CK Infrastructure Holdings Limited - SEHK:1038
Valuation And Growth
Segments
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 | Jul-31-2005 | Jun-30-2005 | May-31-2005 | Apr-30-2005 | Mar-31-2005 | Feb-28-2005 | Jan-31-2005 | Dec-31-2004 | Nov-30-2004 | Oct-31-2004 | Sep-30-2004 | Aug-31-2004 | Jul-31-2004 | Jun-30-2004 | May-31-2004 | Apr-30-2004 | Mar-31-2004 | Feb-29-2004 | Jan-31-2004 | Dec-31-2003 | Nov-30-2003 | Oct-31-2003 | Sep-30-2003 | Aug-31-2003 | Jul-31-2003 | Jun-30-2003 | May-31-2003 | Apr-30-2003 | Mar-31-2003 | Feb-28-2003 | Jan-31-2003 | Dec-31-2002 | Nov-30-2002 | Oct-31-2002 | Sep-30-2002 | Aug-31-2002 | Jul-31-2002 | Jun-30-2002 | May-31-2002 | Apr-30-2002 | Mar-31-2002 | Feb-28-2002 | Jan-31-2002 | Dec-31-2001 | Nov-30-2001 | Oct-31-2001 | Sep-30-2001 | Aug-31-2001 | Jul-31-2001 | Jun-30-2001 | May-31-2001 | Apr-30-2001 | Mar-31-2001 | Feb-28-2001 | Jan-31-2001 | Dec-31-2000 | Nov-30-2000 | Oct-31-2000 | Sep-30-2000 | Aug-31-2000 | Jul-31-2000 | Jun-30-2000 | May-31-2000 | Apr-30-2000 | Mar-31-2000 | Feb-29-2000 | Jan-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 |