Prada S.p.A. - SEHK:1913
Profile
Price
HKD$ 63.55
()
Market Cap
HKD$ 162.613B
Shares Out
2558.82 M
Employees
14876
Dividends
Yield
2.15 %
Payout (TTM)
90.15 %
DPS (TTM)
1.134
DPS Growth 3Yr
0 %
DPS Growth 5Yr
46.67 %
DPS Growth 10Yr
22.22 %
FinancialHealth
Cash
-
Net Debt
HKD$ 1.914B
Debt/Equity (TTM)
65.05 %
Returns(TTM)
ROA
4.95 %
ROE
9.87 %
ROCE
19.56 %
Valuation(TTM)
P/E
52.439
P/B
5.13
P/FCF
26.197 %
Margins(TTM)
Gross
102.82 %
Operating
30.54 %
Pre-Tax
13.66 %
Net
9.75 %
FCFPS
0.3 %
Growth(CAGR)
RevPS 3Yr
0.951 %
RevPS 5Yr
0.504 %
RevPS 10Yr
0.318 %
NetIncomePS 3Yr
13.395 %
NetIncomePS 5Yr
2.266 %
NetIncomePS 10Yr
0.069 %
Last Price
HKD$ 63.55
5D
-0.703%
1M
4.180%
3M
9.192%
1Y
32.258%
Prada S.p.A. reported strong financial performance in H1 2023, with net revenues of EUR 2.2 billion (up 20% YoY) and a 62% increase in net income. Key growth drivers included robust retail sales, particularly in Asia-Pacific and Europe, and significant brand momentum for Prada and Miu Miu. The company is investing in future growth through retail renovations and sustainability initiatives. However, challenges include flat sales in the Americas, currency fluctuations impacting revenues, and rising operational costs. Despite these risks, the overall outlook remains positive, with bulls outweighing bears, indicating potential for continued growth.
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 28.41 | 28.72 | 27.68 | 24.83 | 27.43 | 27.62 | 25.85 | 26.12 | 49.18 | 53.80 | 53.64 | 51.90 | 21.62 | 19.26 | 17.89 | 17.30 | 18.71 | 18.40 | 20.59 | 22.02 | 18.74 | 18.69 | 20.40 | 19.76 | 20.61 | 19.54 | 17.47 | 17.00 | 14.56 | 14.79 | 14.20 | 14.98 | 14.59 | 15.90 | 16.06 | 16.28 | 19.15 | 18.71 | 19.54 | 19.41 | 19.17 | 17.23 | 17.11 | 21.77 | 29.37 | 27.26 | 24.80 | 24.89 | 28.82 | 29.67 | 31.43 | 24.87 | 20.70 | 20.57 | 20.65 | 20.39 | 23.34 | 24.39 | 22.19 | 20.66 | - | - | - | - | - | - | - | 104.82 | 104.41 | 95.52 | 96.14 | 101.10 | - | - | - | - | - | - | - | - | - | - | - | - | 28.78 | 28.44 | 25.27 | 23.80 | 24.15 | 25.23 | 25.71 | 25.03 | 26.25 | 29.69 | 32.98 | 43.20 | 39.28 | 42.75 | 35.03 | 36.57 | 36.19 | 33.10 | 41.65 | - | - | - | - | 184.36 | 155.10 | 160.14 | 166.87 | - | - | 116.48 | 75.23 | 85.54 | 89.54 | 52.11 | 51.67 | 76.47 | 97.41 | 94.99 | 91.74 | 61.35 | 58.36 | 71.92 | 44.97 | 45.27 | 44.89 | 57.20 | 61.12 | 60.68 | 58.23 | 56.85 | 69.14 | 66.91 | 67.58 | 72.93 | 69.21 | 65.52 | 63.67 | 56.88 | 53.09 | 44.41 | 43.10 | 39.13 | 41.54 | 53.47 | 52.80 | 46.55 | - | - | - | 42.92 | 47.33 | 107.93 | - | - | - | - | - | - | 52.53 | 60.80 | 58.79 |
Market Cap/LTM Levered FCF | 27.81 | 28.15 | 27.03 | 23.95 | 26.76 | 26.96 | 24.70 | 24.99 | 50.47 | 55.74 | 55.57 | 53.58 | 20.29 | 17.81 | 16.38 | 15.76 | 17.25 | 16.91 | 19.24 | 20.74 | 17.60 | 17.55 | 19.31 | 18.66 | 19.07 | 17.98 | 15.84 | 15.35 | 12.84 | 13.07 | 12.74 | 13.55 | 13.15 | 14.49 | 14.66 | 14.88 | 17.07 | 16.61 | 17.47 | 17.33 | 17.08 | 15.07 | 15.01 | 19.81 | 26.86 | 24.63 | 22.03 | 22.59 | 25.50 | 26.41 | 28.29 | 21.27 | 16.82 | 16.69 | 16.71 | 16.44 | 18.67 | 19.81 | 17.42 | 16.11 | - | - | - | - | - | - | - | 114.19 | 113.72 | 103.59 | 104.30 | 109.95 | - | - | - | - | - | - | - | - | - | - | - | - | 28.81 | 28.45 | 25.20 | 23.69 | 24.04 | 25.16 | 26.40 | 25.71 | 26.96 | 30.49 | 33.87 | 43.82 | 39.73 | 43.35 | 35.30 | 36.91 | 36.51 | 33.29 | 42.40 | - | - | - | - | 225.33 | 188.62 | 194.95 | 203.38 | - | - | 127.67 | 81.87 | 92.95 | 97.25 | 54.72 | 54.27 | 81.14 | 104.23 | 101.66 | 98.20 | 63.49 | 60.39 | 75.08 | 47.29 | 47.59 | 47.21 | 59.85 | 63.87 | 63.64 | 61.12 | 59.71 | 72.34 | 69.36 | 70.05 | 75.77 | 72.46 | 68.66 | 66.77 | 59.37 | 55.48 | 45.68 | 44.35 | 40.31 | 42.76 | 55.23 | 54.54 | 48.05 | - | - | - | 44.62 | 49.19 | 118.54 | - | - | - | - | - | - | 53.61 | 62.41 | 60.27 |
P/LTM Normalized EPS | 28.62 | 28.96 | 27.81 | 24.64 | 27.53 | 27.74 | 25.77 | 26.07 | 28.62 | 31.60 | 31.51 | 30.38 | 30.36 | 26.65 | 24.51 | 23.58 | 25.80 | 25.31 | 29.00 | 31.26 | 36.61 | 36.50 | 40.16 | 38.80 | 44.11 | 41.58 | 36.63 | 35.51 | 29.70 | 30.24 | 42.40 | 45.08 | 43.74 | 48.22 | 48.76 | 49.51 | 62.25 | 60.59 | 63.71 | 63.20 | 62.31 | 54.97 | 47.18 | 62.25 | - | - | - | - | - | - | - | - | - | - | - | - | 54.39 | 57.72 | 50.75 | 45.90 | 43.26 | 51.22 | 55.06 | 48.65 | 46.17 | 38.99 | 36.03 | 37.14 | 36.98 | 33.69 | 33.92 | 35.76 | 32.52 | 33.49 | 33.36 | 35.11 | 35.82 | 48.49 | 45.78 | 48.30 | 46.94 | 53.34 | 51.34 | 46.88 | 38.92 | 38.44 | 34.05 | 32.00 | 32.48 | 32.72 | 34.26 | 33.36 | 34.98 | 39.56 | 43.96 | 39.28 | 35.61 | 38.86 | 31.64 | 33.08 | 32.72 | 29.83 | 27.97 | 23.76 | 24.69 | 26.29 | 27.11 | 23.93 | 20.03 | 20.70 | 21.60 | 22.43 | 25.93 | 24.44 | 24.79 | 28.14 | 29.44 | 30.43 | 30.18 | 33.61 | 27.11 | 26.44 | 25.54 | 24.02 | 22.85 | 22.56 | 24.13 | 24.29 | 24.09 | 24.98 | 26.66 | 25.53 | 24.52 | 23.96 | 29.02 | 32.36 | 32.68 | 32.49 | 34.33 | 32.53 | 31.63 | 33.38 | 31.20 | 38.84 | 37.71 | 34.27 | 36.36 | 36.69 | 36.23 | 33.20 | 34.59 | 31.06 | 29.84 | 31.87 | 35.14 | 33.90 | 31.10 | 26.34 | 24.96 | 25.84 | 29.48 | 24.87 | 39.82 | 46.36 | 45.83 |
P/LTM EPS | 25.26 | 25.57 | 24.55 | 21.75 | 24.31 | 24.49 | 22.75 | 23.02 | 25.79 | 28.48 | 28.40 | 27.38 | 28.41 | 24.95 | 22.94 | 22.07 | 24.15 | 23.69 | 26.33 | 28.39 | 34.65 | 34.56 | 38.02 | 36.73 | 42.99 | 40.52 | 35.70 | 34.61 | 28.94 | 29.47 | 41.77 | 44.42 | 43.10 | 47.51 | 48.05 | 48.78 | 60.63 | 59.02 | 62.06 | 61.57 | 60.70 | 53.54 | 57.21 | 75.50 | - | - | - | - | - | - | - | - | - | - | - | - | 30.79 | 32.67 | 28.73 | 25.98 | 28.60 | 33.86 | 36.40 | 32.16 | 30.52 | 25.77 | 27.77 | 33.69 | 33.55 | 30.56 | 30.77 | 32.44 | 28.88 | 29.74 | 29.63 | 31.18 | 31.81 | 43.06 | 40.65 | 42.89 | 41.68 | 47.37 | 45.59 | 41.63 | 35.67 | 35.22 | 31.20 | 29.33 | 29.77 | 29.99 | 31.24 | 30.42 | 31.90 | 36.07 | 40.08 | 33.91 | 30.74 | 33.54 | 27.31 | 28.56 | 28.25 | 25.75 | 24.14 | 21.16 | 21.98 | 23.41 | 24.14 | 21.81 | 18.26 | 18.87 | 19.69 | 20.64 | 23.86 | 22.50 | 22.91 | 26.01 | 27.21 | 27.60 | 27.37 | 30.49 | 24.27 | 23.68 | 22.87 | 21.94 | 20.87 | 20.61 | 21.99 | 22.13 | 21.95 | 22.56 | 24.07 | 22.40 | 21.51 | 21.01 | 25.46 | 28.74 | 29.02 | 28.85 | 29.79 | 28.23 | 27.45 | 29.06 | 27.16 | 35.48 | 34.45 | 31.30 | 33.21 | 31.84 | 31.44 | 28.81 | 29.93 | 26.88 | 25.82 | 27.66 | 30.49 | 29.22 | 27.90 | 23.63 | 22.39 | 23.18 | 26.64 | 22.47 | 38.09 | 44.35 | 43.83 |
P/BV | 4.83 | 4.89 | 4.69 | 4.16 | 4.65 | 4.68 | 4.35 | 4.40 | 4.49 | 4.96 | 4.94 | 4.77 | 4.72 | 4.15 | 3.81 | 3.67 | 4.01 | 3.94 | 4.38 | 4.72 | 4.63 | 4.62 | 5.08 | 4.91 | 5.13 | 4.84 | 4.26 | 4.13 | 3.46 | 3.52 | 3.95 | 4.20 | 4.07 | 4.49 | 4.54 | 4.61 | 4.70 | 4.58 | 4.81 | 4.77 | 4.71 | 4.15 | 4.44 | 5.85 | 5.62 | 5.15 | 4.61 | 4.63 | 4.95 | 5.12 | 5.49 | 4.13 | 3.26 | 3.24 | 3.26 | 3.21 | 2.65 | 2.82 | 2.48 | 2.24 | 2.51 | 2.97 | 3.20 | 2.82 | 2.68 | 2.26 | 2.20 | 2.40 | 2.39 | 2.18 | 2.20 | 2.32 | 2.41 | 2.48 | 2.47 | 2.60 | 2.66 | 3.60 | 3.39 | 3.58 | 3.48 | 3.95 | 3.81 | 3.48 | 3.24 | 3.20 | 2.83 | 2.66 | 2.70 | 2.72 | 2.82 | 2.75 | 2.88 | 3.26 | 3.62 | 3.33 | 3.02 | 3.29 | 2.68 | 2.80 | 2.77 | 2.53 | 2.37 | 2.27 | 2.36 | 2.51 | 2.59 | 2.67 | 2.23 | 2.31 | 2.41 | 2.75 | 3.18 | 3.00 | 3.00 | 3.41 | 3.57 | 4.15 | 4.11 | 4.58 | 4.39 | 4.28 | 4.14 | 4.64 | 4.42 | 4.36 | 4.71 | 4.74 | 4.71 | 5.27 | 5.62 | 5.88 | 5.65 | 5.52 | 6.68 | 7.79 | 7.87 | 7.82 | 7.75 | 7.34 | 7.14 | 7.84 | 7.32 | 9.49 | 9.21 | 8.37 | 8.88 | 8.50 | 8.40 | 7.69 | 7.64 | 6.86 | 6.59 | 6.61 | 7.29 | 6.99 | 6.33 | 5.36 | 5.08 | 5.26 | 5.77 | 4.77 | 7.93 | 9.24 | 9.13 |
P/Tangible BV | 6.17 | 6.25 | 6.00 | 5.32 | 5.94 | 5.98 | 5.56 | 5.62 | 5.75 | 6.35 | 6.34 | 6.11 | 6.18 | 5.43 | 4.99 | 4.80 | 5.26 | 5.16 | 5.73 | 6.18 | 6.05 | 6.03 | 6.64 | 6.41 | 6.91 | 6.51 | 5.74 | 5.56 | 4.65 | 4.74 | 5.38 | 5.72 | 5.55 | 6.12 | 6.19 | 6.28 | 6.60 | 6.43 | 6.76 | 6.71 | 6.61 | 5.83 | 6.23 | 8.22 | 7.95 | 7.29 | 6.52 | 6.55 | 7.14 | 7.39 | 7.92 | 5.95 | 4.71 | 4.67 | 4.70 | 4.62 | 3.71 | 3.94 | 3.46 | 3.13 | 3.51 | 4.15 | 4.47 | 3.95 | 3.75 | 3.16 | 3.08 | 3.53 | 3.52 | 3.21 | 3.23 | 3.40 | 3.57 | 3.67 | 3.66 | 3.85 | 3.93 | 5.32 | 5.02 | 5.30 | 5.15 | 5.85 | 5.63 | 5.14 | 4.80 | 4.74 | 4.20 | 3.95 | 4.01 | 4.04 | 4.00 | 3.90 | 4.09 | 4.62 | 5.14 | 4.84 | 4.39 | 4.79 | 3.90 | 4.08 | 4.03 | 3.68 | 3.45 | 3.24 | 3.36 | 3.58 | 3.69 | 3.85 | 3.23 | 3.33 | 3.48 | 4.01 | 4.64 | 4.37 | 4.32 | 4.91 | 5.13 | 6.00 | 5.95 | 6.62 | 6.56 | 6.39 | 6.18 | 7.13 | 6.78 | 6.69 | 7.06 | 7.11 | 7.05 | 7.84 | 8.37 | 9.08 | 8.72 | 8.51 | 10.32 | 12.32 | 12.45 | 12.37 | 12.03 | 11.40 | 11.08 | 12.60 | 11.78 | 16.24 | 15.77 | 14.33 | 15.20 | 14.80 | 14.62 | 13.39 | 13.65 | 12.26 | 11.78 | 12.52 | 13.81 | 13.23 | 13.32 | 11.28 | 10.69 | 11.07 | 13.07 | 10.82 | 27.85 | 32.42 | 32.04 |
TEV/LTM Total Revenue | 4.13 | 4.18 | 4.03 | 3.61 | 3.99 | 4.02 | 3.76 | 3.80 | 4.07 | 4.45 | 4.44 | 4.30 | 4.08 | 3.63 | 3.37 | 3.26 | 3.53 | 3.47 | 3.81 | 4.07 | 4.22 | 4.21 | 4.59 | 4.45 | 4.90 | 4.65 | 4.16 | 4.04 | 3.46 | 3.52 | 4.19 | 4.42 | 4.31 | 4.69 | 4.74 | 4.80 | 5.28 | 5.16 | 5.39 | 5.35 | 5.29 | 4.75 | 5.03 | 6.40 | 7.58 | 7.03 | 6.40 | 6.42 | 6.31 | 6.49 | 6.88 | 5.44 | 4.53 | 4.50 | 4.52 | 4.47 | 3.32 | 3.47 | 3.16 | 2.94 | 3.22 | 3.64 | 3.84 | 3.51 | 3.37 | 2.99 | 2.96 | 2.30 | 2.30 | 2.10 | 2.11 | 2.22 | 2.37 | 2.44 | 2.43 | 2.56 | 2.61 | 3.50 | 3.31 | 3.45 | 3.35 | 3.80 | 3.66 | 3.35 | 2.98 | 2.94 | 2.62 | 2.46 | 2.50 | 2.52 | 2.73 | 2.66 | 2.79 | 3.15 | 3.50 | 3.02 | 2.75 | 2.99 | 2.45 | 2.56 | 2.53 | 2.31 | 2.17 | 2.01 | 2.09 | 2.22 | 2.29 | 2.29 | 1.93 | 1.99 | 2.07 | 2.32 | 2.67 | 2.52 | 2.54 | 2.89 | 3.02 | 3.45 | 3.42 | 3.82 | 3.43 | 3.34 | 3.23 | 3.43 | 3.27 | 3.22 | 3.56 | 3.58 | 3.55 | 3.87 | 4.13 | 4.09 | 3.92 | 3.83 | 4.66 | 5.30 | 5.35 | 5.32 | 5.54 | 5.24 | 5.09 | 5.42 | 5.06 | 6.30 | 6.11 | 5.55 | 5.89 | 5.75 | 5.68 | 5.20 | 5.32 | 4.77 | 4.59 | 4.71 | 5.20 | 4.98 | 4.39 | 3.72 | 3.53 | 3.65 | 4.02 | 3.40 | 4.98 | 5.76 | 5.57 |
Market Cap/LTM Total Revenue | 3.75 | 3.80 | 3.65 | 3.23 | 3.61 | 3.64 | 3.38 | 3.42 | 3.66 | 4.04 | 4.03 | 3.89 | 3.65 | 3.20 | 2.95 | 2.83 | 3.10 | 3.04 | 3.38 | 3.65 | 3.84 | 3.83 | 4.21 | 4.07 | 4.40 | 4.15 | 3.65 | 3.54 | 2.96 | 3.02 | 3.65 | 3.88 | 3.77 | 4.15 | 4.20 | 4.27 | 4.54 | 4.42 | 4.64 | 4.61 | 4.54 | 4.01 | 4.28 | 5.65 | 6.56 | 6.02 | 5.38 | 5.41 | 5.22 | 5.41 | 5.79 | 4.36 | 3.44 | 3.42 | 3.44 | 3.38 | 2.44 | 2.59 | 2.28 | 2.06 | 2.29 | 2.71 | 2.92 | 2.58 | 2.45 | 2.07 | 2.02 | 2.20 | 2.19 | 2.00 | 2.01 | 2.12 | 2.29 | 2.36 | 2.35 | 2.48 | 2.53 | 3.42 | 3.23 | 3.41 | 3.31 | 3.76 | 3.62 | 3.31 | 2.90 | 2.87 | 2.54 | 2.39 | 2.42 | 2.44 | 2.73 | 2.66 | 2.79 | 3.15 | 3.50 | 2.94 | 2.67 | 2.91 | 2.37 | 2.48 | 2.45 | 2.23 | 2.09 | 1.97 | 2.05 | 2.18 | 2.25 | 2.23 | 1.87 | 1.93 | 2.01 | 2.25 | 2.60 | 2.45 | 2.57 | 2.92 | 3.05 | 3.50 | 3.47 | 3.87 | 3.45 | 3.36 | 3.25 | 3.43 | 3.26 | 3.22 | 3.65 | 3.67 | 3.64 | 3.95 | 4.21 | 4.17 | 4.01 | 3.91 | 4.74 | 5.35 | 5.40 | 5.37 | 5.64 | 5.34 | 5.20 | 5.51 | 5.15 | 6.36 | 6.18 | 5.61 | 5.95 | 5.78 | 5.71 | 5.23 | 5.36 | 4.81 | 4.63 | 4.72 | 5.20 | 4.98 | 4.34 | 3.67 | 3.48 | 3.60 | 3.96 | 3.34 | 4.78 | 5.56 | 5.37 |
TEV/LTM EBITDA | 11.63 | 11.76 | 11.33 | 10.16 | 11.23 | 11.31 | 10.58 | 10.69 | 11.28 | 12.34 | 12.30 | 11.90 | 11.61 | 10.34 | 9.60 | 9.29 | 10.05 | 9.88 | 11.03 | 11.79 | 12.54 | 12.50 | 13.64 | 13.22 | 14.46 | 13.71 | 12.26 | 11.93 | 10.22 | 10.38 | 12.40 | 13.09 | 12.74 | 13.89 | 14.03 | 14.22 | 15.72 | 15.36 | 16.04 | 15.93 | 15.73 | 14.14 | 13.79 | 17.54 | 23.91 | 22.19 | 20.19 | 20.26 | 22.20 | 22.86 | 24.21 | 19.15 | 15.95 | 15.85 | 15.93 | 15.73 | 11.02 | 11.51 | 10.48 | 9.75 | 10.49 | 11.86 | 12.53 | 11.42 | 10.99 | 9.75 | 9.49 | 13.59 | 13.53 | 12.38 | 12.46 | 13.11 | 12.81 | 13.18 | 13.13 | 13.80 | 14.07 | 18.89 | 17.86 | 18.60 | 18.08 | 20.52 | 19.76 | 18.06 | 15.91 | 15.72 | 13.97 | 13.16 | 13.35 | 13.53 | 13.66 | 13.30 | 13.95 | 15.78 | 17.53 | 14.77 | 13.42 | 14.61 | 11.97 | 12.50 | 12.37 | 11.31 | 10.65 | 9.06 | 9.40 | 10.00 | 10.31 | 9.66 | 8.12 | 8.39 | 8.74 | 9.48 | 10.91 | 10.32 | 10.27 | 11.68 | 12.23 | 13.00 | 12.89 | 14.65 | 12.40 | 12.09 | 11.68 | 11.59 | 11.02 | 10.89 | 11.55 | 11.63 | 11.53 | 12.26 | 13.10 | 12.81 | 12.29 | 12.00 | 14.60 | 16.46 | 16.62 | 16.54 | 17.40 | 16.47 | 16.01 | 17.19 | 16.05 | 20.18 | 19.59 | 17.78 | 18.88 | 18.88 | 18.65 | 17.11 | 17.66 | 15.84 | 15.22 | 16.03 | 17.68 | 17.13 | 15.78 | 13.40 | 12.70 | 13.15 | 15.01 | 12.71 | 19.73 | 22.84 | 22.08 |
TEV/LTM EBIT | 18.20 | 18.40 | 17.74 | 15.91 | 17.58 | 17.70 | 16.56 | 16.73 | 18.14 | 19.84 | 19.79 | 19.14 | 19.18 | 17.09 | 15.87 | 15.35 | 16.60 | 16.32 | 18.42 | 19.70 | 22.82 | 22.76 | 24.84 | 24.07 | 27.46 | 26.04 | 23.28 | 22.65 | 19.40 | 19.71 | 26.46 | 27.92 | 27.19 | 29.62 | 29.92 | 30.32 | 38.24 | 37.37 | 39.02 | 38.75 | 38.28 | 34.40 | 30.15 | 38.36 | 134.92 | 125.21 | 113.91 | 114.49 | 223.85 | 230.47 | 244.13 | 193.13 | 160.80 | 159.80 | 160.59 | 158.59 | 34.89 | 36.46 | 33.17 | 30.90 | 32.44 | 36.69 | 38.74 | 35.32 | 34.00 | 30.16 | 29.27 | 22.35 | 22.26 | 20.36 | 20.50 | 21.55 | 20.59 | 21.18 | 21.10 | 22.17 | 22.60 | 30.36 | 28.69 | 29.89 | 29.06 | 32.97 | 31.75 | 29.02 | 24.01 | 23.72 | 21.08 | 19.85 | 20.14 | 20.29 | 20.17 | 19.63 | 20.59 | 23.28 | 25.87 | 23.39 | 21.27 | 23.15 | 18.97 | 19.80 | 19.59 | 17.92 | 16.84 | 14.18 | 14.72 | 15.66 | 16.14 | 14.18 | 11.93 | 12.32 | 12.84 | 13.55 | 15.59 | 14.73 | 14.40 | 16.37 | 17.13 | 17.49 | 17.35 | 19.35 | 16.11 | 15.71 | 15.17 | 14.51 | 13.81 | 13.63 | 14.16 | 14.25 | 14.13 | 14.77 | 15.79 | 15.12 | 14.51 | 14.17 | 17.23 | 19.33 | 19.52 | 19.40 | 20.40 | 19.31 | 18.77 | 20.09 | 18.76 | 23.36 | 22.67 | 20.58 | 21.85 | 22.05 | 21.77 | 19.94 | 20.60 | 18.48 | 17.75 | 19.04 | 20.99 | 20.24 | 18.81 | 15.96 | 15.13 | 15.66 | 18.22 | 15.41 | 24.61 | 28.49 | 27.55 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.30 | 80.44 | 80.44 | 80.44 | 80.25 | 80.25 | 80.25 | 80.05 | 80.05 | 80.05 | 79.47 | 79.47 | 79.47 | 78.85 | 78.85 | 78.85 | 78.10 | 78.10 | 78.10 | 77.27 | 77.27 | 77.27 | 76.53 | 76.53 | 76.53 | 75.69 | 75.69 | 75.69 | 74.71 | 74.71 | 74.71 | 73.61 | 73.61 | 73.61 | 72.87 | 72.87 | 72.87 | 71.96 | 71.96 | 71.96 | 71.72 | 71.72 | 71.72 | 71.50 | 71.50 | 71.50 | 71.73 | 71.73 | 71.73 | 71.91 | 71.91 | 71.91 | 71.88 | 71.88 | 71.88 | 71.85 | 71.85 | 71.85 | 71.93 | 71.93 | 71.93 | 72.01 | 72.01 | 72.01 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 72.80 | 72.80 | 72.80 | 72.80 | 72.80 | 72.34 | 72.34 | 72.34 | 71.89 | 71.89 | 71.89 | 71.56 | 71.56 | 71.56 | 72.12 | 72.12 | 72.12 | 72.30 | 72.30 | 72.30 | 72.37 | 72.37 | 72.37 | 72.62 | 72.62 | 72.62 | 72.62 | 72.25 | 72.25 | 71.50 | 71.50 | 71.50 | 71.50 | 71.81 | 71.81 | 72.29 | 72.29 | 72.29 | 73.08 | 73.08 | 73.08 | 73.92 | 73.92 | 73.92 | 73.83 | 73.83 | 73.83 | 73.61 | 73.61 | 73.61 | 72.97 | 72.97 | 72.97 | 72.39 | 72.39 | 72.39 | 72.08 | 72.08 | 72.08 | 71.95 | 71.95 | 71.95 | 71.73 | 71.73 | 71.73 | 71.39 | 71.39 | 71.39 | 71.53 | 71.53 | 71.53 | 70.90 | 70.90 | 70.90 | 70.36 | 70.36 | 70.36 | 69.62 | 69.62 | 69.62 | 67.81 |
SG&A Margin | 54.29 | 54.29 | 54.29 | 54.29 | 54.29 | 54.29 | 54.29 | 54.29 | 54.54 | 54.80 | 54.80 | 54.80 | 54.49 | 54.49 | 54.49 | 55.69 | 55.69 | 55.69 | 56.36 | 56.36 | 56.36 | 55.45 | 55.45 | 55.45 | 56.37 | 56.37 | 56.37 | 57.39 | 57.39 | 57.39 | 57.54 | 57.54 | 57.54 | 57.71 | 57.71 | 57.71 | 57.34 | 57.34 | 57.34 | 56.92 | 56.92 | 56.92 | 59.25 | 59.25 | 59.25 | 62.12 | 62.12 | 62.12 | 63.22 | 63.22 | 63.22 | 64.24 | 64.24 | 64.24 | 61.03 | 61.03 | 61.03 | 58.45 | 58.45 | 58.45 | 58.21 | 58.21 | 58.21 | 57.97 | 57.97 | 57.97 | 57.84 | 57.84 | 57.84 | 57.71 | 57.71 | 57.71 | 58.30 | 58.30 | 58.30 | 58.30 | 58.30 | 58.30 | 58.30 | 58.30 | 58.30 | 58.30 | 58.30 | 58.30 | 56.31 | 56.31 | 56.31 | 56.31 | 56.31 | 55.38 | 55.38 | 55.38 | 54.47 | 54.47 | 54.47 | 54.06 | 54.06 | 54.06 | 55.27 | 55.27 | 55.27 | 53.56 | 53.56 | 53.56 | 54.41 | 54.41 | 54.41 | 52.77 | 52.77 | 52.77 | 52.77 | 51.46 | 51.46 | 50.14 | 50.14 | 50.14 | 50.14 | 48.34 | 48.34 | 47.31 | 47.31 | 47.31 | 45.74 | 45.74 | 45.74 | 45.16 | 45.16 | 45.16 | 44.03 | 44.03 | 44.03 | 43.00 | 43.00 | 43.00 | 42.07 | 42.07 | 42.07 | 41.90 | 41.90 | 41.90 | 41.72 | 41.72 | 41.72 | 41.68 | 41.68 | 41.68 | 42.14 | 42.14 | 42.14 | 41.85 | 41.85 | 41.85 | 42.88 | 42.88 | 42.88 | 42.99 | 42.99 | 42.99 | 43.41 | 43.41 | 43.41 | 44.54 | 44.54 | 44.54 | 42.33 |
EBITDA Margin | 27.10 | 27.10 | 27.10 | 27.10 | 27.10 | 27.10 | 27.10 | 27.10 | 27.04 | 26.68 | 26.68 | 26.68 | 26.96 | 26.96 | 26.96 | 25.16 | 25.16 | 25.16 | 24.07 | 24.07 | 24.07 | 25.15 | 25.15 | 25.15 | 23.68 | 23.68 | 23.68 | 22.05 | 22.05 | 22.05 | 21.29 | 21.29 | 21.29 | 20.43 | 20.43 | 20.43 | 19.87 | 19.87 | 19.87 | 19.24 | 19.24 | 19.24 | 16.91 | 16.91 | 16.91 | 14.03 | 14.03 | 14.03 | 12.77 | 12.77 | 12.77 | 11.59 | 11.59 | 11.59 | 14.26 | 14.26 | 14.26 | 16.41 | 16.41 | 16.41 | 16.60 | 16.60 | 16.60 | 16.80 | 16.80 | 16.80 | 17.05 | 17.05 | 17.05 | 17.31 | 17.31 | 17.31 | 18.79 | 18.79 | 18.79 | 18.79 | 18.79 | 18.79 | 18.79 | 18.79 | 18.79 | 18.79 | 18.79 | 18.79 | 19.11 | 19.11 | 19.11 | 19.11 | 19.11 | 19.66 | 19.66 | 19.66 | 20.20 | 20.20 | 20.20 | 20.70 | 20.70 | 20.70 | 20.77 | 20.77 | 20.77 | 22.76 | 22.76 | 22.76 | 22.36 | 22.36 | 22.36 | 23.72 | 23.72 | 23.72 | 23.72 | 24.76 | 24.76 | 24.72 | 24.72 | 24.72 | 24.72 | 26.74 | 26.74 | 27.85 | 27.85 | 27.85 | 29.72 | 29.72 | 29.72 | 30.84 | 30.84 | 30.84 | 31.55 | 31.55 | 31.55 | 32.05 | 32.05 | 32.05 | 32.24 | 32.24 | 32.24 | 31.84 | 31.84 | 31.84 | 31.54 | 31.54 | 31.54 | 31.25 | 31.25 | 31.25 | 30.41 | 30.41 | 30.41 | 30.04 | 30.04 | 30.04 | 29.25 | 29.25 | 29.25 | 28.57 | 28.57 | 28.57 | 27.43 | 27.43 | 27.43 | 25.83 | 25.83 | 25.83 | 25.75 |
EBIT Margin | 22.70 | 22.70 | 22.70 | 22.70 | 22.70 | 22.70 | 22.70 | 22.70 | 22.58 | 22.45 | 22.45 | 22.45 | 22.61 | 22.61 | 22.61 | 21.25 | 21.25 | 21.25 | 19.91 | 19.91 | 19.91 | 20.13 | 20.13 | 20.13 | 18.50 | 18.50 | 18.50 | 16.69 | 16.69 | 16.69 | 15.68 | 15.68 | 15.68 | 14.55 | 14.55 | 14.55 | 13.78 | 13.78 | 13.78 | 12.91 | 12.91 | 12.91 | 9.64 | 9.64 | 9.64 | 5.62 | 5.62 | 5.62 | 4.17 | 4.17 | 4.17 | 2.82 | 2.82 | 2.82 | 6.53 | 6.53 | 6.53 | 9.52 | 9.52 | 9.52 | 9.72 | 9.72 | 9.72 | 9.92 | 9.92 | 9.92 | 10.12 | 10.12 | 10.12 | 10.31 | 10.31 | 10.31 | 11.53 | 11.53 | 11.53 | 11.53 | 11.53 | 11.53 | 11.53 | 11.53 | 11.53 | 11.53 | 11.53 | 11.53 | 12.41 | 12.41 | 12.41 | 12.41 | 12.41 | 12.98 | 12.98 | 12.98 | 13.54 | 13.54 | 13.54 | 13.54 | 13.54 | 13.54 | 12.92 | 12.92 | 12.92 | 14.84 | 14.84 | 14.84 | 14.17 | 14.17 | 14.17 | 16.15 | 16.15 | 16.15 | 16.15 | 17.14 | 17.14 | 17.64 | 17.64 | 17.64 | 17.64 | 19.74 | 19.74 | 21.27 | 21.27 | 21.27 | 23.65 | 23.65 | 23.65 | 25.12 | 25.12 | 25.12 | 26.18 | 26.18 | 26.18 | 27.02 | 27.02 | 27.02 | 27.40 | 27.40 | 27.40 | 27.12 | 27.12 | 27.12 | 26.98 | 26.98 | 26.98 | 26.83 | 26.83 | 26.83 | 25.95 | 25.95 | 25.95 | 25.69 | 25.69 | 25.69 | 24.61 | 24.61 | 24.61 | 23.75 | 23.75 | 23.75 | 22.53 | 22.53 | 22.53 | 20.49 | 20.49 | 20.49 | 20.74 |
Earnings from Cont. Ops Margin | 14.92 | 14.92 | 14.92 | 14.92 | 14.92 | 14.92 | 14.92 | 14.92 | 14.60 | 14.25 | 14.25 | 14.25 | 13.61 | 13.61 | 13.61 | 12.94 | 12.94 | 12.94 | 12.09 | 12.09 | 12.09 | 11.17 | 11.17 | 11.17 | 10.76 | 10.76 | 10.76 | 10.29 | 10.29 | 10.29 | 9.57 | 9.57 | 9.57 | 8.77 | 8.77 | 8.77 | 8.20 | 8.20 | 8.20 | 7.57 | 7.57 | 7.57 | 3.17 | 3.17 | 3.17 | -2.24 | -2.24 | -2.24 | -2.68 | -2.68 | -2.68 | -3.09 | -3.09 | -3.09 | 3.05 | 3.05 | 3.05 | 7.99 | 7.99 | 7.99 | 8.05 | 8.05 | 8.05 | 8.10 | 8.10 | 8.10 | 7.37 | 7.37 | 7.37 | 6.63 | 6.63 | 6.63 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 | 8.58 | 8.58 | 8.58 | 8.93 | 8.93 | 8.93 | 9.29 | 9.29 | 9.29 | 8.76 | 8.76 | 8.76 | 9.88 | 9.88 | 9.88 | 9.40 | 9.40 | 9.40 | 10.36 | 10.36 | 10.36 | 10.36 | 11.03 | 11.03 | 11.39 | 11.39 | 11.39 | 11.39 | 12.93 | 12.93 | 14.47 | 14.47 | 14.47 | 15.95 | 15.95 | 15.95 | 16.90 | 16.90 | 16.90 | 17.78 | 17.78 | 17.78 | 18.89 | 18.89 | 18.89 | 18.89 | 18.89 | 18.89 | 19.21 | 19.21 | 19.21 | 19.21 | 19.21 | 19.21 | 18.15 | 18.15 | 18.15 | 18.34 | 18.34 | 18.34 | 18.04 | 18.04 | 18.04 | 17.08 | 17.08 | 17.08 | 15.53 | 15.53 | 15.53 | 14.74 | 14.74 | 14.74 | 12.73 | 12.73 | 12.73 | 12.39 |
Net Income Margin | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 | 14.54 | 14.20 | 14.20 | 14.20 | 13.53 | 13.53 | 13.53 | 12.84 | 12.84 | 12.84 | 11.99 | 11.99 | 11.99 | 11.07 | 11.07 | 11.07 | 10.68 | 10.68 | 10.68 | 10.23 | 10.23 | 10.23 | 9.53 | 9.53 | 9.53 | 8.74 | 8.74 | 8.74 | 8.15 | 8.15 | 8.15 | 7.48 | 7.48 | 7.48 | 3.13 | 3.13 | 3.13 | -2.23 | -2.23 | -2.23 | -2.66 | -2.66 | -2.66 | -3.06 | -3.06 | -3.06 | 3.03 | 3.03 | 3.03 | 7.93 | 7.93 | 7.93 | 7.97 | 7.97 | 7.97 | 8.02 | 8.02 | 8.02 | 7.28 | 7.28 | 7.28 | 6.54 | 6.54 | 6.54 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 8.14 | 8.14 | 8.14 | 8.14 | 8.14 | 8.44 | 8.44 | 8.44 | 8.74 | 8.74 | 8.74 | 9.18 | 9.18 | 9.18 | 8.67 | 8.67 | 8.67 | 9.81 | 9.81 | 9.81 | 9.33 | 9.33 | 9.33 | 10.23 | 10.23 | 10.23 | 10.23 | 10.88 | 10.88 | 11.22 | 11.22 | 11.22 | 11.22 | 12.69 | 12.69 | 14.21 | 14.21 | 14.21 | 15.63 | 15.63 | 15.63 | 16.61 | 16.61 | 16.61 | 17.50 | 17.50 | 17.50 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.62 | 18.93 | 18.93 | 18.93 | 18.98 | 18.98 | 18.98 | 17.93 | 17.93 | 17.93 | 18.15 | 18.15 | 18.15 | 17.85 | 17.85 | 17.85 | 16.90 | 16.90 | 16.90 | 15.37 | 15.37 | 15.37 | 14.58 | 14.58 | 14.58 | 12.58 | 12.58 | 12.58 | 12.26 |
Levered Free Cash Flow Margin | 13.81 | 13.81 | 13.81 | 13.81 | 13.81 | 13.81 | 13.81 | 13.81 | 13.73 | 7.26 | 7.26 | 7.26 | 12.16 | 12.16 | 12.16 | 17.99 | 17.99 | 17.99 | 18.07 | 18.07 | 18.07 | 22.83 | 22.83 | 22.83 | 22.21 | 22.21 | 22.21 | 22.34 | 22.34 | 22.34 | 22.35 | 22.35 | 22.35 | 27.61 | 27.61 | 27.61 | 29.39 | 29.39 | 29.39 | 26.02 | 26.02 | 26.02 | 26.87 | 26.87 | 26.87 | 24.44 | 24.44 | 24.44 | 22.22 | 22.22 | 22.22 | 20.48 | 20.48 | 20.48 | 18.29 | 18.29 | 18.29 | 13.08 | 13.08 | 13.08 | - | - | - | - | - | - | - | - | - | 1.93 | 1.93 | 1.93 | - | - | - | - | - | - | - | - | - | - | - | - | 10.07 | 10.07 | 10.07 | 10.07 | 10.07 | 10.30 | 10.30 | 10.30 | 10.34 | 10.34 | 10.34 | 7.73 | 7.73 | 7.73 | 6.71 | 6.71 | 6.71 | -0.40 | -0.40 | -0.40 | -4.17 | -4.17 | -4.17 | 0.99 | 0.99 | 0.99 | 0.99 | -1.70 | -1.70 | 3.14 | 3.14 | 3.14 | 3.14 | 6.40 | 6.40 | 2.55 | 2.55 | 2.55 | 5.40 | 5.40 | 5.40 | 6.89 | 6.89 | 6.89 | 6.60 | 6.60 | 6.60 | 6.60 | 6.60 | 6.60 | 7.71 | 7.71 | 7.71 | 7.78 | 7.78 | 7.78 | 9.29 | 9.29 | 9.29 | 13.84 | 13.84 | 13.84 | 10.32 | 10.32 | 10.32 | - | - | - | 10.40 | 10.40 | 10.40 | - | - | - | - | - | - | - | - | - | 9.12 |
Unlevered Free Cash Flow Margin | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 | 14.73 | 8.28 | 8.28 | 8.28 | 13.11 | 13.11 | 13.11 | 18.85 | 18.85 | 18.85 | 18.86 | 18.86 | 18.86 | 23.53 | 23.53 | 23.53 | 22.92 | 22.92 | 22.92 | 23.06 | 23.06 | 23.06 | 23.13 | 23.13 | 23.13 | 28.46 | 28.46 | 28.46 | 30.31 | 30.31 | 30.31 | 27.02 | 27.02 | 27.02 | 28.04 | 28.04 | 28.04 | 25.80 | 25.80 | 25.80 | 23.61 | 23.61 | 23.61 | 21.89 | 21.89 | 21.89 | 19.55 | 19.55 | 19.55 | 14.23 | 14.23 | 14.23 | - | - | - | - | - | - | - | - | - | 2.20 | 2.20 | 2.20 | - | - | - | - | - | - | - | - | - | - | - | - | 10.35 | 10.35 | 10.35 | 10.35 | 10.35 | 10.58 | 10.58 | 10.58 | 10.62 | 10.62 | 10.62 | 8.01 | 8.01 | 8.01 | 6.99 | 6.99 | 6.99 | -0.13 | -0.13 | -0.13 | -3.91 | -3.91 | -3.91 | 1.24 | 1.24 | 1.24 | 1.24 | -1.45 | -1.45 | 3.38 | 3.38 | 3.38 | 3.38 | 6.63 | 6.63 | 2.76 | 2.76 | 2.76 | 5.60 | 5.60 | 5.60 | 7.09 | 7.09 | 7.09 | 6.76 | 6.76 | 6.76 | 6.78 | 6.78 | 6.78 | 7.91 | 7.91 | 7.91 | 8.00 | 8.00 | 8.00 | 9.53 | 9.53 | 9.53 | 14.10 | 14.10 | 14.10 | 10.61 | 10.61 | 10.61 | - | - | - | 10.82 | 10.82 | 10.82 | - | - | - | - | - | - | - | - | - | 9.67 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | - | - | - | HKD$ 42562.07 | - | - | HKD$ 41227.42 | - | - | HKD$ 40060.07 | - | - | HKD$ 39236.64 | - | - | HKD$ 38413.22 | - | - | HKD$ 37008.63 | - | - | HKD$ 35604.03 | - | - | HKD$ 33760.24 | - | - | HKD$ 31916.46 | - | - | HKD$ 30221.57 | - | - | HKD$ 28526.69 | - | - | HKD$ 26918.07 | - | - | HKD$ 25309.45 | - | - | HKD$ 22922.04 | - | - | HKD$ 20534.63 | - | - | HKD$ 21256.72 | - | - | HKD$ 21978.81 | - | - | HKD$ 24659.13 | - | - | HKD$ 27339.46 | - | - | HKD$ 27133.29 | - | - | HKD$ 26927.12 | - | - | HKD$ 26779.65 | - | - | HKD$ 26632.19 | - | - | - | - | - | - | - | - | - | - | - | HKD$ 25345.03 | - | - | - | - | HKD$ 26262.51 | - | - | HKD$ 26625.01 | - | - | HKD$ 26987.50 | - | - | HKD$ 28261.23 | - | - | HKD$ 27779.49 | - | - | HKD$ 29637.03 | - | - | HKD$ 30070.16 | - | - | HKD$ 30362.12 | - | - | HKD$ 30723.16 | - | - | HKD$ 30531.02 | - | - | HKD$ 30103.43 | - | - | HKD$ 30201.52 | - | - | HKD$ 30602.66 | - | - | HKD$ 30367.00 | - | - | HKD$ 30405.60 | - | - | HKD$ 29953.42 | - | - | HKD$ 29478.04 | - | - | HKD$ 28756.48 | - | - | HKD$ 27946.54 | - | - | HKD$ 26822.05 | - | - | HKD$ 25162.06 | - | - | HKD$ 23546.15 | - | - | HKD$ 21660.78 | - | - | HKD$ 20270.00 | - | - | HKD$ 19023.38 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 20.18 % | 20.18 % | 20.18 % | 20.18 % | 20.18 % | 20.18 % | 20.18 % | 20.18 % | 19.12 % | 18.25 % | 18.25 % | 18.25 % | 17.07 % | 17.07 % | 17.07 % | 17.34 % | 17.34 % | 17.34 % | 15.60 % | 15.60 % | 15.60 % | 14.15 % | 14.15 % | 14.15 % | 12.92 % | 12.92 % | 12.92 % | 12.63 % | 12.63 % | 12.63 % | 11.12 % | 11.12 % | 11.12 % | 9.87 % | 9.87 % | 9.87 % | 8.71 % | 8.71 % | 8.71 % | 8.00 % | 8.00 % | 8.00 % | 3.04 % | 3.04 % | 3.04 % | -1.86 % | -1.86 % | -1.86 % | -2.30 % | -2.30 % | -2.30 % | -2.83 % | -2.83 % | -2.83 % | 3.13 % | 3.13 % | 3.13 % | 8.76 % | 8.76 % | 8.76 % | - | - | - | - | - | - | - | - | - | 7.22 % | 7.22 % | 7.22 % | - | - | - | - | - | - | - | - | - | - | - | - | 8.92 % | 8.92 % | 8.92 % | 8.92 % | 8.92 % | 9.44 % | 9.44 % | 9.44 % | 9.16 % | 9.16 % | 9.16 % | 10.13 % | 10.13 % | 10.13 % | 9.74 % | 9.74 % | 9.74 % | 11.49 % | 11.49 % | 11.49 % | 10.90 % | 10.90 % | 10.90 % | 12.74 % | 12.74 % | 12.74 % | 12.74 % | 14.12 % | 14.12 % | 13.92 % | 13.92 % | 13.92 % | 13.92 % | 16.06 % | 16.06 % | 19.32 % | 19.32 % | 19.32 % | 22.66 % | 22.66 % | 22.66 % | 22.95 % | 22.95 % | 22.95 % | 25.35 % | 25.35 % | 25.35 % | 28.68 % | 28.68 % | 28.68 % | 29.66 % | 29.66 % | 29.66 % | 29.36 % | 29.36 % | 29.36 % | 30.44 % | 30.44 % | 30.44 % | 30.40 % | 30.40 % | 30.40 % | 30.47 % | 30.47 % | 30.47 % | 31.63 % | 31.63 % | 31.63 % | 28.70 % | 28.70 % | 28.70 % | - | - | - | - | - | - | - | - | - | 22.37 % |
Return on Assets | 9.56 % | 9.56 % | 9.56 % | 9.56 % | 9.56 % | 9.56 % | 9.56 % | 9.56 % | 9.21 % | 8.85 % | 8.85 % | 8.85 % | 8.73 % | 8.73 % | 8.73 % | 8.48 % | 8.48 % | 8.48 % | 7.66 % | 7.66 % | 7.66 % | 7.37 % | 7.37 % | 7.37 % | 6.43 % | 6.43 % | 6.43 % | 5.82 % | 5.82 % | 5.82 % | 5.18 % | 5.18 % | 5.18 % | 4.54 % | 4.54 % | 4.54 % | 4.06 % | 4.06 % | 4.06 % | 3.61 % | 3.61 % | 3.61 % | 2.44 % | 2.44 % | 2.44 % | 1.25 % | 1.25 % | 1.25 % | 0.96 % | 0.96 % | 0.96 % | 0.67 % | 0.67 % | 0.67 % | 1.73 % | 1.73 % | 1.73 % | 3.27 % | 3.27 % | 3.27 % | - | - | - | - | - | - | - | - | - | 4.30 % | 4.30 % | 4.30 % | - | - | - | - | - | - | - | - | - | - | - | - | 5.22 % | 5.22 % | 5.22 % | 5.22 % | 5.22 % | 5.54 % | 5.54 % | 5.54 % | 5.73 % | 5.73 % | 5.73 % | 6.06 % | 6.06 % | 6.06 % | 5.58 % | 5.58 % | 5.58 % | 6.90 % | 6.90 % | 6.90 % | 6.62 % | 6.62 % | 6.62 % | 8.08 % | 8.08 % | 8.08 % | 8.08 % | 8.61 % | 8.61 % | 9.05 % | 9.05 % | 9.05 % | 9.05 % | 10.16 % | 10.16 % | 11.76 % | 11.76 % | 11.76 % | 13.77 % | 13.77 % | 13.77 % | 14.84 % | 14.84 % | 14.84 % | 16.14 % | 16.14 % | 16.14 % | 17.11 % | 17.11 % | 17.11 % | 17.83 % | 17.83 % | 17.83 % | 17.47 % | 17.47 % | 17.47 % | 17.57 % | 17.57 % | 17.57 % | 17.90 % | 17.90 % | 17.90 % | 16.42 % | 16.42 % | 16.42 % | - | - | - | 14.81 % | 14.81 % | 14.81 % | - | - | - | - | - | - | - | - | - | 11.76 % |
Return on Capital | 11.29 % | 11.29 % | 11.29 % | 11.29 % | 11.29 % | 11.29 % | 11.29 % | 11.29 % | 10.87 % | 10.48 % | 10.48 % | 10.48 % | 10.34 % | 10.34 % | 10.34 % | 9.94 % | 9.94 % | 9.94 % | 8.98 % | 8.98 % | 8.98 % | 8.74 % | 8.74 % | 8.74 % | 7.62 % | 7.62 % | 7.62 % | 6.76 % | 6.76 % | 6.76 % | 6.01 % | 6.01 % | 6.01 % | 5.25 % | 5.25 % | 5.25 % | 4.69 % | 4.69 % | 4.69 % | 4.08 % | 4.08 % | 4.08 % | 2.76 % | 2.76 % | 2.76 % | 1.42 % | 1.42 % | 1.42 % | 1.09 % | 1.09 % | 1.09 % | 0.74 % | 0.74 % | 0.74 % | 1.94 % | 1.94 % |