pww.comJiangsu Expressway Company Limited - SEHK:177

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

-

-

-

-

-

-

-

18.96

18.88

18.20

17.58

37.83

25.63

24.78

23.44

23.31

22.71

44.72

43.31

85.09

86.33

86.36

85.32

89.45

19.31

19.78

19.15

18.74

17.59

51.55

54.31

25.36

26.48

26.42

26.01

32.90

-

52.36

51.32

50.23

50.28

40.54

40.35

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

47.69

51.92

52.13

50.54

49.70

28.27

27.95

42.67

43.84

43.54

42.88

100.37

118.98

120.86

117.77

114.51

112.53

-

-

-

-

-

-

-

-

-

-

-

-

15.09

15.38

19.77

19.77

19.26

19.57

12.98

11.82

11.49

11.25

11.75

12.03

25.94

26.46

14.97

14.26

14.47

14.14

13.66

18.59

18.61

20.61

19.97

20.46

11.53

11.46

17.71

20.95

19.63

20.10

18.80

23.02

22.96

23.22

21.25

20.66

36.65

43.22

18.49

16.99

17.49

16.72

-

27.27

27.42

27.42

28.57

28.17

19.31

20.81

15.64

16.01

18.05

16.30

-

11.60

11.52

11.32

10.53

10.32

8.85

8.68

12.78

14.04

14.43

14.51

20.76

11.53

10.92

10.58

10.32

10.16

9.89

10.17

10.79

10.43

12.35

12.44

14.62

30.09

29.72

30.64

30.26

33.88

50.63

48.20

44.53

41.21

45.82

46.10

54.21

23.51

22.16

22.41

22.77

20.49

14.67

14.07

23.62

22.76

21.69

21.63

40.41

40.86

40.12

40.58

40.51

40.53

58.70

60.01

31.59

31.17

33.99

38.77

34.75

43.45

43.49

48.71

43.65

45.58

49.07

46.70

-

-

-

-

-

26.10

25.11

22.52

22.11

-

33.19

-

-

-

-

-

47.69

47.69

47.53

46.23

45.02

-

-

-

-

-

-

-

-

-

-

-

-

-

16.42

16.27

-

-

-

-

-

-

-

-

-

-

29.29

33.80

-

-

-

36.43

34.85

-

-

-

-

-

38.40

37.07

36.37

53.10

53.33

58.19

-

-

-

-

-

-

-

-

116.50

120.74

114.36

110.71

46.60

42.79

41.22

10.95

11.14

11.88

10.95

12.62

116.73

107.29

89.26

78.96

-

-

-

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

14.11

14.02

13.22

12.50

31.61

16.67

15.79

14.38

14.24

13.61

44.04

41.74

171.60

176.32

176.40

172.47

222.52

12.25

12.80

12.05

11.56

10.19

56.68

62.41

17.70

19.13

19.06

18.53

24.43

-

40.26

38.90

37.47

37.54

30.25

30.02

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

43.00

48.35

48.62

46.61

45.54

23.91

23.55

39.10

40.54

40.18

39.36

134.63

193.66

197.76

191.03

183.92

179.61

-

-

-

-

-

-

-

-

-

-

-

-

13.26

13.57

17.66

17.66

17.10

17.44

11.30

9.96

9.61

9.35

9.89

10.19

23.89

24.52

13.08

12.29

12.52

12.15

13.34

14.02

14.03

16.15

15.47

15.99

8.88

8.80

17.09

20.58

19.16

19.67

18.15

22.33

22.26

22.55

20.34

19.68

38.14

46.84

17.70

16.06

16.61

15.76

-

26.27

26.44

26.44

27.76

27.30

18.91

20.48

14.83

15.23

17.48

15.55

-

10.42

10.35

10.13

9.28

9.05

7.67

7.50

11.87

13.25

13.66

13.76

20.14

10.45

9.80

9.44

9.16

8.99

8.58

8.88

9.78

9.40

11.45

11.55

13.49

29.99

29.55

30.65

30.19

34.55

57.65

54.31

49.35

44.90

51.09

51.47

63.18

22.64

21.08

21.37

21.79

19.15

13.33

12.66

23.80

22.75

21.43

21.36

51.06

52.57

51.34

52.09

51.99

52.01

99.96

102.88

35.03

34.46

38.32

44.90

38.41

50.02

50.08

57.18

50.29

52.91

56.35

53.22

-

-

-

-

-

23.78

22.63

19.59

19.11

-

29.50

-

-

-

-

-

41.61

41.62

41.42

39.91

38.49

-

-

-

-

-

-

-

-

-

-

-

-

-

15.52

15.37

-

-

-

-

-

-

-

-

-

-

29.63

34.17

-

-

-

36.89

35.30

-

-

-

-

-

38.87

37.53

36.81

54.60

54.84

59.79

-

-

-

-

-

-

-

-

133.25

138.10

130.81

126.63

50.78

46.67

44.97

12.29

12.49

13.29

12.29

14.09

250.88

229.97

190.06

167.25

-

-

-

P/LTM Normalized EPS

11.37

11.36

11.32

10.41

10.33

10.72

10.48

10.46

11.73

11.45

10.84

11.10

11.06

10.25

9.64

9.66

9.78

9.75

9.76

9.96

10.09

10.57

11.11

11.18

12.61

12.99

11.98

11.83

9.30

10.05

11.48

9.76

11.25

11.55

11.07

10.81

10.15

10.49

10.31

9.78

9.50

9.54

9.76

12.51

13.25

14.15

13.80

21.30

19.56

19.54

18.82

18.93

16.82

18.65

18.55

14.97

16.36

16.45

16.66

11.60

12.48

13.37

14.79

14.46

14.43

13.66

14.26

13.62

14.31

14.06

14.36

14.69

13.72

14.40

13.85

13.34

13.34

12.61

12.46

12.35

12.10

15.33

13.98

15.57

17.30

17.13

16.90

15.20

16.99

17.83

17.89

18.30

17.78

18.26

18.52

18.91

18.73

17.80

17.93

18.91

19.32

20.70

21.05

20.95

20.61

20.34

19.54

20.91

16.57

16.84

18.96

18.20

19.07

17.65

16.38

18.22

19.18

20.35

20.12

20.06

17.89

18.01

17.31

16.43

16.19

15.50

17.19

17.69

17.17

17.43

16.35

16.14

19.10

18.95

18.43

19.88

18.87

18.17

17.01

16.79

16.66

19.68

17.70

16.26

15.99

16.31

16.29

14.13

13.62

13.51

13.43

14.91

14.99

15.30

15.84

15.40

16.55

15.70

14.52

13.71

13.77

12.07

13.21

15.35

14.71

16.62

16.84

18.39

18.54

18.43

19.57

18.58

20.67

18.82

17.57

18.75

17.58

17.61

18.18

19.75

21.66

20.88

20.79

20.64

21.03

20.92

20.13

23.72

19.88

18.83

19.32

18.36

17.21

18.53

18.90

18.70

17.51

17.69

18.55

21.13

20.37

18.93

23.27

22.58

26.27

25.36

29.90

27.86

31.30

38.84

31.54

33.68

33.59

31.89

28.45

29.72

32.67

31.60

27.45

26.38

25.74

30.26

30.41

41.70

40.55

41.70

42.86

35.15

35.50

36.56

30.76

31.11

28.99

35.70

31.26

25.04

24.59

21.86

22.53

18.05

19.82

18.01

17.75

18.27

17.10

15.29

14.27

15.58

18.41

17.79

17.30

28.08

25.31

23.45

25.46

22.53

24.07

20.98

19.71

20.37

18.78

17.98

17.60

17.43

17.94

18.29

16.18

14.78

14.42

15.07

14.14

13.85

18.04

17.62

17.62

18.00

17.90

17.22

16.55

16.26

16.45

13.93

14.71

15.85

18.84

17.60

16.68

15.74

15.85

14.02

13.26

13.48

14.34

13.26

15.20

15.41

14.13

11.68

10.27

10.36

11.50

13.40

P/LTM EPS

8.72

8.71

8.68

7.98

7.92

7.88

7.70

7.79

8.73

8.52

8.07

8.30

8.12

7.53

7.08

7.09

7.18

7.53

7.54

7.65

7.74

8.12

8.52

8.76

9.94

10.25

9.45

9.33

7.33

7.80

8.91

7.29

8.41

8.63

8.27

8.05

8.13

7.78

7.65

7.25

7.04

7.10

7.26

9.68

10.25

10.95

10.68

16.66

15.68

15.67

15.09

15.18

13.49

14.90

14.82

12.21

13.34

13.41

13.59

9.28

9.66

10.35

11.45

11.19

11.17

10.58

11.05

10.37

10.90

10.70

10.94

11.22

11.02

11.57

11.12

10.71

10.71

10.22

10.10

10.31

10.10

12.79

11.67

12.98

13.74

13.61

13.43

12.07

13.50

14.20

14.24

14.67

14.25

14.64

14.85

15.05

17.89

17.00

17.12

18.07

18.45

19.78

20.11

17.51

17.22

17.00

16.33

17.58

11.82

12.01

13.52

12.98

13.60

12.75

11.83

14.69

15.47

16.41

16.23

16.31

14.55

14.64

14.07

13.36

13.16

12.65

13.64

14.08

13.67

13.87

13.01

12.84

15.36

15.24

14.82

15.98

15.17

14.56

13.98

13.91

13.81

16.31

14.67

13.49

13.03

13.30

13.28

11.52

11.11

11.10

11.03

12.26

12.33

12.58

13.02

12.64

13.70

13.00

12.02

11.35

11.40

9.92

10.86

12.50

11.98

13.53

13.71

15.00

15.12

15.03

15.96

15.15

16.86

15.39

14.37

15.38

14.42

14.44

14.91

16.18

17.61

16.97

16.90

16.78

17.09

16.94

16.30

19.43

16.28

15.43

15.83

15.04

14.48

15.60

15.90

15.74

14.73

15.33

16.08

18.75

18.07

16.80

20.64

20.64

24.13

23.29

27.46

25.58

28.75

35.89

29.14

31.14

31.06

29.49

26.30

27.36

28.06

27.14

23.58

22.66

22.08

25.64

25.78

33.89

32.95

33.89

34.83

36.26

36.63

37.71

31.73

32.09

29.74

40.92

35.83

27.04

26.55

23.60

23.43

19.23

19.46

17.68

17.43

17.94

16.79

14.25

13.30

15.07

17.80

17.21

16.74

26.11

23.53

21.81

23.67

20.95

22.38

19.43

18.26

18.99

17.51

16.77

16.43

16.28

15.35

15.65

13.85

12.64

12.34

12.79

12.00

11.76

13.51

13.19

13.19

12.21

12.15

11.69

11.23

11.03

11.16

9.45

9.98

11.61

13.80

12.90

12.22

12.54

12.62

11.16

10.56

10.73

11.42

10.56

12.11

10.90

9.99

8.25

7.26

7.19

7.98

9.30

P/BV

1.07

1.06

1.06

0.98

0.97

1.06

1.03

0.96

1.08

1.05

1.00

1.08

1.12

1.04

0.97

0.98

0.99

1.02

1.02

0.95

0.96

1.01

1.06

1.02

1.09

1.13

1.04

1.02

0.81

0.83

0.95

0.88

1.02

1.04

1.00

1.11

1.14

1.13

1.11

1.05

1.02

1.12

1.15

1.17

1.24

1.33

1.30

1.46

1.44

1.44

1.38

1.39

1.24

1.38

1.37

1.37

1.50

1.51

1.53

1.36

1.50

1.60

1.77

1.73

1.73

1.66

1.73

1.64

1.72

1.69

1.73

1.88

1.84

1.94

1.86

1.79

1.79

1.71

1.69

1.49

1.46

1.85

1.68

1.98

2.27

2.25

2.22

2.00

2.23

2.38

2.39

2.19

2.13

2.19

2.22

2.27

2.05

1.95

1.96

2.07

2.11

2.31

2.35

2.16

2.13

2.10

2.02

2.15

1.85

1.88

2.12

2.04

2.13

2.01

1.87

1.85

1.95

2.07

2.04

2.06

1.93

1.94

1.87

1.77

1.74

1.74

1.88

1.89

1.83

1.86

1.75

1.77

2.06

2.04

1.99

2.14

2.04

1.99

1.92

1.68

1.67

1.97

1.77

1.68

1.75

1.79

1.79

1.55

1.49

1.51

1.50

1.57

1.58

1.61

1.66

1.69

1.91

1.81

1.67

1.58

1.59

1.46

1.60

1.75

1.67

1.89

1.92

2.12

2.16

2.15

2.28

2.16

2.41

2.19

2.04

1.94

1.82

1.82

1.88

1.94

1.97

1.90

1.89

1.88

1.92

1.80

1.73

1.94

1.63

1.54

1.58

1.46

1.49

1.60

1.63

1.61

1.51

1.67

1.76

1.87

1.80

1.67

2.06

2.10

2.37

2.29

2.70

2.52

2.84

3.30

2.68

2.56

2.55

2.42

2.16

2.05

2.08

2.01

1.75

1.68

-

1.79

-

1.61

1.57

1.61

1.66

1.82

1.84

1.89

1.59

1.61

1.67

1.92

1.68

1.57

1.54

1.37

1.43

1.44

1.40

1.27

1.26

1.29

1.21

1.38

1.28

1.14

1.35

1.30

1.26

1.72

1.55

1.43

1.56

1.38

1.47

1.41

1.32

1.24

1.14

1.10

1.10

1.09

1.09

1.11

0.98

0.89

0.87

0.91

0.86

0.84

0.91

0.89

0.89

0.82

0.82

0.79

0.76

0.74

0.75

0.64

0.67

0.68

0.81

0.75

0.71

0.68

0.69

0.61

0.58

0.58

0.62

0.58

0.66

0.64

0.58

0.48

0.42

0.39

0.44

0.51

P/Tangible BV

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

6.77

7.16

7.65

7.47

5.94

4.09

4.08

3.93

3.95

3.51

4.66

4.64

4.19

4.58

4.61

4.67

4.05

4.92

5.27

5.83

5.70

5.69

6.28

6.56

5.75

6.04

5.93

6.07

8.38

8.89

9.33

8.97

8.64

8.64

7.63

7.54

6.22

6.10

7.72

7.04

13.09

20.80

20.60

20.33

18.28

20.43

42.97

43.12

25.52

24.80

25.47

25.83

56.89

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

6.12

6.44

6.84

6.76

7.69

8.23

8.28

7.96

7.55

7.44

8.98

9.68

8.14

7.90

8.02

7.52

8.97

12.55

12.45

12.11

13.06

12.40

16.81

16.15

11.29

11.20

13.23

11.90

15.35

95.62

97.57

97.45

84.52

81.47

-

-

67.58

67.95

69.36

71.80

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1.82

1.90

2.02

1.95

1.81

2.22

2.28

2.58

2.49

2.94

2.74

3.10

3.61

2.93

2.79

2.78

2.64

2.35

2.24

2.28

2.20

1.91

1.84

-

1.98

-

1.78

1.73

1.78

1.83

2.01

2.03

2.09

1.76

1.78

1.86

2.14

1.87

1.74

1.71

1.52

1.65

1.65

1.55

1.41

1.39

1.43

1.34

1.38

1.28

1.26

1.49

1.44

1.40

1.91

1.72

1.60

1.73

1.53

1.64

1.41

1.32

1.39

1.28

1.23

1.26

1.25

1.25

1.28

1.13

1.03

1.01

1.06

0.99

0.97

1.05

1.03

1.03

0.95

0.95

0.91

0.88

0.86

0.87

0.74

0.78

0.79

0.93

0.87

0.83

0.68

0.69

0.61

0.58

0.58

0.62

0.58

0.66

0.64

0.58

0.48

0.42

0.39

0.44

0.51

TEV/LTM Total Revenue

5.78

5.78

5.87

5.62

5.33

5.67

5.52

5.98

5.96

5.74

5.54

5.81

5.86

5.67

5.36

5.33

5.19

5.05

4.89

5.56

5.64

5.64

5.57

5.84

4.99

5.11

4.95

4.84

4.54

4.55

4.79

4.69

4.90

4.88

4.81

5.12

5.71

7.09

6.95

6.80

6.81

6.50

6.47

7.37

7.89

8.13

8.12

9.36

9.21

9.09

9.08

9.25

8.82

8.91

8.92

8.16

8.20

8.27

8.54

6.80

7.02

7.64

7.67

7.44

7.31

6.87

6.80

7.06

7.25

7.20

7.09

6.87

6.59

6.69

6.52

6.34

6.23

5.99

5.93

5.75

5.92

6.49

6.24

6.94

6.85

6.90

6.70

6.40

6.71

6.32

6.44

6.50

6.50

6.33

6.43

6.44

6.72

6.54

6.40

6.68

6.85

6.78

6.92

6.48

6.17

6.26

6.12

5.71

6.68

6.69

7.41

7.17

7.35

6.76

6.71

5.58

6.60

6.19

6.33

5.66

5.25

5.24

5.30

4.85

4.71

4.76

4.80

4.96

4.56

4.70

4.49

4.43

4.78

4.81

4.81

5.01

4.94

4.46

4.47

4.16

4.26

4.81

4.34

4.22

4.49

4.46

4.38

4.08

4.00

4.10

4.02

4.16

4.58

4.70

4.73

4.73

5.17

4.90

4.75

4.63

4.56

4.57

4.70

5.02

4.85

5.74

5.78

6.08

6.35

6.27

6.46

6.38

7.15

6.83

6.51

6.80

6.29

6.99

7.04

8.07

8.03

7.57

7.66

7.78

7.00

6.83

6.55

7.43

7.17

6.83

6.81

6.74

6.59

6.47

6.54

6.53

6.54

6.48

6.62

7.16

7.07

7.71

8.79

8.59

10.52

10.53

11.79

10.57

11.03

13.39

12.74

12.07

11.11

12.11

11.42

10.57

11.38

10.95

9.82

9.64

9.30

11.00

10.66

15.20

15.62

15.95

14.69

17.30

17.30

17.24

16.77

16.33

16.23

16.43

15.87

11.87

11.57

11.30

11.23

9.18

7.56

6.97

7.15

7.61

7.36

6.65

6.59

7.30

8.11

8.63

8.80

12.20

12.22

13.11

14.91

12.11

11.49

11.93

13.77

15.06

15.69

15.89

17.11

16.37

17.43

17.51

17.74

17.01

16.71

16.71

16.13

15.83

17.41

17.48

19.07

18.53

17.53

16.44

17.07

16.77

16.43

17.47

17.93

18.47

19.14

18.13

17.55

18.62

17.10

16.47

4.38

4.45

4.75

4.38

5.04

5.74

5.27

4.39

3.88

3.45

3.88

4.59

Market Cap/LTM Total Revenue

3.62

3.62

3.72

3.47

3.18

3.61

3.46

3.82

3.79

3.58

3.38

3.46

3.63

3.44

3.13

3.10

2.96

3.05

2.89

2.97

3.05

3.05

2.98

3.03

2.65

2.77

2.61

2.51

2.21

2.41

2.65

2.57

2.78

2.77

2.69

2.93

3.33

4.15

4.01

3.87

3.87

3.97

3.94

4.42

4.95

5.18

5.18

5.96

5.91

5.79

5.78

5.95

5.52

5.86

5.87

5.45

5.49

5.56

5.83

4.58

5.00

5.62

5.66

5.42

5.30

5.06

4.99

5.22

5.41

5.36

5.25

5.09

4.92

5.03

4.86

4.68

4.57

4.40

4.33

4.04

4.20

4.77

4.53

5.26

5.27

5.32

5.12

4.83

5.13

5.19

5.31

5.30

5.30

5.13

5.23

5.25

5.30

5.11

4.97

5.26

5.42

5.25

5.39

5.05

4.75

4.84

4.69

4.89

4.77

4.77

5.49

5.26

5.44

5.02

4.97

4.99

6.01

5.60

5.75

5.04

4.54

4.53

4.59

4.14

4.00

4.02

4.04

4.33

3.93

4.06

3.86

3.70

4.03

4.05

4.05

4.26

4.19

3.94

3.93

3.58

3.68

4.23

3.76

3.64

3.75

3.72

3.65

3.34

3.26

3.35

3.27

3.55

3.96

4.08

4.11

4.03

4.41

4.14

3.98

3.86

3.79

3.72

3.85

4.25

4.09

4.98

5.02

5.17

5.25

5.18

5.37

5.29

6.05

5.64

5.31

5.61

5.10

5.80

5.85

6.74

6.69

6.24

6.32

6.44

5.67

5.49

5.21

6.08

5.81

5.48

5.46

5.32

5.08

4.96

5.04

5.03

5.03

4.94

5.09

5.78

5.68

6.32

7.41

7.18

8.90

8.91

10.17

8.95

9.41

11.63

10.98

10.15

9.19

10.19

9.50

8.46

8.86

8.43

7.30

7.12

6.75

7.92

7.81

11.25

11.68

12.00

10.75

12.94

12.94

12.88

12.41

11.97

12.24

12.76

12.20

9.63

9.33

9.06

9.28

7.51

6.46

5.87

6.06

6.51

6.26

6.18

6.11

7.12

7.92

8.44

8.61

12.22

12.24

13.12

14.92

12.13

11.50

11.98

13.82

15.29

15.92

16.12

17.22

16.48

17.45

17.52

17.76

17.03

16.72

16.69

16.12

15.81

17.54

17.62

19.21

18.54

17.54

16.44

17.08

16.78

16.43

17.48

17.94

18.47

19.14

18.13

17.55

18.80

17.28

16.65

4.55

4.62

4.92

4.55

5.21

5.57

5.10

4.22

3.71

3.91

4.34

5.05

TEV/LTM EBITDA

12.67

12.67

12.88

12.34

11.69

13.37

13.02

11.44

11.40

10.98

10.61

11.36

12.52

12.10

11.45

11.38

11.09

10.75

10.41

12.45

12.63

12.63

12.48

12.95

12.78

13.09

12.67

12.40

11.64

11.14

11.74

10.48

10.94

10.92

10.75

10.95

10.35

11.52

11.29

11.05

11.06

10.06

10.02

11.81

12.65

13.03

13.02

16.29

15.03

14.82

14.81

15.09

14.39

15.17

15.19

12.88

12.95

13.07

13.48

10.25

10.51

11.44

11.49

11.14

10.95

10.17

10.05

10.52

10.80

10.73

10.57

10.65

10.01

10.17

9.91

9.63

9.47

9.21

9.12

8.86

9.11

9.99

9.62

10.51

11.16

11.25

10.92

10.44

10.94

10.15

10.34

10.53

10.53

10.26

10.42

10.35

10.40

10.11

9.89

10.33

10.59

10.99

11.21

10.83

10.32

10.47

10.23

9.63

11.44

11.45

12.68

12.29

12.59

11.66

11.59

9.76

11.54

10.82

11.08

10.09

9.36

9.34

9.44

8.64

8.40

8.26

8.31

8.46

7.78

8.01

7.66

7.48

8.26

8.30

8.30

8.65

8.53

8.00

8.01

7.53

7.71

8.69

7.85

7.57

7.75

7.70

7.57

7.04

6.90

6.98

6.85

7.06

7.75

7.97

8.01

8.12

8.55

8.09

7.84

7.65

7.53

7.32

7.53

7.84

7.58

8.98

9.04

9.41

9.86

9.74

10.04

9.92

11.10

10.35

9.85

10.35

9.58

10.66

10.72

12.21

12.26

11.56

11.69

11.88

10.69

10.59

10.16

11.44

11.02

10.50

10.47

10.42

9.92

9.74

9.85

9.84

9.84

9.57

9.78

10.46

10.33

11.26

12.84

12.33

14.80

14.81

16.59

14.87

15.52

18.87

17.95

16.84

15.50

16.90

15.93

14.73

16.19

15.57

13.97

13.71

14.48

15.69

15.84

22.16

22.77

23.25

21.43

19.34

19.35

19.28

18.75

18.26

19.40

19.00

18.35

14.23

13.87

13.54

13.50

11.28

10.20

9.40

9.65

10.26

9.93

8.78

8.70

9.71

10.78

11.47

11.70

16.08

16.11

17.27

19.64

15.96

15.14

16.27

18.77

20.11

20.95

21.22

22.96

21.96

24.02

24.12

24.45

23.45

23.02

21.89

21.14

20.74

23.96

24.06

26.26

25.88

24.49

22.95

23.84

23.42

22.94

24.40

25.04

25.42

26.34

24.95

24.16

25.34

23.27

22.41

5.95

6.05

6.46

5.95

6.86

7.38

6.78

5.64

4.99

4.32

4.86

5.75

TEV/LTM EBIT

19.73

19.73

20.06

19.21

18.21

20.32

19.78

17.24

17.16

16.54

15.98

16.81

17.31

16.74

15.84

15.74

15.34

15.52

15.04

18.25

18.52

18.52

18.30

19.67

20.22

20.71

20.05

19.62

18.42

16.94

17.85

15.55

16.23

16.20

15.95

15.72

13.44

15.58

15.27

14.95

14.96

13.57

13.51

16.33

17.49

18.01

18.00

25.08

22.50

22.20

22.17

22.59

21.55

22.90

22.94

18.05

18.15

18.31

18.89

13.41

13.57

14.78

14.84

14.39

14.15

13.24

13.09

13.64

14.02

13.92

13.71

13.75

12.89

13.10

12.76

12.41

12.20

11.79

11.66

11.37

11.70

12.83

12.35

13.57

14.01

14.11

13.70

13.10

13.72

13.05

13.30

13.46

13.46

13.11

13.32

13.36

13.72

13.34

13.05

13.63

13.97

14.56

14.85

14.51

13.83

14.03

13.71

13.03

14.71

14.72

16.30

15.79

16.18

14.86

14.76

12.60

14.90

13.96

14.30

13.02

11.91

11.88

12.01

10.99

10.68

10.62

10.70

10.77

9.90

10.19

9.74

9.55

10.58

10.64

10.64

11.09

10.93

10.25

10.26

9.73

9.96

11.23

10.14

9.82

10.17

10.11

9.93

9.23

9.05

9.11

8.94

9.19

10.10

10.38

10.44

10.33

10.92

10.34

10.02

9.76

9.61

9.33

9.60

9.93

9.60

11.37

11.45

11.91

12.28

12.13

12.50

12.35

13.83

13.17

12.54

13.16

12.18

13.55

13.63

15.83

16.38

15.44

15.62

15.87

14.28

14.30

13.72

15.63

15.06

14.35

14.31

14.23

13.30

13.06

13.20

13.18

13.19

12.74

13.02

14.10

13.91

15.17

17.31

16.45

20.05

20.06

22.47

20.14

21.03

25.95

24.69

23.26

21.41

23.34

22.01

20.86

22.93

22.06

19.78

19.42

18.74

22.57

21.74

33.63

34.57

35.29

32.52

28.43

28.43

28.33

27.56

26.84

26.67

25.64

24.77

18.98

18.50

18.07

17.95

14.28

12.75

11.75

12.07

12.83

12.41

11.08

10.98

12.21

13.55

14.42

14.70

20.79

20.82

22.33

25.39

20.63

19.57

20.83

24.04

25.73

26.80

27.14

29.47

28.19

30.53

30.66

31.07

29.80

29.26

28.18

27.21

26.69

31.41

31.54

34.42

34.25

32.41

30.38

31.56

31.00

30.36

32.29

33.15

33.73

34.95

33.11

32.05

32.66

29.99

28.89

7.67

7.80

8.32

7.67

8.84

9.69

8.91

7.41

6.56

5.92

6.65

7.88

Margin Analysis

Gross Margin

31.53

31.53

31.53

31.53

31.53

29.91

29.91

37.06

37.06

37.06

37.06

36.92

36.65

36.65

36.65

35.70

35.70

35.70

33.79

33.79

33.79

33.26

33.26

33.26

28.92

28.92

28.92

31.91

31.91

31.91

34.70

34.70

34.70

36.84

36.84

36.84

49.38

49.38

49.38

51.58

51.58

51.58

48.79

48.79

48.79

41.64

41.64

41.64

45.23

45.23

45.23

43.36

43.36

43.36

49.62

49.62

49.62

54.58

54.58

54.58

55.51

55.51

55.51

55.73

55.73

55.73

55.53

55.53

55.53

54.07

54.07

54.07

54.72

54.72

54.72

54.45

54.45

54.45

54.01

54.01

54.01

54.13

54.13

54.13

52.34

52.34

52.34

51.86

51.86

51.86

52.08

52.08

52.08

52.54

52.54

52.54

53.86

53.86

53.86

52.06

52.06

52.06

50.35

50.35

50.35

49.56

49.56

49.56

48.88

48.88

48.88

48.80

48.80

48.80

47.54

47.54

47.54

47.00

47.00

47.00

48.24

48.24

48.24

49.24

49.24

49.24

51.21

51.21

51.21

51.45

51.45

51.45

50.22

50.22

50.22

48.68

48.68

48.68

47.89

47.89

47.89

47.94

47.94

47.94

49.04

49.04

49.04

49.74

49.74

49.74

50.03

50.03

50.03

50.88

50.88

50.88

51.68

51.68

51.68

53.36

53.36

53.36

54.95

54.95

54.95

55.55

55.55

55.55

56.99

56.99

56.99

57.18

57.18

57.18

56.97

56.97

56.97

56.57

56.57

56.57

54.61

54.61

54.61

53.40

53.40

53.40

53.38

53.38

53.38

53.12

53.12

53.12

55.12

55.12

55.12

56.42

56.42

56.42

56.37

56.37

56.37

58.13

58.13

58.13

58.79

58.79

58.79

58.39

58.39

58.39

59.10

59.10

59.10

58.19

58.19

58.19

57.53

57.53

57.53

58.01

58.01

58.01

57.74

57.74

57.74

57.87

57.87

57.87

59.91

59.91

59.91

59.72

59.72

59.72

59.52

59.52

59.52

59.52

65.29

65.29

60.49

60.49

60.49

62.06

62.06

62.06

57.88

57.88

57.88

56.68

56.68

56.68

55.41

55.41

55.41

55.06

55.06

55.06

58.96

58.96

58.96

58.00

58.00

58.00

64.21

64.21

64.21

63.64

63.64

63.64

60.02

60.02

60.02

56.18

56.18

56.18

59.84

59.84

59.84

56.88

56.88

56.88

57.08

57.08

57.08

57.29

57.29

57.29

58.52

58.52

58.52

59.86

59.86

59.86

60.42

60.42

60.42

61.05

61.05

61.05

60.94

60.94

SG&A Margin

1.63

1.63

1.63

1.63

1.63

1.58

1.58

1.92

1.92

1.92

1.92

1.92

1.99

1.99

1.99

2.00

2.00

2.00

2.11

2.11

2.11

2.29

2.29

2.29

1.81

1.81

1.81

2.06

2.06

2.06

1.95

1.95

1.95

1.88

1.88

1.88

2.35

2.35

2.35

2.16

2.16

2.16

2.27

2.27

2.27

2.75

2.75

2.75

2.87

2.87

2.87

3.04

3.04

3.04

3.01

3.01

3.01

2.60

2.60

2.60

2.61

2.61

2.61

2.61

2.61

2.61

2.64

2.64

2.64

2.46

2.46

2.46

2.13

2.13

2.13

2.07

2.07

2.07

1.97

1.97

1.97

2.08

2.08

2.08

2.05

2.05

2.05

2.12

2.12

2.12

2.19

2.19

2.19

2.23

2.23

2.23

2.14

2.14

2.14

2.37

2.37

2.37

2.19

2.19

2.19

2.25

2.25

2.25

2.26

2.26

2.26

2.18

2.18

2.18

2.23

2.23

2.23

2.25

2.25

2.25

2.20

2.20

2.20

2.07

2.07

2.07

2.21

2.21

2.21

2.17

2.17

2.17

2.19

2.19

2.19

2.19

2.19

2.19

2.16

2.16

2.16

2.10

2.10

2.10

2.37

2.37

2.37

2.38

2.38

2.38

2.38

2.38

2.38

2.40

2.40

2.40

2.26

2.26

2.26

2.30

2.30

2.30

2.30

2.30

2.30

2.34

2.34

2.34

2.36

2.36

2.36

2.33

2.33

2.33

2.41

2.41

2.41

2.57

2.57

2.57

2.97

2.97

2.97

3.06

3.06

3.06

3.13

3.13

3.13

3.10

3.10

3.10

2.85

2.85

2.85

2.79

2.79

2.79

2.76

2.76

2.76

3.08

3.08

3.08

3.94

3.94

3.94

4.53

4.53

4.53

4.93

4.93