pww.comGreat Wall Motor Company Limited - SEHK:2333

Valuation And Growth

Segments

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020Nov-30-2020Oct-31-2020Sep-30-2020Aug-31-2020Jul-31-2020Jun-30-2020May-31-2020Apr-30-2020Mar-31-2020Feb-29-2020Jan-31-2020Dec-31-2019Nov-30-2019Oct-31-2019Sep-30-2019Aug-31-2019Jul-31-2019Jun-30-2019May-31-2019Apr-30-2019Mar-31-2019Feb-28-2019Jan-31-2019Dec-31-2018Nov-30-2018Oct-31-2018Sep-30-2018Aug-31-2018Jul-31-2018Jun-30-2018May-31-2018Apr-30-2018Mar-31-2018Feb-28-2018Jan-31-2018Dec-31-2017Nov-30-2017Oct-31-2017Sep-30-2017Aug-31-2017Jul-31-2017Jun-30-2017May-31-2017Apr-30-2017Mar-31-2017Feb-28-2017Jan-31-2017Dec-31-2016Nov-30-2016Oct-31-2016Sep-30-2016Aug-31-2016Jul-31-2016Jun-30-2016May-31-2016Apr-30-2016Mar-31-2016Feb-29-2016Jan-31-2016Dec-31-2015Nov-30-2015Oct-31-2015Sep-30-2015Aug-31-2015Jul-31-2015Jun-30-2015May-31-2015Apr-30-2015Mar-31-2015Feb-28-2015Jan-31-2015Dec-31-2014Nov-30-2014Oct-31-2014Sep-30-2014Aug-31-2014Jul-31-2014Jun-30-2014May-31-2014Apr-30-2014Mar-31-2014Feb-28-2014Jan-31-2014Dec-31-2013Nov-30-2013Oct-31-2013Sep-30-2013Aug-31-2013Jul-31-2013Jun-30-2013May-31-2013Apr-30-2013Mar-31-2013Feb-28-2013Jan-31-2013Dec-31-2012Nov-30-2012Oct-31-2012Sep-30-2012Aug-31-2012Jul-31-2012Jun-30-2012May-31-2012Apr-30-2012Mar-31-2012Feb-29-2012Jan-31-2012Dec-31-2011Nov-30-2011Oct-31-2011Sep-30-2011Aug-31-2011Jul-31-2011Jun-30-2011May-31-2011Apr-30-2011Mar-31-2011Feb-28-2011Jan-31-2011Dec-31-2010Nov-30-2010Oct-31-2010Sep-30-2010Aug-31-2010Jul-31-2010Jun-30-2010May-31-2010Apr-30-2010Mar-31-2010Feb-28-2010Jan-31-2010Dec-31-2009Nov-30-2009Oct-31-2009Sep-30-2009Aug-31-2009Jul-31-2009Jun-30-2009May-31-2009Apr-30-2009Mar-31-2009Feb-28-2009Jan-31-2009Dec-31-2008Nov-30-2008Oct-31-2008Sep-30-2008Aug-31-2008Jul-31-2008Jun-30-2008May-31-2008Apr-30-2008Mar-31-2008Feb-29-2008Jan-31-2008Dec-31-2007Nov-30-2007Oct-31-2007Sep-30-2007Aug-31-2007Jul-31-2007Jun-30-2007May-31-2007Apr-30-2007Mar-31-2007Feb-28-2007Jan-31-2007Dec-31-2006Nov-30-2006Oct-31-2006Sep-30-2006Aug-31-2006Jul-31-2006Jun-30-2006May-31-2006Apr-30-2006Mar-31-2006Feb-28-2006Jan-31-2006Dec-31-2005Nov-30-2005Oct-31-2005Sep-30-2005Aug-31-2005Jul-31-2005Jun-30-2005May-31-2005Apr-30-2005Mar-31-2005Feb-28-2005Jan-31-2005Dec-31-2004Nov-30-2004Oct-31-2004Sep-30-2004Aug-31-2004Jul-31-2004Jun-30-2004May-31-2004Apr-30-2004Mar-31-2004Feb-29-2004Jan-31-2004Dec-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