The Hong Kong and China Gas Company Limited - SEHK:3
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 | 28.65 | 28.71 | 29.45 | 28.49 | 28.89 | 30.04 | - | - | - | - | - | - | - | - | - | - | - | - | - | 58.06 | 58.65 | 60.37 | 59.77 | - | - | - | - | - | - | - | - | 143.20 | 145.34 | 150.75 | 148.36 | - | 84.41 | 85.45 | 86.25 | 83.38 | 86.02 | 84.30 | - | 95.50 | 91.71 | 96.75 | 90.49 | - | 89.59 | 86.03 | 88.83 | 91.12 | 86.03 | 85.78 | - | 132.49 | 141.19 | 145.34 | 153.06 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 185.80 | 175.58 | 179.65 | 174.82 | - | 170.49 | 170.29 | 168.95 | 168.18 | 163.76 | 162.80 | - | 160.22 | 159.27 | 163.68 | 154.03 | - | 101.00 | 99.36 | 93.96 | 98.07 | 102.53 | 99.24 | - | 289.81 | 285.28 | 275.22 | 268.25 | - | 293.46 | 292.36 | - | - | - | - | - | 237.36 | 243.16 | 252.87 | 250.48 | - | - | - | - | - | - | - | - | - | - | - | - | - | 150.66 | 144.92 | 158.88 | 162.76 | 161.52 | 165.70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 209.06 | 195.59 | 191.74 | 189.43 | 188.27 | 188.08 | - | 104.20 | 97.19 | 98.60 | 96.43 | 93.61 | 51.37 | 51.90 | 53.72 | 55.43 | 54.68 | 57.24 | - | 89.46 | 89.20 | 80.05 | 80.36 | - | 164.05 | 159.59 | 182.82 | 172.98 | 176.20 | 183.53 | - | 96.63 | 91.06 | 87.82 | 81.62 | - | 41.92 | 45.19 | 41.58 | 48.88 | 47.42 | 61.95 | 24.46 | 23.97 | 25.72 | 26.65 | 28.71 | - | 34.95 | 32.39 | 36.30 | 34.95 | 31.56 | 27.58 | 90.82 | 92.17 | 83.51 | 82.84 | 85.84 | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.39 | 36.96 | 36.00 | 35.78 | 34.82 | 34.82 | 51.42 | 53.40 | 52.08 | 51.59 | 52.58 | 58.20 | 61.99 | 61.42 | 60.85 | 60.85 | 56.88 | 55.18 | 59.78 | 57.86 | 54.68 | 52.98 | 57.01 | 57.23 | 131.04 | 124.11 | 115.19 | 113.20 | 104.28 | 100.81 | 118.02 | 111.68 | 110.53 | 109.38 | 103.03 | 31.66 | 31.66 | 32.34 | 33.35 | 34.03 | 33.86 | 34.54 | 32.95 | 31.82 | 32.63 | 32.79 | 30.70 | - | - | - | - | - | - | - | 26.98 | 26.98 | 27.45 | 25.43 | 25.90 | 28.66 | 31.90 | 30.42 | 30.87 | 26.30 | 26.44 | 26.15 | 26.00 | 24.38 | 23.20 | 22.17 | 22.61 | 23.54 | 21.79 | 27.19 |
Market Cap/LTM Levered FCF | 24.04 | 24.12 | 25.09 | 23.84 | 24.37 | 25.86 | - | - | - | - | - | - | - | - | - | - | - | - | - | 60.87 | 61.78 | 64.43 | 63.52 | - | - | - | - | - | - | - | - | 256.15 | 261.40 | 274.71 | 268.83 | - | 90.35 | 91.73 | 92.80 | 88.98 | 92.49 | 90.20 | - | 109.35 | 104.17 | 111.05 | 102.50 | - | 104.32 | 99.33 | 103.25 | 106.46 | 99.33 | 98.97 | - | 192.16 | 207.36 | 214.61 | 228.10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 286.71 | 284.77 | 293.80 | 274.05 | - | 134.87 | 132.35 | 124.04 | 130.36 | 137.22 | 132.16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 236.57 | 226.10 | 251.57 | 258.65 | 256.38 | 264.02 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 133.02 | 123.26 | 125.21 | 122.19 | 118.26 | 54.62 | 55.25 | 57.38 | 59.38 | 58.50 | 61.51 | - | 105.18 | 104.86 | 93.26 | 93.65 | - | - | 296.08 | - | - | - | - | - | 120.79 | 113.68 | 109.54 | 101.64 | - | 45.90 | 49.56 | 45.51 | 53.68 | 52.05 | 68.31 | 25.28 | 24.76 | 26.60 | 27.57 | 29.74 | - | 36.47 | 33.78 | 37.90 | 36.47 | 32.90 | 28.70 | 102.36 | 103.95 | 93.71 | 92.92 | 96.46 | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.09 | 36.64 | 35.67 | 35.46 | 34.49 | 34.49 | 51.54 | 53.52 | 52.20 | 51.71 | 52.70 | 58.15 | 61.93 | 61.37 | 60.80 | 60.80 | 56.82 | 55.12 | 59.84 | 57.93 | 54.73 | 53.03 | 57.08 | 57.29 | 134.34 | 127.35 | 118.36 | 116.36 | 107.37 | 103.88 | 121.80 | 115.42 | 114.26 | 113.10 | 106.72 | 32.64 | 32.64 | 33.32 | 34.34 | 35.02 | 34.85 | 35.52 | 33.89 | 32.75 | 33.56 | 33.73 | 31.62 | - | - | - | - | - | - | - | 30.50 | 30.50 | 30.97 | 28.92 | 29.39 | 32.03 | 35.35 | 33.84 | 34.29 | 29.61 | 29.76 | 29.46 | 29.31 | 27.65 | 26.44 | 25.38 | 25.83 | 26.78 | 25.00 | 31.59 |
P/LTM Normalized EPS | 22.66 | 22.74 | 23.65 | 22.47 | 22.97 | 24.38 | 24.18 | 24.27 | 22.63 | 23.12 | 22.74 | 21.69 | 28.25 | 25.87 | 27.88 | 25.03 | 25.41 | 25.45 | 26.90 | 28.88 | 29.31 | 30.56 | 30.13 | 31.09 | 30.56 | 32.55 | 30.73 | 27.50 | 25.09 | 28.66 | 32.09 | 30.19 | 30.81 | 32.38 | 31.68 | 36.42 | 37.29 | 37.85 | 38.30 | 36.72 | 38.17 | 37.22 | 39.49 | 45.86 | 43.69 | 46.58 | 42.99 | 44.92 | 46.60 | 44.37 | 46.12 | 47.55 | 44.37 | 44.21 | 44.92 | 39.37 | 42.49 | 43.97 | 46.74 | 45.15 | 41.32 | 41.21 | 41.93 | 41.10 | 41.93 | 42.10 | 41.71 | 43.38 | 43.33 | 43.33 | 42.58 | 43.39 | 46.24 | 43.29 | 41.20 | 40.13 | 38.05 | 39.52 | 41.97 | 44.06 | 41.31 | 42.41 | 41.11 | 42.75 | 38.76 | 38.71 | 38.36 | 38.16 | 37.00 | 36.75 | 37.05 | 37.06 | 36.81 | 37.98 | 35.43 | 36.92 | 32.34 | 31.74 | 29.74 | 31.26 | 32.90 | 31.69 | 32.04 | 33.03 | 32.43 | 31.11 | 30.19 | 32.14 | 30.31 | 30.18 | 33.68 | 33.73 | 34.88 | 32.18 | 32.40 | 34.27 | 35.22 | 36.82 | 36.43 | 37.87 | 35.62 | 36.23 | 36.15 | 37.41 | 36.84 | 34.28 | 35.78 | 38.07 | 38.07 | 38.25 | 36.49 | 37.19 | 31.98 | 30.56 | 34.01 | 34.96 | 34.66 | 35.69 | 34.27 | 37.68 | 35.93 | 37.90 | 40.23 | 41.58 | 40.23 | 40.79 | 39.21 | 38.94 | 38.19 | 36.45 | 34.11 | 35.52 | 32.47 | 32.76 | 35.67 | 35.19 | 40.65 | 37.78 | 36.96 | 36.46 | 36.22 | 36.18 | 36.44 | 39.46 | 36.57 | 37.15 | 36.25 | 35.08 | 36.01 | 36.42 | 37.82 | 39.15 | 38.57 | 40.55 | 41.80 | 43.79 | 43.65 | 38.82 | 38.99 | 34.88 | 32.99 | 32.05 | 36.80 | 34.73 | 35.40 | 36.95 | 28.11 | 32.20 | 30.27 | 29.08 | 26.93 | 27.10 | 16.65 | 17.97 | 16.51 | 19.47 | 18.88 | 24.77 | 23.65 | 23.16 | 24.88 | 25.79 | 27.82 | 22.23 | 29.61 | 27.42 | 30.77 | 29.61 | 26.71 | 23.30 | 25.81 | 26.21 | 23.63 | 23.43 | 24.33 | 22.76 | 28.59 | 29.06 | 29.33 | 28.82 | 29.86 | 30.60 | 27.24 | 26.51 | 25.72 | 26.24 | 27.90 | 28.28 | 34.34 | 31.39 | 30.55 | 30.37 | 29.54 | 29.54 | 38.04 | 39.50 | 38.52 | 38.16 | 38.89 | 37.77 | 40.23 | 39.87 | 39.50 | 39.50 | 36.91 | 35.80 | 33.65 | 32.57 | 30.78 | 29.82 | 32.10 | 32.22 | 32.35 | 30.66 | 28.50 | 28.02 | 25.85 | 25.01 | 26.84 | 25.43 | 25.18 | 24.92 | 23.52 | 24.43 | 24.43 | 24.93 | 25.70 | 26.21 | 26.08 | 26.59 | 27.64 | 26.72 | 27.38 | 27.51 | 25.79 | 26.49 | 26.62 | 23.93 | 23.32 | 23.93 | 23.81 | 23.81 | 24.51 | 24.51 | 24.89 | 23.24 | 23.62 | 26.48 | 29.23 | 27.98 | 28.35 | 24.48 | 24.61 | 24.36 | 24.23 | 22.86 | 21.86 | 20.99 | 21.36 | 22.14 | 20.67 | 24.59 |
P/LTM EPS | 20.77 | 20.84 | 21.68 | 20.60 | 21.05 | 22.35 | 22.17 | 20.17 | 18.81 | 19.22 | 18.90 | 18.78 | 20.68 | 18.94 | 20.40 | 18.32 | 18.60 | 18.63 | 19.69 | 25.38 | 25.76 | 26.86 | 26.48 | 26.29 | 36.44 | 38.81 | 36.64 | 32.78 | 29.92 | 34.17 | 38.28 | 30.80 | 31.43 | 33.03 | 32.32 | 35.30 | 29.25 | 29.70 | 30.04 | 28.80 | 29.94 | 29.20 | 30.98 | 39.32 | 37.46 | 39.94 | 36.86 | 36.39 | 36.20 | 34.47 | 35.83 | 36.95 | 34.47 | 34.35 | 34.90 | 28.37 | 30.62 | 31.68 | 33.68 | 31.05 | 30.18 | 30.10 | 30.62 | 30.02 | 30.62 | 30.74 | 30.46 | 31.51 | 31.48 | 31.48 | 30.93 | 31.09 | 32.74 | 30.66 | 29.18 | 28.42 | 26.94 | 27.99 | 29.11 | 29.97 | 28.10 | 28.84 | 27.96 | 27.41 | 28.94 | 28.90 | 28.64 | 28.49 | 27.63 | 27.45 | 27.67 | 28.17 | 27.97 | 28.86 | 26.92 | 26.92 | 25.18 | 24.71 | 23.16 | 24.34 | 25.62 | 24.67 | 24.94 | 24.71 | 24.26 | 23.27 | 22.59 | 22.62 | 20.57 | 20.48 | 22.86 | 22.89 | 23.67 | 21.84 | 21.99 | 25.37 | 26.08 | 27.27 | 26.97 | 26.16 | 26.26 | 26.71 | 26.65 | 27.58 | 27.16 | 25.27 | 26.38 | 26.02 | 26.02 | 26.14 | 24.94 | 23.60 | 22.11 | 21.14 | 23.52 | 24.18 | 23.97 | 24.68 | 23.70 | 24.59 | 23.45 | 24.74 | 26.26 | 25.47 | 26.76 | 27.13 | 26.08 | 25.90 | 25.40 | 24.25 | 22.54 | 25.38 | 23.20 | 23.41 | 25.49 | 25.57 | 27.03 | 25.11 | 24.57 | 24.24 | 24.08 | 24.05 | 25.01 | 26.99 | 25.01 | 25.41 | 24.80 | 24.00 | 24.39 | 24.67 | 25.62 | 26.52 | 26.13 | 27.47 | 26.24 | 27.12 | 27.04 | 24.05 | 24.15 | 24.61 | 24.29 | 23.60 | 27.10 | 25.57 | 26.07 | 27.21 | 23.32 | 26.86 | 25.25 | 24.26 | 22.46 | 18.93 | 12.44 | 13.43 | 12.33 | 14.55 | 14.10 | 18.51 | 12.67 | 12.41 | 13.33 | 13.82 | 14.90 | 15.30 | 15.80 | 14.63 | 16.41 | 15.80 | 14.25 | 12.43 | 18.60 | 18.89 | 17.03 | 16.89 | 17.53 | 16.41 | 20.21 | 20.54 | 20.73 | 20.37 | 21.11 | 21.63 | 19.03 | 18.52 | 17.97 | 18.34 | 19.49 | 19.76 | 24.88 | 22.74 | 22.14 | 22.00 | 21.40 | 21.40 | 28.80 | 29.91 | 29.17 | 28.89 | 29.45 | 28.76 | 30.64 | 30.36 | 30.08 | 30.08 | 28.11 | 27.26 | 26.05 | 25.21 | 23.82 | 23.08 | 24.84 | 24.93 | 23.89 | 22.65 | 21.05 | 20.69 | 19.10 | 18.47 | 19.36 | 18.34 | 18.16 | 17.97 | 16.96 | 17.47 | 17.47 | 17.83 | 18.38 | 18.74 | 18.65 | 19.02 | 19.82 | 19.15 | 19.63 | 19.72 | 18.49 | 18.95 | 19.04 | 17.12 | 16.68 | 17.12 | 17.03 | 17.03 | 17.50 | 17.50 | 17.77 | 16.59 | 16.86 | 18.97 | 20.94 | 20.04 | 20.31 | 17.54 | 17.63 | 17.45 | 17.36 | 16.37 | 15.66 | 15.03 | 15.30 | 15.86 | 14.80 | 17.83 |
P/BV | 1.94 | 1.95 | 2.02 | 1.92 | 1.96 | 2.09 | 2.07 | 1.99 | 1.85 | 1.89 | 1.86 | 1.85 | 1.94 | 1.78 | 1.91 | 1.72 | 1.74 | 1.75 | 1.85 | 2.03 | 2.06 | 2.15 | 2.12 | 2.11 | 2.16 | 2.30 | 2.17 | 1.94 | 1.77 | 2.02 | 2.27 | 2.29 | 2.34 | 2.46 | 2.40 | 2.63 | 3.28 | 3.33 | 3.37 | 3.23 | 3.36 | 3.28 | 3.48 | 3.54 | 3.37 | 3.59 | 3.32 | 3.27 | 3.38 | 3.22 | 3.35 | 3.45 | 3.22 | 3.21 | 3.26 | 3.08 | 3.32 | 3.44 | 3.65 | 3.37 | 4.04 | 4.03 | 4.10 | 4.02 | 4.10 | 4.12 | 4.08 | 4.70 | 4.70 | 4.70 | 4.62 | 4.64 | 4.55 | 4.26 | 4.05 | 3.95 | 3.74 | 3.89 | 4.04 | 4.08 | 3.82 | 3.93 | 3.80 | 3.73 | 3.83 | 3.82 | 3.79 | 3.77 | 3.65 | 3.63 | 3.66 | 3.83 | 3.81 | 3.93 | 3.66 | 3.66 | 3.53 | 3.47 | 3.25 | 3.42 | 3.60 | 3.46 | 3.50 | 3.47 | 3.40 | 3.26 | 3.17 | 3.17 | 2.92 | 2.91 | 3.25 | 3.25 | 3.36 | 3.10 | 3.13 | 3.48 | 3.57 | 3.74 | 3.70 | 3.58 | 3.62 | 3.69 | 3.68 | 3.81 | 3.75 | 3.49 | 3.64 | 3.58 | 3.58 | 3.59 | 3.43 | 3.24 | 3.36 | 3.21 | 3.58 | 3.68 | 3.64 | 3.75 | 3.60 | 4.19 | 4.00 | 4.22 | 4.48 | 4.34 | 4.45 | 4.51 | 4.34 | 4.31 | 4.23 | 4.03 | 3.75 | 3.75 | 3.43 | 3.46 | 3.77 | 3.78 | 3.98 | 3.70 | 3.62 | 3.57 | 3.55 | 3.54 | 3.68 | 4.02 | 3.73 | 3.79 | 3.70 | 3.58 | 3.64 | 3.68 | 3.83 | 3.96 | 3.90 | 4.10 | 3.92 | 4.24 | 4.23 | 3.76 | 3.78 | 3.85 | 3.65 | 3.55 | 4.07 | 3.84 | 3.92 | 4.09 | 3.54 | 3.77 | 3.54 | 3.41 | 3.15 | 2.66 | 2.59 | 2.80 | 2.57 | 3.03 | 2.94 | 3.85 | 4.08 | 4.00 | 4.29 | 4.45 | 4.80 | 4.93 | 5.54 | 5.13 | 5.75 | 5.54 | 5.00 | 4.36 | 5.27 | 5.35 | 4.83 | 4.78 | 4.97 | 4.65 | 5.29 | 5.37 | 5.42 | 5.33 | 5.52 | 5.66 | 6.06 | 5.90 | 5.72 | 5.84 | 6.21 | 6.33 | 6.48 | 5.92 | 5.76 | 5.73 | 5.57 | 5.57 | 5.04 | 5.23 | 5.10 | 5.05 | 5.15 | 5.11 | 5.44 | 5.39 | 5.34 | 5.34 | 4.99 | 4.84 | 4.81 | 4.66 | 4.40 | 4.26 | 4.59 | 4.61 | 4.78 | 4.53 | 4.21 | 4.14 | 3.82 | 3.70 | 3.60 | 3.41 | 3.37 | 3.34 | 3.15 | 3.10 | 3.10 | 3.16 | 3.26 | 3.32 | 3.31 | 3.37 | 3.43 | 3.32 | 3.40 | 3.42 | 3.20 | 2.95 | 2.96 | 2.66 | 2.59 | 2.66 | 2.65 | - | 2.85 | 2.85 | 2.90 | 2.71 | 2.75 | 3.02 | 3.33 | 3.19 | 3.23 | 2.79 | 2.81 | 2.78 | 2.76 | 2.61 | 2.49 | 2.39 | 2.44 | 2.53 | 2.36 | 2.73 |
P/Tangible BV | 2.10 | 2.11 | 2.19 | 2.08 | 2.13 | 2.26 | 2.24 | 2.15 | 2.00 | 2.04 | 2.01 | 2.00 | 2.12 | 1.94 | 2.09 | 1.88 | 1.91 | 1.91 | 2.02 | 2.23 | 2.26 | 2.36 | 2.32 | 2.31 | 2.36 | 2.51 | 2.37 | 2.12 | 1.94 | 2.21 | 2.48 | 2.50 | 2.55 | 2.68 | 2.62 | 2.86 | 3.58 | 3.64 | 3.68 | 3.53 | 3.67 | 3.58 | 3.80 | 3.85 | 3.67 | 3.91 | 3.61 | 3.57 | 3.69 | 3.51 | 3.65 | 3.76 | 3.51 | 3.50 | 3.56 | 3.35 | 3.62 | 3.75 | 3.98 | 3.67 | 4.45 | 4.43 | 4.51 | 4.42 | 4.51 | 4.53 | 4.49 | 5.17 | 5.17 | 5.17 | 5.08 | 5.11 | 5.02 | 4.70 | 4.48 | 4.36 | 4.13 | 4.29 | 4.46 | 4.52 | 4.24 | 4.35 | 4.22 | 4.13 | 4.25 | 4.25 | 4.21 | 4.19 | 4.06 | 4.03 | 4.07 | 4.28 | 4.25 | 4.38 | 4.09 | 4.09 | 3.95 | 3.88 | 3.64 | 3.82 | 4.02 | 3.87 | 3.92 | 3.89 | 3.82 | 3.67 | 3.56 | 3.57 | 3.29 | 3.27 | 3.65 | 3.66 | 3.78 | 3.49 | 3.51 | 3.91 | 4.02 | 4.20 | 4.16 | 4.03 | 4.08 | 4.15 | 4.14 | 4.29 | 4.22 | 3.93 | 4.10 | 4.00 | 4.00 | 4.02 | 3.83 | 3.63 | 3.76 | 3.59 | 4.00 | 4.11 | 4.07 | 4.19 | 4.03 | 4.58 | 4.37 | 4.61 | 4.89 | 4.75 | 4.85 | 4.91 | 4.72 | 4.69 | 4.60 | 4.39 | 4.08 | 4.09 | 3.74 | 3.77 | 4.11 | 4.12 | 4.28 | 3.97 | 3.89 | 3.84 | 3.81 | 3.81 | 3.96 | 4.32 | 4.00 | 4.07 | 3.97 | 3.84 | 3.92 | 3.97 | 4.12 | 4.26 | 4.20 | 4.42 | 4.22 | 4.59 | 4.57 | 4.07 | 4.08 | 4.16 | 3.68 | 3.58 | 4.11 | 3.88 | 3.95 | 4.12 | 3.57 | 3.80 | 3.57 | 3.43 | 3.17 | 2.67 | 2.61 | 2.81 | 2.58 | 3.05 | 2.95 | 3.88 | 4.11 | 4.02 | 4.32 | 4.48 | 4.83 | 4.96 | 5.65 | 5.23 | 5.87 | 5.65 | 5.10 | 4.45 | 5.28 | 5.37 | 4.84 | 4.80 | 4.98 | 4.66 | 5.30 | 5.39 | 5.44 | 5.34 | 5.54 | 5.67 | 6.08 | 5.92 | 5.74 | 5.86 | 6.23 | 6.35 | 6.50 | 5.94 | 5.78 | 5.74 | 5.59 | 5.59 | 5.04 | 5.23 | 5.10 | 5.05 | 5.15 | 5.11 | 5.44 | 5.39 | 5.34 | 5.34 | 4.99 | 4.84 | 4.81 | 4.66 | 4.40 | 4.26 | 4.59 | 4.61 | 4.78 | 4.53 | 4.21 | 4.14 | 3.82 | 3.70 | 3.60 | 3.41 | 3.37 | 3.34 | 3.15 | 3.10 | 3.10 | 3.16 | 3.26 | 3.32 | 3.31 | 3.37 | 3.43 | 3.32 | 3.40 | 3.42 | 3.20 | 2.95 | 2.96 | 2.66 | 2.59 | 2.66 | 2.65 | - | 2.85 | 2.85 | 2.90 | 2.71 | 2.75 | 3.02 | 3.33 | 3.19 | 3.23 | 2.79 | 2.81 | 2.78 | 2.76 | 2.61 | 2.49 | 2.39 | 2.44 | 2.53 | 2.36 | 2.73 |
TEV/LTM Total Revenue | 3.13 | 3.13 | 3.22 | 3.11 | 3.16 | 3.28 | 3.26 | 3.14 | 3.00 | 3.04 | 3.01 | 2.95 | 2.87 | 2.71 | 2.85 | 2.66 | 2.68 | 2.69 | 2.78 | 3.00 | 3.04 | 3.12 | 3.09 | 3.13 | 3.38 | 3.54 | 3.40 | 3.15 | 2.96 | 3.24 | 3.50 | 3.97 | 4.02 | 4.17 | 4.11 | 4.37 | 5.79 | 5.86 | 5.92 | 5.72 | 5.90 | 5.78 | 6.07 | 6.89 | 6.62 | 6.98 | 6.53 | 6.46 | 6.50 | 6.24 | 6.44 | 6.61 | 6.24 | 6.22 | 6.31 | 5.86 | 6.25 | 6.43 | 6.77 | 6.32 | 7.30 | 7.28 | 7.39 | 7.26 | 7.39 | 7.42 | 7.36 | 8.49 | 8.49 | 8.49 | 8.36 | 8.37 | 8.67 | 8.18 | 7.83 | 7.66 | 7.31 | 7.55 | 7.82 | 8.62 | 8.14 | 8.33 | 8.11 | 7.97 | 8.32 | 8.31 | 8.24 | 8.20 | 7.99 | 7.94 | 8.00 | 8.28 | 8.23 | 8.46 | 7.96 | 7.94 | 7.64 | 7.51 | 7.11 | 7.42 | 7.75 | 7.50 | 7.58 | 7.14 | 7.03 | 6.78 | 6.61 | 6.60 | 6.00 | 5.98 | 6.57 | 6.58 | 6.78 | 6.32 | 6.36 | 6.62 | 6.78 | 7.05 | 6.98 | 6.78 | 6.79 | 6.89 | 6.87 | 7.09 | 6.99 | 6.56 | 6.82 | 7.29 | 7.29 | 7.32 | 7.03 | 6.68 | 7.27 | 6.99 | 7.67 | 7.86 | 7.80 | 8.00 | 7.72 | 8.61 | 8.26 | 8.66 | 9.13 | 8.89 | 8.65 | 8.76 | 8.46 | 8.40 | 8.26 | 7.93 | 7.44 | 7.80 | 7.21 | 7.26 | 7.83 | 7.85 | 8.83 | 8.26 | 8.10 | 8.00 | 7.95 | 7.95 | 8.23 | 8.49 | 7.91 | 8.03 | 7.85 | 7.62 | 8.37 | 8.46 | 8.76 | 9.04 | 8.91 | 9.33 | 8.95 | 12.16 | 12.13 | 10.88 | 10.93 | 11.12 | 9.96 | 9.69 | 11.10 | 10.50 | 10.70 | 11.14 | 9.65 | 9.42 | 8.88 | 8.57 | 7.96 | 6.79 | 5.36 | 5.78 | 5.31 | 6.25 | 6.06 | 7.92 | 8.38 | 8.21 | 8.81 | 9.13 | 9.84 | 10.09 | 10.19 | 9.45 | 10.59 | 10.19 | 9.21 | 8.04 | 8.50 | 8.62 | 7.81 | 7.75 | 8.03 | 7.54 | 9.91 | 10.07 | 10.16 | 9.99 | 10.33 | 10.58 | 11.22 | 10.94 | 10.62 | 10.83 | 11.48 | 11.77 | 12.07 | 11.04 | 10.76 | 10.69 | 10.41 | 10.41 | 10.75 | 11.16 | 10.89 | 10.78 | 10.99 | 11.46 | 12.20 | 12.09 | 11.98 | 11.98 | 11.20 | 10.86 | 10.89 | 10.55 | 9.97 | 9.66 | 10.39 | 10.43 | 10.39 | 9.84 | 9.13 | 8.98 | 8.27 | 8.00 | 8.47 | 8.01 | 7.93 | 7.85 | 7.39 | 7.80 | 7.80 | 7.96 | 8.22 | 8.38 | 8.34 | 8.51 | 8.55 | 8.26 | 8.47 | 8.51 | 7.97 | 8.19 | 8.23 | 7.32 | 7.12 | 7.32 | 7.28 | 7.24 | 7.39 | 7.39 | 7.52 | 6.97 | 7.10 | 8.62 | 9.59 | 9.15 | 9.28 | 7.91 | 7.95 | 7.86 | 7.82 | 7.33 | 6.98 | 6.67 | 6.80 | 7.08 | 6.55 | 7.89 |
Market Cap/LTM Total Revenue | 2.01 | 2.01 | 2.10 | 1.99 | 2.04 | 2.16 | 2.14 | 2.09 | 1.95 | 1.99 | 1.96 | 1.94 | 1.87 | 1.71 | 1.85 | 1.66 | 1.68 | 1.69 | 1.78 | 2.04 | 2.07 | 2.16 | 2.13 | 2.12 | 2.35 | 2.50 | 2.36 | 2.12 | 1.93 | 2.21 | 2.47 | 2.88 | 2.94 | 3.09 | 3.03 | 3.31 | 4.65 | 4.72 | 4.78 | 4.58 | 4.76 | 4.64 | 4.93 | 5.77 | 5.50 | 5.86 | 5.41 | 5.34 | 5.40 | 5.14 | 5.34 | 5.51 | 5.14 | 5.12 | 5.21 | 4.86 | 5.25 | 5.43 | 5.77 | 5.32 | 6.32 | 6.30 | 6.41 | 6.28 | 6.41 | 6.44 | 6.38 | 7.51 | 7.50 | 7.50 | 7.37 | 7.41 | 7.71 | 7.22 | 6.87 | 6.69 | 6.34 | 6.59 | 6.85 | 7.59 | 7.12 | 7.30 | 7.08 | 6.94 | 7.26 | 7.25 | 7.18 | 7.15 | 6.93 | 6.88 | 6.94 | 7.24 | 7.19 | 7.42 | 6.92 | 6.92 | 6.63 | 6.50 | 6.09 | 6.40 | 6.74 | 6.49 | 6.56 | 6.19 | 6.08 | 5.83 | 5.66 | 5.66 | 5.12 | 5.10 | 5.69 | 5.70 | 5.89 | 5.43 | 5.47 | 5.79 | 5.95 | 6.22 | 6.15 | 5.97 | 5.95 | 6.05 | 6.04 | 6.25 | 6.16 | 5.73 | 5.98 | 6.31 | 6.31 | 6.34 | 6.05 | 5.73 | 6.26 | 5.98 | 6.66 | 6.84 | 6.78 | 6.99 | 6.71 | 7.63 | 7.27 | 7.67 | 8.14 | 7.90 | 7.70 | 7.81 | 7.50 | 7.45 | 7.31 | 6.98 | 6.49 | 6.96 | 6.36 | 6.42 | 6.99 | 7.01 | 8.05 | 7.48 | 7.32 | 7.22 | 7.17 | 7.16 | 7.45 | 7.78 | 7.21 | 7.32 | 7.15 | 6.92 | 7.59 | 7.68 | 7.97 | 8.25 | 8.13 | 8.55 | 8.16 | 11.28 | 11.25 | 10.00 | 10.04 | 10.23 | 9.45 | 9.18 | 10.59 | 10.00 | 10.19 | 10.64 | 9.14 | 9.23 | 8.69 | 8.37 | 7.77 | 6.59 | 5.24 | 5.66 | 5.20 | 6.13 | 5.95 | 7.80 | 8.26 | 8.09 | 8.69 | 9.01 | 9.71 | 9.97 | 10.09 | 9.35 | 10.49 | 10.09 | 9.10 | 7.94 | 8.10 | 8.23 | 7.42 | 7.35 | 7.63 | 7.14 | 9.46 | 9.62 | 9.71 | 9.54 | 9.88 | 10.13 | 10.64 | 10.36 | 10.04 | 10.25 | 10.90 | 11.19 | 11.89 | 10.87 | 10.58 | 10.52 | 10.23 | 10.23 | 10.74 | 11.16 | 10.88 | 10.78 | 10.98 | 11.43 | 12.17 | 12.06 | 11.95 | 11.95 | 11.17 | 10.83 | 10.88 | 10.53 | 9.95 | 9.64 | 10.38 | 10.41 | 10.57 | 10.02 | 9.31 | 9.16 | 8.45 | 8.17 | 8.69 | 8.23 | 8.15 | 8.07 | 7.61 | 8.01 | 8.01 | 8.18 | 8.43 | 8.60 | 8.56 | 8.72 | 8.72 | 8.43 | 8.64 | 8.68 | 8.14 | 8.93 | 8.97 | 8.07 | 7.86 | 8.07 | 8.02 | 8.02 | 8.20 | 8.20 | 8.33 | 7.77 | 7.90 | 9.40 | 10.37 | 9.93 | 10.06 | 8.69 | 8.73 | 8.64 | 8.60 | 8.11 | 7.76 | 7.45 | 7.58 | 7.86 | 7.33 | 8.71 |
TEV/LTM EBITDA | 12.00 | 12.02 | 12.34 | 11.93 | 12.10 | 12.58 | 12.66 | 12.24 | 11.70 | 11.86 | 11.73 | 11.68 | 13.14 | 12.42 | 13.03 | 12.16 | 12.28 | 12.29 | 12.73 | 14.14 | 14.28 | 14.70 | 14.56 | 15.26 | 14.62 | 15.29 | 14.68 | 13.60 | 12.81 | 13.99 | 15.52 | 14.51 | 14.72 | 15.27 | 15.03 | 16.63 | 17.94 | 18.16 | 18.33 | 17.72 | 18.29 | 17.92 | 19.22 | 20.71 | 19.89 | 20.98 | 19.63 | 19.99 | 20.12 | 19.32 | 19.95 | 20.47 | 19.32 | 19.27 | 19.91 | 17.85 | 19.03 | 19.58 | 20.62 | 19.66 | 19.32 | 19.27 | 19.56 | 19.23 | 19.56 | 19.63 | 19.75 | 20.78 | 20.76 | 20.76 | 20.44 | 20.68 | 21.07 | 19.88 | 19.03 | 18.60 | 17.75 | 18.35 | 19.10 | 19.93 | 18.83 | 19.27 | 18.75 | 18.64 | 18.52 | 18.49 | 18.35 | 18.26 | 17.78 | 17.68 | 17.91 | 17.84 | 17.74 | 18.23 | 17.16 | 17.30 | 16.15 | 15.89 | 15.02 | 15.68 | 16.39 | 15.87 | 16.12 | 16.31 | 16.05 | 15.49 | 15.10 | 15.20 | 15.00 | 14.94 | 16.42 | 16.43 | 16.92 | 15.78 | 15.88 | 16.89 | 17.31 | 18.00 | 17.83 | 17.73 | 17.46 | 17.72 | 17.68 | 18.22 | 17.98 | 16.88 | 17.74 | 18.75 | 18.75 | 18.82 | 18.07 | 17.47 | 16.65 | 16.02 | 17.56 | 17.99 | 17.86 | 18.32 | 17.78 | 19.19 | 18.40 | 19.29 | 20.34 | 20.06 | 20.35 | 20.60 | 19.89 | 19.76 | 19.43 | 18.64 | 17.62 | 18.40 | 17.00 | 17.13 | 18.47 | 18.81 | 20.39 | 19.08 | 18.70 | 18.48 | 18.36 | 18.35 | 19.09 | 20.00 | 18.65 | 18.92 | 18.50 | 17.96 | 18.58 | 18.78 | 19.43 | 20.05 | 19.78 | 20.71 | 20.24 | 22.70 | 22.64 | 20.32 | 20.40 | 21.16 | 17.42 | 16.94 | 19.41 | 18.37 | 18.71 | 19.49 | 17.01 | 17.50 | 16.49 | 15.90 | 14.78 | 12.61 | 9.65 | 10.40 | 9.57 | 11.25 | 10.92 | 14.26 | 13.64 | 13.37 | 14.35 | 14.87 | 16.02 | 13.16 | 17.86 | 16.55 | 18.55 | 17.86 | 16.13 | 14.09 | 15.91 | 16.14 | 14.63 | 14.51 | 15.04 | 14.31 | 17.28 | 17.55 | 17.70 | 17.41 | 18.01 | 18.44 | 16.92 | 16.49 | 16.02 | 16.33 | 17.31 | 17.90 | 20.37 | 18.65 | 18.16 | 18.05 | 17.57 | 17.57 | 22.10 | 22.95 | 22.38 | 22.17 | 22.59 | 22.15 | 23.58 | 23.37 | 23.15 | 23.15 | 21.64 | 20.99 | 19.74 | 19.11 | 18.06 | 17.50 | 18.83 | 18.90 | 18.62 | 17.64 | 16.37 | 16.09 | 14.82 | 14.33 | 15.34 | 14.51 | 14.36 | 14.21 | 13.39 | 13.93 | 13.93 | 14.23 | 14.68 | 14.97 | 14.90 | 15.20 | 16.04 | 15.49 | 15.88 | 15.96 | 14.94 | 14.69 | 14.76 | 13.14 | 12.77 | 13.14 | 13.06 | 12.93 | 13.22 | 13.22 | 13.44 | 12.46 | 12.68 | 14.75 | 16.42 | 15.66 | 15.89 | 13.54 | 13.61 | 13.46 | 13.38 | 12.55 | 11.94 | 11.41 | 11.64 | 12.12 | 11.22 | 13.97 |
TEV/LTM EBIT | 15.84 | 15.88 | 16.29 | 15.76 | 15.98 | 16.61 | 16.51 | 16.17 | 15.45 | 15.67 | 15.50 | 15.17 | 18.08 | 17.09 | 17.92 | 16.74 | 16.89 | 16.91 | 17.51 | 19.43 | 19.62 | 20.20 | 20.00 | 20.23 | 19.60 | 20.49 | 19.67 | 18.23 | 17.16 | 18.75 | 20.28 | 18.71 | 18.99 | 19.70 | 19.38 | 20.64 | 22.57 | 22.85 | 23.06 | 22.30 | 23.00 | 22.54 | 23.65 | 26.42 | 25.37 | 26.76 | 25.03 | 24.75 | 26.01 | 24.98 | 25.79 | 26.46 | 24.98 | 24.91 | 25.24 | 22.50 | 23.97 | 24.68 | 25.99 | 24.26 | 23.46 | 23.41 | 23.76 | 23.35 | 23.76 | 23.84 | 23.65 | 24.59 | 24.57 | 24.57 | 24.19 | 24.23 | 25.09 | 23.67 | 22.66 | 22.15 | 21.14 | 21.85 | 22.61 | 23.87 | 22.55 | 23.08 | 22.46 | 22.08 | 22.22 | 22.19 | 22.02 | 21.92 | 21.34 | 21.21 | 21.36 | 21.33 | 21.21 | 21.79 | 20.51 | 20.45 | 19.06 | 18.75 | 17.73 | 18.51 | 19.35 | 18.73 | 18.91 | 19.33 | 19.03 | 18.36 | 17.89 | 17.86 | 17.91 | 17.84 | 19.60 | 19.63 | 20.21 | 18.85 | 18.96 | 19.97 | 20.46 | 21.28 | 21.08 | 20.45 | 20.49 | 20.80 | 20.76 | 21.40 | 21.11 | 19.82 | 20.58 | 21.97 | 21.97 | 22.05 | 21.17 | 20.14 | 19.23 | 18.50 | 20.28 | 20.78 | 20.62 | 21.15 | 20.42 | 22.00 | 21.10 | 22.12 | 23.32 | 22.70 | 23.49 | 23.78 | 22.96 | 22.81 | 22.43 | 21.52 | 20.19 | 21.26 | 19.64 | 19.79 | 21.35 | 21.39 | 23.70 | 22.17 | 21.74 | 21.48 | 21.35 | 21.32 | 22.09 | 23.17 | 21.61 | 21.92 | 21.44 | 20.81 | 21.36 | 21.58 | 22.33 | 23.04 | 22.73 | 23.80 | 22.82 | 25.92 | 25.84 | 23.19 | 23.28 | 23.69 | 19.56 | 19.03 | 21.80 | 20.63 | 21.01 | 21.88 | 18.95 | 19.54 | 18.41 | 17.75 | 16.50 | 14.07 | 10.54 | 11.36 | 10.45 | 12.29 | 11.92 | 15.57 | 14.81 | 14.51 | 15.57 | 16.14 | 17.38 | 13.93 | 19.47 | 18.04 | 20.22 | 19.47 | 17.58 | 15.36 | 17.37 | 17.62 | 15.97 | 15.84 | 16.41 | 15.41 | 19.11 | 19.41 | 19.58 | 19.26 | 19.92 | 20.39 | 18.41 | 17.95 | 17.44 | 17.78 | 18.84 | 19.31 | 22.48 | 20.58 | 20.04 | 19.92 | 19.39 | 19.39 | 24.93 | 25.88 | 25.25 | 25.01 | 25.48 | 24.98 | 26.61 | 26.36 | 26.12 | 26.12 | 24.41 | 23.68 | 22.17 | 21.46 | 20.28 | 19.65 | 21.15 | 21.22 | 20.80 | 19.70 | 18.28 | 17.96 | 16.55 | 16.00 | 17.22 | 16.29 | 16.13 | 15.96 | 15.03 | 15.74 | 15.74 | 16.07 | 16.58 | 16.91 | 16.83 | 17.17 | 18.33 | 17.70 | 18.15 | 18.24 | 17.07 | 16.71 | 16.79 | 14.95 | 14.53 | 14.95 | 14.86 | 14.78 | 15.13 | 15.13 | 15.39 | 14.26 | 14.52 | 16.98 | 18.91 | 18.03 | 18.29 | 15.59 | 15.67 | 15.50 | 15.41 | 14.45 | 13.75 | 13.14 | 13.40 | 13.95 | 12.92 | 16.24 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 39.30 | 39.30 | 39.30 | 39.30 | 39.30 | 39.30 | 39.30 | 38.93 | 38.93 | 38.57 | 38.57 | 38.57 | 37.79 | 37.79 | 37.79 | 37.05 | 37.05 | 37.05 | 37.05 | 36.28 | 36.28 | 35.51 | 35.51 | 35.51 | 35.76 | 35.76 | 35.76 | 36.02 | 36.02 | 36.02 | 37.51 | 37.51 | 37.51 | 39.15 | 39.15 | 39.15 | 40.90 | 40.90 | 40.90 | 42.88 | 42.88 | 42.88 | 44.46 | 44.46 | 44.46 | 46.28 | 46.28 | 46.28 | 46.98 | 46.98 | 46.98 | 47.73 | 47.73 | 47.73 | 47.01 | 47.01 | 47.01 | 46.33 | 46.33 | 46.33 | 46.27 | 46.27 | 46.27 | 46.20 | 46.20 | 46.20 | 46.73 | 46.73 | 46.73 | 47.28 | 47.28 | 47.28 | 48.07 | 48.07 | 48.07 | 48.92 | 48.92 | 48.92 | 50.23 | 50.23 | 50.23 | 51.68 | 51.68 | 51.68 | 52.79 | 52.79 | 52.79 | 53.99 | 53.99 | 53.99 | 54.73 | 54.73 | 54.73 | 55.49 | 55.49 | 55.49 | 55.24 | 55.24 | 55.24 | 54.99 | 54.99 | 54.99 | 53.65 | 53.65 | 53.65 | 52.36 | 52.36 | 52.36 | 51.15 | 51.15 | 51.15 | 49.99 | 49.99 | 49.99 | 49.21 | 49.21 | 49.21 | 48.45 | 48.45 | 48.45 | 47.92 | 47.92 | 47.92 | 47.39 | 47.39 | 47.39 | 47.62 | 47.62 | 47.62 | 47.88 | 47.88 | 47.88 | 48.57 | 48.57 | 48.57 | 49.33 | 49.33 | 49.33 | 49.30 | 49.30 | 49.30 | 49.27 | 49.27 | 49.27 | 49.69 | 49.69 | 49.69 | 50.12 | 50.12 | 50.12 | 50.19 | 50.19 | 50.19 | 50.27 | 50.27 | 50.27 | 45.95 | 45.95 | 45.95 | 40.96 | 40.96 | 40.96 | 44.56 | 44.56 | 44.56 | 48.18 | 48.18 | 48.18 | 54.18 | 54.18 | 54.18 | 61.23 | 61.23 | 61.23 | 61.34 | 61.34 | 61.34 | 61.48 | 61.48 | 61.48 | 60.72 | 60.72 | 60.72 | 59.94 | 59.94 | 59.94 | 57.24 | 57.24 | 57.24 | 54.60 | 54.60 | 54.60 | 56.32 | 56.32 | 56.32 | 57.73 | 57.73 | 57.73 | 59.03 | 59.03 | 59.03 | 60.39 | 60.39 | 60.39 | 60.07 | 60.07 | 60.07 | 59.74 | 59.74 | 59.74 | 59.11 | 59.11 | 59.11 | 58.47 | 58.47 | 58.47 | 57.24 | 57.24 | 57.24 | 55.59 | 55.59 | 55.59 | 56.81 | 56.81 | 56.81 | 58.11 | 58.11 | 58.11 | 59.48 | 59.48 | 59.48 | 60.94 | 60.94 | 60.94 | 62.31 | 62.31 | 62.31 | 63.78 | 63.78 | 63.78 | 71.39 | 71.39 | 71.39 | 79.58 | 79.58 | 79.58 | 74.89 | 74.89 | 74.89 | 70.02 | 70.02 | 70.02 | 58.58 | 58.58 | 58.58 | 46.98 | 46.98 | 46.98 | 48.07 | 48.07 | 48.07 | 49.20 | 49.20 | 49.20 | 62.33 | 62.33 | 62.33 | 75.57 | 75.57 | 75.57 | 74.16 | 74.16 | 74.16 | 72.75 | 72.75 | 72.75 | 52.84 | 52.84 | 52.84 | 32.96 | 32.96 | 32.96 | 39.38 | 39.38 | 39.38 | 46.02 | 46.02 | 46.02 | 50.47 | 50.47 | 50.47 | 50.47 | 50.47 | 50.47 | 50.47 | 50.47 | 50.47 | 50.47 | 50.47 | 50.47 | 50.47 | 50.47 |
SG&A Margin | 7.14 | 7.14 | 7.14 | 7.14 | 7.14 | 7.14 | 7.14 | 6.97 | 6.97 | 6.81 | 6.81 | 6.81 | 6.53 | 6.53 | 6.53 | 6.27 | 6.27 | 6.27 | 6.27 | 6.20 | 6.20 | 6.14 | 6.14 | 6.14 | 6.27 | 6.27 | 6.27 | 6.41 | 6.41 | 6.41 | 6.58 | 6.58 | 6.58 | 6.77 | 6.77 | 6.77 | 7.08 | 7.08 | 7.08 | 7.43 | 7.43 | 7.43 | 7.70 | 7.70 | 7.70 | 8.02 | 8.02 | 8.02 | 8.35 | 8.35 | 8.35 | 8.70 | 8.70 | 8.70 | 8.64 | 8.64 | 8.64 | 8.58 | 8.58 | 8.58 | 8.45 | 8.45 | 8.45 | 8.32 | 8.32 | 8.32 | 8.37 | 8.37 | 8.37 | 8.43 | 8.43 | 8.43 | 8.63 | 8.63 | 8.63 | 8.84 | 8.84 | 8.84 | 9.08 | 9.08 | 9.08 | 9.34 | 9.34 | 9.34 | 9.67 | 9.67 | 9.67 | 10.03 | 10.03 | 10.03 | 10.18 | 10.18 | 10.18 | 10.35 | 10.35 | 10.35 | 10.22 | 10.22 | 10.22 | 10.09 | 10.09 | 10.09 | 9.85 | 9.85 | 9.85 | 9.61 | 9.61 | 9.61 | 9.44 | 9.44 | 9.44 | 9.27 | 9.27 | 9.27 | 8.91 | 8.91 | 8.91 | 8.56 | 8.56 | 8.56 | 8.21 | 8.21 | 8.21 | 7.86 | 7.86 | 7.86 | 7.96 | 7.96 | 7.96 | 8.08 | 8.08 | 8.08 | 8.19 | 8.19 | 8.19 | 8.31 | 8.31 | 8.31 | 8.20 | 8.20 | 8.20 | 8.08 | 8.08 | 8.08 | 7.80 | 7.80 | 7.80 | 7.53 | 7.53 | 7.53 | 7.55 | 7.55 | 7.55 | 7.58 | 7.58 | 7.58 | 7.77 | 7.77 | 7.77 | 7.99 | 7.99 | 7.99 | 7.78 | 7.78 | 7.78 | 7.57 | 7.57 | 7.57 | 7.63 | 7.63 | 7.63 | 7.69 | 7.69 | 7.69 | 8.28 | 8.28 | 8.28 | 9.07 | 9.07 | 9.07 | 8.87 | 8.87 | 8.87 | 8.66 | 8.66 | 8.66 | 8.40 | 8.40 | 8.40 | 8.15 | 8.15 | 8.15 | 7.44 | 7.44 | 7.44 | 6.85 | 6.85 | 6.85 | 6.91 | 6.91 | 6.91 | 6.98 | 6.98 | 6.98 | 6.71 | 6.71 | 6.71 | 6.43 | 6.43 | 6.43 | 6.39 |