pww.comOrient Overseas (International) Limited - SEHK:316

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

-

-

-

-

-

-

-

-

-

-

-

-

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

-

-