Henderson Land Development Company Limited - SEHK:12
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 | 14.50 | 14.38 | 14.91 | 15.13 | 15.30 | 15.24 | - | 34.32 | 33.69 | 35.80 | 35.49 | - | 39.03 | 37.43 | 40.06 | 38.07 | 37.46 | 37.64 | - | 16.95 | 16.74 | 17.21 | 18.15 | - | 26.12 | 26.72 | 25.99 | 25.33 | 22.55 | 23.74 | - | 113.58 | 117.46 | 124.66 | 121.98 | - | 25.60 | 26.33 | 25.93 | 25.32 | 25.64 | 24.35 | - | 99.34 | 103.07 | 103.62 | 98.97 | - | - | - | - | - | - | - | - | 38.25 | 38.54 | 37.12 | 40.39 | - | 28.47 | 28.17 | 29.81 | 29.49 | 30.35 | 28.87 | - | - | - | - | - | - | - | - | - | - | - | - | - | 39.19 | 37.67 | 41.33 | 40.38 | - | 41.35 | 43.67 | 41.67 | 41.35 | 41.26 | 41.82 | - | 23.51 | 22.81 | 23.75 | 23.34 | - | 29.85 | 28.78 | 27.85 | 28.68 | 30.30 | 30.32 | - | 44.30 | 42.32 | 41.80 | 42.72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 44.54 | 43.23 | 45.12 | 45.98 | 46.44 | 47.74 | - | 175.60 | 168.57 | 177.85 | 181.54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 54.21 | 51.42 | 59.25 | 56.12 | 57.05 | 52.98 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 132.22 | 133.72 | 128.48 | 124.23 | 125.98 | 122.24 | 35.84 | 36.14 | 38.68 | 38.75 | 35.47 | 63.89 | 64.93 | 60.00 | 59.09 | 59.48 | 60.91 | 63.89 | 261.41 | 260.91 | 235.03 | 219.10 | 226.57 | 16.66 | 15.55 | 14.12 | 12.96 | 12.80 | 11.84 | 21.08 | 22.79 | 22.95 | 23.58 | 26.30 | 23.77 | 42.30 | 45.09 | 51.13 | 52.80 | 54.03 | 59.06 | 18.62 | 17.79 | 18.66 | 19.68 | 17.46 | 15.68 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.13 | 13.96 |
Market Cap/LTM Levered FCF | 6.27 | 6.14 | 6.71 | 6.94 | 7.13 | 7.06 | - | 16.43 | 15.68 | 18.19 | 17.82 | - | 18.82 | 16.95 | 20.03 | 17.70 | 16.99 | 17.20 | - | 7.57 | 7.35 | 7.84 | 8.80 | - | 12.01 | 12.62 | 11.88 | 11.20 | 8.38 | 9.59 | - | 53.45 | 57.57 | 65.20 | 62.36 | - | 15.57 | 16.31 | 15.91 | 15.28 | 15.62 | 14.30 | - | 82.22 | 87.07 | 87.78 | 81.75 | - | - | - | - | - | - | - | - | 23.61 | 23.89 | 22.47 | 25.76 | - | 19.67 | 19.37 | 21.05 | 20.72 | 21.60 | 20.09 | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.80 | 31.11 | 35.17 | 34.11 | - | 32.66 | 35.03 | 32.98 | 32.66 | 32.57 | 33.14 | - | 19.37 | 18.66 | 19.61 | 19.20 | - | 24.89 | 23.76 | 22.77 | 23.65 | 25.36 | 25.39 | - | 37.80 | 35.63 | 35.07 | 36.07 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 39.68 | 38.13 | 40.36 | 41.36 | 41.91 | 43.44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 56.99 | 53.40 | 63.45 | 59.43 | 60.63 | 55.41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 108.23 | 109.90 | 104.03 | 99.28 | 101.23 | 97.04 | 28.13 | 28.44 | 31.05 | 31.13 | 27.75 | 48.99 | 50.04 | 45.05 | 44.13 | 44.52 | 45.97 | 48.99 | 223.81 | 223.24 | 193.85 | 175.77 | 184.25 | 12.06 | 10.93 | 9.48 | 8.31 | 8.14 | 7.18 | 12.57 | 14.32 | 14.48 | 15.13 | 17.91 | 15.32 | 25.69 | 28.48 | 34.52 | 36.19 | 37.42 | 42.45 | 13.21 | 12.35 | 13.25 | 14.30 | 12.01 | 10.18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.24 | 18.07 |
P/LTM Normalized EPS | 20.84 | 20.42 | 22.31 | 23.06 | 23.68 | 23.44 | 26.38 | 17.59 | 16.79 | 19.48 | 19.08 | 17.87 | 18.15 | 16.34 | 19.32 | 17.07 | 16.38 | 16.58 | 17.31 | 17.71 | 17.19 | 18.33 | 20.58 | 20.03 | 17.42 | 18.31 | 17.23 | 16.25 | 12.16 | 13.91 | 16.63 | 16.48 | 17.75 | 20.10 | 19.23 | 19.68 | 16.56 | 17.35 | 16.92 | 16.26 | 16.61 | 15.21 | 17.94 | 18.12 | 19.19 | 19.35 | 18.02 | 18.20 | 17.73 | 16.68 | 15.92 | 17.10 | 14.44 | 15.02 | 16.02 | 14.18 | 14.35 | 13.49 | 15.47 | 14.42 | 16.01 | 15.77 | 17.13 | 16.86 | 17.58 | 16.35 | 16.35 | 14.96 | 15.80 | 14.87 | 16.12 | 16.65 | 16.22 | 16.24 | 14.25 | 14.68 | 13.33 | 14.37 | 15.16 | 18.14 | 17.20 | 19.45 | 18.86 | 19.26 | 18.61 | 19.96 | 18.80 | 18.61 | 18.56 | 18.89 | 17.70 | 19.21 | 18.50 | 19.45 | 19.04 | 18.60 | 17.74 | 16.94 | 16.23 | 16.86 | 18.08 | 18.10 | 17.84 | 18.41 | 17.35 | 17.08 | 17.57 | 17.26 | 17.55 | 17.55 | 19.85 | 19.95 | 20.74 | 19.26 | 19.95 | 21.89 | 22.68 | 24.31 | 24.21 | 21.16 | 20.52 | 21.45 | 21.02 | 20.13 | 20.27 | 19.47 | 19.88 | 21.45 | 19.67 | 19.92 | 18.22 | 17.85 | 15.62 | 15.01 | 15.89 | 16.28 | 16.50 | 17.20 | 16.33 | 16.89 | 16.15 | 17.35 | 17.83 | 16.84 | 22.25 | 23.01 | 22.56 | 22.76 | 22.15 | 23.01 | 19.67 | 17.30 | 16.32 | 14.96 | 16.91 | 16.40 | 17.89 | 15.47 | 14.18 | 13.70 | 15.81 | 13.02 | 16.70 | 26.25 | 26.65 | 28.06 | 28.25 | 28.64 | 32.88 | 36.01 | 35.31 | 36.48 | 36.68 | 36.81 | 31.71 | 29.76 | 28.32 | 28.53 | 30.69 | 33.67 | 28.46 | 26.67 | 31.69 | 29.68 | 30.28 | 27.68 | 19.99 | 22.47 | 19.51 | 20.54 | 16.02 | 12.95 | 8.88 | 10.21 | 9.72 | 8.91 | 9.18 | 11.52 | 15.56 | 15.98 | 15.92 | 17.77 | 19.48 | 18.11 | 27.17 | 29.28 | 32.24 | 30.13 | 30.29 | 27.06 | 27.65 | 29.13 | 27.21 | 27.57 | 24.04 | 23.33 | 25.56 | 26.02 | 25.10 | 24.98 | 24.69 | 17.46 | 17.52 | 16.98 | 16.08 | 16.16 | 18.15 | 17.14 | 22.44 | 21.31 | 19.71 | 18.53 | 18.66 | 20.93 | 39.07 | 39.68 | 37.56 | 35.84 | 36.55 | 35.03 | 43.27 | 43.75 | 47.77 | 47.89 | 42.68 | 49.57 | 50.63 | 45.58 | 44.65 | 45.05 | 46.51 | 49.57 | 43.58 | 43.47 | 37.75 | 34.22 | 35.87 | 35.73 | 32.38 | 28.09 | 24.63 | 24.13 | 21.27 | 25.29 | 28.81 | 29.13 | 30.43 | 36.02 | 30.82 | 22.36 | 24.79 | 30.04 | 31.50 | 32.57 | 36.94 | 25.73 | 24.07 | 25.81 | 27.86 | 23.39 | 19.83 | 18.22 | 25.39 | 26.25 | 24.68 | 25.96 | 25.53 | 28.31 | 18.04 | 15.65 | 15.01 | 11.38 | 12.70 | 15.20 | 13.47 | 10.92 | 10.67 | 9.46 | 10.58 | 11.42 | 19.57 | 24.83 |
P/LTM EPS | 16.48 | 16.14 | 17.64 | 18.23 | 18.72 | 18.53 | 18.16 | 11.47 | 10.95 | 12.70 | 12.44 | 11.66 | 10.50 | 9.46 | 11.18 | 9.88 | 9.48 | 9.60 | 10.02 | 12.58 | 12.21 | 13.02 | 14.62 | 14.23 | 11.67 | 12.26 | 11.54 | 10.89 | 8.14 | 9.32 | 11.14 | 10.02 | 10.79 | 12.22 | 11.69 | 11.96 | 11.31 | 11.85 | 11.56 | 11.10 | 11.35 | 10.39 | 12.25 | 16.51 | 17.48 | 17.62 | 16.41 | 16.58 | 13.25 | 12.46 | 11.89 | 12.78 | 10.79 | 11.22 | 12.01 | 8.28 | 8.38 | 7.88 | 9.03 | 8.42 | 7.32 | 7.21 | 7.83 | 7.71 | 8.04 | 7.47 | 7.47 | 6.33 | 6.69 | 6.29 | 6.82 | 7.05 | 6.03 | 6.04 | 5.30 | 5.46 | 4.96 | 5.35 | 5.64 | 6.33 | 6.00 | 6.78 | 6.58 | 6.72 | 7.43 | 7.97 | 7.50 | 7.43 | 7.41 | 7.54 | 7.07 | 8.25 | 7.95 | 8.36 | 8.18 | 7.99 | 8.16 | 7.79 | 7.47 | 7.76 | 8.32 | 8.33 | 8.21 | 7.87 | 7.42 | 7.30 | 7.51 | 7.38 | 8.08 | 8.08 | 9.14 | 9.19 | 9.56 | 8.87 | 9.19 | 10.03 | 10.39 | 11.14 | 11.09 | 9.70 | 8.90 | 9.30 | 9.11 | 8.73 | 8.79 | 8.44 | 8.62 | 9.11 | 8.36 | 8.46 | 7.74 | 7.58 | 5.70 | 5.47 | 5.80 | 5.94 | 6.02 | 6.27 | 5.96 | 6.29 | 6.01 | 6.46 | 6.64 | 6.27 | 7.94 | 8.21 | 8.05 | 8.13 | 7.91 | 8.21 | 7.02 | 6.07 | 5.73 | 5.25 | 5.94 | 5.76 | 6.57 | 5.68 | 5.21 | 5.03 | 5.81 | 4.78 | 6.13 | 6.74 | 6.85 | 7.21 | 7.26 | 7.36 | 8.26 | 9.05 | 8.87 | 9.17 | 9.22 | 9.25 | 7.97 | 10.87 | 10.35 | 10.42 | 11.21 | 12.30 | 20.32 | 19.04 | 22.63 | 21.19 | 21.62 | 19.76 | 13.11 | 14.74 | 12.80 | 13.47 | 10.51 | 8.49 | 3.47 | 4.00 | 3.81 | 3.49 | 3.59 | 4.51 | 6.09 | 6.26 | 6.23 | 6.96 | 7.63 | 7.09 | 11.93 | 12.85 | 14.16 | 13.23 | 13.30 | 11.88 | 10.21 | 10.75 | 10.05 | 10.18 | 8.88 | 8.61 | 5.93 | 6.04 | 5.83 | 5.80 | 5.73 | 4.76 | 4.77 | 4.62 | 4.38 | 4.40 | 4.95 | 4.67 | 6.95 | 6.60 | 6.10 | 5.73 | 5.78 | 6.48 | 21.30 | 21.63 | 20.47 | 19.54 | 19.92 | 19.10 | 21.38 | 21.61 | 23.59 | 23.65 | 21.08 | 27.52 | 28.11 | 25.31 | 24.79 | 25.01 | 25.82 | 27.52 | 30.41 | 30.34 | 26.34 | 23.89 | 25.04 | 27.14 | 24.59 | 21.34 | 18.71 | 18.33 | 16.16 | 15.56 | 17.72 | 17.92 | 18.72 | 22.16 | 18.96 | 11.65 | 12.92 | 15.66 | 16.42 | 16.97 | 19.25 | 12.74 | 11.91 | 12.78 | 13.80 | 11.58 | 9.82 | 12.76 | 17.77 | 18.37 | 17.27 | 18.17 | 17.87 | 19.82 | 14.09 | 12.23 | 11.73 | 8.89 | 9.93 | 11.88 | 8.28 | 6.71 | 6.56 | 5.81 | 6.50 | 7.01 | 10.51 | 13.34 |
P/BV | 0.33 | 0.32 | 0.35 | 0.37 | 0.38 | 0.37 | 0.36 | 0.33 | 0.31 | 0.36 | 0.35 | 0.33 | 0.34 | 0.30 | 0.36 | 0.32 | 0.30 | 0.31 | 0.32 | 0.35 | 0.34 | 0.37 | 0.41 | 0.40 | 0.40 | 0.42 | 0.40 | 0.38 | 0.28 | 0.32 | 0.39 | 0.39 | 0.42 | 0.48 | 0.46 | 0.47 | 0.48 | 0.50 | 0.49 | 0.47 | 0.48 | 0.44 | 0.52 | 0.51 | 0.54 | 0.55 | 0.51 | 0.52 | 0.52 | 0.49 | 0.46 | 0.50 | 0.42 | 0.44 | 0.47 | 0.44 | 0.44 | 0.42 | 0.48 | 0.45 | 0.55 | 0.54 | 0.59 | 0.58 | 0.60 | 0.56 | 0.56 | 0.63 | 0.67 | 0.63 | 0.68 | 0.70 | 0.65 | 0.65 | 0.57 | 0.59 | 0.53 | 0.57 | 0.60 | 0.66 | 0.62 | 0.70 | 0.68 | 0.70 | 0.74 | 0.79 | 0.75 | 0.74 | 0.74 | 0.75 | 0.70 | 0.69 | 0.66 | 0.69 | 0.68 | 0.66 | 0.64 | 0.61 | 0.59 | 0.61 | 0.66 | 0.66 | 0.65 | 0.67 | 0.63 | 0.62 | 0.64 | 0.63 | 0.56 | 0.56 | 0.64 | 0.64 | 0.67 | 0.62 | 0.64 | 0.71 | 0.74 | 0.79 | 0.78 | 0.69 | 0.68 | 0.72 | 0.70 | 0.67 | 0.68 | 0.65 | 0.66 | 0.66 | 0.60 | 0.61 | 0.56 | 0.54 | 0.54 | 0.52 | 0.55 | 0.57 | 0.57 | 0.60 | 0.57 | 0.63 | 0.60 | 0.64 | 0.66 | 0.62 | 0.67 | 0.69 | 0.68 | 0.69 | 0.67 | 0.69 | 0.59 | 0.58 | 0.55 | 0.50 | 0.56 | 0.55 | 0.65 | 0.56 | 0.51 | 0.50 | 0.57 | 0.47 | 0.57 | 0.68 | 0.69 | 0.72 | 0.73 | 0.74 | 0.76 | 0.84 | 0.82 | 0.85 | 0.85 | 0.85 | 0.73 | 0.78 | 0.74 | 0.75 | 0.80 | 0.88 | 0.91 | 0.85 | 1.01 | 0.94 | 0.96 | 0.88 | 0.81 | 0.91 | 0.79 | 0.84 | 0.65 | 0.53 | 0.46 | 0.53 | 0.51 | 0.47 | 0.48 | 0.60 | 0.89 | 0.91 | 0.91 | 1.01 | 1.11 | 1.03 | 1.30 | 1.41 | 1.55 | 1.45 | 1.45 | 1.30 | 1.22 | 1.28 | 1.20 | 1.21 | 1.06 | 1.03 | 1.03 | 1.05 | 1.01 | 1.01 | 1.00 | 1.10 | 1.10 | 1.07 | 1.01 | 1.02 | 1.14 | 1.08 | 1.13 | 1.07 | 0.99 | 0.93 | 0.94 | 1.05 | 1.13 | 1.15 | 1.09 | 1.04 | 1.06 | 1.01 | 1.08 | 1.10 | 1.20 | 1.20 | 1.07 | 1.20 | 1.23 | 1.11 | 1.09 | 1.09 | 1.13 | 1.20 | 1.27 | 1.26 | 1.10 | 0.99 | 1.04 | 1.02 | 0.92 | 0.80 | 0.70 | 0.69 | 0.60 | 0.59 | 0.67 | 0.68 | 0.71 | 0.84 | 0.72 | 0.69 | 0.76 | 0.92 | 0.97 | 1.00 | 1.14 | 0.99 | 0.93 | 1.00 | 1.08 | 0.90 | 0.77 | 0.74 | 1.03 | 1.06 | 1.00 | 1.05 | 1.03 | 1.15 | 1.41 | 1.23 | 1.18 | 0.89 | 1.00 | 1.19 | - | - | - | - | - | - | 1.14 | 1.45 |
P/Tangible BV | 0.33 | 0.32 | 0.35 | 0.37 | 0.38 | 0.37 | 0.37 | 0.33 | 0.31 | 0.36 | 0.35 | 0.33 | 0.34 | 0.30 | 0.36 | 0.32 | 0.30 | 0.31 | 0.32 | 0.35 | 0.34 | 0.37 | 0.41 | 0.40 | 0.40 | 0.43 | 0.40 | 0.38 | 0.28 | 0.32 | 0.39 | 0.39 | 0.43 | 0.48 | 0.46 | 0.47 | 0.48 | 0.50 | 0.49 | 0.47 | 0.48 | 0.44 | 0.52 | 0.51 | 0.54 | 0.55 | 0.51 | 0.52 | 0.52 | 0.49 | 0.46 | 0.50 | 0.42 | 0.44 | 0.47 | 0.44 | 0.44 | 0.42 | 0.48 | 0.45 | 0.55 | 0.54 | 0.59 | 0.58 | 0.60 | 0.56 | 0.56 | 0.63 | 0.67 | 0.63 | 0.68 | 0.70 | 0.65 | 0.65 | 0.57 | 0.59 | 0.53 | 0.57 | 0.60 | 0.66 | 0.62 | 0.70 | 0.68 | 0.70 | 0.74 | 0.79 | 0.75 | 0.74 | 0.74 | 0.75 | 0.70 | 0.69 | 0.66 | 0.69 | 0.68 | 0.66 | 0.64 | 0.61 | 0.59 | 0.61 | 0.66 | 0.66 | 0.65 | 0.67 | 0.63 | 0.62 | 0.64 | 0.63 | 0.56 | 0.56 | 0.64 | 0.64 | 0.67 | 0.62 | 0.64 | 0.71 | 0.74 | 0.79 | 0.79 | 0.69 | 0.69 | 0.72 | 0.70 | 0.67 | 0.68 | 0.65 | 0.66 | 0.66 | 0.60 | 0.61 | 0.56 | 0.55 | 0.54 | 0.52 | 0.55 | 0.57 | 0.57 | 0.60 | 0.57 | 0.63 | 0.60 | 0.65 | 0.66 | 0.62 | 0.67 | 0.69 | 0.68 | 0.69 | 0.67 | 0.69 | 0.59 | 0.58 | 0.55 | 0.50 | 0.57 | 0.55 | 0.65 | 0.56 | 0.52 | 0.50 | 0.57 | 0.47 | 0.58 | 0.68 | 0.69 | 0.72 | 0.73 | 0.74 | 0.77 | 0.84 | 0.82 | 0.85 | 0.85 | 0.86 | 0.73 | 0.78 | 0.74 | 0.75 | 0.81 | 0.89 | 0.91 | 0.85 | 1.01 | 0.95 | 0.97 | 0.88 | 0.82 | 0.92 | 0.80 | 0.84 | 0.66 | 0.53 | 0.46 | 0.53 | 0.51 | 0.47 | 0.48 | 0.60 | 0.89 | 0.91 | 0.91 | 1.02 | 1.11 | 1.04 | 1.31 | 1.41 | 1.55 | 1.45 | 1.46 | 1.30 | 1.22 | 1.28 | 1.20 | 1.22 | 1.06 | 1.03 | 1.03 | 1.05 | 1.01 | 1.01 | 1.00 | 1.10 | 1.10 | 1.07 | 1.01 | 1.02 | 1.14 | 1.08 | 1.14 | 1.08 | 1.00 | 0.93 | 0.94 | 1.05 | 1.13 | 1.15 | 1.09 | 1.04 | 1.06 | 1.01 | 1.10 | 1.11 | 1.21 | 1.21 | 1.08 | 1.20 | 1.23 | 1.11 | 1.09 | 1.09 | 1.13 | 1.20 | 1.28 | 1.28 | 1.11 | 1.01 | 1.06 | 1.02 | 0.92 | 0.80 | 0.70 | 0.69 | 0.60 | 0.60 | 0.68 | 0.69 | 0.72 | 0.85 | 0.73 | 0.69 | 0.76 | 0.92 | 0.97 | 1.00 | 1.14 | 1.01 | 0.94 | 1.01 | 1.09 | 0.92 | 0.78 | 0.74 | 1.03 | 1.06 | 1.00 | 1.05 | 1.03 | 1.15 | 1.41 | 1.23 | 1.18 | 0.89 | 1.00 | 1.19 | - | - | - | - | - | - | 1.14 | 1.45 |
TEV/LTM Total Revenue | 9.04 | 8.97 | 9.30 | 9.44 | 9.54 | 9.50 | 9.42 | 9.55 | 9.37 | 9.96 | 9.87 | 9.62 | 10.08 | 9.67 | 10.35 | 9.84 | 9.68 | 9.72 | 10.00 | 10.52 | 10.39 | 10.68 | 11.26 | 11.23 | 12.17 | 12.45 | 12.11 | 11.80 | 10.51 | 11.06 | 11.93 | 12.65 | 13.08 | 13.88 | 13.58 | 13.77 | 11.51 | 11.84 | 11.66 | 11.38 | 11.53 | 10.95 | 12.08 | 10.56 | 10.96 | 11.02 | 10.52 | 10.59 | 9.63 | 9.27 | 9.01 | 9.41 | 8.51 | 8.71 | 9.07 | 9.48 | 9.55 | 9.20 | 10.01 | 9.58 | 15.10 | 14.95 | 15.82 | 15.65 | 16.10 | 15.32 | 15.32 | 12.45 | 12.96 | 12.39 | 13.14 | 13.46 | 11.00 | 11.01 | 10.04 | 10.25 | 9.60 | 10.10 | 10.49 | 10.42 | 10.01 | 10.99 | 10.73 | 10.90 | 9.23 | 9.75 | 9.30 | 9.23 | 9.21 | 9.34 | 8.88 | 8.65 | 8.40 | 8.74 | 8.59 | 8.43 | 9.32 | 8.99 | 8.70 | 8.96 | 9.46 | 9.47 | 9.37 | 9.10 | 8.69 | 8.59 | 8.78 | 8.66 | 6.92 | 6.92 | 7.63 | 7.66 | 7.90 | 7.45 | 7.66 | 9.12 | 9.37 | 9.91 | 9.88 | 8.87 | 8.50 | 8.80 | 8.66 | 8.37 | 8.41 | 8.15 | 8.28 | 8.25 | 7.67 | 7.74 | 7.24 | 7.13 | 9.14 | 8.87 | 9.25 | 9.43 | 9.52 | 9.79 | 9.41 | 11.04 | 10.60 | 11.19 | 11.42 | 10.94 | 14.78 | 15.16 | 14.93 | 15.03 | 14.73 | 15.09 | 13.44 | 10.00 | 9.51 | 8.95 | 9.75 | 9.54 | 10.05 | 9.05 | 8.51 | 8.31 | 9.19 | 8.03 | 9.56 | 23.67 | 23.92 | 24.66 | 24.77 | 23.71 | 17.08 | 18.21 | 17.96 | 18.38 | 18.45 | 18.44 | 16.60 | 13.53 | 13.03 | 13.02 | 13.76 | 14.78 | 16.25 | 15.41 | 17.76 | 16.82 | 17.10 | 15.88 | 12.27 | 13.49 | 12.03 | 12.54 | 10.30 | 8.79 | 5.89 | 6.52 | 6.29 | 5.91 | 6.03 | 7.11 | 10.07 | 10.30 | 10.26 | 11.25 | 12.17 | 11.44 | 17.97 | 19.20 | 19.14 | 18.03 | 18.11 | 16.40 | 15.64 | 16.30 | 15.45 | 15.61 | 14.05 | 13.73 | 16.13 | 16.35 | 15.92 | 15.86 | 15.73 | 17.42 | 17.46 | 17.05 | 16.37 | 16.44 | 17.95 | 17.18 | 17.44 | 16.79 | 15.87 | 15.18 | 15.26 | 16.57 | 16.60 | 16.79 | 16.13 | 15.60 | 15.82 | 15.35 | 12.95 | 13.06 | 13.97 | 14.00 | 12.81 | 13.27 | 13.49 | 12.46 | 12.27 | 12.35 | 12.65 | 13.27 | 11.39 | 11.37 | 10.24 | 9.54 | 9.87 | 9.85 | 9.18 | 8.34 | 7.66 | 7.56 | 7.00 | 9.22 | 9.97 | 10.04 | 10.31 | 11.50 | 10.40 | 9.07 | 9.67 | 10.97 | 11.33 | 11.59 | 12.67 | 8.87 | 8.48 | 8.89 | 9.38 | 8.32 | 7.47 | 6.95 | 8.71 | 8.92 | 8.53 | 8.85 | 8.74 | 9.42 | 6.52 | 5.88 | 5.71 | 4.74 | 5.09 | 5.76 | 2.37 | 1.80 | 1.74 | 1.47 | 1.72 | 1.91 | 2.78 | 3.83 |
Market Cap/LTM Total Revenue | 3.67 | 3.60 | 3.93 | 4.07 | 4.17 | 4.13 | 4.05 | 3.85 | 3.68 | 4.27 | 4.18 | 3.92 | 4.16 | 3.74 | 4.42 | 3.91 | 3.75 | 3.80 | 3.96 | 4.55 | 4.41 | 4.71 | 5.29 | 5.14 | 5.50 | 5.78 | 5.44 | 5.13 | 3.84 | 4.39 | 5.25 | 5.62 | 6.05 | 6.85 | 6.55 | 6.71 | 6.88 | 7.21 | 7.03 | 6.75 | 6.90 | 6.32 | 7.45 | 6.72 | 7.12 | 7.18 | 6.69 | 6.75 | 6.04 | 5.68 | 5.42 | 5.83 | 4.92 | 5.12 | 5.48 | 5.82 | 5.89 | 5.54 | 6.35 | 5.92 | 10.20 | 10.04 | 10.91 | 10.74 | 11.20 | 10.41 | 10.41 | 8.97 | 9.48 | 8.92 | 9.67 | 9.99 | 7.91 | 7.92 | 6.95 | 7.16 | 6.50 | 7.01 | 7.39 | 7.87 | 7.47 | 8.44 | 8.19 | 8.36 | 7.14 | 7.65 | 7.21 | 7.14 | 7.11 | 7.24 | 6.79 | 7.07 | 6.82 | 7.16 | 7.01 | 6.85 | 7.34 | 7.01 | 6.71 | 6.97 | 7.48 | 7.49 | 7.38 | 7.11 | 6.70 | 6.59 | 6.78 | 6.66 | 5.38 | 5.38 | 6.08 | 6.12 | 6.36 | 5.90 | 6.11 | 7.24 | 7.49 | 8.03 | 8.00 | 6.99 | 6.83 | 7.14 | 7.00 | 6.70 | 6.75 | 6.48 | 6.62 | 6.37 | 5.78 | 5.85 | 5.35 | 5.24 | 6.91 | 6.64 | 7.02 | 7.20 | 7.29 | 7.56 | 7.18 | 8.33 | 7.89 | 8.47 | 8.70 | 8.22 | 11.10 | 11.48 | 11.25 | 11.35 | 11.05 | 11.41 | 9.76 | 7.15 | 6.65 | 6.10 | 6.89 | 6.68 | 7.42 | 6.42 | 5.88 | 5.69 | 6.56 | 5.40 | 6.93 | 16.50 | 16.75 | 17.49 | 17.60 | 16.54 | 11.91 | 13.04 | 12.79 | 13.21 | 13.28 | 13.27 | 11.43 | 10.31 | 9.81 | 9.80 | 10.54 | 11.57 | 13.31 | 12.47 | 14.82 | 13.88 | 14.16 | 12.94 | 9.88 | 11.10 | 9.64 | 10.15 | 7.91 | 6.40 | 4.17 | 4.80 | 4.57 | 4.19 | 4.31 | 5.41 | 8.33 | 8.56 | 8.52 | 9.51 | 10.44 | 9.70 | 15.90 | 17.14 | 17.08 | 15.96 | 16.04 | 14.33 | 12.27 | 12.93 | 12.08 | 12.24 | 10.67 | 10.35 | 11.87 | 12.08 | 11.65 | 11.60 | 11.47 | 13.24 | 13.28 | 12.87 | 12.19 | 12.26 | 13.77 | 13.00 | 12.93 | 12.27 | 11.35 | 10.67 | 10.75 | 12.05 | 12.13 | 12.32 | 11.66 | 11.13 | 11.35 | 10.88 | 9.87 | 9.98 | 10.90 | 10.92 | 9.74 | 10.05 | 10.26 | 9.24 | 9.05 | 9.13 | 9.43 | 10.05 | 8.59 | 8.56 | 7.44 | 6.74 | 7.07 | 7.04 | 6.38 | 5.53 | 4.85 | 4.75 | 4.19 | 5.38 | 6.12 | 6.19 | 6.47 | 7.66 | 6.55 | 5.51 | 6.11 | 7.40 | 7.76 | 8.03 | 9.11 | 6.10 | 5.71 | 6.12 | 6.61 | 5.55 | 4.70 | 4.46 | 6.22 | 6.43 | 6.04 | 6.36 | 6.25 | 6.93 | 4.82 | 4.18 | 4.01 | 3.04 | 3.40 | 4.06 | 3.04 | 2.47 | 2.41 | 2.14 | 2.39 | 2.58 | 3.91 | 4.96 |
TEV/LTM EBITDA | 21.93 | 21.75 | 22.56 | 22.88 | 23.14 | 23.04 | 25.79 | 21.10 | 20.71 | 22.01 | 21.82 | 22.01 | 22.15 | 21.24 | 22.73 | 21.60 | 21.26 | 21.36 | 22.63 | 22.15 | 21.87 | 22.49 | 23.71 | 23.82 | 22.31 | 22.82 | 22.20 | 21.63 | 19.26 | 20.28 | 22.48 | 21.65 | 22.39 | 23.76 | 23.25 | 23.86 | 16.27 | 16.74 | 16.48 | 16.09 | 16.30 | 15.48 | 17.49 | 16.27 | 16.88 | 16.97 | 16.21 | 16.69 | 16.51 | 15.90 | 15.45 | 16.15 | 14.59 | 14.93 | 15.85 | 14.40 | 14.50 | 13.97 | 15.20 | 14.84 | 14.68 | 14.53 | 15.38 | 15.21 | 15.65 | 14.89 | 15.12 | 12.44 | 12.94 | 12.38 | 13.13 | 13.44 | 13.17 | 13.18 | 12.02 | 12.28 | 11.49 | 12.10 | 12.55 | 14.04 | 13.49 | 14.80 | 14.46 | 14.97 | 14.65 | 15.47 | 14.76 | 14.65 | 14.62 | 14.82 | 14.10 | 14.32 | 13.89 | 14.46 | 14.22 | 13.92 | 13.12 | 12.65 | 12.24 | 12.61 | 13.32 | 13.33 | 13.18 | 13.41 | 12.81 | 12.66 | 12.94 | 12.73 | 12.72 | 12.72 | 14.02 | 14.08 | 14.52 | 13.68 | 14.06 | 16.11 | 16.55 | 17.51 | 17.45 | 15.64 | 15.13 | 15.68 | 15.42 | 14.90 | 14.98 | 14.50 | 14.73 | 16.18 | 15.02 | 15.16 | 14.19 | 13.96 | 11.58 | 11.24 | 11.73 | 11.96 | 12.08 | 12.41 | 11.94 | 12.66 | 12.15 | 12.82 | 13.09 | 12.54 | 16.55 | 16.97 | 16.72 | 16.84 | 16.49 | 16.90 | 15.06 | 13.76 | 13.08 | 12.32 | 13.42 | 13.16 | 13.94 | 12.54 | 11.80 | 11.53 | 12.74 | 11.14 | 13.25 | 23.34 | 23.59 | 24.32 | 24.43 | 23.38 | 20.87 | 22.25 | 21.94 | 22.46 | 22.55 | 22.53 | - | 16.35 | 15.75 | 15.73 | 16.63 | - | 18.67 | 17.71 | 20.41 | 19.33 | 19.65 | 18.25 | 14.02 | 15.42 | 13.75 | 14.33 | 11.78 | 10.04 | 7.02 | 7.77 | 7.50 | 7.04 | 7.19 | 8.52 | 9.68 | 9.90 | 9.86 | 10.81 | 11.70 | 10.99 | 14.13 | 15.10 | 15.05 | 14.17 | 14.24 | 12.89 | 14.17 | 14.77 | 14.00 | 14.14 | 12.72 | 12.44 | 12.49 | 12.65 | 12.32 | 12.28 | 12.18 | 10.09 | 10.12 | 9.88 | 9.49 | 9.53 | 10.40 | 9.95 | 12.51 | 12.04 | 11.38 | 10.98 | 11.04 | 11.98 | 24.75 | 25.03 | 24.05 | 23.26 | 23.58 | 22.88 | 25.71 | 25.92 | 27.74 | 27.79 | 25.44 | 26.25 | 26.68 | 24.65 | 24.28 | 24.44 | 25.03 | 26.25 | 23.89 | 23.84 | 21.48 | 20.02 | 20.70 | 22.83 | 21.30 | 19.34 | 17.76 | 17.53 | 16.23 | 18.22 | 19.69 | 19.83 | 20.37 | 22.72 | 20.54 | 16.43 | 17.51 | 19.85 | 20.50 | 20.98 | 22.93 | 15.91 | 15.21 | 15.95 | 16.82 | 14.92 | 13.40 | 12.05 | 15.09 | 15.45 | 14.78 | 15.33 | 15.15 | 16.33 | 11.76 | 10.61 | 10.30 | 8.55 | 9.19 | 10.39 | 5.47 | 4.14 | 4.01 | 3.38 | 3.96 | 4.40 | 7.16 | 9.86 |
TEV/LTM EBIT | 22.91 | 22.72 | 23.57 | 23.90 | 24.18 | 24.07 | 26.30 | 22.05 | 21.65 | 23.01 | 22.80 | 22.36 | 23.22 | 22.27 | 23.83 | 22.65 | 22.29 | 22.39 | 23.02 | 23.18 | 22.89 | 23.54 | 24.81 | 24.12 | 23.24 | 23.77 | 23.12 | 22.53 | 20.06 | 21.12 | 22.77 | 22.47 | 23.24 | 24.67 | 24.14 | 24.00 | 16.74 | 17.22 | 16.96 | 16.56 | 16.77 | 15.93 | 17.57 | 16.71 | 17.34 | 17.43 | 16.65 | 16.76 | 16.96 | 16.32 | 15.87 | 16.58 | 14.98 | 15.33 | 15.92 | 14.75 | 14.86 | 14.31 | 15.57 | 14.90 | 14.97 | 14.82 | 15.68 | 15.51 | 15.96 | 15.18 | 15.18 | 12.48 | 12.98 | 12.42 | 13.17 | 13.49 | 13.22 | 13.23 | 12.06 | 12.32 | 11.53 | 12.14 | 12.60 | 14.11 | 13.56 | 14.88 | 14.54 | 15.06 | 14.74 | 15.56 | 14.85 | 14.74 | 14.70 | 14.90 | 14.18 | 14.42 | 13.99 | 14.56 | 14.32 | 14.04 | 13.22 | 12.75 | 12.33 | 12.70 | 13.42 | 13.43 | 13.29 | 13.53 | 12.93 | 12.77 | 13.05 | 12.87 | 12.87 | 12.87 | 14.18 | 14.24 | 14.69 | 13.84 | 14.24 | 16.33 | 16.78 | 17.74 | 17.68 | 15.88 | 15.33 | 15.89 | 15.63 | 15.10 | 15.18 | 14.70 | 14.95 | 16.45 | 15.28 | 15.42 | 14.42 | 14.21 | 11.77 | 11.43 | 11.93 | 12.15 | 12.28 | 12.62 | 12.13 | 12.86 | 12.34 | 13.02 | 13.29 | 12.73 | 16.89 | 17.33 | 17.07 | 17.19 | 16.84 | 17.25 | 15.36 | 14.02 | 13.33 | 12.55 | 13.66 | 13.37 | 14.16 | 12.74 | 11.99 | 11.71 | 12.94 | 11.31 | 13.46 | 23.92 | 24.18 | 24.92 | 25.04 | 23.96 | 21.32 | 22.73 | 22.42 | 22.94 | 23.03 | 23.01 | 20.72 | 16.69 | 16.07 | 16.05 | 16.97 | 18.23 | 19.11 | 18.13 | 20.89 | 19.78 | 20.11 | 18.68 | 14.34 | 15.77 | 14.06 | 14.65 | 12.04 | 10.27 | 7.13 | 7.89 | 7.62 | 7.15 | 7.31 | 8.61 | 9.78 | 10.00 | 9.97 | 10.93 | 11.83 | 11.11 | 14.28 | 15.26 | 15.22 | 14.33 | 14.39 | 13.04 | 14.34 | 14.94 | 14.16 | 14.30 | 12.87 | 12.58 | 12.66 | 12.83 | 12.50 | 12.45 | 12.35 | 10.29 | 10.32 | 10.08 | 9.68 | 9.71 | 10.61 | 10.15 | 12.81 | 12.33 | 11.65 | 11.15 | 11.21 | 12.17 | 25.61 | 25.90 | 24.88 | 24.06 | 24.40 | 23.67 | 26.67 | 26.90 | 28.79 | 28.84 | 26.40 | 27.24 | 27.69 | 25.58 | 25.20 | 25.36 | 25.97 | 27.24 | 24.74 | 24.70 | 22.25 | 20.74 | 21.45 | 23.93 | 22.33 | 20.27 | 18.62 | 18.38 | 17.01 | 19.15 | 20.70 | 20.85 | 21.42 | 23.89 | 21.59 | 17.04 | 18.17 | 20.60 | 21.27 | 21.77 | 23.79 | 16.25 | 15.53 | 16.28 | 17.18 | 15.23 | 13.69 | 12.19 | 15.27 | 15.64 | 14.96 | 15.51 | 15.33 | 16.53 | 11.84 | 10.68 | 10.37 | 8.61 | 9.25 | 10.46 | 5.50 | 4.16 | 4.03 | 3.40 | 3.98 | 4.42 | 7.23 | 9.97 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 32.35 | 32.35 | 32.35 | 32.35 | 32.35 | 32.35 | 32.35 | 33.97 | 33.97 | 35.68 | 35.68 | 35.68 | 37.44 | 37.44 | 37.44 | 39.27 | 39.27 | 39.27 | 40.02 | 40.02 | 40.02 | 40.79 | 40.79 | 40.79 | 45.31 | 45.31 | 45.31 | 50.08 | 50.08 | 50.08 | 50.87 | 50.87 | 50.87 | 51.68 | 51.68 | 51.68 | 55.57 | 55.57 | 55.57 | 59.57 | 59.57 | 59.57 | 60.40 | 60.40 | 60.40 | 61.15 | 61.15 | 61.15 | 58.25 | 58.25 | 58.25 | 55.57 | 55.57 | 55.57 | 54.30 | 54.30 | 54.30 | 52.87 | 52.87 | 52.87 | 53.60 | 53.60 | 53.60 | 54.63 | 54.63 | 54.63 | 54.36 | 54.36 | 54.36 | 54.16 | 54.16 | 54.16 | 50.76 | 50.76 | 50.76 | 48.12 | 48.12 | 48.12 | 46.67 | 46.67 | 46.67 | 45.21 | 45.21 | 45.21 | 43.45 | 43.45 | 43.45 | 41.74 | 41.74 | 41.74 | 41.48 | 41.48 | 41.48 | 41.20 | 41.20 | 41.20 | 42.97 | 42.97 | 42.97 | 45.00 | 45.00 | 45.00 | 45.41 | 45.41 | 45.41 | 45.79 | 45.79 | 45.79 | 43.26 | 43.26 | 43.26 | 40.94 | 40.94 | 40.94 | 40.19 | 40.19 | 40.19 | 39.36 | 39.36 | 39.36 | 38.42 | 38.42 | 38.42 | 37.48 | 37.48 | 37.48 | 36.94 | 36.94 | 36.94 | 36.40 | 36.40 | 36.40 | 40.31 | 40.31 | 40.31 | 45.66 | 45.66 | 45.66 | 46.49 | 46.49 | 46.49 | 47.39 | 47.39 | 47.39 | 47.30 | 47.30 | 47.30 | 47.19 | 47.19 | 47.19 | 45.71 | 45.71 | 45.71 | 44.57 | 44.57 | 44.57 | 44.81 | 44.81 | 44.81 | 45.05 | 45.05 | 45.05 | 45.27 | 45.27 | 45.27 | 45.76 | 45.76 | 45.76 | 50.04 | 50.04 | 50.04 | 50.04 | 50.04 | 50.04 | 51.75 | 51.75 | 51.75 | 53.26 | 53.26 | 53.26 | 47.91 | 47.91 | 47.91 | 47.91 | 47.91 | 47.91 | 47.68 | 47.68 | 47.68 | 47.50 | 47.50 | 47.50 | 46.26 | 46.26 | 46.26 | 45.38 | 45.38 | 45.38 | 46.66 | 46.66 | 46.66 | 48.08 | 48.08 | 48.08 | 51.32 | 51.32 | 51.32 | 56.07 | 56.07 | 56.07 | 58.38 | 58.38 | 58.38 | 60.63 | 60.63 | 60.63 | 58.08 | 58.08 | 58.08 | 54.85 | 54.85 | 54.85 | 50.20 | 50.20 | 50.20 | 44.95 | 44.95 | 44.95 | 47.10 | 47.10 | 47.10 | 49.31 | 49.31 | 49.31 | 49.08 | 49.08 | 49.08 | 48.86 | 48.86 | 48.86 | 43.40 | 43.40 | 43.40 | 38.70 | 38.70 | 38.70 | 35.83 | 35.83 | 35.83 | 32.84 | 32.84 | 32.84 | 31.87 | 31.87 | 31.87 | 31.05 | 31.05 | 31.05 | 32.96 | 32.96 | 32.96 | 34.76 | 34.76 | 34.76 | 38.25 | 38.25 | 38.25 | 42.68 | 42.68 | 42.68 | 45.77 | 45.77 | 45.77 | 48.56 | 48.56 | 48.56 | 49.61 | 49.61 | 49.61 | 50.43 | 50.43 | 50.43 | 50.05 | 50.05 | 50.05 | 49.69 | 49.69 | 49.69 | 51.39 | 51.39 | 51.39 | 52.36 | 52.36 | 52.36 | 48.82 | 48.82 | 48.82 | 46.37 | 46.37 | 46.37 | 43.49 | 43.49 |
SG&A Margin | 12.74 | 12.74 | 12.74 | 12.74 | 12.74 | 12.74 | 12.74 | 12.95 | 12.95 | 13.17 | 13.17 | 13.17 | 13.77 | 13.77 | 13.77 | 14.40 | 14.40 | 14.40 | 14.51 | 14.51 | 14.51 | 14.63 | 14.63 | 14.63 | 14.47 | 14.47 | 14.47 | 14.30 | 14.30 | 14.30 | 14.00 | 14.00 | 14.00 | 13.68 | 13.68 | 13.68 | 13.23 | 13.23 | 13.23 | 12.76 | 12.76 | 12.76 | 12.43 | 12.43 | 12.43 | 12.13 | 12.13 | 12.13 | 12.37 | 12.37 | 12.37 | 12.59 | 12.59 | 12.59 | 13.00 | 13.00 | 13.00 | 13.45 | 13.45 | 13.45 | 14.23 | 14.23 | 14.23 | 15.34 | 15.34 | 15.34 | 13.22 | 13.22 | 13.22 | 11.59 | 11.59 | 11.59 | 10.58 | 10.58 | 10.58 | 9.80 | 9.80 | 9.80 | 10.78 | 10.78 | 10.78 | 11.77 | 11.77 | 11.77 | 12.04 | 12.04 | 12.04 | 12.30 | 12.30 | 12.30 | 12.24 | 12.24 | 12.24 | 12.18 | 12.18 | 12.18 | 13.18 | 13.18 | 13.18 | 14.31 | 14.31 | 14.31 | 14.29 | 14.29 | 14.29 | 14.28 | 14.28 | 14.28 | 13.51 | 13.51 | 13.51 | 12.81 | 12.81 | 12.81 | 13.25 | 13.25 | 13.25 | 13.74 | 13.74 | 13.74 | 13.97 | 13.97 | 13.97 | 14.21 | 14.21 | 14.21 | 13.94 | 13.94 | 13.94 | 13.68 | 13.68 | 13.68 | 14.89 | 14.89 | 14.89 | 16.56 | 16.56 | 16.56 | 17.02 | 17.02 | 17.02 | 17.53 | 17.53 | 17.53 | 19.16 | 19.16 | 19.16 | 21.34 | 21.34 | 21.34 | 19.05 | 19.05 | 19.05 | 17.28 | 17.28 | 17.28 | 16.69 | 16.69 | 16.69 | 16.11 | 16.11 | 16.11 | 20.63 | 20.63 | 20.63 | 30.54 | 30.54 | 30.54 | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 | 21.90 | 21.90 | 21.90 | 19.75 | 19.75 | 19.75 | 20.61 | 20.61 | 20.61 | 20.61 | 20.61 | 20.61 | 19.56 | 19.56 | 19.56 | 18.66 | 18.66 | 18.66 | 17.03 | 17.03 | 17.03 | 15.82 | 15.82 | 15.82 | 16.52 | 16.52 | 16.52 | 17.30 | 17.30 | 17.30 | 18.73 | 18.73 | 18.73 | 20.84 | 20.84 | 20.84 | 19.21 | 19.21 |