22.14EUR -0.94% (-0.21)
Over 1Y: -17.6%
Five questions, each answered by the measures under it. Every figure is the company's own; the bar beside it is where that figure sits among the companies read here — the top fifth, the bottom fifth, or somewhere between. Not among all listed companies, and for a valuation multiple the low end is the good end.
How much of the revenue is really kept — and what did it take to earn it?
5 of 17 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
What does the price ask for what the company earns, owns and pays out?
2 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
How predictable is the revenue, and how much of it is already committed?
2 of 7 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
Can the balance sheet absorb a bad year?
3 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
Is the business getting bigger, and is it getting more profitable?
4 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
As the company reported it, one row per year, straight from the filings.
| Fiscal year | Ends | Revenue |
|---|---|---|
| 2021 | 2021-11-30 | 760,000,000 |
| 2022 | 2022-11-30 | 3,941,000,000 |
| 2023 | 2023-11-30 | 7,982,000,000 |
| 2024 | 2024-11-30 | 9,413,000,000 |
| 2025 | 2025-11-30 | 10,019,000,000 |
The figures themselves rather than their scores — what somebody looking up 3B5.F on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 19.31 |
| current ratio | 0.4 |
| current ratio reported | 0.4 |
| ebit yoy | 18.07 |
| ev ebit | 6.2 |
| ev owner earnings | 6.99 |
| ev sales | 1.19 |
| fcf margin | 17.14 |
| growth cv | 1.23 |
| interest cover | 7.19 |
| net debt ebitda | 3.68 |
| operating margin | 19.17 |
| owner earnings margin | 17.0 |
| revenue growth | 6.44 |
| revenue growth per share | 6.44 |
| roic | 14.0 |
| rule of 40 | 25.61 |
| sbc pct revenue | 0.14 |
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 675,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-11-30 |
| cash | 545,000,000 | CashAndCashEquivalents |
2025-12-01 |
| current assets | 1,839,000,000 | CurrentAssets |
2025-12-01 |
| current liabilities | 4,560,000,000 | CurrentLiabilities |
2025-12-01 |
| equity | 3,770,000,000 | Equity |
2025-12-01 |
| interest expense | 267,000,000 | InterestExpense |
2025-11-30 |
| ocf | 2,392,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-11-30 |
| revenue | 10,019,000,000 | Revenue |
2025-11-30 |
| sbc | 14,000,000 | AdjustmentsForSharebasedPayments |
2025-11-30 |
The dashboard puts 3B5.F beside other companies and lets you change what counts: the weight of each dimension, the value that earns a ten, and which of the 61 measures are included at all.