China State Construction International Holdings Limited - SEHK:3311
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | 86.02 | 84.99 | 83.80 | 75.55 | - | 66.94 | 65.25 | 68.00 | 68.10 | 65.70 | 65.21 | - | 289.21 | 280.49 | 279.33 | 292.12 | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.44 | 18.49 | 19.04 | 17.10 | 17.20 | 15.93 | 15.37 | 48.38 | 50.18 | 51.01 | 50.82 | - | - | - | - | - | - | - | - | 22.86 | 22.72 | 23.30 | 26.03 | - | 7.45 | 7.39 | 7.95 | 7.36 | 8.04 | 8.14 | - | 13.09 | 13.00 | 13.01 | 13.12 | - | 36.86 | 34.50 | 31.01 | 32.70 | 29.24 | 36.78 | - | 80.32 | 71.94 | 82.51 | 86.19 | - | - | - | - | - | - | - | - | 10.61 | 11.15 | 11.26 | 11.69 | - | 11.18 | 11.17 | 10.30 | 11.05 | 10.09 | 9.17 | - | 12.97 | 12.81 | 11.53 | 13.57 | - | 9.34 | 9.67 | 10.37 | 9.18 | 9.25 | 8.76 | - | 12.40 | 14.10 | 13.84 | 15.02 | - | 7.73 | 8.28 | 7.65 | 7.98 | 8.10 | 7.83 | - | 16.39 | 16.24 | 16.04 | 15.51 | - | 277.52 | 293.04 | 289.16 | 283.73 | 272.86 | 261.60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.15 | 21.77 | 19.47 | 18.35 | 21.63 | 14.61 | - | - | - | - | - | - | 22.31 | 24.03 | 22.86 | 19.71 | 17.96 | 13.78 | - | 8.98 | 5.39 | 5.93 | 6.57 | - | 15.82 | 15.11 | 18.90 | 19.02 | 18.02 | 17.10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 57.11 | 42.33 | 34.58 | 20.57 | - | 1.23 | 1.52 | 0.86 | 0.85 | 0.18 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.22 | 0.01 |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.03 | 15.07 | 15.91 | 12.97 | 13.12 | 11.20 | 10.35 | - | - | - | - | - | - | - | - | - | - | - | - | 26.52 | 26.18 | 27.68 | 34.75 | - | 4.88 | 4.80 | 5.48 | 4.77 | 5.58 | 5.70 | - | 10.64 | 10.53 | 10.55 | 10.68 | - | 46.08 | 41.42 | 34.53 | 37.87 | 31.04 | 45.92 | - | - | 283.98 | - | - | - | - | - | - | - | - | - | - | 9.71 | 10.28 | 10.41 | 10.87 | - | 10.96 | 10.94 | 10.01 | 10.82 | 9.78 | 8.80 | - | 11.75 | 11.57 | 10.18 | 12.40 | - | 8.44 | 8.78 | 9.52 | 8.27 | 8.34 | 7.84 | - | 11.50 | 13.31 | 13.03 | 14.28 | - | 7.15 | 7.72 | 7.05 | 7.40 | 7.52 | 7.25 | - | 15.92 | 15.75 | 15.55 | 14.99 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.33 | 23.70 | 21.24 | 20.04 | 23.55 | 16.03 | - | - | - | - | - | - | 24.94 | 26.71 | 25.51 | 22.26 | 20.46 | 16.15 | - | 12.43 | 8.77 | 9.32 | 9.97 | - | 18.49 | 17.76 | 21.63 | 21.75 | 20.73 | 19.79 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78.25 | 63.34 | 55.53 | 41.39 | - | 3.97 | 4.26 | 3.60 | 3.58 | 2.91 | 2.23 | 1.46 | 1.26 | 1.27 | 1.24 | - | - | - | - | - | - | - | - | 1.57 | 1.36 |
P/LTM Normalized EPS | 7.57 | 7.53 | 8.08 | 7.15 | 7.53 | 7.98 | 7.33 | 7.74 | 7.56 | 7.34 | 5.87 | 6.05 | 6.40 | 6.05 | 6.62 | 6.64 | 6.14 | 6.04 | 6.40 | 7.76 | 7.27 | 7.21 | 7.92 | 7.23 | 8.03 | 8.45 | 7.89 | 8.41 | 6.35 | 7.15 | 8.17 | 7.66 | 8.15 | 8.67 | 9.58 | 9.84 | 10.37 | 8.67 | 9.15 | 7.46 | 7.55 | 6.44 | 5.95 | 5.04 | 5.52 | 5.74 | 5.69 | 5.55 | 5.85 | 4.88 | 4.83 | 5.60 | 5.86 | 5.52 | 6.57 | 5.15 | 5.08 | 5.38 | 6.75 | 6.46 | 6.92 | 6.81 | 7.76 | 6.77 | 7.92 | 8.08 | 7.75 | 9.39 | 9.30 | 9.31 | 9.43 | 8.52 | 9.49 | 8.53 | 7.11 | 7.80 | 6.39 | 9.46 | 9.35 | 10.97 | 9.45 | 11.37 | 12.04 | 11.24 | 12.35 | 13.12 | 12.68 | 11.75 | 12.70 | 13.19 | 13.14 | 16.62 | 17.59 | 17.80 | 18.59 | 18.30 | 20.72 | 20.68 | 18.92 | 20.45 | 18.50 | 16.64 | 15.10 | 15.38 | 15.14 | 14.74 | 17.96 | 17.13 | 17.58 | 18.28 | 19.81 | 17.22 | 17.37 | 16.31 | 15.07 | 19.54 | 22.62 | 22.14 | 24.27 | 17.50 | 19.38 | 20.92 | 19.13 | 20.67 | 21.03 | 20.25 | 21.94 | 26.84 | 26.57 | 26.21 | 25.28 | 25.00 | 29.38 | 31.15 | 30.71 | 30.09 | 28.85 | 27.57 | 27.66 | 30.25 | 29.56 | 30.59 | 27.66 | 26.12 | 29.32 | 27.43 | 25.06 | 26.38 | 24.87 | 24.58 | 22.47 | 24.93 | 22.31 | 21.82 | 22.07 | 22.05 | 25.95 | 22.51 | 20.17 | 19.03 | 22.37 | 15.23 | 22.69 | 32.58 | 32.87 | 34.96 | 31.66 | 29.62 | 41.45 | 44.46 | 42.49 | 37.11 | 34.16 | 27.09 | 23.39 | 21.67 | 15.28 | 16.24 | 17.39 | 18.81 | 19.68 | 18.91 | 23.03 | 23.17 | 22.12 | 21.14 | 22.05 | 31.40 | 20.68 | 21.76 | 14.58 | 10.16 | 9.39 | 9.55 | 10.56 | 7.36 | 6.49 | 9.23 | 15.34 | 16.34 | 16.93 | 23.09 | 27.20 | 26.01 | 39.54 | 33.25 | 34.37 | 37.31 | 44.77 | 27.92 | 30.70 | 40.48 | 32.76 | 28.72 | 21.41 | 18.05 | 20.75 | 22.28 | 18.83 | 18.75 | 15.21 | 11.68 | 14.95 | 12.91 | 13.04 | 12.71 | 13.79 | 9.48 | 16.64 | 16.98 | 12.64 | 12.04 | 10.15 | 8.88 | - | - |
P/LTM EPS | 5.91 | 5.88 | 6.31 | 5.58 | 5.88 | 6.23 | 5.73 | 6.00 | 5.86 | 5.70 | 4.55 | 4.69 | 5.12 | 4.84 | 5.29 | 5.31 | 4.91 | 4.83 | 5.12 | 6.03 | 5.65 | 5.60 | 6.16 | 5.62 | 5.99 | 6.29 | 5.88 | 6.27 | 4.73 | 5.33 | 6.09 | 6.04 | 6.43 | 6.84 | 7.56 | 7.77 | 8.37 | 7.00 | 7.39 | 6.02 | 6.09 | 5.20 | 4.80 | 4.06 | 4.45 | 4.62 | 4.58 | 4.47 | 4.96 | 4.14 | 4.10 | 4.74 | 4.97 | 4.68 | 5.57 | 4.27 | 4.22 | 4.46 | 5.60 | 5.35 | 6.58 | 6.48 | 7.39 | 6.44 | 7.53 | 7.69 | 7.38 | 9.09 | 9.00 | 9.01 | 9.12 | 8.25 | 7.37 | 6.62 | 5.52 | 6.06 | 4.96 | 7.34 | 7.25 | 7.87 | 6.77 | 8.15 | 8.63 | 8.06 | 8.91 | 9.46 | 9.15 | 8.48 | 9.16 | 9.51 | 9.48 | 10.53 | 11.15 | 11.29 | 11.79 | 11.60 | 11.39 | 11.37 | 10.40 | 11.24 | 10.17 | 9.15 | 8.30 | 10.15 | 9.99 | 9.73 | 11.85 | 11.30 | 12.72 | 13.23 | 14.34 | 12.46 | 12.57 | 11.80 | 10.91 | 13.78 | 15.95 | 15.61 | 17.12 | 12.34 | 14.22 | 15.35 | 14.04 | 15.17 | 15.43 | 14.86 | 16.10 | 19.56 | 19.36 | 19.10 | 18.42 | 18.70 | 21.61 | 22.91 | 22.58 | 22.13 | 21.22 | 20.27 | 20.34 | 21.90 | 21.40 | 22.15 | 20.02 | 18.82 | 22.79 | 21.32 | 19.48 | 20.50 | 19.33 | 19.10 | 17.30 | 18.64 | 16.69 | 16.32 | 16.50 | 16.64 | 17.97 | 15.58 | 13.96 | 13.18 | 15.48 | 10.54 | 15.71 | 22.93 | 23.14 | 24.60 | 22.28 | 20.85 | 30.76 | 33.00 | 31.54 | 27.54 | 25.35 | 20.11 | 17.36 | 15.51 | 10.93 | 11.62 | 12.44 | 13.86 | 13.97 | 13.42 | 16.35 | 16.44 | 15.70 | 15.01 | 15.65 | 21.20 | 13.96 | 14.69 | 9.84 | 6.98 | 6.46 | 6.57 | 7.27 | 5.06 | 4.47 | 6.35 | 10.64 | 11.34 | 11.74 | 16.02 | 18.87 | 18.52 | 30.03 | 25.26 | 26.10 | 28.34 | 34.00 | 21.20 | 23.32 | 30.91 | 25.02 | 21.94 | 16.35 | 13.78 | 15.61 | 16.77 | 14.17 | 14.11 | 11.45 | 8.79 | 10.74 | 9.27 | 9.36 | 9.13 | 9.99 | 6.87 | 12.87 | 13.13 | 9.77 | 9.30 | 7.85 | 6.86 | - | - |
P/BV | 0.89 | 0.89 | 0.95 | 0.84 | 0.89 | 0.94 | 0.86 | 0.89 | 0.87 | 0.85 | 0.68 | 0.70 | 0.75 | 0.70 | 0.77 | 0.77 | 0.72 | 0.70 | 0.75 | 0.83 | 0.78 | 0.77 | 0.85 | 0.77 | 0.80 | 0.84 | 0.78 | 0.84 | 0.63 | 0.71 | 0.81 | 0.73 | 0.77 | 0.82 | 0.91 | 0.94 | 1.06 | 0.89 | 0.94 | 0.76 | 0.77 | 0.66 | 0.61 | 0.50 | 0.55 | 0.57 | 0.56 | 0.55 | 0.53 | 0.44 | 0.44 | 0.50 | 0.53 | 0.50 | 0.70 | 0.55 | 0.54 | 0.57 | 0.72 | 0.69 | 0.71 | 0.70 | 0.80 | 0.70 | 0.82 | 0.83 | 0.88 | 1.06 | 1.05 | 1.05 | 1.07 | 0.97 | 1.07 | 0.97 | 0.81 | 0.88 | 0.72 | 1.07 | 1.06 | 1.24 | 1.07 | 1.28 | 1.36 | 1.19 | 1.70 | 1.80 | 1.74 | 1.61 | 1.74 | 1.81 | 1.80 | 2.23 | 2.36 | 2.38 | 2.49 | 2.45 | 2.30 | 2.29 | 2.10 | 2.27 | 2.05 | 1.84 | 1.52 | 1.99 | 1.96 | 1.91 | 2.32 | 2.21 | 2.28 | 2.37 | 2.57 | 2.24 | 2.26 | 2.12 | 1.96 | 2.44 | 2.82 | 2.76 | 3.03 | 2.12 | 2.53 | 2.73 | 2.49 | 2.70 | 2.74 | 2.64 | 2.86 | 3.30 | 3.27 | 3.23 | 3.11 | 3.16 | 3.49 | 3.70 | 3.65 | 3.57 | 3.43 | 3.27 | 3.28 | 3.56 | 3.48 | 3.60 | 3.25 | 3.03 | 3.85 | 3.60 | 3.29 | 3.46 | 3.27 | 3.23 | 2.92 | 3.06 | 2.74 | 2.68 | 2.71 | 2.71 | 2.94 | 2.55 | 2.28 | 2.15 | 2.53 | 1.72 | 2.33 | 5.04 | 5.08 | 5.40 | 4.90 | 4.58 | 4.64 | 4.98 | 4.76 | 4.16 | 3.83 | 3.04 | 2.62 | 2.33 | 1.64 | 1.74 | 1.87 | 2.09 | 2.50 | 2.41 | 2.93 | 2.95 | 2.82 | 2.69 | 2.80 | 3.94 | 2.60 | 2.73 | 1.83 | 1.30 | 1.24 | 1.26 | 1.40 | 0.97 | 0.86 | 1.22 | 2.07 | 2.20 | 2.28 | 3.11 | 3.66 | 3.58 | 6.82 | 5.74 | 5.93 | 6.44 | 7.73 | 4.82 | 5.30 | 6.72 | 5.44 | 4.77 | 3.55 | 2.97 | 3.04 | 3.27 | 2.76 | 2.75 | 2.23 | 1.71 | 2.02 | 1.75 | 1.76 | 1.72 | 1.21 | 0.84 | 1.19 | 1.21 | 0.90 | 0.86 | 0.73 | 0.63 | - | - |
P/Tangible BV | 0.95 | 0.94 | 1.01 | 0.89 | 0.94 | 1.00 | 0.92 | 0.95 | 0.93 | 0.90 | 0.72 | 0.74 | 0.80 | 0.76 | 0.83 | 0.83 | 0.77 | 0.75 | 0.80 | 0.89 | 0.84 | 0.83 | 0.91 | 0.83 | 0.86 | 0.91 | 0.85 | 0.91 | 0.68 | 0.77 | 0.88 | 0.79 | 0.84 | 0.90 | 0.99 | 1.02 | 1.17 | 0.97 | 1.03 | 0.84 | 0.85 | 0.72 | 0.67 | 0.55 | 0.60 | 0.63 | 0.62 | 0.61 | 0.58 | 0.48 | 0.48 | 0.55 | 0.58 | 0.55 | 0.78 | 0.62 | 0.61 | 0.64 | 0.81 | 0.77 | 0.80 | 0.79 | 0.90 | 0.79 | 0.92 | 0.94 | 1.00 | 1.22 | 1.21 | 1.21 | 1.23 | 1.11 | 1.28 | 1.15 | 0.96 | 1.05 | 0.86 | 1.27 | 1.26 | 1.49 | 1.28 | 1.54 | 1.63 | 1.43 | 2.17 | 2.31 | 2.23 | 2.07 | 2.23 | 2.32 | 2.31 | 2.91 | 3.08 | 3.12 | 3.26 | 3.21 | 3.08 | 3.08 | 2.82 | 3.04 | 2.75 | 2.48 | 2.04 | 2.94 | 2.89 | 2.81 | 3.43 | 3.26 | 3.49 | 3.63 | 3.94 | 3.42 | 3.45 | 3.24 | 3.00 | 3.86 | 4.47 | 4.38 | 4.80 | 3.37 | 4.31 | 4.66 | 4.26 | 4.60 | 4.68 | 4.51 | 4.88 | 5.92 | 5.86 | 5.78 | 5.58 | 5.66 | 6.32 | 6.70 | 6.61 | 6.48 | 6.21 | 5.93 | 5.95 | 6.69 | 6.54 | 6.77 | 6.12 | 5.70 | 9.27 | 8.67 | 7.92 | 8.34 | 7.86 | 7.77 | 7.04 | 6.38 | 5.71 | 5.58 | 5.65 | 5.66 | 5.67 | 4.92 | 4.41 | 4.16 | 4.89 | 3.33 | 4.50 | 41.30 | 41.67 | 44.31 | 40.14 | 37.54 | 4.70 | 5.04 | 4.82 | 4.21 | 3.87 | 3.07 | 2.65 | 2.33 | 1.64 | 1.75 | 1.87 | 2.09 | 2.50 | 2.41 | 2.93 | 2.95 | 2.82 | 2.69 | 2.80 | 3.94 | 2.60 | 2.73 | 1.83 | 1.30 | 1.24 | 1.26 | 1.40 | 0.97 | 0.86 | 1.22 | 2.07 | 2.20 | 2.28 | 3.11 | 3.66 | 3.58 | 6.82 | 5.74 | 5.93 | 6.44 | 7.73 | 4.82 | 5.30 | 6.72 | 5.44 | 4.77 | 3.55 | 2.97 | 3.04 | 3.27 | 2.76 | 2.75 | 2.23 | 1.71 | 2.02 | 1.75 | 1.76 | 1.72 | 1.21 | 0.84 | 1.80 | 1.84 | 1.37 | 1.30 | 1.10 | 0.96 | - | - |
TEV/LTM Total Revenue | 0.95 | 0.95 | 0.98 | 0.92 | 0.95 | 0.98 | 0.94 | 0.96 | 0.95 | 0.94 | 0.84 | 0.86 | 0.93 | 0.90 | 0.94 | 0.94 | 0.91 | 0.90 | 0.93 | 0.98 | 0.95 | 0.95 | 0.99 | 0.95 | 0.99 | 1.01 | 0.98 | 1.01 | 0.89 | 0.94 | 1.00 | 1.19 | 1.22 | 1.26 | 1.32 | 1.34 | 1.34 | 1.21 | 1.25 | 1.12 | 1.13 | 1.05 | 1.01 | 0.99 | 1.03 | 1.05 | 1.04 | 1.03 | 1.01 | 0.94 | 0.93 | 0.99 | 1.01 | 0.98 | 1.06 | 0.84 | 0.83 | 0.85 | 0.95 | 0.93 | 1.03 | 1.02 | 1.10 | 1.02 | 1.12 | 1.13 | 1.10 | 1.16 | 1.15 | 1.15 | 1.16 | 1.09 | 1.22 | 1.14 | 1.02 | 1.08 | 0.97 | 1.22 | 1.21 | 1.25 | 1.12 | 1.29 | 1.35 | 1.28 | 1.39 | 1.46 | 1.42 | 1.34 | 1.42 | 1.34 | 1.34 | 1.43 | 1.50 | 1.52 | 1.58 | 1.56 | 1.57 | 1.56 | 1.44 | 1.55 | 1.41 | 1.28 | 1.18 | 1.47 | 1.46 | 1.31 | 1.54 | 1.48 | 1.51 | 1.56 | 1.68 | 1.49 | 1.50 | 1.42 | 1.31 | 1.61 | 1.83 | 1.80 | 1.95 | 1.46 | 1.67 | 1.79 | 1.65 | 1.72 | 1.75 | 1.69 | 1.82 | 2.13 | 2.11 | 2.09 | 2.02 | 2.05 | 2.56 | 2.71 | 2.67 | 2.62 | 2.52 | 2.42 | 2.46 | 2.62 | 2.57 | 2.65 | 2.42 | 2.25 | 2.34 | 2.20 | 2.02 | 2.12 | 2.01 | 1.99 | 1.81 | 1.97 | 1.63 | 1.60 | 1.62 | 1.63 | 1.92 | 1.66 | 1.49 | 1.40 | 1.65 | 1.12 | 1.68 | 2.49 | 2.51 | 2.66 | 2.04 | 1.92 | 1.72 | 1.86 | 1.77 | 1.52 | 1.39 | 1.06 | 0.90 | 0.65 | 0.39 | 0.43 | 0.48 | 0.56 | 0.66 | 0.63 | 0.78 | 0.79 | 0.75 | 0.71 | 0.74 | 0.84 | 0.54 | 0.57 | 0.36 | 0.24 | 0.18 | 0.18 | 0.21 | 0.12 | 0.09 | 0.17 | 0.30 | 0.33 | 0.34 | 0.52 | 0.64 | 0.46 | 0.53 | 0.43 | 0.45 | 0.50 | 0.62 | 0.34 | 0.38 | 0.47 | 0.35 | 0.28 | 0.17 | 0.09 | 0.11 | 0.14 | 0.08 | 0.08 | 0.02 | - | - | - | - | - | - | - | - | 0.00 | - | - | - | - | 0.02 | 0.00 |
Market Cap/LTM Total Revenue | 0.48 | 0.48 | 0.51 | 0.45 | 0.48 | 0.51 | 0.47 | 0.48 | 0.47 | 0.46 | 0.37 | 0.38 | 0.43 | 0.40 | 0.44 | 0.44 | 0.41 | 0.40 | 0.43 | 0.47 | 0.44 | 0.44 | 0.48 | 0.44 | 0.47 | 0.50 | 0.47 | 0.50 | 0.38 | 0.42 | 0.48 | 0.53 | 0.57 | 0.60 | 0.66 | 0.68 | 0.78 | 0.65 | 0.69 | 0.56 | 0.57 | 0.49 | 0.45 | 0.39 | 0.43 | 0.44 | 0.44 | 0.43 | 0.43 | 0.36 | 0.36 | 0.42 | 0.44 | 0.41 | 0.49 | 0.37 | 0.37 | 0.39 | 0.49 | 0.47 | 0.57 | 0.56 | 0.64 | 0.56 | 0.65 | 0.66 | 0.64 | 0.74 | 0.73 | 0.73 | 0.74 | 0.67 | 0.77 | 0.69 | 0.58 | 0.63 | 0.52 | 0.77 | 0.76 | 0.94 | 0.81 | 0.98 | 1.03 | 0.96 | 1.07 | 1.14 | 1.10 | 1.02 | 1.10 | 1.01 | 1.01 | 1.23 | 1.30 | 1.31 | 1.37 | 1.35 | 1.43 | 1.43 | 1.31 | 1.42 | 1.28 | 1.15 | 1.05 | 1.23 | 1.21 | 1.06 | 1.30 | 1.24 | 1.30 | 1.36 | 1.47 | 1.28 | 1.29 | 1.21 | 1.11 | 1.41 | 1.63 | 1.59 | 1.75 | 1.26 | 1.48 | 1.60 | 1.46 | 1.53 | 1.56 | 1.50 | 1.62 | 1.97 | 1.95 | 1.92 | 1.85 | 1.88 | 2.38 | 2.53 | 2.49 | 2.44 | 2.34 | 2.24 | 2.24 | 2.43 | 2.38 | 2.46 | 2.22 | 2.09 | 2.20 | 2.05 | 1.88 | 1.98 | 1.86 | 1.84 | 1.67 | 1.92 | 1.59 | 1.55 | 1.57 | 1.58 | 1.95 | 1.69 | 1.51 | 1.43 | 1.68 | 1.14 | 1.70 | 2.34 | 2.36 | 2.51 | 1.89 | 1.77 | 1.87 | 2.00 | 1.91 | 1.67 | 1.54 | 1.21 | 1.05 | 0.88 | 0.62 | 0.66 | 0.71 | 0.79 | 0.75 | 0.72 | 0.88 | 0.88 | 0.84 | 0.81 | 0.84 | 0.90 | 0.60 | 0.63 | 0.42 | 0.30 | 0.27 | 0.28 | 0.31 | 0.22 | 0.19 | 0.27 | 0.44 | 0.47 | 0.48 | 0.66 | 0.78 | 0.63 | 0.67 | 0.56 | 0.58 | 0.63 | 0.76 | 0.47 | 0.52 | 0.64 | 0.51 | 0.45 | 0.34 | 0.28 | 0.37 | 0.40 | 0.33 | 0.33 | 0.27 | 0.21 | 0.25 | 0.21 | 0.22 | 0.21 | 0.23 | 0.16 | 0.34 | 0.34 | 0.26 | 0.24 | 0.21 | 0.18 | 0.15 | 0.13 |
TEV/LTM EBITDA | 6.87 | 6.85 | 7.11 | 6.68 | 6.85 | 7.06 | 6.82 | 6.99 | 6.90 | 6.81 | 6.14 | 6.33 | 6.39 | 6.23 | 6.49 | 6.50 | 6.27 | 6.22 | 6.40 | 7.46 | 7.23 | 7.20 | 7.53 | 7.36 | 7.82 | 8.02 | 7.76 | 8.00 | 7.04 | 7.41 | 7.89 | 8.12 | 8.36 | 8.60 | 9.03 | 9.22 | 8.46 | 7.65 | 7.88 | 7.08 | 7.12 | 6.59 | 6.36 | 5.99 | 6.22 | 6.32 | 6.30 | 6.22 | 6.38 | 5.93 | 5.91 | 6.27 | 6.39 | 6.23 | 6.73 | 5.50 | 5.46 | 5.60 | 6.26 | 6.19 | 6.16 | 6.11 | 6.57 | 6.09 | 6.65 | 6.73 | 6.60 | 7.39 | 7.35 | 7.35 | 7.41 | 6.97 | 8.01 | 7.50 | 6.74 | 7.11 | 6.36 | 8.00 | 7.95 | 8.43 | 7.55 | 8.66 | 9.04 | 8.58 | 10.07 | 10.55 | 10.28 | 9.70 | 10.29 | 9.68 | 9.65 | 11.42 | 11.99 | 12.11 | 12.58 | 12.45 | 13.70 | 13.68 | 12.62 | 13.55 | 12.36 | 11.23 | 10.34 | 11.48 | 11.34 | 10.21 | 12.01 | 11.60 | 11.65 | 12.05 | 12.93 | 11.45 | 11.53 | 10.93 | 10.09 | 12.77 | 14.52 | 14.25 | 15.47 | 11.68 | 13.02 | 13.94 | 12.87 | 13.43 | 13.63 | 13.18 | 14.16 | 16.78 | 16.63 | 16.42 | 15.88 | 16.17 | 21.07 | 22.25 | 21.95 | 21.54 | 20.72 | 19.86 | 20.27 | 21.65 | 21.19 | 21.88 | 19.93 | 19.49 | 20.13 | 18.91 | 17.39 | 18.24 | 17.27 | 17.07 | 16.02 | 17.79 | 14.77 | 14.45 | 14.60 | 15.56 | 19.00 | 16.44 | 14.70 | 13.86 | 16.33 | 11.04 | 16.52 | 23.59 | 23.78 | 25.20 | 19.36 | 18.20 | 21.95 | 23.64 | 22.49 | 19.39 | 17.67 | 13.56 | 10.96 | 10.20 | 6.12 | 6.73 | 7.46 | 9.73 | 13.14 | 12.54 | 15.69 | 15.79 | 14.96 | 14.20 | 14.81 | 17.93 | 11.38 | 12.04 | 7.65 | 5.06 | 3.86 | 3.96 | 4.60 | 2.56 | 2.01 | 3.75 | 6.83 | 7.49 | 7.87 | 11.91 | 14.61 | 9.75 | 18.34 | 14.68 | 15.33 | 17.04 | 21.38 | 11.58 | 12.47 | 18.90 | 14.01 | 11.45 | 6.81 | 4.23 | 5.23 | 6.47 | 3.67 | 3.61 | 0.75 | - | - | - | - | - | - | - | - | 0.06 | - | - | - | - | 0.48 | 0.03 |
TEV/LTM EBIT | 7.25 | 7.23 | 7.50 | 7.04 | 7.23 | 7.45 | 7.13 | 7.39 | 7.30 | 7.20 | 6.49 | 6.58 | 6.73 | 6.55 | 6.83 | 6.84 | 6.60 | 6.55 | 6.73 | 7.86 | 7.63 | 7.59 | 7.94 | 7.61 | 8.17 | 8.37 | 8.10 | 8.35 | 7.35 | 7.74 | 8.23 | 8.44 | 8.69 | 8.94 | 9.39 | 9.52 | 8.77 | 7.94 | 8.17 | 7.34 | 7.38 | 6.84 | 6.60 | 6.24 | 6.48 | 6.58 | 6.56 | 6.49 | 6.69 | 6.22 | 6.20 | 6.58 | 6.71 | 6.54 | 7.06 | 5.79 | 5.76 | 5.91 | 6.60 | 6.45 | 6.44 | 6.38 | 6.87 | 6.36 | 6.95 | 7.03 | 6.86 | 7.73 | 7.68 | 7.68 | 7.74 | 7.27 | 8.40 | 7.86 | 7.07 | 7.45 | 6.66 | 8.38 | 8.32 | 8.85 | 7.93 | 9.09 | 9.50 | 9.01 | 10.59 | 11.10 | 10.81 | 10.20 | 10.82 | 10.18 | 10.16 | 12.16 | 12.77 | 12.90 | 13.40 | 13.22 | 14.94 | 14.91 | 13.75 | 14.76 | 13.47 | 12.24 | 11.23 | 12.34 | 12.18 | 10.96 | 12.90 | 12.40 | 12.45 | 12.89 | 13.82 | 12.24 | 12.33 | 11.68 | 10.83 | 13.77 | 15.66 | 15.36 | 16.67 | 12.51 | 14.08 | 15.08 | 13.92 | 14.53 | 14.74 | 14.26 | 15.31 | 18.30 | 18.13 | 17.91 | 17.32 | 17.55 | 23.40 | 24.71 | 24.38 | 23.92 | 23.00 | 22.06 | 22.46 | 24.40 | 23.89 | 24.66 | 22.46 | 21.11 | 22.76 | 21.39 | 19.67 | 20.63 | 19.53 | 19.31 | 17.63 | 19.69 | 16.34 | 15.99 | 16.17 | 16.30 | 20.69 | 17.91 | 16.02 | 15.10 | 17.79 | 12.02 | 18.06 | 25.13 | 25.34 | 26.85 | 20.63 | 19.39 | 24.32 | 26.19 | 24.92 | 21.48 | 19.57 | 15.02 | 12.68 | 11.59 | 6.95 | 7.65 | 8.48 | 9.91 | 13.40 | 12.79 | 16.00 | 16.10 | 15.25 | 14.48 | 15.18 | 18.36 | 11.65 | 12.33 | 7.83 | 5.17 | 3.94 | 4.05 | 4.71 | 2.62 | 2.06 | 3.83 | 6.99 | 7.67 | 8.06 | 12.20 | 14.95 | 10.73 | 21.39 | 17.13 | 17.88 | 19.88 | 24.94 | 13.50 | 15.36 | 22.80 | 16.90 | 13.81 | 8.22 | 4.45 | 5.70 | 7.06 | 4.00 | 3.94 | 0.81 | - | - | - | - | - | - | - | - | 0.07 | - | - | - | - | 0.78 | 0.05 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 14.44 | 14.44 | 14.44 | 14.44 | 14.44 | 14.44 | 14.44 | 14.46 | 14.46 | 14.47 | 14.47 | 14.47 | 14.95 | 14.95 | 14.95 | 15.47 | 15.47 | 15.47 | 14.88 | 14.88 | 14.88 | 14.29 | 14.29 | 14.29 | 14.11 | 14.11 | 14.11 | 13.92 | 13.92 | 13.92 | 14.63 | 14.63 | 14.63 | 15.50 | 15.50 | 15.50 | 14.99 | 14.99 | 14.99 | 14.44 | 14.44 | 14.44 | 14.64 | 14.64 | 14.64 | 14.86 | 14.86 | 14.86 | 15.44 | 15.44 | 15.44 | 16.02 | 16.02 | 16.02 | 15.50 | 15.50 | 15.50 | 14.98 | 14.98 | 14.98 | 15.44 | 15.44 | 15.44 | 15.95 | 15.95 | 15.95 | 15.79 | 15.79 | 15.79 | 15.63 | 15.63 | 15.63 | 15.61 | 15.61 | 15.61 | 15.59 | 15.59 | 15.59 | 15.40 | 15.40 | 15.40 | 15.18 | 15.18 | 15.18 | 14.47 | 14.47 | 14.47 | 13.77 | 13.77 | 13.77 | 13.38 | 13.38 | 13.38 | 12.95 | 12.95 | 12.95 | 12.62 | 12.62 | 12.62 | 12.24 | 12.24 | 12.24 | 12.83 | 12.83 | 12.83 | 13.45 | 13.45 | 13.45 | 13.82 | 13.82 | 13.82 | 14.20 | 14.20 | 14.20 | 13.99 | 13.99 | 13.99 | 13.77 | 13.77 | 13.77 | 13.77 | 13.77 | 13.77 | 13.76 | 13.76 | 13.76 | 13.75 | 13.75 | 13.75 | 13.73 | 13.73 | 13.73 | 13.68 | 13.68 | 13.68 | 13.63 | 13.63 | 13.63 | 13.05 | 13.05 | 13.05 | 12.41 | 12.41 | 12.41 | 11.99 | 11.99 | 11.99 | 11.51 | 11.51 | 11.51 | 11.27 | 11.27 | 11.27 | 10.98 | 10.98 | 10.98 | 10.77 | 10.77 | 10.77 | 10.51 | 10.51 | 10.51 | 10.74 | 10.74 | 10.74 | 10.98 | 10.98 | 10.98 | 10.05 | 10.05 | 10.05 | 8.84 | 8.84 | 8.84 | 8.27 | 8.27 | 8.27 | 7.72 | 7.72 | 7.72 | 8.15 | 8.15 | 8.15 | 8.52 | 8.52 | 8.52 | 8.39 | 8.39 | 8.39 | 8.25 | 8.25 | 8.25 | 8.49 | 8.49 | 8.49 | 8.73 | 8.73 | 8.73 | 8.43 | 8.43 | 8.43 | 8.12 | 8.12 | 8.12 | 7.13 | 7.13 | 7.13 | 6.22 | 6.22 | 6.22 | 5.55 | 5.55 | 5.55 | 4.88 | 4.88 | 4.88 | 4.72 | 4.72 | 4.72 | 4.50 | 4.50 | 4.50 | 4.62 | 4.62 | 4.62 | 4.76 | 4.76 | 4.76 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 | 4.72 | 4.72 |
SG&A Margin | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.25 | 2.25 | 2.29 | 2.29 | 2.29 | 2.38 | 2.38 | 2.38 | 2.48 | 2.48 | 2.48 | 2.43 | 2.43 | 2.43 | 2.37 | 2.37 | 2.37 | 2.50 | 2.50 | 2.50 | 2.64 | 2.64 | 2.64 | 2.77 | 2.77 | 2.77 | 2.92 | 2.92 | 2.92 | 2.86 | 2.86 | 2.86 | 2.79 | 2.79 | 2.79 | 2.91 | 2.91 | 2.91 | 3.05 | 3.05 | 3.05 | 2.88 | 2.88 | 2.88 | 2.71 | 2.71 | 2.71 | 2.70 | 2.70 | 2.70 | 2.70 | 2.70 | 2.70 | 2.71 | 2.71 | 2.71 | 2.72 | 2.72 | 2.72 | 2.60 | 2.60 | 2.60 | 2.48 | 2.48 | 2.48 | 2.47 | 2.47 | 2.47 | 2.46 | 2.46 | 2.46 | 2.60 | 2.60 | 2.60 | 2.75 | 2.75 | 2.75 | 2.48 | 2.48 | 2.48 | 2.21 | 2.21 | 2.21 | 2.29 | 2.29 | 2.29 | 2.37 | 2.37 | 2.37 | 2.65 | 2.65 | 2.65 | 2.98 | 2.98 | 2.98 | 2.80 | 2.80 | 2.80 | 2.61 | 2.61 | 2.61 | 2.72 | 2.72 | 2.72 | 2.83 | 2.83 | 2.83 | 2.91 | 2.91 | 2.91 | 3.00 | 3.00 | 3.00 | 3.15 | 3.15 | 3.15 | 3.33 | 3.33 | 3.33 | 3.56 | 3.56 | 3.56 | 3.82 | 3.82 | 3.82 | 3.77 | 3.77 | 3.77 | 3.70 | 3.70 | 3.70 | 3.55 | 3.55 | 3.55 | 3.38 | 3.38 | 3.38 | 3.34 | 3.34 | 3.34 | 3.29 | 3.29 | 3.29 | 3.33 | 3.33 | 3.33 | 3.38 | 3.38 | 3.38 | 3.64 | 3.64 | 3.64 | 3.97 | 3.97 | 3.97 | 3.95 | 3.95 | 3.95 | 3.93 | 3.93 | 3.93 | 4.03 | 4.03 | 4.03 | 4.15 | 4.15 | 4.15 | 3.95 | 3.95 | 3.95 | 3.77 | 3.77 | 3.77 | 3.73 | 3.73 | 3.73 | 3.70 | 3.70 | 3.70 | 3.72 | 3.72 | 3.72 | 3.74 | 3.74 | 3.74 | 3.61 | 3.61 | 3.61 | 3.47 | 3.47 | 3.47 | 3.41 | 3.41 | 3.41 | 3.35 | 3.35 | 3.35 | 3.14 | 3.14 | 3.14 | 2.94 | 2.94 | 2.94 | 2.79 | 2.79 | 2.79 | 2.63 | 2.63 | 2.63 | 2.61 | 2.61 | 2.61 | 2.57 | 2.57 | 2.57 | 2.53 | 2.53 | 2.53 | 2.50 | 2.50 | 2.50 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 1.90 | 1.90 |
EBITDA Margin | 12.82 | 12.82 | 12.82 | 12.82 | 12.82 | 12.82 | 12.82 | 12.81 | 12.81 | 12.81 | 12.81 | 12.81 | 13.18 | 13.18 | 13.18 | 13.59 | 13.59 | 13.59 | 13.04 | 13.04 | 13.04 | 12.48 | 12.48 | 12.48 | 12.27 | 12.27 | 12.27 | 12.04 | 12.04 | 12.04 | 12.63 | 12.63 | 12.63 | 13.34 | 13.34 | 13.34 | 12.79 | 12.79 | 12.79 | 12.20 | 12.20 | 12.20 | 12.32 | 12.32 | 12.32 | 12.46 | 12.46 | 12.46 | 13.20 | 13.20 | 13.20 | 13.95 | 13.95 | 13.95 | 13.45 | 13.45 | 13.45 | 12.95 | 12.95 | 12.95 | 13.40 | 13.40 | 13.40 | 13.90 | 13.90 | 13.90 | 13.85 | 13.85 | 13.85 | 13.80 | 13.80 | 13.80 | 13.80 | 13.80 | 13.80 | 13.80 | 13.80 | 13.80 | 13.47 | 13.47 | 13.47 | 13.11 | 13.11 | 13.11 | 12.66 | 12.66 | 12.66 | 12.21 | 12.21 | 12.21 | 11.79 | 11.79 | 11.79 | 11.32 | 11.32 | 11.32 | 10.78 | 10.78 | 10.78 | 10.16 | 10.16 | 10.16 | 10.91 | 10.91 | 10.91 | 11.69 | 11.69 | 11.69 | 11.95 | 11.95 | 11.95 | 12.21 | 12.21 | 12.21 | 11.96 | 11.96 | 11.96 | 11.68 | 11.68 | 11.68 | 11.57 | 11.57 | 11.57 | 11.44 | 11.44 | 11.44 | 11.23 | 11.23 | 11.23 | 10.99 | 10.99 | 10.99 | 11.08 | 11.08 | 11.08 | 11.17 | 11.17 | 11.17 | 10.74 | 10.74 | 10.74 | 10.26 | 10.26 | 10.26 | 9.78 | 9.78 | 9.78 | 9.23 | 9.23 | 9.23 | 8.91 | 8.91 | 8.91 | 8.52 | 8.52 | 8.52 | 8.01 | 8.01 | 8.01 | 7.38 | 7.38 | 7.38 | 7.53 | 7.53 | 7.53 | 7.69 | 7.69 | 7.69 | 6.94 | 6.94 | 6.94 | 5.96 | 5.96 | 5.96 | 5.39 | 5.39 | 5.39 | 4.85 | 4.85 | 4.85 | 5.33 | 5.33 | 5.33 | 5.76 | 5.76 | 5.76 | 5.61 | 5.61 | 5.61 | 5.47 | 5.47 | 5.47 | 5.42 | 5.42 | 5.42 | 5.36 | 5.36 | 5.36 | 5.12 | 5.12 | 5.12 | 4.87 | 4.87 | 4.87 | 4.09 | 4.09 | 4.09 | 3.37 | 3.37 | 3.37 | 2.85 | 2.85 | 2.85 | 2.34 | 2.34 | 2.34 | 2.40 | 2.40 | 2.40 | 2.48 | 2.48 | 2.48 | 2.64 | 2.64 | 2.64 | 2.82 | 2.82 | 2.82 | 2.66 | 2.66 | 2.66 | 2.66 | 2.66 | 2.66 | 2.70 | 2.70 |
EBIT Margin | 12.21 | 12.21 | 12.21 | 12.21 | 12.21 | 12.21 | 12.21 | 12.19 | 12.19 | 12.17 | 12.17 | 12.17 | 12.55 | 12.55 | 12.55 | 12.97 | 12.97 | 12.97 | 12.44 | 12.44 | 12.44 | 11.90 | 11.90 | 11.90 | 11.59 | 11.59 | 11.59 | 11.25 | 11.25 | 11.25 | 11.84 | 11.84 | 11.84 | 12.55 | 12.55 | 12.55 | 12.11 | 12.11 | 12.11 | 11.63 | 11.63 | 11.63 | 11.70 | 11.70 | 11.70 | 11.79 | 11.79 | 11.79 | 12.53 | 12.53 | 12.53 | 13.28 | 13.28 | 13.28 | 12.77 | 12.77 | 12.77 | 12.25 | 12.25 | 12.25 | 12.70 | 12.70 | 12.70 | 13.20 | 13.20 | 13.20 | 13.16 | 13.16 | 13.16 | 13.12 | 13.12 | 13.12 | 13.11 | 13.11 | 13.11 | 13.10 | 13.10 | 13.10 | 12.77 | 12.77 | 12.77 | 12.40 | 12.40 | 12.40 | 11.97 | 11.97 | 11.97 | 11.53 | 11.53 | 11.53 | 11.06 | 11.06 | 11.06 | 10.55 | 10.55 | 10.55 | 9.94 | 9.94 | 9.94 | 9.22 | 9.22 | 9.22 | 9.99 | 9.99 | 9.99 | 10.80 | 10.80 | 10.80 | 11.08 | 11.08 | 11.08 | 11.37 | 11.37 | 11.37 | 11.08 | 11.08 | 11.08 | 10.77 | 10.77 | 10.77 | 10.61 | 10.61 | 10.61 | 10.43 | 10.43 | 10.43 | 10.18 | 10.18 | 10.18 | 9.91 | 9.91 | 9.91 | 10.00 | 10.00 | 10.00 | 10.10 | 10.10 | 10.10 | 9.59 | 9.59 | 9.59 | 9.03 | 9.03 | 9.03 | 8.49 | 8.49 | 8.49 | 7.88 | 7.88 | 7.88 | 7.69 | 7.69 | 7.69 | 7.45 | 7.45 | 7.45 | 7.05 | 7.05 | 7.05 | 6.55 | 6.55 | 6.55 | 6.79 | 6.79 | 6.79 | 7.05 | 7.05 | 7.05 | 6.03 | 6.03 | 6.03 | 4.70 | 4.70 | 4.70 | 4.32 | 4.32 | 4.32 | 3.96 | 3.96 | 3.96 | 4.42 | 4.42 | 4.42 | 4.82 | 4.82 | 4.82 | 4.67 | 4.67 | 4.67 | 4.51 | 4.51 | 4.51 | 4.88 | 4.88 | 4.88 | 5.26 | 5.26 | 5.26 | 5.02 | 5.02 | 5.02 | 4.77 | 4.77 | 4.77 | 3.99 | 3.99 | 3.99 | 3.28 | 3.28 | 3.28 | 2.76 | 2.76 | 2.76 | 2.25 | 2.25 | 2.25 | 2.11 | 2.11 | 2.11 | 1.93 | 1.93 | 1.93 | 2.09 | 2.09 | 2.09 | 2.26 | 2.26 | 2.26 | 2.93 | 2.93 | 2.93 | 2.93 | 2.93 | 2.93 | 2.83 | 2.83 |
Earnings from Cont. Ops Margin | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 | 8.61 | 8.61 | 8.54 | 8.54 | 8.54 | 8.66 | 8.66 | 8.66 | 8.80 | 8.80 | 8.80 | 8.55 | 8.55 | 8.55 | 8.31 | 8.31 | 8.31 | 8.45 | 8.45 | 8.45 | 8.61 | 8.61 | 8.61 | 9.06 | 9.06 | 9.06 | 9.62 | 9.62 | 9.62 | 9.84 | 9.84 | 9.84 | 10.07 | 10.07 | 10.07 | 10.22 | 10.22 | 10.22 | 10.38 | 10.38 | 10.38 | 9.90 | 9.90 | 9.90 | 9.43 | 9.43 | 9.43 | 9.35 | 9.35 | 9.35 | 9.28 | 9.28 | 9.28 | 9.13 | 9.13 | 9.13 | 8.97 | 8.97 | 8.97 | 8.58 | 8.58 | 8.58 | 8.19 | 8.19 | 8.19 | 9.19 | 9.19 | 9.19 | 10.21 | 10.21 | 10.21 | 10.61 | 10.61 | 10.61 | 11.03 | 11.03 | 11.03 | 10.78 | 10.78 | 10.78 | 10.53 | 10.53 | 10.53 | 10.68 | 10.68 | 10.68 | 10.84 | 10.84 | 10.84 | 11.45 | 11.45 | 11.45 | 12.16 | 12.16 | 12.16 | 11.97 | 11.97 | 11.97 | 11.77 | 11.77 | 11.77 | 11.02 | 11.02 | 11.02 | 10.26 | 10.26 | 10.26 | 10.05 | 10.05 | 10.05 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.82 | 9.82 | 9.82 | 9.79 | 9.79 | 9.79 | 9.81 | 9.81 | 9.81 | 9.84 | 9.84 | 9.84 | 9.80 | 9.80 | 9.80 | 9.75 | 9.75 | 9.75 | 9.43 | 9.43 | 9.43 | 9.07 | 9.07 | 9.07 | 9.14 | 9.14 | 9.14 | 9.22 | 9.22 | 9.22 | 9.42 | 9.42 | 9.42 | 9.68 | 9.68 | 9.68 | 9.52 | 9.52 | 9.52 | 9.35 | 9.35 | 9.35 | 9.69 | 9.69 | 9.69 | 10.14 | 10.14 | 10.14 | 8.79 | 8.79 | 8.79 | 7.51 | 7.51 | 7.51 | 6.01 | 6.01 | 6.01 | 4.70 | 4.70 | 4.70 | 4.64 | 4.64 | 4.64 | 4.58 | 4.58 | 4.58 | 5.05 | 5.05 | 5.05 | 5.53 | 5.53 | 5.53 | 5.28 | 5.28 | 5.28 | 5.01 | 5.01 | 5.01 | 4.97 | 4.97 | 4.97 | 4.93 | 4.93 | 4.93 | 4.41 | 4.41 | 4.41 | 3.89 | 3.89 | 3.89 | 3.29 | 3.29 | 3.29 | 2.47 | 2.47 | 2.47 | 2.33 | 2.33 | 2.33 | 2.19 | 2.19 | 2.19 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.12 | 2.12 |
Net Income Margin | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.37 | 8.37 | 8.33 | 8.33 | 8.33 | 8.46 | 8.46 | 8.46 | 8.61 | 8.61 | 8.61 | 8.35 | 8.35 | 8.35 | 8.09 | 8.09 | 8.09 | 8.22 | 8.22 | 8.22 | 8.35 | 8.35 | 8.35 | 8.82 | 8.82 | 8.82 | 9.40 | 9.40 | 9.40 | 9.65 | 9.65 | 9.65 | 9.93 | 9.93 | 9.93 | 10.10 | 10.10 | 10.10 | 10.28 | 10.28 | 10.28 | 9.80 | 9.80 | 9.80 | 9.32 | 9.32 | 9.32 | 9.26 | 9.26 | 9.26 | 9.20 | 9.20 | 9.20 | 9.05 | 9.05 | 9.05 | 8.88 | 8.88 | 8.88 | 8.50 | 8.50 | 8.50 | 8.12 | 8.12 | 8.12 | 9.13 | 9.13 | 9.13 | 10.17 | 10.17 | 10.17 | 10.54 | 10.54 | 10.54 | 10.95 | 10.95 | 10.95 | 10.81 | 10.81 | 10.81 | 10.67 | 10.67 | 10.67 | 10.88 | 10.88 | 10.88 | 11.10 | 11.10 | 11.10 | 11.66 | 11.66 | 11.66 | 12.32 | 12.32 | 12.32 | 12.12 | 12.12 | 12.12 | 11.90 | 11.90 | 11.90 | 11.17 | 11.17 | 11.17 | 10.41 | 10.41 | 10.41 | 10.23 | 10.23 | 10.23 | 10.04 | 10.04 | 10.04 | 10.07 | 10.07 | 10.07 | 10.10 | 10.10 | 10.10 | 10.09 | 10.09 | 10.09 | 10.08 | 10.08 | 10.08 | 9.98 | 9.98 | 9.98 | 9.88 | 9.88 | 9.88 | 9.81 | 9.81 | 9.81 | 9.73 | 9.73 | 9.73 | 9.41 | 9.41 | 9.41 | 9.04 | 9.04 | 9.04 | 9.11 | 9.11 | 9.11 | 9.20 | 9.20 | 9.20 | 9.28 | 9.28 | 9.28 | 9.39 | 9.39 | 9.39 | 9.03 | 9.03 | 9.03 | 8.65 |