Tingyi (Cayman Islands) Holding Corp. - SEHK:322
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 | 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 |