Sinopharm Group Co. Ltd. - SEHK:1099
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 15.57 | 15.69 | 15.90 | 15.62 | 13.51 | 15.76 | 0.33 | 127.46 | 134.12 | 135.37 | 131.58 | 13.26 | - | - | - | - | - | 28.53 | - | 5.22 | 5.22 | 5.35 | 5.57 | 8.70 | 11.16 | 10.75 | 10.90 | 10.58 | 9.78 | - | - | - | - | - | - | - | - | - | - | - | - | 73.91 | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.68 | 9.03 | 8.84 | 9.33 | 15.17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 68.32 | 65.67 | 70.98 | 68.16 | - | - | - | - | - | - | - | - | 14.48 | 15.38 | 15.49 | 15.24 | 20.93 | 9.52 | 9.45 | 8.65 | 9.58 | 9.92 | 9.81 | - | - | - | - | - | 8.22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.68 | 52.74 | 56.32 | 51.11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 6.62 | 6.77 | 7.02 | 6.69 | 6.01 | 6.85 | 0.38 | - | - | - | - | 8.55 | - | - | - | - | - | 17.08 | - | 2.80 | 2.80 | 2.93 | 3.17 | 5.54 | 5.91 | 5.41 | 5.58 | 5.19 | 4.21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.87 | 6.31 | 6.06 | 6.68 | 11.97 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.29 | 15.40 | 15.53 | 15.22 | 22.41 | 8.84 | 8.76 | 7.86 | 8.91 | 9.29 | 9.17 | - | - | - | - | - | 7.80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 57.76 | 66.54 | 70.99 | 64.52 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 8.36 | 8.55 | 8.86 | 8.45 | 8.00 | 8.65 | 7.34 | 7.47 | 8.45 | 8.63 | 8.07 | 7.94 | 9.07 | 8.50 | 8.45 | 8.01 | 7.73 | 9.37 | 9.33 | 9.50 | 9.52 | 9.97 | 10.79 | 9.45 | 9.32 | 8.53 | 8.81 | 8.19 | 6.64 | 6.48 | 7.20 | 7.03 | 7.42 | 7.60 | 7.34 | 7.20 | 8.48 | 7.80 | 7.62 | 7.61 | 8.33 | 8.74 | 8.59 | 9.39 | 10.63 | 12.15 | 11.09 | 8.66 | 8.52 | 8.89 | 8.85 | 8.99 | 8.32 | 8.73 | 9.99 | 8.94 | 9.61 | 9.23 | 10.17 | 8.45 | 15.81 | 16.77 | 18.71 | 17.00 | 18.51 | 15.61 | 18.03 | 18.17 | 17.11 | 18.32 | 19.16 | 21.46 | 23.54 | 23.64 | 22.19 | 26.00 | 25.50 | 25.83 | 26.34 | 21.60 | 20.53 | 22.68 | 21.54 | 25.57 | 24.28 | 24.28 | 23.75 | 21.57 | 24.52 | 24.17 | 24.84 | 25.09 | 27.04 | 27.27 | 26.73 | 27.61 | 29.18 | 28.94 | 25.97 | 29.42 | 30.68 | 30.28 | 32.31 | 31.20 | 30.70 | 29.91 | 27.67 | 30.80 | 26.22 | 25.20 | 28.71 | 30.05 | 29.63 | 25.02 | 27.18 | 30.90 | 35.73 | 38.37 | 38.27 | 32.76 | 31.78 | 33.19 | 32.13 | 33.83 | 35.47 | 33.25 | 31.66 | 29.22 | 27.43 | 26.92 | 26.09 | 27.13 | 31.23 | 31.73 | 32.24 | 33.40 | 30.43 | 28.20 | 28.17 | 33.21 | 30.52 | 32.90 | 36.11 | 39.05 | 42.70 | 41.39 | 42.26 | 41.91 | 45.40 | 43.31 | 43.38 | 44.80 | 41.85 | 34.54 | 39.99 | 41.62 | 47.82 | 41.65 | 42.29 | 41.70 | 48.50 | 47.02 | 42.51 | 57.68 | 66.44 | 70.89 | 68.35 | 69.63 | 80.70 | 78.56 | 77.27 | 80.98 | 86.83 | 91.39 | 84.55 | 88.29 | 87.38 | 93.76 | 108.35 | 106.07 | 100.79 | 84.50 | 79.45 | 78.73 | 81.32 | 56.64 |
P/LTM EPS | 6.74 | 6.89 | 7.14 | 6.80 | 6.63 | 6.97 | 5.81 | 5.95 | 6.73 | 6.87 | 6.43 | 6.27 | 7.28 | 6.81 | 6.78 | 6.43 | 6.20 | 7.34 | 7.36 | 7.69 | 7.71 | 8.07 | 8.73 | 7.69 | 7.50 | 6.87 | 7.09 | 6.59 | 5.35 | 5.33 | 5.92 | 5.70 | 6.02 | 6.16 | 5.95 | 5.86 | 6.32 | 5.82 | 5.68 | 5.67 | 6.21 | 6.69 | 6.59 | 7.44 | 8.42 | 9.62 | 8.78 | 6.86 | 7.20 | 7.51 | 7.48 | 7.60 | 7.03 | 7.31 | 8.58 | 7.86 | 8.45 | 8.11 | 8.94 | 7.42 | 10.86 | 11.52 | 12.85 | 11.68 | 12.72 | 10.69 | 12.34 | 12.36 | 11.64 | 12.47 | 13.04 | 14.65 | 15.66 | 15.73 | 14.76 | 17.30 | 16.96 | 17.19 | 17.52 | 14.48 | 13.76 | 15.19 | 14.43 | 17.13 | 17.05 | 17.05 | 16.68 | 15.15 | 17.22 | 16.97 | 17.44 | 17.46 | 18.82 | 18.98 | 18.61 | 19.22 | 19.45 | 19.29 | 17.31 | 19.61 | 20.45 | 20.18 | 21.54 | 22.17 | 21.82 | 21.25 | 19.66 | 21.61 | 18.38 | 17.67 | 20.13 | 21.07 | 20.78 | 17.54 | 19.00 | 21.47 | 24.82 | 26.66 | 26.59 | 22.76 | 21.87 | 22.83 | 22.11 | 23.28 | 24.40 | 22.87 | 21.79 | 20.05 | 18.82 | 18.47 | 17.90 | 18.61 | 19.26 | 19.57 | 19.88 | 20.60 | 18.76 | 17.39 | 17.37 | 20.79 | 19.11 | 20.60 | 22.61 | 24.52 | 27.90 | 27.05 | 27.62 | 27.39 | 29.67 | 28.30 | 28.07 | 28.04 | 26.20 | 21.62 | 25.03 | 26.59 | 29.80 | 25.96 | 26.35 | 25.98 | 30.22 | 29.30 | 26.49 | 36.33 | 41.85 | 44.65 | 43.05 | 43.86 | 53.40 | 51.99 | 51.14 | 53.59 | 57.46 | 60.48 | 55.95 | 54.70 | 54.14 | 58.09 | 67.13 | 65.72 | 68.83 | 57.70 | 54.25 | 53.76 | 55.53 | 38.68 |
P/BV | 0.77 | 0.79 | 0.82 | 0.78 | 0.71 | 0.80 | 3.27 | 0.69 | 0.78 | 0.80 | 0.75 | 0.76 | 0.89 | 0.83 | 0.83 | 0.79 | 0.76 | 0.94 | 0.94 | 0.96 | 0.96 | 1.00 | 1.09 | 0.97 | 0.91 | 0.83 | 0.86 | 0.80 | 0.65 | 0.66 | 0.74 | 0.72 | 0.76 | 0.77 | 0.75 | 0.73 | 0.81 | 0.75 | 0.73 | 0.73 | 0.80 | 0.91 | 0.90 | 0.95 | 1.08 | 1.23 | 1.12 | 0.98 | 0.81 | 0.85 | 0.84 | 0.86 | 0.79 | 0.88 | 1.04 | 1.03 | 1.11 | 1.07 | 1.18 | 0.98 | 1.42 | 1.50 | 1.68 | 1.52 | 1.66 | 1.45 | 1.69 | 1.66 | 1.57 | 1.68 | 1.75 | 1.99 | 2.24 | 2.25 | 2.11 | 2.47 | 2.42 | 2.46 | 2.50 | 2.17 | 2.06 | 2.27 | 2.16 | 2.56 | 2.52 | 2.52 | 2.46 | 2.24 | 2.54 | 2.51 | 2.58 | 2.55 | 2.75 | 2.77 | 2.72 | 2.79 | 2.72 | 2.70 | 2.42 | 2.74 | 2.86 | 2.82 | 3.02 | 2.88 | 2.83 | 2.76 | 2.55 | 2.70 | 2.22 | 2.14 | 2.44 | 2.55 | 2.51 | 2.12 | 2.30 | 2.41 | 2.78 | 2.99 | 2.98 | 2.41 | 2.55 | 2.67 | 2.58 | 2.72 | 2.85 | 2.67 | 2.54 | 2.10 | 1.97 | 1.93 | 1.88 | 1.95 | 2.11 | 2.14 | 2.18 | 2.26 | 2.06 | 1.90 | 1.84 | 2.40 | 2.20 | 2.38 | 2.61 | 2.83 | 2.98 | 2.89 | 2.95 | 2.92 | 3.17 | 3.02 | 3.00 | 2.84 | 2.65 | 2.19 | 2.53 | 2.70 | 2.81 | 2.45 | 2.49 | 2.45 | 2.85 | 2.77 | 2.50 | 3.72 | 4.29 | 4.58 | 4.41 | 4.53 | 4.93 | 4.80 | 4.72 | 4.95 | 5.30 | 5.58 | 5.16 | 5.31 | 5.25 | 5.64 | 6.51 | 5.58 | 19.10 | 16.02 | 15.06 | 14.92 | 15.41 | 10.74 |
P/Tangible BV | 0.89 | 0.91 | 0.95 | 0.90 | 0.83 | 0.92 | 3.37 | 0.82 | 0.92 | 0.94 | 0.88 | 0.88 | 1.06 | 0.99 | 0.99 | 0.94 | 0.90 | 1.10 | 1.10 | 1.14 | 1.15 | 1.20 | 1.30 | 1.14 | 1.10 | 1.01 | 1.04 | 0.97 | 0.78 | 0.79 | 0.88 | 0.88 | 0.93 | 0.95 | 0.90 | 0.88 | 1.02 | 0.94 | 0.92 | 0.92 | 1.00 | 1.13 | 1.11 | 1.17 | 1.33 | 1.52 | 1.39 | 1.21 | 1.04 | 1.09 | 1.08 | 1.10 | 1.02 | 1.09 | 1.28 | 1.27 | 1.37 | 1.31 | 1.45 | 1.21 | 1.79 | 1.90 | 2.12 | 1.93 | 2.10 | 1.79 | 2.09 | 2.10 | 1.97 | 2.11 | 2.21 | 2.41 | 2.76 | 2.77 | 2.60 | 3.05 | 2.99 | 3.03 | 3.09 | 2.67 | 2.53 | 2.80 | 2.66 | 3.16 | 3.15 | 3.15 | 3.08 | 2.80 | 3.18 | 3.14 | 3.22 | 3.17 | 3.42 | 3.45 | 3.38 | 3.48 | 3.67 | 3.63 | 3.26 | 3.70 | 3.85 | 3.80 | 4.07 | 3.95 | 3.88 | 3.79 | 3.50 | 3.72 | 3.13 | 3.01 | 3.43 | 3.58 | 3.54 | 2.98 | 3.23 | 3.35 | 3.88 | 4.16 | 4.15 | 3.36 | 3.78 | 3.95 | 3.83 | 4.03 | 4.22 | 3.96 | 3.77 | 3.06 | 2.87 | 2.82 | 2.73 | 2.85 | 3.14 | 3.19 | 3.24 | 3.36 | 3.06 | 2.84 | 2.73 | 3.89 | 3.57 | 3.85 | 4.23 | 4.60 | 4.91 | 4.76 | 4.86 | 4.82 | 5.22 | 4.98 | 4.94 | 4.40 | 4.11 | 3.39 | 3.92 | 4.19 | 4.41 | 3.84 | 3.90 | 3.84 | 4.47 | 4.33 | 3.92 | 4.61 | 5.31 | 5.66 | 5.46 | 5.61 | 5.90 | 5.74 | 5.65 | 5.92 | 6.35 | 6.68 | 6.18 | 5.78 | 5.72 | 6.14 | 7.10 | 6.08 | 26.44 | 22.17 | 20.85 | 20.66 | 21.34 | 14.86 |
TEV/LTM Total Revenue | 0.28 | 0.28 | 0.28 | 0.28 | 0.24 | 0.28 | 0.08 | 0.22 | 0.23 | 0.23 | 0.23 | 0.19 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.29 | 0.29 | 0.24 | 0.24 | 0.24 | 0.25 | 0.22 | 0.25 | 0.24 | 0.25 | 0.24 | 0.22 | 0.26 | 0.27 | 0.25 | 0.25 | 0.25 | 0.20 | 0.21 | 0.25 | 0.25 | 0.24 | 0.24 | 0.25 | 0.28 | 0.28 | 0.23 | 0.24 | 0.26 | 0.25 | 0.22 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.29 | 0.31 | 0.22 | 0.23 | 0.23 | 0.24 | 0.22 | 0.28 | 0.29 | 0.30 | 0.28 | 0.30 | 0.34 | 0.37 | 0.30 | 0.28 | 0.30 | 0.31 | 0.36 | 0.45 | 0.45 | 0.43 | 0.46 | 0.45 | 0.46 | 0.46 | 0.35 | 0.34 | 0.37 | 0.35 | 0.41 | 0.45 | 0.45 | 0.44 | 0.42 | 0.45 | 0.45 | 0.46 | 0.39 | 0.41 | 0.42 | 0.41 | 0.43 | 0.43 | 0.42 | 0.39 | 0.43 | 0.44 | 0.44 | 0.46 | 0.45 | 0.44 | 0.43 | 0.40 | 0.42 | 0.40 | 0.39 | 0.43 | 0.44 | 0.44 | 0.38 | 0.41 | 0.44 | 0.49 | 0.52 | 0.52 | 0.44 | 0.45 | 0.47 | 0.46 | 0.45 | 0.47 | 0.44 | 0.43 | 0.38 | 0.36 | 0.36 | 0.35 | 0.35 | 0.39 | 0.40 | 0.40 | 0.41 | 0.38 | 0.36 | 0.36 | 0.41 | 0.38 | 0.40 | 0.44 | 0.44 | 0.48 | 0.47 | 0.47 | 0.47 | 0.50 | 0.48 | 0.48 | 0.48 | 0.45 | 0.38 | 0.44 | 0.46 | 0.52 | 0.46 | 0.46 | 0.46 | 0.53 | 0.51 | 0.47 | 0.66 | 0.76 | 0.81 | 0.74 | 0.75 | 0.95 | 0.92 | 0.91 | 0.95 | 1.03 | 1.08 | 1.00 | 1.16 | 1.14 | 1.23 | 1.44 | 1.41 | 1.70 | 1.43 | 1.35 | 1.34 | 1.38 | 0.94 |
Market Cap/LTM Total Revenue | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.11 | 0.10 | 0.10 | 0.10 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.12 | 0.13 | 0.15 | 0.14 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.13 | 0.12 | 0.13 | 0.12 | 0.14 | 0.11 | 0.17 | 0.18 | 0.19 | 0.17 | 0.19 | 0.17 | 0.19 | 0.21 | 0.19 | 0.21 | 0.22 | 0.25 | 0.30 | 0.31 | 0.29 | 0.31 | 0.31 | 0.31 | 0.32 | 0.27 | 0.26 | 0.29 | 0.27 | 0.33 | 0.31 | 0.31 | 0.30 | 0.27 | 0.31 | 0.31 | 0.32 | 0.31 | 0.34 | 0.34 | 0.33 | 0.35 | 0.35 | 0.35 | 0.31 | 0.35 | 0.37 | 0.37 | 0.39 | 0.37 | 0.36 | 0.35 | 0.33 | 0.36 | 0.29 | 0.28 | 0.32 | 0.33 | 0.33 | 0.28 | 0.30 | 0.33 | 0.38 | 0.41 | 0.41 | 0.35 | 0.33 | 0.35 | 0.34 | 0.33 | 0.34 | 0.32 | 0.31 | 0.27 | 0.26 | 0.25 | 0.25 | 0.26 | 0.29 | 0.30 | 0.30 | 0.31 | 0.29 | 0.27 | 0.26 | 0.32 | 0.30 | 0.32 | 0.35 | 0.36 | 0.40 | 0.39 | 0.40 | 0.39 | 0.42 | 0.41 | 0.40 | 0.43 | 0.41 | 0.34 | 0.39 | 0.41 | 0.50 | 0.43 | 0.44 | 0.43 | 0.50 | 0.49 | 0.44 | 0.67 | 0.77 | 0.82 | 0.75 | 0.77 | 1.01 | 0.98 | 0.97 | 1.01 | 1.09 | 1.14 | 1.06 | 1.23 | 1.22 | 1.31 | 1.51 | 1.48 | 1.66 | 1.40 | 1.31 | 1.30 | 1.34 | 0.90 |
TEV/LTM EBITDA | 6.15 | 6.20 | 6.28 | 6.17 | 5.63 | 6.23 | 1.69 | 4.87 | 5.12 | 5.17 | 5.03 | 4.04 | 5.52 | 5.37 | 5.36 | 5.25 | 5.17 | 5.98 | 6.46 | 4.79 | 4.80 | 4.91 | 5.11 | 4.36 | 5.21 | 5.02 | 5.09 | 4.94 | 4.57 | 5.34 | 5.98 | 4.91 | 5.00 | 5.05 | 4.10 | 4.16 | 5.19 | 5.04 | 4.99 | 4.99 | 5.16 | 5.53 | 5.93 | 4.37 | 4.67 | 5.04 | 4.78 | 4.28 | 4.95 | 5.04 | 5.03 | 5.07 | 4.89 | 5.83 | 6.57 | 4.29 | 4.46 | 4.37 | 4.61 | 4.24 | 5.73 | 5.94 | 6.18 | 5.82 | 6.13 | 6.60 | 7.54 | 5.92 | 5.68 | 5.96 | 6.14 | 7.12 | 9.25 | 9.27 | 8.89 | 9.42 | 9.30 | 9.38 | 9.55 | 7.37 | 7.09 | 7.66 | 7.35 | 8.49 | 9.96 | 9.96 | 9.81 | 9.20 | 10.03 | 9.93 | 10.13 | 8.83 | 9.38 | 9.45 | 9.29 | 9.60 | 9.47 | 9.41 | 8.61 | 9.54 | 9.88 | 9.77 | 10.36 | 9.95 | 9.82 | 9.61 | 9.02 | 9.37 | 8.99 | 8.73 | 9.61 | 9.95 | 9.84 | 8.69 | 9.28 | 10.02 | 11.19 | 11.83 | 11.81 | 10.10 | 10.49 | 10.83 | 10.58 | 10.40 | 10.77 | 10.27 | 9.99 | 9.17 | 8.76 | 8.64 | 8.45 | 8.37 | 9.69 | 9.81 | 9.93 | 10.20 | 9.51 | 8.98 | 9.04 | 9.97 | 9.33 | 9.90 | 10.66 | 10.90 | 11.54 | 11.24 | 11.44 | 11.36 | 12.15 | 11.67 | 11.68 | 11.82 | 11.12 | 9.39 | 10.68 | 11.67 | 12.91 | 11.32 | 11.49 | 11.34 | 13.09 | 12.71 | 11.55 | 16.33 | 18.85 | 20.13 | 18.27 | 18.67 | 23.90 | 23.23 | 22.83 | 23.99 | 25.83 | 27.27 | 25.11 | 29.92 | 29.59 | 31.89 | 37.16 | 36.39 | 43.81 | 36.88 | 34.74 | 34.44 | 35.54 | 24.10 |
TEV/LTM EBIT | 7.40 | 7.46 | 7.56 | 7.43 | 6.78 | 7.49 | 1.99 | 5.78 | 6.08 | 6.14 | 5.96 | 4.80 | 6.47 | 6.30 | 6.29 | 6.15 | 6.07 | 7.00 | 6.99 | 5.63 | 5.64 | 5.77 | 6.01 | 5.12 | 6.11 | 5.89 | 5.96 | 5.79 | 5.35 | 6.27 | 6.49 | 5.74 | 5.85 | 5.90 | 4.80 | 4.90 | 6.04 | 5.86 | 5.81 | 5.81 | 6.01 | 6.48 | 6.44 | 5.12 | 5.47 | 5.91 | 5.60 | 5.04 | 5.80 | 5.91 | 5.90 | 5.94 | 5.74 | 6.87 | 7.23 | 4.97 | 5.17 | 5.06 | 5.34 | 4.93 | 6.17 | 6.39 | 6.64 | 6.26 | 6.60 | 7.57 | 8.14 | 6.38 | 6.13 | 6.42 | 6.62 | 7.71 | 9.94 | 9.97 | 9.55 | 10.13 | 10.00 | 10.09 | 10.21 | 7.92 | 7.61 | 8.23 | 7.90 | 9.16 | 10.78 | 10.78 | 10.62 | 9.96 | 10.86 | 10.75 | 10.97 | 9.64 | 10.25 | 10.32 | 10.15 | 10.54 | 10.41 | 10.33 | 9.46 | 10.48 | 10.85 | 10.73 | 11.33 | 10.94 | 10.80 | 10.57 | 9.92 | 10.34 | 9.86 | 9.58 | 10.54 | 10.91 | 10.79 | 9.53 | 10.09 | 10.97 | 12.25 | 12.96 | 12.93 | 11.11 | 11.48 | 11.85 | 11.57 | 11.38 | 11.78 | 11.24 | 10.85 | 10.08 | 9.63 | 9.50 | 9.29 | 9.23 | 10.76 | 10.89 | 11.02 | 11.32 | 10.55 | 9.97 | 9.97 | 11.05 | 10.34 | 10.97 | 11.82 | 11.86 | 12.77 | 12.44 | 12.66 | 12.57 | 13.45 | 12.92 | 12.84 | 13.20 | 12.42 | 10.48 | 11.93 | 12.57 | 14.38 | 12.61 | 12.79 | 12.63 | 14.57 | 14.15 | 12.86 | 18.20 | 21.02 | 22.44 | 20.37 | 20.91 | 26.98 | 26.23 | 25.77 | 27.09 | 29.16 | 30.78 | 28.35 | 33.65 | 33.28 | 35.87 | 41.79 | 40.92 | 49.26 | 41.48 | 39.07 | 38.72 | 39.96 | 27.10 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 | 8.11 | 8.11 | 8.05 | 8.05 | 8.05 | 8.05 | 8.13 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 | 8.29 | 8.48 | 8.48 | 8.48 | 8.59 | 8.59 | 8.59 | 8.35 | 8.35 | 8.35 | 8.46 | 8.46 | 8.46 | 8.49 | 8.49 | 8.49 | 8.45 | 8.45 | 8.45 | 8.63 | 8.63 | 8.63 | 8.70 | 8.70 | 8.70 | 8.76 | 8.76 | 8.76 | 8.83 | 8.83 | 8.83 | 8.87 | 8.87 | 8.87 | 8.72 | 8.72 | 8.72 | 8.75 | 8.75 | 8.75 | 8.83 | 8.83 | 8.83 | 8.83 | 8.83 | 8.83 | 8.95 | 8.95 | 8.95 | 9.00 | 9.00 | 9.00 | 9.06 | 9.06 | 9.06 | 8.97 | 8.97 | 8.97 | 8.87 | 8.87 | 8.87 | 8.50 | 8.50 | 8.50 | 8.45 | 8.45 | 8.45 | 8.19 | 8.19 | 8.19 | 7.90 | 7.90 | 7.90 | 7.96 | 7.96 | 7.96 | 8.00 | 8.00 | 8.00 | 8.06 | 8.06 | 8.06 | 8.12 | 8.12 | 8.12 | 8.17 | 8.17 | 8.17 | 8.17 | 8.17 | 8.19 | 8.16 | 8.16 | 8.16 | 8.14 | 8.14 | 8.14 | 8.13 | 8.13 | 8.13 | 8.16 | 8.16 | 8.16 | 8.18 | 8.18 | 8.18 | 8.21 | 8.21 | 8.21 | 8.12 | 8.12 | 8.12 | 8.02 | 8.02 | 8.02 | 7.96 | 7.96 | 7.96 | 7.91 | 7.91 | 7.91 | 7.97 | 7.97 | 7.97 | 8.05 | 8.05 | 8.05 | 8.11 | 8.11 | 8.11 | 8.19 | 8.19 | 8.19 | 8.18 | 8.18 | 8.18 | 8.17 | 8.17 | 8.17 | 8.25 | 8.25 | 8.25 | 8.34 | 8.34 | 8.34 | 8.38 | 8.38 | 8.38 | 8.43 | 8.43 | 8.43 | 8.45 | 8.45 | 8.45 | 8.47 | 8.47 | 8.47 | 8.42 | 8.42 | 8.42 | 8.37 | 8.37 | 8.37 | 8.17 | 8.17 | 8.17 | 7.93 | 7.93 | 7.93 |
SG&A Margin | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.37 | 4.37 | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 | 4.37 | 4.45 | 4.45 | 4.45 | 4.51 | 4.51 | 4.51 | 4.35 | 4.35 | 4.35 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 | 4.45 | 4.45 | 4.45 | 4.60 | 4.60 | 4.60 | 4.58 | 4.58 | 4.58 | 4.60 | 4.60 | 4.60 | 4.65 | 4.65 | 4.65 | 4.65 | 4.65 | 4.65 | 4.66 | 4.66 | 4.66 | 4.65 | 4.65 | 4.65 | 4.58 | 4.58 | 4.58 | 4.53 | 4.53 | 4.53 | 4.63 | 4.63 | 4.63 | 4.58 | 4.58 | 4.58 | 4.62 | 4.62 | 4.62 | 4.42 | 4.42 | 4.42 | 4.55 | 4.55 | 4.55 | 4.45 | 4.45 | 4.45 | 4.33 | 4.33 | 4.33 | 4.19 | 4.19 | 4.19 | 4.02 | 4.02 | 4.02 | 4.11 | 4.11 | 4.11 | 4.16 | 4.16 | 4.16 | 4.18 | 4.18 | 4.18 | 4.21 | 4.21 | 4.21 | 4.25 | 4.25 | 4.25 | 4.25 | 4.25 | 4.27 | 4.27 | 4.27 | 4.27 | 4.28 | 4.28 | 4.28 | 4.28 | 4.28 | 4.28 | 4.34 | 4.34 | 4.34 | 4.42 | 4.42 | 4.42 | 4.52 | 4.52 | 4.52 | 4.53 | 4.53 | 4.53 | 4.55 | 4.55 | 4.55 | 4.53 | 4.53 | 4.53 | 4.51 | 4.51 | 4.51 | 4.57 | 4.57 | 4.57 | 4.64 | 4.64 | 4.64 | 4.68 | 4.68 | 4.68 | 4.73 | 4.73 | 4.73 | 4.75 | 4.75 | 4.75 | 4.78 | 4.78 | 4.78 | 4.85 | 4.85 | 4.85 | 4.94 | 4.94 | 4.94 | 5.00 | 5.00 | 5.00 | 5.06 | 5.06 | 5.06 | 5.01 | 5.01 | 5.01 | 4.96 | 4.96 | 4.96 | 4.92 | 4.92 | 4.92 | 4.88 | 4.88 | 4.88 | 4.80 | 4.80 | 4.80 | 4.71 | 4.71 | 4.71 |
EBITDA Margin | 3.73 | 3.73 | 3.73 | 3.73 | 3.73 | 4.08 | 4.08 | 3.98 | 3.98 | 3.98 | 3.98 | 4.09 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.25 | 4.40 | 4.40 | 4.40 | 4.49 | 4.49 | 4.49 | 4.30 | 4.30 | 4.30 | 4.39 | 4.39 | 4.39 | 4.44 | 4.44 | 4.44 | 4.39 | 4.39 | 4.39 | 4.36 | 4.36 | 4.36 | 4.49 | 4.49 | 4.49 | 4.47 | 4.47 | 4.47 | 4.58 | 4.58 | 4.58 | 4.66 | 4.66 | 4.66 | 4.50 | 4.50 | 4.50 | 4.57 | 4.57 | 4.57 | 4.68 | 4.68 | 4.68 | 4.60 | 4.60 | 4.60 | 4.67 | 4.67 | 4.67 | 4.78 | 4.78 | 4.78 | 4.84 | 4.84 | 4.84 | 4.63 | 4.63 | 4.63 | 4.71 | 4.71 | 4.71 | 4.40 | 4.40 | 4.40 | 4.63 | 4.63 | 4.63 | 4.51 | 4.51 | 4.51 | 4.38 | 4.38 | 4.38 | 4.41 | 4.41 | 4.41 | 4.32 | 4.32 | 4.32 | 4.37 | 4.37 | 4.37 | 4.41 | 4.41 | 4.41 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 | 4.43 | 4.39 | 4.39 | 4.39 | 4.34 | 4.34 | 4.34 | 4.26 | 4.26 | 4.26 | 4.30 | 4.30 | 4.30 | 4.26 | 4.26 | 4.26 | 4.22 | 4.22 | 4.22 | 4.12 | 4.12 | 4.12 | 4.02 | 4.02 | 4.02 | 3.97 | 3.97 | 3.97 | 3.91 | 3.91 | 3.91 | 3.93 | 3.93 | 3.93 | 3.95 | 3.95 | 3.95 | 3.99 | 3.99 | 3.99 | 4.04 | 4.04 | 4.04 | 4.01 | 4.01 | 4.01 | 3.99 | 3.99 | 3.99 | 3.96 | 3.96 | 3.96 | 3.92 | 3.92 | 3.92 | 3.91 | 3.91 | 3.91 | 3.89 | 3.89 | 3.89 | 3.98 | 3.98 | 3.98 | 4.08 | 4.08 | 4.08 | 4.06 | 4.06 | 4.06 | 4.04 | 4.04 | 4.04 | 3.94 | 3.94 | 3.94 | 3.81 | 3.81 | 3.81 |
EBIT Margin | 3.37 | 3.37 | 3.37 | 3.37 | 3.37 | 3.73 | 3.73 | 3.63 | 3.63 | 3.63 | 3.63 | 3.74 | 3.80 | 3.80 | 3.80 | 3.80 | 3.80 | 3.90 | 4.04 | 4.04 | 4.04 | 4.12 | 4.12 | 4.12 | 3.93 | 3.93 | 3.93 | 4.02 | 4.02 | 4.02 | 4.07 | 4.07 | 4.07 | 4.03 | 4.03 | 4.03 | 4.00 | 4.00 | 4.00 | 4.10 | 4.10 | 4.10 | 4.10 | 4.10 | 4.10 | 4.19 | 4.19 | 4.19 | 4.20 | 4.20 | 4.20 | 4.08 | 4.08 | 4.08 | 4.14 | 4.14 | 4.14 | 4.27 | 4.27 | 4.27 | 4.26 | 4.26 | 4.26 | 4.32 | 4.32 | 4.32 | 4.41 | 4.41 | 4.41 | 4.47 | 4.47 | 4.47 | 4.28 | 4.28 | 4.28 | 4.32 | 4.32 | 4.32 | 4.03 | 4.03 | 4.03 | 4.26 | 4.26 | 4.26 | 4.15 | 4.15 | 4.15 | 4.03 | 4.03 | 4.03 | 4.04 | 4.04 | 4.04 | 3.95 | 3.95 | 3.95 | 3.98 | 3.98 | 3.98 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 4.03 | 3.99 | 3.99 | 3.99 | 3.95 | 3.95 | 3.95 | 3.89 | 3.89 | 3.89 | 3.92 | 3.92 | 3.92 | 3.89 | 3.89 | 3.89 | 3.85 | 3.85 | 3.85 | 3.75 | 3.75 | 3.75 | 3.64 | 3.64 | 3.64 | 3.59 | 3.59 | 3.59 | 3.53 | 3.53 | 3.53 | 3.55 | 3.55 | 3.55 | 3.57 | 3.57 | 3.57 | 3.60 | 3.60 | 3.60 | 3.64 | 3.64 | 3.64 | 3.60 | 3.60 | 3.60 | 3.56 | 3.56 | 3.56 | 3.54 | 3.54 | 3.54 | 3.51 | 3.51 | 3.51 | 3.50 | 3.50 | 3.50 | 3.48 | 3.48 | 3.48 | 3.55 | 3.55 | 3.55 | 3.63 | 3.63 | 3.63 | 3.61 | 3.61 | 3.61 | 3.59 | 3.59 | 3.59 | 3.49 | 3.49 | 3.49 | 3.36 | 3.36 | 3.36 |
Earnings from Cont. Ops Margin | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.51 | 2.51 | 2.44 | 2.44 | 2.44 | 2.44 | 2.52 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 | 2.54 | 2.58 | 2.58 | 2.58 | 2.60 | 2.60 | 2.60 | 2.45 | 2.45 | 2.45 | 2.49 | 2.49 | 2.49 | 2.52 | 2.52 | 2.52 | 2.51 | 2.51 | 2.51 | 2.61 | 2.61 | 2.61 | 2.65 | 2.65 | 2.65 | 2.66 | 2.66 | 2.66 | 2.65 | 2.65 | 2.65 | 2.57 | 2.57 | 2.57 | 2.45 | 2.45 | 2.45 | 2.39 | 2.39 | 2.39 | 2.50 | 2.50 | 2.50 | 2.57 | 2.57 | 2.57 | 2.61 | 2.61 | 2.61 | 2.72 | 2.72 | 2.72 | 2.73 | 2.73 | 2.73 | 2.65 | 2.65 | 2.65 | 2.70 | 2.70 | 2.70 | 2.56 | 2.56 | 2.56 | 2.81 | 2.81 | 2.81 | 2.74 | 2.74 | 2.74 | 2.66 | 2.66 | 2.66 | 2.78 | 2.78 | 2.78 | 2.67 | 2.67 | 2.67 | 2.68 | 2.68 | 2.68 | 2.70 | 2.70 | 2.70 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.51 | 2.44 | 2.44 | 2.44 | 2.37 | 2.37 | 2.37 | 2.28 | 2.28 | 2.28 | 2.27 | 2.27 | 2.27 | 2.26 | 2.26 | 2.26 | 2.25 | 2.25 | 2.25 | 2.20 | 2.20 | 2.20 | 2.15 | 2.15 | 2.15 | 2.19 | 2.19 | 2.19 | 2.24 | 2.24 | 2.24 | 2.25 | 2.25 | 2.25 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | 2.30 | 2.30 | 2.30 | 2.35 | 2.35 | 2.35 | 2.41 | 2.41 | 2.41 | 2.48 | 2.48 | 2.48 | 2.55 | 2.55 | 2.55 | 2.64 | 2.64 | 2.64 | 2.68 | 2.68 | 2.68 | 2.72 | 2.72 | 2.72 | 2.73 | 2.73 | 2.73 | 2.74 | 2.74 | 2.74 | 2.60 | 2.60 | 2.60 | 2.42 | 2.42 | 2.42 |
Net Income Margin | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.52 | 1.52 | 1.48 | 1.48 | 1.48 | 1.48 | 1.52 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.51 | 1.52 | 1.52 | 1.52 | 1.54 | 1.54 | 1.54 | 1.45 | 1.45 | 1.45 | 1.48 | 1.48 | 1.48 | 1.51 | 1.51 | 1.51 | 1.49 | 1.49 | 1.49 | 1.55 | 1.55 | 1.55 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.50 | 1.50 | 1.50 | 1.44 | 1.44 | 1.44 | 1.39 | 1.39 | 1.39 | 1.47 | 1.47 | 1.47 | 1.55 | 1.55 | 1.55 | 1.57 | 1.57 | 1.57 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.64 | 1.64 | 1.64 | 1.68 | 1.68 | 1.68 | 1.60 | 1.60 | 1.60 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 | 1.89 | 1.89 | 1.89 | 1.80 | 1.80 | 1.80 | 1.80 | 1.80 | 1.80 | 1.80 | 1.80 | 1.80 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 | 1.65 | 1.59 | 1.59 | 1.59 | 1.54 | 1.54 | 1.54 | 1.46 | 1.46 | 1.46 | 1.44 | 1.44 | 1.44 | 1.42 | 1.42 | 1.42 | 1.41 | 1.41 | 1.41 | 1.38 | 1.38 | 1.38 | 1.35 | 1.35 | 1.35 | 1.40 | 1.40 | 1.40 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.48 | 1.48 | 1.48 | 1.53 | 1.53 | 1.53 | 1.56 | 1.56 | 1.56 | 1.60 | 1.60 | 1.60 | 1.66 | 1.66 | 1.66 | 1.75 | 1.75 | 1.75 | 1.77 | 1.77 | 1.77 | 1.80 | 1.80 | 1.80 | 1.82 | 1.82 | 1.82 | 1.84 | 1.84 | 1.84 | 1.79 | 1.79 | 1.79 | 1.74 | 1.74 | 1.74 |
Levered Free Cash Flow Margin | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 23.52 | 23.52 | -0.12 | -0.12 | -0.12 | -0.12 | 1.70 | -0.29 | -0.29 | -0.29 | -0.29 | -0.29 | 0.65 | 4.22 | 4.22 | 4.22 | 2.75 | 2.75 | 2.75 | 1.84 | 1.84 | 1.84 | -0.57 | -0.57 | -0.57 | - | - | - | -0.45 | -0.45 | -0.45 | -2.01 | -2.01 | -2.01 | -0.06 | -0.06 | -0.06 | - | - | - | -0.41 | -0.41 | -0.41 | -2.93 | -2.93 | -2.93 | -1.46 | -1.46 | -1.46 | -0.79 | -0.79 | -0.79 | 2.06 | 2.06 | 2.06 | - | - | - | -4.09 | -4.09 | -4.09 | - | - | - | -3.19 | -3.19 | -3.19 | - | - | - | -0.97 | -0.97 | -0.97 | - | - | - | -0.54 | -0.54 | -0.54 | -0.74 | -0.74 | -0.74 | -4.12 | -4.12 | -4.12 | - | - | - | 2.20 | 2.20 | 2.20 | 2.24 | 2.24 | 2.24 | 3.99 | 3.99 | 3.99 | - | - | - | - | - | 3.44 | 3.26 | 3.26 | 3.26 | -0.84 | -0.84 | -0.84 | - | - | - | -2.78 | -2.78 | -2.78 | -2.92 | -2.92 | -2.92 | -2.60 | -2.60 | -2.60 | -2.81 | -2.81 | -2.81 | -3.70 | -3.70 | -3.70 | -3.79 | -3.79 | -3.79 | -3.28 | -3.28 | -3.28 | -3.80 | -3.80 | -3.80 | -3.12 | -3.12 | -3.12 | -2.26 | -2.26 | -2.26 | -1.84 | -1.84 | -1.84 | -3.37 | -3.37 | -3.37 | -4.96 | -4.96 | -4.96 | -6.92 | -6.92 | -6.92 | -7.18 | -7.18 | -7.18 | -6.75 | -6.75 | -6.75 | 1.69 | 1.69 | 1.69 | 1.41 | 1.41 | 1.41 | -3.57 | -3.57 | -3.57 | -2.89 | -2.89 | -2.89 | -7.06 | -7.06 | -7.06 | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | 1.79 | 1.79 | 1.79 | 1.79 | 1.79 | 23.83 | 23.83 | 0.17 | 0.17 | 0.17 | 0.17 | 2.01 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 1.00 | 4.59 | 4.59 | 4.59 | 3.15 | 3.15 | 3.15 | 2.26 | 2.26 | 2.26 | -0.14 | -0.14 | -0.14 | - | - | - | -0.00 | -0.00 | -0.00 | -1.55 | -1.55 | -1.55 | 0.38 | 0.38 | 0.38 | - | - | - | 0.05 | 0.05 | 0.05 | -2.41 | -2.41 | -2.41 | -0.96 | -0.96 | -0.96 | -0.30 | -0.30 | -0.30 | 2.57 | 2.57 | 2.57 | - | - | - | -3.62 | -3.62 | -3.62 | - | - | - | -2.64 | -2.64 | -2.64 | - | - | - | -0.30 | -0.30 | -0.30 | - | - | - | 0.02 | 0.02 | 0.02 | -0.20 | -0.20 | -0.20 | -3.62 | -3.62 | -3.62 | - | - | - | 2.69 | 2.69 | 2.69 | 2.72 | 2.72 | 2.72 | 4.48 | 4.48 | 4.48 | - | - | - | - | - | 4.00 | 3.86 | 3.86 | 3.86 | -0.20 | -0.20 | -0.20 | - | - | - | -2.10 | -2.10 | -2.10 | -2.24 | -2.24 | -2.24 | -1.92 | -1.92 | -1.92 | -2.15 | -2.15 | -2.15 | -3.06 | -3.06 | -3.06 | -3.16 | -3.16 | -3.16 | -2.66 | -2.66 | -2.66 | -3.19 | -3.19 | -3.19 | -2.51 | -2.51 | -2.51 | -1.67 | -1.67 | -1.67 | -1.26 | -1.26 | -1.26 | -2.82 | -2.82 | -2.82 | -4.45 | -4.45 | -4.45 | -6.46 | -6.46 | -6.46 | -6.79 | -6.79 | -6.79 | -6.40 | -6.40 | -6.40 | 1.97 | 1.97 | 1.97 | 1.68 | 1.68 | 1.68 | -3.31 | -3.31 | -3.31 | -2.62 | -2.62 | -2.62 | -6.80 | -6.80 | -6.80 | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 647206.30 | - | - | HKD$ 656090.91 | - | - | HKD$ 644475.69 | - | - | HKD$ 642592.81 | - | - | HKD$ 637332.15 | - | - | HKD$ 637267.98 | - | - | HKD$ 614045.96 | - | - | HKD$ 594743.79 | - | - | HKD$ 588280.39 | - | - | HKD$ 574552.87 | - | - | HKD$ 569145.95 | - | - | HKD$ 561248.51 | - | - | HKD$ 549442.22 | - | - | HKD$ 540479.93 | - | - | HKD$ 519487.52 | - | - | HKD$ 491625.39 | - | - | HKD$ 474153.93 | - | - | HKD$ 460342.57 | - | - | HKD$ 457241.89 | - | - | HKD$ 458081.02 | - | - | HKD$ 437745.36 | - | - | HKD$ 412242.56 | - | - | HKD$ 388591.55 | - | - | HKD$ 371104.78 | - | - | HKD$ 362043.43 | - | - | HKD$ 359831.27 | - | - | HKD$ 342978.64 | - | - | HKD$ 332141.97 | - | - | HKD$ 311139.07 | - | - | HKD$ 290136.17 | - | - | HKD$ 285110.45 | - | - | HKD$ 278321.39 | - | - | HKD$ 270795.76 | - | - | HKD$ 263270.14 | - | - | HKD$ 252589.48 | - | - | HKD$ 246314.24 | - | - | HKD$ 239679.08 | - | - | HKD$ 233043.92 | - | - | HKD$ 223901.14 | - | - | HKD$ 215570.68 | - | - | HKD$ 205609.34 | - | - | HKD$ 195647.99 | - | - | HKD$ 187693.64 | - | - | HKD$ 179739.28 | - | - | HKD$ 170658.71 | - | - | HKD$ 161578.14 | - | - | HKD$ 154305.21 | - | - | HKD$ 147032.28 | - | - | HKD$ 138568.81 | - | - | HKD$ 130105.33 | - | - | HKD$ 120108.21 | - | - | HKD$ 110111.09 | - | - | HKD$ 100768.63 | - | - | HKD$ 91426.17 | - | - | HKD$ 83000.48 | - | - | HKD$ 74574.80 | - | - | HKD$ 70533.26 | - | - | HKD$ 66491.72 | - | - | HKD$ 61611.53 | - | - | HKD$ 56731.33 | - | - | HKD$ 51632.47 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|