Tsingtao Brewery Company Limited - SEHK:168
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 | 10.51 | 10.40 | 12.93 | 10.98 | 10.50 | 59.65 | - | 12.48 | 13.35 | 14.62 | 15.53 | 48.36 | - | - | - | - | - | 19.32 | 20.34 | 25.01 | 26.00 | 24.07 | 31.87 | 50.72 | 15.56 | 14.53 | 15.09 | 13.75 | 9.87 | 22.86 | 24.11 | - | - | - | - | 17.84 | - | - | - | - | - | 18.07 | - | 29.67 | 45.03 | 42.55 | 34.79 | 26.10 | 28.32 | 33.44 | 37.36 | 33.58 | 27.57 | 31.70 | 37.32 | 89.61 | 75.62 | 63.00 | 51.62 | 18.51 | 21.86 | 25.20 | 29.40 | 27.81 | 25.33 | 16.16 | 18.45 | 27.37 | 30.74 | 29.35 | 31.84 | 16.65 | 12.13 | 12.21 | 10.56 | 9.46 | 9.10 | 20.28 | - | 14.25 | 14.66 | 18.61 | 13.89 | 38.30 | 31.74 | 33.13 | 30.61 | 21.87 | 24.30 | 11.46 | 12.56 | 17.07 | 17.88 | 17.40 | 16.69 | 15.76 | 18.13 | 16.26 | 14.63 | 15.66 | 16.07 | 60.23 | - | 93.69 | 90.08 | 94.38 | 96.71 | 30.58 | - | - | - | - | - | 97.80 | 108.05 | 37.52 | 46.57 | 49.68 | 45.99 | - | - | - | - | - | - | 75.81 | 79.32 | - | - | - | - | 35.78 | 20.57 | 20.78 | 24.68 | 23.44 | 23.13 | 29.75 | - | 61.04 | 56.51 | 56.43 | 54.18 | - | 55.64 | 50.93 | 52.00 | 47.72 | 47.77 | 58.04 | 56.85 | - | - | - | - | - | 115.72 | 111.24 | 116.57 | 117.84 | 111.79 | 44.62 | 48.38 | 34.39 | 30.50 | 30.87 | 28.73 | 20.07 | 19.15 | 19.07 | 21.31 | 21.79 | 21.84 | 23.63 | 21.32 | 16.78 | 16.32 | 16.67 | 17.45 | 17.71 | 17.57 | 17.88 | 19.64 | 18.25 | 15.44 | 13.13 | 12.04 | 44.95 | 42.14 | 37.75 | 36.44 | 33.61 | 29.70 | 29.81 | 32.51 | 30.45 | 26.61 | - | - | - | - | - | - | - | - | - | - | - | - | 114.26 | 97.96 | - | - | - | - | - | - | - | - | - | - | 43.92 | 39.11 | - | - | - | - | 8.18 | 7.96 | 7.60 | 6.53 | 6.24 | 6.10 | 6.59 | 6.96 | - | - | - | - | 8.61 | - | - | - | - | - | 12.69 | 11.55 | - | - | - | - | 18.17 | 17.97 | 17.91 | 17.02 | 16.62 | 17.80 | 15.43 | 15.26 | 13.37 | 12.64 | 13.10 | 12.71 | 21.37 | 20.35 | 20.73 | 18.64 | 19.31 | 19.31 | 19.15 | 19.48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 15.41 | 15.30 | 17.84 | 15.88 | 15.40 | 85.76 | - | 17.93 | 18.80 | 20.07 | 20.98 | 66.28 | - | - | - | - | - | 27.23 | 28.25 | 31.46 | 32.46 | 30.52 | 38.34 | 62.16 | 19.14 | 18.10 | 18.66 | 17.33 | 13.44 | 30.13 | 31.39 | - | - | - | - | 23.94 | - | - | - | - | - | 24.43 | - | 37.46 | 52.90 | 50.42 | 42.61 | 32.41 | 36.04 | 41.19 | 45.12 | 41.33 | 35.29 | 40.45 | 46.11 | 107.76 | 93.61 | 80.86 | 69.35 | 26.21 | 31.53 | 34.88 | 39.10 | 37.50 | 35.01 | 22.52 | 24.82 | 36.92 | 40.31 | 38.92 | 41.42 | 22.12 | 17.57 | 17.65 | 16.00 | 14.90 | 14.54 | 29.62 | - | 18.81 | 19.21 | 23.17 | 18.45 | 47.43 | 40.42 | 41.82 | 39.28 | 30.49 | 32.93 | 16.52 | 17.62 | 21.67 | 22.48 | 22.00 | 21.29 | 19.59 | 23.64 | 21.76 | 20.12 | 21.16 | 21.57 | 84.30 | - | 127.12 | 123.45 | 127.82 | 130.21 | 39.38 | - | - | - | - | - | 134.25 | 144.72 | 45.64 | 54.86 | 58.03 | 54.27 | - | - | - | - | - | - | 98.28 | 102.04 | - | - | - | - | 42.52 | 25.11 | 25.33 | 29.34 | 28.06 | 27.75 | 35.67 | - | 73.31 | 68.42 | 68.33 | 65.90 | - | 69.64 | 64.55 | 65.70 | 61.07 | 61.11 | 75.24 | 73.91 | - | - | - | - | - | 144.04 | 139.11 | 144.98 | 146.37 | 139.72 | 53.68 | 57.67 | 40.28 | 36.26 | 36.64 | 34.44 | 24.07 | 23.10 | 23.02 | 25.31 | 25.80 | 25.86 | 27.35 | 24.97 | 19.11 | 18.63 | 18.99 | 19.80 | 19.63 | 19.49 | 19.81 | 21.63 | 20.19 | 17.29 | 14.62 | 13.50 | 51.69 | 48.56 | 43.67 | 42.21 | 37.46 | 33.28 | 33.39 | 36.28 | 34.08 | 29.95 | - | - | - | - | - | - | - | - | - | - | - | - | 124.04 | 106.71 | - | - | - | - | - | - | - | - | - | - | 51.10 | 45.76 | - | - | - | - | 8.48 | 8.25 | 7.88 | 6.78 | 6.49 | 6.34 | 6.85 | 7.23 | - | - | - | - | 8.57 | - | - | - | - | - | 11.64 | 10.43 | - | - | - | - | 16.71 | 16.47 | 16.40 | 15.38 | 14.91 | 16.28 | 13.53 | 13.34 | 11.29 | 10.46 | 10.98 | 10.54 | 19.39 | 18.11 | 18.59 | 15.98 | 16.81 | 16.81 | 16.61 | 17.03 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 19.31 | 18.93 | 22.50 | 19.29 | 19.86 | 25.21 | 17.78 | 20.11 | 20.97 | 22.24 | 22.84 | 21.78 | 21.53 | 19.09 | 22.45 | 22.11 | 25.41 | 25.83 | 26.34 | 29.37 | 29.92 | 28.32 | 35.17 | 39.49 | 43.45 | 42.35 | 43.28 | 40.92 | 30.88 | 36.76 | 37.77 | 41.55 | 44.23 | 36.75 | 34.94 | 34.55 | 46.05 | 43.01 | 44.85 | 38.62 | 41.57 | 33.01 | 35.34 | 36.60 | 49.91 | 50.59 | 42.09 | 48.06 | 58.74 | 69.08 | 74.94 | 69.49 | 59.11 | 55.63 | 62.29 | 90.07 | 75.06 | 70.03 | 61.55 | 38.65 | 44.27 | 47.33 | 57.22 | 52.90 | 49.79 | 43.69 | 48.91 | 49.10 | 52.98 | 50.75 | 53.25 | 41.08 | 43.29 | 44.78 | 41.08 | 41.40 | 40.23 | 42.29 | 40.65 | 48.57 | 49.90 | 57.54 | 47.24 | 47.56 | 63.55 | 64.44 | 59.56 | 46.85 | 48.26 | 34.93 | 37.91 | 41.67 | 42.98 | 44.16 | 43.53 | 44.83 | 30.11 | 26.23 | 24.71 | 25.81 | 26.15 | 28.15 | 24.12 | 24.62 | 24.17 | 25.16 | 26.46 | 26.40 | 33.88 | 33.22 | 42.32 | 41.90 | 44.79 | 28.60 | 32.15 | 33.84 | 38.51 | 40.68 | 40.39 | 40.12 | 38.10 | 40.43 | 40.85 | 42.29 | 44.51 | 39.99 | 42.55 | 46.70 | 44.53 | 44.82 | 41.48 | 40.75 | 44.09 | 43.04 | 49.53 | 49.19 | 47.99 | 43.39 | 44.82 | 51.39 | 48.13 | 46.88 | 45.14 | 36.09 | 45.14 | 41.66 | 42.54 | 40.54 | 38.96 | 35.70 | 34.69 | 38.06 | 36.84 | 40.69 | 39.40 | 35.69 | 35.55 | 35.55 | 36.48 | 35.29 | 33.89 | 35.57 | 37.92 | 45.25 | 41.09 | 41.59 | 37.71 | 35.71 | 37.75 | 37.81 | 42.98 | 44.46 | 43.77 | 47.21 | 43.20 | 42.30 | 42.25 | 42.13 | 44.49 | 45.34 | 42.96 | 44.93 | 49.93 | 45.40 | 37.04 | 40.51 | 36.92 | 44.39 | 40.59 | 35.81 | 33.33 | 33.65 | 28.52 | 29.80 | 32.41 | 33.41 | 27.12 | 25.67 | 33.10 | 30.22 | 28.39 | 35.44 | 39.69 | 47.59 | 47.80 | 55.66 | 54.22 | 54.84 | 56.80 | 59.70 | 57.38 | 48.49 | 50.45 | 50.99 | 36.86 | 39.20 | 39.74 | 44.40 | 39.15 | 29.00 | 32.28 | 33.66 | 29.82 | 34.10 | 33.14 | 34.86 | 34.10 | 47.21 | 44.59 | 43.93 | 35.85 | 35.41 | 33.44 | 36.50 | 37.59 | 40.12 | 39.65 | 38.93 | 40.60 | 39.05 | 31.24 | 32.36 | 29.20 | 28.64 | 26.96 | 27.68 | 25.37 | 29.47 | 29.25 | 31.59 | 26.07 | 45.58 | 50.06 | 48.48 | 47.95 | 45.84 | 53.22 | 36.09 | 34.51 | 31.06 | 28.77 | 27.75 | 25.97 | 38.98 | 35.38 | 37.84 | 29.71 | 29.14 | 28.76 | 26.49 | 25.92 | 39.18 | 32.22 | 33.25 | 28.36 | 23.92 | 22.36 | 21.84 | 20.80 | 24.70 | 21.84 | 21.58 | 23.40 | 25.73 | 30.99 | 31.58 | 26.02 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM EPS | 13.79 | 13.53 | 16.07 | 13.78 | 14.19 | 17.20 | 12.79 | 14.23 | 14.84 | 15.74 | 16.17 | 15.59 | 14.66 | 12.99 | 15.28 | 15.05 | 17.30 | 18.86 | 19.23 | 20.63 | 21.01 | 19.89 | 24.70 | 27.79 | 25.02 | 24.39 | 24.93 | 23.57 | 17.78 | 24.03 | 24.69 | 25.86 | 27.53 | 22.88 | 21.75 | 21.84 | 29.71 | 27.75 | 28.94 | 24.91 | 26.82 | 24.94 | 26.05 | 26.05 | 35.53 | 36.01 | 29.96 | 35.66 | 33.59 | 39.50 | 42.85 | 39.73 | 33.80 | 37.39 | 41.87 | 53.84 | 44.86 | 41.86 | 36.79 | 25.79 | 26.14 | 27.94 | 33.78 | 31.23 | 29.40 | 32.09 | 35.93 | 34.08 | 36.77 | 35.22 | 36.96 | 30.87 | 26.45 | 27.37 | 25.10 | 25.30 | 24.59 | 29.60 | 30.01 | 33.53 | 34.45 | 39.73 | 32.61 | 36.52 | 46.14 | 46.78 | 43.24 | 34.01 | 35.03 | 31.25 | 33.92 | 36.83 | 37.99 | 39.03 | 38.48 | 41.52 | 22.94 | 19.99 | 18.83 | 19.67 | 19.92 | 22.08 | 19.01 | 17.82 | 17.49 | 18.21 | 19.16 | 19.46 | 20.01 | 19.62 | 24.99 | 24.75 | 26.45 | 20.54 | 23.08 | 23.20 | 26.40 | 27.89 | 27.69 | 28.21 | 26.35 | 27.96 | 28.25 | 29.25 | 30.78 | 30.23 | 32.17 | 33.21 | 31.67 | 31.88 | 29.50 | 30.33 | 27.76 | 27.10 | 31.19 | 30.97 | 30.21 | 29.42 | 28.64 | 35.70 | 33.44 | 32.57 | 31.36 | 30.58 | 30.30 | 27.96 | 28.55 | 27.21 | 26.15 | 27.00 | 26.24 | 27.80 | 26.91 | 29.72 | 28.78 | 26.48 | 27.46 | 27.46 | 28.18 | 27.26 | 26.18 | 28.56 | 30.44 | 34.49 | 31.32 | 31.71 | 28.75 | 27.97 | 27.28 | 27.32 | 31.06 | 32.13 | 31.63 | 36.07 | 33.01 | 32.07 | 32.02 | 31.94 | 33.72 | 35.88 | 34.00 | 35.56 | 39.51 | 35.93 | 29.31 | 35.26 | 32.13 | 40.34 | 36.89 | 32.54 | 30.29 | 27.88 | 23.64 | 24.70 | 26.86 | 27.69 | 22.47 | 24.37 | 31.43 | 30.81 | 28.95 | 36.14 | 40.48 | 41.68 | 41.86 | 48.75 | 47.48 | 48.02 | 49.74 | 61.66 | 59.26 | 52.77 | 54.91 | 55.49 | 40.12 | 44.97 | 45.58 | 50.92 | 44.90 | 33.26 | 37.03 | 41.25 | 36.54 | 40.88 | 39.74 | 41.79 | 40.88 | 44.81 | 42.32 | 41.70 | 34.02 | 33.61 | 31.74 | 34.65 | 35.68 | 40.79 | 40.31 | 39.59 | 41.27 | 39.45 | 33.69 | 34.89 | 31.48 | 30.88 | 29.08 | 33.44 | 30.66 | 30.33 | 30.11 | 32.51 | 26.84 | 41.12 | 45.16 | 43.73 | 43.26 | 41.36 | 48.01 | 32.56 | 31.14 | 28.04 | 25.97 | 25.05 | 23.44 | 35.87 | 32.56 | 34.83 | 27.34 | 26.82 | 26.47 | 24.38 | 23.86 | 39.20 | 32.23 | 33.26 | 28.37 | 21.84 | 20.42 | 19.94 | 18.99 | 22.55 | 19.94 | 19.71 | 21.37 | 22.07 | 26.59 | 27.09 | 22.32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/BV | 2.02 | 1.98 | 2.35 | 2.01 | 2.07 | 2.72 | 2.02 | 2.16 | 2.26 | 2.39 | 2.46 | 2.43 | 2.27 | 2.02 | 2.37 | 2.33 | 2.68 | 3.05 | 3.11 | 3.09 | 3.15 | 2.98 | 3.70 | 4.06 | 3.68 | 3.58 | 3.66 | 3.46 | 2.61 | 3.54 | 3.64 | 3.50 | 3.73 | 3.10 | 2.95 | 3.01 | 3.62 | 3.38 | 3.52 | 3.03 | 3.26 | 3.12 | 3.26 | 3.25 | 4.43 | 4.49 | 3.74 | 3.84 | 3.57 | 4.20 | 4.56 | 4.23 | 3.59 | 3.86 | 4.32 | 4.36 | 3.63 | 3.39 | 2.98 | 2.49 | 2.51 | 2.68 | 3.24 | 2.99 | 2.82 | 2.96 | 3.32 | 2.84 | 3.06 | 2.93 | 3.08 | 2.44 | 2.12 | 2.19 | 2.01 | 2.02 | 1.97 | 2.35 | 2.38 | 2.54 | 2.61 | 3.01 | 2.47 | 2.69 | 2.79 | 2.83 | 2.62 | 2.06 | 2.12 | 2.06 | 2.24 | 2.37 | 2.45 | 2.51 | 2.48 | 2.65 | 2.42 | 2.11 | 1.99 | 2.07 | 2.10 | 2.06 | 1.77 | 1.81 | 1.78 | 1.85 | 1.95 | 2.03 | 1.88 | 1.85 | 2.35 | 2.33 | 2.49 | 2.29 | 2.58 | 2.81 | 3.19 | 3.37 | 3.35 | 3.65 | 3.36 | 3.57 | 3.61 | 3.73 | 3.93 | 4.05 | 4.31 | 4.71 | 4.49 | 4.52 | 4.18 | 4.27 | 4.37 | 4.27 | 4.91 | 4.88 | 4.76 | 4.69 | 4.57 | 4.95 | 4.64 | 4.52 | 4.35 | 4.31 | 4.28 | 3.95 | 4.04 | 3.85 | 3.70 | 4.03 | 3.91 | 4.32 | 4.18 | 4.61 | 4.47 | 4.14 | 4.21 | 4.21 | 4.32 | 4.18 | 4.01 | 4.68 | 4.99 | 5.63 | 5.11 | 5.18 | 4.69 | 4.43 | 4.41 | 4.42 | 5.02 | 5.20 | 5.12 | 6.02 | 5.51 | 5.14 | 5.13 | 5.12 | 5.41 | 6.60 | 6.26 | 6.54 | 7.27 | 6.61 | 5.39 | 5.26 | 4.79 | 4.89 | 4.48 | 3.95 | 3.67 | 3.19 | 2.70 | 2.82 | 3.07 | 3.16 | 2.57 | 2.74 | 3.53 | 3.59 | 3.38 | 4.21 | 4.72 | 5.16 | 5.18 | 6.03 | 5.88 | 5.94 | 6.16 | 6.79 | 6.53 | 4.45 | 4.63 | 4.68 | 3.38 | 3.53 | 3.58 | 4.00 | 3.53 | 2.61 | 2.91 | 2.86 | 2.54 | 2.45 | 2.38 | 2.50 | 2.45 | 3.12 | 2.94 | 2.90 | 2.37 | 2.34 | 2.21 | 2.41 | 2.48 | 2.00 | 1.98 | 1.94 | 2.02 | 1.94 | 2.61 | 2.71 | 2.44 | 2.39 | 2.25 | 2.52 | 2.31 | 2.19 | 2.17 | 2.34 | 1.93 | 2.97 | 3.26 | 3.16 | 3.12 | 2.98 | 3.46 | 2.35 | 2.25 | 2.18 | 2.01 | 1.94 | 1.82 | 1.77 | 1.61 | 1.72 | 1.35 | 1.32 | 1.31 | 1.20 | 1.18 | 1.36 | 1.12 | 1.15 | 0.98 | 0.80 | 0.75 | 0.73 | 0.70 | 0.83 | 0.73 | 0.72 | 0.78 | 0.94 | 1.13 | 1.15 | 0.95 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/Tangible BV | 2.32 | 2.28 | 2.71 | 2.32 | 2.39 | 3.15 | 2.35 | 2.50 | 2.61 | 2.77 | 2.84 | 2.82 | 2.63 | 2.33 | 2.74 | 2.70 | 3.10 | 3.56 | 3.63 | 3.60 | 3.67 | 3.47 | 4.31 | 4.78 | 4.30 | 4.19 | 4.28 | 4.05 | 3.06 | 4.18 | 4.29 | 4.15 | 4.42 | 3.67 | 3.49 | 3.60 | 4.31 | 4.02 | 4.19 | 3.61 | 3.89 | 3.76 | 3.93 | 3.94 | 5.37 | 5.44 | 4.53 | 4.71 | 4.33 | 5.09 | 5.52 | 5.12 | 4.36 | 4.75 | 5.32 | 5.42 | 4.52 | 4.21 | 3.70 | 3.12 | 3.09 | 3.31 | 4.00 | 3.69 | 3.48 | 3.71 | 4.15 | 3.57 | 3.85 | 3.69 | 3.87 | 3.12 | 2.68 | 2.77 | 2.54 | 2.56 | 2.49 | 3.02 | 3.06 | 3.28 | 3.38 | 3.89 | 3.19 | 3.53 | 3.64 | 3.69 | 3.41 | 2.68 | 2.76 | 2.74 | 2.97 | 3.16 | 3.26 | 3.35 | 3.31 | 3.60 | 3.24 | 2.82 | 2.66 | 2.77 | 2.81 | 2.66 | 2.29 | 2.36 | 2.32 | 2.41 | 2.54 | 2.68 | 2.49 | 2.44 | 3.11 | 3.08 | 3.30 | 3.09 | 3.47 | 3.77 | 4.29 | 4.53 | 4.50 | 4.97 | 4.42 | 4.69 | 4.74 | 4.91 | 5.16 | 5.43 | 5.78 | 6.33 | 6.04 | 6.08 | 5.62 | 5.75 | 5.83 | 5.69 | 6.54 | 6.50 | 6.34 | 6.40 | 6.23 | 6.85 | 6.42 | 6.25 | 6.02 | 6.08 | 6.01 | 5.55 | 5.66 | 5.40 | 5.19 | 5.69 | 5.53 | 6.14 | 5.94 | 6.56 | 6.35 | 6.01 | 6.03 | 6.03 | 6.19 | 5.99 | 5.75 | 6.83 | 7.28 | 6.57 | 5.97 | 6.04 | 5.48 | 5.21 | 5.10 | 5.10 | 5.80 | 6.00 | 5.91 | 7.03 | 6.43 | 6.00 | 5.99 | 5.98 | 6.31 | 7.99 | 7.57 | 7.92 | 8.80 | 8.00 | 6.53 | 6.42 | 5.85 | 5.87 | 5.37 | 4.73 | 4.41 | 3.81 | 3.23 | 3.38 | 3.67 | 3.79 | 3.07 | 3.33 | 4.30 | 4.31 | 4.05 | 5.05 | 5.66 | 6.08 | 6.11 | 7.12 | 6.93 | 7.01 | 7.26 | 8.14 | 7.82 | 4.64 | 4.83 | 4.88 | 3.53 | 4.24 | 4.30 | 4.80 | 4.23 | 3.13 | 3.49 | 3.44 | 3.04 | 2.92 | 2.84 | 2.99 | 2.92 | 4.05 | 3.82 | 3.76 | 3.07 | 3.03 | 2.87 | 3.13 | 3.22 | 2.43 | 2.40 | 2.35 | 2.46 | 2.35 | 3.33 | 3.45 | 3.11 | 3.05 | 2.88 | 3.14 | 2.88 | 2.71 | 2.69 | 2.90 | 2.40 | 3.85 | 4.22 | 4.09 | 4.05 | 3.87 | 4.49 | 3.05 | 2.91 | 2.86 | 2.65 | 2.56 | 2.40 | 2.31 | 2.10 | 2.24 | 1.76 | 1.73 | 1.70 | 1.57 | 1.54 | 1.77 | 1.45 | 1.50 | 1.28 | 0.92 | 0.86 | 0.84 | 0.80 | 0.95 | 0.84 | 0.83 | 0.90 | 1.05 | 1.26 | 1.29 | 1.06 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM Total Revenue | 1.64 | 1.63 | 2.02 | 1.72 | 1.64 | 2.05 | 1.37 | 1.65 | 1.76 | 1.93 | 2.05 | 1.95 | 1.97 | 1.66 | 1.91 | 1.88 | 2.17 | 2.07 | 2.18 | 2.53 | 2.63 | 2.44 | 3.23 | 3.47 | 3.18 | 2.97 | 3.09 | 2.81 | 2.02 | 2.75 | 2.90 | 2.90 | 3.12 | 2.64 | 2.46 | 2.23 | 3.06 | 2.91 | 3.13 | 2.93 | 3.13 | 2.22 | 2.60 | 2.40 | 3.64 | 3.44 | 2.81 | 2.85 | 2.75 | 3.24 | 3.62 | 3.26 | 2.67 | 2.70 | 3.18 | 3.23 | 2.72 | 2.27 | 1.86 | 1.38 | 1.36 | 1.57 | 1.83 | 1.73 | 1.58 | 1.54 | 1.76 | 1.54 | 1.73 | 1.65 | 1.79 | 1.48 | 1.22 | 1.22 | 1.06 | 0.95 | 0.91 | 1.14 | 1.14 | 1.44 | 1.49 | 1.89 | 1.41 | 1.60 | 1.55 | 1.62 | 1.50 | 1.07 | 1.19 | 1.02 | 1.12 | 1.30 | 1.37 | 1.33 | 1.28 | 1.36 | 1.24 | 1.11 | 1.00 | 1.07 | 1.10 | 1.08 | 0.96 | 0.97 | 0.93 | 0.98 | 1.00 | 1.03 | 0.88 | 0.89 | 1.18 | 1.15 | 1.26 | 1.05 | 1.16 | 1.38 | 1.71 | 1.83 | 1.69 | 1.75 | 1.47 | 1.55 | 1.58 | 1.56 | 1.60 | 1.55 | 1.62 | 1.92 | 1.80 | 1.87 | 1.73 | 1.70 | 1.75 | 1.77 | 2.10 | 1.99 | 1.96 | 1.91 | 1.80 | 2.03 | 1.88 | 1.88 | 1.80 | 1.83 | 1.69 | 1.55 | 1.58 | 1.45 | 1.45 | 1.60 | 1.57 | 1.89 | 1.91 | 2.00 | 1.89 | 1.77 | 1.80 | 1.73 | 1.81 | 1.83 | 1.74 | 1.88 | 2.03 | 2.28 | 2.02 | 2.04 | 1.90 | 1.84 | 1.87 | 1.86 | 2.08 | 2.13 | 2.14 | 2.52 | 2.27 | 2.23 | 2.17 | 2.22 | 2.32 | 2.44 | 2.42 | 2.46 | 2.71 | 2.51 | 2.13 | 1.93 | 1.77 | 2.00 | 1.88 | 1.68 | 1.62 | 1.42 | 1.26 | 1.26 | 1.38 | 1.29 | 1.13 | 1.25 | 1.57 | 1.78 | 1.57 | 1.95 | 2.17 | 2.42 | 2.87 | 3.11 | 3.21 | 2.91 | 3.16 | 3.60 | 3.08 | 2.55 | 2.38 | 2.35 | 1.73 | 1.74 | 1.78 | 1.86 | 1.54 | 1.14 | 1.20 | 1.24 | 1.11 | 1.21 | 1.26 | 1.31 | 1.13 | 1.56 | 1.51 | 1.45 | 1.24 | 1.19 | 1.16 | 1.26 | 1.33 | 1.00 | 0.99 | 0.97 | 1.00 | 1.14 | 1.27 | 1.28 | 1.25 | 1.22 | 1.25 | 1.34 | 1.22 | 1.32 | 1.28 | 1.34 | 1.32 | 1.59 | 1.57 | 1.56 | 1.49 | 1.45 | 1.55 | 1.35 | 1.33 | 1.43 | 1.36 | 1.41 | 1.36 | 1.57 | 1.50 | 1.52 | 1.37 | 1.42 | 1.42 | 1.41 | 1.43 | 1.75 | 1.67 | 1.57 | 1.57 | 1.62 | 1.58 | 1.56 | 1.61 | 1.69 | 1.59 | 1.67 | 1.74 | 2.02 | 2.22 | 2.27 | 2.11 | 3.31 | 3.10 | 3.37 | 3.31 | 3.36 | 3.14 | 3.13 | 3.40 | 3.40 | 3.01 | 2.87 | 2.89 | - | - | - |
Market Cap/LTM Total Revenue | 2.40 | 2.38 | 2.78 | 2.48 | 2.40 | 2.91 | 2.18 | 2.36 | 2.48 | 2.64 | 2.76 | 2.66 | 2.60 | 2.28 | 2.54 | 2.51 | 2.80 | 2.91 | 3.02 | 3.18 | 3.28 | 3.08 | 3.87 | 4.23 | 3.91 | 3.70 | 3.81 | 3.54 | 2.74 | 3.61 | 3.77 | 3.50 | 3.72 | 3.24 | 3.05 | 2.97 | 3.62 | 3.46 | 3.68 | 3.49 | 3.69 | 2.98 | 3.16 | 3.01 | 4.25 | 4.05 | 3.43 | 3.53 | 3.48 | 3.98 | 4.36 | 3.99 | 3.41 | 3.43 | 3.91 | 3.84 | 3.33 | 2.88 | 2.47 | 1.94 | 1.95 | 2.16 | 2.42 | 2.32 | 2.17 | 2.14 | 2.36 | 2.06 | 2.25 | 2.17 | 2.31 | 1.96 | 1.76 | 1.76 | 1.60 | 1.49 | 1.45 | 1.65 | 1.66 | 1.90 | 1.94 | 2.34 | 1.87 | 1.97 | 1.96 | 2.03 | 1.91 | 1.48 | 1.60 | 1.47 | 1.57 | 1.65 | 1.71 | 1.67 | 1.62 | 1.69 | 1.61 | 1.48 | 1.37 | 1.44 | 1.47 | 1.48 | 1.33 | 1.29 | 1.25 | 1.30 | 1.32 | 1.31 | 1.20 | 1.21 | 1.50 | 1.47 | 1.58 | 1.41 | 1.51 | 1.65 | 1.98 | 2.09 | 1.96 | 1.96 | 1.77 | 1.85 | 1.88 | 1.86 | 1.91 | 1.87 | 1.94 | 2.14 | 2.03 | 2.09 | 1.95 | 1.94 | 2.08 | 2.09 | 2.42 | 2.32 | 2.29 | 2.21 | 2.12 | 2.26 | 2.11 | 2.10 | 2.03 | 2.01 | 1.95 | 1.81 | 1.84 | 1.71 | 1.71 | 1.87 | 1.84 | 2.09 | 2.12 | 2.20 | 2.10 | 1.94 | 2.04 | 1.97 | 2.05 | 2.07 | 1.98 | 2.13 | 2.28 | 2.58 | 2.33 | 2.35 | 2.21 | 2.14 | 2.21 | 2.20 | 2.42 | 2.47 | 2.47 | 2.84 | 2.59 | 2.48 | 2.42 | 2.46 | 2.57 | 2.62 | 2.60 | 2.64 | 2.89 | 2.69 | 2.31 | 2.10 | 1.94 | 2.07 | 1.94 | 1.75 | 1.69 | 1.48 | 1.31 | 1.32 | 1.43 | 1.34 | 1.18 | 1.28 | 1.60 | 1.79 | 1.58 | 1.96 | 2.18 | 2.45 | 2.90 | 3.14 | 3.24 | 2.94 | 3.19 | 3.67 | 3.16 | 2.61 | 2.44 | 2.41 | 1.80 | 1.80 | 1.84 | 1.92 | 1.60 | 1.19 | 1.26 | 1.30 | 1.16 | 1.18 | 1.23 | 1.28 | 1.10 | 1.57 | 1.53 | 1.46 | 1.26 | 1.20 | 1.18 | 1.27 | 1.34 | 0.96 | 0.96 | 0.94 | 0.97 | 1.11 | 1.07 | 1.08 | 1.05 | 1.02 | 1.05 | 1.16 | 1.04 | 1.08 | 1.04 | 1.10 | 1.08 | 1.26 | 1.24 | 1.24 | 1.16 | 1.13 | 1.23 | 1.02 | 1.01 | 1.06 | 0.98 | 1.03 | 0.99 | 1.14 | 1.06 | 1.09 | 0.94 | 0.99 | 0.99 | 0.98 | 1.00 | 1.19 | 1.12 | 1.01 | 1.01 | 1.09 | 1.05 | 1.03 | 1.08 | 1.16 | 1.06 | 1.14 | 1.21 | 1.35 | 1.55 | 1.60 | 1.44 | 2.68 | 2.47 | 2.74 | 2.68 | 2.73 | 2.50 | 2.50 | 2.77 | 2.77 | 2.38 | 2.23 | 2.26 | - | - | - |
TEV/LTM EBITDA | 9.38 | 9.28 | 11.53 | 9.80 | 9.37 | 12.10 | 7.77 | 9.93 | 10.62 | 11.62 | 12.35 | 12.17 | 12.81 | 10.76 | 12.42 | 12.24 | 14.12 | 12.86 | 13.54 | 16.90 | 17.58 | 16.27 | 21.54 | 23.61 | 25.12 | 23.45 | 24.35 | 22.20 | 15.92 | 19.55 | 20.62 | 22.27 | 23.95 | 20.28 | 18.88 | 16.95 | 24.66 | 23.45 | 25.22 | 23.67 | 25.25 | 16.31 | 19.64 | 18.79 | 28.51 | 26.95 | 22.03 | 23.28 | 27.84 | 32.87 | 36.72 | 33.01 | 27.10 | 25.50 | 30.02 | 39.73 | 33.53 | 27.94 | 22.89 | 14.52 | 14.97 | 17.25 | 20.13 | 19.04 | 17.34 | 15.24 | 17.40 | 16.85 | 18.92 | 18.07 | 19.60 | 15.80 | 13.88 | 13.97 | 12.09 | 10.83 | 10.42 | 12.55 | 12.16 | 16.24 | 16.70 | 21.20 | 15.83 | 17.35 | 14.56 | 15.20 | 14.05 | 10.04 | 11.15 | 10.60 | 11.62 | 13.97 | 14.63 | 14.24 | 13.66 | 15.12 | 15.23 | 13.66 | 12.29 | 13.16 | 13.50 | 14.04 | 12.65 | 12.67 | 12.19 | 12.77 | 13.08 | 14.00 | 10.41 | 10.54 | 14.02 | 13.62 | 14.97 | 11.00 | 12.15 | 13.77 | 17.09 | 18.23 | 16.88 | 17.95 | 14.73 | 15.54 | 15.83 | 15.63 | 16.12 | 16.12 | 16.87 | 20.57 | 19.39 | 20.04 | 18.54 | 17.48 | 16.42 | 16.58 | 19.70 | 18.71 | 18.46 | 17.91 | 17.21 | 18.53 | 17.16 | 17.13 | 16.45 | 17.83 | 15.51 | 14.20 | 14.49 | 13.30 | 13.31 | 13.67 | 13.39 | 15.58 | 15.78 | 16.50 | 15.63 | 14.56 | 14.52 | 13.95 | 14.62 | 14.78 | 14.02 | 14.53 | 15.75 | 17.67 | 15.68 | 15.86 | 14.76 | 14.28 | 14.53 | 14.46 | 16.16 | 16.53 | 16.57 | 19.34 | 17.45 | 17.59 | 17.10 | 17.47 | 18.29 | 18.21 | 18.06 | 18.38 | 20.20 | 18.76 | 15.88 | 16.60 | 15.22 | 17.98 | 16.86 | 15.10 | 14.58 | - | - | - | - | - | - | 11.72 | 14.71 | - | - | - | - | 19.69 | 23.31 | 25.30 | 26.11 | 23.67 | 25.66 | 29.60 | 25.38 | 22.39 | 20.93 | 20.63 | 15.24 | 14.74 | 15.04 | 15.72 | 13.03 | 9.63 | 10.15 | 10.63 | 9.47 | 9.82 | 10.23 | 10.61 | 9.16 | 10.92 | 10.63 | 10.15 | 8.72 | 8.33 | 8.14 | 8.81 | 9.30 | 7.94 | 7.90 | 7.73 | 7.98 | 8.10 | 9.36 | 9.41 | 9.18 | 9.01 | 9.23 | 9.43 | 8.59 | 9.78 | 9.49 | 9.95 | 9.78 | 12.49 | 12.35 | 12.30 | 11.70 | 11.42 | 12.23 | 10.60 | 10.49 | 10.56 | 9.98 | 10.34 | 10.04 | 10.79 | 10.28 | 10.47 | 9.42 | 9.75 | 9.75 | 9.67 | 9.84 | 12.78 | 12.23 | 11.49 | 11.48 | 13.41 | 13.07 | 12.89 | 13.32 | 13.95 | 13.16 | 13.80 | 14.40 | 16.86 | 18.57 | 18.99 | 17.59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | 11.68 | 11.55 | 14.36 | 12.20 | 11.66 | 15.14 | 9.53 | 12.33 | 13.19 | 14.44 | 15.34 | 15.15 | 15.83 | 13.30 | 15.36 | 15.13 | 17.45 | 15.87 | 16.70 | 21.19 | 22.03 | 20.39 | 27.00 | 30.18 | 33.52 | 31.29 | 32.50 | 29.62 | 21.25 | 25.64 | 27.04 | 30.35 | 32.64 | 27.64 | 25.72 | 23.21 | 35.09 | 33.36 | 35.88 | 33.67 | 35.93 | 22.09 | 26.79 | 26.28 | 39.89 | 37.70 | 30.82 | 34.47 | 45.42 | 53.63 | 59.92 | 53.86 | 44.22 | 40.51 | 47.70 | 79.68 | 67.24 | 56.03 | 45.90 | 24.52 | 25.70 | 29.62 | 34.56 | 32.69 | 29.77 | 24.65 | 28.15 | 29.81 | 33.48 | 31.98 | 34.69 | 28.30 | 26.86 | 27.04 | 23.39 | 20.96 | 20.16 | 23.31 | 22.09 | 31.10 | 31.97 | 40.60 | 30.30 | 32.47 | 26.52 | 27.68 | 25.57 | 18.27 | 20.30 | 20.00 | 21.92 | 26.89 | 28.17 | 27.41 | 26.29 | 29.17 | 27.81 | 24.94 | 22.44 | 24.03 | 24.66 | 27.40 | 24.03 | 23.35 | 22.45 | 23.52 | 24.10 | 26.38 | 17.67 | 17.89 | 23.81 | 23.13 | 25.41 | 17.06 | 18.85 | 20.34 | 25.25 | 26.93 | 24.93 | 26.66 | 21.23 | 22.40 | 22.82 | 22.53 | 23.23 | 23.13 | 24.20 | 30.47 | 28.72 | 29.68 | 27.46 | 25.69 | 24.01 | 24.25 | 28.80 | 27.36 | 26.99 | 25.68 | 24.35 | 26.54 | 24.57 | 24.53 | 23.55 | 24.18 | 21.64 | 19.81 | 20.23 | 18.56 | 18.58 | 18.94 | 18.55 | 20.92 | 21.20 | 22.16 | 20.99 | 19.33 | 18.15 | 17.44 | 18.28 | 18.48 | 17.53 | 18.35 | 19.90 | 22.28 | 19.76 | 20.00 | 18.61 | 18.24 | 18.45 | 18.37 | 20.53 | 20.99 | 21.05 | 24.98 | 22.53 | 22.94 | 22.30 | 22.78 | 23.85 | 23.96 | 23.76 | 24.18 | 26.58 | 24.69 | 20.89 | 22.83 | 20.94 | 25.97 | 24.35 | 21.81 | 21.06 | 20.82 | 18.40 | 18.47 | 20.14 | 18.87 | 16.48 | 17.76 | 22.29 | 23.24 | 20.48 | 25.44 | 28.33 | 29.59 | 35.03 | 38.03 | 39.25 | 35.58 | 38.57 | 46.50 | 39.87 | 37.62 | 35.17 | 34.68 | 25.61 | 27.02 | 27.57 | 28.81 | 23.88 | 17.64 | 18.60 | 19.23 | 17.13 | 18.12 | 18.87 | 19.58 | 16.90 | 21.57 | 20.98 | 20.03 | 17.21 | 16.44 | 16.07 | 17.38 | 18.36 | 16.10 | 16.02 | 15.67 | 16.18 | 16.46 | 18.28 | 18.36 | 17.92 | 17.59 | 18.02 | 17.77 | 16.17 | 20.20 | 19.60 | 20.55 | 20.21 | 26.71 | 26.41 | 26.32 | 25.02 | 24.43 | 26.16 | 22.67 | 22.43 | 21.48 | 20.31 | 21.05 | 20.42 | 29.90 | 28.47 | 29.00 | 26.09 | 27.02 | 27.02 | 26.80 | 27.26 | 49.01 | 46.92 | 44.05 | 44.03 | 33.37 | 32.53 | 32.07 | 33.14 | 34.73 | 32.74 | 34.34 | 35.84 | 40.65 | 44.78 | 45.78 | 42.40 | 41.56 | 38.94 | 42.25 | 41.54 | 42.10 | 39.34 | 39.26 | 42.68 | 42.69 | 37.80 | 35.94 | 36.23 | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 40.13 | 40.13 | 40.13 | 40.13 | 40.13 | 39.80 | 39.80 | 39.01 | 39.01 | 39.01 | 39.01 | 38.37 | 38.18 | 38.18 | 38.18 | 37.38 | 37.38 | 37.38 | 36.79 | 36.79 | 36.79 | 36.58 | 36.58 | 36.58 | 36.58 | 36.58 | 36.58 | 36.57 | 36.57 | 36.57 | 36.29 | 36.29 | 36.29 | 36.41 | 36.41 | 36.41 | 32.10 | 32.10 | 32.10 | 33.33 | 33.33 | 33.33 | 35.01 | 35.01 | 35.01 | 35.09 | 35.09 | 35.09 | 40.39 | 40.39 | 40.39 | 39.73 | 39.73 | 39.73 | 38.87 | 38.87 | 38.87 | 38.82 | 38.82 | 38.82 | 38.48 | 38.48 | 38.48 | 38.10 | 38.10 | 38.10 | 37.76 | 37.76 | 37.76 | 37.56 | 37.56 | 37.56 | 37.62 | 37.62 | 37.62 | 38.94 | 38.94 | 38.94 | 39.94 | 39.94 | 39.94 | 40.43 | 40.43 | 40.43 | 41.04 | 41.04 | 41.04 | 42.05 | 42.05 | 42.05 | 41.40 | 41.40 | 41.40 | 41.44 | 41.44 | 41.44 | 41.30 | 41.30 | 41.30 | 38.73 | 38.73 | 38.73 | 38.11 | 38.11 | 38.11 | 37.72 | 37.72 | 37.72 | 37.48 | 37.48 | 37.48 | 37.58 | 37.58 | 37.58 | 38.17 | 38.17 | 38.17 | 38.38 | 38.38 | 38.38 | 38.72 | 38.72 | 38.72 | 39.23 | 39.23 | 39.23 | 39.68 | 39.68 | 39.68 | 39.89 | 39.89 | 39.89 | 40.23 | 40.23 | 40.23 | 40.77 | 40.77 | 40.77 | 40.61 | 40.61 | 40.61 | 40.14 | 40.14 | 40.14 | 40.38 | 40.38 | 40.38 | 40.52 | 40.52 | 40.52 | 40.89 | 40.89 | 40.89 | 41.93 | 41.93 | 41.93 | 42.54 | 42.54 | 42.54 | 42.89 | 42.89 | 42.89 | 43.45 | 43.45 | 43.45 | 43.39 | 43.39 | 43.39 | 43.40 | 43.40 | 43.40 | 43.75 | 43.75 | 43.75 | 43.57 | 43.57 | 43.57 | 42.80 | 42.80 | 42.80 | 42.45 | 42.45 | 42.45 | 41.33 | 41.33 | 41.33 | 40.19 | 40.19 | 40.19 | 40.19 | 40.19 | 40.57 | 40.74 | 40.74 | 40.74 | 40.74 | 40.74 | 41.35 | 41.61 | 41.61 | 41.61 | 41.61 | 41.61 | 41.45 | 42.14 | 42.14 | 42.14 | 42.14 | 42.14 | 41.67 | 41.84 | 41.84 | 41.84 | 41.84 | 41.84 | 40.39 | 41.35 | 41.35 | 41.35 | 41.35 | 41.35 | 40.82 | 40.98 | 40.98 | 40.98 | 40.98 | 40.98 | 40.68 | 40.84 | 40.84 | 40.84 | 44.33 | 44.33 | 44.33 | 30.70 | 30.70 | 30.70 | 30.70 | 30.70 | 41.68 | 42.28 | 42.28 | 42.28 | 42.28 | 42.28 | 31.47 | 42.54 | 42.54 | 42.54 | 42.54 | 42.54 | 35.56 | 42.51 | 42.51 | 42.51 | 41.50 | 41.50 | 41.50 | 41.21 | 41.21 | 41.21 | 41.50 | 41.50 | 41.50 | 41.40 | 41.40 | 41.40 | 41.29 | 41.29 | 41.29 | 40.82 | 40.82 | 40.82 | 40.27 | 40.27 | 40.27 | 40.18 | 40.18 | 40.18 | 40.08 | 40.08 | 40.08 | 40.21 | 40.21 | 40.21 | 40.38 | 40.38 | 40.38 | 40.08 | 40.08 | 40.08 | 40.08 | 40.08 | 40.08 | 40.06 | 40.06 | 40.06 | 40.03 | 40.03 | 40.03 | 40.03 | 40.03 |
SG&A Margin | 18.83 | 18.83 | 18.83 | 18.83 | 18.83 | 18.34 | 18.34 | 17.99 | 17.99 | 17.99 | 17.99 | 18.15 | 17.08 | 17.08 | 17.08 | 16.89 | 16.89 | 16.89 | 17.10 | 17.10 | 17.10 | 17.46 | 17.46 | 17.46 | 18.20 | 18.20 | 18.20 | 18.27 | 18.27 | 18.27 | 18.63 | 18.63 | 18.63 | 18.99 | 18.99 | 18.99 | 14.29 | 14.29 | 14.29 | 15.49 | 15.49 | 15.49 | 17.57 | 17.57 | 17.57 | 18.75 | 18.75 | 18.75 | 24.58 | 24.58 | 24.58 | 24.90 | 24.90 | 24.90 | 26.12 | 26.12 | 26.12 | 24.89 | 24.89 | 24.89 | 23.62 | 23.62 | 23.62 | 23.41 | 23.41 | 23.41 | 23.52 | 23.52 | 23.52 | 23.49 | 23.49 | 23.49 | 23.64 | 23.64 | 23.64 | 25.21 | 25.21 | 25.21 | 26.21 | 26.21 | 26.21 | 26.58 | 26.58 | 26.58 | 25.76 | 25.76 | 25.76 | 27.63 | 27.63 | 27.63 | 27.44 | 27.44 | 27.44 | 28.01 | 28.01 | 28.01 | 28.28 | 28.28 | 28.28 | 26.72 | 26.72 | 26.72 | 26.02 | 26.02 | 26.02 | 25.87 | 25.87 | 25.87 | 25.09 | 25.09 | 25.09 | 24.03 | 24.03 | 24.03 | 23.90 | 23.90 | 23.90 | 24.34 | 24.34 | 24.34 | 24.36 | 24.36 | 24.36 | 24.90 | 24.90 | 24.90 | 25.77 | 25.77 | 25.77 | 25.43 | 25.43 | 25.43 | 25.05 | 25.05 | 25.05 | 25.40 | 25.40 | 25.40 | 24.42 | 24.42 | 24.42 | 24.05 | 24.05 | 24.05 | 23.53 | 23.53 | 23.53 | 22.88 | 22.88 | 22.88 | 22.61 | 22.61 | 22.61 | 23.55 | 23.55 | 23.55 | 23.39 | 23.39 | 23.39 | 23.53 | 23.53 | 23.53 | 24.38 | 24.38 | 24.38 | 24.42 | 24.42 | 24.42 | 24.32 | 24.32 | 24.32 | 24.36 | 24.36 | 24.36 | 24.70 | 24.70 | 24.70 | 24.18 | 24.18 | 24.18 | 23.56 | 23.56 | 23.56 | 24.06 | 24.06 | 24.06 | 23.64 | 23.64 | 23.64 | 23.64 | 23.64 | 24.18 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 25.07 | 24.43 | 24.43 | 24.43 | 24.43 | 24.43 | 24.21 | 24.33 | 24.33 | 24.33 | 24.33 | 24.33 | 24.23 | 25.33 | 25.33 |