Jiangsu Expressway Company Limited - SEHK:177
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 | - | - | - | - | - | - | - | 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 |