pww.comChina Resources Gas Group Limited - SEHK:1193

Valuation And Growth

Segments

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020Nov-30-2020Oct-31-2020Sep-30-2020Aug-31-2020Jul-31-2020Jun-30-2020May-31-2020Apr-30-2020Mar-31-2020Feb-29-2020Jan-31-2020Dec-31-2019Nov-30-2019Oct-31-2019Sep-30-2019Aug-31-2019Jul-31-2019Jun-30-2019May-31-2019Apr-30-2019Mar-31-2019Feb-28-2019Jan-31-2019Dec-31-2018Nov-30-2018Oct-31-2018Sep-30-2018Aug-31-2018Jul-31-2018Jun-30-2018May-31-2018Apr-30-2018Mar-31-2018Feb-28-2018Jan-31-2018Dec-31-2017Nov-30-2017Oct-31-2017Sep-30-2017Aug-31-2017Jul-31-2017Jun-30-2017May-31-2017Apr-30-2017Mar-31-2017Feb-28-2017Jan-31-2017Dec-31-2016Nov-30-2016Oct-31-2016Sep-30-2016Aug-31-2016Jul-31-2016Jun-30-2016May-31-2016Apr-30-2016Mar-31-2016Feb-29-2016Jan-31-2016Dec-31-2015Nov-30-2015Oct-31-2015Sep-30-2015Aug-31-2015Jul-31-2015Jun-30-2015May-31-2015Apr-30-2015Mar-31-2015Feb-28-2015Jan-31-2015Dec-31-2014Nov-30-2014Oct-31-2014Sep-30-2014Aug-31-2014Jul-31-2014Jun-30-2014May-31-2014Apr-30-2014Mar-31-2014Feb-28-2014Jan-31-2014Dec-31-2013Nov-30-2013Oct-31-2013Sep-30-2013Aug-31-2013Jul-31-2013Jun-30-2013May-31-2013Apr-30-2013Mar-31-2013Feb-28-2013Jan-31-2013Dec-31-2012Nov-30-2012Oct-31-2012Sep-30-2012Aug-31-2012Jul-31-2012Jun-30-2012May-31-2012Apr-30-2012Mar-31-2012Feb-29-2012Jan-31-2012Dec-31-2011Nov-30-2011Oct-31-2011Sep-30-2011Aug-31-2011Jul-31-2011Jun-30-2011May-31-2011Apr-30-2011Mar-31-2011Feb-28-2011Jan-31-2011Dec-31-2010Nov-30-2010Oct-31-2010Sep-30-2010Aug-31-2010Jul-31-2010Jun-30-2010May-31-2010Apr-30-2010Mar-31-2010Feb-28-2010Jan-31-2010Dec-31-2009Nov-30-2009Oct-31-2009Sep-30-2009Aug-31-2009Jul-31-2009Jun-30-2009May-31-2009Apr-30-2009Mar-31-2009Feb-28-2009Jan-31-2009Dec-31-2008Nov-30-2008Oct-31-2008Sep-30-2008Aug-31-2008Jul-31-2008Jun-30-2008May-31-2008Apr-30-2008Mar-31-2008Feb-29-2008Jan-31-2008Dec-31-2007Nov-30-2007Oct-31-2007Sep-30-2007Aug-31-2007Jul-31-2007Jun-30-2007May-31-2007Apr-30-2007Mar-31-2007Feb-28-2007Jan-31-2007Dec-31-2006Nov-30-2006Oct-31-2006Sep-30-2006Aug-31-2006Jul-31-2006Jun-30-2006May-31-2006Apr-30-2006Mar-31-2006Feb-28-2006Jan-31-2006Dec-31-2005Nov-30-2005Oct-31-2005Sep-30-2005Aug-31-2005Jul-31-2005Jun-30-2005May-31-2005Apr-30-2005Mar-31-2005Feb-28-2005Jan-31-2005Dec-31-2004Nov-30-2004Oct-31-2004Sep-30-2004Aug-31-2004Jul-31-2004Jun-30-2004May-31-2004Apr-30-2004Mar-31-2004Feb-29-2004Jan-31-2004Dec-31-2003Nov-30-2003Oct-31-2003Sep-30-2003Aug-31-2003Jul-31-2003Jun-30-2003May-31-2003Apr-30-2003Mar-31-2003Feb-28-2003Jan-31-2003Dec-31-2002Nov-30-2002Oct-31-2002Sep-30-2002Aug-31-2002Jul-31-2002Jun-30-2002May-31-2002Apr-30-2002Mar-31-2002Feb-28-2002Jan-31-2002Dec-31-2001Nov-30-2001Oct-31-2001Sep-30-2001Aug-31-2001Jul-31-2001Jun-30-2001May-31-2001Apr-30-2001Mar-31-2001Feb-28-2001Jan-31-2001Dec-31-2000Nov-30-2000Oct-31-2000Sep-30-2000Aug-31-2000Jul-31-2000Jun-30-2000May-31-2000Apr-30-2000Mar-31-2000Feb-29-2000Jan-31-2000

Valuation Multiples

TEV/LTM Unlevered FCF

13.47

13.63

14.97

14.05

14.75

15.16

-

12.14

12.38

12.33

11.65

-

25.17

24.13

26.40

25.69

24.81

24.68

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

26.86

29.01

32.47

29.94

30.93

30.31

-

29.44

28.69

29.76

26.13

-

20.73

20.75

22.02

20.00

18.06

18.58

-

38.12

37.71

41.82

41.68

-

-

-

-

-

-

-

-

-

-

-

-

-

19.65

17.87

18.02

18.31

17.50

18.47

-

23.31

21.46

19.04

18.61

-

-

-

-

-

-

-

-

32.09

29.26

26.61

28.87

-

28.77

29.71

26.79

28.04

29.45

31.68

-

30.55

31.39

29.44

29.72

-

18.40

17.62

20.54

19.42

19.19

18.15

-

122.22

119.45

123.28

136.49

-

-

-

-

-

-

-

-

20.45

20.38

19.92

19.35

-

-

-

-

-

-

-

-

157.30

161.94

164.18

175.03

-

23.97

22.95

21.37

22.32

21.30

19.67

-

-

-

-

-

18.63

21.34

19.68

19.20

19.78

19.68

18.33

-

19.07

18.06

18.31

18.72

-

40.26

42.78

44.48

44.48

45.98

41.74

-

62.51

61.46

56.37

64.50

-

-

-

-

-

-

-

-

-

-

-

-

-

62.46

46.78

49.26

40.90

39.33

27.47

32.89

43.82

44.41

49.84

53.88

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

8.90

9.07

10.55

9.53

10.31

10.75

-

8.00

8.25

8.19

7.47

-

17.75

16.56

19.18

18.35

17.34

17.19

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

26.52

28.85

32.59

29.85

30.92

30.26

-

29.61

28.81

29.95

26.06

-

21.72

21.74

23.12

20.93

18.83

19.39

-

40.19

39.72

44.46

44.29

-

-

-

-

-

-

-

-

-

-

-

-

-

19.11

17.21

17.37

17.68

16.81

17.85

-

23.26

21.26

18.63

18.16

-

-

-

-

-

-

-

-

33.31

29.99

26.90

29.54

-

28.91

30.01

26.60

28.06

29.71

32.33

-

30.48

31.48

29.14

29.47

-

17.21

16.32

19.62

18.35

18.09

16.92

-

282.48

274.72

285.47

-

-

-

-

-

-

-

-

-

19.40

19.32

18.80

18.17

-

-

-

-

-

-

-

-

-

-

-

-

-

24.93

23.85

22.18

23.18

22.10

20.38

-

-

-

-

-

18.70

20.84

19.11

18.61

19.21

19.11

17.70

-

19.02

17.97

18.23

18.66

-

36.13

38.85

40.69

40.69

42.31

37.73

-

58.45

57.31

51.75

60.63

-

-

-

-

-

-

-

-

-

-

-

-

-

113.30

77.52

83.18

64.10

60.52

52.95

87.91

158.34

162.14

197.11

223.20

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM Normalized EPS

19.19

19.56

22.74

20.56

22.23

23.19

19.46

19.95

20.59

20.44

18.63

18.78

13.69

12.76

14.78

14.15

13.37

13.25

12.73

16.15

16.09

15.46

14.86

17.38

16.22

16.15

14.36

13.48

9.85

12.23

15.02

15.41

17.10

15.37

13.96

15.55

16.86

18.34

20.71

18.97

19.65

19.23

22.19

26.10

25.39

26.40

22.96

23.48

25.21

25.24

26.83

24.30

21.86

22.51

23.68

22.32

22.06

24.69

25.59

22.79

22.65

23.93

24.92

25.38

27.54

22.56

22.56

24.70

23.99

23.25

22.47

22.91

22.71

20.44

20.64

21.01

19.98

21.21

23.81

28.17

25.75

22.57

22.00

20.64

20.22

19.73

21.72

23.10

21.87

20.84

21.14

23.69

21.33

19.12

21.01

22.01

19.75

20.50

18.17

19.17

20.30

22.09

21.67

20.98

21.68

20.06

20.29

20.43

18.72

17.76

21.35

19.96

19.69

18.40

18.86

24.40

23.73

24.66

27.86

24.87

21.75

21.48

22.85

24.73

25.12

23.82

25.58

30.94

30.81

29.99

28.98

31.19

36.97

32.64

36.57

32.23

27.15

26.87

24.78

28.56

29.48

29.92

32.05

31.76

30.33

29.01

26.99

28.20

28.98

26.72

25.74

28.98

25.77

28.55

29.13

28.71

28.42

26.48

26.29

27.14

27.00

25.01

28.37

29.71

28.06

28.47

29.14

27.39

34.53

37.13

38.89

38.89

40.43

40.15

39.38

56.57

55.47

50.09

58.68

54.56

62.02

62.79

63.02

47.43

41.46

35.05

19.98

17.67

14.40

15.52

12.04

11.28

11.15

7.63

8.19

6.31

5.96

11.93

19.80

35.66

36.52

44.40

50.27

28.29

29.76

30.65

40.96

42.73

38.31

28.58

30.65

27.00

31.95

33.30

24.98

14.86

26.68

24.17

22.91

24.48

21.97

21.97

16.74

18.14

18.60

19.53

22.55

13.56

13.41

13.26

11.62

11.32

11.02

12.51

12.96

13.68

14.30

13.37

13.83

14.76

14.54

13.62

13.93

14.08

13.62

14.39

13.78

21.17

20.68

21.67

19.43

24.16

52.00

49.09

33.70

33.70

32.45

31.62

35.19

32.60

27.43

25.88

21.48

16.95

18.71

19.42

17.65

19.77

19.42

19.77

22.24

24.92

31.24

31.61

34.59

30.13

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM EPS

11.46

11.68

13.58

12.28

13.27

13.85

11.62

11.51

11.88

11.79

10.75

10.83

10.27

9.58

11.10

10.62

10.03

9.95

9.56

12.89

12.84

12.34

11.86

13.87

12.13

12.07

10.74

10.08

7.36

9.14

11.23

11.69

12.96

11.65

10.59

11.79

13.54

14.73

16.64

15.24

15.79

15.45

17.83

20.76

20.19

21.00

18.27

18.68

18.78

18.81

20.00

18.11

16.29

16.77

17.64

16.50

16.30

18.25

18.92

16.84

17.91

18.93

19.71

20.08

21.78

17.84

17.84

19.53

18.97

18.38

17.77

18.11

17.74

15.97

16.13

16.41

15.61

16.57

18.60

22.18

20.27

17.76

17.32

16.24

16.68

16.27

17.91

19.04

18.03

17.18

17.43

19.58

17.63

15.81

17.37

18.19

15.93

16.53

14.65

15.46

16.36

17.81

17.47

17.44

18.01

16.67

16.86

16.98

15.79

14.98

18.01

16.84

16.61

15.53

15.91

20.71

20.14

20.93

23.64

21.10

17.76

17.54

18.66

20.19

20.51

19.45

20.88

24.61

24.51

23.86

23.05

24.81

29.68

26.20

29.35

25.87

21.80

21.57

19.90

23.66

24.42

24.79

26.56

26.31

24.62

23.55

21.91

22.89

23.52

21.69

20.89

22.84

20.32

22.51

22.97

22.63

21.26

19.80

19.66

20.30

20.19

18.71

21.22

22.69

21.43

21.75

22.26

20.92

24.84

26.71

27.97

27.97

29.08

28.88

28.33

37.78

37.04

33.45

39.19

36.88

41.86

42.38

42.53

32.01

27.98

23.65

13.17

11.65

9.50

10.24

7.94

7.44

25.32

17.32

18.59

14.33

13.53

13.93

23.12

41.64

42.64

51.84

58.70

14.95

15.73

16.20

21.65

22.58

20.24

15.11

16.20

14.13

16.72

17.42

13.07

9.42

14.55

13.18

12.50

13.35

11.98

11.98

8.64

9.36

9.60

10.08

11.64

7.32

7.24

7.16

6.27

6.11

5.95

6.76

7.00

7.50

7.84

7.34

7.59

8.09

8.32

7.80

7.97

8.06

7.80

8.24

7.88

11.92

11.64

12.20

10.94

13.60

31.79

30.01

20.60

20.60

19.84

19.33

18.93

17.54

14.76

13.92

11.55

8.43

9.31

9.66

8.79

9.84

9.66

9.84

11.07

10.81

13.56

13.72

15.01

13.07

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/BV

1.44

1.47

1.71

1.55

1.67

1.74

1.44

1.50

1.55

1.54

1.40

1.39

1.38

1.29

1.49

1.43

1.35

1.33

1.26

1.58

1.58

1.51

1.46

1.67

1.92

1.91

1.70

1.60

1.17

1.45

1.74

1.85

2.05

1.84

1.67

1.83

2.17

2.36

2.67

2.44

2.53

2.48

2.80

3.06

2.97

3.09

2.69

2.75

2.91

2.92

3.10

2.81

2.52

2.60

2.60

3.17

3.13

3.51

3.64

3.17

3.39

3.58

3.73

3.80

4.12

3.38

3.31

3.68

3.58

3.47

3.35

3.35

3.20

2.88

2.91

2.96

2.81

2.99

3.28

3.76

3.44

3.01

2.94

2.70

2.94

2.87

3.16

3.36

3.18

3.03

3.01

3.70

3.34

2.99

3.29

3.44

2.98

3.09

2.74

2.89

3.06

3.33

3.20

2.97

3.07

2.84

2.88

2.90

2.62

2.49

2.99

2.80

2.76

2.58

2.64

3.27

3.18

3.31

3.74

3.34

2.86

2.83

3.01

3.25

3.31

3.13

3.37

3.84

3.83

3.72

3.60

3.87

4.73

4.18

4.68

4.13

3.48

3.44

3.17

3.68

3.80

3.86

4.13

4.09

4.09

3.91

3.64

3.80

3.91

3.60

3.35

3.69

3.28

3.63

3.71

3.65

3.52

3.28

3.26

3.36

3.34

3.10

3.38

3.71

3.50

3.56

3.64

3.42

10.38

11.16

11.69

11.69

12.15

12.07

11.25

15.44

15.14

13.67

16.02

14.89

8.93

9.04

9.07

6.83

5.97

5.04

5.34

4.72

3.85

4.14

3.22

1.02

0.35

0.24

0.26

0.20

0.19

0.19

0.32

0.57

0.59

0.71

0.81

0.90

0.95

0.98

1.31

1.36

1.22

0.91

0.97

1.20

1.42

1.48

1.11

0.80

0.91

0.83

0.78

0.84

0.75

0.75

0.80

0.87

0.89

0.93

1.08

1.07

1.06

1.05

0.92

0.90

0.87

0.99

1.03

1.21

1.26

1.18

1.22

1.30

1.37

1.29

1.31

1.33

1.29

1.36

1.30

1.35

1.32

1.38

1.24

1.54

2.09

1.98

1.36

1.36

1.31

1.27

1.19

1.10

0.92

0.87

0.72

0.85

0.93

0.97

0.88

0.99

0.97

0.99

1.11

2.51

3.14

3.18

3.48

3.03

4.37

4.14

4.25

4.25

3.29

2.61

3.91

3.86

4.25

5.22

4.48

2.56

3.62

3.62

3.50

1.40

1.51

1.76

2.19

2.23

1.92

1.51

1.85

3.29

3.52

1.53

P/Tangible BV

1.88

1.92

2.23

2.02

2.18

2.28

1.88

1.99

2.05

2.04

1.86

1.84

1.63

1.52

1.76

1.69

1.59

1.58

1.49

1.81

1.81

1.74

1.67

1.91

2.10

2.09

1.86

1.75

1.28

1.58

1.91

2.01

2.22

2.00

1.82

1.98

2.31

2.52

2.84

2.60

2.70

2.64

2.99

3.27

3.18

3.31

2.88

2.94

3.10

3.10

3.30

2.99

2.69

2.77

2.76

3.41

3.37

3.77

3.91

3.41

3.66

3.87

4.03

4.10

4.45

3.65

3.57

4.00

3.89

3.77

3.64

3.63

3.48

3.14

3.17

3.22

3.06

3.25

3.58

4.13

3.77

3.30

3.22

2.96

3.25

3.17

3.49

3.71

3.51

3.35

3.32

4.14

3.73

3.35

3.67

3.85

3.34

3.47

3.07

3.24

3.43

3.74

3.59

3.37

3.48

3.22

3.25

3.28

2.92

2.77

3.33

3.11

3.07

2.87

2.94

3.70

3.59

3.73

4.22

3.77

3.10

3.06

3.25

3.52

3.58

3.39

3.64

4.19

4.17

4.06

3.92

4.22

5.26

4.65

5.21

4.59

3.87

3.83

3.53

4.70

4.85

4.92

5.27

5.23

4.71

4.51

4.19

4.38

4.50

4.15

3.86

4.41

3.92

4.34

4.43

4.36

4.49

4.18

4.15

4.28

4.26

3.95

4.31

5.12

4.84

4.91

5.02

4.72

162.13

174.34

182.60

182.60

189.86

188.54

175.76

-

-

298.54

-

-

18.46

18.69

18.76

14.12

12.34

10.43

8.04

7.11

5.80

6.25

4.85

1.68

0.36

0.24

0.26

0.20

0.19

0.21

0.34

0.62

0.63

0.77

0.87

1.04

1.09

1.12

1.50

1.56

1.40

1.05

1.12

1.39

1.65

1.72

1.29

0.93

1.05

0.95

0.90

0.97

0.87

0.87

0.93

1.01

1.03

1.08

1.25

1.27

1.26

1.24

1.09

1.06

1.03

1.17

1.21

1.22

1.28

1.20

1.24

1.32

1.35

1.27

1.30

1.31

1.27

1.34

1.28

1.31

1.28

1.34

1.20

1.50

1.95

1.84

1.26

1.26

1.22

1.19

1.10

1.02

0.86

0.81

0.67

0.98

1.08

1.12

1.02

1.15

1.12

1.15

1.29

4.80

6.01

6.09

6.66

5.80

4.37

4.14

4.25

4.25

3.29

2.61

3.91

3.86

4.25

5.22

4.48

2.56

3.62

3.62

3.50

1.40

1.51

1.76

2.19

2.23

1.92

1.51

1.85

3.29

3.52

1.53

TEV/LTM Total Revenue

0.95

0.96

1.06

0.99

1.04

1.07

0.96

0.99

1.01

1.00

0.95

0.92

0.95

0.91

1.00

0.97

0.94

0.93

0.91

0.97

0.97

0.94

0.92

0.97

1.08

1.08

0.98

0.94

0.75

0.87

1.02

1.19

1.29

1.18

1.10

1.14

1.34

1.45

1.62

1.49

1.54

1.51

1.73

2.12

2.07

2.14

1.88

1.89

1.84

1.85

1.96

1.78

1.61

1.65

1.74

1.73

1.71

1.90

1.89

1.62

1.73

1.81

1.88

1.91

2.06

1.72

1.72

1.89

1.84

1.79

1.74

1.72

1.81

1.65

1.66

1.69

1.62

1.70

1.89

2.26

2.08

1.84

1.80

1.73

1.93

1.89

2.05

2.17

2.07

1.98

2.02

2.25

2.06

1.87

2.03

2.24

1.99

2.05

1.85

1.94

2.04

2.19

2.31

1.96

2.02

1.89

1.91

1.89

1.76

1.69

1.96

1.86

1.84

1.74

1.77

2.22

2.17

2.24

2.48

2.22

2.09

2.07

2.18

2.32

2.35

2.25

2.39

2.88

2.87

2.80

2.72

2.86

2.94

2.64

2.91

2.61

2.26

2.24

2.10

2.39

2.46

2.49

2.66

2.58

2.67

2.56

2.38

2.49

2.37

2.19

2.11

2.35

2.10

2.32

2.36

2.33

2.50

2.31

2.25

2.32

2.31

2.15

2.23

2.65

2.51

2.55

2.60

2.50

4.31

4.58

4.77

4.77

4.93

4.47

3.89

4.96

4.88

4.47

5.12

4.80

6.74

6.82

6.85

5.12

4.45

3.74

4.45

3.89

3.10

3.37

2.53

2.34

2.24

1.68

1.77

1.47

1.41

0.66

0.78

1.05

1.06

1.19

1.29

1.30

1.33

1.35

1.57

1.61

1.52

1.30

1.34

1.72

1.90

1.95

1.65

1.38

1.41

1.33

1.29

1.34

1.26

1.26

1.17

1.22

1.24

1.28

1.40

1.40

1.39

1.38

1.27

1.25

1.24

1.33

1.36

1.34

1.38

1.32

1.35

1.41

1.43

1.37

1.39

1.40

1.37

1.42

1.38

1.50

1.47

1.52

1.41

1.65

2.71

2.59

1.97

1.97

1.92

1.89

2.18

2.07

1.85

1.78

1.60

1.10

1.21

1.25

1.14

1.27

1.25

1.27

1.42

1.91

2.14

2.15

2.26

2.10

12.67

12.31

12.49

12.49

10.96

9.88

4.95

4.86

5.49

7.02

5.85

3.27

5.24

5.24

5.03

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Total Revenue

0.57

0.58

0.68

0.61

0.66

0.69

0.58

0.61

0.62

0.62

0.57

0.57

0.58

0.54

0.63

0.60

0.57

0.56

0.54

0.66

0.66

0.63

0.61

0.71

0.84

0.83

0.74

0.70

0.51

0.63

0.78

0.98

1.08

0.97

0.88

0.98

1.23

1.33

1.51

1.38

1.43

1.40

1.61

1.98

1.93

2.01

1.75

1.79

1.78

1.79

1.90

1.72

1.55

1.59

1.68

1.58

1.56

1.75

1.74

1.55

1.56

1.65

1.72

1.75

1.90

1.55

1.55

1.73

1.68

1.63

1.58

1.61

1.65

1.48

1.50

1.53

1.45

1.54

1.73

2.08

1.90

1.66

1.62

1.52

1.67

1.63

1.79

1.91

1.80

1.72

1.74

2.00

1.80

1.61

1.77

1.86

1.71

1.77

1.57

1.65

1.75

1.91

1.87

1.63

1.68

1.56

1.57

1.58

1.46

1.38

1.66

1.56

1.53

1.43

1.47

1.83

1.78

1.85

2.09

1.87

1.68

1.66

1.77

1.91

1.94

1.84

1.98

2.44

2.43

2.37

2.29

2.46

2.55

2.25

2.52

2.22

1.87

1.85

1.71

2.20

2.27

2.30

2.47

2.45

2.63

2.51

2.34

2.44

2.33

2.15

2.07

2.29

2.04

2.26

2.30

2.27

2.34

2.15

2.09

2.16

2.15

1.99

2.08

2.53

2.39

2.43

2.48

2.34

3.59

3.86

4.04

4.04

4.20

3.75

3.16

4.25

4.17

3.76

4.41

4.10

6.88

6.97

6.99

5.26

4.60

3.89

4.85

4.29

3.50

3.77

2.92

2.74

1.78

1.22

1.31

1.01

0.95

0.20

0.33

0.59

0.60

0.73

0.83

0.64

0.66

0.68

0.91

0.95

0.85

0.63

0.67

0.96

1.14

1.19

0.89

0.62

0.81

0.73

0.69

0.74

0.66

0.66

0.67

0.73

0.74

0.78

0.90

0.86

0.85

0.84

0.74

0.72

0.70

0.79

0.82

0.88

0.92

0.86

0.89

0.95

0.98

0.92

0.94

0.95

0.92

0.97

0.93

1.09

1.07

1.12

1.00

1.25

2.09

1.98

1.36

1.36

1.31

1.27

1.49

1.38

1.16

1.09

0.91

1.03

1.13

1.18

1.07

1.20

1.18

1.20

1.35

0.92

1.15

1.17

1.27

1.11

6.94

6.58

6.76

6.76

5.23

4.15

6.22

6.13

6.76

8.29

7.12

4.76

6.73

6.73

6.53

3.18

3.43

1.56

1.93

1.97

1.70

1.34

1.64

2.91

3.11

1.36

TEV/LTM EBITDA

7.88

7.97

8.76

8.22

8.63

8.87

8.05

8.59

8.76

8.72

8.24

8.75

7.47

7.16

7.84

7.63

7.37

7.33

7.33

7.77

7.75

7.55

7.35

8.44

8.14

8.11

7.41

7.07

5.66

6.58

7.77

7.45

8.12

7.43

6.87

7.59

7.60

8.21

9.18

8.47

8.75

8.57

10.01

11.58

11.29

11.71

10.28

10.72

10.77

10.78

11.44

10.39

9.38

9.65

10.32

10.47

10.35

11.48

11.44

9.85

9.82

10.32

10.70

10.89

11.73

9.78

10.04

10.58

10.31

10.01

9.71

9.67

9.53

8.66

8.74

8.88

8.48

8.95

9.81

11.17

10.29

9.12

8.92

8.95

8.89

8.70

9.45

9.98

9.51

9.12

9.23

10.08

9.19

8.35

9.06

10.36

8.97

9.26

8.35

8.74

9.18

9.88

10.50

9.91

10.18

9.55

9.64

9.71

9.29

8.90

10.37

9.80

9.69

9.16

9.44

11.96

11.69

12.07

13.36

12.88

11.33

11.22

11.79

12.58

12.75

12.20

13.41

14.61

14.56

14.23

13.83

13.91

16.49

14.81

16.33

14.65

12.69

12.58

12.02

14.07

14.49

14.69

15.66

16.60

16.15

15.46

14.40

15.04

14.35

13.25

12.77

14.04

12.53

13.84

14.11

13.91

13.33

12.29

11.99

12.35

12.29

11.45

11.77

14.54

13.77

13.96

14.27

16.04

23.89

25.39

26.40

26.40

27.29

24.78

21.80

27.30

26.84

24.62

28.17

26.61

38.17

38.66

38.79

28.99

25.23

21.20

21.67

18.94

15.09

16.41

12.30

6.32

9.12

6.83

7.19

5.97

5.74

2.89

3.46

4.61

4.68

5.25

5.67

7.85

7.98

8.10

9.47

9.71

9.12

7.83

8.99

9.21

10.15

10.41

8.83

7.13

7.03

6.65

6.46

6.69

6.31

6.31

4.91

5.15

5.23

5.38

5.89

5.73

5.69

5.65

5.22

5.15

5.07

5.46

5.57

5.71

5.87

5.62

5.75

6.00

6.05

5.78

5.87

5.92

5.78

6.00

5.83

7.30

7.17

7.42

6.86

8.05

14.37

13.75

10.46

10.46

10.19

10.01

9.64

9.16

8.19

7.90

7.07

3.83

4.20

4.35

3.98

4.42

4.35

4.42

4.94

6.61

7.42

7.47

7.85

7.28

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

TEV/LTM EBIT

11.89

12.03

13.21

12.40

13.02

13.38

12.06

13.17

13.43

13.37

12.64

12.30

10.87

10.42

11.40

11.09

10.72

10.66

10.40

10.88

10.85

10.56

10.29

10.92

10.61

10.57

9.66

9.21

7.37

8.58

10.00

9.48

10.33

9.45

8.75

9.09

9.43

10.19

11.40

10.51

10.86

10.64

12.16

14.61

14.23

14.76

12.96

13.02

13.70

13.72

14.56

13.22

11.94

12.28

12.90

12.90

12.76

14.15

14.10

12.06

12.45

13.09

13.58

13.81

14.88

12.41

12.41

12.97

12.63

12.27

11.90

11.80

11.93

10.85

10.94

11.12

10.63

11.21

12.45

14.04

12.93

11.47

11.21

10.75

10.73

10.50

11.41

12.04

11.48

11.01

11.22

12.21

11.13

10.13

10.98

12.13

10.64

10.99

9.91

10.37

10.89

11.72

12.37

11.93

12.25

11.49

11.60

11.51

11.26

10.78

12.57

11.88

11.74

11.10

11.33

14.55

14.22

14.68

16.26

14.56

13.13

13.00

13.67

14.58

14.77

14.14

14.99

16.81

16.75

16.37

15.90

16.68

21.32

19.15

21.11

18.94

16.40

16.26

15.22

18.25

18.79

19.05

20.31

19.74

20.40

19.52

18.19

18.99

18.12

16.73

16.13

17.87

15.94

17.61

17.96

17.70

17.04

15.71

15.33

15.79

15.71

14.64

15.21

19.29

18.27

18.52

18.94

18.20

29.77

31.63

32.89

32.89

34.00

30.87

26.86

35.31

34.72

31.85

36.44

34.20

49.93

50.57

50.75

37.92

33.01

27.74

32.87

28.73

22.89

24.89

18.66

14.28

22.68

16.99

17.89

14.85

14.28

8.24

9.86

13.14

13.32

14.94

16.16

20.99

21.35

21.66

25.34

25.97

24.39

20.93

21.60

18.99

20.93

21.46

18.19

13.23

14.68

13.89

13.49

13.99

13.19

13.19

9.00

9.43

9.57

9.86

10.79

9.01

8.95

8.89

8.22

8.10

7.98

8.59

8.77

9.95

10.24

9.80

10.02

10.46

10.32

9.87

10.02

10.10

9.87

10.25

9.95

17.46

17.16

17.76

16.41

19.26

43.39

41.51

31.57

31.57

30.77

30.23

16.99

16.14

14.43

13.92

12.46

5.24

5.75

5.95

5.44

6.06

5.95

6.06

6.77

8.62

9.68

9.74

10.24

9.49

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Margin Analysis

Gross Margin

18.39

18.39

18.39

18.39

18.39

18.39

18.31

18.31

18.31

18.22

18.22

18.22

18.65

18.65

18.65

19.10

19.10

19.10

19.14

19.14

19.14

19.17

19.17

19.17

19.78

19.78

19.78

20.40

20.40

20.40

22.10

22.10

22.10

24.08

24.08

24.08

25.15

25.15

25.15

26.41

26.41

26.41

26.63

26.63

26.63

26.90

26.90

26.90

26.38

26.38

26.38

25.82

25.82

25.82

25.36

25.36

25.36

24.95

24.95

24.95

25.01

25.01

25.01

25.07

25.07

25.07

25.81

25.81

25.81

26.62

26.62

26.62

27.36

27.36

27.36

28.18

28.18

28.18

28.98

28.98

28.98

29.91

29.91

29.91

31.09

31.09

31.09

32.42

32.42

32.42

33.18

33.18

33.18

33.98

33.98

33.98

33.56

33.56

33.56

33.14

33.14

33.14

31.79

31.79

31.79

30.45

30.45

30.45

30.30

30.30

30.30

30.14

30.14

30.14

30.24

30.24

30.24

30.34

30.34

30.34

31.32

31.32

31.32

32.44

32.44

32.44

33.26

33.26

33.26

34.20

34.20

34.20

33.39

33.39

33.39

32.38

32.38

32.38

31.88

31.88

31.88

31.22

31.22

31.22

30.34

30.34

30.34

29.46

29.46

29.46

29.39

29.39

29.39

29.32

29.32

29.32

29.53

29.53

29.53

29.78

29.78

29.78

29.59

29.59

29.59

29.34

29.34

29.34

30.60

30.60

30.60

30.60

30.60

30.60

30.54

30.54

30.54

30.46

30.46

30.46

30.65

30.65

30.65

30.65

30.65

30.65

30.36

30.36

30.36

30.01

30.01

30.01

279.56

279.56

279.56

279.56

279.56

279.56

33.35

33.35

33.35

25.04

25.04

25.04

22.29

22.29

22.29

22.29

22.29

22.29

23.32

23.32

23.32

28.80

28.80

28.80

23.20

23.20

23.20

23.20

23.20

23.20

24.61

24.61

24.61

26.00

26.00

26.00

28.67

28.67

28.67

28.67

28.67

28.67

27.80

27.80

27.80

26.90

26.90

26.90

27.24

27.24

27.24

26.85

26.85

26.85

25.49

25.49

25.49

23.80

23.80

23.80

23.37

23.37

23.37

22.80

22.80

22.80

27.36

27.36

27.36

33.30

33.30

33.30

36.49

36.49

36.49

39.61

39.61

39.61

39.38

39.38

39.38

39.11

39.11

39.11

27.68

27.68

27.68

27.68

27.68

27.68

27.68

27.68

27.68

27.68

27.68

27.68

19.07

19.07

19.07

22.57

22.57

22.57

25.74

25.74

25.74

25.74

25.74

25.74

25.74

25.74

SG&A Margin

10.89

10.89

10.89

10.89

10.89

10.89

11.05

11.05

11.05

11.21

11.21

11.21

10.99

10.99

10.99

10.76

10.76

10.76

10.78

10.78

10.78

10.80

10.80

10.80

10.69

10.69

10.69

10.58

10.58

10.58

11.25

11.25

11.25

12.03

12.03

12.03

12.65

12.65

12.65

13.38

13.38

13.38

13.67

13.67

13.67

14.02

14.02

14.02

14.06

14.06

14.06

14.09

14.09

14.09

13.57

13.57

13.57

13.11

13.11

13.11

12.73

12.73

12.73

12.57

12.57

12.57

13.07

13.07

13.07

13.61

13.61

13.61

14.13

14.13

14.13

14.71

14.71

14.71

15.24

15.24

15.24

15.86

15.86

15.86

16.37

16.37

16.37

16.95

16.95

16.95

17.39

17.39

17.39

17.86

17.86

17.86

18.01

18.01

18.01

18.16

18.16

18.16

17.89

17.89

17.89

17.63

17.63

17.63

17.35

17.35

17.35

17.05

17.05

17.05

17.36

17.36

17.36

17.70

17.70

17.70

18.46

18.46

18.46

19.32

19.32

19.32

19.94

19.94

19.94

20.66

20.66

20.66

20.12

20.12

20.12

19.44

19.44

19.44

19.37

19.37

19.37

19.28

19.28

19.28

18.96

18.96

18.96

18.65

18.65

18.65

18.18

18.18

18.18

17.74

17.74

17.74

17.16

17.16

17.16

16.48

16.48

16.48

16.45

16.45

16.45

16.40

16.40

16.40

17.45

17.45

17.45

17.45

17.45

17.45

17.67

17.67

17.67

17.99

17.99

17.99

16.47

16.47

16.47

16.47

16.47

16.47

16.26

16.26

16.26

16.00

16.00

16.00

335.04

335.04

335.04

335.04

335.04

335.04

30.46

30.46

30.46

20.18

20.18

20.18

12.38

12.38

12.38

12.38

12.38

12.38

12.44

12.44

12.44

14.21

14.21

14.21