Aluminum Corporation of China Limited - SEHK:2600
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 | Oct-31-2009 | Sep-30-2009 | Aug-31-2009 | Jul-31-2009 | Jun-30-2009 | May-31-2009 | Apr-30-2009 | Mar-31-2009 | Feb-28-2009 | Jan-31-2009 | Dec-31-2008 | Nov-30-2008 | Oct-31-2008 | Sep-30-2008 | Aug-31-2008 | Jul-31-2008 | Jun-30-2008 | May-31-2008 | Apr-30-2008 | Mar-31-2008 | Feb-29-2008 | Jan-31-2008 | Dec-31-2007 | Nov-30-2007 | Oct-31-2007 | Sep-30-2007 | Aug-31-2007 | Jul-31-2007 | Jun-30-2007 | May-31-2007 | Apr-30-2007 | Mar-31-2007 | Feb-28-2007 | Jan-31-2007 | Dec-31-2006 | Nov-30-2006 | Oct-31-2006 | Sep-30-2006 | Aug-31-2006 | Jul-31-2006 | Jun-30-2006 | May-31-2006 | Apr-30-2006 | Mar-31-2006 | Feb-28-2006 | Jan-31-2006 | Dec-31-2005 | Nov-30-2005 | Oct-31-2005 | Sep-30-2005 | Aug-31-2005 | Jul-31-2005 | Jun-30-2005 | May-31-2005 | Apr-30-2005 | Mar-31-2005 | Feb-28-2005 | Jan-31-2005 | Dec-31-2004 | Nov-30-2004 | Oct-31-2004 | Sep-30-2004 | Aug-31-2004 | Jul-31-2004 | Jun-30-2004 | May-31-2004 | Apr-30-2004 | Mar-31-2004 | Feb-29-2004 | Jan-31-2004 | Dec-31-2003 | Nov-30-2003 | Oct-31-2003 | Sep-30-2003 | Aug-31-2003 | Jul-31-2003 | Jun-30-2003 | May-31-2003 | Apr-30-2003 | Mar-31-2003 | Feb-28-2003 | Jan-31-2003 | Dec-31-2002 | Nov-30-2002 | Oct-31-2002 | Sep-30-2002 | Aug-31-2002 | Jul-31-2002 | Jun-30-2002 | May-31-2002 | Apr-30-2002 | Mar-31-2002 | Feb-28-2002 | Jan-31-2002 | Dec-31-2001 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 13.91 | 13.92 | 13.37 | 13.62 | 13.91 | 12.80 | 10.43 | 11.83 | 12.57 | 13.15 | 12.41 | 12.74 | 10.91 | 10.63 | 10.63 | 10.52 | 11.00 | 14.44 | 13.96 | 13.31 | 12.39 | 12.43 | 13.74 | 11.14 | 6.62 | 6.59 | 5.92 | 5.85 | 5.31 | 4.57 | 4.83 | 5.19 | 5.25 | 5.49 | 5.35 | 7.33 | 10.85 | 9.65 | 10.32 | 9.55 | 10.37 | 15.66 | 15.62 | 16.92 | 16.11 | 16.10 | 14.92 | 17.36 | 19.75 | 17.53 | 18.27 | 19.12 | 16.57 | 14.18 | 14.58 | 19.87 | 18.68 | 18.69 | 18.92 | 34.96 | - | - | - | - | - | - | - | 68.53 | 69.81 | 70.43 | 72.34 | 27.08 | 29.01 | 25.71 | 25.33 | 25.58 | 25.91 | 26.84 | 26.83 | 24.99 | 25.07 | 26.27 | 27.54 | 22.85 | - | - | - | - | - | 24.39 | 23.93 | - | - | - | - | 68.93 | 23.18 | 23.57 | 21.52 | 22.46 | 21.11 | - | - | - | - | - | - | - | - | - | - | - | - | 28.89 | 30.29 | 5.95 | 7.35 | 6.79 | 7.05 | 15.50 | - | - | - | - | - | 63.26 | 62.32 | - | - | - | - | - | 9.35 | 9.40 | 9.49 | 9.90 | 10.02 | - | - | 8.46 | 8.51 | 9.19 | 9.06 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.92 | 31.85 | 29.77 | 31.52 | - | - | 14.10 | 13.75 | 13.58 | 15.86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 179.95 | 265.44 | 238.36 | - | 294.85 | - | 84.24 | 89.78 | 43.70 | 38.38 | 34.82 | 30.86 | 16.70 | 16.00 | 14.95 | 15.44 | 13.52 | 11.87 | 10.91 | 12.04 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 62.62 | 71.84 | 59.85 | 63.85 | 68.77 | 62.00 | 69.38 | 54.31 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 9.33 | 9.35 | 8.72 | 9.00 | 9.34 | 9.00 | 6.58 | 7.27 | 8.12 | 8.78 | 7.94 | 8.18 | 6.51 | 6.18 | 6.19 | 6.05 | 6.61 | 8.72 | 8.16 | 7.65 | 6.55 | 6.60 | 8.16 | 6.04 | 4.09 | 4.05 | 3.31 | 3.23 | 2.64 | 2.23 | 2.52 | 2.60 | 2.67 | 2.92 | 2.78 | 4.23 | 6.85 | 5.46 | 6.23 | 5.34 | 6.29 | 10.89 | 10.84 | 10.91 | 9.84 | 9.82 | 8.29 | 9.35 | 11.17 | 8.13 | 9.14 | 10.30 | 6.83 | 5.68 | 6.20 | 9.58 | 7.80 | 7.82 | 8.16 | 28.60 | - | - | - | - | - | - | - | - | - | - | - | 21.72 | 26.53 | 19.27 | 18.44 | 19.01 | 19.72 | 21.77 | 21.74 | 18.70 | 18.88 | 21.46 | 24.19 | 15.81 | - | - | - | - | - | 19.77 | 19.07 | - | - | - | - | - | 19.14 | 19.85 | 16.09 | 17.82 | 15.34 | - | - | - | - | - | - | - | - | - | - | - | - | 41.32 | 46.90 | 3.39 | 5.06 | 4.39 | 4.71 | 9.68 | - | - | - | - | - | - | - | - | - | - | - | - | 3.47 | 3.53 | 3.64 | 4.18 | 4.34 | - | - | 2.77 | 2.83 | 3.67 | 3.51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.96 | 31.26 | 28.36 | 30.79 | - | - | 12.04 | 11.63 | 11.43 | 14.06 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 263.31 | - | - | - | - | - | 90.38 | 96.38 | 45.28 | 39.59 | 35.74 | 31.49 | 16.30 | 15.95 | 14.84 | 15.35 | 13.32 | 11.58 | 10.55 | 11.53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 76.10 | 88.78 | 72.29 | 77.79 | 84.55 | 75.25 | 85.40 | 64.68 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 13.46 | 13.60 | 12.31 | 12.66 | 13.57 | 17.64 | 13.96 | 17.47 | 21.25 | 23.29 | 20.86 | 20.05 | 21.83 | 21.16 | 21.72 | 21.49 | 23.33 | 26.00 | 22.50 | 14.70 | 12.87 | 13.21 | 17.72 | 14.67 | 9.87 | 10.29 | 8.19 | 8.07 | 5.53 | 5.17 | 5.83 | 6.23 | 6.49 | 7.82 | 8.19 | 10.55 | 7.55 | 5.74 | 6.02 | 5.35 | 6.49 | 27.37 | 26.20 | 50.00 | 48.84 | 48.42 | 42.72 | 80.81 | 74.94 | 45.12 | 52.38 | 58.50 | 32.31 | 40.36 | 48.54 | 59.20 | 43.13 | 42.54 | 49.08 | 30.13 | - | - | - | - | - | 124.56 | 115.99 | 37.99 | 40.63 | 41.36 | 45.03 | 56.50 | 39.48 | 35.44 | 30.90 | 34.33 | 34.82 | 42.67 | 40.71 | 36.86 | 35.72 | 42.64 | 46.36 | 41.39 | 70.38 | 78.53 | 82.82 | 76.75 | 93.05 | 267.55 | 220.98 | - | - | 273.21 | 288.26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.43 | 35.62 | 31.85 | 33.36 | 40.90 | 40.80 | 60.97 | 124.91 | 122.85 | 128.46 | 136.52 | 105.73 | 109.87 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.12 | 14.72 | 16.68 | 14.47 | 11.65 | 11.25 | 17.13 | 14.34 | 16.07 | 24.21 | 23.56 | 17.40 | 21.72 | 15.13 | 22.27 | 24.29 | 30.57 | 29.54 | 28.22 | 18.84 | 15.61 | 12.25 | 11.01 | 9.55 | 10.07 | 9.37 | 9.69 | 8.41 | 7.31 | 6.66 | 7.47 | 10.20 | 11.30 | 12.28 | 15.13 | 16.12 | 17.73 | 15.95 | 13.16 | 12.49 | 10.43 | 10.93 | 9.51 | 10.33 | 9.99 | 9.23 | 9.70 | 12.10 | 14.12 | 11.50 | 12.37 | 13.45 | 11.97 | 13.58 | 10.29 | 16.55 | 16.96 | 18.31 | 18.72 | 41.00 | 40.68 | 32.93 | 38.10 | 25.99 | 25.83 | 16.79 | 27.18 | 26.33 | 19.92 | 11.63 | 9.47 | 9.75 | 10.24 | 8.78 | 7.87 | 7.31 | 5.99 | 5.36 | 7.94 | 8.64 | - | - | - | - | - | - | - |
P/LTM EPS | 7.29 | 7.36 | 6.66 | 6.86 | 7.35 | 9.59 | 7.58 | 9.73 | 11.84 | 12.98 | 11.62 | 11.57 | 15.39 | 14.92 | 15.32 | 15.16 | 16.46 | 22.68 | 19.63 | 14.80 | 12.95 | 13.30 | 17.84 | 14.73 | 14.89 | 15.53 | 12.36 | 12.18 | 8.34 | 6.45 | 7.28 | 7.13 | 7.43 | 8.96 | 9.39 | 13.10 | 5.72 | 4.35 | 4.56 | 4.05 | 4.92 | 23.55 | 22.55 | 49.87 | 48.71 | 48.29 | 42.61 | 96.23 | - | 192.86 | 223.92 | 250.07 | 138.11 | - | - | 135.14 | 98.47 | 97.11 | 112.05 | 37.21 | - | - | - | - | - | 64.83 | 60.37 | 43.22 | 46.22 | 47.06 | 51.23 | 57.69 | 31.08 | 27.89 | 24.32 | 27.02 | 27.41 | 33.59 | 32.04 | 35.78 | 34.68 | 41.40 | 45.01 | 42.56 | 40.11 | 44.76 | 47.20 | 43.74 | 53.03 | 92.95 | 76.77 | 94.43 | 77.09 | 69.96 | 73.81 | 173.39 | 118.09 | 122.67 | 97.65 | 105.58 | 87.88 | 248.63 | 257.47 | 293.49 | 285.27 | 275.88 | - | 206.92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.78 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 172.53 | 35.93 | 31.66 | 28.31 | 29.65 | 36.35 | 59.26 | 88.55 | 158.41 | 155.80 | 162.92 | 173.13 | 109.12 | 113.40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.92 | 10.62 | 12.04 | 10.45 | 8.41 | 8.75 | 13.33 | 10.89 | 12.21 | 18.39 | 17.90 | 13.59 | 16.96 | 11.82 | 17.39 | 18.96 | 23.87 | 22.70 | 21.69 | 15.56 | 12.89 | 10.12 | 9.09 | 7.89 | 8.39 | 7.81 | 8.08 | 7.01 | 6.09 | 5.55 | 6.23 | 8.50 | 9.42 | 10.24 | 12.61 | 13.43 | 14.88 | 13.38 | 11.04 | 10.48 | 8.75 | 9.17 | 8.00 | 8.45 | 8.17 | 7.56 | 7.93 | 9.56 | 11.15 | 9.08 | 9.77 | 10.62 | 9.45 | 10.73 | 8.13 | 12.84 | 13.16 | 14.10 | 14.42 | 29.44 | 29.20 | 23.64 | 27.35 | 18.66 | 18.54 | 12.05 | 18.88 | 18.29 | 13.83 | 8.20 | 6.68 | 6.88 | 7.22 | 6.19 | 5.55 | 5.16 | 4.23 | 3.78 | 5.60 | 6.09 | - | - | - | - | - | - | - |
P/BV | 1.14 | 1.16 | 1.05 | 1.08 | 1.15 | 1.53 | 1.21 | 1.14 | 1.39 | 1.52 | 1.36 | 1.32 | 1.10 | 1.06 | 1.09 | 1.08 | 1.17 | 1.26 | 1.09 | 1.05 | 0.92 | 0.95 | 1.27 | 1.14 | 1.07 | 1.11 | 0.89 | 0.87 | 0.60 | 0.65 | 0.73 | 0.70 | 0.73 | 0.87 | 0.92 | 1.16 | 1.39 | 1.05 | 1.10 | 0.98 | 1.19 | 1.57 | 1.51 | 1.34 | 1.31 | 1.30 | 1.14 | 0.92 | 1.17 | 0.71 | 0.82 | 0.91 | 0.51 | 0.50 | 0.60 | 0.63 | 0.46 | 0.45 | 0.52 | 0.48 | 0.65 | 0.73 | 0.84 | 0.76 | 0.74 | 0.75 | 0.70 | 0.77 | 0.82 | 0.84 | 0.91 | 0.78 | 0.83 | 0.74 | 0.65 | 0.72 | 0.73 | 0.89 | 0.85 | 0.95 | 0.92 | 1.10 | 1.20 | 1.44 | 1.71 | 1.90 | 2.01 | 1.86 | 2.26 | 2.57 | 2.12 | 1.94 | 1.59 | 1.44 | 1.52 | 1.41 | 2.34 | 2.43 | 1.93 | 2.09 | 1.74 | 0.97 | 1.00 | 1.09 | 1.06 | 1.02 | 1.13 | 0.84 | 0.84 | 0.74 | 0.81 | 0.78 | 0.79 | 0.79 | 0.85 | 0.96 | 1.39 | 1.66 | 1.77 | 1.47 | 1.03 | 0.97 | 0.98 | 0.92 | 0.94 | 0.85 | 0.88 | 0.91 | 0.71 | 0.71 | 0.71 | 0.64 | 0.71 | 0.72 | 0.69 | 0.74 | 0.74 | 0.72 | 0.65 | 0.62 | 0.65 | 0.82 | 0.76 | 0.74 | 0.77 | 0.86 | 0.82 | 0.76 | 0.78 | 0.73 | 0.68 | 0.70 | 0.72 | 0.73 | 0.82 | 0.79 | 0.88 | 0.78 | 0.70 | 0.73 | 0.89 | 0.75 | 1.13 | 1.49 | 1.47 | 1.53 | 1.63 | 1.64 | 1.71 | 1.74 | 1.62 | 1.59 | 1.68 | 1.69 | 1.43 | 1.60 | 1.40 | 1.55 | 1.80 | 1.89 | 1.70 | 1.78 | 1.94 | 1.95 | 1.98 | 1.96 | 1.90 | 2.03 | 1.65 | 1.67 | 1.34 | 0.96 | 0.73 | 0.71 | 0.81 | 0.70 | 0.56 | 0.94 | 1.43 | 1.65 | 1.85 | 2.79 | 2.72 | 2.62 | 3.27 | 2.28 | 3.36 | 3.66 | 4.61 | 4.79 | 4.57 | 4.21 | 3.49 | 2.74 | 2.46 | 2.13 | 2.17 | 2.02 | 2.08 | 1.81 | 1.57 | 1.43 | 1.61 | 1.83 | 2.03 | 2.20 | 2.71 | 2.89 | 3.21 | 2.88 | 2.38 | 2.26 | 1.89 | 1.98 | 1.72 | 1.94 | 1.87 | 1.73 | 1.82 | 2.17 | 2.53 | 2.06 | 2.22 | 2.41 | 2.14 | 2.43 | 1.84 | 2.43 | 2.49 | 2.67 | 2.73 | 4.26 | 4.22 | 3.42 | 3.95 | 2.70 | 2.68 | 1.74 | 1.71 | 1.65 | 1.25 | 1.30 | 1.06 | 1.09 | 1.15 | 0.98 | 0.88 | 0.82 | 0.67 | 0.60 | 0.89 | 0.97 | - | - | - | - | - | - | - |
P/Tangible BV | 1.66 | 1.68 | 1.52 | 1.56 | 1.67 | 2.27 | 1.79 | 1.73 | 2.11 | 2.31 | 2.07 | 2.07 | 1.71 | 1.66 | 1.71 | 1.69 | 1.83 | 1.98 | 1.72 | 1.68 | 1.47 | 1.51 | 2.02 | 1.87 | 1.56 | 1.63 | 1.30 | 1.28 | 0.87 | 0.95 | 1.07 | 1.04 | 1.09 | 1.31 | 1.37 | 1.78 | 2.21 | 1.68 | 1.76 | 1.56 | 1.90 | 2.47 | 2.37 | 2.17 | 2.12 | 2.10 | 1.85 | 1.52 | 1.91 | 1.15 | 1.33 | 1.49 | 0.82 | 0.82 | 0.99 | 1.04 | 0.76 | 0.75 | 0.86 | 0.78 | 1.03 | 1.15 | 1.33 | 1.20 | 1.16 | 1.19 | 1.11 | 1.21 | 1.29 | 1.32 | 1.43 | 1.21 | 1.18 | 1.06 | 0.92 | 1.02 | 1.04 | 1.27 | 1.21 | 1.36 | 1.31 | 1.57 | 1.71 | 2.34 | 2.77 | 3.09 | 3.26 | 3.02 | 3.66 | 4.22 | 3.49 | 3.14 | 2.56 | 2.32 | 2.45 | 2.29 | 3.80 | 3.95 | 3.14 | 3.40 | 2.83 | 1.49 | 1.54 | 1.69 | 1.65 | 1.59 | 1.76 | 1.30 | 1.39 | 1.21 | 1.34 | 1.29 | 1.31 | 1.30 | 1.40 | 1.92 | 2.77 | 3.31 | 3.55 | 2.96 | 1.60 | 1.51 | 1.53 | 1.43 | 1.46 | 1.30 | 1.35 | 1.34 | 1.04 | 1.04 | 1.04 | 0.92 | 1.05 | 1.06 | 1.02 | 1.09 | 1.10 | 1.05 | 0.95 | 0.92 | 0.96 | 1.22 | 1.13 | 0.88 | 0.90 | 1.01 | 0.96 | 0.89 | 0.91 | 0.85 | 0.79 | 0.80 | 0.83 | 0.84 | 0.94 | 0.91 | 1.00 | 0.88 | 0.79 | 0.83 | 1.01 | 0.86 | 1.28 | 1.66 | 1.63 | 1.71 | 1.81 | 1.83 | 1.90 | 1.93 | 1.80 | 1.76 | 1.87 | 1.88 | 1.59 | 1.78 | 1.56 | 1.72 | 2.00 | 2.10 | 1.88 | 1.96 | 2.14 | 2.14 | 2.18 | 2.15 | 2.09 | 2.22 | 1.81 | 1.83 | 1.46 | 1.05 | 0.79 | 0.77 | 0.87 | 0.75 | 0.61 | 1.01 | 1.55 | 1.77 | 1.98 | 2.99 | 2.91 | 2.92 | 3.64 | 2.54 | 3.74 | 4.08 | 5.13 | 5.34 | 5.10 | 4.34 | 3.60 | 2.82 | 2.54 | 2.20 | 2.22 | 2.06 | 2.13 | 1.85 | 1.61 | 1.47 | 1.64 | 1.87 | 2.08 | 2.26 | 2.78 | 2.96 | 3.29 | 2.96 | 2.44 | 2.32 | 1.94 | 2.03 | 1.77 | 1.99 | 1.93 | 1.78 | 1.87 | 2.23 | 2.61 | 2.12 | 2.28 | 2.48 | 2.21 | 2.51 | 1.90 | 2.53 | 2.59 | 2.78 | 2.84 | 4.45 | 4.41 | 3.57 | 4.13 | 2.82 | 2.80 | 1.82 | 1.79 | 1.73 | 1.31 | 1.38 | 1.12 | 1.15 | 1.21 | 1.04 | 0.93 | 0.87 | 0.71 | 0.63 | 0.94 | 1.02 | - | - | - | - | - | - | - |
TEV/LTM Total Revenue | 0.95 | 0.95 | 0.92 | 0.93 | 0.95 | 1.14 | 0.97 | 0.95 | 1.01 | 1.06 | 1.00 | 0.91 | 0.74 | 0.72 | 0.72 | 0.71 | 0.75 | 0.73 | 0.71 | 0.70 | 0.65 | 0.65 | 0.72 | 0.65 | 0.57 | 0.57 | 0.51 | 0.50 | 0.46 | 0.45 | 0.48 | 0.50 | 0.51 | 0.53 | 0.52 | 0.65 | 0.78 | 0.69 | 0.74 | 0.68 | 0.74 | 0.96 | 0.96 | 0.97 | 0.92 | 0.92 | 0.85 | 0.85 | 0.98 | 0.87 | 0.91 | 0.95 | 0.82 | 0.83 | 0.85 | 0.84 | 0.79 | 0.79 | 0.80 | 0.77 | 0.78 | 0.80 | 0.82 | 0.80 | 0.80 | 0.84 | 0.84 | 0.79 | 0.81 | 0.81 | 0.84 | 0.90 | 0.93 | 0.82 | 0.81 | 0.82 | 0.83 | 0.86 | 0.86 | 0.82 | 0.83 | 0.87 | 0.91 | 0.93 | 0.98 | 1.12 | 1.11 | 1.10 | 1.11 | 1.15 | 1.13 | 1.12 | 1.00 | 0.97 | 1.01 | 1.12 | 1.23 | 1.25 | 1.14 | 1.19 | 1.12 | 1.38 | 1.40 | 1.12 | 1.11 | 1.14 | 1.16 | 1.24 | 1.14 | 1.07 | 1.18 | 1.18 | 1.20 | 1.16 | 1.21 | 1.20 | 1.48 | 1.37 | 1.42 | 1.28 | 1.06 | 1.06 | 1.11 | 0.99 | 0.96 | 0.98 | 0.96 | 0.89 | 0.84 | 0.84 | 0.85 | 0.90 | 0.85 | 0.86 | 0.87 | 0.90 | 0.91 | 1.13 | 1.06 | 0.95 | 0.96 | 1.04 | 1.02 | 1.03 | 1.07 | 1.10 | 1.09 | 1.05 | 1.07 | 1.04 | 1.04 | 0.96 | 0.98 | 1.03 | 1.05 | 1.04 | 1.07 | 1.03 | 0.97 | 1.06 | 1.13 | 1.24 | 1.37 | 1.48 | 1.52 | 1.43 | 1.51 | 1.65 | 1.61 | 1.51 | 1.47 | 1.46 | 1.70 | 1.93 | 1.78 | 2.20 | 1.97 | 2.12 | 2.30 | 3.02 | 3.22 | 3.24 | 3.55 | 3.56 | 3.43 | 3.09 | 3.07 | 3.65 | 2.58 | 2.38 | 2.27 | 2.01 | 1.69 | 1.44 | 1.36 | 1.47 | 1.30 | 1.71 | 1.93 | 2.15 | 2.16 | 3.07 | 3.34 | 3.52 | 5.18 | 4.66 | 6.06 | 5.76 | 7.53 | 7.37 | 7.86 | 4.50 | 3.95 | 3.49 | 3.09 | 1.67 | 2.04 | 1.91 | 1.97 | 1.73 | 1.52 | 1.39 | 1.55 | 1.86 | 2.03 | 2.19 | 2.63 | 2.79 | 2.90 | 2.64 | 2.23 | 2.13 | 1.83 | 1.90 | 1.70 | 1.84 | 1.78 | 1.67 | 1.74 | 2.20 | 2.53 | 2.10 | 2.25 | 2.42 | 2.18 | 2.44 | 1.91 | 2.30 | 2.35 | 2.50 | 2.55 | 4.12 | 4.09 | 3.39 | 3.86 | 2.77 | 2.75 | 1.94 | 2.06 | 2.01 | 1.64 | 1.73 | 1.50 | 1.53 | 1.58 | 1.43 | 1.33 | 1.28 | 1.14 | 1.01 | 1.28 | 1.35 | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 0.56 | 0.56 | 0.52 | 0.54 | 0.56 | 0.71 | 0.55 | 0.51 | 0.57 | 0.62 | 0.56 | 0.51 | 0.38 | 0.36 | 0.36 | 0.35 | 0.39 | 0.37 | 0.35 | 0.34 | 0.29 | 0.29 | 0.36 | 0.30 | 0.32 | 0.31 | 0.26 | 0.25 | 0.21 | 0.20 | 0.23 | 0.23 | 0.24 | 0.26 | 0.25 | 0.34 | 0.42 | 0.34 | 0.38 | 0.33 | 0.39 | 0.54 | 0.54 | 0.48 | 0.43 | 0.43 | 0.36 | 0.32 | 0.41 | 0.30 | 0.33 | 0.37 | 0.25 | 0.25 | 0.28 | 0.27 | 0.22 | 0.22 | 0.23 | 0.22 | 0.24 | 0.26 | 0.28 | 0.26 | 0.27 | 0.27 | 0.28 | 0.30 | 0.32 | 0.32 | 0.34 | 0.37 | 0.39 | 0.28 | 0.27 | 0.28 | 0.29 | 0.32 | 0.32 | 0.29 | 0.29 | 0.33 | 0.37 | 0.38 | 0.44 | 0.58 | 0.57 | 0.55 | 0.57 | 0.62 | 0.60 | 0.52 | 0.39 | 0.36 | 0.41 | 0.45 | 0.55 | 0.57 | 0.46 | 0.51 | 0.44 | 0.47 | 0.49 | 0.42 | 0.41 | 0.44 | 0.47 | 0.46 | 0.43 | 0.36 | 0.47 | 0.47 | 0.49 | 0.42 | 0.47 | 0.57 | 0.86 | 0.74 | 0.80 | 0.51 | 0.40 | 0.40 | 0.45 | 0.33 | 0.31 | 0.29 | 0.27 | 0.27 | 0.22 | 0.22 | 0.22 | 0.23 | 0.24 | 0.25 | 0.25 | 0.29 | 0.30 | 0.33 | 0.26 | 0.25 | 0.26 | 0.33 | 0.32 | 0.33 | 0.40 | 0.42 | 0.41 | 0.37 | 0.39 | 0.39 | 0.39 | 0.43 | 0.46 | 0.50 | 0.53 | 0.51 | 0.62 | 0.58 | 0.52 | 0.61 | 0.68 | 0.71 | 0.84 | 1.03 | 1.07 | 0.97 | 1.05 | 1.11 | 1.07 | 1.12 | 1.08 | 1.06 | 1.31 | 1.30 | 1.15 | 1.51 | 1.28 | 1.43 | 1.61 | 2.15 | 2.35 | 2.37 | 2.67 | 2.69 | 2.55 | 2.33 | 2.32 | 3.04 | 1.97 | 1.77 | 1.66 | 1.49 | 1.24 | 0.98 | 0.91 | 1.02 | 0.84 | 1.27 | 1.49 | 1.94 | 1.95 | 2.86 | 3.13 | 3.41 | 5.08 | 4.55 | 5.95 | 5.65 | 7.42 | 7.30 | 7.79 | 4.35 | 3.81 | 3.34 | 2.94 | 1.52 | 1.92 | 1.79 | 1.85 | 1.61 | 1.40 | 1.27 | 1.43 | 1.61 | 1.78 | 1.94 | 2.39 | 2.54 | 2.60 | 2.34 | 1.93 | 1.83 | 1.53 | 1.60 | 1.40 | 1.63 | 1.57 | 1.46 | 1.53 | 1.95 | 2.27 | 1.85 | 1.99 | 2.16 | 1.92 | 2.18 | 1.65 | 1.96 | 2.01 | 2.15 | 2.20 | 3.70 | 3.67 | 2.97 | 3.44 | 2.34 | 2.33 | 1.51 | 1.58 | 1.53 | 1.16 | 1.21 | 0.99 | 1.02 | 1.07 | 0.92 | 0.82 | 0.76 | 0.62 | 0.56 | 0.83 | 0.90 | - | - | - | - | - | - | - |
TEV/LTM EBITDA | 5.74 | 5.75 | 5.52 | 5.62 | 5.74 | 6.53 | 5.55 | 6.49 | 6.89 | 7.21 | 6.81 | 6.97 | 7.24 | 7.05 | 7.06 | 6.98 | 7.30 | 7.88 | 7.63 | 6.54 | 6.09 | 6.11 | 6.75 | 6.03 | 6.25 | 6.21 | 5.59 | 5.52 | 5.01 | 4.64 | 4.90 | 5.26 | 5.33 | 5.57 | 5.43 | 6.46 | 7.73 | 6.88 | 7.35 | 6.81 | 7.39 | 9.83 | 9.80 | 11.31 | 10.76 | 10.75 | 9.97 | 10.85 | 12.50 | 11.09 | 11.56 | 12.10 | 10.49 | 11.30 | 11.62 | 11.50 | 10.81 | 10.82 | 10.95 | 10.28 | 12.16 | 12.49 | 12.84 | 12.48 | 12.57 | 11.52 | 11.55 | 10.19 | 10.38 | 10.47 | 10.76 | 11.49 | 10.42 | 9.23 | 9.10 | 9.19 | 9.31 | 9.64 | 9.64 | 9.90 | 9.93 | 10.40 | 10.91 | 11.28 | 12.47 | 14.31 | 14.16 | 13.97 | 14.19 | 15.82 | 15.52 | 13.92 | 12.40 | 12.04 | 12.56 | 13.44 | 21.81 | 22.18 | 20.25 | 21.13 | 19.86 | 24.88 | 25.25 | 23.24 | 23.04 | 23.73 | 24.18 | 27.74 | 25.51 | 23.98 | 26.36 | 26.48 | 26.88 | 28.32 | 29.70 | 37.98 | 46.90 | 43.34 | 45.04 | 61.70 | 35.38 | 35.50 | 37.08 | 33.15 | 32.21 | 45.05 | 44.38 | 38.29 | 36.15 | 36.06 | 36.31 | 36.23 | 64.02 | 64.33 | 64.96 | 67.74 | 68.60 | 138.60 | 129.68 | 125.97 | 126.66 | 136.71 | 134.79 | 176.27 | 53.04 | 54.34 | 53.97 | 51.96 | 52.84 | 33.21 | 33.31 | 20.59 | 21.12 | 22.10 | 22.68 | 17.46 | 14.27 | 13.75 | 12.99 | 14.12 | 15.05 | 16.67 | 18.39 | 19.78 | 20.37 | 19.04 | 20.16 | 21.64 | 21.07 | 19.62 | 19.13 | 18.89 | 22.06 | 23.52 | 21.68 | 26.90 | 24.12 | 25.87 | 28.07 | 75.44 | - | - | - | - | - | - | - | 134.76 | 95.21 | 88.04 | 83.88 | 21.81 | - | - | - | - | - | 9.38 | 10.57 | - | - | - | - | 12.58 | 18.55 | 16.66 | 21.68 | 20.61 | 26.93 | 25.71 | 27.40 | 13.54 | 11.89 | 10.50 | 9.31 | 5.04 | 5.47 | 5.11 | 5.27 | 4.62 | 4.06 | 3.73 | 4.13 | 5.51 | 6.03 | 6.49 | 7.84 | 8.30 | 8.86 | 8.06 | 6.81 | 6.51 | 5.59 | 5.81 | 5.23 | 5.28 | 5.13 | 4.79 | 5.00 | 6.11 | 7.00 | 5.84 | 6.23 | 6.70 | 6.05 | 6.76 | 5.30 | 7.44 | 7.60 | 8.19 | 8.35 | 14.35 | 14.25 | 11.81 | 13.44 | 9.64 | 9.58 | 6.75 | 8.38 | 8.18 | 6.67 | 6.11 | 5.31 | 5.42 | 5.60 | 5.06 | 4.72 | 4.52 | 4.03 | 3.58 | 4.53 | 4.79 | - | - | - | - | - | - | - |
TEV/LTM EBIT | 8.32 | 8.33 | 8.00 | 8.15 | 8.32 | 9.38 | 7.98 | 10.03 | 10.66 | 11.15 | 10.53 | 11.03 | 12.36 | 12.05 | 12.05 | 11.92 | 12.47 | 13.68 | 13.23 | 10.28 | 9.56 | 9.59 | 10.61 | 9.21 | 9.45 | 9.40 | 8.45 | 8.34 | 7.58 | 6.75 | 7.14 | 7.61 | 7.70 | 8.05 | 7.85 | 9.39 | 11.76 | 10.46 | 11.18 | 10.35 | 11.24 | 16.17 | 16.13 | 22.44 | 21.36 | 21.35 | 19.79 | 25.62 | 30.69 | 27.24 | 28.39 | 29.71 | 25.75 | 31.02 | 31.89 | 29.77 | 27.98 | 28.00 | 28.35 | 25.22 | 37.23 | 38.23 | 39.31 | 38.19 | 38.48 | 30.27 | 30.34 | 23.05 | 23.48 | 23.69 | 24.33 | 26.12 | 20.34 | 18.02 | 17.75 | 17.94 | 18.16 | 18.82 | 18.81 | 18.91 | 18.97 | 19.88 | 20.84 | 21.25 | 22.09 | 25.35 | 25.08 | 24.75 | 25.13 | 31.56 | 30.96 | 28.57 | 25.45 | 24.70 | 25.77 | 31.26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 109.33 | 112.13 | 117.34 | 120.41 | 51.64 | 33.15 | 31.94 | 30.17 | 32.80 | 34.94 | 41.08 | 45.32 | 59.21 | 60.98 | 57.01 | 60.35 | 61.59 | 59.96 | 74.70 | 72.84 | 71.93 | 83.99 | 90.77 | 83.67 | 225.14 | 201.84 | 216.51 | 234.90 | - | - | - | - | - | - | - | - | - | - | - | - | 90.26 | 20.88 | 17.74 | 16.83 | 18.17 | 16.03 | 14.29 | 16.10 | 13.14 | 13.21 | 18.75 | 20.40 | 15.76 | 23.24 | 20.87 | 27.16 | 25.82 | 33.74 | 31.95 | 34.05 | 16.31 | 14.32 | 12.65 | 11.22 | 6.07 | 6.54 | 6.11 | 6.31 | 5.53 | 4.86 | 4.46 | 4.95 | 6.91 | 7.55 | 8.12 | 9.68 | 10.25 | 11.30 | 10.28 | 8.69 | 8.30 | 7.13 | 7.41 | 6.60 | 6.70 | 6.50 | 6.07 | 6.33 | 7.89 | 9.05 | 7.54 | 8.05 | 8.67 | 7.81 | 8.74 | 6.85 | 10.50 | 10.72 | 11.45 | 11.67 | 23.58 | 23.41 | 19.41 | 22.08 | 15.83 | 15.75 | 11.08 | 16.43 | 16.04 | 13.08 | 10.35 | 9.00 | 9.17 | 9.48 | 8.56 | 8.00 | 7.65 | 6.82 | 6.07 | 7.68 | 8.11 | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 16.13 | 16.13 | 16.13 | 16.13 | 16.13 | 17.50 | 17.50 | 14.58 | 14.58 | 14.58 | 14.58 | 12.80 | 10.74 | 10.74 | 10.74 | 10.74 | 10.74 | 9.68 | 9.68 | 10.99 | 10.99 | 11.11 | 11.11 | 11.11 | 12.38 | 12.38 | 12.38 | 12.67 | 12.67 | 12.67 | 11.88 | 11.88 | 11.88 | 12.08 | 12.08 | 12.08 | 9.78 | 9.78 | 9.78 | 9.09 | 9.09 | 9.09 | 7.78 | 7.78 | 7.78 | 6.90 | 6.90 | 6.90 | 7.32 | 7.32 | 7.32 | 6.16 | 6.16 | 6.16 | 6.55 | 6.55 | 6.55 | 6.64 | 6.64 | 6.64 | 5.92 | 5.92 | 5.92 | 6.64 | 6.64 | 6.64 | 7.37 | 7.37 | 7.37 | 7.56 | 7.56 | 7.56 | 9.62 | 9.62 | 9.62 | 9.46 | 9.46 | 9.46 | 8.40 | 8.40 | 8.40 | 8.36 | 8.36 | 8.36 | 7.94 | 7.94 | 7.94 | 7.10 | 7.10 | 7.10 | 7.55 | 7.55 | 7.55 | 7.46 | 7.46 | 7.46 | 3.40 | 3.40 | 3.40 | 2.33 | 2.33 | 2.33 | 2.12 | 2.12 | 2.12 | 1.99 | 1.99 | 1.99 | 2.61 | 2.61 | 2.61 | 2.88 | 2.88 | 2.88 | 1.40 | 1.40 | 1.40 | 0.44 | 0.44 | 0.44 | 1.36 | 1.36 | 1.36 | 1.17 | 1.17 | 1.17 | 1.23 | 1.23 | 1.23 | 1.57 | 1.57 | 1.57 | 0.24 | 0.24 | 0.24 | 0.43 | 0.43 | 0.43 | -0.18 | -0.18 | -0.18 | -0.32 | -0.32 | -0.32 | 1.66 | 1.66 | 1.66 | 2.43 | 2.43 | 2.43 | 4.08 | 4.08 | 4.08 | 5.28 | 5.28 | 5.28 | 5.93 | 5.93 | 5.93 | 5.77 | 5.77 | 5.77 | 5.48 | 5.48 | 5.48 | 5.68 | 5.68 | 5.68 | 6.21 | 6.21 | 6.21 | 6.76 | 6.76 | 6.76 | 6.35 | 6.35 | 6.35 | 1.62 | 1.62 | 1.62 | -3.48 | -3.48 | -3.48 | -3.35 | -3.35 | -3.35 | 1.60 | 1.60 | 1.60 | 7.77 | 7.77 | 7.77 | 13.59 | 13.59 | 13.59 | 13.59 | 13.59 | 17.48 | 21.74 | 21.74 | 21.74 | 21.74 | 21.74 | 23.75 | 26.62 | 26.62 | 26.62 | 27.12 | 27.12 | 27.12 | 29.42 | 29.42 | 29.42 | 32.26 | 32.26 | 32.26 | 34.00 | 34.00 | 34.00 | 36.35 | 36.35 | 36.35 | 34.64 | 34.64 | 34.64 | 32.41 | 32.41 | 32.41 | 31.52 | 31.52 | 31.52 | 31.24 | 31.24 | 31.24 | 32.26 | 32.26 | 32.26 | 32.90 | 32.90 | 32.90 | 35.14 | 35.14 | 35.14 | 33.76 | 33.76 | 33.76 | 30.68 | 30.68 | 30.68 | 29.09 | 29.09 | 29.09 | 24.99 | 24.99 | 24.99 | 22.46 | 22.46 | 22.46 | 20.27 | 20.27 | 20.27 | 17.77 | 17.77 | 17.77 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 | 23.33 |
SG&A Margin | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.59 | 2.59 | 2.31 | 2.31 | 2.31 | 2.31 | 2.10 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.67 | 1.67 | 1.59 | 1.59 | 1.51 | 1.51 | 1.51 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.62 | 1.62 | 1.62 | 1.25 | 1.25 | 1.25 | 1.39 | 1.39 | 1.39 | 1.57 | 1.57 | 1.57 | 1.79 | 1.79 | 1.79 | 2.52 | 2.52 | 2.52 | 2.40 | 2.40 | 2.40 | 2.50 | 2.50 | 2.50 | 2.44 | 2.44 | 2.44 | 2.69 | 2.69 | 2.69 | 2.85 | 2.85 | 2.85 | 2.79 | 2.79 | 2.79 | 2.97 | 2.97 | 2.97 | 3.30 | 3.30 | 3.30 | 3.27 | 3.27 | 3.27 | 3.38 | 3.38 | 3.38 | 3.24 | 3.24 | 3.24 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 3.01 | 3.01 | 3.01 | 3.31 | 3.31 | 3.31 | 3.57 | 3.57 | 3.57 | 3.85 | 3.85 | 3.85 | 3.34 | 3.34 | 3.34 | 3.24 | 3.24 | 3.24 | 3.10 | 3.10 | 3.10 | 3.18 | 3.18 | 3.18 | 3.16 | 3.16 | 3.16 | 3.03 | 3.03 | 3.03 | 2.63 | 2.63 | 2.63 | 2.48 | 2.48 | 2.48 | 2.42 | 2.42 | 2.42 | 2.47 | 2.47 | 2.47 | 2.60 | 2.60 | 2.60 | 2.83 | 2.83 | 2.83 | 2.94 | 2.94 | 2.94 | 2.93 | 2.93 | 2.93 | 2.87 | 2.87 | 2.87 | 2.70 | 2.70 | 2.70 | 2.62 | 2.62 | 2.62 | 2.63 | 2.63 | 2.63 | 2.76 | 2.76 | 2.76 | 2.83 | 2.83 | 2.83 | 3.06 | 3.06 | 3.06 | 3.07 | 3.07 | 3.07 | 3.63 | 3.63 | 3.63 | 3.88 | 3.88 | 3.88 | 4.67 | 4.67 | 4.67 | 5.36 | 5.36 | 5.36 | 5.80 | 5.80 | 5.80 | 5.78 | 5.78 | 5.78 | 5.29 | 5.29 | 5.29 | 5.15 | 5.15 | 5.15 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 4.98 | 4.76 | 4.76 | 4.76 | 4.76 | 4.76 | 4.50 | 4.33 | 4.33 | 4.33 | 4.51 | 4.51 | 4.51 | 4.67 | 4.67 | 4.67 | 4.87 | 4.87 | 4.87 | 5.12 | 5.12 | 5.12 | 5.54 | 5.54 | 5.54 | 5.67 | 5.67 | 5.67 | 5.78 | 5.78 | 5.78 | 5.33 | 5.33 | 5.33 | 4.87 | 4.87 | 4.87 | 5.27 | 5.27 | 5.27 | 5.61 | 5.61 | 5.61 | 6.08 | 6.08 | 6.08 | 6.67 | 6.67 | 6.67 | 6.76 | 6.76 | 6.76 | 6.77 | 6.77 | 6.77 | 6.72 | 6.72 | 6.72 | 6.54 | 6.54 | 6.54 | 6.92 | 6.92 | 6.92 | 7.36 | 7.36 | 7.36 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 |
EBITDA Margin | 16.12 | 16.12 | 16.12 | 16.12 | 16.12 | 16.98 | 16.98 | 14.21 | 14.21 | 14.21 | 14.21 | 12.56 | 9.80 | 9.80 | 9.80 | 9.80 | 9.80 | 8.92 | 8.92 | 10.24 | 10.24 | 10.31 | 10.31 | 10.31 | 12.35 | 12.35 | 12.35 | 12.40 | 12.40 | 12.40 | 11.82 | 11.82 | 11.82 | 12.02 | 12.02 | 12.02 | 9.82 | 9.82 | 9.82 | 9.61 | 9.61 | 9.61 | 8.30 | 8.30 | 8.30 | 7.54 | 7.54 | 7.54 | 7.20 | 7.20 | 7.20 | 6.55 | 6.55 | 6.55 | 6.72 | 6.72 | 6.72 | 6.92 | 6.92 | 6.92 | 6.44 | 6.44 | 6.44 | 6.71 | 6.71 | 6.71 | 7.86 | 7.86 | 7.86 | 7.87 | 7.87 | 7.87 | 9.12 | 9.12 | 9.12 | 9.23 | 9.23 | 9.23 | 7.90 | 7.90 | 7.90 | 7.92 | 7.92 | 7.92 | 7.95 | 7.95 | 7.95 | 7.42 | 7.42 | 7.42 | 8.06 | 8.06 | 8.06 | 8.38 | 8.38 | 8.38 | 5.75 | 5.75 | 5.75 | 5.05 | 5.05 | 5.05 | 4.88 | 4.88 | 4.88 | 4.53 | 4.53 | 4.53 | 4.52 | 4.52 | 4.52 | 4.56 | 4.56 | 4.56 | 3.20 | 3.20 | 3.20 | 2.12 | 2.12 | 2.12 | 3.35 | 3.35 | 3.35 | 2.50 | 2.50 | 2.50 | 2.65 | 2.65 | 2.65 | 2.81 | 2.81 | 2.81 | 1.34 | 1.34 | 1.34 | 1.67 | 1.67 | 1.67 | 0.76 | 0.76 | 0.76 | 0.58 | 0.58 | 0.58 | 2.25 | 2.25 | 2.25 | 3.35 | 3.35 | 3.35 | 4.86 | 4.86 | 4.86 | 6.19 | 6.19 | 6.19 | 7.02 | 7.02 | 7.02 | 6.94 | 6.94 | 6.94 | 6.92 | 6.92 | 6.92 | 7.08 | 7.08 | 7.08 | 7.74 | 7.74 | 7.74 | 8.24 | 8.24 | 8.24 | 8.21 | 8.21 | 8.21 | 4.03 | 4.03 | 4.03 | - | - | - | -0.64 | -0.64 | -0.64 | - | - | - | 9.21 | 9.21 | 9.21 | - | - | - | - | - | 18.20 | - | - | - | - | - | 24.36 | 27.65 | 27.65 | 27.65 | 28.10 | 28.10 | 28.10 | 30.33 | 30.33 | 30.33 | 33.09 | 33.09 | 33.09 | 34.65 | 34.65 | 34.65 | 36.67 | 36.67 | 36.67 | 35.07 | 35.07 | 35.07 | 33.04 | 33.04 | 33.04 | 32.32 | 32.32 | 32.32 | 32.72 | 32.72 | 32.72 | 33.71 | 33.71 | 33.71 | 34.13 | 34.13 | 34.13 | 35.24 | 35.24 | 35.24 | 35.50 | 35.50 | 35.50 | 33.23 | 33.23 | 33.23 | 30.59 | 30.59 | 30.59 | 30.04 |