China Oilfield Services Limited - SEHK:2883
Profile
Price
HKD$ 6.91
()
Market Cap
HKD$ 60.159B
Shares Out
8710.243 M
Employees
15472
Dividends
Yield
1.35 %
Payout (TTM)
56.11 %
DPS (TTM)
0.21
DPS Growth 3Yr
-43.46 %
DPS Growth 5Yr
-26.11 %
DPS Growth 10Yr
-56.34 %
FinancialHealth
Cash
-
Net Debt
HKD$ 15.082B
Debt/Equity (TTM)
26.77 %
Returns(TTM)
ROA
3.85 %
ROE
7.52 %
ROCE
9.53 %
Valuation(TTM)
P/E
22.49
P/B
1.658
P/FCF
23.138 %
Margins(TTM)
Gross
16.34 %
Operating
10.43 %
Pre-Tax
9.56 %
Net
6.61 %
FCFPS
0.509 %
Growth(CAGR)
RevPS 3Yr
0.523 %
RevPS 5Yr
1.01 %
RevPS 10Yr
0.486 %
NetIncomePS 3Yr
0.115 %
NetIncomePS 5Yr
41.559 %
NetIncomePS 10Yr
-0.577 %
Last Price
HKD$ 6.91
5D
0.000%
1M
-5.472%
3M
-7.620%
1Y
-0.145%
China Oilfield Services Limited (COSL) shows strong bullish indicators, including steady revenue growth, particularly in its well service segment, and successful international expansion, with overseas revenue increasing. The company invests heavily in R&D, enhancing its technological capabilities and operational efficiency. However, bearish factors include currency exchange rate fluctuations, challenges in rig utilization due to weather and competition, and potential revenue losses from delays in Saudi operations. Additionally, significant capital expenditure plans may strain cash flow. Overall, COSL is positioned for long-term growth, but investors should watch for risks related to currency and rig performance.
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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 19.45 | 19.48 | 19.58 | 19.22 | 19.89 | 27.70 | 26.22 | 19.86 | 21.83 | 23.05 | 22.97 | 20.40 | 31.97 | 33.66 | 33.08 | 33.69 | 34.80 | 19.28 | 18.11 | 67.79 | 62.21 | 63.40 | 72.10 | 76.83 | 22.84 | 24.10 | 23.98 | 24.72 | 23.14 | 22.56 | 23.43 | 27.74 | 29.06 | 31.55 | 27.75 | 31.34 | 239.31 | 206.59 | 210.71 | 195.27 | 211.15 | - | - | - | - | - | - | 59.04 | 17.09 | 15.24 | 13.40 | 13.32 | 11.53 | 14.40 | 15.70 | 6.53 | 6.43 | 6.19 | 6.08 | - | 31.82 | 34.28 | 37.90 | 33.91 | 31.94 | - | - | - | - | - | - | 24.99 | - | - | - | - | - | 35.83 | 32.83 | 26.29 | 26.81 | 28.88 | 30.09 | 24.08 | 18.91 | 20.77 | 18.15 | 18.16 | 18.35 | 12.35 | 12.15 | - | - | - | - | 73.49 | - | - | - | - | - | - | - | 24.68 | 24.62 | 25.20 | 26.43 | 105.87 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33.87 | 33.76 | 29.40 | 27.52 | 30.71 | 29.00 | 20.25 | 43.85 | 44.70 | 42.47 | 40.20 | 40.83 | 149.71 | 144.96 | 86.39 | 85.18 | 88.88 | 92.22 | - | 147.83 | 140.93 | 130.96 | 136.33 | 143.45 | 36.21 | 37.10 | 47.94 | 49.74 | 52.30 | 53.44 | 37.95 | 36.88 | 36.22 | 36.47 | 32.04 | 26.55 | 50.11 | 47.53 | 82.00 | 74.90 | 77.94 | 88.66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 71.53 | 48.69 | 44.45 | 41.03 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42.18 | 43.67 | 40.19 | 35.71 | 36.71 | 33.73 | 34.22 | 35.22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 19.44 | 19.48 | 19.60 | 19.17 | 19.97 | 29.73 | 27.82 | 19.78 | 22.18 | 23.65 | 23.55 | 21.27 | 34.70 | 36.99 | 36.21 | 37.03 | 38.53 | 18.40 | 17.04 | 104.62 | 93.96 | 96.23 | 112.84 | 129.95 | 20.66 | 22.12 | 21.99 | 22.85 | 21.01 | 20.07 | 21.10 | 26.95 | 28.64 | 31.85 | 26.97 | 33.38 | - | - | - | - | - | - | - | - | - | - | - | 91.56 | 14.90 | 12.83 | 10.76 | 10.67 | 8.66 | 11.52 | 13.02 | 5.14 | 5.04 | 4.78 | 4.66 | - | 31.59 | 34.93 | 39.84 | 34.42 | 31.76 | - | - | - | - | - | - | 25.16 | - | - | - | - | - | 39.32 | 34.65 | 25.02 | 25.82 | 29.06 | 30.95 | 23.42 | 16.40 | 18.83 | 15.40 | 15.41 | 15.66 | 9.47 | 9.25 | - | - | - | - | 147.43 | - | - | - | - | - | - | - | 19.98 | 19.91 | 20.63 | 22.15 | 239.70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31.89 | 31.76 | 25.94 | 23.82 | 27.42 | 25.50 | 17.44 | 40.13 | 41.12 | 38.52 | 35.87 | 36.61 | 212.20 | 203.39 | 92.26 | 90.56 | 95.80 | 100.53 | - | 240.14 | 225.39 | 204.05 | 215.54 | 230.78 | 30.91 | 31.97 | 44.89 | 47.15 | 50.37 | 51.80 | 34.78 | 32.42 | 31.69 | 31.96 | 27.11 | 21.10 | 45.39 | 42.03 | 91.73 | 79.80 | 84.92 | 102.93 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 75.50 | 51.80 | 47.40 | 43.86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 53.67 | 55.16 | 51.68 | 47.21 | 48.21 | 45.22 | 45.72 | 46.71 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 11.14 | 11.27 | 11.32 | 10.82 | 11.70 | 12.06 | 12.33 | 11.97 | 13.04 | 14.48 | 14.63 | 16.85 | 16.32 | 17.77 | 18.88 | 19.87 | 21.86 | 22.41 | 21.19 | 21.88 | 19.24 | 18.98 | 21.88 | 20.21 | 17.31 | 19.48 | 19.56 | 20.18 | 18.22 | 16.62 | 17.41 | 15.38 | 16.38 | 19.81 | 17.36 | 18.00 | 34.77 | 29.93 | 26.86 | 24.30 | 29.46 | 33.96 | 31.08 | 28.42 | 34.95 | 36.65 | 35.95 | 16.33 | 13.88 | 13.36 | 10.21 | 9.13 | 7.25 | 10.20 | 11.55 | 7.59 | 8.76 | 8.48 | 7.58 | 11.46 | 22.89 | 26.05 | 27.97 | 24.13 | 25.04 | 31.53 | 32.64 | 45.89 | 39.85 | 36.14 | 43.31 | 229.99 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 156.43 | 153.85 | 152.81 | 174.53 | 16.34 | 9.57 | 9.29 | 11.16 | 12.90 | 14.49 | 8.39 | 9.04 | 7.10 | 9.22 | 10.74 | 11.94 | 9.02 | 7.71 | 8.36 | 8.82 | 8.95 | 10.60 | 13.38 | 14.98 | 14.95 | 14.26 | 14.63 | 14.14 | 13.85 | 17.70 | 17.49 | 20.23 | 19.68 | 18.25 | 18.60 | 19.12 | 18.73 | 16.28 | 17.61 | 16.41 | 17.48 | 18.21 | 18.58 | 17.68 | 17.12 | 16.26 | 15.88 | 13.92 | 13.62 | 12.60 | 12.26 | 14.30 | 13.47 | 18.13 | 16.83 | 16.30 | 15.21 | 17.55 | 13.03 | 15.79 | 17.71 | 18.39 | 20.08 | 19.95 | 22.36 | 18.13 | 17.61 | 19.67 | 16.58 | 14.69 | 13.77 | 11.28 | 12.80 | 11.56 | 11.89 | 13.88 | 14.36 | 13.45 | 11.69 | 11.72 | 11.34 | 10.86 | 12.35 | 11.57 | 15.17 | 15.10 | 15.17 | 11.51 | 11.76 | 10.59 | 11.95 | 11.99 | 8.44 | 7.92 | 13.28 | 19.72 | 22.98 | 27.54 | 29.82 | 28.17 | 27.72 | 36.58 | 33.39 | 41.74 | 43.47 | 43.94 | 49.44 | 41.63 | 51.46 | 35.31 | 32.31 | 29.89 | 28.10 | 29.35 | 30.97 | 31.38 | 24.06 | 25.40 | 24.35 | 30.61 | 29.70 | 27.80 | 28.15 | 30.09 | 30.65 | 31.04 | 30.46 | 24.25 | 21.53 | 22.12 | 24.83 | 25.42 | 24.99 | 24.36 | 22.24 | 22.03 | 26.24 | 26.97 | 25.27 | 23.08 | 23.57 | 22.11 | 22.35 | 22.84 | 25.14 | 24.06 | 21.90 | 24.33 | 25.41 | 24.40 | 25.35 | 26.06 | 21.79 | 21.32 | 18.95 | 20.37 | 20.03 | 18.74 | 19.06 | 17.67 | - | - | - | - | - |
P/LTM EPS | 9.46 | 9.57 | 9.61 | 9.19 | 9.94 | 9.76 | 9.98 | 9.35 | 10.18 | 11.30 | 11.42 | 12.94 | 11.86 | 12.90 | 13.71 | 14.43 | 15.88 | 16.05 | 15.18 | 15.66 | 13.77 | 13.59 | 15.66 | 14.44 | 39.06 | 43.94 | 44.13 | 45.52 | 41.10 | 52.95 | 55.46 | 64.02 | 68.19 | 82.46 | 72.27 | 99.72 | 17.60 | 15.15 | 13.60 | 12.30 | 14.91 | 16.46 | 15.07 | 13.04 | 16.04 | 16.82 | 16.50 | 11.89 | 14.63 | 14.09 | 10.76 | 9.63 | 7.64 | 7.21 | 8.17 | 7.28 | 8.41 | 8.14 | 7.27 | 10.21 | 18.20 | 20.71 | 22.24 | 19.18 | 19.91 | 27.70 | 28.68 | 48.21 | 41.87 | 37.97 | 45.50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.56 | 10.28 | 9.98 | 11.99 | 13.86 | 15.57 | 7.45 | 8.03 | 5.17 | 6.72 | 7.83 | 8.71 | 6.56 | 5.51 | 5.97 | 6.29 | 6.39 | 7.57 | 9.55 | 10.69 | 10.31 | 9.83 | 10.08 | 9.75 | 9.51 | 12.31 | 12.17 | 14.07 | 13.69 | 12.69 | 12.97 | 13.33 | 13.84 | 12.03 | 13.02 | 12.13 | 12.95 | 13.36 | 13.64 | 12.97 | 12.57 | 11.93 | 11.94 | 10.47 | 10.14 | 9.38 | 9.13 | 10.65 | 10.06 | 12.31 | 11.43 | 11.07 | 10.33 | 11.92 | 9.35 | 11.34 | 12.65 | 13.13 | 14.34 | 14.24 | 16.26 | 15.98 | 15.52 | 17.33 | 14.62 | 12.95 | 11.11 | 9.10 | 12.70 | 11.47 | 11.79 | 13.77 | 14.34 | 13.44 | 11.68 | 11.70 | 11.32 | 10.84 | 11.03 | 10.33 | 10.63 | 10.58 | 10.63 | 8.06 | 7.38 | 6.65 | 7.50 | 7.52 | 5.30 | 4.97 | 10.20 | 15.15 | 18.02 | 21.60 | 23.39 | 22.10 | 22.14 | 33.13 | 30.24 | 37.80 | 39.37 | 39.80 | 44.84 | 37.58 | 40.91 | 28.07 | 25.69 | 23.76 | 22.34 | 22.20 | 23.44 | 23.74 | 18.20 | 19.21 | 18.42 | 22.03 | 21.38 | 20.01 | 20.26 | 21.65 | 20.89 | 21.15 | 20.76 | 16.53 | 14.68 | 15.07 | 16.92 | 18.19 | 17.89 | 17.43 | 15.92 | 15.76 | 19.33 | 19.87 | 18.61 | 17.00 | 17.36 | 16.29 | 16.47 | 16.82 | 21.25 | 20.34 | 18.51 | 20.57 | 21.48 | 20.22 | 21.00 | 21.59 | 18.06 | 17.66 | 15.70 | 16.88 | 18.69 | 17.49 | 17.79 | 16.50 | - | - | - | - | - |
P/BV | 0.69 | 0.70 | 0.70 | 0.67 | 0.73 | 0.75 | 0.77 | 0.72 | 0.78 | 0.87 | 0.88 | 0.94 | 0.75 | 0.82 | 0.87 | 0.91 | 1.00 | 1.04 | 0.98 | 0.96 | 0.85 | 0.84 | 0.96 | 0.86 | 0.93 | 1.05 | 1.05 | 1.08 | 0.98 | 0.83 | 0.87 | 0.73 | 0.77 | 0.94 | 0.82 | 0.82 | 0.89 | 0.77 | 0.69 | 0.62 | 0.76 | 0.77 | 0.70 | 0.59 | 0.72 | 0.76 | 0.74 | 0.83 | 0.98 | 0.94 | 0.72 | 0.64 | 0.51 | 0.62 | 0.70 | 0.69 | 0.80 | 0.77 | 0.69 | 0.70 | 1.19 | 1.36 | 1.46 | 1.26 | 1.31 | 1.12 | 1.16 | 1.05 | 0.91 | 0.83 | 0.99 | 1.03 | 0.95 | 0.95 | 0.82 | 0.89 | 0.90 | 1.01 | 0.82 | 0.79 | 0.82 | 0.90 | 0.87 | 0.93 | 0.91 | 1.03 | 0.84 | 0.79 | 0.76 | 0.86 | 0.77 | 0.84 | 0.79 | 0.85 | 0.91 | 0.91 | 0.87 | 0.95 | 0.81 | 0.83 | 0.85 | 0.72 | 0.65 | 0.54 | 0.53 | 0.52 | 0.60 | 0.52 | 0.51 | 0.49 | 0.59 | 0.69 | 0.77 | 0.64 | 0.69 | 0.76 | 0.99 | 1.16 | 1.29 | 1.04 | 0.95 | 1.03 | 1.08 | 1.10 | 1.30 | 1.77 | 1.98 | 1.70 | 1.62 | 1.66 | 1.61 | 1.72 | 2.06 | 2.03 | 2.35 | 2.29 | 2.12 | 2.04 | 2.10 | 1.87 | 1.62 | 1.76 | 1.64 | 1.83 | 1.89 | 1.93 | 1.84 | 1.78 | 1.69 | 1.73 | 1.52 | 1.45 | 1.34 | 1.30 | 1.52 | 1.43 | 1.80 | 1.67 | 1.62 | 1.51 | 1.75 | 1.41 | 1.71 | 1.99 | 2.07 | 2.26 | 2.25 | 2.62 | 2.40 | 2.33 | 2.61 | 2.20 | 1.95 | 2.00 | 1.64 | 1.71 | 1.55 | 1.59 | 1.86 | 2.03 | 1.90 | 1.65 | 1.66 | 1.60 | 1.54 | 1.42 | 1.33 | 1.64 | 1.63 | 1.64 | 1.24 | 1.25 | 1.13 | 1.27 | 1.28 | 0.90 | 0.84 | 1.53 | 2.28 | 2.59 | 3.11 | 3.36 | 3.18 | 3.12 | 3.64 | 3.32 | 4.15 | 4.33 | 4.37 | 7.35 | 6.16 | 5.35 | 3.67 | 3.36 | 3.11 | 2.92 | 2.54 | 2.69 | 2.72 | 2.09 | 2.20 | 2.11 | 2.36 | 2.29 | 2.15 | 2.17 | 2.32 | 2.26 | 2.29 | 2.24 | 1.79 | 1.59 | 1.63 | 1.83 | 1.81 | 1.78 | 1.73 | 1.58 | 1.57 | 1.66 | 1.70 | 1.60 | 1.46 | 1.49 | 1.40 | 1.41 | 1.44 | 1.51 | 1.45 | 1.32 | 1.46 | 1.53 | 1.69 | 1.76 | 1.81 | 1.51 | 1.48 | 1.31 | 1.41 | 1.28 | 1.20 | 1.22 | 1.13 | - | - | - | - | - |
P/Tangible BV | 0.70 | 0.71 | 0.71 | 0.68 | 0.74 | 0.76 | 0.78 | 0.73 | 0.79 | 0.88 | 0.89 | 0.95 | 0.76 | 0.83 | 0.88 | 0.93 | 1.02 | 1.06 | 1.00 | 0.98 | 0.86 | 0.85 | 0.98 | 0.88 | 0.94 | 1.06 | 1.07 | 1.10 | 0.99 | 0.84 | 0.88 | 0.74 | 0.78 | 0.95 | 0.83 | 0.83 | 0.90 | 0.77 | 0.70 | 0.63 | 0.76 | 0.77 | 0.71 | 0.59 | 0.73 | 0.77 | 0.75 | 0.84 | 0.99 | 0.95 | 0.73 | 0.65 | 0.52 | 0.63 | 0.71 | 0.70 | 0.81 | 0.78 | 0.70 | 0.70 | 1.20 | 1.37 | 1.47 | 1.27 | 1.32 | 1.13 | 1.17 | 1.06 | 0.92 | 0.84 | 1.00 | 1.04 | 0.96 | 0.96 | 0.83 | 0.90 | 0.91 | 1.01 | 0.83 | 0.80 | 0.83 | 0.92 | 0.88 | 0.94 | 0.92 | 1.04 | 0.85 | 0.80 | 0.77 | 0.87 | 0.78 | 0.85 | 0.80 | 0.86 | 0.92 | 0.92 | 0.88 | 0.96 | 0.82 | 0.84 | 0.86 | 0.73 | 0.66 | 0.59 | 0.58 | 0.57 | 0.65 | 0.56 | 0.55 | 0.54 | 0.65 | 0.75 | 0.84 | 0.70 | 0.75 | 0.84 | 1.10 | 1.28 | 1.42 | 1.15 | 1.05 | 1.14 | 1.20 | 1.22 | 1.44 | 1.97 | 2.21 | 1.90 | 1.81 | 1.86 | 1.80 | 1.95 | 2.35 | 2.32 | 2.69 | 2.61 | 2.42 | 2.36 | 2.43 | 2.17 | 1.88 | 2.04 | 1.90 | 2.13 | 2.22 | 2.27 | 2.15 | 2.09 | 1.98 | 2.04 | 1.79 | 1.72 | 1.59 | 1.54 | 1.80 | 1.70 | 2.17 | 2.01 | 1.95 | 1.82 | 2.10 | 1.72 | 2.08 | 2.44 | 2.53 | 2.76 | 2.74 | 3.24 | 2.99 | 2.91 | 3.25 | 2.74 | 2.43 | 2.53 | 2.07 | 2.19 | 1.97 | 2.03 | 2.37 | 2.64 | 2.47 | 2.15 | 2.15 | 2.08 | 2.00 | 1.76 | 1.65 | 2.03 | 2.02 | 2.03 | 1.54 | 1.54 | 1.39 | 1.57 | 1.57 | 1.11 | 1.04 | 1.54 | 2.29 | 2.60 | 3.12 | 3.38 | 3.19 | 3.13 | 3.65 | 3.33 | 4.16 | 4.33 | 4.38 | 7.35 | 6.16 | 5.35 | 3.67 | 3.36 | 3.11 | 2.92 | 2.54 | 2.69 | 2.72 | 2.09 | 2.20 | 2.11 | 2.36 | 2.29 | 2.15 | 2.17 | 2.32 | 2.26 | 2.29 | 2.24 | 1.79 | 1.59 | 1.63 | 1.83 | 1.81 | 1.78 | 1.73 | 1.58 | 1.57 | 1.66 | 1.70 | 1.60 | 1.46 | 1.49 | 1.40 | 1.41 | 1.44 | 1.51 | 1.45 | 1.32 | 1.46 | 1.53 | 1.69 | 1.76 | 1.81 | 1.51 | 1.48 | 1.31 | 1.41 | 1.28 | 1.20 | 1.22 | 1.13 | - | - | - | - | - |
TEV/LTM Total Revenue | 1.35 | 1.36 | 1.36 | 1.34 | 1.39 | 1.53 | 1.45 | 1.50 | 1.65 | 1.74 | 1.73 | 1.81 | 1.69 | 1.78 | 1.75 | 1.78 | 1.84 | 1.96 | 1.84 | 1.91 | 1.75 | 1.78 | 2.03 | 1.97 | 2.37 | 2.50 | 2.49 | 2.57 | 2.40 | 2.20 | 2.28 | 2.08 | 2.18 | 2.37 | 2.09 | 2.24 | 3.22 | 2.78 | 2.83 | 2.63 | 2.84 | 3.01 | 2.73 | 2.40 | 2.73 | 2.71 | 2.61 | 2.49 | 2.84 | 2.53 | 2.22 | 2.21 | 1.91 | 2.09 | 2.28 | 2.08 | 2.05 | 1.98 | 1.94 | 1.91 | 2.87 | 3.09 | 3.41 | 3.05 | 2.88 | 2.63 | 2.63 | 2.80 | 2.65 | 2.59 | 2.76 | 2.78 | 3.41 | 3.20 | 3.08 | 3.22 | 3.31 | 3.50 | 3.21 | 3.35 | 3.42 | 3.68 | 3.83 | 3.72 | 4.37 | 4.80 | 4.19 | 4.19 | 4.24 | 4.47 | 4.40 | 4.95 | 4.82 | 5.03 | 4.95 | 4.79 | 4.68 | 4.63 | 4.48 | 4.57 | 4.46 | 3.86 | 3.87 | 3.25 | 3.24 | 3.32 | 3.48 | 2.81 | 2.46 | 2.45 | 2.89 | 2.99 | 3.20 | 2.57 | 2.70 | 2.83 | 3.67 | 3.51 | 3.72 | 2.97 | 2.82 | 2.84 | 3.05 | 2.75 | 2.95 | 3.28 | 3.42 | 3.55 | 3.40 | 3.35 | 3.26 | 3.36 | 4.01 | 4.17 | 4.32 | 4.36 | 4.17 | 3.76 | 3.75 | 3.59 | 3.36 | 3.75 | 3.54 | 3.84 | 4.18 | 4.26 | 4.05 | 3.83 | 3.89 | 4.18 | 4.04 | 4.23 | 4.17 | 4.35 | 4.52 | 4.49 | 5.13 | 4.89 | 4.54 | 4.73 | 4.98 | 4.61 | 4.72 | 5.12 | 5.31 | 5.59 | 5.71 | 6.21 | 6.79 | 6.67 | 6.72 | 5.90 | 4.89 | 4.41 | 4.18 | 4.28 | 3.91 | 4.07 | 4.63 | 5.11 | 4.98 | 4.79 | 5.01 | 4.89 | 4.71 | 5.08 | 5.03 | 6.57 | 6.10 | 6.36 | 5.74 | 6.75 | 6.31 | 6.61 | 6.11 | 5.63 | 5.16 | 5.02 | 5.66 | 7.96 | 8.74 | 9.20 | 9.41 | 8.50 | 12.00 | 10.89 | 12.70 | 11.97 | 15.77 | 16.21 | 7.56 | 7.11 | 4.84 | 4.42 | 4.08 | 3.86 | 3.84 | 4.06 | 4.12 | 3.13 | 3.31 | 3.17 | 3.61 | 3.49 | 3.26 | 3.30 | 3.54 | 3.50 | 3.55 | 3.48 | 2.71 | 2.37 | 2.44 | 2.78 | 2.82 | 2.77 | 2.68 | 2.41 | 2.38 | 2.61 | 2.70 | 2.49 | 2.21 | 2.27 | 2.09 | 2.12 | 2.18 | 2.51 | 2.37 | 2.09 | 2.40 | 2.54 | 2.90 | 3.04 | 3.16 | 2.49 | 2.42 | 2.05 | 2.27 | 2.73 | 2.47 | 2.54 | 2.25 | - | - | - | - | - |
Market Cap/LTM Total Revenue | 1.13 | 1.13 | 1.14 | 1.11 | 1.16 | 1.28 | 1.20 | 1.23 | 1.38 | 1.47 | 1.46 | 1.59 | 1.36 | 1.45 | 1.41 | 1.45 | 1.51 | 1.61 | 1.49 | 1.54 | 1.38 | 1.42 | 1.66 | 1.59 | 1.84 | 1.97 | 1.96 | 2.04 | 1.87 | 1.64 | 1.73 | 1.58 | 1.68 | 1.86 | 1.58 | 1.80 | 2.51 | 2.07 | 2.12 | 1.91 | 2.13 | 2.28 | 2.00 | 1.78 | 2.12 | 2.10 | 1.99 | 2.03 | 2.20 | 1.90 | 1.59 | 1.58 | 1.28 | 1.45 | 1.64 | 1.54 | 1.51 | 1.44 | 1.40 | 1.40 | 2.10 | 2.32 | 2.64 | 2.28 | 2.11 | 1.82 | 1.82 | 1.77 | 1.63 | 1.57 | 1.73 | 2.03 | 2.18 | 1.98 | 1.86 | 2.00 | 2.08 | 2.47 | 2.18 | 2.04 | 2.11 | 2.37 | 2.52 | 2.70 | 2.89 | 3.32 | 2.71 | 2.72 | 2.76 | 2.98 | 2.91 | 3.06 | 2.92 | 3.14 | 3.06 | 3.30 | 3.09 | 3.04 | 2.90 | 2.98 | 2.87 | 2.49 | 2.50 | 2.12 | 2.12 | 2.19 | 2.36 | 2.02 | 1.62 | 1.61 | 2.04 | 2.14 | 2.35 | 1.90 | 2.02 | 2.18 | 3.02 | 2.87 | 3.07 | 2.50 | 2.23 | 2.26 | 2.47 | 2.16 | 2.37 | 2.80 | 2.94 | 2.88 | 2.73 | 2.67 | 2.59 | 2.70 | 3.30 | 3.45 | 3.60 | 3.65 | 3.46 | 3.04 | 3.03 | 2.81 | 2.58 | 2.97 | 2.76 | 3.07 | 3.27 | 3.35 | 3.14 | 2.93 | 2.99 | 3.18 | 3.05 | 3.19 | 3.13 | 3.31 | 3.47 | 3.34 | 3.90 | 3.66 | 3.31 | 3.50 | 3.74 | 3.30 | 3.41 | 3.81 | 4.01 | 4.28 | 4.40 | 4.91 | 5.45 | 5.33 | 5.38 | 4.56 | 3.55 | 3.07 | 2.84 | 2.85 | 2.48 | 2.64 | 3.20 | 3.52 | 3.39 | 3.20 | 3.42 | 3.31 | 3.12 | 3.31 | 3.26 | 4.75 | 4.28 | 4.54 | 3.92 | 4.70 | 4.26 | 4.56 | 4.06 | 3.58 | 3.10 | 5.46 | 6.11 | 8.53 | 9.30 | 9.77 | 9.97 | 9.25 | 12.76 | 11.65 | 13.46 | 12.74 | 16.54 | 16.17 | 7.52 | 7.23 | 4.96 | 4.54 | 4.20 | 3.95 | 3.93 | 4.15 | 4.21 | 3.22 | 3.40 | 3.26 | 3.78 | 3.66 | 3.43 | 3.47 | 3.71 | 3.82 | 3.87 | 3.80 | 3.03 | 2.69 | 2.76 | 3.10 | 3.34 | 3.28 | 3.20 | 2.92 | 2.89 | 3.32 | 3.41 | 3.20 | 2.92 | 2.98 | 2.80 | 2.83 | 2.89 | 3.22 | 3.08 | 2.81 | 3.12 | 3.26 | 3.81 | 3.96 | 4.07 | 3.41 | 3.33 | 2.96 | 3.18 | 4.09 | 3.83 | 3.89 | 3.61 | - | - | - | - | - |
TEV/LTM EBITDA | 6.32 | 6.34 | 6.37 | 6.25 | 6.47 | 7.19 | 6.80 | 7.07 | 7.77 | 8.20 | 8.17 | 8.59 | 8.51 | 8.96 | 8.81 | 8.97 | 9.26 | 10.02 | 9.42 | 9.98 | 9.16 | 9.33 | 10.61 | 10.26 | 11.16 | 11.77 | 11.71 | 12.08 | 11.30 | 9.71 | 10.08 | 8.52 | 8.92 | 9.69 | 8.52 | 9.05 | 13.26 | 11.45 | 11.67 | 10.82 | 11.70 | 12.54 | 11.35 | 9.94 | 11.33 | 11.25 | 10.83 | 8.50 | 9.57 | 8.54 | 7.51 | 7.46 | 6.46 | 7.67 | 8.36 | 6.74 | 6.63 | 6.39 | 6.27 | 7.00 | 11.69 | 12.59 | 13.92 | 12.45 | 11.73 | 10.61 | 10.61 | 13.40 | 12.70 | 12.42 | 13.22 | 14.00 | 15.27 | 14.36 | 13.80 | 14.43 | 14.82 | 14.18 | 12.99 | 11.78 | 12.01 | 12.94 | 13.49 | 12.47 | 30.82 | 33.85 | 29.58 | 29.59 | 29.91 | 52.69 | 51.88 | 152.13 | 148.07 | 154.68 | 152.16 | - | 32.02 | 31.67 | 30.67 | 31.25 | 30.50 | 20.87 | 20.92 | 14.62 | 14.59 | 14.93 | 15.65 | 10.32 | 8.57 | 8.54 | 10.04 | 10.39 | 11.12 | 8.26 | 8.65 | 7.97 | 10.35 | 9.90 | 10.48 | 8.26 | 7.46 | 7.53 | 8.08 | 7.27 | 7.82 | 8.36 | 8.72 | 9.52 | 9.11 | 8.97 | 8.74 | 8.86 | 10.55 | 10.96 | 11.36 | 11.47 | 10.97 | 10.31 | 10.28 | 9.85 | 9.22 | 10.29 | 9.72 | 10.21 | 11.06 | 11.28 | 10.71 | 10.14 | 10.30 | 10.57 | 10.24 | 10.49 | 10.34 | 10.79 | 11.19 | 11.01 | 12.31 | 11.73 | 10.90 | 11.35 | 11.94 | 10.70 | 10.96 | 11.92 | 12.37 | 13.00 | 13.29 | 14.41 | 14.75 | 14.49 | 14.59 | 12.82 | 10.62 | 10.09 | 9.57 | 9.61 | 8.78 | 9.14 | 10.39 | 11.74 | 11.45 | 11.02 | 11.52 | 11.26 | 10.83 | 11.67 | 11.55 | 16.09 | 14.95 | 15.59 | 14.06 | 14.72 | 13.76 | 14.42 | 13.32 | 12.28 | 11.25 | 12.07 | 13.61 | 19.49 | 21.39 | 22.52 | 23.02 | 20.82 | 28.22 | 25.61 | 29.86 | 28.16 | 37.10 | 38.15 | 18.17 | 18.97 | 12.91 | 11.79 | 10.88 | 10.96 | 10.26 | 10.84 | 10.99 | 8.37 | 8.85 | 8.47 | 10.16 | 9.84 | 9.18 | 9.30 | 9.97 | 9.94 | 10.08 | 9.87 | 7.67 | 6.71 | 6.92 | 7.88 | 7.52 | 7.37 | 7.15 | 6.41 | 6.34 | 6.97 | 7.21 | 6.64 | 5.90 | 6.06 | 5.57 | 5.65 | 5.82 | 6.46 | 6.10 | 5.39 | 6.19 | 6.55 | 6.86 | 7.21 | 7.47 | 5.89 | 5.72 | 4.84 | 5.37 | 7.41 | 6.70 | 6.87 | 6.10 | - | - | - | - | - |
TEV/LTM EBIT | 11.59 | 11.61 | 11.67 | 11.45 | 11.85 | 13.45 | 12.73 | 13.33 | 14.66 | 15.48 | 15.42 | 16.63 | 17.79 | 18.73 | 18.40 | 18.74 | 19.36 | 22.47 | 21.10 | 23.98 | 22.01 | 22.43 | 25.50 | 26.01 | 24.58 | 25.93 | 25.80 | 26.60 | 24.90 | 22.25 | 23.11 | 18.34 | 19.21 | 20.86 | 18.35 | 20.13 | 34.87 | 30.10 | 30.70 | 28.45 | 30.77 | 33.77 | 30.58 | 29.82 | 34.01 | 33.75 | 32.49 | 17.46 | 19.03 | 16.97 | 14.92 | 14.83 | 12.84 | 16.30 | 17.78 | 12.06 | 11.88 | 11.44 | 11.23 | 15.09 | 23.34 | 25.15 | 27.80 | 24.87 | 23.43 | 31.46 | 31.43 | 51.03 | 48.35 | 47.29 | 50.33 | 116.01 | 219.77 | 206.55 | 198.61 | 207.61 | 213.28 | 86.37 | 79.13 | 57.50 | 58.63 | 63.16 | 65.82 | 55.41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 89.61 | 89.42 | 91.52 | 95.97 | 25.00 | 16.51 | 16.45 | 19.35 | 20.02 | 21.42 | 13.28 | 13.91 | 11.39 | 14.79 | 14.15 | 14.98 | 11.55 | 10.04 | 10.12 | 10.86 | 9.78 | 10.51 | 11.34 | 11.83 | 13.33 | 12.76 | 12.56 | 12.23 | 12.47 | 15.23 | 15.83 | 16.40 | 16.56 | 15.84 | 15.29 | 15.24 | 15.12 | 14.15 | 15.80 | 14.92 | 15.59 | 16.63 | 16.96 | 16.11 | 15.25 | 15.49 | 16.11 | 15.60 | 15.88 | 15.66 | 16.34 | 16.95 | 16.97 | 19.71 | 18.79 | 17.46 | 18.18 | 19.13 | 16.35 | 16.75 | 18.23 | 18.91 | 19.89 | 20.32 | 21.70 | 23.63 | 23.20 | 23.36 | 20.53 | 17.01 | 14.42 | 13.68 | 14.25 | 13.01 | 13.54 | 15.40 | 14.85 | 14.47 | 13.93 | 14.56 | 14.23 | 13.69 | 16.54 | 16.38 | 21.49 | 19.96 | 20.81 | 18.77 | 22.15 | 20.70 | 21.69 | 20.04 | 18.48 | 16.92 | 15.90 | 17.94 | 25.86 | 28.38 | 29.89 | 30.55 | 27.82 | 37.69 | 34.20 | 39.88 | 37.60 | 49.54 | 54.10 | 25.39 | 30.43 | 20.71 | 18.91 | 17.45 | 16.51 | 17.45 | 18.44 | 18.69 | 14.23 | 15.04 | 14.41 | 18.27 | 17.70 | 16.51 | 16.73 | 17.94 | 18.29 | 18.54 | 18.16 | 14.12 | 12.35 | 12.73 | 14.50 | 14.05 | 13.77 | 13.35 | 11.97 | 11.83 | 13.63 | 14.12 | 12.99 | 11.55 | 11.87 | 10.90 | 11.06 | 11.38 | 12.87 | 12.16 | 10.73 | 12.33 | 13.05 | 13.71 | 14.41 | 14.94 | 11.79 | 11.44 | 9.68 | 10.73 | 17.13 | 15.48 | 15.90 | 14.11 | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 16.62 | 16.62 | 16.62 | 16.62 | 16.62 | 16.56 | 16.56 | 16.36 | 16.36 | 16.36 | 16.36 | 15.86 | 14.35 | 14.35 | 14.35 | 14.35 | 14.35 | 13.75 | 13.75 | 12.91 | 12.91 | 12.30 | 12.30 | 12.30 | 14.21 | 14.21 | 14.21 | 14.88 | 14.88 | 14.88 | 16.36 | 16.36 | 16.36 | 16.40 | 16.40 | 16.40 | 14.73 | 14.73 | 14.73 | 14.38 | 14.38 | 14.38 | 13.30 | 13.30 | 13.30 | 19.32 | 19.32 | 19.32 | 21.14 | 21.14 | 21.14 | 22.48 | 22.48 | 22.48 | 23.15 | 23.15 | 23.15 | 18.75 | 18.75 | 18.75 | 19.31 | 19.31 | 19.31 | 15.55 | 15.55 | 15.55 | 13.23 | 13.23 | 13.23 | 10.92 | 10.92 | 10.92 | 9.44 | 9.44 | 9.44 | 12.00 | 12.00 | 12.00 | 14.07 | 14.07 | 14.07 | 14.34 | 14.34 | 14.34 | 0.67 | 0.67 | 0.67 | -5.32 | -5.32 | -5.32 | -12.20 | -12.20 | -12.20 | -14.13 | -14.13 | -14.13 | -1.95 | -1.95 | -1.95 | 3.50 | 3.50 | 3.50 | 11.14 | 11.14 | 11.14 | 18.22 | 18.22 | 18.22 | 19.91 | 19.91 | 19.91 | 24.69 | 24.69 | 24.69 | 29.44 | 29.44 | 29.44 | 30.37 | 30.37 | 30.37 | 32.35 | 32.35 | 32.35 | 33.19 | 33.19 | 33.19 | 31.15 | 31.15 | 31.15 | 31.32 | 31.32 | 31.32 | 30.47 | 30.47 | 30.47 | 28.76 | 28.76 | 28.76 | 28.09 | 28.09 | 28.09 | 29.05 | 29.05 | 29.05 | 30.18 | 30.18 | 30.18 | 31.00 | 31.00 | 31.00 | 31.65 | 31.65 | 31.65 | 31.71 | 31.71 | 31.71 | 32.31 | 32.31 | 32.31 | 33.90 | 33.90 | 33.90 | 34.63 | 34.63 | 34.63 | 35.10 | 35.10 | 35.10 | 33.62 | 33.62 | 33.62 | 35.90 | 35.90 | 35.90 | 35.25 | 35.25 | 35.25 | 36.28 | 36.28 | 36.28 | 39.65 | 39.65 | 39.65 | 36.31 | 36.31 | 36.31 | 36.25 | 36.25 | 36.25 | 36.17 | 36.17 | 36.17 | 35.92 | 35.92 | 35.92 | 35.92 | 35.92 | 36.95 | 36.30 | 36.30 | 36.30 | 36.30 | 36.30 | 36.22 | 61.23 | 61.23 | 61.23 | 61.23 | 61.23 | 22.32 | 25.87 | 25.87 | 25.87 | 27.20 | 27.20 | 27.20 | 38.22 | 38.22 | 38.22 | 61.32 | 61.32 | 61.32 | 60.04 | 60.04 | 60.04 | 58.62 | 58.62 | 58.62 | 56.18 | 56.18 | 56.18 | 53.51 | 53.51 | 53.51 | 55.15 | 55.15 | 55.15 | 57.03 | 57.03 | 57.03 | 59.32 | 59.32 | 59.32 | 61.86 | 61.86 | 61.86 | 62.98 | 62.98 | 62.98 | 64.24 | 64.24 | 64.24 | 64.00 | 64.00 | 64.00 | 63.75 | 63.75 | 63.75 | 61.42 | 61.42 | 61.42 | 57.97 | 57.97 | 57.97 | 57.97 | 57.97 | 57.97 | 57.97 |
SG&A Margin | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.36 | 2.36 | 2.28 | 2.28 | 2.28 | 2.28 | 2.36 | 2.30 | 2.30 | 2.30 | 2.30 | 2.30 | 2.34 | 2.34 | 2.47 | 2.47 | 2.46 | 2.46 | 2.46 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 | 2.49 | 2.49 | 2.49 | 2.57 | 2.57 | 2.57 | 2.54 | 2.54 | 2.54 | 2.66 | 2.66 | 2.66 | 2.64 | 2.64 | 2.64 | 2.47 | 2.47 | 2.47 | 2.32 | 2.32 | 2.32 | 2.25 | 2.25 | 2.25 | 2.32 | 2.32 | 2.32 | 2.37 | 2.37 | 2.37 | 2.50 | 2.50 | 2.50 | 2.63 | 2.63 | 2.63 | 2.78 | 2.78 | 2.78 | 3.13 | 3.13 | 3.13 | 3.39 | 3.39 | 3.39 | 3.44 | 3.44 | 3.44 | 3.47 | 3.47 | 3.47 | 3.38 | 3.38 | 3.38 | 3.72 | 3.72 | 3.72 | 3.74 | 3.74 | 3.74 | 3.94 | 3.94 | 3.94 | 3.81 | 3.81 | 3.81 | 3.54 | 3.54 | 3.54 | 3.21 | 3.21 | 3.21 | 2.82 | 2.82 | 2.82 | 2.56 | 2.56 | 2.56 | 2.45 | 2.45 | 2.45 | 2.37 | 2.37 | 2.37 | 2.17 | 2.17 | 2.17 | 2.20 | 2.20 | 2.20 | 2.10 | 2.10 | 2.10 | 2.10 | 2.10 | 2.10 | 2.31 | 2.31 | 2.31 | 2.27 | 2.27 | 2.27 | 2.38 | 2.38 | 2.38 | 2.39 | 2.39 | 2.39 | 2.52 | 2.52 | 2.52 | 2.51 | 2.51 | 2.51 | 2.50 | 2.50 | 2.50 | 2.60 | 2.60 | 2.60 | 2.45 | 2.45 | 2.45 | 2.53 | 2.53 | 2.53 | 2.50 | 2.50 | 2.50 | 2.48 | 2.48 | 2.48 | 2.49 | 2.49 | 2.49 | 2.47 | 2.47 | 2.47 | 2.30 | 2.30 | 2.30 | 2.26 | 2.26 | 2.26 | 2.29 | 2.29 | 2.29 | 2.37 | 2.37 | 2.37 | 2.79 | 2.79 | 2.79 | 2.98 | 2.98 | 2.98 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 2.92 | 2.92 | 2.92 | 2.92 | 2.92 | 2.95 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.11 | 16.26 | 16.26 | 16.26 | 16.26 | 16.26 | -2.15 | 0.28 | 0.28 | 0.28 | 3.47 | 3.47 | 3.47 | 8.34 | 8.34 | 8.34 | 23.16 | 23.16 | 23.16 | 23.15 | 23.15 | 23.15 | 23.14 | 23.14 | 23.14 | 20.37 | 20.37 | 20.37 | 17.34 | 17.34 | 17.34 | 17.52 | 17.52 | 17.52 | 17.73 | 17.73 | 17.73 | 19.32 | 19.32 | 19.32 | 21.08 | 21.08 | 21.08 | 21.41 | 21.41 | 21.41 | 21.79 | 21.79 | 21.79 | 19.95 | 19.95 | 19.95 | 17.99 | 17.99 | 17.99 | 17.76 | 17.76 | 17.76 | 17.41 | 17.41 | 17.41 | 17.41 | 17.41 | 17.41 | 17.41 |
EBITDA Margin | 20.57 | 20.57 | 20.57 | 20.57 | 20.57 | 20.43 | 20.43 | 20.28 | 20.28 | 20.28 | 20.28 | 20.12 | 18.95 | 18.95 | 18.95 | 18.95 | 18.95 | 18.55 | 18.55 | 18.28 | 18.28 | 18.24 | 18.24 | 18.24 | 20.33 | 20.33 | 20.33 | 21.62 | 21.62 | 21.62 | 23.41 | 23.41 | 23.41 | 23.57 | 23.57 | 23.57 | 22.64 | 22.64 | 22.64 | 23.03 | 23.03 | 23.03 | 22.38 | 22.38 | 22.38 | 27.69 | 27.69 | 27.69 | 27.94 | 27.94 | 27.94 | 28.69 | 28.69 | 28.69 | 29.30 | 29.30 | 29.30 | 25.45 | 25.45 | 25.45 | 25.11 | 25.11 | 25.11 | 22.87 | 22.87 | 22.87 | 21.19 | 21.19 | 21.19 | 20.06 | 20.06 | 20.06 | 24.03 | 24.03 | 24.03 | 26.09 | 26.09 | 26.09 | 29.76 | 29.76 | 29.76 | 30.93 | 30.93 | 30.93 | 13.83 | 13.83 | 13.83 | 8.98 | 8.98 | 8.98 | 3.64 | 3.64 | 3.64 | 0.70 | 0.70 | 0.70 | 15.16 | 15.16 | 15.16 | 18.92 | 18.92 | 18.92 | 22.55 | 22.55 | 22.55 | 27.49 | 27.49 | 27.49 | 29.04 | 29.04 | 29.04 | 31.40 | 31.40 | 31.40 | 35.64 | 35.64 | 35.64 | 36.08 | 36.08 | 36.08 | 37.99 | 37.99 | 37.99 | 39.28 | 39.28 | 39.28 | 37.50 | 37.50 | 37.50 | 38.03 | 38.03 | 38.03 | 37.88 | 37.88 | 37.88 | 36.27 | 36.27 | 36.27 | 36.25 | 36.25 | 36.25 | 37.36 | 37.36 | 37.36 | 37.76 | 37.76 | 37.76 | 39.59 | 39.59 | 39.59 | 40.23 | 40.23 | 40.23 | 40.74 | 40.74 | 40.74 | 41.63 | 41.63 | 41.63 | 43.16 | 43.16 | 43.16 | 42.96 | 42.96 | 42.96 | 43.08 | 43.08 | 43.08 | 45.38 | 45.38 | 45.38 | 43.15 | 43.15 | 43.15 | 44.55 | 44.55 | 44.55 | 44.16 | 44.16 | 44.16 | 43.42 | 43.42 | 43.42 | 43.61 | 43.61 | 43.61 | 40.81 | 40.81 | 40.81 | 41.02 | 41.02 | 41.02 | 45.87 | 45.87 | 45.87 | 45.87 | 45.87 | 41.45 | 40.86 | 40.86 | 40.86 | 40.86 | 40.86 | 40.68 | 41.17 | 41.17 | 41.17 | 41.17 | 41.17 | 38.55 | 37.96 | 37.96 | 37.96 | 33.94 | 33.94 | 33.94 | 27.41 | 27.41 | 27.41 | 35.15 | 35.15 | 35.15 | 34.26 | 34.26 | 34.26 | 33.29 | 33.29 | 33.29 | 33.00 | 33.00 | 33.00 | 32.70 | 32.70 | 32.70 | 33.74 | 33.74 | 33.74 | 34.95 | 34.95 | 34.95 | 35.20 | 35.20 | 35.20 | 35.47 | 35.47 | 35.47 | 36.22 | 36.22 | 36.22 | 37.06 | 37.06 | 37.06 | 38.71 | 38.71 | 38.71 | 40.47 | 40.47 | 40.47 | 38.33 | 38.33 | 38.33 | 35.17 | 35.17 | 35.17 | 35.17 | 35.17 | 35.17 | 35.17 |
EBIT Margin | 11.69 | 11.69 | 11.69 | 11.69 | 11.69 | 11.38 | 11.38 | 11.22 | 11.22 | 11.22 | 11.22 | 10.87 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 | 8.71 | 8.71 | 7.96 | 7.96 | 7.56 | 7.56 | 7.56 | 9.64 | 9.64 | 9.64 | 9.91 | 9.91 | 9.91 | 11.37 | 11.37 | 11.37 | 11.11 | 11.11 | 11.11 | 9.23 | 9.23 | 9.23 | 9.03 | 9.03 | 9.03 | 8.05 | 8.05 | 8.05 | 14.28 | 14.28 | 14.28 | 14.91 | 14.91 | 14.91 | 16.48 | 16.48 | 16.48 | 17.28 | 17.28 | 17.28 | 12.64 | 12.64 | 12.64 | 12.56 | 12.56 | 12.56 | 8.48 | 8.48 | 8.48 | 5.54 | 5.54 | 5.54 | 2.39 | 2.39 | 2.39 | 2.70 | 2.70 | 2.70 | 5.01 | 5.01 | 5.01 | 6.74 | 6.74 | 6.74 | 7.52 | 7.52 | 7.52 | -12.09 | -12.09 | -12.09 | -17.84 | -17.84 | -17.84 |