pww.comChina Resources Beer (Holdings) Company Limited - SEHK:291

Valuation And Growth

Segments

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020Nov-30-2020Oct-31-2020Sep-30-2020Aug-31-2020Jul-31-2020Jun-30-2020May-31-2020Apr-30-2020Mar-31-2020Feb-29-2020Jan-31-2020Dec-31-2019Nov-30-2019Oct-31-2019Sep-30-2019Aug-31-2019Jul-31-2019Jun-30-2019May-31-2019Apr-30-2019Mar-31-2019Feb-28-2019Jan-31-2019Dec-31-2018Nov-30-2018Oct-31-2018Sep-30-2018Aug-31-2018Jul-31-2018Jun-30-2018May-31-2018Apr-30-2018Mar-31-2018Feb-28-2018Jan-31-2018Dec-31-2017Nov-30-2017Oct-31-2017Sep-30-2017Aug-31-2017Jul-31-2017Jun-30-2017May-31-2017Apr-30-2017Mar-31-2017Feb-28-2017Jan-31-2017Dec-31-2016Nov-30-2016Oct-31-2016Sep-30-2016Aug-31-2016Jul-31-2016Jun-30-2016May-31-2016Apr-30-2016Mar-31-2016Feb-29-2016Jan-31-2016Dec-31-2015Nov-30-2015Oct-31-2015Sep-30-2015Aug-31-2015Jul-31-2015Jun-30-2015May-31-2015Apr-30-2015Mar-31-2015Feb-28-2015Jan-31-2015Dec-31-2014Nov-30-2014Oct-31-2014Sep-30-2014Aug-31-2014Jul-31-2014Jun-30-2014May-31-2014Apr-30-2014Mar-31-2014Feb-28-2014Jan-31-2014Dec-31-2013Nov-30-2013Oct-31-2013Sep-30-2013Aug-31-2013Jul-31-2013Jun-30-2013May-31-2013Apr-30-2013Mar-31-2013Feb-28-2013Jan-31-2013Dec-31-2012Nov-30-2012Oct-31-2012Sep-30-2012Aug-31-2012Jul-31-2012Jun-30-2012May-31-2012Apr-30-2012Mar-31-2012Feb-29-2012Jan-31-2012Dec-31-2011Nov-30-2011Oct-31-2011Sep-30-2011Aug-31-2011Jul-31-2011Jun-30-2011May-31-2011Apr-30-2011Mar-31-2011Feb-28-2011Jan-31-2011Dec-31-2010Nov-30-2010Oct-31-2010Sep-30-2010Aug-31-2010Jul-31-2010Jun-30-2010May-31-2010Apr-30-2010Mar-31-2010Feb-28-2010Jan-31-2010Dec-31-2009Nov-30-2009Oct-31-2009Sep-30-2009Aug-31-2009Jul-31-2009Jun-30-2009May-31-2009Apr-30-2009Mar-31-2009Feb-28-2009Jan-31-2009Dec-31-2008Nov-30-2008Oct-31-2008Sep-30-2008Aug-31-2008Jul-31-2008Jun-30-2008May-31-2008Apr-30-2008Mar-31-2008Feb-29-2008Jan-31-2008Dec-31-2007Nov-30-2007Oct-31-2007Sep-30-2007Aug-31-2007Jul-31-2007Jun-30-2007May-31-2007Apr-30-2007Mar-31-2007Feb-28-2007Jan-31-2007Dec-31-2006Nov-30-2006Oct-31-2006Sep-30-2006Aug-31-2006Jul-31-2006Jun-30-2006May-31-2006Apr-30-2006Mar-31-2006Feb-28-2006Jan-31-2006Dec-31-2005Nov-30-2005Oct-31-2005Sep-30-2005Aug-31-2005Jul-31-2005Jun-30-2005May-31-2005Apr-30-2005Mar-31-2005Feb-28-2005Jan-31-2005Dec-31-2004Nov-30-2004Oct-31-2004Sep-30-2004Aug-31-2004Jul-31-2004Jun-30-2004May-31-2004Apr-30-2004Mar-31-2004Feb-29-2004Jan-31-2004Dec-31-2003Nov-30-2003Oct-31-2003Sep-30-2003Aug-31-2003Jul-31-2003Jun-30-2003May-31-2003Apr-30-2003Mar-31-2003Feb-28-2003Jan-31-2003Dec-31-2002Nov-30-2002Oct-31-2002Sep-30-2002Aug-31-2002Jul-31-2002Jun-30-2002May-31-2002Apr-30-2002Mar-31-2002Feb-28-2002Jan-31-2002Dec-31-2001Nov-30-2001Oct-31-2001Sep-30-2001Aug-31-2001Jul-31-2001Jun-30-2001May-31-2001Apr-30-2001Mar-31-2001Feb-28-2001Jan-31-2001Dec-31-2000Nov-30-2000Oct-31-2000Sep-30-2000Aug-31-2000Jul-31-2000Jun-30-2000May-31-2000Apr-30-2000Mar-31-2000Feb-29-2000Jan-31-2000

Valuation Multiples

TEV/LTM Unlevered FCF

84.15

82.90

89.36

92.77

102.28

120.76

-

40.94

43.89

52.03

59.46

-

58.35

48.39

58.78

60.49

71.13

73.79

-

34.37

35.58

33.96

42.01

-

57.32

58.40

53.65

52.57

34.71

53.76

-

57.83

62.60

52.16

49.28

-

78.55

73.36

81.28

81.21

82.16

72.61

-

195.92

236.09

235.74

211.85

-

36.64

43.22

45.13

35.82

29.76

29.34

-

56.93

45.52

43.22

38.85

-

52.50

52.72

62.92

59.80

58.83

60.62

-

36.54

36.64

33.85

35.40

-

26.68

25.01

24.87

24.06

24.78

28.77

-

62.77

67.68

67.68

60.40

-

37.01

36.21

34.36

26.24

27.54

25.88

-

42.42

42.34

42.26

40.36

-

1.81

1.66

1.62

1.71

1.72

1.72

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

8.30

8.58

8.32

8.30

9.05

9.03

-

8.86

8.22

8.29

8.38

-

26.88

28.17

30.91

32.57

32.67

29.77

-

100.45

101.95

105.11

109.28

-

26.48

28.79

28.92

28.65

26.46

27.08

-

115.95

122.51

129.73

146.23

-

52.82

49.10

48.94

48.21

52.34

48.21

-

35.42

33.48

32.87

33.00

-

12.51

13.37

13.89

14.29

14.25

15.21

-

18.27

17.98

16.81

17.38

-

83.51

79.01

85.84

75.63

81.01

71.27

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

149.21

137.99

174.24

169.70

174.41

171.55

104.85

104.45

97.66

95.25

89.42

69.50

62.13

64.93

59.95

53.77

49.61

46.92

100.87

97.98

91.93

87.55

-

68.50

72.33

68.40

59.37

59.20

51.30

55.42

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

9.93

11.27

11.36

11.09

11.81

12.35

11.72

-

-

-

-

-

-

-

-

-

-

-

-

9.91

12.37

13.75

12.89

12.14

-

-

-

-

-

-

-

8.97

8.72

7.41

6.13

7.72

-

-

-

Market Cap/LTM Levered FCF

95.10

93.70

100.89

104.69

115.28

135.85

-

41.52

44.67

53.35

61.26

-

60.93

50.52

61.38

63.17

74.30

77.08

-

36.95

38.17

36.54

44.64

-

62.71

63.79

59.03

57.94

40.04

59.13

-

60.27

65.05

54.60

51.71

-

85.61

80.35

88.38

88.31

89.28

79.59

-

210.70

252.73

252.37

227.37

-

38.83

45.47

47.39

38.00

31.89

31.46

-

58.38

46.79

44.46

40.02

-

54.49

54.72

65.06

61.89

60.91

62.72

-

37.35

37.45

34.62

36.19

-

28.07

26.39

26.25

25.43

26.15

30.18

-

64.17

69.26

69.26

61.71

-

38.35

37.53

35.62

27.24

28.57

26.86

-

41.63

41.54

41.46

39.48

-

1.51

1.35

1.32

1.41

1.41

1.41

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5.70

5.99

5.72

5.70

6.47

6.45

-

6.98

6.33

6.40

6.49

-

24.47

25.87

28.83

30.62

30.73

27.59

-

107.34

109.36

113.60

119.20

-

23.77

26.22

26.36

26.08

23.76

24.42

-

120.03

128.12

137.04

157.39

-

49.63

45.70

45.53

44.76

49.11

44.75

-

32.98

30.98

30.35

30.49

-

11.50

12.37

12.90

13.30

13.26

14.23

-

15.74

15.44

14.24

14.83

-

95.29

89.00

98.55

84.29

91.80

78.21

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

280.98

-

-

-

-

146.07

145.47

135.05

131.35

122.41

87.07

76.79

80.70

73.75

65.14

59.34

55.59

173.14

167.20

154.80

145.81

-

80.59

86.13

80.46

67.39

67.14

55.71

61.68

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

13.90

15.57

15.68

15.34

16.23

16.90

16.12

-

-

-

-

-

-

-

-

-

-

-

-

9.68

12.45

14.00

13.04

12.19

-

-

-

-

-

-

-

8.73

8.47

7.04

5.65

7.38

-

-

-

P/LTM Normalized EPS

16.94

16.69

17.97

18.64

20.53

24.19

17.26

17.34

18.65

22.27

25.58

25.61

24.17

20.04

24.34

25.06

29.47

30.57

33.34

42.02

43.41

41.56

50.77

54.23

49.95

50.82

47.02

46.16

31.89

47.11

48.28

49.26

53.16

44.62

42.26

43.67

53.87

50.56

55.62

55.57

56.18

50.08

55.75

72.00

86.36

86.24

77.70

75.47

75.83

88.79

92.55

74.21

62.29

61.44

63.19

70.17

56.24

53.44

48.10

46.09

41.61

41.78

49.68

47.26

46.51

47.89

51.29

50.71

50.85

47.01

49.13

45.30

42.50

39.96

39.74

38.51

39.60

45.70

48.78

72.23

77.96

77.96

69.47

69.57

75.84

74.21

70.44

53.87

56.50

53.11

49.32

106.10

105.88

105.67

100.61

95.02

58.24

52.22

50.90

54.27

54.54

54.41

59.16

30.33

34.13

34.01

34.49

29.16

32.45

31.83

42.75

38.84

37.81

37.04

62.71

277.51

276.41

257.61

263.14

168.06

27.47

28.86

27.57

27.47

31.31

31.21

35.40

35.00

31.82

32.19

32.63

32.41

39.20

41.44

46.19

49.07

49.24

44.22

39.65

41.93

42.72

44.38

46.57

40.27

37.06

40.89

41.11

40.67

37.06

38.09

33.90

32.26

34.44

36.84

42.32

40.66

41.65

38.35

38.21

37.56

41.22

37.56

45.30

69.09

64.91

63.58

63.89

66.11

64.45

69.32

72.27

74.54

74.32

79.76

73.52

61.98

60.83

56.10

58.41

62.18

54.92

51.31

56.83

48.61

53.02

45.20

33.91

36.15

28.99

31.83

25.63

23.33

16.44

16.98

20.17

17.88

22.38

27.73

36.31

34.01

37.84

43.96

48.64

43.70

47.95

43.96

56.86

55.33

57.03

56.01

60.13

59.95

55.68

54.26

50.57

59.06

52.16

55.10

50.58

44.67

40.78

38.20

43.45

42.03

38.91

36.70

40.75

41.02

43.84

42.30

35.51

35.38

29.36

32.56

36.13

37.59

35.11

31.30

32.04

24.81

25.74

26.44

28.17

26.44

25.16

23.54

24.11

22.36

22.01

22.36

21.08

23.76

25.88

24.00

20.70

21.29

21.53

19.76

16.87

15.75

15.08

14.52

13.85

12.91

14.46

14.56

14.26

15.08

15.70

14.98

17.90

17.69

18.50

18.40

15.27

15.03

14.93

14.93

15.03

15.24

16.16

14.00

20.23

26.01

29.23

27.23

25.45

28.44

34.76

31.05

27.34

24.73

24.18

25.56

28.37

27.52

22.87

18.35

23.97

31.87

29.93

37.23

P/LTM EPS

13.80

13.59

14.64

15.19

16.72

19.71

14.06

13.94

15.00

17.92

20.57

20.60

19.64

16.28

19.78

20.36

23.94

24.84

26.66

33.00

34.09

32.63

39.87

41.62

39.16

39.84

36.87

36.19

25.01

36.93

37.07

31.23

33.71

28.29

26.79

27.69

38.75

36.37

40.00

39.97

40.41

36.02

40.09

75.86

90.99

90.86

81.86

79.51

114.89

134.53

140.22

112.43

94.36

93.09

98.98

120.46

96.54

91.74

82.58

79.11

76.84

77.16

91.74

87.27

85.89

88.44

94.72

108.31

108.61

100.41

104.95

96.75

53.64

50.43

50.16

48.60

49.98

57.68

61.26

81.66

88.13

88.13

78.53

78.65

69.86

68.36

64.89

49.62

52.05

48.92

45.43

80.75

80.59

80.43

76.58

72.33

36.46

32.69

31.86

33.97

34.14

34.06

37.04

24.17

27.19

27.09

27.48

23.23

47.45

46.55

62.52

56.79

55.28

54.15

91.70

-

-

-

-

-

21.38

22.46

21.46

21.38

24.36

24.28

27.55

29.94

27.22

27.53

27.91

27.72

19.34

20.44

22.79

24.20

24.29

21.81

19.56

14.60

14.88

15.46

16.22

14.02

17.63

19.45

19.55

19.34

17.63

18.12

16.13

18.22

19.45

20.81

23.90

22.97

23.42

21.57

21.49

21.13

23.18

21.13

25.48

30.70

28.84

28.25

28.39

28.66

24.68

26.55

27.68

28.55

28.46

30.55

28.16

26.85

26.35

24.30

25.31

26.26

33.02

30.85

34.17

29.23

31.88

27.18

18.74

19.98

16.02

17.59

14.16

12.37

9.75

10.07

11.96

10.60

13.27

16.44

21.57

20.20

22.47

26.11

28.89

25.25

23.28

21.34

27.61

26.87

27.69

27.20

27.09

27.00

25.08

24.44

22.78

27.03

23.87

25.21

23.14

20.44

18.66

17.48

17.78

17.20

15.92

15.02

16.68

16.67

17.81

17.19

14.43

14.37

11.93

13.23

16.68

17.35

16.21

14.45

14.79

15.17

15.73

16.16

17.22

16.16

15.38

14.39

15.02

13.94

13.72

13.94

13.14

14.95

16.28

15.10

13.03

13.40

13.54

12.43

11.29

10.55

10.10

9.72

9.27

11.33

12.69

12.78

12.51

13.23

13.77

13.14

15.00

14.83

15.51

15.42

12.80

8.74

8.68

8.68

8.74

8.86

9.39

8.14

10.96

14.10

15.84

14.76

13.80

16.24

19.85

17.73

15.61

14.12

13.81

14.59

14.71

14.26

11.85

9.51

12.42

13.55

12.73

15.83

P/BV

2.19

2.15

2.32

2.41

2.65

3.12

2.23

2.37

2.55

3.05

3.50

3.50

3.32

2.75

3.34

3.44

4.05

4.20

4.51

5.30

5.48

5.24

6.40

6.69

5.87

5.97

5.52

5.42

3.74

5.53

5.55

5.86

6.33

5.31

5.03

5.20

6.65

6.24

6.87

6.86

6.93

6.18

6.88

7.49

8.98

8.97

8.08

7.85

8.00

9.37

9.77

7.83

6.57

6.48

6.90

7.95

6.37

6.05

5.45

5.22

4.99

5.01

5.96

5.67

5.58

5.75

6.15

5.59

5.61

5.18

5.42

5.00

4.07

3.83

3.81

3.69

3.79

4.38

4.65

5.18

5.59

5.59

4.98

4.99

4.58

4.48

4.26

3.25

3.41

3.21

2.98

3.26

3.25

3.24

3.09

2.78

3.45

3.09

3.01

3.21

3.23

3.22

3.82

3.04

3.43

3.41

3.46

2.93

0.69

0.68

0.91

0.83

0.81

0.79

1.34

1.25

1.24

1.16

1.18

0.75

0.77

0.81

0.77

0.77

0.88

0.87

0.99

1.29

1.17

1.19

1.20

1.19

1.26

1.34

1.49

1.58

1.59

1.43

1.28

1.41

1.44

1.49

1.57

1.36

1.54

1.70

1.71

1.69

1.54

1.59

1.41

1.42

1.51

1.62

1.86

1.79

2.18

2.01

2.00

1.97

2.16

1.97

2.37

2.63

2.47

2.42

2.44

2.46

2.33

2.50

2.61

2.69

2.68

2.88

2.65

2.73

2.68

2.48

2.58

2.67

2.55

2.38

2.64

2.26

2.46

2.10

1.73

1.84

1.48

1.62

1.30

1.14

1.07

1.10

1.31

1.16

1.45

1.80

2.23

2.09

2.32

2.70

2.98

2.60

2.95

2.70

3.50

3.40

3.51

3.44

3.91

3.90

3.62

3.53

3.29

3.07

2.71

2.86

2.63

2.32

2.12

1.98

2.17

2.10

1.95

1.83

2.02

2.06

2.20

2.12

1.78

1.78

1.47

1.63

1.66

1.73

1.61

1.44

1.47

1.60

1.66

1.70

1.81

1.70

1.62

1.52

1.61

1.49

1.47

1.49

1.41

1.57

1.70

1.58

1.36

1.40

1.42

1.30

1.18

1.10

1.06

1.02

0.97

1.01

1.13

1.14

1.12

1.18

1.23

1.17

1.49

1.47

1.54

1.53

1.27

1.28

1.27

1.27

1.28

1.30

1.37

1.19

1.73

2.22

2.50

2.33

2.18

-

-

-

-

-

-

-

1.64

1.59

1.32

1.06

1.38

-

-

-

P/Tangible BV

9.66

9.52

10.25

10.63

11.71

13.80

9.84

15.97

17.18

20.52

23.57

23.60

22.10

18.32

22.26

22.91

26.94

27.95

30.00

8.21

8.48

8.12

9.92

10.36

9.01

9.16

8.48

8.32

5.75

8.49

8.53

9.60

10.36

8.69

8.23

8.51

10.77

10.11

11.12

11.11

11.23

10.01

11.15

13.73

16.47

16.44

14.81

14.39

14.65

17.16

17.88

14.34

12.04

11.87

12.62

15.75

12.63

12.00

10.80

10.35

9.65

9.69

11.52

10.96

10.79

11.11

11.90

10.20

10.23

9.46

9.88

9.11

7.15

6.72

6.68

6.47

6.66

7.68

8.16

9.58

10.34

10.34

9.21

9.23

8.48

8.29

7.87

6.02

6.32

5.94

5.51

6.37

6.35

6.34

6.04

5.44

17.07

15.31

14.92

15.91

15.98

15.95

18.92

19.94

22.43

22.35

22.67

19.16

0.91

0.90

1.20

1.09

1.07

1.04

1.77

2.39

2.38

2.22

2.27

1.45

1.34

1.41

1.35

1.34

1.53

1.52

1.73

2.36

2.15

2.17

2.20

2.19

2.02

2.13

2.37

2.52

2.53

2.27

2.04

2.26

2.30

2.39

2.50

2.17

2.52

2.78

2.79

2.76

2.52

2.59

2.30

2.04

2.18

2.33

2.68

2.57

3.22

2.97

2.96

2.91

3.19

2.91

3.50

3.88

3.64

3.57

3.58

3.62

3.43

3.68

3.84

3.96

3.95

4.24

3.91

4.28

4.20

3.87

4.03

4.17

3.43

3.20

3.55

3.03

3.31

2.82

2.32

2.48

1.98

2.18

1.75

1.53

1.44

1.49

1.77

1.57

1.96

2.43

3.06

2.86

3.19

3.70

4.10

3.57

3.98

3.65

4.73

4.60

4.74

4.65

4.82

4.80

4.46

4.35

4.05

3.77

3.33

3.52

3.23

2.85

2.60

2.44

2.66

2.57

2.38

2.24

2.47

2.51

2.68

2.58

2.17

2.16

1.79

1.99

1.98

2.06

1.92

1.71

1.75

1.81

1.88

1.93

2.06

1.93

1.84

1.72

1.82

1.69

1.66

1.69

1.59

1.71

1.86

1.73

1.49

1.53

1.55

1.42

1.30

1.21

1.16

1.12

1.07

1.09

1.22

1.23

1.20

1.27

1.32

1.26

1.62

1.60

1.67

1.66

1.38

1.35

1.34

1.34

1.35

1.37

1.45

1.26

1.76

2.26

2.54

2.37

2.21

-

-

-

-

-

-

-

1.65

1.60

1.33

1.07

1.40

-

-

-

TEV/LTM Total Revenue

1.82

1.80

1.94

2.01

2.22

2.62

1.86

1.94

2.08

2.46

2.82

2.82

2.68

2.22

2.70

2.78

3.26

3.39

3.63

3.80

3.94

3.76

4.65

4.87

4.23

4.31

3.96

3.88

2.56

3.97

3.98

4.12

4.46

3.72

3.51

3.64

4.61

4.31

4.77

4.77

4.82

4.26

4.78

4.91

5.92

5.91

5.31

5.16

5.18

6.11

6.38

5.07

4.21

4.15

4.43

4.66

3.73

3.54

3.18

3.05

3.03

3.05

3.64

3.46

3.40

3.50

3.76

3.27

3.28

3.03

3.17

2.92

2.44

2.28

2.27

2.20

2.26

2.63

2.80

3.25

3.50

3.50

3.12

3.13

2.90

2.83

2.69

2.05

2.16

2.03

1.88

2.13

2.13

2.12

2.03

1.92

1.99

1.82

1.79

1.88

1.89

1.89

2.02

1.48

1.61

1.61

1.62

1.42

0.30

0.29

0.36

0.33

0.33

0.32

0.47

0.53

0.53

0.51

0.51

0.39

0.37

0.39

0.37

0.37

0.41

0.41

0.44

0.51

0.47

0.47

0.48

0.48

0.47

0.49

0.54

0.56

0.57

0.52

0.47

0.57

0.58

0.60

0.62

0.55

0.59

0.64

0.65

0.64

0.59

0.61

0.55

0.56

0.59

0.62

0.70

0.68

0.80

0.74

0.74

0.73

0.79

0.73

0.86

1.04

0.98

0.96

0.97

0.97

1.01

1.08

1.12

1.15

1.15

1.23

1.14

1.31

1.29

1.20

1.25

1.28

1.18

1.12

1.22

1.07

1.15

1.01

0.92

0.96

0.82

0.87

0.75

0.69

0.69

0.70

0.79

0.72

0.85

0.99

1.21

1.15

1.25

1.42

1.55

1.38

1.06

0.98

1.23

1.20

1.23

1.21

1.27

1.26

1.18

1.15

1.08

1.15

1.03

1.07

0.99

0.89

0.82

0.78

0.92

0.89

0.84

0.80

0.86

0.91

0.96

0.91

0.79

0.79

0.68

0.74

0.79

0.81

0.77

0.69

0.71

0.61

0.63

0.65

0.68

0.64

0.61

0.58

0.82

0.77

0.76

0.77

0.74

0.69

0.75

0.70

0.60

0.62

0.63

0.58

0.71

0.67

0.65

0.64

0.61

0.45

0.51

0.51

0.50

0.53

0.55

0.53

0.93

0.92

0.95

0.95

0.82

0.81

0.81

0.81

0.81

0.82

0.86

0.77

1.24

1.55

1.72

1.61

1.52

1.92

2.30

2.07

1.85

1.70

1.66

1.75

1.99

1.94

1.65

1.36

1.71

2.60

2.48

2.94

Market Cap/LTM Total Revenue

1.85

1.82

1.96

2.04

2.24

2.65

1.89

1.85

1.99

2.37

2.72

2.73

2.67

2.22

2.69

2.77

3.26

3.38

3.63

4.06

4.20

4.02

4.91

5.13

4.62

4.70

4.35

4.27

2.95

4.35

4.37

4.29

4.63

3.89

3.68

3.80

4.95

4.65

5.11

5.11

5.17

4.61

5.13

5.05

6.06

6.05

5.45

5.29

5.44

6.37

6.64

5.33

4.47

4.41

4.69

4.71

3.77

3.59

3.23

3.09

3.11

3.12

3.71

3.53

3.47

3.58

3.83

3.31

3.32

3.07

3.21

2.95

2.54

2.39

2.37

2.30

2.37

2.73

2.90

3.21

3.46

3.46

3.08

3.09

2.91

2.85

2.70

2.07

2.17

2.04

1.89

2.00

1.99

1.99

1.90

1.79

1.66

1.49

1.45

1.54

1.55

1.55

1.68

1.05

1.18

1.18

1.19

1.01

0.18

0.18

0.24

0.22

0.21

0.21

0.35

0.36

0.36

0.33

0.34

0.22

0.25

0.26

0.25

0.25

0.28

0.28

0.32

0.39

0.35

0.36

0.36

0.36

0.39

0.41

0.46

0.49

0.49

0.44

0.40

0.46

0.46

0.48

0.51

0.44

0.50

0.55

0.56

0.55

0.50

0.51

0.46

0.47

0.50

0.53

0.61

0.59

0.71

0.65

0.65

0.64

0.70

0.64

0.77

0.94

0.88

0.86

0.87

0.87

0.92

0.99

1.03

1.06

1.06

1.14

1.05

1.10

1.08

1.00

1.04

1.08

0.97

0.90

1.00

0.86

0.93

0.79

0.67

0.72

0.57

0.63

0.51

0.44

0.45

0.46

0.55

0.49

0.61

0.76

0.99

0.93

1.03

1.20

1.33

1.16

0.95

0.87

1.13

1.10

1.13

1.11

1.15

1.15

1.07

1.04

0.97

1.03

0.91

0.96

0.87

0.77

0.70

0.66

0.77

0.74

0.69

0.65

0.71

0.74

0.79

0.74

0.62

0.62

0.51

0.57

0.58

0.60

0.56

0.49

0.50

0.55

0.57

0.58

0.62

0.58

0.55

0.52

0.62

0.58

0.57

0.58

0.55

0.66

0.71

0.66

0.57

0.59

0.59

0.54

0.54

0.51

0.49

0.47

0.45

0.50

0.56

0.57

0.55

0.59

0.61

0.58

0.74

0.73

0.76

0.76

0.63

0.64

0.64

0.64

0.64

0.65

0.69

0.60

1.08

1.38

1.56

1.45

1.35

1.70

2.07

1.85

1.63

1.48

1.44

1.52

1.78

1.73

1.44

1.15

1.51

1.98

1.86

2.31

TEV/LTM EBITDA

9.99

9.84

10.61

11.01

12.14

14.34

10.46

10.65

11.42

13.53

15.47

17.71

14.80

12.28

14.91

15.35

18.05

18.72

22.06

25.70

26.60

25.39

31.41

33.50

28.50

29.03

26.67

26.14

17.26

26.73

27.94

29.72

32.17

26.81

25.32

26.72

31.98

29.87

33.10

33.07

33.46

29.57

33.90

40.11

48.34

48.27

43.38

43.75

37.02

43.67

45.59

36.19

30.07

29.64

32.09

34.35

27.46

26.08

23.44

22.80

20.96

21.05

25.12

23.87

23.48

24.20

26.20

25.19

25.26

23.33

24.40

22.19

19.29

18.09

17.99

17.40

17.92

20.81

22.04

30.53

32.92

32.92

29.38

29.28

27.82

27.22

25.83

19.73

20.70

19.45

17.97

19.63

19.59

19.56

18.68

10.36

10.89

9.96

9.75

10.28

10.32

10.30

9.28

8.88

9.67

9.65

9.75

7.92

12.67

12.53

15.11

14.18

13.94

13.76

19.36

24.08

23.94

22.84

23.17

23.66

8.99

9.30

9.02

8.99

9.81

9.78

11.16

11.24

10.43

10.52

10.63

11.62

10.63

11.14

12.22

12.88

12.91

11.77

10.97

12.37

12.55

12.94

13.45

12.85

12.14

13.20

13.26

13.13

12.13

12.42

11.68

10.72

11.33

12.00

13.52

13.83

13.10

12.17

12.13

11.95

12.97

11.95

14.48

17.80

16.83

16.52

16.59

17.27

14.58

15.58

16.19

16.65

16.61

17.72

17.02

16.28

16.03

14.98

15.49

17.49

15.68

14.84

16.12

14.20

15.21

13.38

12.23

12.82

10.92

11.67

10.03

10.38

8.79

8.97

10.09

9.28

10.86

12.72

15.17

14.38

15.69

17.78

19.37

17.65

17.59

16.27

20.54

20.01

20.56

20.23

20.52

20.44

19.11

18.64

17.50

19.12

17.09

17.86

16.49

14.79

13.65

12.91

14.97

14.54

13.64

12.99

12.48

13.91

14.69

13.89

12.06

12.02

10.42

11.26

12.45

12.79

12.15

10.98

11.16

7.92

8.18

8.38

8.82

8.33

7.96

7.50

9.69

9.16

9.05

9.16

8.77

8.85

9.60

8.93

7.77

7.97

8.06

7.43

8.43

8.00

7.74

7.53

7.27

4.46

5.06

5.11

4.98

5.31

5.55

5.27

8.79

8.71

9.03

8.99

7.76

6.34

6.31

6.31

6.34

6.41

6.72

6.00

7.46

9.32

10.35

9.71

9.14

10.35

12.39

11.19

10.00

9.16

8.98

9.42

9.13

8.88

7.54

6.24

7.86

7.70

7.34

8.68

TEV/LTM EBIT

14.82

14.60

15.74

16.34

18.01

21.27

15.10

15.69

16.82

19.94

22.78

22.81

20.44

16.96

20.59

21.20

24.92

25.86

28.35

36.67

37.96

36.24

44.82

47.20

41.31

42.09

38.67

37.89

25.02

38.75

40.10

46.02

49.82

41.52

39.22

40.59

48.67

45.46

50.36

50.32

50.91

45.00

50.49

73.36

88.39

88.26

79.32

76.99

61.39

72.42

75.62

60.02

49.87

49.16

49.90

55.64

44.49

42.24

37.97

36.35

32.56

32.70

39.02

37.08

36.48

37.59

40.32

41.93

42.05

38.84

40.62

37.41

33.35

31.27

31.09

30.08

30.98

35.97

38.53

66.30

71.50

71.50

63.80

63.89

63.73

62.35

59.17

45.19

47.42

44.56

41.36

43.83

43.75

43.66

41.71

39.55

35.22

32.20

31.54

33.23

33.36

33.30

35.69

36.57

39.81

39.71

40.12

35.14

-

-

-

-

-

-

-

-

-

-

-

-

26.45

27.34

26.52

26.45

28.84

28.78

31.44

27.41

25.43

25.65

25.91

25.78

25.31

26.53

29.11

30.67

30.76

28.03

25.55

28.30

28.72

29.62

30.79

27.40

25.77

28.02

28.15

27.89

25.76

26.37

23.90

21.64

22.86

24.21

27.29

26.36

24.39

22.67

22.60

22.26

24.17

22.26

26.29

36.30

34.32

33.69

33.83

34.76

30.66

32.77

34.05

35.03

34.93

37.28

34.58

31.19

30.70

28.70

29.67

31.14

28.02

26.51

28.80

25.38

27.18

23.91

21.31

22.34

19.04

20.35

17.49

16.49

14.62

14.94

16.79

15.45

18.07

21.18

24.68

23.40

25.53

28.93

31.52

28.81

28.16

26.05

32.89

32.03

32.92

32.38

33.35

33.23

31.07

30.30

28.45

31.78

28.41

29.70

27.42

24.59

22.69

21.46

25.25

24.53

23.02

21.92

19.00

23.87

25.20

23.84

20.69

20.63

17.88

19.31

21.74

22.33

21.22

19.17

19.48

12.41

12.83

13.14

13.83

13.05

12.49

11.76

15.34

14.49

14.32

14.49

13.87

12.44

13.50

12.56

10.92

11.21

11.33

10.45

11.32

10.75

10.40

10.11

9.77

6.10

6.92

6.98

6.81

7.25

7.58

7.20

11.62

11.51

11.93

11.88

10.26

7.68

7.64

7.64

7.68

7.77

8.14

7.27

8.74

10.91

12.12

11.37

10.70

12.52

14.98

13.54

12.09

11.07

10.86

11.40

10.30

10.02

8.51

7.04

8.87

8.28

7.90

9.34

Margin Analysis

Gross Margin

41.88

41.88

41.88

41.88

41.88

41.88

41.88

41.62

41.62

41.36

41.36

41.36

41.24

41.24

41.24

41.12

41.12

41.12

39.84

39.84

39.84

38.46

38.46

38.46

38.85

38.85

38.85

39.25

39.25

39.25

39.21

39.21

39.21

39.16

39.16

39.16

39.40

39.40

39.40

39.64

39.64

39.64

39.04

39.04

39.04

38.40

38.40

38.40

38.29

38.29

38.29

38.18

38.18

38.18

37.49

37.49

37.49

36.84

36.84

36.84

36.53

36.53

36.53

36.22

36.22

36.22

35.69

35.69

35.69

35.14

35.14

35.14

35.13

35.13

35.13

35.12

35.12

35.12

34.44

34.44

34.44

33.73

33.73

33.73

33.68

33.68

33.68

33.62

33.62

33.62

33.66

33.66

33.66

33.71

33.71

33.71

32.44

32.44

32.44

31.12

31.12

31.12

31.10

31.10

31.10

31.07

31.07

31.07

32.24

32.24

32.24

33.39

33.39

33.39

34.02

34.02

34.02

34.66

34.66

34.66

29.74

29.74

29.74

27.91

27.91

27.91

26.45

26.45

26.45

25.53

25.53

25.53

25.01

25.01

25.01

24.44

24.44

24.44

24.27

24.27

24.27

24.08

24.08

24.08

24.34

24.34

24.34

24.62

24.62

24.62

24.72

24.72

24.72

24.83

24.83

24.83

25.07

25.07

25.07

25.34

25.34

25.34

25.52

25.52

25.52

25.74

25.74

25.74

25.70

25.70

25.70

25.65

25.65

25.65

25.60

25.60

25.60

25.54

25.54

25.54

24.66

24.66

24.66

24.66

24.66

24.66

24.39

24.39

24.39

24.13

24.13

24.13

24.32

24.32

24.32

24.32

24.32

24.32

24.30

24.30

24.30

24.28

24.28

24.28

24.40

24.40

24.40

24.41

24.41

24.41

24.52

24.52

24.52

24.63

24.63

24.63

21.96

21.96

21.96

19.71

19.71

19.71

18.30

18.30

18.30

17.06

17.06

17.06

17.00

17.00

17.00

16.93

16.93

16.93

16.71

16.71

16.71

16.49

16.49

16.49

17.18

17.18

17.18

17.98

17.98

17.98

18.38

18.38

18.38

18.86

18.86

18.86

18.89

18.89

18.89

18.93

18.93

18.93

19.34

19.34

19.34

19.80

19.80

19.80

20.11

20.11

20.11

20.47

20.47

20.47

19.94

19.94

19.94

19.39

19.39

19.39

20.00

20.00

20.00

20.66

20.66

20.66

22.49

22.49

22.49

24.94

24.94

24.94

27.80

27.80

27.80

31.76

31.76

31.76

30.19

30.19

30.19

28.71

28.71

28.71

29.16

29.16

SG&A Margin

29.57

29.57

29.57

29.57

29.57

29.57

29.57

29.28

29.28

28.99

28.99

28.99

28.47

28.47

28.47

27.95

27.95

27.95

27.92

27.92

27.92

27.89

27.89

27.89

28.36

28.36

28.36

28.84

28.84

28.84

29.47

29.47

29.47

30.14

30.14

30.14

30.15

30.15

30.15

30.17

30.17

30.17

30.91

30.91

30.91

31.70

31.70

31.70

32.06

32.06

32.06

32.42

32.42

32.42

31.67

31.67

31.67

30.95

30.95

30.95

29.44

29.44

29.44

27.93

27.93

27.93

28.16

28.16

28.16

28.40

28.40

28.40

27.64

27.64

27.64

26.87

26.87

26.87

27.47

27.47

27.47

28.11

28.11

28.11

28.59

28.59

28.59

29.07

29.07

29.07

28.96

28.96

28.96

28.85

28.85

28.85

27.00

27.00

27.00

25.09

25.09

25.09

25.93

25.93

25.93

26.76

26.76

26.76

27.90

27.90

27.90

28.76

28.76

28.76

29.52

29.52

29.52

30.29

30.29

30.29

27.09

27.09

27.09

25.91

25.91

25.91

24.56

24.56

24.56

23.70

23.70

23.70

23.19

23.19

23.19

22.63

22.63

22.63

22.37

22.37

22.37

22.10

22.10

22.10

22.22

22.22

22.22

22.36

22.36

22.36

22.31

22.31

22.31

22.26

22.26

22.26

22.19

22.19

22.19

22.11

22.11

22.11

22.51

22.51

22.51

22.97

22.97

22.97

22.81

22.81

22.81

22.63

22.63

22.63

22.27

22.27

22.27

21.85

21.85

21.85

21.23

21.23

21.23

21.23

21.23

21.23

21.02

21.02

21.02

20.81

20.81

20.81

20.32

20.32

20.32

20.32

20.32

20.32

20.24

20.24

20.24

20.14

20.14

20.14

20.35

20.35

20.35

20.36

20.36