| Beta | — |
|---|---|
| Financial statements currency | USD |
| Price currency | USD |
| Applied exchange rate | 1.00 |
| Shares outstanding | — |
Fiscal year end: June
| 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Actual | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal year-end price (USD) | 23.35 | 24.31 | 25.80 | 29.91 | 34.54 | 42.25 | 45.26 | 49.44 | 69.80 | 98.63 | 133.96 | 196.33 | 268.72 | 256.48 | 335.85 | 446.95 | 495.94 | 402.29 |
| Market Cap (USD) | 208B | 211B | 216B | 251B | 288B | 348B | 363B | 386B | 538B | 757B | 1,024B | 1,486B | 2,021B | 1,914B | 2,496B | 3,323B | 3,687B | 2,988B |
| Enterprise Value (USD) | 208B | 211B | 218B | 256B | 299B | 362B | 393B | 433B | 617B | 700B | 962B | 1,413B | 1,948B | 1,950B | 2,509B | 3,356B | 3,700B | 3,001B |
| PER | 14.28× | 11.23× | 9.33× | 14.76× | 13.16× | 15.77× | 29.80× | 18.79× | 21.11× | 45.69× | 26.09× | 33.57× | 32.98× | 26.32× | 34.49× | 37.70× | 36.20× | — |
| Adjusted PER | 14.28× | 11.23× | 9.33× | 11.55× | 13.16× | 15.77× | 19.64× | 18.00× | 20.89× | 27.68× | 26.09× | 33.57× | 32.98× | 26.42× | 34.49× | 37.51× | 36.20× | — |
| Forward PER | 11.09× | 9.10× | 12.73× | 11.47× | 13.03× | 28.55× | 17.69× | 15.14× | 32.47× | 19.30× | 23.12× | 24.26× | 27.78× | 26.46× | 28.32× | 32.63× | 29.44× | — |
| Adjusted forward PER | 11.09× | 9.10× | 9.96× | 11.47× | 13.03× | 18.81× | 16.94× | 14.99× | 19.67× | 19.30× | 23.12× | 24.26× | 27.89× | 26.45× | 28.18× | 32.63× | — | — |
| Earnings Yield (%) | 7.00 % | 8.90 % | 10.71 % | 6.77 % | 7.60 % | 6.34 % | 3.36 % | 5.32 % | 4.74 % | 2.19 % | 3.83 % | 2.98 % | 3.03 % | 3.80 % | 2.90 % | 2.65 % | 2.76 % | — |
| PEG | 2.73× | 2.15× | — | — | — | 3.21× | 2.77× | 0.78× | 1.04× | 0.84× | 1.14× | 1.89× | 2.56× | 2.22× | 1.72× | 2.07× | 1.95× | — |
| EV / EBITDA | 9.17× | 7.94× | 7.35× | 10.43× | 9.95× | 11.31× | 16.68× | 13.55× | 16.74× | 15.56× | 17.64× | 21.66× | 24.11× | 19.90× | 24.59× | 25.93× | 23.64× | — |
| EV / Revenue | 3.55× | 3.38× | 3.12× | 3.47× | 3.85× | 4.17× | 4.20× | 4.75× | 6.38× | 6.34× | 7.65× | 9.88× | 11.59× | 9.84× | 11.84× | 13.69× | 13.13× | — |
| Price / Book | 5.26× | 4.56× | 3.79× | 3.78× | 3.64× | 3.88× | 4.54× | 4.65× | 6.13× | 9.15× | 10.01× | 12.56× | 14.23× | 11.49× | 12.10× | 12.38× | 10.73× | — |
| EV / FCF | 13.05× | 9.56× | 8.86× | 8.72× | 12.18× | 13.40× | 16.57× | 17.33× | 19.65× | 21.69× | 25.15× | 31.24× | 34.72× | 29.93× | 42.18× | 45.31× | 51.66× | — |
| FCF Yield (%) | 7.65 % | 10.49 % | 11.40 % | 11.70 % | 8.54 % | 7.76 % | 6.53 % | 6.47 % | 5.83 % | 4.26 % | 3.74 % | 3.04 % | 2.78 % | 3.40 % | 2.38 % | 2.23 % | 1.94 % | — |
| Working capital | 22.2B | 29.5B | 46.1B | 52.4B | 64.0B | 68.6B | 73.2B | 80.3B | 107B | 111B | 106B | 110B | 95.7B | 74.6B | 80.1B | 34.4B | 49.9B | — |
| Invested capital | 45.3B | 52.1B | 69.0B | 78.3B | 94.5B | 112B | 115B | 137B | 174B | 159B | 175B | 182B | 200B | 216B | 253B | 320B | 387B | — |
| ROE (%) | 36.83 % | 40.63 % | 40.55 % | 25.58 % | 27.69 % | 24.59 % | 15.23 % | 24.72 % | 29.06 % | 20.03 % | 38.35 % | 37.43 % | 43.15 % | 43.68 % | 35.09 % | 32.83 % | 29.65 % | — |
| ROA (%) | 18.71 % | 21.79 % | 21.30 % | 14.00 % | 15.35 % | 12.81 % | 6.99 % | 10.62 % | 10.18 % | 6.40 % | 13.69 % | 14.70 % | 18.36 % | 19.94 % | 17.56 % | 17.21 % | 16.45 % | — |
| ROIC (approx.) (%) | 32.16 % | 36.00 % | 33.55 % | 21.68 % | 23.12 % | 19.63 % | 10.57 % | 15.04 % | 14.66 % | 10.42 % | 22.49 % | 24.38 % | 30.61 % | 33.62 % | 28.55 % | 27.53 % | 26.34 % | — |
Figures in USD