Baidu, Inc. - NasdaqGS:BIDU
Profile
Price
USD$ 87.71
()
Market Cap
USD$ 31.394B
Shares Out
357.925 M
Employees
39800
Dividends
Yield
0 %
Payout (TTM)
0 %
DPS (TTM)
0
DPS Growth 3Yr
0 %
DPS Growth 5Yr
0 %
DPS Growth 10Yr
0 %
FinancialHealth
Cash
-
Net Debt
USD$ 59.364B
Debt/Equity (TTM)
29.79 %
Returns(TTM)
ROA
4.39 %
ROE
7.3 %
ROCE
6.68 %
Valuation(TTM)
P/E
12.412
P/B
0.876
P/FCF
10.939 %
Margins(TTM)
Gross
50.77 %
Operating
16.49 %
Pre-Tax
15.32 %
Net
13.33 %
FCFPS
7.754 %
Growth(CAGR)
RevPS 3Yr
0.223 %
RevPS 5Yr
0.309 %
RevPS 10Yr
3.201 %
NetIncomePS 3Yr
-0.12 %
NetIncomePS 5Yr
-0.267 %
NetIncomePS 10Yr
0.926 %
Last Price
USD$ 87.71
5D
-2.653%
1M
4.504%
3M
-3.040%
1Y
-15.346%
Baidu, Inc. (BIDU) is positioned as a leader in AI and large language models (LLMs) with its ERNIE models, driving growth in its AI Cloud and ad revenue. The company is innovating monetization strategies through AI applications and enhancing user engagement. However, it faces challenges from macroeconomic pressures, intense competition, high capital expenditures, regulatory hurdles, and potential delays in monetizing AI features. While Baidu's strong cash position and commitment to balancing investment and profitability are positive, investors must consider the impact of external factors on its near-term performance. Overall, Baidu's strategic focus on AI positions it for long-term growth despite current challenges.
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 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 | Oct-31-2009 | Sep-30-2009 | Aug-31-2009 | Jul-31-2009 | Jun-30-2009 | May-31-2009 | Apr-30-2009 | Mar-31-2009 | Feb-28-2009 | Jan-31-2009 | Dec-31-2008 | Nov-30-2008 | Oct-31-2008 | Sep-30-2008 | Aug-31-2008 | Jul-31-2008 | Jun-30-2008 | May-31-2008 | Apr-30-2008 | Mar-31-2008 | Feb-29-2008 | Jan-31-2008 | Dec-31-2007 | Nov-30-2007 | Oct-31-2007 | Sep-30-2007 | Aug-31-2007 | Jul-31-2007 | Jun-30-2007 | May-31-2007 | Apr-30-2007 | Mar-31-2007 | Feb-28-2007 | Jan-31-2007 | Dec-31-2006 | Nov-30-2006 | Oct-31-2006 | Sep-30-2006 | Aug-31-2006 | Jul-31-2006 | Jun-30-2006 | May-31-2006 | Apr-30-2006 | Mar-31-2006 | Feb-28-2006 | Jan-31-2006 | Dec-31-2005 | Nov-30-2005 | Oct-31-2005 | Sep-30-2005 | Aug-31-2005 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 6.50 | 6.86 | 5.96 | 6.03 | 6.26 | 7.48 | 5.69 | 4.15 | 4.00 | 4.74 | 5.51 | 5.67 | 18.03 | 6.60 | 7.87 | 7.83 | 6.35 | 8.91 | 9.64 | 16.68 | 14.16 | 12.31 | 10.20 | 13.55 | 147.86 | 22.94 | 18.65 | 17.43 | 17.31 | 32.48 | 42.30 | 10.14 | 11.35 | 10.52 | 10.55 | 11.51 | - | - | - | - | 10.50 | 9.82 | 10.08 | 11.55 | 15.00 | 14.34 | 11.86 | 12.33 | 46.12 | - | - | - | 9.80 | - | - | 21.14 | 21.25 | 18.23 | 18.94 | 18.91 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.15 | - | - | - | - | - | - | - | - | 15.76 | - | - | 35.86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.07 | - | - | 41.32 | - | - | - | - | - | - | - | - | 42.99 | - | - | 35.04 | - | - | - | - | - | 40.34 | 34.89 | 33.99 | - | - | - | 23.32 | - | 29.94 | 27.55 | 26.37 | - | - | - | - | - | - | - | 74.95 | - | - | - | - | - | - | - | - | - | - | - | 111.99 | - | - | - | - | - | - | - | - | - | - | - | 95.39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 8.28 | 8.66 | 7.71 | 7.77 | 8.43 | 9.73 | 7.82 | 6.42 | 6.27 | 7.04 | 9.13 | 9.30 | 36.45 | 10.43 | 11.80 | 11.76 | 9.78 | 12.52 | 13.31 | 22.93 | 20.13 | 18.06 | 14.57 | 18.23 | - | 34.04 | 28.91 | 27.45 | 41.79 | 64.12 | 78.57 | 14.96 | 16.29 | 15.37 | 16.58 | 17.66 | - | - | - | - | 13.97 | 13.24 | 13.52 | 15.31 | 19.03 | 18.32 | 14.70 | 15.20 | 61.77 | - | - | - | 13.43 | - | - | 32.69 | 32.82 | 29.17 | 32.06 | 32.02 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.94 | - | - | - | - | - | - | - | - | 18.37 | - | - | 41.85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 46.14 | - | - | 45.88 | - | - | - | - | - | - | - | - | 46.74 | - | - | 38.41 | - | - | - | - | - | 43.89 | 38.33 | 37.42 | - | - | - | 26.20 | - | 32.35 | 29.95 | 28.77 | - | - | - | - | - | - | - | 77.49 | - | - | - | - | - | - | - | - | - | - | - | 114.89 | - | - | - | - | - | - | - | - | - | - | - | 98.59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 16.02 | 16.76 | 14.91 | 15.04 | 15.94 | 18.40 | 14.79 | 15.52 | 15.15 | 17.03 | 17.38 | 17.70 | 17.23 | 15.04 | 17.01 | 16.94 | 15.97 | 20.43 | 21.72 | 30.58 | 26.84 | 24.08 | 27.41 | 34.29 | 31.29 | 36.04 | 30.61 | 29.06 | - | - | - | - | - | - | 27.13 | 28.91 | 139.73 | 146.42 | 136.38 | 137.34 | 33.55 | 31.79 | 32.47 | 31.76 | 39.49 | 38.01 | 47.15 | 48.77 | 35.66 | 27.54 | 25.34 | 16.28 | 24.62 | 25.80 | 25.39 | 24.55 | 24.65 | 21.91 | 24.07 | 24.04 | 70.52 | 140.86 | 144.10 | 135.13 | 33.33 | 33.63 | 34.19 | 25.65 | 26.95 | 25.26 | 25.78 | 25.57 | 17.82 | 25.94 | 23.84 | 28.30 | 27.88 | 33.55 | 33.23 | 39.38 | 38.71 | 38.64 | 39.97 | 51.55 | 54.96 | 62.98 | 59.74 | 60.85 | 62.22 | 74.15 | 68.27 | 67.76 | 63.20 | 65.76 | 63.69 | 58.79 | 62.40 | 46.57 | 43.74 | 44.41 | 47.05 | 50.11 | 47.08 | 43.92 | 39.96 | 43.20 | 47.01 | 17.42 | 15.83 | 37.68 | 43.62 | 50.30 | 43.26 | 29.04 | 31.12 | 36.49 | 43.04 | 42.68 | 43.30 | 45.54 | 44.52 | 49.50 | 51.78 | 55.67 | 54.23 | 53.87 | 52.95 | 53.33 | 50.01 | 44.33 | 41.13 | 41.47 | 46.61 | 44.25 | 50.29 | 47.10 | 45.46 | 44.63 | 38.98 | 38.05 | 27.86 | 28.46 | 25.28 | 26.41 | 26.23 | 34.02 | 31.51 | 30.26 | 33.53 | 41.92 | 39.97 | 43.22 | 45.97 | 47.08 | 53.05 | 65.51 | 61.50 | 68.02 | 62.12 | 69.87 | 74.77 | 67.79 | 92.43 | 99.59 | 107.70 | 104.30 | 114.15 | 125.00 | 109.90 | 98.53 | 111.28 | 121.10 | 126.82 | 151.06 | 115.46 | 119.84 | 127.84 | 137.48 | 129.38 | 134.76 | 117.08 | 103.14 | 103.02 | 108.66 | 94.67 | 109.44 | 92.37 | 97.44 | 94.07 | 82.42 | 72.77 | 57.50 | 48.29 | 47.40 | 48.06 | 50.01 | 75.82 | 113.15 | 143.01 | 158.25 | 177.73 | 195.96 | 207.63 | 157.83 | 165.54 | 218.91 | - | 298.67 | 299.09 | 280.74 | 201.80 | 195.77 | 199.64 | 166.97 | 144.49 | 134.57 | 148.72 | 254.71 | 229.73 | 236.03 | 177.93 | 277.52 | 246.35 | 227.30 | - | - | - | - | - | - | - | - | - | - | - |
P/LTM EPS | 10.92 | 11.42 | 10.16 | 10.25 | 12.06 | 13.92 | 11.19 | 11.82 | 11.54 | 12.98 | 13.30 | 13.54 | 13.04 | 12.43 | 14.06 | 14.01 | 17.76 | 22.73 | 24.16 | 27.82 | 24.42 | 21.91 | 41.93 | 52.47 | 47.87 | 89.21 | 75.76 | 71.93 | - | - | - | - | - | - | 28.09 | 29.93 | 25.43 | 26.64 | 24.82 | 24.99 | 8.29 | 7.86 | 8.03 | 7.72 | 9.60 | 9.24 | 21.14 | 21.86 | 28.48 | 23.39 | 21.53 | 13.84 | 92.76 | 88.09 | 86.68 | 127.89 | 128.42 | 114.13 | 125.59 | 125.42 | 149.29 | - | - | - | 14.89 | 15.02 | 15.27 | 12.82 | 13.47 | 12.63 | 14.65 | 14.53 | 14.33 | 14.04 | 12.90 | 15.32 | 17.37 | 20.90 | 20.70 | 23.34 | 22.94 | 22.90 | 23.69 | 27.71 | 31.33 | 32.49 | 30.82 | 31.39 | 32.10 | 46.86 | 43.15 | 42.83 | 39.61 | 41.21 | 39.91 | 37.60 | 37.95 | 12.79 | 12.01 | 12.19 | 12.92 | 13.35 | 12.54 | 11.70 | 11.33 | 12.25 | 13.33 | 13.02 | 11.83 | 30.64 | 35.48 | 40.91 | 35.18 | 23.06 | 24.71 | 28.98 | 33.49 | 33.21 | 33.69 | 34.64 | 33.86 | 36.85 | 38.55 | 41.45 | 40.37 | 40.00 | 39.32 | 39.60 | 37.04 | 32.98 | 30.60 | 30.80 | 34.57 | 31.91 | 36.27 | 33.96 | 32.79 | 31.79 | 27.77 | 27.11 | 19.39 | 19.81 | 17.60 | 18.33 | 18.97 | 24.57 | 22.75 | 21.85 | 24.22 | 30.33 | 28.92 | 31.27 | 34.00 | 34.83 | 39.24 | 48.40 | 45.39 | 49.52 | 45.23 | 50.87 | 54.43 | 49.19 | 67.07 | 72.27 | 77.88 | 75.42 | 82.54 | 90.00 | 79.12 | 70.94 | 80.71 | 87.83 | 91.98 | 108.42 | 82.86 | 86.01 | 90.75 | 97.59 | 91.84 | 95.46 | 82.93 | 72.54 | 72.46 | 76.42 | 66.59 | 77.20 | 65.16 | 68.73 | 65.96 | 57.79 | 51.02 | 39.92 | 33.52 | 31.31 | 31.74 | 33.03 | 50.08 | 72.74 | 91.93 | 101.72 | 110.55 | 121.89 | 129.15 | 96.65 | 101.37 | 136.56 | 190.15 | 186.33 | 186.59 | 174.88 | 125.70 | 121.95 | 127.37 | 106.53 | 92.19 | 87.51 | 96.71 | 172.02 | 155.15 | 159.41 | 120.17 | 195.80 | 173.81 | 160.37 | 289.46 | 272.94 | - | - | 278.88 | - | - | - | - | - | - |
P/BV | 0.85 | 0.89 | 0.79 | 0.80 | 0.92 | 1.06 | 0.85 | 0.90 | 0.88 | 0.99 | 1.06 | 1.07 | 1.04 | 1.11 | 1.26 | 1.26 | 1.13 | 1.45 | 1.54 | 1.63 | 1.43 | 1.28 | 1.30 | 1.63 | 1.48 | 1.54 | 1.31 | 1.24 | 0.82 | 1.26 | 1.54 | 1.41 | 1.54 | 1.45 | 1.29 | 1.37 | 1.61 | 1.69 | 1.58 | 1.59 | 1.59 | 1.51 | 1.54 | 1.57 | 1.96 | 1.88 | 2.52 | 2.60 | 3.41 | 3.08 | 2.83 | 1.82 | 1.95 | 1.87 | 1.84 | 1.79 | 1.79 | 1.60 | 1.49 | 1.48 | 1.77 | 1.94 | 1.98 | 1.86 | 1.47 | 1.48 | 1.51 | 1.60 | 1.68 | 1.58 | 2.45 | 2.43 | 2.40 | 2.59 | 2.38 | 2.82 | 2.95 | 3.55 | 3.52 | 4.34 | 4.27 | 4.26 | 4.41 | 4.38 | 4.96 | 5.23 | 4.96 | 5.06 | 5.17 | 5.90 | 5.43 | 5.39 | 4.54 | 4.72 | 4.57 | 4.51 | 4.55 | 4.59 | 4.31 | 4.38 | 4.64 | 4.94 | 4.64 | 4.33 | 4.48 | 4.85 | 5.28 | 5.34 | 4.86 | 6.39 | 7.40 | 8.53 | 7.34 | 4.98 | 5.34 | 6.26 | 7.95 | 7.88 | 7.99 | 8.81 | 8.61 | 9.68 | 10.12 | 10.89 | 10.60 | 10.71 | 10.53 | 10.61 | 10.11 | 8.98 | 8.33 | 8.40 | 9.43 | 9.55 | 10.86 | 10.17 | 9.82 | 10.67 | 9.32 | 9.10 | 7.26 | 7.42 | 6.59 | 7.34 | 7.59 | 10.27 | 9.51 | 9.13 | 10.12 | 12.97 | 12.37 | 13.38 | 14.69 | 15.05 | 16.96 | 20.98 | 19.68 | 21.63 | 19.76 | 22.22 | 23.78 | 21.57 | 29.41 | 31.69 | 33.65 | 32.59 | 35.66 | 37.67 | 33.12 | 29.69 | 31.20 | 33.95 | 35.56 | 39.59 | 30.26 | 31.41 | 30.76 | 33.08 | 31.13 | 29.80 | 25.89 | 22.67 | 22.64 | 23.88 | 20.81 | 24.53 | 20.71 | 21.84 | 22.19 | 19.45 | 17.17 | 13.47 | 11.31 | 10.73 | 10.88 | 11.32 | 17.16 | 23.73 | 29.99 | 33.19 | 34.49 | 38.03 | 40.29 | 29.56 | 31.00 | 40.03 | 55.74 | 54.62 | 54.70 | 46.86 | 33.68 | 32.68 | 30.31 | 25.35 | 21.93 | 18.73 | 20.70 | 26.94 | 24.30 | 24.96 | 18.82 | 20.75 | 18.42 | 17.00 | 20.87 | 19.68 | 15.33 | 14.83 | 13.60 | 10.89 | 12.57 | 15.58 | 13.88 | 233.22 | 295.08 |
P/Tangible BV | 0.96 | 1.01 | 0.90 | 0.91 | 1.04 | 1.20 | 0.97 | 1.03 | 1.01 | 1.13 | 1.21 | 1.23 | 1.18 | 1.28 | 1.44 | 1.44 | 1.30 | 1.66 | 1.77 | 1.88 | 1.65 | 1.48 | 1.51 | 1.89 | 1.72 | 1.80 | 1.53 | 1.45 | 0.96 | 1.47 | 1.80 | 1.66 | 1.80 | 1.70 | 1.52 | 1.61 | 1.90 | 1.99 | 1.85 | 1.87 | 1.84 | 1.75 | 1.78 | 1.82 | 2.26 | 2.17 | 3.03 | 3.13 | 4.10 | 3.70 | 3.41 | 2.19 | 2.32 | 2.22 | 2.19 | 2.12 | 2.13 | 1.89 | 1.77 | 1.77 | 2.10 | 2.35 | 2.41 | 2.26 | 1.76 | 1.78 | 1.81 | 1.93 | 2.03 | 1.90 | 2.95 | 2.93 | 2.89 | 3.09 | 2.84 | 3.37 | 3.48 | 4.19 | 4.15 | 5.27 | 5.18 | 5.17 | 5.34 | 5.37 | 6.08 | 6.46 | 6.13 | 6.24 | 6.38 | 7.47 | 6.88 | 6.83 | 5.83 | 6.07 | 5.88 | 5.69 | 5.75 | 5.89 | 5.53 | 5.61 | 5.95 | 6.34 | 5.95 | 5.56 | 5.81 | 6.29 | 6.84 | 6.97 | 6.33 | 10.29 | 11.92 | 13.74 | 11.82 | 7.72 | 8.27 | 9.70 | 12.91 | 12.80 | 12.99 | 14.86 | 14.53 | 16.92 | 17.70 | 19.03 | 18.54 | 19.99 | 19.65 | 19.79 | 20.90 | 18.55 | 17.21 | 18.01 | 20.22 | 12.61 | 14.34 | 13.42 | 12.96 | 14.53 | 12.69 | 12.39 | 9.27 | 9.47 | 8.41 | 9.28 | 9.57 | 11.98 | 11.10 | 10.66 | 11.81 | 15.52 | 14.79 | 16.00 | 18.20 | 18.64 | 21.00 | 26.86 | 25.19 | 29.10 | 26.57 | 29.89 | 31.98 | 22.16 | 30.22 | 32.56 | 34.75 | 33.66 | 36.83 | 38.49 | 33.84 | 30.34 | 32.01 | 34.83 | 36.48 | 40.80 | 31.18 | 32.37 | 31.87 | 34.27 | 32.26 | 31.02 | 26.95 | 23.71 | 23.68 | 24.98 | 21.77 | 25.72 | 21.71 | 22.90 | 23.49 | 20.58 | 18.17 | 14.29 | 12.00 | 11.46 | 11.62 | 12.09 | 18.33 | 25.64 | 32.41 | 35.86 | 37.72 | 41.58 | 44.06 | 32.59 | 34.18 | 44.68 | 62.21 | 60.96 | 61.04 | 53.12 | 38.18 | 37.04 | 34.68 | 29.00 | 25.10 | 21.67 | 23.95 | 31.65 | 28.54 | 29.33 | 22.11 | 23.02 | 20.43 | 18.85 | 23.34 | 22.01 | 17.02 | 16.47 | 15.10 | 11.14 | 12.86 | 15.94 | 14.20 | - | - |
TEV/LTM Total Revenue | 1.40 | 1.47 | 1.28 | 1.29 | 1.37 | 1.64 | 1.25 | 1.14 | 1.10 | 1.30 | 1.24 | 1.27 | 1.20 | 1.38 | 1.64 | 1.64 | 1.42 | 1.98 | 2.15 | 2.40 | 2.04 | 1.77 | 1.80 | 2.39 | 2.10 | 2.16 | 1.75 | 1.64 | 0.88 | 1.65 | 2.15 | 1.79 | 2.01 | 1.86 | 1.58 | 1.72 | 2.20 | 2.34 | 2.14 | 2.16 | 2.50 | 2.34 | 2.40 | 2.75 | 3.57 | 3.41 | 3.87 | 4.03 | 5.24 | 4.58 | 4.17 | 2.47 | 2.39 | 2.28 | 2.23 | 2.16 | 2.17 | 1.86 | 1.66 | 1.66 | 2.10 | 2.44 | 2.50 | 2.32 | 1.80 | 1.82 | 1.86 | 1.92 | 2.04 | 1.88 | 3.25 | 3.22 | 3.22 | 3.68 | 3.35 | 4.05 | 3.96 | 4.90 | 4.84 | 5.46 | 5.36 | 5.35 | 5.55 | 5.13 | 6.03 | 6.33 | 5.96 | 6.09 | 6.24 | 7.05 | 6.42 | 6.37 | 5.28 | 5.80 | 5.61 | 5.42 | 5.38 | 5.23 | 4.88 | 4.97 | 5.29 | 5.45 | 5.09 | 4.72 | 4.85 | 5.28 | 5.79 | 6.03 | 5.43 | 5.34 | 6.26 | 7.29 | 6.20 | 4.64 | 5.02 | 5.99 | 7.73 | 7.66 | 7.78 | 8.66 | 8.46 | 9.96 | 10.45 | 11.27 | 10.97 | 11.36 | 11.16 | 11.24 | 10.92 | 9.63 | 8.89 | 9.53 | 10.77 | 10.82 | 12.41 | 11.57 | 11.14 | 11.96 | 10.35 | 10.08 | 7.70 | 7.89 | 6.91 | 7.70 | 8.00 | 10.79 | 9.93 | 9.51 | 10.63 | 13.35 | 12.69 | 13.79 | 14.73 | 15.10 | 17.12 | 21.40 | 20.02 | 22.13 | 20.15 | 22.75 | 24.39 | 21.90 | 30.21 | 32.62 | 34.42 | 33.31 | 36.54 | 39.00 | 34.16 | 30.53 | 32.44 | 35.39 | 37.11 | 41.12 | 31.19 | 32.41 | 31.81 | 34.28 | 32.20 | 30.82 | 26.64 | 22.89 | 22.86 | 24.16 | 20.93 | 23.90 | 20.03 | 21.17 | 19.89 | 17.33 | 15.21 | 12.17 | 10.09 | 9.74 | 9.89 | 10.33 | 16.07 | 23.05 | 29.34 | 32.55 | 35.93 | 39.70 | 42.11 | 33.34 | 35.01 | 48.56 | 68.00 | 66.61 | 66.71 | 61.93 | 44.20 | 42.84 | 43.75 | 36.40 | 31.34 | 28.88 | 32.07 | 46.64 | 41.91 | 43.11 | 31.84 | 41.48 | 36.60 | 33.62 | 51.28 | 48.21 | 45.45 | 43.88 | 40.01 | 57.42 | 66.92 | 83.93 | 74.28 | 95.81 | 121.23 |
Market Cap/LTM Total Revenue | 1.66 | 1.74 | 1.55 | 1.56 | 1.72 | 1.99 | 1.60 | 1.66 | 1.62 | 1.82 | 1.91 | 1.94 | 1.87 | 2.02 | 2.29 | 2.28 | 2.03 | 2.60 | 2.77 | 2.96 | 2.60 | 2.33 | 2.35 | 2.94 | 2.65 | 2.68 | 2.27 | 2.16 | 1.44 | 2.21 | 2.71 | 2.40 | 2.61 | 2.46 | 2.19 | 2.33 | 2.81 | 2.94 | 2.74 | 2.76 | 3.09 | 2.93 | 2.99 | 3.37 | 4.19 | 4.04 | 4.53 | 4.69 | 5.89 | 5.15 | 4.74 | 3.05 | 3.04 | 2.92 | 2.87 | 2.75 | 2.77 | 2.46 | 2.26 | 2.26 | 2.69 | 2.89 | 2.96 | 2.78 | 2.27 | 2.29 | 2.33 | 2.45 | 2.57 | 2.41 | 3.85 | 3.81 | 3.82 | 4.09 | 3.76 | 4.47 | 4.60 | 5.53 | 5.48 | 5.96 | 5.86 | 5.85 | 6.05 | 5.83 | 6.74 | 7.18 | 6.81 | 6.94 | 7.09 | 7.84 | 7.22 | 7.17 | 5.96 | 6.21 | 6.01 | 5.90 | 5.95 | 5.70 | 5.35 | 5.44 | 5.76 | 5.89 | 5.54 | 5.17 | 5.31 | 5.74 | 6.25 | 6.46 | 5.87 | 5.81 | 6.73 | 7.76 | 6.67 | 5.26 | 5.64 | 6.61 | 8.29 | 8.22 | 8.34 | 9.25 | 9.04 | 10.54 | 11.02 | 11.85 | 11.55 | 11.93 | 11.72 | 11.81 | 11.47 | 10.18 | 9.45 | 10.11 | 11.35 | 11.66 | 13.25 | 12.41 | 11.98 | 12.77 | 11.15 | 10.88 | 8.56 | 8.75 | 7.77 | 8.57 | 8.87 | 11.64 | 10.78 | 10.35 | 11.47 | 14.13 | 13.47 | 14.57 | 15.50 | 15.87 | 17.89 | 22.13 | 20.75 | 22.77 | 20.80 | 23.39 | 25.03 | 22.85 | 31.15 | 33.57 | 35.34 | 34.22 | 37.45 | 40.01 | 35.17 | 31.54 | 33.47 | 36.42 | 38.14 | 42.15 | 32.22 | 33.44 | 32.80 | 35.28 | 33.20 | 31.85 | 27.67 | 23.86 | 23.83 | 25.13 | 21.90 | 24.79 | 20.93 | 22.07 | 20.70 | 18.14 | 16.01 | 13.01 | 10.92 | 10.54 | 10.69 | 11.13 | 16.87 | 23.84 | 30.12 | 33.33 | 36.74 | 40.51 | 42.92 | 34.25 | 35.92 | 49.55 | 68.99 | 67.60 | 67.70 | 63.05 | 45.32 | 43.97 | 44.95 | 37.59 | 32.53 | 30.34 | 33.53 | 48.21 | 43.49 | 44.68 | 33.40 | 43.46 | 38.58 | 35.60 | 53.66 | 50.60 | 48.28 | 46.70 | 42.83 | 61.59 | 71.09 | 88.11 | 78.46 | 95.81 | 121.22 |
TEV/LTM EBITDA | 4.86 | 5.13 | 4.46 | 4.51 | 4.83 | 5.77 | 4.39 | 4.12 | 3.97 | 4.70 | 4.52 | 4.65 | 4.41 | 4.94 | 5.89 | 5.86 | 5.08 | 7.12 | 7.71 | 8.73 | 7.42 | 6.45 | 6.86 | 9.11 | 7.69 | 8.90 | 7.23 | 6.76 | 3.90 | 7.32 | 9.54 | 7.79 | 8.71 | 8.07 | 6.63 | 7.24 | 10.36 | 11.00 | 10.05 | 10.14 | 7.68 | 7.18 | 7.37 | 7.73 | 10.03 | 9.59 | 12.03 | 12.52 | 16.31 | 14.34 | 13.05 | 7.75 | 8.04 | 8.33 | 8.16 | 7.82 | 7.86 | 6.75 | 6.53 | 6.52 | 7.98 | 10.40 | 10.68 | 9.90 | 6.32 | 6.39 | 6.52 | 7.29 | 7.77 | 7.15 | 10.16 | 10.06 | 10.57 | 10.20 | 9.27 | 11.22 | 11.28 | 13.94 | 13.79 | 15.47 | 15.19 | 15.16 | 15.73 | 15.21 | 21.35 | 21.96 | 20.68 | 21.12 | 21.66 | 25.27 | 23.04 | 22.84 | 20.97 | 23.35 | 22.57 | 22.06 | 25.54 | 20.90 | 19.51 | 19.84 | 21.13 | 23.08 | 21.57 | 20.00 | 19.02 | 20.71 | 22.70 | 25.61 | 23.10 | 20.60 | 24.14 | 28.11 | 23.92 | 15.43 | 16.68 | 19.91 | 23.99 | 24.11 | 24.49 | 25.41 | 26.89 | 27.59 | 28.93 | 31.23 | 30.38 | 29.62 | 29.09 | 29.31 | 26.95 | 23.87 | 22.05 | 21.97 | 27.08 | 24.30 | 27.88 | 25.98 | 25.02 | 23.97 | 20.73 | 20.20 | 14.69 | 15.04 | 13.18 | 14.00 | 14.72 | 18.97 | 17.46 | 16.71 | 18.84 | 23.89 | 22.71 | 24.68 | 26.01 | 26.68 | 30.23 | 37.50 | 37.07 | 40.00 | 36.43 | 41.12 | 44.08 | 38.67 | 53.34 | 57.60 | 61.50 | 59.51 | 65.28 | 70.43 | 63.52 | 56.76 | 62.81 | 68.52 | 71.85 | 84.16 | 63.82 | 66.33 | 69.65 | 75.06 | 70.51 | 71.69 | 62.85 | 51.90 | 51.84 | 54.80 | 47.46 | 54.84 | 45.97 | 48.60 | 47.01 | 40.95 | 35.93 | 30.47 | 25.26 | 22.67 | 23.02 | 24.03 | 37.39 | 56.11 | 71.41 | 79.23 | - | - | - | 94.17 | 98.89 | 122.95 | 172.18 | 168.67 | 168.91 | 156.62 | 111.77 | 108.35 | - | - | - | 81.57 | 90.58 | 141.55 | 127.20 | 130.82 | 97.44 | 152.73 | 134.76 | 123.77 | - | - | - | - | 278.93 | - | - | - | - | - | - |
TEV/LTM EBIT | 9.59 | 10.12 | 8.80 | 8.89 | 9.54 | 11.39 | 8.67 | 8.32 | 8.04 | 9.51 | 9.21 | 9.47 | 8.91 | 9.29 | 11.08 | 11.02 | 9.86 | 13.83 | 14.97 | 18.14 | 15.41 | 13.39 | 15.86 | 21.08 | 18.56 | 23.65 | 19.22 | 17.97 | 12.50 | 23.46 | 30.55 | 24.05 | 26.91 | 24.94 | 20.11 | 21.94 | 17.45 | 18.52 | 16.92 | 17.07 | 16.68 | 15.60 | 16.01 | 19.18 | 24.91 | 23.82 | 31.30 | 32.56 | 46.37 | 40.91 | 37.23 | 22.10 | 32.20 | 30.62 | 29.99 | 34.63 | 34.81 | 29.87 | 35.35 | 35.29 | 44.59 | 212.23 | 218.03 | 201.97 | 32.13 | 32.49 | 33.17 | 18.91 | 20.13 | 18.54 | 19.80 | 19.61 | 21.30 | 16.87 | 15.34 | 18.57 | 17.76 | 21.94 | 21.70 | 24.77 | 24.31 | 24.26 | 25.17 | 25.40 | 32.72 | 39.51 | 37.21 | 38.00 | 38.97 | 49.15 | 44.81 | 44.44 | 42.72 | 46.92 | 45.34 | 42.41 | 42.09 | 35.37 | 33.03 | 33.59 | 35.77 | 37.03 | 34.60 | 32.08 | 28.98 | 31.55 | 34.59 | 34.26 | 30.90 | 29.79 | 34.91 | 40.65 | 34.59 | 21.15 | 22.87 | 27.31 | 32.18 | 31.89 | 32.39 | 33.26 | 32.47 | 35.28 | 37.00 | 39.93 | 38.85 | 37.77 | 37.10 | 37.37 | 34.12 | 30.04 | 27.75 | 27.18 | 30.75 | 27.84 | 31.94 | 29.77 | 28.66 | 28.24 | 24.42 | 23.80 | 16.94 | 17.35 | 15.20 | 15.97 | 16.59 | 21.38 | 19.68 | 18.83 | 21.05 | 26.76 | 25.44 | 27.64 | 29.13 | 29.87 | 33.85 | 41.95 | 39.24 | 43.30 | 39.44 | 44.51 | 47.72 | 42.16 | 58.15 | 62.80 | 67.70 | 65.50 | 71.86 | 78.14 | 68.46 | 61.17 | 69.39 | 75.71 | 79.39 | 95.07 | 72.10 | 74.93 | 80.96 | 87.26 | 81.96 | 85.42 | 73.84 | 64.65 | 64.58 | 68.26 | 59.12 | 68.85 | 57.71 | 61.01 | 59.53 | 51.86 | 45.50 | 35.50 | 29.42 | 28.85 | 29.29 | 30.57 | 47.58 | 73.36 | 93.37 | 103.59 | 118.27 | 130.67 | 138.61 | 106.29 | 111.62 | 148.43 | 207.86 | 203.62 | 203.91 | 193.13 | 137.83 | 133.61 | 138.10 | 114.89 | 98.91 | 92.05 | 102.22 | 183.26 | 164.68 | 169.37 | 126.16 | 210.69 | 185.90 | 170.75 | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 51.10 | 51.10 | 51.10 | 51.10 | 51.50 | 51.50 | 51.50 | 51.71 | 51.71 | 51.71 | 51.69 | 51.69 | 51.36 | 51.36 | 51.36 | 51.36 | 50.67 | 50.67 | 50.67 | 49.73 | 49.73 | 48.30 | 48.30 | 48.30 | 48.04 | 48.04 | 48.04 | 47.89 | 47.89 | 47.89 | 48.02 | 48.02 | 48.02 | 48.34 | 48.34 | 48.34 | 50.36 | 50.36 | 50.36 | 51.62 | 51.62 | 51.62 | 51.62 | 51.79 | 51.79 | 48.81 | 48.81 | 48.81 | 47.26 | 47.26 | 47.26 | 43.80 | 43.80 | 43.80 | 41.14 | 41.14 | 41.14 | 41.87 | 41.87 | 41.87 | 36.21 | 36.21 | 36.21 | 40.05 | 40.05 | 40.05 | 47.07 | 47.07 | 47.07 | 50.19 | 50.19 | 50.19 | 63.44 | 63.44 | 63.44 | 63.44 | 62.54 | 62.54 | 57.05 | 57.05 | 57.05 | 55.84 | 55.84 | 55.84 | 50.29 | 50.29 | 50.29 | 51.46 | 51.46 | 51.46 | 53.60 | 53.60 | 53.60 | 55.55 | 55.55 | 55.55 | 59.22 | 59.22 | 59.22 | 61.85 | 61.85 | 61.85 | 61.85 | 61.85 | 64.02 | 65.63 | 65.63 | 65.63 | 67.06 | 67.06 | 67.06 | 68.02 | 68.02 | 68.02 | 68.02 | 68.02 | 68.39 | 68.83 | 68.83 | 68.83 | 68.93 | 68.93 | 68.93 | 63.60 | 63.60 | 63.60 | 63.60 | 63.60 | 70.08 | 71.38 | 71.38 | 71.38 | 67.62 | 67.62 | 67.62 | 74.81 | 74.81 | 74.81 | 70.12 | 70.12 | 70.12 | 78.14 | 78.14 | 78.14 | 79.27 | 79.27 | 79.27 | 79.46 | 79.46 | 79.46 | 79.78 | 79.78 | 79.78 | 73.13 | 73.13 | 73.13 | 80.53 | 80.53 | 80.53 | 80.50 | 80.50 | 80.50 | 80.50 | 80.50 | 80.02 | 72.85 | 72.85 | 72.85 | 76.98 | 76.98 | 76.98 | 76.98 | 76.98 | 74.29 | 71.36 | 71.36 | 71.36 | 63.66 | 63.66 | 63.66 | 69.55 | 69.55 | 69.55 | 69.55 | 69.55 | 69.58 | 69.86 | 69.86 | 69.86 | 69.86 | 69.86 | 70.13 | 70.13 | 70.13 | 70.13 | 70.13 | 70.13 | 69.14 | 69.14 | 69.14 | 68.44 | 68.44 | 68.44 | 69.24 | 68.87 | 68.87 | 68.87 | 68.87 | 68.87 | 69.54 | 69.54 | 69.54 | 69.69 | 69.69 | 69.69 | 76.89 | 70.50 | 70.50 | 70.50 | 70.50 | 67.62 | 67.62 | 67.62 | 67.62 | 69.43 | 73.80 | 73.80 | 73.80 | 70.00 | 70.00 | 70.00 | 71.73 | 71.73 | 71.73 | 71.73 |
SG&A Margin | 17.02 | 17.02 | 17.02 | 17.02 | 16.84 | 16.84 | 16.84 | 17.27 | 17.27 | 17.27 | 17.47 | 17.47 | 17.74 | 17.74 | 17.74 | 17.74 | 17.55 | 17.55 | 17.55 | 16.97 | 16.97 | 16.59 | 16.59 | 16.59 | 17.05 | 17.05 | 17.05 | 18.86 | 18.86 | 18.86 | 19.34 | 19.34 | 19.34 | 19.86 | 19.86 | 19.86 | 19.20 | 19.20 | 19.20 | 17.58 | 17.58 | 17.58 | 17.58 | 17.27 | 17.27 | 16.87 | 16.87 | 16.87 | 16.01 | 16.01 | 16.01 | 16.00 | 16.00 | 16.00 | 16.73 | 16.73 | 16.73 | 18.54 | 18.54 | 18.54 | 20.71 | 20.71 | 20.71 | 21.57 | 21.57 | 21.57 | 20.68 | 20.68 | 20.68 | 18.51 | 18.51 | 18.51 | 16.76 | 16.76 | 16.76 | 16.76 | 15.55 | 15.55 | 14.83 | 14.83 | 14.83 | 15.14 | 15.14 | 15.14 | 15.91 | 15.91 | 15.91 | 16.94 | 16.94 | 16.94 | 19.47 | 19.47 | 19.47 | 21.36 | 21.36 | 21.36 | 22.90 | 22.90 | 22.90 | 25.81 | 25.81 | 25.81 | 25.81 | 25.81 | 26.00 | 25.72 | 25.72 | 25.72 | 26.04 | 26.04 | 26.04 | 22.98 | 22.98 | 22.98 | 22.98 | 22.98 | 21.67 | 21.17 | 21.17 | 21.17 | 19.59 | 19.59 | 19.59 | 18.56 | 18.56 | 18.56 | 18.56 | 18.56 | 17.86 | 16.20 | 16.20 | 16.20 | 14.27 | 14.27 | 14.27 | 12.87 | 12.87 | 12.87 | 11.96 | 11.96 | 11.96 | 11.21 | 11.21 | 11.21 | 10.91 | 10.91 | 10.91 | 11.15 | 11.15 | 11.15 | 11.26 | 11.26 | 11.26 | 11.67 | 11.67 | 11.67 | 11.89 | 11.89 | 11.89 | 12.50 | 12.50 | 12.50 | 12.50 | 12.50 | 13.33 | 13.76 | 13.76 | 13.76 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 | 15.64 | 16.51 | 16.51 | 16.51 | 18.08 | 18.08 | 18.08 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 | 19.39 | 20.88 | 20.88 | 20.88 | 20.88 | 20.88 | 20.63 | 21.51 | 21.51 | 21.51 | 21.51 | 21.51 | 23.06 | 23.06 | 23.06 | 23.65 | 23.65 | 23.65 | 23.57 | 24.22 | 24.22 | 24.22 | 24.22 | 24.22 | 26.09 | 26.09 | 26.09 | 28.10 | 28.10 | 28.10 | 29.87 | 32.55 | 32.55 | 32.55 | 32.55 | 35.47 | 35.47 | 35.47 | 35.47 | 38.89 | 42.22 | 42.22 | 42.22 | 41.91 | 41.91 | 41.91 | 45.31 | 45.31 | 45.31 | 45.31 |
EBITDA Margin | 28.06 | 28.06 | 28.06 | 28.06 | 28.09 | 28.09 | 28.09 | 27.48 | 27.48 | 27.48 | 27.14 | 27.14 | 25.82 | 25.82 | 25.82 | 25.82 | 25.79 | 25.79 | 25.79 | 25.58 | 25.58 | 24.56 | 24.56 | 24.56 | 22.75 | 22.75 | 22.75 | 20.77 | 20.77 | 20.77 | 20.87 | 20.87 | 20.87 | 21.65 | 21.65 | 21.65 | 17.77 | 17.77 | 17.77 | 30.27 | 30.27 | 30.27 | 30.27 | 34.80 | 34.80 | 30.70 | 30.70 | 30.70 | 34.15 | 34.15 | 34.15 | 28.95 | 28.95 | 28.95 | 25.20 | 25.20 | 25.20 | 24.09 | 24.09 | 24.09 | 27.40 | 27.40 | 27.40 | 22.03 | 22.03 | 22.03 | 24.63 | 24.63 | 24.63 | 32.25 | 32.25 | 32.25 | 35.56 | 35.56 | 35.56 | 35.56 | 36.24 | 36.24 | 35.46 | 35.46 | 35.46 | 33.84 | 33.84 | 33.84 | 33.87 | 33.87 | 33.87 | 30.33 | 30.33 | 30.33 | 26.57 | 26.57 | 26.57 | 26.05 | 26.05 | 26.05 | 26.29 | 26.29 | 26.29 | 24.51 | 24.51 | 24.51 | 24.51 | 24.51 | 26.12 | 26.39 | 26.39 | 26.39 | 25.96 | 25.96 | 25.96 | 30.12 | 30.12 | 30.12 | 30.12 | 30.12 | 32.27 | 34.14 | 34.14 | 34.14 | 36.03 | 36.03 | 36.03 | 38.38 | 38.38 | 38.38 | 38.38 | 38.38 | 40.43 | 43.24 | 43.24 | 43.24 | 44.96 | 44.96 | 44.96 | 50.67 | 50.67 | 50.67 | 54.06 | 54.06 | 54.06 | 56.25 | 56.25 | 56.25 | 57.82 | 57.82 | 57.82 | 58.53 | 58.53 | 58.53 | 58.01 | 58.01 | 58.01 | 58.35 | 58.35 | 58.35 | 58.87 | 58.87 | 58.87 | 56.87 | 56.87 | 56.87 | 56.87 | 56.87 | 56.16 | 55.59 | 55.59 | 55.59 | 51.68 | 51.68 | 51.68 | 51.68 | 51.68 | 48.86 | 45.65 | 45.65 | 45.65 | 42.99 | 42.99 | 42.99 | 44.09 | 44.09 | 44.09 | 44.09 | 44.09 | 43.43 | 42.32 | 42.32 | 42.32 | 42.32 | 42.32 | 42.96 | 42.97 | 42.97 | 42.97 | 42.97 | 42.97 | 41.08 | 41.08 | 41.08 | - | - | - | 41.67 | 39.49 | 39.49 | 39.49 | 39.49 | 39.49 | 39.54 | 39.54 | 39.54 | - | - | - | 39.78 | 32.95 | 32.95 | 32.95 | 32.95 | 27.16 | 27.16 | 27.16 | 27.16 | 23.55 | 21.81 | 21.81 | 21.81 | 16.97 | 16.97 | 16.97 | 22.76 | 22.76 | 22.76 | 22.76 |
EBIT Margin | 16.98 | 16.98 | 16.98 | 16.98 | 17.13 | 17.13 | 17.13 | 16.57 | 16.57 | 16.57 | 16.24 | 16.24 | 15.87 | 15.87 | 15.87 | 15.87 | 15.37 | 15.37 | 15.37 | 14.47 | 14.47 | 12.87 | 12.87 | 12.87 | 10.74 | 10.74 | 10.74 | 8.35 | 8.35 | 8.35 | 8.28 | 8.28 | 8.28 | 8.45 | 8.45 | 8.45 | 12.08 | 12.08 | 12.08 | 15.71 | 15.71 | 15.71 | 15.71 | 16.62 | 16.62 | 13.72 | 13.72 | 13.72 | 13.65 | 13.65 | 13.65 | 10.06 | 10.06 | 10.06 | 6.81 | 6.81 | 6.81 | 6.25 | 6.25 | 6.25 | 2.61 | 2.61 | 2.61 | 4.76 | 4.76 | 4.76 | 10.86 | 10.86 | 10.86 | 16.50 | 16.50 | 16.50 | 21.29 | 21.29 | 21.29 | 21.29 | 22.92 | 22.92 | 22.21 | 22.21 | 22.21 | 20.29 | 20.29 | 20.29 | 17.73 | 17.73 | 17.73 | 15.78 | 15.78 | 15.78 | 13.75 | 13.75 | 13.75 | 14.24 | 14.24 | 14.24 | 16.05 | 16.05 | 16.05 | 15.63 | 15.63 | 15.63 | 15.63 | 15.63 | 16.88 | 17.58 | 17.58 | 17.58 | 17.96 | 17.96 | 17.96 | 21.97 | 21.97 | 21.97 | 21.97 | 21.97 | 24.07 | 26.10 | 26.10 | 26.10 | 28.28 | 28.28 | 28.28 | 30.10 | 30.10 | 30.10 | 30.10 | 30.10 | 32.01 | 35.04 | 35.04 | 35.04 | 39.30 | 39.30 | 39.30 | 43.11 | 43.11 | 43.11 | 46.52 | 46.52 | 46.52 | 49.54 | 49.54 | 49.54 | 51.36 | 51.36 | 51.36 | 51.33 | 51.33 | 51.33 | 51.89 | 51.89 | 51.89 | 52.25 | 52.25 | 52.25 | 52.53 | 52.53 | 52.53 | 52.18 | 52.18 | 52.18 | 52.18 | 52.18 | 51.04 | 50.02 | 50.02 | 50.02 | 46.78 | 46.78 | 46.78 | 46.78 | 46.78 | 43.25 | 39.29 | 39.29 | 39.29 | 36.08 | 36.08 | 36.08 | 35.40 | 35.40 | 35.40 | 35.40 | 35.40 | 34.71 | 33.42 | 33.42 | 33.42 | 33.42 | 33.42 | 34.29 | 33.77 | 33.77 | 33.77 | 33.77 | 33.77 | 31.42 | 31.42 | 31.42 | 30.38 | 30.38 | 30.38 | 31.37 | 32.71 | 32.71 | 32.71 | 32.71 | 32.71 | 32.06 | 32.06 | 32.06 | 31.68 | 31.68 | 31.68 | 31.38 | 25.45 | 25.45 | 25.45 | 25.45 | 19.69 | 19.69 | 19.69 | 19.69 | 14.56 | 11.23 | 11.23 | 11.23 | 11.33 | 11.33 | 11.33 | 13.01 | 13.01 | 13.01 | 13.01 |
Earnings from Cont. Ops Margin | 16.56 | 16.56 | 16.56 | 16.56 | 15.79 | 15.79 | 15.79 | 15.57 | 15.57 | 15.57 | 16.01 | 16.01 | 17.86 | 17.86 | 17.86 | 17.86 | 12.57 | 12.57 | 12.57 | 11.60 | 11.60 | 6.09 | 6.09 | 6.09 | 2.82 | 2.82 | 2.82 | -10.97 | -10.97 | -10.97 | -14.58 | -14.58 | -14.58 | 6.10 | 6.10 | 6.10 | 9.05 | 9.05 | 9.05 | 35.42 | 35.42 | 35.42 | 35.42 | 40.60 | 40.60 | 17.77 | 17.77 | 17.77 | 18.54 | 18.54 | 18.54 | -1.80 | -1.80 | -1.80 | -3.44 | -3.44 | -3.44 | -2.13 | -2.13 | -2.13 | -6.40 | -6.40 | -6.40 | 11.96 | 11.96 | 11.96 | 15.60 | 15.60 | 15.60 | 21.74 | 21.74 | 21.74 | 25.93 | 25.93 | 25.93 | 25.93 | 23.53 | 23.53 | 24.32 | 24.32 | 24.32 | 21.09 | 21.09 | 21.09 | 22.63 | 22.63 | 22.63 | 17.90 | 17.90 | 17.90 | 15.90 | 15.90 | 15.90 | 16.44 | 16.44 | 16.44 | 45.22 | 45.22 | 45.22 | 44.25 | 44.25 | 44.25 | 44.25 | 44.25 | 46.55 | 48.86 | 48.86 | 48.86 | 17.34 | 17.34 | 17.34 | 20.79 | 20.79 | 20.79 | 20.79 | 20.79 | 22.78 | 24.98 | 24.98 | 24.98 | 27.01 | 27.01 | 27.01 | 28.71 | 28.71 | 28.71 | 28.71 | 28.71 | 30.33 | 32.52 | 32.52 | 32.52 | 36.32 | 36.32 | 36.32 | 39.90 | 39.90 | 39.90 | 43.86 | 43.86 | 43.86 | 46.59 | 46.59 | 46.59 | 47.20 | 47.20 | 47.20 | 46.45 | 46.45 | 46.45 | 45.43 | 45.43 | 45.43 | 45.65 | 45.65 | 45.65 | 46.00 | 46.00 | 46.00 | 46.51 | 46.51 | 46.51 | 46.51 | 46.51 | 45.43 | 44.54 | 44.54 | 44.54 | 41.52 | 41.52 | 41.52 | 41.52 | 41.52 | 38.95 | 36.19 | 36.19 | 36.19 | 33.39 | 33.39 | 33.39 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 32.20 | 31.52 | 31.52 | 31.52 | 31.52 | 31.52 | 32.77 | 34.15 | 34.15 | 34.15 | 34.15 | 34.15 | 33.26 | 33.26 | 33.26 | 33.77 | 33.77 | 33.77 | 36.06 | 36.82 | 36.82 | 36.82 | 36.82 | 36.82 | 36.67 | 36.67 | 36.67 | 36.00 | 36.00 | 36.00 | 35.47 | 28.87 | 28.87 | 28.87 | 28.87 | 22.68 | 22.68 | 22.68 | 22.68 | 18.38 | 14.91 | 14.91 | 14.91 | 12.07 | 12.07 | 12.07 | 13.35 | 13.35 | 13.35 | 13.35 |
Net Income Margin | 15.80 | 15.80 | 15.80 | 15.80 | 14.99 | 14.99 | 14.99 | 14.77 | 14.77 | 14.77 | 15.09 | 15.09 | 17.08 | 17.08 | 17.08 | 17.08 | 12.11 | 12.11 | 12.11 | 11.29 | 11.29 | 6.11 | 6.11 | 6.11 | 3.49 | 3.49 | 3.49 | -9.83 | -9.83 | -9.83 | -13.07 | -13.07 | -13.07 | 8.21 | 8.21 | 8.21 | 11.25 | 11.25 | 11.25 | 37.23 | 37.23 | 37.23 | 37.23 | 42.68 | 42.68 | 20.99 | 20.99 | 20.99 | 22.37 | 22.37 | 22.37 | 3.40 | 3.40 | 3.40 | 2.29 | 2.29 | 2.29 | 1.92 | 1.92 | 1.92 | -2.09 | -2.09 | -2.09 | 15.62 | 15.62 | 15.62 | 19.19 | 19.19 | 19.19 | 26.54 | 26.54 | 26.54 | 29.38 | 29.38 | 29.38 | 29.38 | 26.09 | 26.09 | 25.59 | 25.59 | 25.59 | 21.11 | 21.11 | 21.11 | 22.65 | 22.65 | 22.65 | 17.93 | 17.93 | 17.93 | 15.95 | 15.95 | 15.95 | 16.49 | 16.49 | 16.49 | 45.35 | 45.35 | 45.35 | 44.90 | 44.90 | 44.90 | 44.90 | 44.90 | 47.79 | 50.71 | 50.71 | 50.71 | 19.75 | 19.75 | 19.75 | 23.24 | 23.24 | 23.24 | 23.24 | 23.24 | 25.08 | 26.90 | 26.90 | 26.90 | 28.62 | 28.62 | 28.62 | 29.86 | 29.86 | 29.86 | 29.86 | 29.86 | 31.04 | 33.03 |