat_3 inf 1916.40% 17077.41%
V roce_inc_period1_capital_nopat_3 inf 0.0 0.0
V roce_inc_period1_nopat_3 inf 0.05% 0.05%
V roce_inc_period1_profit_nopat_3 inf 0.0 0.0
V roce_inc_period2_capital_nopat_3 inf 0.0 0.0
V roce_inc_period2_nopat_3 inf 0.05% 0.05%
V roce_inc_period2_profit_nopat_3 inf 0.0 0.0
V rome_inc_5 inf -18.05% -32.76%
V rome_inc_diff_capital_nopat_3 inf 37.57% 81.18%
V rome_inc_diff_profits_nopat_3 inf 3.51% 60.13%
V rome_inc_nopat_3 inf -24.76% -11.62%
V rome_inc_period1_capital_nopat_3 inf 10.78% 16.14%
V rome_inc_period1_nopat_3 inf 0.05% 0.05%
V rome_inc_period1_profit_nopat_3 inf 10.02% 17.19%
V rome_inc_period2_capital_nopat_3 inf 3.94% 3.39%
V rome_inc_period2_nopat_3 inf 0.05% 0.05%
V rome_inc_period2_profit_nopat_3 inf 15.53% 5.50%
V rotc_inc_5 inf -1.79% -1.13%
V rotc_inc_diff_capital_nopat_3 inf 3.33% 12.44%
V rotc_inc_diff_profits_nopat_3 inf 3.51% 60.13%
V rotc_inc_nopat_3 inf 0.18% 42.41%
V rotc_inc_period1_capital_nopat_3 inf 6.74% 7.76%
V rotc_inc_period1_nopat_3 inf 0.05% 0.05%
V rotc_inc_period1_profit_nopat_3 inf 10.02% 17.19%
V rotc_inc_period2_capital_nopat_3 inf 7.71% 6.70%
V rotc_inc_period2_nopat_3 inf 0.05% 0.05%
V rotc_inc_period2_profit_nopat_3 inf 15.53% 5.50%
V roce_inc_7 inf 14.51% 65.53%
V roce_inc_diff_capital_nopat_5 inf 0.0 0.0
V roce_inc_diff_profits_nopat_5 inf 0.0 0.0
V roce_inc_nopat_5 inf 24.99% 61.64%
V roce_inc_period1_capital_nopat_5 inf 0.0 0.0
V roce_inc_period1_nopat_5 inf 0.05% 0.05%
V roce_inc_period1_profit_nopat_5 inf 0.0 0.0
V roce_inc_period2_capital_nopat_5 inf 0.0 0.0
V roce_inc_period2_nopat_5 inf 0.05% 0.05%
V roce_inc_period2_profit_nopat_5 inf 0.0 0.0
V rome_inc_7 inf -24.93% -17.87%
V rome_inc_diff_capital_nopat_5 inf 26.07% 52.81%
V rome_inc_diff_profits_nopat_5 inf 1.91% 5.91%
V rome_inc_nopat_5 inf -19.16% -30.69%
V rome_inc_period1_capital_nopat_5 inf 10.78% 16.14%
V rome_inc_period1_nopat_5 inf 0.05% 0.05%
V rome_inc_period1_profit_nopat_5 inf 10.02% 17.19%
V rome_inc_period2_capital_nopat_5 inf 4.82% 4.45%
V rome_inc_period2_nopat_5 inf 0.05% 0.05%
V rome_inc_period2_profit_nopat_5 inf 17.66% 27.14%
V rotc_inc_7 inf -10.16% 3.64%
V rotc_inc_diff_capital_nopat_5 inf 5.19% 3.93%
V rotc_inc_diff_profits_nopat_5 inf 1.91% 5.91%
V rotc_inc_nopat_5 inf -3.12% 1.91%
V rotc_inc_period1_capital_nopat_5 inf 6.74% 7.76%
V rotc_inc_period1_nopat_5 inf 0.05% 0.05%
V rotc_inc_period1_profit_nopat_5 inf 10.02% 17.19%
V rotc_inc_period2_capital_nopat_5 inf 7.37% 9.40%
V rotc_inc_period2_nopat_5 inf 0.05% 0.05%
V rotc_inc_period2_profit_nopat_5 inf 17.66% 27.14%
V revenue_10_YoY inf inf 2.66%
V roce_inc_9 inf inf 2.99%
V roce_inc_diff_capital_nopat_7 inf inf 0.0
V roce_inc_diff_profits_nopat_7 inf inf 0.0
V roce_inc_nopat_7 inf inf 81.67%
V roce_inc_period1_capital_nopat_7 inf inf 0.0
V roce_inc_period1_nopat_7 inf inf 0.05%
V roce_inc_period1_profit_nopat_7 inf inf 0.0
V roce_inc_period2_capital_nopat_7 inf inf 0.0
V roce_inc_period2_nopat_7 inf inf 0.05%
V roce_inc_period2_profit_nopat_7 inf inf 0.0
V rome_inc_9 inf inf -32.23%
V rome_inc_diff_capital_nopat_7 inf inf 36.62%
V rome_inc_diff_profits_nopat_7 inf inf 23.14%
V rome_inc_nopat_7 inf inf -9.87%
V rome_inc_period1_capital_nopat_7 inf inf 16.14%
V rome_inc_period1_nopat_7 inf inf 0.05%
V rome_inc_period1_profit_nopat_7 inf inf 17.19%
V rome_inc_period2_capital_nopat_7 inf inf 6.99%
V rome_inc_period2_nopat_7 inf inf 0.05%
V rome_inc_period2_profit_nopat_7 inf inf 8.71%
V rotc_inc_9 inf inf -8.54%
V rotc_inc_diff_capital_nopat_7 inf inf 8.26%
V rotc_inc_diff_profits_nopat_7 inf inf 23.14%
V rotc_inc_nopat_7 inf inf 13.75%
V rotc_inc_period1_capital_nopat_7 inf inf 7.76%
V rotc_inc_period1_nopat_7 inf inf 0.05%
V rotc_inc_period1_profit_nopat_7 inf inf 17.19%
V rotc_inc_period2_capital_nopat_7 inf inf 7.47%
V rotc_inc_period2_nopat_7 inf inf 0.05%
V rotc_inc_period2_profit_nopat_7 inf inf 8.71%
V cashflow::fcf_01_YoY 4.01% -20.66% -56.02%
V cashflow::fcf_03_YoY -1.46% -23.51% 14.10%
V cashflow::fcf_05_YoY inf -6.03% -26.81%
V cashflow::fcf_10_YoY inf inf -10.61%
V cashflow::financing -17.63% -10.18% -11.28%
V cashflow::investing -3.22% -21.04% -57.11%
V cashflow::realfcf_01_YoY 3.25% -16.67% -54.74%
V cashflow::realfcf_03_YoY -1.90% -24.27% 15.27%
V cashflow::realfcf_05_YoY inf -6.30% -27.70%
V cashflow::realfcf_10_YoY inf inf -11.37%
V income::net_01_YoY -1.49% -3.70% 2.45%
V income::net_03_YoY inf -8.32% 40.71%
V income::net_05_YoY inf -9.83% -12.66%
V income::operating_01_YoY -3.95% -4.79% 0.33%
V income::operating_03_YoY -15.02% -9.79% 27.78%
V income::operating_05_YoY inf -7.87% -14.05%
V income::operating_10_YoY inf inf 1.84%
V roa_goodwill_cashflow::operating 5.45% 8.30% 13.50%
V roce_inc_cashflow::operating_3 0.0 1858.89% 15778.25%
V roce_inc_cashflow::operating_5 inf 28.96% 38.21%
V roce_inc_cashflow::operating_7 inf 24.77% 62.07%
V roce_inc_cashflow::operating_9 inf inf 10.34%
V rome_inc_cashflow::operating_3 -81.70% -33.21% -29.70%
V rome_inc_cashflow::operating_5 inf -16.61% -40.75%
V rome_inc_cashflow::operating_7 inf -18.21% -19.60%
V rome_inc_cashflow::operating_9 inf inf -27.39%
V rotc_inc_cashflow::operating_3 1.31% -11.08% 13.27%
V rotc_inc_cashflow::operating_5 inf -0.05% -12.87%
V rotc_inc_cashflow::operating_7 inf -2.11% 1.47%
V rotc_inc_cashflow::operating_9 inf inf -2.00%
V yield_cashflow::fcf_enterprise -1.81% 0.68% -1.19%
V yield_cashflow::operating_enterprise -1.82% 0.70% -0.61%
V yield_cashflow::realfcf_enterprise -2.02% 0.35% -1.46%
V yield_income::net_enterprise -1.52% 1.65% 6.38%
V yield_income::operating_enterprise -3.48% 0.86% 3.77%
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 V [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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
V StockMarketPrice 11.75% 15.34% 13.49% 23.46% 23.88% 24.30% 19.69% 25.57% 26.12% 35.56%
V YearPriceHigh 11.90% 12.48% 16.05% 25.44% 22.99% 23.90% 23.01% 25.62% 27.46% 28.34%
V YearPriceLow 15.46% 13.92% 18.23% 24.51% 18.15% 22.12% 24.52% 27.09% 32.41% 30.90%
V revenue 9.35% 9.64% 9.81% 9.83% 9.50% 12.59% 11.84% 11.99% 10.42% inf
V operating_expense 9.10% 8.77% 11.06% 2.89% 10.02% 9.77% 11.02% -5.58% 14.04% inf
V assets 5.42% 5.51% 4.69% 5.30% 15.00% 13.48% 14.00% 11.18% inf inf
V cash 8.85% 14.82% 9.70% 24.02% 35.87% 31.80% 30.15% 36.63% inf inf
V liabilities inf inf 7.23% 7.80% 33.88% 27.70% 31.12% 23.25% inf inf
V liabilities_calc 7.88% 8.01% 7.23% 7.80% 33.88% 27.70% 31.12% 23.25% inf inf
V ppnenet 7.25% 6.74% 7.42% 4.78% 7.71% 7.33% 7.37% 6.64% inf inf
V workingCapital -9.74% -14.36% 5.37% -17.19% -11.55% -6.18% -13.00% -13.00% inf inf
V workingCapitalWithCash 14.82% 9.70% 24.02% 18.85% 31.80% 30.15% 34.13% 19.83% inf inf
V owner_earnings 9.04% 9.68% 15.32% 23.58% 9.19% 12.18% 37.45% 13.49% 7.18% inf
V netincome_cfo 10.32% 10.89% 17.43% 15.49% 11.42% 17.31% 15.65% 25.61% 10.44% inf
V cashflow::operating 9.31% 9.91% 15.13% 22.26% 9.66% 12.15% 33.76% 13.22% 7.56% inf
V cashflow::fcf 9.22% 10.01% 15.74% 23.52% 9.48% 12.58% 36.80% 13.20% 7.50% inf
V cashflow::realfcf 8.95% 9.74% 15.58% 23.68% 9.19% 12.39% 38.06% 13.30% 7.50% inf
V netincome 10.32% 10.89% 17.43% 15.49% 11.42% 17.31% 15.65% inf inf inf
V operatingincome 9.48% 10.14% 9.15% 14.93% 9.21% 14.28% 12.34% 41.52% 7.64% inf
V grossincome 9.35% 9.64% 9.81% 9.83% 9.50% 12.59% 11.84% 11.99% 10.42% inf
V nopat 10.02% 10.69% 17.38% 15.53% 11.88% 17.66% 15.72% inf inf inf
V marketcap 8.71% 13.74% 11.76% 24.32% 21.50% 27.04% 21.09% 27.97% 25.32% inf
V ev 8.55% 13.24% 11.36% 22.97% 22.39% 28.01% 22.32% 29.59% 26.94% inf
V ebitda 8.59% 9.12% 9.15% 14.40% 9.21% 13.75% 12.04% 36.43% 8.06% inf
V equity 2.45% 2.64% 1.67% 2.69% 3.94% 4.82% 4.82% 3.46% inf inf
V retained_earnings 5.07% 9.77% 11.13% 7.97% 3.53% 8.14% 7.26% 4.02% inf inf
V debt 4.49% 4.24% 4.10% 5.72% inf inf inf inf inf 0.0
V debtToEquity 2.00% 1.58% 2.38% 3.13% inf inf inf inf -97.83% 0.0
V interest_expense 3.76% 1.02% -0.90% 3.74% 179.97% 131.59% inf inf inf inf
V interestRate 0.0 -5.59% -7.79% -7.79% -98.85% -98.75% -98.68% -98.75% -98.75% inf
V owner_earningsToInterest 5.09% 8.57% 16.38% 19.12% -61.00% -51.56% -95.44% -95.67% -95.92% inf
V cashflow::operatingToInterest 5.35% 8.79% 16.19% 17.86% -60.83% -51.58% -95.38% -95.60% -95.80% inf
V eps 10.32% 10.89% 17.43% inf inf inf inf inf 0.0 0.0
V dps_share 21.06% 17.03% 17.84% 17.98% 14.87% 14.87% 14.32% -5.59% -1.37% inf
V dividendPayoutToCashflow::operating 3.13% 3.71% 0.0 -5.59% 7.63% 5.15% -12.35% 7.21% 16.89% inf
V dividendPayoutToOwner_earnings 3.90% 4.56% -1.08% -6.51% 7.71% 4.84% -14.49% 7.89% 18.47% inf
V shares -6.53% -2.19% -2.26% -1.95% 2.61% 2.66% 2.29% 28.71% 27.84% inf
V shares_calc -2.72% -1.39% -1.53% 0.69% -1.93% 2.20% 1.17% 1.91% -0.64% inf
V income_tax 8.28% 8.48% -8.64% 13.17% 1.86% 4.17% 1.93% 138.30% 0.11% inf
V income_tax_cashflow 16.88% 8.48% 4.25% 1.17% 1.45% -0.06% 30.88% 8.11% 10.42% inf
V sbc 15.87% 18.53% 20.70% 19.65% 17.34% 18.80% 12.81% 9.84% 7.49% inf
V capex 10.70% 8.08% 6.53% 6.15% 12.20% 6.45% 8.80% 13.46% 8.18% inf
V maintainence_capex 9.53% 9.00% 9.14% 7.03% 12.20% 8.56% 9.08% 10.80% 11.75% inf
V depreciation 9.53% 9.00% 9.14% 9.88% 9.20% 8.56% 9.08% 10.80% 11.75% inf
V capexToRevenue 1.25% -1.42% -2.98% -3.39% 2.49% -5.43% -2.75% 1.30% -2.01% inf
V depreciationToRevenue 0.14% -0.54% -0.60% 0.06% -0.28% -3.51% -2.50% -1.09% 1.25% inf
V sbcToRevenue 6.01% 8.03% 9.88% 8.89% 7.07% 5.57% 0.90% -1.92% -2.64% inf
V sbcToOperatingCashflow 6.02% 7.84% 4.83% -2.11% 6.98% 5.88% -15.64% -2.97% -0.10% inf
V payables 5.70% 8.56% 10.37% 3.23% 17.35% 24.54% 12.09% 22.74% inf inf
V receivables 7.88% 7.69% 7.27% 6.05% 13.82% 29.97% 14.64% 14.49% inf inf
V inventoryTurnover 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf
V payablesToRevenue 0.0 0.0 -6.17% 6.96% 12.47% -2.09% 10.76% 9.46% inf inf
V receivablesToRevenue -3.04% -3.04% -2.64% 3.13% 18.47% 3.13% 3.13% 2.71% inf inf
V opLeverage -11.50% 15.30% -41.57% 15.86% -35.58% 37.05% -52.72% 19.49% inf inf
V opLeverageFlag 0.0 inf inf inf inf inf inf inf 0.0 inf
V evToEbitda -0.03% 3.77% 2.02% 7.49% 12.07% 12.53% 9.19% -5.01% 17.48% inf
V evToOpIncome -0.85% 2.81% 2.03% 6.99% 12.06% 12.03% 8.87% -8.43% 17.93% inf
V evToRevenue -0.74% 3.28% 1.42% 11.97% 11.78% 13.70% 9.36% 15.73% 14.95% inf
V evToOcf -0.69% 3.03% -3.28% 0.58% 11.61% 14.13% -8.56% 14.47% 18.02% inf
V evToNopat -1.34% 2.30% -5.13% 6.43% 9.39% 8.79% 5.71% -94.83% -95.11% inf
V pocf -0.55% 3.48% -2.93% 1.68% 10.80% 13.27% -9.48% 13.03% 16.52% inf
V peg 2.28% 31.69% inf inf 0.0 inf inf 0.0 0.0 0.0
V pe -1.46% 2.57% -4.83% 7.63% 9.04% 8.30% 4.70% -94.83% -95.19% inf
V pfcf -0.47% 3.39% -3.43% 0.65% 10.98% 12.85% -11.49% 13.05% 16.58% inf
V ps -0.58% 3.74% 1.77% 13.20% 10.96% 12.84% 8.27% 14.28% 13.49% inf
V pb 6.12% 10.82% 9.92% 21.08% 16.87% 21.18% 15.53% 23.64% -96.58% inf
V priceToRealfcf -0.23% 3.65% -3.30% 0.51% 11.26% 13.03% -12.29% 12.95% 16.59% inf
V priceToNopat -1.19% 2.75% -4.79% 7.60% 8.59% 7.97% 4.64% -94.86% -95.17% inf
V priceToEquityTangible 21.13% 25.56% 26.27% 21.08% 16.87% 21.18% 15.53% 23.64% -96.58% inf
V roa 3.77% 5.20% 3.66% -0.06% -3.76% 0.24% 1.05% 28.79% -95.45% inf
V roa_goodwill 8.47% 10.22% 8.79% -0.06% -3.76% 0.24% 1.05% 28.79% -95.45% inf
V roe 6.67% 8.34% 6.29% 10.56% 4.19% 9.01% 8.58% 36.66% -95.17% inf
V roce 6.21% 7.77% 5.25% 1.03% -3.09% 1.25% -0.21% 26.60% -95.31% inf
V rode 6.11% 7.39% 5.23% 8.75% -3.69% 0.67% -0.67% 26.32% -95.56% inf
V roic 2.57% 2.53% 4.17% 7.45% 1.75% 6.43% 5.40% 34.03% -91.66% inf
V rotc 2.57% 2.53% 4.17% 6.70% 1.75% 6.43% 5.35% 33.96% -91.60% inf
V roic_cash 2.02% 2.35% 2.85% 5.80% 1.02% 5.60% 4.17% 33.34% -91.72% inf
V rome -0.78% 0.65% -1.00% 11.91% 5.07% 9.02% 7.17% 36.79% -95.26% inf
V rote 21.15% 25.11% 30.08% 19.05% 5.50% 7.00% 27.60% 9.42% -95.58% inf
V roa_cfo 3.60% 4.97% 9.34% 6.32% -3.36% -1.62% 20.32% 3.05% -95.75% inf
V roe_cfo 6.50% 8.11% 12.11% 17.62% 4.62% 6.99% 29.28% 9.32% -95.49% inf
V roce_cfo 6.05% 7.54% 11.02% 7.48% -2.68% -0.64% 18.81% 1.27% -95.63% inf
V rode_cfo 5.94% 7.16% 11.01% 15.69% -3.30% -1.19% 18.26% 1.04% -95.86% inf
V roic_cfo 2.41% 2.31% 9.88% 14.30% 2.17% 4.45% 25.50% 7.22% -92.22% inf
V roic_cashflow::operating_cash 1.86% 2.13% 8.49% 12.56% 1.44% 3.64% 24.03% 6.67% -92.27% inf
V roic_cashflow::fcf 2.32% 2.41% 10.46% 15.48% 2.00% 4.85% 28.35% 7.20% -92.37% inf
V roic_cashflow::fcf_cash 1.77% 2.23% 9.06% 13.71% 1.27% 4.03% 26.85% 6.65% -92.43% inf
V roic_cashflow::realfcf 2.08% 2.15% 10.31% 15.63% 1.74% 4.67% 29.53% 7.30% -92.44% inf
V roic_cashflow::realfcf_cash 1.53% 1.97% 8.92% 13.86% 1.01% 3.86% 28.01% 6.74% -92.49% inf
V roic_income::net 3.36% 3.23% 12.07% 7.98% 3.81% 9.25% 8.50% inf -92.11% inf
V roic_income::net_cash 2.80% 3.04% 10.66% 6.33% 3.07% 8.40% 7.23% inf -92.16% inf
V rotc_cfo 2.41% 2.31% 9.88% 13.51% 2.17% 4.45% 25.44% 7.17% -92.17% inf
V rome_cfo -0.93% 0.43% 4.43% 19.05% 5.50% 7.00% 27.60% 9.42% -95.58% inf
V rote_cfo 21.15% 25.11% 30.08% 19.05% 5.50% 7.00% 27.60% 9.42% -95.58% inf
V roa_nopat 4.28% 5.72% 11.48% 0.47% -1.40% 3.22% 4.09% inf -95.70% inf
V roe_nopat 7.19% 8.88% 14.31% 11.15% 6.74% 12.25% 11.84% inf -95.44% inf
V roce_nopat 4.28% 5.72% 11.48% 0.47% -1.40% 3.22% 4.09% inf -95.70% inf
V rode_nopat 6.63% 7.92% 13.17% 0.38% -1.34% 3.66% 2.31% inf -95.44% inf
V roic_nopat 3.07% 3.04% 12.03% 8.01% 4.24% 9.58% 8.57% inf -92.13% inf
V roic_nopat_cash 2.52% 2.86% 10.61% 6.36% 3.50% 8.73% 7.29% inf -92.18% inf
V rotc_nopat 3.07% 3.04% 12.03% 7.26% 4.24% 9.58% 8.51% inf -92.07% inf
V rome_nopat -0.29% 1.15% 6.47% 12.50% 7.64% 12.26% 10.39% inf -95.52% inf
V rote_nopat 21.94% 26.00% 32.62% 12.50% 7.64% 12.26% 10.39% inf -95.52% inf
V roic_owner_earnings 2.15% 2.10% 10.06% 15.53% 1.74% 4.47% 28.96% 7.48% -92.43% inf
V roic_owner_earnings_cash 1.61% 1.92% 8.67% 13.77% 1.01% 3.66% 27.45% 6.92% -92.49% inf
V margin_gross 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf
V margin_owner_earnings -0.28% 0.03% 5.02% 12.52% -0.28% -0.36% 22.90% 1.34% -2.94% inf
V margin_cfo -0.04% 0.24% 4.85% 11.32% 0.15% -0.38% 19.60% 1.09% -2.59% inf
V margin_op 0.12% 0.46% -0.60% 4.64% -0.26% 1.50% 0.45% 26.37% -2.52% inf
V margin_fcf -0.12% 0.34% 5.40% 12.46% -0.01% -0.01% 22.32% 1.07% -2.65% inf
V margin_fcf_real -0.36% 0.09% 5.26% 12.62% -0.28% -0.17% 23.44% 1.17% -2.65% inf
V margin_net 0.89% 1.14% 6.94% 5.16% 1.76% 4.19% 3.40% inf inf inf
V margin_nopat 0.61% 0.96% 6.89% 5.19% 2.18% 4.51% 3.46% inf inf inf
V yield_owner_earnings 0.34% -3.59% 3.17% -0.58% -10.11% -11.73% 13.48% -11.31% -14.50% inf
V yield_owner_earnings_ev 0.42% -3.16% 3.59% 0.47% -10.84% -12.35% 12.40% -12.44% -15.56% inf
V yield_cfo 0.56% -3.36% 3.01% -1.67% -9.78% -11.69% 10.52% -11.51% -14.17% inf
V yield_cfo_ev 0.70% -2.96% 3.40% -0.60% -10.35% -12.37% 9.38% -12.65% -15.25% inf
V yield_income::operating 0.69% -3.16% -2.35% -7.54% -10.11% -10.04% -7.24% 10.61% -14.11% inf
V yield_income::operating_ev 0.86% -2.72% -1.98% -6.53% -10.79% -10.71% -8.18% 9.17% -15.18% inf
V yield_cashflow::fcf 0.46% -3.26% 3.54% -0.62% -9.83% -11.38% 13.03% -11.55% -14.25% inf
V yield_cashflow::fcf_ev 0.68% -2.83% 3.91% 0.45% -10.54% -12.09% 11.88% -12.63% -15.33% inf
V yield_cashflow::realfcf 0.21% -3.52% 3.43% -0.52% -10.11% -11.52% 13.98% -11.45% -14.23% inf
V yield_income::net 1.49% -2.50% 5.09% -7.09% -8.31% -7.67% -4.51% inf inf inf
V yield_income::net_ev 1.65% -2.09% 5.49% -6.10% -8.95% -8.36% -5.45% inf inf inf
V yield_nopat 1.23% -2.67% 5.05% -7.05% -7.89% -7.38% -4.45% inf inf inf
V yield_nopat_ev 1.38% -2.26% 5.39% -6.05% -8.61% -8.10% -5.42% inf inf inf
V yield_shareholder 4.90% -1.77% 0.0 -14.24% 0.0 -8.50% -10.89% 13.57% 1.97% inf
V yield_shareholder_ev 5.07% -1.29% 0.42% -13.33% -0.77% -9.21% -11.80% 12.15% 0.65% inf
V costs:ga 5.97% 3.04% 2.41% 4.35% 14.91% 18.73% 20.48% 18.64% 13.97% inf
V costs:sm 7.14% 6.30% 7.70% 5.50% 2.17% 4.19% 2.44% 1.10% -0.02% inf
V shares_buyback -12.43% -9.88% -9.87% -4.24% -18.54% -13.71% -5.69% -36.53% -21.95% inf
V dividends 13.20% 14.36% 15.20% 15.69% 17.75% 17.67% 17.29% 21.56% 26.12% inf
V amortization inf inf 9.14% 9.88% 9.20% 8.56% 9.08% 10.80% 11.75% inf
V costs:sgna 5.97% 3.04% 2.41% 4.35% 14.91% 18.73% 20.48% 18.64% 13.97% inf
V current_liabilities 14.60% 15.36% 15.85% 14.36% 21.98% 17.44% 21.13% 4.67% inf inf
V eps_calc 10.32% 10.89% 17.43% inf inf inf inf inf 0.0 0.0
V equity_mgmt 10.86% 10.78% 10.25% 2.69% 3.94% 4.82% 4.82% 3.46% inf inf
V equity_tangible -10.25% -9.42% -11.49% 2.69% 3.94% 4.82% 4.82% 3.46% inf inf
V evToEquity 5.96% 10.32% 9.52% 19.77% 17.75% 22.16% 16.70% 25.25% -96.53% inf
V evToEquityTangible 20.94% 25.01% 25.81% 19.77% 17.75% 22.16% 16.70% 25.25% -96.53% inf
V evToOwner_earnings -0.45% 3.25% -3.43% -0.49% 12.08% 14.12% -11.01% 14.18% 18.43% inf
V investedCapital 6.74% 7.42% 4.78% 6.96% 7.33% 7.37% 6.58% 5.59% inf inf
V investedCapitalWith2PercentCash 7.31% 7.61% 6.12% 8.62% 8.11% 8.22% 7.85% 6.14% inf inf
V lv_liabilities -7.10% -5.07% -5.68% -2.02% -29.11% -23.25% -27.79% -18.04% inf inf
V lv_payables 9.49% 13.52% 8.92% 22.00% 28.69% 22.81% 24.10% 26.04% inf inf
V priceToOperating -0.71% 3.26% 2.40% 8.17% 11.25% 11.17% 7.78% -9.58% 16.43% inf
V priceToOwner_earnings -0.30% 3.71% -3.09% 0.59% 11.26% 13.25% -11.91% 12.77% 16.93% inf
V revenue_01_YoY -2.70% -1.43% -0.12% 3.61% -23.77% 7.92% -1.20% 10.11% inf inf
V share_cnt -2.72% -1.39% -1.53% 0.69% -1.93% inf inf inf inf inf
V share_multiplier 0.0 0.0 0.0 0.0 0.0 0.0 -20.10% 0.0 0.0 inf
V tax_rate -2.20% -2.09% -15.98% -1.65% -6.89% -8.73% -8.39% -15.53% -24.21% inf
V current_assets 10.17% 12.98% 9.69% 14.04% 20.48% 17.01% 18.42% 10.05% inf inf
V revenue_03_YoY -1.14% 0.37% -8.34% -9.00% -9.86% 5.74% inf inf inf inf
V roce_inc_3 1863.90% 44.84% 18.84% 1.36% -94.06% 32.63% inf inf inf inf
V rome_inc_3 -25.99% -12.63% 7.65% 23.20% -93.58% 82.95% inf inf inf inf
V rotc_inc_3 -1.46% 3.99% 8.08% 18.36% -33.26% 56.61% inf inf inf inf
V revenue_05_YoY -5.78% -4.03% -3.93% -1.16% inf inf inf inf inf 0.0
V roce_inc_5 26.72% 36.81% 7.62% 26.20% inf inf inf inf inf 0.0
V roce_inc_diff_capital_nopat_3 -90.00% 0.0 0.0 0.0 inf inf inf inf inf 0.0
V roce_inc_diff_profits_nopat_3 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0
V roce_inc_nopat_3 1916.40% 40.29% 42.62% -13.81% inf inf inf inf inf 0.0
V roce_inc_period1_capital_nopat_3 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0
V roce_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0
V roce_inc_period1_profit_nopat_3 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0
V roce_inc_period2_capital_nopat_3 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0
V roce_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0
V roce_inc_period2_profit_nopat_3 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0
V rome_inc_5 -18.05% -18.92% -5.52% 72.56% inf inf inf inf inf 0.0
V rome_inc_diff_capital_nopat_3 37.57% 28.43% -9.92% 9.30% inf inf inf inf inf 0.0
V rome_inc_diff_profits_nopat_3 3.51% 8.69% 16.38% 14.51% inf inf inf inf inf 0.0
V rome_inc_nopat_3 -24.76% -15.37% 29.21% 4.77% inf inf inf inf inf 0.0
V rome_inc_period1_capital_nopat_3 10.78% 10.25% 2.69% 3.94% inf inf inf inf inf 0.0
V rome_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0
V rome_inc_period1_profit_nopat_3 10.02% 10.69% 17.38% 15.53% inf inf inf inf inf 0.0
V rome_inc_period2_capital_nopat_3 3.94% 4.82% 4.82% 3.46% inf inf inf inf inf 0.0
V rome_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0
V rome_inc_period2_profit_nopat_3 15.53% 11.88% 17.66% 15.72% inf inf inf inf inf 0.0
V rotc_inc_5 -1.79% -2.12% -9.45% 48.65% inf inf inf inf inf 0.0
V rotc_inc_diff_capital_nopat_3 3.33% 7.90% -10.28% 13.76% inf inf inf inf inf 0.0
V rotc_inc_diff_profits_nopat_3 3.51% 8.69% 16.38% 14.51% inf inf inf inf inf 0.0
V rotc_inc_nopat_3 0.18% 0.73% 29.72% 0.65% inf inf inf inf inf 0.0
V rotc_inc_period1_capital_nopat_3 6.74% 7.42% 4.78% 7.71% inf inf inf inf inf 0.0
V rotc_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0
V rotc_inc_period1_profit_nopat_3 10.02% 10.69% 17.38% 15.53% inf inf inf inf inf 0.0
V rotc_inc_period2_capital_nopat_3 7.71% 7.33% 7.37% 6.64% inf inf inf inf inf 0.0
V rotc_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0
V rotc_inc_period2_profit_nopat_3 15.53% 11.88% 17.66% 15.72% inf inf inf inf inf 0.0
V roce_inc_7 14.51% 25.97% inf inf inf inf inf 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_5 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_5 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0
V roce_inc_nopat_5 24.99% 34.16% inf inf inf inf inf 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_5 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0
V roce_inc_period1_nopat_5 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_5 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_5 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0
V roce_inc_period2_nopat_5 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_5 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_7 -24.93% 19.49% inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_5 26.07% 32.06% inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_5 1.91% 5.02% inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_nopat_5 -19.16% -20.48% inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_5 10.78% 10.25% inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_period1_nopat_5 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_5 10.02% 10.69% inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_5 4.82% 3.46% inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_period2_nopat_5 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_5 17.66% 15.72% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_7 -10.16% 24.18% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_5 5.19% 9.40% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_5 1.91% 5.02% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_nopat_5 -3.12% -4.01% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_5 6.74% 7.42% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_period1_nopat_5 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_5 10.02% 10.69% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_5 7.37% 6.64% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_period2_nopat_5 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_5 17.66% 15.72% inf inf inf inf inf 0.0 0.0 0.0
V revenue_10_YoY inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
V roce_inc_9 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_capital_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V roce_inc_diff_profits_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V roce_inc_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_capital_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V roce_inc_period1_profit_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_capital_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V roce_inc_period2_profit_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_9 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_capital_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_diff_profits_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_capital_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_period1_profit_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_capital_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_period2_profit_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_9 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_capital_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_diff_profits_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_capital_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period1_profit_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_capital_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_period2_profit_nopat_7 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V cashflow::fcf_01_YoY -20.66% -24.70% -19.98% 36.49% -17.80% -60.38% 24.02% 17.35% inf inf
V cashflow::fcf_03_YoY -23.51% 0.78% 9.49% -25.39% -16.49% 7.24% inf inf inf inf
V cashflow::fcf_05_YoY -6.03% -22.92% 3.58% 25.68% inf inf inf inf inf 0.0
V cashflow::fcf_10_YoY inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
V cashflow::financing -10.18% -9.50% -14.14% -16.87% -1.91% -11.69% -30.53% -14.83% 33.64% inf
V cashflow::investing -21.04% 8.98% -14.36% 135.10% 24.53% 9.75% -17.71% 18.17% -26.77% inf
V cashflow::realfcf_01_YoY -16.67% -25.62% -20.32% 35.82% -17.51% -58.05% 23.66% 17.12% inf inf
V cashflow::realfcf_03_YoY -24.27% 0.80% 9.61% -27.04% -19.01% 6.85% inf inf inf inf
V cashflow::realfcf_05_YoY -6.30% -23.86% 3.22% 25.85% inf inf inf inf inf 0.0
V cashflow::realfcf_10_YoY inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
V income::net_01_YoY -3.70% -22.04% 12.70% 35.07% -22.72% 13.42% inf inf inf inf
V income::net_03_YoY -8.32% -1.08% 0.50% -0.74% inf inf inf inf inf 0.0
V income::net_05_YoY -9.83% -7.00% inf inf inf inf inf 0.0 0.0 0.0
V income::operating_01_YoY -4.79% 11.74% -18.83% 24.07% -27.22% 20.07% -51.10% 23.64% inf inf
V income::operating_03_YoY -9.79% 2.43% -13.74% 18.92% -39.38% 14.51% inf inf inf inf
V income::operating_05_YoY -7.87% -3.85% -26.10% 14.34% inf inf inf inf inf 0.0
V income::operating_10_YoY inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
V roa_goodwill_cashflow::operating 8.30% 9.99% 14.75% 6.32% -3.36% -1.62% 20.32% 3.05% -95.75% inf
V roce_inc_cashflow::operating_3 1858.89% 42.20% 51.35% -26.36% -94.67% 22.83% inf inf inf inf
V roce_inc_cashflow::operating_5 28.96% 21.81% 36.80% 40.95% inf inf inf inf inf 0.0
V roce_inc_cashflow::operating_7 24.77% 24.87% inf inf inf inf inf 0.0 0.0 0.0
V roce_inc_cashflow::operating_9 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rome_inc_cashflow::operating_3 -33.21% -14.22% 37.09% -10.50% -94.24% 69.43% inf inf inf inf
V rome_inc_cashflow::operating_5 -16.61% -27.81% 20.10% 92.73% inf inf inf inf inf 0.0
V rome_inc_cashflow::operating_7 -18.21% 18.45% inf inf inf inf inf 0.0 0.0 0.0
V rome_inc_cashflow::operating_9 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V rotc_inc_cashflow::operating_3 -11.08% 2.10% 37.64% -14.01% -19.52% 45.03% inf inf inf inf
V rotc_inc_cashflow::operating_5 -0.05% -12.85% 15.11% 66.02% inf inf inf inf inf 0.0
V rotc_inc_cashflow::operating_7 -2.11% 23.08% inf inf inf inf inf 0.0 0.0 0.0
V rotc_inc_cashflow::operating_9 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
V yield_cashflow::fcf_enterprise 0.68% -2.83% 3.91% 0.45% -10.54% -12.09% 11.88% -12.63% -15.33% inf
V yield_cashflow::operating_enterprise 0.70% -2.96% 3.40% -0.60% -10.35% -12.37% 9.38% -12.65% -15.25% inf
V yield_cashflow::realfcf_enterprise 0.35% -3.13% 3.75% 0.54% -10.84% -12.19% 12.92% -12.54% -15.30% inf
V yield_income::net_enterprise 1.65% -2.09% 5.49% -6.10% -8.95% -8.36% -5.45% inf inf inf
V yield_income::operating_enterprise 0.86% -2.72% -1.98% -6.53% -10.79% -10.71% -8.18% 9.17% -15.18% 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

8. Rolling 9 yearly CAGR report Showing SUMMARY report for V [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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
V StockMarketPrice 17.72% 17.37% 16.56% 22.22% 27.94% 31.05%
V YearPriceHigh 17.37% 17.17% 18.11% 24.20% 27.79% 26.66%
V YearPriceLow 18.12% 18.18% 19.19% 26.50% 26.82% 26.65%
V revenue 11.15% 11.06% 10.66% 9.77% 10.10% inf
V operating_expense 11.01% 9.85% 9.76% 0.03% 8.48% inf
V assets 9.95% 9.94% 10.10% 8.43% inf inf
V cash 14.58% 26.45% 24.48% 25.90% inf inf
V liabilities inf inf 20.84% 15.50% inf inf
V liabilities_calc 20.43% 18.59% 20.84% 15.50% inf inf
V ppnenet 8.16% 6.82% 7.14% 5.80% inf inf
V workingCapital -6.98% -11.36% -7.46% -7.59% inf inf
V workingCapitalWithCash 26.45% 24.48% 24.62% 24.45% inf inf
V owner_earnings 13.06% 12.50% 24.35% 13.34% 11.70% inf
V netincome_cfo 13.48% 13.70% 13.00% 21.45% 12.90% inf
V cashflow::operating 13.11% 12.47% 22.56% 13.15% 11.65% inf
V cashflow::fcf 13.11% 12.82% 24.15% 13.53% 11.93% inf
V cashflow::realfcf 12.91% 12.65% 24.69% 13.46% 11.94% inf
V netincome 13.48% 13.70% 13.00% inf inf inf
V operatingincome 11.22% 11.80% 11.20% 24.88% 11.11% inf
V grossincome 11.15% 11.06% 10.66% 9.77% 10.10% inf
V nopat 13.34% 13.78% 13.35% inf inf inf
V marketcap 14.79% 17.77% 16.79% 22.82% 28.17% inf
V ev 15.23% 18.09% 17.26% 23.35% 28.41% inf
V ebitda 10.47% 11.02% 10.99% 22.49% 11.15% inf
V equity 3.06% 3.92% 3.17% 3.48% inf inf
V retained_earnings 4.29% 7.86% 8.13% 7.80% inf inf
V debt inf inf inf inf inf inf
V debtToEquity inf inf inf inf -87.67% inf
V interest_expense 81.49% 62.84% inf inf inf inf
V interestRate -91.25% -91.25% -91.64% -91.64% -91.64% inf
V owner_earningsToInterest -37.70% -30.91% -81.00% -81.35% -82.19% inf
V cashflow::operatingToInterest -37.68% -30.93% -80.83% -81.18% -81.96% inf
V eps inf inf inf inf inf inf
V dps_share 17.69% 15.30% 15.19% 4.25% 8.01% inf
V dividendPayoutToCashflow::operating 1.73% 2.83% -5.76% 4.61% 10.03% inf
V dividendPayoutToOwner_earnings 1.57% 3.25% -7.12% 4.90% 10.30% inf
V shares -2.05% 0.50% 0.30% 13.90% 13.57% inf
V shares_calc -2.49% 0.34% 0.20% 0.49% 0.18% inf
V income_tax 5.10% 5.70% 3.78% 56.93% 4.25% inf
V income_tax_cashflow 9.82% 2.89% 22.66% 4.33% 4.94% inf
V sbc 18.32% 18.04% 14.43% 15.60% 11.67% inf
V capex 13.13% 7.49% 8.36% 7.23% 8.51% inf
V maintainence_capex 10.71% 8.98% 8.98% 8.69% 10.99% inf
V depreciation 8.55% 8.98% 8.98% 10.29% 11.50% inf
V capexToRevenue 1.80% -3.22% -2.08% -2.33% -1.44% inf
V depreciationToRevenue -2.33% -1.85% -1.51% 0.48% 1.28% inf
V sbcToRevenue 6.45% 6.30% 3.38% 5.33% 1.38% inf
V sbcToOperatingCashflow 4.61% 4.94% -6.64% 2.19% 0.0 inf
V payables 23.64% 10.49% 11.57% 14.56% inf inf
V receivables 20.25% 12.06% 10.86% 11.77% inf inf
V inventoryTurnover 0.0 0.0 0.0 0.0 0.0 inf
V payablesToRevenue -1.16% 0.0 3.25% 0.0 inf inf
V receivablesToRevenue 0.0 0.0 1.73% 0.0 inf inf
V opLeverage -13.34% 8.81% -39.38% 8.16% inf inf
V opLeverageFlag 0.0 inf inf inf 0.0 inf
V evToEbitda 4.31% 6.37% 5.65% 0.70% 15.53% inf
V evToOpIncome 3.61% 5.63% 5.45% -1.23% 15.56% inf
V evToRevenue 3.67% 6.33% 5.96% 12.39% 16.63% inf
V evToOcf 1.87% 4.99% -4.32% 9.02% 15.01% inf
V evToNopat 1.66% 3.79% 3.45% -80.64% -80.40% inf
V pocf 1.49% 4.71% -4.71% 8.54% 14.80% inf
V peg inf inf inf inf 0.0 inf
V pe 1.16% 3.58% 3.36% -80.69% -80.38% inf
V pfcf 1.48% 4.39% -5.93% 8.18% 14.51% inf
V ps 3.28% 6.04% 5.54% 11.90% 16.41% inf
V pb 11.37% 13.33% 13.20% 18.67% -82.84% inf
V priceToRealfcf 1.66% 4.54% -6.33% 8.25% 14.50% inf
V priceToNopat 1.28% 3.51% 3.03% -80.67% -80.43% inf
V priceToEquityTangible 19.87% 21.47% 22.27% 18.67% -82.84% inf
V roa 1.16% 1.54% 2.55% 15.47% -82.04% inf
V roa_goodwill 3.68% 4.20% 5.34% 15.47% -82.04% inf
V roe 7.03% 8.36% 7.46% 21.19% -80.51% inf
V roce 2.58% 3.26% 2.42% 15.18% -81.63% inf
V rode 2.10% 2.63% 2.29% 14.52% -81.34% inf
V roic 4.12% 4.34% 5.12% 17.96% -74.11% inf
V rotc 4.12% 4.34% 5.10% 17.93% -74.11% inf
V roic_cash 3.31% 3.56% 4.08% 16.82% -74.27% inf
V rome 3.56% 3.82% 3.03% 20.69% -80.60% inf
V rote 17.78% 18.01% 28.29% 9.34% -81.24% inf
V roa_cfo 2.88% 2.15% 13.03% 4.63% -82.63% inf
V roe_cfo 8.85% 9.02% 18.43% 9.80% -81.15% inf
V roce_cfo 4.33% 3.88% 12.89% 4.36% -82.23% inf
V rode_cfo 3.83% 3.26% 12.74% 3.75% -81.95% inf
V roic_cfo 5.89% 4.98% 15.86% 6.88% -74.96% inf
V roic_cashflow::operating_cash 5.07% 4.19% 14.72% 5.84% -75.11% inf
V roic_cashflow::fcf 5.89% 5.30% 17.37% 7.24% -75.16% inf
V roic_cashflow::fcf_cash 5.07% 4.50% 16.21% 6.20% -75.32% inf
V roic_cashflow::realfcf 5.70% 5.14% 17.88% 7.17% -75.28% inf
V roic_cashflow::realfcf_cash 4.88% 4.35% 16.71% 6.13% -75.44% inf
V roic_income::net 6.24% 6.12% 6.83% inf -74.85% inf
V roic_income::net_cash 5.41% 5.32% 5.77% inf -75.00% inf
V rotc_cfo 5.89% 4.98% 15.83% 6.85% -74.96% inf
V rome_cfo 5.32% 4.45% 13.56% 9.34% -81.24% inf
V rote_cfo 17.78% 18.01% 28.29% 9.34% -81.24% inf
V roa_nopat 3.09% 3.34% 4.54% inf -82.51% inf
V roe_nopat 9.07% 10.29% 9.54% inf -81.01% inf
V roce_nopat 3.09% 3.34% 4.54% inf -82.51% inf
V rode_nopat 4.05% 4.45% 4.27% inf -81.83% inf
V roic_nopat 6.11% 6.19% 7.16% inf -74.78% inf
V roic_nopat_cash 5.28% 5.39% 6.10% inf -74.94% inf
V rotc_nopat 6.11% 6.19% 7.13% inf -74.78% inf
V rome_nopat 5.53% 5.67% 5.03% inf -81.10% inf
V rote_nopat 18.02% 19.38% 18.66% inf -81.10% inf
V roic_owner_earnings 5.85% 5.00% 17.56% 7.06% -75.28% inf
V roic_owner_earnings_cash 5.03% 4.21% 16.39% 6.02% -75.44% inf
V margin_gross 0.0 0.0 0.0 0.0 0.0 inf
V margin_owner_earnings 1.73% 1.30% 12.37% 3.26% 1.46% inf
V margin_cfo 1.76% 1.27% 10.75% 3.08% 1.41% inf
V margin_op 0.06% 0.66% 0.48% 13.77% 0.92% inf
V margin_fcf 1.76% 1.58% 12.19% 3.43% 1.66% inf
V margin_fcf_real 1.59% 1.43% 12.67% 3.37% 1.67% inf
V margin_net 2.10% 2.38% 2.11% inf inf inf
V margin_nopat 1.98% 2.45% 2.43% inf inf inf
V yield_owner_earnings -1.50% -4.49% 6.45% -7.73% -12.83% inf
V yield_owner_earnings_ev -1.91% -4.74% 6.07% -8.12% -13.03% inf
V yield_cfo -1.45% -4.48% 4.96% -7.88% -12.90% inf
V yield_cfo_ev -1.82% -4.76% 4.53% -8.28% -13.03% inf
V yield_income::operating -3.11% -5.08% -4.80% 1.68% -13.31% inf
V yield_income::operating_ev -3.48% -5.32% -5.18% 1.25% -13.48% inf
V yield_cashflow::fcf -1.45% -4.19% 6.32% -7.56% -12.66% inf
V yield_cashflow::fcf_ev -1.81% -4.45% 5.90% -7.96% -12.84% inf
V yield_cashflow::realfcf -1.64% -4.36% 6.76% -7.63% -12.65% inf
V yield_income::net -1.14% -3.45% -3.25% inf inf inf
V yield_income::net_ev -1.52% -3.74% -3.62% inf inf inf
V yield_nopat -1.24% -3.38% -2.94% inf inf inf
V yield_nopat_ev -1.65% -3.65% -3.35% inf inf inf
V yield_shareholder 4.49% -3.73% -5.74% 3.65% -7.99% inf
V yield_shareholder_ev 4.07% -3.98% -6.10% 3.20% -8.17% inf
V costs:ga 12.65% 11.31% 11.42% 9.07% 11.42% inf
V costs:sm 6.68% 4.53% 4.80% 2.97% 1.23% inf
V shares_buyback -17.65% -11.29% -8.20% -24.28% -14.30% inf
V dividends 15.23% 15.75% 15.67% 18.77% 22.69% inf
V amortization inf inf 8.98% 10.29% 11.50% inf
V costs:sgna 12.65% 11.31% 11.42% 9.07% 11.42% inf
V current_liabilities 19.41% 16.14% 19.07% 7.88% inf inf
V eps_calc inf inf inf inf inf inf
V equity_mgmt 7.68% 8.42% 7.92% 3.48% inf inf
V equity_tangible -4.25% -3.05% -4.48% 3.48% inf inf
V evToEquity 11.81% 13.65% 13.65% 19.21% -82.81% inf
V evToEquityTangible 20.34% 21.83% 22.75% 19.21% -82.81% inf
V evToOwner_earnings 1.91% 4.97% -5.70% 8.83% 14.95% inf
V investedCapital 6.82% 7.14% 5.78% 5.87% inf inf
V investedCapitalWith2PercentCash 7.65% 7.96% 6.83% 6.90% inf inf
V lv_liabilities -20.95% -15.46% -18.67% -11.58% inf inf
V lv_payables 11.28% 21.59% 20.21% 20.08% inf inf
V priceToOperating 3.21% 5.34% 5.03% -1.65% 15.35% inf
V priceToOwner_earnings 1.52% 4.69% -6.08% 8.37% 14.74% inf
V revenue_01_YoY 0.87% 4.24% 5.78% -2.86% inf inf
V share_cnt -2.49% inf inf inf inf inf
V share_multiplier 0.0 0.0 -11.72% 0.0 0.0 inf
V tax_rate -6.12% -5.52% -5.86% -15.07% -15.92% inf
V current_assets 13.50% 14.96% 16.20% 9.92% inf inf
V revenue_03_YoY 3.96% 2.58% inf inf inf inf
V roce_inc_3 0.0 32.44% inf inf inf inf
V rome_inc_3 -80.65% 18.01% inf inf inf inf
V rotc_inc_3 -9.14% 29.34% inf inf inf inf
V revenue_05_YoY inf inf inf inf inf inf
V roce_inc_5 inf inf inf inf inf inf
V roce_inc_diff_capital_nopat_3 inf inf inf inf inf inf
V roce_inc_diff_profits_nopat_3 inf inf inf inf inf inf
V roce_inc_nopat_3 inf inf inf inf inf inf
V roce_inc_period1_capital_nopat_3 inf inf inf inf inf inf
V roce_inc_period1_nopat_3 inf inf inf inf inf inf
V roce_inc_period1_profit_nopat_3 inf inf inf inf inf inf
V roce_inc_period2_capital_nopat_3 inf inf inf inf inf inf
V roce_inc_period2_nopat_3 inf inf inf inf inf inf
V roce_inc_period2_profit_nopat_3 inf inf inf inf inf inf
V rome_inc_5 inf inf inf inf inf inf
V rome_inc_diff_capital_nopat_3 inf inf inf inf inf inf
V rome_inc_diff_profits_nopat_3 inf inf inf inf inf inf
V rome_inc_nopat_3 inf inf inf inf inf inf
V rome_inc_period1_capital_nopat_3 inf inf inf inf inf inf
V rome_inc_period1_nopat_3 inf inf inf inf inf inf
V rome_inc_period1_profit_nopat_3 inf inf inf inf inf inf
V rome_inc_period2_capital_nopat_3 inf inf inf inf inf inf
V rome_inc_period2_nopat_3 inf inf inf inf inf inf
V rome_inc_period2_profit_nopat_3 inf inf inf inf inf inf
V rotc_inc_5 inf inf inf inf inf inf
V rotc_inc_diff_capital_nopat_3 inf inf inf inf inf inf
V rotc_inc_diff_profits_nopat_3 inf inf inf inf inf inf
V rotc_inc_nopat_3 inf inf inf inf inf inf
V rotc_inc_period1_capital_nopat_3 inf inf inf inf inf inf
V rotc_inc_period1_nopat_3 inf inf inf inf inf inf
V rotc_inc_period1_profit_nopat_3 inf inf inf inf inf inf
V rotc_inc_period2_capital_nopat_3 inf inf inf inf inf inf
V rotc_inc_period2_nopat_3 inf inf inf inf inf inf
V rotc_inc_period2_profit_nopat_3 inf inf inf inf inf inf
V roce_inc_7 inf inf inf inf inf inf
V roce_inc_diff_capital_nopat_5 inf inf inf inf inf inf
V roce_inc_diff_profits_nopat_5 inf inf inf inf inf inf
V roce_inc_nopat_5 inf inf inf inf inf inf
V roce_inc_period1_capital_nopat_5 inf inf inf inf inf inf
V roce_inc_period1_nopat_5 inf inf inf inf inf inf
V roce_inc_period1_profit_nopat_5 inf inf inf inf inf inf
V roce_inc_period2_capital_nopat_5 inf inf inf inf inf inf
V roce_inc_period2_nopat_5 inf inf inf inf inf inf
V roce_inc_period2_profit_nopat_5 inf inf inf inf inf inf
V rome_inc_7 inf inf inf inf inf inf
V rome_inc_diff_capital_nopat_5 inf inf inf inf inf inf
V rome_inc_diff_profits_nopat_5 inf inf inf inf inf inf
V rome_inc_nopat_5 inf inf inf inf inf inf
V rome_inc_period1_capital_nopat_5 inf inf inf inf inf inf
V rome_inc_period1_nopat_5 inf inf inf inf inf inf
V rome_inc_period1_profit_nopat_5 inf inf inf inf inf inf
V rome_inc_period2_capital_nopat_5 inf inf inf inf inf inf
V rome_inc_period2_nopat_5 inf inf inf inf inf inf
V rome_inc_period2_profit_nopat_5 inf inf inf inf inf inf
V rotc_inc_7 inf inf inf inf inf inf
V rotc_inc_diff_capital_nopat_5 inf inf inf inf inf inf
V rotc_inc_diff_profits_nopat_5 inf inf inf inf inf inf
V rotc_inc_nopat_5 inf inf inf inf inf inf
V rotc_inc_period1_capital_nopat_5 inf inf inf inf inf inf
V rotc_inc_period1_nopat_5 inf inf inf inf inf inf
V rotc_inc_period1_profit_nopat_5 inf inf inf inf inf inf
V rotc_inc_period2_capital_nopat_5 inf inf inf inf inf inf
V rotc_inc_period2_nopat_5 inf inf inf inf inf inf
V rotc_inc_period2_profit_nopat_5 inf inf inf inf inf inf
V revenue_10_YoY inf inf inf inf 0.0 0.0
V roce_inc_9 inf inf inf inf inf 0.0
V roce_inc_diff_capital_nopat_7 inf inf inf inf inf 0.0
V roce_inc_diff_profits_nopat_7 inf inf inf inf inf 0.0
V roce_inc_nopat_7 inf inf inf inf inf 0.0
V roce_inc_period1_capital_nopat_7 inf inf inf inf inf 0.0
V roce_inc_period1_nopat_7 inf inf inf inf inf 0.0
V roce_inc_period1_profit_nopat_7 inf inf inf inf inf 0.0
V roce_inc_period2_capital_nopat_7 inf inf inf inf inf 0.0
V roce_inc_period2_nopat_7 inf inf inf inf inf 0.0
V roce_inc_period2_profit_nopat_7 inf inf inf inf inf 0.0
V rome_inc_9 inf inf inf inf inf 0.0
V rome_inc_diff_capital_nopat_7 inf inf inf inf inf 0.0
V rome_inc_diff_profits_nopat_7 inf inf inf inf inf 0.0
V rome_inc_nopat_7 inf inf inf inf inf 0.0
V rome_inc_period1_capital_nopat_7 inf inf inf inf inf 0.0
V rome_inc_period1_nopat_7 inf inf inf inf inf 0.0
V rome_inc_period1_profit_nopat_7 inf inf inf inf inf 0.0
V rome_inc_period2_capital_nopat_7 inf inf inf inf inf 0.0
V rome_inc_period2_nopat_7 inf inf inf inf inf 0.0
V rome_inc_period2_profit_nopat_7 inf inf inf inf inf 0.0
V rotc_inc_9 inf inf inf inf inf 0.0
V rotc_inc_diff_capital_nopat_7 inf inf inf inf inf 0.0
V rotc_inc_diff_profits_nopat_7 inf inf inf inf inf 0.0
V rotc_inc_nopat_7 inf inf inf inf inf 0.0
V rotc_inc_period1_capital_nopat_7 inf inf inf inf inf 0.0
V rotc_inc_period1_nopat_7 inf inf inf inf inf 0.0
V rotc_inc_period1_profit_nopat_7 inf inf inf inf inf 0.0
V rotc_inc_period2_capital_nopat_7 inf inf inf inf inf 0.0
V rotc_inc_period2_nopat_7 inf inf inf inf inf 0.0
V rotc_inc_period2_profit_nopat_7 inf inf inf inf inf 0.0
V cashflow::fcf_01_YoY 4.01% -26.42% 10.79% 5.13% inf inf
V cashflow::fcf_03_YoY -1.46% 1.32% inf inf inf inf
V cashflow::fcf_05_YoY inf inf inf inf inf inf
V cashflow::fcf_10_YoY inf inf inf inf 0.0 0.0
V cashflow::financing -17.63% -10.61% -19.78% -17.13% -2.01% inf
V cashflow::investing -3.22% -8.07% -13.49% 35.97% 11.30% inf
V cashflow::realfcf_01_YoY 3.25% -27.51% 10.72% 4.74% inf inf
V cashflow::realfcf_03_YoY -1.90% 1.04% inf inf inf inf
V cashflow::realfcf_05_YoY inf inf inf inf inf inf
V cashflow::realfcf_10_YoY inf inf inf inf 0.0 0.0
V income::net_01_YoY -1.49% 5.95% inf inf inf inf
V income::net_03_YoY inf inf inf inf inf inf
V income::net_05_YoY inf inf inf inf inf inf
V income::operating_01_YoY -3.95% 6.98% -24.48% 9.16% inf inf
V income::operating_03_YoY -15.02% 1.79% inf inf inf inf
V income::operating_05_YoY inf inf inf inf inf inf
V income::operating_10_YoY inf inf inf inf 0.0 0.0
V roa_goodwill_cashflow::operating 5.45% 4.83% 16.11% 4.63% -82.63% inf
V roce_inc_cashflow::operating_3 0.0 32.48% inf inf inf inf
V roce_inc_cashflow::operating_5 inf inf inf inf inf inf
V roce_inc_cashflow::operating_7 inf inf inf inf inf inf
V roce_inc_cashflow::operating_9 inf inf inf inf inf 0.0
V rome_inc_cashflow::operating_3 -81.70% 18.05% inf inf inf inf
V rome_inc_cashflow::operating_5 inf inf inf inf inf inf
V rome_inc_cashflow::operating_7 inf inf inf inf inf inf
V rome_inc_cashflow::operating_9 inf inf inf inf inf 0.0
V rotc_inc_cashflow::operating_3 1.31% 29.37% inf inf inf inf
V rotc_inc_cashflow::operating_5 inf inf inf inf inf inf
V rotc_inc_cashflow::operating_7 inf inf inf inf inf inf
V rotc_inc_cashflow::operating_9 inf inf inf inf inf 0.0
V yield_cashflow::fcf_enterprise -1.81% -4.45% 5.90% -7.96% -12.84% inf
V yield_cashflow::operating_enterprise -1.82% -4.76% 4.53% -8.28% -13.03% inf
V yield_cashflow::realfcf_enterprise -2.02% -4.62% 6.34% -8.02% -12.84% inf
V yield_income::net_enterprise -1.52% -3.74% -3.62% inf inf inf
V yield_income::operating_enterprise -3.48% -5.32% -5.18% 1.25% -13.48% 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 V price: 338.57 as of date: 2025-06-23 [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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
V revenue 11.15 % 188.22 9.35 % 283.10 14.23 % 315.11
V cashflow::operating 13.11 % 220.28 9.31 % 282.58 9.42 % 276.96
V netincome 13.48 % 226.86 10.32 % 295.88 17.05 % 339.03
V operatingincome 11.22 % 189.29 9.48 % 284.79 14.29 % 315.61
V equity 3.06 % 95.34 2.45 % 204.36 1.35 % 220.09
V retained_earnings 4.29 % 106.09 5.07 % 231.87 4.04 % 238.08
V shares_calc -2.49 % 57.93 -2.72 % 157.75 -3.78 % 188.33
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...