Metallurgical Corporation of China Ltd. - SEHK:1618
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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | 40.07 | 1.00 | 9.53 | 9.45 | 9.68 | 9.67 | 5.18 | 8.80 | 8.71 | 8.51 | 8.52 | 8.70 | 8.55 | 8.55 | 10.04 | 9.72 | 9.88 | 10.68 | 6.78 | 15.07 | 15.17 | 14.64 | 14.77 | 13.69 | 7.14 | 7.48 | 73.42 | 76.03 | 76.55 | 76.55 | 15.10 | 20.26 | 19.08 | 19.46 | 19.34 | 19.97 | 80.05 | 9.83 | 7.95 | 7.11 | 7.20 | 7.20 | 6.92 | 4.29 | 3.96 | 3.88 | 3.91 | 3.75 | 4.27 | 4.38 | 7.51 | 7.17 | 7.13 | 7.25 | 6.73 | 18.71 | 18.67 | 19.03 | 18.65 | 18.81 | 15.51 | 15.42 | 21.78 | 22.09 | 21.96 | 23.10 | 44.76 | 9.22 | 8.57 | 8.64 | 8.61 | 8.67 | 8.00 | 8.04 | 7.07 | 7.02 | 7.42 | 7.49 | 8.92 | 25.87 | 26.93 | 27.43 | 27.60 | 27.97 | 26.33 | 29.28 | 63.18 | 62.05 | 61.59 | 61.89 | 16.68 | - | - | - | - | - | - | - | - | - | - | - | 19.66 | - | - | - | - | - | - | - | - | 26.23 | 38.55 | 36.74 | 40.17 | 32.68 | 31.63 | 71.25 | 4.88 | 152.37 | 148.55 | 148.03 | 147.16 | 6.13 | 29.09 | 29.27 | 29.61 | 30.01 | 29.99 | 182.02 | 179.71 | 6.03 | 6.06 | 6.46 | 6.45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | 32.67 | 0.94 | 4.61 | 4.52 | 4.78 | 4.76 | 3.08 | 4.89 | 4.78 | 4.55 | 4.57 | 4.77 | 5.14 | 5.14 | 6.05 | 5.69 | 5.87 | 6.77 | 4.20 | 7.50 | 7.62 | 7.03 | 7.17 | 5.98 | 3.27 | 3.64 | 81.98 | 88.94 | 90.31 | 90.31 | 9.58 | 13.63 | 12.15 | 12.62 | 12.47 | 13.27 | 115.49 | 5.98 | 4.47 | 3.55 | 3.65 | 3.65 | 4.15 | 2.22 | 1.86 | 1.77 | 1.80 | 1.64 | 2.03 | 2.14 | 3.57 | 3.17 | 3.12 | 3.26 | 3.71 | 12.07 | 11.99 | 12.58 | 11.96 | 12.22 | 9.43 | 9.29 | 16.07 | 16.65 | 16.42 | 18.50 | 269.78 | 4.92 | 4.16 | 4.25 | 4.21 | 4.28 | 4.24 | 4.28 | 3.56 | 3.50 | 3.96 | 4.04 | 5.75 | 22.47 | 24.28 | 25.13 | 25.43 | 26.07 | 21.89 | 25.72 | 144.52 | 139.83 | 137.92 | 139.16 | 12.70 | - | - | - | - | - | - | - | - | - | - | - | 16.56 | - | - | - | - | - | - | - | - | 26.26 | 40.54 | 36.27 | 44.37 | 26.63 | 24.17 | - | 1.70 | - | - | - | - | 1.90 | 29.51 | 30.36 | 31.96 | 33.83 | 33.76 | - | - | 1.91 | 1.94 | 2.43 | 2.42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 5.92 | 5.96 | 6.44 | 6.44 | 6.55 | 7.37 | 3.98 | 4.53 | 4.83 | 5.13 | 4.62 | 4.73 | 3.49 | 3.38 | 3.36 | 3.27 | 3.43 | 3.37 | 3.49 | 3.91 | 3.85 | 3.83 | 4.77 | 4.34 | 4.02 | 4.16 | 4.07 | 4.12 | 2.94 | 3.01 | 3.51 | 3.93 | 4.51 | 4.75 | 4.87 | 5.41 | 5.94 | 5.21 | 4.99 | 4.96 | 5.41 | 6.34 | 8.40 | 6.42 | 4.90 | 4.93 | 4.96 | 5.59 | 7.35 | 4.81 | 4.40 | 4.53 | 4.01 | 3.93 | 4.21 | 4.36 | 4.09 | 3.99 | 4.49 | 4.46 | 5.51 | 5.55 | 6.39 | 5.95 | 6.06 | 6.43 | 6.39 | 6.31 | 6.86 | 6.86 | 7.13 | 7.82 | 9.23 | 8.63 | 7.55 | 7.99 | 7.63 | 6.50 | 6.35 | 7.27 | 7.34 | 7.43 | 7.97 | 7.68 | 10.15 | 10.58 | 9.81 | 9.85 | 11.00 | 10.45 | 10.43 | 11.92 | 11.70 | 11.92 | 12.76 | 13.31 | 11.94 | 11.08 | 11.82 | 10.89 | 9.91 | 10.62 | 10.49 | 9.77 | 9.81 | 9.10 | 9.68 | 7.49 | 9.56 | 10.01 | 13.09 | 15.75 | 12.78 | 16.62 | 19.98 | 22.64 | 13.46 | 11.29 | 10.97 | 11.79 | 10.10 | 9.73 | 10.95 | 10.33 | 9.32 | 8.27 | 8.05 | 8.22 | 7.30 | 36.71 | 38.39 | 40.08 | 43.44 | 44.56 | 16.24 | 14.74 | 12.86 | 12.95 | 14.46 | 14.83 | 14.35 | 6.98 | 6.89 | 6.39 | 5.84 | 6.09 | 6.21 | 6.70 | 6.67 | 6.76 | 7.00 | 7.08 | 6.83 | 8.25 | 7.01 | 6.82 | 6.28 | 6.63 | 5.75 | 8.41 | 11.15 | 11.65 | 12.00 | 12.61 | 12.27 | 21.76 | 23.77 | 23.70 | 23.77 | 25.91 | 20.37 | 17.04 | 16.89 | 15.72 | 17.12 | 18.99 | 26.59 | 27.78 | 25.41 | 28.72 | 31.73 | 32.85 | 32.91 |
P/LTM EPS | 5.53 | 5.57 | 6.01 | 6.01 | 6.12 | 8.22 | 3.89 | 4.66 | 4.97 | 5.28 | 4.75 | 4.59 | 3.10 | 3.00 | 2.98 | 2.90 | 3.04 | 3.25 | 3.37 | 3.59 | 3.53 | 3.51 | 4.37 | 4.03 | 4.14 | 4.28 | 4.19 | 4.24 | 3.03 | 2.92 | 3.40 | 3.55 | 4.07 | 4.29 | 4.40 | 4.91 | 4.84 | 4.25 | 4.06 | 4.04 | 4.41 | 5.10 | 7.86 | 6.01 | 4.59 | 4.62 | 4.64 | 5.28 | 7.48 | 4.90 | 4.48 | 4.61 | 4.08 | 4.00 | 4.29 | 4.41 | 4.14 | 4.04 | 4.55 | 4.50 | 5.04 | 5.07 | 5.84 | 5.44 | 5.54 | 5.58 | 5.55 | 6.03 | 6.56 | 6.56 | 6.81 | 7.73 | 7.26 | 6.78 | 5.93 | 6.28 | 6.00 | 7.14 | 6.98 | 6.93 | 6.99 | 7.09 | 7.60 | 7.31 | 8.01 | 8.35 | 7.74 | 7.77 | 8.68 | 8.79 | 8.79 | 9.34 | 9.16 | 9.34 | 9.99 | 10.40 | 10.88 | 10.10 | 10.78 | 9.92 | 9.03 | 8.91 | 8.84 | 8.08 | 8.12 | 7.53 | 8.01 | 7.33 | 5.92 | 6.19 | 8.10 | 10.15 | 9.55 | 12.42 | 14.93 | 16.92 | 10.99 | 11.09 | 10.77 | 11.58 | 9.92 | 9.56 | 9.87 | 8.80 | 8.23 | 7.30 | 7.11 | 7.25 | 6.61 | - | - | - | - | - | - | - | - | - | - | - | - | 12.61 | 12.46 | 11.54 | 10.55 | 11.01 | 11.40 | 12.30 | 6.24 | 6.32 | 6.54 | 6.62 | 6.36 | 6.74 | 5.72 | 5.57 | 5.12 | 5.41 | 4.73 | 6.93 | 8.81 | 9.20 | 9.47 | 9.96 | 9.87 | 13.81 | 15.08 | 15.04 | 15.08 | 16.44 | 14.28 | 11.94 | 11.42 | 10.63 | 11.58 | 12.84 | 15.59 | 16.29 | 14.90 | 16.84 | 18.60 | 19.26 | 19.30 |
P/BV | 0.28 | 0.28 | 0.30 | 0.30 | 0.31 | 0.31 | - | 0.28 | 0.30 | 0.32 | 0.29 | 0.32 | 0.31 | 0.30 | 0.30 | 0.29 | 0.31 | 0.33 | 0.34 | 0.37 | 0.37 | 0.36 | 0.45 | 0.40 | 0.36 | 0.37 | 0.37 | 0.37 | 0.26 | 0.26 | 0.30 | 0.32 | 0.37 | 0.39 | 0.39 | 0.43 | 0.50 | 0.44 | 0.42 | 0.42 | 0.46 | 0.51 | 0.68 | 0.52 | 0.40 | 0.40 | 0.40 | 0.46 | 0.56 | 0.37 | 0.34 | 0.35 | 0.31 | 0.32 | 0.34 | 0.34 | 0.32 | 0.31 | 0.35 | 0.35 | 0.41 | 0.41 | 0.47 | 0.44 | 0.45 | 0.46 | 0.46 | 0.49 | 0.53 | 0.53 | 0.55 | 0.62 | 0.64 | 0.60 | 0.52 | 0.55 | 0.53 | 0.59 | 0.58 | 0.58 | 0.58 | 0.59 | 0.63 | 0.60 | 0.56 | 0.59 | 0.55 | 0.55 | 0.61 | 0.75 | 0.75 | 0.79 | 0.78 | 0.79 | 0.85 | 0.91 | 0.94 | 0.87 | 0.93 | 0.86 | 0.78 | 0.80 | 0.79 | 0.74 | 0.74 | 0.69 | 0.73 | 0.67 | 0.56 | 0.58 | 0.76 | 0.90 | 0.78 | 1.01 | 1.21 | 1.38 | 0.92 | 0.73 | 0.71 | 0.76 | 0.65 | 0.63 | 0.73 | 0.65 | 0.55 | 0.49 | 0.48 | 0.49 | 0.44 | 0.50 | 0.53 | 0.55 | 0.60 | 0.61 | 0.53 | 0.48 | 0.54 | 0.55 | 0.61 | 0.63 | 0.56 | 0.58 | 0.57 | 0.53 | 0.49 | 0.51 | 0.50 | 0.54 | 0.47 | 0.47 | 0.49 | 0.49 | 0.56 | 0.79 | 0.67 | 0.65 | 0.60 | 0.64 | 0.52 | 0.76 | 1.06 | 1.11 | 1.14 | 1.20 | 1.17 | 1.24 | 1.35 | 1.35 | 1.35 | 1.48 | 1.63 | 1.36 | 1.55 | 1.45 | 1.57 | 1.75 | 13.57 | 14.18 | 12.97 | 14.66 | 16.19 | 16.77 | 16.80 |
P/Tangible BV | 0.36 | 0.36 | 0.39 | 0.39 | 0.40 | 0.41 | - | 0.37 | 0.40 | 0.42 | 0.38 | 0.42 | 0.41 | 0.39 | 0.39 | 0.38 | 0.40 | 0.43 | 0.44 | 0.48 | 0.48 | 0.47 | 0.59 | 0.53 | 0.49 | 0.51 | 0.50 | 0.51 | 0.36 | 0.35 | 0.41 | 0.42 | 0.48 | 0.51 | 0.52 | 0.57 | 0.64 | 0.56 | 0.54 | 0.54 | 0.59 | 0.66 | 0.88 | 0.67 | 0.51 | 0.51 | 0.52 | 0.59 | 0.73 | 0.48 | 0.44 | 0.45 | 0.40 | 0.41 | 0.44 | 0.43 | 0.40 | 0.39 | 0.44 | 0.45 | 0.52 | 0.52 | 0.60 | 0.56 | 0.57 | 0.60 | 0.60 | 0.64 | 0.69 | 0.69 | 0.72 | 0.82 | 0.83 | 0.77 | 0.68 | 0.72 | 0.68 | 0.77 | 0.75 | 0.75 | 0.76 | 0.77 | 0.83 | 0.79 | 0.76 | 0.79 | 0.73 | 0.74 | 0.82 | 1.00 | 1.00 | 1.04 | 1.02 | 1.04 | 1.11 | 1.19 | 1.31 | 1.21 | 1.29 | 1.19 | 1.08 | 1.12 | 1.11 | 1.03 | 1.03 | 0.96 | 1.02 | 0.94 | 0.80 | 0.84 | 1.10 | 1.31 | 1.13 | 1.47 | 1.76 | 2.00 | 1.36 | 1.09 | 1.06 | 1.14 | 0.98 | 0.94 | 1.11 | 0.99 | 0.84 | 0.74 | 0.72 | 0.74 | 0.68 | 0.78 | 0.82 | 0.85 | 0.92 | 0.95 | 0.83 | 0.76 | 0.87 | 0.87 | 0.97 | 1.00 | 0.91 | 0.94 | 0.93 | 0.86 | 0.79 | 0.82 | 0.81 | 0.87 | 0.79 | 0.80 | 0.83 | 0.84 | 0.96 | 1.37 | 1.16 | 1.13 | 1.04 | 1.10 | 0.93 | 1.36 | 1.85 | 1.93 | 1.99 | 2.09 | 2.05 | 2.19 | 2.39 | 2.38 | 2.39 | 2.60 | 2.92 | 2.44 | 2.87 | 2.67 | 2.91 | 3.23 | - | - | - | - | - | - | - |
TEV/LTM Total Revenue | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 | 0.24 | 0.10 | 0.22 | 0.22 | 0.22 | 0.22 | 0.18 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.21 | 0.21 | 0.23 | 0.22 | 0.23 | 0.24 | 0.22 | 0.27 | 0.27 | 0.26 | 0.26 | 0.24 | 0.23 | 0.24 | 0.27 | 0.28 | 0.28 | 0.28 | 0.27 | 0.31 | 0.29 | 0.30 | 0.30 | 0.31 | 0.34 | 0.42 | 0.34 | 0.30 | 0.31 | 0.31 | 0.30 | 0.37 | 0.34 | 0.33 | 0.34 | 0.32 | 0.33 | 0.34 | 0.38 | 0.36 | 0.36 | 0.37 | 0.32 | 0.40 | 0.40 | 0.41 | 0.40 | 0.40 | 0.42 | 0.41 | 0.47 | 0.47 | 0.47 | 0.50 | 0.48 | 0.55 | 0.52 | 0.52 | 0.52 | 0.52 | 0.53 | 0.53 | 0.55 | 0.54 | 0.58 | 0.58 | 0.56 | 0.72 | 0.75 | 0.77 | 0.77 | 0.78 | 0.80 | 0.80 | 0.83 | 0.81 | 0.81 | 0.81 | 0.76 | 0.87 | 0.86 | 0.79 | 0.85 | 0.76 | 0.73 | 0.76 | 0.70 | 0.70 | 0.70 | 0.72 | 0.63 | 0.75 | 0.75 | 0.91 | 1.01 | 0.98 | 1.01 | 1.12 | 1.31 | 0.81 | 0.85 | 0.81 | 0.89 | 0.72 | 0.70 | 0.72 | 0.56 | 0.55 | 0.53 | 0.53 | 0.53 | 0.57 | 0.68 | 0.68 | 0.69 | 0.70 | 0.70 | 0.68 | 0.67 | 0.51 | 0.51 | 0.55 | 0.55 | 0.61 | 0.73 | 0.74 | 0.74 | 0.72 | 0.73 | 0.63 | 0.63 | 0.60 | 0.61 | 0.62 | 0.62 | 0.61 | 0.62 | 0.61 | 0.60 | 0.61 | 0.63 | 0.63 | 0.64 | 0.69 | 0.72 | 0.72 | 0.74 | 0.68 | 0.73 | 0.74 | 0.72 | 0.72 | 0.78 | 0.72 | 0.71 | 0.74 | 0.71 | 0.71 | 0.77 | 0.79 | 0.78 | 0.77 | 0.83 | 0.89 | 0.86 | 0.87 |
Market Cap/LTM Total Revenue | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.14 | 0.13 | 0.12 | 0.12 | 0.11 | 0.12 | 0.10 | 0.10 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.14 | 0.17 | 0.15 | 0.15 | 0.15 | 0.16 | 0.18 | 0.23 | 0.17 | 0.14 | 0.14 | 0.14 | 0.16 | 0.18 | 0.15 | 0.14 | 0.15 | 0.13 | 0.15 | 0.15 | 0.16 | 0.14 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.19 | 0.19 | 0.19 | 0.22 | 0.24 | 0.25 | 0.22 | 0.22 | 0.22 | 0.22 | 0.25 | 0.25 | 0.25 | 0.24 | 0.27 | 0.28 | 0.31 | 0.37 | 0.40 | 0.41 | 0.42 | 0.43 | 0.44 | 0.44 | 0.46 | 0.44 | 0.44 | 0.44 | 0.45 | 0.45 | 0.44 | 0.38 | 0.43 | 0.34 | 0.33 | 0.36 | 0.31 | 0.30 | 0.30 | 0.33 | 0.34 | 0.30 | 0.30 | 0.47 | 0.59 | 0.54 | 0.57 | 0.68 | 0.86 | 0.45 | 0.38 | 0.34 | 0.41 | 0.25 | 0.23 | 0.23 | 0.17 | 0.17 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.17 | 0.17 | 0.16 | 0.15 | 0.13 | 0.13 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.16 | 0.17 | 0.16 | 0.16 | 0.18 | 0.19 | 0.20 | 0.20 | 0.20 | 0.22 | 0.21 | 0.20 | 0.21 | 0.23 | 0.24 | 0.25 | 0.31 | 0.34 | 0.34 | 0.36 | 0.35 | 0.42 | 0.43 | 0.40 | 0.40 | 0.46 | 0.43 | 0.41 | 0.46 | 0.44 | 0.44 | 0.50 | 0.61 | 0.60 | 0.59 | 0.65 | 0.71 | 0.68 | 0.56 |
TEV/LTM EBITDA | 8.66 | 8.66 | 8.85 | 8.92 | 8.98 | 9.05 | 2.86 | 7.00 | 6.95 | 7.11 | 7.10 | 5.34 | 4.99 | 4.94 | 4.82 | 4.83 | 4.93 | 5.26 | 5.26 | 5.79 | 5.61 | 5.70 | 6.17 | 5.56 | 6.60 | 6.64 | 6.41 | 6.47 | 5.99 | 5.61 | 5.88 | 6.18 | 6.40 | 6.45 | 6.45 | 6.21 | 7.17 | 6.75 | 6.89 | 6.84 | 7.07 | 8.03 | 8.89 | 7.19 | 6.43 | 6.51 | 6.52 | 6.35 | 7.54 | 6.96 | 6.80 | 6.86 | 6.59 | 6.69 | 6.85 | 7.58 | 7.24 | 7.20 | 7.32 | 6.18 | 8.06 | 8.04 | 8.19 | 8.03 | 8.10 | 7.80 | 7.76 | 8.20 | 8.32 | 8.27 | 8.70 | 7.94 | 11.02 | 10.24 | 10.32 | 10.28 | 10.35 | 8.99 | 9.03 | 9.11 | 9.05 | 9.57 | 9.66 | 9.30 | 12.24 | 12.74 | 12.98 | 13.06 | 13.24 | 13.67 | 13.72 | 14.83 | 14.57 | 14.46 | 14.53 | 14.04 | 15.59 | 15.47 | 14.27 | 15.22 | 13.69 | 14.51 | 15.02 | 14.04 | 13.87 | 13.98 | 14.43 | 12.02 | 13.13 | 13.08 | 16.01 | 17.63 | 17.71 | 18.26 | 20.23 | 23.56 | 14.50 | 14.12 | 13.46 | 14.71 | 11.97 | 11.58 | 12.79 | 9.85 | 9.40 | 9.16 | 9.13 | 9.08 | 9.80 | - | - | - | - | - | - | - | 133.55 | 134.12 | 143.02 | 142.92 | 260.40 | 15.17 | 15.19 | 15.30 | 14.90 | 14.98 | 13.72 | 13.72 | 13.05 | 13.33 | 13.62 | 13.69 | 12.94 | 11.63 | 11.41 | 11.36 | 11.53 | 11.85 | 12.28 | 12.57 | 12.58 | 13.11 | 13.05 | 13.44 | 12.02 | 13.20 | 13.35 | 12.97 | 12.91 | 14.02 | 11.64 | 11.39 | 11.77 | 11.38 | 11.44 | 12.33 | 16.00 | 15.77 | 15.52 | 16.79 | 17.94 | 17.39 | 17.63 |
TEV/LTM EBIT | 10.97 | 10.97 | 11.21 | 11.30 | 11.38 | 11.81 | 3.52 | 8.61 | 8.54 | 8.74 | 8.73 | 6.49 | 5.83 | 5.77 | 5.64 | 5.65 | 5.76 | 6.13 | 6.13 | 6.84 | 6.63 | 6.74 | 7.28 | 6.59 | 7.65 | 7.71 | 7.44 | 7.50 | 6.95 | 6.62 | 6.94 | 7.23 | 7.49 | 7.54 | 7.54 | 7.35 | 8.58 | 8.08 | 8.24 | 8.19 | 8.46 | 9.62 | 10.76 | 8.70 | 7.78 | 7.88 | 7.88 | 7.76 | 9.23 | 8.51 | 8.33 | 8.40 | 8.06 | 8.16 | 8.36 | 9.36 | 8.93 | 8.88 | 9.03 | 7.61 | 9.63 | 9.61 | 9.79 | 9.60 | 9.68 | 9.45 | 9.40 | 9.81 | 9.95 | 9.89 | 10.40 | 9.56 | 13.83 | 12.85 | 12.96 | 12.91 | 13.00 | 10.95 | 10.99 | 11.20 | 11.12 | 11.76 | 11.87 | 11.71 | 15.53 | 16.17 | 16.47 | 16.57 | 16.80 | 17.51 | 17.62 | 19.38 | 19.04 | 18.90 | 18.99 | 18.89 | 22.40 | 22.23 | 20.49 | 21.86 | 19.67 | 21.75 | 22.57 | 20.96 | 20.69 | 20.86 | 21.54 | 16.47 | 18.47 | 18.40 | 22.52 | 23.93 | 24.68 | 25.45 | 28.19 | 32.83 | 19.96 | 19.15 | 18.25 | 19.95 | 16.23 | 15.72 | 17.47 | 13.49 | 12.91 | 12.59 | 12.54 | 12.47 | 13.35 | - | - | - | - | - | - | - | - | - | - | - | - | 21.05 | 21.07 | 21.23 | 20.67 | 20.79 | 18.65 | 18.65 | 17.64 | 18.02 | 18.42 | 18.50 | 17.10 | 14.21 | 13.93 | 13.88 | 14.09 | 14.48 | 15.07 | 15.43 | 15.35 | 16.00 | 15.93 | 16.41 | 14.61 | 16.34 | 16.54 | 16.06 | 15.98 | 17.36 | 14.30 | 13.99 | 14.24 | 13.77 | 13.84 | 14.92 | 20.26 | 19.96 | 19.64 | 21.26 | 22.72 | 22.01 | 22.32 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 | 9.49 | 9.49 | 9.18 | 9.18 | 9.18 | 9.18 | 9.47 | 9.34 | 9.34 | 9.34 | 9.34 | 9.34 | 9.53 | 9.53 | 9.41 | 9.41 | 9.62 | 9.62 | 9.62 | 10.27 | 10.27 | 10.27 | 10.35 | 10.35 | 10.35 | 10.40 | 10.40 | 10.40 | 10.57 | 10.57 | 10.57 | 10.60 | 10.60 | 10.60 | 10.72 | 10.72 | 10.72 | 11.29 | 11.29 | 11.29 | 11.29 | 11.29 | 11.29 | 10.69 | 10.69 | 10.69 | 11.17 | 11.17 | 11.17 | 11.26 | 11.26 | 11.26 | 11.48 | 11.48 | 11.48 | 12.18 | 12.18 | 12.18 | 11.78 | 11.78 | 11.78 | 12.44 | 12.44 | 12.44 | 12.42 | 12.42 | 12.42 | 12.46 | 12.46 | 12.46 | 12.48 | 12.48 | 12.48 | 12.91 | 12.91 | 12.91 | 12.80 | 12.80 | 12.80 | 12.84 | 12.84 | 12.84 | 12.50 | 12.50 | 12.50 | 12.54 | 12.54 | 12.54 | 12.49 | 12.49 | 12.49 | 12.72 | 12.72 | 12.72 | 12.71 | 12.71 | 12.71 | 12.64 | 12.64 | 12.64 | 12.72 | 12.72 | 12.72 | 12.67 | 12.67 | 12.67 | 12.40 | 12.40 | 12.40 | 12.50 | 12.50 | 12.50 | 12.81 | 12.81 | 12.81 | 12.72 | 12.72 | 12.72 | 13.08 | 13.08 | 13.08 | 13.13 | 13.13 | 13.13 | 11.30 | 11.30 | 11.30 | 11.51 | 11.51 | 11.51 | 11.17 | 11.17 | 11.17 | 11.00 | 11.00 | 11.00 | 11.92 | 11.92 | 11.92 | 11.57 | 11.57 | 11.57 | 11.54 | 11.54 | 11.54 | 11.63 | 11.63 | 11.63 | 12.50 | 12.50 | 12.50 | 12.41 | 12.41 | 12.41 | 12.61 | 12.61 | 12.61 | 12.84 | 12.84 | 12.84 | 11.99 | 11.99 | 11.99 | 12.50 | 12.50 | 12.50 | 12.76 | 12.76 | 12.76 | 12.20 | 12.20 | 12.20 | 10.90 | 10.90 | 10.90 | 10.90 | 10.90 | 10.90 |
SG&A Margin | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.43 | 2.43 | 2.43 | 2.43 | 2.43 | 2.43 | 2.43 | 2.28 | 2.28 | 2.28 | 2.28 | 2.28 | 2.30 | 2.30 | 2.33 | 2.33 | 2.37 | 2.37 | 2.37 | 2.48 | 2.48 | 2.48 | 2.52 | 2.52 | 2.52 | 2.60 | 2.60 | 2.60 | 2.71 | 2.71 | 2.71 | 3.08 | 3.08 | 3.08 | 3.08 | 3.08 | 3.08 | 3.31 | 3.31 | 3.31 | 3.34 | 3.34 | 3.34 | 3.06 | 3.06 | 3.06 | 3.15 | 3.15 | 3.15 | 3.31 | 3.31 | 3.31 | 3.41 | 3.41 | 3.41 | 3.32 | 3.32 | 3.32 | 3.42 | 3.42 | 3.42 | 3.61 | 3.61 | 3.61 | 3.63 | 3.63 | 3.63 | 3.64 | 3.64 | 3.64 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 3.88 | 3.88 | 3.88 | 4.57 | 4.57 | 4.57 | 4.95 | 4.95 | 4.95 | 5.52 | 5.52 | 5.52 | 5.43 | 5.43 | 5.43 | 5.68 | 5.68 | 5.68 | 5.59 | 5.59 | 5.59 | 5.36 | 5.36 | 5.36 | 5.27 | 5.27 | 5.27 | 4.76 | 4.76 | 4.76 | 4.65 | 4.65 | 4.65 | 4.70 | 4.70 | 4.70 | 4.96 | 4.96 | 4.96 | 4.99 | 4.99 | 4.99 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.30 | 5.30 | 5.30 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 | 4.98 | 4.98 | 4.98 | 4.71 | 4.71 | 4.71 | 4.86 | 4.86 | 4.86 | 4.81 | 4.81 | 4.81 | 4.68 | 4.68 | 4.68 | 4.72 | 4.72 | 4.72 | 4.67 | 4.67 | 4.67 | 4.62 | 4.62 | 4.62 | 4.57 | 4.57 | 4.57 | 4.51 | 4.51 | 4.51 | 4.56 | 4.56 | 4.56 | 4.47 | 4.47 | 4.47 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 |
EBITDA Margin | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 3.39 | 3.39 | 3.11 | 3.11 | 3.11 | 3.11 | 3.36 | 3.90 | 3.90 | 3.90 | 3.90 | 3.90 | 3.91 | 3.91 | 3.93 | 3.93 | 3.99 | 3.99 | 3.99 | 4.20 | 4.20 | 4.20 | 4.25 | 4.25 | 4.25 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 | 4.54 | 4.54 | 4.54 | 4.50 | 4.50 | 4.50 | 4.92 | 4.92 | 4.92 | 4.95 | 4.95 | 4.95 | 5.15 | 5.15 | 5.15 | 5.33 | 5.33 | 5.33 | 5.04 | 5.04 | 5.04 | 5.13 | 5.13 | 5.13 | 5.00 | 5.00 | 5.00 | 5.14 | 5.14 | 5.14 | 5.74 | 5.74 | 5.74 | 5.85 | 5.85 | 5.85 | 5.06 | 5.06 | 5.06 | 5.47 | 5.47 | 5.47 | 6.04 | 6.04 | 6.04 | 5.85 | 5.85 | 5.85 | 5.94 | 5.94 | 5.94 | 5.73 | 5.73 | 5.73 | 5.62 | 5.62 | 5.62 | 5.38 | 5.38 | 5.38 | 5.40 | 5.40 | 5.40 | 5.26 | 5.26 | 5.26 | 4.98 | 4.98 | 4.98 | 5.19 | 5.19 | 5.19 | 5.73 | 5.73 | 5.73 | 5.57 | 5.57 | 5.57 | 5.56 | 5.56 | 5.56 | 6.03 | 6.03 | 6.03 | 5.68 | 5.68 | 5.68 | 5.82 | 5.82 | 5.82 | 5.77 | 5.77 | 5.77 | 0.05 | 0.05 | 0.05 | 0.27 | 0.27 | 0.27 | 0.46 | 0.46 | 0.46 | 0.31 | 0.31 | 0.31 | 4.85 | 4.85 | 4.85 | 4.59 | 4.59 | 4.59 | 4.57 | 4.57 | 4.57 | 4.69 | 4.69 | 4.69 | 5.34 | 5.34 | 5.34 | 5.15 | 5.15 | 5.15 | 5.53 | 5.53 | 5.53 | 5.65 | 5.65 | 5.65 | 5.54 | 5.54 | 5.54 | 6.20 | 6.20 | 6.20 | 6.22 | 6.22 | 6.22 | 5.92 | 5.92 | 5.92 | 4.85 | 4.85 | 4.85 | 4.85 | 4.85 | 4.85 |
EBIT Margin | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.82 | 2.82 | 2.57 | 2.57 | 2.57 | 2.57 | 2.80 | 3.38 | 3.38 | 3.38 | 3.38 | 3.38 | 3.39 | 3.39 | 3.29 | 3.29 | 3.33 | 3.33 | 3.33 | 3.59 | 3.59 | 3.59 | 3.58 | 3.58 | 3.58 | 3.76 | 3.76 | 3.76 | 3.73 | 3.73 | 3.73 | 3.77 | 3.77 | 3.77 | 3.76 | 3.76 | 3.76 | 4.07 | 4.07 | 4.07 | 4.07 | 4.07 | 4.07 | 4.18 | 4.18 | 4.18 | 4.37 | 4.37 | 4.37 | 4.05 | 4.05 | 4.05 | 4.15 | 4.15 | 4.15 | 4.16 | 4.16 | 4.16 | 4.21 | 4.21 | 4.21 | 4.78 | 4.78 | 4.78 | 4.86 | 4.86 | 4.86 | 4.02 | 4.02 | 4.02 | 4.40 | 4.40 | 4.40 | 4.90 | 4.90 | 4.90 | 4.66 | 4.66 | 4.66 | 4.65 | 4.65 | 4.65 | 4.42 | 4.42 | 4.42 | 4.28 | 4.28 | 4.28 | 4.02 | 4.02 | 4.02 | 4.14 | 4.14 | 4.14 | 3.81 | 3.81 | 3.81 | 3.63 | 3.63 | 3.63 | 3.81 | 3.81 | 3.81 | 4.05 | 4.05 | 4.05 | 3.98 | 3.98 | 3.98 | 3.97 | 3.97 | 3.97 | 4.44 | 4.44 | 4.44 | 4.16 | 4.16 | 4.16 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 | -1.42 | -1.42 | -1.42 | -1.13 | -1.13 | -1.13 | -0.85 | -0.85 | -0.85 | -0.96 | -0.96 | -0.96 | 3.50 | 3.50 | 3.50 | 3.37 | 3.37 | 3.37 | 3.38 | 3.38 | 3.38 | 3.55 | 3.55 | 3.55 | 4.35 | 4.35 | 4.35 | 4.18 | 4.18 | 4.18 | 4.52 | 4.52 | 4.52 | 4.64 | 4.64 | 4.64 | 4.45 | 4.45 | 4.45 | 5.02 | 5.02 | 5.02 | 5.12 | 5.12 | 5.12 | 4.82 | 4.82 | 4.82 | 3.81 | 3.81 | 3.81 | 3.81 | 3.81 | 3.81 |
Earnings from Cont. Ops Margin | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.79 | 1.79 | 1.59 | 1.59 | 1.59 | 1.59 | 1.80 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.23 | 2.23 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.19 | 2.19 | 2.19 | 2.30 | 2.30 | 2.30 | 2.36 | 2.36 | 2.36 | 2.32 | 2.32 | 2.32 | 2.50 | 2.50 | 2.50 | 2.49 | 2.49 | 2.49 | 2.38 | 2.38 | 2.38 | 2.34 | 2.34 | 2.34 | 2.26 | 2.26 | 2.26 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.37 | 2.37 | 2.37 | 2.43 | 2.43 | 2.43 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.62 | 2.62 | 2.62 | 2.71 | 2.71 | 2.71 | 2.74 | 2.74 | 2.74 | 2.75 | 2.75 | 2.75 | 2.72 | 2.72 | 2.72 | 2.70 | 2.70 | 2.70 | 2.75 | 2.75 | 2.75 | 2.72 | 2.72 | 2.72 | 2.39 | 2.39 | 2.39 | 2.50 | 2.50 | 2.50 | 2.40 | 2.40 | 2.40 | 2.28 | 2.28 | 2.28 | 2.42 | 2.42 | 2.42 | 2.08 | 2.08 | 2.08 | 2.01 | 2.01 | 2.01 | 1.83 | 1.83 | 1.83 | 1.77 | 1.77 | 1.77 | 1.55 | 1.55 | 1.55 | 1.52 | 1.52 | 1.52 | -4.24 | -4.24 | -4.24 | -4.16 | -4.16 | -4.16 | -4.57 | -4.57 | -4.57 | -4.68 | -4.68 | -4.68 | 0.39 | 0.39 | 0.39 | 0.42 | 0.42 | 0.42 | 1.37 | 1.37 | 1.37 | 1.61 | 1.61 | 1.61 | 2.27 | 2.27 | 2.27 | 2.38 | 2.38 | 2.38 | 2.63 | 2.63 | 2.63 | 2.69 | 2.69 | 2.69 | 2.39 | 2.39 | 2.39 | 2.88 | 2.88 | 2.88 | 3.24 | 3.24 | 3.24 | 3.13 | 3.13 | 3.13 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 |
Net Income Margin | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.36 | 1.36 | 1.25 | 1.25 | 1.25 | 1.25 | 1.37 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.82 | 1.82 | 1.77 | 1.77 | 1.73 | 1.73 | 1.73 | 1.63 | 1.63 | 1.63 | 1.73 | 1.73 | 1.73 | 1.70 | 1.70 | 1.70 | 1.67 | 1.67 | 1.67 | 1.95 | 1.95 | 1.95 | 1.96 | 1.96 | 1.96 | 1.92 | 1.92 | 1.92 | 1.96 | 1.96 | 1.96 | 1.89 | 1.89 | 1.89 | 1.95 | 1.95 | 1.95 | 1.93 | 1.93 | 1.93 | 1.95 | 1.95 | 1.95 | 1.97 | 1.97 | 1.97 | 2.05 | 2.05 | 2.05 | 2.18 | 2.18 | 2.18 | 2.20 | 2.20 | 2.20 | 2.29 | 2.29 | 2.29 | 2.34 | 2.34 | 2.34 | 2.46 | 2.46 | 2.46 | 2.48 | 2.48 | 2.48 | 2.43 | 2.43 | 2.43 | 2.51 | 2.51 | 2.51 | 2.47 | 2.47 | 2.47 | 2.45 | 2.45 | 2.45 | 2.35 | 2.35 | 2.35 | 2.37 | 2.37 | 2.37 | 2.28 | 2.28 | 2.28 | 2.21 | 2.21 | 2.21 | 2.14 | 2.14 | 2.14 | 1.88 | 1.88 | 1.88 | 1.84 | 1.84 | 1.84 | 1.60 | 1.60 | 1.60 | 1.59 | 1.59 | 1.59 | 1.52 | 1.52 | 1.52 | 1.47 | 1.47 | 1.47 | -2.70 | -2.70 | -2.70 | -2.57 | -2.57 | -2.57 | -3.08 | -3.08 | -3.08 | -3.14 | -3.14 | -3.14 | 1.03 | 1.03 | 1.03 | 0.91 | 0.91 | 0.91 | 1.69 | 1.69 | 1.69 | 1.84 | 1.84 | 1.84 | 2.11 | 2.11 | 2.11 | 2.26 | 2.26 | 2.26 | 2.51 | 2.51 | 2.51 | 2.57 | 2.57 | 2.57 | 2.14 | 2.14 | 2.14 | 2.52 | 2.52 | 2.52 | 2.76 | 2.76 | 2.76 | 2.67 | 2.67 | 2.67 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
Levered Free Cash Flow Margin | -0.68 | -0.68 | -0.68 | -0.68 | -0.68 | 9.68 | 9.68 | 2.04 | 2.04 | 2.04 | 2.04 | 3.25 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 2.12 | 2.12 | 2.00 | 2.00 | 2.99 | 2.99 | 2.99 | 1.67 | 1.67 | 1.67 | 3.10 | 3.10 | 3.10 | 0.18 | 0.18 | 0.18 | 1.56 | 1.56 | 1.56 | 1.31 | 1.31 | 1.31 | 0.28 | 0.28 | 0.28 | 4.00 | 4.00 | 4.00 | 4.08 | 4.08 | 4.08 | 8.18 | 8.18 | 8.18 | 7.34 | 7.34 | 7.34 | 4.36 | 4.36 | 4.36 | 3.92 | 3.92 | 3.92 | 1.20 | 1.20 | 1.20 | 1.63 | 1.63 | 1.63 | 1.31 | 1.31 | 1.31 | 0.23 | 0.23 | 0.23 | 5.34 | 5.34 | 5.34 | 5.67 | 5.67 | 5.67 | 6.88 | 6.88 | 6.88 | 5.52 | 5.52 | 5.52 | 1.64 | 1.64 | 1.64 | 1.86 | 1.86 | 1.86 | 0.32 | 0.32 | 0.32 | 5.71 | 5.71 | 5.71 | -2.60 | -2.60 | -2.60 | -2.73 | -2.73 | -2.73 | -3.87 | -3.87 | -3.87 | -3.82 | -3.82 | -3.82 | -6.16 | -6.16 | -6.16 | -13.15 | -13.15 | -13.15 | 0.42 | 0.42 | 0.42 | 0.93 | 0.93 | 0.93 | -0.41 | -0.41 | -0.41 | -1.24 | -1.24 | -1.24 | 3.50 | 3.50 | 3.50 | 0.55 | 0.55 | 0.55 | -1.14 | -1.14 | -1.14 | 6.99 | 6.99 | 6.99 | -7.80 | -7.80 | -7.80 | -3.45 | -3.45 | -3.45 | -5.78 | -5.78 | -5.78 | -2.59 | -2.59 | -2.59 | -7.83 | -7.83 | -7.83 | -8.14 | -8.14 | -8.14 | -8.20 | -8.20 | -8.20 | -13.04 | -13.04 | -13.04 | -14.45 | -14.45 | -14.45 | - | - | - | - | - | - | - | - | - | -13.62 | -13.62 | -13.62 | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | -0.36 | -0.36 | -0.36 | -0.36 | -0.36 | 9.95 | 9.95 | 2.32 | 2.32 | 2.32 | 2.32 | 3.51 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.43 | 2.43 | 2.25 | 2.25 | 3.27 | 3.27 | 3.27 | 1.83 | 1.83 | 1.83 | 3.28 | 3.28 | 3.28 | 0.41 | 0.41 | 0.41 | 1.83 | 1.83 | 1.83 | 1.63 | 1.63 | 1.63 | 0.55 | 0.55 | 0.55 | 4.37 | 4.37 | 4.37 | 4.48 | 4.48 | 4.48 | 8.74 | 8.74 | 8.74 | 7.99 | 7.99 | 7.99 | 5.05 | 5.05 | 5.05 | 4.69 | 4.69 | 4.69 | 2.14 | 2.14 | 2.14 | 2.56 | 2.56 | 2.56 | 2.15 | 2.15 | 2.15 | 1.07 | 1.07 | 1.07 | 6.01 | 6.01 | 6.01 | 6.34 | 6.34 | 6.34 | 7.75 | 7.75 | 7.75 | 6.33 | 6.33 | 6.33 | 2.79 | 2.79 | 2.79 | 2.94 | 2.94 | 2.94 | 1.31 | 1.31 | 1.31 | 6.71 | 6.71 | 6.71 | -1.52 | -1.52 | -1.52 | -1.71 | -1.71 | -1.71 | -2.75 | -2.75 | -2.75 | -2.68 | -2.68 | -2.68 | -5.03 | -5.03 | -5.03 | -11.86 | -11.86 | -11.86 | 1.78 | 1.78 | 1.78 | 2.21 | 2.21 | 2.21 | 1.03 | 1.03 | 1.03 | 0.36 | 0.36 | 0.36 | 5.05 | 5.05 | 5.05 | 2.38 | 2.38 | 2.38 | 0.42 | 0.42 | 0.42 | 8.51 | 8.51 | 8.51 | -6.24 | -6.24 | -6.24 | -2.17 | -2.17 | -2.17 | -4.38 | -4.38 | -4.38 | -1.32 | -1.32 | -1.32 | -6.65 | -6.65 | -6.65 | -7.18 | -7.18 | -7.18 | -7.24 | -7.24 | -7.24 | -12.13 | -12.13 | -12.13 | -13.56 | -13.56 | -13.56 | - | - | - | - | - | - | - | - | - | -12.63 | -12.63 | -12.63 | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 632026.75 | - | - | HKD$ 696592.80 | - | - | HKD$ 688691.97 | - | - | HKD$ 682771.30 | - | - | HKD$ 714094.33 | - | - | HKD$ 687139.95 | - | - | HKD$ 666855.88 | - | - | HKD$ 638391.41 | - | - | HKD$ 590414.02 | - | - | HKD$ 580334.43 | - | - | HKD$ 564613.35 | - | - | HKD$ 539188.99 | - | - | HKD$ 518785.23 | - | - | HKD$ 506854.10 | - | - | HKD$ 454354.48 | - | - | HKD$ 430982.06 | - | - | HKD$ 407727.66 | - | - | HKD$ 387972.46 | - | - | HKD$ 375122.47 | - | - | HKD$ 364762.31 | - | - | HKD$ 362371.54 | - | - | HKD$ 347314.39 | - | - | HKD$ 320390.61 | - | - | HKD$ 311871.09 | - | - | HKD$ 295569.23 | - | - | HKD$ 289781.43 | - | - | HKD$ 274690.98 | - | - | HKD$ 262823.60 | - | - | HKD$ 246751.24 | - | - | HKD$ 242162.36 | - | - | HKD$ 238224.92 | - | - | HKD$ 236495.67 | - | - | HKD$ 229652.42 | - | - | HKD$ 228847.39 | - | - | HKD$ 231066.45 | - | - | HKD$ 234089.75 | - | - | HKD$ 237306.97 | - | - | HKD$ 236206.33 | - | - | HKD$ 232432.89 | - | - | HKD$ 226267.98 | - | - | HKD$ 223727.18 | - | - | HKD$ 216446.85 | - | - | HKD$ 218327.08 | - | - | HKD$ 218783.53 | - | - | HKD$ 221093.70 | - | - | HKD$ 236854.27 | - | - | HKD$ 238178.31 | - | - | HKD$ 240606.96 | - | - | HKD$ 248866.76 | - | - | HKD$ 249920.10 | - | - | HKD$ 247935.64 | - | - | HKD$ 251023.30 | - | - | HKD$ 241185.37 | - | - | HKD$ 229577.93 | - | - | HKD$ 222745.08 | - | - | HKD$ 195302.43 | - | - | HKD$ 193426.03 | - | - | HKD$ 183052.63 | - | - | HKD$ 178562.93 | - | - | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 4.84 % | 4.84 % | 4.84 % | 4.84 % | 4.84 % | 12.53 % | 12.53 % | 5.78 % | 5.78 % | 5.78 % | 5.78 % | 6.91 % | 8.79 % | 8.79 % | 8.79 % | 8.79 % | 8.79 % | 8.61 % | 8.61 % | 8.17 % | 8.17 % |