| Beta | — |
|---|---|
| Financial statements currency | USD |
| Price currency | USD |
| Applied exchange rate | 1.00 |
| Shares outstanding | — |
Fiscal year end: December
| 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Actual | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal year-end price (USD) | 541.52 | 782.24 | 804.57 | 1,055.95 | 1,046.68 | 1,354.64 | 1,773.96 | 2,933.74 | 86.02 | 140.23 | 192.76 | 313.51 | 351.99 |
| Market Cap (USD) | 179B | 261B | 270B | 356B | 353B | 453B | 581B | 943B | 536B | 848B | 1,142B | 1,839B | 4,295B |
| Enterprise Value (USD) | 165B | 250B | 261B | 258B | 248B | 338B | 460B | 819B | 438B | 750B | 1,061B | 1,855B | 4,311B |
| PER | 12.65× | 15.96× | 13.86× | 28.12× | 11.50× | 13.18× | 14.44× | 12.40× | 8.95× | 11.49× | 11.41× | 13.92× | — |
| Adjusted PER | 13.13× | 15.96× | 13.86× | 17.46× | 11.50× | 13.18× | 14.44× | 12.40× | 8.95× | 10.99× | 11.41× | 13.92× | — |
| Forward PER | 10.94× | 13.40× | 21.32× | 11.59× | 10.29× | 11.24× | 7.65× | 15.72× | 7.27× | 8.47× | 8.64× | 10.56× | — |
| Adjusted forward PER | 10.94× | 13.40× | 13.24× | 11.59× | 10.29× | 11.24× | 7.65× | 15.72× | 6.95× | 8.47× | 8.64× | — | — |
| Earnings Yield (%) | 7.91 % | 6.26 % | 7.22 % | 3.56 % | 8.70 % | 7.59 % | 6.93 % | 8.06 % | 11.18 % | 8.70 % | 8.76 % | 7.19 % | — |
| PEG | — | 0.68× | 0.67× | 0.60× | 0.33× | 0.65× | 0.65× | 1.29× | 0.30× | 0.35× | 0.52× | 0.79× | — |
| EV / EBITDA | — | — | — | — | — | — | — | 9.20× | 4.96× | 7.79× | 8.31× | 12.35× | — |
| EV / Revenue | 2.51× | 3.33× | 2.89× | 2.33× | 1.81× | 2.09× | 2.52× | 3.18× | 1.55× | 2.44× | 3.03× | 4.61× | — |
| Price / Book | 1.72× | 2.17× | 1.94× | 2.34× | 1.99× | 2.25× | 2.61× | 3.75× | 2.09× | 2.99× | 3.51× | 4.43× | — |
| EV / FCF | 13.77× | 15.02× | 10.11× | 10.80× | 10.87× | 10.90× | 10.74× | 12.22× | 7.30× | 10.79× | 14.58× | 25.32× | — |
| FCF Yield (%) | 6.72 % | 6.37 % | 9.57 % | 6.71 % | 6.46 % | 6.84 % | 7.37 % | 7.11 % | 11.19 % | 8.19 % | 6.37 % | 3.98 % | — |
| Working capital | 61.9B | 70.8B | 88.7B | 100B | 101B | 107B | 117B | 124B | 95.5B | 89.7B | 74.6B | 103B | — |
| Invested capital | 109B | 126B | 143B | 157B | 182B | 206B | 238B | 267B | 271B | 296B | 339B | 464B | — |
| ROE (%) | 13.61 % | 13.59 % | 14.01 % | 8.30 % | 17.30 % | 17.05 % | 18.09 % | 30.22 % | 23.41 % | 26.04 % | 30.80 % | 31.83 % | — |
| ROA (%) | 10.94 % | 11.09 % | 11.63 % | 6.42 % | 13.20 % | 12.45 % | 12.60 % | 21.16 % | 16.42 % | 18.34 % | 22.24 % | 22.20 % | — |
| ROIC (approx.) (%) | 12.99 % | 13.02 % | 13.62 % | 8.09 % | 16.92 % | 16.66 % | 16.93 % | 28.47 % | 22.09 % | 24.90 % | 29.50 % | 28.46 % | — |
Figures in USD