China Coal Energy Company Limited - SEHK:1898
Profile
Price
HKD$ 9.06
()
Market Cap
HKD$ 149.313B
Shares Out
16512.163 M
Employees
47122
Dividends
Yield
6.53 %
Payout (TTM)
83.83 %
DPS (TTM)
0.663
DPS Growth 3Yr
30.31 %
DPS Growth 5Yr
49.99 %
DPS Growth 10Yr
45.71 %
FinancialHealth
Cash
-
Net Debt
HKD$ -40.342B
Debt/Equity (TTM)
34.24 %
Returns(TTM)
ROA
4.84 %
ROE
11.82 %
ROCE
11.35 %
Valuation(TTM)
P/E
8.702
P/B
1.016
P/FCF
6.323 %
Margins(TTM)
Gross
23.1 %
Operating
17.46 %
Pre-Tax
16.44 %
Net
10.2 %
FCFPS
1.66 %
Growth(CAGR)
RevPS 3Yr
0.352 %
RevPS 5Yr
0.849 %
RevPS 10Yr
1.336 %
NetIncomePS 3Yr
1.162 %
NetIncomePS 5Yr
4.675 %
NetIncomePS 10Yr
4.444 %
Last Price
HKD$ 9.06
5D
1.342%
1M
-0.658%
3M
-6.886%
1Y
7.092%
China Coal Energy Company Limited (SEHK:1898) shows a mixed outlook. On the bullish side, it maintains stable production and cost control, with a 1.1% year-over-year increase in coal output and reduced sales costs. The company has a strong financial position, reporting a net cash flow of CNY 21.7 billion and reduced debt. Positive market factors include stable pricing expectations and government support. However, bearish factors include declining coal prices, increased competition from imports, rising operational costs, and regulatory constraints. The company lacks immediate plans for new asset acquisitions, which may limit growth. Investors should watch how it balances these challenges with its strategic initiatives.
Valuation And Growth
Segments
Guidance and Outlook
Bulls - Bears Say
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 | 7.97 | 7.95 | 8.30 | 8.47 | 8.87 | 9.38 | 8.59 | 9.61 | 10.13 | 10.77 | 9.50 | 6.65 | 9.14 | 9.06 | 7.55 | 7.23 | 6.67 | 4.20 | 3.91 | 4.62 | 4.63 | 4.60 | 5.10 | 4.45 | 3.93 | 3.99 | 3.92 | 4.23 | 3.79 | 4.87 | 4.77 | 3.78 | 4.22 | 4.18 | 4.03 | 4.61 | 5.78 | 5.36 | 5.51 | 5.33 | 5.77 | 8.87 | 8.56 | 12.75 | 12.65 | 12.75 | 12.42 | 11.73 | 9.63 | 8.79 | 9.04 | 8.99 | 8.54 | 14.89 | 15.05 | 11.91 | 11.54 | 11.54 | 11.66 | 12.51 | 13.31 | 13.70 | 14.16 | 14.02 | 13.85 | 10.31 | 10.22 | 13.34 | 13.52 | 13.47 | 13.93 | 15.65 | 23.33 | 22.49 | 22.24 | 22.55 | 23.23 | 23.24 | 22.95 | 43.54 | 43.48 | 44.32 | 44.64 | 21.36 | 49.28 | 51.45 | 48.99 | 49.10 | 49.21 | 42.57 | 43.92 | 25.47 | 24.71 | 23.64 | 24.46 | 75.57 | 33.62 | 33.42 | 32.69 | 33.70 | 35.01 | - | - | 68.45 | 66.97 | 65.03 | 66.92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 210.13 | 209.61 | 239.80 | 261.15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 102.23 | 94.73 | - | - | - | - | - | - | - | - | - | - | - | - | 160.65 | 122.68 | 112.92 | 96.35 | - | - | - | - | - | - | 72.28 | 83.79 | 99.38 | - | - | - | - | - | - | - | - | - | - | 52.39 | 50.48 | 39.50 | 33.69 | 25.51 | - | - | - | - |
Market Cap/LTM Levered FCF | 7.71 | 7.68 | 8.06 | 8.25 | 8.70 | 9.39 | 8.52 | 9.42 | 10.01 | 10.73 | 9.29 | 6.28 | 8.92 | 8.84 | 7.13 | 6.78 | 6.15 | 3.68 | 3.37 | 4.03 | 4.04 | 4.01 | 4.56 | 3.70 | 3.25 | 3.32 | 3.24 | 3.57 | 3.10 | 3.83 | 3.72 | 2.74 | 3.22 | 3.17 | 3.01 | 3.19 | 3.64 | 3.18 | 3.34 | 3.14 | 3.63 | 5.99 | 5.64 | 8.28 | 8.16 | 8.28 | 7.86 | 6.85 | 5.10 | 4.04 | 4.36 | 4.29 | 3.72 | 7.61 | 7.85 | 5.68 | 5.17 | 5.16 | 5.34 | 5.76 | 6.64 | 7.18 | 7.83 | 7.63 | 7.39 | 4.86 | 4.75 | 6.52 | 6.77 | 6.70 | 7.33 | 8.58 | 15.27 | 13.89 | 13.49 | 13.99 | 15.10 | 14.19 | 13.73 | 50.36 | 50.16 | 52.84 | 53.89 | 12.58 | 76.15 | 84.09 | 75.11 | 75.50 | 75.89 | 46.86 | 50.32 | 18.97 | 17.69 | 15.90 | 17.27 | - | 37.78 | 37.26 | 35.28 | 38.01 | 41.54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 144.28 | 134.68 | - | - | - | - | - | - | - | - | - | - | - | - | 272.08 | 215.89 | 201.45 | 176.93 | - | - | - | - | - | - | 115.60 | 130.49 | 150.65 | - | - | - | - | - | - | - | - | - | - | 59.75 | 57.65 | 45.59 | 39.21 | 30.23 | - | - | - | - |
P/LTM Normalized EPS | 8.72 | 8.61 | 8.95 | 8.89 | 9.34 | 9.23 | 8.87 | 7.52 | 8.66 | 9.36 | 7.51 | 6.37 | 8.81 | 8.92 | 7.40 | 6.90 | 6.40 | 6.03 | 5.25 | 4.31 | 4.46 | 4.53 | 5.15 | 4.75 | 3.98 | 4.11 | 4.17 | 4.70 | 3.79 | 4.60 | 4.53 | 4.53 | 4.94 | 5.35 | 4.97 | 5.17 | 5.09 | 4.54 | 4.71 | 4.10 | 4.96 | 7.95 | 7.43 | 8.00 | 7.94 | 7.99 | 7.22 | 8.71 | 9.93 | 7.00 | 7.25 | 6.84 | 5.88 | 5.95 | 6.14 | 5.41 | 4.96 | 5.25 | 5.84 | 5.30 | 7.34 | 7.75 | 9.00 | 9.03 | 9.11 | 9.73 | 9.48 | 10.56 | 11.25 | 11.08 | 11.98 | 11.77 | 14.65 | 14.18 | 13.23 | 13.45 | 15.08 | 12.10 | 12.24 | 14.42 | 14.24 | 15.12 | 14.99 | 14.91 | 11.60 | 13.09 | 11.44 | 11.44 | 11.57 | 16.60 | 17.72 | 17.48 | 17.12 | 15.49 | 17.12 | 32.55 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 103.87 | 40.56 | 41.43 | 47.15 | 46.96 | 46.09 | 36.33 | 37.77 | 23.53 | 20.22 | 22.17 | 21.02 | 15.24 | 9.52 | 9.30 | 10.45 | 12.46 | 11.41 | 8.37 | 8.24 | 6.58 | 6.46 | 8.05 | 9.49 | 9.66 | 11.45 | 12.88 | 12.54 | 11.64 | 11.46 | 10.23 | 9.33 | 9.58 | 8.50 | 9.64 | 11.94 | 12.24 | 13.78 | 13.48 | 13.37 | 13.96 | 15.78 | 12.57 | 18.56 | 21.21 | 19.78 | 19.85 | 20.42 | 20.98 | 19.93 | 20.43 | 21.80 | 22.05 | 24.06 | 25.19 | 21.50 | 22.15 | 20.21 | 21.82 | 24.60 | 29.07 | 29.70 | 28.54 | 34.16 | 31.52 | 26.77 | 20.64 | 19.96 | 21.77 | 18.40 | 18.48 | 13.51 | 10.83 | 9.32 | 11.14 | 11.95 | 9.03 | 8.68 | 17.77 | 29.48 | 31.40 | 39.56 | 50.75 | 47.85 | 39.12 | 50.95 | 51.58 | 70.68 | 71.11 | 74.57 | 66.64 | 45.65 | 44.05 | 34.83 | 29.96 | 23.09 | - | - | - | - |
P/LTM EPS | 6.48 | 6.40 | 6.65 | 6.60 | 6.94 | 6.84 | 6.58 | 5.62 | 6.47 | 6.99 | 5.60 | 4.71 | 6.69 | 6.78 | 5.62 | 5.24 | 4.86 | 4.51 | 3.93 | 3.51 | 3.63 | 3.69 | 4.19 | 3.83 | 3.53 | 3.64 | 3.69 | 4.16 | 3.36 | 4.23 | 4.17 | 3.98 | 4.34 | 4.70 | 4.37 | 4.80 | 3.91 | 3.49 | 3.61 | 3.15 | 3.81 | 5.87 | 5.48 | 6.01 | 5.96 | 6.00 | 5.42 | 6.77 | 9.36 | 6.60 | 6.83 | 6.45 | 5.54 | 5.74 | 5.92 | 4.99 | 4.57 | 4.83 | 5.38 | 4.58 | 6.03 | 6.37 | 7.40 | 7.42 | 7.49 | 8.24 | 8.03 | 9.65 | 10.29 | 10.13 | 10.95 | 11.02 | 9.62 | 9.31 | 8.69 | 8.83 | 9.90 | 10.47 | 10.60 | 13.02 | 12.86 | 13.65 | 13.53 | 14.36 | 12.03 | 13.58 | 11.87 | 11.87 | 12.00 | 13.94 | 14.88 | 13.55 | 13.27 | 12.01 | 13.27 | 23.40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 170.15 | 207.86 | 211.00 | 229.41 | 59.20 | 41.44 | 42.33 | 48.18 | 47.98 | 47.09 | 32.33 | 33.61 | 20.14 | 17.31 | 18.98 | 17.99 | 12.65 | 7.49 | 7.32 | 8.22 | 9.81 | 8.98 | 6.79 | 6.68 | 5.36 | 5.26 | 6.55 | 7.73 | 7.95 | 9.49 | 10.67 | 10.39 | 9.65 | 9.50 | 8.27 | 7.55 | 7.77 | 6.89 | 7.81 | 9.68 | 9.86 | 11.22 | 10.98 | 10.75 | 11.23 | 12.69 | 10.49 | 15.49 | 17.50 | 16.32 | 16.38 | 16.85 | 17.29 | 16.24 | 16.64 | 17.76 | 17.96 | 19.60 | 19.64 | 16.76 | 17.30 | 15.78 | 17.04 | 19.21 | 23.73 | 24.24 | 23.30 | 27.88 | 25.73 | 21.85 | 17.44 | 16.87 | 18.80 | 15.89 | 15.96 | 11.67 | 9.71 | 8.08 | 9.65 | 10.36 | 7.82 | 7.52 | 13.47 | 22.35 | 23.80 | 26.78 | 34.36 | 32.40 | 29.37 | 38.25 | 38.72 | 53.06 | 53.38 | 55.98 | 50.03 | 39.44 | 38.05 | 30.09 | 25.88 | 19.95 | - | - | - | - |
P/BV | 0.72 | 0.72 | 0.74 | 0.74 | 0.78 | 0.81 | 0.78 | 0.65 | 0.74 | 0.80 | 0.65 | 0.64 | 0.73 | 0.74 | 0.61 | 0.57 | 0.53 | 0.54 | 0.47 | 0.47 | 0.49 | 0.50 | 0.56 | 0.53 | 0.55 | 0.57 | 0.58 | 0.65 | 0.53 | 0.65 | 0.64 | 0.54 | 0.59 | 0.64 | 0.59 | 0.56 | 0.48 | 0.42 | 0.44 | 0.38 | 0.46 | 0.61 | 0.57 | 0.50 | 0.49 | 0.50 | 0.45 | 0.40 | 0.37 | 0.26 | 0.27 | 0.26 | 0.22 | 0.23 | 0.24 | 0.24 | 0.22 | 0.23 | 0.26 | 0.26 | 0.31 | 0.33 | 0.38 | 0.38 | 0.39 | 0.39 | 0.38 | 0.37 | 0.39 | 0.39 | 0.42 | 0.41 | 0.43 | 0.42 | 0.39 | 0.39 | 0.44 | 0.41 | 0.41 | 0.37 | 0.37 | 0.39 | 0.39 | 0.39 | 0.42 | 0.48 | 0.42 | 0.42 | 0.42 | 0.48 | 0.52 | 0.52 | 0.51 | 0.46 | 0.51 | 0.54 | 0.58 | 0.58 | 0.52 | 0.56 | 0.62 | 0.57 | 0.50 | 0.54 | 0.53 | 0.46 | 0.48 | 0.43 | 0.35 | 0.36 | 0.40 | 0.42 | 0.45 | 0.39 | 0.45 | 0.53 | 0.65 | 0.66 | 0.71 | 0.52 | 0.50 | 0.51 | 0.58 | 0.58 | 0.57 | 0.55 | 0.58 | 0.57 | 0.49 | 0.54 | 0.51 | 0.52 | 0.53 | 0.52 | 0.58 | 0.69 | 0.63 | 0.56 | 0.55 | 0.52 | 0.51 | 0.63 | 0.75 | 0.86 | 0.95 | 1.07 | 1.04 | 0.96 | 0.95 | 0.93 | 0.85 | 0.91 | 0.80 | 0.91 | 1.13 | 1.15 | 1.34 | 1.31 | 1.14 | 1.19 | 1.35 | 1.01 | 1.49 | 1.68 | 1.57 | 1.57 | 1.62 | 1.62 | 1.75 | 1.80 | 1.92 | 1.94 | 2.11 | 2.07 | 1.77 | 1.79 | 1.63 | 1.76 | 1.98 | 2.03 | 2.07 | 1.99 | 2.38 | 2.20 | 1.87 | 1.80 | 1.74 | 1.95 | 1.65 | 1.65 | 1.21 | 1.05 | 0.90 | 1.08 | 1.15 | 0.87 | 0.84 | 1.57 | 2.61 | 2.78 | 2.73 | 3.50 | 3.30 | 6.24 | 8.12 | 8.23 | 11.27 | 11.34 | 11.89 | 10.63 | 8.39 | 8.10 | 6.40 | 5.51 | 4.24 | - | - | - | - |
P/Tangible BV | 1.14 | 1.12 | 1.17 | 1.16 | 1.22 | 1.30 | 1.25 | 1.02 | 1.18 | 1.27 | 1.02 | 1.04 | 1.12 | 1.13 | 0.94 | 0.88 | 0.81 | 0.86 | 0.75 | 0.72 | 0.75 | 0.76 | 0.86 | 0.85 | 0.91 | 0.94 | 0.95 | 1.07 | 0.87 | 1.10 | 1.08 | 0.93 | 1.01 | 1.10 | 1.02 | 1.03 | 0.86 | 0.76 | 0.79 | 0.69 | 0.83 | 1.14 | 1.07 | 0.94 | 0.93 | 0.94 | 0.85 | 0.79 | 0.74 | 0.52 | 0.54 | 0.51 | 0.44 | 0.48 | 0.49 | 0.45 | 0.41 | 0.44 | 0.48 | 0.51 | 0.57 | 0.60 | 0.70 | 0.70 | 0.71 | 0.71 | 0.69 | 0.67 | 0.72 | 0.71 | 0.76 | 0.77 | 0.77 | 0.74 | 0.69 | 0.71 | 0.79 | 0.74 | 0.75 | 0.65 | 0.65 | 0.69 | 0.68 | 0.71 | 0.76 | 0.86 | 0.75 | 0.75 | 0.76 | 0.89 | 0.95 | 0.96 | 0.94 | 0.85 | 0.94 | 1.04 | 1.11 | 1.10 | 0.99 | 1.06 | 1.19 | 1.10 | 0.97 | 1.01 | 1.00 | 0.86 | 0.91 | 0.81 | 0.65 | 0.66 | 0.74 | 0.78 | 0.83 | 0.71 | 0.83 | 0.96 | 1.18 | 1.19 | 1.30 | 0.93 | 0.87 | 0.89 | 1.01 | 1.01 | 0.99 | 0.97 | 1.01 | 0.98 | 0.84 | 0.93 | 0.88 | 0.89 | 0.89 | 0.87 | 0.98 | 1.17 | 1.07 | 0.97 | 0.95 | 0.88 | 0.86 | 1.07 | 1.26 | 1.48 | 1.60 | 1.80 | 1.76 | 1.63 | 1.61 | 1.57 | 1.44 | 1.47 | 1.31 | 1.48 | 1.83 | 1.88 | 1.79 | 1.76 | 1.53 | 1.59 | 1.80 | 1.40 | 2.06 | 2.33 | 2.17 | 2.18 | 2.24 | 2.28 | 2.47 | 2.53 | 2.70 | 2.73 | 2.98 | 2.95 | 2.52 | 2.39 | 2.18 | 2.35 | 2.65 | 2.38 | 2.43 | 2.34 | 2.80 | 2.58 | 2.19 | 2.12 | 2.05 | 2.29 | 1.93 | 1.94 | 1.42 | 1.24 | 1.07 | 1.28 | 1.38 | 1.04 | 1.00 | 1.88 | 3.11 | 3.31 | 3.28 | 4.21 | 3.97 | 7.11 | 9.27 | 9.38 | 12.85 | 12.93 | 13.56 | 12.12 | 8.48 | 8.18 | 6.47 | 5.57 | 4.29 | - | - | - | - |
TEV/LTM Total Revenue | 0.86 | 0.86 | 0.90 | 0.92 | 0.96 | 1.09 | 1.00 | 0.89 | 0.94 | 1.00 | 0.88 | 0.79 | 0.84 | 0.84 | 0.70 | 0.67 | 0.62 | 0.60 | 0.55 | 0.54 | 0.54 | 0.54 | 0.60 | 0.56 | 0.57 | 0.58 | 0.57 | 0.62 | 0.55 | 0.65 | 0.64 | 0.57 | 0.64 | 0.63 | 0.61 | 0.64 | 0.71 | 0.66 | 0.67 | 0.65 | 0.70 | 0.99 | 0.96 | 1.04 | 1.03 | 1.04 | 1.02 | 1.08 | 1.05 | 0.95 | 0.98 | 0.98 | 0.93 | 1.03 | 1.04 | 1.04 | 1.01 | 1.01 | 1.02 | 1.03 | 1.15 | 1.18 | 1.22 | 1.21 | 1.20 | 1.27 | 1.26 | 1.34 | 1.36 | 1.35 | 1.40 | 1.46 | 1.56 | 1.50 | 1.48 | 1.50 | 1.55 | 1.62 | 1.60 | 1.64 | 1.64 | 1.67 | 1.68 | 1.87 | 2.00 | 2.09 | 1.99 | 1.99 | 2.00 | 2.31 | 2.39 | 2.51 | 2.44 | 2.33 | 2.41 | 2.75 | 2.94 | 2.92 | 2.86 | 2.95 | 3.06 | 2.95 | 2.91 | 2.77 | 2.71 | 2.64 | 2.71 | 2.62 | 2.35 | 2.33 | 2.53 | 2.55 | 2.61 | 2.42 | 2.57 | 2.67 | 3.18 | 2.75 | 2.89 | 2.29 | 2.01 | 2.03 | 2.13 | 1.91 | 1.87 | 1.73 | 1.69 | 1.61 | 1.54 | 1.56 | 1.56 | 1.43 | 1.34 | 1.35 | 1.42 | 1.52 | 1.47 | 1.38 | 1.37 | 1.20 | 1.18 | 1.41 | 1.46 | 1.43 | 1.44 | 1.53 | 1.49 | 1.36 | 1.38 | 1.20 | 1.14 | 1.13 | 1.13 | 1.29 | 1.41 | 1.35 | 1.40 | 1.34 | 1.32 | 1.35 | 1.44 | 1.37 | 1.62 | 1.77 | 1.65 | 1.63 | 1.74 | 1.83 | 1.95 | 1.91 | 2.02 | 1.98 | 2.27 | 1.88 | 1.74 | 1.98 | 1.70 | 1.93 | 2.21 | 2.66 | 2.71 | 2.70 | 3.18 | 3.16 | 2.84 | 2.44 | 2.35 | 3.19 | 2.44 | 2.24 | 1.91 | 1.51 | 1.19 | 1.31 | 1.13 | 1.03 | 1.00 | 2.36 | 2.74 | 3.25 | 3.77 | 4.93 | 4.66 | 5.91 | 7.33 | 6.31 | 8.65 | 8.71 | 9.13 | 8.16 | 5.77 | 5.56 | 4.35 | 3.71 | 2.81 | - | - | - | - |
Market Cap/LTM Total Revenue | 0.76 | 0.76 | 0.80 | 0.82 | 0.86 | 1.00 | 0.91 | 0.78 | 0.82 | 0.88 | 0.77 | 0.68 | 0.73 | 0.73 | 0.59 | 0.56 | 0.51 | 0.49 | 0.44 | 0.43 | 0.43 | 0.43 | 0.49 | 0.43 | 0.44 | 0.45 | 0.44 | 0.48 | 0.42 | 0.47 | 0.46 | 0.39 | 0.45 | 0.45 | 0.43 | 0.41 | 0.40 | 0.35 | 0.36 | 0.34 | 0.40 | 0.58 | 0.54 | 0.53 | 0.52 | 0.53 | 0.50 | 0.49 | 0.44 | 0.35 | 0.38 | 0.37 | 0.32 | 0.34 | 0.35 | 0.36 | 0.33 | 0.33 | 0.34 | 0.34 | 0.41 | 0.44 | 0.48 | 0.47 | 0.46 | 0.48 | 0.47 | 0.48 | 0.50 | 0.50 | 0.54 | 0.57 | 0.62 | 0.56 | 0.55 | 0.57 | 0.61 | 0.62 | 0.60 | 0.59 | 0.59 | 0.62 | 0.63 | 0.73 | 0.85 | 0.93 | 0.83 | 0.84 | 0.84 | 0.99 | 1.06 | 1.12 | 1.04 | 0.94 | 1.02 | 1.17 | 1.23 | 1.21 | 1.15 | 1.24 | 1.35 | 1.19 | 1.15 | 1.08 | 1.02 | 0.94 | 1.01 | 0.98 | 0.83 | 0.81 | 1.01 | 1.03 | 1.09 | 0.98 | 1.12 | 1.27 | 1.79 | 1.36 | 1.50 | 1.09 | 0.93 | 0.94 | 1.05 | 0.83 | 0.79 | 0.76 | 0.71 | 0.70 | 0.63 | 0.65 | 0.65 | 0.65 | 0.63 | 0.65 | 0.71 | 0.81 | 0.76 | 0.78 | 0.77 | 0.70 | 0.69 | 0.91 | 0.97 | 1.01 | 1.11 | 1.20 | 1.16 | 1.03 | 1.05 | 0.98 | 0.92 | 1.02 | 1.02 | 1.18 | 1.29 | 1.26 | 1.39 | 1.33 | 1.31 | 1.34 | 1.43 | 1.37 | 1.62 | 1.81 | 1.68 | 1.67 | 1.78 | 1.91 | 2.04 | 2.00 | 2.12 | 2.07 | 2.36 | 2.07 | 1.94 | 2.19 | 1.91 | 2.15 | 2.43 | 3.09 | 3.13 | 3.13 | 3.60 | 3.59 | 3.26 | 2.91 | 2.83 | 3.65 | 2.90 | 2.70 | 2.37 | 1.94 | 1.65 | 1.76 | 1.58 | 1.48 | 1.46 | 2.92 | 3.30 | 3.80 | 4.39 | 5.55 | 5.28 | 5.93 | 7.36 | 6.33 | 8.68 | 8.73 | 9.16 | 8.18 | 5.99 | 5.78 | 4.57 | 3.93 | 3.03 | - | - | - | - |
TEV/LTM EBITDA | 3.68 | 3.67 | 3.83 | 3.91 | 4.10 | 4.80 | 4.39 | 3.95 | 4.16 | 4.42 | 3.90 | 3.46 | 4.70 | 4.67 | 3.88 | 3.72 | 3.43 | 3.19 | 2.97 | 2.70 | 2.71 | 2.69 | 2.98 | 2.83 | 2.56 | 2.60 | 2.55 | 2.75 | 2.47 | 3.18 | 3.12 | 3.09 | 3.45 | 3.42 | 3.29 | 3.71 | 3.37 | 3.13 | 3.21 | 3.11 | 3.37 | 5.66 | 5.46 | 5.70 | 5.66 | 5.70 | 5.55 | 6.04 | 6.12 | 5.59 | 5.75 | 5.71 | 5.43 | 5.84 | 5.90 | 5.62 | 5.45 | 5.44 | 5.50 | 5.49 | 6.43 | 6.62 | 6.84 | 6.77 | 6.69 | 6.63 | 6.58 | 7.50 | 7.60 | 7.58 | 7.84 | 8.08 | 6.68 | 6.44 | 6.37 | 6.46 | 6.66 | 8.76 | 8.65 | 8.86 | 8.85 | 9.02 | 9.09 | 9.36 | 8.83 | 9.22 | 8.78 | 8.80 | 8.82 | 10.17 | 10.49 | 11.41 | 11.07 | 10.59 | 10.96 | 13.77 | 17.46 | 17.36 | 16.97 | 17.50 | 18.18 | 20.00 | 19.72 | 20.80 | 20.35 | 19.76 | 20.34 | 20.76 | 22.33 | 22.21 | 24.10 | 24.27 | 24.85 | 21.71 | 22.99 | 23.62 | 28.19 | 24.37 | 25.62 | 20.07 | 17.26 | 17.36 | 18.25 | 16.38 | 16.05 | 15.13 | 14.74 | 12.84 | 12.29 | 12.44 | 12.45 | 10.55 | 8.31 | 8.38 | 8.79 | 9.40 | 9.11 | 7.07 | 7.00 | 6.16 | 6.10 | 7.24 | 7.54 | 7.02 | 7.42 | 7.87 | 7.67 | 6.99 | 7.07 | 6.31 | 5.98 | 5.63 | 5.61 | 6.42 | 7.00 | 6.83 | 7.29 | 6.98 | 6.61 | 6.75 | 7.21 | 6.94 | 8.18 | 8.93 | 8.31 | 8.23 | 8.79 | 9.01 | 9.04 | 8.87 | 9.40 | 9.18 | 10.52 | 8.62 | 7.99 | 8.76 | 7.51 | 8.57 | 9.80 | 12.56 | 12.76 | 12.73 | 14.98 | 14.91 | 13.38 | 10.46 | 10.11 | 14.19 | 10.83 | 9.97 | 8.51 | 6.23 | 4.85 | 5.32 | 4.58 | 4.17 | 4.08 | 9.91 | 11.49 | 13.63 | 16.12 | 21.11 | 19.94 | 26.54 | 32.95 | 28.35 | 38.88 | 39.12 | 41.03 | 36.66 | 28.58 | 27.54 | 21.55 | 18.38 | 13.92 | - | - | - | - |
TEV/LTM EBIT | 5.08 | 5.06 | 5.28 | 5.39 | 5.65 | 6.46 | 5.91 | 5.44 | 5.73 | 6.09 | 5.37 | 4.62 | 6.52 | 6.47 | 5.38 | 5.16 | 4.76 | 4.38 | 4.08 | 3.52 | 3.53 | 3.51 | 3.89 | 3.70 | 3.23 | 3.28 | 3.22 | 3.47 | 3.12 | 4.01 | 3.92 | 4.03 | 4.50 | 4.46 | 4.30 | 5.04 | 5.62 | 5.22 | 5.36 | 5.19 | 5.61 | 8.35 | 8.06 | 8.64 | 8.57 | 8.64 | 8.42 | 9.90 | 10.43 | 9.51 | 9.79 | 9.73 | 9.24 | 10.01 | 10.12 | 9.75 | 9.45 | 9.44 | 9.55 | 9.04 | 9.77 | 10.05 | 10.39 | 10.29 | 10.16 | 10.99 | 10.90 | 12.20 | 12.36 | 12.32 | 12.74 | 13.33 | 14.68 | 14.15 | 14.00 | 14.19 | 14.61 | 14.39 | 14.22 | 16.09 | 16.07 | 16.38 | 16.50 | 16.83 | 13.56 | 14.15 | 13.48 | 13.51 | 13.54 | 17.25 | 17.79 | 19.70 | 19.11 | 18.28 | 18.91 | 28.37 | 60.26 | 59.91 | 58.60 | 60.42 | 62.77 | 96.74 | 95.38 | 214.32 | 209.68 | 203.60 | 209.53 | 191.62 | 118.14 | 117.50 | 127.50 | 128.41 | 131.45 | 108.39 | 114.77 | 76.60 | 91.39 | 79.01 | 83.05 | 55.31 | 41.10 | 41.34 | 43.45 | 39.01 | 38.21 | 33.11 | 32.24 | 24.92 | 23.85 | 24.14 | 24.15 | 18.25 | 12.44 | 12.56 | 13.17 | 14.08 | 13.65 | 10.07 | 9.97 | 8.25 | 8.16 | 9.69 | 10.09 | 9.20 | 9.99 | 10.59 | 10.32 | 9.40 | 9.52 | 8.45 | 8.01 | 7.31 | 7.29 | 8.34 | 9.09 | 8.96 | 9.32 | 8.92 | 9.03 | 9.21 | 9.84 | 9.75 | 11.50 | 12.68 | 11.80 | 11.69 | 12.48 | 12.78 | 12.42 | 12.19 | 12.92 | 12.61 | 14.46 | 12.10 | 11.21 | 12.14 | 10.40 | 11.87 | 13.58 | 16.07 | 16.32 | 16.29 | 19.16 | 19.08 | 17.12 | 12.99 | 12.55 | 17.51 | 13.37 | 12.30 | 10.50 | 7.49 | 6.04 | 6.64 | 5.71 | 5.20 | 5.09 | 12.17 | 14.10 | 16.73 | 21.03 | 27.54 | 26.02 | 31.89 | 39.59 | 34.06 | 46.72 | 47.01 | 49.30 | 44.04 | 34.81 | 33.53 | 26.24 | 22.38 | 16.95 | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.75 | 25.75 | 25.25 | 25.25 | 25.25 | 25.25 | 25.00 | 23.89 | 23.89 | 23.89 | 24.12 | 24.12 | 24.12 | 25.61 | 25.61 | 25.61 | 25.10 | 25.10 | 25.10 | 23.20 | 23.20 | 23.20 | 21.39 | 21.39 | 21.39 | 18.97 | 18.97 | 18.97 | 17.63 | 17.63 | 17.63 | 13.16 | 13.16 | 13.16 | 14.24 | 14.24 | 14.24 | 15.81 | 15.81 | 15.81 | 17.38 | 17.38 | 17.38 | 25.21 | 25.21 | 25.21 | 26.17 | 26.17 | 26.17 | 27.60 | 27.60 | 27.60 | 27.90 | 27.90 | 27.90 | 29.66 | 29.66 | 29.66 | 29.38 | 29.38 | 29.38 | 28.88 | 28.88 | 28.88 | 28.49 | 28.49 | 28.49 | 29.00 | 29.00 | 29.00 | 29.50 | 29.50 | 29.50 | 29.46 | 29.46 | 29.46 | 32.18 | 32.18 | 32.18 | 35.24 | 35.24 | 35.24 | 36.08 | 36.08 | 36.08 | 35.63 | 35.63 | 35.63 | 33.43 | 33.43 | 33.43 | 30.90 | 30.90 | 30.90 | 31.01 | 31.01 | 31.01 | 31.44 | 31.44 | 31.44 | 30.97 | 30.97 | 30.97 | 30.02 | 30.02 | 30.02 | 28.99 | 28.99 | 28.99 | 28.58 | 28.58 | 28.58 | 29.91 | 29.91 | 29.91 | 30.10 | 30.10 | 30.10 | 31.14 | 31.14 | 31.14 | 31.45 | 31.45 | 31.45 | 31.68 | 31.68 | 31.68 | 33.95 | 33.95 | 33.95 | 35.57 | 35.57 | 35.57 | 35.46 | 35.46 | 35.46 | 35.96 | 35.96 | 35.96 | 34.36 | 34.36 | 34.36 | 33.14 | 33.14 | 33.14 | 34.12 | 34.12 | 34.12 | 33.29 | 33.29 | 33.29 | 32.40 | 32.40 | 32.40 | 32.26 | 32.26 | 32.26 | 32.13 | 32.13 | 32.13 | 33.31 | 33.31 | 33.31 | 34.88 | 34.88 | 34.88 | 34.92 | 34.92 | 34.92 | 35.76 | 35.76 | 35.76 | 35.77 | 35.77 | 35.77 | 34.84 | 34.84 | 34.84 | 36.16 | 36.16 | 36.16 | 40.37 | 40.37 | 40.37 | 40.37 | 40.37 | 37.84 | 41.37 | 41.37 | 41.37 | 41.37 | 41.37 | 45.09 | 43.19 | 43.19 | 43.19 | 43.19 | 43.19 | 45.45 | 45.73 | 45.73 | 45.73 | 49.33 | 49.33 | 49.33 | 45.03 | 45.03 | 45.03 | 40.57 | 40.57 | 40.57 | 30.88 | 30.88 | 30.88 |
SG&A Margin | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.79 | 3.79 | 3.71 | 3.71 | 3.71 | 3.71 | 3.38 | 3.26 | 3.26 | 3.26 | 3.08 | 3.08 | 3.08 | 2.84 | 2.84 | 2.84 | 2.80 | 2.80 | 2.80 | 2.27 | 2.27 | 2.27 | 2.14 | 2.14 | 2.14 | 2.15 | 2.15 | 2.15 | 2.20 | 2.20 | 2.20 | -2.06 | -2.06 | -2.06 | -0.55 | -0.55 | -0.55 | 1.14 | 1.14 | 1.14 | 3.17 | 3.17 | 3.17 | 12.13 | 12.13 | 12.13 | 12.65 | 12.65 | 12.65 | 13.28 | 13.28 | 13.28 | 13.31 | 13.31 | 13.31 | 14.29 | 14.29 | 14.29 | 14.15 | 14.15 | 14.15 | 14.30 | 14.30 | 14.30 | 14.11 | 14.11 | 14.11 | 14.37 | 14.37 | 14.37 | 14.93 | 14.93 | 14.93 | 15.22 | 15.22 | 15.22 | 16.78 | 16.78 | 16.78 | 16.79 | 16.79 | 16.79 | 18.25 | 18.25 | 18.25 | 19.14 | 19.14 | 19.14 | 20.25 | 20.25 | 20.25 | 22.79 | 22.79 | 22.79 | 24.91 | 24.91 | 24.91 | 26.98 | 26.98 | 26.98 | 26.41 | 26.41 | 26.41 | 24.89 | 24.89 | 24.89 | 23.57 | 23.57 | 23.57 | 22.44 | 22.44 | 22.44 | 23.30 | 23.30 | 23.30 | 23.06 | 23.06 | 23.06 | 23.67 | 23.67 | 23.67 | 22.84 | 22.84 | 22.84 | 21.81 | 21.81 | 21.81 | 21.27 | 21.27 | 21.27 | 20.01 | 20.01 | 20.01 | 19.12 | 19.12 | 19.12 | 18.60 | 18.60 | 18.60 | 18.00 | 18.00 | 18.00 | 16.99 | 16.99 | 16.99 | 16.91 | 16.91 | 16.91 | 16.42 | 16.42 | 16.42 | 16.11 | 16.11 | 16.11 | 16.57 | 16.57 | 16.57 | 16.17 | 16.17 | 16.17 | 16.95 | 16.95 | 16.95 | 17.21 | 17.21 | 17.21 | 17.28 | 17.28 | 17.28 | 18.47 | 18.47 | 18.47 | 18.44 | 18.44 | 18.44 | 19.87 | 19.87 | 19.87 | 18.87 | 18.87 | 18.87 | 19.58 | 19.58 | 19.58 | 19.58 | 19.58 | 18.72 | 19.32 | 19.32 | 19.32 | 19.32 | 19.32 | 21.65 | 23.30 | 23.30 | 23.30 | 23.30 | 23.30 | 24.95 | 28.97 | 28.97 | 28.97 | 34.86 | 34.86 | 34.86 | 30.02 | 30.02 | 30.02 | 25.46 | 25.46 | 25.46 | 15.16 | 15.16 | 15.16 |
EBITDA Margin | 23.40 | 23.40 | 23.40 | 23.40 | 23.40 | 22.67 | 22.67 | 22.90 | 22.90 | 22.90 | 22.90 | 22.70 | 21.50 | 21.50 | 21.50 | 21.98 | 21.98 | 21.98 | 23.45 | 23.45 | 23.45 | 23.12 | 23.12 | 23.12 | 21.83 | 21.83 | 21.83 | 20.03 | 20.03 | 20.03 | 17.97 | 17.97 | 17.97 | 16.81 | 16.81 | 16.81 | 20.53 | 20.53 | 20.53 | 17.40 | 17.40 | 17.40 | 17.78 | 17.78 | 17.78 | 17.98 | 17.98 | 17.98 | 17.17 | 17.17 | 17.17 | 17.81 | 17.81 | 17.81 | 19.00 | 19.00 | 19.00 | 18.75 | 18.75 | 18.75 | 18.01 | 18.01 | 18.01 | 19.37 | 19.37 | 19.37 | 18.07 | 18.07 | 18.07 | 18.21 | 18.21 | 18.21 | 18.53 | 18.53 | 18.53 | 18.66 | 18.66 | 18.66 | 19.31 | 19.31 | 19.31 | 20.75 | 20.75 | 20.75 | 22.76 | 22.76 | 22.76 | 23.75 | 23.75 | 23.75 | 22.24 | 22.24 | 22.24 | 20.09 | 20.09 | 20.09 | 16.91 | 16.91 | 16.91 | 14.90 | 14.90 | 14.90 | 13.43 | 13.43 | 13.43 | 12.71 | 12.71 | 12.71 | 4.44 | 4.44 | 4.44 | 11.19 | 11.19 | 11.19 | 11.29 | 11.29 | 11.29 | 11.40 | 11.40 | 11.40 | 11.94 | 11.94 | 11.94 | 11.65 | 11.65 | 11.65 | 12.78 | 12.78 | 12.78 | 13.70 | 13.70 | 13.70 | 16.06 | 16.06 | 16.06 | 19.44 | 19.44 | 19.44 | 19.34 | 19.34 | 19.34 | 20.26 | 20.26 | 20.26 | 19.44 | 19.44 | 19.44 | 19.10 | 19.10 | 19.10 | 20.00 | 20.00 | 20.00 | 19.68 | 19.68 | 19.68 | 19.81 | 19.81 | 19.81 | 19.55 | 19.55 | 19.55 | 19.81 | 19.81 | 19.81 | 20.33 | 20.33 | 20.33 | 21.53 | 21.53 | 21.53 | 21.08 | 21.08 | 21.08 | 21.54 | 21.54 | 21.54 | 21.60 | 21.60 | 21.60 | 18.21 | 18.21 | 18.21 | 19.92 | 19.92 | 19.92 | 22.49 | 22.49 | 22.49 | 22.49 | 22.49 | 20.88 | 24.59 | 24.59 | 24.59 | 24.59 | 24.59 | 25.47 | 23.37 | 23.37 | 23.37 | 23.37 | 23.37 | 23.65 | 19.89 | 19.89 | 19.89 | 19.87 | 19.87 | 19.87 | 19.18 | 19.18 | 19.18 | 18.61 | 18.61 | 18.61 | 17.44 | 17.44 | 17.44 |
EBIT Margin | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 16.88 | 16.88 | 16.75 | 16.75 | 16.75 | 16.75 | 17.06 | 16.41 | 16.41 | 16.41 | 16.90 | 16.90 | 16.90 | 18.71 | 18.71 | 18.71 | 18.41 | 18.41 | 18.41 | 17.35 | 17.35 | 17.35 | 15.95 | 15.95 | 15.95 | 13.77 | 13.77 | 13.77 | 12.41 | 12.41 | 12.41 | 12.33 | 12.33 | 12.33 | 11.79 | 11.79 | 11.79 | 11.57 | 11.57 | 11.57 | 11.00 | 11.00 | 11.00 | 10.03 | 10.03 | 10.03 | 10.35 | 10.35 | 10.35 | 11.10 | 11.10 | 11.10 | 11.37 | 11.37 | 11.37 | 11.80 | 11.80 | 11.80 | 11.68 | 11.68 | 11.68 | 11.05 | 11.05 | 11.05 | 10.98 | 10.98 | 10.98 | 11.15 | 11.15 | 11.15 | 11.17 | 11.17 | 11.17 | 10.75 | 10.75 | 10.75 | 11.68 | 11.68 | 11.68 | 14.69 | 14.69 | 14.69 | 14.23 | 14.23 | 14.23 | 12.87 | 12.87 | 12.87 | 9.72 | 9.72 | 9.72 | 4.87 | 4.87 | 4.87 | 3.04 | 3.04 | 3.04 | 1.29 | 1.29 | 1.29 | 1.36 | 1.36 | 1.36 | 1.99 | 1.99 | 1.99 | 2.24 | 2.24 | 2.24 | 3.48 | 3.48 | 3.48 | 4.14 | 4.14 | 4.14 | 5.00 | 5.00 | 5.00 | 5.33 | 5.33 | 5.33 | 6.57 | 6.57 | 6.57 | 7.91 | 7.91 | 7.91 | 10.69 | 10.69 | 10.69 | 13.61 | 13.61 | 13.61 | 14.43 | 14.43 | 14.43 | 15.45 | 15.45 | 15.45 | 14.47 | 14.47 | 14.47 | 14.31 | 14.31 | 14.31 | 15.40 | 15.40 | 15.40 | 15.01 | 15.01 | 15.01 | 14.51 | 14.51 | 14.51 | 13.88 | 13.88 | 13.88 | 13.95 | 13.95 | 13.95 | 14.33 | 14.33 | 14.33 | 15.66 | 15.66 | 15.66 | 15.56 | 15.56 | 15.56 | 15.22 | 15.22 | 15.22 | 15.24 | 15.24 | 15.24 | 12.77 | 12.77 | 12.77 | 14.94 | 14.94 | 14.94 | 18.23 | 18.23 | 18.23 | 18.23 | 18.23 | 16.66 | 19.72 | 19.72 | 19.72 | 19.72 | 19.72 | 21.24 | 17.91 | 17.91 | 17.91 | 17.91 | 17.91 | 18.44 | 15.75 | 15.75 | 15.75 | 14.03 | 14.03 | 14.03 | 14.32 | 14.32 | 14.32 | 13.83 | 13.83 | 13.83 | 13.16 | 13.16 | 13.16 |
Earnings from Cont. Ops Margin | 12.99 | 12.99 | 12.99 | 12.99 | 12.99 | 12.97 | 12.97 | 12.81 | 12.81 | 12.81 | 12.81 | 13.34 | 10.11 | 10.11 | 10.11 | 10.66 | 10.66 | 10.66 | 11.66 | 11.66 | 11.66 | 11.51 | 11.51 | 11.51 | 12.07 | 12.07 | 12.07 | 10.81 | 10.81 | 10.81 | 9.47 | 9.47 | 9.47 | 8.13 | 8.13 | 8.13 | 9.02 | 9.02 | 9.02 | 8.47 | 8.47 | 8.47 | 7.66 | 7.66 | 7.66 | 6.33 | 6.33 | 6.33 | 4.70 | 4.70 | 4.70 | 5.00 | 5.00 | 5.00 | 5.82 | 5.82 | 5.82 | 6.65 | 6.65 | 6.65 | 7.09 | 7.09 | 7.09 | 6.80 | 6.80 | 6.80 | 6.07 | 6.07 | 6.07 | 5.90 | 5.90 | 5.90 | 6.62 | 6.62 | 6.62 | 6.04 | 6.04 | 6.04 | 5.07 | 5.07 | 5.07 | 5.14 | 5.14 | 5.14 | 7.07 | 7.07 | 7.07 | 6.70 | 6.70 | 6.70 | 7.44 | 7.44 | 7.44 | 4.83 | 4.83 | 4.83 | 1.05 | 1.05 | 1.05 | -0.77 | -0.77 | -0.77 | -3.90 | -3.90 | -3.90 | -3.48 | -3.48 | -3.48 | -1.70 | -1.70 | -1.70 | -0.66 | -0.66 | -0.66 | 0.91 | 0.91 | 0.91 | 1.73 | 1.73 | 1.73 | 1.88 | 1.88 | 1.88 | 2.44 | 2.44 | 2.44 | 3.80 | 3.80 | 3.80 | 5.22 | 5.22 | 5.22 | 7.91 | 7.91 | 7.91 | 9.96 | 9.96 | 9.96 | 10.77 | 10.77 | 10.77 | 11.47 | 11.47 | 11.47 | 10.85 | 10.85 | 10.85 | 10.97 | 10.97 | 10.97 | 11.78 | 11.78 | 11.78 | 11.57 | 11.57 | 11.57 | 10.76 | 10.76 | 10.76 | 10.22 | 10.22 | 10.22 | 10.30 | 10.30 | 10.30 | 10.62 | 10.62 | 10.62 | 12.40 | 12.40 | 12.40 | 12.52 | 12.52 | 12.52 | 12.32 | 12.32 | 12.32 | 13.20 | 13.20 | 13.20 | 10.56 | 10.56 | 10.56 | 12.16 | 12.16 | 12.16 | 14.89 | 14.89 | 14.89 | 14.89 | 14.89 | 12.20 | 14.68 | 14.68 | 14.68 | 14.68 | 14.68 | 17.35 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 | 17.06 | 14.92 | 14.92 | 14.92 | 12.57 | 12.57 | 12.57 | 11.05 | 11.05 | 11.05 | 10.18 | 10.18 | 10.18 | 9.52 | 9.52 | 9.52 |
Net Income Margin | 9.48 | 9.48 | 9.48 | 9.48 | 9.48 | 9.90 | 9.90 | 9.68 | 9.68 | 9.68 | 9.68 | 10.12 | 7.75 | 7.75 | 7.75 | 7.89 | 7.89 | 7.89 | 8.54 | 8.54 | 8.54 | 8.28 | 8.28 | 8.28 | 8.54 | 8.54 | 8.54 | 7.63 | 7.63 | 7.63 | 6.66 | 6.66 | 6.66 | 5.73 | 5.73 | 5.73 | 6.56 | 6.56 | 6.56 | 6.17 | 6.17 | 6.17 | 5.50 | 5.50 | 5.50 | 4.19 | 4.19 | 4.19 | 2.97 | 2.97 | 2.97 | 3.20 | 3.20 | 3.20 | 3.72 | 3.72 | 3.72 | 4.35 | 4.35 | 4.35 | 4.17 | 4.17 | 4.17 | 3.86 | 3.86 | 3.86 | 3.25 | 3.25 | 3.25 | 3.22 | 3.22 | 3.22 | 4.08 | 4.08 | 4.08 | 3.38 | 3.38 | 3.38 | 2.80 | 2.80 | 2.80 | 2.81 | 2.81 | 2.81 | 4.38 | 4.38 | 4.38 | 4.49 | 4.49 | 4.49 | 5.18 | 5.18 | 5.18 | 3.34 | 3.34 | 3.34 | 0.07 | 0.07 | 0.07 | -1.68 | -1.68 | -1.68 | -4.70 | -4.70 | -4.70 | -4.25 | -4.25 | -4.25 | -2.46 | -2.46 | -2.46 | -1.36 | -1.36 | -1.36 | 0.36 | 0.36 | 0.36 | 1.08 | 1.08 | 1.08 | 1.41 | 1.41 | 1.41 | 1.97 | 1.97 | 1.97 | 3.11 | 3.11 | 3.11 | 4.34 | 4.34 | 4.34 | 6.74 | 6.74 | 6.74 | 8.76 | 8.76 | 8.76 | 9.71 | 9.71 | 9.71 | 10.63 | 10.63 | 10.63 | 10.11 | 10.11 | 10.11 | 10.20 | 10.20 | 10.20 | 10.88 | 10.88 | 10.88 | 10.64 | 10.64 | 10.64 | 9.88 | 9.88 | 9.88 | 9.42 | 9.42 | 9.42 | 9.43 | 9.43 | 9.43 | 9.69 | 9.69 | 9.69 | 11.39 | 11.39 | 11.39 | 11.38 | 11.38 | 11.38 | 11.37 | 11.37 | 11.37 | 12.32 | 12.32 | 12.32 | 9.93 | 9.93 | 9.93 | 11.30 | 11.30 | 11.30 | 13.36 | 13.36 | 13.36 | 13.36 | 13.36 | 10.72 | 12.90 | 12.90 | 12.90 | 12.90 | 12.90 | 15.71 | 13.86 | 13.86 | 13.86 | 13.86 | 13.86 | 16.06 | 14.44 | 14.44 | 14.44 | 11.96 | 11.96 | 11.96 | 10.62 | 10.62 | 10.62 | 9.58 | 9.58 | 9.58 | 8.98 | 8.98 | 8.98 |
Levered Free Cash Flow Margin | 9.91 | 9.91 | 9.91 | 9.91 | 9.91 | 10.63 | 10.63 | 8.24 | 8.24 | 8.24 | 8.24 | 10.85 | 10.62 | 10.62 | 10.62 | 15.44 | 15.44 | 15.44 | 12.68 | 12.68 | 12.68 | 13.58 | 13.58 | 13.58 | 13.15 | 13.15 | 13.15 | 12.03 | 12.03 | 12.03 | 13.76 | 13.76 | 13.76 | 12.27 | 12.27 | 12.27 | 10.71 | 10.71 | 10.71 | 9.58 | 9.58 | 9.58 | 6.44 | 6.44 | 6.44 | 7.27 | 7.27 | 7.27 | 8.61 | 8.61 | 8.61 | 4.55 | 4.55 | 4.55 | 6.31 | 6.31 | 6.31 | 5.82 | 5.82 | 5.82 | 6.21 | 6.21 | 6.21 | 9.94 | 9.94 | 9.94 | 7.50 | 7.50 | 7.50 | 6.88 | 6.88 | 6.88 | 4.43 | 4.43 | 4.43 | 4.37 | 4.37 | 4.37 | 1.20 | 1.20 | 1.20 | 5.94 | 5.94 | 5.94 | 0.69 | 0.69 | 0.69 | 2.67 | 2.67 | 2.67 | 5.96 | 5.96 | 5.96 | -0.79 | -0.79 | -0.79 | 3.25 | 3.25 | 3.25 | -5.91 | -5.91 | -5.91 | -1.52 | -1.52 | -1.52 | -14.27 | -14.27 | -14.27 | -17.96 | -17.96 | -17.96 | -18.19 | -18.19 | -18.19 | -19.46 | -19.46 | -19.46 | -20.69 | -20.69 | -20.69 | -12.28 | -12.28 | -12.28 | -20.02 | -20.02 | -20.02 | -23.51 | -23.51 | -23.51 | -17.11 | -17.11 | -17.11 | -25.28 | -25.28 | -25.28 | -20.77 | -20.77 | -20.77 | -26.24 | -26.24 | -26.24 | -19.89 | -19.89 | -19.89 | -19.65 | -19.65 | -19.65 | -10.45 | -10.45 | -10.45 | 0.08 | 0.08 | 0.08 | -2.72 | -2.72 | -2.72 | -1.62 | -1.62 | -1.62 | -6.73 | -6.73 | -6.73 | -3.80 | -3.80 | -3.80 | -4.38 | -4.38 | -4.38 | -3.70 | -3.70 | -3.70 | 0.68 | 0.68 | 0.68 | -8.29 | -8.29 | -8.29 | 2.18 | 2.18 | 2.18 | -2.28 | -2.28 | -2.28 | -3.53 | -3.53 | -3.53 | 1.34 |