Swire Pacific Limited - SEHK:19
Profile
Price
HKD$ 67.2
()
Market Cap
HKD$ 85.204B
Shares Out
1267.917 M
Employees
78000
Dividends
Yield
17.06 %
Payout (TTM)
57.01 %
DPS (TTM)
3.25
DPS Growth 3Yr
374.24 %
DPS Growth 5Yr
384.54 %
DPS Growth 10Yr
218.45 %
FinancialHealth
Cash
-
Net Debt
HKD$ 63.065B
Debt/Equity (TTM)
32.82 %
Returns(TTM)
ROA
6.26 %
ROE
10.7 %
ROCE
2.44 %
Valuation(TTM)
P/E
3.364
P/B
0.362
P/FCF
15.188 %
Margins(TTM)
Gross
37.4 %
Operating
12.05 %
Pre-Tax
34.28 %
Net
34.46 %
FCFPS
3.925 %
Growth(CAGR)
RevPS 3Yr
0.231 %
RevPS 5Yr
0.164 %
RevPS 10Yr
0.919 %
NetIncomePS 3Yr
3.97 %
NetIncomePS 5Yr
0.269 %
NetIncomePS 10Yr
1.26 %
Last Price
HKD$ 67.2
5D
0.074%
1M
-3.656%
3M
2.050%
1Y
10.435%
Swire Pacific Limited shows strong bullish indicators, including a significant recovery in its aviation sector, a 284% increase in recurring profits, and a strategic asset sale of Swire Coca-Cola USA, which enhances shareholder value and strengthens its balance sheet. The company also maintains a progressive dividend policy and is expanding its property portfolio in key markets. However, bearish concerns include macroeconomic uncertainties, a declining office market in Hong Kong, operational challenges in certain regions, and potential delays in share buybacks. Overall, Swire Pacific's diversified portfolio and proactive management suggest resilience despite these challenges.
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 | 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 | 16.22 | 16.21 | 16.47 | 15.91 | 16.04 | 16.15 | 16.10 | 18.56 | 18.79 | 18.73 | 18.71 | 18.93 | 108.82 | 105.57 | 109.66 | 100.26 | 99.52 | 101.51 | 109.34 | 47.48 | 46.15 | 43.62 | 46.62 | 40.55 | 247.12 | 259.29 | 255.01 | 241.98 | 227.49 | 240.32 | 236.17 | 38.62 | 39.37 | 39.61 | 38.70 | 31.43 | 11.44 | 11.76 | 11.58 | 11.45 | 11.98 | 11.71 | 12.28 | 20.62 | 21.40 | 22.22 | 22.93 | 28.53 | 31.95 | 30.11 | 28.94 | 29.39 | 27.28 | 27.63 | 28.71 | 8.19 | 8.40 | 8.33 | 9.01 | 9.02 | 10.41 | 10.36 | 10.62 | 10.49 | 10.71 | 10.61 | 10.87 | 105.01 | 108.54 | 107.28 | 110.81 | 91.09 | - | - | - | - | - | - | - | 41.98 | 41.59 | 40.97 | 40.46 | 41.09 | 19.92 | 19.81 | 19.03 | 19.39 | 19.74 | 19.66 | 19.90 | 36.84 | 36.50 | 36.60 | 36.08 | 49.49 | 56.97 | 56.42 | 54.98 | 55.94 | 57.39 | 58.48 | 59.15 | 39.05 | 37.89 | 37.19 | 37.32 | 39.00 | 37.33 | 37.06 | 40.01 | 39.61 | 40.94 | 39.95 | 39.61 | 67.18 | 66.71 | 69.62 | 69.70 | 74.09 | 101.02 | 99.61 | 97.94 | 101.07 | 98.57 | 97.87 | 100.04 | 71.24 | 69.35 | 68.14 | 67.18 | 62.80 | 65.77 | 64.47 | 67.74 | 68.58 | 67.35 | 68.74 | 67.41 | - | - | - | - | - | - | - | - | - | - | - | - | 112.82 | 110.24 | 104.98 | 111.19 | 77.98 | 55.31 | 54.19 | 57.91 | 57.35 | 56.73 | 52.28 | 63.08 | 181.30 | 186.77 | 192.20 | 190.79 | 184.60 | 115.36 | 126.30 | 129.83 | 123.65 | 116.49 | 113.96 | 103.24 | 33.16 | 31.70 | 30.70 | 31.49 | - | 85.42 | 83.58 | 89.89 | 86.30 | 91.86 | 88.34 | 80.68 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 126.21 | 121.45 | 122.69 | 124.69 | - | 174.09 | 175.61 | 164.86 | 161.79 | 160.24 | 157.84 | 163.43 | - | - | - | - | - | - | - | - | - | - | - | - | 159.56 | 149.13 | 145.88 | 142.18 | 33.18 | 33.86 | 32.75 | 34.09 | 32.55 | 29.46 | 28.91 | 29.34 | 35.83 | 34.99 | 34.82 | 34.76 | 35.87 | 174.33 | 171.32 | 158.60 | 151.32 | 153.14 | 148.37 | 143.54 | 126.74 | 122.17 | 119.89 | 114.04 | 34.40 | 35.71 | 35.16 | 33.55 | 35.12 | 35.20 | 33.94 | 56.32 | 56.00 | 60.85 | 64.06 | 67.63 | 18.52 | 18.46 | 18.44 | 18.51 | 17.18 | 15.58 | 14.42 | 17.21 | 15.15 | 14.86 | 15.40 | 15.54 | 16.58 | - | - | - | - | - | - | - | 53.48 | 50.69 | 50.16 | 48.75 | 45.84 | - | - |
Market Cap/LTM Levered FCF | 7.44 | 7.43 | 7.73 | 7.08 | 7.23 | 7.36 | 7.30 | 9.05 | 9.32 | 9.25 | 9.23 | 9.21 | 126.41 | 116.90 | 128.89 | 101.33 | 99.17 | 105.00 | 127.94 | 25.63 | 23.90 | 20.63 | 24.50 | 20.29 | - | - | - | - | - | - | - | 20.04 | 21.08 | 21.40 | 20.16 | 15.78 | 4.71 | 5.06 | 4.86 | 4.72 | 5.31 | 5.00 | 5.63 | 9.84 | 10.77 | 11.75 | 12.60 | 15.95 | 17.50 | 15.07 | 13.53 | 14.13 | 11.34 | 11.80 | 13.23 | 2.98 | 3.20 | 3.13 | 3.86 | 3.78 | 5.22 | 5.18 | 5.45 | 5.31 | 5.55 | 5.45 | 5.72 | 153.85 | 163.97 | 160.34 | 170.47 | 104.95 | - | - | - | - | - | - | - | 26.71 | 26.21 | 25.38 | 24.72 | 25.36 | 10.90 | 10.77 | 9.89 | 10.30 | 10.69 | 10.60 | 10.98 | 23.81 | 23.37 | 23.50 | 22.83 | 35.46 | 44.78 | 43.94 | 41.72 | 43.20 | 45.43 | 47.11 | 48.15 | 28.09 | 26.58 | 25.68 | 25.84 | 27.31 | 24.78 | 24.43 | 28.28 | 27.76 | 29.49 | 28.20 | 27.75 | 61.76 | 61.01 | 65.58 | 65.71 | 72.50 | 124.66 | 121.77 | 118.35 | 124.76 | 119.64 | 118.20 | 122.64 | 67.43 | 64.50 | 62.62 | 61.13 | 55.16 | 58.91 | 56.94 | 61.90 | 63.17 | 61.31 | 63.42 | 61.40 | - | - | - | - | - | - | - | - | - | - | - | - | 190.35 | 184.70 | 173.21 | 186.80 | 97.81 | 54.74 | 53.20 | 58.29 | 57.53 | 56.68 | 50.58 | 65.36 | - | - | - | - | - | 165.30 | 185.27 | 191.72 | 180.43 | 167.36 | 162.73 | 143.15 | 30.90 | 29.21 | 28.06 | 28.97 | - | 113.98 | 110.87 | 121.53 | 115.47 | 124.87 | 118.92 | 105.97 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 170.15 | 163.12 | 164.95 | 167.91 | - | 277.47 | 280.14 | 261.31 | 255.94 | 253.21 | 249.01 | 258.81 | - | - | - | - | - | - | - | - | - | - | - | - | 232.01 | 214.78 | 209.42 | 203.30 | 36.27 | 37.12 | 35.73 | 37.40 | 35.48 | 31.62 | 30.93 | 31.47 | 34.64 | 33.66 | 33.46 | 33.39 | 34.68 | - | - | - | - | - | - | - | - | - | 299.49 | 278.85 | 30.26 | 31.90 | 31.21 | 29.20 | 31.16 | 31.26 | 29.68 | 55.65 | 55.20 | 62.07 | 66.62 | 71.68 | 14.63 | 14.56 | 14.54 | 14.62 | 13.16 | 11.41 | 10.14 | 13.20 | 11.75 | 11.43 | 12.02 | 12.16 | 13.29 | - | - | - | - | - | - | - | 76.43 | 71.17 | 70.18 | 67.53 | 62.05 | - | - |
P/LTM Normalized EPS | 14.21 | 14.21 | 14.85 | 13.51 | 13.78 | 14.00 | 13.96 | 13.09 | 13.41 | 13.21 | 12.93 | 12.54 | 15.48 | 14.43 | 15.77 | 12.09 | 11.95 | 12.61 | 15.43 | 32.13 | 29.70 | 25.87 | 30.72 | 30.05 | 24.25 | 27.20 | 26.03 | 23.13 | 19.68 | 22.26 | 20.59 | 15.08 | 15.79 | 16.12 | 15.17 | 12.93 | - | - | - | - | - | - | - | - | - | - | - | - | 40.34 | 34.45 | 30.51 | 31.58 | 25.05 | 26.40 | 29.94 | 13.52 | 14.49 | 14.18 | 17.95 | 18.97 | 23.04 | 22.60 | 23.76 | 23.12 | 24.52 | 23.94 | 25.19 | 73.47 | 78.63 | 76.01 | 81.33 | 65.54 | - | - | - | - | - | - | - | - | - | - | - | - | 96.77 | 95.60 | 88.40 | 91.76 | 94.14 | 92.61 | 88.59 | 40.68 | 39.82 | 40.05 | 39.11 | 91.45 | 29.00 | 28.76 | 26.91 | 28.07 | 29.31 | 30.36 | 31.14 | 30.34 | 28.67 | 27.43 | 27.61 | 28.10 | 19.14 | 18.94 | 22.02 | 21.36 | 22.72 | 21.83 | 21.47 | 23.64 | 23.18 | 24.81 | 24.96 | 25.44 | 27.28 | 26.79 | 25.99 | 27.43 | 26.17 | 25.73 | 26.84 | 31.85 | 30.40 | 29.36 | 28.52 | 28.46 | 30.01 | 28.85 | 31.30 | 32.28 | 30.83 | 31.99 | 30.61 | 42.74 | 43.87 | 46.11 | 46.08 | 45.43 | 44.13 | 43.88 | 42.25 | 41.88 | 40.53 | 41.88 | 40.40 | 22.43 | 21.62 | 20.18 | 22.09 | 19.56 | 16.93 | 16.55 | 17.99 | 17.77 | 17.38 | 15.45 | 19.94 | 20.86 | 21.72 | 22.78 | 22.53 | 21.66 | 27.66 | 31.17 | 32.49 | 30.40 | 27.96 | 27.18 | 23.83 | 25.62 | 24.16 | 23.33 | 23.87 | 24.88 | 38.93 | 38.12 | 42.23 | 39.96 | 43.13 | 40.93 | 36.32 | 57.05 | 51.25 | 50.79 | 39.88 | 32.66 | 13.45 | 14.23 | 14.89 | 14.51 | 14.93 | 18.81 | 21.90 | 21.73 | 20.64 | 23.05 | 23.59 | 19.90 | 26.86 | 31.54 | 31.99 | 31.18 | 32.70 | 28.05 | 25.65 | 29.71 | 28.91 | 29.24 | 29.85 | 23.92 | 33.64 | 34.12 | 31.80 | 31.28 | 31.27 | 30.98 | 32.39 | 33.58 | 33.35 | 30.61 | 33.00 | 23.47 | 23.00 | 22.32 | 21.50 | 21.75 | 21.47 | 22.07 | 22.82 | 24.71 | 22.86 | 22.11 | 21.62 | 20.83 | 21.50 | 20.66 | 21.93 | 21.08 | 18.55 | 18.30 | 18.64 | 22.89 | 22.23 | 22.45 | 22.45 | 23.22 | 29.93 | 29.65 | 26.30 | 25.26 | 26.03 | 25.09 | 24.05 | 15.12 | 14.32 | 14.03 | 12.98 | 15.66 | 16.72 | 16.42 | 15.10 | 16.21 | 16.62 | 15.61 | 19.46 | 19.41 | 22.00 | 23.65 | 25.75 | 25.73 | 25.85 | 25.61 | 25.92 | 23.11 | 19.88 | 17.90 | 23.11 | 24.18 | 23.43 | 24.71 | 24.94 | 28.01 | 24.25 | 26.18 | 25.50 | 22.67 | 21.81 | 22.03 | 24.25 | 26.36 | 24.04 | 23.73 | 23.20 | 21.20 | 29.93 | 30.25 |
P/LTM EPS | 3.39 | 3.39 | 3.54 | 3.22 | 3.29 | 3.34 | 3.33 | 3.37 | 3.46 | 3.40 | 3.33 | 3.23 | 14.47 | 13.49 | 14.74 | 11.30 | 11.17 | 11.78 | 14.42 | 25.30 | 23.39 | 20.37 | 24.19 | 23.49 | 13.36 | 14.99 | 14.35 | 12.75 | 10.85 | 12.27 | 11.35 | 13.51 | 14.14 | 14.43 | 13.58 | 14.49 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.39 | 6.85 | 6.70 | 8.49 | 8.33 | 5.83 | 5.72 | 6.02 | 5.86 | 6.21 | 6.06 | 6.38 | 5.70 | 6.10 | 5.90 | 6.31 | 6.42 | 5.11 | 5.08 | 4.53 | 4.74 | 4.45 | 4.70 | 4.86 | 4.91 | 4.79 | 4.67 | 4.50 | 4.56 | 7.12 | 7.04 | 6.51 | 6.76 | 6.93 | 6.82 | 7.17 | 12.15 | 11.89 | 11.96 | 11.68 | 12.10 | 11.42 | 11.33 | 10.60 | 11.05 | 11.54 | 11.95 | 12.26 | 10.39 | 9.81 | 9.39 | 9.45 | 9.35 | 9.08 | 8.98 | 10.44 | 10.13 | 10.78 | 10.35 | 10.19 | 13.50 | 13.25 | 14.18 | 14.26 | 14.37 | 12.11 | 11.90 | 11.54 | 12.18 | 11.62 | 11.43 | 11.92 | 11.31 | 10.80 | 10.43 | 10.13 | 10.24 | 8.37 | 8.05 | 8.73 | 9.00 | 8.60 | 8.92 | 8.54 | 7.87 | 8.08 | 8.49 | 8.49 | 8.52 | 9.02 | 8.97 | 8.64 | 8.56 | 8.28 | 8.56 | 8.26 | 4.35 | 4.19 | 3.91 | 4.28 | 4.07 | 2.79 | 2.73 | 2.97 | 2.93 | 2.86 | 2.55 | 3.29 | 4.32 | 4.50 | 4.72 | 4.67 | 4.48 | 5.34 | 6.02 | 6.28 | 5.87 | 5.40 | 5.25 | 4.60 | 7.13 | 6.72 | 6.49 | 6.64 | 7.06 | - | - | - | - | - | - | - | 22.30 | 20.03 | 19.85 | 15.59 | 13.24 | 2.79 | 2.96 | 3.09 | 3.02 | 3.10 | 3.91 | 4.55 | 4.86 | 4.62 | 5.16 | 5.28 | 5.09 | 5.08 | 5.97 | 6.06 | 5.90 | 6.19 | 5.31 | 4.86 | 6.06 | 5.90 | 5.96 | 6.09 | 5.95 | 7.00 | 7.09 | 6.61 | 6.51 | 6.50 | 6.44 | 6.73 | 6.59 | 6.54 | 6.00 | 6.47 | 10.70 | 10.49 | 10.18 | 9.81 | 9.92 | 9.79 | 10.07 | 10.41 | 17.38 | 16.09 | 15.56 | 15.21 | 14.14 | 14.60 | 14.02 | 14.88 | 14.31 | 12.59 | 12.42 | 12.65 | 16.18 | 15.71 | 15.87 | 15.87 | 16.41 | 21.62 | 21.42 | 19.00 | 18.25 | 18.80 | 18.13 | 17.37 | 10.31 | 9.76 | 9.56 | 8.85 | 10.79 | 11.53 | 11.32 | 10.41 | 11.18 | 11.46 | 10.76 | 13.30 | 13.27 | 15.04 | 16.17 | 17.60 | 17.68 | 17.76 | 17.59 | 17.80 | 15.88 | 13.66 | 12.29 | 15.88 | 16.64 | 16.12 | 17.00 | 17.16 | 19.27 | 15.94 | 17.21 | 16.76 | 14.90 | 14.33 | 14.48 | 15.94 | 17.50 | 15.96 | 15.75 | 15.40 | 14.07 | 36.78 | 37.17 |
P/BV | 0.36 | 0.36 | 0.37 | 0.34 | 0.35 | 0.35 | 0.35 | 0.36 | 0.37 | 0.37 | 0.36 | 0.35 | 0.36 | 0.34 | 0.37 | 0.29 | 0.28 | 0.30 | 0.36 | 0.37 | 0.34 | 0.29 | 0.35 | 0.34 | 0.36 | 0.41 | 0.39 | 0.35 | 0.30 | 0.33 | 0.31 | 0.25 | 0.26 | 0.27 | 0.25 | 0.27 | 0.25 | 0.27 | 0.25 | 0.25 | 0.28 | 0.26 | 0.30 | 0.28 | 0.30 | 0.33 | 0.36 | 0.33 | 0.33 | 0.28 | 0.25 | 0.26 | 0.20 | 0.21 | 0.24 | 0.21 | 0.23 | 0.22 | 0.28 | 0.27 | 0.38 | 0.38 | 0.40 | 0.39 | 0.41 | 0.40 | 0.42 | 0.50 | 0.53 | 0.52 | 0.55 | 0.56 | 0.53 | 0.52 | 0.47 | 0.49 | 0.46 | 0.48 | 0.50 | 0.50 | 0.49 | 0.48 | 0.46 | 0.47 | 0.50 | 0.50 | 0.46 | 0.48 | 0.49 | 0.48 | 0.51 | 0.52 | 0.51 | 0.51 | 0.50 | 0.52 | 0.54 | 0.54 | 0.50 | 0.53 | 0.55 | 0.57 | 0.58 | 0.64 | 0.60 | 0.58 | 0.58 | 0.57 | 0.51 | 0.51 | 0.59 | 0.57 | 0.61 | 0.58 | 0.57 | 0.68 | 0.67 | 0.72 | 0.72 | 0.73 | 0.72 | 0.71 | 0.69 | 0.72 | 0.69 | 0.68 | 0.71 | 0.68 | 0.65 | 0.63 | 0.61 | 0.62 | 0.62 | 0.59 | 0.64 | 0.66 | 0.63 | 0.66 | 0.63 | 0.66 | 0.67 | 0.71 | 0.71 | 0.71 | 0.75 | 0.75 | 0.72 | 0.71 | 0.69 | 0.71 | 0.69 | 0.62 | 0.59 | 0.55 | 0.61 | 0.58 | 0.59 | 0.58 | 0.63 | 0.62 | 0.60 | 0.54 | 0.69 | 0.81 | 0.84 | 0.88 | 0.87 | 0.84 | 1.00 | 1.13 | 1.17 | 1.10 | 1.01 | 0.98 | 0.86 | 0.93 | 0.88 | 0.85 | 0.87 | 0.92 | 0.96 | 0.94 | 1.04 | 0.98 | 1.06 | 1.01 | 0.89 | 0.97 | 0.87 | 0.86 | 0.68 | 0.57 | 0.50 | 0.53 | 0.56 | 0.54 | 0.56 | 0.70 | 0.82 | 0.94 | 0.89 | 1.00 | 1.02 | 0.98 | 1.12 | 1.31 | 1.33 | 1.30 | 1.36 | 1.17 | 1.07 | 1.19 | 1.16 | 1.18 | 1.20 | 1.17 | 1.34 | 1.36 | 1.27 | 1.25 | 1.25 | 1.24 | 1.29 | 1.30 | 1.29 | 1.19 | 1.28 | 1.37 | 1.34 | 1.31 | 1.26 | 1.27 | 1.26 | 1.29 | 1.33 | 1.31 | 1.21 | 1.17 | 1.14 | 1.35 | 1.40 | 1.34 | 1.43 | 1.37 | 1.21 | 1.19 | 1.21 | 1.17 | 1.14 | 1.15 | 1.15 | 1.19 | 1.22 | 1.21 | 1.07 | 1.03 | 1.06 | 1.02 | 0.98 | 0.80 | 0.75 | 0.74 | 0.68 | 0.65 | 0.70 | 0.68 | 0.63 | 0.68 | 0.69 | 0.65 | 0.75 | 0.75 | 0.85 | 0.91 | 0.99 | 0.83 | 0.83 | 0.83 | 0.84 | 0.75 | 0.64 | 0.58 | 0.75 | 0.85 | 0.82 | 0.87 | 0.88 | 0.99 | 1.18 | 1.27 | 1.24 | 1.10 | 1.06 | 1.07 | 1.18 | 1.13 | 1.03 | 1.02 | 1.00 | 0.91 | - | - |
P/Tangible BV | 0.38 | 0.38 | 0.40 | 0.36 | 0.37 | 0.38 | 0.38 | 0.39 | 0.40 | 0.39 | 0.38 | 0.37 | 0.39 | 0.37 | 0.40 | 0.31 | 0.30 | 0.32 | 0.39 | 0.39 | 0.36 | 0.31 | 0.37 | 0.36 | 0.38 | 0.43 | 0.41 | 0.36 | 0.31 | 0.35 | 0.32 | 0.26 | 0.28 | 0.28 | 0.27 | 0.28 | 0.26 | 0.28 | 0.27 | 0.26 | 0.29 | 0.28 | 0.32 | 0.29 | 0.32 | 0.35 | 0.38 | 0.35 | 0.34 | 0.29 | 0.26 | 0.27 | 0.21 | 0.23 | 0.26 | 0.22 | 0.24 | 0.23 | 0.29 | 0.29 | 0.40 | 0.40 | 0.42 | 0.41 | 0.43 | 0.42 | 0.44 | 0.52 | 0.56 | 0.54 | 0.58 | 0.59 | 0.55 | 0.55 | 0.49 | 0.51 | 0.48 | 0.51 | 0.53 | 0.53 | 0.52 | 0.51 | 0.49 | 0.50 | 0.54 | 0.53 | 0.49 | 0.51 | 0.52 | 0.51 | 0.54 | 0.54 | 0.53 | 0.53 | 0.52 | 0.54 | 0.56 | 0.56 | 0.52 | 0.54 | 0.57 | 0.59 | 0.60 | 0.66 | 0.62 | 0.60 | 0.60 | 0.60 | 0.53 | 0.52 | 0.61 | 0.59 | 0.63 | 0.60 | 0.59 | 0.71 | 0.69 | 0.74 | 0.75 | 0.75 | 0.74 | 0.73 | 0.71 | 0.75 | 0.71 | 0.70 | 0.73 | 0.70 | 0.67 | 0.64 | 0.62 | 0.63 | 0.63 | 0.61 | 0.66 | 0.68 | 0.65 | 0.67 | 0.64 | 0.67 | 0.69 | 0.72 | 0.72 | 0.73 | 0.77 | 0.76 | 0.74 | 0.73 | 0.71 | 0.73 | 0.70 | 0.63 | 0.60 | 0.56 | 0.62 | 0.59 | 0.60 | 0.59 | 0.64 | 0.63 | 0.62 | 0.55 | 0.71 | 0.83 | 0.86 | 0.90 | 0.89 | 0.86 | 1.02 | 1.15 | 1.20 | 1.12 | 1.03 | 1.00 | 0.88 | 0.94 | 0.88 | 0.85 | 0.87 | 0.93 | 0.96 | 0.94 | 1.04 | 0.99 | 1.07 | 1.01 | 0.90 | 0.97 | 0.87 | 0.87 | 0.68 | 0.58 | 0.51 | 0.53 | 0.56 | 0.54 | 0.56 | 0.71 | 0.82 | 0.95 | 0.90 | 1.00 | 1.03 | 0.99 | 1.12 | 1.32 | 1.34 | 1.30 | 1.37 | 1.17 | 1.07 | 1.20 | 1.17 | 1.18 | 1.21 | 1.18 | 1.35 | 1.37 | 1.28 | 1.26 | 1.26 | 1.24 | 1.30 | 1.30 | 1.29 | 1.19 | 1.28 | 1.38 | 1.36 | 1.32 | 1.27 | 1.28 | 1.27 | 1.30 | 1.35 | 1.31 | 1.21 | 1.17 | 1.14 | 1.35 | 1.40 | 1.34 | 1.43 | 1.37 | 1.21 | 1.19 | 1.21 | 1.17 | 1.14 | 1.15 | 1.15 | 1.19 | 1.22 | 1.21 | 1.07 | 1.03 | 1.06 | 1.02 | 0.98 | 0.80 | 0.75 | 0.74 | 0.68 | 0.65 | 0.70 | 0.68 | 0.63 | 0.68 | 0.69 | 0.65 | 0.75 | 0.75 | 0.85 | 0.91 | 0.99 | 0.83 | 0.83 | 0.83 | 0.84 | 0.75 | 0.64 | 0.58 | 0.75 | 0.85 | 0.82 | 0.87 | 0.88 | 0.99 | 1.18 | 1.27 | 1.24 | 1.10 | 1.06 | 1.07 | 1.18 | 1.13 | 1.03 | 1.02 | 1.00 | 0.91 | - | - |
TEV/LTM Total Revenue | 2.55 | 2.55 | 2.59 | 2.50 | 2.53 | 2.54 | 2.54 | 2.13 | 2.16 | 2.15 | 2.15 | 2.12 | 2.17 | 2.10 | 2.19 | 2.00 | 1.98 | 2.02 | 2.18 | 2.26 | 2.20 | 2.08 | 2.22 | 2.20 | 2.16 | 2.27 | 2.23 | 2.12 | 1.99 | 2.10 | 2.06 | 1.82 | 1.85 | 1.86 | 1.82 | 1.87 | 1.85 | 1.90 | 1.87 | 1.85 | 1.94 | 1.89 | 1.99 | 2.11 | 2.19 | 2.27 | 2.34 | 2.27 | 2.30 | 2.17 | 2.09 | 2.12 | 1.97 | 1.99 | 2.07 | 1.91 | 1.96 | 1.94 | 2.10 | 2.07 | 2.42 | 2.41 | 2.47 | 2.44 | 2.49 | 2.47 | 2.53 | 2.84 | 2.94 | 2.91 | 3.00 | 3.03 | 3.05 | 3.03 | 2.89 | 2.93 | 2.86 | 2.95 | 3.00 | 3.05 | 3.03 | 2.98 | 2.94 | 2.96 | 3.20 | 3.18 | 3.06 | 3.12 | 3.17 | 3.16 | 3.23 | 3.59 | 3.56 | 3.57 | 3.52 | 3.57 | 3.80 | 3.76 | 3.66 | 3.73 | 3.82 | 3.90 | 3.94 | 3.91 | 3.79 | 3.72 | 3.74 | 3.72 | 3.46 | 3.44 | 3.71 | 3.68 | 3.80 | 3.71 | 3.68 | 4.03 | 4.00 | 4.18 | 4.18 | 4.21 | 4.44 | 4.38 | 4.31 | 4.45 | 4.34 | 4.30 | 4.40 | 4.66 | 4.54 | 4.46 | 4.39 | 4.38 | 4.77 | 4.68 | 4.91 | 4.97 | 4.88 | 4.99 | 4.89 | 5.05 | 5.12 | 5.26 | 5.24 | 5.26 | 5.97 | 5.95 | 5.77 | 5.75 | 5.66 | 5.77 | 5.69 | 4.95 | 4.84 | 4.61 | 4.88 | 4.71 | 5.42 | 5.31 | 5.68 | 5.62 | 5.56 | 5.13 | 6.18 | 7.24 | 7.46 | 7.67 | 7.62 | 7.37 | 7.86 | 8.61 | 8.85 | 8.43 | 7.94 | 7.77 | 7.04 | 6.88 | 6.57 | 6.37 | 6.53 | 6.77 | 6.51 | 6.37 | 6.85 | 6.57 | 7.00 | 6.73 | 6.14 | 6.51 | 5.99 | 5.91 | 4.94 | 4.43 | 4.51 | 4.70 | 4.80 | 4.71 | 4.78 | 5.78 | 6.52 | 7.02 | 6.76 | 7.41 | 7.56 | 7.28 | 7.69 | 8.75 | 8.96 | 8.65 | 9.05 | 8.05 | 7.46 | 7.85 | 7.55 | 7.63 | 7.75 | 7.56 | 7.56 | 7.63 | 7.16 | 7.03 | 6.96 | 6.85 | 7.10 | 6.93 | 6.93 | 6.37 | 6.86 | 6.75 | 6.68 | 6.56 | 6.34 | 6.41 | 6.20 | 6.46 | 6.70 | 6.82 | 6.37 | 6.23 | 6.07 | 5.58 | 5.69 | 5.50 | 5.73 | 5.47 | 4.95 | 4.86 | 4.93 | 5.19 | 5.07 | 5.04 | 5.04 | 5.20 | 6.39 | 6.28 | 5.81 | 5.55 | 5.61 | 5.44 | 5.26 | 4.56 | 4.39 | 4.31 | 4.10 | 4.04 | 4.19 | 4.13 | 3.94 | 4.12 | 4.13 | 3.98 | 4.65 | 4.62 | 5.02 | 5.29 | 5.58 | 5.50 | 5.48 | 5.47 | 5.50 | 5.10 | 4.63 | 4.28 | 5.11 | 5.22 | 5.12 | 5.31 | 5.35 | 5.71 | 5.96 | 6.26 | 6.12 | 5.63 | 5.50 | 5.58 | 5.99 | 5.19 | 4.92 | 4.87 | 4.73 | 4.45 | 4.07 | 4.19 |
Market Cap/LTM Total Revenue | 1.03 | 1.03 | 1.07 | 0.98 | 1.00 | 1.02 | 1.01 | 0.90 | 0.92 | 0.91 | 0.91 | 0.88 | 0.86 | 0.80 | 0.88 | 0.69 | 0.67 | 0.71 | 0.87 | 0.94 | 0.88 | 0.76 | 0.90 | 0.88 | 0.95 | 1.06 | 1.02 | 0.91 | 0.78 | 0.89 | 0.86 | 0.69 | 0.72 | 0.73 | 0.69 | 0.74 | 0.70 | 0.75 | 0.72 | 0.70 | 0.78 | 0.74 | 0.83 | 0.84 | 0.92 | 1.01 | 1.08 | 1.00 | 0.96 | 0.82 | 0.74 | 0.77 | 0.62 | 0.65 | 0.72 | 0.64 | 0.69 | 0.68 | 0.83 | 0.80 | 1.13 | 1.12 | 1.18 | 1.15 | 1.20 | 1.18 | 1.24 | 1.45 | 1.55 | 1.51 | 1.61 | 1.63 | 1.55 | 1.53 | 1.38 | 1.43 | 1.35 | 1.44 | 1.49 | 1.48 | 1.46 | 1.41 | 1.37 | 1.39 | 1.55 | 1.53 | 1.40 | 1.46 | 1.52 | 1.50 | 1.58 | 1.79 | 1.76 | 1.77 | 1.72 | 1.77 | 1.94 | 1.90 | 1.80 | 1.87 | 1.96 | 2.04 | 2.08 | 2.17 | 2.06 | 1.99 | 2.00 | 1.99 | 1.76 | 1.74 | 2.01 | 1.97 | 2.10 | 2.01 | 1.97 | 2.36 | 2.33 | 2.50 | 2.51 | 2.53 | 2.68 | 2.61 | 2.54 | 2.68 | 2.57 | 2.54 | 2.63 | 2.84 | 2.72 | 2.64 | 2.58 | 2.56 | 2.81 | 2.72 | 2.96 | 3.02 | 2.93 | 3.03 | 2.93 | 3.12 | 3.19 | 3.33 | 3.31 | 3.33 | 3.83 | 3.80 | 3.63 | 3.61 | 3.52 | 3.63 | 3.55 | 3.82 | 3.71 | 3.48 | 3.75 | 3.58 | 3.92 | 3.81 | 4.17 | 4.12 | 4.06 | 3.62 | 4.68 | 5.65 | 5.87 | 6.08 | 6.03 | 5.78 | 6.17 | 6.92 | 7.16 | 6.73 | 6.25 | 6.07 | 5.34 | 5.54 | 5.24 | 5.03 | 5.20 | 5.44 | 5.14 | 5.00 | 5.48 | 5.21 | 5.63 | 5.36 | 4.78 | 5.19 | 4.67 | 4.60 | 3.62 | 3.11 | 3.15 | 3.33 | 3.44 | 3.35 | 3.42 | 4.42 | 5.16 | 5.88 | 5.62 | 6.27 | 6.42 | 6.15 | 6.75 | 7.81 | 8.02 | 7.71 | 8.11 | 7.11 | 6.52 | 7.16 | 6.87 | 6.94 | 7.07 | 6.90 | 6.88 | 6.95 | 6.48 | 6.35 | 6.28 | 6.17 | 6.42 | 6.30 | 6.30 | 5.75 | 6.24 | 5.97 | 5.91 | 5.79 | 5.57 | 5.64 | 5.43 | 5.69 | 5.93 | 6.00 | 5.56 | 5.42 | 5.26 | 4.88 | 4.99 | 4.81 | 5.03 | 4.77 | 4.25 | 4.16 | 4.23 | 4.31 | 4.19 | 4.16 | 4.15 | 4.32 | 5.17 | 5.06 | 4.59 | 4.32 | 4.39 | 4.21 | 4.04 | 3.30 | 3.14 | 3.06 | 2.85 | 2.83 | 2.99 | 2.92 | 2.73 | 2.92 | 2.93 | 2.78 | 3.24 | 3.21 | 3.61 | 3.88 | 4.17 | 3.97 | 3.95 | 3.95 | 3.97 | 3.57 | 3.10 | 2.75 | 3.58 | 3.76 | 3.66 | 3.84 | 3.89 | 4.25 | 4.58 | 4.89 | 4.75 | 4.26 | 4.13 | 4.21 | 4.61 | 3.95 | 3.67 | 3.62 | 3.49 | 3.20 | 2.85 | 2.96 |
TEV/LTM EBITDA | 11.52 | 11.52 | 11.70 | 11.30 | 11.40 | 11.47 | 11.44 | 10.17 | 10.29 | 10.26 | 10.25 | 10.14 | 11.60 | 11.25 | 11.69 | 10.69 | 10.61 | 10.82 | 11.65 | 15.49 | 15.06 | 14.23 | 15.21 | 14.82 | 12.55 | 13.17 | 12.95 | 12.29 | 11.56 | 12.21 | 12.00 | 10.50 | 10.70 | 10.77 | 10.52 | 9.66 | 19.17 | 19.71 | 19.40 | 19.19 | 20.08 | 19.62 | 20.58 | 28.50 | 29.57 | 30.72 | 31.70 | 57.90 | 15.91 | 14.99 | 14.41 | 14.64 | 13.58 | 13.76 | 14.30 | 9.05 | 9.28 | 9.20 | 9.95 | 10.01 | 10.45 | 10.41 | 10.66 | 10.53 | 10.76 | 10.66 | 10.91 | 13.26 | 13.70 | 13.54 | 13.99 | 13.41 | 14.88 | 14.78 | 14.08 | 14.29 | 13.93 | 14.38 | 14.62 | 15.37 | 15.23 | 15.00 | 14.81 | 14.89 | 15.56 | 15.47 | 14.86 | 15.14 | 15.41 | 15.35 | 15.50 | 14.77 | 14.63 | 14.67 | 14.46 | 17.51 | 13.99 | 13.86 | 13.50 | 13.74 | 14.09 | 14.36 | 14.53 | 13.60 | 13.20 | 12.95 | 13.00 | 13.22 | 11.49 | 11.41 | 12.32 | 12.19 | 12.60 | 12.30 | 12.19 | 13.24 | 13.14 | 13.71 | 13.73 | 13.99 | 14.12 | 13.93 | 13.69 | 14.13 | 13.78 | 13.68 | 13.99 | 14.72 | 14.33 | 14.08 | 13.88 | 13.73 | 13.21 | 12.95 | 13.60 | 13.77 | 13.53 | 13.81 | 13.54 | 14.74 | 14.93 | 15.34 | 15.30 | 15.25 | 18.81 | 18.72 | 18.18 | 18.12 | 17.82 | 18.16 | 17.91 | 13.15 | 12.85 | 12.24 | 12.96 | 11.79 | 11.42 | 11.19 | 11.96 | 11.84 | 11.72 | 10.79 | 13.03 | 13.05 | 13.44 | 13.83 | 13.73 | 13.28 | 16.01 | 17.53 | 18.02 | 17.16 | 16.16 | 15.81 | 14.32 | 15.44 | 14.77 | 14.30 | 14.67 | 15.14 | 21.78 | 21.31 | 22.92 | 22.00 | 23.42 | 22.52 | 20.57 | 27.02 | 24.87 | 24.55 | 20.50 | 18.11 | 9.80 | 10.21 | 10.44 | 10.24 | 10.40 | 12.56 | 14.17 | 13.97 | 13.44 | 14.74 | 15.03 | 13.06 | 16.25 | 18.48 | 18.93 | 18.27 | 19.11 | 16.99 | 15.75 | 17.09 | 16.44 | 16.61 | 16.88 | 13.97 | 17.39 | 17.55 | 16.47 | 16.16 | 16.01 | 15.77 | 16.33 | 15.63 | 15.64 | 14.39 | 15.49 | 12.13 | 12.01 | 11.80 | 11.40 | 11.53 | 11.15 | 11.62 | 12.04 | 12.58 | 11.76 | 11.50 | 11.21 | 11.24 | 11.47 | 11.10 | 11.55 | 11.03 | 9.98 | 9.80 | 9.94 | 12.72 | 12.42 | 12.36 | 12.34 | 12.74 | 15.90 | 15.63 | 14.47 | 13.80 | 13.97 | 13.53 | 13.09 | 9.22 | 8.89 | 8.72 | 8.30 | 9.76 | 10.13 | 9.97 | 9.52 | 9.96 | 9.98 | 9.62 | 11.64 | 11.57 | 12.57 | 13.24 | 13.97 | 14.17 | 14.12 | 14.11 | 14.17 | 13.15 | 11.92 | 11.03 | 13.17 | 13.85 | 13.58 | 14.08 | 14.20 | 15.16 | 13.38 | 14.07 | 13.75 | 12.66 | 12.35 | 12.53 | 13.44 | 14.50 | 13.74 | 13.60 | 13.22 | 12.43 | 161.81 | 166.42 |
TEV/LTM EBIT | 14.50 | 14.49 | 14.72 | 14.22 | 14.34 | 14.43 | 14.39 | 12.84 | 13.00 | 12.96 | 12.95 | 13.00 | 14.77 | 14.33 | 14.89 | 13.61 | 13.51 | 13.78 | 14.84 | 21.61 | 21.00 | 19.85 | 21.22 | 20.95 | 16.93 | 17.77 | 17.47 | 16.58 | 15.59 | 16.47 | 16.18 | 14.12 | 14.40 | 14.49 | 14.16 | 12.58 | 38.01 | 39.07 | 38.46 | 38.04 | 39.81 | 38.89 | 40.79 | 113.13 | 117.41 | 121.94 | 125.84 | - | 26.00 | 24.50 | 23.55 | 23.92 | 22.20 | 22.48 | 23.36 | 12.24 | 12.54 | 12.44 | 13.45 | 13.75 | 13.70 | 13.65 | 13.98 | 13.81 | 14.11 | 13.97 | 14.31 | 16.64 | 17.20 | 17.00 | 17.56 | 16.74 | 19.00 | 18.87 | 17.98 | 18.25 | 17.79 | 18.36 | 18.67 | 19.65 | 19.47 | 19.17 | 18.94 | 19.16 | 19.76 | 19.64 | 18.87 | 19.23 | 19.57 | 19.49 | 19.61 | 18.50 | 18.33 | 18.38 | 18.12 | 23.19 | 17.24 | 17.08 | 16.64 | 16.93 | 17.37 | 17.70 | 17.90 | 16.43 | 15.94 | 15.64 | 15.70 | 16.09 | 13.51 | 13.42 | 14.49 | 14.34 | 14.82 | 14.46 | 14.34 | 15.43 | 15.32 | 15.99 | 16.01 | 16.39 | 16.31 | 16.08 | 15.81 | 16.32 | 15.91 | 15.80 | 16.15 | 17.17 | 16.72 | 16.42 | 16.19 | 16.04 | 14.93 | 14.64 | 15.38 | 15.57 | 15.29 | 15.61 | 15.31 | 16.63 | 16.85 | 17.31 | 17.26 | 17.23 | 21.70 | 21.60 | 20.97 | 20.91 | 20.56 | 20.95 | 20.67 | 14.83 | 14.50 | 13.80 | 14.62 | 13.29 | 12.60 | 12.34 | 13.19 | 13.06 | 12.92 | 11.91 | 14.37 | 14.15 | 14.58 | 15.00 | 14.89 | 14.41 | 17.31 | 18.95 | 19.48 | 18.55 | 17.48 | 17.10 | 15.49 | 16.74 | 16.01 | 15.50 | 15.90 | 16.25 | 24.50 | 23.97 | 25.78 | 24.75 | 26.34 | 25.33 | 23.14 | 31.01 | 28.53 | 28.17 | 23.52 | 20.44 | 10.52 | 10.95 | 11.20 | 10.99 | 11.16 | 13.48 | 15.21 | 14.92 | 14.35 | 15.74 | 16.05 | 13.71 | 17.44 | 19.84 | 20.32 | 19.62 | 20.51 | 18.24 | 16.90 | 18.28 | 17.59 | 17.77 | 18.06 | 14.72 | 18.57 | 18.73 | 17.59 | 17.26 | 17.09 | 16.84 | 17.43 | 16.68 | 16.69 | 15.35 | 16.53 | 12.77 | 12.64 | 12.42 | 12.00 | 12.13 | 11.73 | 12.23 | 12.68 | 13.29 | 12.42 | 12.15 | 11.84 | 11.92 | 12.17 | 11.77 | 12.25 | 11.70 | 10.58 | 10.39 | 10.54 | 13.74 | 13.42 | 13.35 | 13.33 | 13.76 | 17.41 | 17.11 | 15.84 | 15.11 | 15.29 | 14.82 | 14.33 | 9.90 | 9.55 | 9.37 | 8.91 | 10.59 | 10.99 | 10.82 | 10.33 | 10.81 | 10.83 | 10.45 | 12.72 | 12.64 | 13.74 | 14.46 | 15.27 | 15.55 | 15.50 | 15.48 | 15.54 | 14.42 | 13.08 | 12.10 | 14.45 | 15.22 | 14.92 | 15.47 | 15.60 | 16.65 | 14.45 | 15.19 | 14.85 | 13.67 | 13.34 | 13.54 | 14.52 | 15.80 | 14.98 | 14.82 | 14.41 | 13.55 | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 37.40 | 37.40 | 37.40 | 37.40 | 37.40 | 37.40 | 37.40 | 37.22 | 37.22 | 37.07 | 37.07 | 37.07 | 37.05 | 37.05 | 37.05 | 37.04 | 37.04 | 37.04 | 37.04 | 37.26 | 37.26 | 37.50 | 37.50 | 37.50 | 38.40 | 38.40 | 38.40 | 38.40 | 38.40 | 38.40 | 38.53 | 38.53 | 38.53 | 38.66 | 38.66 | 38.66 | 39.13 | 39.13 | 39.13 | 39.13 | 39.13 | 39.13 | 39.03 | 39.03 | 39.03 | 38.92 | 38.92 | 38.92 | 37.49 | 37.49 | 37.49 | 37.23 | 37.23 | 37.23 | 37.19 | 37.19 | 37.19 | 37.15 | 37.15 | 37.15 | 37.20 | 37.20 | 37.20 | 37.26 | 37.26 | 37.26 | 36.87 | 36.87 | 36.87 | 36.48 | 36.48 | 36.48 | 36.19 | 36.19 | 36.19 | 35.89 | 35.89 | 35.89 | 35.57 | 35.57 | 35.57 | 35.25 | 35.25 | 35.25 | 35.12 | 35.12 | 35.12 | 34.98 | 34.98 | 34.98 | 35.11 | 35.11 | 35.11 | 35.26 | 35.26 | 35.26 | 35.86 | 35.86 | 35.86 | 36.48 | 36.48 | 36.48 | 37.04 | 37.04 | 37.04 | 37.59 | 37.59 | 37.59 | 37.57 | 37.57 | 37.57 | 37.56 | 37.56 | 37.56 | 37.53 | 37.53 | 37.53 | 37.50 | 37.50 | 37.50 | 38.06 | 38.06 | 38.06 | 38.66 | 38.66 | 38.66 | 39.38 | 39.38 | 39.38 | 40.19 | 40.19 | 40.19 | 41.39 | 41.39 | 41.39 | 42.60 | 42.60 | 42.60 | 42.21 | 42.21 | 42.21 | 41.82 | 41.82 | 41.82 | 40.60 | 40.60 | 40.60 | 39.15 | 39.15 | 39.15 | 40.08 | 40.08 | 40.08 | 41.14 | 41.14 | 41.14 | 42.35 | 42.35 | 42.35 | 43.67 | 43.67 | 43.67 | 44.45 | 44.45 | 44.45 | 45.35 | 45.35 | 45.35 | 46.51 | 46.51 | 46.51 | 47.83 | 47.83 | 47.83 | 48.93 | 48.93 | 48.93 | 50.07 | 50.07 | 50.07 | 49.96 | 49.96 | 49.96 | 49.86 | 49.86 | 49.86 | 49.34 | 49.34 | 49.34 | 48.82 | 48.82 | 48.82 | 48.65 | 48.65 | 48.65 | 48.47 | 48.47 | 48.47 | 47.63 | 47.63 | 47.63 | 46.74 | 46.74 | 46.74 | 46.42 | 46.42 | 46.42 | 46.08 | 46.08 | 46.08 | 45.11 | 45.11 | 45.11 | 44.09 | 44.09 | 44.09 | 43.53 | 43.53 | 43.53 | 42.98 | 42.98 | 42.98 | 43.09 | 43.09 | 43.09 | 43.21 | 43.21 | 43.21 | 42.97 | 42.97 | 42.97 | 42.73 | 42.73 | 42.73 | 42.83 | 42.83 | 42.83 | 42.93 | 42.93 | 42.93 | 42.35 | 42.35 | 42.35 | 41.78 | 41.78 | 41.78 | 42.66 | 42.66 | 42.66 | 43.61 | 43.61 | 43.61 | 45.34 | 45.34 | 45.34 | 47.36 | 47.36 | 47.36 | 48.29 | 48.29 | 48.29 | 49.21 | 49.21 | 49.21 | 49.01 | 49.01 | 49.01 | 48.81 | 48.81 | 48.81 | 48.21 | 48.21 | 48.21 | 47.59 | 47.59 | 47.59 | 47.46 | 47.46 | 47.46 | 47.32 | 47.32 | 47.32 | 46.01 | 46.01 | 46.01 | 44.77 | 44.77 | 44.77 | 43.66 | 43.66 | 43.66 | 42.58 | 42.58 | 42.58 | 42.95 | 42.95 | 42.95 | 43.27 | 43.27 | 43.27 | 45.68 | 45.68 |
SG&A Margin | 24.80 | 24.80 | 24.80 | 24.80 | 24.80 | 24.80 | 24.80 | 24.74 | 24.74 | 24.70 | 24.70 | 24.70 | 24.94 | 24.94 | 24.94 | 25.17 | 25.17 | 25.17 | 25.17 | 25.48 | 25.48 | 25.82 | 25.82 | 25.82 | 26.11 | 26.11 | 26.11 | 26.11 | 26.11 | 26.11 | 25.94 | 25.94 | 25.94 | 25.76 | 25.76 | 25.76 | 26.19 | 26.19 | 26.19 | 26.19 | 26.19 | 26.19 | 26.39 | 26.39 | 26.39 | 26.62 | 26.62 | 26.62 | 25.93 | 25.93 | 25.93 | 25.34 | 25.34 | 25.34 | 25.00 | 25.00 | 25.00 | 24.67 | 24.67 | 24.67 | 24.55 | 24.55 | 24.55 | 24.44 | 24.44 | 24.44 | 24.28 | 24.28 | 24.28 | 24.13 | 24.13 | 24.13 | 24.00 | 24.00 | 24.00 | 23.86 | 23.86 | 23.86 | 22.97 | 22.97 | 22.97 | 22.06 | 22.06 | 22.06 | 21.12 | 21.12 | 21.12 | 20.09 | 20.09 | 20.09 | 20.05 | 20.05 | 20.05 | 20.01 | 20.01 | 20.01 | 19.66 | 19.66 | 19.66 | 19.30 | 19.30 | 19.30 | 19.14 | 19.14 | 19.14 | 19.00 | 19.00 | 19.00 | 18.92 | 18.92 | 18.92 | 18.84 | 18.84 | 18.84 | 18.34 | 18.34 | 18.34 | 17.82 | 17.82 | 17.82 | 17.69 | 17.69 | 17.69 | 17.55 | 17.55 | 17.55 | 18.34 | 18.34 | 18.34 | 19.21 | 19.21 | 19.21 | 19.00 | 19.00 | 19.00 | 18.79 | 18.79 | 18.79 | 18.66 | 18.66 | 18.66 | 18.53 | 18.53 | 18.53 | 19.03 | 19.03 | 19.03 | 19.61 | 19.61 | 19.61 | 19.52 | 19.52 | 19.52 | 19.41 | 19.41 | 19.41 | 19.74 | 19.74 | 19.74 | 20.09 | 20.09 | 20.09 |