China Railway Construction Corporation Limited - SEHK:1186
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | 104.60 | - | - | - | - | - | 28.83 | 28.72 | 27.94 | 27.90 | 28.27 | 6.21 | 6.22 | 8.35 | 8.12 | 8.27 | 8.67 | 5.95 | 18.70 | 18.56 | 18.43 | 18.69 | 17.83 | - | - | - | - | - | - | - | - | - | - | - | - | 122.08 | 86.52 | 77.92 | 78.41 | 79.05 | 79.41 | 21.54 | 17.71 | 17.57 | 17.67 | 18.32 | 18.14 | 33.70 | 34.78 | 51.71 | 50.75 | 51.73 | 54.93 | 11.73 | 5.98 | 5.90 | 6.12 | 5.99 | 5.93 | 6.78 | 6.67 | 6.59 | 6.68 | 6.50 | 6.91 | 6.20 | - | - | - | - | - | - | - | - | - | - | - | 44.26 | - | - | - | - | - | 61.25 | 63.06 | - | - | - | - | 13.79 | - | - | - | - | - | - | - | 12.68 | 13.67 | 13.79 | 14.11 | 14.44 | 5.87 | 6.04 | 7.57 | 7.71 | 8.43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.90 | 6.09 | 6.19 | 5.74 | 5.28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.72 | 8.61 | 8.45 | 9.91 | 4.42 | 4.66 | 4.52 | 4.95 | 5.04 | 4.72 | 4.87 | 5.14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 94.86 | 98.18 |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | 10.31 | 10.17 | 9.10 | 9.06 | 9.55 | 2.05 | 2.06 | 3.18 | 2.93 | 3.09 | 3.53 | 2.42 | 7.09 | 6.93 | 6.76 | 7.09 | 5.98 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.16 | 9.13 | 8.94 | 9.07 | 9.95 | 9.71 | 26.28 | 28.43 | 144.86 | 138.75 | 144.95 | 165.31 | 9.24 | 3.12 | 3.03 | 3.28 | 3.13 | 3.07 | 3.52 | 3.39 | 3.56 | 3.66 | 3.47 | 3.92 | 4.53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 191.14 | 200.24 | - | - | - | - | 13.58 | - | - | - | - | - | - | - | 12.84 | 14.20 | 14.37 | 14.80 | 14.02 | 5.43 | 5.64 | 7.48 | 7.64 | 8.51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.32 | 8.58 | 8.72 | 8.11 | 7.49 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.91 | 17.64 | 17.46 | 19.13 | 7.12 | 7.36 | 7.21 | 7.66 | 7.76 | 7.42 | 7.94 | 8.22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 234.23 | 189.74 |
P/LTM Normalized EPS | 7.32 | 7.32 | 7.86 | 7.92 | 7.65 | 6.56 | 5.83 | 5.63 | 5.78 | 5.82 | 5.72 | 5.75 | 5.03 | 4.98 | 4.41 | 4.39 | 4.64 | 5.60 | 5.64 | 6.77 | 6.20 | 6.55 | 7.50 | 5.79 | 5.50 | 5.37 | 5.24 | 5.50 | 4.66 | 5.15 | 5.49 | 5.68 | 6.10 | 6.13 | 6.50 | 6.19 | 6.54 | 6.60 | 6.39 | 5.98 | 6.10 | 6.20 | 6.25 | 6.02 | 6.09 | 6.26 | 6.33 | 7.18 | 7.62 | 7.53 | 7.69 | 8.36 | 8.11 | 7.86 | 8.46 | 8.98 | 8.56 | 8.84 | 9.99 | 9.26 | 9.52 | 9.44 | 10.16 | 9.69 | 9.40 | 9.12 | 8.77 | 9.87 | 10.11 | 9.55 | 11.01 | 11.61 | 12.38 | 10.96 | 11.81 | 11.94 | 11.95 | 12.71 | 12.08 | 12.06 | 10.15 | 10.80 | 11.67 | 11.77 | 13.41 | 14.98 | 14.20 | 14.96 | 15.26 | 15.23 | 16.00 | 16.43 | 15.12 | 15.16 | 16.39 | 16.90 | 17.80 | 16.51 | 16.07 | 16.90 | 13.84 | 11.66 | 12.11 | 11.76 | 13.14 | 13.33 | 13.78 | 14.56 | 13.34 | 13.83 | 18.48 | 18.82 | 20.96 | 19.11 | 19.47 | 22.90 | 21.73 | 28.86 | 35.13 | 26.16 | 20.94 | 20.09 | 23.37 | 13.36 | 9.88 | 8.10 | 7.88 | 7.84 | 7.12 | 6.89 | 6.75 | 6.81 | 5.86 | 5.99 | 6.84 | 7.84 | 7.44 | 7.87 | 7.45 | 8.68 | 7.50 | 9.16 | 9.18 | 9.41 | 10.56 | 10.89 | 10.97 | 10.07 | 9.38 | 9.14 | 8.48 | 9.26 | 8.80 | 8.86 | 8.68 | 7.40 | 9.80 | 8.94 | 8.34 | 9.51 | 10.35 | 12.64 | 13.80 | 15.15 | 17.40 | 17.57 | 19.41 | 21.07 | 21.21 | 22.76 | 19.46 | 19.17 | 21.64 | 15.89 | 15.97 | 18.16 | 17.04 | 17.04 | 18.82 | 24.52 | 25.19 | 24.78 | 26.58 | 26.85 | 25.33 | 29.57 | 30.16 | 37.13 | 36.07 | 32.78 | 33.51 | 31.92 | 32.87 | 31.89 | 34.10 | 34.10 | 28.70 | 31.79 | 29.82 | 25.89 | 23.99 | 27.58 | 94.23 | 75.07 |
P/LTM EPS | 5.97 | 5.97 | 6.42 | 6.47 | 6.25 | 5.54 | 4.92 | 4.79 | 4.92 | 4.96 | 4.87 | 4.95 | 4.72 | 4.68 | 4.14 | 4.13 | 4.36 | 4.90 | 4.94 | 6.01 | 5.50 | 5.81 | 6.65 | 5.12 | 4.79 | 4.67 | 4.57 | 4.79 | 4.06 | 4.11 | 4.38 | 4.42 | 4.74 | 4.76 | 5.05 | 4.79 | 4.80 | 4.85 | 4.69 | 4.39 | 4.48 | 4.81 | 4.82 | 4.65 | 4.70 | 4.83 | 4.88 | 5.56 | 5.99 | 5.91 | 6.04 | 6.57 | 6.37 | 6.32 | 6.81 | 7.08 | 6.75 | 6.97 | 7.88 | 7.39 | 7.12 | 7.06 | 7.60 | 7.25 | 7.03 | 7.20 | 6.93 | 7.77 | 7.96 | 7.52 | 8.68 | 9.36 | 9.37 | 8.29 | 8.93 | 9.03 | 9.04 | 9.54 | 9.07 | 9.13 | 7.69 | 8.18 | 8.84 | 8.97 | 9.67 | 10.80 | 10.24 | 10.79 | 11.01 | 11.31 | 11.89 | 12.74 | 11.73 | 11.76 | 12.71 | 12.86 | 13.72 | 12.73 | 12.38 | 13.03 | 10.67 | 9.34 | 9.71 | 9.13 | 10.20 | 10.35 | 10.70 | 11.40 | 10.25 | 10.63 | 14.20 | 14.46 | 16.10 | 14.51 | 14.79 | 17.49 | 16.60 | 22.05 | 26.84 | 20.22 | 15.74 | 15.11 | 17.57 | 10.04 | 7.43 | 6.10 | 5.94 | 5.85 | 5.31 | 5.13 | 5.03 | 5.01 | 4.73 | 4.84 | 5.52 | 6.34 | 6.01 | 6.07 | 5.75 | 6.80 | 5.87 | 7.17 | 7.19 | 7.38 | 8.73 | 9.01 | 9.07 | 8.33 | 7.76 | 7.63 | 7.08 | 7.83 | 7.45 | 7.50 | 7.35 | 6.22 | 7.54 | 6.88 | 6.42 | 7.32 | 7.97 | 11.88 | 12.97 | 14.12 | 16.21 | 16.37 | 18.09 | 19.96 | 18.85 | 20.23 | 17.30 | 17.04 | 19.24 | 11.79 | 11.85 | 13.66 | 12.82 | 12.82 | 14.16 | 20.34 | 20.90 | 20.56 | 22.06 | 22.28 | 21.02 | 24.02 | 24.49 | 33.09 | 32.16 | 29.22 | 29.88 | 25.87 | 26.64 | 25.84 | 27.63 | 27.63 | 23.26 | 25.76 | 24.16 | 25.70 | 23.82 | 27.38 | 81.07 | 64.58 |
P/BV | 0.36 | 0.36 | 0.39 | 0.39 | 0.38 | 0.38 | 0.37 | 0.44 | 0.45 | 0.46 | 0.45 | 0.38 | 0.48 | 0.48 | 0.42 | 0.42 | 0.45 | 0.39 | 0.40 | 0.62 | 0.57 | 0.60 | 0.69 | 0.42 | 0.50 | 0.49 | 0.48 | 0.50 | 0.42 | 0.34 | 0.36 | 0.47 | 0.51 | 0.51 | 0.54 | 0.39 | 0.54 | 0.55 | 0.53 | 0.50 | 0.51 | 0.42 | 0.41 | 0.39 | 0.40 | 0.41 | 0.41 | 0.43 | 0.48 | 0.47 | 0.48 | 0.52 | 0.51 | 0.52 | 0.56 | 0.56 | 0.54 | 0.55 | 0.63 | 0.64 | 0.70 | 0.70 | 0.75 | 0.72 | 0.69 | 0.74 | 0.72 | 0.76 | 0.78 | 0.73 | 0.85 | 0.92 | 0.94 | 0.83 | 0.90 | 0.91 | 0.91 | 0.95 | 0.90 | 0.90 | 0.75 | 0.80 | 0.87 | 0.89 | 1.04 | 1.16 | 1.10 | 1.16 | 1.19 | 1.19 | 1.25 | 1.32 | 1.22 | 1.22 | 1.32 | 1.34 | 1.39 | 1.29 | 1.25 | 1.32 | 1.08 | 0.99 | 1.03 | 1.06 | 1.18 | 1.20 | 1.24 | 1.36 | 1.10 | 1.14 | 1.52 | 1.55 | 1.73 | 1.76 | 1.80 | 2.11 | 2.00 | 2.66 | 3.24 | 2.52 | 1.98 | 1.90 | 2.21 | 1.26 | 0.93 | 0.77 | 0.75 | 0.77 | 0.70 | 0.67 | 0.66 | 0.64 | 0.63 | 0.65 | 0.74 | 0.85 | 0.81 | 0.80 | 0.76 | 0.83 | 0.71 | 0.87 | 0.87 | 0.87 | 1.05 | 1.08 | 1.09 | 1.00 | 0.93 | 0.85 | 0.79 | 0.86 | 0.82 | 0.82 | 0.81 | 0.75 | 0.88 | 0.81 | 0.75 | 0.86 | 0.93 | 0.89 | 0.97 | 1.08 | 1.24 | 1.26 | 1.39 | 1.48 | 1.73 | 1.85 | 1.58 | 1.56 | 1.76 | 1.68 | 1.69 | 1.78 | 1.67 | 1.67 | 1.85 | 2.03 | 2.09 | 2.05 | 2.20 | 2.22 | 2.10 | 2.18 | 2.22 | 2.57 | 2.49 | 2.27 | 2.32 | 2.54 | 2.62 | 2.54 | 2.71 | 2.71 | 2.28 | 2.53 | 2.37 | 15.97 | 14.80 | 17.02 | 48.70 | 38.79 |
P/Tangible BV | 0.51 | 0.51 | 0.55 | 0.55 | 0.54 | 0.53 | 0.51 | 0.60 | 0.62 | 0.62 | 0.61 | 0.48 | 0.66 | 0.65 | 0.58 | 0.58 | 0.61 | 0.50 | 0.50 | 0.85 | 0.78 | 0.82 | 0.94 | 0.54 | 0.75 | 0.73 | 0.71 | 0.75 | 0.63 | 0.45 | 0.48 | 0.71 | 0.76 | 0.77 | 0.81 | 0.52 | 0.89 | 0.90 | 0.87 | 0.82 | 0.83 | 0.61 | 0.57 | 0.55 | 0.55 | 0.57 | 0.57 | 0.59 | 0.69 | 0.68 | 0.70 | 0.76 | 0.74 | 0.76 | 0.82 | 0.80 | 0.76 | 0.79 | 0.89 | 0.89 | 1.03 | 1.03 | 1.10 | 1.05 | 1.02 | 1.09 | 1.05 | 1.09 | 1.11 | 1.05 | 1.21 | 1.31 | 1.32 | 1.17 | 1.26 | 1.27 | 1.27 | 1.31 | 1.25 | 1.22 | 1.02 | 1.09 | 1.18 | 1.22 | 1.65 | 1.85 | 1.75 | 1.85 | 1.88 | 1.90 | 2.00 | 2.08 | 1.92 | 1.92 | 2.08 | 2.07 | 2.14 | 1.99 | 1.94 | 2.04 | 1.67 | 1.50 | 1.56 | 1.62 | 1.81 | 1.83 | 1.89 | 2.01 | 1.55 | 1.61 | 2.15 | 2.19 | 2.44 | 2.48 | 2.52 | 2.76 | 2.62 | 3.47 | 4.23 | 3.21 | 2.41 | 2.32 | 2.70 | 1.54 | 1.14 | 0.91 | 0.88 | 0.89 | 0.81 | 0.78 | 0.77 | 0.74 | 0.72 | 0.74 | 0.84 | 0.97 | 0.92 | 0.91 | 0.86 | 0.94 | 0.81 | 0.99 | 0.99 | 0.98 | 1.19 | 1.22 | 1.23 | 1.13 | 1.05 | 0.96 | 0.89 | 0.96 | 0.91 | 0.92 | 0.90 | 0.84 | 0.99 | 0.90 | 0.84 | 0.96 | 1.04 | 0.99 | 1.08 | 1.22 | 1.40 | 1.41 | 1.56 | 1.66 | 1.94 | 2.08 | 1.78 | 1.75 | 1.98 | 1.88 | 1.89 | 1.99 | 1.87 | 1.87 | 2.07 | 2.37 | 2.43 | 2.39 | 2.57 | 2.59 | 2.45 | 2.55 | 2.60 | 2.99 | 2.91 | 2.64 | 2.70 | 2.94 | 3.03 | 2.94 | 3.14 | 3.14 | 2.65 | 2.93 | 2.75 | - | - | - | 55.87 | 44.51 |
TEV/LTM Total Revenue | 0.50 | 0.50 | 0.51 | 0.51 | 0.51 | 0.45 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.32 | 0.37 | 0.37 | 0.36 | 0.36 | 0.37 | 0.32 | 0.33 | 0.35 | 0.34 | 0.35 | 0.36 | 0.28 | 0.32 | 0.32 | 0.31 | 0.32 | 0.30 | 0.32 | 0.32 | 0.32 | 0.33 | 0.33 | 0.33 | 0.28 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.28 | 0.29 | 0.26 | 0.26 | 0.26 | 0.26 | 0.21 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.32 | 0.33 | 0.31 | 0.31 | 0.31 | 0.33 | 0.26 | 0.34 | 0.33 | 0.34 | 0.34 | 0.33 | 0.35 | 0.35 | 0.35 | 0.36 | 0.35 | 0.37 | 0.32 | 0.37 | 0.35 | 0.37 | 0.37 | 0.37 | 0.36 | 0.35 | 0.33 | 0.30 | 0.31 | 0.32 | 0.24 | 0.35 | 0.38 | 0.37 | 0.38 | 0.38 | 0.38 | 0.39 | 0.39 | 0.37 | 0.37 | 0.39 | 0.34 | 0.37 | 0.36 | 0.35 | 0.36 | 0.31 | 0.32 | 0.33 | 0.27 | 0.29 | 0.29 | 0.30 | 0.34 | 0.27 | 0.28 | 0.35 | 0.36 | 0.39 | 0.45 | 0.45 | 0.44 | 0.40 | 0.49 | 0.58 | 0.48 | 0.37 | 0.36 | 0.40 | 0.28 | 0.24 | 0.23 | 0.23 | 0.19 | 0.18 | 0.18 | 0.17 | 0.18 | 0.15 | 0.15 | 0.17 | 0.18 | 0.18 | 0.19 | 0.18 | 0.15 | 0.13 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.14 | 0.17 | 0.16 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.11 | 0.11 | 0.12 | 0.13 | 0.09 | 0.10 | 0.10 | 0.12 | 0.12 | 0.13 | 0.13 | 0.15 | 0.17 | 0.14 | 0.14 | 0.16 | 0.15 | 0.15 | 0.15 | 0.14 | 0.13 | 0.16 | 0.21 | 0.22 | 0.22 | 0.24 | 0.24 | 0.23 | 0.25 | 0.27 | 0.39 | 0.37 | 0.32 | 0.33 | 0.49 | 0.50 | 0.50 | 0.54 | 0.53 | 0.43 | 0.45 | 0.43 | 0.51 | 0.46 | 0.57 | 0.74 | 0.77 |
Market Cap/LTM Total Revenue | 0.10 | 0.10 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.12 | 0.11 | 0.12 | 0.14 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.14 | 0.13 | 0.14 | 0.16 | 0.16 | 0.16 | 0.15 | 0.17 | 0.16 | 0.15 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.19 | 0.21 | 0.21 | 0.19 | 0.20 | 0.20 | 0.20 | 0.21 | 0.20 | 0.20 | 0.16 | 0.17 | 0.19 | 0.18 | 0.20 | 0.23 | 0.22 | 0.23 | 0.23 | 0.24 | 0.25 | 0.27 | 0.25 | 0.25 | 0.27 | 0.27 | 0.28 | 0.26 | 0.26 | 0.27 | 0.22 | 0.20 | 0.21 | 0.20 | 0.22 | 0.22 | 0.23 | 0.24 | 0.21 | 0.22 | 0.29 | 0.30 | 0.33 | 0.30 | 0.30 | 0.34 | 0.30 | 0.39 | 0.47 | 0.35 | 0.26 | 0.25 | 0.29 | 0.17 | 0.13 | 0.11 | 0.11 | 0.11 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.11 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.13 | 0.13 | 0.13 | 0.16 | 0.17 | 0.17 | 0.16 | 0.15 | 0.14 | 0.12 | 0.14 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.10 | 0.09 | 0.10 | 0.11 | 0.10 | 0.11 | 0.13 | 0.15 | 0.15 | 0.17 | 0.18 | 0.21 | 0.23 | 0.20 | 0.20 | 0.22 | 0.23 | 0.23 | 0.26 | 0.24 | 0.24 | 0.27 | 0.33 | 0.34 | 0.33 | 0.35 | 0.36 | 0.34 | 0.39 | 0.41 | 0.54 | 0.52 | 0.48 | 0.48 | 0.62 | 0.63 | 0.62 | 0.67 | 0.66 | 0.56 | 0.61 | 0.59 | 0.71 | 0.65 | 0.77 | 0.97 | 0.78 |
TEV/LTM EBITDA | 8.30 | 8.30 | 8.42 | 8.43 | 8.37 | 7.40 | 6.38 | 6.64 | 6.69 | 6.69 | 6.66 | 5.41 | 6.03 | 6.01 | 5.84 | 5.84 | 5.91 | 5.33 | 5.34 | 5.73 | 5.58 | 5.68 | 5.96 | 4.60 | 5.49 | 5.45 | 5.41 | 5.49 | 5.23 | 5.55 | 5.65 | 5.83 | 5.95 | 5.97 | 6.06 | 5.02 | 5.75 | 5.77 | 5.71 | 5.59 | 5.63 | 5.21 | 5.35 | 4.82 | 4.85 | 4.89 | 4.91 | 3.70 | 5.11 | 5.07 | 5.10 | 5.29 | 5.24 | 5.43 | 5.61 | 5.26 | 5.17 | 5.26 | 5.59 | 4.31 | 5.83 | 5.76 | 5.98 | 5.84 | 5.79 | 5.70 | 5.61 | 6.01 | 6.09 | 5.93 | 6.30 | 5.39 | 6.53 | 6.14 | 6.38 | 6.38 | 6.38 | 6.48 | 6.26 | 6.14 | 5.55 | 5.75 | 6.00 | 4.68 | 6.93 | 7.40 | 7.19 | 7.41 | 7.52 | 7.60 | 7.82 | 7.32 | 6.97 | 7.01 | 7.36 | 6.47 | 7.04 | 6.69 | 6.54 | 6.81 | 5.92 | 5.82 | 5.98 | 5.01 | 5.41 | 5.46 | 5.58 | 6.34 | 5.14 | 5.29 | 6.63 | 6.76 | 7.39 | 8.96 | 8.99 | 8.91 | 8.04 | 9.93 | 11.55 | 9.65 | 8.09 | 7.85 | 8.70 | 6.22 | 5.33 | 5.03 | 5.00 | 4.26 | 4.04 | 3.97 | 3.92 | 4.03 | 3.20 | 3.24 | 3.53 | 3.86 | 3.74 | 3.94 | 3.78 | 3.04 | 2.69 | 3.15 | 3.16 | 3.29 | 2.79 | 2.88 | 2.93 | 2.72 | 2.50 | 3.24 | 3.02 | 2.57 | 2.43 | 2.42 | 2.38 | 2.48 | 3.26 | 2.96 | 2.74 | 3.03 | 3.28 | 2.81 | 3.15 | 3.01 | 3.72 | 3.82 | 4.22 | 4.09 | 4.15 | 4.61 | 3.83 | 3.76 | 4.38 | 3.66 | 3.65 | - | - | - | - | 5.68 | 5.98 | 5.80 | 6.36 | 6.48 | 6.06 | 5.95 | 6.29 | - | - | - | - | 10.74 | 10.94 | 10.87 | 11.81 | 11.59 | 9.44 | 9.95 | 9.40 | 10.24 | 9.17 | 11.44 | 23.17 | 23.98 |
TEV/LTM EBIT | 12.32 | 12.32 | 12.50 | 12.50 | 12.41 | 10.94 | 9.47 | 9.61 | 9.69 | 9.70 | 9.65 | 7.84 | 8.84 | 8.81 | 8.56 | 8.55 | 8.67 | 7.69 | 7.70 | 8.29 | 8.06 | 8.20 | 8.61 | 6.65 | 7.85 | 7.79 | 7.74 | 7.85 | 7.48 | 8.01 | 8.15 | 8.56 | 8.73 | 8.75 | 8.89 | 7.42 | 8.43 | 8.47 | 8.37 | 8.20 | 8.26 | 7.79 | 7.91 | 7.12 | 7.17 | 7.23 | 7.26 | 5.60 | 8.23 | 8.16 | 8.20 | 8.51 | 8.42 | 8.44 | 8.71 | 8.44 | 8.28 | 8.44 | 8.96 | 6.73 | 8.60 | 8.50 | 8.81 | 8.62 | 8.54 | 8.84 | 8.70 | 8.84 | 8.96 | 8.73 | 9.27 | 7.94 | 9.44 | 8.89 | 9.22 | 9.22 | 9.22 | 9.61 | 9.29 | 9.28 | 8.39 | 8.70 | 9.07 | 7.20 | 11.22 | 11.98 | 11.64 | 11.99 | 12.17 | 11.98 | 12.33 | 11.59 | 11.03 | 11.09 | 11.65 | 10.23 | 10.85 | 10.31 | 10.07 | 10.49 | 9.12 | 8.93 | 9.17 | 7.70 | 8.30 | 8.38 | 8.57 | 9.69 | 7.95 | 8.19 | 10.26 | 10.44 | 11.43 | 14.21 | 14.26 | 13.93 | 12.57 | 15.52 | 18.04 | 15.16 | 12.70 | 12.33 | 13.66 | 9.76 | 8.37 | 7.96 | 7.91 | 6.78 | 6.43 | 6.31 | 6.25 | 6.52 | 5.08 | 5.13 | 5.60 | 6.11 | 5.92 | 6.43 | 6.18 | 5.09 | 4.49 | 5.26 | 5.29 | 5.57 | 4.94 | 5.10 | 5.18 | 4.80 | 4.42 | 5.65 | 5.25 | 4.61 | 4.36 | 4.33 | 4.27 | 4.37 | 6.15 | 5.58 | 5.17 | 5.71 | 6.18 | 6.07 | 6.81 | 6.32 | 7.81 | 8.03 | 8.87 | 8.70 | 8.55 | 9.50 | 7.89 | 7.74 | 9.03 | 6.34 | 6.32 | 6.48 | 5.74 | 5.64 | 6.61 | 9.48 | 9.98 | 9.68 | 10.61 | 10.81 | 10.11 | 10.86 | 11.46 | 14.21 | 13.64 | 11.95 | 12.19 | 18.72 | 19.08 | 18.96 | 20.59 | 20.20 | 16.45 | 17.36 | 16.39 | 16.81 | 15.05 | 18.77 | 44.69 | 46.26 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 10.31 | 10.31 | 10.31 | 10.31 | 10.31 | 10.39 | 10.39 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.29 | 10.29 | 10.29 | 10.29 | 10.29 | 10.10 | 10.10 | 10.06 | 10.06 | 9.97 | 9.97 | 9.97 | 9.63 | 9.63 | 9.63 | 9.64 | 9.64 | 9.64 | 9.48 | 9.48 | 9.48 | 9.57 | 9.57 | 9.57 | 9.02 | 9.02 | 9.02 | 8.88 | 8.88 | 8.88 | 8.87 | 8.87 | 8.87 | 9.22 | 9.22 | 9.22 | 8.94 | 8.94 | 8.94 | 9.32 | 9.32 | 9.32 | 9.40 | 9.40 | 9.40 | 9.62 | 9.62 | 9.62 | 9.63 | 9.63 | 9.63 | 9.81 | 9.81 | 9.81 | 9.79 | 9.79 | 9.79 | 9.77 | 9.77 | 9.77 | 9.60 | 9.60 | 9.60 | 9.16 | 9.16 | 9.16 | 8.91 | 8.91 | 8.91 | 8.78 | 8.78 | 8.78 | 8.55 | 8.55 | 8.55 | 8.61 | 8.61 | 8.61 | 8.94 | 8.94 | 8.94 | 9.20 | 9.20 | 9.20 | 10.53 | 10.53 | 10.53 | 11.07 | 11.07 | 11.07 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.45 | 11.45 | 11.45 | 11.23 | 11.23 | 11.23 | 10.94 | 10.94 | 10.94 | 10.91 | 10.91 | 10.91 | 10.21 | 10.21 | 10.21 | 10.22 | 10.22 | 10.22 | 10.11 | 10.11 | 10.11 | 10.14 | 10.14 | 10.14 | 10.43 | 10.43 | 10.43 | 10.39 | 10.39 | 10.39 | 10.55 | 10.55 | 10.55 | 10.58 | 10.58 | 10.58 | 10.81 | 10.81 | 10.81 | 10.68 | 10.68 | 10.68 | 10.56 | 10.56 | 10.56 | 10.35 | 10.35 | 10.35 | 9.66 | 9.66 | 9.66 | 8.96 | 8.96 | 8.96 | 8.87 | 8.87 | 8.87 | 8.81 | 8.81 | 8.81 | 8.73 | 8.73 | 8.73 | 9.41 | 9.41 | 9.41 | 9.36 | 9.36 | 9.36 | 9.40 | 9.40 | 9.40 | 9.38 | 9.38 | 9.38 | 9.50 | 9.50 | 9.50 | 9.93 | 9.93 | 9.93 | 9.93 | 9.93 | 9.69 | 9.59 | 9.59 | 9.59 | 9.74 | 9.74 | 9.74 | 9.60 | 9.60 | 9.60 | 9.52 | 9.52 | 9.52 |
SG&A Margin | 2.70 | 2.70 | 2.70 | 2.70 | 2.70 | 2.71 | 2.71 | 2.72 | 2.72 | 2.72 | 2.72 | 2.71 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.71 | 2.71 | 2.65 | 2.65 | 2.60 | 2.60 | 2.60 | 2.51 | 2.51 | 2.51 | 2.50 | 2.50 | 2.50 | 2.57 | 2.57 | 2.57 | 2.64 | 2.64 | 2.64 | 2.65 | 2.65 | 2.65 | 2.63 | 2.63 | 2.63 | 2.61 | 2.61 | 2.61 | 2.71 | 2.71 | 2.71 | 2.55 | 2.55 | 2.55 | 2.77 | 2.77 | 2.77 | 2.85 | 2.85 | 2.85 | 2.84 | 2.84 | 2.84 | 2.98 | 2.98 | 2.98 | 2.87 | 2.87 | 2.87 | 2.87 | 2.87 | 2.87 | 2.97 | 2.97 | 2.97 | 2.99 | 2.99 | 2.99 | 3.00 | 3.00 | 3.00 | 2.83 | 2.83 | 2.83 | 2.96 | 2.96 | 2.96 | 3.16 | 3.16 | 3.16 | 3.77 | 3.77 | 3.77 | 4.56 | 4.56 | 4.56 | 4.49 | 4.49 | 4.49 | 4.70 | 4.70 | 4.70 | 4.59 | 4.59 | 4.59 | 4.47 | 4.47 | 4.47 | 4.42 | 4.42 | 4.42 | 4.76 | 4.76 | 4.76 | 4.65 | 4.65 | 4.65 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.08 | 4.08 | 4.08 | 4.16 | 4.16 | 4.16 | 4.21 | 4.21 | 4.21 | 4.30 | 4.30 | 4.30 | 4.47 | 4.47 | 4.47 | 4.42 | 4.42 | 4.42 | 4.65 | 4.65 | 4.65 | 4.64 | 4.64 | 4.64 | 4.81 | 4.81 | 4.81 | 4.81 | 4.81 | 4.81 | 4.83 | 4.83 | 4.83 | 4.70 | 4.70 | 4.70 | 4.63 | 4.63 | 4.63 | 4.51 | 4.51 | 4.51 | 4.38 | 4.38 | 4.38 | 4.38 | 4.38 | 4.38 | 4.02 | 4.02 | 4.02 | 4.03 | 4.03 | 4.03 | 3.98 | 3.98 | 3.98 | 4.05 | 4.05 | 4.05 | 4.15 | 4.15 | 4.15 | 4.17 | 4.17 | 4.17 | 4.25 | 4.25 | 4.25 | 4.25 | 4.25 | 4.23 | 4.16 | 4.16 | 4.16 | 4.18 | 4.18 | 4.18 | 3.83 | 3.83 | 3.83 | 3.39 | 3.39 | 3.39 |
EBITDA Margin | 5.86 | 5.86 | 5.86 | 5.86 | 5.86 | 5.89 | 5.89 | 5.82 | 5.82 | 5.82 | 5.82 | 5.78 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 5.89 | 5.89 | 5.91 | 5.91 | 5.81 | 5.81 | 5.81 | 5.65 | 5.65 | 5.65 | 5.52 | 5.52 | 5.52 | 5.34 | 5.34 | 5.34 | 5.32 | 5.32 | 5.32 | 5.07 | 5.07 | 5.07 | 5.18 | 5.18 | 5.18 | 5.15 | 5.15 | 5.15 | 5.39 | 5.39 | 5.39 | 5.53 | 5.53 | 5.53 | 5.51 | 5.51 | 5.51 | 5.65 | 5.65 | 5.65 | 5.70 | 5.70 | 5.70 | 5.77 | 5.77 | 5.77 | 5.97 | 5.97 | 5.97 | 5.84 | 5.84 | 5.84 | 5.87 | 5.87 | 5.87 | 5.74 | 5.74 | 5.74 | 5.50 | 5.50 | 5.50 | 5.29 | 5.29 | 5.29 | 5.22 | 5.22 | 5.22 | 5.11 | 5.11 | 5.11 | 5.06 | 5.06 | 5.06 | 5.34 | 5.34 | 5.34 | 5.27 | 5.27 | 5.27 | 5.31 | 5.31 | 5.31 | 5.54 | 5.54 | 5.54 | 5.34 | 5.34 | 5.34 | 5.35 | 5.35 | 5.35 | 5.44 | 5.44 | 5.44 | 5.13 | 5.13 | 5.13 | 5.11 | 5.11 | 5.11 | 5.04 | 5.04 | 5.04 | 4.63 | 4.63 | 4.63 | 4.55 | 4.55 | 4.55 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 | 4.75 | 4.75 | 4.75 | 4.83 | 4.83 | 4.83 | 4.85 | 4.85 | 4.85 | 4.93 | 4.93 | 4.93 | 5.43 | 5.43 | 5.43 | 5.05 | 5.05 | 5.05 | 4.92 | 4.92 | 4.92 | 4.63 | 4.63 | 4.63 | 3.82 | 3.82 | 3.82 | 3.20 | 3.20 | 3.20 | 3.18 | 3.18 | 3.18 | 3.12 | 3.12 | 3.12 | 3.64 | 3.64 | 3.64 | 4.25 | 4.25 | 4.25 | - | - | - | 4.20 | 4.20 | 4.20 | 3.72 | 3.72 | 3.72 | 4.24 | 4.24 | 4.24 | - | - | - | - | - | 4.34 | 4.43 | 4.43 | 4.43 | 4.55 | 4.55 | 4.55 | - | - | - | 5.01 | 5.01 | 5.01 |
EBIT Margin | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 | 4.12 | 4.12 | 4.15 | 4.15 | 4.15 | 4.15 | 4.13 | 4.22 | 4.22 | 4.22 | 4.22 | 4.22 | 4.22 | 4.22 | 4.22 | 4.22 | 4.15 | 4.15 | 4.15 | 4.07 | 4.07 | 4.07 | 3.95 | 3.95 | 3.95 | 3.76 | 3.76 | 3.76 | 3.72 | 3.72 | 3.72 | 3.60 | 3.60 | 3.60 | 3.61 | 3.61 | 3.61 | 3.63 | 3.63 | 3.63 | 3.71 | 3.71 | 3.71 | 3.64 | 3.64 | 3.64 | 3.71 | 3.71 | 3.71 | 3.70 | 3.70 | 3.70 | 3.82 | 3.82 | 3.82 | 3.91 | 3.91 | 3.91 | 3.98 | 3.98 | 3.98 | 3.97 | 3.97 | 3.97 | 3.98 | 3.98 | 3.98 | 3.97 | 3.97 | 3.97 | 3.70 | 3.70 | 3.70 | 3.48 | 3.48 | 3.48 | 3.40 | 3.40 | 3.40 | 3.16 | 3.16 | 3.16 | 3.22 | 3.22 | 3.22 | 3.38 | 3.38 | 3.38 | 3.33 | 3.33 | 3.33 | 3.45 | 3.45 | 3.45 | 3.62 | 3.62 | 3.62 | 3.48 | 3.48 | 3.48 | 3.50 | 3.50 | 3.50 | 3.53 | 3.53 | 3.53 | 3.25 | 3.25 | 3.25 | 3.30 | 3.30 | 3.30 | 3.23 | 3.23 | 3.23 | 2.97 | 2.97 | 2.97 | 2.89 | 2.89 | 2.89 | 2.78 | 2.78 | 2.78 | 2.74 | 2.74 | 2.74 | 3.02 | 3.02 | 3.02 | 2.98 | 2.98 | 2.98 | 2.92 | 2.92 | 2.92 | 2.92 | 2.92 | 2.92 | 3.01 | 3.01 | 3.01 | 2.84 | 2.84 | 2.84 | 2.68 | 2.68 | 2.68 | 2.57 | 2.57 | 2.57 | 2.02 | 2.02 | 2.02 | 1.47 | 1.47 | 1.47 | 1.51 | 1.51 | 1.51 | 1.46 | 1.46 | 1.46 | 1.79 | 1.79 | 1.79 | 2.47 | 2.47 | 2.47 | 2.44 | 2.44 | 2.44 | 2.41 | 2.41 | 2.41 | 2.22 | 2.22 | 2.22 | 2.32 | 2.32 | 2.32 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.48 | 2.53 | 2.53 | 2.53 | 2.61 | 2.61 | 2.61 | 2.75 | 2.75 | 2.75 | 3.05 | 3.05 | 3.05 |
Earnings from Cont. Ops Margin | 2.65 | 2.65 | 2.65 | 2.65 | 2.65 | 2.77 | 2.77 | 2.85 | 2.85 | 2.85 | 2.85 | 2.84 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.95 | 2.95 | 2.92 | 2.92 | 2.90 | 2.90 | 2.90 | 2.85 | 2.85 | 2.85 | 2.90 | 2.90 | 2.90 | 2.87 | 2.87 | 2.87 | 2.87 | 2.87 | 2.87 | 2.85 | 2.85 | 2.85 | 2.81 | 2.81 | 2.81 | 2.78 | 2.78 | 2.78 | 2.82 | 2.82 | 2.82 | 2.65 | 2.65 | 2.65 | 2.73 | 2.73 | 2.73 | 2.66 | 2.66 | 2.66 | 2.72 | 2.72 | 2.72 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.81 | 2.81 | 2.81 | 2.70 | 2.70 | 2.70 | 2.54 | 2.54 | 2.54 | 2.48 | 2.48 | 2.48 | 2.44 | 2.44 | 2.44 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 | 2.36 | 2.36 | 2.36 | 2.37 | 2.37 | 2.37 | 2.31 | 2.31 | 2.31 | 2.27 | 2.27 | 2.27 | 2.23 | 2.23 | 2.23 | 2.14 | 2.14 | 2.14 | 2.09 | 2.09 | 2.09 | 2.06 | 2.06 | 2.06 | 2.03 | 2.03 | 2.03 | 1.83 | 1.83 | 1.83 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.88 | 1.88 | 1.88 | 1.91 | 1.91 | 1.91 | 1.79 | 1.79 | 1.79 | 1.79 | 1.79 | 1.79 | 1.84 | 1.84 | 1.84 | 1.74 | 1.74 | 1.74 | 1.70 | 1.70 | 1.70 | 1.72 | 1.72 | 1.72 | 1.47 | 1.47 | 1.47 | 0.90 | 0.90 | 0.90 | 0.94 | 0.94 | 0.94 | 0.92 | 0.92 | 0.92 | 1.17 | 1.17 | 1.17 | 1.96 | 1.96 | 1.96 | 1.92 | 1.92 | 1.92 | 1.89 | 1.89 | 1.89 | 1.61 | 1.61 | 1.61 | 1.62 | 1.62 | 1.62 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 | 1.64 | 1.77 | 1.77 | 1.77 | 1.83 | 1.83 | 1.83 | 1.86 | 1.86 | 1.86 | 1.77 | 1.77 | 1.77 |
Net Income Margin | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.19 | 2.19 | 2.30 | 2.30 | 2.30 | 2.30 | 2.29 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 | 2.44 | 2.44 | 2.44 | 2.44 | 2.43 | 2.43 | 2.43 | 2.36 | 2.36 | 2.36 | 2.41 | 2.41 | 2.41 | 2.41 | 2.41 | 2.41 | 2.42 | 2.42 | 2.42 | 2.48 | 2.48 | 2.48 | 2.47 | 2.47 | 2.47 | 2.44 | 2.44 | 2.44 | 2.46 | 2.46 | 2.46 | 2.28 | 2.28 | 2.28 | 2.38 | 2.38 | 2.38 | 2.36 | 2.36 | 2.36 | 2.43 | 2.43 | 2.43 | 2.49 | 2.49 | 2.49 | 2.48 | 2.48 | 2.48 | 2.44 | 2.44 | 2.44 | 2.46 | 2.46 | 2.46 | 2.56 | 2.56 | 2.56 | 2.50 | 2.50 | 2.50 | 2.41 | 2.41 | 2.41 | 2.36 | 2.36 | 2.36 | 2.31 | 2.31 | 2.31 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | 2.22 | 2.22 | 2.22 | 2.23 | 2.23 | 2.23 | 2.17 | 2.17 | 2.17 | 2.15 | 2.15 | 2.15 | 2.11 | 2.11 | 2.11 | 2.02 | 2.02 | 2.02 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 1.98 | 1.98 | 1.98 | 1.82 | 1.82 | 1.82 | 1.75 | 1.75 | 1.75 | 1.77 | 1.77 | 1.77 | 1.76 | 1.76 | 1.76 | 1.86 | 1.86 | 1.86 | 1.90 | 1.90 | 1.90 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.82 | 1.82 | 1.82 | 1.72 | 1.72 | 1.72 | 1.69 | 1.69 | 1.69 | 1.72 | 1.72 | 1.72 | 1.47 | 1.47 | 1.47 | 0.90 | 0.90 | 0.90 | 0.94 | 0.94 | 0.94 | 0.90 | 0.90 | 0.90 | 1.14 | 1.14 | 1.14 | 1.92 | 1.92 | 1.92 | 1.88 | 1.88 | 1.88 | 1.86 | 1.86 | 1.86 | 1.56 | 1.56 | 1.56 | 1.58 | 1.58 | 1.58 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 | 1.61 | 1.78 | 1.78 | 1.78 | 1.83 | 1.83 | 1.83 | 1.86 | 1.86 | 1.86 | 1.77 | 1.77 | 1.77 |
Levered Free Cash Flow Margin | -4.39 | -4.39 | -4.39 | -4.39 | -4.39 | -5.15 | -5.15 | -3.03 | -3.03 | -3.03 | -3.03 | -0.64 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 4.87 | 4.87 | 3.84 | 3.84 | 4.69 | 4.69 | 4.69 | 1.33 | 1.33 | 1.33 | -2.67 | -2.67 | -2.67 | -3.73 | -3.73 | -3.73 | -4.41 | -4.41 | -4.41 | -4.53 | -4.53 | -4.53 | -0.05 | -0.05 | -0.05 | -0.01 | -0.01 | -0.01 | -0.08 | -0.08 | -0.08 | 1.30 | 1.30 | 1.30 | 0.48 | 0.48 | 0.48 | 0.12 | 0.12 | 0.12 | 1.71 | 1.71 | 1.71 | 5.12 | 5.12 | 5.12 | 4.66 | 4.66 | 4.66 | 4.86 | 4.86 | 4.86 | 3.85 | 3.85 | 3.85 | -2.63 | -2.63 | -2.63 | -2.49 | -2.49 | -2.49 | -3.47 | -3.47 | -3.47 | -0.10 | -0.10 | -0.10 | -3.01 | -3.01 | -3.01 | 0.10 | 0.10 | 0.10 | -4.72 | -4.72 | -4.72 | 1.99 | 1.99 | 1.99 | -5.04 | -5.04 | -5.04 | -0.82 | -0.82 | -0.82 | 1.54 | 1.54 | 1.54 | 1.72 | 1.72 | 1.72 | 3.83 | 3.83 | 3.83 | -1.93 | -1.93 | -1.93 | -1.51 | -1.51 | -1.51 | -3.42 | -3.42 | -3.42 | -5.44 | -5.44 | -5.44 | -5.73 | -5.73 | -5.73 | -5.49 | -5.49 | -5.49 | -4.95 | -4.95 | -4.95 | -4.43 | -4.43 | -4.43 | -2.59 | -2.59 | -2.59 | -1.52 | -1.52 | -1.52 | -1.41 | -1.41 | -1.41 | 1.88 | 1.88 | 1.88 | -4.65 | -4.65 | -4.65 | -3.22 | -3.22 | -3.22 | -6.51 | -6.51 | -6.51 | -6.82 | -6.82 | -6.82 | -4.51 | -4.51 | -4.51 | -4.08 | -4.08 | -4.08 | -1.70 | -1.70 | -1.70 | -1.80 | -1.80 | -1.80 | -1.01 | -1.01 | -1.01 | 1.42 | 1.42 | 1.42 | 1.44 | 1.44 | 1.44 | 4.68 | 4.68 | 4.68 | 4.93 | 4.93 | 4.93 | -0.22 | -0.22 | -0.22 | -0.22 | -0.22 | -2.47 | - | - | - | - | - | - | - | - | - | -0.58 | -0.58 | -0.58 |
Unlevered Free Cash Flow Margin | -3.84 | -3.84 | -3.84 | -3.84 | -3.84 | -4.67 | -4.67 | -2.60 | -2.60 | -2.60 | -2.60 | -0.23 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 5.23 | 5.23 | 4.19 | 4.19 | 5.04 | 5.04 | 5.04 | 1.71 | 1.71 | 1.71 | -2.28 | -2.28 | -2.28 | -3.35 | -3.35 | -3.35 | -4.04 | -4.04 | -4.04 | -4.18 | -4.18 | -4.18 | 0.25 | 0.25 | 0.25 | 0.33 | 0.33 | 0.33 | 0.31 | 0.31 | 0.31 | 1.72 | 1.72 | 1.72 | 0.94 | 0.94 | 0.94 | 0.62 | 0.62 | 0.62 | 2.21 | 2.21 | 2.21 | 5.63 | 5.63 | 5.63 | 5.19 | 5.19 | 5.19 | 5.33 | 5.33 | 5.33 | 4.33 | 4.33 | 4.33 | -2.11 | -2.11 | -2.11 | -2.02 | -2.02 | -2.02 | -2.86 | -2.86 | -2.86 | 0.45 | 0.45 | 0.45 | -2.48 | -2.48 | -2.48 | 0.65 | 0.65 | 0.65 | -4.26 | -4.26 | -4.26 | 2.47 | 2.47 | 2.47 | -4.55 | -4.55 | -4.55 | -0.35 | -0.35 | -0.35 | 2.11 | 2.11 | 2.11 | 2.35 | 2.35 | 2.35 | 4.64 | 4.64 | 4.64 | -1.17 | -1.17 | -1.17 | -0.77 | -0.77 | -0.77 | -2.69 | -2.69 | -2.69 | -4.70 | -4.70 | -4.70 | -5.04 | -5.04 | -5.04 | -4.85 | -4.85 | -4.85 | -4.30 | -4.30 | -4.30 | -3.90 | -3.90 | -3.90 | -2.00 | -2.00 | -2.00 | -0.90 | -0.90 | -0.90 | -0.78 | -0.78 | -0.78 | 2.55 | 2.55 | 2.55 | -4.02 | -4.02 | -4.02 | -2.71 | -2.71 | -2.71 | -6.08 | -6.08 | -6.08 | -6.58 | -6.58 | -6.58 | -4.29 | -4.29 | -4.29 | -3.90 | -3.90 | -3.90 | -1.55 | -1.55 | -1.55 | -1.60 | -1.60 | -1.60 | -0.82 | -0.82 | -0.82 | 1.62 | 1.62 | 1.62 | 1.66 | 1.66 | 1.66 | 4.79 | 4.79 | 4.79 | 5.20 | 5.20 | 5.20 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | -2.12 | - | - | - | - | - | - | - | - | - | -0.13 | -0.13 | -0.13 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|