Sands China Ltd. - SEHK:1928
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 15.85 | 16.73 | 18.28 | 17.57 | 17.55 | 17.62 | 13.78 | 8.44 | 9.08 | 10.01 | 10.02 | 11.35 | 11.58 | 35.03 | 37.97 | 33.36 | 35.66 | 39.40 | 42.59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.37 | 25.68 | 25.49 | 26.83 | 25.43 | 31.78 | 27.39 | 29.78 | 26.73 | 27.88 | 25.74 | 25.81 | 23.80 | 23.36 | 22.28 | 26.70 | 24.57 | 24.90 | 24.10 | 22.34 | 22.07 | 20.34 | 23.01 | 24.69 | 25.92 | 34.02 | 37.80 | 36.88 | 34.20 | 37.39 | - | - | - | 36.69 | 40.20 | 35.16 | - | - | - | 51.41 | 52.35 | 55.63 | - | - | - | - | - | - | - | - | - | - | 95.91 | 142.83 | - | - | - | - | 12.91 | 14.79 | - | - | - | 21.86 | 22.09 | 28.38 | - | - | - | - | 28.80 | 35.64 | - | - | - | 38.30 | 39.21 | 44.17 | - | - | - | - | 49.47 | 46.10 | - | - | - | 123.35 | 122.02 | 116.30 | - | - | - | 96.59 | 95.97 | 91.13 | - | - | - | 89.87 | 96.34 | 92.63 | 83.69 | - | - | 90.90 | 72.07 | 91.97 | - | - | - | 45.29 | 40.41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 14.07 | 15.13 | 17.00 | 16.14 | 16.12 | 16.21 | 11.58 | 6.53 | 7.25 | 8.31 | 8.32 | 9.83 | 10.18 | 40.86 | 45.55 | 38.19 | 41.86 | 47.84 | 52.92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26.18 | 26.53 | 26.31 | 27.84 | 26.62 | 33.97 | 27.68 | 30.34 | 26.95 | 28.23 | 25.86 | 25.93 | 23.76 | 23.29 | 22.14 | 26.87 | 24.59 | 25.29 | 23.03 | 21.18 | 20.90 | 19.08 | 21.89 | 23.65 | 24.95 | 33.53 | 37.53 | 36.56 | 33.72 | 37.72 | - | - | - | 34.87 | 38.57 | 33.26 | - | - | - | 49.52 | 50.50 | 55.47 | - | - | - | - | - | - | - | - | - | - | 94.52 | 161.33 | - | - | - | - | 12.32 | 14.22 | - | - | - | 21.78 | 22.02 | 28.86 | - | - | - | - | 28.18 | 35.14 | - | - | - | 38.87 | 39.80 | 45.52 | - | - | - | - | 48.92 | 45.48 | - | - | - | 122.91 | 121.54 | 124.71 | - | - | - | 88.46 | 87.86 | 83.14 | - | - | - | 86.06 | 99.39 | 95.45 | 85.95 | - | - | 91.24 | 71.16 | 92.38 | - | - | - | 45.02 | 41.58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 26.74 | 28.75 | 32.30 | 30.66 | 30.63 | 30.79 | 22.01 | 32.45 | 36.03 | 41.25 | 41.34 | 48.80 | 49.09 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 144.33 | 159.30 | 148.77 | 127.02 | 139.65 | 160.00 | 23.36 | 23.67 | 23.48 | 24.84 | 22.12 | 28.23 | 29.35 | 32.16 | 28.57 | 29.92 | 27.41 | 27.49 | 29.28 | 28.70 | 27.28 | 33.12 | 30.31 | 30.12 | 30.57 | 28.11 | 27.74 | 25.33 | 29.06 | 31.39 | 33.11 | 42.39 | 47.44 | 46.23 | 42.64 | 44.61 | 52.76 | 45.69 | 42.97 | 43.35 | 47.95 | 41.34 | 45.90 | 45.27 | 45.52 | 45.90 | 46.81 | 42.13 | 43.46 | 42.46 | 48.12 | 42.43 | 42.30 | 38.34 | 33.31 | 29.20 | 33.54 | 31.29 | 35.32 | 30.29 | 27.41 | 27.16 | 26.80 | 28.79 | 20.25 | 23.38 | 26.63 | 20.26 | 23.25 | 20.52 | 20.75 | 22.88 | 23.34 | 23.40 | 28.49 | 29.63 | 25.07 | 31.26 | 37.57 | 38.16 | 36.82 | 42.13 | 43.13 | 48.31 | 45.82 | 48.50 | 44.90 | 42.18 | 45.78 | 42.58 | 44.76 | 38.99 | 43.95 | 48.93 | 48.39 | 44.43 | 58.60 | 50.88 | 49.54 | 40.24 | 39.96 | 37.82 | 32.35 | 34.53 | 37.35 | 43.60 | 43.34 | 41.63 | 37.48 | 33.40 | 33.10 | 40.37 | 31.49 | 40.88 | 44.57 | 39.91 | 38.30 | 50.27 | 42.90 | 55.42 | 57.82 | 51.17 | 50.03 | 60.74 | 50.32 | 43.42 | 54.73 | 53.37 | 52.64 | 75.23 | 74.40 | 80.20 | 80.06 | 68.97 | 67.95 |
P/LTM EPS | 16.95 | 18.22 | 20.48 | 19.44 | 19.42 | 19.52 | 13.95 | 21.95 | 24.37 | 27.91 | 27.97 | 33.01 | 33.39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 128.78 | 142.14 | 132.74 | 113.33 | 124.60 | 142.76 | 15.33 | 15.53 | 15.40 | 16.30 | 14.51 | 18.52 | 20.04 | 21.96 | 19.51 | 20.43 | 18.72 | 18.77 | 20.98 | 20.57 | 19.55 | 23.73 | 21.72 | 21.58 | 20.18 | 18.55 | 18.31 | 16.72 | 19.18 | 20.72 | 21.85 | 27.05 | 30.27 | 29.50 | 27.21 | 28.47 | 33.71 | 29.18 | 27.45 | 28.12 | 31.11 | 26.82 | 29.87 | 29.46 | 29.62 | 30.01 | 30.61 | 27.55 | 28.60 | 27.94 | 31.67 | 27.54 | 27.45 | 24.88 | 21.58 | 18.92 | 21.73 | 20.27 | 22.55 | 19.34 | 17.30 | 17.14 | 16.91 | 18.17 | 12.69 | 14.65 | 16.68 | 12.69 | 14.57 | 12.97 | 13.12 | 14.47 | 14.82 | 14.86 | 18.09 | 18.81 | 15.94 | 19.88 | 23.86 | 24.23 | 23.38 | 26.58 | 27.22 | 30.48 | 30.70 | 32.49 | 30.08 | 28.26 | 28.70 | 26.70 | 30.90 | 26.92 | 30.34 | 34.23 | 33.85 | 31.08 | 37.60 | 32.65 | 31.79 | 29.29 | 29.09 | 27.53 | 20.70 | 22.10 | 23.90 | 27.91 | 27.77 | 26.68 | 24.02 | 21.89 | 21.69 | 25.87 | 20.18 | 26.20 | 29.64 | 26.54 | 25.47 | 33.87 | 26.97 | 35.67 | 37.21 | 32.93 | 32.19 | 39.12 | 32.41 | 27.96 | 35.64 | 34.75 | 34.27 | 49.75 | 47.89 | 78.01 | 77.87 | 67.09 | 66.10 |
P/BV | 34.03 | 36.58 | 41.11 | 39.02 | 38.98 | 39.18 | 28.01 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 232.46 | 205.48 | 166.61 | 108.69 | 156.29 | 140.43 | 21.51 | 21.88 | 17.53 | 20.62 | 22.18 | 23.90 | 14.31 | 12.12 | 11.96 | 11.86 | 10.68 | 16.65 | 14.36 | 17.69 | 18.69 | 19.96 | 21.01 | 19.63 | 11.80 | 13.02 | 12.16 | 10.38 | 11.42 | 13.08 | 7.01 | 7.10 | 7.04 | 7.45 | 6.63 | 8.47 | 11.38 | 12.48 | 11.08 | 11.61 | 10.63 | 10.66 | 8.92 | 8.74 | 8.31 | 10.09 | 9.23 | 9.17 | 10.97 | 10.09 | 9.96 | 9.09 | 10.43 | 11.27 | 11.88 | 9.55 | 10.69 | 10.42 | 9.61 | 10.05 | 13.35 | 11.56 | 10.87 | 10.54 | 11.65 | 10.05 | 7.52 | 7.42 | 7.46 | 7.34 | 7.48 | 6.73 | 8.30 | 8.11 | 9.19 | 8.12 | 8.10 | 7.34 | 5.27 | 4.62 | 5.31 | 4.95 | 5.64 | 4.84 | 5.46 | 5.41 | 5.34 | 5.74 | 4.75 | 5.48 | 5.55 | 4.22 | 4.85 | 5.14 | 5.19 | 5.73 | 7.54 | 7.56 | 9.20 | 9.57 | 8.04 | 10.03 | 9.29 | 9.44 | 9.11 | 9.13 | 9.34 | 10.46 | 12.07 | 12.78 | 11.83 | 11.11 | 9.67 | 9.00 | 7.79 | 6.79 | 7.65 | 7.57 | 7.49 | 6.87 | 8.51 | 7.39 | 7.19 | 6.34 | 6.30 | 5.96 | 4.31 | 4.61 | 4.98 | 5.73 | 5.71 | 5.48 | 4.94 | 4.62 | 4.58 | 5.04 | 3.93 | 5.10 | 5.56 | 4.98 | 4.78 | 5.17 | 4.13 | 4.86 | 5.08 | 4.49 | 4.39 | 4.43 | 3.67 | 3.16 | 3.37 | 3.29 | 3.25 | 3.61 | 2.78 | 8.15 | 8.14 | 7.01 | 6.91 |
P/Tangible BV | 242.33 | 260.54 | 292.75 | 277.91 | 277.63 | 279.03 | 199.47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 278.26 | 225.62 | 147.19 | 211.65 | 190.16 | 22.47 | 22.86 | 18.32 | 21.54 | 23.18 | 24.97 | 14.71 | 12.45 | 12.29 | 12.19 | 10.97 | 17.11 | 14.67 | 18.07 | 19.09 | 20.39 | 21.47 | 20.06 | 12.00 | 13.25 | 12.37 | 10.56 | 11.61 | 13.30 | 7.08 | 7.18 | 7.12 | 7.53 | 6.70 | 8.56 | 11.54 | 12.65 | 11.23 | 11.76 | 10.78 | 10.81 | 9.01 | 8.83 | 8.40 | 10.19 | 9.33 | 9.27 | 11.09 | 10.20 | 10.06 | 9.19 | 10.54 | 11.39 | 12.01 | 9.63 | 10.77 | 10.50 | 9.68 | 10.13 | 13.48 | 11.68 | 10.98 | 10.64 | 11.77 | 10.15 | 7.57 | 7.47 | 7.51 | 7.39 | 7.54 | 6.78 | 8.36 | 8.17 | 9.26 | 8.18 | 8.15 | 7.39 | 5.30 | 4.65 | 5.34 | 4.98 | 5.66 | 4.86 | 5.49 | 5.44 | 5.37 | 5.77 | 4.77 | 5.51 | 5.57 | 4.24 | 4.86 | 5.15 | 5.21 | 5.75 | 7.57 | 7.59 | 9.24 | 9.61 | 8.07 | 10.07 | 9.32 | 9.47 | 9.13 | 9.15 | 9.37 | 10.49 | 12.11 | 12.81 | 11.86 | 11.14 | 9.70 | 9.02 | 7.82 | 6.81 | 7.68 | 7.59 | 7.51 | 6.89 | 8.53 | 7.41 | 7.21 | 6.36 | 6.32 | 5.98 | 4.32 | 4.61 | 4.99 | 5.74 | 5.74 | 5.52 | 4.97 | 4.65 | 4.61 | 5.07 | 3.95 | 5.13 | 5.57 | 4.99 | 4.79 | 5.18 | 4.16 | 4.91 | 5.12 | 4.54 | 4.43 | 4.47 | 3.70 | 3.19 | 3.38 | 3.30 | 3.25 | 3.62 | 2.81 | 8.40 | 8.39 | 7.23 | 7.12 |
TEV/LTM Total Revenue | 3.38 | 3.57 | 3.90 | 3.75 | 3.74 | 3.76 | 2.94 | 3.39 | 3.65 | 4.02 | 4.03 | 4.56 | 4.60 | 8.08 | 8.76 | 7.70 | 8.23 | 9.09 | 9.83 | 25.09 | 23.12 | 22.25 | 23.86 | 23.51 | 23.44 | 17.57 | 15.95 | 13.62 | 10.15 | 13.01 | 12.06 | 9.18 | 9.30 | 7.95 | 8.91 | 9.39 | 9.92 | 11.82 | 10.43 | 10.32 | 10.26 | 9.51 | 13.30 | 20.11 | 23.91 | 25.06 | 26.51 | 27.72 | 26.13 | 7.25 | 7.89 | 7.44 | 6.50 | 7.05 | 7.92 | 3.89 | 3.94 | 3.91 | 4.11 | 3.70 | 4.63 | 4.87 | 5.30 | 4.75 | 4.96 | 4.58 | 4.59 | 4.87 | 4.78 | 4.56 | 5.47 | 5.03 | 5.00 | 5.06 | 4.69 | 4.63 | 4.27 | 4.83 | 5.18 | 5.44 | 6.03 | 6.70 | 6.54 | 6.07 | 6.33 | 7.00 | 6.14 | 5.81 | 5.81 | 6.36 | 5.56 | 5.90 | 5.83 | 5.86 | 5.99 | 6.10 | 5.53 | 6.13 | 6.00 | 6.73 | 6.07 | 6.06 | 5.54 | 4.92 | 4.35 | 4.95 | 4.64 | 5.13 | 4.45 | 4.03 | 3.99 | 3.94 | 4.22 | 3.23 | 3.70 | 4.25 | 3.25 | 3.72 | 3.55 | 3.58 | 3.95 | 4.16 | 4.17 | 5.04 | 5.23 | 4.42 | 5.47 | 6.27 | 6.37 | 6.14 | 6.64 | 6.80 | 7.61 | 7.64 | 8.07 | 7.49 | 7.05 | 6.72 | 6.26 | 6.34 | 5.55 | 6.23 | 6.70 | 6.63 | 6.10 | 7.24 | 6.33 | 6.17 | 5.91 | 5.87 | 5.58 | 4.78 | 5.09 | 5.49 | 6.67 | 6.63 | 6.38 | 5.76 | 5.22 | 5.18 | 5.81 | 4.60 | 5.87 | 6.05 | 5.47 | 5.27 | 5.95 | 4.84 | 5.23 | 5.43 | 4.86 | 4.76 | 5.09 | 4.30 | 3.77 | 4.12 | 4.03 | 3.98 | 4.61 | 4.46 | 4.86 | 4.85 | 4.35 | 4.30 |
Market Cap/LTM Total Revenue | 2.49 | 2.68 | 3.01 | 2.86 | 2.86 | 2.87 | 2.05 | 2.32 | 2.58 | 2.96 | 2.96 | 3.50 | 3.54 | 5.91 | 6.58 | 5.52 | 6.05 | 6.91 | 7.65 | 19.24 | 17.27 | 16.39 | 18.01 | 17.66 | 17.59 | 13.93 | 12.31 | 9.99 | 6.51 | 9.37 | 8.42 | 6.64 | 6.76 | 5.42 | 6.37 | 6.85 | 7.39 | 9.09 | 7.70 | 7.59 | 7.54 | 6.78 | 10.57 | 16.43 | 20.23 | 21.38 | 22.83 | 24.04 | 22.46 | 6.21 | 6.85 | 6.40 | 5.46 | 6.01 | 6.88 | 3.54 | 3.58 | 3.55 | 3.76 | 3.35 | 4.27 | 4.44 | 4.86 | 4.32 | 4.52 | 4.14 | 4.16 | 4.54 | 4.45 | 4.23 | 5.14 | 4.70 | 4.67 | 4.60 | 4.23 | 4.18 | 3.81 | 4.37 | 4.73 | 4.99 | 5.62 | 6.29 | 6.13 | 5.66 | 5.91 | 6.45 | 5.59 | 5.25 | 5.24 | 5.79 | 4.99 | 5.45 | 5.38 | 5.41 | 5.52 | 5.63 | 5.07 | 5.56 | 5.43 | 6.15 | 5.49 | 5.47 | 4.96 | 4.61 | 4.04 | 4.64 | 4.33 | 4.82 | 4.14 | 3.84 | 3.80 | 3.75 | 4.03 | 3.05 | 3.52 | 4.17 | 3.17 | 3.64 | 3.48 | 3.51 | 3.88 | 3.99 | 4.00 | 4.87 | 5.06 | 4.25 | 5.30 | 6.24 | 6.34 | 6.11 | 6.61 | 6.77 | 7.58 | 7.45 | 7.88 | 7.30 | 6.85 | 6.51 | 6.05 | 6.16 | 5.36 | 6.05 | 6.50 | 6.42 | 5.90 | 6.91 | 6.00 | 5.84 | 5.56 | 5.52 | 5.23 | 4.60 | 4.91 | 5.31 | 6.48 | 6.45 | 6.19 | 5.57 | 4.89 | 4.85 | 5.47 | 4.26 | 5.53 | 5.57 | 4.99 | 4.79 | 5.45 | 4.34 | 4.78 | 4.99 | 4.42 | 4.32 | 4.62 | 3.83 | 3.30 | 3.57 | 3.48 | 3.43 | 4.03 | 3.88 | 3.67 | 3.66 | 3.16 | 3.11 |
TEV/LTM EBITDA | 10.59 | 11.17 | 12.21 | 11.73 | 11.73 | 11.77 | 9.21 | 10.86 | 11.68 | 12.88 | 12.90 | 14.61 | 14.60 | 50.05 | 54.25 | 47.66 | 50.95 | 56.30 | 60.85 | - | - | - | - | - | - | - | - | - | - | - | - | 116.74 | 118.21 | 101.13 | 113.25 | 119.40 | 112.69 | - | - | - | - | - | - | - | - | - | - | - | - | 31.55 | 34.35 | 32.38 | 28.31 | 30.68 | 34.48 | 11.37 | 11.50 | 11.42 | 12.02 | 10.78 | 13.47 | 14.38 | 15.64 | 14.03 | 14.64 | 13.52 | 13.55 | 14.43 | 14.16 | 13.51 | 16.19 | 14.90 | 14.76 | 15.22 | 14.10 | 13.94 | 12.84 | 14.53 | 15.59 | 16.37 | 18.89 | 20.98 | 20.48 | 18.99 | 19.74 | 23.11 | 20.26 | 19.16 | 18.75 | 20.54 | 17.97 | 19.99 | 19.73 | 19.84 | 20.24 | 20.61 | 18.65 | 20.63 | 20.19 | 22.63 | 20.24 | 20.19 | 18.48 | 15.93 | 14.09 | 16.03 | 15.02 | 16.92 | 14.62 | 13.24 | 13.12 | 12.96 | 13.87 | 10.29 | 11.80 | 13.37 | 10.24 | 11.71 | 10.70 | 10.81 | 11.89 | 12.20 | 12.23 | 14.78 | 15.35 | 13.43 | 16.62 | 19.05 | 19.34 | 18.67 | 21.03 | 21.53 | 24.08 | 24.04 | 25.41 | 23.57 | 22.18 | 22.80 | 21.25 | 22.62 | 19.79 | 22.23 | 24.58 | 24.32 | 22.40 | 30.78 | 26.91 | 26.23 | 21.18 | 21.05 | 19.99 | 16.81 | 17.91 | 19.32 | 22.00 | 21.91 | 21.06 | 19.03 | 16.59 | 16.45 | 19.54 | 15.49 | 19.77 | 20.52 | 18.55 | 17.86 | 21.34 | 18.25 | 20.86 | 21.69 | 19.40 | 19.01 | 21.13 | 17.84 | 15.66 | 17.73 | 17.34 | 17.14 | 21.70 | 21.33 | 22.41 | 22.38 | 20.04 | 19.83 |
TEV/LTM EBIT | 16.19 | 17.09 | 18.67 | 17.94 | 17.93 | 18.00 | 14.07 | 17.78 | 19.13 | 21.09 | 21.12 | 23.93 | 24.06 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 69.01 | 75.14 | 70.83 | 61.92 | 67.09 | 75.42 | 14.63 | 14.81 | 14.70 | 15.48 | 13.94 | 17.42 | 18.21 | 19.81 | 17.78 | 18.54 | 17.12 | 17.16 | 17.96 | 17.63 | 16.82 | 20.15 | 18.54 | 18.43 | 19.35 | 17.93 | 17.72 | 16.33 | 18.47 | 19.82 | 20.81 | 25.92 | 28.80 | 28.10 | 26.06 | 27.18 | 32.64 | 28.61 | 27.06 | 27.45 | 30.07 | 26.30 | 28.80 | 28.43 | 28.58 | 29.23 | 29.76 | 27.01 | 28.66 | 28.06 | 31.44 | 28.19 | 28.11 | 25.73 | 21.47 | 18.99 | 21.61 | 20.25 | 22.76 | 19.71 | 17.48 | 17.33 | 17.11 | 18.32 | 13.08 | 14.99 | 16.58 | 12.69 | 14.52 | 12.82 | 12.95 | 14.26 | 14.86 | 14.90 | 18.00 | 18.70 | 15.91 | 19.69 | 22.91 | 23.26 | 22.45 | 25.54 | 26.15 | 29.27 | 28.50 | 30.13 | 27.95 | 26.30 | 28.49 | 26.55 | 27.90 | 24.41 | 27.41 | 30.73 | 30.40 | 27.98 | 37.37 | 32.67 | 31.85 | 26.06 | 25.90 | 24.59 | 20.50 | 21.83 | 23.55 | 27.02 | 26.86 | 25.83 | 23.33 | 20.93 | 20.76 | 24.99 | 19.81 | 25.28 | 27.08 | 24.47 | 23.57 | 29.34 | 25.54 | 30.82 | 32.04 | 28.65 | 28.07 | 32.85 | 27.74 | 24.35 | 30.39 | 29.74 | 29.38 | 40.33 | 39.78 | 42.30 | 42.24 | 37.83 | 37.42 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 81.29 | 81.29 | 81.29 | 81.29 | 81.29 | 81.29 | 81.29 | 80.74 | 80.74 | 80.13 | 80.13 | 80.13 | 75.52 | 75.52 | 75.52 | 67.11 | 67.11 | 67.11 | 67.11 | 55.74 | 55.74 | 30.34 | 30.34 | 30.34 | 40.67 | 40.67 | 40.67 | 48.32 | 48.32 | 48.32 | 55.03 | 55.03 | 55.03 | 60.09 | 60.09 | 60.09 | 57.15 | 57.15 | 57.15 | 53.72 | 53.72 | 53.72 | 45.10 | 45.10 | 45.10 | 32.54 | 32.54 | 32.54 | 63.99 | 63.99 | 63.99 | 74.21 | 74.21 | 74.21 | 79.91 | 79.91 | 79.91 | 83.27 | 83.27 | 83.27 | 83.66 | 83.66 | 83.66 | 84.04 | 84.04 | 84.04 | 83.77 | 83.77 | 83.77 | 83.50 | 83.50 | 83.50 | 83.60 | 83.60 | 83.60 | 82.96 | 82.96 | 82.96 | 82.49 | 82.49 | 82.49 | 81.89 | 81.89 | 81.89 | 80.18 | 80.18 | 80.18 | 80.18 | 80.48 | 80.48 | 79.49 | 79.49 | 79.49 | 79.49 | 80.62 | 80.62 | 79.11 | 79.11 | 79.11 | 79.11 | 79.12 | 79.12 | 79.60 | 79.60 | 79.60 | 79.60 | 79.60 | 81.64 | 80.35 | 80.35 | 80.35 | 80.35 | 80.35 | 81.32 | 82.16 | 82.16 | 82.16 | 82.16 | 83.61 | 83.61 | 84.26 | 84.26 | 84.26 | 84.26 | 84.26 | 84.50 | 84.63 | 84.63 | 84.63 | 84.63 | 83.96 | 83.96 | 83.72 | 83.72 | 83.72 | 82.81 | 82.81 | 82.81 | 82.08 | 82.08 | 82.08 | 81.59 | 81.59 | 81.59 | 81.23 | 81.23 | 81.23 | 81.00 | 81.00 | 81.00 | 81.99 | 81.99 | 81.99 | 82.37 | 82.37 | 82.37 | 83.16 | 83.16 | 83.16 | 83.16 | 83.49 | 83.49 | 83.40 | 83.40 | 83.40 | 83.40 | 82.99 | 82.99 | 81.70 | 81.70 | 81.70 | 81.70 | 81.43 | 81.43 | 79.70 | 79.70 | 79.70 | 79.70 | 79.11 | 79.11 | 77.39 | 77.39 | 77.39 | 76.75 |
SG&A Margin | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.11 | 1.11 | 1.16 | 1.16 | 1.16 | 1.01 | 1.01 | 1.01 | 0.73 | 0.73 | 0.73 | 0.73 | 1.00 | 1.00 | 1.62 | 1.62 | 1.62 | 1.83 | 1.83 | 1.83 | 1.98 | 1.98 | 1.98 | 1.71 | 1.71 | 1.71 | 1.50 | 1.50 | 1.50 | 1.37 | 1.37 | 1.37 | 1.22 | 1.22 | 1.22 | 1.45 | 1.45 | 1.45 | 1.78 | 1.78 | 1.78 | 2.43 | 2.43 | 2.43 | 2.64 | 2.64 | 2.64 | 1.96 | 1.96 | 1.96 | 1.56 | 1.56 | 1.56 | 1.21 | 1.21 | 1.21 | 0.87 | 0.87 | 0.87 | 1.23 | 1.23 | 1.23 | 1.60 | 1.60 | 1.60 | 2.92 | 2.92 | 2.92 | 1.69 | 1.69 | 1.69 | 2.26 | 2.26 | 2.26 | 1.92 | 1.92 | 1.92 | 1.78 | 1.78 | 1.78 | 1.78 | 2.07 | 2.07 | 1.93 | 1.93 | 1.93 | 1.93 | 2.02 | 2.02 | 2.41 | 2.41 | 2.41 | 2.41 | 1.83 | 1.83 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.17 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.47 | 2.31 | 2.31 | 2.31 | 2.31 | 2.19 | 2.19 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 | 1.81 | 1.51 | 1.51 | 1.51 | 1.51 | 1.62 | 1.62 | 1.19 | 1.19 | 1.19 | 1.57 | 1.57 | 1.57 | 1.41 | 1.41 | 1.41 | 1.53 | 1.53 | 1.53 | 0.75 | 0.75 | 0.75 | 1.38 | 1.38 | 1.38 | 0.85 | 0.85 | 0.85 | 0.90 | 0.90 | 0.90 | 0.21 | 0.21 | 0.21 | 0.21 | 0.26 | 0.26 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 1.20 | 1.20 | 1.20 | 1.20 | 0.51 | 0.51 | 1.38 | 1.38 | 1.38 | 1.38 | 0.45 | 0.45 | 0.58 | 0.58 | 0.58 | 1.65 |
EBITDA Margin | 31.66 | 31.66 | 31.66 | 31.66 | 31.66 | 31.66 | 31.66 | 31.31 | 31.31 | 30.93 | 30.93 | 30.93 | 25.49 | 25.49 | 25.49 | 15.56 | 15.56 | 15.56 | 15.56 | 2.02 | 2.02 | -28.22 | -28.22 | -28.22 | -16.32 | -16.32 | -16.32 | -7.51 | -7.51 | -7.51 | 0.75 | 0.75 | 0.75 | 6.99 | 6.99 | 6.99 | 1.91 | 1.91 | 1.91 | -5.49 | -5.49 | -5.49 | -17.12 | -17.12 | -17.12 | -33.02 | -33.02 | -33.02 | 8.65 | 8.65 | 8.65 | 22.55 | 22.55 | 22.55 | 29.74 | 29.74 | 29.74 | 33.97 | 33.97 | 33.97 | 34.10 | 34.10 | 34.10 | 33.96 | 33.96 | 33.96 | 33.87 | 33.87 | 33.87 | 33.92 | 33.92 | 33.92 | 35.59 | 35.59 | 35.59 | 33.76 | 33.76 | 33.76 | 33.80 | 33.80 | 33.80 | 32.49 | 32.49 | 32.49 | 30.30 | 30.30 | 30.30 | 30.30 | 31.23 | 31.23 | 29.53 | 29.53 | 29.53 | 29.53 | 30.08 | 30.08 | 29.74 | 29.74 | 29.74 | 29.74 | 29.99 | 29.99 | 30.91 | 30.91 | 30.91 | 30.91 | 30.91 | 31.06 | 30.44 | 30.44 | 30.44 | 30.44 | 30.44 | 31.38 | 31.77 | 31.77 | 31.77 | 31.77 | 33.14 | 33.14 | 34.09 | 34.09 | 34.09 | 34.09 | 34.09 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 | 31.58 | 31.58 | 31.93 | 31.93 | 31.93 | 29.63 | 29.63 | 29.63 | 28.03 | 28.03 | 28.03 | 27.45 | 27.45 | 27.45 | 23.54 | 23.54 | 23.54 | 27.93 | 27.93 | 27.93 | 28.45 | 28.45 | 28.45 | 30.32 | 30.32 | 30.32 | 31.47 | 31.47 | 31.47 | 31.47 | 29.72 | 29.72 | 29.51 | 29.51 | 29.51 | 29.51 | 27.90 | 27.90 | 25.05 | 25.05 | 25.05 | 25.05 | 25.47 | 25.47 | 23.23 | 23.23 | 23.23 | 23.23 | 21.64 | 21.64 | 19.25 | 19.25 | 19.25 | 16.90 |
EBIT Margin | 20.88 | 20.88 | 20.88 | 20.88 | 20.88 | 20.88 | 20.88 | 20.02 | 20.02 | 19.07 | 19.07 | 19.07 | 10.75 | 10.75 | 10.75 | -4.41 | -4.41 | -4.41 | -4.41 | -25.49 | -25.49 | -72.59 | -72.59 | -72.59 | -54.08 | -54.08 | -54.08 | -40.39 | -40.39 | -40.39 | -27.11 | -27.11 | -27.11 | -17.08 | -17.08 | -17.08 | -24.15 | -24.15 | -24.15 | -32.41 | -32.41 | -32.41 | -48.58 | -48.58 | -48.58 | -72.14 | -72.14 | -72.14 | -8.87 | -8.87 | -8.87 | 11.70 | 11.70 | 11.70 | 21.51 | 21.51 | 21.51 | 27.28 | 27.28 | 27.28 | 26.66 | 26.66 | 26.66 | 26.05 | 26.05 | 26.05 | 26.18 | 26.18 | 26.18 | 26.32 | 26.32 | 26.32 | 27.38 | 27.38 | 27.38 | 26.56 | 26.56 | 26.56 | 25.24 | 25.24 | 25.24 | 23.68 | 23.68 | 23.68 | 21.45 | 21.45 | 21.45 | 21.45 | 21.34 | 21.34 | 20.50 | 20.50 | 20.50 | 20.50 | 20.83 | 20.83 | 21.40 | 21.40 | 21.40 | 21.40 | 21.54 | 21.54 | 22.93 | 22.93 | 22.93 | 22.93 | 22.93 | 23.01 | 23.05 | 23.05 | 23.05 | 23.05 | 23.05 | 24.69 | 25.62 | 25.62 | 25.62 | 25.62 | 27.67 | 27.67 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 27.79 | 27.37 | 27.37 | 27.37 | 27.37 | 26.00 | 26.00 | 26.95 | 26.95 | 26.95 | 23.75 | 23.75 | 23.75 | 22.73 | 22.73 | 22.73 | 21.99 | 21.99 | 21.99 | 19.39 | 19.39 | 19.39 | 22.71 | 22.71 | 22.71 | 23.34 | 23.34 | 23.34 | 24.69 | 24.69 | 24.69 | 24.94 | 24.94 | 24.94 | 24.94 | 23.24 | 23.24 | 22.36 | 22.36 | 22.36 | 22.36 | 20.29 | 20.29 | 16.96 | 16.96 | 16.96 | 16.96 | 16.67 | 16.67 | 13.55 | 13.55 | 13.55 | 13.55 | 11.58 | 11.58 | 8.97 | 8.97 | 8.97 | 6.80 |
Earnings from Cont. Ops Margin | 14.71 | 14.71 | 14.71 | 14.71 | 14.71 | 14.71 | 14.71 | 12.75 | 12.75 | 10.59 | 10.59 | 10.59 | 0.44 | 0.44 | 0.44 | -18.05 | -18.05 | -18.05 | -18.05 | -42.95 | -42.95 | -98.57 | -98.57 | -98.57 | -79.73 | -79.73 | -79.73 | -65.79 | -65.79 | -65.79 | -49.08 | -49.08 | -49.08 | -36.46 | -36.46 | -36.46 | -41.93 | -41.93 | -41.93 | -48.31 | -48.31 | -48.31 | -65.39 | -65.39 | -65.39 | -90.28 | -90.28 | -90.28 | -18.52 | -18.52 | -18.52 | 4.82 | 4.82 | 4.82 | 16.31 | 16.31 | 16.31 | 23.08 | 23.08 | 23.08 | 22.61 | 22.61 | 22.61 | 22.14 | 22.14 | 22.14 | 21.89 | 21.89 | 21.89 | 21.64 | 21.64 | 21.64 | 23.12 | 23.12 | 23.12 | 23.17 | 23.17 | 23.17 | 22.22 | 22.22 | 22.22 | 21.13 | 21.13 | 21.13 | 19.14 | 19.14 | 19.14 | 19.14 | 18.78 | 18.78 | 18.25 | 18.25 | 18.25 | 18.25 | 18.71 | 18.71 | 19.43 | 19.43 | 19.43 | 19.43 | 19.94 | 19.94 | 21.36 | 21.36 | 21.36 | 21.36 | 21.36 | 21.83 | 22.18 | 22.18 | 22.18 | 22.18 | 22.18 | 24.06 | 25.01 | 25.01 | 25.01 | 25.01 | 26.80 | 26.80 | 26.94 | 26.94 | 26.94 | 26.94 | 26.94 | 26.68 | 26.16 | 26.16 | 26.16 | 26.16 | 24.86 | 24.86 | 24.25 | 24.25 | 24.25 | 22.66 | 22.66 | 22.66 | 19.93 | 19.93 | 19.93 | 18.98 | 18.98 | 18.98 | 18.39 | 18.39 | 18.39 | 18.99 | 18.99 | 18.99 | 22.24 | 22.24 | 22.24 | 23.21 | 23.21 | 23.21 | 22.35 | 22.35 | 22.35 | 22.35 | 21.13 | 21.13 | 18.80 | 18.80 | 18.80 | 18.80 | 16.09 | 16.09 | 12.92 | 12.92 | 12.92 | 12.92 | 10.77 | 10.77 | 8.55 | 8.55 | 8.55 | 8.55 | 6.51 | 6.51 | 4.72 | 4.72 | 4.72 | 3.92 |
Net Income Margin | 14.71 | 14.71 | 14.71 | 14.71 | 14.71 | 14.71 | 14.71 | 12.75 | 12.75 | 10.59 | 10.59 | 10.59 | 0.44 | 0.44 | 0.44 | -18.05 | -18.05 | -18.05 | -18.05 | -42.95 | -42.95 | -98.57 | -98.57 | -98.57 | -79.73 | -79.73 | -79.73 | -65.79 | -65.79 | -65.79 | -49.08 | -49.08 | -49.08 | -36.46 | -36.46 | -36.46 | -41.93 | -41.93 | -41.93 | -48.31 | -48.31 | -48.31 | -65.39 | -65.39 | -65.39 | -90.28 | -90.28 | -90.28 | -18.52 | -18.52 | -18.52 | 4.82 | 4.82 | 4.82 | 16.31 | 16.31 | 16.31 | 23.08 | 23.08 | 23.08 | 22.61 | 22.61 | 22.61 | 22.14 | 22.14 | 22.14 | 21.89 | 21.89 | 21.89 | 21.64 | 21.64 | 21.64 | 23.12 | 23.12 | 23.12 | 23.17 | 23.17 | 23.17 | 22.22 | 22.22 | 22.22 | 21.13 | 21.13 | 21.13 | 19.14 | 19.14 | 19.14 | 19.14 | 18.78 | 18.78 | 18.25 | 18.25 | 18.25 | 18.25 | 18.71 | 18.71 | 19.43 | 19.43 | 19.43 | 19.43 | 19.94 | 19.94 | 21.36 | 21.36 | 21.36 | 21.36 | 21.36 | 21.83 | 22.18 | 22.18 | 22.18 | 22.18 | 22.18 | 24.06 | 25.01 | 25.01 | 25.01 | 25.01 | 26.80 | 26.80 | 26.94 | 26.94 | 26.94 | 26.94 | 26.94 | 26.68 | 26.16 | 26.16 | 26.16 | 26.16 | 24.86 | 24.86 | 24.25 | 24.25 | 24.25 | 22.66 | 22.66 | 22.66 | 19.93 | 19.93 | 19.93 | 18.98 | 18.98 | 18.98 | 18.39 | 18.39 | 18.39 | 18.99 | 18.99 | 18.99 | 22.24 | 22.24 | 22.24 | 23.21 | 23.21 | 23.21 | 22.35 | 22.35 | 22.35 | 22.35 | 21.13 | 21.13 | 18.80 | 18.80 | 18.80 | 18.80 | 16.09 | 16.09 | 12.92 | 12.92 | 12.92 | 12.92 | 10.77 | 10.77 | 8.55 | 8.55 | 8.55 | 8.55 | 6.51 | 6.51 | 4.72 | 4.72 | 4.72 | 3.92 |
Levered Free Cash Flow Margin | 17.72 | 17.72 | 17.72 | 17.72 | 17.72 | 17.72 | 17.72 | 18.22 | 18.22 | 35.58 | 35.58 | 35.58 | 37.43 | 37.43 | 37.43 | 14.45 | 14.45 | 14.45 | 14.45 | 7.38 | 7.38 | -88.85 | -88.85 | -88.85 | -74.63 | -74.63 | -74.63 | -28.05 | -28.05 | -28.05 | -23.60 | -23.60 | -23.60 | -22.33 | -22.33 | -22.33 | -32.06 | -32.06 | -32.06 | -35.62 | -35.62 | -35.62 | -53.61 | -53.61 | -53.61 | -82.68 | -82.68 | -82.68 | -25.89 | -25.89 | -25.89 | -11.49 | -11.49 | -11.49 | 2.03 | 2.03 | 2.03 | 13.25 | 13.25 | 13.25 | 14.59 | 14.59 | 14.59 | 16.39 | 16.39 | 16.39 | 16.43 | 16.43 | 16.43 | 19.41 | 19.41 | 19.41 | - | - | - | 20.30 | 20.30 | 20.30 | - | - | - | 17.06 | 17.06 | 17.06 | - | - | - | - | 15.15 | 15.15 | - | - | - | - | 11.34 | 11.34 | - | - | - | - | -7.68 | -7.68 | - | - | - | - | - | 5.23 | - | - | - | - | - | 24.78 | - | - | - | - | 15.96 | 15.96 | - | - | - | - | - | 15.30 | - | - | - | - | 17.23 | 17.23 | - | - | - | 13.53 | 13.53 | 13.53 | - | - | - | 5.37 | 5.37 | 5.37 | - | - | - | 6.32 | 6.32 | 6.32 | - | - | - | 7.54 | 7.54 | 7.54 | - | - | - | - | 5.99 | 5.99 | - | - | - | - | 12.11 | 12.11 | - | - | - | - | -16.51 | -16.51 | - | - | - | - | -27.77 | -27.77 | - | - | - | - |
Unlevered Free Cash Flow Margin | 21.32 | 21.32 | 21.32 | 21.32 | 21.32 | 21.32 | 21.32 | 22.30 | 22.30 | 40.19 | 40.19 | 40.19 | 43.46 | 43.46 | 43.46 | 23.08 | 23.08 | 23.08 | 23.08 | 18.11 | 18.11 | -73.40 | -73.40 | -73.40 | -62.71 | -62.71 | -62.71 | -18.74 | -18.74 | -18.74 | -15.59 | -15.59 | -15.59 | -15.31 | -15.31 | -15.31 | -24.62 | -24.62 | -24.62 | -27.70 | -27.70 | -27.70 | -45.31 | -45.31 | -45.31 | -73.84 | -73.84 | -73.84 | -21.68 | -21.68 | -21.68 | -8.78 | -8.78 | -8.78 | 4.18 | 4.18 | 4.18 | 15.06 | 15.06 | 15.06 | 16.38 | 16.38 | 16.38 | 18.14 | 18.14 | 18.14 | 17.99 | 17.99 | 17.99 | 20.78 | 20.78 | 20.78 | - | - | - | 21.32 | 21.32 | 21.32 | - | - | - | 18.04 | 18.04 | 18.04 | - | - | - | - | 15.96 | 15.96 | - | - | - | - | 11.84 | 11.84 | - | - | - | - | -7.39 | -7.39 | - | - | - | - | - | 5.49 | - | - | - | - | - | 25.03 | - | - | - | - | 16.22 | 16.22 | - | - | - | - | - | 15.56 | - | - | - | - | 17.57 | 17.57 | - | - | - | 13.85 | 13.85 | 13.85 | - | - | - | 5.55 | 5.55 | 5.55 | - | - | - | 6.14 | 6.14 | 6.14 | - | - | - | 7.43 | 7.43 | 7.43 | - | - | - | - | 6.39 | 6.39 | - | - | - | - | 13.15 | 13.15 | - | - | - | - | -14.08 | -14.08 | - | - | - | - | -25.32 | -25.32 | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | - | - | - | HKD$ 56069.35 | - | - | HKD$ 53511.52 | - | - | HKD$ 51011.26 | - | - | HKD$ 39499.77 | - | - | HKD$ 27988.27 | - | - | HKD$ 20259.29 | - | - | HKD$ 12530.32 | - | - | HKD$ 14731.90 | - | - | HKD$ 16933.49 | - | - | HKD$ 19685.48 | - | - | HKD$ 22437.46 | - | - | HKD$ 20817.50 | - | - | HKD$ 19197.54 | - | - | HKD$ 16184.01 | - | - | HKD$ 13170.49 | - | - | HKD$ 26836.73 | - | - | HKD$ 40502.98 | - | - | HKD$ 54633.74 | - | - | HKD$ 68764.50 | - | - | HKD$ 68998.71 | - | - | HKD$ 69232.92 | - | - | HKD$ 68440.50 | - | - | HKD$ 67648.09 | - | - | HKD$ 65805.62 | - | - | HKD$ 64142.72 | - | - | HKD$ 61250.21 | - | - | HKD$ 59224.28 | - | - | HKD$ 58295.24 | - | - | HKD$ 56163.92 | - | - | HKD$ 53899.87 | - | - | HKD$ 51081.53 | - | - | HKD$ 50452.21 | - | - | HKD$ 49944.87 | - | - | HKD$ 52171.12 | - | - | HKD$ 52174.52 | - | - | HKD$ 56803.74 | - | - | HKD$ 62039.26 | - | - | HKD$ 66819.00 | - | - | HKD$ 74207.81 | - | - | HKD$ 77351.58 | - | - | HKD$ 77390.06 | - | - | HKD$ 74997.78 | - | - | HKD$ 69544.10 | - | - | HKD$ 65242.31 | - | - | HKD$ 59810.69 | - | - | HKD$ 55225.04 | - | - | HKD$ 50834.62 | - | - | HKD$ 45861.25 | - | - | HKD$ 42474.09 | - | - | HKD$ 40366.96 | - | - | HKD$ 38104.55 | - | - | HKD$ 36231.40 | - | - | HKD$ 35308.52 | - | - | HKD$ 33988.48 | - | - | HKD$ 32339.17 | - | - | HKD$ 31318.40 | - | - | HKD$ 29518.66 | - | - | HKD$ 27195.62 | - | - | HKD$ 25771.96 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|