China Resources Beer (Holdings) Company Limited - SEHK:291
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 | Oct-31-2009 | Sep-30-2009 | Aug-31-2009 | Jul-31-2009 | Jun-30-2009 | May-31-2009 | Apr-30-2009 | Mar-31-2009 | Feb-28-2009 | Jan-31-2009 | Dec-31-2008 | Nov-30-2008 | Oct-31-2008 | Sep-30-2008 | Aug-31-2008 | Jul-31-2008 | Jun-30-2008 | May-31-2008 | Apr-30-2008 | Mar-31-2008 | Feb-29-2008 | Jan-31-2008 | Dec-31-2007 | Nov-30-2007 | Oct-31-2007 | Sep-30-2007 | Aug-31-2007 | Jul-31-2007 | Jun-30-2007 | May-31-2007 | Apr-30-2007 | Mar-31-2007 | Feb-28-2007 | Jan-31-2007 | Dec-31-2006 | Nov-30-2006 | Oct-31-2006 | Sep-30-2006 | Aug-31-2006 | Jul-31-2006 | Jun-30-2006 | May-31-2006 | Apr-30-2006 | Mar-31-2006 | Feb-28-2006 | Jan-31-2006 | Dec-31-2005 | Nov-30-2005 | Oct-31-2005 | Sep-30-2005 | Aug-31-2005 | Jul-31-2005 | Jun-30-2005 | May-31-2005 | Apr-30-2005 | Mar-31-2005 | Feb-28-2005 | Jan-31-2005 | Dec-31-2004 | Nov-30-2004 | Oct-31-2004 | Sep-30-2004 | Aug-31-2004 | Jul-31-2004 | Jun-30-2004 | May-31-2004 | Apr-30-2004 | Mar-31-2004 | Feb-29-2004 | Jan-31-2004 | Dec-31-2003 | Nov-30-2003 | Oct-31-2003 | Sep-30-2003 | Aug-31-2003 | Jul-31-2003 | Jun-30-2003 | May-31-2003 | Apr-30-2003 | Mar-31-2003 | Feb-28-2003 | Jan-31-2003 | Dec-31-2002 | Nov-30-2002 | Oct-31-2002 | Sep-30-2002 | Aug-31-2002 | Jul-31-2002 | Jun-30-2002 | May-31-2002 | Apr-30-2002 | Mar-31-2002 | Feb-28-2002 | Jan-31-2002 | Dec-31-2001 | Nov-30-2001 | Oct-31-2001 | Sep-30-2001 | Aug-31-2001 | Jul-31-2001 | Jun-30-2001 | May-31-2001 | Apr-30-2001 | Mar-31-2001 | Feb-28-2001 | Jan-31-2001 | Dec-31-2000 | Nov-30-2000 | Oct-31-2000 | Sep-30-2000 | Aug-31-2000 | Jul-31-2000 | Jun-30-2000 | May-31-2000 | Apr-30-2000 | Mar-31-2000 | Feb-29-2000 | Jan-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 |