China Resources Gas Group Limited - SEHK:1193
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 | Oct-31-2009 | Sep-30-2009 | Aug-31-2009 | Jul-31-2009 | Jun-30-2009 | May-31-2009 | Apr-30-2009 | Mar-31-2009 | Feb-28-2009 | Jan-31-2009 | Dec-31-2008 | Nov-30-2008 | Oct-31-2008 | Sep-30-2008 | Aug-31-2008 | Jul-31-2008 | Jun-30-2008 | May-31-2008 | Apr-30-2008 | Mar-31-2008 | Feb-29-2008 | Jan-31-2008 | Dec-31-2007 | Nov-30-2007 | Oct-31-2007 | Sep-30-2007 | Aug-31-2007 | Jul-31-2007 | Jun-30-2007 | May-31-2007 | Apr-30-2007 | Mar-31-2007 | Feb-28-2007 | Jan-31-2007 | Dec-31-2006 | Nov-30-2006 | Oct-31-2006 | Sep-30-2006 | Aug-31-2006 | Jul-31-2006 | Jun-30-2006 | May-31-2006 | Apr-30-2006 | Mar-31-2006 | Feb-28-2006 | Jan-31-2006 | Dec-31-2005 | Nov-30-2005 | Oct-31-2005 | Sep-30-2005 | Aug-31-2005 | Jul-31-2005 | Jun-30-2005 | May-31-2005 | Apr-30-2005 | Mar-31-2005 | Feb-28-2005 | Jan-31-2005 | Dec-31-2004 | Nov-30-2004 | Oct-31-2004 | Sep-30-2004 | Aug-31-2004 | Jul-31-2004 | Jun-30-2004 | May-31-2004 | Apr-30-2004 | Mar-31-2004 | Feb-29-2004 | Jan-31-2004 | Dec-31-2003 | Nov-30-2003 | Oct-31-2003 | Sep-30-2003 | Aug-31-2003 | Jul-31-2003 | Jun-30-2003 | May-31-2003 | Apr-30-2003 | Mar-31-2003 | Feb-28-2003 | Jan-31-2003 | Dec-31-2002 | Nov-30-2002 | Oct-31-2002 | Sep-30-2002 | Aug-31-2002 | Jul-31-2002 | Jun-30-2002 | May-31-2002 | Apr-30-2002 | Mar-31-2002 | Feb-28-2002 | Jan-31-2002 | Dec-31-2001 | Nov-30-2001 | Oct-31-2001 | Sep-30-2001 | Aug-31-2001 | Jul-31-2001 | Jun-30-2001 | May-31-2001 | Apr-30-2001 | Mar-31-2001 | Feb-28-2001 | Jan-31-2001 | Dec-31-2000 | Nov-30-2000 | Oct-31-2000 | Sep-30-2000 | Aug-31-2000 | Jul-31-2000 | Jun-30-2000 | May-31-2000 | Apr-30-2000 | Mar-31-2000 | Feb-29-2000 | Jan-31-2000 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 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 |