Weichai Power Co., Ltd. - SEHK:2338
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 5.06 | 5.08 | 4.74 | 4.62 | 4.74 | 5.93 | 4.95 | 3.46 | 4.09 | 3.98 | 4.42 | 4.13 | 7.88 | 6.96 | 6.49 | 7.06 | 6.29 | 15.04 | 14.35 | 19.81 | 18.85 | 17.85 | 18.48 | - | 15.64 | 14.76 | 13.12 | 13.35 | 10.85 | 9.23 | 11.72 | 14.58 | 15.49 | 15.17 | 14.10 | 6.92 | 7.99 | 8.16 | 9.32 | 8.10 | 7.92 | 5.73 | 6.73 | 4.57 | 4.73 | 4.78 | 4.39 | 8.60 | 6.49 | 6.34 | 4.76 | 4.93 | 4.49 | 8.81 | 8.67 | 62.10 | 54.58 | 52.09 | 53.29 | 7.07 | 19.41 | 18.46 | 20.93 | 18.04 | 16.51 | 8.74 | 8.98 | 5.72 | 5.84 | 5.55 | 5.91 | 7.45 | 8.23 | 7.83 | 6.99 | 6.83 | 6.71 | 6.00 | 5.66 | 6.08 | 6.39 | 6.46 | 6.18 | 5.21 | 5.21 | 5.42 | 5.05 | 4.95 | 5.10 | 6.65 | 6.49 | 10.47 | 10.00 | 9.13 | 9.09 | 10.44 | - | - | - | - | - | 12.30 | 11.90 | 8.63 | 7.75 | 8.11 | 8.30 | 27.02 | 4.54 | 4.61 | 5.81 | 5.68 | 5.59 | 7.98 | 8.63 | 8.69 | 11.17 | 11.15 | 11.45 | 9.45 | 16.14 | 15.86 | 16.46 | 14.38 | 13.93 | 16.07 | 16.47 | 16.08 | 14.11 | 13.76 | 13.37 | 8.81 | - | - | - | - | - | 34.23 | - | - | - | - | - | - | 31.80 | 31.44 | 32.81 | 28.19 | 25.61 | 38.88 | - | 14.03 | 18.23 | 20.56 | 20.94 | - | 9.80 | 9.49 | 8.79 | 9.13 | 9.87 | 10.28 | - | 13.81 | 14.55 | 14.83 | 16.45 | 13.56 | 97.35 | 85.48 | 85.27 | 103.45 | 91.94 | - | - | - | - | - | - | 119.37 | 51.83 | 49.11 | 49.77 | 47.36 | 47.11 | 8.55 | 6.65 | 9.58 | 7.98 | 7.82 | 7.13 | 13.39 | 10.57 | 11.25 | 8.47 | 7.90 | 6.87 | 13.24 | 14.06 | - | - | - | - | - | - | - | - | - | - | - | - | 246.57 | 231.72 | 215.22 | 151.16 | 136.48 | 113.12 | 111.28 | 92.59 | 83.42 | 63.26 | 62.19 | - | - | - | - | - | - | - | - | - | - | - | - | 10.34 | 10.06 | 13.04 | 14.24 | 15.85 | - | - | - | - | - | - | - | - | 9.45 | 8.91 | 9.79 | 8.91 | 10.54 |
Market Cap/LTM Levered FCF | 5.31 | 5.34 | 4.96 | 4.83 | 4.96 | 5.87 | 4.78 | 3.92 | 4.60 | 4.49 | 4.96 | 4.52 | 8.70 | 7.69 | 7.17 | 7.80 | 6.95 | 16.66 | 15.82 | 21.65 | 20.49 | 19.30 | 20.05 | - | 16.87 | 15.88 | 14.06 | 14.31 | 11.54 | 9.79 | 12.50 | 16.32 | 17.33 | 16.97 | 15.77 | 7.63 | 8.28 | 8.45 | 9.66 | 8.39 | 8.20 | 5.91 | 6.94 | 4.31 | 4.47 | 4.52 | 4.12 | 8.17 | 6.01 | 5.86 | 4.23 | 4.41 | 3.96 | 7.54 | 7.40 | 67.12 | 56.59 | 53.09 | 54.77 | 5.87 | 16.45 | 15.40 | 18.13 | 14.93 | 13.25 | 6.82 | 7.08 | 4.70 | 4.82 | 4.53 | 4.89 | 6.24 | 6.29 | 5.87 | 4.98 | 4.80 | 4.67 | 4.55 | 4.20 | 4.50 | 4.83 | 4.91 | 4.60 | 3.98 | 4.05 | 4.27 | 3.87 | 3.77 | 3.92 | 4.61 | 4.45 | 7.45 | 6.91 | 5.93 | 5.90 | 6.92 | - | - | - | - | - | 11.65 | 11.14 | 9.08 | 8.01 | 8.44 | 8.67 | 38.43 | 4.21 | 4.29 | 5.60 | 5.46 | 5.36 | 6.61 | 7.36 | 7.77 | 10.48 | 10.46 | 10.78 | 9.03 | 12.75 | 12.45 | 13.09 | 10.85 | 10.37 | 12.14 | 12.58 | 16.28 | 14.05 | 13.67 | 13.22 | 9.23 | - | - | - | - | - | 37.18 | - | - | - | - | - | - | 36.64 | 36.23 | 37.74 | 32.67 | 29.84 | 51.46 | - | 15.53 | 19.98 | 22.44 | 22.84 | - | 10.22 | 9.91 | 9.19 | 9.54 | 10.29 | 10.63 | - | 14.56 | 15.33 | 15.61 | 17.26 | 14.45 | 111.04 | 97.49 | 97.25 | 118.01 | 104.86 | - | - | - | - | - | - | 174.71 | 58.65 | 55.56 | 56.32 | 53.58 | 53.29 | 9.08 | 7.11 | 10.03 | 8.36 | 8.19 | 7.47 | 14.11 | 10.96 | 11.71 | 8.62 | 7.97 | 6.82 | 12.94 | 13.85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 227.54 | 205.29 | 169.89 | 167.11 | 138.80 | 124.89 | 94.35 | 92.73 | - | - | - | - | - | - | - | - | - | - | - | - | 14.41 | 14.11 | 17.31 | 18.59 | 20.32 | - | - | - | - | - | - | - | - | 10.02 | 9.44 | 10.38 | 9.44 | 11.17 |
P/LTM Normalized EPS | 14.16 | 14.50 | 12.76 | 11.52 | 12.65 | 16.42 | 13.65 | 15.64 | 18.73 | 17.52 | 20.18 | 19.82 | 24.46 | 21.92 | 20.71 | 22.81 | 18.58 | 26.53 | 25.33 | 32.71 | 32.65 | 30.26 | 32.88 | 47.47 | 45.24 | 45.94 | 40.73 | 40.11 | 29.23 | 20.38 | 28.78 | 17.97 | 19.92 | 19.50 | 17.74 | 14.55 | 14.60 | 15.53 | 16.88 | 15.33 | 15.46 | 15.41 | 18.69 | 17.21 | 17.47 | 17.67 | 18.24 | 21.71 | 26.16 | 26.39 | 17.93 | 18.23 | 16.87 | 21.32 | 21.52 | 22.40 | 19.35 | 17.98 | 18.17 | 14.97 | 18.80 | 16.91 | 20.15 | 16.40 | 15.17 | 13.55 | 14.39 | 14.75 | 15.96 | 14.41 | 15.50 | 16.44 | 16.80 | 16.18 | 13.79 | 12.94 | 11.94 | 12.27 | 10.53 | 11.95 | 13.52 | 13.14 | 11.44 | 12.92 | 14.54 | 16.13 | 14.12 | 14.36 | 16.00 | 20.25 | 19.07 | 22.28 | 20.24 | 18.70 | 18.67 | 29.07 | 32.33 | 32.66 | 28.26 | 29.58 | 27.73 | 44.85 | 42.22 | 38.23 | 32.64 | 37.32 | 38.47 | 33.02 | 21.19 | 22.11 | 25.64 | 23.90 | 24.74 | 15.52 | 18.00 | 11.96 | 13.28 | 14.87 | 15.85 | 13.73 | 12.86 | 12.57 | 13.35 | 12.00 | 12.15 | 12.23 | 13.69 | 20.41 | 17.98 | 17.38 | 16.21 | 18.74 | 20.36 | 20.57 | 21.72 | 23.84 | 21.58 | 22.66 | 19.92 | 18.91 | 16.85 | 21.12 | 19.90 | 18.13 | 20.31 | 22.10 | 23.76 | 20.13 | 18.96 | 14.75 | 12.60 | 9.92 | 12.87 | 14.43 | 15.40 | 12.44 | 13.81 | 13.41 | 12.32 | 11.24 | 12.82 | 10.43 | 11.48 | 12.62 | 13.51 | 13.13 | 15.78 | 14.65 | 18.73 | 19.14 | 17.30 | 19.49 | 18.40 | 16.24 | 12.82 | 14.68 | 11.62 | 13.21 | 14.75 | 20.50 | 26.38 | 25.21 | 28.11 | 29.07 | 23.08 | 33.21 | 28.05 | 27.49 | 19.96 | 22.60 | 17.16 | 7.02 | 5.46 | 6.29 | 6.06 | 5.44 | 4.62 | 7.44 | 9.24 | 10.59 | 8.99 | 10.47 | 11.76 | 8.15 | 11.21 | 10.99 | 16.03 | 16.89 | 22.30 | 20.71 | 20.78 | 73.50 | 68.37 | 60.14 | 60.68 | 54.75 | 45.31 | 44.57 | 37.02 | 33.31 | 25.16 | 24.73 | 25.73 | 24.85 | 21.67 | 21.27 | 13.09 | 9.09 | 9.09 | 9.41 | 9.37 | 12.05 | 10.59 | 12.34 | 13.50 | 13.22 | 16.22 | 17.41 | 19.04 | 18.50 | 18.05 | 17.00 | 14.99 | 12.31 | 11.16 | 10.99 | 9.87 | 11.16 | 10.52 | 11.56 | 10.52 | 12.44 |
P/LTM EPS | 9.44 | 9.67 | 8.51 | 7.68 | 8.44 | 10.52 | 8.75 | 10.17 | 12.18 | 11.40 | 13.13 | 13.02 | 15.32 | 13.73 | 12.97 | 14.28 | 11.64 | 13.28 | 12.68 | 15.59 | 15.56 | 14.42 | 15.67 | 19.71 | 20.45 | 20.77 | 18.42 | 18.14 | 13.21 | 10.97 | 15.49 | 11.27 | 12.49 | 12.23 | 11.13 | 9.17 | 9.02 | 9.59 | 10.42 | 9.47 | 9.55 | 9.83 | 11.91 | 10.85 | 11.02 | 11.15 | 11.50 | 13.94 | 17.15 | 17.30 | 11.75 | 11.95 | 11.06 | 13.21 | 13.33 | 14.14 | 12.21 | 11.35 | 11.47 | 9.70 | 11.46 | 10.31 | 12.28 | 10.00 | 9.25 | 8.29 | 8.80 | 8.92 | 9.65 | 8.72 | 9.37 | 10.20 | 9.59 | 9.24 | 7.87 | 7.39 | 6.82 | 7.64 | 6.56 | 8.15 | 9.21 | 8.96 | 7.80 | 8.62 | 10.75 | 11.92 | 10.43 | 10.61 | 11.82 | 14.79 | 13.93 | 16.64 | 15.12 | 13.97 | 13.95 | 20.14 | 24.96 | 25.21 | 21.81 | 22.84 | 21.41 | 24.06 | 22.64 | 24.97 | 21.32 | 24.38 | 25.13 | 20.80 | 14.37 | 15.00 | 17.39 | 16.21 | 16.78 | 10.37 | 12.03 | 8.16 | 9.07 | 10.15 | 10.82 | 9.53 | 9.37 | 9.16 | 9.73 | 8.74 | 8.85 | 8.57 | 9.59 | 14.30 | 12.60 | 12.18 | 11.36 | 12.83 | 14.05 | 14.19 | 14.98 | 16.44 | 14.89 | 15.09 | 14.00 | 14.75 | 13.15 | 16.48 | 15.53 | 13.90 | 13.95 | 15.19 | 16.33 | 13.83 | 13.03 | 9.75 | 8.41 | 6.66 | 8.64 | 9.68 | 10.34 | 8.76 | 8.91 | 8.65 | 7.95 | 7.25 | 8.27 | 7.04 | 7.62 | 8.48 | 9.08 | 8.82 | 10.60 | 9.85 | 12.79 | 13.07 | 11.81 | 13.30 | 12.56 | 11.00 | 8.68 | 10.07 | 7.97 | 9.06 | 10.12 | 13.99 | 18.79 | 17.96 | 20.02 | 20.71 | 16.45 | 20.04 | 16.93 | 16.44 | 11.94 | 13.52 | 10.27 | 4.55 | 3.54 | 4.08 | 3.94 | 3.53 | 3.00 | 4.69 | 5.82 | 7.25 | 6.15 | 7.17 | 8.05 | 5.98 | 8.22 | 8.06 | 11.75 | 12.38 | 16.35 | 15.52 | 15.57 | 48.24 | 44.88 | 39.48 | 39.83 | 35.94 | 29.74 | 29.26 | 24.30 | 21.86 | 16.52 | 16.23 | 16.89 | 20.12 | 17.54 | 17.22 | 11.78 | 8.18 | 8.18 | 8.46 | 8.43 | 10.85 | 9.53 | 11.10 | 11.66 | 11.41 | 14.00 | 15.03 | 16.43 | 17.53 | 17.10 | 16.11 | 14.20 | 11.66 | 10.57 | 10.41 | 9.36 | 11.52 | 10.86 | 11.94 | 10.86 | 12.84 |
P/BV | 1.19 | 1.22 | 1.07 | 0.97 | 1.06 | 1.37 | 1.14 | 1.20 | 1.44 | 1.35 | 1.55 | 1.47 | 1.60 | 1.44 | 1.36 | 1.49 | 1.22 | 1.11 | 1.06 | 1.15 | 1.15 | 1.06 | 1.16 | 1.32 | 1.28 | 1.30 | 1.15 | 1.14 | 0.83 | 0.77 | 1.09 | 1.10 | 1.21 | 1.19 | 1.08 | 1.24 | 1.36 | 1.45 | 1.57 | 1.43 | 1.44 | 1.68 | 2.04 | 2.02 | 2.05 | 2.08 | 2.14 | 2.51 | 3.19 | 3.22 | 2.19 | 2.23 | 2.06 | 2.30 | 2.33 | 2.55 | 2.21 | 2.05 | 2.07 | 1.96 | 2.59 | 2.33 | 2.77 | 2.26 | 2.09 | 1.86 | 1.97 | 1.96 | 2.13 | 1.92 | 2.06 | 2.24 | 2.05 | 1.97 | 1.68 | 1.58 | 1.46 | 1.77 | 1.52 | 1.65 | 1.86 | 1.81 | 1.58 | 1.66 | 1.84 | 2.04 | 1.79 | 1.82 | 2.03 | 1.82 | 1.71 | 1.60 | 1.45 | 1.34 | 1.34 | 1.55 | 1.42 | 1.44 | 1.24 | 1.30 | 1.22 | 1.12 | 1.05 | 0.97 | 0.83 | 0.95 | 0.98 | 0.92 | 0.68 | 0.71 | 0.82 | 0.76 | 0.79 | 0.72 | 0.84 | 1.18 | 1.31 | 1.47 | 1.56 | 1.47 | 1.60 | 1.57 | 1.67 | 1.50 | 1.52 | 1.43 | 1.60 | 1.88 | 1.66 | 1.60 | 1.50 | 1.65 | 1.71 | 1.72 | 1.82 | 2.00 | 1.81 | 1.82 | 1.68 | 1.60 | 1.42 | 1.78 | 1.68 | 1.67 | 1.92 | 2.09 | 2.24 | 1.90 | 1.79 | 1.58 | 1.37 | 1.33 | 1.73 | 1.94 | 2.07 | 2.14 | 2.66 | 2.58 | 2.37 | 2.16 | 2.47 | 2.35 | 2.55 | 2.93 | 3.13 | 3.04 | 3.66 | 3.61 | 4.55 | 4.65 | 4.21 | 4.74 | 4.47 | 4.04 | 3.19 | 3.51 | 2.78 | 3.16 | 3.53 | 4.06 | 4.14 | 3.95 | 4.41 | 4.56 | 3.62 | 3.24 | 2.74 | 3.11 | 2.26 | 2.56 | 1.94 | 1.53 | 1.19 | 1.37 | 1.32 | 1.19 | 1.01 | 1.71 | 2.13 | 2.60 | 2.21 | 2.57 | 2.89 | 2.94 | 4.04 | 3.96 | 5.78 | 6.09 | 8.03 | 6.95 | 6.97 | 6.95 | 6.47 | 5.69 | 5.74 | 5.18 | 4.29 | 4.22 | 3.50 | 3.15 | 2.38 | 2.34 | - | 2.64 | 2.31 | 2.26 | 2.69 | 1.87 | 1.87 | 1.94 | 1.93 | 2.48 | 2.18 | 2.54 | 3.12 | 3.06 | 3.75 | 4.02 | 4.40 | 4.86 | 4.74 | 4.47 | 3.94 | 3.23 | 2.93 | 2.89 | 2.60 | 6.74 | 6.35 | 6.98 | 6.35 | 7.51 |
P/Tangible BV | 2.62 | 2.68 | 2.36 | 2.13 | 2.34 | 3.13 | 2.60 | 2.80 | 3.35 | 3.13 | 3.61 | 3.73 | 4.11 | 3.69 | 3.48 | 3.84 | 3.13 | 2.99 | 2.86 | 2.99 | 2.98 | 2.76 | 3.00 | 3.65 | 3.63 | 3.69 | 3.27 | 3.22 | 2.35 | 2.10 | 2.97 | 2.72 | 3.02 | 2.95 | 2.69 | 3.24 | 4.02 | 4.28 | 4.65 | 4.22 | 4.26 | 5.12 | 6.21 | 12.96 | 13.16 | 13.31 | 13.74 | 47.32 | 86.08 | 86.84 | 59.00 | 59.99 | 55.52 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.69 | 4.73 | 4.10 | 4.29 | 4.02 | 3.44 | 3.24 | 2.95 | 2.52 | 2.88 | 2.97 | 2.63 | 2.02 | 2.11 | 2.45 | 2.28 | 2.36 | 1.91 | 2.21 | 2.97 | 3.30 | 3.69 | 3.94 | 4.19 | 4.59 | 4.48 | 4.76 | 4.28 | 4.33 | 4.55 | 5.09 | 2.16 | 1.91 | 1.84 | 1.72 | 1.91 | 1.97 | 1.99 | 2.11 | 2.31 | 2.09 | 2.11 | 1.95 | 1.86 | 1.66 | 2.08 | 1.96 | 1.95 | 2.06 | 2.24 | 2.41 | 2.04 | 1.92 | 1.70 | 1.47 | 1.43 | 1.86 | 2.09 | 2.23 | 2.31 | 2.87 | 2.79 | 2.56 | 2.34 | 2.66 | 2.55 | 2.76 | 3.15 | 3.37 | 3.27 | 3.93 | 3.91 | 4.99 | 5.10 | 4.61 | 5.19 | 4.90 | 4.48 | 3.53 | 3.94 | 3.12 | 3.54 | 3.96 | 4.63 | 4.63 | 4.42 | 4.93 | 5.10 | 4.05 | 3.68 | 3.11 | 3.58 | 2.60 | 2.94 | 2.23 | 1.79 | 1.39 | 1.60 | 1.55 | 1.39 | 1.18 | 2.01 | 2.49 | 3.10 | 2.63 | 3.07 | 3.45 | 3.17 | 4.36 | 4.27 | 6.24 | 6.57 | 8.67 | 7.60 | 7.63 | 7.61 | 7.08 | 6.23 | 6.29 | 5.67 | 4.69 | 4.62 | 3.83 | 3.45 | 2.61 | 2.56 | - | 2.97 | 2.59 | 2.54 | 3.06 | 2.12 | 2.12 | 2.20 | 2.19 | 2.82 | 2.48 | 2.88 | 3.56 | 3.48 | 4.27 | 4.59 | 5.01 | 5.78 | 5.63 | 5.31 | 4.68 | 3.84 | 3.49 | 3.43 | 3.08 | 12.45 | 11.74 | 12.90 | 11.74 | 13.88 |
TEV/LTM Total Revenue | 0.57 | 0.58 | 0.54 | 0.52 | 0.54 | 0.69 | 0.57 | 0.51 | 0.60 | 0.58 | 0.64 | 0.62 | 0.69 | 0.61 | 0.57 | 0.62 | 0.55 | 0.58 | 0.55 | 0.62 | 0.59 | 0.56 | 0.58 | 0.68 | 0.71 | 0.67 | 0.59 | 0.61 | 0.49 | 0.48 | 0.61 | 0.52 | 0.55 | 0.54 | 0.50 | 0.52 | 0.59 | 0.60 | 0.69 | 0.60 | 0.58 | 0.62 | 0.73 | 0.70 | 0.73 | 0.74 | 0.68 | 0.81 | 1.01 | 0.98 | 0.74 | 0.76 | 0.70 | 0.84 | 0.82 | 0.99 | 0.87 | 0.83 | 0.85 | 0.67 | 0.89 | 0.84 | 0.96 | 0.83 | 0.76 | 0.68 | 0.70 | 0.69 | 0.71 | 0.67 | 0.72 | 0.74 | 0.68 | 0.65 | 0.58 | 0.57 | 0.56 | 0.57 | 0.53 | 0.58 | 0.60 | 0.61 | 0.58 | 0.60 | 0.66 | 0.69 | 0.64 | 0.63 | 0.65 | 0.75 | 0.73 | 0.82 | 0.78 | 0.71 | 0.71 | 0.84 | 0.63 | 0.63 | 0.57 | 0.58 | 0.56 | 0.61 | 0.59 | 0.51 | 0.46 | 0.48 | 0.49 | 0.58 | 0.40 | 0.41 | 0.52 | 0.51 | 0.50 | 0.52 | 0.56 | 0.65 | 0.84 | 0.84 | 0.86 | 0.84 | 0.99 | 0.98 | 1.01 | 0.89 | 0.86 | 1.00 | 1.02 | 0.80 | 0.70 | 0.69 | 0.67 | 0.63 | 0.80 | 0.81 | 0.86 | 0.92 | 0.86 | 0.89 | 0.87 | 0.85 | 0.82 | 1.05 | 0.99 | 0.92 | 0.98 | 0.97 | 1.02 | 0.87 | 0.79 | 0.73 | 0.63 | 0.64 | 0.83 | 0.93 | 0.95 | 0.74 | 0.90 | 0.87 | 0.81 | 0.84 | 0.90 | 0.88 | 0.98 | 1.02 | 1.07 | 1.09 | 1.21 | 1.27 | 1.68 | 1.48 | 1.47 | 1.79 | 1.59 | 1.18 | 1.14 | 1.29 | 1.11 | 1.08 | 1.18 | 1.58 | 1.80 | 1.70 | 1.73 | 1.64 | 1.64 | 1.36 | 1.06 | 1.10 | 0.92 | 0.90 | 0.82 | 0.67 | 0.53 | 0.57 | 0.43 | 0.40 | 0.35 | 0.61 | 0.65 | 0.81 | 0.74 | 1.00 | 1.14 | 2.07 | 2.43 | 2.50 | 2.80 | 2.53 | 3.22 | 3.53 | 3.86 | 4.55 | 4.28 | 3.97 | 2.79 | 2.52 | 2.09 | 2.05 | 1.71 | 1.54 | 1.17 | 1.15 | 1.13 | 1.16 | 1.01 | 0.99 | 0.85 | 0.55 | 0.55 | 0.58 | 0.58 | 0.78 | 0.67 | 0.80 | 0.84 | 0.82 | 1.06 | 1.16 | 1.29 | 1.75 | 1.70 | 1.59 | 1.37 | 1.08 | 0.95 | 0.93 | 0.81 | 0.90 | 0.85 | 0.93 | 0.85 | 1.00 |
Market Cap/LTM Total Revenue | 0.54 | 0.54 | 0.51 | 0.49 | 0.50 | 0.62 | 0.50 | 0.53 | 0.62 | 0.60 | 0.67 | 0.64 | 0.70 | 0.61 | 0.57 | 0.62 | 0.56 | 0.53 | 0.50 | 0.57 | 0.54 | 0.51 | 0.53 | 0.61 | 0.69 | 0.65 | 0.57 | 0.58 | 0.47 | 0.47 | 0.60 | 0.52 | 0.55 | 0.54 | 0.50 | 0.54 | 0.58 | 0.60 | 0.68 | 0.59 | 0.58 | 0.62 | 0.73 | 0.65 | 0.67 | 0.68 | 0.62 | 0.74 | 0.91 | 0.89 | 0.64 | 0.67 | 0.60 | 0.68 | 0.67 | 0.76 | 0.64 | 0.60 | 0.62 | 0.53 | 0.68 | 0.64 | 0.75 | 0.62 | 0.55 | 0.50 | 0.52 | 0.55 | 0.57 | 0.53 | 0.57 | 0.59 | 0.49 | 0.46 | 0.39 | 0.37 | 0.36 | 0.41 | 0.38 | 0.40 | 0.43 | 0.44 | 0.41 | 0.44 | 0.49 | 0.51 | 0.47 | 0.45 | 0.47 | 0.49 | 0.48 | 0.52 | 0.48 | 0.41 | 0.41 | 0.50 | 0.54 | 0.54 | 0.47 | 0.49 | 0.47 | 0.46 | 0.44 | 0.44 | 0.39 | 0.41 | 0.42 | 0.43 | 0.34 | 0.35 | 0.45 | 0.44 | 0.44 | 0.37 | 0.42 | 0.53 | 0.72 | 0.72 | 0.74 | 0.74 | 0.73 | 0.71 | 0.75 | 0.62 | 0.59 | 0.68 | 0.71 | 0.72 | 0.62 | 0.61 | 0.59 | 0.61 | 0.68 | 0.69 | 0.74 | 0.80 | 0.74 | 0.79 | 0.77 | 0.77 | 0.74 | 0.97 | 0.92 | 0.88 | 1.03 | 1.02 | 1.06 | 0.92 | 0.84 | 0.78 | 0.68 | 0.67 | 0.86 | 0.96 | 0.98 | 0.83 | 0.92 | 0.90 | 0.83 | 0.86 | 0.93 | 0.90 | 1.00 | 1.05 | 1.10 | 1.12 | 1.24 | 1.32 | 1.68 | 1.48 | 1.47 | 1.79 | 1.59 | 1.18 | 1.14 | 1.26 | 1.08 | 1.05 | 1.15 | 1.55 | 1.79 | 1.70 | 1.72 | 1.64 | 1.63 | 1.39 | 1.09 | 1.10 | 0.91 | 0.90 | 0.82 | 0.64 | 0.49 | 0.53 | 0.39 | 0.36 | 0.31 | 0.53 | 0.57 | 0.70 | 0.64 | 0.90 | 1.04 | 1.92 | 2.28 | 2.35 | 2.65 | 2.38 | 3.07 | 3.26 | 3.59 | 4.53 | 4.26 | 3.95 | 2.77 | 2.50 | 2.07 | 2.04 | 1.69 | 1.52 | 1.15 | 1.13 | 1.17 | 1.21 | 1.05 | 1.03 | 0.98 | 0.68 | 0.68 | 0.70 | 0.70 | 0.90 | 0.79 | 0.92 | 1.09 | 1.07 | 1.31 | 1.41 | 1.54 | 2.02 | 1.97 | 1.86 | 1.64 | 1.34 | 1.22 | 1.20 | 1.08 | 0.90 | 0.85 | 0.93 | 0.85 | 1.00 |
TEV/LTM EBITDA | 4.65 | 4.67 | 4.36 | 4.24 | 4.35 | 5.59 | 4.66 | 4.32 | 5.11 | 4.98 | 5.52 | 5.46 | 7.19 | 6.36 | 5.92 | 6.44 | 5.74 | 6.89 | 6.57 | 7.62 | 7.25 | 6.87 | 7.11 | 8.45 | 8.79 | 8.30 | 7.37 | 7.50 | 6.10 | 5.36 | 6.80 | 5.00 | 5.31 | 5.20 | 4.83 | 4.67 | 6.39 | 6.52 | 7.45 | 6.48 | 6.33 | 6.32 | 7.42 | 7.25 | 7.51 | 7.58 | 6.96 | 7.86 | 10.40 | 10.16 | 7.62 | 7.90 | 7.20 | 7.46 | 7.35 | 8.48 | 7.45 | 7.11 | 7.27 | 5.41 | 7.00 | 6.66 | 7.55 | 6.51 | 5.96 | 4.99 | 5.13 | 5.51 | 5.62 | 5.35 | 5.69 | 5.85 | 5.27 | 5.01 | 4.48 | 4.37 | 4.30 | 4.42 | 4.18 | 4.38 | 4.60 | 4.65 | 4.44 | 4.88 | 5.75 | 5.98 | 5.57 | 5.46 | 5.62 | 6.50 | 6.35 | 7.32 | 6.98 | 6.38 | 6.35 | 7.42 | 5.01 | 4.97 | 4.47 | 4.61 | 4.40 | 5.58 | 5.40 | 4.42 | 3.97 | 4.15 | 4.25 | 5.14 | 4.12 | 4.19 | 5.27 | 5.16 | 5.08 | 4.84 | 5.24 | 6.24 | 8.02 | 8.01 | 8.22 | 7.78 | 9.17 | 9.01 | 9.35 | 8.16 | 7.91 | 8.93 | 9.15 | 7.05 | 6.18 | 6.03 | 5.86 | 5.72 | 7.66 | 7.76 | 8.27 | 8.85 | 8.23 | 8.40 | 8.28 | - | - | - | - | 9.04 | 8.69 | 8.58 | 8.96 | 7.70 | 6.99 | 6.05 | 5.23 | 4.93 | 6.41 | 7.23 | 7.36 | 5.42 | 6.03 | 5.84 | 5.41 | 5.62 | 6.07 | 5.54 | 6.33 | 6.27 | 6.61 | 6.73 | 7.47 | 7.69 | 10.66 | 9.36 | 9.34 | 11.33 | 10.07 | 7.36 | 7.09 | 7.79 | 6.73 | 6.54 | 7.16 | 10.23 | 12.77 | 12.10 | 12.26 | 11.67 | 11.61 | 13.23 | 10.29 | 10.73 | 8.95 | 8.76 | 7.99 | 4.92 | 3.88 | 4.13 | 3.11 | 2.90 | 2.52 | 4.32 | 4.59 | 5.35 | 4.91 | 6.63 | 7.58 | - | - | - | - | - | - | 20.45 | 22.40 | 42.00 | 39.47 | 36.66 | 25.75 | 23.25 | 19.27 | 18.96 | 15.77 | 14.21 | 10.78 | 10.59 | 10.93 | 10.94 | 9.49 | 9.30 | 5.87 | 3.81 | 3.81 | 3.98 | 3.96 | 5.33 | 4.58 | 5.48 | 5.71 | 5.55 | 7.20 | 7.86 | 8.75 | 10.92 | 10.61 | 9.90 | 8.53 | 6.71 | 5.94 | 5.82 | 5.06 | 6.12 | 5.76 | 6.33 | 5.76 | 6.82 |
TEV/LTM EBIT | 7.71 | 7.74 | 7.23 | 7.04 | 7.22 | 9.70 | 8.09 | 7.77 | 9.19 | 8.95 | 9.92 | 10.41 | 13.66 | 12.07 | 11.25 | 12.24 | 10.90 | 18.07 | 17.24 | 24.48 | 23.29 | 22.06 | 22.84 | 36.41 | 42.44 | 40.04 | 35.59 | 36.21 | 29.45 | 15.77 | 20.02 | 10.98 | 11.66 | 11.42 | 10.61 | 8.65 | 9.97 | 10.17 | 11.63 | 10.11 | 9.88 | 9.90 | 11.63 | 11.59 | 12.00 | 12.11 | 11.12 | 13.59 | 15.66 | 15.30 | 11.48 | 11.90 | 10.85 | 12.71 | 12.51 | 13.65 | 12.00 | 11.45 | 11.71 | 8.62 | 10.63 | 10.11 | 11.46 | 9.88 | 9.04 | 8.21 | 8.43 | 8.44 | 8.62 | 8.20 | 8.72 | 9.12 | 8.79 | 8.37 | 7.48 | 7.30 | 7.17 | 6.79 | 6.41 | 6.94 | 7.29 | 7.38 | 7.05 | 7.95 | 9.46 | 9.83 | 9.16 | 8.98 | 9.24 | 12.31 | 12.03 | 14.59 | 13.93 | 12.71 | 12.67 | 16.90 | 12.78 | 12.68 | 11.40 | 11.75 | 11.23 | 15.08 | 14.59 | 12.65 | 11.35 | 11.88 | 12.16 | 14.13 | 10.37 | 10.54 | 13.28 | 12.99 | 12.78 | 11.09 | 11.99 | 11.51 | 14.80 | 14.78 | 15.17 | 13.07 | 13.07 | 12.85 | 13.33 | 11.64 | 11.28 | 12.66 | 12.97 | 9.97 | 8.74 | 8.53 | 8.29 | 8.18 | 10.46 | 10.59 | 11.29 | 12.08 | 11.24 | 12.27 | 11.53 | 12.08 | 11.64 | 14.93 | 14.19 | 12.56 | 11.92 | 11.78 | 12.30 | 10.57 | 9.60 | 7.85 | 6.82 | 6.16 | 8.01 | 9.03 | 9.20 | 6.32 | 7.08 | 6.86 | 6.36 | 6.60 | 7.14 | 6.26 | 7.15 | 7.09 | 7.48 | 7.62 | 8.45 | 8.67 | 11.83 | 10.39 | 10.36 | 12.57 | 11.18 | 8.37 | 8.06 | 8.83 | 7.63 | 7.41 | 8.11 | 12.10 | 16.38 | 15.52 | 15.73 | 14.97 | 14.89 | 18.22 | 14.17 | 14.67 | 12.23 | 11.98 | 10.92 | 5.84 | 4.61 | 4.91 | 3.70 | 3.45 | 3.00 | 4.95 | 5.25 | 6.17 | 5.66 | 7.65 | 8.74 | 13.38 | 15.71 | 16.18 | 18.09 | 16.38 | 20.81 | 23.44 | 25.67 | 63.96 | 60.11 | 55.83 | 39.21 | 35.40 | 29.34 | 28.87 | 24.02 | 21.64 | 16.41 | 16.13 | 15.82 | 15.88 | 13.77 | 13.50 | 6.98 | 4.54 | 4.54 | 4.73 | 4.71 | 6.35 | 5.45 | 6.52 | 6.64 | 6.46 | 8.38 | 9.14 | 10.18 | 12.24 | 11.90 | 11.10 | 9.57 | 7.53 | 6.65 | 6.52 | 5.67 | 6.57 | 6.20 | 6.81 | 6.20 | 7.33 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 22.28 | 22.28 | 22.28 | 22.28 | 22.28 | 22.05 | 22.05 | 21.52 | 21.52 | 21.52 | 21.52 | 20.66 | 19.99 | 19.99 | 19.99 | 19.99 | 19.99 | 18.41 | 18.41 | 17.66 | 17.66 | 17.48 | 17.48 | 17.48 | 17.00 | 17.00 | 17.00 | 18.11 | 18.11 | 18.11 | 18.28 | 18.28 | 18.28 | 18.58 | 18.58 | 18.58 | 18.72 | 18.72 | 18.72 | 18.69 | 18.69 | 18.69 | 18.61 | 18.61 | 18.61 | 19.16 | 19.16 | 19.16 | 19.71 | 19.71 | 19.71 | 20.50 | 20.50 | 20.50 | 21.78 | 21.78 | 21.78 | 21.60 | 21.60 | 21.60 | 22.30 | 22.30 | 22.30 | 21.89 | 21.89 | 21.89 | 21.65 | 21.65 | 21.65 | 22.00 | 22.00 | 22.00 | 21.39 | 21.39 | 21.39 | 21.72 | 21.72 | 21.72 | 22.01 | 22.01 | 22.01 | 21.41 | 21.41 | 21.41 | 21.23 | 21.23 | 21.23 | 21.23 | 21.23 | 21.23 | 21.42 | 21.42 | 21.42 | 22.03 | 22.03 | 22.03 | 22.84 | 22.84 | 22.84 | 22.54 | 22.54 | 22.54 | 22.65 | 22.65 | 22.65 | 22.73 | 22.73 | 22.73 | 22.65 | 22.65 | 22.65 | 22.25 | 22.25 | 22.25 | 21.55 | 21.55 | 21.55 | 21.13 | 21.13 | 21.13 | 20.86 | 20.86 | 20.86 | 20.44 | 20.44 | 20.44 | 20.43 | 20.43 | 20.43 | 20.29 | 20.29 | 20.29 | 20.10 | 20.10 | 20.10 | 19.75 | 19.75 | 19.75 | 19.66 | 19.66 | 19.66 | 19.26 | 19.26 | 19.26 | 19.99 | 19.99 | 19.99 | 20.73 | 20.73 | 20.73 | 20.83 | 20.83 | 20.83 | 21.89 | 21.89 | 21.89 | 22.27 | 22.27 | 22.27 | 22.86 | 22.86 | 22.86 | 23.20 | 23.20 | 23.20 | 23.71 | 23.71 | 23.71 | 23.71 | 23.71 | 23.71 | 23.98 | 23.98 | 23.98 | 24.81 | 24.81 | 24.81 | 23.79 | 23.79 | 23.79 | 21.84 | 21.84 | 21.84 | 19.16 | 19.16 | 19.16 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 19.66 | 21.37 | 21.37 | 21.37 | 21.37 | 21.37 | 22.46 | 23.45 | 23.45 | 23.45 | 23.45 | 23.45 | 23.35 | 26.07 | 26.07 | 26.07 | 25.93 | 25.93 | 25.93 | 27.79 | 27.79 | 27.79 | 27.66 | 27.66 | 27.66 | 22.38 | 22.38 | 22.38 | 21.68 | 21.68 | 21.68 | 21.78 | 21.78 | 21.78 | 21.98 | 21.98 | 21.98 | 23.57 | 23.57 | 23.57 | 24.84 | 24.84 | 24.84 | 24.65 | 24.65 | 24.65 | 24.44 | 24.44 | 24.44 | 24.30 | 24.30 | 24.30 | 24.11 | 24.11 | 24.11 | 24.15 | 24.15 | 24.15 | 24.20 | 24.20 | 24.20 |
SG&A Margin | 10.98 | 10.98 | 10.98 | 10.98 | 10.98 | 10.80 | 10.80 | 10.81 | 10.81 | 10.81 | 10.81 | 10.62 | 10.50 | 10.50 | 10.50 | 10.50 | 10.50 | 10.58 | 10.58 | 10.42 | 10.42 | 10.65 | 10.65 | 10.65 | 10.32 | 10.32 | 10.32 | 10.28 | 10.28 | 10.28 | 9.53 | 9.53 | 9.53 | 9.09 | 9.09 | 9.09 | 9.22 | 9.22 | 9.22 | 8.88 | 8.88 | 8.88 | 8.86 | 8.86 | 8.86 | 9.42 | 9.42 | 9.42 | 9.59 | 9.59 | 9.59 | 10.18 | 10.18 | 10.18 | 10.81 | 10.81 | 10.81 | 10.36 | 10.36 | 10.36 | 10.22 | 10.22 | 10.22 | 9.99 | 9.99 | 9.99 | 10.29 | 10.29 | 10.29 | 10.55 | 10.55 | 10.55 | 10.16 | 10.16 | 10.16 | 10.35 | 10.35 | 10.35 | 10.09 | 10.09 | 10.09 | 10.65 | 10.65 | 10.65 | 11.92 | 11.92 | 11.92 | 13.06 | 13.06 | 13.06 | 15.02 | 15.02 | 15.02 | 16.25 | 16.25 | 16.25 | 17.02 | 17.02 | 17.02 | 17.55 | 17.55 | 17.55 | 17.76 | 17.76 | 17.76 | 17.81 | 17.81 | 17.81 | 18.49 | 18.49 | 18.49 | 17.36 | 17.36 | 17.36 | 15.62 | 15.62 | 15.62 | 14.39 | 14.39 | 14.39 | 12.54 | 12.54 | 12.54 | 11.56 | 11.56 | 11.56 | 11.73 | 11.73 | 11.73 | 11.67 | 11.67 | 11.67 | 11.79 | 11.79 | 11.79 | 11.72 | 11.72 | 11.72 | 12.13 | 12.13 | 12.13 | 11.43 | 11.43 | 11.43 | 11.11 | 11.11 | 11.11 | 10.85 | 10.85 | 10.85 | 10.09 | 10.09 | 10.09 | 9.57 | 9.57 | 9.57 | 9.09 | 9.09 | 9.09 | 8.35 | 8.35 | 8.35 | 8.29 | 8.29 | 8.29 | 8.47 | 8.47 | 8.47 | 8.62 | 8.62 | 8.62 | 8.83 | 8.83 | 8.83 | 9.24 | 9.24 | 9.24 | 9.67 | 9.67 | 9.67 | 9.96 | 9.96 | 9.96 | 10.54 | 10.54 | 10.54 | 9.94 | 9.94 | 9.94 | 9.94 | 9.94 | 9.83 | 9.25 | 9.25 | 9.25 | 9.25 | 9.25 | 9.47 | 9.70 | 9.70 | 9.70 | 9.70 | 9.70 | 10.53 | 10.61 | 10.61 | 10.61 | 10.81 | 10.81 | 10.81 | 14.00 | 14.00 | 14.00 | 14.90 | 14.90 | 14.90 | 12.88 | 12.88 | 12.88 | 13.45 | 13.45 | 13.45 | 13.26 | 13.26 | 13.26 | 12.87 | 12.87 | 12.87 | 12.16 | 12.16 | 12.16 | 11.59 | 11.59 | 11.59 | 11.43 | 11.43 | 11.43 | 11.26 | 11.26 | 11.26 | 10.69 | 10.69 | 10.69 | 9.94 | 9.94 | 9.94 | 10.00 | 10.00 | 10.00 | 10.08 | 10.08 | 10.08 |
EBITDA Margin | 11.48 | 11.48 | 11.48 | 11.48 | 11.48 | 11.61 | 11.61 | 10.82 | 10.82 | 10.82 | 10.82 | 10.52 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 | 7.46 | 7.46 | 8.60 | 8.60 | 8.19 | 8.19 | 8.19 | 9.02 | 9.02 | 9.02 | 9.52 | 9.52 | 9.52 | 10.21 | 10.21 | 10.21 | 10.62 | 10.62 | 10.62 | 9.89 | 9.89 | 9.89 | 10.39 | 10.39 | 10.39 | 10.16 | 10.16 | 10.16 | 10.46 | 10.46 | 10.46 | 10.89 | 10.89 | 10.89 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.31 | 12.31 | 12.31 | 12.92 | 12.92 | 12.92 | 12.10 | 12.10 | 12.10 | 12.75 | 12.75 | 12.75 | 12.76 | 12.76 | 12.76 | 13.05 | 13.05 | 13.05 | 12.91 | 12.91 | 12.91 | 12.90 | 12.90 | 12.90 | 12.42 | 12.42 | 12.42 | 11.58 | 11.58 | 11.58 | 11.63 | 11.63 | 11.63 | 11.20 | 11.20 | 11.20 | 11.35 | 11.35 | 11.35 | 12.66 | 12.66 | 12.66 | 11.03 | 11.03 | 11.03 | 11.50 | 11.50 | 11.50 | 11.22 | 11.22 | 11.22 | 10.55 | 10.55 | 10.55 | 11.14 | 11.14 | 11.14 | 10.92 | 10.92 | 10.92 | 11.13 | 11.13 | 11.13 | 10.88 | 10.88 | 10.88 | 11.22 | 11.22 | 11.22 | 11.22 | 11.22 | 11.22 | 11.12 | 11.12 | 11.12 | 10.39 | 10.39 | 10.39 | 10.55 | 10.55 | 10.55 | 9.93 | 9.93 | 9.93 | 10.20 | 10.20 | 10.20 | 11.31 | 11.31 | 11.31 | 12.11 | 12.11 | 12.11 | 12.91 | 12.91 | 12.91 | 14.02 | 14.02 | 14.02 | 14.94 | 14.94 | 14.94 | 15.97 | 15.97 | 15.97 | 16.25 | 16.25 | 16.25 | 16.54 | 16.54 | 16.54 | 15.84 | 15.84 | 15.84 | 16.13 | 16.13 | 16.13 | 16.57 | 16.57 | 16.57 | 15.49 | 15.49 | 15.49 | 14.20 | 14.20 | 14.20 | 10.40 | 10.40 | 10.40 | 10.24 | 10.24 | 10.24 | 10.24 | 10.24 | 11.43 | 13.70 | 13.70 | 13.70 | 13.70 | 13.70 | 14.10 | 15.09 | 15.09 | 15.09 | 15.09 | 15.09 | 14.05 | 15.39 | 15.39 | 15.39 | 17.45 | 17.45 | 17.45 | 16.24 | 16.24 | 16.24 | 16.50 | 16.50 | 16.50 | 11.85 | 11.85 | 11.85 | 9.54 | 9.54 | 9.54 | 9.88 | 9.88 | 9.88 | 10.58 | 10.58 | 10.58 | 11.84 | 11.84 | 11.84 | 13.30 | 13.30 | 13.30 | 13.58 | 13.58 | 13.58 | 13.87 | 13.87 | 13.87 | 14.73 | 14.73 | 14.73 | 15.88 | 15.88 | 15.88 | 15.33 | 15.33 | 15.33 | 14.62 | 14.62 | 14.62 |
EBIT Margin | 7.44 | 7.44 | 7.44 | 7.44 | 7.44 | 7.09 | 7.09 | 6.50 | 6.50 | 6.50 | 6.50 | 5.98 | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 | 3.21 | 3.21 | 2.55 | 2.55 | 1.87 | 1.87 | 1.87 | 1.71 | 1.71 | 1.71 | 3.08 | 3.08 | 3.08 | 4.49 | 4.49 | 4.49 | 5.67 | 5.67 | 5.67 | 5.81 | 5.81 | 5.81 | 6.27 | 6.27 | 6.27 | 6.15 | 6.15 | 6.15 | 6.00 | 6.00 | 6.00 | 6.53 | 6.53 | 6.53 | 6.65 | 6.65 | 6.65 | 7.26 | 7.26 | 7.26 | 7.71 | 7.71 | 7.71 | 8.47 | 8.47 | 8.47 | 8.36 | 8.36 | 8.36 | 8.28 | 8.28 | 8.28 | 8.16 | 8.16 | 8.16 | 7.94 | 7.94 | 7.94 | 8.48 | 8.48 | 8.48 | 8.10 | 8.10 | 8.10 | 7.69 | 7.69 | 7.69 | 7.03 | 7.03 | 7.03 | 6.14 | 6.14 | 6.14 | 5.60 | 5.60 | 5.60 | 4.97 | 4.97 | 4.97 | 5.02 | 5.02 | 5.02 | 4.12 | 4.12 | 4.12 | 4.06 | 4.06 | 4.06 | 4.11 | 4.11 | 4.11 | 3.77 | 3.77 | 3.77 | 4.59 | 4.59 | 4.59 | 5.54 | 5.54 | 5.54 | 6.28 | 6.28 | 6.28 | 7.64 | 7.64 | 7.64 | 7.92 | 7.92 | 7.92 | 7.88 | 7.88 | 7.88 | 7.79 | 7.79 | 7.79 | 7.64 | 7.64 | 7.64 | 7.23 | 7.23 | 7.23 | 6.84 | 6.84 | 6.84 | 7.18 | 7.18 | 7.18 | 8.24 | 8.24 | 8.24 | 9.32 | 9.32 | 9.32 | 10.34 | 10.34 | 10.34 | 11.73 | 11.73 | 11.73 | 12.68 | 12.68 | 12.68 | 14.10 | 14.10 | 14.10 | 14.33 | 14.33 | 14.33 | 14.65 | 14.65 | 14.65 | 14.21 | 14.21 | 14.21 | 14.14 | 14.14 | 14.14 | 14.57 | 14.57 | 14.57 | 13.05 | 13.05 | 13.05 | 10.98 | 10.98 | 10.98 | 7.48 | 7.48 | 7.48 | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 | 9.03 | 11.54 | 11.54 | 11.54 | 11.54 | 11.54 | 12.33 | 13.08 | 13.08 | 13.08 | 13.08 | 13.08 | 12.13 | 14.65 | 14.65 | 14.65 | 14.86 | 14.86 | 14.86 | 13.97 | 13.97 | 13.97 | 12.70 | 12.70 | 12.70 | 8.98 | 8.98 | 8.98 | 6.49 | 6.49 | 6.49 | 6.75 | 6.75 | 6.75 | 7.29 | 7.29 | 7.29 | 9.08 | 9.08 | 9.08 | 10.97 | 10.97 | 10.97 | 11.38 | 11.38 | 11.38 | 11.81 | 11.81 | 11.81 | 12.81 | 12.81 | 12.81 | 14.15 | 14.15 | 14.15 | 13.91 | 13.91 | 13.91 | 13.60 | 13.60 | 13.60 |
Earnings from Cont. Ops Margin | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 | 6.26 | 6.26 | 5.68 | 5.68 | 5.68 | 5.68 | 5.24 | 4.85 | 4.85 | 4.85 | 4.85 | 4.85 | 3.86 | 3.86 | 3.54 | 3.54 | 3.24 | 3.24 | 3.24 | 3.07 | 3.07 | 3.07 | 3.82 | 3.82 | 3.82 | 4.62 | 4.62 | 4.62 | 5.53 | 5.53 | 5.53 | 5.77 | 5.77 | 5.77 | 5.95 | 5.95 | 5.95 | 5.85 | 5.85 | 5.85 | 5.73 | 5.73 | 5.73 | 5.78 | 5.78 | 5.78 | 6.02 | 6.02 | 6.02 | 6.62 | 6.62 | 6.62 | 6.83 | 6.83 | 6.83 | 7.69 | 7.69 | 7.69 | 7.53 | 7.53 | 7.53 | 7.53 | 7.53 | 7.53 | 7.30 | 7.30 | 7.30 | 7.15 | 7.15 | 7.15 | 7.17 | 7.17 | 7.17 | 6.58 | 6.58 | 6.58 | 6.06 | 6.06 | 6.06 | 5.12 | 5.12 | 5.12 | 4.43 | 4.43 | 4.43 | 4.01 | 4.01 | 4.01 | 3.86 | 3.86 | 3.86 | 3.50 | 3.50 | 3.50 | 3.13 | 3.13 | 3.13 | 2.84 | 2.84 | 2.84 | 2.96 | 2.96 | 2.96 | 2.98 | 2.98 | 2.98 | 3.70 | 3.70 | 3.70 | 6.61 | 6.61 | 6.61 | 7.18 | 7.18 | 7.18 | 8.21 | 8.21 | 8.21 | 8.98 | 8.98 | 8.98 | 6.65 | 6.65 | 6.65 | 6.55 | 6.55 | 6.55 | 6.44 | 6.44 | 6.44 |