Great Wall Motor Company Limited - SEHK:2333
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 11.86 | 11.91 | 12.59 | 12.44 | 12.62 | 55.61 | 41.43 | 50.96 | 54.85 | 57.39 | 56.84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.05 | 31.21 | 29.18 | 32.56 | 29.15 | 22.07 | 8.54 | 18.18 | 20.32 | 25.12 | 30.99 | 34.70 | - | - | - | - | - | - | - | - | - | - | - | - | 7.07 | 4.98 | 6.86 | 3.78 | 3.85 | 3.97 | - | - | 10.89 | 11.77 | 12.42 | 12.20 | 15.74 | 16.31 | - | - | - | - | 11.08 | - | - | 20.76 | 22.62 | 22.13 | - | - | 0.94 | 1.17 | 1.52 | 1.58 | - | - | - | - | - | - | 22.20 | 23.03 | - | - | - | - | 51.43 | - | - | - | - | - | 54.35 | 53.48 | - | 37.99 | 38.08 | 38.02 | 16.33 | - | - | 17.40 | 18.05 | 17.58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 85.03 | 93.39 | 87.74 | 111.34 | - | - | - | - | - | - | - | - | - | - | - | 29.58 | 50.52 | - | - | - | - | 46.38 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 77.93 | 67.04 | 69.24 | 71.21 | - | 39.30 | 34.49 | 30.46 | 28.36 | 26.74 | 18.65 | 17.33 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 83.61 | 115.16 | 123.58 | 154.56 | 166.80 | 196.26 | 159.92 | - | - | - | - | - | - | 18.74 | 17.49 | 11.97 | 12.40 | 9.76 | 9.71 | 12.05 | 7.99 | 6.34 | 7.78 | 8.99 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.38 | 13.08 | 12.02 | 20.35 | 14.12 | 14.32 | 15.64 |
Market Cap/LTM Levered FCF | 13.65 | 13.71 | 14.42 | 14.27 | 14.45 | 70.27 | 53.47 | 66.80 | 71.63 | 74.79 | 74.11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.38 | 36.93 | 30.84 | 34.36 | 30.81 | 23.42 | 9.93 | 19.20 | 21.38 | 26.28 | 32.27 | 36.05 | - | - | - | - | - | - | - | - | - | - | - | - | 8.37 | 6.26 | 7.52 | 4.40 | 4.47 | 4.59 | - | - | 13.57 | 14.52 | 15.22 | 14.98 | 20.94 | 21.63 | - | - | - | - | 11.57 | - | - | 25.77 | 28.15 | 27.52 | - | - | 1.75 | 1.99 | 2.34 | 2.40 | - | - | - | - | - | - | 24.48 | 25.33 | - | - | - | - | 55.48 | - | - | - | - | - | 59.09 | 58.19 | - | 41.03 | 41.13 | 41.06 | 17.68 | - | - | 18.45 | 19.10 | 18.64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 91.93 | 100.33 | 94.65 | 118.21 | - | - | - | - | - | - | - | - | - | - | - | 33.50 | 58.94 | - | - | - | - | 56.36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 99.74 | 87.63 | 90.08 | 92.27 | - | 53.27 | 48.27 | 44.08 | 41.89 | 40.21 | 31.78 | 30.42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 143.63 | 175.19 | 183.61 | 214.59 | 226.83 | 256.29 | 219.95 | - | - | - | - | - | - | 23.76 | 22.52 | 16.99 | 17.42 | 14.78 | 14.73 | 18.50 | 14.44 | 12.79 | 14.23 | 15.44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.68 | 23.44 | 22.37 | 30.82 | 14.84 | 15.04 | 16.37 |
P/LTM Normalized EPS | 12.46 | 12.83 | 13.84 | 12.67 | 12.53 | 15.85 | 12.26 | 14.35 | 16.18 | 18.11 | 16.04 | 18.86 | 14.01 | 12.16 | 30.35 | 33.70 | 32.68 | 39.16 | 38.99 | 24.27 | 20.61 | 18.48 | 21.69 | 17.39 | 15.10 | 17.71 | 16.36 | 18.16 | 13.80 | 16.92 | 22.29 | 28.76 | 37.49 | 32.80 | 26.25 | 29.25 | 28.22 | 36.10 | 46.51 | 56.58 | 60.92 | 47.36 | 59.08 | 61.59 | 42.81 | 37.01 | 32.78 | 54.55 | 44.44 | 47.89 | 83.03 | 49.01 | 39.14 | 32.59 | 27.88 | 39.08 | 24.99 | 25.35 | 26.74 | 12.62 | 14.32 | 15.17 | 16.80 | 17.64 | 18.61 | 19.76 | 18.74 | 15.38 | 16.01 | 16.32 | 18.24 | 12.29 | 11.32 | 10.47 | 9.18 | 10.22 | 9.48 | 8.67 | 8.39 | 11.36 | 12.11 | 15.44 | 16.61 | 17.30 | 16.67 | 17.19 | 16.11 | 16.45 | 17.70 | 13.22 | 13.52 | 13.31 | 10.68 | 9.23 | 9.35 | 9.37 | 10.00 | 9.57 | 8.84 | 8.91 | 9.24 | 9.91 | 9.88 | 10.63 | 8.59 | 8.00 | 7.87 | 8.31 | 7.08 | 7.48 | 11.02 | 11.60 | 11.57 | 9.81 | 7.91 | 9.55 | 14.92 | 19.66 | 23.23 | 22.99 | 19.90 | 17.95 | 19.08 | 16.92 | 14.71 | 12.37 | 13.50 | 13.16 | 11.42 | 12.61 | 13.91 | 15.28 | 13.51 | 13.97 | 17.43 | 19.28 | 18.55 | 18.57 | 17.31 | 15.86 | 17.17 | 19.07 | 17.28 | 14.95 | 22.10 | 22.98 | 17.81 | 18.46 | 15.51 | 17.07 | 14.79 | 15.70 | 13.81 | 14.32 | 15.05 | 14.25 | 14.10 | 12.00 | 10.29 | 9.55 | 9.77 | 8.61 | 10.65 | 13.19 | 16.86 | 14.36 | 18.34 | 18.95 | 28.10 | 28.52 | 22.29 | 26.24 | 22.62 | 19.51 | 15.49 | 28.69 | 25.21 | 25.91 | 26.54 | 29.92 | 53.03 | 48.04 | 43.87 | 41.70 | 40.02 | 31.63 | 30.27 | 27.52 | 19.19 | 19.97 | 12.92 | 5.15 | 3.92 | 4.44 | 4.41 | 3.64 | 3.69 | 5.29 | 6.15 | 8.32 | 8.60 | 13.02 | 15.30 | 15.43 | 18.82 | 19.73 | 23.06 | 24.37 | 27.54 | 23.63 | 19.56 | 25.84 | 24.83 | 22.60 | 23.61 | 25.18 | 24.37 | 23.09 | 17.43 | 17.87 | 15.15 | 15.11 | 20.01 | 15.62 | 13.84 | 15.39 | 16.70 | 16.87 | 15.11 | 16.67 | 11.33 | 11.33 | 11.00 | 11.89 | 11.89 | 10.28 | 10.66 | 9.99 | 11.24 | 11.33 | 8.78 | 8.97 | 9.44 | 9.96 | 9.70 | 9.77 | 9.37 | 9.77 | 7.57 | 9.50 | 9.07 | 12.49 | 24.73 | 25.06 | 27.29 |
P/LTM EPS | 7.69 | 7.91 | 8.54 | 7.81 | 7.73 | 9.08 | 7.03 | 8.32 | 9.38 | 10.50 | 9.30 | 9.63 | 9.69 | 8.41 | 15.85 | 17.60 | 17.07 | 18.78 | 18.70 | 12.21 | 10.37 | 9.29 | 10.91 | 9.42 | 10.11 | 9.33 | 8.61 | 9.56 | 7.27 | 8.12 | 10.70 | 13.73 | 17.90 | 15.66 | 12.53 | 14.02 | 16.01 | 20.48 | 26.39 | 32.10 | 34.56 | 28.08 | 35.02 | 36.53 | 25.44 | 21.99 | 19.48 | 31.29 | 32.18 | 34.68 | 51.32 | 30.29 | 24.19 | 19.93 | 17.05 | 20.54 | 13.13 | 13.32 | 14.05 | 9.03 | 10.24 | 10.31 | 11.42 | 11.99 | 12.64 | 13.91 | 13.19 | 10.75 | 11.19 | 11.41 | 12.75 | 9.07 | 8.61 | 7.96 | 5.92 | 6.59 | 6.12 | 6.10 | 5.90 | 7.97 | 8.49 | 10.83 | 11.65 | 11.90 | 11.57 | 11.93 | 11.18 | 11.42 | 12.28 | 9.46 | 9.68 | 9.79 | 7.71 | 6.66 | 6.75 | 6.86 | 7.39 | 6.79 | 6.27 | 6.32 | 6.56 | 7.14 | 7.12 | 7.61 | 6.16 | 5.73 | 5.64 | 5.98 | 5.32 | 5.62 | 7.80 | 8.22 | 8.19 | 7.10 | 5.72 | 6.95 | 10.78 | 14.20 | 16.79 | 16.58 | 14.91 | 13.45 | 13.89 | 12.31 | 10.71 | 9.10 | 9.93 | 9.67 | 8.41 | 9.29 | 10.25 | 11.24 | 10.16 | 10.51 | 12.78 | 14.14 | 13.61 | 13.64 | 12.80 | 11.73 | 12.57 | 13.96 | 12.64 | 11.30 | 15.88 | 16.51 | 12.79 | 13.26 | 11.14 | 12.53 | 10.75 | 11.25 | 9.90 | 10.26 | 10.79 | 10.07 | 10.31 | 8.78 | 6.73 | 6.24 | 6.38 | 5.63 | 7.00 | 8.63 | 11.02 | 9.38 | 11.98 | 12.38 | 17.74 | 18.00 | 14.07 | 16.57 | 14.28 | 12.31 | 9.78 | 14.60 | 12.83 | 13.18 | 13.51 | 15.22 | 30.77 | 27.87 | 25.45 | 24.19 | 23.22 | 18.35 | 17.57 | 16.58 | 11.56 | 12.03 | 7.78 | 3.23 | 2.46 | 2.79 | 2.76 | 2.28 | 2.31 | 3.32 | 3.82 | 5.16 | 5.33 | 8.08 | 9.49 | 9.45 | 11.52 | 12.08 | 14.11 | 14.92 | 16.86 | 14.47 | 11.97 | 15.95 | 15.33 | 13.95 | 14.57 | 15.54 | 16.85 | 15.97 | 12.05 | 12.36 | 10.48 | 10.45 | 13.62 | 10.63 | 9.42 | 10.47 | 11.37 | 11.48 | 9.32 | 10.28 | 6.99 | 6.99 | 6.79 | 7.33 | 7.33 | 6.68 | 6.92 | 6.49 | 7.30 | 7.36 | 6.11 | 6.25 | 6.57 | 6.94 | 6.76 | 6.80 | 6.53 | 6.80 | 5.54 | 6.95 | 6.64 | 9.14 | 18.45 | 18.69 | 20.36 |
P/BV | 1.20 | 1.24 | 1.34 | 1.22 | 1.21 | 1.56 | 1.21 | 1.17 | 1.31 | 1.47 | 1.30 | 1.02 | 1.03 | 0.89 | 1.20 | 1.34 | 1.30 | 1.17 | 1.17 | 1.27 | 1.08 | 0.97 | 1.14 | 1.14 | 1.18 | 1.28 | 1.18 | 1.31 | 1.00 | 1.03 | 1.35 | 1.43 | 1.86 | 1.63 | 1.30 | 1.52 | 2.11 | 2.70 | 3.47 | 4.23 | 4.55 | 3.69 | 4.61 | 5.04 | 3.43 | 2.97 | 2.63 | 2.90 | 3.19 | 3.44 | 3.92 | 2.31 | 1.85 | 1.57 | 1.34 | 1.18 | 0.75 | 0.77 | 0.81 | 0.77 | 0.87 | 0.82 | 0.90 | 0.95 | 1.00 | 0.82 | 0.78 | 0.78 | 0.82 | 0.83 | 0.93 | 0.90 | 0.90 | 0.83 | 0.70 | 0.78 | 0.72 | 0.75 | 0.73 | 0.80 | 0.86 | 1.09 | 1.17 | 1.22 | 1.53 | 1.58 | 1.48 | 1.51 | 1.63 | 1.64 | 1.67 | 1.61 | 1.58 | 1.37 | 1.38 | 1.53 | 1.78 | 1.40 | 1.29 | 1.31 | 1.35 | 1.42 | 1.42 | 1.54 | 1.20 | 1.11 | 1.10 | 1.26 | 1.28 | 1.35 | 2.02 | 2.13 | 2.12 | 1.75 | 1.41 | 1.73 | 2.57 | 3.38 | 4.00 | 3.99 | 3.87 | 3.49 | 3.41 | 3.03 | 2.63 | 2.50 | 2.73 | 2.61 | 2.34 | 2.58 | 2.85 | 3.30 | 3.22 | 3.33 | 3.93 | 4.35 | 4.19 | 4.24 | 4.09 | 3.74 | 3.50 | 3.89 | 3.52 | 2.97 | 3.80 | 3.95 | 3.06 | 3.18 | 2.67 | 2.81 | 2.43 | 2.42 | 2.13 | 2.20 | 2.32 | 2.23 | 2.19 | 1.86 | 1.60 | 1.49 | 1.52 | 1.83 | 2.27 | 2.49 | 2.97 | 2.53 | 3.23 | 3.33 | 3.53 | 3.58 | 2.80 | 3.29 | 2.84 | 2.45 | 1.94 | 1.97 | 1.73 | 1.78 | 1.82 | 2.05 | 1.65 | 1.50 | 1.37 | 1.30 | 1.25 | 0.99 | 0.94 | 1.26 | 0.88 | 0.92 | 0.59 | 0.46 | 0.35 | 0.39 | 0.39 | 0.32 | 0.33 | 0.47 | 0.59 | 0.80 | 0.82 | 1.25 | 1.47 | 1.36 | 1.65 | 1.73 | 2.02 | 2.14 | 2.42 | 2.08 | 1.52 | 2.73 | 2.62 | 2.38 | 2.49 | 2.66 | 2.70 | 2.56 | 1.93 | 1.98 | 1.68 | 1.67 | 1.71 | 1.34 | 1.18 | 1.32 | 1.43 | 1.44 | 1.05 | 1.15 | 0.78 | 0.78 | 0.76 | 0.82 | 0.82 | 0.86 | 0.89 | 0.83 | 0.94 | 0.94 | 1.12 | 1.14 | 1.20 | 1.27 | 1.24 | 1.24 | 1.19 | 1.24 | 1.44 | 1.81 | 1.73 | 2.38 | 11.19 | 11.34 | 12.35 |
P/Tangible BV | 1.42 | 1.46 | 1.58 | 1.44 | 1.43 | 1.87 | 1.45 | 1.39 | 1.57 | 1.75 | 1.55 | 1.22 | 1.23 | 1.06 | 1.44 | 1.60 | 1.55 | 1.39 | 1.39 | 1.46 | 1.24 | 1.11 | 1.31 | 1.30 | 1.32 | 1.43 | 1.32 | 1.47 | 1.12 | 1.15 | 1.52 | 1.61 | 2.10 | 1.83 | 1.47 | 1.72 | 2.34 | 2.99 | 3.86 | 4.69 | 5.05 | 4.10 | 5.12 | 5.58 | 3.80 | 3.29 | 2.91 | 3.21 | 3.49 | 3.76 | 4.29 | 2.53 | 2.02 | 1.72 | 1.47 | 1.29 | 0.82 | 0.84 | 0.88 | 0.83 | 0.94 | 0.88 | 0.98 | 1.03 | 1.08 | 0.88 | 0.83 | 0.84 | 0.88 | 0.89 | 1.00 | 0.96 | 0.96 | 0.89 | 0.75 | 0.83 | 0.77 | 0.80 | 0.78 | 0.86 | 0.91 | 1.16 | 1.25 | 1.30 | 1.64 | 1.70 | 1.59 | 1.62 | 1.75 | 1.76 | 1.80 | 1.72 | 1.69 | 1.46 | 1.48 | 1.64 | 1.92 | 1.51 | 1.40 | 1.41 | 1.46 | 1.54 | 1.53 | 1.67 | 1.30 | 1.21 | 1.19 | 1.37 | 1.41 | 1.49 | 2.23 | 2.35 | 2.34 | 1.90 | 1.53 | 1.88 | 2.79 | 3.67 | 4.34 | 4.35 | 4.20 | 3.79 | 3.71 | 3.29 | 2.86 | 2.73 | 2.98 | 2.84 | 2.54 | 2.81 | 3.10 | 3.62 | 3.55 | 3.67 | 4.34 | 4.80 | 4.62 | 4.68 | 4.52 | 4.14 | 3.87 | 4.29 | 3.89 | 3.31 | 4.32 | 4.49 | 3.48 | 3.61 | 3.03 | 3.22 | 2.79 | 2.70 | 2.38 | 2.46 | 2.59 | 2.51 | 2.42 | 2.06 | 1.78 | 1.65 | 1.69 | 1.83 | 2.27 | 2.79 | 2.97 | 2.53 | 3.23 | 3.34 | 3.53 | 3.58 | 2.80 | 3.29 | 2.84 | 2.45 | 1.94 | 1.97 | 1.73 | 1.78 | 1.82 | 2.05 | 1.65 | 1.50 | 1.37 | 1.30 | 1.25 | 0.99 | 0.94 | 1.26 | 0.88 | 0.92 | 0.59 | 0.46 | 0.35 | 0.40 | 0.39 | 0.32 | 0.33 | 0.47 | 0.59 | 0.80 | 0.82 | 1.25 | 1.47 | 1.36 | 1.65 | 1.73 | 2.03 | 2.14 | 2.42 | 2.08 | 1.52 | 2.73 | 2.62 | 2.39 | 2.49 | 2.66 | 2.70 | 2.56 | 1.93 | 1.98 | 1.68 | 1.68 | 1.71 | 1.34 | 1.19 | 1.32 | 1.43 | 1.45 | 1.05 | 1.16 | 0.79 | 0.79 | 0.76 | 0.82 | 0.82 | 0.85 | 0.88 | 0.83 | 0.93 | 0.94 | 1.11 | 1.14 | 1.20 | 1.26 | 1.23 | 1.24 | 1.19 | 1.24 | 1.43 | 1.80 | 1.72 | 2.37 | 11.01 | 11.15 | 12.14 |
TEV/LTM Total Revenue | 0.81 | 0.82 | 0.86 | 0.85 | 0.86 | 1.08 | 0.81 | 0.85 | 0.92 | 0.96 | 0.95 | 0.84 | 0.96 | 0.84 | 1.18 | 1.25 | 1.32 | 1.20 | 1.22 | 1.49 | 1.26 | 1.15 | 1.40 | 1.30 | 1.61 | 1.47 | 1.36 | 1.46 | 1.28 | 1.16 | 1.51 | 1.64 | 1.83 | 1.63 | 1.24 | 1.29 | 1.99 | 2.22 | 2.74 | 3.39 | 3.79 | 2.95 | 3.71 | 3.65 | 2.79 | 2.41 | 2.14 | 2.24 | 2.43 | 3.11 | 3.24 | 2.27 | 1.88 | 1.39 | 0.98 | 1.12 | 0.62 | 0.63 | 0.65 | 0.60 | 0.62 | 0.60 | 0.65 | 0.69 | 0.68 | 0.58 | 0.60 | 0.77 | 0.77 | 0.77 | 0.85 | 0.68 | 0.66 | 0.57 | 0.45 | 0.49 | 0.48 | 0.55 | 0.51 | 0.32 | 0.40 | 0.52 | 0.54 | 0.98 | 1.09 | 1.06 | 0.97 | 0.96 | 0.99 | 0.96 | 1.00 | 1.12 | 1.11 | 1.00 | 1.02 | 0.97 | 1.04 | 0.98 | 0.92 | 0.91 | 0.91 | 0.99 | 0.97 | 1.05 | 0.82 | 0.82 | 0.82 | 0.88 | 0.77 | 0.79 | 1.22 | 1.27 | 1.23 | 1.15 | 0.97 | 1.19 | 1.70 | 1.96 | 2.26 | 2.34 | 2.12 | 1.91 | 1.93 | 1.69 | 1.43 | 1.37 | 1.45 | 1.39 | 1.16 | 1.31 | 1.49 | 1.55 | 1.43 | 1.67 | 2.02 | 2.22 | 2.09 | 2.54 | 2.25 | 1.90 | 1.97 | 2.09 | 1.99 | 1.88 | 2.10 | 2.00 | 1.63 | 1.36 | 1.32 | 1.37 | 1.10 | 1.29 | 1.33 | 1.28 | 1.19 | 1.09 | 1.14 | 0.95 | 0.92 | 0.81 | 0.92 | 0.79 | 0.89 | 1.00 | 1.26 | 1.07 | 1.38 | 1.43 | 1.66 | 1.68 | 1.29 | 1.54 | 1.31 | 1.12 | 0.86 | 1.05 | 0.90 | 0.93 | 0.96 | 1.10 | 0.99 | 0.87 | 0.77 | 0.71 | 0.67 | 0.47 | 0.44 | 0.87 | 0.56 | 0.59 | 0.32 | 0.05 | - | 0.00 | 0.00 | - | - | 0.06 | 0.12 | 0.30 | 0.32 | 0.68 | 0.87 | 0.81 | 1.12 | 1.20 | 1.50 | 1.62 | 1.91 | 1.55 | 0.94 | 1.88 | 1.79 | 1.60 | 1.69 | 1.82 | 1.70 | 1.59 | 1.09 | 1.13 | 0.89 | 0.88 | 1.03 | 0.68 | 0.54 | 0.66 | 0.77 | 0.78 | 0.56 | 0.68 | 0.27 | 0.27 | 0.24 | 0.31 | 0.31 | 0.32 | 0.35 | 0.29 | 0.40 | 0.40 | 0.42 | 0.44 | 0.49 | 0.54 | 0.51 | 0.52 | 0.48 | 0.52 | 0.49 | 0.76 | 0.70 | 1.18 | 2.67 | 2.71 | 2.96 |
Market Cap/LTM Total Revenue | 0.89 | 0.90 | 0.95 | 0.94 | 0.95 | 1.15 | 0.88 | 0.90 | 0.97 | 1.01 | 1.00 | 0.91 | 0.93 | 0.81 | 1.15 | 1.22 | 1.29 | 1.22 | 1.24 | 1.47 | 1.24 | 1.13 | 1.38 | 1.40 | 1.70 | 1.55 | 1.44 | 1.54 | 1.35 | 1.35 | 1.69 | 1.66 | 1.85 | 1.65 | 1.26 | 1.47 | 2.06 | 2.29 | 2.81 | 3.46 | 3.86 | 3.08 | 3.84 | 3.60 | 2.75 | 2.36 | 2.09 | 2.32 | 2.43 | 3.12 | 3.25 | 2.27 | 1.88 | 1.64 | 1.23 | 1.21 | 0.71 | 0.72 | 0.74 | 0.69 | 0.71 | 0.69 | 0.74 | 0.78 | 0.77 | 0.64 | 0.66 | 0.66 | 0.66 | 0.67 | 0.75 | 0.65 | 0.65 | 0.56 | 0.44 | 0.48 | 0.47 | 0.54 | 0.50 | 0.60 | 0.68 | 0.80 | 0.82 | 0.91 | 1.07 | 1.05 | 0.96 | 0.95 | 0.98 | 1.03 | 1.07 | 1.08 | 1.07 | 0.96 | 0.98 | 1.03 | 1.08 | 1.02 | 0.96 | 0.95 | 0.95 | 1.05 | 1.03 | 1.09 | 0.85 | 0.85 | 0.85 | 0.94 | 0.84 | 0.86 | 1.29 | 1.34 | 1.31 | 1.20 | 1.02 | 1.23 | 1.75 | 2.00 | 2.30 | 2.39 | 2.21 | 2.00 | 2.02 | 1.79 | 1.53 | 1.48 | 1.56 | 1.51 | 1.27 | 1.42 | 1.61 | 1.67 | 1.58 | 1.81 | 2.18 | 2.37 | 2.24 | 2.68 | 2.38 | 2.03 | 2.11 | 2.23 | 2.13 | 2.02 | 2.27 | 2.17 | 1.79 | 1.52 | 1.49 | 1.55 | 1.28 | 1.48 | 1.52 | 1.46 | 1.38 | 1.32 | 1.39 | 1.21 | 1.20 | 1.08 | 1.20 | 0.85 | 0.95 | 1.10 | 1.34 | 1.14 | 1.46 | 1.51 | 1.76 | 1.79 | 1.40 | 1.65 | 1.42 | 1.22 | 0.97 | 1.20 | 1.06 | 1.09 | 1.11 | 1.26 | 1.29 | 1.17 | 1.07 | 1.01 | 0.97 | 0.77 | 0.74 | 1.04 | 0.72 | 0.75 | 0.49 | 0.34 | 0.26 | 0.30 | 0.29 | 0.24 | 0.25 | 0.35 | 0.50 | 0.68 | 0.70 | 1.06 | 1.25 | 1.39 | 1.70 | 1.78 | 2.08 | 2.20 | 2.49 | 2.14 | 1.52 | 2.28 | 2.19 | 1.99 | 2.08 | 2.22 | 2.16 | 2.04 | 1.54 | 1.58 | 1.34 | 1.34 | 1.58 | 1.23 | 1.09 | 1.21 | 1.32 | 1.33 | 1.17 | 1.29 | 0.88 | 0.88 | 0.85 | 0.92 | 0.92 | 0.84 | 0.88 | 0.82 | 0.92 | 0.93 | 0.91 | 0.93 | 0.98 | 1.03 | 1.00 | 1.01 | 0.97 | 1.01 | 1.07 | 1.34 | 1.28 | 1.77 | 2.79 | 2.82 | 3.07 |
TEV/LTM EBITDA | 8.08 | 8.12 | 8.58 | 8.48 | 8.60 | 10.95 | 8.16 | 9.72 | 10.46 | 10.95 | 10.85 | 11.63 | 12.61 | 11.04 | 16.03 | 17.06 | 17.98 | 18.34 | 18.73 | 21.91 | 18.52 | 16.91 | 20.58 | 17.06 | 16.76 | 21.14 | 19.61 | 20.99 | 18.34 | 17.95 | 23.30 | 24.36 | 27.18 | 24.34 | 18.43 | 19.27 | 25.41 | 28.40 | 35.11 | 43.32 | 48.50 | 33.71 | 42.38 | 40.23 | 31.19 | 26.88 | 23.91 | 25.18 | 24.76 | 31.76 | 33.76 | 23.59 | 19.54 | 15.58 | 10.97 | 12.68 | 7.00 | 7.12 | 7.35 | 6.65 | 6.95 | 7.09 | 7.66 | 8.08 | 7.94 | 7.49 | 7.77 | 9.39 | 9.39 | 9.41 | 10.38 | 7.00 | 6.86 | 5.91 | 4.30 | 4.69 | 4.59 | 5.35 | 4.95 | 3.55 | 4.43 | 5.74 | 5.97 | 11.26 | 10.68 | 10.41 | 9.54 | 9.42 | 9.72 | 7.81 | 8.10 | 9.22 | 7.78 | 6.98 | 7.16 | 6.45 | 7.21 | 6.71 | 6.30 | 6.26 | 6.27 | 6.84 | 6.73 | 7.38 | 5.63 | 5.65 | 5.64 | 5.92 | 5.35 | 5.49 | 7.37 | 7.65 | 7.45 | 6.74 | 5.67 | 7.03 | 9.86 | 11.33 | 13.07 | 13.57 | 12.74 | 11.47 | 11.06 | 9.73 | 8.22 | 7.48 | 7.93 | 7.75 | 6.22 | 7.04 | 8.03 | 8.24 | 7.64 | 8.88 | 10.52 | 11.56 | 10.86 | 13.51 | 12.00 | 10.13 | 10.91 | 11.55 | 11.01 | 11.11 | 12.77 | 12.19 | 9.90 | 8.24 | 8.02 | 8.53 | 6.98 | 8.06 | 8.30 | 7.97 | 7.46 | 7.06 | 7.45 | 6.22 | 5.57 | 4.87 | 5.57 | 4.66 | 5.62 | 6.23 | 8.09 | 6.82 | 8.84 | 9.56 | 12.85 | 13.06 | 10.03 | 11.95 | 10.18 | 8.67 | 6.88 | 10.77 | 9.27 | 9.57 | 9.84 | 12.88 | 14.50 | 12.72 | 11.24 | 10.46 | 9.86 | 6.88 | 6.39 | 10.51 | 6.73 | 7.08 | 3.89 | 0.37 | - | 0.02 | 0.00 | - | - | 0.44 | 0.80 | 1.94 | 2.09 | 4.44 | 5.65 | 5.17 | 7.12 | 7.64 | 9.55 | 10.31 | 12.13 | 9.88 | 6.05 | 11.27 | 10.74 | 9.56 | 10.09 | 11.39 | 9.94 | 9.28 | 6.35 | 6.58 | 5.17 | 5.15 | 6.21 | 4.12 | 3.27 | 4.01 | 4.63 | 5.03 | 3.34 | 4.06 | 1.58 | 1.58 | 1.43 | 1.84 | 1.84 | 1.66 | 1.83 | 1.54 | 2.08 | 2.12 | 1.93 | 2.02 | 2.24 | 2.49 | 2.36 | 2.40 | 2.21 | 2.40 | 1.94 | 3.03 | 2.78 | 4.71 | 12.26 | 12.43 | 13.58 |
TEV/LTM EBIT | 14.08 | 14.14 | 14.95 | 14.78 | 14.98 | 19.45 | 14.49 | 18.66 | 20.09 | 21.02 | 20.82 | 29.92 | 23.29 | 20.39 | 40.84 | 43.45 | 45.79 | 67.50 | 68.93 | 84.05 | 71.06 | 64.87 | 78.93 | 44.61 | 27.69 | 49.40 | 45.84 | 49.06 | 42.88 | 55.17 | 71.61 | 60.19 | 67.15 | 60.13 | 45.53 | 47.92 | 48.60 | 54.30 | 67.13 | 82.83 | 92.75 | 61.89 | 77.81 | 68.64 | 55.90 | 48.18 | 42.86 | 52.54 | 44.78 | 57.45 | 75.60 | 52.81 | 43.75 | 36.32 | 25.58 | 33.82 | 18.66 | 19.00 | 19.59 | 11.82 | 12.36 | 14.83 | 16.02 | 16.91 | 16.61 | 18.03 | 18.68 | 18.88 | 18.87 | 18.91 | 20.86 | 11.51 | 10.26 | 8.84 | 6.44 | 7.01 | 6.86 | 7.78 | 7.19 | 5.46 | 6.83 | 8.84 | 9.20 | 17.58 | 15.15 | 14.76 | 13.53 | 13.36 | 13.78 | 10.21 | 10.60 | 11.81 | 9.56 | 8.58 | 8.80 | 7.78 | 8.37 | 8.10 | 7.61 | 7.55 | 7.57 | 8.44 | 8.30 | 8.91 | 6.87 | 6.89 | 6.88 | 7.17 | 6.32 | 6.48 | 8.89 | 9.23 | 8.99 | 7.98 | 6.71 | 8.23 | 11.67 | 13.41 | 15.47 | 16.06 | 14.34 | 12.90 | 12.70 | 11.17 | 9.43 | 8.58 | 9.09 | 8.76 | 6.99 | 7.91 | 9.03 | 9.23 | 8.38 | 9.75 | 11.79 | 12.95 | 12.17 | 15.09 | 13.34 | 11.26 | 12.37 | 13.09 | 12.48 | 12.29 | 14.67 | 14.00 | 11.37 | 9.47 | 9.22 | 10.03 | 8.07 | 9.71 | 9.99 | 9.60 | 8.98 | 8.30 | 8.42 | 7.03 | 6.33 | 5.54 | 6.33 | 5.38 | 6.06 | 7.21 | 9.55 | 8.04 | 10.43 | 10.80 | 16.36 | 16.62 | 12.76 | 15.21 | 12.96 | 11.03 | 8.54 | 15.71 | 13.52 | 13.96 | 14.36 | 16.48 | 29.01 | 25.46 | 22.49 | 20.94 | 19.74 | 13.76 | 12.80 | 15.88 | 10.17 | 10.71 | 5.88 | 0.44 | - | 0.02 | 0.00 | - | - | 0.53 | 0.94 | 2.28 | 2.46 | 5.22 | 6.64 | 6.25 | 8.60 | 9.23 | 11.55 | 12.46 | 14.66 | 11.95 | 7.24 | 13.66 | 13.02 | 11.59 | 12.24 | 13.24 | 11.87 | 11.08 | 7.58 | 7.86 | 6.18 | 6.15 | 7.52 | 4.99 | 3.96 | 4.86 | 5.61 | 5.71 | 4.06 | 4.94 | 1.93 | 1.93 | 1.74 | 2.24 | 2.24 | 1.88 | 2.07 | 1.74 | 2.35 | 2.39 | 2.09 | 2.19 | 2.42 | 2.70 | 2.56 | 2.59 | 2.39 | 2.59 | 2.07 | 3.23 | 2.97 | 5.02 | 13.11 | 13.29 | 14.52 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 19.90 | 19.90 | 19.90 | 19.90 | 19.90 | 20.11 | 20.11 | 19.19 | 19.19 | 19.19 | 19.19 | 18.46 | 18.19 | 18.19 | 18.19 | 18.19 | 18.19 | 17.94 | 17.94 | 19.01 | 19.01 | 19.18 | 19.18 | 19.18 | 17.95 | 17.95 | 17.95 | 16.61 | 16.61 | 16.61 | 16.09 | 16.09 | 16.09 | 15.60 | 15.60 | 15.60 | 16.51 | 16.51 | 16.51 | 16.90 | 16.90 | 16.90 | 16.81 | 16.81 | 16.81 | 16.44 | 16.44 | 16.44 | 16.36 | 16.36 | 16.36 | 15.95 | 15.95 | 15.95 | 15.70 | 15.70 | 15.70 | 16.51 | 16.51 | 16.51 | 15.50 | 15.50 | 15.50 | 14.69 | 14.69 | 14.69 | 15.88 | 15.88 | 15.88 | 17.41 | 17.41 | 17.41 | 19.06 | 19.06 | 19.06 | 19.15 | 19.15 | 19.15 | 18.43 | 18.43 | 18.43 | 18.49 | 18.49 | 18.49 | 20.17 | 20.17 | 20.17 | 21.70 | 21.70 | 21.70 | 23.64 | 23.64 | 23.64 | 24.36 | 24.36 | 24.36 | 24.34 | 24.34 | 24.34 | 24.51 | 24.51 | 24.51 | 24.69 | 24.69 | 24.69 | 25.00 | 25.00 | 25.00 | 26.13 | 26.13 | 26.13 | 26.76 | 26.76 | 26.76 | 27.11 | 27.11 | 27.11 | 27.48 | 27.48 | 27.48 | 27.96 | 27.96 | 27.96 | 28.22 | 28.22 | 28.22 | 28.42 | 28.42 | 28.42 | 28.45 | 28.45 | 28.45 | 28.54 | 28.54 | 28.54 | 28.05 | 28.05 | 28.05 | 27.35 | 27.35 | 27.35 | 26.75 | 26.75 | 26.75 | 25.76 | 25.76 | 25.76 | 24.98 | 24.98 | 24.98 | 24.67 | 24.67 | 24.67 | 24.76 | 24.76 | 24.76 | 25.10 | 25.10 | 25.10 | 25.38 | 25.38 | 25.38 | 25.50 | 25.50 | 25.50 | 24.51 | 24.51 | 24.51 | 23.16 | 23.16 | 23.16 | 21.16 | 21.16 | 21.16 | 18.57 | 18.57 | 18.57 | 17.33 | 17.33 | 17.33 | 17.00 | 17.00 | 17.00 | 16.53 | 16.53 | 16.53 | 17.31 | 17.31 | 17.31 | 18.14 | 18.14 | 18.14 | 20.12 | 20.12 | 20.12 | 21.95 | 21.95 | 21.95 | 22.76 | 22.76 | 22.76 | 23.70 | 23.70 | 23.70 | 23.85 | 23.85 | 23.85 | 24.06 | 24.06 | 24.06 | 24.56 | 24.56 | 24.56 | 25.15 | 25.15 | 25.15 | 25.46 | 25.46 | 25.46 | 25.78 | 25.78 | 25.78 | 26.00 | 26.00 | 26.00 | 26.27 | 26.27 | 26.27 | 26.40 | 26.40 | 26.40 | 26.57 | 26.57 | 26.57 | 27.26 | 27.26 | 27.26 | 27.88 | 27.88 | 27.88 | 29.02 | 29.02 | 29.02 | 30.01 | 30.01 | 30.01 | 31.21 | 31.21 | 31.21 | 32.40 | 32.40 | 32.40 | 28.45 | 28.45 | 28.45 |
SG&A Margin | 7.18 | 7.18 | 7.18 | 7.18 | 7.18 | 6.94 | 6.94 | 7.07 | 7.07 | 7.07 | 7.07 | 7.52 | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 | 7.73 | 7.73 | 8.33 | 8.33 | 7.84 | 7.84 | 7.84 | 6.78 | 6.78 | 6.78 | 6.93 | 6.93 | 6.93 | 6.67 | 6.67 | 6.67 | 6.48 | 6.48 | 6.48 | 6.71 | 6.71 | 6.71 | 6.23 | 6.23 | 6.23 | 5.96 | 5.96 | 5.96 | 6.13 | 6.13 | 6.13 | 5.94 | 5.94 | 5.94 | 5.79 | 5.79 | 5.79 | 5.77 | 5.77 | 5.77 | 5.75 | 5.75 | 5.75 | 5.83 | 5.83 | 5.83 | 6.02 | 6.02 | 6.02 | 6.26 | 6.26 | 6.26 | 6.05 | 6.05 | 6.05 | 5.87 | 5.87 | 5.87 | 5.71 | 5.71 | 5.71 | 5.01 | 5.01 | 5.01 | 5.72 | 5.72 | 5.72 | 6.41 | 6.41 | 6.41 | 6.72 | 6.72 | 6.72 | 7.90 | 7.90 | 7.90 | 7.60 | 7.60 | 7.60 | 8.30 | 8.30 | 8.30 | 8.67 | 8.67 | 8.67 | 8.71 | 8.71 | 8.71 | 8.64 | 8.64 | 8.64 | 8.34 | 8.34 | 8.34 | 8.36 | 8.36 | 8.36 | 8.59 | 8.59 | 8.59 | 8.98 | 8.98 | 8.98 | 9.03 | 9.03 | 9.03 | 8.51 | 8.51 | 8.51 | 8.12 | 8.12 | 8.12 | 7.81 | 7.81 | 7.81 | 7.58 | 7.58 | 7.58 | 7.41 | 7.41 | 7.41 | 7.47 | 7.47 | 7.47 | 7.53 | 7.53 | 7.53 | 7.56 | 7.56 | 7.56 | 7.60 | 7.60 | 7.60 | 7.76 | 7.76 | 7.76 | 7.85 | 7.85 | 7.85 | 7.36 | 7.36 | 7.36 | 7.44 | 7.44 | 7.44 | 8.10 | 8.10 | 8.10 | 8.12 | 8.12 | 8.12 | 8.57 | 8.57 | 8.57 | 8.25 | 8.25 | 8.25 | 7.65 | 7.65 | 7.65 | 8.08 | 8.08 | 8.08 | 8.58 | 8.58 | 8.58 | 9.30 | 9.30 | 9.30 | 9.24 | 9.24 | 9.24 | 9.18 | 9.18 | 9.18 | 8.56 | 8.56 | 8.56 | 7.99 | 7.99 | 7.99 | 7.90 | 7.90 | 7.90 | 7.80 | 7.80 | 7.80 | 8.08 | 8.08 | 8.08 | 8.46 | 8.46 | 8.46 | 8.49 | 8.49 | 8.49 | 8.54 | 8.54 | 8.54 | 8.65 | 8.65 | 8.65 | 8.77 | 8.77 | 8.77 | 9.25 | 9.25 | 9.25 | 9.83 | 9.83 | 9.83 | 10.26 | 10.26 | 10.26 | 10.82 | 10.82 | 10.82 | 10.06 | 10.06 | 10.06 | 9.36 | 9.36 | 9.36 | 9.15 | 9.15 | 9.15 | 8.98 | 8.98 | 8.98 | 8.62 | 8.62 | 8.62 | 8.26 | 8.26 | 8.26 | 7.68 | 7.68 | 7.68 |
EBITDA Margin | 9.82 | 9.82 | 9.82 | 9.82 | 9.82 | 9.71 | 9.71 | 8.54 | 8.54 | 8.54 | 8.54 | 6.92 | 7.08 | 7.08 | 7.08 | 7.08 | 7.08 | 6.13 | 6.13 | 6.52 | 6.52 | 7.37 | 7.37 | 7.37 | 6.91 | 6.91 | 6.91 | 6.33 | 6.33 | 6.33 | 6.64 | 6.64 | 6.64 | 6.58 | 6.58 | 6.58 | 7.84 | 7.84 | 7.84 | 8.71 | 8.71 | 8.71 | 9.17 | 9.17 | 9.17 | 8.89 | 8.89 | 8.89 | 9.63 | 9.63 | 9.63 | 8.97 | 8.97 | 8.97 | 8.93 | 8.93 | 8.93 | 9.54 | 9.54 | 9.54 | 8.99 | 8.99 | 8.99 | 7.74 | 7.74 | 7.74 | 8.39 | 8.39 | 8.39 | 9.76 | 9.76 | 9.76 | 10.50 | 10.50 | 10.50 | 10.25 | 10.25 | 10.25 | 9.17 | 9.17 | 9.17 | 8.74 | 8.74 | 8.74 | 10.34 | 10.34 | 10.34 | 12.31 | 12.31 | 12.31 | 14.31 | 14.31 | 14.31 | 15.11 | 15.11 | 15.11 | 14.58 | 14.58 | 14.58 | 14.47 | 14.47 | 14.47 | 14.51 | 14.51 | 14.51 | 14.86 | 14.86 | 14.86 | 16.57 | 16.57 | 16.57 | 17.04 | 17.04 | 17.04 | 17.27 | 17.27 | 17.27 | 17.24 | 17.24 | 17.24 | 17.41 | 17.41 | 17.41 | 18.28 | 18.28 | 18.28 | 18.59 | 18.59 | 18.59 | 18.85 | 18.85 | 18.85 | 19.23 | 19.23 | 19.23 | 18.81 | 18.81 | 18.81 | 18.06 | 18.06 | 18.06 | 17.49 | 17.49 | 17.49 | 16.45 | 16.45 | 16.45 | 16.00 | 16.00 | 16.00 | 16.02 | 16.02 | 16.02 | 15.51 | 15.51 | 15.51 | 16.16 | 16.16 | 16.16 | 16.31 | 16.31 | 16.31 | 15.08 | 15.08 | 15.08 | 15.03 | 15.03 | 15.03 | 13.78 | 13.78 | 13.78 | 12.55 | 12.55 | 12.55 | 11.32 | 11.32 | 11.32 | 9.55 | 9.55 | 9.55 | 8.39 | 8.39 | 8.39 | 6.76 | 6.76 | 6.76 | 7.47 | 7.47 | 7.47 | 8.22 | 8.22 | 8.22 | 10.70 | 10.70 | 10.70 | 13.00 | 13.00 | 13.00 | 13.93 | 13.93 | 13.93 | 15.01 | 15.01 | 15.01 | 15.20 | 15.20 | 15.20 | 15.44 | 15.44 | 15.44 | 15.91 | 15.91 | 15.91 | 16.45 | 16.45 | 16.45 | 16.67 | 16.67 | 16.67 | 16.91 | 16.91 | 16.91 | 16.70 | 16.70 | 16.70 | 16.44 | 16.44 | 16.44 | 16.22 | 16.22 | 16.22 | 15.92 | 15.92 | 15.92 | 17.24 | 17.24 | 17.24 | 18.45 | 18.45 | 18.45 | 20.20 | 20.20 | 20.20 | 21.71 | 21.71 | 21.71 | 23.41 | 23.41 | 23.41 | 25.09 | 25.09 | 25.09 | 21.54 | 21.54 | 21.54 |
EBIT Margin | 5.77 | 5.77 | 5.77 | 5.77 | 5.77 | 5.90 | 5.90 | 4.58 | 4.58 | 4.58 | 4.58 | 2.79 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 | 1.77 | 1.77 | 1.77 | 1.77 | 2.92 | 2.92 | 2.92 | 2.98 | 2.98 | 2.98 | 2.10 | 2.10 | 2.10 | 2.72 | 2.72 | 2.72 | 2.68 | 2.68 | 2.68 | 4.09 | 4.09 | 4.09 | 4.76 | 4.76 | 4.76 | 5.20 | 5.20 | 5.20 | 4.26 | 4.26 | 4.26 | 4.29 | 4.29 | 4.29 | 3.84 | 3.84 | 3.84 | 3.41 | 3.41 | 3.41 | 4.81 | 4.81 | 4.81 | 4.50 | 4.50 | 4.50 | 3.21 | 3.21 | 3.21 | 4.22 | 4.22 | 4.22 | 5.92 | 5.92 | 5.92 | 6.98 | 6.98 | 6.98 | 7.03 | 7.03 | 7.03 | 5.96 | 5.96 | 5.96 | 5.59 | 5.59 | 5.59 | 7.30 | 7.30 | 7.30 | 9.40 | 9.40 | 9.40 | 11.64 | 11.64 | 11.64 | 12.52 | 12.52 | 12.52 | 12.06 | 12.06 | 12.06 | 11.71 | 11.71 | 11.71 | 11.88 | 11.88 | 11.88 | 12.27 | 12.27 | 12.27 | 13.74 | 13.74 | 13.74 | 14.40 | 14.40 | 14.40 | 14.59 | 14.59 | 14.59 | 14.57 | 14.57 | 14.57 | 15.17 | 15.17 | 15.17 | 15.95 | 15.95 | 15.95 | 16.53 | 16.53 | 16.53 | 16.81 | 16.81 | 16.81 | 17.16 | 17.16 | 17.16 | 16.80 | 16.80 | 16.80 | 15.93 | 15.93 | 15.93 | 15.30 | 15.30 | 15.30 | 14.32 | 14.32 | 14.32 | 13.60 | 13.60 | 13.60 | 13.32 | 13.32 | 13.32 | 13.18 | 13.18 | 13.18 | 14.10 | 14.10 | 14.10 | 14.02 | 14.02 | 14.02 | 13.35 | 13.35 | 13.35 | 12.64 | 12.64 | 12.64 | 11.30 | 11.30 | 11.30 | 9.84 | 9.84 | 9.84 | 8.43 | 8.43 | 8.43 | 6.49 | 6.49 | 6.49 | 5.19 | 5.19 | 5.19 | 3.34 | 3.34 | 3.34 | 4.34 | 4.34 | 4.34 | 5.41 | 5.41 | 5.41 | 8.27 | 8.27 | 8.27 | 10.92 | 10.92 | 10.92 | 11.78 | 11.78 | 11.78 | 12.79 | 12.79 | 12.79 | 12.76 | 12.76 | 12.76 | 12.73 | 12.73 | 12.73 | 13.10 | 13.10 | 13.10 | 13.52 | 13.52 | 13.52 | 13.78 | 13.78 | 13.78 | 14.05 | 14.05 | 14.05 | 13.81 | 13.81 | 13.81 | 13.50 | 13.50 | 13.50 | 13.26 | 13.26 | 13.26 | 12.95 | 12.95 | 12.95 | 14.69 | 14.69 | 14.69 | 16.28 | 16.28 | 16.28 | 18.32 | 18.32 | 18.32 | 20.09 | 20.09 | 20.09 | 21.82 | 21.82 | 21.82 | 23.54 | 23.54 | 23.54 | 20.13 | 20.13 | 20.13 |
Earnings from Cont. Ops Margin | 6.36 | 6.36 | 6.36 | 6.36 | 6.36 | 6.54 | 6.54 | 5.39 | 5.39 | 5.39 | 5.39 | 4.05 | 3.24 | 3.24 | 3.24 | 3.24 | 3.24 | 2.77 | 2.77 | 5.12 | 5.12 | 6.01 | 6.01 | 6.01 | 6.84 | 6.84 | 6.84 | 6.43 | 6.43 | 6.43 | 4.84 | 4.84 | 4.84 | 4.93 | 4.93 | 4.93 | 5.85 | 5.85 | 5.85 | 5.99 | 5.99 | 5.99 | 6.27 | 6.27 | 6.27 | 5.19 | 5.19 | 5.19 | 4.35 | 4.35 | 4.35 | 4.55 | 4.55 | 4.55 | 3.59 | 3.59 | 3.59 | 4.71 | 4.71 | 4.71 | 4.46 | 4.46 | 4.46 | 3.35 | 3.35 | 3.35 | 4.15 | 4.15 | 4.15 | 5.29 | 5.29 | 5.29 | 5.85 | 5.85 | 5.85 | 5.83 | 5.83 | 5.83 | 4.95 | 4.95 | 4.95 | 4.99 | 4.99 | 4.99 | 6.32 | 6.32 | 6.32 | 8.20 | 8.20 |