JD.com, Inc. - NasdaqGS:JD
Profile
Price
USD$ 40.03
()
Market Cap
USD$ 55.43B
Shares Out
1439.726 M
Employees
517124
Dividends
Yield
2.15 %
Payout (TTM)
19.32 %
DPS (TTM)
2.976
DPS Growth 3Yr
0 %
DPS Growth 5Yr
0 %
DPS Growth 10Yr
0 %
FinancialHealth
Cash
-
Net Debt
USD$ -3.461B
Debt/Equity (TTM)
38.49 %
Returns(TTM)
ROA
5.42 %
ROE
15.45 %
ROCE
8.54 %
Valuation(TTM)
P/E
12.499
P/B
1.908
P/FCF
13.382 %
Margins(TTM)
Gross
14.13 %
Operating
2.89 %
Pre-Tax
3.87 %
Net
3.12 %
FCFPS
11.336 %
Growth(CAGR)
RevPS 3Yr
0.398 %
RevPS 5Yr
1.149 %
RevPS 10Yr
13.153 %
NetIncomePS 3Yr
-0.53 %
NetIncomePS 5Yr
9.878 %
NetIncomePS 10Yr
9.798 %
Last Price
USD$ 40.03
5D
-0.299%
1M
13.271%
3M
0.426%
1Y
78.785%
JD.com, Inc. (NASDAQ: JD) shows strong bullish indicators, including consistent profitability, substantial free cash flow, and revenue growth, particularly in lower-tier markets. The company benefits from a robust logistics network, government support, and a growing platform ecosystem with increased third-party merchant engagement. However, bearish concerns include macroeconomic uncertainty, intense competition, and potential profit margin pressures due to investments in user experience. Despite these challenges, JD.com’s long-term strategy focuses on sustainable growth and market share expansion, positioning it favorably for future success. Overall, it presents a compelling investment opportunity for long-term investors.
Valuation And Growth
Segments
Guidance and Outlook
Bulls - Bears Say
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 30.39 | 31.68 | 25.46 | 27.67 | 10.77 | 10.58 | 6.70 | 7.05 | 6.88 | 8.04 | 10.10 | 10.28 | 5.98 | 5.95 | 8.79 | 8.13 | 12.77 | 15.56 | 18.63 | 34.86 | 27.70 | 26.18 | 14.22 | 23.23 | 29.29 | 41.26 | 38.56 | 39.40 | 10.80 | 15.72 | 20.70 | 23.84 | 26.02 | 22.27 | 38.28 | 14.85 | 41.20 | 43.44 | 40.12 | 50.47 | 72.95 | 66.40 | 73.25 | 88.31 | 100.54 | 92.50 | 31.41 | 44.36 | 42.09 | 39.61 | 39.23 | 38.01 | 130.24 | 123.52 | 125.29 | 169.12 | 157.21 | - | 27.15 | 36.49 | 23.55 | 23.02 | 21.44 | 16.74 | 11.78 | 10.59 | 11.52 | 27.22 | 27.57 | 23.41 | 31.63 | 52.83 | 48.49 | 10.73 | 9.01 | 9.14 | 11.41 | 12.72 | 15.38 | 227.53 | 247.87 | 223.05 | 30.18 | - | - | - | - | - | - | - | - | 35.44 | 30.73 | 31.37 | 46.04 | 40.81 | 35.15 | 32.60 | 29.12 | 30.80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 38.76 | 40.27 | 33.00 | 35.58 | 12.78 | 12.59 | 8.50 | 8.58 | 8.40 | 9.63 | 13.31 | 13.68 | 10.82 | 10.78 | 13.82 | 13.12 | 21.36 | 24.47 | 27.90 | 47.61 | 39.33 | 37.57 | 20.08 | 31.51 | 38.39 | 51.43 | 48.49 | 49.40 | 14.60 | 19.70 | 24.86 | 28.64 | 30.91 | 27.01 | 50.09 | 19.05 | 51.83 | 54.18 | 50.70 | 61.54 | 91.29 | 84.25 | 91.62 | 107.42 | 120.95 | 112.05 | 36.16 | 51.07 | 46.31 | 43.75 | 43.36 | 42.10 | 153.38 | 146.03 | 147.96 | 195.63 | 182.23 | - | 29.58 | 40.47 | 25.36 | 24.82 | 23.20 | 18.12 | 12.92 | 11.70 | 12.65 | 28.81 | 29.17 | 24.81 | 34.03 | 59.37 | 54.56 | 11.18 | 9.42 | 9.55 | 12.42 | 13.78 | 16.53 | - | - | - | 32.89 | - | - | - | - | - | - | - | - | 36.25 | 31.48 | 32.13 | 47.41 | 42.05 | 36.64 | 34.04 | 30.50 | 32.21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 14.49 | 15.05 | 12.34 | 13.30 | 15.76 | 15.52 | 10.47 | 11.47 | 11.23 | 12.87 | 13.06 | 13.42 | 12.63 | 12.59 | 16.13 | 15.31 | 15.13 | 17.34 | 19.77 | 26.84 | 22.17 | 21.18 | 27.01 | 36.61 | 57.06 | 76.44 | 72.07 | 73.42 | 88.93 | 119.96 | 151.41 | 176.22 | 190.20 | 166.21 | 168.17 | 173.57 | 75.49 | 78.91 | 73.84 | 88.64 | 69.86 | 64.47 | 70.11 | 56.42 | 63.53 | 58.86 | 63.68 | 106.21 | 113.83 | 107.55 | 106.59 | 103.50 | 126.65 | 120.58 | 122.18 | 143.84 | 135.70 | 117.70 | 94.52 | 120.71 | 89.06 | 87.16 | 81.47 | 179.79 | 63.40 | 57.42 | 62.08 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM EPS | 12.73 | 13.23 | 10.84 | 11.69 | 14.93 | 14.70 | 9.92 | 12.04 | 11.79 | 13.51 | 13.45 | 12.76 | 10.97 | 10.93 | 14.01 | 13.30 | 13.52 | 15.49 | 17.66 | 23.34 | 19.28 | 18.42 | 38.38 | 47.15 | 230.66 | - | 291.33 | 296.78 | - | - | - | - | - | - | - | - | 28.40 | 29.69 | 27.78 | 33.35 | 22.13 | 20.43 | 22.21 | 14.19 | 15.98 | 14.80 | 15.94 | 17.38 | 34.37 | 32.47 | 32.18 | 31.25 | 40.04 | 38.12 | 38.63 | 113.01 | 106.62 | 96.25 | 36.51 | 34.31 | 107.14 | 104.86 | 98.02 | 90.84 | 51.21 | 46.37 | 50.14 | 88.13 | 89.25 | 75.90 | - | - | - | 176.00 | 148.24 | 150.36 | - | - | - | 242.56 | 263.46 | 237.96 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/BV | 1.81 | 1.88 | 1.54 | 1.66 | 1.96 | 1.93 | 1.30 | 1.31 | 1.28 | 1.47 | 1.39 | 1.31 | 1.13 | 1.13 | 1.44 | 1.37 | 1.31 | 1.50 | 1.71 | 2.10 | 1.74 | 1.66 | 1.81 | 2.22 | 2.33 | 3.13 | 2.95 | 3.00 | 1.94 | 2.61 | 3.30 | 2.85 | 3.07 | 2.68 | 2.92 | 2.74 | 3.33 | 3.48 | 3.26 | 3.91 | 3.62 | 3.34 | 3.63 | 3.81 | 4.29 | 3.97 | 4.18 | 4.56 | 6.56 | 6.20 | 6.14 | 5.97 | 6.25 | 5.95 | 6.03 | 7.84 | 7.40 | 6.68 | 5.36 | 5.04 | 5.30 | 5.18 | 4.84 | 4.49 | 4.47 | 4.05 | 4.38 | 4.36 | 4.42 | 3.76 | 5.04 | 5.02 | 4.61 | 3.86 | 3.25 | 3.30 | 3.87 | 4.29 | 5.14 | 5.92 | 6.43 | 5.81 | 6.51 | 7.22 | 8.67 | 9.06 | 7.62 | 6.89 | 7.19 | 7.32 | 8.03 | 12.40 | 10.76 | 10.98 | 10.16 | 9.01 | 8.21 | 7.63 | 6.83 | 7.22 | 6.36 | 6.39 | 6.22 | 6.43 | 6.31 | 7.31 | 7.45 | 7.72 | 6.08 | 6.16 | 7.63 | 7.26 | 6.38 | 6.02 | 5.98 | 7.56 | 7.81 | 7.71 | 7.58 | 6.64 | 6.11 | 5.49 | 5.11 | 5.20 | 4.72 | 5.10 | 6.31 | 75.49 | 75.30 | 66.03 |
P/Tangible BV | 2.55 | 2.65 | 2.17 | 2.34 | 2.81 | 2.76 | 1.87 | 1.85 | 1.81 | 2.08 | 1.94 | 1.84 | 1.61 | 1.61 | 2.06 | 1.96 | 1.90 | 2.18 | 2.48 | 3.05 | 2.52 | 2.41 | 2.62 | 3.22 | 3.39 | 4.54 | 4.28 | 4.36 | 2.65 | 3.57 | 4.51 | 3.85 | 4.15 | 3.63 | 3.46 | 3.24 | 3.91 | 4.08 | 3.82 | 4.59 | 4.23 | 3.90 | 4.24 | 4.52 | 5.09 | 4.72 | 4.93 | 5.37 | 8.11 | 7.66 | 7.59 | 7.37 | 7.63 | 7.26 | 7.36 | 10.45 | 9.86 | 8.90 | 7.29 | 6.85 | 7.38 | 7.23 | 6.75 | 6.26 | 6.43 | 5.82 | 6.30 | 6.40 | 6.48 | 5.51 | 8.00 | 7.97 | 7.33 | 5.88 | 4.96 | 5.03 | 5.88 | 6.53 | 7.83 | 9.38 | 10.18 | 9.20 | 10.71 | 11.87 | 14.34 | 14.98 | 12.60 | 11.39 | 10.68 | 10.87 | 11.93 | 23.74 | 20.62 | 21.04 | 20.87 | 18.52 | 16.44 | 15.27 | 13.68 | 14.45 | 11.82 | 11.89 | 11.58 | 8.40 | 8.24 | 9.55 | 9.78 | 10.12 | 8.45 | 8.56 | 10.61 | 10.09 | 8.96 | 8.46 | 8.40 | 10.55 | 10.89 | 10.75 | 10.59 | 9.24 | 8.56 | 7.69 | 7.16 | 7.28 | 6.70 | 7.24 | 8.95 | 145.58 | 145.22 | 127.34 |
TEV/LTM Total Revenue | 0.34 | 0.35 | 0.28 | 0.31 | 0.35 | 0.34 | 0.22 | 0.23 | 0.22 | 0.26 | 0.24 | 0.23 | 0.14 | 0.14 | 0.21 | 0.19 | 0.18 | 0.22 | 0.26 | 0.36 | 0.28 | 0.27 | 0.28 | 0.36 | 0.40 | 0.56 | 0.53 | 0.54 | 0.30 | 0.43 | 0.57 | 0.51 | 0.55 | 0.47 | 0.51 | 0.47 | 0.66 | 0.69 | 0.64 | 0.80 | 0.79 | 0.72 | 0.79 | 0.81 | 0.93 | 0.85 | 0.94 | 1.04 | 1.34 | 1.26 | 1.25 | 1.21 | 1.28 | 1.21 | 1.23 | 1.14 | 1.06 | 0.90 | 0.72 | 0.67 | 0.71 | 0.69 | 0.64 | 0.59 | 0.57 | 0.51 | 0.55 | 0.60 | 0.61 | 0.51 | 0.64 | 0.64 | 0.59 | 0.56 | 0.47 | 0.47 | 0.51 | 0.57 | 0.69 | 0.80 | 0.87 | 0.78 | 0.91 | 1.01 | 1.32 | 1.37 | 1.15 | 1.04 | 1.13 | 1.15 | 1.27 | 1.55 | 1.34 | 1.37 | 1.32 | 1.17 | 1.21 | 1.12 | 1.00 | 1.06 | 1.10 | 1.11 | 1.08 | 0.90 | 0.88 | 1.03 | 1.18 | 1.22 | 1.27 | 1.29 | 1.63 | 1.54 | 1.45 | 1.35 | 1.34 | 1.97 | 2.04 | 2.01 | 2.23 | 1.93 | 2.02 | 1.78 | 1.64 | 1.67 | 1.49 | 1.64 | 2.10 | 2.42 | 2.41 | 2.11 |
Market Cap/LTM Total Revenue | 0.37 | 0.38 | 0.32 | 0.34 | 0.39 | 0.39 | 0.26 | 0.26 | 0.26 | 0.30 | 0.29 | 0.28 | 0.24 | 0.24 | 0.31 | 0.29 | 0.27 | 0.31 | 0.35 | 0.42 | 0.35 | 0.33 | 0.37 | 0.45 | 0.48 | 0.65 | 0.61 | 0.62 | 0.39 | 0.53 | 0.66 | 0.59 | 0.63 | 0.55 | 0.63 | 0.59 | 0.79 | 0.82 | 0.77 | 0.94 | 0.92 | 0.85 | 0.92 | 0.90 | 1.01 | 0.93 | 1.05 | 1.15 | 1.43 | 1.35 | 1.34 | 1.30 | 1.38 | 1.31 | 1.33 | 1.17 | 1.09 | 0.94 | 0.76 | 0.71 | 0.74 | 0.73 | 0.68 | 0.63 | 0.61 | 0.55 | 0.60 | 0.60 | 0.61 | 0.52 | 0.65 | 0.65 | 0.60 | 0.56 | 0.48 | 0.48 | 0.54 | 0.60 | 0.72 | 0.83 | 0.90 | 0.81 | 0.94 | 1.04 | 1.34 | 1.40 | 1.18 | 1.06 | 1.17 | 1.19 | 1.30 | 1.56 | 1.36 | 1.39 | 1.33 | 1.18 | 1.23 | 1.15 | 1.03 | 1.09 | 1.14 | 1.15 | 1.12 | 0.97 | 0.95 | 1.10 | 1.25 | 1.30 | 1.39 | 1.40 | 1.74 | 1.65 | 1.60 | 1.51 | 1.50 | 2.17 | 2.24 | 2.21 | 2.47 | 2.16 | 2.30 | 2.07 | 1.93 | 1.96 | 1.81 | 1.96 | 2.42 | 2.47 | 2.47 | 2.16 |
TEV/LTM EBITDA | 6.11 | 6.37 | 5.12 | 5.56 | 6.68 | 6.56 | 4.16 | 4.69 | 4.58 | 5.36 | 4.97 | 5.09 | 3.12 | 3.10 | 4.59 | 4.24 | 4.15 | 5.06 | 6.06 | 9.45 | 7.51 | 7.10 | 8.28 | 11.97 | 16.30 | 22.96 | 21.46 | 21.92 | 18.04 | 26.26 | 34.59 | 35.25 | 38.48 | 32.93 | 33.64 | 38.55 | 30.50 | 32.17 | 29.71 | 37.37 | 30.59 | 27.84 | 30.71 | 21.89 | 24.92 | 22.92 | 24.88 | 36.67 | 38.72 | 36.44 | 36.09 | 34.97 | 37.68 | 35.74 | 36.25 | 46.31 | 43.05 | 37.12 | 29.57 | 42.92 | 28.20 | 27.57 | 25.68 | 25.18 | 27.67 | 24.86 | 27.05 | 38.45 | 38.94 | 33.07 | 160.24 | - | - | - | - | - | - | - | - | - | - | - | 229.85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | 9.75 | 10.16 | 8.17 | 8.88 | 10.89 | 10.70 | 6.78 | 7.92 | 7.73 | 9.05 | 8.53 | 8.27 | 5.51 | 5.48 | 8.10 | 7.50 | 7.44 | 9.07 | 10.87 | 18.86 | 14.98 | 14.16 | 18.06 | 23.56 | 61.59 | 86.76 | 81.09 | 82.84 | - | - | - | - | - | - | - | - | 137.12 | 144.60 | 133.54 | 167.99 | 85.13 | 77.49 | 85.48 | 40.75 | 46.40 | 42.69 | 46.64 | 51.60 | 71.06 | 66.87 | 66.23 | 64.17 | 75.70 | 71.80 | 72.83 | 165.29 | 153.64 | 131.05 | 122.90 | 115.15 | 124.80 | 122.01 | 113.63 | 104.84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 9.54 | 9.54 | 9.54 | 9.54 | 9.18 | 9.18 | 9.18 | 8.85 | 8.85 | 8.85 | 8.77 | 8.77 | 8.71 | 8.71 | 8.71 | 8.71 | 8.59 | 8.59 | 8.59 | 8.27 | 8.27 | 8.03 | 8.03 | 8.03 | 7.81 | 7.81 | 7.81 | 7.50 | 7.50 | 7.50 | 7.50 | 7.35 | 7.35 | 7.36 | 7.36 | 7.36 | 7.29 | 7.29 | 7.29 | 7.48 | 7.48 | 7.48 | 7.48 | 7.92 | 7.92 | 8.10 | 8.10 | 8.10 | 8.24 | 8.24 | 8.24 | 8.15 | 8.15 | 8.15 | 8.15 | 8.22 | 8.22 | 8.23 | 8.23 | 8.23 | 8.27 | 8.27 | 8.27 | 8.76 | 8.76 | 8.76 | 8.76 | 7.68 | 7.68 | 7.35 | 7.35 | 7.35 | 7.41 | 7.41 | 7.41 | 7.36 | 7.36 | 7.36 | 7.36 | 7.39 | 7.39 | 6.89 | 6.89 | 6.89 | 7.76 | 7.76 | 7.76 | 8.12 | 8.12 | 8.12 | 8.12 | 7.51 | 7.51 | 7.20 | 7.20 | 7.20 | 6.82 | 6.82 | 6.82 | 6.91 | 6.91 | 6.91 | 6.91 | 6.57 | 6.57 | 6.00 | 6.00 | 6.00 | 5.96 | 5.96 | 5.96 | 5.75 | 5.75 | 5.75 | 5.75 | 5.35 | 5.35 | 5.23 | 5.23 | 5.23 | 4.38 | 4.38 | 4.38 | 4.48 | 4.48 | 4.48 | 4.48 | 4.38 | 4.38 | 4.55 |
SG&A Margin | 4.74 | 4.74 | 4.74 | 4.74 | 4.63 | 4.63 | 4.63 | 4.59 | 4.59 | 4.59 | 4.60 | 4.60 | 4.65 | 4.65 | 4.65 | 4.65 | 4.65 | 4.65 | 4.65 | 4.59 | 4.59 | 4.67 | 4.67 | 4.67 | 4.90 | 4.90 | 4.90 | 5.08 | 5.08 | 5.08 | 5.08 | 5.29 | 5.29 | 5.29 | 5.29 | 5.29 | 5.07 | 5.07 | 5.07 | 4.89 | 4.89 | 4.89 | 4.89 | 4.60 | 4.60 | 4.50 | 4.50 | 4.50 | 4.46 | 4.46 | 4.46 | 4.53 | 4.53 | 4.53 | 4.53 | 4.71 | 4.71 | 4.81 | 4.81 | 4.81 | 4.76 | 4.76 | 4.76 | 5.58 | 5.58 | 5.58 | 5.58 | 5.19 | 5.19 | 5.28 | 5.28 | 5.28 | 5.70 | 5.70 | 5.70 | 5.71 | 5.71 | 5.71 | 5.71 | 5.77 | 5.77 | 5.28 | 5.28 | 5.28 | 5.89 | 5.89 | 5.89 | 6.33 | 6.33 | 6.33 | 6.33 | 5.76 | 5.76 | 5.96 | 5.96 | 5.96 | 5.99 | 5.99 | 5.99 | 6.44 | 6.44 | 6.44 | 6.44 | 6.52 | 6.52 | 5.83 | 5.83 | 5.83 | 5.95 | 5.95 | 5.95 | 5.81 | 5.81 | 5.81 | 5.81 | 5.76 | 5.76 | 8.68 | 8.68 | 8.68 | 8.18 | 8.18 | 8.18 | 8.68 | 8.68 | 8.68 | 8.68 | 8.72 | 8.72 | 4.00 |
EBITDA Margin | 4.08 | 4.08 | 4.08 | 4.08 | 3.86 | 3.86 | 3.86 | 3.56 | 3.56 | 3.56 | 3.43 | 3.43 | 3.28 | 3.28 | 3.28 | 3.28 | 3.10 | 3.10 | 3.10 | 2.80 | 2.80 | 2.44 | 2.44 | 2.44 | 1.94 | 1.94 | 1.94 | 1.41 | 1.41 | 1.41 | 1.41 | 1.06 | 1.06 | 1.01 | 1.01 | 1.01 | 0.99 | 0.99 | 0.99 | 1.34 | 1.34 | 1.34 | 1.34 | 2.03 | 2.03 | 2.25 | 2.25 | 2.25 | 2.42 | 2.42 | 2.42 | 2.24 | 2.24 | 2.24 | 2.24 | 1.97 | 1.97 | 1.90 | 1.90 | 1.90 | 1.94 | 1.94 | 1.94 | 1.39 | 1.39 | 1.39 | 1.39 | 1.10 | 1.10 | 0.64 | 0.64 | 0.64 | 0.81 | 0.81 | 0.81 | 0.50 | 0.50 | 0.50 | 0.50 | 0.70 | 0.70 | 0.93 | 0.93 | 0.93 | 1.21 | 1.21 | 1.21 | 1.07 | 1.07 | 1.07 | 1.07 | 1.35 | 1.35 | 0.84 | 0.84 | 0.84 | 0.11 | 0.11 | 0.11 | -0.36 | -0.36 | -0.36 | -0.36 | -0.58 | -0.58 | -0.06 | -0.06 | -0.06 | -0.82 | -0.82 | -0.82 | -0.26 | -0.26 | -0.26 | -0.26 | -0.65 | -0.65 | -3.61 | -3.61 | -3.61 | -4.11 | -4.11 | -4.11 | -5.19 | -5.19 | -5.19 | -5.19 | -5.25 | -5.25 | -0.41 |
EBIT Margin | 3.28 | 3.28 | 3.28 | 3.28 | 3.07 | 3.07 | 3.07 | 2.78 | 2.78 | 2.78 | 2.67 | 2.67 | 2.53 | 2.53 | 2.53 | 2.53 | 2.37 | 2.37 | 2.37 | 2.09 | 2.09 | 1.75 | 1.75 | 1.75 | 1.29 | 1.29 | 1.29 | 0.77 | 0.77 | 0.77 | 0.77 | 0.43 | 0.43 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 | 0.36 | 0.62 | 0.62 | 0.62 | 0.62 | 1.24 | 1.24 | 1.43 | 1.43 | 1.43 | 1.58 | 1.58 | 1.58 | 1.36 | 1.36 | 1.36 | 1.36 | 1.04 | 1.04 | 0.89 | 0.89 | 0.89 | 0.82 | 0.82 | 0.82 | 0.36 | 0.36 | 0.36 | 0.36 | -0.30 | -0.30 | -0.56 | -0.56 | -0.56 | -0.74 | -0.74 | -0.74 | -0.51 | -0.51 | -0.51 | -0.51 | -0.39 | -0.39 | -0.23 | -0.23 | -0.23 | 0.13 | 0.13 | 0.13 | -0.16 | -0.16 | -0.16 | -0.16 | 0.10 | 0.10 | -0.48 | -0.48 | -0.48 | -1.04 | -1.04 | -1.04 | -1.55 | -1.55 | -1.55 | -1.55 | -1.89 | -1.89 | -1.44 | -1.44 | -1.44 | -1.84 | -1.84 | -1.84 | -1.85 | -1.85 | -1.85 | -1.85 | -2.15 | -2.15 | -5.05 | -5.05 | -5.05 | -5.29 | -5.29 | -5.29 | -5.57 | -5.57 | -5.57 | -5.57 | -5.66 | -5.66 | -0.83 |
Earnings from Cont. Ops Margin | 3.19 | 3.19 | 3.19 | 3.19 | 2.81 | 2.81 | 2.81 | 2.22 | 2.22 | 2.22 | 2.14 | 2.14 | 2.29 | 2.29 | 2.29 | 2.29 | 2.08 | 2.08 | 2.08 | 1.85 | 1.85 | 0.93 | 0.93 | 0.93 | 0.11 | 0.11 | 0.11 | -0.81 | -0.81 | -0.81 | -0.81 | -1.18 | -1.18 | -0.47 | -0.47 | -0.47 | 2.79 | 2.79 | 2.79 | 4.21 | 4.21 | 4.21 | 4.21 | 6.47 | 6.47 | 6.62 | 6.62 | 6.62 | 4.13 | 4.13 | 4.13 | 3.31 | 3.31 | 3.31 | 3.31 | 0.95 | 0.95 | 2.06 | 2.06 | 2.06 | 0.64 | 0.64 | 0.64 | 1.13 | 1.13 | 1.13 | 1.13 | 0.61 | 0.61 | -0.61 | -0.61 | -0.61 | 0.25 | 0.25 | 0.25 | -0.19 | -0.19 | -0.19 | -0.19 | 0.30 | 0.30 | -0.01 | -0.01 | -0.01 | -0.10 | -0.10 | -0.10 | -0.76 | -0.76 | -0.76 | -0.76 | -0.32 | -0.32 | -0.79 | -0.79 | -0.79 | -3.48 | -3.48 | -3.48 | -4.21 | -4.21 | -4.21 | -4.21 | -4.67 | -4.67 | -4.28 | -4.28 | -4.28 | -1.37 | -1.37 | -1.37 | -1.26 | -1.26 | -1.26 | -1.26 | -1.48 | -1.48 | -4.34 | -4.34 | -4.34 | -4.63 | -4.63 | -4.63 | -4.93 | -4.93 | -4.93 | -4.93 | -4.93 | -4.93 | -0.07 |
Net Income Margin | 3.12 | 3.12 | 3.12 | 3.12 | 2.81 | 2.81 | 2.81 | 2.27 | 2.27 | 2.27 | 2.23 | 2.23 | 2.22 | 2.22 | 2.22 | 2.22 | 2.04 | 2.04 | 2.04 | 1.87 | 1.87 | 0.99 | 0.99 | 0.99 | 0.21 | 0.21 | 0.21 | -0.66 | -0.66 | -0.66 | -0.66 | -1.03 | -1.03 | -0.37 | -0.37 | -0.37 | 2.88 | 2.88 | 2.88 | 4.24 | 4.24 | 4.24 | 4.24 | 6.47 | 6.47 | 6.62 | 6.62 | 6.62 | 4.15 | 4.15 | 4.15 | 3.33 | 3.33 | 3.33 | 3.33 | 0.99 | 0.99 | 2.11 | 2.11 | 2.11 | 0.69 | 0.69 | 0.69 | 1.20 | 1.20 | 1.20 | 1.20 | 0.68 | 0.68 | -0.54 | -0.54 | -0.54 | 0.32 | 0.32 | 0.32 | -0.14 | -0.14 | -0.14 | -0.14 | 0.29 | 0.29 | -0.04 | -0.04 | -0.04 | -0.29 | -0.29 | -0.29 | -0.94 | -0.94 | -0.94 | -0.94 | -0.95 | -0.95 | -1.47 | -1.47 | -1.47 | -4.04 | -4.04 | -4.04 | -4.28 | -4.28 | -4.28 | -4.28 | -4.69 | -4.69 | -5.03 | -5.03 | -5.03 | -1.37 | -1.37 | -1.37 | -1.26 | -1.26 | -1.26 | -1.26 | -1.48 | -1.48 | -4.34 | -4.34 | -4.34 | -4.63 | -4.63 | -4.63 | -4.93 | -4.93 | -4.93 | -4.93 | -4.93 | -4.93 | -0.07 |
Levered Free Cash Flow Margin | 0.96 | 0.96 | 0.96 | 0.96 | 3.06 | 3.06 | 3.06 | 3.08 | 3.08 | 3.08 | 2.16 | 2.16 | 2.24 | 2.24 | 2.24 | 2.24 | 1.27 | 1.27 | 1.27 | 0.65 | 0.65 | 1.84 | 1.84 | 1.84 | 1.26 | 1.26 | 1.26 | 2.67 | 2.67 | 2.67 | 2.67 | 2.05 | 2.05 | 1.26 | 1.26 | 1.26 | 1.44 | 1.44 | 1.44 | 1.00 | 1.00 | 1.00 | 1.00 | 0.93 | 0.93 | 2.89 | 2.89 | 2.89 | 3.08 | 3.08 | 3.08 | 0.90 | 0.90 | 0.90 | 0.90 | 0.97 | 0.97 | 2.57 | 2.57 | 2.57 | 3.68 | 3.68 | 3.68 | 4.73 | 4.73 | 4.73 | 4.73 | 2.35 | 2.35 | 1.92 | 1.92 | 1.92 | 2.01 | 2.01 | 2.01 | 4.35 | 4.35 | 4.35 | 4.35 | 1.17 | 1.17 | 2.84 | 2.84 | 2.84 | -0.76 | -0.76 | -0.76 | -0.66 | -0.66 | -0.66 | -0.66 | 4.29 | 4.29 | 0.53 | 0.53 | 0.53 | 3.80 | 3.80 | 3.80 | -1.56 | -1.56 | -1.56 | -1.56 | -3.56 | -3.56 | -1.09 | -1.09 | -1.09 | -1.00 | -1.00 | -1.00 | - | - | - | - | - | - | -0.29 | -0.29 | -0.29 | -0.24 | -0.24 | -0.24 | - | - | - | - | - | - | 2.60 |
Unlevered Free Cash Flow Margin | 1.12 | 1.12 | 1.12 | 1.12 | 3.22 | 3.22 | 3.22 | 3.24 | 3.24 | 3.24 | 2.33 | 2.33 | 2.39 | 2.39 | 2.39 | 2.39 | 1.42 | 1.42 | 1.42 | 0.79 | 0.79 | 1.96 | 1.96 | 1.96 | 1.37 | 1.37 | 1.37 | 2.76 | 2.76 | 2.76 | 2.76 | 2.13 | 2.13 | 1.34 | 1.34 | 1.34 | 1.51 | 1.51 | 1.51 | 1.08 | 1.08 | 1.08 | 1.08 | 1.01 | 1.01 | 2.98 | 2.98 | 2.98 | 3.17 | 3.17 | 3.17 | 0.98 | 0.98 | 0.98 | 0.98 | 1.04 | 1.04 | 2.65 | 2.65 | 2.65 | 3.75 | 3.75 | 3.75 | 4.81 | 4.81 | 4.81 | 4.81 | 2.45 | 2.45 | 2.03 | 2.03 | 2.03 | 2.15 | 2.15 | 2.15 | 4.51 | 4.51 | 4.51 | 4.51 | 1.32 | 1.32 | 3.01 | 3.01 | 3.01 | -0.52 | -0.52 | -0.52 | -0.62 | -0.62 | -0.62 | -0.62 | 4.46 | 4.46 | 0.68 | 0.68 | 0.68 | 3.82 | 3.82 | 3.82 | -1.50 | -1.50 | -1.50 | -1.50 | -3.52 | -3.52 | -1.07 | -1.07 | -1.07 | -0.99 | -0.99 | -0.99 | - | - | - | - | - | - | -0.27 | -0.27 | -0.27 | -0.22 | -0.22 | -0.22 | - | - | - | - | - | - | 2.61 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | US$ 153999.06 | - | - | US$ 152429.56 | - | - | US$ 154721.31 | - | - | US$ 152320.91 | - | - | US$ 150827.99 | - | - | US$ 147553.75 | - | - | US$ 147388.25 | - | - | US$ 146924.69 | - | - | US$ 144180.79 | - | - | US$ 140694.29 | - | - | US$ 138756.48 | - | - | US$ 133633.67 | - | - | US$ 126390.38 | - | - | US$ 120142.01 | - | - | US$ 112734.74 | - | - | US$ 104734.23 | - | - | US$ 97200.88 | - | - | US$ 91671.85 | - | - | US$ 84541.65 | - | - | US$ 81013.36 | - | - | US$ 75978.74 | - | - | US$ 71755.32 | - | - | US$ 67824.70 | - | - | US$ 64882.21 | - | - | US$ 61418.16 | - | - | US$ 58466.00 | - | - | US$ 54380.97 | - | - | US$ 50882.86 | - | - | US$ 46563.99 | - | - | US$ 43581.97 | - | - | US$ 39256.06 | - | - | US$ 36272.09 | - | - | US$ 32787.26 | - | - | US$ 30603.45 | - | - | US$ 27890.37 | - | - | US$ 25424.08 | - | - | US$ 22665.66 | - | - | US$ 20545.34 | - | - | US$ 18113.65 | - | - | US$ 16149.97 | - | - | US$ 14100.07 | - | - | US$ 12559.02 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 12.04 % | 12.04 % | 12.04 % | 12.04 % | 10.81 % | 10.81 % | 10.81 % | 8.69 % | 8.69 % | 8.69 % | 8.15 % | 8.15 % | 8.66 % | 8.66 % | 8.66 % | 8.66 % | 8.27 % | 8.27 % | 8.27 % | 7.33 % | 7.33 % | 3.72 % | 3.72 % | 3.72 % | 0.44 % | 0.44 % | 0.44 % | -3.22 % | -3.22 % | -3.22 % | -3.22 % | -4.83 % | -4.83 % | -1.91 % | -1.91 % | -1.91 % | 11.85 % | 11.85 % | 11.85 % | 17.75 % | 17.75 % | 17.75 % | 17.75 % | 31.53 % | 31.53 % | 30.62 % | 30.62 % | 30.62 % | 21.29 % | 21.29 % | 21.29 % | 17.68 % | 17.68 % | 17.68 % | 17.68 % | 6.11 % | 6.11 % | 13.40 % | 13.40 % | 13.40 % | 3.98 % | 3.98 % | 3.98 % | 7.17 % | 7.17 % | 7.17 % | 7.17 % | 3.88 % | 3.88 % | -4.33 % | -4.33 % | -4.33 % | 1.69 % | 1.69 % | 1.69 % | -1.27 % | -1.27 % | -1.27 % | -1.27 % | 2.11 % | 2.11 % | -0.04 % | -0.04 % | -0.04 % | -0.71 % | -0.71 % | -0.71 % | -4.90 % | -4.90 % | -4.90 % | -4.90 % | -2.27 % | -2.27 % | -5.69 % | -5.69 % | -5.69 % | -20.56 % | -20.56 % | -20.56 % | -22.14 % | -22.14 % | -22.14 % | -22.14 % | -25.19 % | -25.19 % | -22.70 % | -22.70 % | -22.70 % | -5.92 % | -5.92 % | -5.92 % | -4.93 % | -4.93 % | -4.93 % | -4.93 % | -8.26 % | -8.26 % | -21.38 % | -21.38 % | -21.38 % | -19.73 % | -19.73 % | -19.73 % | - | - | - | - | - | - | -0.64 % |
Return on Assets | 3.63 % | 3.63 % | 3.63 % | 3.63 % | 3.37 % | 3.37 % | 3.37 % | 3.32 % | 3.32 % | 3.32 % | 2.95 % | 2.95 % | 2.84 % | 2.84 % | 2.84 % | 2.84 % | 2.74 % | 2.74 % | 2.74 % | 2.57 % | 2.57 % | 2.10 % | 2.10 % | 2.10 % | 1.56 % | 1.56 % | 1.56 % | 0.94 % | 0.94 % | 0.94 % | 0.94 % | 0.57 % | 0.57 % | 0.46 % | 0.46 % | 0.46 % | 0.48 % | 0.48 % | 0.48 % | 0.80 % | 0.80 % | 0.80 % | 0.80 % | 1.83 % | 1.83 % | 1.96 % | 1.96 % | 1.96 % | 2.20 % | 2.20 % | 2.20 % | 1.85 % | 1.85 % | 1.85 % | 1.85 % | 1.64 % | 1.64 % | 1.36 % | 1.36 % | 1.36 % | 1.21 % | 1.21 % | 1.21 % | 0.50 % | 0.50 % | 0.50 % | 0.50 % | -0.46 % | -0.46 % | -0.83 % | -0.83 % | -0.83 % | -1.03 % | -1.03 % | -1.03 % | -0.66 % | -0.66 % | -0.66 % | -0.66 % | -0.52 % | -0.52 % | -0.30 % | -0.30 % | -0.30 % | 0.16 % | 0.16 % | 0.16 % | -0.19 % | -0.19 % | -0.19 % | -0.19 % | 0.13 % | 0.13 % | -0.64 % | -0.64 % | -0.64 % | -1.33 % | -1.33 % | -1.33 % | -1.95 % | -1.95 % | -1.95 % | -1.95 % | -2.78 % | -2.78 % | -2.15 % | -2.15 % | -2.15 % | -2.49 % | -2.49 % | -2.49 % | -2.33 % | -2.33 % | -2.33 % | -2.33 % | - | - | -7.84 % | -7.84 % | -7.84 % | -7.39 % | -7.39 % | -7.39 % | - | - | - | - | - | - | -1.65 % |
Return on Capital | 6.10 % | 6.10 % | 6.10 % | 6.10 % | 5.77 % | 5.77 % | 5.77 % | 5.49 % | 5.49 % | 5.49 % | 5.13 % | 5.13 % | 4.81 % | 4.81 % | 4.81 % | 4.81 % | 4.73 % | 4.73 % | 4.73 % | 4.22 % | 4.22 % | 3.70 % | 3.70 % | 3.70 % | 2.64 % | 2.64 % | 2.64 % | 1.64 % | 1.64 % | 1.64 % | 1.64 % | 0.93 % | 0.93 % | 0.79 % | 0.79 % | 0.79 % | 0.82 % | 0.82 % | 0.82 % | 1.40 % | 1.40 % | 1.40 % | 1.40 % | 3.14 % | 3.14 % | 3.59 % | 3.59 % | 3.59 % | 4.24 % | 4.24 % | 4.24 % | 3.72 % | 3.72 % | 3.72 % | 3.72 % | 3.28 % | 3.28 % | 3.03 % | 3.03 % | 3.03 % | 2.62 % | 2.62 % | 2.62 % | 1.15 % | 1.15 % | 1.15 % | 1.15 % | -0.95 % | -0.95 % | -1.94 % | -1.94 % | -1.94 % | -2.27 % | -2.27 % | -2.27 % | -1.51 % | -1.51 % | -1.51 % | -1.51 % | -1.12 % | -1.12 % | -0.76 % | -0.76 % | -0.76 % | 0.36 % | 0.36 % | 0.36 % | -0.40 % | -0.40 % | -0.40 % | -0.40 % | 0.27 % | 0.27 % | -1.59 % | -1.59 % | -1.59 % | -2.84 % | -2.84 % | -2.84 % | -3.94 % | -3.94 % | -3.94 % | -3.94 % | -5.53 % | -5.53 % | -4.26 % | -4.26 % | -4.26 % | -4.58 % | -4.58 % | -4.58 % | -4.30 % | -4.30 % | -4.30 % | -4.30 % | -7.34 % | -7.34 % | -14.63 % | -14.63 % | -14.63 % | -13.27 % | -13.27 % | -13.27 % | - | - | - | - | - | - | -4.15 % |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 1.80 % | 2.19 % | 2.03 % | 1.90 % | 1.90 % | 2.81 % | 2.88 % | 2.94 % | 2.57 % | 2.63 % | 2.77 % | 2.74 % | 2.75 % | 2.15 % | 2.26 % | 2.44 % | 2.13 % | 1.87 % | 1.50 % | 1.82 % | 1.90 % | 1.74 % | 1.41 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Buyback Yield/Market Cap | - | 7.88 % | 7.88 % | 7.88 % | 6.93 % | 6.93 % | 6.93 % | 2.53 % | 2.53 % | 2.53 % | 2.61 % | -0.06 % | -0.51 % | -0.51 % | -0.51 % | -0.51 % | -0.74 % | -0.74 % | -0.74 % | -2.02 % | -2.02 % | -2.02 % | -1.98 % | -2.07 % | -1.91 % | -1.91 % | -1.91 % | -0.79 % | -0.60 % | -0.60 % | -0.60 % | 0.74 % | 0.74 % | 0.74 % | 0.56 % | 1.01 % | 0.89 % | 0.89 % | 0.89 % | -0.22 % | 0.53 % | 0.53 % | 0.53 % | 0.87 % | -0.40 % | -5.73 % | -5.69 % | -6.13 % | -6.14 % | -6.14 % | -6.14 % | -6.14 % | -6.97 % | -6.97 % | -6.97 % | -7.41 % | -6.05 % | -0.71 % | -0.95 % | -1.04 % | -0.90 % | -0.92 % | -0.92 % | -0.92 % | -0.87 % | -0.87 % | -0.87 % | -1.80 % | -1.80 % | -1.80 % | -1.43 % | -1.24 % | -1.24 % | -1.60 % | -1.60 % | -1.60 % | -1.61 % | -1.61 % | -1.61 % | -0.55 % | -0.55 % | -0.55 % | -0.60 % | -0.79 % | -0.63 % | -0.24 % | -0.24 % | -0.24 % | 1.40 % | 1.40 % | 1.40 % | -3.45 % | -3.45 % | -3.45 % | -3.44 % | -3.44 % | -3.84 % | -3.84 % | -3.84 % | -3.84 % | -5.68 % | -5.68 % | -5.68 % | -0.33 % | -0.33 % | -0.33 % | -0.38 % | -0.38 % | -0.42 % | -0.42 % | -0.42 % | -0.42 % | -25.35 % | -25.35 % | -25.35 % | -25.49 % | -25.49 % | -25.58 % | -25.43 % | -25.43 % | -25.10 % | -25.10 % | -25.10 % | -25.10 % | -0.07 % | -0.07 % | -0.07 % | -0.07 % | -0.07 % | - |
Dividend/TEV | - | 1.96 % | 2.43 % | 2.24 % | 2.14 % | 2.14 % | 3.39 % | 3.33 % | 3.41 % | 2.92 % | 3.22 % | 3.42 % | 4.64 % | 4.66 % | 3.16 % | 3.41 % | 3.66 % | 3.00 % | 2.51 % | 1.77 % | 2.23 % | 2.36 % | 2.30 % | 1.76 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Buyback/TEV | - | 8.60 % | 8.74 % | 8.67 % | 7.81 % | 7.82 % | 8.34 % | 2.92 % | 2.93 % | 2.87 % | 3.19 % | -0.08 % | -0.87 % | -0.87 % | -0.75 % | -0.77 % | -1.10 % | -1.04 % | -0.99 % | -2.39 % | -2.48 % | -2.51 % | -2.62 % | -2.59 % | -2.30 % | -2.19 % | -2.21 % | -0.91 % | -0.79 % | -0.73 % | -0.70 % | 0.86 % | 0.85 % | 0.87 % | 0.70 % | 1.26 % | 1.07 % | 1.06 % | 1.07 % | -0.25 % | 0.62 % | 0.63 % | 0.62 % | 0.95 % | -0.43 % | -6.27 % | -6.36 % | -6.77 % | -6.56 % | -6.59 % | -6.59 % | -6.61 % | -7.49 % | -7.52 % | -7.51 % | -7.62 % | -6.24 % | -0.74 % | -1.01 % | -1.10 % | -0.94 % | -0.97 % | -0.98 % | -0.98 % | -0.94 % | -0.95 % | -0.94 % | -1.81 % | -1.81 % | -1.81 % | -1.46 % | -1.26 % | -1.26 % | -1.63 % | -1.63 % | -1.63 % | -1.70 % | -1.69 % | -1.68 % | -0.57 % | -0.57 % | -0.57 % | -0.62 % | -0.81 % | -0.64 % | -0.25 % | -0.25 % | -0.25 % | 1.44 % | 1.44 % | 1.44 % | -3.48 % | -3.49 % | -3.49 % | -3.47 % | -3.47 % | -3.92 % | -3.93 % | -3.94 % | -3.93 % | -5.91 % | -5.91 % | -5.91 % | -0.36 % | -0.36 % | -0.35 % | -0.40 % | -0.40 % | -0.46 % | -0.46 % | -0.45 % | -0.46 % | -28.04 % | -28.22 % | -28.24 % | -28.14 % | -28.05 % | -28.18 % | -28.14 % | -28.55 % | -28.68 % | -29.15 % | -29.51 % | -29.42 % | -0.08 % | -0.08 % | -0.08 % | -0.07 % | -0.07 % | - |
Free Cash Flow Yield/Market Cap | - | 0.32 % | 0.37 % | 0.35 % | 0.31 % | 0.32 % | 7.81 % | 7.66 % | 7.83 % | 6.83 % | 7.01 % | 7.19 % | -0.01 % | -0.01 % | -0.01 % | 14.32 % | 15.46 % | 13.49 % | -0.59 % | -0.48 % | -0.58 % | -0.60 % | -0.55 % | -0.45 % | 0.77 % | 0.57 % | 0.61 % | -1.43 % | -2.19 % | -1.63 % | -2.23 % | -2.42 % | -2.24 % | -2.56 % | -2.33 % | -2.48 % | -4.08 % | -3.90 % | -4.17 % | -3.02 % | -3.25 % | -3.52 % | -2.38 % | -2.65 % | -2.35 % | -2.54 % | -2.43 % | -2.22 % | -1.47 % | -1.56 % | -1.57 % | -0.46 % | -0.48 % | -0.50 % | -1.43 % | -1.77 % | -1.90 % | -2.21 % | -2.79 % | -2.97 % | -0.14 % | -0.14 % | -0.16 % | 0.24 % | 0.25 % | 0.28 % | 0.55 % | 0.56 % | 0.55 % | 0.65 % | 0.56 % | 0.56 % | -1.82 % | -2.03 % | -2.41 % | -0.44 % | -0.39 % | -0.36 % | -4.78 % | -4.23 % | -3.89 % | -4.31 % | -4.15 % | -3.74 % | -2.70 % | -2.60 % | -3.09 % | -10.16 % | -10.15 % | -9.97 % | -10.18 % | -9.48 % | -10.91 % | -10.69 % | -12.21 % | -13.77 % | -12.04 % | -12.96 % |