pww.comTingyi (Cayman Islands) Holding Corp. - SEHK:322

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

32.42

32.87

28.44

27.50

31.60

31.24

-

39.99

39.54

40.06

36.77

-

25.11

22.51

27.24

28.07

29.55

31.05

32.61

62.04

62.68

60.66

69.58

-

238.11

244.22

257.86

239.55

230.93

253.56

261.04

27.12

28.19

29.14

30.13

-

22.29

20.74

20.58

19.33

18.59

18.48

17.61

11.05

12.30

11.67

11.03

-

8.71

8.63

7.32

7.22

7.87

7.57

8.10

11.78

9.78

10.85

11.19

-

10.53

9.76

9.86

9.44

7.69

8.15

7.97

9.38

10.40

10.16

10.29

-

-

-

-

-

11.02

13.54

13.21

18.69

18.75

18.10

15.51

-

14.66

14.54

13.61

11.13

9.21

8.85

7.97

9.04

8.50

8.70

10.03

-

11.78

11.95

12.59

12.35

24.81

26.18

22.14

41.01

43.73

42.60

52.66

-

163.50

187.32

223.94

226.54

-

-

-

-

-

-

-

-

-

-

-

-

44.73

47.09

49.93

212.41

209.17

212.79

50.72

-

86.47

80.30

88.90

91.14

79.24

74.66

70.06

28.94

30.38

30.07

69.63

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

69.00

68.56

67.68

99.20

91.74

28.33

30.90

32.24

31.13

47.37

48.04

44.13

25.17

24.54

22.82

51.21

-

30.76

28.67

32.79

32.79

26.77

24.62

21.35

47.27

42.15

38.32

137.77

51.66

49.71

51.93

51.77

51.88

-

-

-

271.01

277.58

269.64

-

68.83

67.19

73.69

84.58

74.87

106.85

109.86

101.55

166.81

163.67

163.32

-

52.45

58.71

61.37

52.93

45.71

30.37

30.12

24.77

25.90

26.72

23.02

51.87

-

-

-

-

-

-

-

-

-

-

-

73.82

54.65

61.33

58.90

55.26

58.29

114.50

115.13

113.88

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10.88

10.88

10.30

-

-

-

18.84

-

-

-

-

-

-

-

-

-

-

-

-

14.06

12.07

10.31

10.62

10.54

11.00

10.00

10.23

8.85

7.63

7.86

-

-

-

-

Market Cap/LTM Levered FCF

34.68

35.21

30.05

28.95

33.73

33.31

-

46.83

46.24

46.93

42.60

-

28.82

25.62

31.43

32.45

34.27

36.12

38.03

74.58

75.44

72.72

84.73

-

-

-

-

-

-

-

-

28.42

29.56

30.57

31.63

-

24.52

22.90

22.73

21.43

20.65

20.54

19.63

12.20

13.51

12.84

12.18

-

9.54

9.46

8.11

8.01

8.67

8.37

8.92

12.51

10.41

11.54

11.89

-

11.20

10.39

10.50

10.06

8.24

8.72

8.53

9.63

10.69

10.45

10.58

-

-

-

-

-

11.03

13.68

13.34

19.41

19.47

18.79

14.92

-

14.70

14.57

13.58

10.96

8.45

8.08

7.16

8.22

7.65

7.86

8.55

-

10.37

10.55

11.24

10.99

21.60

23.18

18.53

40.39

44.01

42.50

49.65

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

43.74

46.27

49.33

288.83

284.21

289.38

49.76

-

91.96

84.98

94.71

97.23

83.81

78.65

73.46

28.51

30.02

29.70

68.84

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

70.86

70.41

69.52

99.90

92.24

28.61

31.19

32.53

31.42

48.03

48.71

44.75

25.94

25.30

23.57

51.72

-

32.05

29.88

34.15

34.15

27.78

25.54

22.16

50.66

45.09

40.92

201.68

55.86

53.61

56.17

55.98

56.11

-

-

-

-

-

-

-

74.33

72.50

79.72

91.81

81.03

117.62

121.01

111.64

199.51

195.64

195.21

-

54.42

61.07

63.89

54.93

47.27

30.84

30.58

25.01

26.38

27.24

23.37

54.03

-

-

-

-

-

-

-

-

-

-

-

132.61

104.54

118.39

113.36

105.80

112.10

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10.81

10.81

10.17

-

-

-

19.52

-

-

-

-

-

-

-

-

-

-

-

-

13.78

11.12

8.78

9.18

9.08

9.69

8.37

8.67

6.84

5.20

5.51

-

-

-

-

P/LTM Normalized EPS

23.51

23.87

20.37

19.63

22.87

22.59

21.10

20.31

20.06

20.35

18.48

18.29

19.30

17.16

21.05

21.74

22.95

24.19

25.47

28.38

28.71

27.68

32.25

30.83

26.87

27.59

29.20

27.04

26.02

28.69

29.58

20.09

20.90

21.62

22.36

20.53

26.22

24.49

24.31

22.92

22.10

21.97

21.00

18.37

20.34

19.34

18.35

18.74

25.34

25.11

21.53

21.27

23.03

22.22

23.68

28.84

24.01

26.60

27.40

25.33

31.49

29.22

29.53

28.29

23.18

24.51

23.98

23.71

26.33

25.73

26.05

31.10

18.96

19.00

18.20

17.64

24.63

30.53

29.76

40.95

41.08

39.64

39.51

46.96

48.25

47.84

44.61

36.04

40.15

38.38

34.01

34.67

32.26

33.17

35.96

37.13

37.00

37.63

40.10

39.21

32.74

35.13

28.09

20.02

21.81

21.07

23.27

23.60

13.94

16.73

21.03

21.33

24.86

22.99

22.25

28.21

29.95

31.13

30.04

34.59

35.95

35.29

32.67

34.00

35.41

37.46

39.94

40.66

40.02

40.75

40.18

45.10

60.34

55.76

62.14

63.81

62.66

58.80

54.94

52.99

55.81

55.20

55.47

57.77

60.46

64.77

64.03

67.30

72.30

73.24

71.98

63.87

65.79

61.15

47.90

51.95

58.90

57.88

60.30

62.22

47.33

40.70

46.58

52.09

51.76

51.12

47.43

43.79

36.32

39.59

41.30

39.88

49.93

50.64

46.52

48.81

47.62

44.35

48.41

48.47

46.54

43.39

49.59

49.59

53.01

48.75

42.29

46.75

41.61

37.76

35.82

41.52

39.86

41.76

41.62

41.71

41.28

45.82

47.75

52.72

54.07

52.44

66.45

60.37

58.89

64.75

74.58

65.82

75.00

77.16

71.19

65.77

64.49

64.35

58.83

67.65

75.92

79.42

68.28

58.76

56.91

56.42

46.15

46.42

47.94

41.12

50.01

-

-

-

-

-

-

-

-

52.87

46.27

46.82

62.65

6.45

7.31

6.99

6.53

6.92

6.37

6.41

6.33

51.23

46.67

52.47

59.84

69.97

73.90

75.47

57.23

55.03

35.46

35.66

29.58

21.47

19.68

21.61

19.64

19.20

18.61

21.28

20.04

18.41

23.18

23.18

21.81

32.47

33.53

28.23

26.12

30.64

26.97

26.11

28.27

28.27

27.77

26.08

25.35

27.56

30.45

30.19

32.55

-

-

-

-

-

-

-

-

-

-

-

22.11

23.41

18.43

20.38

P/LTM EPS

18.20

18.48

15.77

15.19

17.70

17.48

16.33

15.64

15.44

15.67

14.23

14.08

15.10

13.42

16.46

17.00

17.95

18.92

19.92

22.80

23.07

22.23

25.91

24.77

20.19

20.73

21.94

20.32

19.56

21.56

22.23

15.59

16.22

16.77

17.35

15.93

21.77

20.33

20.18

19.02

18.34

18.24

17.43

16.34

18.09

17.20

16.32

16.67

19.00

18.82

16.14

15.95

17.26

16.65

17.75

21.80

18.15

20.11

20.72

19.15

26.37

24.47

24.73

23.69

19.41

20.53

20.08

23.56

26.16

25.56

25.88

25.96

19.64

19.68

18.85

18.27

22.69

28.12

27.42

38.82

38.95

37.58

38.22

41.82

45.90

45.51

42.44

34.29

41.38

39.57

35.06

38.73

36.04

37.05

40.81

39.87

49.53

50.38

53.68

52.49

47.14

50.57

40.44

23.38

25.47

24.60

25.61

24.48

15.14

18.17

22.84

23.17

26.35

24.37

23.58

28.51

30.27

31.45

29.63

30.17

33.79

33.17

30.71

31.95

31.45

33.28

35.48

36.92

36.33

37.00

38.18

39.42

39.95

36.92

41.15

42.25

43.44

40.76

38.08

38.43

40.47

40.03

34.12

32.22

29.46

31.56

31.19

32.79

35.13

35.58

34.97

28.13

28.98

26.93

35.68

38.70

37.90

37.25

38.81

40.04

31.67

27.24

31.17

35.08

34.86

34.43

31.18

28.79

27.80

30.31

31.61

30.53

37.79

38.33

35.21

36.19

35.31

32.89

36.56

34.56

35.38

32.99

37.70

37.70

40.18

36.95

32.05

35.94

31.98

29.03

26.25

26.64

25.57

26.79

26.70

26.76

25.62

28.43

29.63

31.98

32.80

31.81

38.26

37.82

36.89

40.57

46.72

41.23

47.32

48.69

44.92

42.16

41.34

41.25

37.44

38.11

42.76

44.74

38.46

33.10

31.59

31.32

25.62

25.67

26.51

22.74

28.88

29.23

30.38

30.55

25.13

22.01

24.84

26.25

26.01

5.57

4.87

4.93

4.27

4.07

4.61

4.42

4.12

4.37

4.05

4.08

4.03

37.86

34.49

38.78

45.22

49.46

52.24

53.35

40.46

38.90

24.23

24.37

20.22

14.41

13.21

14.50

13.03

13.85

13.42

15.35

14.45

13.28

16.68

16.68

15.70

23.79

24.56

20.68

19.72

19.52

17.18

16.63

18.01

18.01

19.07

17.91

17.41

17.26

19.07

18.91

20.39

-

-

-

-

-

-

-

-

-

-

-

6.43

6.81

5.36

5.92

P/BV

4.90

4.98

4.25

4.09

4.77

4.71

4.40

3.51

3.46

3.52

3.19

3.16

3.69

3.28

4.02

4.15

4.38

4.62

4.86

4.49

4.54

4.38

5.10

4.87

3.96

4.07

4.31

3.99

3.84

4.23

4.36

3.18

3.30

3.42

3.54

3.24

4.20

3.92

3.89

3.67

3.54

3.52

3.36

3.14

3.48

3.31

3.14

3.20

4.32

4.28

3.67

3.63

3.93

3.79

4.04

3.71

3.09

3.42

3.52

3.26

3.75

3.48

3.51

3.37

2.76

2.92

2.85

2.95

3.27

3.20

3.24

3.25

2.68

2.69

2.57

2.50

2.93

3.64

3.55

4.19

4.21

4.06

3.78

4.13

5.04

4.99

4.66

3.76

4.16

3.98

3.53

2.65

2.47

2.54

2.76

2.69

2.19

2.23

2.37

2.32

2.18

2.34

1.87

1.63

1.77

1.71

2.25

2.15

1.72

2.06

2.59

2.63

3.17

2.93

2.84

3.43

3.64

3.79

3.90

3.97

4.62

4.54

4.20

4.37

4.90

5.18

5.53

5.44

5.35

5.45

5.40

5.58

5.59

5.16

5.75

5.91

6.06

5.69

5.32

5.18

5.46

5.40

6.07

5.73

5.80

6.21

6.14

6.45

7.10

7.19

7.06

5.57

5.74

5.34

7.10

7.70

8.34

8.20

8.54

8.82

8.72

7.50

8.58

8.93

8.87

8.76

8.13

7.51

7.36

8.03

8.37

8.09

10.25

10.39

9.55

9.06

8.84

8.23

9.57

9.04

9.25

8.63

9.86

9.86

9.99

9.18

7.97

7.98

7.10

6.44

5.66

5.55

5.33

5.58

5.56

5.57

5.37

5.96

6.22

6.25

6.41

6.22

7.25

7.40

7.22

7.94

9.15

8.07

9.37

9.64

8.90

7.27

7.13

7.11

6.11

6.09

6.83

7.15

6.15

5.29

5.17

5.13

4.20

3.87

3.99

3.43

4.09

3.74

3.89

3.91

3.22

2.82

2.41

2.55

2.52

2.06

1.81

1.83

1.53

1.50

1.70

1.63

1.52

1.61

1.51

1.52

1.51

2.55

2.32

2.61

2.83

2.84

3.00

3.07

2.32

2.24

2.29

2.30

1.91

1.87

1.72

1.89

-

2.38

2.31

2.64

2.48

2.28

2.78

2.78

2.62

2.92

3.02

2.54

2.20

2.03

1.79

1.73

1.87

1.87

1.64

1.54

1.50

1.56

1.72

1.71

1.84

2.06

1.66

1.31

1.37

1.36

1.45

1.25

1.29

1.02

0.78

0.82

0.61

0.65

0.51

0.56

P/Tangible BV

5.00

5.08

4.33

4.18

4.87

4.81

4.49

3.57

3.53

3.58

3.25

3.22

3.76

3.35

4.11

4.24

4.48

4.72

4.97

4.58

4.63

4.46

5.20

4.97

4.03

4.14

4.38

4.05

3.90

4.30

4.44

3.22

3.35

3.46

3.58

3.29

4.26

3.98

3.95

3.72

3.59

3.57

3.41

3.18

3.52

3.35

3.18

3.24

4.39

4.35

3.73

3.69

3.99

3.85

4.10

3.76

3.13

3.47

3.57

3.30

3.80

3.53

3.57

3.42

2.80

2.96

2.90

2.99

3.32

3.25

3.29

3.30

2.72

2.73

2.61

2.53

2.98

3.69

3.60

4.25

4.27

4.12

3.83

4.19

5.12

5.08

4.74

3.83

4.21

4.03

3.57

2.68

2.49

2.56

2.78

2.72

2.21

2.25

2.39

2.34

2.21

2.37

1.89

1.64

1.79

1.73

2.27

2.17

1.73

2.08

2.61

2.65

3.20

2.96

2.86

3.46

3.67

3.82

3.94

4.01

4.66

4.58

4.24

4.41

4.95

5.24

5.58

5.49

5.40

5.50

5.45

5.63

5.64

5.22

5.81

5.97

6.13

5.75

5.37

5.24

5.52

5.46

6.14

5.79

5.81

6.23

6.16

6.47

7.12

7.21

7.09

5.59

5.76

5.35

7.10

7.70

8.34

8.20

8.54

8.82

8.72

7.50

8.58

8.93

8.87

8.76

8.13

7.51

7.36

8.03

8.37

8.09

10.28

10.43

9.58

9.09

8.87

8.26

9.61

9.09

9.30

8.67

9.91

9.91

10.05

9.24

8.02

8.03

7.15

6.49

5.71

5.60

5.37

5.63

5.61

5.62

5.43

6.02

6.28

6.32

6.48

6.28

7.34

7.50

7.31

8.04

9.26

8.17

9.50

9.78

9.02

7.38

7.23

7.22

6.20

6.19

6.94

7.26

6.24

5.37

5.27

5.22

4.27

3.94

4.07

3.49

4.16

3.74

3.89

3.91

3.22

2.82

2.41

2.55

2.52

2.06

1.81

1.83

1.53

1.50

1.70

1.63

1.52

1.61

1.51

1.52

1.51

2.55

2.32

2.61

2.83

2.84

3.00

3.07

2.32

2.24

2.29

2.30

1.91

1.87

1.72

1.89

-

2.38

2.31

2.64

2.48

2.28

2.78

2.78

2.62

2.92

3.02

2.54

2.20

2.03

1.79

1.73

1.87

1.87

1.64

1.54

1.50

1.56

1.72

1.71

1.84

2.06

1.66

1.31

1.37

1.36

1.45

1.25

1.29

1.02

0.78

0.82

0.61

0.65

0.51

0.56

TEV/LTM Total Revenue

0.83

0.84

0.73

0.70

0.81

0.80

0.75

0.68

0.67

0.68

0.62

0.62

0.60

0.54

0.65

0.67

0.70

0.74

0.78

0.85

0.86

0.83

0.96

0.92

0.83

0.85

0.90

0.83

0.80

0.88

0.91

0.81

0.85

0.88

0.91

0.83

1.10

1.02

1.01

0.95

0.92

0.91

0.87

0.92

1.03

0.98

0.92

0.94

1.17

1.16

0.98

0.97

1.05

1.01

1.09

1.15

0.96

1.06

1.09

1.01

1.14

1.06

1.07

1.02

0.83

0.88

0.86

0.97

1.08

1.05

1.07

1.07

0.90

0.91

0.87

0.84

0.94

1.15

1.13

1.40

1.40

1.35

1.30

1.43

1.42

1.41

1.32

1.08

1.18

1.13

1.02

0.99

0.93

0.95

1.07

1.05

0.92

0.93

0.98

0.96

0.95

1.00

0.85

0.74

0.79

0.77

0.99

0.95

0.77

0.89

1.06

1.07

1.24

1.17

1.14

1.28

1.35

1.40

1.40

1.42

1.51

1.48

1.39

1.43

1.39

1.47

1.55

1.51

1.49

1.52

1.56

1.60

1.58

1.47

1.63

1.67

1.67

1.57

1.47

1.48

1.55

1.54

1.85

1.76

1.74

1.86

1.84

1.92

2.15

2.17

2.14

1.94

1.99

1.86

2.05

2.21

2.25

2.21

2.30

2.37

2.17

1.87

2.13

2.37

2.36

2.33

2.26

2.09

1.97

2.15

2.25

2.17

2.59

2.63

2.41

2.59

2.53

2.35

2.81

2.66

2.61

2.44

2.79

2.79

2.65

2.44

2.12

2.35

2.09

1.90

1.72

1.67

1.61

1.68

1.68

1.68

1.67

1.84

1.91

2.02

2.07

2.01

2.44

2.50

2.44

2.68

3.08

2.72

3.17

3.26

3.02

2.78

2.73

2.72

2.50

2.50

2.80

2.92

2.52

2.18

2.05

2.04

1.67

1.72

1.78

1.53

2.01

1.83

1.90

1.91

1.58

1.39

1.24

1.31

1.30

1.16

1.02

1.03

0.93

0.89

1.00

0.96

0.90

0.95

0.95

0.95

0.94

1.37

1.27

1.40

1.56

1.62

1.70

1.73

1.38

1.33

1.35

1.35

1.17

1.24

1.16

1.24

1.06

1.43

1.39

1.56

1.48

1.38

1.61

1.61

1.53

1.88

1.93

1.66

1.51

1.44

1.30

1.27

1.35

1.35

1.35

1.29

1.26

1.36

1.46

1.45

1.54

2.17

1.86

1.59

1.64

1.63

1.70

1.54

1.58

1.37

1.18

1.21

1.19

1.22

1.11

1.15

Market Cap/LTM Total Revenue

0.76

0.77

0.66

0.63

0.74

0.73

0.68

0.61

0.60

0.61

0.55

0.55

0.56

0.50

0.61

0.63

0.66

0.70

0.74

0.76

0.77

0.74

0.87

0.83

0.79

0.81

0.86

0.80

0.77

0.85

0.87

0.80

0.83

0.86

0.89

0.82

1.15

1.08

1.07

1.01

0.97

0.97

0.92

0.98

1.09

1.03

0.98

1.00

1.24

1.23

1.05

1.04

1.13

1.09

1.16

1.17

0.98

1.08

1.11

1.03

1.16

1.08

1.09

1.05

0.86

0.91

0.89

0.96

1.06

1.04

1.05

1.05

0.89

0.89

0.85

0.83

0.90

1.11

1.08

1.36

1.37

1.32

1.18

1.29

1.35

1.34

1.24

1.00

1.03

0.99

0.88

0.85

0.79

0.81

0.86

0.84

0.75

0.76

0.81

0.79

0.72

0.77

0.62

0.55

0.59

0.57

0.72

0.69

0.56

0.68

0.85

0.86

1.00

0.93

0.90

1.10

1.17

1.22

1.16

1.18

1.33

1.30

1.21

1.26

1.26

1.34

1.43

1.44

1.41

1.44

1.42

1.47

1.49

1.38

1.53

1.57

1.56

1.47

1.37

1.39

1.47

1.45

1.68

1.59

1.63

1.75

1.73

1.81

2.01

2.04

2.00

1.79

1.84

1.71

1.89

2.05

2.14

2.11

2.20

2.27

2.11

1.82

2.08

2.39

2.38

2.35

2.22

2.05

1.98

2.16

2.26

2.18

2.60

2.64

2.42

2.65

2.58

2.41

2.75

2.60

2.63

2.45

2.80

2.80

2.65

2.44

2.12

2.31

2.06

1.87

1.60

1.58

1.51

1.59

1.58

1.58

1.54

1.71

1.79

1.92

1.97

1.91

2.32

2.43

2.37

2.61

3.01

2.65

3.10

3.19

2.94

2.70

2.64

2.64

2.39

2.44

2.74

2.86

2.46

2.12

2.00

1.98

1.62

1.68

1.74

1.49

1.93

1.81

1.88

1.89

1.55

1.36

1.19

1.26

1.25

1.12

0.98

1.00

0.83

0.82

0.93

0.89

0.83

0.88

0.85

0.86

0.85

1.12

1.02

1.15

1.28

1.36

1.43

1.46

1.11

1.07

1.08

1.09

0.90

0.98

0.90

0.99

0.89

1.26

1.22

1.39

1.31

1.20

1.44

1.44

1.36

1.67

1.72

1.45

1.26

1.13

1.00

0.97

1.05

1.05

1.01

0.95

0.92

0.98

1.08

1.07

1.16

1.60

1.29

1.02

1.06

1.05

1.12

0.97

1.01

0.79

0.60

0.64

0.46

0.48

0.38

0.42

TEV/LTM EBITDA

8.34

8.46

7.32

7.07

8.13

8.04

7.73

7.47

7.38

7.48

6.86

7.33

6.91

6.19

7.49

7.72

8.13

8.54

8.97

10.61

10.72

10.37

11.90

12.28

9.61

9.85

10.40

9.66

9.32

10.23

10.53

8.19

8.52

8.80

9.10

8.74

9.91

9.23

9.15

8.60

8.27

8.22

7.83

7.05

7.85

7.45

7.04

7.37

9.15

9.06

7.69

7.59

8.26

7.95

8.51

9.99

8.29

9.20

9.48

8.81

9.31

8.62

8.72

8.34

6.80

7.20

7.04

8.31

9.22

9.01

9.12

9.58

7.46

7.48

7.17

6.95

8.01

9.84

9.60

12.29

12.33

11.91

11.63

12.91

11.79

11.70

10.94

8.95

10.19

9.79

8.82

8.62

8.10

8.30

9.06

8.84

8.42

8.54

9.00

8.83

9.16

9.67

8.18

6.41

6.83

6.66

8.37

8.51

6.17

7.07

8.46

8.56

10.14

9.52

9.28

10.69

11.26

11.64

11.83

12.26

12.93

12.72

11.89

12.31

11.77

12.39

13.14

13.43

13.22

13.45

14.57

15.54

17.30

16.07

17.79

18.24

18.96

17.86

16.76

16.55

17.38

17.20

16.46

15.90

15.37

16.40

16.22

17.00

19.32

19.55

19.24

17.44

17.92

16.75

17.97

19.36

19.83

19.51

20.29

20.90

18.41

15.89

18.13

18.51

18.39

18.16

17.02

15.74

14.72

16.05

16.75

16.17

18.26

18.52

17.01

17.34

16.91

15.73

18.21

17.76

16.47

15.35

17.56

17.56

17.65

16.23

14.08

15.83

14.11

12.83

12.25

12.52

12.04

12.58

12.54

12.57

12.36

13.62

14.16

14.96

15.33

14.89

17.95

17.88

17.45

19.14

21.97

19.45

22.08

22.71

20.99

19.32

18.96

18.92

17.35

16.01

17.92

18.73

16.15

13.95

13.10

12.99

10.68

10.74

11.09

9.55

12.57

-

-

-

-

-

-

-

-

10.43

9.17

9.27

10.05

3.61

4.05

3.89

3.65

3.85

3.27

3.28

3.25

12.41

11.51

12.65

14.07

14.55

15.23

15.51

12.34

11.96

10.41

10.46

9.03

7.97

7.44

8.01

-

7.70

7.49

8.43

8.00

7.42

8.79

8.79

8.33

11.01

11.33

9.74

8.90

9.39

8.50

8.30

8.82

8.82

8.35

7.97

7.80

8.18

8.80

8.75

9.25

20.96

17.99

15.36

15.82

15.70

16.39

14.91

15.25

13.19

11.37

11.71

8.60

8.79

8.05

8.34

TEV/LTM EBIT

14.81

15.02

12.99

12.56

14.44

14.27

13.41

14.13

13.97

14.15

12.99

12.90

13.15

11.78

14.26

14.69

15.47

16.26

17.07

21.90

22.12

21.41

24.56

23.62

18.58

19.05

20.12

18.69

18.02

19.78

20.36

14.29

14.85

15.35

15.87

14.62

16.53

15.38

15.26

14.34

13.79

13.70

13.06

10.94

12.18

11.55

10.92

11.19

15.01

14.87

12.62

12.45

13.56

13.05

13.97

18.35

15.22

16.90

17.42

16.10

16.35

15.15

15.32

14.66

11.95

12.65

12.37

15.22

16.88

16.49

16.70

19.97

13.42

13.44

12.89

12.50

15.01

18.43

17.99

24.94

25.02

24.16

24.92

29.47

24.15

23.95

22.41

18.32

22.83

21.95

19.77

20.11

18.91

19.37

21.23

21.73

22.64

22.96

24.20

23.74

26.34

27.79

23.51

14.25

15.19

14.80

16.66

18.03

10.44

11.96

14.30

14.46

16.82

15.80

15.39

17.54

18.47

19.09

18.92

21.25

21.21

20.86

19.50

20.19

18.55

19.53

20.70

21.37

21.05

21.41

23.51

25.99

30.53

28.35

31.39

32.18

35.29

33.25

31.20

30.36

31.87

31.55

26.03

26.39

24.95

26.61

26.32

27.59

32.12

32.51

31.99

28.47

29.26

27.35

27.78

29.94

32.54

32.00

33.28

34.29

28.24

24.39

27.81

26.87

26.70

26.36

24.75

22.89

19.68

21.46

22.39

21.62

24.48

24.83

22.80

23.27

22.69

21.10

24.43

24.19

22.33

20.81

23.80

23.80

24.60

22.62

19.62

22.36

19.94

18.13

17.64

18.61

17.90

18.70

18.65

18.68

18.56

20.46

21.27

22.60

23.15

22.49

27.49

25.50

24.90

27.30

31.34

27.74

31.58

32.47

30.01

28.21

27.68

27.62

25.66

23.50

26.30

27.49

23.71

20.48

19.30

19.14

15.74

15.74

16.24

13.99

18.71

-

-

-

-

-

-

-

-

22.29

19.58

19.80

29.46

3.97

4.45

4.27

4.01

4.23

4.12

4.14

4.10

27.20

25.22

27.73

30.99

34.55

36.17

36.82

29.30

28.39

19.96

20.05

17.30

13.19

12.32

13.26

11.35

11.10

10.80

12.15

11.53

10.70

12.93

12.93

12.25

17.32

17.82

15.32

14.41

16.09

14.57

14.22

15.11

15.11

15.50

14.79

14.49

15.07

16.21

16.11

17.04

-

-

-

-

-

-

-

-

-

265.36

273.36

16.26

16.63

15.23

15.77

Margin Analysis

Gross Margin

31.45

31.45

31.45

31.45

31.45

31.45

31.45

30.90

30.90

30.35

30.35

30.35

30.05

30.05

30.05

30.19

30.19

30.19

30.19

29.65

29.65

28.63

28.63

28.63

28.81

28.81

28.81

29.00

29.00

29.00

29.68

29.68

29.68

30.39

30.39

30.39

31.16

31.16

31.16

31.98

31.98

31.98

32.57

32.57

32.57

33.17

33.17

33.17

32.92

32.92

32.92

32.65

32.65

32.65

32.27

32.27

32.27

31.88

31.88

31.88

30.67

30.67

30.67

31.21

31.21

31.21

31.42

31.42

31.42

30.86

30.86

30.86

30.72

30.72

30.72

30.72

30.47

30.47

29.80

29.80

29.80

29.80

29.41

29.41

29.77

29.77

29.77

30.00

30.00

30.00

30.42

30.42

30.42

31.27

31.27

31.27

31.18

31.18

31.18

31.15

31.15

31.15

31.81

31.81

31.81

31.86

31.86

31.86

31.68

31.68

31.68

31.34

31.34

31.34

30.76

30.76

30.76

30.46

30.46

30.46

30.64

30.64

30.64

30.85

30.85

30.85

30.52

30.52

30.52

30.25

30.25

30.25

30.39

30.39

30.39

29.93

29.93

29.93

29.89

29.89

29.89

29.90

29.90

29.90

29.79

29.79

29.79

28.54

28.54

28.54

27.14

27.14

27.14

26.54

26.54

26.54

25.15

25.15

25.15

26.07

26.07

26.07

27.55

27.55

27.55

28.43

28.43

28.43

30.58

30.58

30.58

31.94

31.94

31.94

33.31

33.31

33.31

34.63

34.63

34.63

34.95

34.95

34.95

33.98

33.98

33.98

32.97

32.97

32.97

32.18

32.18

32.18

31.74

31.74

31.74

31.87

31.87

31.87

31.84

31.84

31.84

31.58

31.58

31.58

32.13

32.13

32.13

32.24

32.24

32.24

31.99

31.99

31.99

32.27

32.27

32.27

32.39

32.39

32.39

32.08

32.08

32.08

31.82

31.82

31.82

31.33

31.33

31.33

30.68

30.68

30.68

29.65

29.65

29.65

28.61

28.61

28.61

27.58

27.58

27.58

28.01

28.01

28.01

27.99

27.99

27.99

27.94

27.94

27.94

27.87

27.87

27.87

28.69

28.69

28.69

29.96

29.96

29.96

32.04

32.04

32.04

33.89

33.89

33.89

34.77

34.77

34.77

34.80

34.80

34.80

33.75

33.75

33.75

33.65

33.65

33.65

33.09

33.09

33.09

32.42

32.42

32.42

31.77

31.77

31.77

31.20

31.20

31.20

27.86

27.86

27.86

27.86

27.86

27.86

27.86

27.86

27.86

27.86

27.86

27.86

27.86

27.86

SG&A Margin

25.67

25.67

25.67

25.67

25.67

25.67

25.67

25.58

25.58

25.49

25.49

25.49

25.15

25.15

25.15

24.82

24.82

24.82

24.82

24.61

24.61

24.40

24.40

24.40

24.38

24.38

24.38

24.36

24.36

24.36

24.44

24.44

24.44

24.54

24.54

24.54

24.80

24.80

24.80

25.08

25.08

25.08

24.70

24.70

24.70

24.32

24.32

24.32

24.36

24.36

24.36

24.42

24.42

24.42

24.81

24.81

24.81

25.23

25.23

25.23

25.73

25.73

25.73

23.62

23.62

23.62

23.80

23.80

23.80

23.21

23.21

23.21

22.87

22.87

22.87

22.87

23.04

23.04

22.89

22.89

22.89

22.89

22.83

22.83

23.14

23.14

23.14

24.14

24.14

24.14

24.83

24.83

24.83

25.40

25.40

25.40

26.01

26.01

26.01

25.89

25.89

25.89

25.03

25.03

25.03

24.48

24.48

24.48

23.89

23.89

23.89

23.97

23.97

23.97

24.09

24.09

24.09

23.81

23.81

23.81

23.74

23.74

23.74

23.89

23.89

23.89

24.11

24.11

24.11

24.34

24.34

24.34

24.63

24.63

24.63

24.39

24.39

24.39

23.85

23.85

23.85

23.49

23.49

23.49

22.33

22.33

22.33

21.25

21.25

21.25

20.21

20.21

20.21

19.22

19.22

19.22

17.78

17.78

17.78

17.80

17.80

17.80

18.12

18.12

18.12

18.67

18.67

18.67

19.60

19.60

19.60

20.91

20.91

20.91

21.54

21.54

21.54

22.23

22.23

22.23

22.42

22.42

22.42

22.04

22.04

22.04

21.45

21.45

21.45

21.37

21.37

21.37

21.60

21.60

21.60

21.56

21.56

21.56

21.34

21.34

21.34

21.40

21.40

21.40

21.10

21.10

21.10

21.13

21.13

21.13

21.15

21.15