pww.comCK Infrastructure Holdings Limited - SEHK:1038

Valuation And Growth

Segments

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-31-2001Jun-30-2001May-31-2001Apr-30-2001Mar-31-2001Feb-28-2001Jan-31-2001Dec-31-2000Nov-30-2000Oct-31-2000Sep-30-2000Aug-31-2000Jul-31-2000Jun-30-2000May-31-2000Apr-30-2000Mar-31-2000Feb-29-2000Jan-31-2000

Valuation Multiples

TEV/LTM Unlevered FCF

186.42

187.22

202.34

189.13

193.58

187.85

202.38

96.99

83.24

84.94

83.58

-

35.17

35.44

33.22

30.16

28.49

29.03

30.84

33.85

34.00

35.38

36.35

-

87.81

91.65

86.83

84.06

80.48

85.40

99.24

96.71

94.88

102.30

102.80

-

52.41

52.00

53.36

51.69

53.22

50.26

53.52

38.22

37.77

39.20

38.68

-

85.31

80.09

80.52

77.62

73.04

72.53

79.58

49.51

49.05

47.95

54.82

-

50.03

51.06

51.77

49.95

52.51

49.77

49.84

-

162.84

156.36

162.84

-

168.98

164.54

155.98

156.40

151.75

161.69

151.96

-

56.92

57.73

59.96

-

97.14

102.10

98.96

97.90

99.90

99.03

103.67

-

179.38

183.27

185.77

167.85

-

-

-

-

-

-

-

-

122.39

132.42

133.50

-

237.26

219.31

216.57

205.88

217.53

209.58

194.92

-

-

-

-

-

-

64.70

57.20

57.20

56.50

54.65

55.93

-

79.94

79.21

76.15

-

-

-

-

-

-

-

-

-

122.79

127.67

132.56

-

123.65

120.08

116.39

116.07

111.84

115.20

115.09

-

157.12

145.10

155.06

-

96.68

91.93

94.45

89.22

87.82

94.82

97.62

-

37.18

34.19

35.09

34.19

28.24

27.22

26.13

25.45

23.71

22.50

21.86

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

218.59

215.98

215.60

221.96

207.38

266.07

-

-

-

-

-

-

100.46

95.29

94.16

96.75

97.56

94.32

-

107.84

110.65

106.53

107.84

-

54.65

56.28

48.42

47.55

46.79

47.84

40.30

39.50

36.76

37.57

41.35

-

98.27

97.03

98.09

100.57

97.03

103.40

-

98.08

93.80

95.10

99.20

-

-

-

-

-

-

-

-

175.98

178.08

175.56

176.82

178.51

173.99

170.06

154.73

155.91

150.40

143.72

181.28

181.28

43.21

45.77

41.93

42.19

40.91

39.12

38.73

39.50

39.63

38.61

61.59

58.45

57.46

59.04

56.48

-

-

-

-

-

-

-

56.03

54.70

57.87

55.03

54.20

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

149.68

126.57

129.44

127.15

-

36.13

36.45

33.90

30.37

28.44

29.07

31.15

34.87

35.04

36.60

37.70

-

91.57

96.33

90.36

86.93

82.50

88.59

105.73

97.40

95.22

104.03

104.62

-

45.63

45.16

46.71

44.81

46.55

43.17

46.90

36.14

35.64

37.22

36.64

-

85.54

78.69

79.26

75.46

69.46

68.79

78.02

43.92

43.38

42.08

50.23

-

45.12

46.31

47.12

45.03

47.97

44.82

44.91

-

221.57

210.61

221.57

-

218.31

211.31

197.80

198.47

191.13

206.81

191.46

-

51.90

52.84

55.43

-

100.83

106.89

103.06

101.75

104.21

103.13

108.81

-

252.20

258.16

262.00

234.52

-

-

-

-

-

-

-

-

156.03

170.06

171.58

-

-

-

-

-

-

-

-

-

-

-

-

-

-

71.04

61.84

61.84

60.97

58.71

60.27

-

96.08

95.09

90.96

-

-

-

-

-

-

-

-

-

182.73

190.86

198.99

-

164.47

159.14

153.64

153.15

146.85

151.86

151.70

-

240.72

219.61

237.12

-

117.89

111.46

114.87

107.80

105.91

115.37

119.16

-

36.94

33.60

34.61

33.60

32.00

30.87

29.67

28.92

27.00

25.67

24.96

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

196.79

186.66

184.45

189.51

191.09

184.77

-

230.65

236.81

227.78

230.65

-

80.24

82.73

70.72

69.41

68.23

69.84

58.89

57.70

53.64

54.83

60.45

-

233.42

230.07

232.94

239.62

230.07

247.26

-

270.17

257.39

261.28

273.51

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

62.85

67.01

60.76

61.18

59.10

56.19

55.56

56.81

57.02

55.35

134.09

126.21

123.74

127.69

121.28

-

-

-

-

-

-

-

101.41

98.27

105.71

99.06

97.10

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM Normalized EPS

24.54

24.65

26.86

24.93

25.58

24.75

26.93

24.48

20.70

21.17

20.80

21.50

22.80

22.99

21.39

19.16

17.95

18.34

19.65

20.00

20.10

20.99

21.62

20.70

17.63

18.55

17.40

16.74

15.89

17.06

20.36

24.50

23.95

26.17

26.32

26.12

23.61

23.36

24.16

21.97

22.83

21.17

23.00

22.86

22.54

23.54

23.17

22.49

21.77

20.03

20.18

19.21

17.68

17.51

19.86

14.30

14.12

13.70

16.35

14.58

18.92

19.42

19.76

18.88

20.11

18.79

18.83

21.68

22.70

21.58

22.70

22.97

23.19

22.45

21.01

21.08

20.30

21.97

20.34

20.64

21.40

21.79

22.86

23.61

25.66

27.20

26.23

25.89

26.52

26.25

27.69

28.45

28.05

28.71

29.14

26.08

22.87

22.36

22.06

23.17

22.72

23.85

23.29

24.53

22.83

24.89

25.11

25.97

28.08

25.76

25.41

24.03

25.53

24.51

22.61

23.87

7.81

8.30

8.54

8.65

8.58

8.00

7.19

7.19

7.09

6.83

7.01

6.86

17.05

16.87

16.14

15.79

16.14

16.90

18.12

18.94

19.98

19.90

19.40

19.83

19.77

20.65

21.53

20.36

21.47

20.78

20.06

19.99

19.17

19.83

19.80

19.91

21.05

19.20

20.74

21.28

22.28

21.57

22.23

20.87

20.50

22.33

23.06

21.95

28.25

25.70

26.46

25.70

36.93

35.63

34.24

33.37

31.16

29.62

28.80

27.99

24.92

24.23

25.09

25.86

19.78

19.61

20.02

19.47

18.80

18.76

19.10

19.41

18.69

19.69

20.65

23.53

21.54

21.28

21.25

21.87

20.45

26.17

25.28

27.12

25.94

24.80

26.49

24.57

25.78

24.45

24.16

24.82

25.03

24.20

23.91

25.67

26.35

25.35

25.67

24.85

25.53

26.33

22.50

22.09

21.71

22.23

21.50

21.07

19.58

20.02

22.07

22.39

20.48

20.18

20.43

21.02

20.18

21.69

20.37

21.30

20.29

20.60

21.56

19.58

20.67

20.41

19.62

19.53

18.13

17.61

16.82

15.81

16.03

15.77

15.90

16.07

17.72

17.27

15.53

15.66

15.04

14.28

15.14

15.14

14.18

15.12

13.71

13.81

13.34

12.68

12.54

12.82

12.87

12.49

12.99

12.22

11.98

12.37

11.74

13.09

12.83

12.46

12.67

12.93

13.24

13.35

13.25

12.84

13.81

12.94

12.69

13.37

14.79

12.85

13.48

12.43

12.69

13.43

14.00

13.15

13.63

14.22

13.10

15.23

11.81

15.36

P/LTM EPS

16.41

16.49

17.97

16.68

17.11

16.55

18.01

16.37

13.84

14.16

13.91

14.38

15.31

15.44

14.36

12.87

12.05

12.32

13.20

13.41

13.48

14.08

14.50

13.89

11.70

12.31

11.55

11.11

10.54

11.32

13.51

16.50

16.13

17.62

17.72

17.59

16.36

16.19

16.74

15.23

15.82

14.67

15.94

16.16

15.94

16.64

16.38

15.90

15.26

14.04

14.14

13.46

12.39

12.27

13.92

9.69

9.57

9.28

11.08

9.88

12.81

13.15

13.38

12.79

13.62

12.73

12.75

14.68

15.37

14.61

15.37

15.55

15.64

15.14

14.17

14.22

13.70

14.82

13.72

13.92

14.29

14.54

15.26

15.76

16.92

17.94

17.30

17.08

17.49

17.31

18.26

18.76

17.15

17.56

17.82

15.95

14.11

13.80

13.61

14.30

14.02

14.72

14.37

15.14

15.02

16.37

16.51

17.08

15.19

13.94

13.75

13.00

13.81

13.26

12.23

12.91

4.62

4.91

5.05

5.12

5.08

5.09

4.58

4.58

4.51

4.35

4.46

4.37

11.20

11.09

10.61

10.38

10.61

11.22

12.03

12.57

13.26

13.21

12.88

13.16

13.15

13.74

14.32

13.55

14.13

13.67

13.20

13.15

12.61

13.04

13.03

13.10

13.83

12.61

13.62

13.98

14.72

14.25

14.69

13.79

13.54

14.75

15.24

14.50

18.11

16.48

16.97

16.48

23.32

22.50

21.62

21.07

19.68

18.70

18.19

17.67

11.72

11.40

11.80

12.17

11.01

10.91

11.14

10.84

10.46

10.44

10.63

14.40

13.86

14.60

15.32

15.80

13.10

12.95

12.93

13.30

12.44

15.92

15.08

16.30

15.59

14.90

15.92

14.76

17.10

16.22

16.03

16.47

16.61

16.06

15.87

17.26

17.72

17.04

17.26

16.71

10.78

11.11

9.50

9.32

9.17

9.38

9.25

9.06

8.42

8.61

9.49

9.25

14.90

14.69

14.87

15.30

14.69

15.78

14.90

15.40

14.68

14.90

15.59

14.92

15.75

15.55

14.95

14.89

13.82

13.42

12.89

12.49

12.65

12.45

12.55

12.69

13.22

12.89

11.59

11.69

11.22

10.66

10.63

10.63

10.30

10.98

9.96

10.03

9.69

9.21

9.11

9.31

9.34

9.07

9.23

8.68

8.51

8.78

8.34

8.45

8.28

8.05

8.18

8.35

8.55

8.62

9.04

8.76

9.43

8.83

8.66

9.06

10.02

8.71

9.13

8.42

8.60

9.10

9.49

8.86

9.19

9.58

8.83

10.26

8.05

10.47

P/BV

1.09

1.10

1.20

1.11

1.14

1.10

1.20

1.07

0.90

0.92

0.91

0.94

0.94

0.95

0.89

0.79

0.74

0.76

0.81

0.87

0.87

0.91

0.94

0.90

0.88

0.93

0.87

0.84

0.79

0.85

1.02

1.07

1.05

1.14

1.15

1.14

1.06

1.05

1.09

0.99

1.03

0.95

1.04

1.06

1.05

1.09

1.08

1.04

1.04

0.96

0.96

0.92

0.84

0.84

0.95

0.91

0.90

0.87

1.04

0.93

1.25

1.28

1.30

1.24

1.32

1.24

1.24

1.43

1.50

1.42

1.50

1.52

1.54

1.50

1.40

1.40

1.35

1.46

1.35

1.37

1.42

1.44

1.51

1.56

1.67

1.77

1.71

1.69

1.73

1.71

1.80

1.85

1.71

1.75

1.78

1.59

1.62

1.58

1.56

1.64

1.61

1.69

1.65

1.74

1.64

1.79

1.80

1.86

2.01

1.85

1.82

1.72

1.83

1.76

1.62

1.70

1.57

1.67

1.71

1.73

1.72

1.68

1.51

1.51

1.49

1.43

1.47

1.44

1.86

1.84

1.76

1.72

1.76

1.75

1.88

1.96

2.07

2.06

2.01

2.06

2.00

2.08

2.17

2.06

2.18

2.11

2.04

2.03

1.95

2.01

2.01

2.00

2.11

1.93

2.08

2.13

2.21

2.14

2.21

2.07

2.03

2.22

2.29

2.18

1.99

1.81

1.87

1.81

2.06

1.99

1.91

1.86

1.74

1.65

1.61

1.56

1.55

1.50

1.56

1.60

1.64

1.63

1.66

1.62

1.56

1.56

1.59

1.74

1.67

1.76

1.85

1.91

1.68

1.66

1.65

1.70

1.59

2.04

1.93

1.97

1.89

1.80

1.93

1.79

1.89

1.80

1.78

1.82

1.84

1.78

1.76

1.77

1.82

1.75

1.77

1.71

1.84

1.90

1.62

1.59

1.57

1.60

1.66

1.63

1.51

1.54

1.70

-

1.84

1.82

1.84

1.89

1.82

1.95

1.84

1.76

1.67

1.70

1.78

1.73

1.82

1.80

1.73

1.72

1.60

1.55

1.49

1.44

1.46

1.44

1.45

1.46

1.64

1.60

1.44

1.45

1.39

1.32

1.26

1.26

1.25

1.33

1.20

1.21

1.17

1.11

1.10

1.13

1.13

1.10

1.14

1.08

1.06

1.09

1.04

1.11

1.09

1.06

1.08

1.10

1.13

1.13

1.22

1.19

1.28

1.20

1.17

-

-

-

-

-

-

-

-

1.25

1.30

1.36

1.25

1.45

-

-

P/Tangible BV

1.12

1.12

1.22

1.13

1.16

1.12

1.22

1.09

0.92

0.94

0.92

0.95

0.96

0.97

0.90

0.81

0.76

0.77

0.83

0.89

0.89

0.93

0.96

0.92

0.90

0.95

0.89

0.85

0.81

0.87

1.04

1.09

1.07

1.17

1.17

1.17

1.09

1.08

1.11

1.01

1.05

0.97

1.06

1.09

1.07

1.12

1.10

1.07

1.06

0.98

0.98

0.94

0.86

0.85

0.97

0.93

0.92

0.89

1.07

0.95

1.27

1.31

1.33

1.27

1.36

1.27

1.27

1.46

1.53

1.46

1.53

1.55

1.58

1.53

1.43

1.44

1.39

1.50

1.39

1.41

1.45

1.48

1.55

1.60

1.72

1.82

1.76

1.73

1.78

1.76

1.85

1.90

1.76

1.80

1.83

1.63

1.66

1.63

1.60

1.68

1.65

1.73

1.69

1.78

1.68

1.83

1.85

1.91

2.06

1.89

1.87

1.77

1.88

1.80

1.66

1.75

1.62

1.72

1.77

1.79

1.78

1.74

1.56

1.56

1.54

1.48

1.52

1.49

1.94

1.92

1.84

1.80

1.84

1.83

1.96

2.05

2.16

2.16

2.10

2.15

2.00

2.08

2.17

2.06

2.18

2.11

2.04

2.03

1.95

2.01

2.01

2.00

2.11

1.93

2.08

2.13

2.22

2.15

2.21

2.08

2.04

2.22

2.30

2.18

2.00

1.82

1.87

1.82

2.07

2.00

1.92

1.87

1.75

1.66

1.61

1.57

1.55

1.51

1.56

1.61

1.65

1.63

1.67

1.62

1.57

1.56

1.59

1.74

1.68

1.77

1.85

1.91

1.68

1.66

1.66

1.71

1.60

2.05

1.94

1.98

1.90

1.81

1.94

1.80

1.91

1.81

1.79

1.83

1.85

1.79

1.77

1.78

1.83

1.76

1.78

1.72

1.85

1.91

1.63

1.60

1.58

1.61

1.67

1.63

1.52

1.55

1.71

-

1.86

1.83

1.85

1.91

1.83

1.97

1.86

1.76

1.67

1.70

1.78

1.73

1.82

1.80

1.73

1.72

1.60

1.55

1.49

1.44

1.46

1.44

1.45

1.46

1.64

1.60

1.44

1.45

1.39

1.32

1.26

1.26

1.25

1.33

1.20

1.21

1.17

1.11

1.10

1.13

1.13

1.10

1.14

1.08

1.06

1.09

1.04

1.11

1.09

1.06

1.08

1.10

1.13

1.13

1.22

1.19

1.28

1.20

1.17

-

-

-

-

-

-

-

-

1.25

1.30

1.36

1.25

1.45

-

-

TEV/LTM Total Revenue

24.46

24.57

26.55

24.82

25.40

24.65

26.56

21.11

18.11

18.49

18.19

18.74

16.99

17.12

16.05

14.57

13.76

14.03

14.90

15.19

15.26

15.88

16.31

15.68

17.08

17.82

16.89

16.35

15.65

16.61

19.30

19.64

19.26

20.77

20.87

20.74

19.15

19.00

19.50

18.89

19.44

18.36

19.56

18.10

17.88

18.56

18.31

17.81

20.44

19.19

19.29

18.60

17.50

17.38

19.07

17.06

16.90

16.52

18.89

15.47

21.67

22.12

22.42

21.64

22.74

21.56

21.59

24.15

26.52

25.47

26.52

24.82

26.77

26.06

24.71

24.77

24.04

25.61

24.07

24.35

27.46

27.85

28.92

27.71

32.89

34.57

33.50

33.14

33.82

33.53

35.10

35.97

30.61

31.28

31.70

28.65

32.17

31.53

31.14

32.56

31.99

33.43

32.72

34.17

32.02

34.65

34.93

36.00

33.40

30.88

30.49

28.99

30.63

29.51

27.44

28.80

26.83

28.33

29.04

29.38

29.18

28.97

25.62

25.62

25.30

24.48

25.05

24.59

26.52

26.28

25.26

24.75

25.23

27.15

28.87

30.01

31.47

31.37

30.66

31.22

31.23

32.48

33.72

32.12

32.75

31.81

30.83

30.74

29.63

30.52

30.49

30.70

32.15

29.69

31.73

32.45

31.24

29.71

30.52

28.83

28.38

30.64

31.55

30.16

30.64

28.17

28.92

28.17

30.99

29.87

28.67

27.93

26.02

24.70

23.99

23.29

27.90

27.11

28.10

28.97

24.33

24.12

24.63

23.95

23.09

23.05

23.48

23.17

22.34

23.48

24.59

25.32

27.53

27.20

27.15

27.95

26.12

33.51

31.72

33.81

32.33

30.89

33.02

34.31

30.39

28.82

28.48

29.26

29.51

28.53

28.19

29.60

30.38

29.24

29.60

28.68

30.30

31.20

26.84

26.36

25.94

26.52

21.91

21.47

19.99

20.42

22.48

13.27

21.25

20.98

21.21

21.74

20.98

22.36

21.41

21.70

20.75

21.04

21.95

32.28

33.92

33.53

32.35

32.21

30.12

29.33

28.28

26.55

26.86

26.48

26.67

26.93

26.79

26.19

23.83

24.01

23.16

22.13

19.92

19.92

14.16

15.00

13.74

13.83

13.41

12.82

12.70

12.95

12.99

12.65

9.56

9.07

8.92

9.16

8.77

9.35

9.20

8.98

9.10

9.26

9.45

9.51

11.57

11.29

11.94

11.36

11.19

9.04

9.96

8.70

9.11

8.43

8.60

9.08

9.45

8.98

9.30

9.68

8.95

10.35

8.46

10.81

Market Cap/LTM Total Revenue

22.03

22.14

24.12

22.39

22.97

22.22

24.19

19.40

16.40

16.78

16.48

17.04

15.16

15.29

14.22

12.74

11.93

12.20

13.07

13.78

13.85

14.47

14.90

14.27

14.38

15.13

14.19

13.65

12.96

13.91

16.61

16.64

16.27

17.78

17.88

17.74

14.60

14.45

14.95

14.34

14.90

13.82

15.01

15.53

15.32

15.99

15.75

15.28

15.64

14.39

14.49

13.80

12.70

12.58

14.27

12.74

12.59

12.21

14.57

13.00

17.02

17.47

17.78

16.99

18.10

16.91

16.94

19.51

21.36

20.31

21.36

21.61

21.92

21.22

19.86

19.93

19.19

20.77

19.22

19.51

21.57

21.96

23.04

23.80

27.90

29.58

28.52

28.16

28.84

28.54

30.11

30.94

28.06

28.72

29.15

26.09

29.29

28.65

28.26

29.68

29.11

30.55

29.84

31.42

29.15

31.77

32.06

33.15

30.62

28.09

27.70

26.20

27.84

26.72

24.66

26.03

23.77

25.27

25.98

26.32

26.12

25.91

22.56

22.56

22.24

21.42

21.99

21.54

23.57

23.33

22.31

21.83

22.31

23.74

25.45

26.60

28.05

27.95

27.25

27.84

27.95

29.20

30.44

28.79

29.20

28.25

27.27

27.19

26.07

26.96

26.93

27.14

28.04

25.58

27.62

28.34

28.18

26.64

27.45

25.76

25.31

27.57

28.48

27.09

27.32

24.86

25.60

24.86

31.80

30.68

29.48

28.74

26.83

25.51

24.80

24.10

28.49

27.70

28.68

29.57

24.97

24.76

25.27

24.59

23.73

23.69

24.12

22.30

21.47

22.61

23.72

24.47

27.82

27.49

27.45

28.25

26.41

33.80

32.01

34.06

32.58

31.15

33.28

34.60

30.40

28.84

28.50

29.28

29.52

28.54

28.20

28.91

29.68

28.55

28.91

27.98

29.13

30.04

25.68

25.20

24.78

25.36

21.56

21.13

19.64

20.08

22.13

11.70

18.71

18.45

18.68

19.21

18.45

19.82

18.86

20.02

19.07

19.36

20.27

29.37

31.01

30.62

29.44

29.31

27.21

26.42

25.37

23.56

23.88

23.49

23.69

23.94

24.03

23.43

21.07

21.25

20.40

19.37

17.24

17.24

12.66

13.50

12.24

12.33

11.91

11.32

11.20

11.45

11.49

11.15

8.31

7.82

7.66

7.91

7.51

7.84

7.68

7.46

7.59

7.74

7.93

7.99

8.91

8.64

9.29

8.71

8.54

8.72

9.64

8.38

8.79

8.10

8.28

8.75

9.13

8.65

8.97

9.35

8.62

10.02

7.82

10.17

TEV/LTM EBITDA

16.00

16.07

17.36

16.23

16.61

16.12

17.37

15.73

13.50

13.77

13.55

14.00

14.25

14.36

13.46

12.22

11.54

11.77

12.50

12.68

12.74

13.25

13.61

13.11

12.44

12.98

12.30

11.91

11.40

12.10

14.06

16.90

16.58

17.88

17.97

17.84

16.36

16.23

16.65

16.13

16.61

15.69

16.70

14.62

14.45

15.00

14.79

14.57

16.46

15.45

15.53

14.97

14.09

13.99

15.35

11.25

11.15

10.90

12.46

10.26

14.10

14.39

14.59

14.08

14.80

14.03

14.05

15.73

16.46

15.80

16.46

15.39

16.34

15.91

15.08

15.12

14.67

15.63

14.69

14.88

15.99

16.21

16.84

16.14

17.54

18.44

17.87

17.68

18.04

17.88

18.72

19.19

16.56

16.92

17.15

15.50

14.58

14.29

14.11

14.75

14.49

15.15

14.83

15.47

14.93

16.16

16.29

16.76

17.77

16.42

16.22

15.42

16.29

15.70

14.60

15.31

5.52

5.83

5.97

6.04

6.02

5.63

4.98

4.98

4.92

4.76

4.87

4.79

11.66

11.55

11.10

10.98

11.19

11.76

12.50

12.99

13.62

13.58

13.28

13.47

13.39

13.93

14.46

13.76

14.39

13.97

13.54

13.51

13.01

13.40

13.39

13.48

14.68

13.56

14.49

14.80

15.74

14.97

15.38

14.53

14.30

15.44

15.90

15.27

18.41

16.93

17.37

16.93

20.31

19.58

18.79

18.30

17.05

16.19

15.72

15.29

15.59

15.15

15.70

16.20

11.47

11.36

11.61

11.28

10.88

10.86

11.06

11.25

10.84

11.40

11.94

13.14

12.38

12.23

12.21

12.57

11.74

15.06

14.58

15.66

14.98

14.31

15.30

14.92

15.59

14.79

14.61

15.02

15.14

14.64

14.45

15.61

16.02

15.42

15.61

14.87

15.82

16.29

14.01

13.76

13.54

13.85

12.61

12.36

11.51

11.76

12.94

13.20

12.69

12.53

12.67

12.99

12.53

13.35

12.59

12.39

11.84

12.01

12.53

14.17

14.89

14.71

14.20

14.14

13.22

12.87

12.36

11.80

11.94

11.77

11.86

11.97

12.55

12.27

11.16

11.25

10.85

10.37

10.76

10.76

9.76

10.34

9.47

9.53

9.24

8.84

8.75

8.92

8.95

8.72

9.29

8.82

8.67

8.91

8.52

9.44

9.29

9.07

9.19

9.35

9.54

9.60

10.36

10.12

10.70

10.18

10.02

-

-

-

-

-

-

-

-

8.08

8.36

8.71

8.05

9.31

7.55

9.65

TEV/LTM EBIT

16.55

16.63

17.97

16.80

17.19

16.68

17.97

16.29

13.98

14.27

14.04

14.47

14.76

14.88

13.95

12.66

11.96

12.19

12.95

13.16

13.22

13.76

14.13

13.58

12.92

13.49

12.78

12.37

11.84

12.57

14.60

17.63

17.29

18.64

18.73

18.61

17.13

17.00

17.44

16.89

17.39

16.43

17.49

15.25

15.07

15.64

15.43

15.00

17.04

15.99

16.08

15.50

14.58

14.48

15.89

11.53

11.43

11.17

12.77

10.46

14.37

14.67

14.87

14.35

15.08

14.29

14.31

16.02

16.76

16.09

16.76

15.68

16.65

16.22

15.37

15.41

14.96

15.93

14.98

15.15

16.30

16.53

17.17

16.45

17.90

18.82

18.24

18.04

18.41

18.25

19.11

19.58

16.91

17.27

17.51

15.82

14.85

14.55

14.37

15.02

14.76

15.43

15.10

15.77

15.22

16.46

16.60

17.10

18.15

16.77

16.56

15.75

16.64

16.03

14.91

15.65

5.56

5.88

6.02

6.09

6.05

5.67

5.01

5.01

4.95

4.79

4.90

4.81

11.81

11.71

11.25

11.02

11.24

11.86

12.61

13.10

13.74

13.69

13.39

13.54

13.46

14.00

14.54

13.85

14.47

14.05

13.62

13.59

13.09

13.48

13.47

13.56

14.80

13.66

14.60

14.93

15.91

15.13

15.54

14.68

14.45

15.60

16.06

15.43

18.68

17.17

17.62

17.17

20.63

19.89

19.09

18.59

17.33

16.44

15.97

15.51

15.80

15.36

15.91

16.41

11.56

11.46

11.70

11.38

10.97

10.95

11.16

11.35

10.94

11.50

12.04

13.28

12.52

12.37

12.35

12.72

11.88

15.24

14.76

15.85

15.16

14.49

15.48

15.12

15.82

15.00

14.83

15.23

15.36

14.85

14.67

15.85

16.26

15.66

15.85

15.36

16.19

16.67

14.34

14.09

13.86

14.17

13.00

12.74

11.86

12.12

13.34

13.69

13.10

12.94

13.08

13.41

12.94

13.79

13.04

12.84

12.28

12.45

12.99

14.85

15.61

15.43

14.88

14.82

13.86

13.49

12.94

12.36

12.51

12.33

12.42

12.54

13.20

12.90

11.73

11.82

11.41

10.90

11.33

11.33

10.27

10.88

9.97

10.03

9.72

9.30

9.21

9.39

9.42

9.18

9.80

9.29

9.14

9.39

8.98

10.05

9.88

9.64

9.78

9.95

10.15

10.21

10.96

10.70

11.32

10.76

10.60

8.66

9.54

8.33

8.73

8.07

8.23

8.69

9.05

8.50

8.80

9.16

8.46

9.79

8.00

10.22

Margin Analysis

Gross Margin

37.83

37.83

37.83

37.83

37.83

37.83

37.83

40.01

40.01

41.95

41.95

41.95

44.82

44.82

44.82

47.35

47.35

47.35

47.35

47.01

47.01

46.66

46.66

46.66

43.08

43.08

43.08

39.37

39.37

39.37

41.12

41.12

41.12

42.83

42.83

42.83

47.44

47.44

47.44

51.77

51.77

51.77

52.15

52.15

52.15

52.55

52.55

52.55

52.19

52.19

52.19

51.81

51.81

51.81

55.00

55.00

55.00

57.89

57.89

57.89

57.91

57.91

57.91

57.94

57.94

57.94

54.45

54.45

54.45

50.81

50.81

50.81

47.53

47.53

47.53

44.26

44.26

44.26

43.82

43.82

43.82

43.33

43.33

43.33

47.87

47.87

47.87

53.08

53.08

53.08

51.68

51.68

51.68

50.28

50.28

50.28

50.39

50.39

50.39

50.51

50.51

50.51

53.98

53.98

53.98

57.30

57.30

57.30

57.52

57.52

57.52

57.73

57.73

57.73

52.63

52.63

52.63

47.41

47.41

47.41

49.99

49.99

49.99

52.64

52.64

52.64

54.25

54.25

54.25

56.06

56.06

56.06

56.23

56.23

56.23

56.44

56.44

56.44

56.66

56.66

56.66

56.89

56.89

56.89

54.75

54.75

54.75

52.48

52.48

52.48

55.09

55.09

55.09

57.80

57.80

57.80

56.66

56.66

56.66

55.47

55.47

55.47

56.37

56.37

56.37

57.43

57.43

57.43

69.37

69.37

69.37

82.68

82.68

82.68

82.57

82.57

82.57

82.45

82.45

82.45

82.03

82.03

82.03

81.65

81.65

81.65

79.84

79.84

79.84

78.08

78.08

78.08

77.58

77.58

77.58

76.98

76.98

76.98

78.76

78.76

78.76

80.63

80.63

80.63

56.20

56.20

56.20

33.08

33.08

33.08

32.30

32.30

32.30

31.47

31.47

31.47

22.00

22.00

22.00

11.98

11.98

11.98

23.46

23.46

23.46

32.91

32.91

32.91

37.36

37.36

37.36

41.29

41.29

41.29

36.44

36.44

36.44

31.21

31.21

31.21

34.36

34.36

34.36

37.58

37.58

37.58

39.38

39.38

39.38

41.15

41.15

41.15

32.90

32.90

32.90

22.65

22.65

22.65

13.00

13.00

13.00

2.73

2.73

2.73

-1.25

-1.25

-1.25

-4.60

-4.60

-4.60

-8.32

-8.32

-8.32

-10.93

-10.93

-10.93

-4.91

-4.91

-4.91

0.58

0.58

0.58

6.75

6.75

6.75

13.92

13.92

13.92

10.63

10.63

10.63

7.43

7.43

7.43

24.27

24.27

24.27

41.90

41.90

41.90

35.09

35.09

SG&A Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.02

0.02

0.02

0.04

0.04

0.04

0.04

0.04

0.04

0.04

0.04

0.04

6.44

6.44

6.44

13.77

13.77

13.77

13.82

13.82

13.82

13.87

13.87

13.87

13.62

13.62

13.62

13.37

13.37

13.37

13.06

13.06

13.06

12.76

12.76

12.76

12.31

12.31

12.31

11.90

11.90

11.90

12.04

12.04

12.04

12.18

12.18

12.18

11.01

11.01

11.01

9.81

9.81

9.81

10.37

10.37

10.37

11.01

11.01

11.01

9.55

9.55

9.55

7.82

7.82

7.82

7.97

7.97

7.97

8.13

8.13

8.13

8.17

8.17

8.17

8.21

8.21

8.21

8.38

8.38

8.38

8.56

8.56

8.56

8.34

8.34

8.34

8.10

8.10

8.10

8.71

8.71

8.71

9.42

9.42

9.42

9.84

9.84

9.84

10.30

10.30

10.30

11.10

11.10

11.10

12.04

12.04

12.04

11.99

11.99

11.99

11.95

11.95

11.95

11.85

11.85

11.85

11.76

11.76

11.76

12.93

12.93

12.93

14.35

14.35

14.35

14.61

14.61

14.61

14.89

14.89

14.89

7.24

7.24

7.24