pww.comAccenture plc - NYSE:ACN

Profile

Price

USD$ 383.14

()

Market Cap

USD$ 239.646B

Shares Out

625.48 M

Employees

774000

Dividends

Yield

1.51 %

Payout (TTM)

44.31 %

DPS (TTM)

5.54

DPS Growth 3Yr

46.58 %

DPS Growth 5Yr

76.78 %

DPS Growth 10Yr

160.66 %

FinancialHealth

Cash

-

Net Debt

USD$ -0.884B

Debt/Equity (TTM)

20.09 %

Returns(TTM)

ROA

12.64 %

ROE

26.95 %

ROCE

23.59 %

Valuation(TTM)

P/E

32.343

P/B

8.388

P/FCF

27.031 %

Margins(TTM)

Gross

32.47 %

Operating

15.17 %

Pre-Tax

15.13 %

Net

11.41 %

FCFPS

14.473 %

Growth(CAGR)

RevPS 3Yr

0.298 %

RevPS 5Yr

0.526 %

RevPS 10Yr

1.057 %

NetIncomePS 3Yr

0.243 %

NetIncomePS 5Yr

0.545 %

NetIncomePS 10Yr

1.495 %

  • Last Price

    USD$ 383.14

  • 5D

    1.360%

  • 1M

    8.278%

  • 3M

    11.410%

  • 1Y

    3.456%

Accenture plc (ACN) presents a strong bull case with record bookings, leadership in Generative AI, consistent market share growth, operational efficiency, and robust financial metrics, including $8.6 billion in free cash flow for FY2024. However, challenges exist in the bear case, such as discretionary spending constraints, geographic variability, integration risks, competitive pressures, and macroeconomic uncertainty. While Accenture's strategic positioning and financial strength suggest a positive long-term outlook, investors must consider potential short-term obstacles that could impact performance.

Valuation And Growth

Segments

Guidance and Outlook

Bulls - Bears Say

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020Nov-30-2020Oct-31-2020Sep-30-2020Aug-31-2020Jul-31-2020Jun-30-2020May-31-2020Apr-30-2020Mar-31-2020Feb-29-2020Jan-31-2020Dec-31-2019Nov-30-2019Oct-31-2019Sep-30-2019Aug-31-2019Jul-31-2019Jun-30-2019May-31-2019Apr-30-2019Mar-31-2019Feb-28-2019Jan-31-2019Dec-31-2018Nov-30-2018Oct-31-2018Sep-30-2018Aug-31-2018Jul-31-2018Jun-30-2018May-31-2018Apr-30-2018Mar-31-2018Feb-28-2018Jan-31-2018Dec-31-2017Nov-30-2017Oct-31-2017Sep-30-2017Aug-31-2017Jul-31-2017Jun-30-2017May-31-2017Apr-30-2017Mar-31-2017Feb-28-2017Jan-31-2017Dec-31-2016Nov-30-2016Oct-31-2016Sep-30-2016Aug-31-2016Jul-31-2016Jun-30-2016May-31-2016Apr-30-2016Mar-31-2016Feb-29-2016Jan-31-2016Dec-31-2015Nov-30-2015Oct-31-2015Sep-30-2015Aug-31-2015Jul-31-2015Jun-30-2015May-31-2015Apr-30-2015Mar-31-2015Feb-28-2015Jan-31-2015Dec-31-2014Nov-30-2014Oct-31-2014Sep-30-2014Aug-31-2014Jul-31-2014Jun-30-2014May-31-2014Apr-30-2014Mar-31-2014Feb-28-2014Jan-31-2014Dec-31-2013Nov-30-2013Oct-31-2013Sep-30-2013Aug-31-2013Jul-31-2013Jun-30-2013May-31-2013Apr-30-2013Mar-31-2013Feb-28-2013Jan-31-2013Dec-31-2012Nov-30-2012Oct-31-2012Sep-30-2012Aug-31-2012Jul-31-2012Jun-30-2012May-31-2012Apr-30-2012Mar-31-2012Feb-29-2012Jan-31-2012Dec-31-2011Nov-30-2011Oct-31-2011Sep-30-2011Aug-31-2011Jul-31-2011Jun-30-2011May-31-2011Apr-30-2011Mar-31-2011Feb-28-2011Jan-31-2011Dec-31-2010Nov-30-2010Oct-31-2010Sep-30-2010Aug-31-2010Jul-31-2010Jun-30-2010May-31-2010Apr-30-2010Mar-31-2010Feb-28-2010Jan-31-2010Dec-31-2009Nov-30-2009Oct-31-2009Sep-30-2009Aug-31-2009Jul-31-2009Jun-30-2009May-31-2009Apr-30-2009Mar-31-2009Feb-28-2009Jan-31-2009Dec-31-2008Nov-30-2008Oct-31-2008Sep-30-2008Aug-31-2008Jul-31-2008Jun-30-2008May-31-2008Apr-30-2008Mar-31-2008Feb-29-2008Jan-31-2008Dec-31-2007Nov-30-2007Oct-31-2007Sep-30-2007Aug-31-2007Jul-31-2007Jun-30-2007May-31-2007Apr-30-2007Mar-31-2007Feb-28-2007Jan-31-2007Dec-31-2006Nov-30-2006Oct-31-2006Sep-30-2006Aug-31-2006Jul-31-2006Jun-30-2006May-31-2006Apr-30-2006Mar-31-2006Feb-28-2006Jan-31-2006Dec-31-2005Nov-30-2005Oct-31-2005Sep-30-2005Aug-31-2005Jul-31-2005Jun-30-2005May-31-2005Apr-30-2005Mar-31-2005Feb-28-2005Jan-31-2005Dec-31-2004Nov-30-2004Oct-31-2004Sep-30-2004Aug-31-2004Jul-31-2004Jun-30-2004May-31-2004Apr-30-2004Mar-31-2004Feb-29-2004Jan-31-2004Dec-31-2003Nov-30-2003Oct-31-2003Sep-30-2003Aug-31-2003Jul-31-2003Jun-30-2003May-31-2003Apr-30-2003Mar-31-2003Feb-28-2003Jan-31-2003Dec-31-2002Nov-30-2002Oct-31-2002Sep-30-2002Aug-31-2002Jul-31-2002Jun-30-2002May-31-2002Apr-30-2002Mar-31-2002Feb-28-2002Jan-31-2002Dec-31-2001Nov-30-2001Oct-31-2001Sep-30-2001Aug-31-2001Jul-31-2001

Valuation Multiples

TEV/LTM Unlevered FCF

29.65

29.63

27.09

29.49

28.06

26.24

26.51

25.63

23.52

20.60

21.96

25.32

26.18

25.41

24.49

22.87

20.33

19.59

22.45

21.92

21.37

22.86

20.92

21.34

21.06

22.14

21.16

23.93

22.55

18.59

29.01

30.82

27.90

34.25

34.47

38.74

31.14

34.87

40.93

29.74

29.86

24.15

25.58

24.10

22.31

20.24

20.81

19.80

21.13

20.35

22.02

23.17

20.09

18.90

25.98

24.31

23.20

24.62

22.59

19.88

21.98

25.03

25.69

22.45

20.61

21.49

22.87

22.20

21.26

20.38

20.92

20.13

20.38

19.35

17.71

21.32

20.38

22.18

22.80

21.44

22.03

21.94

21.28

21.61

25.30

25.25

24.02

20.19

19.39

18.46

14.31

14.09

13.51

14.59

14.21

14.03

14.40

13.34

13.74

19.12

18.57

15.73

21.90

21.46

21.56

22.86

21.66

22.18

16.67

17.58

17.40

16.28

16.33

14.88

14.37

15.74

14.72

14.97

14.41

14.58

15.04

13.97

14.91

18.77

17.54

16.27

20.38

19.90

20.32

18.91

18.60

18.48

18.91

18.06

18.63

15.21

14.34

13.16

14.66

15.02

14.60

19.63

19.45

18.00

14.56

14.02

12.84

15.28

15.15

11.90

10.08

9.83

9.80

8.95

10.38

10.30

9.88

9.47

8.69

10.40

10.88

9.50

10.49

11.75

12.05

13.73

13.66

13.07

12.28

12.28

11.48

9.09

9.43

8.64

7.74

8.51

8.26

7.47

8.90

8.48

7.83

8.07

8.18

7.47

6.61

7.57

6.55

7.04

6.66

6.47

6.35

5.86

6.28

6.86

7.16

12.14

13.10

16.44

14.18

14.34

13.94

14.53

13.26

12.34

10.90

10.68

11.16

7.20

8.28

8.03

10.32

10.58

10.80

10.55

10.02

9.86

9.72

10.31

10.06

8.18

7.96

-

7.62

7.51

7.23

8.90

9.22

9.58

10.03

9.66

10.82

10.64

9.74

9.64

9.17

9.46

9.96

10.28

9.45

9.03

9.63

9.84

7.91

7.56

-

6.69

6.41

5.98

6.83

6.00

5.76

-

8.87

9.12

10.63

9.99

-

5.97

5.61

5.09

5.14

4.95

4.47

4.74

4.69

5.11

27.39

29.51

-

-

-

-

4.82

5.32

5.48

-

-

-

3.00

2.44

-

-

-

-

Market Cap/LTM Levered FCF

29.73

29.71

27.15

29.63

28.19

26.35

26.62

25.74

23.62

20.81

22.18

25.55

26.65

25.88

24.95

23.52

20.98

20.18

23.05

22.52

21.97

23.22

21.27

21.69

21.37

22.46

21.48

24.53

23.15

19.12

29.57

31.39

28.46

34.75

34.97

39.26

31.58

35.34

41.43

30.44

30.56

24.76

26.44

24.96

23.16

20.89

21.47

20.45

21.84

21.06

22.74

23.93

20.84

19.57

26.48

24.81

23.70

25.01

22.97

20.25

22.43

25.49

26.16

23.56

21.71

22.60

23.74

23.07

22.13

21.18

21.73

20.94

21.25

20.22

18.57

22.37

21.43

23.23

23.63

22.27

22.86

22.63

21.97

22.30

26.13

26.08

24.84

21.01

20.21

19.27

14.82

14.60

14.02

15.12

14.73

14.56

15.11

14.04

14.45

20.34

19.79

16.70

22.89

22.46

22.55

23.72

22.51

23.04

17.41

18.33

18.15

17.30

17.36

15.90

15.30

16.67

15.65

15.94

15.37

15.55

16.21

15.13

16.08

20.50

19.26

17.85

21.95

21.47

21.89

20.20

19.90

19.78

20.52

19.67

20.24

17.03

16.16

14.82

16.66

17.02

16.60

21.81

21.63

20.17

16.39

15.84

14.66

17.44

17.31

13.86

11.64

11.39

11.36

10.40

11.83

11.75

11.27

10.85

10.07

12.14

12.63

11.27

12.22

13.49

13.78

15.54

15.47

14.88

13.92

13.92

13.11

10.86

11.21

10.35

9.30

10.08

9.82

8.84

10.28

9.86

9.12

9.36

9.47

8.85

7.99

8.90

7.88

8.37

7.99

7.51

7.38

6.89

7.23

7.82

8.12

14.54

15.51

19.05

16.01

16.16

15.76

15.98

14.70

13.77

12.20

11.99

12.47

8.37

9.46

9.15

11.67

11.93

12.14

11.75

11.23

11.07

10.80

11.39

11.14

9.43

9.21

-

8.81

8.69

8.41

10.03

10.35

10.71

10.88

10.50

12.36

12.17

11.26

11.48

11.00

11.29

12.13

12.45

11.61

10.41

11.01

11.23

9.07

8.71

-

8.05

7.77

7.33

8.02

7.18

6.94

-

10.21

10.46

12.02

11.37

-

6.81

6.45

5.92

5.96

5.77

5.28

5.50

5.44

5.87

34.75

37.18

-

-

-

-

5.29

5.80

5.97

-

-

-

3.52

2.95

-

-

-

-

P/LTM Normalized EPS

38.81

38.78

35.44

37.28

35.47

36.36

34.69

33.54

30.78

29.13

31.05

35.76

38.72

37.59

36.25

34.95

31.17

31.41

34.60

33.81

32.98

33.17

30.39

30.99

29.28

30.77

29.43

33.96

32.04

29.04

34.86

37.01

33.56

38.26

38.50

43.22

41.39

46.31

54.30

50.21

50.41

43.35

48.58

45.85

42.55

43.27

44.47

42.36

39.98

38.55

41.62

40.86

35.58

35.22

38.68

36.24

34.62

32.38

29.75

26.22

29.61

33.65

34.53

34.03

31.36

32.57

34.47

33.49

32.13

32.07

32.90

31.71

29.58

28.15

25.85

31.27

29.96

32.09

33.09

31.19

32.02

31.14

30.23

30.69

34.14

34.08

32.46

32.43

31.20

29.60

29.60

29.16

28.00

28.94

28.20

27.87

29.21

27.15

27.93

29.17

28.39

29.84

28.62

28.07

28.19

30.46

28.91

29.55

25.97

27.33

27.06

28.24

28.24

25.88

24.99

27.33

25.65

25.78

24.87

25.14

24.61

22.97

24.41

24.49

23.02

23.07

23.86

23.34

23.79

24.69

24.32

24.17

25.79

24.71

25.44

24.33

23.08

23.13

22.90

23.40

22.81

26.49

26.28

24.51

24.36

23.55

21.79

22.73

22.56

23.44

20.94

20.50

20.43

19.70

22.40

22.25

21.33

20.55

19.07

21.85

22.73

20.35

21.78

24.04

24.56

25.48

25.36

24.40

24.23

24.22

22.82

21.44

22.13

21.03

18.35

19.87

19.37

19.60

22.79

21.91

21.03

21.57

21.84

21.77

19.67

19.69

17.43

18.53

17.68

15.62

15.36

14.34

16.02

17.32

17.99

17.60

18.78

21.59

25.12

25.36

24.73

27.09

24.92

23.34

24.21

23.78

24.75

25.64

28.97

29.86

34.98

35.76

36.40

37.12

35.46

34.95

40.79

43.04

42.10

42.35

41.36

39.85

36.25

35.76

34.61

37.57

38.80

40.14

39.35

37.99

37.42

36.86

34.10

37.62

36.05

37.00

34.42

35.34

32.94

35.46

37.51

38.25

44.54

42.80

39.94

46.45

44.82

42.30

54.96

49.22

47.54

49.60

53.47

54.79

57.89

54.76

51.46

46.55

44.09

40.47

37.63

36.44

33.32

26.82

26.55

28.64

30.42

32.55

28.55

9.80

11.29

11.32

6.96

7.64

7.85

8.05

7.89

7.77

17.65

14.82

2.23

1.61

1.89

1.89

P/LTM EPS

32.29

32.27

29.49

31.69

30.15

30.91

30.82

29.79

27.34

25.59

27.27

31.42

34.73

33.72

32.52

30.93

27.58

28.51

28.84

28.18

27.49

28.17

25.81

26.32

24.13

25.35

24.24

28.10

26.51

24.03

28.00

29.72

26.95

30.08

30.27

33.98

32.87

36.78

43.12

39.04

39.19

34.94

37.61

35.50

32.94

33.39

34.32

32.69

30.88

29.78

32.15

31.55

27.48

28.63

31.40

29.41

28.10

26.30

24.16

21.30

24.10

27.38

28.10

27.33

25.19

26.13

27.54

26.76

25.68

25.91

26.58

25.61

24.79

23.59

21.66

25.95

24.86

26.84

27.08

25.52

26.20

27.37

26.57

26.98

28.54

28.48

27.14

27.20

26.16

24.82

23.16

22.81

21.90

20.73

20.21

19.97

18.13

16.85

17.33

18.51

18.02

18.94

19.43

19.06

19.15

20.71

19.66

20.09

21.12

22.23

22.01

22.51

22.51

20.63

20.09

21.98

20.63

20.38

19.66

19.88

19.31

18.02

19.15

19.11

17.95

18.00

19.71

19.28

19.66

20.02

19.72

19.59

17.75

17.01

17.51

15.70

14.90

14.93

16.18

16.53

16.12

19.14

18.99

17.71

20.62

19.93

18.44

17.68

17.54

18.23

15.89

15.56

15.50

15.14

17.22

17.10

16.74

16.12

14.96

17.05

17.74

15.51

17.01

18.77

19.17

19.45

19.36

18.63

18.42

18.42

17.35

16.28

16.80

15.97

15.36

16.64

16.22

16.05

18.67

17.95

16.83

17.26

17.48

16.79

15.17

13.66

12.09

12.85

12.26

10.74

10.56

9.86

10.46

11.31

11.75

11.70

12.48

14.35

16.73

16.89

16.47

17.92

16.48

15.44

16.72

16.42

17.09

17.55

19.83

20.44

20.23

20.68

21.05

19.94

19.05

18.77

21.15

22.31

21.83

21.20

20.70

19.95

20.99

20.71

20.04

20.47

21.14

21.87

20.49

19.78

18.52

18.25

16.88

17.26

16.54

16.98

16.94

17.39

16.21

19.92

21.07

21.48

22.18

21.31

19.84

23.18

22.37

21.11

25.42

22.76

21.99

22.93

20.79

21.30

25.04

23.69

22.29

25.54

24.19

22.20

20.97

20.31

18.57

24.50

24.25

26.16

31.95

34.19

30.14

-

-

-

-

-

-

-

-

-

31.22

26.21

2.25

1.64

1.91

1.92

P/BV

8.25

8.24

7.53

8.01

7.62

7.82

7.72

7.47

6.85

6.54

6.98

8.04

8.81

8.55

8.25

8.15

7.26

7.52

8.06

7.88

7.68

8.13

7.45

7.59

7.28

7.65

7.31

8.59

8.11

7.36

8.53

9.06

8.21

9.20

9.25

10.39

9.81

10.98

12.87

11.57

11.61

10.37

11.04

10.42

9.67

9.80

10.07

9.59

8.88

8.56

9.24

9.29

8.09

8.45

9.53

8.93

8.53

8.30

7.63

6.72

7.56

8.59

8.82

8.88

8.18

8.50

9.19

8.93

8.57

8.52

8.74

8.42

8.11

7.72

7.09

10.14

9.72

10.52

11.06

10.42

10.70

9.94

9.65

9.79

10.89

10.86

10.35

10.18

9.79

9.32

9.89

9.75

9.36

9.69

9.44

9.33

10.25

9.53

9.80

9.81

9.55

10.07

10.04

9.85

9.90

10.90

10.34

10.57

10.63

11.19

11.08

10.95

10.95

10.01

9.96

10.89

10.22

10.04

9.69

9.80

10.29

9.61

10.21

9.47

8.89

8.96

9.13

8.93

9.11

9.78

9.63

9.57

10.72

10.27

10.57

9.93

9.42

9.54

8.76

8.95

8.73

9.79

9.71

9.05

10.58

10.23

9.46

10.38

10.30

10.74

9.59

9.39

9.36

8.23

9.36

9.30

10.19

9.81

9.11

9.58

9.96

8.79

9.32

10.28

10.51

10.36

10.32

9.93

11.31

11.31

10.65

9.55

9.85

9.55

7.77

8.42

8.21

8.07

9.39

9.02

8.99

9.22

9.33

8.86

8.00

7.76

6.87

7.30

6.96

7.69

7.56

7.06

8.55

9.24

9.60

7.47

7.97

9.17

10.08

10.18

9.93

11.54

10.62

9.95

10.74

10.55

10.98

9.98

11.28

11.83

12.96

13.25

13.49

12.62

12.06

11.88

12.21

12.89

12.61

10.33

10.09

9.92

11.54

11.38

11.01

13.95

14.40

14.90

15.93

15.38

9.71

9.56

8.84

8.16

7.82

8.03

6.90

7.09

6.61

8.14

8.61

8.78

10.74

10.32

9.69

8.47

8.17

7.71

12.52

11.21

10.83

11.58

11.32

11.60

14.43

13.65

13.86

13.19

12.49

11.47

12.85

12.44

11.38

10.94

10.82

11.68

16.71

17.88

18.06

12.09

13.93

13.97

24.60

26.99

27.76

25.86

25.37

24.97

32.75

27.49

-

-

-

-

P/Tangible BV

43.14

43.11

39.40

53.13

50.56

30.87

41.59

40.21

36.90

19.35

20.62

23.75

22.51

21.85

21.07

20.68

18.44

19.09

18.79

18.36

17.91

20.18

18.48

18.85

18.20

19.13

18.29

21.17

19.97

18.12

20.52

21.79

19.75

23.25

23.40

26.27

25.10

28.09

32.93

26.88

26.99

24.10

20.94

19.76

18.34

18.77

19.29

18.38

16.26

15.67

16.92

17.00

14.81

15.47

17.58

16.47

15.73

14.64

13.45

11.85

12.93

14.70

15.08

15.59

14.37

14.94

16.49

16.02

15.37

15.04

15.43

14.86

14.37

13.68

12.56

21.10

20.22

21.89

23.96

22.58

23.18

21.88

21.25

21.57

24.62

24.58

23.41

23.08

22.20

21.13

22.72

22.38

21.49

20.64

20.11

19.87

22.31

20.74

21.34

18.79

18.28

19.28

19.95

19.57

19.65

22.42

21.28

21.75

26.37

27.76

27.48

20.97

20.97

10.01

18.15

19.86

18.64

16.93

16.33

16.52

18.31

17.09

18.16

16.26

15.28

8.96

15.75

15.41

15.71

17.42

17.16

17.05

17.62

16.89

17.39

15.68

14.88

9.54

12.12

12.38

12.07

13.29

13.19

12.30

15.28

14.77

13.66

14.68

14.57

10.74

13.58

13.29

13.25

11.36

12.93

12.84

15.11

14.55

13.50

13.53

14.07

8.79

12.67

13.99

14.29

14.18

14.12

13.58

16.34

16.33

15.39

13.58

14.01

9.55

10.63

11.51

11.23

11.13

12.95

12.45

12.81

13.14

13.31

12.40

11.21

10.66

9.44

10.03

9.57

11.36

11.17

10.44

13.78

14.90

15.48

11.17

11.91

9.17

15.08

15.23

14.85

18.43

16.96

15.88

16.56

16.26

16.93

14.51

16.39

11.83

18.04

18.44

18.77

17.11

16.34

16.11

17.60

18.57

18.16

14.32

13.98

9.92

16.88

16.65

16.12

21.40

22.10

22.86

23.51

22.69

12.49

12.31

11.38

9.41

9.02

9.26

7.92

8.13

7.58

9.37

9.91

10.10

12.57

12.08

9.69

9.56

9.22

8.71

15.27

13.67

13.20

11.58

14.01

14.36

18.92

17.90

13.86

17.83

16.88

15.50

18.36

17.78

16.26

15.42

15.26

16.46

27.04

28.94

18.06

17.52

20.18

20.24

59.44

65.23

67.08

25.86

25.37

24.97

32.75

27.49

-

-

-

-

TEV/LTM Total Revenue

3.64

3.64

3.33

3.49

3.32

3.41

3.32

3.21

2.95

2.73

2.91

3.36

3.59

3.48

3.36

3.18

2.83

2.94

3.14

3.07

2.99

3.02

2.77

2.82

2.65

2.79

2.66

3.01

2.84

2.58

3.02

3.21

2.90

3.31

3.33

3.74

3.69

4.13

4.85

4.39

4.40

3.93

4.33

4.08

3.77

3.81

3.92

3.73

3.45

3.32

3.60

3.46

3.00

3.14

3.37

3.15

3.01

2.84

2.61

2.29

2.56

2.92

3.00

2.82

2.59

2.70

2.96

2.87

2.75

2.68

2.75

2.65

2.45

2.33

2.13

2.54

2.42

2.64

2.72

2.55

2.63

2.62

2.54

2.58

2.69

2.68

2.55

2.51

2.42

2.30

2.29

2.25

2.16

2.21

2.15

2.13

2.18

2.02

2.08

2.12

2.06

2.18

2.13

2.09

2.10

2.27

2.15

2.20

1.94

2.04

2.02

2.03

2.04

1.86

1.80

1.97

1.84

1.83

1.77

1.79

1.72

1.60

1.71

1.66

1.55

1.56

1.63

1.59

1.62

1.68

1.66

1.64

1.71

1.63

1.68

1.54

1.46

1.46

1.45

1.49

1.45

1.71

1.69

1.56

1.53

1.47

1.34

1.61

1.59

1.37

1.23

1.20

1.19

1.16

1.35

1.34

1.28

1.22

1.12

1.25

1.31

1.13

1.23

1.37

1.41

1.43

1.42

1.36

1.32

1.32

1.23

1.07

1.11

1.05

0.92

1.01

0.98

0.97

1.16

1.11

1.04

1.07

1.09

1.01

0.90

0.87

0.75

0.81

0.77

0.68

0.67

0.62

0.65

0.71

0.74

0.69

0.74

0.87

0.99

1.00

0.97

1.03

0.94

0.88

0.86

0.84

0.88

0.91

1.05

1.07

1.17

1.20

1.22

1.23

1.17

1.15

1.11

1.18

1.15

1.03

1.01

0.95

0.90

0.88

0.85

0.89

0.92

0.96

1.08

1.04

0.94

0.93

0.85

0.77

0.73

0.76

0.74

0.76

0.70

0.87

0.92

0.94

0.99

0.95

0.85

0.95

0.91

0.85

0.95

0.84

0.80

0.85

0.85

0.88

1.01

0.95

0.73

0.74

0.70

0.63

0.59

0.57

0.51

0.49

0.48

0.53

0.58

0.62

0.54

0.47

0.55

0.55

0.52

0.57

0.59

0.76

0.74

0.73

0.69

0.56

0.22

0.23

0.27

0.27

Market Cap/LTM Total Revenue

3.63

3.63

3.32

3.49

3.32

3.41

3.32

3.21

2.95

2.75

2.93

3.37

3.64

3.53

3.41

3.26

2.91

3.02

3.21

3.14

3.06

3.06

2.80

2.86

2.68

2.82

2.69

3.08

2.90

2.64

3.06

3.25

2.95

3.33

3.36

3.77

3.72

4.16

4.88

4.47

4.48

4.01

4.45

4.20

3.90

3.93

4.04

3.84

3.56

3.43

3.70

3.56

3.10

3.24

3.43

3.21

3.07

2.88

2.64

2.33

2.61

2.96

3.04

2.96

2.72

2.84

3.06

2.97

2.85

2.78

2.85

2.75

2.55

2.43

2.23

2.65

2.54

2.76

2.81

2.65

2.72

2.70

2.62

2.66

2.77

2.76

2.63

2.61

2.51

2.40

2.36

2.33

2.24

2.29

2.23

2.20

2.28

2.12

2.18

2.25

2.19

2.31

2.22

2.18

2.18

2.34

2.22

2.28

2.02

2.13

2.11

2.16

2.16

1.98

1.91

2.08

1.95

1.95

1.88

1.90

1.85

1.73

1.84

1.81

1.70

1.70

1.75

1.71

1.74

1.79

1.76

1.75

1.85

1.77

1.82

1.72

1.64

1.64

1.65

1.68

1.64

1.89

1.87

1.75

1.71

1.65

1.53

1.83

1.82

1.59

1.41

1.38

1.38

1.35

1.53

1.52

1.45

1.40

1.30

1.46

1.51

1.33

1.42

1.57

1.61

1.61

1.61

1.55

1.48

1.48

1.40

1.27

1.32

1.26

1.10

1.19

1.16

1.15

1.34

1.28

1.21

1.24

1.25

1.19

1.08

1.02

0.90

0.96

0.92

0.78

0.77

0.72

0.75

0.81

0.84

0.81

0.87

1.00

1.11

1.12

1.09

1.12

1.03

0.97

0.95

0.93

0.97

1.05

1.19

1.21

1.31

1.34

1.37

1.36

1.30

1.28

1.22

1.29

1.26

1.18

1.16

1.10

1.03

1.02

0.98

1.00

1.03

1.06

1.16

1.12

1.06

1.05

0.97

0.91

0.87

0.89

0.89

0.91

0.85

0.99

1.04

1.06

1.13

1.09

0.99

1.14

1.10

1.04

1.11

1.00

0.96

1.00

0.97

0.99

1.12

1.06

0.85

0.83

0.79

0.73

0.67

0.65

0.59

0.55

0.55

0.59

0.64

0.68

0.60

0.51

0.58

0.59

0.55

0.61

0.62

0.79

0.77

0.76

0.80

0.67

0.33

0.24

0.28

0.28

TEV/LTM EBITDA

19.66

19.65

17.96

18.89

17.97

17.17

17.47

16.89

15.50

14.31

15.26

17.59

18.74

18.19

17.53

16.63

14.78

14.55

16.91

16.52

16.10

16.43

15.04

15.34

14.38

15.12

14.45

16.38

15.43

12.98

16.39

17.41

15.76

17.96

18.08

20.31

19.90

22.28

26.15

23.66

23.75

19.33

23.20

21.86

20.23

20.51

21.09

20.06

18.56

17.88

19.35

18.83

16.33

15.16

18.49

17.30

16.52

15.67

14.38

12.65

14.16

16.12

16.55

17.63

16.19

16.24

17.97

17.44

16.71

16.41

16.85

16.21

15.06

14.30

13.08

15.59

14.91

15.42

16.70

15.70

16.14

16.14

15.66

15.90

16.47

16.44

15.64

15.50

14.88

13.48

13.47

13.26

12.71

13.04

12.70

12.54

12.88

11.93

12.29

12.61

12.25

12.96

12.68

12.43

12.48

13.57

12.85

13.16

11.63

12.27

12.14

12.28

12.32

11.22

11.35

12.42

11.62

11.58

11.15

11.28

10.92

10.14

10.83

10.64

9.94

9.53

10.53

10.28

10.50

10.95

10.77

10.70

11.10

10.60

10.94

10.04

9.47

8.95

9.42

9.65

9.38

11.15

11.05

10.22

10.01

9.64

8.83

10.69

10.60

8.54

7.70

7.51

7.48

7.27

8.42

8.36

8.02

7.68

7.05

7.86

8.22

7.21

7.76

8.69

8.90

9.17

9.12

8.74

8.39

8.39

7.84

6.78

7.04

6.67

5.79

6.36

6.18

6.17

7.36

7.01

6.56

6.76

6.85

6.43

5.70

5.56

4.81

5.18

4.89

4.35

4.27

3.94

4.29

4.69

4.90

4.54

4.90

5.77

6.61

6.68

6.50

7.05

6.44

5.99

5.77

5.66

5.91

6.07

6.98

7.09

7.77

7.96

8.12

8.01

7.61

7.49

8.39

8.90

8.69

8.13

7.92

7.53

7.08

6.97

6.71

6.97

7.22

7.50

7.26

6.99

6.36

6.25

5.72

5.40

5.14

5.30

5.19

5.36

4.93

5.89

6.28

6.42

6.66

6.36

5.68

6.23

5.97

5.56

6.48

5.69

5.46

5.80

5.82

5.98

6.65

6.25

4.84

4.98

4.68

4.25

3.83

3.69

3.33

3.18

3.14

3.42

3.76

4.06

3.52

6.63

7.72

7.75

5.28

5.83

6.01

5.93

5.81

5.72

4.17

3.40

0.83

0.86

1.01

1.02

TEV/LTM EBIT

23.66

23.65

21.62

22.71

21.61

22.06

20.97

20.27

18.60

17.27

18.42

21.23

22.63

21.97

21.17

20.14

17.91

19.10

20.45

19.97

19.47

19.77

18.09

18.46

17.35

18.25

17.44

19.82

18.68

16.94

19.86

21.10

19.10

21.90

22.04

24.76

24.27

27.17

31.89

29.08

29.20

26.03

28.78

27.12

25.10

25.61

26.34

25.06

23.26

22.41

24.25

23.53

20.40

21.38

22.96

21.49

20.51

19.38

17.78

15.65

17.49

19.91

20.44

19.36

17.77

18.54

19.71

19.13

18.33

17.99

18.47

17.77

16.53

15.69

14.36

17.18

16.42

17.87

18.43

17.33

17.81

17.89

17.36

17.63

18.21

18.17

17.28

17.04

16.37

15.58

15.50

15.27

14.64

15.01

14.61

14.44

14.80

13.71

14.12

14.52

14.11

14.93

14.59

14.30

14.36

15.58

14.76

15.11

13.32

14.06

13.91

14.04

14.09

12.83

12.40

13.58

12.70

12.69

12.21

12.36

11.97

11.11

11.87

11.64

10.87

10.91

11.39

11.12

11.36

11.81

11.62

11.54

12.00

11.46

11.82

10.85

10.23

10.25

10.22

10.47

10.18

12.08

11.98

11.08

10.84

10.44

9.55

11.57

11.47

9.85

8.81

8.59

8.56

8.32

9.64

9.56

9.16

8.77

8.06

8.99

9.41

8.27

8.91

9.98

10.23

10.59

10.54

10.09

9.73

9.73

9.10

7.89

8.19

7.75

6.75

7.42

7.20

7.22

8.61

8.20

7.71

7.94

8.05

7.54

6.68

6.50

5.63

6.05

5.72

5.06

4.96

4.58

4.96

5.42

5.66

5.28

5.70

6.70

7.68

7.77

7.55

8.17

7.46

6.94

6.70

6.57

6.87

7.14

8.21

8.34

9.14

9.37

9.56

9.44

8.97

8.83

10.10

10.72

10.46

9.59

9.33

8.81

8.27

8.15

7.84

8.20

8.50

8.83

8.33

8.02

7.25

7.12

6.52

6.17

5.86

6.05

5.86

6.04

5.55

6.68

7.12

7.28

7.61

7.27

6.52

7.12

6.83

6.36

7.51

6.60

6.33

6.66

6.72

6.91

7.67

7.20

5.58

5.83

5.48

4.97

4.52

4.35

3.93

3.77

3.73

4.06

4.48

4.83

4.21

10.74

12.50

12.54

7.82

8.64

8.90

8.32

8.16

8.02

5.34

4.34

0.95

0.98

1.16

1.16

Margin Analysis

Gross Margin

32.45

32.45

32.45

32.61

32.61

32.58

32.58

32.58

32.58

32.58

32.58

32.58

32.50

32.50

32.50

32.34

32.34

32.25

32.25

32.12

32.12

32.12

32.02

32.02

32.02

31.99

31.99

31.99

32.26

32.26

32.26

32.30

32.30

32.30

32.35

32.35

32.35

32.38

32.38

32.38

31.99

31.99

31.99

31.66

31.66

31.66

31.81

31.81

31.81

31.53

31.53

31.53

31.36

31.36

31.36

31.28

31.28

31.28

31.08

31.08

31.08

30.81

30.81

30.81

30.75

30.75

30.75

30.58

30.58

30.58

30.51

30.51

30.51

30.48

30.48

30.48

30.63

30.63

30.63

31.00

31.00

31.00

31.38

31.38

31.38

30.60

30.60

30.60

31.59

31.59

31.59

31.34

31.34

31.34

31.29

31.29

31.29

31.25

31.25

31.25

31.37

31.37

31.37

31.51

31.51

31.51

31.55

31.55

31.55

31.59

31.59

31.59

31.59

31.59

31.59

31.66

31.66

31.66

32.01

32.01

32.01

32.28

32.28

32.28

32.63

32.63

32.63

32.90

32.90

32.90

32.99

32.99

32.99

32.85

32.85

32.85

32.79

32.79

32.79

32.60

32.60

32.60

32.50

32.50

32.50

32.26

32.26

32.26

32.31

32.31

32.31

32.60

32.60

32.60

32.76

32.76

32.76

32.88

32.88

32.88

33.07

33.07

33.07

33.08

33.08

33.08

33.36

33.36

33.36

33.65

33.65

33.65

33.21

33.21

33.21

32.64

32.64

32.64

32.17

32.17

32.17

31.71

31.71

31.71

31.59

31.59

31.59

31.37

31.37

31.37

31.05

31.05

31.05

30.72

30.72

30.72

30.56

30.56

30.56

30.55

30.55

30.55

30.63

30.63

30.63

30.67

30.67

30.67

31.25

31.25

31.25

31.56

31.56

31.56

29.63

29.63

29.63

30.00

30.00

30.00

29.73

29.73

29.73

30.06

30.06

30.06

32.51

32.51

32.51

32.75

32.75

32.75

32.62

32.62

32.62

32.79

32.79

32.79

33.38

33.38

33.38

33.76

33.76

33.76

34.27

34.27

34.27

34.41

34.41

34.41

35.10

35.10

35.10

36.47

36.47

36.47

37.70

37.70

37.70

38.98

38.98

38.98

40.39

40.39

40.39

40.41

40.41

40.41

40.33

40.33

40.33

41.80

41.80

41.80

42.92

42.92

42.92

45.83

45.83

45.83

46.34

46.34

46.34

46.48

SG&A Margin

17.06

17.06

17.06

17.25

17.25

16.74

16.74

16.74

16.74

16.77

16.77

16.77

16.65

16.65

16.65

16.54

16.54

15.78

15.78

15.70

15.70

15.70

15.60

15.60

15.60

15.62

15.62

15.62

17.06

17.06

17.06

17.18

17.18

17.18

17.15

17.15

17.15

17.30

17.30

17.30

16.96

16.96

16.96

16.77

16.77

16.77

16.97

16.97

16.97

16.84

16.84

16.84

16.68

16.68

16.68

16.63

16.63

16.63

16.42

16.42

16.42

16.22

16.22

16.22

16.25

16.25

16.25

16.17

16.17

16.17

16.16

16.16

16.16

16.09

16.09

16.09

16.29

16.29

16.29

16.61

16.61

16.61

16.75

16.75

16.75

16.39

16.39

16.39

16.84

16.84

16.84

16.61

16.61

16.61

16.55

16.55

16.55

16.63

16.63

16.63

16.78

16.78

16.78

16.96

16.96

16.96

17.00

17.00

17.00

17.10

17.10

17.10

17.09

17.09

17.09

17.21

17.21

17.21

17.61

17.61

17.61

18.01

18.01

18.01

18.35

18.35

18.35

18.65

18.65

18.65

18.73

18.73

18.73

18.62

18.62

18.62

18.58

18.58

18.58

18.48

18.48

18.48

18.43

18.43

18.43

18.36

18.36

18.36

18.40

18.40

18.40

18.60

18.60

18.60

18.81

18.81

18.81

19.27

19.27

19.27

19.30

19.30

19.30

19.57

19.57

19.57

19.85

19.85

19.85

20.08

20.08

20.08

19.65

19.65

19.65

19.14

19.14

19.14

18.68

18.68

18.68

18.30

18.30

18.30

18.18

18.18

18.18

17.96

17.96

17.96

17.91

17.91

17.91

17.75

17.75

17.75

17.69

17.69

17.69

17.91

17.91

17.91

17.83

17.83

17.83

17.88

17.88

17.88

18.44

18.44

18.44

18.55

18.55

18.55

18.66

18.66

18.66

19.23

19.23

19.23

18.88

18.88

18.88

19.19

19.19

19.19

19.53

19.53

19.53

19.75

19.75

19.75

20.10

20.10

20.10

20.15

20.15

20.15

20.43

20.43

20.43

20.69

20.69

20.69

21.03

21.03

21.03

21.86

21.86

21.86

22.56

22.56

22.56

23.51

23.51

23.51

25.13

25.13

25.13

26.06

26.06

26.06

27.26

27.26

27.26

27.49

27.49

27.49

27.52

27.52

27.52

26.65

26.65

26.65

25.20

25.20

25.20

23.88

23.88

23.88

22.32

22.32

22.32

21.68

EBITDA Margin

17.12

17.12

17.12

17.05

17.05

17.49

17.49

17.49

17.49

17.46

17.46

17.46

17.50

17.50

17.50

17.47

17.47

17.73

17.73

18.08

18.08

18.08

18.10

18.10

18.10

18.05

18.05

18.05

17.26

17.26

17.26

16.78

16.78

16.78

16.80

16.80

16.80

18.24

18.24

18.24

16.76

16.76

16.76

16.62

16.62

16.62

16.57

16.57

16.57

18.02

18.02

18.02

16.21

16.21

16.21

16.12

16.12

16.12

16.08

16.08

16.08

16.02

16.02

16.02

15.90

15.90

15.90

15.80

15.80

15.80

15.75

15.75

15.75

15.84

15.84

15.84

15.83

15.83

15.83

15.54

15.54

15.54

15.94

15.94

15.94

15.63

15.63

15.63

15.55

15.55

15.55

16.11

16.11

16.11

16.09

16.09

16.09

15.98

15.98

15.98

16.78

16.78

16.78

16.71

16.71

16.71

16.67

16.67

16.67

15.82

15.82

15.82

16.56

16.56

16.56

16.54

16.54

16.54

16.50

16.50