pww.comStandard Chartered PLC - SEHK:2888

Profile

Price

HKD$ 103

()

Market Cap

HKD$ 248.474B

Shares Out

2412.366 M

Employees

84845

Dividends

Yield

2.05 %

Payout (TTM)

0 %

DPS (TTM)

0.3

DPS Growth 3Yr

39.11 %

DPS Growth 5Yr

6.66 %

DPS Growth 10Yr

-77.47 %

FinancialHealth

Cash

-

Net Debt

HKD$ -69.905B

Debt/Equity (TTM)

0 %

Returns(TTM)

ROA

0.51 %

ROE

8.77 %

ROCE

0.54 %

Valuation(TTM)

P/E

9.591

P/B

0.818

P/FCF

0 %

Margins(TTM)

Gross

98.4 %

Operating

25.58 %

Pre-Tax

34.2 %

Net

24.04 %

FCFPS

0 %

Growth(CAGR)

RevPS 3Yr

0.079 %

RevPS 5Yr

0.14 %

RevPS 10Yr

-0.302 %

NetIncomePS 3Yr

3.635 %

NetIncomePS 5Yr

2.331 %

NetIncomePS 10Yr

-0.338 %

Website

www.sc.com

copy
  • Last Price

    HKD$ 103

  • 5D

    -0.387%

  • 1M

    8.995%

  • 3M

    12.815%

  • 1Y

    74.576%

Standard Chartered PLC has shown strong financial performance, with Q3 2024 income up 12% and profit before tax up 41%, leading to an upgraded income growth forecast. The bank focuses on high-return areas like Corporate and Investment Banking (CIB) and Wealth Management, alongside significant share buybacks and a robust capital position. However, challenges include anticipated difficulties in Net Interest Income (NII) growth, potential credit impairments, and the complexities of reshaping its retail business. The implementation of Basel 3.1 may also impact capital management. Overall, while the bank is positioned for long-term growth, investors should be aware of short-term risks.

Valuation And Growth

Segments

Guidance and Outlook

Bulls - Bears Say

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-31-2002

Valuation Multiples

TEV/LTM Unlevered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM Normalized EPS

9.27

9.27

8.39

8.25

7.64

7.68

7.55

7.43

7.29

7.91

7.47

7.27

7.23

7.65

8.51

8.34

8.05

8.75

8.22

8.63

8.26

7.67

7.60

7.84

10.01

8.54

7.83

7.76

6.54

8.67

9.15

8.63

10.70

10.89

9.54

9.32

9.73

11.00

9.19

8.53

11.65

10.26

10.70

11.55

12.33

13.58

13.90

15.49

14.33

11.18

11.73

11.38

8.86

6.73

7.42

7.29

7.53

6.30

6.97

7.79

9.83

15.25

17.21

16.85

16.94

16.19

14.71

-

-

-

-

15.26

15.53

-

-

-

-

12.47

12.29

13.48

16.03

17.47

17.75

16.50

18.77

27.01

25.71

24.33

24.73

24.44

25.38

43.31

39.76

37.44

36.89

39.03

36.95

-

-

-

-

-

-

44.29

41.36

38.77

40.44

34.62

31.53

7.80

9.33

9.23

11.94

10.61

12.67

12.39

12.88

13.22

13.53

13.83

11.32

10.14

11.00

10.70

10.73

13.02

13.84

11.52

11.16

12.55

11.98

11.72

10.71

10.50

11.52

12.26

12.70

12.54

12.20

14.48

13.55

14.60

15.36

16.18

15.54

14.52

13.62

12.59

12.67

12.12

12.05

13.08

12.37

11.69

13.45

13.93

14.53

14.04

12.90

12.67

13.36

11.78

12.82

14.26

14.99

14.90

15.18

14.80

15.10

15.12

16.01

16.07

16.76

16.95

16.23

19.96

17.78

17.74

19.04

19.48

17.32

16.10

17.47

16.46

16.64

17.10

15.48

12.76

10.24

11.27

9.50

7.78

6.81

8.99

8.98

8.59

10.34

13.70

15.18

18.28

16.86

22.12

20.95

20.11

19.74

21.32

23.61

24.51

23.89

20.49

19.59

22.33

22.44

23.54

21.44

20.16

19.66

19.85

20.28

19.83

20.05

18.60

17.88

17.97

17.52

17.43

19.33

19.01

23.84

22.32

20.72

19.81

18.98

19.57

18.96

19.71

18.11

17.70

16.69

16.90

16.95

18.19

18.07

18.69

18.16

17.70

17.60

20.97

20.71

20.76

19.92

21.01

21.40

21.03

21.66

21.53

22.13

19.73

19.86

19.86

18.21

18.07

17.27

16.66

17.24

17.39

19.68

21.60

20.74

P/LTM EPS

9.74

9.74

8.81

8.67

8.03

8.97

8.82

8.68

8.18

8.88

8.27

8.05

8.01

11.61

12.92

12.66

12.21

10.04

9.42

9.90

9.48

8.80

8.72

8.78

11.21

9.73

8.92

8.85

7.45

10.35

10.92

10.30

13.15

13.39

11.73

11.44

11.94

13.14

10.98

10.19

17.74

15.63

16.30

21.59

23.04

25.38

25.97

66.21

61.25

24.94

26.17

25.40

19.76

10.01

11.03

10.85

11.45

9.59

10.60

10.47

13.21

47.56

53.70

52.57

52.84

54.68

49.71

-

-

-

-

40.74

41.45

-

-

-

-

24.43

24.07

26.41

40.18

43.77

44.49

41.34

47.03

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

11.12

13.31

13.16

17.03

15.13

18.06

15.04

15.63

16.05

16.41

16.77

9.99

8.94

9.70

9.44

9.47

11.49

12.22

12.52

12.13

13.64

13.02

12.74

11.40

11.17

12.25

13.05

13.51

13.34

12.98

12.53

11.73

12.64

13.29

14.01

13.47

12.58

11.80

10.91

10.97

10.50

10.43

11.50

10.87

10.28

11.83

12.25

12.70

12.27

11.27

11.07

11.67

10.29

11.20

12.60

13.25

13.17

13.42

13.08

14.31

14.32

15.17

15.22

15.88

16.06

15.37

18.00

16.04

16.00

17.17

17.57

13.50

12.55

13.61

12.83

12.97

13.33

12.07

10.29

8.25

9.08

7.66

6.27

5.82

7.68

7.67

7.41

8.92

11.82

13.11

15.50

14.30

18.76

17.94

17.22

16.74

18.35

20.32

21.09

20.56

17.63

16.86

19.03

19.12

20.06

18.26

17.17

16.75

17.31

17.69

17.30

17.49

16.22

15.59

15.84

15.45

15.37

17.04

16.76

20.25

18.96

17.60

16.82

16.12

16.62

16.10

17.83

16.39

16.02

15.10

15.30

15.34

17.28

17.17

17.75

17.25

16.81

16.71

20.17

19.91

19.97

19.16

20.20

20.58

22.79

23.46

23.32

23.97

21.38

21.52

22.58

20.70

20.54

19.63

18.94

19.60

18.08

20.45

22.45

21.55

P/BV

0.85

0.85

0.77

0.75

0.70

0.60

0.59

0.58

0.56

0.60

0.54

0.53

0.52

0.49

0.55

0.54

0.52

0.63

0.59

0.62

0.57

0.53

0.52

0.51

0.65

0.53

0.48

0.48

0.40

0.48

0.51

0.48

0.56

0.57

0.50

0.47

0.50

0.49

0.41

0.38

0.47

0.41

0.43

0.42

0.45

0.49

0.50

0.48

0.45

0.54

0.56

0.55

0.42

0.32

0.35

0.35

0.40

0.34

0.37

0.43

0.55

0.53

0.59

0.58

0.58

0.63

0.57

-

-

-

-

0.55

0.56

-

-

-

-

0.60

0.59

0.65

0.66

0.72

0.73

0.68

0.78

0.76

0.72

0.68

0.69

0.69

0.71

0.77

0.71

0.67

0.66

0.70

0.66

0.73

0.62

0.60

0.67

0.59

0.60

0.63

0.59

0.55

0.58

0.49

0.45

0.40

0.48

0.47

0.61

0.54

0.65

0.81

0.84

0.87

0.89

0.91

0.87

0.78

0.84

0.82

0.82

1.00

1.06

1.07

1.04

1.16

1.11

1.09

1.04

1.02

1.12

1.19

1.23

1.22

1.18

1.31

1.23

1.33

1.39

1.47

1.59

1.48

1.39

1.29

1.30

1.24

1.23

1.33

1.26

1.19

1.37

1.42

1.47

1.42

1.31

1.28

1.35

1.19

1.30

1.49

1.56

1.55

1.58

1.54

1.70

1.70

1.81

1.81

1.89

1.91

1.83

2.20

1.96

1.95

2.09

2.14

2.12

1.97

2.14

2.02

2.04

2.10

1.90

1.77

1.42

1.56

1.32

1.08

0.92

1.22

1.22

1.17

1.41

1.87

2.07

2.08

1.92

2.52

2.41

2.31

2.29

2.46

2.72

2.83

2.76

2.36

2.26

2.60

2.62

2.75

2.50

2.35

2.24

2.68

2.74

2.68

2.71

2.51

2.41

2.55

2.49

2.47

2.74

2.70

3.08

2.89

2.68

2.56

2.46

2.53

2.45

3.10

2.85

2.79

2.63

2.66

2.67

2.70

2.68

2.77

2.69

2.63

2.61

2.45

2.42

2.43

2.33

2.46

2.50

2.36

2.43

2.41

2.48

2.21

2.23

2.05

1.88

1.87

1.78

1.72

1.78

1.45

1.64

1.80

1.73

P/Tangible BV

0.99

0.99

0.89

0.88

0.81

0.70

0.69

0.68

0.65

0.71

0.63

0.61

0.61

0.58

0.64

0.63

0.61

0.74

0.69

0.73

0.66

0.61

0.61

0.59

0.76

0.61

0.56

0.55

0.47

0.55

0.58

0.55

0.64

0.65

0.57

0.54

0.56

0.56

0.47

0.43

0.53

0.47

0.49

0.47

0.50

0.56

0.57

0.55

0.51

0.60

0.63

0.61

0.48

0.36

0.40

0.39

0.46

0.38

0.42

0.50

0.62

0.53

0.59

0.58

0.58

0.71

0.64

-

-

-

-

0.62

0.63

-

-

-

-

0.67

0.66

0.73

0.74

0.81

0.82

0.76

0.87

0.85

0.81

0.77

0.78

0.77

0.80

0.86

0.79

0.75

0.74

0.78

0.74

0.81

0.69

0.67

0.74

0.66

0.67

0.70

0.66

0.61

0.64

0.55

0.50

0.45

0.54

0.53

0.69

0.61

0.73

0.91

0.95

0.98

1.00

1.02

0.99

0.89

0.96

0.94

0.94

1.14

1.22

1.23

1.19

1.34

1.28

1.25

1.20

1.18

1.29

1.38

1.43

1.41

1.37

1.57

1.47

1.58

1.66

1.75

1.91

1.78

1.67

1.55

1.55

1.49

1.48

1.61

1.52

1.44

1.65

1.71

1.78

1.74

1.60

1.57

1.65

1.46

1.59

1.82

1.91

1.90

1.94

1.89

2.19

2.19

2.32

2.33

2.43

2.45

2.35

2.90

2.58

2.57

2.76

2.83

2.93

2.72

2.95

2.78

2.81

2.89

2.61

2.48

1.99

2.19

1.85

1.51

1.38

1.82

1.82

1.75

2.11

2.80

3.10

3.00

2.77

3.63

3.47

3.33

3.30

3.65

4.05

4.20

4.10

3.51

3.36

4.10

4.12

4.32

3.94

3.70

3.53

4.02

4.11

4.02

4.06

3.77

3.62

4.01

3.91

3.89

4.31

4.24

4.96

4.65

4.31

4.12

3.95

4.07

3.95

4.06

3.73

3.65

3.44

3.48

3.49

3.58

3.56

3.68

3.58

3.49

3.47

3.30

3.26

3.27

3.14

3.31

3.37

3.27

3.37

3.35

3.44

3.07

3.09

2.89

2.64

2.62

2.51

2.42

2.50

2.06

2.33

2.56

2.45

TEV/LTM Total Revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Total Revenue

1.89

1.89

1.72

1.70

1.59

1.43

1.43

1.42

1.34

1.46

1.35

1.33

1.35

1.23

1.37

1.35

1.30

1.61

1.53

1.62

1.50

1.40

1.39

1.37

1.78

1.47

1.35

1.34

1.13

1.39

1.48

1.40

1.67

1.71

1.51

1.46

1.55

1.58

1.32

1.23

1.55

1.36

1.43

1.43

1.52

1.68

1.71

1.70

1.60

1.40

1.47

1.42

1.11

1.03

1.14

1.12

1.23

1.03

1.13

1.28

1.64

1.75

1.98

1.94

1.95

1.94

1.77

2.02

2.15

2.09

2.15

1.78

1.81

1.85

1.83

1.83

1.65

1.98

1.95

2.14

2.33

2.54

2.58

2.40

2.72

2.84

2.70

2.56

2.60

2.57

2.66

3.02

2.77

2.61

2.57

2.72

2.57

3.57

3.06

2.96

3.28

2.90

2.96

2.64

2.46

2.31

2.41

2.06

1.88

1.66

1.98

1.52

1.97

1.75

2.09

2.44

2.53

2.60

2.59

2.64

2.58

2.31

2.50

2.44

2.44

2.97

3.16

2.94

2.85

3.21

3.02

2.95

2.57

2.52

2.77

2.95

3.05

3.01

2.93

3.41

3.19

3.44

3.61

3.79

3.94

3.68

3.45

3.19

3.20

3.04

3.02

3.25

3.07

2.90

3.34

3.46

3.59

3.65

3.35

3.29

3.47

3.06

3.33

3.75

3.94

3.92

3.99

3.89

3.69

3.70

3.91

3.93

4.10

4.12

3.94

4.68

4.17

4.16

4.47

4.57

4.07

3.79

4.11

3.87

3.91

4.02

3.64

3.26

2.61

2.88

2.43

1.99

1.57

2.07

2.07

2.00

2.40

3.18

3.53

4.22

3.89

5.11

4.88

4.68

4.55

5.15

5.68

5.89

5.75

4.93

4.71

5.49

5.52

5.79

5.27

4.96

4.64

4.91

5.02

4.90

4.96

4.60

4.42

4.62

4.50

4.48

4.96

4.88

6.17

5.78

5.36

5.13

4.91

5.07

4.91

4.81

4.42

4.32

4.07

4.12

4.13

4.31

4.28

4.42

4.30

4.19

4.17

4.50

4.44

4.45

4.27

4.50

4.59

4.31

4.44

4.41

4.54

4.04

4.07

3.92

3.59

3.57

3.41

3.29

3.40

2.89

3.27

3.58

3.44

TEV/LTM EBITDA

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

TEV/LTM EBIT

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Margin Analysis

Gross Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

SG&A Margin

64.63

64.63

64.63

64.63

64.63

68.69

68.69

68.69

68.53

68.53

68.78

68.78

68.78

72.71

72.71

72.71

72.71

69.11

69.11

69.11

69.93

71.40

71.40

71.40

72.31

72.31

72.31

74.33

74.33

74.33

74.99

74.99

74.99

74.95

74.95

74.95

76.60

76.60

76.60

78.15

78.15

78.15

79.70

79.70

79.70

81.87

81.87

81.87

78.49

78.49

78.49

75.81

75.81

75.81

74.53

74.53

74.53

74.15

74.15

74.15

135.66

135.66

135.66

118.25

118.25

118.25

100.08

100.08

100.08

82.22

82.22

82.22

72.28

72.28

72.28

38.98

38.98

38.98

58.00

58.00

58.00

78.22

78.22

78.22

21.25

21.25

21.25

83.42

83.42

83.42

85.46

85.46

85.46

87.67

87.67

87.67

95.06

95.06

95.06

103.82

103.82

103.82

98.83

98.83

98.83

94.50

94.50

94.50

83.49

83.49

83.49

75.15

75.15

75.15

72.12

72.12

72.12

69.34

69.34

69.34

66.37

66.37

66.37

63.45

63.45

63.45

61.55

61.55

61.55

59.75

59.75

59.75

60.38

60.38

60.38

60.98

60.98

60.98

61.47

61.47

61.47

61.97

61.97

61.97

60.18

60.18

60.18

58.35

58.35

58.35

58.39

58.39

58.39

58.44

58.44

58.44

58.41

58.41

58.41

58.37

58.37

58.37

58.96

58.96

58.96

59.58

59.58

59.58

59.96

59.96

59.96

60.38

60.38

60.38

61.14

61.14

61.14

61.96

61.96

61.96

63.37

63.37

63.37

64.90

64.90

64.90

64.70

64.70

64.70

64.50

64.50

64.50

62.57

62.57

62.57

60.82

60.82

60.82

60.74

60.74

60.74

60.54

60.54

60.54

60.40

60.40

60.40

60.13

60.13

60.13

60.09

60.09

60.09

60.03

60.03

60.03

59.82

59.82

59.82

59.59

59.59

59.59

58.96

58.96

58.96

58.25

58.25

58.25

57.29

57.29

57.29

56.17

56.17

56.17

55.67

55.67

55.67

55.13

55.13

55.13

55.71

55.71

55.71

56.35

56.35

56.35

57.98

57.98

57.98

59.84

59.84

59.84

62.69

62.69

62.69

65.69

65.69

65.69

66.25

66.25

66.25

66.83

66.83

66.83

64.08

64.08

64.08

61.20

61.20

EBITDA Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

EBIT Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-