pww.comHenderson Land Development Company Limited - SEHK:12

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

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