Shenzhou International Group Holdings Limited - SEHK:2313
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 | Oct-31-2009 | Sep-30-2009 | Aug-31-2009 | Jul-31-2009 | Jun-30-2009 | May-31-2009 | Apr-30-2009 | Mar-31-2009 | Feb-28-2009 | Jan-31-2009 | Dec-31-2008 | Nov-30-2008 | Oct-31-2008 | Sep-30-2008 | Aug-31-2008 | Jul-31-2008 | Jun-30-2008 | May-31-2008 | Apr-30-2008 | Mar-31-2008 | Feb-29-2008 | Jan-31-2008 | Dec-31-2007 | Nov-30-2007 | Oct-31-2007 | Sep-30-2007 | Aug-31-2007 | Jul-31-2007 | Jun-30-2007 | May-31-2007 | Apr-30-2007 | Mar-31-2007 | Feb-28-2007 | Jan-31-2007 | Dec-31-2006 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 19.05 | 19.35 | 20.59 | 19.66 | 19.85 | 23.75 | - | 20.83 | 24.17 | 24.75 | 24.75 | - | 21.74 | 23.54 | 27.24 | 26.55 | 25.98 | 25.37 | - | 24.58 | 22.31 | 18.76 | 22.34 | - | - | - | - | - | - | - | - | - | - | - | - | - | 132.59 | 144.94 | 152.05 | 149.02 | 170.78 | 168.69 | - | 110.75 | 127.09 | 129.95 | 110.22 | - | 83.36 | 78.57 | 78.52 | 67.44 | 68.88 | 67.07 | - | 60.18 | 60.80 | 59.94 | 58.70 | - | 76.34 | 83.04 | 91.45 | 82.54 | 87.04 | 81.88 | - | 276.03 | 272.60 | 233.11 | 267.05 | - | - | - | - | - | - | - | - | 81.27 | 81.80 | 77.36 | 72.44 | - | 255.54 | 266.59 | 245.00 | 231.74 | 218.48 | 200.12 | - | 39.03 | 38.21 | 38.26 | 35.86 | - | 73.61 | 76.26 | 77.86 | 75.70 | 81.71 | 85.80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 46.67 | 42.56 | 38.29 | 38.62 | 40.18 | 37.31 | - | 46.62 | 50.65 | 51.92 | 51.18 | - | - | - | - | - | - | - | - | 40.36 | 41.05 | 46.61 | 39.27 | - | 22.70 | 19.30 | 17.85 | 15.07 | 15.26 | 13.32 | - | 17.41 | 17.03 | 17.54 | 18.56 | - | - | 262.90 | 251.30 | 263.79 | 241.05 | 205.14 | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.15 | 35.14 | 34.61 | 40.38 | - | 22.15 | 20.92 | 21.62 | 19.49 | 17.81 | 16.67 | - | 65.77 | 39.56 | 35.71 | 30.30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.13 | 18.39 | 16.82 | 19.11 | - | - | - | - | - |
Market Cap/LTM Levered FCF | 22.85 | 23.17 | 24.49 | 23.50 | 23.70 | 27.87 | - | 23.17 | 26.70 | 27.31 | 27.31 | - | 23.42 | 25.31 | 29.17 | 28.45 | 27.85 | 27.21 | - | 26.51 | 24.15 | 20.48 | 24.18 | - | - | - | - | - | - | - | - | - | - | - | - | - | 144.72 | 157.72 | 165.22 | 162.02 | 184.95 | 182.74 | - | 118.62 | 135.56 | 138.53 | 118.07 | - | 88.26 | 83.33 | 83.28 | 71.88 | 73.36 | 71.50 | - | 65.60 | 66.24 | 65.35 | 64.08 | - | 82.04 | 88.94 | 97.59 | 88.43 | 93.05 | 87.74 | - | - | - | 264.34 | - | - | - | - | - | - | - | - | - | 89.46 | 90.02 | 85.33 | 80.12 | - | - | - | - | - | 288.79 | 265.37 | - | 41.24 | 40.37 | 40.43 | 37.92 | - | 81.81 | 84.72 | 86.48 | 84.10 | 90.71 | 95.21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.82 | 46.68 | 42.38 | 42.71 | 44.28 | 41.39 | - | 52.74 | 56.83 | 58.12 | 57.36 | - | - | - | - | - | - | - | - | 44.33 | 45.04 | 50.79 | 43.20 | - | 24.29 | 20.80 | 19.32 | 16.48 | 16.67 | 14.69 | - | 18.15 | 17.75 | 18.28 | 19.34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.42 | 36.12 | 35.55 | 41.66 | - | 22.67 | 21.36 | 22.10 | 19.87 | 18.09 | 16.89 | - | 85.20 | 48.35 | 42.95 | 35.33 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 21.30 | 21.61 | 19.76 | 22.44 | - | - | - | - | - |
P/LTM Normalized EPS | 21.88 | 22.19 | 23.45 | 22.51 | 22.70 | 26.69 | 24.36 | 29.73 | 34.25 | 35.04 | 35.04 | 32.71 | 30.39 | 32.84 | 37.86 | 36.92 | 36.14 | 35.31 | 37.90 | 33.18 | 30.23 | 25.64 | 30.27 | 33.32 | 43.31 | 49.65 | 44.37 | 35.20 | 27.49 | 31.01 | 41.63 | 42.28 | 48.69 | 55.58 | 55.78 | 53.99 | 50.02 | 54.52 | 57.11 | 56.00 | 63.93 | 63.16 | 64.61 | 62.73 | 71.68 | 73.26 | 62.44 | 59.35 | 60.57 | 57.19 | 57.15 | 49.33 | 50.35 | 49.07 | 47.00 | 34.43 | 34.77 | 34.30 | 33.63 | 30.67 | 37.24 | 40.37 | 44.30 | 40.13 | 42.23 | 39.82 | 41.42 | 44.44 | 43.90 | 37.79 | 43.05 | 43.01 | 43.25 | 40.76 | 39.17 | 41.93 | 38.22 | 44.31 | 45.46 | 44.91 | 45.19 | 42.83 | 40.22 | 38.56 | 40.49 | 42.19 | 38.87 | 36.84 | 34.80 | 31.98 | 32.76 | 30.89 | 30.32 | 31.54 | 30.26 | 28.99 | 29.15 | 30.19 | 30.82 | 29.97 | 32.32 | 33.93 | 32.01 | 28.52 | 26.11 | 27.26 | 28.03 | 29.42 | 27.34 | 28.57 | 30.60 | 27.95 | 26.27 | 27.40 | 26.89 | 29.83 | 27.59 | 28.03 | 26.75 | 25.62 | 25.61 | 23.52 | 21.35 | 21.52 | 22.31 | 20.85 | 20.07 | 19.04 | 20.51 | 20.97 | 20.70 | 19.11 | 21.23 | 20.96 | 22.80 | 22.96 | 20.92 | 19.70 | 19.74 | 18.37 | 18.66 | 22.14 | 18.83 | 18.29 | 17.70 | 15.16 | 14.08 | 12.01 | 12.15 | 10.70 | 10.28 | 10.76 | 10.53 | 10.84 | 11.47 | 11.72 | 12.40 | 9.83 | 9.36 | 9.86 | 8.95 | 7.52 | 9.42 | 11.93 | 11.04 | 10.64 | 9.39 | 9.56 | 9.90 | 9.95 | 9.88 | 8.95 | 9.87 | 10.39 | 9.82 | 12.20 | 10.64 | 10.47 | 12.27 | 13.35 | 15.84 | 14.93 | 15.45 | 13.89 | 12.64 | 11.81 | 10.85 | 14.27 | 8.10 | 7.19 | 5.92 | 4.62 | 6.40 | 6.01 | 5.93 | 5.08 | 4.57 | 6.99 | 7.03 | 7.56 | 9.71 | 10.64 | 10.27 | 10.22 | 10.91 | 11.32 | 14.26 | 14.30 | 14.34 | 15.04 | 16.30 | 19.43 | 18.65 | 16.68 | 16.98 | 15.46 | 13.28 | 12.35 | 14.16 | 14.47 | 14.25 | 14.03 | 14.96 | 13.75 | 13.95 | 12.76 | 14.49 | - | - | - | - | - |
P/LTM EPS | 15.10 | 15.30 | 16.18 | 15.53 | 15.66 | 18.41 | 16.80 | 19.87 | 22.89 | 23.41 | 23.41 | 22.19 | 20.77 | 22.45 | 25.87 | 25.23 | 24.70 | 24.14 | 25.91 | 23.91 | 21.78 | 18.48 | 21.81 | 24.01 | 31.31 | 35.90 | 32.08 | 25.45 | 19.88 | 22.42 | 30.09 | 29.98 | 34.52 | 39.41 | 39.55 | 38.06 | 34.04 | 37.10 | 38.87 | 38.11 | 43.51 | 42.99 | 43.97 | 42.53 | 48.61 | 49.67 | 42.34 | 39.93 | 42.52 | 40.14 | 40.12 | 34.63 | 35.34 | 34.44 | 32.99 | 24.40 | 24.63 | 24.30 | 23.83 | 21.73 | 26.49 | 28.72 | 31.51 | 28.55 | 30.05 | 28.33 | 29.47 | 31.61 | 31.23 | 26.88 | 30.62 | 30.59 | 29.98 | 28.25 | 27.15 | 29.06 | 26.49 | 30.72 | 31.51 | 31.67 | 31.86 | 30.20 | 28.36 | 27.19 | 29.94 | 31.19 | 28.74 | 27.23 | 25.73 | 23.64 | 24.22 | 23.12 | 22.70 | 23.61 | 22.66 | 21.71 | 21.71 | 22.49 | 22.95 | 22.32 | 24.08 | 25.27 | 23.84 | 21.19 | 19.40 | 20.25 | 20.82 | 21.86 | 20.62 | 21.56 | 23.09 | 21.09 | 19.82 | 20.68 | 20.29 | 22.53 | 20.84 | 21.18 | 20.21 | 19.35 | 18.94 | 17.40 | 15.79 | 15.91 | 16.50 | 15.42 | 14.90 | 14.52 | 15.64 | 15.99 | 15.79 | 14.57 | 16.66 | 16.45 | 17.89 | 18.02 | 16.42 | 15.46 | 15.50 | 14.20 | 14.42 | 17.11 | 14.55 | 14.13 | 13.57 | 11.62 | 10.80 | 9.20 | 9.31 | 8.20 | 7.88 | 8.13 | 7.95 | 8.18 | 8.66 | 8.85 | 9.83 | 7.79 | 7.42 | 7.82 | 7.10 | 5.96 | 7.46 | 9.52 | 8.80 | 8.49 | 7.49 | 7.62 | 7.34 | 7.38 | 7.32 | 6.63 | 7.31 | 7.70 | 7.28 | 8.97 | 7.82 | 7.70 | 9.02 | 9.81 | 11.33 | 10.68 | 11.05 | 9.93 | 9.04 | 8.44 | 7.76 | 9.64 | 5.47 | 4.86 | 4.00 | 3.12 | 4.09 | 3.84 | 3.79 | 3.25 | 2.92 | 4.46 | 4.49 | 4.64 | 5.96 | 6.54 | 6.31 | 6.28 | 6.97 | 7.23 | 9.11 | 9.14 | 9.17 | 9.61 | 10.42 | 12.73 | 12.21 | 10.93 | 11.12 | 10.13 | 8.64 | 8.03 | 9.21 | 9.41 | 9.27 | 9.13 | 9.73 | 8.80 | 8.92 | 8.16 | 9.27 | - | - | - | - | - |
P/BV | 2.37 | 2.40 | 2.54 | 2.44 | 2.46 | 2.89 | 2.64 | 2.75 | 3.17 | 3.25 | 3.25 | 3.08 | 2.79 | 3.02 | 3.48 | 3.39 | 3.32 | 3.24 | 3.48 | 3.55 | 3.23 | 2.74 | 3.24 | 3.56 | 3.69 | 4.24 | 3.78 | 3.00 | 2.34 | 2.64 | 3.55 | 3.64 | 4.19 | 4.78 | 4.80 | 4.62 | 5.85 | 6.38 | 6.68 | 6.55 | 7.48 | 7.39 | 7.56 | 7.96 | 9.10 | 9.30 | 7.93 | 7.48 | 8.35 | 7.89 | 7.88 | 6.80 | 6.94 | 6.77 | 6.48 | 4.94 | 4.99 | 4.92 | 4.82 | 4.40 | 5.37 | 5.82 | 6.39 | 5.79 | 6.09 | 5.75 | 5.98 | 6.44 | 6.36 | 5.47 | 6.23 | 6.23 | 5.94 | 5.60 | 5.38 | 5.76 | 5.25 | 6.09 | 6.25 | 6.14 | 6.18 | 5.86 | 5.50 | 5.26 | 5.24 | 5.46 | 5.03 | 4.76 | 4.50 | 4.13 | 4.24 | 4.34 | 4.26 | 4.43 | 4.25 | 4.07 | 4.16 | 4.31 | 4.40 | 4.28 | 4.62 | 4.85 | 4.57 | 3.67 | 3.36 | 3.50 | 3.60 | 3.78 | 3.78 | 3.95 | 4.23 | 3.87 | 3.63 | 3.79 | 3.72 | 3.87 | 3.58 | 3.63 | 3.47 | 3.32 | 3.24 | 2.97 | 2.70 | 2.72 | 2.82 | 2.64 | 2.55 | 2.60 | 2.80 | 2.86 | 2.83 | 2.61 | 3.02 | 2.98 | 3.24 | 3.27 | 2.98 | 2.80 | 2.81 | 2.90 | 2.95 | 3.50 | 2.98 | 2.89 | 3.17 | 2.71 | 2.52 | 2.15 | 2.17 | 1.91 | 1.84 | 2.28 | 2.23 | 2.29 | 2.43 | 2.48 | 2.78 | 2.20 | 2.10 | 2.21 | 2.01 | 1.69 | 2.11 | 2.52 | 2.33 | 2.25 | 1.98 | 2.02 | 2.36 | 2.37 | 2.35 | 2.13 | 2.35 | 2.47 | 2.34 | 2.89 | 2.52 | 2.48 | 2.91 | 3.16 | 3.64 | 3.43 | 3.55 | 3.19 | 2.90 | 2.71 | 2.49 | 2.36 | 1.34 | 1.19 | 0.98 | 0.76 | 0.66 | 0.62 | 0.61 | 0.52 | 0.47 | 0.72 | 0.72 | 0.77 | 0.98 | 1.08 | 1.04 | 1.03 | 1.43 | 1.48 | 1.87 | 1.87 | 1.88 | 1.97 | 2.13 | 2.40 | 2.30 | 2.06 | 2.10 | 1.91 | 2.06 | 1.92 | 2.20 | 2.25 | 2.21 | 2.18 | 2.32 | 2.42 | 2.46 | 2.25 | 2.55 | - | - | - | - | - |
P/Tangible BV | 2.38 | 2.41 | 2.55 | 2.45 | 2.47 | 2.90 | 2.67 | 2.77 | 3.19 | 3.26 | 3.26 | 3.09 | 2.83 | 3.06 | 3.53 | 3.44 | 3.37 | 3.29 | 3.53 | 3.56 | 3.25 | 2.75 | 3.25 | 3.58 | 3.71 | 4.25 | 3.80 | 3.01 | 2.35 | 2.65 | 3.57 | 3.65 | 4.21 | 4.80 | 4.82 | 4.64 | 5.87 | 6.40 | 6.70 | 6.57 | 7.50 | 7.41 | 7.58 | 7.99 | 9.14 | 9.34 | 7.96 | 7.50 | 8.39 | 7.92 | 7.91 | 6.83 | 6.97 | 6.79 | 6.51 | 4.96 | 5.01 | 4.94 | 4.84 | 4.42 | 5.40 | 5.85 | 6.42 | 5.82 | 6.12 | 5.77 | 6.00 | 6.46 | 6.39 | 5.50 | 6.26 | 6.26 | 5.97 | 5.63 | 5.41 | 5.79 | 5.28 | 6.12 | 6.28 | 6.17 | 6.21 | 5.89 | 5.53 | 5.29 | 5.26 | 5.49 | 5.05 | 4.79 | 4.52 | 4.16 | 4.26 | 4.37 | 4.29 | 4.46 | 4.28 | 4.10 | 4.20 | 4.35 | 4.44 | 4.32 | 4.66 | 4.89 | 4.61 | 3.70 | 3.39 | 3.53 | 3.63 | 3.81 | 3.81 | 3.99 | 4.27 | 3.90 | 3.67 | 3.82 | 3.75 | 3.90 | 3.61 | 3.67 | 3.50 | 3.35 | 3.27 | 3.00 | 2.73 | 2.75 | 2.85 | 2.66 | 2.57 | 2.63 | 2.83 | 2.89 | 2.86 | 2.64 | 3.05 | 3.01 | 3.28 | 3.30 | 3.01 | 2.83 | 2.84 | 2.94 | 2.99 | 3.54 | 3.01 | 2.93 | 3.21 | 2.75 | 2.56 | 2.18 | 2.21 | 1.94 | 1.87 | 2.55 | 2.50 | 2.57 | 2.72 | 2.53 | 2.84 | 2.25 | 2.14 | 2.26 | 2.05 | 1.72 | 2.16 | 2.58 | 2.39 | 2.30 | 2.03 | 2.07 | 2.56 | 2.57 | 2.55 | 2.31 | 2.55 | 2.68 | 2.54 | 3.16 | 2.75 | 2.71 | 3.18 | 3.45 | 4.07 | 3.83 | 3.97 | 3.56 | 3.24 | 3.03 | 2.78 | 2.67 | 1.51 | 1.34 | 1.11 | 0.86 | 0.75 | 0.71 | 0.70 | 0.60 | 0.54 | 0.82 | 0.83 | 0.82 | 1.05 | 1.15 | 1.11 | 1.10 | 1.53 | 1.59 | 2.00 | 2.01 | 2.01 | 2.11 | 2.29 | 2.57 | 2.46 | 2.20 | 2.24 | 2.04 | 2.13 | 1.98 | 2.27 | 2.32 | 2.28 | 2.25 | 2.40 | 2.50 | 2.54 | 2.32 | 2.64 | - | - | - | - | - |
TEV/LTM Total Revenue | 2.73 | 2.78 | 2.95 | 2.82 | 2.85 | 3.41 | 3.08 | 3.44 | 3.99 | 4.09 | 4.09 | 3.86 | 3.38 | 3.66 | 4.24 | 4.13 | 4.04 | 3.94 | 4.24 | 3.77 | 3.42 | 2.88 | 3.42 | 3.79 | 4.04 | 4.66 | 4.14 | 3.25 | 2.50 | 2.84 | 3.87 | 4.18 | 4.82 | 5.51 | 5.53 | 5.33 | 6.55 | 7.16 | 7.52 | 7.37 | 8.44 | 8.34 | 8.54 | 9.13 | 10.48 | 10.71 | 9.09 | 8.55 | 9.48 | 8.94 | 8.93 | 7.67 | 7.84 | 7.63 | 7.30 | 5.18 | 5.23 | 5.16 | 5.05 | 4.58 | 5.49 | 5.97 | 6.58 | 5.94 | 6.26 | 5.89 | 6.13 | 6.59 | 6.50 | 5.56 | 6.37 | 6.37 | 6.35 | 5.97 | 5.73 | 6.15 | 5.59 | 6.51 | 6.68 | 6.40 | 6.44 | 6.09 | 5.70 | 5.46 | 5.98 | 6.24 | 5.73 | 5.42 | 5.11 | 4.68 | 4.79 | 4.57 | 4.47 | 4.48 | 4.19 | 4.02 | 3.93 | 4.07 | 4.15 | 4.04 | 4.36 | 4.58 | 4.32 | 3.85 | 3.53 | 3.68 | 3.78 | 3.97 | 3.80 | 3.98 | 4.26 | 3.89 | 3.66 | 3.81 | 3.74 | 3.96 | 3.65 | 3.71 | 3.54 | 3.42 | 3.11 | 2.83 | 2.55 | 2.57 | 2.68 | 2.48 | 2.39 | 2.39 | 2.59 | 2.66 | 2.62 | 2.40 | 2.99 | 2.94 | 3.22 | 3.25 | 2.94 | 2.75 | 2.76 | 2.60 | 2.64 | 3.00 | 2.53 | 2.45 | 2.50 | 2.13 | 1.97 | 1.66 | 1.68 | 1.47 | 1.41 | 1.63 | 1.60 | 1.64 | 1.74 | 1.66 | 1.94 | 1.56 | 1.49 | 1.57 | 1.43 | 1.22 | 1.50 | 1.92 | 1.78 | 1.73 | 1.54 | 1.56 | 1.58 | 1.59 | 1.58 | 1.44 | 1.58 | 1.66 | 1.57 | 1.89 | 1.65 | 1.63 | 1.90 | 2.06 | 2.16 | 2.04 | 2.11 | 1.90 | 1.73 | 1.62 | 1.50 | 1.52 | 0.91 | 0.82 | 0.70 | 0.57 | 0.55 | 0.53 | 0.53 | 0.47 | 0.44 | 0.59 | 0.59 | 0.66 | 0.80 | 0.87 | 0.84 | 0.84 | 1.22 | 1.26 | 1.54 | 1.54 | 1.54 | 1.61 | 1.73 | 1.68 | 1.61 | 1.45 | 1.47 | 1.34 | 1.40 | 1.30 | 1.49 | 1.52 | 1.50 | 1.47 | 1.57 | 1.66 | 1.68 | 1.54 | 1.74 | 2.38 | 2.63 | 2.32 | 2.19 | 2.22 |
Market Cap/LTM Total Revenue | 3.07 | 3.11 | 3.29 | 3.15 | 3.18 | 3.74 | 3.41 | 3.63 | 4.18 | 4.27 | 4.27 | 4.05 | 3.49 | 3.77 | 4.34 | 4.24 | 4.15 | 4.05 | 4.35 | 3.93 | 3.58 | 3.03 | 3.58 | 3.94 | 4.22 | 4.84 | 4.32 | 3.43 | 2.68 | 3.02 | 4.05 | 4.24 | 4.88 | 5.57 | 5.59 | 5.38 | 6.79 | 7.40 | 7.75 | 7.60 | 8.68 | 8.58 | 8.77 | 9.43 | 10.78 | 11.01 | 9.39 | 8.85 | 9.76 | 9.21 | 9.21 | 7.95 | 8.11 | 7.90 | 7.57 | 5.48 | 5.54 | 5.46 | 5.36 | 4.89 | 5.73 | 6.22 | 6.82 | 6.18 | 6.50 | 6.13 | 6.38 | 6.85 | 6.77 | 5.83 | 6.64 | 6.63 | 6.55 | 6.17 | 5.93 | 6.35 | 5.79 | 6.71 | 6.88 | 6.66 | 6.70 | 6.35 | 5.97 | 5.72 | 6.17 | 6.42 | 5.92 | 5.61 | 5.30 | 4.87 | 4.97 | 4.62 | 4.52 | 4.53 | 4.25 | 4.07 | 3.97 | 4.11 | 4.20 | 4.08 | 4.40 | 4.62 | 4.36 | 3.79 | 3.47 | 3.63 | 3.73 | 3.91 | 3.80 | 3.97 | 4.25 | 3.88 | 3.65 | 3.81 | 3.74 | 4.10 | 3.79 | 3.85 | 3.67 | 3.52 | 3.36 | 3.09 | 2.80 | 2.82 | 2.93 | 2.74 | 2.64 | 2.67 | 2.88 | 2.94 | 2.90 | 2.68 | 3.21 | 3.17 | 3.45 | 3.47 | 3.16 | 2.98 | 2.99 | 2.76 | 2.81 | 3.17 | 2.69 | 2.61 | 2.61 | 2.24 | 2.08 | 1.77 | 1.79 | 1.58 | 1.52 | 1.64 | 1.60 | 1.65 | 1.74 | 1.67 | 1.85 | 1.46 | 1.40 | 1.47 | 1.33 | 1.12 | 1.40 | 1.80 | 1.67 | 1.61 | 1.42 | 1.44 | 1.51 | 1.52 | 1.51 | 1.37 | 1.51 | 1.59 | 1.50 | 1.84 | 1.61 | 1.58 | 1.85 | 2.01 | 2.09 | 1.97 | 2.04 | 1.84 | 1.67 | 1.56 | 1.43 | 1.40 | 0.79 | 0.70 | 0.58 | 0.45 | 0.39 | 0.37 | 0.36 | 0.31 | 0.28 | 0.43 | 0.43 | 0.52 | 0.66 | 0.73 | 0.70 | 0.70 | 1.03 | 1.07 | 1.35 | 1.35 | 1.35 | 1.42 | 1.54 | 1.66 | 1.59 | 1.43 | 1.45 | 1.32 | 1.38 | 1.28 | 1.47 | 1.50 | 1.48 | 1.46 | 1.55 | 1.66 | 1.68 | 1.54 | 1.75 | 1.94 | 2.19 | 1.88 | 1.75 | 1.78 |
TEV/LTM EBITDA | 10.95 | 11.12 | 11.83 | 11.30 | 11.41 | 13.65 | 12.53 | 15.65 | 18.16 | 18.60 | 18.60 | 18.06 | 17.12 | 18.54 | 21.46 | 20.91 | 20.46 | 19.98 | 22.02 | 19.63 | 17.81 | 14.98 | 17.84 | 20.93 | 23.79 | 27.43 | 24.40 | 19.14 | 14.71 | 16.73 | 23.70 | 21.05 | 24.29 | 27.77 | 27.87 | 27.80 | 24.01 | 26.25 | 27.54 | 26.99 | 30.93 | 30.55 | 31.78 | 32.55 | 37.35 | 38.20 | 32.40 | 31.01 | 35.24 | 33.21 | 33.19 | 28.51 | 29.12 | 28.35 | 27.48 | 19.64 | 19.85 | 19.56 | 19.16 | 17.91 | 21.72 | 23.63 | 26.02 | 23.49 | 24.77 | 23.30 | 24.84 | 26.00 | 25.68 | 21.96 | 25.16 | 25.65 | 24.35 | 22.90 | 21.98 | 23.58 | 21.43 | 24.97 | 25.81 | 24.64 | 24.80 | 23.46 | 21.96 | 21.53 | 22.12 | 23.08 | 21.21 | 20.06 | 18.91 | 17.32 | 17.90 | 16.87 | 16.52 | 16.54 | 15.50 | 15.40 | 15.14 | 15.68 | 16.01 | 15.57 | 16.80 | 17.65 | 16.88 | 15.63 | 14.34 | 14.96 | 15.37 | 16.44 | 15.92 | 16.64 | 17.81 | 16.28 | 15.30 | 15.96 | 15.83 | 16.90 | 15.59 | 15.85 | 15.10 | 14.79 | 13.73 | 12.52 | 11.26 | 11.36 | 11.82 | 10.97 | 10.61 | 10.12 | 11.00 | 11.28 | 11.12 | 10.36 | 12.72 | 12.54 | 13.72 | 13.83 | 12.51 | 11.73 | 11.85 | 10.81 | 10.99 | 12.48 | 10.52 | 10.33 | 9.89 | 8.40 | 7.77 | 6.56 | 6.65 | 5.80 | 5.58 | 6.41 | 6.27 | 6.46 | 6.84 | 6.62 | 7.54 | 6.05 | 5.79 | 6.07 | 5.55 | 4.72 | 5.85 | 7.27 | 6.76 | 6.53 | 5.82 | 5.91 | 5.83 | 5.86 | 5.82 | 5.29 | 5.81 | 6.11 | 5.85 | 6.73 | 5.89 | 5.80 | 6.77 | 7.49 | 8.96 | 8.46 | 8.75 | 7.89 | 7.20 | 6.75 | 6.27 | 7.64 | 4.60 | 4.15 | 3.52 | 3.00 | 2.93 | 2.81 | 2.78 | 2.50 | 2.34 | 3.12 | 3.14 | 3.51 | 4.30 | 4.64 | 4.50 | 4.71 | 6.14 | 6.34 | 7.74 | 7.76 | 7.78 | 8.11 | 8.71 | 8.85 | 8.49 | 7.61 | 7.74 | 7.60 | 6.93 | 6.45 | 7.39 | 7.55 | 7.43 | 7.32 | 7.80 | 7.99 | 8.11 | 7.41 | 8.42 | 12.27 | 13.56 | 11.94 | 11.28 | 11.44 |
TEV/LTM EBIT | 14.00 | 14.22 | 15.13 | 14.45 | 14.59 | 17.45 | 15.78 | 21.32 | 24.75 | 25.34 | 25.34 | 23.96 | 24.01 | 26.01 | 30.09 | 29.33 | 28.69 | 28.02 | 30.13 | 26.53 | 24.07 | 20.25 | 24.11 | 26.66 | 33.22 | 38.30 | 34.07 | 26.72 | 20.55 | 23.36 | 31.85 | 27.79 | 32.05 | 36.65 | 36.78 | 35.40 | 28.83 | 31.51 | 33.06 | 32.40 | 37.13 | 36.68 | 37.54 | 38.85 | 44.57 | 45.58 | 38.66 | 36.39 | 42.37 | 39.93 | 39.91 | 34.28 | 35.01 | 34.09 | 32.60 | 23.71 | 23.95 | 23.61 | 23.12 | 20.97 | 26.37 | 28.68 | 31.59 | 28.51 | 30.06 | 28.28 | 29.46 | 30.93 | 30.55 | 26.12 | 29.92 | 30.03 | 29.06 | 27.33 | 26.23 | 28.14 | 25.57 | 29.79 | 30.59 | 29.38 | 29.57 | 27.97 | 26.19 | 25.06 | 26.37 | 27.51 | 25.28 | 23.91 | 22.54 | 20.65 | 21.12 | 20.04 | 19.62 | 19.65 | 18.41 | 17.63 | 17.89 | 18.54 | 18.93 | 18.40 | 19.86 | 20.85 | 19.67 | 18.62 | 17.07 | 17.81 | 18.30 | 19.08 | 19.01 | 19.87 | 21.28 | 19.44 | 18.27 | 19.06 | 18.70 | 20.17 | 18.61 | 18.91 | 18.02 | 17.44 | 16.64 | 15.18 | 13.65 | 13.77 | 14.33 | 13.30 | 12.81 | 12.13 | 13.18 | 13.51 | 13.32 | 12.19 | 15.31 | 15.09 | 16.52 | 16.64 | 15.06 | 14.12 | 14.15 | 12.91 | 13.12 | 14.90 | 12.56 | 12.17 | 11.53 | 9.80 | 9.06 | 7.65 | 7.75 | 6.76 | 6.48 | 7.45 | 7.29 | 7.51 | 7.94 | 7.60 | 8.92 | 7.16 | 6.84 | 7.18 | 6.56 | 5.59 | 6.88 | 8.70 | 8.09 | 7.82 | 6.96 | 7.08 | 6.89 | 6.92 | 6.87 | 6.25 | 6.87 | 7.22 | 6.84 | 7.86 | 6.88 | 6.78 | 7.91 | 8.58 | 10.84 | 10.24 | 10.58 | 9.54 | 8.71 | 8.16 | 7.52 | 9.83 | 5.92 | 5.34 | 4.53 | 3.71 | 3.88 | 3.72 | 3.68 | 3.32 | 3.10 | 4.14 | 4.16 | 4.73 | 5.78 | 6.24 | 6.06 | 6.04 | 8.25 | 8.51 | 10.38 | 10.41 | 10.44 | 10.88 | 11.69 | 11.84 | 11.37 | 10.19 | 10.36 | 9.45 | 8.83 | 8.22 | 9.42 | 9.62 | 9.47 | 9.33 | 9.94 | 9.99 | 10.13 | 9.26 | 10.52 | 15.53 | 17.16 | 15.12 | 14.28 | 14.48 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 27.39 | 27.39 | 27.39 | 27.39 | 27.39 | 27.39 | 25.87 | 25.87 | 25.87 | 24.27 | 24.27 | 24.27 | 23.10 | 23.10 | 23.10 | 21.96 | 21.96 | 21.96 | 22.01 | 22.01 | 22.01 | 22.05 | 22.05 | 22.05 | 21.56 | 21.56 | 21.56 | 21.03 | 21.03 | 21.03 | 22.58 | 22.58 | 22.58 | 24.28 | 24.28 | 24.28 | 27.49 | 27.49 | 27.49 | 30.66 | 30.66 | 30.66 | 30.94 | 30.94 | 30.94 | 31.24 | 31.24 | 31.24 | 30.79 | 30.79 | 30.79 | 30.33 | 30.33 | 30.33 | 30.33 | 30.33 | 30.33 | 30.34 | 30.34 | 30.34 | 30.64 | 30.64 | 30.64 | 30.96 | 30.96 | 30.96 | 31.26 | 31.26 | 31.26 | 31.57 | 31.57 | 31.57 | 31.62 | 31.62 | 31.62 | 31.67 | 31.67 | 31.67 | 31.52 | 31.52 | 31.52 | 31.36 | 31.36 | 31.36 | 31.83 | 31.83 | 31.83 | 32.36 | 32.36 | 32.36 | 32.43 | 32.43 | 32.43 | 32.51 | 32.51 | 32.51 | 32.07 | 32.07 | 32.07 | 31.59 | 31.59 | 31.59 | 31.05 | 31.05 | 31.05 | 30.45 | 30.45 | 30.45 | 30.00 | 30.00 | 30.00 | 29.52 | 29.52 | 29.52 | 29.26 | 29.26 | 29.26 | 28.99 | 28.99 | 28.99 | 28.48 | 28.48 | 28.48 | 27.94 | 27.94 | 27.94 | 28.09 | 28.09 | 28.09 | 28.25 | 28.25 | 28.25 | 28.19 | 28.19 | 28.19 | 28.12 | 28.12 | 28.12 | 28.29 | 28.29 | 28.29 | 28.47 | 28.47 | 28.47 | 28.81 | 28.81 | 28.81 | 29.15 | 29.15 | 29.15 | 28.96 | 28.96 | 28.96 | 28.77 | 28.77 | 28.77 | 28.83 | 28.83 | 28.83 | 28.91 | 28.91 | 28.91 | 29.35 | 29.35 | 29.35 | 29.86 | 29.86 | 29.86 | 30.54 | 30.54 | 30.54 | 31.26 | 31.26 | 31.26 | 31.49 | 31.49 | 31.49 | 31.74 | 31.74 | 31.74 | 29.79 | 29.79 | 29.79 | 27.61 | 27.61 | 27.61 | 25.84 | 25.84 | 25.84 | 23.83 | 23.83 | 23.83 | 23.17 | 23.17 | 23.17 | 22.42 | 22.42 | 22.42 | 22.35 | 22.35 | 22.35 | 22.26 | 22.26 | 22.26 | 22.46 | 22.46 | 22.46 | 22.69 | 22.69 | 22.69 | 22.09 | 22.09 | 22.09 | 21.45 | 21.45 | 21.45 | 21.92 | 21.92 | 21.92 | 22.42 | 22.42 | 22.42 | 22.76 | 22.76 | 22.76 | 23.13 | 23.13 | 23.13 | 22.22 | 22.22 | 22.22 | 22.22 |
SG&A Margin | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 | 8.03 | 8.03 | 8.03 | 8.19 | 8.19 | 8.19 | 8.03 | 8.03 | 8.03 | 7.87 | 7.87 | 7.87 | 7.82 | 7.82 | 7.82 | 7.77 | 7.77 | 7.77 | 8.29 | 8.29 | 8.29 | 8.84 | 8.84 | 8.84 | 9.04 | 9.04 | 9.04 | 9.27 | 9.27 | 9.27 | 8.61 | 8.61 | 8.61 | 7.95 | 7.95 | 7.95 | 7.86 | 7.86 | 7.86 | 7.76 | 7.76 | 7.76 | 7.86 | 7.86 | 7.86 | 7.97 | 7.97 | 7.97 | 8.24 | 8.24 | 8.24 | 8.52 | 8.52 | 8.52 | 9.33 | 9.33 | 9.33 | 10.16 | 10.16 | 10.16 | 10.23 | 10.23 | 10.23 | 10.30 | 10.30 | 10.30 | 9.99 | 9.99 | 9.99 | 9.65 | 9.65 | 9.65 | 9.53 | 9.53 | 9.53 | 9.41 | 9.41 | 9.41 | 9.50 | 9.50 | 9.50 | 9.60 | 9.60 | 9.60 | 9.62 | 9.62 | 9.62 | 9.65 | 9.65 | 9.65 | 9.59 | 9.59 | 9.59 | 9.54 | 9.54 | 9.54 | 9.58 | 9.58 | 9.58 | 9.63 | 9.63 | 9.63 | 9.56 | 9.56 | 9.56 | 9.49 | 9.49 | 9.49 | 9.42 | 9.42 | 9.42 | 9.35 | 9.35 | 9.35 | 9.31 | 9.31 | 9.31 | 9.27 | 9.27 | 9.27 | 8.92 | 8.92 | 8.92 | 8.57 | 8.57 | 8.57 | 8.59 | 8.59 | 8.59 | 8.61 | 8.61 | 8.61 | 8.47 | 8.47 | 8.47 | 8.32 | 8.32 | 8.32 | 7.88 | 7.88 | 7.88 | 7.45 | 7.45 | 7.45 | 7.17 | 7.17 | 7.17 | 6.88 | 6.88 | 6.88 | 6.99 | 6.99 | 6.99 | 7.11 | 7.11 | 7.11 | 7.42 | 7.42 | 7.42 | 7.79 | 7.79 | 7.79 | 8.03 | 8.03 | 8.03 | 8.27 | 8.27 | 8.27 | 7.99 | 7.99 | 7.99 | 7.70 | 7.70 | 7.70 | 7.70 | 7.70 | 7.70 | 7.71 | 7.71 | 7.71 | 8.03 | 8.03 | 8.03 | 8.40 | 8.40 | 8.40 | 8.28 | 8.28 | 8.28 | 8.13 | 8.13 | 8.13 | 8.23 | 8.23 | 8.23 | 8.34 | 8.34 | 8.34 | 8.32 | 8.32 | 8.32 | 8.30 | 8.30 | 8.30 | 7.86 | 7.86 | 7.86 | 7.41 | 7.41 | 7.41 | 7.17 | 7.17 | 7.17 | 6.92 | 6.92 | 6.92 | 7.00 | 7.00 | 7.00 | 7.09 | 7.09 | 7.09 | 7.44 | 7.44 | 7.44 | 7.44 |
EBITDA Margin | 24.55 | 24.55 | 24.55 | 24.55 | 24.55 | 24.55 | 23.06 | 23.06 | 23.06 | 21.48 | 21.48 | 21.48 | 20.42 | 20.42 | 20.42 | 19.40 | 19.40 | 19.40 | 19.20 | 19.20 | 19.20 | 19.01 | 19.01 | 19.01 | 17.92 | 17.92 | 17.92 | 16.75 | 16.75 | 16.75 | 18.09 | 18.09 | 18.09 | 19.54 | 19.54 | 19.54 | 23.29 | 23.29 | 23.29 | 26.99 | 26.99 | 26.99 | 27.36 | 27.36 | 27.36 | 27.74 | 27.74 | 27.74 | 27.15 | 27.15 | 27.15 | 26.54 | 26.54 | 26.54 | 26.25 | 26.25 | 26.25 | 25.97 | 25.97 | 25.97 | 25.42 | 25.42 | 25.42 | 24.87 | 24.87 | 24.87 | 25.08 | 25.08 | 25.08 | 25.30 | 25.30 | 25.30 | 25.75 | 25.75 | 25.75 | 26.24 | 26.24 | 26.24 | 26.19 | 26.19 | 26.19 | 26.14 | 26.14 | 26.14 | 26.55 | 26.55 | 26.55 | 27.01 | 27.01 | 27.01 | 27.03 | 27.03 | 27.03 | 27.05 | 27.05 | 27.05 | 26.51 | 26.51 | 26.51 | 25.93 | 25.93 | 25.93 | 25.31 | 25.31 | 25.31 | 24.63 | 24.63 | 24.63 | 24.23 | 24.23 | 24.23 | 23.81 | 23.81 | 23.81 | 23.57 | 23.57 | 23.57 | 23.31 | 23.31 | 23.31 | 22.99 | 22.99 | 22.99 | 22.64 | 22.64 | 22.64 | 23.11 | 23.11 | 23.11 | 23.59 | 23.59 | 23.59 | 23.54 | 23.54 | 23.54 | 23.48 | 23.48 | 23.48 | 23.76 | 23.76 | 23.76 | 24.06 | 24.06 | 24.06 | 24.69 | 24.69 | 24.69 | 25.31 | 25.31 | 25.31 | 25.37 | 25.37 | 25.37 | 25.42 | 25.42 | 25.42 | 25.59 | 25.59 | 25.59 | 25.78 | 25.78 | 25.78 | 26.08 | 26.08 | 26.08 | 26.42 | 26.42 | 26.42 | 26.75 | 26.75 | 26.75 | 27.10 | 27.10 | 27.10 | 27.55 | 27.55 | 27.55 | 28.02 | 28.02 | 28.02 | 26.14 | 26.14 | 26.14 | 24.04 | 24.04 | 24.04 | 22.08 | 22.08 | 22.08 | 19.85 | 19.85 | 19.85 | 19.42 | 19.42 | 19.42 | 18.93 | 18.93 | 18.93 | 18.84 | 18.84 | 18.84 | 18.73 | 18.73 | 18.73 | 19.01 | 19.01 | 19.01 | 19.34 | 19.34 | 19.34 | 19.10 | 19.10 | 19.10 | 18.84 | 18.84 | 18.84 | 19.57 | 19.57 | 19.57 | 20.33 | 20.33 | 20.33 | 20.61 | 20.61 | 20.61 | 20.92 | 20.92 | 20.92 | 19.43 | 19.43 | 19.43 | 19.43 |
EBIT Margin | 19.51 | 19.51 | 19.51 | 19.51 | 19.51 | 19.51 | 17.84 | 17.84 | 17.84 | 16.08 | 16.08 | 16.08 | 15.07 | 15.07 | 15.07 | 14.09 | 14.09 | 14.09 | 14.19 | 14.19 | 14.19 | 14.28 | 14.28 | 14.28 | 13.27 | 13.27 | 13.27 | 12.20 | 12.20 | 12.20 | 13.54 | 13.54 | 13.54 | 15.01 | 15.01 | 15.01 | 18.88 | 18.88 | 18.88 | 22.70 | 22.70 | 22.70 | 23.08 | 23.08 | 23.08 | 23.48 | 23.48 | 23.48 | 22.92 | 22.92 | 22.92 | 22.36 | 22.36 | 22.36 | 22.09 | 22.09 | 22.09 | 21.82 | 21.82 | 21.82 | 21.31 | 21.31 | 21.31 | 20.80 | 20.80 | 20.80 | 21.03 | 21.03 | 21.03 | 21.27 | 21.27 | 21.27 | 21.62 | 21.62 | 21.62 | 22.02 | 22.02 | 22.02 | 21.99 | 21.99 | 21.99 | 21.95 | 21.95 | 21.95 | 22.29 | 22.29 | 22.29 | 22.66 | 22.66 | 22.66 | 22.71 | 22.71 | 22.71 | 22.77 | 22.77 | 22.77 | 22.37 | 22.37 | 22.37 | 21.94 | 21.94 | 21.94 | 21.35 | 21.35 | 21.35 | 20.69 | 20.69 | 20.69 | 20.32 | 20.32 | 20.32 | 19.92 | 19.92 | 19.92 | 19.72 | 19.72 | 19.72 | 19.52 | 19.52 | 19.52 | 19.11 | 19.11 | 19.11 | 18.67 | 18.67 | 18.67 | 19.17 | 19.17 | 19.17 | 19.68 | 19.68 | 19.68 | 19.60 | 19.60 | 19.60 | 19.51 | 19.51 | 19.51 | 19.82 | 19.82 | 19.82 | 20.15 | 20.15 | 20.15 | 20.94 | 20.94 | 20.94 | 21.70 | 21.70 | 21.70 | 21.79 | 21.79 | 21.79 | 21.89 | 21.89 | 21.89 | 21.85 | 21.85 | 21.85 | 21.80 | 21.80 | 21.80 | 21.92 | 21.92 | 21.92 | 22.07 | 22.07 | 22.07 | 22.52 | 22.52 | 22.52 | 22.98 | 22.98 | 22.98 | 23.50 | 23.50 | 23.50 | 24.05 | 24.05 | 24.05 | 22.08 | 22.08 | 22.08 | 19.90 | 19.90 | 19.90 | 17.80 | 17.80 | 17.80 | 15.43 | 15.43 | 15.43 | 14.89 | 14.89 | 14.89 | 14.28 | 14.28 | 14.28 | 14.11 | 14.11 | 14.11 | 13.92 | 13.92 | 13.92 | 14.09 | 14.09 | 14.09 | 14.28 | 14.28 | 14.28 | 14.16 | 14.16 | 14.16 | 14.04 | 14.04 | 14.04 | 14.99 | 14.99 | 14.99 | 16.00 | 16.00 | 16.00 | 16.37 | 16.37 | 16.37 | 16.78 | 16.78 | 16.78 | 15.35 | 15.35 | 15.35 | 15.35 |
Earnings from Cont. Ops Margin | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 | 19.31 | 19.31 | 19.31 | 18.25 | 18.25 | 18.25 | 17.51 | 17.51 | 17.51 | 16.79 | 16.79 | 16.79 | 16.60 | 16.60 | 16.60 | 16.43 | 16.43 | 16.43 | 15.00 | 15.00 | 15.00 | 13.48 | 13.48 | 13.48 | 13.79 | 13.79 | 13.79 | 14.14 | 14.14 | 14.14 | 17.06 | 17.06 | 17.06 | 19.94 | 19.94 | 19.94 | 20.98 | 20.98 | 20.98 | 22.07 | 22.07 | 22.07 | 22.33 | 22.33 | 22.33 | 22.60 | 22.60 | 22.60 | 22.24 | 22.24 | 22.24 | 21.88 | 21.88 | 21.88 | 21.54 | 21.54 | 21.54 | 21.18 | 21.18 | 21.18 | 21.31 | 21.31 | 21.31 | 21.44 | 21.44 | 21.44 | 21.59 | 21.59 | 21.59 | 21.75 | 21.75 | 21.75 | 21.28 | 21.28 | 21.28 | 20.79 | 20.79 | 20.79 | 20.42 | 20.42 | 20.42 | 20.01 | 20.01 | 20.01 | 19.77 | 19.77 | 19.77 | 19.52 | 19.52 | 19.52 | 19.35 | 19.35 | 19.35 | 19.16 | 19.16 | 19.16 | 18.91 | 18.91 | 18.91 | 18.63 | 18.63 | 18.63 | 18.87 | 18.87 | 18.87 | 19.13 | 19.13 | 19.13 | 18.85 | 18.85 | 18.85 | 18.57 | 18.57 | 18.57 | 18.20 | 18.20 | 18.20 | 17.81 | 17.81 | 17.81 | 17.88 | 17.88 | 17.88 | 17.95 | 17.95 | 17.95 | 18.14 | 18.14 | 18.14 | 18.34 | 18.34 | 18.34 | 18.24 | 18.24 | 18.24 | 18.14 | 18.14 | 18.14 | 18.21 | 18.21 | 18.21 | 18.27 | 18.27 | 18.27 | 18.56 | 18.56 | 18.56 | 18.85 | 18.85 | 18.85 | 18.84 | 18.84 | 18.84 | 18.82 | 18.82 | 18.82 | 18.87 | 18.87 | 18.87 | 18.94 | 18.94 | 18.94 | 19.77 | 19.77 | 19.77 | 20.64 | 20.64 | 20.64 | 20.60 | 20.60 | 20.60 | 20.56 | 20.56 | 20.56 | 19.59 | 19.59 | 19.59 | 18.50 | 18.50 | 18.50 | 16.64 | 16.64 | 16.64 | 14.52 | 14.52 | 14.52 | 12.25 | 12.25 | 12.25 | 9.64 | 9.64 | 9.64 | 10.35 | 10.35 | 10.35 | 11.16 | 11.16 | 11.16 | 12.85 | 12.85 | 12.85 | 14.82 | 14.82 | 14.82 | 13.98 | 13.98 | 13.98 | 13.10 | 13.10 | 13.10 | 13.64 | 13.64 | 13.64 | 14.23 | 14.23 | 14.23 | 14.23 | 14.23 | 14.23 | 14.23 | 14.23 | 14.23 | 27.72 | 27.72 | 27.72 | 27.72 |
Net Income Margin | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 | 20.32 | 19.31 | 19.31 | 19.31 | 18.25 | 18.25 | 18.25 | 17.51 | 17.51 | 17.51 | 16.79 | 16.79 | 16.79 | 16.60 | 16.60 | 16.60 | 16.42 | 16.42 | 16.42 | 14.99 | 14.99 | 14.99 | 13.47 | 13.47 | 13.47 | 13.79 | 13.79 | 13.79 | 14.14 | 14.14 | 14.14 | 17.06 | 17.06 | 17.06 | 19.95 | 19.95 | 19.95 | 21.03 | 21.03 | 21.03 | 22.17 | 22.17 | 22.17 | 22.56 | 22.56 | 22.56 | 22.95 | 22.95 | 22.95 | 22.72 | 22.72 | 22.72 | 22.48 | 22.48 | 22.48 | 22.07 | 22.07 | 22.07 | 21.65 | 21.65 | 21.65 | 21.66 | 21.66 | 21.66 | 21.67 | 21.67 | 21.67 | 21.75 | 21.75 | 21.75 | 21.83 | 21.83 | 21.83 | 21.33 | 21.33 | 21.33 | 20.81 | 20.81 | 20.81 | 20.46 | 20.46 | 20.46 | 20.09 | 20.09 | 20.09 | 19.82 | 19.82 | 19.82 | 19.52 | 19.52 | 19.52 | 19.34 | 19.34 | 19.34 | 19.15 | 19.15 | 19.15 | 18.91 | 18.91 | 18.91 | 18.63 | 18.63 | 18.63 | 18.87 | 18.87 | 18.87 | 19.12 | 19.12 | 19.12 | 18.85 | 18.85 | 18.85 | 18.56 | 18.56 | 18.56 | 18.20 | 18.20 | 18.20 | 17.80 | 17.80 | 17.80 | 17.87 | 17.87 | 17.87 | 17.95 | 17.95 | 17.95 | 18.13 | 18.13 | 18.13 | 18.33 | 18.33 | 18.33 | 18.23 | 18.23 | 18.23 | 18.13 | 18.13 | 18.13 | 18.19 | 18.19 | 18.19 | 18.26 | 18.26 | 18.26 | 18.55 | 18.55 | 18.55 | 18.84 | 18.84 | 18.84 | 18.82 | 18.82 | 18.82 | 18.80 | 18.80 | 18.80 | 18.86 | 18.86 | 18.86 | 18.93 | 18.93 | 18.93 | 19.76 | 19.76 | 19.76 | 20.62 | 20.62 | 20.62 | 20.59 | 20.59 | 20.59 | 20.55 | 20.55 | 20.55 | 19.57 | 19.57 | 19.57 | 18.48 | 18.48 | 18.48 | 16.62 | 16.62 | 16.62 | 14.50 | 14.50 | 14.50 | 12.22 | 12.22 | 12.22 | 9.61 | 9.61 | 9.61 | 10.32 | 10.32 | 10.32 | 11.13 | 11.13 | 11.13 | 12.82 | 12.82 | 12.82 | 14.78 | 14.78 | 14.78 | 13.94 | 13.94 | 13.94 | 13.06 | 13.06 | 13.06 | 13.60 | 13.60 | 13.60 | 14.17 | 14.17 | 14.17 | 14.16 | 14.16 | 14.16 | 14.16 | 14.16 | 14.16 | 27.75 | 27.75 | 27.75 | 27.75 |
Levered Free Cash Flow Margin | 13.42 |