pww.comAlibaba Health Information Technology Limited - SEHK:241

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-31-2003Nov-30-2003Oct-31-2003Sep-30-2003Aug-31-2003Jul-31-2003Jun-30-2003May-31-2003Apr-30-2003Mar-31-2003Feb-28-2003Jan-31-2003Dec-31-2002Nov-30-2002Oct-31-2002Sep-30-2002Aug-31-2002Jul-31-2002Jun-30-2002May-31-2002Apr-30-2002Mar-31-2002Feb-28-2002Jan-31-2002Dec-31-2001Nov-30-2001Oct-31-2001Sep-30-2001Aug-31-2001Jul-31-2001Jun-30-2001May-31-2001Apr-30-2001Mar-31-2001Feb-28-2001Jan-31-2001Dec-31-2000Nov-30-2000Oct-31-2000Sep-30-2000Aug-31-2000Jul-31-2000Jun-30-2000May-31-2000Apr-30-2000Mar-31-2000Feb-29-2000Jan-31-2000

Valuation Multiples

TEV/LTM Unlevered FCF

-

-

-

-

150.63

215.65

108.51

122.25

106.52

112.93

145.72

160.59

178.16

138.96

186.64

188.07

-

-

-

-

-

-

-

-

-

-

-

-

36.70

41.04

55.78

58.42

67.67

46.35

29.86

34.33

37.27

40.55

46.94

51.79

143.57

165.90

191.33

180.23

264.00

289.93

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

185.60

160.58

174.18

166.62

170.88

189.95

86.42

83.52

73.94

65.83

58.01

64.03

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

190.75

179.59

44.66

36.01

37.09

37.63

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

184.05

189.97

209.70

142.62

164.32

176.16

180.10

-

-

-

275.26

-

-

-

-

-

-

-

-

-

-

-

-

242.43

-

117.90

98.18

88.31

88.31

112.97

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

268.69

215.73

198.96

131.88

72.74

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

122.24

118.94

138.75

180.57

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

-

-

-

-

182.04

247.81

139.42

153.32

135.36

141.84

202.86

217.94

235.76

196.01

244.36

242.87

-

-

-

-

-

-

-

-

-

-

-

-

51.68

56.04

70.83

73.47

82.48

61.09

38.36

42.83

45.77

49.05

55.45

60.27

160.59

182.97

208.46

197.34

281.29

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

194.25

168.18

182.35

174.48

178.92

199.89

87.90

84.99

75.35

67.20

59.33

65.38

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

220.23

208.44

52.55

43.79

44.89

45.44

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

279.31

250.29

235.78

235.78

272.06

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

246.28

139.82

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM Normalized EPS

46.92

47.85

44.01

48.38

66.26

90.20

50.75

55.80

52.77

55.30

79.83

85.77

92.78

77.14

114.36

119.75

191.90

203.13

192.73

229.78

196.06

193.14

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

211.59

213.89

216.19

211.59

236.89

275.35

256.27

283.53

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM EPS

40.68

41.48

38.15

41.94

57.83

78.73

44.29

48.71

46.06

48.27

45.76

49.16

53.18

44.21

65.55

68.64

102.39

108.39

102.83

122.60

104.61

103.06

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

223.00

188.02

201.14

223.00

240.49

196.76

205.51

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

132.15

122.99

136.07

147.85

153.08

164.86

164.86

159.21

122.37

172.37

189.47

223.68

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3.00

3.10

3.02

5.00

9.70

24.27

5.12

P/BV

3.36

3.43

3.15

3.47

3.63

4.95

2.78

3.06

2.89

3.03

2.32

2.49

2.69

2.24

3.32

3.47

3.59

3.80

3.60

4.30

3.67

3.61

4.60

4.65

4.59

5.71

5.45

5.23

2.57

2.79

3.52

3.66

4.18

3.10

3.61

4.03

4.31

4.62

5.22

5.70

7.79

8.88

10.12

9.58

13.65

15.27

18.71

17.37

20.53

19.19

18.08

18.00

42.23

39.37

39.04

44.63

47.13

37.87

40.32

27.85

32.11

23.55

19.34

19.04

28.22

24.44

26.51

25.37

26.69

26.51

31.89

30.83

27.37

24.41

21.59

23.80

19.42

23.50

24.32

24.63

23.19

22.03

25.57

25.11

24.79

26.34

25.44

24.79

25.73

24.00

22.47

22.90

22.90

24.44

17.65

20.38

19.86

21.02

22.71

25.28

22.61

24.16

26.89

30.01

31.63

30.19

27.95

25.18

21.93

20.71

28.54

31.57

30.58

24.36

26.44

35.46

38.36

51.02

57.11

32.27

25.23

24.37

24.23

25.99

39.92

38.93

50.31

48.99

108.23

65.75

45.78

60.54

44.82

38.98

5.95

5.63

4.93

4.11

4.21

4.26

4.16

4.93

4.16

4.45

4.93

5.32

4.35

4.55

4.47

3.68

3.73

3.35

3.54

3.92

4.37

4.77

5.96

4.32

4.27

5.66

5.91

4.99

6.38

7.85

7.95

9.02

9.30

10.21

7.11

8.11

8.66

8.84

10.26

11.14

10.79

9.20

8.25

10.39

13.48

13.88

11.34

11.18

6.50

4.17

1.85

1.72

1.81

2.32

1.77

2.30

1.07

0.96

0.90

0.90

1.04

0.87

0.73

1.05

1.48

2.02

2.69

3.01

3.07

3.07

3.95

3.54

4.01

6.50

8.28

8.91

10.38

11.22

11.42

15.23

8.95

8.57

8.28

7.90

8.57

9.01

9.11

9.21

9.01

10.09

9.93

9.24

10.22

11.11

11.50

12.39

12.39

12.95

9.95

14.02

15.41

18.19

32.10

31.38

44.58

47.07

35.66

32.81

32.45

35.37

28.60

20.32

11.44

11.29

24.85

28.83

25.51

31.81

33.13

30.15

33.13

26.82

23.16

20.11

21.64

19.20

-

-

-

-

-

-

-

8.08

6.51

6.02

4.04

2.29

2.92

4.10

4.83

5.65

5.74

5.01

4.74

3.71

4.10

4.42

4.89

5.92

-

-

-

-

-

-

-

68.29

65.88

80.34

110.87

0.09

0.09

0.09

0.15

0.29

0.73

0.15

P/Tangible BV

3.62

3.69

3.40

3.73

3.93

5.35

3.01

3.31

3.13

3.28

2.49

2.67

2.89

2.40

3.56

3.73

3.87

4.10

3.89

4.64

3.96

3.90

4.97

5.03

4.96

6.18

5.89

5.66

2.80

3.03

3.83

3.98

4.55

3.37

3.94

4.40

4.71

5.04

5.70

6.22

7.82

8.91

10.16

9.62

13.71

15.33

18.79

17.44

20.61

19.27

18.16

18.08

42.71

39.82

39.48

45.13

47.66

38.30

40.80

28.19

32.49

23.84

19.57

19.27

28.50

24.68

26.77

25.61

26.95

26.77

32.12

31.05

27.56

24.58

21.74

23.97

19.57

23.67

24.50

24.81

23.36

22.19

26.01

25.55

25.22

26.79

25.88

25.22

26.15

24.40

22.84

23.27

23.27

24.84

17.93

20.71

20.18

21.36

23.08

25.68

22.61

24.16

26.89

30.01

31.63

30.19

27.95

25.18

21.93

20.71

28.54

31.57

30.58

24.36

26.44

35.46

39.16

52.09

58.30

32.94

25.75

24.88

24.73

26.53

43.35

42.28

54.64

53.21

117.55

73.50

51.17

67.68

50.11

43.57

6.65

6.29

5.53

4.61

4.72

4.78

4.67

5.51

4.65

4.97

5.51

5.95

4.87

5.08

5.01

4.12

4.17

3.76

3.96

4.52

5.04

5.49

6.87

4.98

4.92

6.52

6.76

5.71

7.29

8.98

9.09

10.47

10.79

11.85

8.25

9.41

10.05

10.26

11.88

12.91

12.50

10.65

9.45

11.90

15.45

15.90

12.99

12.81

7.45

4.80

2.13

1.98

2.08

2.67

2.06

2.67

1.25

1.12

1.05

1.05

1.21

1.01

0.85

1.21

1.71

2.34

3.04

3.41

3.47

3.47

4.48

4.01

4.54

8.65

11.03

11.87

13.82

14.94

11.42

15.23

8.95

8.57

8.28

7.90

8.57

9.01

9.11

9.21

9.01

10.09

9.97

9.28

10.27

11.15

11.55

12.44

12.44

12.95

9.95

14.02

15.41

18.19

32.45

31.73

45.07

47.60

36.06

33.17

32.81

36.57

29.57

21.01

11.83

11.67

24.85

28.83

25.51

31.81

33.13

30.15

33.13

26.82

23.16

20.11

21.64

19.20

-

-

-

-

-

-

-

8.08

6.51

6.02

4.04

2.29

2.92

4.10

4.83

5.65

5.74

5.01

4.74

3.71

4.10

4.42

4.89

5.92

-

-

-

-

-

-

-

68.29

65.88

80.34

110.87

0.09

0.09

0.09

0.15

0.29

0.73

0.15

TEV/LTM Total Revenue

1.54

1.58

1.43

1.60

1.81

2.59

1.30

1.47

1.37

1.45

1.14

1.26

1.40

1.09

1.47

1.56

1.63

1.75

1.64

2.03

1.68

1.65

2.53

2.57

2.53

3.26

3.09

2.95

1.26

1.41

1.91

2.00

2.36

1.62

2.24

2.57

2.79

3.04

3.52

3.89

6.45

7.45

8.59

8.09

11.86

13.35

21.17

19.58

23.26

21.68

20.37

20.28

25.61

23.85

23.64

26.05

27.53

22.04

29.77

19.06

22.03

16.00

13.07

12.86

15.87

13.73

14.89

14.25

14.61

14.51

27.76

26.83

23.75

21.14

18.63

20.57

23.59

28.66

29.69

25.26

23.75

22.54

25.34

24.89

24.53

26.07

24.04

23.43

72.10

67.19

62.82

64.04

64.04

59.74

220.42

255.48

248.45

263.35

284.96

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

101.39

70.49

42.63

31.20

27.09

3.84

3.61

3.13

2.53

2.60

2.64

2.56

3.35

2.77

2.99

3.35

3.64

2.92

3.06

3.34

2.68

2.72

2.41

2.57

2.77

3.13

3.45

4.40

3.09

3.05

4.16

5.86

4.86

6.36

7.96

8.06

12.90

13.31

14.69

9.99

11.51

12.34

12.62

14.21

15.50

14.98

12.65

13.13

16.70

21.87

22.53

18.29

18.03

10.21

6.45

2.46

2.24

2.39

3.27

2.96

4.08

1.44

1.20

1.08

1.08

1.38

1.16

0.81

1.63

2.76

4.16

5.99

6.85

7.01

7.01

9.35

8.26

9.51

7.37

9.35

10.05

11.69

12.62

10.70

14.25

8.40

8.05

7.78

7.43

8.05

7.37

7.45

7.53

7.37

8.27

10.27

9.54

10.59

11.53

11.95

12.90

12.90

15.43

11.72

16.76

18.48

21.93

34.77

33.98

48.57

51.33

38.71

35.56

35.16

54.15

43.56

30.62

16.73

16.50

35.51

41.31

36.48

45.66

47.59

43.24

47.59

251.49

216.29

186.96

201.62

178.16

164.06

68.08

71.77

71.77

70.29

81.00

101.30

89.00

71.46

65.90

43.68

24.09

42.99

61.39

72.72

85.46

86.87

75.55

75.47

58.50

65.03

70.25

78.09

95.06

26.06

30.12

26.87

26.06

33.78

40.70

38.26

37.78

36.76

42.88

55.80

-

-

-

-

-

-

-

Market Cap/LTM Total Revenue

1.81

1.85

1.70

1.87

2.16

2.94

1.65

1.82

1.72

1.80

1.57

1.69

1.83

1.52

1.89

1.98

2.04

2.16

2.05

2.44

2.08

2.05

3.02

3.06

3.02

3.76

3.58

3.44

1.76

1.91

2.42

2.51

2.87

2.13

2.87

3.21

3.43

3.67

4.15

4.53

7.20

8.20

9.34

8.84

12.60

14.10

22.14

20.55

24.23

22.65

21.34

21.25

25.92

24.16

23.95

26.37

27.84

22.35

30.15

19.43

22.40

16.37

13.44

13.23

15.94

13.80

14.97

14.32

14.69

14.59

28.08

27.15

24.07

21.46

18.95

20.89

24.20

29.28

30.31

25.88

24.37

23.14

25.38

24.94

24.58

26.12

24.09

23.48

73.06

68.15

63.78

65.01

65.01

60.66

226.08

261.14

254.11

269.01

290.62

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

101.74

70.84

42.98

31.55

27.44

4.19

3.96

3.64

3.04

3.11

3.15

3.07

3.68

3.10

3.32

3.68

3.96

3.24

3.39

3.71

3.05

3.09

2.78

2.93

3.14

3.50

3.81

4.77

3.46

3.42

4.53

6.39

5.39

6.89

8.49

8.59

13.69

14.10

15.48

10.78

12.30

13.13

13.41

15.00

16.29

15.77

13.45

13.77

17.35

22.51

23.18

18.94

18.67

10.86

7.17

3.18

2.96

3.11

3.99

3.83

4.96

2.31

2.07

1.95

1.95

2.25

2.26

1.91

2.72

3.86

5.26

7.11

7.97

8.13

8.13

10.48

9.38

10.63

7.23

9.22

9.92

11.55

12.48

10.63

14.17

8.33

7.97

7.71

7.35

7.97

7.54

7.62

7.71

7.54

8.44

10.59

9.86

10.91

11.85

12.27

13.21

13.21

16.05

12.34

17.38

19.11

22.55

35.49

34.70

49.29

52.05

39.43

36.28

35.88

55.31

44.72

31.77

17.89

17.65

36.24

42.03

37.20

46.38

48.32

43.97

48.32

258.13

222.93

193.60

208.26

184.80

166.12

70.14

73.83

73.83

72.36

83.06

103.37

90.63

73.09

67.54

45.32

25.73

45.29

63.69

75.02

87.76

89.17

77.85

78.36

61.38

67.91

73.13

80.97

97.94

15.45

19.52

16.27

15.45

23.18

30.10

27.65

28.91

27.89

34.01

46.94

3.28

3.39

3.31

5.47

10.60

26.54

5.60

TEV/LTM EBITDA

36.87

37.73

34.17

38.22

71.25

102.00

51.32

57.82

53.92

57.17

106.79

117.68

130.56

101.84

136.78

145.11

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

114.10

94.46

101.83

114.10

123.92

99.37

104.28

111.35

89.47

90.76

80.46

94.03

112.10

126.56

139.41

177.96

124.95

123.34

168.32

234.82

194.78

254.84

-

278.08

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

196.65

261.74

154.34

147.83

142.95

136.44

147.83

58.80

59.45

60.11

58.80

66.00

93.36

86.69

96.21

104.79

108.60

117.18

117.18

114.10

86.64

123.91

136.67

162.17

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

TEV/LTM EBIT

38.66

39.56

35.83

40.07

77.31

110.67

55.69

62.74

58.51

62.03

129.49

142.71

158.32

123.49

165.86

175.96

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

298.01

-

74.51

75.34

76.17

74.51

83.63

141.89

131.75

146.23

159.27

165.06

178.09

178.09

181.59

137.88

197.20

217.49

258.08

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Margin Analysis

Gross Margin

23.15

23.15

23.15

22.50

22.50

22.50

21.81

21.81

21.81

21.81

22.02

22.02

22.22

22.22

22.22

21.77

21.77

21.77

21.30

21.30

21.30

20.69

20.69

20.69

19.97

19.97

19.97

19.97

19.97

19.97

19.96

19.96

19.96

20.21

20.21

20.21

20.50

20.50

20.50

21.81

21.81

21.81

23.31

23.31

23.31

23.68

23.68

23.68

24.13

24.13

24.13

23.73

23.73

23.73

23.20

23.20

23.20

23.98

23.98

23.98

24.99

24.99

24.99

25.45

25.45

25.45

26.10

26.10

26.10

26.43

26.43

26.43

26.92

26.92

26.92

26.80

26.80

26.80

26.63

26.63

26.63

27.86

27.86

27.86

30.17

30.17

30.17

32.63

32.63

32.63

39.41

39.41

39.41

46.37

46.37

46.37

81.40

81.40

81.40

76.05

76.05

76.05

67.13

67.13

67.13

69.59

69.59

69.59

74.76

74.76

74.76

64.18

64.18

64.18

53.67

53.67

53.67

53.53

53.53

53.53

53.41

53.41

53.41

51.75

51.75

51.75

49.35

49.35

49.35

15.93

15.93

15.93

-46.88

-46.88

-46.88

-29.03

-29.03

-29.03

-12.61

-12.61

-12.61

3.06

3.06

3.06

3.96

3.96

3.96

8.68

8.68

8.68

11.40

11.40

11.40

11.38

11.38

11.38

11.35

11.35

11.35

10.82

10.82

10.82

10.15

10.15

10.15

10.22

10.22

10.22

10.33

10.33

10.33

11.79

11.79

11.79

13.15

13.15

13.15

16.69

16.69

16.69

20.32

20.32

20.32

12.67

12.67

12.67

4.84

4.84

4.84

5.58

5.58

5.58

6.40

6.40

6.40

13.61

13.61

13.61

21.26

21.26

21.26

18.29

18.29

18.29

15.37

15.37

15.37

19.37

19.37

19.37

22.70

22.70

22.70

33.44

33.44

33.44

41.66

41.66

41.66

43.71

43.71

43.71

45.61

45.61

45.61

43.76

43.76

43.76

41.39

41.39

41.39

41.21

41.21

41.21

40.98

40.98

40.98

30.89

30.89

30.89

30.89

30.89

30.89

24.95

24.95

24.95

16.52

16.52

16.52

20.13

20.13

20.13

20.13

20.13

20.13

24.89

24.89

24.89

53.75

53.75

53.75

52.05

52.05

52.05

49.87

49.87

49.87

48.10

48.10

48.10

46.69

46.69

46.69

54.32

54.32

54.32

61.70

61.70

61.70

66.07

66.07

66.07

70.10

70.10

70.10

77.65

77.65

77.65

83.20

83.20

83.20

87.94

87.94

87.94

91.90

91.90

91.90

91.90

91.90

91.90

91.90

91.90

SG&A Margin

16.55

16.55

16.55

16.69

16.69

16.69

16.83

16.83

16.83

16.83

17.89

17.89

18.91

18.91

18.91

18.90

18.90

18.90

18.89

18.89

18.89

19.00

19.00

19.00

19.13

19.13

19.13

20.37

20.37

20.37

21.74

21.74

21.74

21.78

21.78

21.78

21.84

21.84

21.84

21.07

21.07

21.07

20.20

20.20

20.20

20.14

20.14

20.14

20.07

20.07

20.07

20.59

20.59

20.59

21.27

21.27

21.27

21.65

21.65

21.65

22.15

22.15

22.15

22.79

22.79

22.79

23.70

23.70

23.70

24.24

24.24

24.24

25.04

25.04

25.04

25.88

25.88

25.88

27.07

27.07

27.07

30.01

30.01

30.01

35.49

35.49

35.49

41.52

41.52

41.52

58.13

58.13

58.13

81.94

81.94

81.94

201.74

201.74

201.74

240.42

240.42

240.42

304.95

304.95

304.95

395.25

395.25

395.25

559.96

559.96

559.96

470.55

470.55

470.55

379.79

379.79

379.79

240.75

240.75

240.75

110.98

110.98

110.98

127.75

127.75

127.75

152.05

152.05

152.05

208.57

208.57

208.57

314.80

314.80

314.80

284.85

284.85

284.85

257.28

257.28

257.28

29.58

29.58

29.58

16.55

16.55

16.55

17.70

17.70

17.70

18.37

18.37

18.37

18.29

18.29

18.29

18.22

18.22

18.22

18.81

18.81

18.81

19.55

19.55

19.55

21.96

21.96

21.96

25.29

25.29

25.29

27.67

27.67

27.67

29.90

29.90

29.90

38.52

38.52

38.52

47.34

47.34

47.34

50.26

50.26

50.26

53.24

53.24

53.24

59.11

59.11

59.11

65.63

65.63

65.63

64.05

64.05

64.05

62.39

62.39

62.39

58.79

58.79

58.79

55.26

55.26

55.26

51.89

51.89

51.89

49.09

49.09

49.09

43.87

43.87

43.87

39.88

39.88

39.88

38.97

38.97

38.97

38.13

38.13

38.13

41.83

41.83

41.83

46.56