Dashboard
Analysis
Charting
Screener
Resources
Settings
NYSE-URI
Dec '05
Dec '08
Dec '10
Dec '13
Dec '16
Dec '19
Dec '22
LTM
Trailing Valuation
Stock Price
809.8
704.4
573.4
355.4
332.3
231.9
166.8
102.5
171.9
105.6
72.5
Total Shares Outstanding
63.6
65.3
67.3
69.4
72.4
72.2
74.4
79.9
84.5
84.2
91.3
Market Cap
51,528.3
46,004
38,573.7
24,650.9
24,064.6
16,743.1
12,401.4
8,189.4
14,520.1
8,892.2
6,621.3
Total Enterprise Value (TEV)
66,228.3
60,042
50,623.7
36,556.9
34,226.6
26,772.1
24,310.4
19,893.4
23,608.1
16,370.2
14,604.3
Dividend Yield
0.9%
1%
—
Buyback Yield
3.4%
2.8%
4.3%
0.1%
1.7%
6.9%
10%
0.4%
5.9%
11.9%
Debt Paydown Yield
-1.1%
-3.8%
-0%
-6.7%
-27.3%
-11%
5.3%
-1.3%
Shareholder Yield
2.2%
-0.4%
-2.3%
0.5%
13.6%
10.3%
-17.4%
-10.6%
11.2%
10.6%
P/S
3.2
3
2.7
2.1
2.5
2
1.3
1
2.2
1.5
1.1
P/Gross Profit
8.3
7.5
6.6
4.9
6.2
5.3
3.4
2.4
5.2
3.7
P/E
20.8
18.2
16.3
12
17.5
19
11
7.8
10.9
16.4
Earnings Yield
4.8%
5.5%
6.2%
8.3%
5.7%
9.1%
12.8%
9.2%
6.1%
8.4%
P/OCF
10.3
10.1
8.2
5.6
6.5
6.3
4.1
2.9
4.6
3.3
P/FCF
114.5
109.8
60.8
33.2
49
11.2
18.4
14.6
45.4
14.8
FCF Yield
1.6%
3%
2%
9%
5.4%
6.8%
P/B
5.7
4.7
3.5
4
5.4
4.5
EV/Sales
3.9
3.1
2.6
3.6
2.8
EV/Gross Profit
10.7
9.8
8.7
7.3
8.9
8.4
5.9
8.5
6.8
EV/EBITDA
9.3
8.6
7.6
6.7
8
7
5.8
5.5
8.1
6.1
EV/EBIT
16.5
13.2
11.3
15
14.9
10.2
15.7
11.6
9.6
EV/OCF
13.3
10.8
EV/FCF
147.2
143.3
79.8
49.2
69.7
17.8
36.1
35.4
73.8
27.2
40.7
Dividends
DPS
Payout Ratio
18.1%
16.9%
16.7%
Margins
Gross Profit Margin
38.7%
40.1%
40.6%
42.9%
39.7%
37.3%
39.2%
41.8%
41.7%
42.6%
Operating Margin
25.1%
26.5%
26.7%
27.8%
23.4%
21.1%
23%
24.2%
22.7%
24.6%
26.1%
EBITDA Margin
44.3%
45.5%
46.2%
46.9%
44%
44.6%
45%
45.2%
43.7%
46.3%
47.7%
Net Profit Margin
15.8%
16.8%
14.3%
10.4%
12.6%
20.3%
9.8%
10.1%
Effective Tax Rate
25%
24%
24.5%
24.9%
21.9%
22.5%
25.7%
-28.4%
37.7%
39.3%
Pre-Tax Profit Margin
22.1%
22.4%
24.1%
19%
13.4%
16.2%
18.3%
16.6%
Free Cash Flow Margin
2.7%
4.4%
6.4%
5.1%
17.6%
7.2%
7%
OCF / Sales
31.2%
29.6%
32.8%
38.1%
38%
32.3%
35.5%
33.3%
33.7%
34.3%
OCF / Net Income
196.9%
176.5%
194.1%
210.6%
266.2%
298.7%
257.6%
260.3%
164.1%
342.9%
341%
FCF / OCF
13.5%
13.3%
56.4%
22.3%
19.7%
14.5%
31%
18%
FCF / Net Income
17.8%
16.3%
26.2%
35.3%
35.4%
168.5%
57.4%
51.3%
23.8%
106.4%
61.4%
FCF / EBITDA
6.3%
6%
9.6%
11.5%
39.5%
16%
15.5%
11%
22.6%
13%
Capital Efficiency
Return on Invested Capital
10.8%
12.3%
8.1%
9.4%
9.3%
15.4%
7.8%
Return on Assets
11.6%
10.9%
7.6%
8.7%
7.3%
Return on Equity
28.7%
30.7%
31.9%
26.3%
21.3%
32.5%
56.6%
36.2%
35.7%
Return on Total Capital
19.8%
23.7%
21.8%
12.7%
14.1%
13.7%
11.4%
Return on Capital Employed
17.4%
17.5%
16.4%
13.1%
12.5%
Return on Tangible Assets
13.2%
7.1%
9.9%
14.9%
7.5%
Receivables Turnover
6
Days Sales Outstanding
56.4
54.6
53.9
57.7
56.2
60.9
60
63
59.2
58.6
58.7
Payables Turnover
9.7
11.1
9.1
11.5
9.9
11.9
13.1
Days Payables Outstanding
37.7
32.8
43.8
53.7
39.9
31.4
31.8
36.8
30.7
27.9
30.4
Inventory Turnover
45.1
39
33.6
40.6
43.6
49.6
50.9
54.2
Days Inventory Outstanding
9.4
9
7.4
7.2
Cash Conversion Cycle
26.7
29.8
19.5
25.3
37.8
35.6
33.3
35.2
38.1
36.3
Asset Turnover
0.5
0.6
Fixed Asset Turnover
0.9
0.8
Operating Cycle
64.4
62.6
63.3
68.6
65.2
69.2
67.4
70.2
65.9
66
66.7
CapEx to OCF
0.4
0.7
CapEx to Revenue
0.3
0.1
0.2
CapEx to Depreciation
1.4
1.7
1.6
Financial Health
Total Debt
15,212
14,495
12,413
12,012
10,306
10,231
11,961
11,747
9,440
7,790
8,162
Net Debt
14,700
14,038
12,050
11,906
10,162
10,029
11,909
11,704
9,088
7,478
7,983
Current Ratio
Quick Ratio
Cash Ratio
0
Debt Ratio
Assets to Equity
5
4.8
Cash Flow to Debt Ratio
Long-term Debt to Assets
Intangibles to Total Assets
Net Current Asset Value
-17,282
-16,292
-14,526
-14,398
-12,150
-11,306
-13,298
-12,969
-10,152
-8,979
-9,313
Goodwill / Assets
Debt / Equity
2.3
Total Debt / Capitalization
Long Term Debt / Capitalization
Long-Term Debt / Equity
4.4
5.1
Net Debt / EBITDA
1.8
EBIT / Interest Expense
EBITDA / Interest Expense
10.4
12.3
(EBITDA - Capex) / Interest Expense
Per Share
Revenue per Share
245.6
230.4
208.6
164
133.4
117
120.3
96.3
77.6
65.6
60.4
Basic EPS
39.7
31.5
19.1
12.2
15.2
15.9
Diluted EPS
38.9
38.7
35.3
29.7
15.1
Book Value per Share
138.2
129.5
118.3
99.5
82.3
62.3
49.3
18.8
15.3
Tangible Book Value per Share
24.3
22.1
-2.1
-17.4
-28.6
-32.8
-21.6
-26.8
-27.7
Cash per Share
7.9
6.9
1.9
Operating Cash Flow per Share
76.5
68.3
68.5
62.5
50.7
36.4
34.2
25.8
20.7
Free Cash Flow per Share
9.2
10.5
20.6
CapEx per Share
69.6
62
52
43.9
30.2
27.4
17
Weighted Avg. Shares Outstanding
65
66.3
70.7
72.7
77.3
82.7
84.6
87.2
95.2
Weighted Avg. Shares Outstanding Diluted
65.1
66.6
68.7
71
72.8
72.9
77.7
83.5
85.6
87.8
96.4
Common Size
SG&A to Revenue
10.7%
12%
11.7%
12.9%
Stock-based Comp to Revenue
0.8%
0.7%
1.1%
1.2%
1.3%
