pww.comKunlun Energy Company Limited - SEHK:135

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

10.15

10.35

11.66

10.20

10.29

11.14

-

8.03

8.56

8.59

8.08

-

7.21

7.51

7.56

7.74

7.04

7.27

-

4.71

4.59

4.64

5.30

-

-

-

-

-

-

-

-

1.76

1.90

1.97

1.93

-

4.19

4.42

4.00

4.01

3.88

4.47

-

-

-

-

-

-

9.55

9.17

9.23

8.58

7.96

8.02

-

16.25

14.33

13.98

14.37

-

15.46

16.30

17.35

17.02

17.92

17.18

-

13.06

12.54

12.93

13.93

-

31.42

30.89

30.77

33.12

31.97

32.39

-

-

-

-

-

-

-

-

-

-

-

-

-

7.52

6.85

7.05

7.08

-

3.36

3.19

3.07

3.03

3.09

3.11

-

20.86

21.97

21.90

22.74

-

15.80

16.15

17.86

17.70

17.00

15.77

15.67

37.02

38.53

40.14

42.60

-

246.25

255.02

240.28

261.39

299.04

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

143.00

143.31

143.77

140.67

130.13

123.87

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

64.88

63.65

69.00

67.35

-

48.05

47.60

50.71

38.85

36.94

27.16

-

29.49

23.65

19.66

13.49

-

-

-

-

-

-

-

19.27

21.15

23.03

25.42

23.42

19.82

23.87

20.16

26.67

28.31

32.74

26.33

14.57

16.65

15.38

14.54

12.58

16.48

15.70

16.53

18.21

17.56

16.48

16.65

108.69

108.69

106.70

95.60

113.13

15.39

13.00

11.89

9.09

8.51

7.81

8.83

9.86

8.09

6.64

5.99

6.38

9.45

9.89

8.92

9.36

9.62

9.09

9.18

9.74

9.63

8.86

9.63

9.08

13.52

15.86

15.86

16.97

13.93

13.10

10.06

186.33

162.89

152.48

136.85

121.22

9.96

10.19

10.66

9.50

9.50

9.50

9.73

27.81

30.05

31.55

34.55

35.30

-

-

-

-

-

-

1.28

1.45

1.91

2.08

2.59

2.21

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

11.13

11.35

12.80

11.19

11.28

12.22

-

8.44

9.02

9.04

8.49

-

7.14

7.46

7.51

7.70

6.95

7.20

-

4.31

4.18

4.23

4.93

-

-

-

-

-

-

-

-

1.27

1.42

1.49

1.46

-

4.57

4.80

4.37

4.39

4.25

4.85

-

-

-

-

-

-

5.64

5.25

5.30

4.62

3.96

4.02

-

9.50

7.36

6.96

7.40

-

8.14

9.09

10.29

9.92

10.93

10.09

-

7.69

7.12

7.55

8.66

-

22.10

21.42

21.26

24.26

22.80

23.34

-

-

-

-

-

-

-

-

-

-

-

-

-

4.67

3.97

4.18

4.21

-

2.08

1.91

1.79

1.75

1.81

1.83

-

13.49

14.72

14.65

15.57

-

9.15

9.53

11.36

11.18

10.44

9.12

9.02

25.31

27.02

28.83

31.61

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

176.63

177.07

177.72

173.27

158.11

149.11

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

78.62

77.22

83.28

81.42

-

50.48

50.02

53.27

40.86

38.86

28.63

-

33.09

26.98

22.80

16.35

-

-

-

-

-

-

-

18.22

20.21

22.20

24.73

22.62

18.33

22.64

18.69

25.61

27.36

32.08

25.25

12.98

15.15

13.83

12.95

10.91

17.54

16.73

17.58

19.34

18.66

17.54

17.72

116.07

116.07

113.86

101.49

121.01

17.38

14.96

13.84

11.00

10.43

9.72

10.75

11.45

9.66

8.21

7.55

7.94

11.03

11.48

10.49

10.94

11.21

10.67

10.76

11.08

10.97

10.20

10.97

10.42

15.15

17.53

17.53

18.66

15.57

14.73

11.64

264.30

235.29

222.40

203.06

183.72

13.00

13.24

13.71

12.53

12.53

12.53

12.77

40.59

42.85

44.35

47.36

48.11

-

-

-

-

-

-

2.41

2.58

3.04

3.21

3.72

3.34

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM Normalized EPS

12.76

13.02

14.68

12.83

12.93

14.02

13.65

13.18

14.08

14.12

13.27

11.34

12.26

12.81

12.90

13.23

11.95

12.37

10.52

10.93

10.61

10.74

12.50

10.55

10.29

10.12

9.12

9.83

7.68

9.29

11.22

10.28

11.43

12.02

11.73

12.13

13.84

14.57

13.25

13.30

12.90

14.71

14.93

17.12

18.24

14.93

21.25

20.88

13.68

12.72

12.86

11.21

9.60

9.75

11.09

10.48

8.12

7.68

8.17

7.34

9.68

10.82

12.24

11.80

13.01

12.01

12.15

12.48

12.37

13.12

15.04

14.90

13.19

12.79

12.70

14.49

13.62

13.94

12.55

11.15

11.30

11.75

11.10

11.14

12.57

13.26

13.90

11.53

12.35

13.03

12.95

13.87

11.79

12.43

12.52

12.72

27.43

25.28

23.57

23.04

23.86

24.14

23.21

23.71

25.85

25.73

27.35

27.56

13.54

14.10

16.80

16.54

15.44

13.49

13.35

14.15

15.11

16.12

17.67

14.45

12.72

13.46

12.22

13.99

17.14

18.68

21.36

19.96

19.27

19.05

18.24

19.73

21.63

20.10

21.32

22.38

19.79

16.92

17.63

18.19

21.92

23.74

24.18

26.29

25.93

26.00

26.09

25.45

23.22

21.90

21.38

22.93

22.53

24.21

24.97

25.51

31.81

29.77

26.90

24.56

26.90

26.46

29.22

37.25

38.22

38.79

39.31

35.42

35.81

35.25

37.36

35.00

30.54

31.04

29.78

51.29

50.38

54.33

53.11

55.24

33.06

32.76

34.89

29.44

28.09

20.76

21.87

16.63

13.56

11.46

8.22

6.95

8.22

6.91

7.50

7.56

7.19

10.12

13.11

14.54

15.98

17.80

16.28

16.57

20.47

16.90

23.16

24.74

29.01

22.84

14.34

16.73

15.28

14.31

12.06

6.93

6.61

6.95

7.64

7.37

6.93

7.00

8.84

8.84

8.67

7.73

9.22

16.45

14.16

13.10

10.42

9.87

9.20

10.17

12.90

10.88

9.24

8.50

8.94

12.10

12.59

11.51

12.00

12.29

11.70

11.80

11.37

11.26

10.46

11.26

10.69

12.22

14.14

14.14

15.05

12.56

11.88

9.39

13.34

11.88

11.23

10.25

9.27

8.81

8.97

9.30

8.49

8.49

8.49

8.65

7.22

7.62

7.88

8.42

8.55

6.30

6.12

6.12

5.46

5.46

5.74

5.18

5.55

6.55

6.91

8.00

7.18

13.71

13.46

10.84

11.59

11.72

13.71

14.71

17.95

17.70

16.45

15.21

16.45

31.39

37.58

38.91

P/LTM EPS

10.20

10.41

11.74

10.26

10.34

11.21

10.92

10.49

11.20

11.23

10.55

9.03

9.98

10.43

10.51

10.77

9.73

10.07

8.57

9.30

9.02

9.14

10.64

9.00

8.25

8.12

7.32

7.88

6.16

7.45

9.00

7.93

8.82

9.28

9.06

9.37

10.12

10.65

9.69

9.73

9.43

10.76

10.92

13.69

14.58

11.94

16.99

16.64

11.80

10.98

11.09

9.67

8.28

8.41

9.57

8.96

6.94

6.57

6.98

6.26

8.67

9.69

10.96

10.57

11.65

10.76

10.88

11.03

10.94

11.60

13.30

13.17

11.62

11.27

11.19

12.76

12.00

12.28

11.05

10.05

10.18

10.58

10.00

10.03

88.60

93.42

97.99

81.26

87.04

91.85

91.25

95.47

81.13

85.54

86.15

88.24

219.16

201.95

188.31

184.09

190.58

192.86

185.39

-

-

-

-

-

10.29

10.72

12.77

12.57

11.74

10.26

10.15

10.63

11.35

12.12

13.28

10.84

9.71

10.27

9.33

10.68

13.08

14.25

16.29

15.61

15.07

14.90

14.26

15.30

16.73

15.54

16.49

17.31

15.30

13.08

13.64

13.74

16.55

17.92

18.26

19.85

18.44

18.49

18.55

18.10

16.51

15.57

15.21

16.20

15.92

17.11

17.65

18.06

23.50

21.99

19.87

18.15

19.87

19.55

21.56

27.04

27.75

28.16

28.54

25.72

26.15

25.75

27.28

25.57

22.31

22.67

21.79

38.33

37.65

40.61

39.70

41.29

22.68

22.47

23.93

20.20

19.27

14.24

15.00

11.38

9.28

7.84

5.62

4.75

6.57

5.52

6.00

6.05

5.75

8.09

10.83

12.02

13.20

14.71

13.45

13.78

17.03

14.05

19.27

20.58

24.13

19.00

11.70

13.65

12.46

11.67

9.83

4.62

4.41

4.64

5.10

4.92

4.62

4.67

5.88

5.88

5.77

5.14

6.13

13.53

11.65

10.77

8.57

8.12

7.57

8.37

10.71

9.03

7.67

7.05

7.43

9.33

9.71

8.88

9.26

9.48

9.03

9.10

9.37

9.28

8.62

9.28

8.81

10.38

12.02

12.02

12.79

10.67

10.09

7.98

11.44

10.18

9.62

8.79

7.95

7.97

8.11

8.40

7.68

7.68

7.68

7.82

6.00

6.33

6.56

7.00

7.11

5.18

5.02

5.02

4.48

4.48

4.71

4.43

4.74

5.60

5.91

6.84

6.14

13.14

12.90

10.39

11.11

11.23

13.14

14.10

17.20

16.96

15.77

14.57

15.77

27.21

32.58

33.73

P/BV

0.92

0.94

1.06

0.93

0.93

1.01

0.99

0.94

1.00

1.01

0.95

0.81

0.88

0.92

0.93

0.95

0.86

0.89

0.75

0.81

0.79

0.80

0.93

0.79

0.81

0.79

0.72

0.77

0.60

0.73

0.88

0.72

0.81

0.85

0.83

0.86

1.03

1.08

0.98

0.99

0.96

1.09

1.11

0.91

0.97

0.80

1.13

1.11

1.12

1.05

1.06

0.92

0.79

0.80

0.91

1.00

0.78

0.74

0.78

0.70

0.88

0.98

1.11

1.07

1.18

1.09

1.10

1.14

1.13

1.20

1.37

1.36

1.43

1.38

1.37

1.57

1.47

1.51

1.36

1.14

1.15

1.20

1.13

1.14

1.35

1.42

1.49

1.24

1.33

1.40

1.39

1.54

1.31

1.38

1.39

1.42

1.22

1.12

1.05

1.02

1.06

1.07

1.03

0.96

1.05

1.05

1.11

1.11

0.84

0.88

1.05

1.03

0.96

0.84

0.83

1.13

1.20

1.29

1.41

1.15

1.22

1.29

1.17

1.34

1.64

1.79

2.04

2.12

2.04

2.02

1.94

2.08

2.39

2.22

2.36

2.48

2.19

1.87

1.95

2.07

2.49

2.70

2.75

2.99

3.21

3.21

3.23

3.15

2.87

2.71

2.49

2.96

2.90

3.12

3.22

3.32

3.71

3.47

3.14

2.87

3.14

3.09

3.40

3.99

4.10

4.16

4.21

3.80

3.81

3.75

3.97

3.72

3.25

3.30

3.16

3.52

3.45

3.72

3.64

3.79

4.55

4.51

4.81

4.06

3.87

2.86

3.01

3.27

2.67

2.25

1.62

1.44

0.79

0.66

0.72

0.73

0.69

0.97

0.96

1.06

1.17

1.30

1.19

1.18

1.46

1.20

1.65

1.76

2.07

1.63

1.43

1.67

1.52

1.43

1.20

1.38

1.31

1.38

1.52

1.46

1.38

1.39

1.71

1.71

1.67

1.49

1.78

2.52

2.17

2.00

1.59

1.51

1.41

1.56

2.02

1.70

1.45

1.33

1.40

1.57

1.63

1.49

1.56

1.59

1.52

1.53

1.40

1.39

1.29

1.39

1.32

1.61

1.86

1.86

1.98

1.65

1.56

1.24

1.28

1.14

1.08

0.98

0.89

0.91

0.93

0.96

0.88

0.88

0.88

0.90

0.92

0.97

1.00

1.07

1.09

1.21

1.17

1.17

1.04

1.04

1.10

1.13

1.21

1.43

1.51

1.75

1.57

1.33

1.31

1.05

1.13

1.14

1.33

1.43

1.75

1.72

1.60

1.48

1.60

-

-

-

P/Tangible BV

0.95

0.97

1.09

0.95

0.96

1.04

1.01

0.97

1.03

1.03

0.97

0.83

0.91

0.95

0.95

0.98

0.88

0.91

0.78

0.84

0.81

0.82

0.96

0.81

0.83

0.82

0.74

0.80

0.62

0.75

0.91

0.75

0.84

0.88

0.86

0.89

1.07

1.12

1.02

1.02

0.99

1.13

1.17

0.94

1.00

0.82

1.17

1.16

1.16

1.08

1.09

0.95

0.81

0.83

0.96

1.02

0.79

0.75

0.80

0.73

0.88

0.99

1.12

1.08

1.19

1.09

1.16

1.15

1.14

1.21

1.38

1.43

1.44

1.40

1.39

1.58

1.49

1.52

1.42

1.15

1.17

1.21

1.15

1.17

1.37

1.44

1.51

1.25

1.34

1.42

1.44

1.56

1.32

1.40

1.41

1.52

1.23

1.14

1.06

1.04

1.07

1.09

1.06

0.97

1.06

1.05

1.12

1.13

0.85

0.89

1.06

1.04

0.97

0.85

0.84

1.14

1.22

1.30

1.42

1.18

1.23

1.30

1.18

1.35

1.66

1.81

2.16

2.14

2.06

2.04

1.95

2.21

2.41

2.24

2.38

2.50

2.21

1.89

2.10

2.09

2.51

2.72

2.77

3.16

3.25

3.26

3.27

3.19

2.91

2.74

2.65

3.01

2.95

3.17

3.27

3.50

3.81

3.56

3.22

2.94

3.22

3.17

3.60

4.01

4.12

4.18

4.23

3.81

3.96

3.90

4.13

3.87

3.37

3.43

3.29

3.52

3.45

3.73

3.64

3.85

4.56

4.52

4.81

4.06

3.87

2.86

3.01

3.27

2.67

2.25

1.62

1.44

0.79

0.66

0.72

0.73

0.69

0.97

0.96

1.06

1.17

1.30

1.19

1.18

1.46

1.20

1.65

1.76

2.07

1.63

1.43

1.67

1.52

1.43

1.20

1.38

1.31

1.38

1.52

1.46

1.38

1.39

1.71

1.71

1.67

1.49

1.78

2.52

2.17

2.00

1.59

1.51

1.41

1.56

2.02

1.70

1.45

1.33

1.40

1.57

1.63

1.49

1.56

1.59

1.52

1.53

1.40

1.39

1.29

1.39

1.32

1.61

1.86

1.86

1.98

1.65

1.56

1.24

1.28

1.14

1.08

0.98

0.89

0.91

0.93

0.96

0.88

0.88

0.88

0.90

0.92

0.97

1.00

1.07

1.09

1.21

1.17

1.17

1.04

1.04

1.10

1.13

1.21

1.43

1.51

1.75

1.57

1.33

1.31

1.05

1.13

1.14

1.33

1.43

1.75

1.72

1.60

1.48

1.60

-

-

-

TEV/LTM Total Revenue

0.33

0.33

0.37

0.33

0.33

0.36

0.35

0.35

0.37

0.37

0.35

0.30

0.33

0.35

0.35

0.36

0.32

0.33

0.29

0.32

0.32

0.32

0.37

0.32

0.36

0.35

0.32

0.34

0.28

0.33

0.38

0.41

0.44

0.46

0.45

0.47

0.41

0.43

0.39

0.39

0.38

0.43

0.44

0.84

0.87

0.78

0.95

0.94

0.90

0.87

0.87

0.81

0.75

0.76

0.81

0.85

0.75

0.73

0.75

0.71

0.82

0.86

0.92

0.90

0.95

0.91

0.91

0.93

0.89

0.92

0.99

0.98

1.10

1.08

1.07

1.15

1.11

1.13

1.07

1.06

1.07

1.09

1.06

1.06

1.21

1.25

1.28

1.15

1.20

1.23

1.23

1.28

1.16

1.20

1.20

1.22

2.76

2.63

2.52

2.49

2.54

2.56

2.50

1.94

2.04

2.03

2.11

2.11

1.79

1.83

2.02

2.01

1.93

1.79

1.78

2.05

2.13

2.22

2.36

2.02

2.13

2.21

2.08

2.27

2.59

2.75

3.00

3.37

3.28

3.25

3.15

3.29

4.00

3.78

3.95

4.10

3.74

3.33

3.41

3.73

4.13

4.58

4.65

4.94

5.16

5.17

5.19

5.08

4.70

4.47

4.38

5.19

5.12

5.41

5.54

5.20

8.80

8.28

7.49

4.98

5.38

5.30

5.78

7.51

7.70

7.81

7.91

7.16

7.68

7.56

8.04

7.50

6.48

6.60

6.32

8.85

8.68

9.41

9.18

9.57

13.30

13.18

14.04

10.75

10.23

7.52

7.96

6.26

5.02

4.17

2.86

2.34

2.67

2.29

2.46

2.48

2.43

3.39

4.27

4.69

5.10

5.63

5.19

5.45

6.56

5.54

7.33

7.78

9.00

7.23

6.01

6.87

6.35

6.00

5.19

4.80

4.57

4.81

5.30

5.11

4.80

4.85

6.64

6.64

6.52

5.84

6.91

4.06

3.43

3.14

2.40

2.25

2.06

2.33

2.81

2.30

1.89

1.71

1.82

2.34

2.45

2.21

2.32

2.38

2.25

2.27

2.01

1.99

1.83

1.99

1.88

2.31

2.71

2.71

2.90

2.38

2.24

1.72

2.10

1.84

1.72

1.54

1.37

1.47

1.50

1.57

1.40

1.40

1.40

1.43

1.24

1.34

1.41

1.54

1.57

1.31

1.26

1.26

1.05

1.05

1.14

0.88

1.00

1.32

1.43

1.78

1.52

2.43

2.38

1.86

2.01

2.03

2.43

2.62

3.26

3.21

2.96

2.72

2.96

4.17

5.00

5.17

Market Cap/LTM Total Revenue

0.32

0.33

0.37

0.32

0.33

0.35

0.34

0.34

0.36

0.36

0.34

0.29

0.31

0.32

0.32

0.33

0.30

0.31

0.26

0.28

0.27

0.28

0.32

0.27

0.29

0.29

0.26

0.28

0.22

0.27

0.32

0.29

0.33

0.34

0.34

0.35

0.43

0.45

0.41

0.42

0.40

0.46

0.47

0.45

0.48

0.39

0.56

0.55

0.50

0.47

0.47

0.41

0.35

0.36

0.41

0.44

0.34

0.32

0.34

0.31

0.38

0.42

0.48

0.46

0.51

0.47

0.48

0.50

0.46

0.49

0.56

0.55

0.60

0.58

0.58

0.66

0.62

0.64

0.57

0.51

0.52

0.54

0.51

0.51

0.67

0.70

0.74

0.61

0.65

0.69

0.69

0.77

0.65

0.69

0.69

0.71

1.69

1.56

1.45

1.42

1.47

1.49

1.43

1.14

1.24

1.23

1.31

1.31

0.97

1.01

1.21

1.19

1.11

0.97

0.96

1.24

1.33

1.41

1.55

1.27

1.32

1.39

1.27

1.45

1.77

1.93

2.21

2.46

2.38

2.35

2.25

2.41

3.04

2.82

2.99

3.14

2.78

2.38

2.48

2.79

3.19

3.65

3.71

4.03

4.43

4.45

4.46

4.35

3.97

3.74

3.65

3.97

3.90

4.19

4.32

3.98

8.15

7.62

6.84

4.32

4.72

4.65

5.12

7.12

7.31

7.42

7.52

6.77

8.16

8.03

8.51

7.98

6.96

7.07

6.80

9.47

9.30

10.03

9.80

10.19

13.36

13.24

14.10

10.81

10.28

7.58

8.02

6.72

5.48

4.63

3.32

2.80

2.37

1.99

2.16

2.18

2.13

3.09

3.81

4.22

4.64

5.17

4.73

4.73

5.84

4.82

6.61

7.06

8.28

6.52

5.15

6.00

5.48

5.13

4.33

4.91

4.68

4.92

5.41

5.22

4.91

4.96

6.37

6.37

6.25

5.57

6.64

4.53

3.90

3.61

2.87

2.72

2.54

2.80

3.23

2.73

2.32

2.13

2.24

2.70

2.81

2.57

2.68

2.75

2.61

2.64

2.27

2.24

2.09

2.24

2.13

2.55

2.95

2.95

3.14

2.62

2.48

1.96

2.41

2.14

2.02

1.85

1.67

1.89

1.92

1.99

1.82

1.82

1.82

1.85

1.80

1.90

1.97

2.10

2.14

1.92

1.86

1.86

1.66

1.66

1.75

1.65

1.77

2.09

2.20

2.55

2.29

2.69

2.64

2.13

2.27

2.30

2.69

2.88

3.52

3.47

3.23

2.98

3.23

4.17

4.99

5.17

TEV/LTM EBITDA

3.26

3.33

3.75

3.28

3.31

3.58

3.64

3.39

3.61

3.62

3.41

3.02

3.19

3.33

3.35

3.43

3.12

3.22

2.89

3.21

3.12

3.16

3.61

3.25

3.26

3.22

2.96

3.14

2.58

3.00

3.73

3.72

4.01

4.17

4.09

3.73

3.49

3.68

3.33

3.34

3.23

3.72

3.51

6.37

6.59

5.93

7.19

7.68

4.99

4.79

4.82

4.49

4.16

4.19

4.64

4.48

3.95

3.85

3.96

3.87

4.43

4.67

4.97

4.88

5.13

4.92

4.98

4.97

4.77

4.92

5.30

5.45

5.67

5.58

5.56

5.98

5.77

5.85

5.46

5.34

5.38

5.48

5.33

5.55

5.44

5.60

5.76

5.19

5.39

5.55

5.45

5.56

5.06

5.22

5.24

5.78

7.34

6.99

6.71

6.62

6.75

6.80

6.62

6.38

6.71

6.69

6.95

7.12

5.10

5.21

5.76

5.71

5.49

5.09

5.06

5.57

5.80

6.04

6.41

5.81

5.42

5.61

5.29

5.76

6.58

6.99

7.83

7.60

7.40

7.34

7.12

7.47

7.88

7.45

7.79

8.08

7.37

6.57

6.71

6.79

7.52

8.34

8.46

9.11

8.84

8.86

8.89

8.70

8.05

7.66

7.13

9.03

8.91

9.42

9.65

11.59

17.34

16.31

14.75

9.80

10.59

10.44

11.65

13.08

13.41

13.60

13.77

12.47

12.82

12.61

13.41

12.51

10.82

11.01

10.88

19.33

18.96

20.55

20.06

20.34

13.77

13.64

14.53

11.13

10.59

7.78

7.91

5.37

4.31

3.58

2.46

1.94

3.22

2.76

2.97

2.99

2.93

4.09

5.58

6.13

6.67

7.37

6.79

7.31

8.80

7.43

9.83

10.44

12.07

9.71

7.33

8.37

7.74

7.31

6.33

4.73

4.51

4.74

5.23

5.04

4.73

4.78

7.54

7.54

7.40

6.63

7.85

6.34

5.35

4.89

3.74

3.50

3.22

3.64

4.50

3.69

3.03

2.74

2.91

3.78

3.96

3.57

3.75

3.86

3.64

3.68

3.50

3.46

3.18

3.46

3.26

4.24

4.98

4.98

5.33

4.37

4.11

3.16

4.03

3.53

3.30

2.96

2.62

2.50

2.55

2.67

2.38

2.38

2.38

2.44

2.01

2.17

2.28

2.49

2.55

1.97

1.88

1.88

1.58

1.58

1.71

1.32

1.50

1.98

2.15

2.68

2.28

5.10

5.00

3.92

4.23

4.28

5.10

5.51

6.85

6.75

6.23

5.72

6.23

10.96

13.12

13.59

TEV/LTM EBIT

4.44

4.53

5.10

4.46

4.50

4.87

4.75

4.67

4.98

4.99

4.70

4.04

4.52

4.71

4.74

4.85

4.42

4.56

3.88

4.46

4.35

4.39

5.02

4.33

4.50

4.45

4.08

4.34

3.56

4.14

5.03

5.32

5.74

5.96

5.86

6.00

5.71

6.02

5.44

5.47

5.29

6.09

5.94

12.29

12.72

11.46

13.87

13.97

7.46

7.17

7.21

6.70

6.21

6.26

6.73

6.36

5.61

5.47

5.63

5.47

6.47

6.82

7.26

7.12

7.49

7.19

7.17

7.19

6.91

7.12

7.67

7.69

8.19

8.05

8.02

8.63

8.33

8.44

7.81

7.80

7.85

8.00

7.79

8.04

7.93

8.17

8.40

7.57

7.86

8.10

7.97

8.38

7.62

7.85

7.88

8.28

12.11

11.53

11.07

10.92

11.14

11.22

11.13

10.83

11.40

11.37

11.80

12.53

7.71

7.89

8.72

8.64

8.30

7.70

7.65

7.97

8.29

8.64

9.17

7.94

7.45

7.71

7.27

7.91

9.05

9.60

10.49

9.90

9.64

9.57

9.27

9.70

10.14

9.60

10.03

10.41

9.48

8.46

8.66

8.97

9.93

11.02

11.17

11.79

12.16

12.18

12.22

11.96

11.06

10.53

10.29

12.52

12.35

13.06

13.38

12.59

21.24

19.98

18.07

12.01

12.98

12.79

13.95

15.82

16.22

16.45

16.65

15.09

15.40

15.15

16.11

15.04

13.00

13.23

12.67

25.05

24.57

26.64

26.00

27.28

15.85

15.70

16.73

12.81

12.18

8.96

9.49

5.99

4.81

4.00

2.74

2.24

4.12

3.53

3.80

3.82

3.75

5.23

7.81

8.57

9.34

10.30

9.50

9.43

11.35

9.59

12.68

13.46

15.57

12.52

8.90

10.18

9.40

8.89

7.69

5.40

5.15

5.42

5.97

5.75

5.40

5.46

9.01

9.01

8.84

7.92

9.38

8.77

7.41

6.78

5.18

4.85

4.45

5.03

6.61

5.43

4.46

4.02

4.28

6.12

6.41

5.77

6.06

6.23

5.89

5.95

6.00

5.94

5.46

5.94

5.60

6.64

7.80

7.80

8.34

6.85

6.44

4.95

7.16

6.26

5.86

5.26

4.66

4.20

4.30

4.49

4.00

4.00

4.00

4.10

3.01

3.26

3.42

3.74

3.82

2.67

2.55

2.55

2.14

2.14

2.32

1.71

1.94

2.56

2.78

3.46

2.95

7.77

7.61

5.97

6.44

6.52

7.77

8.40

10.43

10.28

9.49

8.71

9.49

20.11

24.07

24.92

Margin Analysis

Gross Margin

14.36

14.36

14.36

14.36

14.36

14.36

14.58

14.58

14.58

14.81

14.81

14.81

14.79

14.79

14.79

14.77

14.77

14.77

14.91

14.91

14.91

15.04

15.04

15.04

15.49

15.49

15.49

15.98

15.98

15.98

16.15

16.15

16.15

16.35

16.35

16.35

16.56

16.56

16.56

16.78

16.78

16.78

17.05

17.05

17.05

17.35

17.35

17.35

13.55

13.55

13.55

13.55

13.55

13.55

16.13

16.13

16.13

18.54

18.54

18.54

25.24

25.24

25.24

25.62

25.62

25.62

25.71

25.71

25.71

25.81

25.81

25.81

25.99

25.99

25.99

26.19

26.19

26.19

26.90

26.90

26.90

27.69

27.69

27.69

29.19

29.19

29.19

30.92

30.92

30.92

31.14

31.14

31.14

31.38

31.38

31.38

30.19

30.19

30.19

29.06

29.06

29.06

28.34

28.34

28.34

27.67

27.67

27.67

29.95

29.95

29.95

32.89

32.89

32.89

37.69

37.69

37.69

45.15

45.15

45.15

46.17

46.17

46.17

47.22

47.22

47.22

49.02

49.02

49.02

50.95

50.95

50.95

53.75

53.75

53.75

57.05

57.05

57.05

58.83

58.83

58.83

60.82

60.82

60.82

62.58

62.58

62.58

64.55

64.55

64.55

64.33

64.33

64.33

64.09

64.09

64.09

65.58

65.58

65.58

67.13

67.13

67.13

67.02

67.02

67.02

66.86

66.86

66.86

62.23

62.23

62.23

52.64

52.64

52.64

51.57

51.57

51.57

50.11

50.11

50.11

56.05

56.05

56.05

63.09

63.09

63.09

67.18

67.18

67.18

70.31

70.31

70.31

75.93

75.93

75.93

82.60

82.60

82.60

79.77

79.77

79.77

75.55

75.55

75.55

58.65

58.65

58.65

40.89

40.89

40.89

43.55

43.55

43.55

46.05

46.05

46.05

48.34

48.34

48.34

50.65

50.65

50.65

49.08

49.08

49.08

47.29

47.29

47.29

45.20

45.20

45.20

42.74

42.74

42.74

41.13

41.13

41.13

39.29

39.29

39.29

35.72

35.72

35.72

31.53

31.53

31.53

31.45

31.45

31.45

31.36

31.36

31.36

32.42

32.42

32.42

33.51

33.51

33.51

30.97

30.97

30.97

27.88

27.88

27.88

27.70

27.70

27.70

27.49

27.49

27.49

31.36

31.36

31.36

35.12

35.12

35.12

42.45

42.45

42.45

48.58

48.58

48.58

50.76

50.76

50.76

52.92

52.92

52.92

50.33

50.33

50.33

47.04

47.04

47.04

40.75

40.75

40.75

32.62

32.62

32.62

26.81

26.81

SG&A Margin

5.47

5.47

5.47

5.47

5.47

5.47

5.45

5.45

5.45

5.43

5.43

5.43

5.27

5.27

5.27

5.11

5.11

5.11

5.32

5.32

5.32

5.54

5.54

5.54

5.81

5.81

5.81

6.12

6.12

6.12

6.25

6.25

6.25

6.41

6.41

6.41

6.38

6.38

6.38

6.34

6.34

6.34

6.54

6.54

6.54

6.76

6.76

6.76

7.65

7.65

7.65

7.65

7.65

7.65

7.65

7.65

7.65

7.64

7.64

7.64

7.66

7.66

7.66

8.08

8.08

8.08

8.00

8.00

8.00

7.91

7.91

7.91

7.80

7.80

7.80

7.67

7.67

7.67

8.25

8.25

8.25

8.89

8.89

8.89

9.16

9.16

9.16

9.47

9.47

9.47

9.53

9.53

9.53

9.60

9.60

9.60

9.43

9.43

9.43

9.27

9.27

9.27

9.06

9.06

9.06

8.89

8.89

8.89

9.05

9.05

9.05

9.26

9.26

9.26

9.82

9.82

9.82

10.70

10.70

10.70

10.83

10.83

10.83

10.96

10.96

10.96

11.15

11.15

11.15

11.34

11.34

11.34

11.33

11.33

11.33

11.42

11.42

11.42

11.54

11.54

11.54

11.68

11.68

11.68

11.84

11.84

11.84

12.01

12.01

12.01

12.01

12.01

12.01

12.01

12.01

12.01

10.95

10.95

10.95

9.86

9.86

9.86

10.31

10.31

10.31

10.96

10.96

10.96

12.02

12.02

12.02

14.22

14.22

14.22

14.49

14.49

14.49

14.84

14.84

14.84

16.86

16.86

16.86

19.25

19.25

19.25

18.10

18.10

18.10

17.22

17.22

17.22

19.20

19.20

19.20

21.56

21.56

21.56

21.15

21.15

21.15

20.53

20.53

20.53

12.25

12.25

12.25

3.41

3.41

3.41

2.10

2.10

2.10

0.87

0.87<