Prudential plc - SEHK:2378
Profile
Price
HKD$ 63.75
()
Market Cap
HKD$ 167.325B
Shares Out
2624.45 M
Employees
15030
Dividends
Yield
-
Payout (TTM)
64.38 %
DPS (TTM)
0.211
DPS Growth 3Yr
0 %
DPS Growth 5Yr
-100 %
DPS Growth 10Yr
-100 %
FinancialHealth
Cash
-
Net Debt
HKD$ 3.284B
Debt/Equity (TTM)
24.44 %
Returns(TTM)
ROA
0.5 %
ROE
4.5 %
ROCE
6.35 %
Valuation(TTM)
P/E
33.181
P/B
1.786
P/FCF
16.384 %
Margins(TTM)
Gross
100 %
Operating
100 %
Pre-Tax
14.01 %
Net
7.99 %
FCFPS
0.488 %
Growth(CAGR)
RevPS 3Yr
0 %
RevPS 5Yr
-1 %
RevPS 10Yr
-1 %
NetIncomePS 3Yr
0 %
NetIncomePS 5Yr
-1 %
NetIncomePS 10Yr
-1 %
Last Price
HKD$ 63.75
5D
0.000%
1M
0.631%
3M
-2.074%
1Y
-20.561%
Prudential plc (LSE: PRU) shows strong bullish potential due to a 45% increase in new business profits in 2023, a 7% rise in embedded value per share, and a robust capital position. The company is focusing on a customer-centric strategy, enhancing distribution channels, and expanding its health insurance business. However, challenges such as interest rate fluctuations, regulatory changes, and medical inflation could hinder growth. Execution risks and competitive pressures also pose concerns. Overall, while Prudential has significant growth opportunities in ASEAN and Greater China, its ability to navigate these challenges will be crucial for long-term success. Investors should monitor its strategic execution closely.
Valuation And Growth
Segments
Guidance and Outlook
Bulls - Bears Say
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 11.55 | 11.55 | 10.92 | 11.04 | 11.16 | 12.08 | 11.46 | - | - | - | - | - | - | - | - | - | - | - | - | 4.09 | 4.19 | 3.99 | 4.58 | 4.17 | 4.38 | 4.62 | 3.89 | 3.37 | 2.79 | 3.07 | 3.11 | 1.03 | 1.04 | 1.06 | 1.03 | 1.16 | 1.28 | 1.38 | 1.43 | 1.43 | 1.66 | 1.62 | 1.61 | - | - | - | - | - | - | - | - | - | - | - | - | 0.57 | 0.61 | 0.54 | 0.57 | 2.32 | - | - | - | - | - | - | - | 15.52 | 15.64 | 14.76 | 15.76 | 14.49 | 13.87 | 13.14 | 12.56 | 13.52 | 13.73 | 15.05 | 14.88 | 34.82 | 33.83 | 34.90 | 35.80 | 34.45 | 18.66 | 19.31 | 19.31 | 18.90 | 18.84 | 18.27 | 18.53 | - | - | - | - | - | 37.37 | 35.86 | 37.78 | 36.18 | 31.88 | 32.52 | 32.46 | 24.80 | 23.72 | 25.40 | 24.93 | 24.29 | 5.69 | 6.14 | 6.81 | 6.85 | 6.76 | 6.25 | 6.35 | 10.80 | 10.96 | 11.58 | 11.59 | 11.88 | 21.34 | 21.22 | 19.70 | 20.36 | 19.09 | 18.30 | 19.18 | 16.59 | 16.30 | 16.78 | 16.48 | 8.05 | - | - | - | - | - | - | - | - | - | - | - | - | 10.43 | 10.21 | 9.34 | 9.71 | 9.18 | 8.73 | 8.60 | 12.76 | 12.41 | 11.56 | 12.62 | 28.15 | 3.27 | 3.23 | 3.00 | 2.94 | 3.03 | 2.70 | 2.89 | 36.72 | 37.91 | 38.61 | 18.93 | 17.67 | 6.70 | 6.44 | 6.39 | 5.66 | 6.11 | 6.16 | 5.63 | 24.29 | 22.92 | 23.90 |
Market Cap/LTM Levered FCF | 13.18 | 13.18 | 12.44 | 12.58 | 12.72 | 13.79 | 13.07 | - | - | - | - | - | - | - | - | - | - | - | - | 4.12 | 4.22 | 4.02 | 4.61 | 4.19 | 4.49 | 4.74 | 3.99 | 3.47 | 2.87 | 3.16 | 3.20 | 1.03 | 1.04 | 1.06 | 1.03 | 1.16 | 1.23 | 1.34 | 1.38 | 1.38 | 1.62 | 1.58 | 1.56 | - | - | - | - | - | - | - | - | - | - | - | - | 0.41 | 0.45 | 0.39 | 0.42 | 1.83 | - | - | - | - | - | - | - | 11.52 | 11.64 | 10.70 | 11.77 | 10.42 | 11.90 | 11.12 | 10.49 | 11.52 | 11.75 | 13.16 | 12.98 | 29.78 | 28.62 | 29.88 | 30.92 | 29.34 | 17.26 | 17.97 | 17.97 | 17.53 | 17.45 | 16.84 | 17.12 | - | - | - | - | - | 38.44 | 36.64 | 38.93 | 37.02 | 31.89 | 32.65 | 32.58 | 20.66 | 19.46 | 21.33 | 20.81 | 20.09 | 5.31 | 5.77 | 6.46 | 6.50 | 6.41 | 5.88 | 5.98 | 10.45 | 10.62 | 11.28 | 11.29 | 11.59 | 21.52 | 21.39 | 19.70 | 20.43 | 19.04 | 18.16 | 19.14 | 16.68 | 16.37 | 16.89 | 16.56 | 7.71 | - | - | - | - | - | - | - | - | - | - | - | - | 9.90 | 9.66 | 8.73 | 9.12 | 8.55 | 8.08 | 7.93 | 11.82 | 11.44 | 10.49 | 11.67 | 26.96 | 2.70 | 2.66 | 2.42 | 2.36 | 2.46 | 2.12 | 2.32 | 36.89 | 38.49 | 39.43 | 16.58 | 15.16 | 5.44 | 5.17 | 5.11 | 4.35 | 4.82 | 4.87 | 4.32 | 19.57 | 17.94 | 19.10 |
P/LTM Normalized EPS | 25.26 | 25.26 | 23.73 | 23.91 | 24.01 | 25.87 | 24.29 | 17.36 | 17.84 | 18.55 | 17.41 | 18.45 | 10.73 | 11.30 | 12.24 | 11.91 | 11.84 | 12.27 | 13.34 | 38.90 | 39.84 | 37.95 | 43.54 | 39.61 | 38.68 | 40.82 | 34.36 | 29.84 | 24.71 | 27.24 | 27.53 | 18.98 | 19.17 | 19.57 | 19.06 | 21.39 | 21.92 | 23.83 | 24.58 | 24.61 | 28.82 | 28.06 | 29.22 | 32.75 | 33.16 | 36.24 | 37.05 | 37.19 | 40.91 | 34.05 | 39.12 | 33.97 | 27.38 | 32.21 | 37.11 | 25.10 | 27.66 | 23.77 | 25.62 | 23.51 | 18.81 | 20.07 | 21.51 | 20.43 | 20.02 | 21.90 | 20.31 | 20.68 | 20.90 | 19.21 | 21.13 | 18.73 | 19.31 | 18.04 | 17.03 | 18.71 | 19.07 | 21.37 | 21.07 | 19.83 | 19.05 | 19.89 | 20.59 | 19.54 | 16.21 | 16.88 | 16.88 | 16.47 | 16.40 | 15.82 | 16.08 | 21.96 | 20.92 | 20.63 | 20.39 | 20.03 | 29.38 | 28.00 | 29.75 | 28.31 | 24.39 | 24.98 | 24.92 | 16.22 | 15.27 | 16.76 | 16.37 | 15.80 | 14.55 | 15.82 | 17.71 | 17.81 | 17.57 | 16.12 | 16.41 | 19.44 | 19.76 | 20.98 | 21.00 | 21.56 | 21.69 | 21.57 | 19.86 | 20.61 | 19.20 | 18.32 | 19.30 | 25.36 | 24.87 | 25.69 | 25.19 | 23.52 | 19.43 | 17.61 | 19.21 | 18.74 | 18.34 | 16.50 | 15.45 | 14.90 | 13.73 | 14.26 | 14.11 | 13.60 | 19.79 | 19.32 | 17.45 | 18.25 | 17.11 | 16.16 | 15.87 | 16.14 | 15.61 | 14.34 | 15.96 | 15.81 | 10.63 | 10.45 | 9.53 | 9.30 | 9.66 | 8.32 | 9.26 | 13.51 | 14.10 | 14.44 | 15.14 | 13.84 | 12.16 | 11.56 | 11.42 | 9.71 | 10.78 | 10.88 | 9.68 | 10.24 | 9.39 | 10.00 |
P/LTM EPS | 26.90 | 26.90 | 25.26 | 25.46 | 25.57 | 27.55 | 25.86 | 14.39 | 14.78 | 15.37 | 14.42 | 15.29 | 7.84 | 8.25 | 8.95 | 8.70 | 8.65 | 8.96 | 9.74 | 35.76 | 36.62 | 34.88 | 40.02 | 36.40 | 33.75 | 35.61 | 29.98 | 26.04 | 21.56 | 23.76 | 24.02 | 16.33 | 16.50 | 16.84 | 16.40 | 18.41 | 15.81 | 17.19 | 17.73 | 17.75 | 20.79 | 20.24 | 21.07 | 22.71 | 22.99 | 25.13 | 25.69 | 25.79 | 34.74 | 28.92 | 33.23 | 28.85 | 23.26 | 27.36 | 30.13 | 19.50 | 21.49 | 18.46 | 19.90 | 18.26 | 12.45 | 13.29 | 14.24 | 13.53 | 13.25 | 14.50 | 13.45 | 14.54 | 14.69 | 13.51 | 14.85 | 13.16 | 18.27 | 17.07 | 16.11 | 17.70 | 18.05 | 20.22 | 19.94 | 19.41 | 18.65 | 19.47 | 20.16 | 19.12 | 17.14 | 17.85 | 17.85 | 17.41 | 17.34 | 16.73 | 17.00 | 24.64 | 23.48 | 23.15 | 22.88 | 22.48 | 22.48 | 21.43 | 22.76 | 21.66 | 18.67 | 19.11 | 19.07 | 13.23 | 12.46 | 13.68 | 13.35 | 12.89 | 12.82 | 13.94 | 15.61 | 15.69 | 15.48 | 14.20 | 14.45 | 17.37 | 17.66 | 18.74 | 18.77 | 19.26 | 19.56 | 19.45 | 17.91 | 18.58 | 17.31 | 16.52 | 17.41 | 25.95 | 25.45 | 26.29 | 25.78 | 24.07 | 20.61 | 18.68 | 20.38 | 19.88 | 19.46 | 17.51 | 16.40 | 13.51 | 12.44 | 12.93 | 12.79 | 12.33 | 15.43 | 15.06 | 13.61 | 14.23 | 13.34 | 12.60 | 12.37 | 13.00 | 12.57 | 11.55 | 12.85 | 12.73 | 9.77 | 9.60 | 8.75 | 8.54 | 8.88 | 7.64 | 8.51 | 12.19 | 12.72 | 13.03 | 13.66 | 12.48 | 12.94 | 12.30 | 12.15 | 10.33 | 11.47 | 11.58 | 10.30 | 20.10 | 18.43 | 19.63 |
P/BV | 1.45 | 1.45 | 1.36 | 1.37 | 1.38 | 1.49 | 1.40 | 1.37 | 1.41 | 1.46 | 1.37 | 1.46 | 1.58 | 1.66 | 1.80 | 1.75 | 1.74 | 1.80 | 1.96 | 2.10 | 2.16 | 2.05 | 2.36 | 2.14 | 2.62 | 2.77 | 2.33 | 2.02 | 1.67 | 1.85 | 1.87 | 2.18 | 2.20 | 2.25 | 2.19 | 2.46 | 2.60 | 2.83 | 2.92 | 2.92 | 3.42 | 3.33 | 3.47 | 2.30 | 2.33 | 2.55 | 2.61 | 2.62 | 2.37 | 1.97 | 2.27 | 1.97 | 1.59 | 1.87 | 2.06 | 1.95 | 2.15 | 1.85 | 1.99 | 1.83 | 1.67 | 1.78 | 1.91 | 1.81 | 1.78 | 1.94 | 1.80 | 2.54 | 2.57 | 2.36 | 2.60 | 2.30 | 2.59 | 2.42 | 2.28 | 2.50 | 2.55 | 2.86 | 2.82 | 2.89 | 2.78 | 2.90 | 3.00 | 2.85 | 3.05 | 3.18 | 3.18 | 3.10 | 3.09 | 2.98 | 3.03 | 3.24 | 3.09 | 3.04 | 3.01 | 2.95 | 2.83 | 2.69 | 2.86 | 2.72 | 2.35 | 2.40 | 2.40 | 2.64 | 2.49 | 2.73 | 2.66 | 2.57 | 2.66 | 2.89 | 3.24 | 3.26 | 3.21 | 2.95 | 3.00 | 3.26 | 3.32 | 3.52 | 3.53 | 3.62 | 3.92 | 3.90 | 3.59 | 3.73 | 3.47 | 3.31 | 3.49 | 3.62 | 3.55 | 3.67 | 3.59 | 3.36 | 3.60 | 3.26 | 3.56 | 3.47 | 3.40 | 3.06 | 2.86 | 2.87 | 2.65 | 2.75 | 2.72 | 2.62 | 2.69 | 2.63 | 2.37 | 2.48 | 2.33 | 2.20 | 2.16 | 2.13 | 2.06 | 1.89 | 2.10 | 2.08 | 2.13 | 2.10 | 1.91 | 1.86 | 1.94 | 1.67 | 1.86 | 2.18 | 2.28 | 2.33 | 2.45 | 2.24 | 2.52 | 2.39 | 2.36 | 2.01 | 2.23 | 2.25 | 2.00 | 2.23 | 2.05 | 2.18 |
P/Tangible BV | 2.03 | 2.03 | 1.90 | 1.92 | 1.93 | 2.07 | 1.95 | 1.89 | 1.94 | 2.02 | 1.89 | 2.01 | 2.15 | 2.26 | 2.45 | 2.39 | 2.37 | 2.46 | 2.67 | 2.93 | 3.00 | 2.86 | 3.28 | 2.98 | 3.71 | 3.91 | 3.29 | 2.86 | 2.37 | 2.61 | 2.64 | 3.06 | 3.09 | 3.16 | 3.07 | 3.45 | 3.79 | 4.12 | 4.25 | 4.25 | 4.98 | 4.85 | 5.05 | 3.04 | 3.08 | 3.37 | 3.44 | 3.45 | 3.19 | 2.66 | 3.05 | 2.65 | 2.14 | 2.51 | 2.77 | 2.48 | 2.73 | 2.35 | 2.53 | 2.32 | 1.94 | 2.07 | 2.22 | 2.11 | 2.07 | 2.26 | 2.10 | 3.23 | 3.26 | 3.00 | 3.30 | 2.92 | 3.22 | 3.01 | 2.84 | 3.12 | 3.18 | 3.57 | 3.52 | 3.61 | 3.47 | 3.63 | 3.75 | 3.56 | 3.79 | 3.95 | 3.95 | 3.85 | 3.84 | 3.70 | 3.76 | 4.15 | 3.95 | 3.90 | 3.85 | 3.78 | 3.59 | 3.42 | 3.63 | 3.46 | 2.98 | 3.05 | 3.04 | 3.45 | 3.25 | 3.57 | 3.49 | 3.37 | 3.49 | 3.80 | 4.25 | 4.28 | 4.22 | 3.87 | 3.94 | 4.37 | 4.44 | 4.71 | 4.72 | 4.84 | 5.33 | 5.30 | 4.88 | 5.07 | 4.72 | 4.50 | 4.75 | 4.66 | 4.57 | 4.72 | 4.63 | 4.28 | 4.64 | 4.20 | 4.58 | 4.47 | 4.38 | 3.94 | 3.69 | 3.54 | 3.26 | 3.39 | 3.35 | 3.23 | 3.38 | 3.30 | 2.98 | 3.12 | 2.92 | 2.76 | 2.71 | 2.72 | 2.63 | 2.41 | 2.69 | 2.66 | 2.64 | 2.60 | 2.37 | 2.31 | 2.40 | 2.07 | 2.30 | 2.83 | 2.96 | 3.03 | 3.17 | 2.90 | 3.24 | 3.08 | 3.04 | 2.58 | 2.87 | 2.90 | 2.57 | 3.00 | 2.75 | 2.93 |
TEV/LTM Total Revenue | 2.11 | 2.11 | 2.00 | 2.02 | 2.04 | 2.21 | 2.10 | 2.29 | 2.36 | 2.45 | 2.31 | 2.44 | - | - | - | - | - | - | - | - | - | - | - | - | 22.36 | 23.61 | 19.84 | 17.21 | 14.22 | 15.69 | 15.86 | 1.42 | 1.43 | 1.46 | 1.42 | 1.59 | 0.86 | 0.93 | 0.96 | 0.96 | 1.12 | 1.09 | 1.08 | 1.16 | 1.17 | 1.25 | 1.28 | 1.28 | 1.56 | 1.35 | 1.51 | 1.35 | 1.14 | 1.29 | 1.39 | 0.56 | 0.61 | 0.54 | 0.57 | 0.49 | 0.88 | 0.93 | 0.98 | 0.94 | 0.93 | 0.99 | 0.94 | 2.54 | 2.56 | 2.41 | 2.58 | 2.37 | 0.94 | 0.89 | 0.85 | 0.92 | 0.93 | 1.02 | 1.01 | 0.74 | 0.71 | 0.74 | 0.76 | 0.73 | 0.70 | 0.73 | 0.73 | 0.71 | 0.71 | 0.69 | 0.70 | 0.87 | 0.84 | 0.83 | 0.83 | 0.82 | 0.93 | 0.89 | 0.94 | 0.90 | 0.79 | 0.81 | 0.81 | 1.11 | 1.06 | 1.14 | 1.12 | 1.09 | 0.65 | 0.70 | 0.78 | 0.78 | 0.77 | 0.71 | 0.73 | 0.70 | 0.71 | 0.75 | 0.75 | 0.77 | 0.76 | 0.75 | 0.70 | 0.72 | 0.68 | 0.65 | 0.68 | 0.73 | 0.71 | 0.73 | 0.72 | 0.68 | 0.70 | 0.64 | 0.70 | 0.68 | 0.67 | 0.61 | 0.57 | 0.62 | 0.57 | 0.59 | 0.59 | 0.57 | 0.73 | 0.71 | 0.65 | 0.68 | 0.64 | 0.61 | 0.60 | 0.64 | 0.62 | 0.58 | 0.63 | 0.68 | 0.43 | 0.42 | 0.39 | 0.39 | 0.40 | 0.35 | 0.39 | 0.49 | 0.51 | 0.52 | 0.53 | 0.50 | 0.45 | 0.44 | 0.43 | 0.38 | 0.41 | 0.42 | 0.38 | 0.43 | 0.40 | 0.42 |
Market Cap/LTM Total Revenue | 2.06 | 2.06 | 1.95 | 1.97 | 1.99 | 2.16 | 2.05 | 2.20 | 2.27 | 2.36 | 2.22 | 2.35 | - | - | - | - | - | - | - | - | - | - | - | - | 22.54 | 23.78 | 20.02 | 17.39 | 14.40 | 15.87 | 16.04 | 1.41 | 1.42 | 1.45 | 1.41 | 1.59 | 0.82 | 0.89 | 0.92 | 0.92 | 1.08 | 1.05 | 1.04 | 0.86 | 0.87 | 0.95 | 0.97 | 0.98 | 1.29 | 1.07 | 1.23 | 1.07 | 0.86 | 1.02 | 1.12 | 0.41 | 0.45 | 0.38 | 0.41 | 0.38 | 0.66 | 0.71 | 0.76 | 0.72 | 0.71 | 0.77 | 0.72 | 1.76 | 1.78 | 1.64 | 1.80 | 1.60 | 0.75 | 0.70 | 0.66 | 0.73 | 0.74 | 0.83 | 0.82 | 0.54 | 0.52 | 0.54 | 0.56 | 0.53 | 0.59 | 0.62 | 0.62 | 0.60 | 0.60 | 0.58 | 0.59 | 0.66 | 0.63 | 0.62 | 0.61 | 0.60 | 0.80 | 0.76 | 0.81 | 0.77 | 0.66 | 0.68 | 0.68 | 0.83 | 0.78 | 0.86 | 0.84 | 0.81 | 0.59 | 0.64 | 0.72 | 0.72 | 0.71 | 0.65 | 0.66 | 0.64 | 0.65 | 0.69 | 0.69 | 0.71 | 0.69 | 0.69 | 0.63 | 0.66 | 0.61 | 0.58 | 0.61 | 0.67 | 0.66 | 0.68 | 0.66 | 0.62 | 0.64 | 0.58 | 0.63 | 0.61 | 0.60 | 0.54 | 0.51 | 0.54 | 0.49 | 0.51 | 0.51 | 0.49 | 0.64 | 0.63 | 0.57 | 0.59 | 0.56 | 0.53 | 0.52 | 0.53 | 0.51 | 0.47 | 0.53 | 0.52 | 0.35 | 0.34 | 0.31 | 0.30 | 0.32 | 0.27 | 0.30 | 0.37 | 0.38 | 0.39 | 0.41 | 0.38 | 0.35 | 0.33 | 0.33 | 0.28 | 0.31 | 0.31 | 0.28 | 0.29 | 0.27 | 0.29 |
TEV/LTM EBITDA | 6.44 | 6.44 | 6.08 | 6.15 | 6.22 | 6.73 | 6.39 | 6.03 | 6.22 | 6.47 | 6.08 | 6.43 | 5.60 | 5.90 | 6.41 | 6.23 | 6.19 | 6.42 | 6.99 | 16.69 | 17.09 | 16.29 | 18.66 | 16.99 | 19.33 | 20.40 | 17.15 | 14.88 | 12.29 | 13.56 | 13.71 | 10.57 | 10.67 | 10.89 | 10.61 | 11.90 | 11.73 | 12.71 | 13.10 | 13.11 | 15.27 | 14.88 | 14.76 | 20.25 | 20.44 | 21.85 | 22.22 | 22.29 | 20.90 | 18.01 | 20.15 | 17.98 | 15.20 | 17.23 | 19.18 | 15.67 | 16.82 | 15.07 | 15.90 | 14.59 | 12.57 | 13.20 | 13.92 | 13.38 | 13.17 | 14.11 | 13.31 | 16.05 | 16.17 | 15.25 | 16.29 | 14.98 | 13.01 | 12.33 | 11.78 | 12.68 | 12.88 | 14.12 | 13.96 | 14.72 | 14.30 | 14.75 | 15.13 | 14.56 | 10.72 | 11.09 | 11.09 | 10.86 | 10.82 | 10.50 | 10.64 | 15.79 | 15.23 | 15.07 | 14.94 | 14.74 | 17.87 | 17.15 | 18.06 | 17.30 | 15.24 | 15.55 | 15.52 | 12.05 | 11.53 | 12.34 | 12.11 | 11.80 | 8.81 | 9.51 | 10.54 | 10.60 | 10.46 | 9.67 | 9.82 | 11.56 | 11.74 | 12.40 | 12.41 | 12.71 | 13.17 | 13.10 | 12.16 | 12.57 | 11.79 | 11.30 | 11.84 | 14.67 | 14.42 | 14.84 | 14.57 | 13.84 | 11.77 | 10.77 | 11.65 | 11.38 | 11.16 | 10.16 | 9.59 | 9.55 | 8.89 | 9.19 | 9.11 | 8.82 | 11.82 | 11.57 | 10.59 | 11.01 | 10.40 | 9.90 | 9.75 | 10.14 | 9.87 | 9.18 | 10.03 | 10.84 | 7.28 | 7.18 | 6.67 | 6.53 | 6.74 | 6.00 | 6.52 | 9.67 | 9.99 | 10.17 | 10.54 | 9.84 | 8.58 | 8.24 | 8.17 | 7.24 | 7.82 | 7.88 | 7.20 | 8.35 | 7.88 | 8.22 |
TEV/LTM EBIT | 7.51 | 7.51 | 7.10 | 7.18 | 7.25 | 7.85 | 7.45 | 6.90 | 7.11 | 7.39 | 6.95 | 7.35 | 6.50 | 6.85 | 7.44 | 7.23 | 7.19 | 7.45 | 8.11 | 21.23 | 21.74 | 20.72 | 23.74 | 21.61 | 20.82 | 21.98 | 18.47 | 16.02 | 13.24 | 14.61 | 14.77 | 11.09 | 11.20 | 11.44 | 11.14 | 12.50 | 13.11 | 14.20 | 14.64 | 14.65 | 17.07 | 16.63 | 16.49 | 23.21 | 23.42 | 25.04 | 25.46 | 25.54 | 25.03 | 21.58 | 24.13 | 21.53 | 18.21 | 20.64 | 23.11 | 17.97 | 19.29 | 17.28 | 18.24 | 15.63 | 13.51 | 14.19 | 14.96 | 14.38 | 14.15 | 15.16 | 14.31 | 16.65 | 16.77 | 15.83 | 16.90 | 15.54 | 13.54 | 12.83 | 12.26 | 13.20 | 13.40 | 14.69 | 14.52 | 15.28 | 14.84 | 15.32 | 15.71 | 15.12 | 11.04 | 11.43 | 11.43 | 11.19 | 11.15 | 10.81 | 10.97 | 16.49 | 15.90 | 15.73 | 15.59 | 15.39 | 18.97 | 18.21 | 19.18 | 18.37 | 16.19 | 16.51 | 16.48 | 12.50 | 11.95 | 12.80 | 12.56 | 12.24 | 9.15 | 9.88 | 10.95 | 11.01 | 10.87 | 10.04 | 10.20 | 12.02 | 12.21 | 12.90 | 12.91 | 13.22 | 13.51 | 13.44 | 12.47 | 12.89 | 12.09 | 11.58 | 12.14 | 15.18 | 14.91 | 15.35 | 15.07 | 14.12 | 12.20 | 11.17 | 12.08 | 11.80 | 11.58 | 10.53 | 9.94 | 9.87 | 9.19 | 9.50 | 9.41 | 9.11 | 12.25 | 11.99 | 10.97 | 11.41 | 10.78 | 10.26 | 10.10 | 10.51 | 10.23 | 9.52 | 10.40 | 11.24 | 7.49 | 7.39 | 6.87 | 6.72 | 6.94 | 6.18 | 6.71 | 10.02 | 10.34 | 10.53 | 10.92 | 10.20 | 8.88 | 8.53 | 8.46 | 7.49 | 8.09 | 8.15 | 7.46 | 8.66 | 8.17 | 8.52 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 30.54 | 30.54 | 30.54 | 30.54 | 30.54 | 30.54 | 30.54 | 32.28 | 32.28 | 34.01 | 34.01 | 34.01 | 35.31 | 35.31 | 35.31 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 15.63 | 15.63 | 15.63 | 13.82 | 13.82 | 13.82 | 19.23 | 19.23 | 19.23 | 22.73 | 22.73 | 22.73 | 20.51 | 20.51 | 20.51 | 18.70 | 18.70 | 18.70 | 17.40 | 17.40 | 17.40 | 16.24 | 16.24 | 16.24 | 13.56 | 13.56 | 13.56 | 11.84 | 11.84 | 11.84 | 9.63 | 9.63 | 9.63 | 8.29 | 8.29 | 8.29 | 9.53 | 9.53 | 9.53 | 11.33 | 11.33 | 11.33 | 15.25 | 15.25 | 15.25 | 22.78 | 22.78 | 22.78 | 18.28 | 18.28 | 18.28 | 14.44 | 14.44 | 14.44 | 13.47 | 13.47 | 13.47 | 12.80 | 12.80 | 12.80 | 13.81 | 13.81 | 13.81 | 15.19 | 15.19 | 15.19 | 14.39 | 14.39 | 14.39 | 13.37 | 13.37 | 13.37 | 13.85 | 13.85 | 13.85 | 14.31 | 14.31 | 14.31 | 17.43 | 17.43 | 17.43 | 21.32 | 21.32 | 21.32 | 18.77 | 18.77 | 18.77 | 16.85 | 16.85 | 16.85 | 15.17 | 15.17 | 15.17 | 13.65 | 13.65 | 13.65 | 13.25 | 13.25 | 13.25 | 12.86 | 12.86 | 12.86 | 13.30 | 13.30 | 13.30 | 13.81 | 13.81 | 13.81 | 13.98 | 13.98 | 13.98 | 14.15 | 14.15 | 14.15 | 13.81 | 13.81 | 13.81 | 13.47 | 13.47 | 13.47 | 13.95 | 13.95 | 13.95 | 14.62 | 14.62 | 14.62 | 14.80 | 14.80 | 14.80 | 14.99 | 14.99 | 14.99 | 17.30 | 17.30 | 17.30 | 5.49 | 5.49 | 5.49 | 5.20 | 5.20 | 5.20 | 12.24 | 12.24 | 12.24 | 12.47 | 12.47 | 12.47 | 12.47 | 12.47 | 12.47 | 12.39 | 12.39 | 12.39 | 12.21 |
SG&A Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.62 | 6.62 | 6.62 | 9.67 | 9.67 | 9.67 | 10.95 | 10.95 | 10.95 | 11.78 | 11.78 | 11.78 | 9.48 | 9.48 | 9.48 | 7.61 | 7.61 | 7.61 | 7.13 | 7.13 | 7.13 | 6.71 | 6.71 | 6.71 | 7.12 | 7.12 | 7.12 | 7.39 | 7.39 | 7.39 | 6.12 | 6.12 | 6.12 | 5.35 | 5.35 | 5.35 | 5.61 | 5.61 | 5.61 | 5.99 | 5.99 | 5.99 | 7.64 | 7.64 | 7.64 | 10.82 | 10.82 | 10.82 | 10.24 | 10.24 | 10.24 | 8.18 | 8.18 | 8.18 | 7.59 | 7.59 | 7.59 | 7.19 | 7.19 | 7.19 | 7.26 | 7.26 | 7.26 | 7.63 | 7.63 | 7.63 | 7.65 | 7.65 | 7.65 | 7.53 | 7.53 | 7.53 | 8.43 | 8.43 | 8.43 | 9.47 | 9.47 | 9.47 | 10.37 | 10.37 | 10.37 | 11.49 | 11.49 | 11.49 | 9.83 | 9.83 | 9.83 | 8.59 | 8.59 | 8.59 | 8.00 | 8.00 | 8.00 | 7.46 | 7.46 | 7.46 | 7.25 | 7.25 | 7.25 | 7.05 | 7.05 | 7.05 | 7.59 | 7.59 | 7.59 | 8.22 | 8.22 | 8.22 | 7.88 | 7.88 | 7.88 | 7.54 | 7.54 | 7.54 | 7.32 | 7.32 | 7.32 | 7.10 | 7.10 | 7.10 | 8.18 | 8.18 | 8.18 | 9.71 | 9.71 | 9.71 | 9.68 | 9.68 | 9.68 | 9.65 | 9.65 | 9.65 | 11.77 | 11.77 | 11.77 | -0.14 | -0.14 | -0.14 | -0.08 | -0.08 | -0.08 | 7.34 | 7.34 | 7.34 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 | 7.72 | 7.72 | 7.72 | 6.08 |
EBITDA Margin | 34.36 | 34.36 | 34.36 | 34.36 | 34.36 | 34.36 | 34.36 | 36.13 | 36.13 | 37.90 | 37.90 | 37.90 | 39.78 | 39.78 | 39.78 | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 | 12.41 | 12.41 | 12.41 | 7.03 | 7.03 | 7.03 | 10.55 | 10.55 | 10.55 | 12.83 | 12.83 | 12.83 | 11.93 | 11.93 | 11.93 | 11.18 | 11.18 | 11.18 | 9.74 | 9.74 | 9.74 | 8.44 | 8.44 | 8.44 | 5.76 | 5.76 | 5.76 | 4.04 | 4.04 | 4.04 | 3.43 | 3.43 | 3.43 | 3.06 | 3.06 | 3.06 | 3.99 | 3.99 | 3.99 | 5.34 | 5.34 | 5.34 | 7.63 | 7.63 | 7.63 | 12.04 | 12.04 | 12.04 | 8.00 | 8.00 | 8.00 | 6.05 | 6.05 | 6.05 | 5.25 | 5.25 | 5.25 | 4.70 | 4.70 | 4.70 | 5.53 | 5.53 | 5.53 | 6.33 | 6.33 | 6.33 | 5.85 | 5.85 | 5.85 | 5.40 | 5.40 | 5.40 | 6.09 | 6.09 | 6.09 | 4.87 | 4.87 | 4.87 | 6.58 | 6.58 | 6.58 | 10.16 | 10.16 | 10.16 | 7.69 | 7.69 | 7.69 | 6.93 | 6.93 | 6.93 | 6.24 | 6.24 | 6.24 | 5.59 | 5.59 | 5.59 | 5.49 | 5.49 | 5.49 | 5.37 | 5.37 | 5.37 | 5.05 | 5.05 | 5.05 | 4.67 | 4.67 | 4.67 | 6.31 | 6.31 | 6.31 | 5.73 | 5.73 | 5.73 | 5.99 | 5.99 | 5.99 | 7.33 | 7.33 | 7.33 | 5.62 | 5.62 | 5.62 | 5.52 | 5.52 | 5.52 | 5.74 | 5.74 | 5.74 | 5.97 | 5.97 | 5.97 | 5.73 | 5.73 | 5.73 | 5.79 | 5.79 | 5.79 | 5.43 | 5.43 | 5.43 | 5.08 | 5.08 | 5.08 | 5.25 | 5.25 | 5.25 | 5.25 | 5.25 | 5.25 | 5.18 | 5.18 | 5.18 | 5.63 |
EBIT Margin | 30.54 | 30.54 | 30.54 | 30.54 | 30.54 | 30.54 | 30.54 | 32.28 | 32.28 | 34.01 | 34.01 | 34.01 | 35.03 | 35.03 | 35.03 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 9.62 | 9.62 | 9.62 | 5.02 | 5.02 | 5.02 | 8.97 | 8.97 | 8.97 | 11.52 | 11.52 | 11.52 | 11.25 | 11.25 | 11.25 | 11.03 | 11.03 | 11.03 | 9.59 | 9.59 | 9.59 | 8.30 | 8.30 | 8.30 | 5.37 | 5.37 | 5.37 | 3.50 | 3.50 | 3.50 | 3.01 | 3.01 | 3.01 | 2.72 | 2.72 | 2.72 | 3.53 | 3.53 | 3.53 | 4.72 | 4.72 | 4.72 | 6.82 | 6.82 | 6.82 | 10.86 | 10.86 | 10.86 | 7.68 | 7.68 | 7.68 | 5.77 | 5.77 | 5.77 | 5.00 | 5.00 | 5.00 | 4.47 | 4.47 | 4.47 | 5.26 | 5.26 | 5.26 | 6.09 | 6.09 | 6.09 | 5.60 | 5.60 | 5.60 | 5.06 | 5.06 | 5.06 | 4.82 | 4.82 | 4.82 | 4.51 | 4.51 | 4.51 | 6.21 | 6.21 | 6.21 | 8.33 | 8.33 | 8.33 | 7.35 | 7.35 | 7.35 | 6.61 | 6.61 | 6.61 | 5.94 | 5.94 | 5.94 | 5.33 | 5.33 | 5.33 | 5.28 | 5.28 | 5.28 | 5.23 | 5.23 | 5.23 | 4.89 | 4.89 | 4.89 | 4.51 | 4.51 | 4.51 | 4.99 | 4.99 | 4.99 | 5.46 | 5.46 | 5.46 | 5.73 | 5.73 | 5.73 | 5.99 | 5.99 | 5.99 | 5.70 | 5.70 | 5.70 | 5.29 | 5.29 | 5.29 | 5.51 | 5.51 | 5.51 | 5.74 | 5.74 | 5.74 | 5.25 | 5.25 | 5.25 | 5.64 | 5.64 | 5.64 | 5.28 | 5.28 | 5.28 | 4.49 | 4.49 | 4.49 | 5.11 | 5.11 | 5.11 | 5.11 | 5.11 | 5.11 | 5.03 | 5.03 | 5.03 | 4.85 |
Earnings from Cont. Ops Margin | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 12.10 | 12.10 | 15.51 | 15.51 | 15.51 | 14.36 | 14.36 | 14.36 | -12.59 | -12.59 | -12.59 | -12.59 | -12.59 | -12.59 | -12.59 | -12.59 | -12.59 | -5.41 | -5.41 | -5.41 | -2.10 | -2.10 | -2.10 | 4.24 | 4.24 | 4.24 | 8.35 | 8.35 | 8.35 | 8.70 | 8.70 | 8.70 | 8.99 | 8.99 | 8.99 | 7.84 | 7.84 | 7.84 | 6.81 | 6.81 | 6.81 | 4.18 | 4.18 | 4.18 | 2.50 | 2.50 | 2.50 | 2.24 | 2.24 | 2.24 | 2.08 | 2.08 | 2.08 | 2.69 | 2.69 | 2.69 | 3.56 | 3.56 | 3.56 | 5.09 | 5.09 | 5.09 | 8.04 | 8.04 | 8.04 | 5.68 | 5.68 | 5.68 | 3.63 | 3.63 | 3.63 | 3.12 | 3.12 | 3.12 | 2.77 | 2.77 | 2.77 | 3.10 | 3.10 | 3.10 | 3.46 | 3.46 | 3.46 | 3.08 | 3.08 | 3.08 | 2.68 | 2.68 | 2.68 | 3.04 | 3.04 | 3.04 | 3.54 | 3.54 | 3.54 | 4.75 | 4.75 | 4.75 | 6.24 | 6.24 | 6.24 | 5.30 | 5.30 | 5.30 | 4.58 | 4.58 | 4.58 | 4.11 | 4.11 | 4.11 | 3.69 | 3.69 | 3.69 | 3.60 | 3.60 | 3.60 | 3.51 | 3.51 | 3.51 | 3.07 | 3.07 | 3.07 | 2.57 | 2.57 | 2.57 | 2.82 | 2.82 | 2.82 | 3.07 | 3.07 | 3.07 | 3.53 | 3.53 | 3.53 | 3.97 | 3.97 | 3.97 | 3.92 | 3.92 | 3.92 | 3.85 | 3.85 | 3.85 | 3.87 | 3.87 | 3.87 | 3.89 | 3.89 | 3.89 | 3.37 | 3.37 | 3.37 | 3.49 | 3.49 | 3.49 | 3.26 | 3.26 | 3.26 | 2.75 | 2.75 | 2.75 | 2.71 | 2.71 | 2.71 | 2.71 | 2.71 | 2.71 | 2.09 | 2.09 | 2.09 | 1.44 |
Net Income Margin | 8.01 | 8.01 | 8.01 | 8.01 | 8.01 | 8.01 | 8.01 | 11.73 | 11.73 | 15.41 | 15.41 | 15.41 | 14.27 | 14.27 | 14.27 | -12.71 | -12.71 | -12.71 | -12.71 | -12.71 | -12.71 | -12.71 | -12.71 | -12.71 | -2.18 | -2.18 | -2.18 | 2.68 | 2.68 | 2.68 | -3.62 | -3.62 | -3.62 | -7.70 | -7.70 | -7.70 | -7.54 | -7.54 | -7.54 | -7.41 | -7.41 | -7.41 | -0.42 | -0.42 | -0.42 | 5.84 | 5.84 | 5.84 | 2.43 | 2.43 | 2.43 | 0.25 | 0.25 | 0.25 | 0.62 | 0.62 | 0.62 | 0.84 | 0.84 | 0.84 | 2.60 | 2.60 | 2.60 | 5.07 | 5.07 | 5.07 | 7.18 | 7.18 | 7.18 | 11.21 | 11.21 | 11.21 | 5.86 | 5.86 | 5.86 | 3.76 | 3.76 | 3.76 | 3.17 | 3.17 | 3.17 | 2.77 | 2.77 | 2.77 | 3.10 | 3.10 | 3.10 | 3.46 | 3.46 | 3.46 | 3.08 | 3.08 | 3.08 | 2.68 | 2.68 | 2.68 | 3.04 | 3.04 | 3.04 | 3.54 | 3.54 | 3.54 | 4.75 | 4.75 | 4.75 | 6.24 | 6.24 | 6.24 | 5.30 | 5.30 | 5.30 | 4.58 | 4.58 | 4.58 | 4.11 | 4.11 | 4.11 | 3.69 | 3.69 | 3.69 | 3.60 | 3.60 | 3.60 | 3.51 | 3.51 | 3.51 | 3.07 | 3.07 | 3.07 | 2.57 | 2.57 | 2.57 | 2.82 | 2.82 | 2.82 | 3.07 | 3.07 | 3.07 | 3.53 | 3.53 | 3.53 | 3.97 | 3.97 | 3.97 | 3.92 | 3.92 | 3.92 | 3.85 | 3.85 | 3.85 | 3.86 | 3.86 | 3.86 | 3.88 | 3.88 | 3.88 | 3.36 | 3.36 | 3.36 | 3.48 | 3.48 | 3.48 | 3.25 | 3.25 | 3.25 | 2.74 | 2.74 | 2.74 | 2.67 | 2.67 | 2.67 | 2.67 | 2.67 | 2.67 | 2.06 | 2.06 | 2.06 | 1.41 |
Levered Free Cash Flow Margin | 15.66 | 15.66 | 15.66 | 15.66 | 15.66 | 15.66 | 15.66 | 16.85 | 16.85 | -15.36 | -15.36 | -15.36 | -13.73 | -13.73 | -13.73 | 94.14 | 94.14 | 94.14 | 94.14 | 94.14 | 94.14 | 94.14 | 94.14 | 94.14 | 59.19 | 59.19 | 59.19 | 55.20 | 55.20 | 55.20 | 46.60 | 46.60 | 46.60 | 117.98 | 117.98 | 117.98 | 105.46 | 105.46 | 105.46 | 107.31 | 107.31 | 107.31 | 100.83 | 100.83 | 100.83 | -47.72 | -47.72 | -47.72 | -38.24 | -38.24 | -38.24 | -35.79 | -35.79 | -35.79 | -26.30 | -26.30 | -26.30 | 99.48 | 99.48 | 99.48 | 4.35 | 4.35 | 4.35 | -19.29 | -19.29 | -19.29 | -25.89 | -25.89 | -25.89 | -237.91 | -237.91 | -237.91 | 7.75 | 7.75 | 7.75 | 5.87 | 5.87 | 5.87 | 4.98 | 4.98 | 4.98 | 1.81 | 1.81 | 1.81 | 2.06 | 2.06 | 2.06 | 3.45 | 3.45 | 3.45 | 3.16 | 3.16 | 3.16 | -4.59 | -4.59 | -4.59 | -5.44 | -5.44 | -5.44 | 2.08 | 2.08 | 2.08 | 3.00 | 3.00 | 3.00 | 4.02 | 4.02 | 4.02 | 3.54 | 3.54 | 3.54 | 11.01 | 11.01 | 11.01 | 9.82 | 9.82 | 9.82 | -4.26 | -4.26 | -4.26 | -4.39 | -4.39 | -4.39 | 3.06 | 3.06 | 3.06 | 3.24 | 3.24 | 3.24 | 4.07 | 4.07 | 4.07 | 4.55 | 4.55 | 4.55 | -6.44 | -6.44 | -6.44 | -6.15 | -6.15 | -6.15 | -1.29 | -1.29 | -1.29 | -2.43 | -2.43 | -2.43 | 6.11 | 6.11 | 6.11 | 6.35 | 6.35 | 6.35 | -0.63 | -0.63 | -0.63 | - | - | - | 12.75 | 12.75 | 12.75 | 12.98 | 12.98 | 12.98 | 4.61 | 4.61 | 4.61 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 | 7.14 | 7.14 | 7.14 | 0.62 |
Unlevered Free Cash Flow Margin | 18.30 | 18.30 | 18.30 | 18.30 | 18.30 | 18.30 | 18.30 | 19.48 | 19.48 | -12.74 | -12.74 | -12.74 | -11.16 | -11.16 | -11.16 | 97.79 | 97.79 | 97.79 | 97.79 | 97.79 | 97.79 | 97.79 | 97.79 | 97.79 | 61.02 | 61.02 | 61.02 | 56.18 | 56.18 | 56.18 | 47.46 | 47.46 | 47.46 | 118.76 | 118.76 | 118.76 | 106.15 | 106.15 | 106.15 | 107.94 | 107.94 | 107.94 | 101.41 | 101.41 | 101.41 | -47.18 | -47.18 | -47.18 | -37.78 | -37.78 | -37.78 | -35.38 | -35.38 | -35.38 | -25.93 | -25.93 | -25.93 | 99.82 | 99.82 | 99.82 | 4.78 | 4.78 | 4.78 | -18.74 | -18.74 | -18.74 | -25.20 | -25.20 | -25.20 | -236.96 | -236.96 | -236.96 | 8.31 | 8.31 | 8.31 | 6.29 | 6.29 | 6.29 | 5.34 | 5.34 | 5.34 | 2.12 | 2.12 | 2.12 | 2.37 | 2.37 | 2.37 | 3.77 | 3.77 | 3.77 | 3.48 | 3.48 | 3.48 | -4.28 | -4.28 | -4.28 | -5.09 | -5.09 | -5.09 | 2.49 | 2.49 | 2.49 | 3.43 | 3.43 | 3.43 | 4.49 | 4.49 | 4.49 | 3.95 | 3.95 | 3.95 | 11.37 | 11.37 | 11.37 | 10.18 | 10.18 | 10.18 | -3.91 | -3.91 | -3.91 | -4.04 | -4.04 | -4.04 | 3.39 | 3.39 | 3.39 | 3.59 | 3.59 | 3.59 | 4.43 | 4.43 | 4.43 | 4.91 | 4.91 | 4.91 | -6.10 | -6.10 | -6.10 | -5.82 | -5.82 | -5.82 | -0.96 | -0.96 | -0.96 | -2.05 | -2.05 | -2.05 | 6.58 | 6.58 | 6.58 | 6.82 | 6.82 | 6.82 | -0.14 | -0.14 | -0.14 | - | - | - | 13.08 | 13.08 | 13.08 | 13.31 | 13.31 | 13.31 | 4.95 | 4.95 | 4.95 | 7.33 | 7.33 | 7.33 | 7.33 | 7.33 | 7.33 | 7.43 | 7.43 | 7.43 | 0.89 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | - | - | - | HKD$ 85343.94 | - | - | HKD$ 85710.46 | - | - | HKD$ 86174.22 | - | - | HKD$ 86080.53 | - | - | HKD$ -39542.71 | - | - | HKD$ -51612.41 | - | - | HKD$ 61847.45 | - | - | HKD$ 97900.41 | - | - | HKD$ 133953.36 | - | - | HKD$ 170509.88 | - | - | HKD$ 207066.39 | - | - | HKD$ 230147.93 | - | - | HKD$ 253229.47 | - | - | HKD$ 268105.81 | - | - | HKD$ 282982.14 | - | - | HKD$ 362820.94 | - | - | HKD$ 442659.73 | - | - | HKD$ 587230.69 | - | - | HKD$ 731801.64 | - | - | HKD$ 629334.89 | - | - | HKD$ 531095.50 | - | - | HKD$ 403499.33 | - | - | HKD$ 279843.71 | - | - | HKD$ 449188.14 | - | - | HKD$ 596987.27 | - | - | HKD$ 731995.62 | - | - | HKD$ 867003.96 | - | - | HKD$ 829805.79 | - | - | HKD$ 795096.52 | - | - | HKD$ 758048.89 | - | - | HKD$ 719756.80 | - | - | HKD$ 619262.02 | - | - | HKD$ 517522.78 | - | - | HKD$ 466028.43 | - | - | HKD$ 414534.07 | - | - | HKD$ 482141.11 | - | - | HKD$ 549748.15 | - | - | HKD$ 576584.23 | - | - | HKD$ 603420.30 | - | - | HKD$ 605854.02 | - | - | HKD$ 608287.73 | - | - | HKD$ 566959.77 | - | - | HKD$ 525631.81 | - | - | HKD$ 531111.43 | - | - | HKD$ 536591.05 | - | - | HKD$ 541463.49 | - | - | HKD$ 546335.94 | - | - | HKD$ 465180.39 | - | - | HKD$ 384024.85 | - | - | HKD$ 375198.25 | - | - | HKD$ 366371.65 | - | - | HKD$ 445183.80 | - | - | HKD$ 523995.96 | - | - | HKD$ 501083.93 | - | - | HKD$ 478171.90 | - | - | - | - | - | HKD$ 516037.46 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 5.48 % | 5.48 % | 5.48 % | 5.48 % | 5.48 % | 5.48 % | 5.48 % | 7.70 % | 7.70 % | 9.82 % | 9.82 % | 9.82 % | 9.08 % | 9.08 % | 9.08 % | 20.60 % | 20.60 % | 20.60 % | 20.60 % | 13.30 % | 13.30 % | -5.84 % | -5.84 % | -5.84 % | -3.98 % | -3.98 % | -3.98 % | -2.22 % | -2.22 % | -2.22 % | 5.70 % | 5.70 % | 5.70 % | 11.24 % | 11.24 % | 11.24 % | 13.03 % | 13.03 % | 13.03 % | 16.41 % | 16.41 % | 16.41 % | 15.15 % | 15.15 % | 15.15 % | 11.81 % | 11.81 % | 11.81 % | 9.30 % | 9.30 % | 9.30 % | 6.39 % | 6.39 % | 6.39 % | 7.50 % | 7.50 % | 7.50 % | 9.38 % | 9.38 % | 9.38 % | 10.59 % | 10.59 % | 10.59 % | 10.71 % | 10.71 % | 10.71 % | 11.36 % | 11.36 % | 11.36 % | 13.56 % | 13.56 % | 13.56 % | 15.25 % | 15.25 % | 15.25 % | 13.77 % | 13.77 % | 13.77 % | 14.51 % | 14.51 % | 14.51 % | 15.54 % | 15.54 % |