China Communications Construction Company Limited - SEHK:1800
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | 11.68 | - | - | - | - | - | - | 246.52 | - | - | - | - | - | 54.80 | 55.08 | 49.10 | 48.25 | 48.16 | 50.22 | - | - | - | - | - | - | 21.53 | 22.05 | 9.48 | 9.73 | 9.82 | 10.09 | 37.10 | - | - | - | - | - | - | - | - | - | - | - | - | 19.97 | 19.88 | 19.98 | 20.41 | 20.07 | - | - | 119.06 | 116.79 | 118.22 | 120.02 | - | - | - | - | - | - | - | - | - | - | - | - | - | 253.79 | 239.93 | 241.17 | 244.59 | 247.96 | 30.04 | 29.86 | 21.10 | 19.77 | 20.72 | 21.65 | 9.41 | 18.72 | 19.07 | 18.05 | 18.48 | 19.12 | 14.01 | 14.43 | - | - | - | - | - | - | - | - | - | - | - | - | 90.58 | 89.48 | 91.67 | 93.80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 123.51 | 135.82 | 136.84 | 141.41 | 142.93 | 146.10 | 125.92 | 131.89 | 138.23 | 137.72 | 145.98 | 145.59 | 133.51 | 70.73 | 69.85 | 65.85 | 71.48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | 3.02 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.70 | 6.62 | 2.24 | 2.55 | 2.67 | 3.01 | 30.90 | - | - | - | - | - | - | - | - | - | - | - | - | 7.64 | 7.49 | 7.66 | 8.41 | 7.82 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31.13 | 30.72 | 16.52 | 14.29 | 15.88 | 17.44 | 6.47 | 11.23 | 11.70 | 10.33 | 10.90 | 11.76 | 8.78 | 9.32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 202.12 | 198.54 | 182.27 | 205.16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 4.41 | 4.44 | 4.83 | 4.49 | 4.56 | 4.28 | 4.04 | 3.82 | 3.90 | 3.95 | 3.56 | 3.16 | 4.50 | 4.33 | 4.20 | 4.12 | 4.27 | 4.52 | 4.41 | 4.99 | 4.65 | 4.97 | 5.69 | 5.32 | 4.30 | 4.34 | 4.13 | 4.21 | 3.41 | 3.54 | 3.97 | 3.96 | 4.24 | 4.62 | 4.75 | 4.74 | 3.83 | 3.87 | 3.63 | 3.49 | 3.56 | 3.86 | 3.64 | 3.86 | 3.88 | 3.92 | 3.84 | 4.37 | 4.34 | 4.01 | 3.74 | 4.49 | 4.52 | 5.17 | 5.56 | 5.35 | 5.18 | 5.85 | 6.16 | 5.66 | 5.60 | 5.32 | 6.12 | 5.87 | 5.76 | 5.97 | 5.92 | 6.14 | 6.46 | 6.44 | 6.98 | 7.80 | 9.46 | 8.77 | 8.27 | 8.49 | 8.01 | 8.07 | 7.86 | 8.20 | 7.17 | 7.96 | 8.60 | 8.09 | 9.24 | 9.85 | 9.36 | 9.19 | 9.98 | 10.24 | 10.94 | 11.17 | 10.78 | 11.28 | 11.47 | 12.39 | 10.48 | 9.84 | 9.33 | 9.73 | 8.93 | 9.30 | 9.65 | 9.76 | 9.55 | 10.13 | 10.77 | 10.85 | 8.22 | 8.00 | 9.30 | 10.52 | 12.59 | 11.25 | 10.88 | 11.58 | 13.48 | 15.58 | 16.48 | 13.02 | 10.99 | 9.80 | 10.82 | 9.00 | 6.90 | 7.08 | 7.14 | 7.90 | 6.95 | 6.92 | 6.78 | 7.02 | 6.51 | 6.80 | 7.51 | 7.84 | 7.60 | 7.71 | 7.49 | 7.68 | 7.86 | 9.46 | 9.62 | 9.41 | 11.62 | 12.46 | 11.84 | 11.18 | 11.51 | 9.95 | 9.45 | 10.44 | 10.35 | 11.16 | 11.92 | 11.84 | 12.43 | 11.28 | - | - | - | - | 11.24 | 13.18 | 13.34 | 14.05 | 14.29 | 14.79 | 11.62 | 12.56 | 13.55 | 13.48 | 14.77 | 14.71 | 13.62 | 17.23 | 16.93 | 15.54 | 17.49 | 19.66 | 19.47 | 19.44 | 19.93 | 19.93 | 22.96 | 22.50 | 28.03 | 31.83 | 28.66 | 33.92 | 29.55 | 30.79 | 27.39 | 27.97 | 34.63 | 30.50 | 19.13 | 24.05 | 49.16 | 54.16 | 49.09 | 63.14 | 68.15 | 70.00 | 84.45 | 74.96 | 83.23 | 91.77 | 98.69 | 75.21 | 80.71 | 85.60 | 67.02 | 51.32 | 49.12 | 78.23 | 80.22 | 73.83 | 63.86 |
P/LTM EPS | 3.28 | 3.30 | 3.59 | 3.34 | 3.39 | 3.32 | 3.09 | 2.93 | 2.99 | 3.03 | 2.73 | 2.41 | 3.11 | 3.00 | 2.90 | 2.85 | 2.95 | 3.15 | 3.08 | 3.60 | 3.36 | 3.59 | 4.11 | 3.81 | 3.33 | 3.36 | 3.20 | 3.26 | 2.64 | 2.56 | 2.87 | 2.88 | 3.08 | 3.36 | 3.45 | 3.31 | 2.95 | 2.98 | 2.80 | 2.69 | 2.74 | 2.87 | 2.71 | 3.06 | 3.07 | 3.11 | 3.04 | 3.57 | 3.60 | 3.32 | 3.10 | 3.72 | 3.75 | 3.93 | 4.22 | 3.98 | 3.86 | 4.35 | 4.58 | 4.16 | 4.48 | 4.26 | 4.90 | 4.70 | 4.61 | 4.61 | 4.57 | 4.81 | 5.06 | 5.05 | 5.47 | 6.20 | 6.83 | 6.33 | 5.97 | 6.13 | 5.79 | 6.38 | 6.21 | 6.67 | 5.83 | 6.48 | 7.00 | 6.59 | 7.46 | 7.95 | 7.56 | 7.43 | 8.06 | 8.47 | 9.05 | 9.05 | 8.73 | 9.13 | 9.29 | 10.12 | 8.66 | 8.13 | 7.71 | 8.03 | 7.38 | 7.44 | 7.72 | 7.28 | 7.12 | 7.55 | 8.03 | 8.17 | 6.70 | 6.52 | 7.58 | 8.57 | 10.26 | 8.58 | 8.30 | 9.15 | 10.66 | 12.31 | 13.03 | 10.17 | 8.82 | 7.87 | 8.69 | 7.22 | 5.54 | 5.77 | 5.82 | 6.33 | 5.57 | 5.55 | 5.43 | 5.63 | 5.31 | 5.55 | 6.12 | 6.40 | 6.20 | 6.30 | 6.12 | 6.30 | 6.45 | 7.75 | 7.89 | 7.75 | 8.92 | 9.57 | 9.09 | 8.58 | 8.84 | 7.34 | 6.98 | 7.25 | 7.18 | 7.74 | 8.27 | 8.11 | 8.77 | 7.96 | - | - | - | - | 8.91 | 10.44 | 10.57 | 11.14 | 11.33 | 11.72 | 9.21 | 9.95 | 10.74 | 10.68 | 11.71 | 11.66 | 10.87 | 13.29 | 13.05 | 11.98 | 13.49 | 14.05 | 13.92 | 13.90 | 14.24 | 14.24 | 16.41 | 16.08 | 19.04 | 21.62 | 19.47 | 23.03 | 20.07 | 20.19 | 17.95 | 18.33 | 22.70 | 20.00 | 12.54 | 15.77 | 30.76 | 33.89 | 30.71 | 39.51 | 42.64 | 44.75 | 53.99 | 47.92 | 53.21 | 58.67 | 63.09 | 48.08 | 58.06 | 61.57 | 48.21 | 36.92 | 35.33 | 53.54 | 54.90 | 50.52 | 43.70 |
P/BV | 0.26 | 0.26 | 0.29 | 0.27 | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.26 | 0.23 | 0.20 | 0.22 | 0.21 | 0.21 | 0.20 | 0.21 | 0.23 | 0.22 | 0.26 | 0.24 | 0.26 | 0.30 | 0.27 | 0.24 | 0.24 | 0.23 | 0.24 | 0.19 | 0.20 | 0.22 | 0.21 | 0.23 | 0.25 | 0.26 | 0.24 | 0.23 | 0.23 | 0.22 | 0.21 | 0.22 | 0.22 | 0.21 | 0.24 | 0.24 | 0.24 | 0.23 | 0.25 | 0.27 | 0.25 | 0.23 | 0.28 | 0.28 | 0.30 | 0.32 | 0.33 | 0.32 | 0.37 | 0.38 | 0.39 | 0.45 | 0.43 | 0.50 | 0.48 | 0.47 | 0.48 | 0.48 | 0.49 | 0.51 | 0.51 | 0.55 | 0.67 | 0.71 | 0.66 | 0.62 | 0.64 | 0.60 | 0.65 | 0.64 | 0.67 | 0.59 | 0.65 | 0.70 | 0.65 | 0.76 | 0.81 | 0.77 | 0.75 | 0.82 | 0.89 | 0.95 | 1.02 | 0.99 | 1.03 | 1.05 | 0.99 | 1.08 | 1.01 | 0.96 | 1.00 | 0.92 | 0.84 | 0.87 | 0.90 | 0.88 | 0.94 | 1.00 | 0.85 | 0.72 | 0.70 | 0.81 | 0.92 | 1.10 | 1.00 | 0.97 | 1.09 | 1.27 | 1.47 | 1.55 | 1.21 | 1.21 | 1.08 | 1.19 | 0.99 | 0.76 | 0.74 | 0.75 | 0.81 | 0.72 | 0.71 | 0.70 | 0.72 | 0.74 | 0.77 | 0.86 | 0.89 | 0.87 | 0.88 | 0.85 | 0.87 | 0.89 | 1.07 | 1.09 | 1.07 | 1.18 | 1.26 | 1.20 | 1.13 | 1.16 | 1.05 | 1.00 | 1.07 | 1.07 | 1.15 | 1.23 | 1.32 | 1.46 | 1.32 | - | - | - | - | 1.35 | 1.58 | 1.60 | 1.69 | 1.72 | 1.78 | 1.40 | 1.51 | 1.63 | 1.62 | 1.77 | 1.77 | 1.65 | 1.75 | 1.72 | 1.58 | 1.78 | 2.04 | 2.02 | 2.02 | 2.07 | 2.07 | 2.38 | 2.34 | 2.81 | 3.19 | 2.87 | 3.40 | 2.96 | 2.68 | 2.38 | 2.43 | 3.01 | 2.65 | 1.66 | 2.09 | 4.11 | 4.53 | 4.10 | 5.28 | 5.70 | 6.66 | 8.03 | 7.13 | 7.91 | 8.73 | 9.38 | 7.15 | 7.89 | 8.37 | 6.55 | 5.02 | 4.80 | 13.02 | 13.35 | 12.29 | 10.63 |
P/Tangible BV | 1.10 | 1.10 | 1.20 | 1.12 | 1.13 | 1.78 | 0.84 | 1.40 | 1.43 | 1.44 | 1.30 | 1.13 | 3.32 | 3.19 | 3.10 | 3.04 | 3.15 | 3.76 | 3.67 | 6.37 | 5.94 | 6.34 | 7.26 | 7.87 | - | - | - | - | - | - | - | - | - | - | - | - | 10.68 | 10.77 | 10.10 | 9.72 | 9.91 | 6.44 | 6.07 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.90 | 12.70 | 14.67 | 15.52 | 8.04 | 7.31 | 6.52 | 7.20 | 5.99 | 4.59 | 3.60 | 3.64 | 2.61 | 2.29 | 2.29 | 2.24 | 2.07 | 1.72 | 1.80 | 1.99 | 2.08 | 2.01 | 1.92 | 1.86 | 1.74 | 1.79 | 2.15 | 2.19 | 2.12 | 2.19 | 2.35 | 2.24 | 2.11 | 2.17 | 1.90 | 1.81 | 1.82 | 1.81 | 1.95 | 2.08 | 2.33 | 2.39 | 2.17 | - | - | - | - | 1.91 | 2.24 | 2.26 | 2.39 | 2.43 | 2.51 | 1.97 | 2.13 | 2.30 | 2.29 | 2.51 | 2.50 | 2.33 | 2.34 | 2.30 | 2.11 | 2.38 | 2.67 | 2.64 | 2.64 | 2.70 | 2.70 | 3.12 | 3.05 | 3.67 | 4.16 | 3.75 | 4.44 | 3.86 | 3.36 | 2.99 | 3.05 | 3.78 | 3.33 | 2.09 | 2.62 | 4.98 | 5.48 | 4.97 | 6.39 | 6.90 | 7.49 | 9.04 | 8.02 | 8.91 | 9.82 | 10.56 | 8.05 | 8.79 | 9.33 | 7.30 | 5.59 | 5.35 | 16.74 | 17.17 | 15.80 | 13.67 |
TEV/LTM Total Revenue | 1.04 | 1.04 | 1.06 | 1.06 | 0.96 | 1.12 | 1.05 | 0.97 | 0.98 | 0.98 | 0.98 | 0.92 | 1.00 | 1.01 | 0.99 | 0.99 | 0.99 | 0.98 | 0.99 | 0.88 | 0.87 | 0.87 | 0.90 | 0.89 | 0.90 | 0.89 | 0.88 | 0.89 | 0.85 | 0.85 | 0.87 | 0.78 | 0.80 | 0.81 | 0.83 | 0.84 | 0.79 | 0.79 | 0.78 | 0.75 | 0.76 | 0.82 | 0.80 | 0.74 | 0.74 | 0.74 | 0.74 | 0.77 | 0.79 | 0.78 | 0.79 | 0.80 | 0.79 | 0.89 | 0.90 | 0.80 | 0.78 | 0.79 | 0.80 | 0.74 | 0.83 | 0.82 | 0.84 | 0.84 | 0.85 | 0.81 | 0.81 | 0.86 | 0.87 | 0.86 | 0.91 | 0.80 | 0.89 | 0.84 | 0.84 | 0.86 | 0.87 | 0.81 | 0.80 | 0.80 | 0.75 | 0.79 | 0.82 | 0.73 | 1.01 | 1.03 | 0.97 | 1.00 | 1.03 | 1.01 | 1.04 | 1.06 | 1.04 | 1.03 | 1.08 | 1.00 | 1.14 | 1.07 | 1.04 | 1.07 | 1.00 | 0.95 | 0.98 | 0.87 | 0.86 | 0.88 | 0.90 | 0.87 | 0.82 | 0.83 | 0.91 | 0.94 | 0.98 | 0.95 | 0.95 | 1.04 | 1.16 | 1.18 | 1.30 | 1.13 | 1.01 | 0.94 | 1.01 | 0.79 | 0.69 | 0.67 | 0.64 | 0.58 | 0.56 | 0.56 | 0.56 | 0.45 | 0.51 | 0.52 | 0.53 | 0.54 | 0.54 | 0.55 | 0.55 | 0.50 | 0.51 | 0.56 | 0.56 | 0.55 | 0.57 | 0.59 | 0.58 | 0.54 | 0.55 | 0.53 | 0.53 | 0.48 | 0.49 | 0.53 | 0.55 | 0.55 | 0.56 | 0.53 | 0.43 | 0.41 | 0.42 | 0.39 | 0.50 | 0.55 | 0.56 | 0.57 | 0.58 | 0.59 | 0.51 | 0.54 | 0.56 | 0.56 | 0.59 | 0.59 | 0.57 | 0.60 | 0.59 | 0.56 | 0.61 | 0.71 | 0.70 | 0.70 | 0.71 | 0.71 | 0.79 | 0.78 | 0.84 | 0.93 | 0.86 | 0.98 | 0.88 | 0.87 | 0.80 | 0.81 | 0.95 | 0.86 | 0.62 | 0.72 | 1.34 | 1.46 | 1.34 | 1.69 | 1.82 | 2.01 | 2.42 | 2.15 | 2.39 | 2.63 | 2.82 | 2.16 | 2.20 | 2.33 | 1.82 | 1.40 | 1.34 | 1.59 | 1.63 | 1.51 | 1.33 |
Market Cap/LTM Total Revenue | 0.17 | 0.17 | 0.19 | 0.19 | 0.19 | 0.18 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.16 | 0.17 | 0.15 | 0.15 | 0.15 | 0.17 | 0.18 | 0.21 | 0.19 | 0.19 | 0.23 | 0.20 | 0.18 | 0.17 | 0.16 | 0.17 | 0.13 | 0.13 | 0.15 | 0.15 | 0.17 | 0.17 | 0.20 | 0.18 | 0.18 | 0.17 | 0.16 | 0.13 | 0.14 | 0.16 | 0.14 | 0.13 | 0.13 | 0.14 | 0.14 | 0.16 | 0.17 | 0.17 | 0.17 | 0.19 | 0.18 | 0.19 | 0.20 | 0.21 | 0.19 | 0.20 | 0.21 | 0.21 | 0.24 | 0.23 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.30 | 0.31 | 0.30 | 0.35 | 0.37 | 0.38 | 0.33 | 0.33 | 0.34 | 0.36 | 0.36 | 0.36 | 0.38 | 0.32 | 0.36 | 0.40 | 0.40 | 0.45 | 0.47 | 0.42 | 0.44 | 0.48 | 0.50 | 0.53 | 0.56 | 0.53 | 0.53 | 0.57 | 0.59 | 0.59 | 0.52 | 0.49 | 0.52 | 0.45 | 0.39 | 0.42 | 0.38 | 0.37 | 0.39 | 0.41 | 0.44 | 0.37 | 0.38 | 0.46 | 0.49 | 0.53 | 0.44 | 0.45 | 0.54 | 0.65 | 0.68 | 0.80 | 0.70 | 0.54 | 0.47 | 0.54 | 0.32 | 0.23 | 0.22 | 0.19 | 0.20 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.20 | 0.22 | 0.23 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.28 | 0.28 | 0.29 | 0.30 | 0.32 | 0.32 | 0.27 | 0.28 | 0.26 | 0.26 | 0.26 | 0.27 | 0.31 | 0.33 | 0.32 | 0.33 | 0.30 | 0.26 | 0.24 | 0.25 | 0.22 | 0.29 | 0.34 | 0.35 | 0.36 | 0.37 | 0.38 | 0.30 | 0.33 | 0.35 | 0.35 | 0.38 | 0.38 | 0.36 | 0.42 | 0.41 | 0.38 | 0.43 | 0.48 | 0.47 | 0.47 | 0.49 | 0.49 | 0.56 | 0.55 | 0.65 | 0.73 | 0.66 | 0.78 | 0.68 | 0.66 | 0.59 | 0.60 | 0.74 | 0.65 | 0.41 | 0.52 | 1.23 | 1.36 | 1.23 | 1.58 | 1.71 | 1.97 | 2.37 | 2.10 | 2.34 | 2.58 | 2.77 | 2.11 | 2.19 | 2.32 | 1.81 | 1.39 | 1.33 | 1.44 | 1.47 | 1.36 | 1.17 |
TEV/LTM EBITDA | 15.15 | 15.15 | 15.39 | 15.41 | 13.95 | 15.57 | 14.35 | 13.83 | 13.93 | 13.92 | 13.90 | 13.25 | 16.18 | 16.23 | 15.92 | 15.93 | 16.01 | 15.88 | 15.96 | 14.84 | 14.58 | 14.56 | 15.18 | 14.84 | 13.79 | 13.67 | 13.46 | 13.67 | 12.97 | 12.81 | 13.12 | 11.11 | 11.40 | 11.51 | 11.82 | 12.03 | 11.16 | 11.07 | 10.95 | 10.59 | 10.66 | 11.33 | 11.09 | 10.05 | 10.03 | 10.12 | 10.09 | 10.45 | 10.32 | 10.28 | 10.33 | 10.55 | 10.37 | 12.29 | 12.45 | 10.68 | 10.48 | 10.61 | 10.77 | 9.75 | 11.78 | 11.65 | 11.98 | 11.89 | 12.01 | 10.69 | 10.64 | 11.09 | 11.23 | 11.11 | 11.67 | 10.08 | 11.50 | 10.87 | 10.93 | 11.08 | 11.23 | 10.06 | 10.00 | 9.94 | 9.31 | 9.76 | 10.20 | 8.93 | 12.27 | 12.50 | 11.83 | 12.11 | 12.53 | 11.85 | 12.21 | 12.31 | 12.03 | 11.97 | 12.45 | 11.93 | 13.25 | 12.49 | 12.19 | 12.53 | 11.70 | 11.31 | 11.66 | 11.19 | 11.05 | 11.32 | 11.59 | 11.19 | 10.64 | 10.69 | 11.84 | 12.16 | 12.71 | 12.75 | 12.83 | 13.05 | 14.45 | 14.79 | 16.31 | 14.43 | 12.23 | 11.42 | 12.28 | 9.64 | 8.43 | 8.38 | 8.07 | 7.48 | 7.29 | 7.26 | 7.25 | 5.83 | 6.16 | 6.26 | 6.43 | 6.56 | 6.48 | 6.73 | 6.66 | 6.06 | 6.13 | 6.75 | 6.74 | 6.56 | 7.37 | 7.62 | 7.56 | 6.97 | 7.11 | 6.89 | 6.89 | 6.46 | 6.61 | 7.12 | 7.40 | 7.70 | 8.31 | 7.86 | - | - | - | - | 7.11 | 7.82 | 7.88 | 8.14 | 8.23 | 8.41 | 7.25 | 7.59 | 7.96 | 7.93 | 8.40 | 8.38 | 7.98 | 8.17 | 8.06 | 7.60 | 8.25 | 9.20 | 9.14 | 9.14 | 9.29 | 9.29 | 10.25 | 10.10 | 10.92 | 12.05 | 11.11 | 12.68 | 11.37 | 11.60 | 10.63 | 10.79 | 12.70 | 11.52 | 8.26 | 9.67 | 16.89 | 18.47 | 16.87 | 21.31 | 22.89 | 24.91 | 29.93 | 26.63 | 29.50 | 32.47 | 34.87 | 26.72 | 29.41 | 31.18 | 24.45 | 18.75 | 17.95 | 22.47 | 22.99 | 21.33 | 18.74 |
TEV/LTM EBIT | 19.86 | 19.86 | 20.18 | 20.21 | 18.29 | 20.29 | 18.76 | 17.99 | 18.12 | 18.10 | 18.08 | 17.37 | 23.29 | 23.36 | 22.92 | 22.93 | 23.04 | 22.53 | 22.65 | 21.30 | 20.93 | 20.89 | 21.79 | 21.06 | 18.26 | 18.10 | 17.83 | 18.11 | 17.18 | 16.80 | 17.21 | 14.43 | 14.81 | 14.95 | 15.36 | 15.77 | 14.38 | 14.26 | 14.11 | 13.64 | 13.73 | 14.69 | 14.38 | 13.11 | 13.08 | 13.20 | 13.16 | 14.03 | 14.24 | 14.18 | 14.25 | 14.56 | 14.32 | 17.25 | 17.49 | 15.08 | 14.79 | 14.98 | 15.20 | 13.53 | 15.77 | 15.60 | 16.04 | 15.92 | 16.07 | 14.88 | 14.82 | 14.73 | 14.92 | 14.75 | 15.49 | 13.39 | 15.62 | 14.77 | 14.85 | 15.06 | 15.27 | 13.31 | 13.23 | 13.33 | 12.49 | 13.09 | 13.68 | 11.96 | 16.88 | 17.19 | 16.27 | 16.65 | 17.23 | 15.91 | 16.39 | 16.55 | 16.18 | 16.09 | 16.74 | 16.05 | 17.51 | 16.51 | 16.10 | 16.56 | 15.45 | 15.16 | 15.63 | 15.16 | 14.98 | 15.35 | 15.70 | 15.19 | 14.23 | 14.30 | 15.84 | 16.27 | 17.00 | 17.75 | 17.86 | 17.54 | 19.42 | 19.87 | 21.92 | 19.83 | 17.46 | 16.30 | 17.54 | 13.75 | 12.04 | 11.71 | 11.28 | 10.91 | 10.63 | 10.59 | 10.56 | 8.45 | 8.38 | 8.52 | 8.76 | 8.93 | 8.82 | 9.43 | 9.33 | 8.39 | 8.48 | 9.34 | 9.33 | 9.07 | 10.79 | 11.16 | 11.06 | 10.21 | 10.41 | 9.81 | 9.80 | 9.26 | 9.49 | 10.21 | 10.61 | 11.05 | 12.05 | 11.40 | 8.95 | 8.64 | 8.86 | 8.12 | 9.83 | 10.81 | 10.89 | 11.26 | 11.38 | 11.63 | 10.02 | 10.50 | 11.00 | 10.96 | 11.62 | 11.59 | 11.03 | 11.13 | 10.99 | 10.36 | 11.25 | 12.57 | 12.49 | 12.48 | 12.69 | 12.69 | 14.00 | 13.80 | 14.51 | 16.02 | 14.76 | 16.85 | 15.11 | 15.01 | 13.75 | 13.97 | 16.44 | 14.91 | 10.69 | 12.52 | 21.24 | 23.23 | 21.21 | 26.79 | 28.78 | 32.00 | 38.45 | 34.22 | 37.90 | 41.71 | 44.80 | 34.33 | 39.59 | 41.97 | 32.91 | 25.24 | 24.16 | 31.69 | 32.42 | 30.08 | 26.43 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 12.87 | 12.87 | 12.87 | 12.87 | 12.87 | 13.09 | 13.09 | 12.73 | 12.73 | 12.73 | 12.73 | 12.67 | 11.86 | 11.86 | 11.86 | 12.04 | 12.04 | 12.04 | 11.81 | 11.81 | 11.81 | 11.81 | 11.81 | 11.81 | 12.26 | 12.26 | 12.26 | 12.09 | 12.09 | 12.09 | 12.52 | 12.52 | 12.52 | 12.59 | 12.59 | 12.59 | 12.33 | 12.33 | 12.33 | 12.67 | 12.67 | 12.67 | 12.93 | 12.93 | 12.93 | 13.06 | 13.06 | 13.06 | 13.14 | 13.14 | 13.14 | 12.69 | 12.69 | 12.69 | 12.71 | 12.71 | 12.71 | 12.76 | 12.76 | 12.76 | 12.54 | 12.54 | 12.54 | 12.61 | 12.61 | 12.61 | 13.44 | 13.44 | 13.44 | 13.49 | 13.49 | 13.49 | 13.44 | 13.44 | 13.44 | 13.65 | 13.65 | 13.65 | 13.45 | 13.45 | 13.45 | 13.60 | 13.60 | 13.60 | 15.55 | 15.55 | 15.55 | 15.79 | 15.79 | 15.79 | 15.30 | 15.30 | 15.30 | 15.38 | 15.38 | 15.38 | 14.63 | 14.63 | 14.63 | 14.84 | 14.84 | 14.84 | 14.97 | 14.97 | 14.97 | 15.00 | 15.00 | 15.00 | 13.79 | 13.79 | 13.79 | 13.41 | 13.41 | 13.41 | 13.64 | 13.64 | 13.64 | 13.40 | 13.40 | 13.40 | 13.36 | 13.36 | 13.36 | 11.42 | 11.42 | 11.42 | 12.80 | 12.80 | 12.80 | 12.92 | 12.92 | 12.92 | 17.52 | 17.52 | 17.52 | 19.50 | 19.50 | 19.50 | 18.09 | 18.09 | 18.09 | 18.21 | 18.21 | 18.21 | 12.92 | 12.92 | 12.92 | 13.25 | 13.25 | 13.25 | 12.74 | 12.74 | 12.74 | 12.44 | 12.44 | 12.44 | 12.74 | 12.74 | 12.74 | 12.74 | 12.74 | 12.74 | 12.07 | 12.07 | 12.07 | 11.30 | 11.30 | 11.30 | 9.13 | 9.13 | 9.13 | 9.13 | 9.13 | 9.13 | 9.34 | 9.34 | 9.34 | 11.97 | 11.97 | 11.97 | 9.54 | 9.54 | 9.54 | 9.51 | 9.51 | 9.51 | 9.73 | 9.73 | 9.73 | 12.23 | 12.23 | 12.23 | 9.93 | 9.93 | 9.93 | 9.87 | 9.87 | 9.87 | 10.09 | 10.09 | 10.09 | 10.34 | 10.34 | 10.34 | 10.40 | 10.40 | 10.40 | 10.46 | 10.46 | 10.46 | 10.38 | 10.38 | 10.38 | 10.28 | 10.28 | 10.28 | 10.29 | 10.29 | 10.29 |
SG&A Margin | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 2.97 | 2.97 | 2.97 | 2.97 | 2.93 | 3.18 | 3.18 | 3.18 | 3.21 | 3.21 | 3.21 | 3.13 | 3.13 | 3.13 | 3.13 | 3.13 | 3.13 | 2.91 | 2.91 | 2.91 | 2.93 | 2.93 | 2.93 | 2.97 | 2.97 | 2.97 | 3.16 | 3.16 | 3.16 | 3.10 | 3.10 | 3.10 | 3.23 | 3.23 | 3.23 | 3.38 | 3.38 | 3.38 | 3.56 | 3.56 | 3.56 | 4.02 | 4.02 | 4.02 | 4.21 | 4.21 | 4.21 | 4.25 | 4.25 | 4.25 | 4.23 | 4.23 | 4.23 | 4.33 | 4.33 | 4.33 | 4.50 | 4.50 | 4.50 | 4.44 | 4.44 | 4.44 | 4.66 | 4.66 | 4.66 | 4.72 | 4.72 | 4.72 | 4.70 | 4.70 | 4.70 | 4.79 | 4.79 | 4.79 | 4.76 | 4.76 | 4.76 | 5.90 | 5.90 | 5.90 | 6.47 | 6.47 | 6.47 | 7.13 | 7.13 | 7.13 | 6.97 | 6.97 | 6.97 | 6.26 | 6.26 | 6.26 | 5.99 | 5.99 | 5.99 | 5.81 | 5.81 | 5.81 | 5.80 | 5.80 | 5.80 | 5.28 | 5.28 | 5.28 | 5.15 | 5.15 | 5.15 | 4.98 | 4.98 | 4.98 | 5.01 | 5.01 | 5.01 | 4.59 | 4.59 | 4.59 | 2.75 | 2.75 | 2.75 | 4.44 | 4.44 | 4.44 | 4.54 | 4.54 | 4.54 | 8.60 | 8.60 | 8.60 | 10.82 | 10.82 | 10.82 | 9.19 | 9.19 | 9.19 | 9.22 | 9.22 | 9.22 | 4.81 | 4.81 | 4.81 | 4.85 | 4.85 | 4.85 | 4.53 | 4.53 | 4.53 | 4.44 | 4.44 | 4.44 | 4.04 | 4.04 | 4.04 | 4.04 | 4.04 | 4.04 | 4.29 | 4.29 | 4.29 | 4.00 | 4.00 | 4.00 | 4.37 | 4.37 | 4.37 | 4.37 | 4.37 | 4.37 | 4.47 | 4.47 | 4.47 | 4.09 | 4.09 | 4.09 | 4.44 | 4.44 | 4.44 | 4.27 | 4.27 | 4.27 | 4.40 | 4.40 | 4.40 | 4.24 | 4.24 | 4.24 | 4.49 | 4.49 | 4.49 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 | 4.41 | 4.41 | 4.41 | 4.49 | 4.49 | 4.49 | 4.58 | 4.58 | 4.58 | 4.84 | 4.84 | 4.84 | 5.12 | 5.12 | 5.12 | 5.34 | 5.34 | 5.34 |
EBITDA Margin | 6.74 | 6.74 | 6.74 | 6.74 | 6.74 | 6.98 | 6.98 | 6.89 | 6.89 | 6.89 | 6.89 | 6.78 | 6.10 | 6.10 | 6.10 | 6.05 | 6.05 | 6.05 | 5.83 | 5.83 | 5.83 | 5.87 | 5.87 | 5.87 | 6.36 | 6.36 | 6.36 | 6.53 | 6.53 | 6.53 | 6.86 | 6.86 | 6.86 | 6.86 | 6.86 | 6.86 | 6.91 | 6.91 | 6.91 | 7.05 | 7.05 | 7.05 | 7.16 | 7.16 | 7.16 | 7.15 | 7.15 | 7.15 | 7.46 | 7.46 | 7.46 | 7.10 | 7.10 | 7.10 | 7.31 | 7.31 | 7.31 | 7.37 | 7.37 | 7.37 | 7.29 | 7.29 | 7.29 | 7.53 | 7.53 | 7.53 | 7.97 | 7.97 | 7.97 | 8.11 | 8.11 | 8.11 | 7.49 | 7.49 | 7.49 | 7.60 | 7.60 | 7.60 | 7.78 | 7.78 | 7.78 | 7.93 | 7.93 | 7.93 | 8.66 | 8.66 | 8.66 | 8.91 | 8.91 | 8.91 | 9.11 | 9.11 | 9.11 | 8.86 | 8.86 | 8.86 | 8.57 | 8.57 | 8.57 | 8.52 | 8.52 | 8.52 | 7.79 | 7.79 | 7.79 | 7.81 | 7.81 | 7.81 | 7.74 | 7.74 | 7.74 | 7.65 | 7.65 | 7.65 | 8.01 | 8.01 | 8.01 | 7.82 | 7.82 | 7.82 | 8.28 | 8.28 | 8.28 | 7.99 | 7.99 | 7.99 | 7.77 | 7.77 | 7.77 | 7.75 | 7.75 | 7.75 | 8.30 | 8.30 | 8.30 | 8.20 | 8.20 | 8.20 | 8.31 | 8.31 | 8.31 | 8.35 | 8.35 | 8.35 | 7.70 | 7.70 | 7.70 | 7.75 | 7.75 | 7.75 | 7.44 | 7.44 | 7.44 | 7.16 | 7.16 | 7.16 | 6.82 | 6.82 | 6.82 | 6.82 | 6.82 | 6.82 | 6.65 | 6.65 | 6.65 | 6.68 | 6.68 | 6.68 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.14 | 7.14 | 7.14 | 6.97 | 6.97 | 6.97 | 7.50 | 7.50 | 7.50 | 7.72 | 7.72 | 7.72 | 7.77 | 7.77 | 7.77 | 7.44 | 7.44 | 7.44 | 7.67 | 7.67 | 7.67 | 7.51 | 7.51 | 7.51 | 7.67 | 7.67 | 7.67 | 7.85 | 7.85 | 7.85 | 7.96 | 7.96 | 7.96 | 8.08 | 8.08 | 8.08 | 7.78 | 7.78 | 7.78 | 7.44 | 7.44 | 7.44 | 7.27 | 7.27 | 7.27 |
EBIT Margin | 5.27 | 5.27 | 5.27 | 5.27 | 5.27 | 5.50 | 5.50 | 5.42 | 5.42 | 5.42 | 5.42 | 5.29 | 4.34 | 4.34 | 4.34 | 4.38 | 4.38 | 4.38 | 4.17 | 4.17 | 4.17 | 4.25 | 4.25 | 4.25 | 4.92 | 4.92 | 4.92 | 5.08 | 5.08 | 5.08 | 5.40 | 5.40 | 5.40 | 5.35 | 5.35 | 5.35 | 5.51 | 5.51 | 5.51 | 5.56 | 5.56 | 5.56 | 5.64 | 5.64 | 5.64 | 5.49 | 5.49 | 5.49 | 5.53 | 5.53 | 5.53 | 5.22 | 5.22 | 5.22 | 5.32 | 5.32 | 5.32 | 5.45 | 5.45 | 5.45 | 5.51 | 5.51 | 5.51 | 5.59 | 5.59 | 5.59 | 6.05 | 6.05 | 6.05 | 6.15 | 6.15 | 6.15 | 5.53 | 5.53 | 5.53 | 5.71 | 5.71 | 5.71 | 5.82 | 5.82 | 5.82 | 5.93 | 5.93 | 5.93 | 6.28 | 6.28 | 6.28 | 6.60 | 6.60 | 6.60 | 6.76 | 6.76 | 6.76 | 6.58 | 6.58 | 6.58 | 6.49 | 6.49 | 6.49 | 6.38 | 6.38 | 6.38 | 5.75 | 5.75 | 5.75 | 5.76 | 5.76 | 5.76 | 5.78 | 5.78 | 5.78 | 5.55 | 5.55 | 5.55 | 5.95 | 5.95 | 5.95 | 5.68 | 5.68 | 5.68 | 5.81 | 5.81 | 5.81 | 5.73 | 5.73 | 5.73 | 5.34 | 5.34 | 5.34 | 5.36 | 5.36 | 5.36 | 6.10 | 6.10 | 6.10 | 5.85 | 5.85 | 5.85 | 6.01 | 6.01 | 6.01 | 6.05 | 6.05 | 6.05 | 5.26 | 5.26 | 5.26 | 5.44 | 5.44 | 5.44 | 5.18 | 5.18 | 5.18 | 4.99 | 4.99 | 4.99 | 4.70 | 4.70 | 4.70 | 4.70 | 4.70 | 4.70 | 4.47 | 4.47 | 4.47 | 4.61 | 4.61 | 4.61 | 5.04 | 5.04 | 5.04 | 5.04 | 5.04 | 5.04 | 5.19 | 5.19 | 5.19 | 4.90 | 4.90 | 4.90 | 5.49 | 5.49 | 5.49 | 5.66 | 5.66 | 5.66 | 5.78 | 5.78 | 5.78 | 5.37 | 5.37 | 5.37 | 5.86 | 5.86 | 5.86 | 5.82 | 5.82 | 5.82 | 6.02 | 6.02 | 6.02 | 6.25 | 6.25 | 6.25 | 6.27 | 6.27 | 6.27 | 6.29 | 6.29 | 6.29 | 5.93 | 5.93 | 5.93 | 5.53 | 5.53 | 5.53 | 5.27 | 5.27 | 5.27 |
Earnings from Cont. Ops Margin | 4.07 | 4.07 | 4.07 | 4.07 | 4.07 | 4.02 | 4.02 | 4.06 | 4.06 | 4.06 | 4.06 | 3.98 | 3.57 | 3.57 | 3.57 | 3.59 | 3.59 | 3.59 | 3.53 | 3.53 | 3.53 | 3.46 | 3.46 | 3.46 | 3.46 | 3.46 | 3.46 | 3.48 | 3.48 | 3.48 | 3.42 | 3.42 | 3.42 | 3.43 | 3.43 | 3.43 | 3.57 | 3.57 | 3.57 | 3.49 | 3.49 | 3.49 | 3.29 | 3.29 | 3.29 | 3.08 | 3.08 | 3.08 | 3.23 | 3.23 | 3.23 | 3.28 | 3.28 | 3.28 | 3.67 | 3.67 | 3.67 | 3.88 | 3.88 | 3.88 | 3.94 | 3.94 | 3.94 | 4.06 | 4.06 | 4.06 | 4.15 | 4.15 | 4.15 | 4.13 | 4.13 | 4.13 | 4.48 | 4.48 | 4.48 | 4.42 | 4.42 | 4.42 | 4.37 | 4.37 | 4.37 | 4.42 | 4.42 | 4.42 | 4.19 | 4.19 | 4.19 | 4.28 | 4.28 | 4.28 | 4.40 | 4.40 | 4.40 | 4.20 | 4.20 | 4.20 | 4.12 | 4.12 | 4.12 | 3.99 | 3.99 | 3.99 | 3.91 | 3.91 | 3.91 | 3.90 | 3.90 | 3.90 | 3.58 | 3.58 | 3.58 | 3.77 | 3.77 | 3.77 | 3.67 | 3.67 | 3.67 | 3.75 | 3.75 | 3.75 | 3.79 | 3.79 | 3.79 | 3.52 | 3.52 | 3.52 | 3.50 | 3.50 | 3.50 | 3.57 | 3.57 | 3.57 | 4.01 | 4.01 | 4.01 | 3.87 | 3.87 | 3.87 | 3.92 | 3.92 | 3.92 | 3.86 | 3.86 | 3.86 | 3.62 | 3.62 | 3.62 | 3.86 | 3.86 | 3.86 | 4.00 | 4.00 | 4.00 | 3.99 | 3.99 | 3.99 | 3.78 | 3.78 | 3.78 | 3.78 | 3.78 | 3.78 | 3.36 | 3.36 | 3.36 | 3.45 | 3.45 | 3.45 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.45 | 3.45 | 3.45 | 3.34 | 3.34 | 3.34 | 3.89 | 3.89 | 3.89 | 4.30 | 4.30 | 4.30 | 4.35 | 4.35 | 4.35 | 4.25 | 4.25 | 4.25 | 4.29 | 4.29 | 4.29 | 4.17 | 4.17 | 4.17 | 4.57 | 4.57 | 4.57 | 5.03 | 5.03 | 5.03 | 5.00 | 5.00 | 5.00 | 4.97 | 4.97 | 4.97 | 4.38 | 4.38 | 4.38 | 3.73 | 3.73 | 3.73 | 3.64 | 3.64 | 3.64 |
Net Income Margin | 3.18 | 3.18 | 3.18 | 3.18 | 3.18 | 3.17 | 3.17 | 3.21 | 3.21 | 3.21 | 3.21 | 3.14 | 2.70 | 2.70 | 2.70 | 2.70 | 2.70 | 2.70 | 2.72 | 2.72 | 2.72 | 2.67 | 2.67 | 2.67 | 2.65 | 2.65 | 2.65 | 2.73 | 2.73 | 2.73 | 2.66 | 2.66 | 2.66 | 2.62 | 2.62 | 2.62 | 2.87 | 2.87 | 2.87 | 2.89 | 2.89 | 2.89 | 2.66 | 2.66 | 2.66 | 2.58 | 2.58 | 2.58 | 2.83 | 2.83 | 2.83 | 2.95 | 2.95 | 2.95 | 3.36 | 3.36 | 3.36 | 3.60 | 3.60 | 3.60 | 3.76 | 3.76 | 3.76 | 3.84 | 3.84 | 3.84 | 4.04 | 4.04 | 4.04 | 4.01 | 4.01 | 4.01 | 4.31 | 4.31 | 4.31 | 4.23 | 4.23 | 4.23 | 4.23 | 4.23 | 4.23 | 4.26 | 4.26 | 4.26 | 4.06 | 4.06 | 4.06 | 4.16 | 4.16 | 4.16 | 4.31 | 4.31 | 4.31 | 4.10 | 4.10 | 4.10 | 4.07 | 4.07 | 4.07 | 3.94 | 3.94 | 3.94 | 3.89 | 3.89 | 3.89 | 3.88 | 3.88 | 3.88 | 3.60 | 3.60 | 3.60 | 3.80 | 3.80 | 3.80 | 3.70 | 3.70 | 3.70 | 3.79 | 3.79 | 3.79 | 3.88 | 3.88 | 3.88 | 3.60 | 3.60 | 3.60 | 3.58 | 3.58 | 3.58 | 3.65 | 3.65 | 3.65 | 4.06 | 4.06 | 4.06 | 3.99 | 3.99 | 3.99 | 4.07 | 4.07 | 4.07 | 4.04 | 4.04 | 4.04 | 3.66 | 3.66 | 3.66 | 3.81 | 3.81 | 3.81 | 3.94 | 3.94 | 3.94 | 3.93 | 3.93 | 3.93 | 3.81 | 3.81 | 3.81 | 3.81 | 3.81 | 3.81 | 3.38 | 3.38 | 3.38 | 3.45 | 3.45 | 3.45 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 | 3.22 | 3.22 | 3.22 | 2.99 | 2.99 | 2.99 | 3.30 | 3.30 | 3.30 | 3.45 | 3.45 | 3.45 | 3.42 | 3.42 | 3.42 | 3.26 | 3.26 | 3.26 | 3.34 | 3.34 | 3.34 | 3.27 | 3.27 | 3.27 | 3.62 | 3.62 | 3.62 | 4.01 | 4.01 | 4.01 | 3.93 | 3.93 | 3.93 | 3.85 | 3.85 | 3.85 | 3.34 | 3.34 | 3.34 | 2.78 | 2.78 | 2.78 | 2.74 | 2.74 | 2.74 |
Levered Free Cash Flow Margin | 6.28 | 6.28 | 6.28 | 6.28 | 6.28 | -8.64 | -8.64 | -10.10 | -10.10 | -10.10 | -10.10 | -1.42 | -2.58 | -2.58 | -2.58 | 0.00 | 0.00 | 0.00 | 0.07 | 0.07 | 0.07 | -4.01 | -4.01 | -4.01 | -2.61 | -2.61 | -2.61 | 2.26 | 2.26 | 2.26 | 6.54 | 6.54 | 6.54 | 0.61 | 0.61 | 0.61 | -5.06 | -5.06 | -5.06 | -6.27 | -6.27 | -6.27 | -8.52 | -8.52 | -8.52 | -11.65 | -11.65 | -11.65 | 2.22 | 2.22 | 2.22 | -9.84 | -9.84 | -9.84 | -1.02 | -1.02 | -1.02 | -8.46 | -8.46 | -8.46 | -6.26 | -6.26 | -6.26 | -6.93 | -6.93 | -6.93 | -8.52 | -8.52 | -8.52 | -4.63 | -4.63 | -4.63 | -0.93 | -0.93 | -0.93 | 1.16 | 1.16 | 1.16 | 2.59 | 2.59 | 2.59 | 5.99 | 5.99 | 5.99 | 3.95 | 3.95 | 3.95 | 5.83 | 5.83 | 5.83 | -2.74 | -2.74 | -2.74 | -0.66 | -0.66 | -0.66 | -12.33 | -12.33 | -12.33 | -10.01 | -10.01 | -10.01 | -0.45 | -0.45 | -0.45 | -3.86 | -3.86 | -3.86 | -2.11 | -2.11 | -2.11 | -6.63 | -6.63 | -6.63 | -12.61 | -12.61 | -12.61 | -10.04 | -10.04 | -10.04 | -9.58 | -9.58 | -9.58 | -7.86 | -7.86 | -7.86 | -7.15 | -7.15 | -7.15 | -6.90 | -6.90 | -6.90 | -7.18 | -7.18 | -7.18 | -3.56 | -3.56 | -3.56 | -4.16 | -4.16 | -4.16 | 3.14 | 3.14 | 3.14 | - | - | - | -3.04 | -3.04 | -3.04 | - | - | - | -3.99 | -3.99 | -3.99 | -3.26 | -3.26 | -3.26 | -3.26 | -3.26 | -3.26 | - | - | - | 1.75 | 1.75 | 1.75 | -0.14 | -0.14 | -0.14 | -0.14 | -0.14 | -0.14 | -1.01 | -1.01 | -1.01 | -1.33 | -1.33 | -1.33 | 0.24 | 0.24 | 0.24 | -2.24 | -2.24 | -2.24 | -2.75 | -2.75 | -2.75 | -11.25 | -11.25 | -11.25 | -8.64 | -8.64 | -8.64 | -12.05 | -12.05 | -12.05 | -11.70 | -11.70 | -11.70 | -5.10 | -5.10 | -5.10 | -5.35 | -5.35 | -5.35 | -4.20 | -4.20 | -4.20 | -3.87 | -3.87 | -3.87 | -3.10 | -3.10 | -3.10 | - | - | - |
Unlevered Free Cash Flow Margin | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 | -6.75 | -6.75 | -8.26 | -8.26 | -8.26 | -8.26 | 0.37 | -0.72 | -0.72 | -0.72 | 1.80 | 1.80 |