Orient Overseas (International) Limited - SEHK:316
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 | - | - | - | - | - | - | - | - | - | - | - | - | 1.73 | 1.54 | 1.28 | 0.74 | 0.91 | 1.12 | 1.14 | 0.25 | - | - | 0.58 | 0.47 | 0.28 | 0.32 | 0.44 | 0.49 | 0.16 | 0.40 | 1.28 | 3.45 | 2.43 | 2.94 | 2.62 | 2.43 | 6.46 | 5.53 | 5.51 | 4.12 | 3.94 | 3.66 | 5.57 | - | - | - | - | - | 7.65 | 6.87 | 7.71 | 6.18 | 4.02 | 3.95 | 4.02 | 1.58 | 1.54 | 1.41 | 1.50 | 1.36 | 38.65 | 40.24 | 40.82 | 44.73 | 39.71 | 38.96 | 39.09 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.44 | 28.60 | 29.10 | 28.70 | 29.02 | 28.52 | 28.24 | - | - | - | - | - | - | - | - | - | 299.10 | 289.71 | 283.45 | 37.64 | 36.76 | 39.66 | 39.20 | 27.10 | - | - | - | - | - | - | - | 63.07 | 64.55 | 68.15 | 73.34 | 41.07 | 27.67 | 28.47 | 26.15 | 26.75 | 25.65 | 25.17 | 26.44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 37.75 | 29.27 | 32.47 | 25.12 | 26.14 | 23.47 | 27.92 | 1.25 | 1.51 | 1.98 | 1.92 | 2.92 | 4.41 | 5.80 | 5.55 | 5.55 | 4.88 | 4.34 | 4.37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 54.75 | 73.57 | 60.07 | 63.81 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.14 | 16.01 | 16.36 | 16.45 | 15.17 | 29.43 | 27.23 | 27.55 | 26.70 | 26.17 | 29.75 | 31.34 | 22.67 | 21.54 | 21.38 | 23.52 | 21.64 | 15.00 | 13.39 | 13.45 | 13.52 | 13.00 | 14.12 | 11.94 | 14.60 | 14.77 | 15.39 | 12.78 | 15.02 | - | - | - | - | - | - | - | - | - | - | - | - | 40.98 | 40.49 | 39.83 | 39.50 | 39.91 | 38.60 | 69.35 | 71.03 | 72.43 | 72.70 | 71.31 | - | - | - | - | - | - | - | 36.58 | 36.21 | 37.03 | 37.62 | 36.44 | - | - | - | - | - | - | - | 3.49 | 3.49 | 3.50 | 3.57 | 3.71 | 3.60 | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | 4.42 | 4.23 | 3.96 | 3.41 | 3.58 | 3.80 | 3.82 | 1.50 | 1.22 | 1.11 | 1.84 | 1.69 | 1.35 | 1.39 | 1.51 | 1.57 | 1.23 | 1.48 | 2.36 | 4.33 | 3.30 | 3.82 | 3.50 | 3.30 | 7.37 | 6.43 | 6.41 | 5.00 | 4.82 | 4.53 | 6.47 | - | - | - | - | - | 7.00 | 6.16 | 7.07 | 5.40 | 3.06 | 2.98 | 3.06 | 1.48 | 1.43 | 1.30 | 1.39 | 1.26 | 87.95 | 94.49 | 96.93 | 113.08 | 92.31 | 89.23 | 89.75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.80 | 25.99 | 26.61 | 26.12 | 26.51 | 25.89 | 25.55 | - | - | - | - | - | - | - | - | - | - | - | - | 33.38 | 31.98 | 36.60 | 35.87 | 21.02 | - | - | - | - | - | - | - | 76.77 | 79.48 | 86.09 | 95.61 | 39.17 | 24.42 | 25.37 | 22.60 | 23.32 | 22.00 | 21.43 | 22.95 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.32 | 31.36 | 35.12 | 26.49 | 27.69 | 24.55 | 29.78 | 2.01 | 2.27 | 2.74 | 2.69 | 3.70 | 5.74 | 7.15 | 6.90 | 6.90 | 6.22 | 5.67 | 5.70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.23 | 15.80 | 16.25 | 16.36 | 14.74 | 31.89 | 28.88 | 29.32 | 28.15 | 27.43 | 32.33 | 34.51 | 23.32 | 21.99 | 21.80 | 24.32 | 22.11 | 14.43 | 12.62 | 12.68 | 12.77 | 12.19 | 13.44 | 11.00 | 13.17 | 13.37 | 14.09 | 11.05 | 13.66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.70 | 1.70 | 1.71 | 1.78 | 1.96 | 1.83 | - | - |
P/LTM Normalized EPS | 12.67 | 12.88 | 14.25 | 12.30 | 13.08 | 13.66 | 13.43 | 10.76 | 12.35 | 12.95 | 11.15 | 9.17 | 3.08 | 2.95 | 2.76 | 2.38 | 2.50 | 2.64 | 2.66 | 1.77 | 1.43 | 1.30 | 2.17 | 2.03 | 1.65 | 1.70 | 1.85 | 1.92 | 1.51 | 1.80 | 2.89 | 4.94 | 3.76 | 4.36 | 3.99 | 3.77 | 7.81 | 6.82 | 6.79 | 5.30 | 5.10 | 4.80 | 7.11 | 19.43 | 23.02 | 14.81 | 17.22 | 15.92 | 54.65 | 48.08 | 56.21 | 42.94 | 24.30 | 23.68 | 24.30 | 22.51 | 21.80 | 19.84 | 21.15 | 17.49 | 16.16 | 17.37 | 17.81 | 20.78 | 16.97 | 16.40 | 16.49 | 53.73 | 57.66 | 64.08 | 69.45 | 67.40 | - | - | - | - | - | - | - | 105.58 | 97.71 | 94.64 | 95.54 | 85.31 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.52 | 12.95 | 14.82 | 14.52 | 13.45 | 11.82 | 12.05 | 15.58 | 14.97 | 15.50 | 15.18 | 16.08 | 19.73 | 20.43 | 22.13 | 24.58 | 21.42 | 24.08 | 25.01 | 22.28 | 22.99 | 21.69 | 21.13 | 22.63 | 71.81 | 65.82 | 68.86 | 64.18 | 62.41 | 29.78 | 25.29 | 30.40 | 32.00 | 31.26 | 35.55 | 33.33 | 19.03 | 22.15 | 21.64 | 20.38 | 21.94 | 59.67 | 59.34 | 54.81 | 53.72 | 53.50 | 46.67 | 45.20 | 33.42 | 28.43 | 31.75 | 40.07 | 45.56 | 9.05 | 6.87 | 7.70 | 5.80 | 6.07 | 5.38 | 6.53 | 6.56 | 7.41 | 8.96 | 8.77 | 12.08 | 56.65 | 70.61 | 68.12 | 68.08 | 61.39 | 55.93 | 56.29 | - | - | - | - | - | - | - | - | - | - | - | - | 16.47 | 12.56 | 12.60 | 8.52 | 7.69 | 4.57 | 4.72 | 4.37 | 3.13 | 3.42 | 4.95 | 6.84 | 8.68 | 9.08 | 12.24 | 9.97 | 10.60 | 13.60 | 13.69 | 16.81 | 17.35 | 23.13 | 21.54 | 24.60 | 29.13 | 23.69 | 24.25 | 20.60 | 22.51 | 14.25 | 11.64 | 11.06 | 11.01 | 7.57 | 7.08 | 7.02 | 5.91 | 5.42 | 5.58 | 5.62 | 5.06 | 4.96 | 4.49 | 4.56 | 4.38 | 4.27 | 5.03 | 5.37 | 6.59 | 6.21 | 6.16 | 6.87 | 6.25 | 6.90 | 6.03 | 6.06 | 6.11 | 5.83 | 6.43 | 5.26 | 7.39 | 7.51 | 7.91 | 6.20 | 7.67 | 19.58 | 19.72 | 17.42 | 15.92 | 13.95 | 12.78 | 12.56 | 17.71 | 17.22 | 14.76 | 10.41 | 10.00 | 12.12 | 11.69 | 11.10 | 10.81 | 11.17 | 10.01 | 4.29 | 4.65 | 4.96 | 5.02 | 4.71 | 2.44 | 2.59 | 2.41 | 2.26 | 2.27 | 2.12 | 1.92 | 2.63 | 2.53 | 2.74 | 2.90 | 2.59 | 3.29 | 3.11 | 3.22 | 3.15 | 3.15 | 2.97 | 2.76 | 4.92 | 4.92 | 4.95 | 5.17 | 5.68 | 5.30 | - | - |
P/LTM EPS | 8.08 | 8.21 | 9.08 | 7.84 | 8.34 | 8.71 | 8.56 | 6.82 | 7.83 | 8.21 | 7.06 | 5.78 | 1.89 | 1.81 | 1.69 | 1.46 | 1.53 | 1.62 | 1.63 | 1.10 | 0.89 | 0.81 | 1.35 | 1.28 | 1.05 | 1.09 | 1.18 | 1.22 | 0.96 | 1.15 | 1.84 | 3.16 | 2.41 | 2.79 | 2.55 | 2.42 | 4.95 | 4.32 | 4.30 | 3.35 | 3.23 | 3.04 | 4.50 | 12.70 | 15.04 | 9.67 | 11.25 | 10.24 | 43.66 | 38.42 | 44.91 | 34.31 | 19.41 | 18.92 | 19.41 | 18.05 | 17.48 | 15.91 | 16.96 | 15.89 | 11.55 | 12.41 | 12.73 | 14.85 | 12.13 | 11.72 | 11.79 | 43.42 | 46.60 | 51.79 | 56.13 | 52.80 | 107.74 | 106.61 | 108.87 | 100.55 | 94.49 | 105.58 | 104.65 | 48.03 | 44.45 | 43.06 | 43.46 | 41.31 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.82 | 7.50 | 8.58 | 8.41 | 8.52 | 6.96 | 7.09 | 9.17 | 8.81 | 9.12 | 8.94 | 9.47 | 11.43 | 11.83 | 12.81 | 14.23 | 14.11 | 16.24 | 16.87 | 15.03 | 15.51 | 14.63 | 14.25 | 15.26 | 71.04 | 65.12 | 68.12 | 63.49 | 61.17 | 18.70 | 15.89 | 19.10 | 20.10 | 19.64 | 22.33 | 20.94 | 11.73 | 13.65 | 13.34 | 12.56 | 14.29 | 54.81 | 54.50 | 50.34 | 49.34 | 49.14 | 42.87 | 41.52 | 25.69 | 21.85 | 24.41 | 30.80 | 32.11 | 5.67 | 4.30 | 4.82 | 3.63 | 3.80 | 3.37 | 4.09 | 4.14 | 4.68 | 5.65 | 5.54 | 7.62 | 41.12 | 51.26 | 49.45 | 49.42 | 44.57 | 40.60 | 40.86 | - | - | - | - | - | - | - | - | - | - | - | - | 12.87 | 9.81 | 9.84 | 6.66 | 5.72 | 3.00 | 3.10 | 2.87 | 2.05 | 2.25 | 3.26 | 4.49 | 5.70 | 5.67 | 7.64 | 6.23 | 6.62 | 7.53 | 7.58 | 9.31 | 9.61 | 12.81 | 11.93 | 13.62 | 14.32 | 11.65 | 11.92 | 10.13 | 11.07 | 8.26 | 6.74 | 6.41 | 6.38 | 4.39 | 4.10 | 4.07 | 3.81 | 3.49 | 3.59 | 3.61 | 3.26 | 3.24 | 2.93 | 2.98 | 2.86 | 2.79 | 3.28 | 3.51 | 4.28 | 4.03 | 4.00 | 4.46 | 4.05 | 4.54 | 3.97 | 3.99 | 4.02 | 3.84 | 4.23 | 3.46 | 4.93 | 5.01 | 5.28 | 4.14 | 5.12 | 13.88 | 13.98 | 12.35 | 11.29 | 9.89 | 9.06 | 8.91 | 13.84 | 13.46 | 11.54 | 8.14 | 7.82 | 23.70 | 22.85 | 21.70 | 21.13 | 21.85 | 19.56 | 3.89 | 4.22 | 4.50 | 4.56 | 4.28 | 1.77 | 1.88 | 1.75 | 1.64 | 1.65 | 1.54 | 1.39 | 2.04 | 1.97 | 2.13 | 2.25 | 2.02 | 2.74 | 2.58 | 2.68 | 2.62 | 2.62 | 2.47 | 2.29 | 4.19 | 4.19 | 4.22 | 4.41 | 4.84 | 4.51 | 19.69 | 16.88 |
P/BV | 0.73 | 0.74 | 0.82 | 0.71 | 0.75 | 0.78 | 0.77 | 0.83 | 0.96 | 1.00 | 0.86 | 0.71 | 0.89 | 0.85 | 0.80 | 0.69 | 0.72 | 0.76 | 0.77 | 0.82 | 0.66 | 0.60 | 1.00 | 0.95 | 0.81 | 0.83 | 0.90 | 0.94 | 0.74 | 0.88 | 1.41 | 2.39 | 1.82 | 2.11 | 1.93 | 1.81 | 2.34 | 2.04 | 2.04 | 1.59 | 1.53 | 1.44 | 2.13 | 2.03 | 2.41 | 1.55 | 1.80 | 1.64 | 1.26 | 1.11 | 1.29 | 0.99 | 0.56 | 0.54 | 0.56 | 0.56 | 0.55 | 0.50 | 0.53 | 0.50 | 0.58 | 0.62 | 0.63 | 0.74 | 0.60 | 0.58 | 0.59 | 0.69 | 0.74 | 0.83 | 0.89 | 0.84 | 0.90 | 0.89 | 0.91 | 0.84 | 0.79 | 0.88 | 0.88 | 1.41 | 1.31 | 1.27 | 1.28 | 1.21 | 1.28 | 1.29 | 1.32 | 1.29 | 1.31 | 1.28 | 1.26 | 1.30 | 1.00 | 0.88 | 0.74 | 0.74 | 0.78 | 0.69 | 0.55 | 0.53 | 0.50 | 0.47 | 0.45 | 0.46 | 0.44 | 0.51 | 0.50 | 0.50 | 0.47 | 0.48 | 0.62 | 0.60 | 0.62 | 0.61 | 0.64 | 0.67 | 0.69 | 0.75 | 0.83 | 0.82 | 0.86 | 0.90 | 0.80 | 0.82 | 0.78 | 0.76 | 0.81 | 0.75 | 0.69 | 0.72 | 0.67 | 0.64 | 0.70 | 0.59 | 0.71 | 0.75 | 0.73 | 0.83 | 0.78 | 0.77 | 0.90 | 0.88 | 0.83 | 0.94 | 1.02 | 1.01 | 0.93 | 0.92 | 0.91 | 0.80 | 0.77 | 0.83 | 0.71 | 0.79 | 1.00 | 1.04 | 0.99 | 0.75 | 0.84 | 0.63 | 0.66 | 0.59 | 0.71 | 0.64 | 0.72 | 0.87 | 0.86 | 1.18 | 0.96 | 1.20 | 1.16 | 1.15 | 1.04 | 0.95 | 0.95 | 1.24 | 1.15 | 1.06 | 1.23 | 1.18 | 1.11 | 1.05 | 0.71 | 0.69 | 0.76 | 0.78 | 0.71 | 0.80 | 0.61 | 0.61 | 0.41 | 0.36 | 0.34 | 0.35 | 0.32 | 0.23 | 0.25 | 0.36 | 0.50 | 0.64 | 0.75 | 1.01 | 0.82 | 0.88 | 0.85 | 0.86 | 1.05 | 1.09 | 1.45 | 1.35 | 1.54 | 2.77 | 2.25 | 2.31 | 1.96 | 2.14 | 2.07 | 1.69 | 1.61 | 1.60 | 1.10 | 1.03 | 1.02 | 1.08 | 0.99 | 1.02 | 1.03 | 0.93 | 1.14 | 1.04 | 1.05 | 1.01 | 0.98 | 1.16 | 1.24 | 1.60 | 1.51 | 1.50 | 1.67 | 1.52 | 1.67 | 1.46 | 1.47 | 1.48 | 1.41 | 1.55 | 1.27 | 1.36 | 1.38 | 1.46 | 1.14 | 1.41 | 1.90 | 1.92 | 1.69 | 1.55 | 1.36 | 1.24 | 1.22 | 0.83 | 0.81 | 0.69 | 0.49 | 0.47 | 0.33 | 0.32 | 0.30 | 0.30 | 0.31 | 0.27 | 0.28 | 0.30 | 0.32 | 0.33 | 0.31 | 0.29 | 0.31 | 0.29 | 0.27 | 0.27 | 0.25 | 0.23 | 0.29 | 0.28 | 0.31 | 0.32 | 0.29 | - | - | - | - | - | - | - | 0.37 | 0.37 | 0.37 | 0.39 | 0.43 | 0.40 | - | - |
P/Tangible BV | 0.73 | 0.74 | 0.82 | 0.71 | 0.75 | 0.78 | 0.77 | 0.83 | 0.96 | 1.00 | 0.86 | 0.71 | 0.89 | 0.85 | 0.80 | 0.69 | 0.72 | 0.76 | 0.77 | 0.82 | 0.66 | 0.60 | 1.00 | 0.95 | 0.81 | 0.83 | 0.90 | 0.94 | 0.74 | 0.88 | 1.41 | 2.39 | 1.82 | 2.11 | 1.93 | 1.81 | 2.34 | 2.05 | 2.04 | 1.59 | 1.53 | 1.44 | 2.13 | 2.04 | 2.41 | 1.55 | 1.81 | 1.64 | 1.26 | 1.11 | 1.30 | 0.99 | 0.56 | 0.55 | 0.56 | 0.57 | 0.55 | 0.50 | 0.53 | 0.50 | 0.58 | 0.62 | 0.64 | 0.75 | 0.61 | 0.59 | 0.59 | 0.70 | 0.75 | 0.83 | 0.90 | 0.85 | 0.91 | 0.90 | 0.92 | 0.85 | 0.80 | 0.89 | 0.88 | 1.43 | 1.32 | 1.28 | 1.29 | 1.23 | 1.29 | 1.30 | 1.33 | 1.31 | 1.33 | 1.30 | 1.28 | 1.32 | 1.01 | 0.89 | 0.75 | 0.75 | 0.79 | 0.70 | 0.56 | 0.54 | 0.51 | 0.48 | 0.46 | 0.47 | 0.45 | 0.51 | 0.50 | 0.51 | 0.48 | 0.49 | 0.63 | 0.60 | 0.62 | 0.61 | 0.65 | 0.67 | 0.70 | 0.76 | 0.84 | 0.83 | 0.87 | 0.90 | 0.81 | 0.83 | 0.78 | 0.76 | 0.82 | 0.75 | 0.69 | 0.72 | 0.67 | 0.65 | 0.70 | 0.60 | 0.72 | 0.76 | 0.74 | 0.84 | 0.79 | 0.78 | 0.90 | 0.88 | 0.83 | 0.95 | 1.03 | 1.02 | 0.94 | 0.92 | 0.92 | 0.80 | 0.78 | 0.84 | 0.72 | 0.80 | 1.01 | 1.05 | 1.00 | 0.76 | 0.85 | 0.64 | 0.67 | 0.59 | 0.72 | 0.65 | 0.73 | 0.88 | 0.86 | 1.19 | 0.97 | 1.21 | 1.17 | 1.17 | 1.05 | 0.96 | 0.96 | 1.26 | 1.17 | 1.08 | 1.24 | 1.19 | 1.13 | 1.06 | 0.72 | 0.70 | 0.77 | 0.79 | 0.72 | 0.81 | 0.62 | 0.62 | 0.42 | 0.36 | 0.34 | 0.35 | 0.32 | 0.23 | 0.25 | 0.37 | 0.51 | 0.64 | 0.76 | 1.02 | 0.83 | 0.88 | 0.86 | 0.87 | 1.06 | 1.10 | 1.46 | 1.36 | 1.56 | 2.80 | 2.28 | 2.33 | 1.98 | 2.17 | 2.09 | 1.71 | 1.62 | 1.62 | 1.11 | 1.04 | 1.03 | 1.09 | 1.00 | 1.03 | 1.04 | 0.94 | 1.16 | 1.05 | 1.07 | 1.02 | 1.00 | 1.18 | 1.26 | 1.63 | 1.54 | 1.53 | 1.70 | 1.55 | 1.70 | 1.49 | 1.50 | 1.51 | 1.44 | 1.59 | 1.30 | 1.40 | 1.42 | 1.50 | 1.17 | 1.45 | 1.97 | 1.98 | 1.75 | 1.60 | 1.40 | 1.28 | 1.26 | 0.83 | 0.81 | 0.69 | 0.49 | 0.47 | 0.33 | 0.32 | 0.30 | 0.30 | 0.31 | 0.27 | 0.28 | 0.30 | 0.32 | 0.33 | 0.31 | 0.29 | 0.31 | 0.29 | 0.27 | 0.27 | 0.25 | 0.23 | 0.29 | 0.28 | 0.31 | 0.32 | 0.29 | - | - | - | - | - | - | - | 0.37 | 0.37 | 0.37 | 0.39 | 0.43 | 0.40 | - | - |
TEV/LTM Total Revenue | 0.39 | 0.40 | 0.52 | 0.36 | 0.42 | 0.47 | 0.45 | 0.48 | 0.65 | 0.71 | 0.52 | 0.31 | 0.31 | 0.27 | 0.23 | 0.13 | 0.16 | 0.20 | 0.20 | 0.09 | - | - | 0.22 | 0.18 | 0.10 | 0.12 | 0.16 | 0.19 | 0.06 | 0.15 | 0.48 | 1.10 | 0.77 | 0.94 | 0.84 | 0.78 | 1.42 | 1.21 | 1.21 | 0.90 | 0.86 | 0.80 | 1.22 | 1.41 | 1.67 | 1.07 | 1.25 | 1.13 | 1.05 | 0.94 | 1.06 | 0.85 | 0.55 | 0.54 | 0.55 | 0.45 | 0.44 | 0.41 | 0.43 | 0.40 | 0.74 | 0.77 | 0.78 | 0.85 | 0.76 | 0.74 | 0.75 | 0.83 | 0.87 | 0.93 | 0.98 | 0.94 | 1.02 | 1.01 | 1.02 | 0.97 | 0.94 | 1.00 | 1.00 | 1.46 | 1.38 | 1.35 | 1.36 | 1.31 | 1.41 | 1.42 | 1.45 | 1.43 | 1.44 | 1.42 | 1.40 | 1.50 | 1.25 | 1.15 | 1.03 | 1.03 | 1.02 | 0.94 | 0.82 | 0.80 | 0.78 | 0.75 | 0.73 | 0.67 | 0.65 | 0.71 | 0.70 | 0.70 | 0.63 | 0.64 | 0.75 | 0.73 | 0.75 | 0.74 | 0.76 | 0.71 | 0.73 | 0.77 | 0.83 | 0.83 | 0.83 | 0.85 | 0.78 | 0.80 | 0.77 | 0.75 | 0.79 | 0.76 | 0.72 | 0.74 | 0.71 | 0.69 | 0.69 | 0.61 | 0.70 | 0.72 | 0.71 | 0.78 | 0.74 | 0.67 | 0.75 | 0.74 | 0.70 | 0.78 | 0.79 | 0.79 | 0.73 | 0.72 | 0.72 | 0.64 | 0.62 | 0.67 | 0.58 | 0.64 | 0.79 | 0.82 | 0.74 | 0.57 | 0.64 | 0.49 | 0.51 | 0.46 | 0.55 | 0.37 | 0.45 | 0.59 | 0.57 | 0.87 | 0.79 | 1.03 | 0.99 | 0.99 | 0.87 | 0.77 | 0.78 | 1.43 | 1.35 | 1.27 | 1.42 | 1.37 | 1.01 | 0.96 | 0.70 | 0.69 | 0.74 | 0.75 | 0.71 | 0.62 | 0.49 | 0.49 | 0.36 | 0.32 | 0.30 | 0.31 | 0.29 | 0.23 | 0.24 | 0.32 | 0.41 | 0.51 | 0.56 | 0.75 | 0.62 | 0.65 | 0.63 | 0.63 | 0.81 | 0.84 | 1.16 | 1.07 | 1.24 | 1.85 | 1.55 | 1.58 | 1.37 | 1.48 | 1.23 | 1.03 | 0.99 | 0.99 | 0.73 | 0.69 | 0.69 | 0.67 | 0.62 | 0.64 | 0.64 | 0.59 | 0.65 | 0.60 | 0.61 | 0.59 | 0.57 | 0.65 | 0.69 | 0.80 | 0.76 | 0.76 | 0.83 | 0.76 | 0.77 | 0.69 | 0.69 | 0.69 | 0.67 | 0.72 | 0.61 | 0.60 | 0.61 | 0.64 | 0.53 | 0.62 | 0.85 | 0.86 | 0.78 | 0.73 | 0.67 | 0.63 | 0.62 | 0.50 | 0.49 | 0.45 | 0.38 | 0.37 | 0.36 | 0.35 | 0.35 | 0.34 | 0.35 | 0.34 | 0.35 | 0.35 | 0.36 | 0.36 | 0.36 | 0.34 | 0.35 | 0.34 | 0.33 | 0.33 | 0.33 | 0.32 | 0.34 | 0.34 | 0.35 | 0.35 | 0.34 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.30 | 0.30 | 0.30 | 0.31 | 0.32 | 0.31 | 0.43 | 0.41 |
Market Cap/LTM Total Revenue | 1.03 | 1.04 | 1.15 | 1.00 | 1.06 | 1.11 | 1.09 | 1.12 | 1.28 | 1.35 | 1.16 | 0.95 | 0.77 | 0.74 | 0.69 | 0.60 | 0.63 | 0.66 | 0.67 | 0.56 | 0.45 | 0.41 | 0.68 | 0.64 | 0.51 | 0.52 | 0.57 | 0.59 | 0.46 | 0.55 | 0.88 | 1.37 | 1.05 | 1.21 | 1.11 | 1.05 | 1.59 | 1.39 | 1.38 | 1.08 | 1.04 | 0.98 | 1.40 | 1.42 | 1.69 | 1.09 | 1.26 | 1.15 | 0.88 | 0.78 | 0.89 | 0.68 | 0.39 | 0.38 | 0.39 | 0.40 | 0.39 | 0.36 | 0.38 | 0.36 | 0.41 | 0.44 | 0.45 | 0.52 | 0.43 | 0.41 | 0.41 | 0.50 | 0.53 | 0.59 | 0.64 | 0.61 | 0.65 | 0.65 | 0.66 | 0.61 | 0.57 | 0.64 | 0.64 | 1.08 | 1.00 | 0.97 | 0.98 | 0.93 | 1.04 | 1.05 | 1.07 | 1.05 | 1.07 | 1.04 | 1.03 | 1.11 | 0.85 | 0.75 | 0.63 | 0.63 | 0.67 | 0.59 | 0.47 | 0.46 | 0.43 | 0.40 | 0.39 | 0.37 | 0.36 | 0.41 | 0.40 | 0.41 | 0.36 | 0.37 | 0.48 | 0.46 | 0.47 | 0.46 | 0.49 | 0.47 | 0.49 | 0.53 | 0.59 | 0.59 | 0.61 | 0.64 | 0.57 | 0.59 | 0.55 | 0.54 | 0.58 | 0.54 | 0.49 | 0.51 | 0.48 | 0.46 | 0.48 | 0.41 | 0.49 | 0.52 | 0.51 | 0.58 | 0.54 | 0.54 | 0.63 | 0.61 | 0.58 | 0.66 | 0.71 | 0.71 | 0.65 | 0.64 | 0.64 | 0.56 | 0.54 | 0.59 | 0.50 | 0.56 | 0.71 | 0.74 | 0.69 | 0.52 | 0.59 | 0.44 | 0.46 | 0.41 | 0.50 | 0.59 | 0.67 | 0.81 | 0.79 | 1.09 | 1.00 | 1.25 | 1.21 | 1.21 | 1.09 | 0.99 | 1.00 | 1.13 | 1.04 | 0.96 | 1.11 | 1.07 | 0.85 | 0.80 | 0.54 | 0.52 | 0.58 | 0.59 | 0.54 | 0.54 | 0.41 | 0.41 | 0.28 | 0.24 | 0.23 | 0.24 | 0.22 | 0.16 | 0.17 | 0.25 | 0.34 | 0.43 | 0.55 | 0.75 | 0.61 | 0.65 | 0.76 | 0.76 | 0.93 | 0.96 | 1.28 | 1.20 | 1.37 | 1.64 | 1.33 | 1.37 | 1.16 | 1.27 | 1.06 | 0.87 | 0.82 | 0.82 | 0.56 | 0.53 | 0.52 | 0.53 | 0.48 | 0.50 | 0.50 | 0.45 | 0.51 | 0.46 | 0.47 | 0.45 | 0.44 | 0.52 | 0.55 | 0.70 | 0.66 | 0.66 | 0.73 | 0.66 | 0.66 | 0.58 | 0.58 | 0.59 | 0.56 | 0.62 | 0.51 | 0.47 | 0.47 | 0.50 | 0.39 | 0.48 | 0.64 | 0.65 | 0.57 | 0.52 | 0.46 | 0.42 | 0.41 | 0.29 | 0.28 | 0.24 | 0.17 | 0.16 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.11 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.10 | 0.09 | 0.10 | 0.11 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.12 | 0.12 | 0.12 | 0.13 | 0.14 | 0.13 | 0.12 | 0.10 |
TEV/LTM EBITDA | 2.25 | 2.35 | 2.99 | 2.08 | 2.45 | 2.72 | 2.61 | 2.31 | 3.10 | 3.40 | 2.50 | 1.16 | 0.67 | 0.60 | 0.50 | 0.29 | 0.35 | 0.43 | 0.44 | 0.17 | - | - | 0.40 | 0.32 | 0.20 | 0.23 | 0.32 | 0.36 | 0.11 | 0.29 | 0.92 | 2.35 | 1.65 | 2.01 | 1.79 | 1.65 | 4.06 | 3.48 | 3.46 | 2.59 | 2.48 | 2.30 | 3.50 | 8.29 | 9.84 | 6.30 | 7.34 | 6.39 | 11.60 | 10.42 | 11.69 | 9.37 | 6.10 | 5.99 | 6.10 | 4.65 | 4.52 | 4.16 | 4.40 | 3.55 | 6.00 | 6.25 | 6.34 | 6.95 | 6.17 | 6.05 | 6.07 | 10.13 | 10.57 | 11.29 | 11.90 | 10.22 | 14.14 | 14.05 | 14.24 | 13.53 | 13.02 | 13.96 | 13.88 | 16.51 | 15.60 | 15.24 | 15.34 | 12.55 | 23.42 | 23.54 | 23.96 | 23.63 | 23.89 | 23.47 | 23.25 | 36.06 | 29.95 | 27.56 | 24.65 | 20.84 | 16.81 | 15.52 | 13.55 | 13.26 | 12.80 | 12.40 | 12.13 | 6.88 | 6.72 | 7.25 | 7.17 | 6.29 | 6.50 | 6.57 | 7.67 | 7.48 | 7.65 | 7.55 | 7.83 | 8.36 | 8.56 | 9.03 | 9.72 | 8.13 | 9.27 | 9.54 | 8.76 | 8.96 | 8.59 | 8.43 | 8.86 | 12.95 | 12.20 | 12.58 | 11.99 | 10.26 | 12.02 | 10.75 | 12.20 | 12.65 | 12.44 | 13.66 | 13.03 | 9.26 | 10.48 | 10.28 | 9.79 | 8.58 | 14.91 | 14.83 | 13.82 | 13.58 | 13.53 | 12.00 | 11.67 | 10.48 | 9.09 | 10.02 | 12.32 | 11.18 | 4.54 | 3.52 | 3.91 | 3.02 | 3.14 | 2.82 | 3.35 | 1.96 | 2.37 | 3.10 | 3.01 | 4.59 | 9.75 | 12.81 | 12.27 | 12.26 | 10.79 | 9.59 | 9.67 | - | - | - | - | - | 32.61 | 30.95 | 22.75 | 22.15 | 23.88 | 24.34 | 22.80 | 6.90 | 5.48 | 5.50 | 4.02 | 3.45 | 2.80 | 2.87 | 2.71 | 2.13 | 2.27 | 2.98 | 3.85 | 4.70 | 4.48 | 6.02 | 4.91 | 5.22 | 4.72 | 4.76 | 6.05 | 6.28 | 8.69 | 8.03 | 9.30 | 13.99 | 11.68 | 11.91 | 10.37 | 11.18 | 7.71 | 6.48 | 6.21 | 6.19 | 4.58 | 4.35 | 4.33 | 3.67 | 3.42 | 3.50 | 3.52 | 3.24 | 3.14 | 2.91 | 2.94 | 2.85 | 2.80 | 3.18 | 3.35 | 3.84 | 3.65 | 3.62 | 3.99 | 3.67 | 4.07 | 3.63 | 3.65 | 3.67 | 3.53 | 3.83 | 3.24 | 4.01 | 4.06 | 4.23 | 3.51 | 4.12 | - | - | - | - | - | - | - | 6.41 | 6.30 | 5.78 | 4.87 | 4.78 | 4.70 | 4.65 | 4.57 | 4.53 | 4.58 | 4.43 | 3.61 | 3.70 | 3.77 | 3.79 | 3.72 | 2.72 | 2.77 | 2.71 | 2.66 | 2.67 | 2.62 | 2.55 | 3.11 | 3.08 | 3.15 | 3.20 | 3.10 | 2.88 | 2.82 | 2.85 | 2.83 | 2.83 | 2.77 | 2.70 | 3.48 | 3.48 | 3.49 | 3.56 | 3.70 | 3.59 | 11.64 | 11.17 |
TEV/LTM EBIT | 5.44 | 5.68 | 7.22 | 5.02 | 5.90 | 6.56 | 6.30 | 4.47 | 6.01 | 6.58 | 4.84 | 1.85 | 0.79 | 0.70 | 0.58 | 0.34 | 0.41 | 0.51 | 0.52 | 0.19 | - | - | 0.44 | 0.35 | 0.21 | 0.24 | 0.34 | 0.38 | 0.12 | 0.31 | 0.99 | 2.53 | 1.78 | 2.16 | 1.92 | 1.78 | 4.56 | 3.91 | 3.89 | 2.91 | 2.79 | 2.59 | 3.94 | 12.01 | 14.26 | 9.12 | 10.63 | 9.09 | 34.11 | 30.66 | 34.40 | 27.55 | 17.94 | 17.62 | 17.94 | 11.93 | 11.59 | 10.67 | 11.28 | 7.42 | 13.81 | 14.38 | 14.59 | 15.98 | 14.19 | 13.92 | 13.97 | 31.57 | 32.95 | 35.21 | 37.10 | 26.01 | 157.51 | 156.45 | 158.58 | 150.74 | 145.03 | 155.48 | 154.61 | 80.00 | 75.58 | 73.86 | 74.36 | 38.43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.09 | 14.74 | 15.90 | 15.71 | 11.94 | 13.56 | 13.71 | 16.01 | 15.62 | 15.96 | 15.75 | 16.34 | 19.92 | 20.38 | 21.52 | 23.16 | 15.90 | 20.55 | 21.14 | 19.41 | 19.86 | 19.04 | 18.69 | 19.63 | 74.26 | 69.91 | 72.12 | 68.71 | 37.29 | 42.50 | 37.99 | 43.13 | 44.74 | 43.99 | 48.31 | 46.07 | 18.77 | 21.25 | 20.85 | 19.84 | 14.73 | 52.46 | 52.20 | 48.64 | 47.78 | 47.60 | 42.23 | 41.07 | 28.40 | 24.65 | 27.15 | 33.40 | 26.75 | 6.02 | 4.67 | 5.18 | 4.01 | 4.17 | 3.74 | 4.46 | 2.52 | 3.05 | 3.99 | 3.88 | 5.91 | 24.18 | 31.79 | 30.44 | 30.41 | 26.77 | 23.79 | 23.99 | - | - | - | - | - | - | - | - | - | - | - | - | 10.01 | 7.95 | 7.97 | 5.82 | 5.01 | 3.91 | 4.01 | 3.78 | 2.98 | 3.17 | 4.16 | 5.37 | 6.56 | 5.98 | 8.04 | 6.56 | 6.97 | 6.67 | 6.72 | 8.55 | 8.87 | 12.27 | 11.34 | 13.13 | 19.96 | 16.66 | 17.00 | 14.79 | 15.94 | 9.86 | 8.29 | 7.95 | 7.92 | 5.86 | 5.57 | 5.53 | 4.53 | 4.23 | 4.32 | 4.35 | 4.01 | 3.82 | 3.53 | 3.58 | 3.46 | 3.40 | 3.86 | 4.07 | 4.68 | 4.45 | 4.41 | 4.86 | 4.47 | 5.09 | 4.55 | 4.56 | 4.59 | 4.41 | 4.79 | 4.06 | 5.41 | 5.47 | 5.70 | 4.74 | 5.56 | 13.76 | 13.83 | 12.61 | 11.82 | 10.77 | 10.15 | 10.03 | 13.20 | 12.99 | 11.92 | 10.03 | 9.85 | 11.94 | 11.79 | 11.60 | 11.51 | 11.63 | 11.24 | 6.38 | 6.53 | 6.66 | 6.69 | 6.56 | 3.99 | 4.06 | 3.98 | 3.90 | 3.91 | 3.84 | 3.74 | 4.58 | 4.54 | 4.64 | 4.71 | 4.56 | 4.30 | 4.21 | 4.27 | 4.23 | 4.23 | 4.14 | 4.04 | 5.58 | 5.58 | 5.59 | 5.69 | 5.92 | 5.75 | 80.85 | 77.58 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 13.81 | 13.81 | 13.81 | 13.81 | 13.81 | 13.81 | 13.83 | 13.83 | 13.83 | 13.85 | 13.85 | 13.85 | 29.40 | 29.40 | 29.40 | 39.15 | 39.15 | 39.15 | 47.20 | 47.20 | 47.20 | 52.60 | 52.60 | 52.60 | 52.56 | 52.56 | 52.56 | 52.52 | 52.52 | 52.52 | 50.76 | 50.76 | 50.76 | 48.57 | 48.57 | 48.57 | 44.28 | 44.28 | 44.28 | 38.13 | 38.13 | 38.13 | 30.44 | 30.44 | 30.44 | 19.40 | 19.40 | 19.40 | 15.93 | 15.93 | 15.93 | 11.86 | 11.86 | 11.86 | 11.82 | 11.82 | 11.82 | 11.77 | 11.77 | 11.77 | 12.32 | 12.32 | 12.32 | 12.89 | 12.89 | 12.89 | 11.88 | 11.88 | 11.88 | 10.85 | 10.85 | 10.85 | 9.92 | 9.92 | 9.92 | 8.94 | 8.94 | 8.94 | 9.11 | 9.11 | 9.11 | 9.29 | 9.29 | 9.29 | 7.90 | 7.90 | 7.90 | 6.41 | 6.41 | 6.41 | 5.73 | 5.73 | 5.73 | 5.01 | 5.01 | 5.01 | 6.26 | 6.26 | 6.26 | 7.47 | 7.47 | 7.47 | 9.63 | 9.63 | 9.63 | 11.61 | 11.61 | 11.61 | 11.81 | 11.81 | 11.81 | 12.01 | 12.01 | 12.01 | 10.94 | 10.94 | 10.94 | 9.90 | 9.90 | 9.90 | 9.40 | 9.40 | 9.40 | 8.89 | 8.89 | 8.89 | 8.14 | 8.14 | 8.14 | 7.37 | 7.37 | 7.37 | 8.25 | 8.25 | 8.25 | 9.11 | 9.11 | 9.11 | 9.61 | 9.61 | 9.61 | 10.10 | 10.10 | 10.10 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 | 7.89 | 7.89 | 7.89 | 8.78 | 8.78 | 8.78 | 19.10 | 19.10 | 19.10 | 19.10 | 19.10 | 19.10 | 20.82 | 20.82 | 20.82 | 22.58 | 22.58 | 22.58 | 17.73 | 17.73 | 17.73 | 11.89 | 11.89 | 11.89 | 7.18 | 7.18 | 7.18 | 1.76 | 1.76 | 1.76 | 8.62 | 8.62 | 8.62 | 8.62 | 8.62 | 8.62 | 11.22 | 11.22 | 11.22 | 13.36 | 13.36 | 13.36 | 14.80 | 14.80 | 14.80 | 16.25 | 16.25 | 16.25 | 16.98 | 16.98 | 16.98 | 17.79 | 17.79 | 17.79 | 18.41 | 18.41 | 18.41 | 18.41 | 18.41 | 18.41 | 18.85 | 18.85 | 18.85 | 19.33 | 19.33 | 19.33 | 21.97 | 21.97 | 21.97 | 21.97 | 21.97 | 21.97 | 23.65 | 23.65 | 23.65 | 25.30 | 25.30 | 25.30 | 25.40 | 25.40 | 25.40 | 26.08 | 26.08 | 26.08 | 26.63 | 26.63 | 26.63 | 27.23 | 27.23 | 27.23 | 26.63 | 26.63 | 26.63 | 25.96 | 25.96 | 25.96 | 24.22 | 24.22 | 24.22 | 22.24 | 22.24 | 22.24 | 20.81 | 20.81 | 20.81 | 19.13 | 19.13 | 19.13 | 18.15 | 18.15 | 18.15 | 17.05 | 17.05 | 17.05 | 16.68 | 16.68 | 16.68 | 16.29 | 16.29 | 16.29 | 17.95 | 17.95 | 17.95 | 19.56 | 19.56 | 19.56 | 20.77 | 20.77 | 20.77 | 21.96 | 21.96 | 21.96 | 21.02 | 21.02 | 21.02 | 20.07 | 20.07 | 20.07 | 19.74 | 19.74 | 19.74 | 19.39 | 19.39 | 19.39 | 19.22 | 19.22 | 19.22 | 19.03 | 19.03 | 19.03 | -1.73 | -1.73 |
SG&A Margin | 4.67 | 4.67 | 4.67 | 4.67 | 4.67 | 4.67 | 3.70 | 3.70 | 3.70 | 2.73 | 2.73 | 2.73 | 2.04 | 2.04 | 2.04 | 1.80 | 1.80 | 1.80 | 2.63 | 2.63 | 2.63 | 3.06 | 3.06 | 3.06 | 3.39 | 3.39 | 3.39 | 3.71 | 3.71 | 3.71 | 4.16 | 4.16 | 4.16 | 4.72 | 4.72 | 4.72 | 5.59 | 5.59 | 5.59 | 6.84 | 6.84 | 6.84 | 7.03 | 7.03 | 7.03 | 7.29 | 7.29 | 7.29 | 7.63 | 7.63 | 7.63 | 8.03 | 8.03 | 8.03 | 8.10 | 8.10 | 8.10 | 8.18 | 8.18 | 8.18 | 8.23 | 8.23 | 8.23 | 8.28 | 8.28 | 8.28 | 8.33 | 8.33 | 8.33 | 8.38 | 8.38 | 8.38 | 8.23 | 8.23 | 8.23 | 8.07 | 8.07 | 8.07 | 7.88 | 7.88 | 7.88 | 7.68 | 7.68 | 7.68 | 8.00 | 8.00 | 8.00 | 8.35 | 8.35 | 8.35 | 8.60 | 8.60 | 8.60 | 8.85 | 8.85 | 8.85 | 10.55 | 10.55 | 10.55 | 12.19 | 12.19 | 12.19 | 9.71 | 9.71 | 9.71 | 7.42 | 7.42 | 7.42 | 7.12 | 7.12 | 7.12 | 6.83 | 6.83 | 6.83 | 6.73 | 6.73 | 6.73 | 6.63 | 6.63 | 6.63 | 6.54 | 6.54 | 6.54 | 6.44 | 6.44 | 6.44 | 6.55 | 6.55 | 6.55 | 6.66 | 6.66 | 6.66 | 3.53 | 3.53 | 3.53 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.45 | 0.45 | 0.45 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.48 | 0.48 | 0.48 | 0.49 | 0.49 | 0.49 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.48 | 0.48 | 0.48 | 0.49 | 0.49 | 0.49 | 0.54 | 0.54 | 0.54 | 0.60 | 0.60 | 0.60 | 0.64 | 0.64 | 0.64 | 0.69 | 0.69 | 0.69 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.53 | 0.53 | 0.53 | 0.55 | 0.55 | 0.55 | - | - |