pww.comAluminum Corporation of China Limited - SEHK:2600

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-31-2001

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