Zoomlion Heavy Industry Science and Technology Co., Ltd. - SEHK:1157
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | 37.81 | 42.47 | 44.42 | 46.80 | 118.23 | 17.33 | 15.68 | 14.62 | 14.45 | 14.40 | - | - | 5.09 | 4.99 | 4.69 | 4.84 | - | 8.93 | 8.04 | 7.51 | 7.95 | 7.20 | 3.74 | 4.03 | - | - | - | - | - | 27.16 | 27.16 | 27.49 | 26.94 | 28.44 | 8.46 | 8.19 | 4.80 | 5.96 | 7.00 | 7.82 | 10.73 | 18.23 | 14.69 | 12.08 | 10.60 | 9.30 | 14.37 | 15.00 | 12.53 | 10.16 | 10.20 | 10.19 | 7.91 | 8.13 | 8.03 | 8.49 | 7.69 | 7.65 | 7.60 | 7.16 | 7.19 | 7.00 | 6.56 | 6.30 | 7.93 | 117.93 | 108.62 | 104.97 | 105.01 | 100.13 | 5.22 | 5.30 | 6.18 | 6.14 | 6.21 | 6.20 | 6.68 | 3.73 | 3.85 | 3.85 | 3.75 | 3.92 | 16.71 | 16.96 | 81.22 | 78.49 | 77.19 | 78.66 | 100.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 44.33 | 41.72 | - | - | - | - | 209.79 | 171.74 | 159.48 | 131.14 | 137.32 | 172.95 | 26.00 | 31.10 | 41.00 | 41.60 | 38.73 | 42.04 | 42.80 | 99.85 | 93.53 | 93.63 |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | 42.49 | 48.55 | 51.09 | 54.19 | - | 16.85 | 14.99 | 13.80 | 13.61 | 13.55 | - | - | 4.74 | 4.63 | 4.32 | 4.47 | - | 8.83 | 7.84 | 7.26 | 7.74 | 6.91 | 3.90 | 4.20 | - | - | - | - | - | 41.00 | 41.01 | 41.46 | 40.69 | 42.80 | 10.17 | 9.88 | 5.67 | 6.89 | 7.98 | 8.85 | 10.98 | 19.27 | 15.30 | 12.37 | 10.71 | 9.25 | 15.09 | 15.86 | 12.68 | 9.82 | 9.86 | 9.86 | 7.26 | 7.70 | 7.58 | 8.12 | 7.18 | 7.13 | 6.85 | 6.33 | 6.58 | 6.38 | 5.87 | 5.58 | 6.87 | - | - | - | - | - | 3.97 | 4.06 | 4.73 | 4.68 | 4.76 | 4.75 | 5.23 | 2.77 | 2.90 | 2.89 | 2.79 | 2.97 | 15.19 | 15.57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 63.77 | 60.23 | - | - | - | - | - | 265.22 | 247.67 | 207.11 | 215.96 | 266.96 | 31.29 | 36.96 | 50.29 | 50.97 | 47.68 | 51.47 | 51.31 | 116.78 | 108.79 | 108.92 |
P/LTM Normalized EPS | 43.76 | 43.76 | 43.22 | 41.73 | 41.55 | 53.37 | 31.58 | 30.65 | 34.98 | 36.58 | 38.76 | 39.59 | 43.83 | 39.45 | 35.78 | 35.34 | 35.17 | 55.76 | 52.58 | 62.66 | 61.39 | 57.57 | 58.93 | 54.08 | 38.51 | 33.40 | 31.22 | 33.51 | 30.70 | 32.24 | 33.58 | 17.47 | 17.53 | 16.87 | 16.50 | 13.76 | 11.55 | 11.57 | 11.77 | 11.46 | 11.96 | 11.68 | 11.15 | 9.94 | 12.07 | 14.05 | 15.43 | 19.22 | 23.39 | 20.24 | 16.11 | 13.93 | 12.04 | 14.67 | 15.42 | 18.63 | 14.50 | 14.36 | 14.43 | 13.64 | 16.19 | 16.24 | 17.22 | 15.34 | 15.08 | 16.58 | 15.41 | 24.46 | 23.82 | 21.28 | 19.62 | 21.53 | - | - | - | - | - | 57.08 | 59.07 | 22.82 | 22.44 | 22.77 | 22.93 | 25.15 | 5.93 | 6.22 | 6.19 | 6.10 | 6.43 | 44.96 | 46.07 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 206.79 | 112.82 | 110.30 | 127.24 | 92.99 | 87.77 | 33.20 | 31.44 | 15.30 | 14.33 | 14.65 | 14.65 | 14.18 | 12.56 | 12.69 | 13.69 | 14.40 | 14.40 | 13.32 | 12.54 | 9.32 | 10.02 | 13.02 | 13.96 | 11.89 | 11.10 | 10.95 | 10.90 | 9.41 | 9.93 | 10.08 | 9.51 | 12.57 | 13.13 | 14.20 | 12.97 | 11.42 | 12.95 | 12.29 | 10.37 | 11.02 | 13.16 | 12.91 | 14.53 | 17.64 | 18.07 | 16.80 | 17.96 | 21.59 | 25.67 | 23.49 | 23.88 |
P/LTM EPS | 16.25 | 16.25 | 16.05 | 15.49 | 15.43 | 17.17 | 14.32 | 15.66 | 17.87 | 18.68 | 19.80 | 19.55 | 22.28 | 20.05 | 18.18 | 17.96 | 17.88 | 21.70 | 20.46 | 26.52 | 25.98 | 24.37 | 24.94 | 23.00 | 22.01 | 19.09 | 17.85 | 19.16 | 17.55 | 15.29 | 15.92 | 10.99 | 11.02 | 10.61 | 10.38 | 8.97 | 7.72 | 7.73 | 7.86 | 7.66 | 8.00 | 8.03 | 7.67 | 6.75 | 8.19 | 9.53 | 10.47 | 13.10 | 15.78 | 13.65 | 10.86 | 9.39 | 8.12 | 10.26 | 10.78 | 13.99 | 10.89 | 10.79 | 10.84 | 9.81 | 11.90 | 11.94 | 12.66 | 11.27 | 11.08 | 11.83 | 11.00 | 18.22 | 17.75 | 15.86 | 14.62 | 17.23 | 28.65 | 25.38 | 24.29 | 24.22 | 22.79 | 34.20 | 35.39 | 22.18 | 21.81 | 22.12 | 22.28 | 28.91 | 27.60 | 28.95 | 28.82 | 28.37 | 29.92 | 37.78 | 38.71 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 91.50 | 45.97 | 44.94 | 51.84 | 37.89 | 35.76 | 20.56 | 19.46 | 10.17 | 9.53 | 9.74 | 9.74 | 9.78 | 9.27 | 9.37 | 10.11 | 10.63 | 10.63 | 9.43 | 8.88 | 6.61 | 7.10 | 9.24 | 9.90 | 8.46 | 8.03 | 7.92 | 7.88 | 6.81 | 7.18 | 7.33 | 6.92 | 9.07 | 9.47 | 10.25 | 9.36 | 8.26 | 9.37 | 8.89 | 7.51 | 7.98 | 9.53 | 9.39 | 10.56 | 13.04 | 13.36 | 12.42 | 13.28 | 15.94 | 19.35 | 17.71 | 18.00 |
P/BV | 1.11 | 1.11 | 1.10 | 1.06 | 1.06 | 1.18 | 0.91 | 1.02 | 1.17 | 1.22 | 1.29 | 1.26 | 1.31 | 1.18 | 1.07 | 1.06 | 1.05 | 1.06 | 1.00 | 1.02 | 1.00 | 0.94 | 0.96 | 0.95 | 1.05 | 0.91 | 0.85 | 0.92 | 0.84 | 0.87 | 0.91 | 0.92 | 0.93 | 0.89 | 0.87 | 1.01 | 1.08 | 1.09 | 1.10 | 1.08 | 1.12 | 1.21 | 1.16 | 1.19 | 1.45 | 1.68 | 1.85 | 2.16 | 2.34 | 2.02 | 1.61 | 1.39 | 1.20 | 1.38 | 1.45 | 1.51 | 1.18 | 1.17 | 1.17 | 0.94 | 1.36 | 1.37 | 1.45 | 1.29 | 1.27 | 1.22 | 1.13 | 1.23 | 1.20 | 1.07 | 0.99 | 0.92 | 0.82 | 0.73 | 0.69 | 0.69 | 0.65 | 0.83 | 0.86 | 0.83 | 0.81 | 0.83 | 0.83 | 0.88 | 0.86 | 0.91 | 0.90 | 0.89 | 0.94 | 0.86 | 0.88 | 1.00 | 0.93 | 0.91 | 0.93 | 1.00 | 1.15 | 1.08 | 1.08 | 1.13 | 1.08 | 0.95 | 0.87 | 0.78 | 0.77 | 0.78 | 0.80 | 0.88 | 0.72 | 0.76 | 0.94 | 0.90 | 0.92 | 0.96 | 1.10 | 1.14 | 1.54 | 1.70 | 1.49 | 1.38 | 1.16 | 1.14 | 1.31 | 0.96 | 0.90 | 0.91 | 0.86 | 0.89 | 0.83 | 0.85 | 0.85 | 0.90 | 0.97 | 0.98 | 1.06 | 1.11 | 1.11 | 1.03 | 0.97 | 0.90 | 0.97 | 1.26 | 1.35 | 1.52 | 1.79 | 1.76 | 1.76 | 1.52 | 1.60 | 1.70 | 1.60 | 1.97 | 2.06 | 2.23 | 2.04 | 1.88 | 2.21 | 2.10 | 1.77 | 1.88 | 2.25 | 2.28 | 2.57 | 2.86 | 2.93 | 2.73 | 2.92 | 3.27 | 4.93 | 4.51 | 4.59 |
P/Tangible BV | 1.29 | 1.29 | 1.27 | 1.23 | 1.22 | 1.37 | 1.05 | 1.18 | 1.35 | 1.41 | 1.49 | 1.46 | 1.54 | 1.38 | 1.25 | 1.24 | 1.23 | 1.25 | 1.18 | 1.20 | 1.18 | 1.10 | 1.13 | 1.12 | 1.24 | 1.08 | 1.01 | 1.08 | 0.99 | 1.03 | 1.07 | 1.07 | 1.08 | 1.04 | 1.01 | 1.17 | 1.23 | 1.23 | 1.25 | 1.22 | 1.27 | 1.38 | 1.32 | 1.35 | 1.64 | 1.91 | 2.09 | 2.52 | 2.68 | 2.32 | 1.85 | 1.60 | 1.38 | 1.60 | 1.68 | 1.78 | 1.39 | 1.37 | 1.38 | 1.12 | 1.64 | 1.64 | 1.74 | 1.55 | 1.52 | 1.46 | 1.35 | 1.46 | 1.42 | 1.27 | 1.17 | 1.09 | 0.98 | 0.87 | 0.83 | 0.83 | 0.78 | 0.99 | 1.02 | 0.99 | 0.97 | 0.98 | 0.99 | 1.05 | 1.03 | 1.08 | 1.08 | 1.06 | 1.12 | 1.03 | 1.06 | 1.22 | 1.15 | 1.12 | 1.15 | 1.23 | 1.41 | 1.33 | 1.33 | 1.39 | 1.33 | 1.17 | 1.07 | 0.94 | 0.93 | 0.94 | 0.96 | 1.06 | 0.87 | 0.92 | 1.13 | 1.08 | 1.11 | 1.15 | 1.32 | 1.36 | 1.84 | 2.03 | 1.79 | 1.57 | 1.32 | 1.29 | 1.49 | 1.09 | 1.03 | 1.04 | 0.98 | 1.01 | 0.94 | 0.96 | 0.96 | 1.02 | 1.10 | 1.11 | 1.20 | 1.26 | 1.26 | 1.16 | 1.09 | 1.01 | 1.09 | 1.42 | 1.52 | 1.71 | 2.01 | 1.98 | 1.98 | 1.71 | 1.80 | 1.92 | 1.81 | 2.24 | 2.34 | 2.54 | 2.32 | 2.15 | 2.54 | 2.41 | 2.04 | 2.16 | 2.59 | 2.65 | 2.99 | 3.35 | 3.43 | 3.19 | 3.41 | 3.88 | 6.97 | 6.38 | 6.48 |
TEV/LTM Total Revenue | 1.60 | 1.60 | 1.58 | 1.53 | 1.53 | 1.50 | 1.27 | 1.30 | 1.46 | 1.52 | 1.60 | 1.56 | 1.51 | 1.37 | 1.28 | 1.26 | 1.26 | 1.33 | 1.25 | 1.39 | 1.37 | 1.28 | 1.32 | 1.26 | 1.33 | 1.20 | 1.12 | 1.18 | 1.07 | 0.92 | 0.99 | 0.84 | 0.85 | 0.84 | 0.82 | 0.78 | 0.71 | 0.71 | 0.71 | 0.70 | 0.74 | 0.73 | 0.70 | 0.74 | 0.92 | 1.08 | 1.21 | 1.60 | 2.09 | 1.68 | 1.38 | 1.21 | 1.06 | 1.35 | 1.41 | 1.64 | 1.33 | 1.34 | 1.34 | 1.24 | 1.45 | 1.43 | 1.51 | 1.37 | 1.36 | 1.47 | 1.38 | 1.75 | 1.70 | 1.59 | 1.53 | 1.59 | 1.85 | 1.70 | 1.65 | 1.65 | 1.57 | 1.83 | 1.85 | 2.09 | 2.08 | 2.10 | 2.10 | 2.18 | 1.96 | 2.02 | 2.02 | 1.97 | 2.06 | 2.44 | 2.48 | 2.74 | 2.64 | 2.60 | 2.65 | 3.03 | 3.06 | 2.96 | 2.93 | 3.01 | 2.90 | 2.96 | 2.82 | 2.66 | 2.64 | 2.64 | 2.68 | 2.63 | 2.17 | 2.24 | 2.58 | 2.51 | 2.55 | 2.51 | 2.74 | 2.57 | 3.16 | 3.42 | 3.12 | 2.60 | 1.93 | 1.89 | 2.14 | 1.68 | 1.58 | 1.34 | 1.30 | 1.10 | 1.05 | 1.08 | 1.08 | 0.99 | 0.97 | 1.00 | 1.09 | 1.16 | 1.13 | 1.03 | 0.96 | 0.80 | 0.85 | 1.15 | 1.23 | 1.22 | 1.32 | 1.32 | 1.33 | 1.15 | 1.21 | 1.18 | 1.12 | 1.45 | 1.53 | 1.68 | 1.56 | 1.34 | 1.66 | 1.54 | 1.27 | 1.33 | 1.67 | 1.61 | 1.92 | 2.28 | 2.32 | 2.16 | 2.34 | 2.75 | 3.25 | 3.05 | 3.05 |
Market Cap/LTM Total Revenue | 1.31 | 1.31 | 1.30 | 1.24 | 1.24 | 1.30 | 1.07 | 1.12 | 1.28 | 1.35 | 1.43 | 1.39 | 1.31 | 1.16 | 1.07 | 1.05 | 1.05 | 1.17 | 1.09 | 1.24 | 1.21 | 1.13 | 1.17 | 1.13 | 1.19 | 1.05 | 0.98 | 1.04 | 0.93 | 0.91 | 0.98 | 0.84 | 0.85 | 0.84 | 0.82 | 0.80 | 0.76 | 0.76 | 0.77 | 0.76 | 0.79 | 0.80 | 0.78 | 0.84 | 1.02 | 1.18 | 1.30 | 1.53 | 1.97 | 1.56 | 1.26 | 1.09 | 0.94 | 1.16 | 1.22 | 1.38 | 1.07 | 1.07 | 1.07 | 0.96 | 1.17 | 1.15 | 1.23 | 1.09 | 1.08 | 1.14 | 1.05 | 1.40 | 1.36 | 1.25 | 1.19 | 1.16 | 1.31 | 1.16 | 1.11 | 1.11 | 1.03 | 1.23 | 1.25 | 1.41 | 1.39 | 1.42 | 1.42 | 1.47 | 1.31 | 1.37 | 1.37 | 1.32 | 1.40 | 1.51 | 1.55 | 1.55 | 1.46 | 1.42 | 1.47 | 1.75 | 1.78 | 1.68 | 1.64 | 1.72 | 1.61 | 1.68 | 1.54 | 1.47 | 1.45 | 1.45 | 1.50 | 1.55 | 1.34 | 1.41 | 1.76 | 1.69 | 1.72 | 1.54 | 1.77 | 1.74 | 2.33 | 2.59 | 2.29 | 2.01 | 1.53 | 1.49 | 1.74 | 1.28 | 1.18 | 1.11 | 1.07 | 0.93 | 0.88 | 0.91 | 0.91 | 0.95 | 1.00 | 1.02 | 1.12 | 1.18 | 1.16 | 1.10 | 1.03 | 0.90 | 0.95 | 1.24 | 1.33 | 1.27 | 1.35 | 1.34 | 1.36 | 1.17 | 1.24 | 1.25 | 1.18 | 1.49 | 1.58 | 1.73 | 1.60 | 1.43 | 1.79 | 1.67 | 1.40 | 1.46 | 1.80 | 1.74 | 2.06 | 2.45 | 2.48 | 2.32 | 2.51 | 2.89 | 3.01 | 2.81 | 2.81 |
TEV/LTM EBITDA | 16.84 | 16.84 | 16.70 | 16.12 | 16.08 | 18.37 | 12.07 | 13.66 | 15.34 | 16.05 | 16.91 | 16.94 | 18.41 | 16.66 | 15.53 | 15.35 | 15.30 | 20.32 | 19.15 | 24.67 | 24.18 | 22.72 | 23.43 | 23.23 | 21.60 | 19.44 | 18.18 | 19.22 | 17.41 | 14.68 | 15.80 | 9.06 | 9.18 | 9.04 | 8.81 | 7.40 | 6.14 | 6.14 | 6.21 | 6.09 | 6.43 | 5.91 | 5.73 | 5.69 | 7.07 | 8.30 | 9.27 | 12.17 | 15.69 | 12.64 | 10.40 | 9.12 | 8.00 | 9.67 | 10.09 | 11.52 | 9.34 | 9.37 | 9.36 | 8.81 | 9.42 | 9.30 | 9.83 | 8.91 | 8.86 | 9.17 | 8.63 | 12.20 | 11.89 | 11.14 | 10.69 | 12.00 | - | - | - | - | - | 16.96 | 17.22 | - | - | - | - | - | 206.78 | 213.50 | 213.18 | 208.07 | 217.16 | - | - | 58.53 | 56.57 | 55.63 | 56.69 | 295.07 | 42.28 | 40.93 | 40.45 | 41.52 | 40.02 | 45.81 | 43.53 | 42.33 | 42.11 | 42.08 | 42.77 | 38.84 | 118.36 | 122.09 | 141.12 | 137.28 | 139.17 | 130.10 | 141.76 | 52.07 | 64.07 | 69.25 | 63.12 | 33.71 | 28.34 | 27.77 | 31.35 | 24.63 | 23.21 | 15.13 | 14.68 | 9.10 | 8.67 | 8.90 | 8.91 | 7.80 | 6.53 | 6.67 | 7.30 | 7.74 | 7.60 | 6.22 | 5.78 | 4.12 | 4.41 | 5.92 | 6.36 | 5.94 | 5.72 | 5.68 | 5.75 | 4.96 | 5.23 | 5.18 | 4.88 | 6.62 | 7.01 | 7.69 | 7.13 | 6.09 | 7.38 | 6.85 | 5.63 | 5.90 | 7.43 | 7.24 | 8.66 | 10.89 | 11.05 | 10.29 | 11.17 | 14.31 | 18.41 | 17.25 | 17.26 |
TEV/LTM EBIT | 25.41 | 25.41 | 25.20 | 24.32 | 24.25 | 28.10 | 16.54 | 19.55 | 21.95 | 22.96 | 24.19 | 24.57 | 26.20 | 23.71 | 22.11 | 21.85 | 21.77 | 35.65 | 33.60 | 46.06 | 45.14 | 42.40 | 43.74 | 44.86 | 35.71 | 32.13 | 30.05 | 31.77 | 28.77 | 23.00 | 24.76 | 11.16 | 11.31 | 11.13 | 10.85 | 8.62 | 6.84 | 6.84 | 6.92 | 6.78 | 7.16 | 6.52 | 6.31 | 6.27 | 7.78 | 9.13 | 10.20 | 13.61 | 17.96 | 14.47 | 11.90 | 10.44 | 9.16 | 11.05 | 11.53 | 13.58 | 11.01 | 11.05 | 11.04 | 10.40 | 10.73 | 10.58 | 11.19 | 10.14 | 10.08 | 11.13 | 10.48 | 14.86 | 14.48 | 13.57 | 13.03 | 15.38 | - | - | - | - | - | 25.78 | 26.18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 128.71 | 124.60 | 123.16 | 126.42 | 121.86 | 179.19 | 170.27 | 140.18 | 139.45 | 139.36 | 141.64 | 95.01 | - | - | - | - | - | - | - | 117.41 | 144.48 | 156.16 | 142.35 | 49.87 | 38.39 | 37.62 | 42.46 | 33.37 | 31.44 | 18.52 | 17.98 | 10.25 | 9.77 | 10.04 | 10.04 | 8.71 | 6.90 | 7.05 | 7.72 | 8.19 | 8.04 | 6.70 | 6.23 | 4.37 | 4.68 | 6.27 | 6.73 | 6.23 | 5.99 | 5.95 | 6.02 | 5.19 | 5.48 | 5.38 | 5.07 | 6.91 | 7.32 | 8.02 | 7.44 | 6.35 | 7.72 | 7.17 | 5.89 | 6.17 | 7.77 | 7.55 | 9.03 | 11.49 | 11.66 | 10.85 | 11.78 | 15.26 | 19.80 | 18.55 | 18.57 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 27.89 | 27.89 | 27.89 | 27.89 | 27.89 | 27.70 | 27.70 | 27.96 | 27.96 | 27.96 | 27.96 | 27.44 | 25.64 | 25.64 | 25.64 | 24.24 | 24.24 | 24.24 | 21.96 | 21.96 | 21.96 | 20.40 | 20.40 | 20.40 | 20.79 | 20.79 | 20.79 | 20.99 | 20.99 | 20.99 | 21.82 | 21.82 | 21.82 | 23.60 | 23.60 | 23.60 | 25.42 | 25.42 | 25.42 | 26.32 | 26.32 | 26.32 | 27.88 | 27.88 | 27.88 | 28.46 | 28.46 | 28.46 | 28.60 | 28.60 | 28.60 | 29.26 | 29.26 | 29.26 | 29.70 | 29.70 | 29.70 | 29.58 | 29.58 | 29.58 | 29.59 | 29.59 | 29.59 | 29.28 | 29.28 | 29.28 | 28.18 | 28.18 | 28.18 | 26.97 | 26.97 | 26.97 | 18.44 | 18.44 | 18.44 | 24.58 | 24.58 | 24.58 | 13.81 | 13.81 | 13.81 | 13.56 | 13.56 | 13.56 | 20.65 | 20.65 | 20.65 | 11.31 | 11.31 | 11.31 | 24.68 | 24.68 | 24.68 | 24.34 | 24.34 | 24.34 | 26.34 | 26.34 | 26.34 | 26.79 | 26.79 | 26.79 | 26.61 | 26.61 | 26.61 | 26.32 | 26.32 | 26.32 | 24.69 | 24.69 | 24.69 | 24.87 | 24.87 | 24.87 | 25.98 | 25.98 | 25.98 | 27.23 | 27.23 | 27.23 | 26.74 | 26.74 | 26.74 | 27.10 | 27.10 | 27.10 | 28.57 | 28.57 | 28.57 | 29.29 | 29.29 | 29.29 | 28.92 | 28.92 | 28.92 | 30.53 | 30.53 | 30.53 | 32.38 | 32.38 | 32.38 | 31.91 | 31.91 | 31.91 | 33.92 | 33.92 | 33.92 | 33.07 | 33.07 | 33.07 | 32.35 | 32.35 | 32.35 | 32.22 | 32.22 | 32.22 | 32.77 | 32.77 | 32.77 | 32.12 | 32.12 | 32.12 | 31.26 | 31.26 | 31.26 | 30.27 | 30.27 | 30.27 | 27.91 | 27.91 | 27.91 |
SG&A Margin | 13.28 | 13.28 | 13.28 | 13.28 | 13.28 | 12.55 | 12.55 | 11.98 | 11.98 | 11.98 | 11.98 | 11.60 | 10.87 | 10.87 | 10.87 | 11.04 | 11.04 | 11.04 | 10.53 | 10.53 | 10.53 | 10.11 | 10.11 | 10.11 | 9.44 | 9.44 | 9.44 | 8.93 | 8.93 | 8.93 | 7.72 | 7.72 | 7.72 | 7.67 | 7.67 | 7.67 | 7.57 | 7.57 | 7.57 | 7.88 | 7.88 | 7.88 | 8.64 | 8.64 | 8.64 | 9.22 | 9.22 | 9.22 | 10.40 | 10.40 | 10.40 | 10.85 | 10.85 | 10.85 | 12.13 | 12.13 | 12.13 | 12.47 | 12.47 | 12.47 | 12.08 | 12.08 | 12.08 | 12.44 | 12.44 | 12.44 | 12.93 | 12.93 | 12.93 | 13.38 | 13.38 | 13.38 | 15.25 | 15.25 | 15.25 | 14.97 | 14.97 | 14.97 | 16.55 | 16.55 | 16.55 | 16.82 | 16.82 | 16.82 | 22.34 | 22.34 | 22.34 | 23.90 | 23.90 | 23.90 | 23.49 | 23.49 | 23.49 | 28.69 | 28.69 | 28.69 | 19.72 | 19.72 | 19.72 | 20.96 | 20.96 | 20.96 | 20.49 | 20.49 | 20.49 | 19.57 | 19.57 | 19.57 | 22.57 | 22.57 | 22.57 | 21.81 | 21.81 | 21.81 | 20.41 | 20.41 | 20.41 | 18.83 | 18.83 | 18.83 | 17.27 | 17.27 | 17.27 | 15.86 | 15.86 | 15.86 | 14.22 | 14.22 | 14.22 | 14.30 | 14.30 | 14.30 | 12.89 | 12.89 | 12.89 | 13.25 | 13.25 | 13.25 | 12.50 | 12.50 | 12.50 | 10.88 | 10.88 | 10.88 | 10.96 | 10.96 | 10.96 | 10.33 | 10.33 | 10.33 | 10.73 | 10.73 | 10.73 | 10.46 | 10.46 | 10.46 | 9.83 | 9.83 | 9.83 | 9.39 | 9.39 | 9.39 | 9.85 | 9.85 | 9.85 | 10.63 | 10.63 | 10.63 | 10.48 | 10.48 | 10.48 |
EBITDA Margin | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 10.17 | 10.17 | 9.21 | 9.21 | 9.21 | 9.21 | 8.89 | 8.21 | 8.21 | 8.21 | 6.39 | 6.39 | 6.39 | 5.56 | 5.56 | 5.56 | 5.28 | 5.28 | 5.28 | 6.83 | 6.83 | 6.83 | 7.90 | 7.90 | 7.90 | 9.82 | 9.82 | 9.82 | 11.04 | 11.04 | 11.04 | 11.72 | 11.72 | 11.72 | 12.32 | 12.32 | 12.32 | 12.96 | 12.96 | 12.96 | 13.00 | 13.00 | 13.00 | 13.66 | 13.66 | 13.66 | 13.88 | 13.88 | 13.88 | 14.12 | 14.12 | 14.12 | 13.88 | 13.88 | 13.88 | 15.40 | 15.40 | 15.40 | 15.88 | 15.88 | 15.88 | 14.31 | 14.31 | 14.31 | 13.28 | 13.28 | 13.28 | -18.11 | -18.11 | -18.11 | 10.89 | 10.89 | 10.89 | -25.37 | -25.37 | -25.37 | -26.72 | -26.72 | -26.72 | -3.42 | -3.42 | -3.42 | -44.30 | -44.30 | -44.30 | 0.91 | 0.91 | 0.91 | -4.75 | -4.75 | -4.75 | 7.24 | 7.24 | 7.24 | 6.47 | 6.47 | 6.47 | 6.28 | 6.28 | 6.28 | 6.76 | 6.76 | 6.76 | 1.83 | 1.83 | 1.83 | 1.93 | 1.93 | 1.93 | 4.94 | 4.94 | 4.94 | 7.71 | 7.71 | 7.71 | 8.54 | 8.54 | 8.54 | 9.47 | 9.47 | 9.47 | 13.39 | 13.39 | 13.39 | 13.95 | 13.95 | 13.95 | 14.67 | 14.67 | 14.67 | 17.01 | 17.01 | 17.01 | 19.10 | 19.10 | 19.10 | 20.28 | 20.28 | 20.28 | 24.12 | 24.12 | 24.12 | 23.04 | 23.04 | 23.04 | 21.88 | 21.88 | 21.88 | 21.98 | 21.98 | 21.98 | 23.25 | 23.25 | 23.25 | 23.05 | 23.05 | 23.05 | 21.86 | 21.86 | 21.86 | 20.18 | 20.18 | 20.18 | 17.03 | 17.03 | 17.03 |
EBIT Margin | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 7.65 | 7.65 | 6.63 | 6.63 | 6.63 | 6.63 | 6.33 | 5.77 | 5.77 | 5.77 | 3.73 | 3.73 | 3.73 | 3.03 | 3.03 | 3.03 | 2.80 | 2.80 | 2.80 | 4.64 | 4.64 | 4.64 | 5.87 | 5.87 | 5.87 | 8.24 | 8.24 | 8.24 | 9.70 | 9.70 | 9.70 | 10.64 | 10.64 | 10.64 | 11.28 | 11.28 | 11.28 | 11.87 | 11.87 | 11.87 | 11.73 | 11.73 | 11.73 | 12.10 | 12.10 | 12.10 | 12.31 | 12.31 | 12.31 | 12.10 | 12.10 | 12.10 | 11.88 | 11.88 | 11.88 | 13.53 | 13.53 | 13.53 | 13.18 | 13.18 | 13.18 | 11.74 | 11.74 | 11.74 | 10.37 | 10.37 | 10.37 | -21.73 | -21.73 | -21.73 | 7.60 | 7.60 | 7.60 | -29.33 | -29.33 | -29.33 | -30.88 | -30.88 | -30.88 | -9.48 | -9.48 | -9.48 | -49.94 | -49.94 | -49.94 | -5.23 | -5.23 | -5.23 | -11.58 | -11.58 | -11.58 | 2.38 | 2.38 | 2.38 | 1.65 | 1.65 | 1.65 | 1.90 | 1.90 | 1.90 | 2.77 | 2.77 | 2.77 | -1.54 | -1.54 | -1.54 | -1.29 | -1.29 | -1.29 | 2.19 | 2.19 | 2.19 | 5.21 | 5.21 | 5.21 | 6.48 | 6.48 | 6.48 | 7.61 | 7.61 | 7.61 | 11.87 | 11.87 | 11.87 | 12.50 | 12.50 | 12.50 | 13.68 | 13.68 | 13.68 | 15.67 | 15.67 | 15.67 | 17.89 | 17.89 | 17.89 | 19.24 | 19.24 | 19.24 | 22.99 | 22.99 | 22.99 | 22.10 | 22.10 | 22.10 | 20.89 | 20.89 | 20.89 | 20.99 | 20.99 | 20.99 | 22.17 | 22.17 | 22.17 | 22.01 | 22.01 | 22.01 | 20.66 | 20.66 | 20.66 | 18.90 | 18.90 | 18.90 | 15.30 | 15.30 | 15.30 |
Earnings from Cont. Ops Margin | 9.14 | 9.14 | 9.14 | 9.14 | 9.14 | 8.61 | 8.61 | 8.12 | 8.12 | 8.12 | 8.12 | 8.01 | 6.95 | 6.95 | 6.95 | 6.41 | 6.41 | 6.41 | 5.49 | 5.49 | 5.49 | 5.73 | 5.73 | 5.73 | 6.43 | 6.43 | 6.43 | 7.01 | 7.01 | 7.01 | 8.43 | 8.43 | 8.43 | 9.51 | 9.51 | 9.51 | 10.01 | 10.01 | 10.01 | 10.45 | 10.45 | 10.45 | 11.63 | 11.63 | 11.63 | 11.30 | 11.30 | 11.30 | 11.53 | 11.53 | 11.53 | 11.54 | 11.54 | 11.54 | 10.02 | 10.02 | 10.02 | 9.87 | 9.87 | 9.87 | 10.48 | 10.48 | 10.48 | 10.14 | 10.14 | 10.14 | 8.19 | 8.19 | 8.19 | 6.82 | 6.82 | 6.82 | 4.94 | 4.94 | 4.94 | 4.07 | 4.07 | 4.07 | 6.23 | 6.23 | 6.23 | 5.36 | 5.36 | 5.36 | 1.91 | 1.91 | 1.91 | 1.36 | 1.36 | 1.36 | -5.49 | -5.49 | -5.49 | -11.52 | -11.52 | -11.52 | -0.74 | -0.74 | -0.74 | -2.12 | -2.12 | -2.12 | -0.81 | -0.81 | -0.81 | 0.44 | 0.44 | 0.44 | -4.47 | -4.47 | -4.47 | -2.81 | -2.81 | -2.81 | -0.68 | -0.68 | -0.68 | 2.43 | 2.43 | 2.43 | 3.66 | 3.66 | 3.66 | 5.83 | 5.83 | 5.83 | 9.81 | 9.81 | 9.81 | 10.25 | 10.25 | 10.25 | 11.37 | 11.37 | 11.37 | 12.19 | 12.19 | 12.19 | 14.24 | 14.24 | 14.24 | 15.66 | 15.66 | 15.66 | 17.82 | 17.82 | 17.82 | 18.08 | 18.08 | 18.08 | 17.51 | 17.51 | 17.51 | 17.64 | 17.64 | 17.64 | 18.11 | 18.11 | 18.11 | 17.58 | 17.58 | 17.58 | 15.87 | 15.87 | 15.87 | 14.25 | 14.25 | 14.25 | 12.57 | 12.57 | 12.57 |
Net Income Margin | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 7.90 | 7.90 | 7.46 | 7.46 | 7.46 | 7.46 | 7.45 | 6.44 | 6.44 | 6.44 | 5.92 | 5.92 | 5.92 | 5.26 | 5.26 | 5.26 | 5.54 | 5.54 | 5.54 | 6.20 | 6.20 | 6.20 | 6.82 | 6.82 | 6.82 | 8.19 | 8.19 | 8.19 | 9.34 | 9.34 | 9.34 | 9.89 | 9.89 | 9.89 | 10.30 | 10.30 | 10.30 | 11.55 | 11.55 | 11.55 | 11.18 | 11.18 | 11.18 | 11.58 | 11.58 | 11.58 | 11.66 | 11.66 | 11.66 | 10.14 | 10.14 | 10.14 | 10.09 | 10.09 | 10.09 | 10.65 | 10.65 | 10.65 | 10.30 | 10.30 | 10.30 | 8.44 | 8.44 | 8.44 | 7.04 | 7.04 | 7.04 | 5.11 | 5.11 | 5.11 | 4.22 | 4.22 | 4.22 | 6.67 | 6.67 | 6.67 | 5.72 | 5.72 | 5.72 | 6.33 | 6.33 | 6.33 | 5.68 | 5.68 | 5.68 | -1.13 | -1.13 | -1.13 | -6.48 | -6.48 | -6.48 | -1.01 | -1.01 | -1.01 | -2.31 | -2.31 | -2.31 | -0.97 | -0.97 | -0.97 | 0.40 | 0.40 | 0.40 | -4.39 | -4.39 | -4.39 | -2.75 | -2.75 | -2.75 | -0.76 | -0.76 | -0.76 | 2.30 | 2.30 | 2.30 | 3.55 | 3.55 | 3.55 | 5.66 | 5.66 | 5.66 | 9.60 | 9.60 | 9.60 | 9.96 | 9.96 | 9.96 | 11.00 | 11.00 | 11.00 | 11.80 | 11.80 | 11.80 | 13.75 | 13.75 | 13.75 | 15.25 | 15.25 | 15.25 | 17.36 | 17.36 | 17.36 | 17.66 | 17.66 | 17.66 | 17.23 | 17.23 | 17.23 | 17.41 | 17.41 | 17.41 | 18.07 | 18.07 | 18.07 | 17.62 | 17.62 | 17.62 | 16.08 | 16.08 | 16.08 | 14.49 | 14.49 | 14.49 | 12.72 | 12.72 | 12.72 |
Levered Free Cash Flow Margin | -18.83 | -18.83 | -18.83 | -18.83 | -18.83 | -9.03 | -9.03 | 2.63 | 2.63 | 2.63 | 2.63 | 0.40 | 7.39 | 7.39 | 7.39 | -4.01 | -4.01 | -4.01 | 25.75 | 25.75 | 25.75 | -9.92 | -9.92 | -9.92 | 14.00 | 14.00 | 14.00 | 24.32 | 24.32 | 24.32 | -15.34 | -15.34 | -15.34 | 14.40 | 14.40 | 14.40 | 1.24 | 1.24 | 1.24 | 6.95 | 6.95 | 6.95 | 13.93 | 13.93 | 13.93 | 13.05 | 13.05 | 13.05 | 10.15 | 10.15 | 10.15 | 7.36 | 7.36 | 7.36 | 10.43 | 10.43 | 10.43 | 12.74 | 12.74 | 12.74 | 14.47 | 14.47 | 14.47 | 15.68 | 15.68 | 15.68 | 20.47 | 20.47 | 20.47 | 16.00 | 16.00 | 16.00 | -1.75 | -1.75 | -1.75 | 28.43 | 28.43 | 28.43 | 26.97 | 26.97 | 26.97 | 25.69 | 25.69 | 25.69 | 59.75 | 59.75 | 59.75 | 9.30 | 9.30 | 9.30 | -4.41 | -4.41 | -4.41 | -5.74 | -5.74 | -5.74 | -33.30 | -33.30 | -33.30 | -7.97 | -7.97 | -7.97 | -19.37 | -19.37 | -19.37 | -34.06 | -34.06 | -34.06 | -18.23 | -18.23 | -18.23 | -56.53 | -56.53 | -56.53 | -46.00 | -46.00 | -46.00 | -50.52 | -50.52 | -50.52 | -49.12 | -49.12 | -49.12 | -31.63 | -31.63 | -31.63 | -27.09 | -27.09 | -27.09 | -11.17 | -11.17 | -11.17 | -9.94 | -9.94 | -9.94 | -15.36 | -15.36 | -15.36 | -5.45 | -5.45 | -5.45 | -8.47 | -8.47 | -8.47 | -2.43 | -2.43 | -2.43 | 1.82 | 1.82 | 1.82 | -0.41 | -0.41 | -0.41 | -0.09 | -0.09 | -0.09 | 1.11 | 1.11 | 1.11 | 6.12 | 6.12 | 6.12 | 5.35 | 5.35 | 5.35 | 6.19 | 6.19 | 6.19 | 3.00 | 3.00 | 3.00 |
Unlevered Free Cash Flow Margin | -18.67 | -18.67 | -18.67 | -18.67 | -18.67 | -8.62 | -8.62 | 3.43 | 3.43 | 3.43 | 3.43 | 1.32 | 8.37 | 8.37 | 8.37 | -2.87 | -2.87 | -2.87 | 26.98 | 26.98 | 26.98 | -8.51 | -8.51 | -8.51 | 15.45 | 15.45 | 15.45 | 25.64 | 25.64 | 25.64 | -14.25 | -14.25 | -14.25 | 15.27 | 15.27 | 15.27 | 1.99 | 1.99 | 1.99 | 7.64 | 7.64 | 7.64 | 14.68 | 14.68 | 14.68 | 13.96 | 13.96 | 13.96 | 11.39 | 11.39 | 11.39 | 9.04 | 9.04 | 9.04 | 12.65 | 12.65 | 12.65 | 15.15 | 15.15 | 15.15 | 17.17 | 17.17 | 17.17 | 18.39 | 18.39 | 18.39 | 23.43 | 23.43 | 23.43 | 19.16 | 19.16 | 19.16 | 1.63 | 1.63 | 1.63 | 32.07 | 32.07 | 32.07 | 30.81 | 30.81 | 30.81 | 29.68 | 29.68 | 29.68 | 65.73 | 65.73 | 65.73 | 14.68 | 14.68 | 14.68 | 1.17 | 1.17 | 1.17 | 1.27 | 1.27 | 1.27 | -28.53 | -28.53 | -28.53 | -2.52 | -2.52 | -2.52 | -13.23 | -13.23 | -13.23 | -28.92 | -28.92 | -28.92 | -12.65 | -12.65 | -12.65 | -52.26 | -52.26 | -52.26 | -42.77 | -42.77 | -42.77 | -47.47 | -47.47 | -47.47 | -45.85 | -45.85 | -45.85 | -29.51 | -29.51 | -29.51 | -25.34 | -25.34 | -25.34 | -9.59 | -9.59 | -9.59 | -9.32 | -9.32 | -9.32 | -14.04 | -14.04 | -14.04 | -4.23 | -4.23 | -4.23 | -7.48 | -7.48 | -7.48 | -1.45 | -1.45 | -1.45 | 2.73 | 2.73 | 2.73 | 0.24 | 0.24 | 0.24 | 0.60 | 0.60 | 0.60 | 1.40 | 1.40 | 1.40 | 6.63 | 6.63 | 6.63 | 6.06 | 6.06 | 6.06 | 6.98 | 6.98 | 6.98 | 3.68 | 3.68 | 3.68 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 50140.28 | - | - | HKD$ 52223.94 | - | - | HKD$ 52158.12 | - | - | HKD$ 50706.51 | - | - | HKD$ 50083.77 | - | - | HKD$ 47833.03 | - | - | HKD$ 45288.70 | - | - | - | - | - | HKD$ 46696.77 | - | - | HKD$ 49528.05 | - | - | HKD$ 62574.22 | - | - | - | - | - | HKD$ 80023.54 | - | - | HKD$ 84804.86 | - | - | HKD$ 80885.34 | - | - | HKD$ 70131.87 | - | - | HKD$ 61178.11 | - | - | HKD$ 53720.01 | - | - | HKD$ 46702.19 | - | - | HKD$ 46648.41 | - | - | HKD$ 42457.21 | - | - | HKD$ 39034.03 | - | - | HKD$ 33771.59 | - | - | HKD$ 30910.38 | - | - | HKD$ 28488.11 | - | - | HKD$ 27147.36 | - | - | HKD$ 26237.61 | - | - | HKD$ 25068.32 | - | - | HKD$ 19575.24 | - | - | HKD$ 19606.38 | - | - | HKD$ 17952.82 | - | - | HKD$ 15527.93 | - | - | HKD$ 21438.52 | - | - | HKD$ 20665.91 | - | - | HKD$ 21536.69 | - | - | HKD$ 22354.39 | - | - | HKD$ 22661.24 | - | - | HKD$ 24164.44 | - | - | HKD$ 26140.37 | - | - | HKD$ 27845.52 | - | - | HKD$ 31679.73 | - | - | HKD$ 34862.71 | - | - | HKD$ 40872.36 | - | - | HKD$ 41515.14 | - | - | HKD$ 40780.53 | - | - | HKD$ 42134.12 | - | - | HKD$ 45697.78 | - | - | HKD$ 51779.70 | - | - | HKD$ 56252.83 | - | - | HKD$ 55250.76 | - | - | HKD$ 50837.20 | - | - | HKD$ 49896.20 | - | - | HKD$ 44699.96 | - | - | HKD$ 43357.60 | - | - | HKD$ 39886.00 | - | - | HKD$ 34676.22 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 7.18 % | 7.18 % | 7.18 % | 7.18 % | 7.18 % | 7.14 % | 7.14 % | 6.71 % | 6.71 % | 6.71 % | 6.71 % | 6.49 % | 5.75 % | 5.75 % | 5.75 % | 5.06 % | 5.06 % | 5.06 % | 3.95 % | 3.95 % | 3.95 % | 4.14 % | 4.14 % | 4.14 % | 4.92 % | 4.92 % | 4.92 % | 5.70 % | 5.70 % | 5.70 % | 8.43 % | 8.43 % | 8.43 % | 12.03 % | 12.03 % | 12.03 % | 14.17 % | 14.17 % | 14.17 % | 16.16 % | 16.16 % | 16.16 % | 17.89 % | 17.89 % | 17.89 % | 16.83 % | 16.83 % | 16.83 % | 15.30 % | 15.30 % | 15.30 % | 13.90 % | 13.90 % | 13.90 % | 10.76 % | 10.76 % | 10.76 % | 10.92 % | 10.92 % | 10.92 % | 10.80 % | 10.80 % | 10.80 % | 9.78 % | 9.78 % | 9.78 % | 6.55 % | 6.55 % | 6.55 % | 5.08 % | 5.08 % | 5.08 % | 3.44 % | 3.44 % | 3.44 % | 2.72 % | 2.72 % | 2.72 % | 3.96 % | 3.96 % | 3.96 % | 3.28 % | 3.28 % | 3.28 % | 0.91 % | 0.91 % | 0.91 % | 0.65 % | 0.65 % | 0.65 % | -2.35 % | -2.35 % | -2.35 % | -4.24 % | -4.24 % | -4.24 % | -0.38 % | -0.38 % | -0.38 % | -1.02 % | -1.02 % | -1.02 % | -0.40 % | -0.40 % | -0.40 % | 0.22 % | 0.22 % | 0.22 % | -2.29 % | -2.29 % | -2.29 % | -1.52 % | -1.52 % | -1.52 % | -0.40 % | -0.40 % | -0.40 % | 1.51 % | 1.51 % | 1.51 % | 2.56 % | 2.56 % | 2.56 % | 4.47 % | 4.47 % | 4.47 % | 8.83 % | 8.83 % | 8.83 % | 9.49 % | 9.49 % | 9.49 % | 10.40 % | 10.40 % | 10.40 % | 11.65 % | 11.65 % | 11.65 % | 15.20 % | 15.20 % | 15.20 % | 19.60 % | 19.60 % | 19.60 % | 25.06 % | 25.06 % | 25.06 % | 25.92 % | 25.92 % | 25.92 % | 24.00 % | 24.00 % | 24.00 % | 25.90 % | 25.90 % | 25.90 % | 30.82 % | 30.82 % | 30.82 % | 30.26 % | 30.26 % | 30.26 % | 26.17 % | 26.17 % | 26.17 % | 26.17 % | 26.17 % | 26.17 % | 33.86 % | 33.86 % | 33.86 % |
Return on Assets | 1.40 % | 1.40 % | 1.40 % | 1.40 % | 1.40 % | 1.72 % | 1.72 % | 1.53 % | 1.53 % | 1.53 % | 1.53 % | 1.46 % | 1.27 % | 1.27 % | 1.27 % | 0.78 % | 0.78 % | 0.78 % | 0.61 % | 0.61 % | 0.61 % | 0.59 % | 0.59 % | 0.59 % | 0.97 % | 0.97 % | 0.97 % | 1.26 % | 1.26 % | 1.26 % | 2.25 % | 2.25 % | 2.25 % | 3.42 % | 3.42 % | 3.42 % | 4.07 % | 4.07 % | 4.07 % | 4.53 % | 4.53 % | 4.53 % | 4.72 % | 4.72 % | 4.72 % | 4.58 % | 4.58 % | 4.58 % | 4.00 % | 4.00 % | 4.00 % | 3.66 % | 3.66 % | 3.66 % | 3.30 % | 3.30 % | 3.30 % | 3.47 % | 3.47 % | 3.47 % | 3.50 % | 3.50 % | 3.50 % | 3.16 % | 3.16 % | 3.16 % | 2.50 % | 2.50 % | 2.50 % | 2.11 % | 2.11 % | 2.11 % | -4.15 % | -4.15 % | -4.15 % | 1.34 % | 1.34 % | 1.34 % | -4.97 % | -4.97 % | -4.97 % | -5.21 % | -5.21 % | -5.21 % | -1.20 % | -1.20 % | -1.20 % | -6.16 % | -6.16 % | -6.16 % | -0.58 % | -0.58 % | -0.58 % | -1.14 % | -1.14 % | -1.14 % | 0.31 % | 0.31 % | 0.31 % | 0.20 % | 0.20 % | 0.20 % | 0.25 % | 0.25 % | 0.25 % | 0.38 % |