PICC Property and Casualty Company Limited - SEHK:2328
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 | Oct-31-2005 | Sep-30-2005 | Aug-31-2005 | Jul-31-2005 | Jun-30-2005 | May-31-2005 | Apr-30-2005 | Mar-31-2005 | Feb-28-2005 | Jan-31-2005 | Dec-31-2004 | Nov-30-2004 | Oct-31-2004 | Sep-30-2004 | Aug-31-2004 | Jul-31-2004 | Jun-30-2004 | May-31-2004 | Apr-30-2004 | Mar-31-2004 | Feb-29-2004 | Jan-31-2004 | Dec-31-2003 | Nov-30-2003 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 6.04 | 5.98 | 5.82 | 5.63 | 5.64 | 5.52 | 4.78 | - | - | - | - | - | - | - | - | - | - | - | - | 13.68 | 13.21 | 13.96 | 14.13 | 12.36 | - | - | - | - | - | - | - | 7.15 | 7.22 | 6.84 | 7.15 | 7.12 | 1.00 | 0.90 | 0.81 | 0.84 | 0.90 | 0.93 | 0.88 | 8.35 | 8.86 | 9.46 | 9.67 | 8.80 | 7.98 | 7.75 | 7.98 | 8.55 | 7.30 | 7.46 | 8.11 | 14.50 | 15.05 | 15.70 | 17.16 | 17.99 | 6.73 | 6.97 | 7.73 | 7.48 | 8.15 | 7.55 | 7.43 | 10.38 | 9.50 | 9.54 | 9.86 | 9.96 | 7.35 | 6.47 | 6.42 | 6.43 | 6.14 | 7.24 | 6.97 | 12.32 | 11.88 | 12.75 | 13.03 | - | 4.74 | 4.93 | 4.61 | 4.55 | 4.72 | 4.27 | 6.21 | 7.81 | 7.09 | 7.07 | 6.84 | 29.25 | 17.99 | 17.94 | 18.30 | 19.57 | 18.96 | 19.35 | 7.18 | 13.86 | 13.96 | 15.97 | 15.99 | 33.20 | 7.28 | 8.01 | 9.20 | 9.94 | 10.40 | 9.02 | 5.65 | 9.23 | 10.03 | 10.09 | 9.81 | 19.54 | 2.59 | 2.39 | 2.37 | 2.27 | 2.09 | 2.03 | 1.73 | 11.00 | 10.36 | 10.12 | 9.24 | - | - | - | - | - | - | - | 1.18 | 24.97 | 25.21 | 24.14 | 25.70 | - | - | - | - | - | - | - | - | 9.24 | 9.22 | 9.19 | 10.15 | - | - | - | - | - | - | - | - | 7.68 | 7.55 | 6.38 | 5.67 | - | - | - | - | - | - | - | - | 2.79 | 2.63 | 2.48 | 2.64 | 0.73 | 0.56 | 0.57 | 0.56 | 0.41 | 0.33 | 0.24 | 0.15 | 2.12 | 1.70 | 1.61 | 1.16 | 1.08 | 0.55 | 0.58 | 1.05 | - | - | 0.20 | 1.27 | 5.23 | 5.89 | 8.01 | 11.63 | 5.36 | 6.86 | 5.47 | 9.70 | 10.61 | 15.01 | 13.87 | 8.31 | 9.94 | 5.56 | 3.75 | 3.60 | - | - | - | - | - | - | - | - | 5.37 | 5.07 | 4.53 | 4.99 | 2.03 | 1.77 | 1.66 | 1.13 | 0.74 | 0.44 | 0.91 | 7.97 | 6.37 | 6.54 | 5.72 | 6.78 | 0.62 | 0.85 | 0.72 | 0.83 | 1.01 | 0.91 | 0.87 | 0.68 | 1.55 | 1.76 | 1.87 | 1.48 | - | - | - | - | - |
Market Cap/LTM Levered FCF | 6.08 | 6.01 | 5.83 | 5.60 | 5.62 | 5.48 | 4.62 | - | - | - | - | - | - | - | - | - | - | - | - | 11.45 | 10.96 | 11.74 | 11.91 | 10.08 | - | - | - | - | - | - | - | 5.90 | 5.97 | 5.58 | 5.90 | 5.87 | 0.82 | 0.72 | 0.63 | 0.66 | 0.72 | 0.75 | 0.70 | 6.45 | 6.99 | 7.61 | 7.84 | 6.92 | 6.58 | 6.34 | 6.58 | 7.17 | 5.87 | 6.04 | 6.71 | 13.62 | 14.22 | 14.93 | 16.53 | 16.00 | 6.39 | 6.65 | 7.44 | 7.18 | 7.88 | 7.25 | 7.12 | 9.27 | 8.34 | 8.38 | 8.72 | 8.83 | 6.62 | 5.70 | 5.64 | 5.66 | 5.35 | 6.51 | 6.23 | 11.18 | 10.70 | 11.64 | 11.95 | - | 4.25 | 4.44 | 4.11 | 4.05 | 4.23 | 3.77 | 6.14 | 7.12 | 6.38 | 6.36 | 6.12 | 29.82 | 17.90 | 17.84 | 18.23 | 19.62 | 18.95 | 19.38 | 6.95 | 12.71 | 12.81 | 14.99 | 15.01 | 36.70 | 6.40 | 7.17 | 8.41 | 9.18 | 9.66 | 8.22 | 5.22 | 8.85 | 9.68 | 9.75 | 9.45 | 20.37 | 2.38 | 2.17 | 2.16 | 2.05 | 1.87 | 1.81 | 1.53 | 10.21 | 9.51 | 9.25 | 8.28 | - | - | - | - | - | - | - | 2.59 | 23.45 | 23.75 | 22.42 | 24.35 | - | - | - | - | - | - | - | - | 8.13 | 8.11 | 8.08 | 9.11 | - | - | - | - | - | - | - | - | 7.98 | 7.84 | 6.64 | 5.91 | - | - | - | - | - | - | - | - | 3.39 | 3.23 | 3.08 | 3.24 | 1.50 | 1.33 | 1.34 | 1.33 | 1.18 | 1.10 | 1.01 | 0.92 | 3.61 | 3.19 | 3.10 | 2.65 | 3.24 | 2.70 | 2.73 | 3.20 | 2.06 | 1.58 | 2.34 | 3.42 | 11.83 | 12.50 | 14.70 | 18.44 | 7.49 | 9.01 | 7.60 | 11.88 | 12.80 | 17.25 | 16.10 | 10.48 | 12.01 | 7.57 | 5.74 | 5.60 | - | - | - | - | - | - | - | - | 9.26 | 8.95 | 8.40 | 8.87 | 4.26 | 3.99 | 3.88 | 3.35 | 2.95 | 2.65 | 3.13 | 18.34 | 16.66 | 16.83 | 15.97 | 17.09 | 2.04 | 2.27 | 2.14 | 2.25 | 2.44 | 2.33 | 2.29 | 2.10 | 2.95 | 3.16 | 3.26 | 2.87 | - | - | - | - | - |
P/LTM Normalized EPS | 16.18 | 16.00 | 15.52 | 14.91 | 14.97 | 14.59 | 12.78 | 11.70 | 11.08 | 11.60 | 11.16 | 11.79 | 10.99 | 9.96 | 9.51 | 9.30 | 9.16 | 10.31 | 9.25 | 9.24 | 8.84 | 9.47 | 9.61 | 8.13 | 7.26 | 7.77 | 7.81 | 8.29 | 7.63 | 8.58 | 8.96 | 8.98 | 9.09 | 8.49 | 8.98 | 8.94 | 8.54 | 7.50 | 6.60 | 6.91 | 7.54 | 7.82 | 7.28 | 7.63 | 8.26 | 9.00 | 9.27 | 8.18 | 7.79 | 7.51 | 7.79 | 8.50 | 6.96 | 7.15 | 7.95 | 8.18 | 8.55 | 8.97 | 9.94 | 10.03 | 11.61 | 12.07 | 13.51 | 13.04 | 14.32 | 13.17 | 12.94 | 12.50 | 11.25 | 11.30 | 11.75 | 11.90 | 9.81 | 8.44 | 8.36 | 8.38 | 7.93 | 9.64 | 9.22 | 9.66 | 9.24 | 10.05 | 10.32 | 10.00 | 13.29 | 13.91 | 12.86 | 12.67 | 13.24 | 11.80 | 12.59 | 13.78 | 12.34 | 12.30 | 11.85 | 11.34 | 10.35 | 10.32 | 10.55 | 11.35 | 10.97 | 11.21 | 11.19 | 8.47 | 8.54 | 9.99 | 10.01 | 10.02 | 8.05 | 9.01 | 10.58 | 11.54 | 12.14 | 10.33 | 10.10 | 15.14 | 16.56 | 16.68 | 16.17 | 14.37 | 20.80 | 19.03 | 18.88 | 19.55 | 17.80 | 17.22 | 16.10 | 15.58 | 14.51 | 14.12 | 12.63 | 13.13 | 11.26 | 11.15 | 12.22 | 13.66 | 12.62 | 11.18 | 11.47 | 10.21 | 10.34 | 10.83 | 11.77 | 11.78 | 14.71 | 15.58 | 14.34 | 13.17 | 13.63 | 12.57 | 12.32 | 12.89 | 12.86 | 12.80 | 14.43 | 13.70 | 16.53 | 15.45 | 15.87 | 15.10 | 16.63 | 12.82 | 20.68 | 31.39 | 30.83 | 26.13 | 23.24 | 21.84 | 27.44 | 27.16 | 31.36 | 32.42 | 31.87 | 29.25 | 24.79 | 56.93 | 54.33 | 51.79 | 54.40 | - | 279.98 | 281.98 | 279.18 | 249.27 | 232.52 | 212.58 | 194.23 | - | - | - | - | - | - | - | - | - | - | - | - | 18.36 | 19.41 | 22.82 | 28.63 | 18.34 | 22.07 | 18.63 | 29.12 | 31.36 | 42.27 | 39.45 | 25.67 | 47.59 | 30.02 | 22.76 | 22.19 | 30.65 | 30.58 | 31.34 | 27.30 | 20.87 | 19.02 | 19.50 | 18.20 | 24.85 | 24.01 | 22.53 | 23.80 | 90.14 | 84.56 | 82.16 | 71.00 | 62.54 | 56.16 | 66.21 | 78.95 | 71.70 | 72.44 | 68.73 | 73.56 | 25.35 | 28.20 | 26.64 | 27.94 | 30.26 | 28.97 | 28.45 | 26.13 | 17.76 | 19.03 | 19.67 | 17.29 | 89.28 | 97.92 | 105.12 | 100.08 | 77.04 |
P/LTM EPS | 11.60 | 11.48 | 11.13 | 10.70 | 10.73 | 10.46 | 9.17 | 8.41 | 7.97 | 8.35 | 8.03 | 8.48 | 7.95 | 7.21 | 6.89 | 6.73 | 6.63 | 7.46 | 6.69 | 6.70 | 6.42 | 6.87 | 6.98 | 5.90 | 5.26 | 5.62 | 5.65 | 6.00 | 5.52 | 6.21 | 6.48 | 6.53 | 6.61 | 6.18 | 6.53 | 6.50 | 6.31 | 5.54 | 4.87 | 5.10 | 5.57 | 5.77 | 5.38 | 5.64 | 6.10 | 6.65 | 6.85 | 6.05 | 5.77 | 5.56 | 5.77 | 6.29 | 5.15 | 5.29 | 5.88 | 5.01 | 5.23 | 5.49 | 6.08 | 6.14 | 7.81 | 8.12 | 9.08 | 8.76 | 9.62 | 8.85 | 8.70 | 11.82 | 10.63 | 10.68 | 11.11 | 11.25 | 8.90 | 7.66 | 7.59 | 7.60 | 7.20 | 8.75 | 8.37 | 8.28 | 7.92 | 8.62 | 8.84 | 8.57 | 10.27 | 10.75 | 9.94 | 9.80 | 10.23 | 9.12 | 9.73 | 10.73 | 9.61 | 9.58 | 9.23 | 8.83 | 8.34 | 8.31 | 8.49 | 9.14 | 8.83 | 9.03 | 9.01 | 6.83 | 6.89 | 8.06 | 8.07 | 8.09 | 6.42 | 7.18 | 8.43 | 9.19 | 9.67 | 8.23 | 8.05 | 12.17 | 13.32 | 13.41 | 13.00 | 11.55 | 16.92 | 15.48 | 15.36 | 15.91 | 14.48 | 14.01 | 13.10 | 12.39 | 11.55 | 11.23 | 10.05 | 10.44 | 8.99 | 8.91 | 9.75 | 10.91 | 10.08 | 8.92 | 9.16 | 8.18 | 8.29 | 8.69 | 9.44 | 9.44 | 11.84 | 12.54 | 11.54 | 10.59 | 10.97 | 10.12 | 9.91 | 10.32 | 10.30 | 10.25 | 11.56 | 10.97 | 12.96 | 12.11 | 12.44 | 11.84 | 13.03 | 10.05 | 16.21 | 24.44 | 24.01 | 20.35 | 18.10 | 17.01 | 21.99 | 21.77 | 25.14 | 25.99 | 25.54 | 23.44 | 19.87 | 43.25 | 41.27 | 39.34 | 41.32 | 117.00 | 103.83 | 104.57 | 103.54 | 92.45 | 86.23 | 78.84 | 72.03 | - | - | - | - | - | - | - | - | - | - | - | - | 17.10 | 18.08 | 21.25 | 26.66 | 19.37 | 23.31 | 19.68 | 30.75 | 33.12 | 44.64 | 41.67 | 27.12 | 54.29 | 34.24 | 25.96 | 25.32 | 38.54 | 38.46 | 39.40 | 34.33 | 26.24 | 23.92 | 24.52 | 22.89 | 30.74 | 29.70 | 27.87 | 29.44 | 250.17 | 234.67 | 228.03 | 197.04 | 173.57 | 155.86 | 183.75 | 121.22 | 110.10 | 111.24 | 105.53 | 112.95 | 24.48 | 27.22 | 25.72 | 26.97 | 29.22 | 27.97 | 27.47 | 25.23 | 17.77 | 19.04 | 19.68 | 17.30 | 174.43 | 191.31 | 205.38 | 195.53 | 150.52 |
P/BV | 1.09 | 1.08 | 1.05 | 1.00 | 1.01 | 0.98 | 0.86 | 0.89 | 0.85 | 0.89 | 0.85 | 0.90 | 0.97 | 0.88 | 0.84 | 0.82 | 0.81 | 0.91 | 0.82 | 0.85 | 0.82 | 0.87 | 0.89 | 0.75 | 0.63 | 0.68 | 0.68 | 0.72 | 0.66 | 0.75 | 0.78 | 0.72 | 0.73 | 0.68 | 0.72 | 0.72 | 0.78 | 0.69 | 0.60 | 0.63 | 0.69 | 0.72 | 0.67 | 0.63 | 0.68 | 0.74 | 0.76 | 0.67 | 0.70 | 0.67 | 0.70 | 0.76 | 0.62 | 0.64 | 0.71 | 0.72 | 0.75 | 0.79 | 0.87 | 0.88 | 0.99 | 1.03 | 1.16 | 1.11 | 1.22 | 1.13 | 1.11 | 1.29 | 1.16 | 1.17 | 1.22 | 1.23 | 1.28 | 1.10 | 1.09 | 1.09 | 1.03 | 1.26 | 1.20 | 1.23 | 1.18 | 1.28 | 1.32 | 1.27 | 1.57 | 1.64 | 1.51 | 1.49 | 1.56 | 1.39 | 1.48 | 1.62 | 1.45 | 1.45 | 1.39 | 1.33 | 1.34 | 1.34 | 1.37 | 1.47 | 1.42 | 1.45 | 1.45 | 1.37 | 1.38 | 1.62 | 1.62 | 1.62 | 1.40 | 1.56 | 1.84 | 2.00 | 2.11 | 1.79 | 1.75 | 2.23 | 2.44 | 2.46 | 2.38 | 2.13 | 2.84 | 2.60 | 2.58 | 2.67 | 2.43 | 2.35 | 2.20 | 2.33 | 2.17 | 2.11 | 1.89 | 1.96 | 1.88 | 1.87 | 2.04 | 2.28 | 2.11 | 1.87 | 1.92 | 1.87 | 1.90 | 1.99 | 2.16 | 2.16 | 2.56 | 2.71 | 2.49 | 2.29 | 2.37 | 2.19 | 2.14 | 2.46 | 2.45 | 2.44 | 2.75 | 2.63 | 3.31 | 3.09 | 3.18 | 3.02 | 3.33 | 2.57 | 4.14 | 5.13 | 5.04 | 4.27 | 3.80 | 3.57 | 4.29 | 4.24 | 4.90 | 5.06 | 4.98 | 4.57 | 3.87 | 3.54 | 3.38 | 3.22 | 3.39 | 3.38 | 3.00 | 3.02 | 2.99 | 2.67 | 2.49 | 2.27 | 2.08 | 2.72 | 2.41 | 2.34 | 1.99 | 2.02 | 1.68 | 1.71 | 2.00 | 1.29 | 0.99 | 1.46 | 2.14 | 1.96 | 2.07 | 2.44 | 3.06 | 3.09 | 3.72 | 3.14 | 4.91 | 5.29 | 7.13 | 6.65 | 4.33 | 5.45 | 3.44 | 2.61 | 2.54 | 2.86 | 2.86 | 2.93 | 2.55 | 1.95 | 1.78 | 1.82 | 1.70 | 2.03 | 1.96 | 1.84 | 1.95 | 1.89 | 1.77 | 1.72 | 1.49 | 1.31 | 1.18 | 1.39 | 1.53 | 1.39 | 1.40 | 1.33 | 1.42 | 1.67 | 1.86 | 1.76 | 1.84 | 2.00 | 1.91 | 1.88 | 1.72 | 1.98 | 2.13 | 2.20 | 1.93 | 3.14 | 3.45 | 3.70 | 3.52 | 2.71 |
P/Tangible BV | 1.10 | 1.09 | 1.06 | 1.01 | 1.02 | 0.99 | 0.87 | 0.90 | 0.86 | 0.90 | 0.86 | 0.91 | 0.98 | 0.89 | 0.85 | 0.83 | 0.82 | 0.92 | 0.82 | 0.86 | 0.83 | 0.89 | 0.90 | 0.76 | 0.64 | 0.68 | 0.69 | 0.73 | 0.67 | 0.76 | 0.79 | 0.73 | 0.74 | 0.69 | 0.73 | 0.73 | 0.79 | 0.69 | 0.61 | 0.64 | 0.70 | 0.72 | 0.67 | 0.64 | 0.69 | 0.75 | 0.77 | 0.68 | 0.70 | 0.67 | 0.70 | 0.76 | 0.62 | 0.64 | 0.71 | 0.72 | 0.75 | 0.79 | 0.87 | 0.88 | 0.99 | 1.03 | 1.16 | 1.11 | 1.22 | 1.13 | 1.11 | 1.29 | 1.16 | 1.17 | 1.22 | 1.23 | 1.28 | 1.10 | 1.09 | 1.09 | 1.03 | 1.26 | 1.20 | 1.23 | 1.18 | 1.28 | 1.32 | 1.27 | 1.57 | 1.64 | 1.51 | 1.49 | 1.56 | 1.39 | 1.48 | 1.62 | 1.45 | 1.45 | 1.39 | 1.33 | 1.34 | 1.34 | 1.37 | 1.47 | 1.42 | 1.45 | 1.45 | 1.37 | 1.38 | 1.62 | 1.62 | 1.62 | 1.40 | 1.56 | 1.84 | 2.00 | 2.11 | 1.79 | 1.75 | 2.23 | 2.44 | 2.46 | 2.38 | 2.13 | 2.84 | 2.60 | 2.58 | 2.67 | 2.43 | 2.35 | 2.20 | 2.33 | 2.17 | 2.11 | 1.89 | 1.96 | 1.88 | 1.87 | 2.04 | 2.28 | 2.11 | 1.87 | 1.92 | 1.87 | 1.90 | 1.99 | 2.16 | 2.16 | 2.56 | 2.71 | 2.49 | 2.29 | 2.37 | 2.19 | 2.14 | 2.46 | 2.45 | 2.44 | 2.75 | 2.63 | 3.31 | 3.09 | 3.18 | 3.02 | 3.33 | 2.57 | 4.14 | 5.13 | 5.04 | 4.27 | 3.80 | 3.57 | 4.29 | 4.24 | 4.90 | 5.06 | 4.98 | 4.57 | 3.87 | 3.54 | 3.38 | 3.22 | 3.39 | 3.38 | 3.00 | 3.02 | 2.99 | 2.67 | 2.49 | 2.27 | 2.08 | 2.72 | 2.41 | 2.34 | 1.99 | 2.02 | 1.68 | 1.71 | 2.00 | 1.29 | 0.99 | 1.46 | 2.14 | 1.96 | 2.07 | 2.44 | 3.06 | 3.09 | 3.72 | 3.14 | 4.91 | 5.29 | 7.13 | 6.65 | 4.33 | 5.45 | 3.44 | 2.61 | 2.54 | 2.86 | 2.86 | 2.93 | 2.55 | 1.95 | 1.78 | 1.82 | 1.70 | 2.03 | 1.96 | 1.84 | 1.95 | 1.89 | 1.77 | 1.72 | 1.49 | 1.31 | 1.18 | 1.39 | 1.53 | 1.39 | 1.40 | 1.33 | 1.42 | 1.67 | 1.86 | 1.76 | 1.84 | 2.00 | 1.91 | 1.88 | 1.72 | 1.98 | 2.13 | 2.20 | 1.93 | 3.14 | 3.45 | 3.70 | 3.52 | 2.71 |
TEV/LTM Total Revenue | 0.63 | 0.62 | 0.61 | 0.59 | 0.59 | 0.58 | 0.52 | 0.52 | 0.50 | 0.52 | 0.50 | 0.52 | 0.55 | 0.51 | 0.49 | 0.48 | 0.47 | 0.52 | 0.48 | 0.50 | 0.49 | 0.51 | 0.52 | 0.46 | 0.34 | 0.36 | 0.37 | 0.38 | 0.36 | 0.40 | 0.41 | 0.44 | 0.44 | 0.42 | 0.44 | 0.44 | 0.46 | 0.41 | 0.37 | 0.39 | 0.41 | 0.42 | 0.40 | 0.39 | 0.41 | 0.44 | 0.45 | 0.41 | 0.36 | 0.35 | 0.36 | 0.39 | 0.33 | 0.34 | 0.37 | 0.36 | 0.37 | 0.39 | 0.42 | 0.46 | 0.47 | 0.49 | 0.54 | 0.52 | 0.57 | 0.53 | 0.52 | 0.61 | 0.56 | 0.56 | 0.58 | 0.58 | 0.59 | 0.52 | 0.51 | 0.51 | 0.49 | 0.58 | 0.56 | 0.60 | 0.58 | 0.62 | 0.64 | 0.56 | 0.76 | 0.79 | 0.74 | 0.73 | 0.75 | 0.68 | 0.66 | 0.76 | 0.69 | 0.69 | 0.67 | 0.62 | 0.61 | 0.61 | 0.62 | 0.66 | 0.64 | 0.65 | 0.64 | 0.67 | 0.67 | 0.77 | 0.77 | 0.73 | 0.67 | 0.73 | 0.84 | 0.91 | 0.95 | 0.82 | 0.78 | 0.93 | 1.01 | 1.02 | 0.99 | 0.87 | 1.07 | 0.99 | 0.98 | 0.94 | 0.86 | 0.84 | 0.78 | 0.82 | 0.78 | 0.76 | 0.69 | 0.60 | 0.63 | 0.62 | 0.68 | 0.77 | 0.71 | 0.62 | 0.30 | 0.77 | 0.77 | 0.74 | 0.79 | 0.32 | 0.80 | 0.84 | 0.78 | 0.72 | 0.74 | 0.69 | 0.67 | 0.77 | 0.77 | 0.77 | 0.85 | 0.38 | 0.83 | 0.77 | 0.79 | 0.69 | 0.76 | 0.58 | 0.94 | 0.99 | 0.97 | 0.82 | 0.73 | 0.55 | 0.62 | 0.61 | 0.74 | 0.77 | 0.76 | 0.68 | 0.54 | 0.65 | 0.62 | 0.58 | 0.62 | 0.45 | 0.35 | 0.35 | 0.34 | 0.26 | 0.21 | 0.15 | 0.09 | 0.41 | 0.33 | 0.31 | 0.23 | 0.17 | 0.09 | 0.09 | 0.17 | - | - | 0.03 | 0.20 | 0.31 | 0.35 | 0.47 | 0.68 | 0.81 | 1.03 | 0.82 | 1.46 | 1.60 | 2.26 | 2.09 | 1.25 | 1.59 | 0.89 | 0.60 | 0.58 | 0.72 | 0.72 | 0.74 | 0.61 | 0.41 | 0.35 | 0.36 | 0.32 | 0.40 | 0.38 | 0.34 | 0.37 | 0.31 | 0.27 | 0.25 | 0.17 | 0.11 | 0.07 | 0.14 | 0.23 | 0.18 | 0.19 | 0.16 | 0.19 | 0.20 | 0.27 | 0.23 | 0.26 | 0.32 | 0.29 | 0.28 | 0.22 | 0.43 | 0.49 | 0.52 | 0.41 | 0.55 | 0.65 | 0.72 | 0.67 | 0.42 |
Market Cap/LTM Total Revenue | 0.55 | 0.54 | 0.52 | 0.50 | 0.50 | 0.49 | 0.43 | 0.44 | 0.41 | 0.43 | 0.42 | 0.44 | 0.48 | 0.43 | 0.42 | 0.41 | 0.40 | 0.45 | 0.40 | 0.41 | 0.39 | 0.42 | 0.42 | 0.36 | 0.30 | 0.32 | 0.33 | 0.35 | 0.32 | 0.36 | 0.37 | 0.35 | 0.35 | 0.33 | 0.35 | 0.35 | 0.37 | 0.33 | 0.29 | 0.30 | 0.33 | 0.34 | 0.32 | 0.29 | 0.31 | 0.34 | 0.35 | 0.31 | 0.29 | 0.28 | 0.29 | 0.31 | 0.26 | 0.27 | 0.29 | 0.31 | 0.32 | 0.34 | 0.37 | 0.37 | 0.43 | 0.44 | 0.50 | 0.48 | 0.52 | 0.48 | 0.47 | 0.51 | 0.46 | 0.46 | 0.48 | 0.49 | 0.50 | 0.43 | 0.43 | 0.43 | 0.41 | 0.49 | 0.47 | 0.50 | 0.48 | 0.53 | 0.54 | 0.52 | 0.66 | 0.70 | 0.64 | 0.63 | 0.66 | 0.59 | 0.63 | 0.68 | 0.61 | 0.60 | 0.58 | 0.56 | 0.55 | 0.55 | 0.56 | 0.61 | 0.58 | 0.60 | 0.60 | 0.56 | 0.57 | 0.67 | 0.67 | 0.67 | 0.56 | 0.63 | 0.74 | 0.80 | 0.85 | 0.72 | 0.70 | 0.85 | 0.93 | 0.94 | 0.91 | 0.81 | 0.97 | 0.88 | 0.88 | 0.83 | 0.76 | 0.73 | 0.69 | 0.70 | 0.65 | 0.63 | 0.57 | 0.59 | 0.64 | 0.64 | 0.70 | 0.78 | 0.72 | 0.64 | 0.65 | 0.58 | 0.59 | 0.56 | 0.60 | 0.60 | 0.77 | 0.81 | 0.75 | 0.69 | 0.71 | 0.66 | 0.64 | 0.63 | 0.63 | 0.63 | 0.71 | 0.67 | 0.81 | 0.76 | 0.78 | 0.68 | 0.74 | 0.57 | 0.93 | 1.00 | 0.98 | 0.83 | 0.74 | 0.69 | 0.85 | 0.85 | 0.98 | 1.01 | 0.99 | 0.91 | 0.77 | 0.79 | 0.75 | 0.72 | 0.75 | 0.93 | 0.82 | 0.83 | 0.82 | 0.73 | 0.68 | 0.62 | 0.57 | 0.70 | 0.62 | 0.60 | 0.51 | 0.51 | 0.42 | 0.43 | 0.50 | 0.32 | 0.25 | 0.37 | 0.54 | 0.67 | 0.71 | 0.84 | 1.05 | 1.11 | 1.34 | 1.13 | 1.77 | 1.91 | 2.57 | 2.40 | 1.56 | 1.90 | 1.20 | 0.91 | 0.88 | 0.98 | 0.98 | 1.00 | 0.87 | 0.67 | 0.61 | 0.62 | 0.58 | 0.67 | 0.65 | 0.61 | 0.64 | 0.65 | 0.61 | 0.59 | 0.51 | 0.45 | 0.40 | 0.48 | 0.50 | 0.45 | 0.45 | 0.43 | 0.46 | 0.65 | 0.72 | 0.68 | 0.72 | 0.78 | 0.74 | 0.73 | 0.67 | 0.82 | 0.87 | 0.90 | 0.79 | 0.97 | 1.06 | 1.14 | 1.08 | 0.83 |
TEV/LTM EBITDA | 7.41 | 7.34 | 7.15 | 6.91 | 6.93 | 6.78 | 6.06 | 5.74 | 5.48 | 5.70 | 5.52 | 5.78 | 7.08 | 6.51 | 6.26 | 6.14 | 6.06 | 6.70 | 6.11 | 6.51 | 6.29 | 6.64 | 6.72 | 5.88 | 4.51 | 4.79 | 4.81 | 5.07 | 4.71 | 5.23 | 5.44 | 5.97 | 6.03 | 5.71 | 5.97 | 5.95 | 5.41 | 4.87 | 4.40 | 4.56 | 4.89 | 5.03 | 4.76 | 5.25 | 5.57 | 5.94 | 6.08 | 5.53 | 5.30 | 5.14 | 5.30 | 5.68 | 4.84 | 4.95 | 5.38 | 5.12 | 5.31 | 5.54 | 6.06 | 6.60 | 6.91 | 7.16 | 7.94 | 7.68 | 8.37 | 7.75 | 7.63 | 8.44 | 7.73 | 7.76 | 8.02 | 8.10 | 6.35 | 5.59 | 5.55 | 5.56 | 5.31 | 6.26 | 6.03 | 6.36 | 6.13 | 6.58 | 6.72 | 5.89 | 8.51 | 8.85 | 8.27 | 8.16 | 8.48 | 7.67 | 7.38 | 8.91 | 8.09 | 8.06 | 7.80 | 7.22 | 6.54 | 6.52 | 6.65 | 7.11 | 6.89 | 7.03 | 6.86 | 5.72 | 5.76 | 6.59 | 6.60 | 6.26 | 5.31 | 5.84 | 6.71 | 7.25 | 7.58 | 6.58 | 6.26 | 9.13 | 9.92 | 9.98 | 9.70 | 8.43 | 12.62 | 11.64 | 11.56 | 11.05 | 10.17 | 9.88 | 9.25 | 9.30 | 8.77 | 8.57 | 7.81 | 6.84 | 6.26 | 6.20 | 6.80 | 7.62 | 7.03 | 6.21 | 3.02 | 7.69 | 7.76 | 7.44 | 7.92 | 3.14 | 7.91 | 8.36 | 7.72 | 7.11 | 7.35 | 6.80 | 6.67 | 8.22 | 8.20 | 8.17 | 9.03 | 4.14 | 9.25 | 8.65 | 8.89 | 7.70 | 8.47 | 6.56 | 10.50 | 15.16 | 14.88 | 12.59 | 11.18 | 8.48 | 10.02 | 9.88 | 12.00 | 12.54 | 12.26 | 10.94 | 8.69 | 19.18 | 18.11 | 17.08 | 18.14 | 23.81 | 18.31 | 18.62 | 18.18 | 13.55 | 10.95 | 7.86 | 5.01 | 23.60 | 18.97 | 17.98 | 12.89 | 9.92 | 4.99 | 5.34 | 9.57 | - | - | 1.80 | 11.58 | 3.55 | 4.00 | 5.44 | 7.90 | 6.51 | 8.34 | 6.65 | 11.79 | 12.89 | 18.24 | 16.86 | 10.10 | 17.25 | 9.64 | 6.50 | 6.25 | 8.45 | 8.42 | 8.71 | 7.19 | 4.78 | 4.08 | 4.26 | 3.78 | 5.23 | 4.93 | 4.41 | 4.86 | 8.13 | 7.08 | 6.63 | 4.54 | 2.95 | 1.76 | 3.64 | 5.84 | 4.67 | 4.79 | 4.19 | 4.97 | 2.83 | 3.88 | 3.31 | 3.78 | 4.63 | 4.16 | 3.97 | 3.12 | 4.57 | 5.19 | 5.49 | 4.34 | 10.04 | 11.74 | 13.16 | 12.16 | 7.63 |
TEV/LTM EBIT | 8.15 | 8.07 | 7.86 | 7.59 | 7.62 | 7.45 | 6.66 | 6.29 | 6.01 | 6.24 | 6.04 | 6.33 | 7.89 | 7.25 | 6.97 | 6.84 | 6.75 | 7.47 | 6.81 | 7.31 | 7.05 | 7.46 | 7.55 | 6.60 | 5.07 | 5.38 | 5.40 | 5.70 | 5.29 | 5.88 | 6.11 | 6.74 | 6.80 | 6.44 | 6.74 | 6.71 | 6.03 | 5.43 | 4.91 | 5.09 | 5.45 | 5.61 | 5.30 | 5.94 | 6.30 | 6.72 | 6.88 | 6.26 | 5.95 | 5.79 | 5.95 | 6.38 | 5.45 | 5.57 | 6.05 | 5.74 | 5.95 | 6.21 | 6.79 | 7.40 | 7.76 | 8.04 | 8.91 | 8.63 | 9.40 | 8.70 | 8.57 | 9.03 | 8.27 | 8.30 | 8.58 | 8.67 | 6.69 | 5.89 | 5.84 | 5.85 | 5.59 | 6.59 | 6.35 | 6.69 | 6.45 | 6.92 | 7.08 | 6.20 | 9.02 | 9.39 | 8.76 | 8.65 | 8.99 | 8.13 | 7.83 | 9.53 | 8.64 | 8.62 | 8.34 | 7.79 | 6.97 | 6.95 | 7.09 | 7.58 | 7.35 | 7.50 | 7.32 | 6.05 | 6.10 | 6.98 | 6.98 | 6.66 | 5.72 | 6.29 | 7.23 | 7.80 | 8.17 | 7.08 | 6.74 | 10.12 | 10.99 | 11.06 | 10.75 | 9.41 | 14.04 | 12.96 | 12.87 | 12.29 | 11.31 | 10.99 | 10.29 | 10.37 | 9.77 | 9.55 | 8.71 | 7.62 | 6.88 | 6.81 | 7.48 | 8.38 | 7.73 | 6.83 | 3.32 | 8.43 | 8.51 | 8.15 | 8.68 | 3.49 | 8.66 | 9.15 | 8.45 | 7.78 | 8.04 | 7.45 | 7.30 | 9.00 | 8.99 | 8.95 | 9.89 | 4.49 | 10.15 | 9.49 | 9.74 | 8.44 | 9.29 | 7.19 | 11.51 | 17.23 | 16.92 | 14.31 | 12.72 | 9.64 | 11.54 | 11.38 | 13.82 | 14.44 | 14.12 | 12.60 | 10.01 | 26.17 | 24.72 | 23.31 | 24.76 | 55.53 | 42.69 | 43.41 | 42.40 | 31.59 | 25.53 | 18.32 | 11.69 | 58.86 | 47.32 | 44.84 | 32.15 | 32.96 | 16.59 | 17.75 | 31.81 | - | - | 5.99 | 38.49 | 4.20 | 4.72 | 6.43 | 9.33 | 7.40 | 9.48 | 7.56 | 13.41 | 14.66 | 20.74 | 19.17 | 11.49 | 21.34 | 11.92 | 8.04 | 7.73 | 11.26 | 11.23 | 11.61 | 9.59 | 6.37 | 5.44 | 5.68 | 5.03 | 7.56 | 7.12 | 6.37 | 7.02 | 22.86 | 19.91 | 18.65 | 12.76 | 8.30 | 4.93 | 10.24 | 18.30 | 14.63 | 15.01 | 13.13 | 15.58 | 5.10 | 6.98 | 5.96 | 6.81 | 8.35 | 7.49 | 7.15 | 5.61 | 7.60 | 8.63 | 9.15 | 7.22 | 44.42 | 51.93 | 58.20 | 53.81 | 33.77 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.38 | 7.38 | 7.59 | 7.59 | 7.59 | 8.44 | 8.44 | 8.44 | 9.96 | 9.96 | 9.96 | 9.79 | 9.79 | 9.79 | 8.95 | 8.95 | 8.95 | 9.11 | 9.11 | 9.11 | 9.27 | 9.27 | 9.27 | 9.07 | 9.07 | 9.07 | 8.87 | 8.87 | 8.87 | 9.45 | 9.45 | 9.45 | 10.04 | 10.04 | 10.04 | 9.45 | 9.45 | 9.45 | 8.85 | 8.85 | 8.85 | 8.65 | 8.65 | 8.65 | 8.46 | 8.46 | 8.46 | 8.52 | 8.52 | 8.52 | 8.57 | 8.57 | 8.57 | 8.41 | 8.41 | 8.41 | 8.24 | 8.24 | 8.24 | 8.47 | 8.47 | 8.47 | 8.71 | 8.71 | 8.71 | 9.83 | 9.83 | 9.83 | 10.97 | 10.97 | 10.97 | 11.10 | 11.10 | 11.10 | 11.24 | 11.24 | 11.24 | 11.59 | 11.59 | 11.59 | 11.96 | 11.96 | 11.96 | 12.24 | 12.24 | 12.24 | 12.53 | 12.53 | 12.53 | 14.71 | 14.71 | 14.71 | 16.98 | 16.98 | 16.98 | 18.25 | 18.25 | 18.25 | 19.55 | 19.55 | 19.55 | 20.02 | 20.02 | 20.02 | 20.51 | 20.51 | 20.51 | 19.72 | 19.72 | 19.72 | 18.84 | 18.84 | 18.84 | 18.06 | 18.06 | 18.06 | 17.20 | 17.20 | 17.20 | 17.55 | 17.55 | 17.55 | 17.93 | 17.93 | 17.93 | 19.52 | 19.52 | 19.52 | 21.25 | 21.25 | 21.25 | 21.87 | 21.87 | 21.87 | 22.56 | 22.56 | 22.56 | 19.98 | 19.98 | 19.98 | 17.10 | 17.10 | 17.10 | 18.34 | 18.34 | 18.34 | 19.66 | 19.66 | 19.66 | 23.06 | 23.06 | 23.06 | 26.45 | 26.45 | 26.45 | 25.06 | 25.06 | 25.06 | 23.56 | 23.56 | 23.56 | 16.48 | 16.48 | 16.48 | 21.75 | 21.75 | 21.75 | 21.52 | 21.52 | 21.52 | 13.62 | 13.62 | 13.62 | 19.82 | 19.82 | 19.82 | 18.17 | 18.17 | 18.17 | 18.92 | 18.92 | 18.92 | 13.45 | 13.45 | 13.45 | 18.50 | 18.50 | 18.50 | 17.28 | 17.28 | 17.28 | 20.21 | 20.21 | 20.21 | 23.34 | 23.34 | 23.34 | 23.46 | 23.46 | 23.46 | 23.59 | 23.59 | 23.59 | 21.96 | 21.96 | 21.96 | 20.09 | 20.09 | 20.09 | 19.95 | 19.95 | 19.95 | 19.80 | 19.80 | 19.80 | 19.14 | 19.14 | 19.14 | 18.43 | 18.43 | 18.43 | 16.93 | 16.93 | 16.93 | 15.34 | 15.34 | 15.34 | 15.76 | 15.76 | 15.76 | 16.18 | 16.18 | 16.18 | 20.95 | 20.95 | 20.95 | 20.95 | 20.95 | 20.95 | 22.10 | 22.10 | 22.10 | 23.35 | 23.35 | 23.35 | 18.63 | 18.63 | 18.63 | 18.63 |
SG&A Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.60 | 2.60 | 2.60 | 2.65 | 2.65 | 2.65 | - | - | - | 0.51 | 0.51 | 0.51 | 1.04 | 1.04 | 1.04 | 1.73 | 1.73 | 1.73 | 2.44 | 2.44 | 2.44 | 2.48 | 2.48 | 2.48 | 2.52 | 2.52 | 2.52 | 2.45 | 2.45 | 2.45 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 | 2.37 | 2.37 | 2.37 | 2.35 | 2.35 | 2.35 | 2.33 | 2.33 | 2.33 | 2.32 | 2.32 | 2.32 | 2.30 | 2.30 | 2.30 | 2.28 | 2.28 | 2.28 | 2.47 | 2.47 | 2.47 | 2.66 | 2.66 | 2.66 | 2.65 | 2.65 | 2.65 | 2.64 | 2.64 | 2.64 | 2.52 | 2.52 | 2.52 | 2.40 | 2.40 | 2.40 | 2.49 | 2.49 | 2.49 | 2.58 | 2.58 | 2.58 | 2.59 | 2.59 | 2.59 | 2.61 | 2.61 | 2.61 | 2.72 | 2.72 | 2.72 | 2.84 | 2.84 | 2.84 | 3.10 | 3.10 | 3.10 | 3.38 | 3.38 | 3.38 | 3.43 | 3.43 | 3.43 | 3.49 | 3.49 | 3.49 | 3.46 | 3.46 | 3.46 | 3.44 | 3.44 | 3.44 | 3.51 | 3.51 | 3.51 | 3.58 | 3.58 | 3.58 | 7.18 | 7.18 | 7.18 | 11.06 | 11.06 | 11.06 | 11.50 | 11.50 | 11.50 | 11.99 | 11.99 | 11.99 | 10.40 | 10.40 | 10.40 | 8.62 | 8.62 | 8.62 | 10.56 | 10.56 | 10.56 | 12.62 | 12.62 | 12.62 | 14.02 | 14.02 | 14.02 | 15.42 | 15.42 | 15.42 | 15.07 | 15.07 | 15.07 | 14.70 | 14.70 | 14.70 | 10.86 | 10.86 | 10.86 | 13.31 | 13.31 | 13.31 | 14.20 | 14.20 | 14.20 | 11.30 | 11.30 | 11.30 | 13.69 | 13.69 | 13.69 | 11.96 | 11.96 | 11.96 | 12.13 | 12.13 | 12.13 | 12.31 | 12.31 | 12.31 | 13.81 | 13.81 | 13.81 | 15.34 | 15.34 | 15.34 | 15.11 | 15.11 | 15.11 | 14.86 | 14.86 | 14.86 | 13.37 | 13.37 | 13.37 | 11.70 | 11.70 | 11.70 | 11.65 | 11.65 | 11.65 | 11.58 | 11.58 | 11.58 | 12.17 | 12.17 | 12.17 | 12.78 | 12.78 | 12.78 | 12.81 | 12.81 | 12.81 | 12.84 | 12.84 | 12.84 | 12.85 | 12.85 | 12.85 | 12.86 | 12.86 | 12.86 | 13.34 | 13.34 | 13.34 | 13.83 | 13.83 | 13.83 | 15.86 | 15.86 | 15.86 | 15.86 | 15.86 | 15.86 | 16.18 | 16.18 | 16.18 | 16.53 | 16.53 | 16.53 | 16.21 | 16.21 | 16.21 | 16.21 |
EBITDA Margin | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 | 7.47 | 7.47 | 7.71 | 7.71 | 7.71 | 8.30 | 8.30 | 8.30 | 6.41 | 6.41 | 6.41 | 6.47 | 6.47 | 6.47 | 9.14 | 9.14 | 9.14 | 8.21 | 8.21 | 8.21 | 7.26 | 7.26 | 7.26 | 6.64 | 6.64 | 6.64 | 6.00 | 6.00 | 6.00 | 6.58 | 6.58 | 6.58 | 7.17 | 7.17 | 7.17 | 6.66 | 6.66 | 6.66 | 6.15 | 6.15 | 6.15 | 5.92 | 5.92 | 5.92 | 5.70 | 5.70 | 5.70 | 5.71 | 5.71 | 5.71 | 5.72 | 5.72 | 5.72 | 5.58 | 5.58 | 5.58 | 5.44 | 5.44 | 5.44 | 5.69 | 5.69 | 5.69 | 5.95 | 5.95 | 5.95 | 6.87 | 6.87 | 6.87 | 7.80 | 7.80 | 7.80 | 7.91 | 7.91 | 7.91 | 8.03 | 8.03 | 8.03 | 7.65 | 7.65 | 7.65 | 7.23 | 7.23 | 7.23 | 7.37 | 7.37 | 7.37 | 7.53 | 7.53 | 7.53 | 8.34 | 8.34 | 8.34 | 9.20 | 9.20 | 9.20 | 10.31 | 10.31 | 10.31 | 11.45 | 11.45 | 11.45 | 11.86 | 11.86 | 11.86 | 12.30 | 12.30 | 12.30 | 11.23 | 11.23 | 11.23 | 10.05 | 10.05 | 10.05 | 9.28 | 9.28 | 9.28 | 8.43 | 8.43 | 8.43 | 8.61 | 8.61 | 8.61 | 8.81 | 8.81 | 8.81 | 9.38 | 9.38 | 9.38 | 10.00 | 10.00 | 10.00 | 9.97 | 9.97 | 9.97 | 9.94 | 9.94 | 9.94 | 9.98 | 9.98 | 9.98 | 10.02 | 10.02 | 10.02 | 9.67 | 9.67 | 9.67 | 9.29 | 9.29 | 9.29 | 9.08 | 9.08 | 9.08 | 8.87 | 8.87 | 8.87 | 7.72 | 7.72 | 7.72 | 6.49 | 6.49 | 6.49 | 6.20 | 6.20 | 6.20 | 5.86 | 5.86 | 5.86 | 4.54 | 4.54 | 4.54 | 3.02 | 3.02 | 3.02 | 2.46 | 2.46 | 2.46 | 1.82 | 1.82 | 1.82 | 2.04 | 2.04 | 2.04 | 1.85 | 1.85 | 1.85 | 1.96 | 1.96 | 1.96 | 1.64 | 1.64 | 1.64 | 4.96 | 4.96 | 4.96 | 8.52 | 8.52 | 8.52 | 10.35 | 10.35 | 10.35 | 12.38 | 12.38 | 12.38 | 10.90 | 10.90 | 10.90 | 9.20 | 9.20 | 9.20 | 8.55 | 8.55 | 8.55 | 7.88 | 7.88 | 7.88 | 7.29 | 7.29 | 7.29 | 6.65 | 6.65 | 6.65 | 5.18 | 5.18 | 5.18 | 3.63 | 3.63 | 3.63 | 3.71 | 3.71 | 3.71 | 3.79 | 3.79 | 3.79 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 | 8.19 | 8.19 | 8.19 | 9.45 | 9.45 | 9.45 | 5.54 | 5.54 | 5.54 | 5.54 |
EBIT Margin | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 | 6.88 | 6.88 | 7.12 | 7.12 | 7.12 | 7.71 | 7.71 | 7.71 | 5.82 | 5.82 | 5.82 | 5.88 | 5.88 | 5.88 | 8.54 | 8.54 | 8.54 | 7.62 | 7.62 | 7.62 | 6.69 | 6.69 | 6.69 | 6.07 | 6.07 | 6.07 | 5.43 | 5.43 | 5.43 | 5.99 | 5.99 | 5.99 | 6.57 | 6.57 | 6.57 | 6.07 | 6.07 | 6.07 | 5.58 | 5.58 | 5.58 | 5.36 | 5.36 | 5.36 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.16 | 5.16 | 5.16 | 5.04 | 5.04 | 5.04 | 4.91 | 4.91 | 4.91 | 5.19 | 5.19 | 5.19 | 5.48 | 5.48 | 5.48 | 6.40 | 6.40 | 6.40 | 7.34 | 7.34 | 7.34 | 7.44 | 7.44 | 7.44 | 7.55 | 7.55 | 7.55 | 7.16 | 7.16 | 7.16 | 6.72 | 6.72 | 6.72 | 6.85 | 6.85 | 6.85 | 6.98 | 6.98 | 6.98 | 7.78 | 7.78 | 7.78 | 8.61 | 8.61 | 8.61 | 9.69 | 9.69 | 9.69 | 10.81 | 10.81 | 10.81 | 11.10 | 11.10 | 11.10 | 11.41 | 11.41 | 11.41 | 10.29 | 10.29 | 10.29 | 9.06 | 9.06 | 9.06 | 8.35 | 8.35 | 8.35 | 7.57 | 7.57 | 7.57 | 7.73 | 7.73 | 7.73 | 7.90 | 7.90 | 7.90 | 8.47 | 8.47 | 8.47 | 9.09 | 9.09 | 9.09 | 9.07 | 9.07 | 9.07 | 9.06 | 9.06 | 9.06 | 9.10 | 9.10 | 9.10 | 9.15 | 9.15 | 9.15 | 8.82 | 8.82 | 8.82 | 8.47 | 8.47 | 8.47 | 8.30 | 8.30 | 8.30 | 8.12 | 8.12 | 8.12 | 6.97 | 6.97 | 6.97 | 5.75 | 5.75 | 5.75 | 5.43 | 5.43 | 5.43 | 5.06 | 5.06 | 5.06 | 3.69 | 3.69 | 3.69 | 2.11 | 2.11 | 2.11 | 1.48 | 1.48 | 1.48 | 0.76 | 0.76 | 0.76 | 0.99 | 0.99 | 0.99 | 0.79 | 0.79 | 0.79 | 0.93 | 0.93 | 0.93 | 0.63 | 0.63 | 0.63 | 3.87 | 3.87 | 3.87 | 7.34 | 7.34 | 7.34 | 9.02 | 9.02 | 9.02 | 10.89 | 10.89 | 10.89 | 9.28 | 9.28 | 9.28 | 7.44 | 7.44 | 7.44 | 6.67 | 6.67 | 6.67 | 5.89 | 5.89 | 5.89 | 5.20 | 5.20 | 5.20 | 4.46 | 4.46 | 4.46 | 2.92 | 2.92 | 2.92 | 1.30 | 1.30 | 1.30 | 1.23 | 1.23 | 1.23 | 1.15 | 1.15 | 1.15 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 | 4.76 | 4.76 | 4.76 | 5.69 | 5.69 | 5.69 | 1.27 | 1.27 | 1.27 | 1.27 |
Earnings from Cont. Ops Margin | 4.70 | 4.70 | 4.70 | 4.70 | 4.70 | 4.70 | 4.70 | 4.94 | 4.94 | 5.18 | 5.18 | 5.18 | 5.86 | 5.86 | 5.86 | 6.02 | 6.02 | 6.02 | 6.03 | 6.03 | 6.03 | 6.59 | 6.59 | 6.59 | 6.20 | 6.20 | 6.20 | 5.79 | 5.79 | 5.79 | 5.57 | 5.57 | 5.57 | 5.35 | 5.35 | 5.35 | 5.61 | 5.61 | 5.61 | 5.88 | 5.88 | 5.88 | 5.47 | 5.47 | 5.47 | 5.07 | 5.07 | 5.07 | 5.04 | 5.04 | 5.04 | 5.01 | 5.01 | 5.01 | 5.54 | 5.54 | 5.54 | 6.10 | 6.10 | 6.10 | 5.79 | 5.79 | 5.79 | 5.45 | 5.45 | 5.45 | 4.90 | 4.90 | 4.90 |