pww.comThe Hong Kong and China Gas Company Limited - SEHK:3

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

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