Jiangxi Copper Company Limited - SEHK:358
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 | - | - | - | - | - | - | - | - | - | - | - | 45.09 | - | - | - | - | - | 136.79 | 135.95 | 20.29 | 19.40 | 19.26 | 21.17 | 95.05 | 12.34 | 12.68 | 11.37 | 11.15 | 9.75 | 9.71 | 10.28 | 23.82 | 24.95 | 25.95 | 25.64 | 7.64 | 25.02 | 23.18 | 24.48 | 24.76 | 25.30 | 19.69 | 20.88 | - | - | - | - | - | 14.72 | 10.91 | 11.06 | 11.73 | 8.85 | - | - | 55.85 | 49.09 | 46.84 | 47.68 | - | - | - | - | - | - | 13.40 | 13.28 | - | - | - | - | 6.60 | - | - | - | - | - | - | - | - | - | - | - | - | 26.10 | 29.09 | 27.31 | 25.15 | 24.43 | 29.14 | 31.39 | 37.73 | 31.38 | 28.13 | 29.87 | 22.71 | - | - | - | - | - | - | - | 3.79 | 3.56 | 3.53 | 3.82 | 19.34 | 7.31 | 7.14 | 9.14 | 8.70 | 8.81 | - | - | - | - | - | - | - | - | - | - | - | - | 39.14 | 39.05 | 8.89 | 7.64 | 7.73 | 7.67 | 9.50 | 3.76 | 3.96 | 4.13 | 4.46 | 4.41 | 6.98 | 7.12 | 8.76 | 8.85 | 11.35 | 11.23 | - | - | - | - | - | - | 82.91 | 71.26 | 170.37 | 191.71 | 199.93 | 211.19 | 11.84 | 14.89 | 13.93 | 11.96 | 13.06 | 14.78 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 55.31 | 53.33 | 18.71 | 13.25 | 11.74 | 9.65 | 27.06 | 19.01 | 16.33 | 14.32 | 14.06 | 11.92 | 114.61 | 142.91 | - | - | - | - | - | - | - | - | - | - | - | - | 86.11 | 71.20 | 71.60 | 68.39 | - | - | - | - | - | - | - | - | - | - | - | - | 13.70 | 11.01 | 11.05 | 8.50 | 8.14 | 8.10 | 9.87 | 8.80 | 9.28 | 8.95 | 8.88 | 9.70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | 132.60 | - | - | - | - | - | - | - | 20.28 | 18.97 | 18.76 | 21.57 | - | 12.59 | 13.04 | 11.33 | 11.04 | 9.21 | 7.04 | 7.74 | 25.40 | 27.37 | 29.10 | 28.57 | 6.14 | 27.92 | 25.14 | 27.10 | 27.53 | 28.34 | 17.11 | 18.67 | - | - | - | - | - | 14.52 | 9.87 | 10.05 | 10.86 | 7.36 | - | - | - | - | - | - | - | - | - | - | - | - | 14.52 | 14.35 | - | - | - | - | 7.09 | - | - | - | - | - | - | - | - | - | - | - | - | 43.34 | 48.33 | 45.35 | 41.74 | 40.54 | 38.85 | 41.91 | 58.93 | 49.07 | 44.04 | 46.73 | 28.23 | - | - | - | - | - | - | - | 4.07 | 3.83 | 3.80 | 4.10 | 23.73 | 8.99 | 8.81 | 11.04 | 10.54 | 10.67 | - | - | - | - | - | - | - | - | - | - | - | - | 107.09 | 106.85 | 10.91 | 9.49 | 9.60 | 9.53 | 11.84 | 4.63 | 4.84 | 5.02 | 5.37 | 5.31 | 8.52 | 8.67 | 9.98 | 10.08 | 12.89 | 12.76 | - | - | - | - | - | - | 228.07 | 196.58 | - | - | - | - | 13.41 | 15.55 | 14.56 | 12.52 | 13.66 | 15.43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 73.38 | 70.63 | 19.48 | 13.70 | 12.10 | 9.89 | 26.95 | 18.25 | 15.35 | 13.17 | 12.89 | 10.58 | 289.12 | - | - | - | - | - | - | - | - | - | - | - | - | - | 99.71 | 82.37 | 82.83 | 79.11 | - | - | - | - | - | - | - | - | - | - | - | - | 14.32 | 11.36 | 11.41 | 8.60 | 8.21 | 8.17 | 9.21 | 8.03 | 8.28 | 7.92 | 7.85 | 8.74 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 6.07 | 6.14 | 6.23 | 6.24 | 6.55 | 8.35 | 6.23 | 9.61 | 10.90 | 11.81 | 11.26 | 9.51 | 8.20 | 7.68 | 7.77 | 7.79 | 7.79 | 7.64 | 7.62 | 8.17 | 7.55 | 7.38 | 8.72 | 8.04 | 8.84 | 9.63 | 8.24 | 8.09 | 6.14 | 7.09 | 7.57 | 4.50 | 5.03 | 5.98 | 5.86 | 6.04 | 6.35 | 5.70 | 5.64 | 5.68 | 6.16 | 6.58 | 7.40 | 14.04 | 13.69 | 15.85 | 16.36 | 15.50 | 20.66 | 14.05 | 13.37 | 13.94 | 10.12 | 10.29 | 10.87 | 10.85 | 9.18 | 8.35 | 8.91 | 8.57 | 13.26 | 13.38 | 15.56 | 13.11 | 13.34 | 16.34 | 15.87 | 17.45 | 18.61 | 17.52 | 18.61 | 19.45 | 22.87 | 21.21 | 19.65 | 20.16 | 18.43 | 12.28 | 12.51 | 13.61 | 13.75 | 15.67 | 15.48 | 15.23 | 13.58 | 14.52 | 13.60 | 13.34 | 13.64 | 21.43 | 23.58 | 22.07 | 19.85 | 18.14 | 18.79 | 23.05 | 43.18 | 44.43 | 35.72 | 39.15 | 30.24 | 89.99 | 91.00 | 41.27 | 40.07 | 38.77 | 44.06 | 63.49 | 18.00 | 17.27 | 20.40 | 20.58 | 22.77 | 12.89 | 13.43 | 13.47 | 16.60 | 19.73 | 20.63 | 18.04 | 14.31 | 13.69 | 14.38 | 15.05 | 14.90 | 12.56 | 13.46 | 18.48 | 15.26 | 15.99 | 15.94 | 12.22 | 12.26 | 12.79 | 12.76 | 13.70 | 13.58 | 13.76 | 13.49 | 9.84 | 9.88 | 11.36 | 11.31 | 18.32 | 19.86 | 22.50 | 21.80 | 21.27 | 21.43 | 16.12 | 13.82 | 10.62 | 10.50 | 10.12 | 11.63 | 10.98 | 11.72 | 10.83 | 9.21 | 9.41 | 10.59 | 7.96 | 12.86 | 18.43 | 17.36 | 17.69 | 17.69 | 19.37 | 18.38 | 18.72 | 19.21 | 16.92 | 16.24 | 19.50 | 16.41 | 18.58 | 15.84 | 16.68 | 18.02 | 22.31 | 61.52 | 61.13 | 71.57 | 77.11 | 70.48 | 40.77 | 38.05 | 29.78 | 21.15 | 21.35 | 15.35 | 5.82 | 4.10 | 3.92 | 4.09 | 3.16 | 2.62 | 5.28 | 8.73 | 11.15 | 11.89 | 13.91 | 14.69 | 13.59 | 23.55 | 17.30 | 24.13 | 25.97 | 34.04 | 28.73 | 20.81 | 13.01 | 11.38 | 10.83 | 9.70 | 9.27 | 8.75 | 7.77 | 7.76 | 8.20 | 8.29 | 10.09 | 10.03 | 12.78 | 12.40 | 12.66 | 14.04 | 16.90 | 11.26 | 11.57 | 9.00 | 8.94 | 9.00 | 10.85 | 9.36 | 11.42 | 11.06 | 10.62 | 10.84 | 13.78 | 18.72 | 16.46 | 17.44 | 18.82 | 16.26 | 20.83 | 16.27 | 21.28 | 19.86 | 20.15 | 17.17 | 34.96 | 46.12 | 38.87 | 40.04 | 27.39 | 25.99 | 24.33 | 25.29 | 27.45 | 20.13 | 21.12 | 15.97 | 20.94 | 24.66 | 22.90 | 18.98 | 17.61 | 15.66 | 11.28 | 11.66 | 12.69 | 15.35 | 14.90 | 16.23 | 23.07 | 23.27 | 21.87 | 18.10 | 19.49 | 18.29 | 15.51 | 16.90 | 179.15 | 227.52 | 222.14 | 179.15 | 154.07 | 143.32 | 125.40 | 123.61 | 116.45 | 132.57 | 173.77 | 179.15 | 166.61 | 120.03 | 109.28 | 116.45 | - | - | - |
P/LTM EPS | 5.80 | 5.87 | 5.96 | 5.97 | 6.26 | 7.53 | 6.25 | 6.78 | 7.69 | 8.33 | 7.95 | 6.45 | 6.07 | 5.68 | 5.74 | 5.76 | 5.76 | 6.68 | 6.66 | 6.30 | 5.82 | 5.69 | 6.73 | 6.80 | 6.60 | 7.19 | 6.15 | 6.03 | 4.58 | 4.43 | 4.73 | 4.31 | 4.81 | 5.72 | 5.61 | 6.58 | 7.57 | 6.80 | 6.73 | 6.78 | 7.35 | 8.77 | 9.86 | 16.02 | 15.63 | 18.08 | 18.67 | 18.67 | 29.79 | 20.26 | 19.28 | 20.10 | 14.60 | 14.28 | 15.09 | 15.13 | 12.80 | 11.64 | 12.42 | 8.99 | 11.63 | 11.73 | 13.64 | 11.49 | 11.69 | 11.19 | 10.87 | 11.95 | 12.75 | 12.00 | 12.75 | 12.95 | 15.97 | 14.80 | 13.72 | 14.08 | 12.87 | 13.09 | 13.34 | 15.09 | 15.24 | 17.38 | 17.16 | 20.13 | 26.33 | 28.16 | 26.37 | 25.86 | 26.46 | 32.43 | 35.69 | 38.45 | 34.56 | 31.60 | 32.73 | 47.11 | 98.24 | 101.10 | 81.27 | 89.08 | 68.80 | 124.27 | 125.68 | 37.17 | 36.08 | 34.91 | 39.68 | 43.33 | 13.30 | 12.75 | 15.07 | 15.20 | 16.82 | 10.25 | 10.67 | 10.98 | 13.54 | 16.09 | 16.82 | 14.07 | 10.58 | 10.11 | 10.62 | 11.12 | 11.01 | 10.08 | 10.81 | 14.01 | 11.57 | 12.12 | 12.08 | 9.89 | 9.51 | 9.92 | 9.89 | 10.63 | 10.53 | 10.77 | 10.56 | 7.61 | 7.65 | 8.79 | 8.75 | 9.90 | 10.73 | 12.16 | 11.79 | 11.50 | 11.58 | 11.42 | 9.79 | 7.55 | 7.47 | 7.20 | 8.28 | 7.67 | 9.07 | 8.39 | 7.13 | 7.28 | 8.20 | 5.58 | 9.02 | 13.34 | 12.56 | 12.81 | 12.81 | 14.87 | 16.03 | 16.32 | 16.75 | 14.75 | 14.16 | 17.34 | 14.88 | 17.45 | 14.88 | 15.67 | 16.93 | 21.45 | - | - | - | - | - | 117.81 | 109.93 | 46.71 | 33.18 | 33.49 | 24.09 | 4.68 | 3.30 | 3.15 | 3.29 | 2.54 | 2.11 | 4.12 | 6.81 | 8.45 | 9.01 | 10.55 | 11.13 | 9.83 | 12.35 | 9.07 | 12.65 | 13.62 | 17.85 | 15.71 | 11.26 | 9.50 | 8.31 | 7.90 | 7.08 | 6.89 | 6.50 | 5.78 | 5.76 | 6.09 | 6.16 | 7.52 | 7.48 | 9.41 | 9.13 | 9.32 | 10.33 | 12.87 | 8.58 | 8.81 | 6.86 | 6.81 | 6.86 | 8.28 | 7.14 | 8.67 | 8.40 | 8.07 | 8.23 | 10.30 | 13.05 | 11.47 | 12.15 | 13.11 | 11.33 | 13.89 | 10.85 | 14.24 | 13.29 | 13.48 | 11.49 | 23.75 | 32.77 | 27.61 | 28.44 | 19.46 | 18.46 | 16.73 | 17.39 | 20.55 | 15.07 | 15.82 | 11.96 | 14.66 | 17.27 | 16.03 | 13.29 | 12.33 | 10.96 | 8.16 | 7.89 | 8.58 | 10.38 | 10.08 | 10.98 | 14.32 | 14.44 | 13.58 | 11.23 | 12.10 | 11.36 | 9.63 | 10.49 | 111.98 | 142.21 | 138.85 | 111.98 | 96.30 | 89.58 | 78.38 | 77.26 | 72.79 | 82.86 | 108.62 | 111.98 | 104.14 | 75.03 | 68.31 | 72.79 | - | - | - |
P/BV | 0.50 | 0.50 | 0.51 | 0.51 | 0.54 | 0.68 | 0.57 | 0.61 | 0.69 | 0.75 | 0.71 | 0.62 | 0.47 | 0.44 | 0.44 | 0.44 | 0.44 | 0.50 | 0.50 | 0.51 | 0.47 | 0.46 | 0.55 | 0.55 | 0.56 | 0.61 | 0.52 | 0.51 | 0.39 | 0.39 | 0.42 | 0.34 | 0.38 | 0.45 | 0.44 | 0.53 | 0.63 | 0.56 | 0.56 | 0.56 | 0.61 | 0.61 | 0.68 | 0.77 | 0.76 | 0.87 | 0.90 | 0.72 | 1.08 | 0.74 | 0.70 | 0.73 | 0.53 | 0.53 | 0.56 | 0.60 | 0.51 | 0.46 | 0.49 | 0.42 | 0.56 | 0.57 | 0.66 | 0.56 | 0.57 | 0.55 | 0.53 | 0.57 | 0.61 | 0.57 | 0.61 | 0.64 | 0.66 | 0.61 | 0.57 | 0.58 | 0.53 | 0.55 | 0.56 | 0.57 | 0.58 | 0.66 | 0.65 | 0.68 | 0.75 | 0.81 | 0.75 | 0.74 | 0.76 | 0.79 | 0.87 | 0.91 | 0.81 | 0.74 | 0.77 | 0.81 | 0.82 | 0.85 | 0.68 | 0.75 | 0.58 | 0.57 | 0.57 | 0.54 | 0.52 | 0.51 | 0.57 | 0.59 | 0.53 | 0.51 | 0.60 | 0.61 | 0.67 | 0.57 | 0.59 | 0.62 | 0.76 | 0.90 | 0.94 | 0.87 | 0.81 | 0.78 | 0.82 | 0.86 | 0.85 | 0.80 | 0.86 | 0.92 | 0.76 | 0.80 | 0.79 | 0.79 | 0.86 | 0.89 | 0.89 | 0.96 | 0.95 | 0.99 | 0.97 | 0.83 | 0.83 | 0.96 | 0.95 | 1.16 | 1.26 | 1.43 | 1.38 | 1.35 | 1.36 | 1.38 | 1.19 | 1.19 | 1.18 | 1.14 | 1.31 | 1.28 | 1.50 | 1.39 | 1.18 | 1.20 | 1.35 | 1.05 | 1.70 | 2.23 | 2.10 | 2.14 | 2.14 | 2.23 | 1.97 | 2.01 | 2.06 | 1.82 | 1.74 | 2.09 | 1.80 | 1.95 | 1.66 | 1.75 | 1.89 | 2.05 | 1.84 | 1.82 | 2.14 | 2.30 | 2.10 | 2.12 | 1.98 | 2.29 | 1.63 | 1.64 | 1.18 | 1.06 | 0.75 | 0.71 | 0.74 | 0.57 | 0.48 | 1.01 | 1.68 | 2.01 | 2.15 | 2.51 | 2.66 | 2.29 | 3.06 | 2.25 | 3.14 | 3.38 | 4.43 | 5.33 | 3.82 | 3.24 | 2.83 | 2.70 | 2.42 | 2.41 | 2.28 | 2.02 | 2.02 | 2.13 | 2.16 | 2.21 | 2.20 | 2.35 | 2.28 | 2.33 | 2.58 | 2.46 | 1.64 | 1.69 | 1.31 | 1.30 | 1.31 | 1.84 | 1.59 | 1.69 | 1.64 | 1.58 | 1.61 | 1.94 | 2.30 | 2.03 | 2.15 | 2.32 | 2.00 | 2.36 | 1.85 | 1.90 | 1.77 | 1.80 | 1.53 | 2.28 | 2.80 | 2.36 | 2.43 | 1.66 | 1.58 | 1.03 | 1.08 | 0.98 | 0.72 | 0.76 | 0.57 | 0.64 | 0.76 | 0.71 | 0.58 | 0.54 | 0.48 | 0.44 | 0.48 | 0.53 | 0.64 | 0.62 | 0.68 | 0.74 | 0.75 | 0.70 | 0.58 | 0.63 | 0.59 | 0.50 | 0.54 | 0.68 | 0.86 | 0.84 | 0.68 | 0.58 | 0.54 | 0.48 | 0.47 | 0.44 | 0.50 | 0.66 | 0.68 | 0.63 | 0.46 | 0.41 | 0.44 | - | - | - |
P/Tangible BV | 0.56 | 0.57 | 0.58 | 0.58 | 0.61 | 0.77 | 0.64 | 0.69 | 0.79 | 0.85 | 0.81 | 0.71 | 0.52 | 0.49 | 0.49 | 0.50 | 0.50 | 0.56 | 0.56 | 0.58 | 0.53 | 0.52 | 0.62 | 0.63 | 0.64 | 0.70 | 0.60 | 0.59 | 0.45 | 0.45 | 0.48 | 0.38 | 0.42 | 0.50 | 0.49 | 0.61 | 0.72 | 0.65 | 0.64 | 0.64 | 0.70 | 0.70 | 0.79 | 0.91 | 0.89 | 1.03 | 1.06 | 0.86 | 1.25 | 0.85 | 0.81 | 0.84 | 0.61 | 0.61 | 0.64 | 0.67 | 0.57 | 0.52 | 0.55 | 0.47 | 0.61 | 0.62 | 0.72 | 0.61 | 0.62 | 0.60 | 0.58 | 0.61 | 0.65 | 0.61 | 0.65 | 0.67 | 0.69 | 0.64 | 0.60 | 0.61 | 0.56 | 0.58 | 0.59 | 0.60 | 0.61 | 0.69 | 0.68 | 0.72 | 0.79 | 0.85 | 0.79 | 0.78 | 0.80 | 0.83 | 0.92 | 0.95 | 0.86 | 0.78 | 0.81 | 0.85 | 0.87 | 0.89 | 0.72 | 0.79 | 0.61 | 0.60 | 0.61 | 0.57 | 0.55 | 0.53 | 0.61 | 0.62 | 0.55 | 0.53 | 0.63 | 0.63 | 0.70 | 0.59 | 0.61 | 0.64 | 0.79 | 0.94 | 0.98 | 0.91 | 0.84 | 0.80 | 0.84 | 0.88 | 0.87 | 0.83 | 0.89 | 0.95 | 0.78 | 0.82 | 0.82 | 0.82 | 0.88 | 0.92 | 0.92 | 0.99 | 0.98 | 1.02 | 1.00 | 0.85 | 0.86 | 0.99 | 0.98 | 1.20 | 1.30 | 1.47 | 1.43 | 1.39 | 1.40 | 1.43 | 1.23 | 1.23 | 1.22 | 1.17 | 1.35 | 1.32 | 1.55 | 1.43 | 1.21 | 1.24 | 1.40 | 1.09 | 1.75 | 2.30 | 2.17 | 2.21 | 2.21 | 2.32 | 2.04 | 2.07 | 2.13 | 1.87 | 1.80 | 2.19 | 1.89 | 2.04 | 1.74 | 1.83 | 1.98 | 2.15 | 1.93 | 1.91 | 2.24 | 2.41 | 2.21 | 2.24 | 2.09 | 2.42 | 1.72 | 1.73 | 1.25 | 1.09 | 0.77 | 0.73 | 0.77 | 0.59 | 0.49 | 1.05 | 1.73 | 2.09 | 2.23 | 2.60 | 2.75 | 2.38 | 3.14 | 2.30 | 3.21 | 3.46 | 4.53 | 5.48 | 3.93 | 3.30 | 2.89 | 2.75 | 2.46 | 2.44 | 2.30 | 2.04 | 2.04 | 2.15 | 2.18 | 2.24 | 2.22 | 2.38 | 2.31 | 2.36 | 2.62 | 2.50 | 1.67 | 1.71 | 1.33 | 1.32 | 1.33 | 1.88 | 1.62 | 1.73 | 1.67 | 1.61 | 1.64 | 1.98 | 2.36 | 2.07 | 2.20 | 2.37 | 2.05 | 2.36 | 1.85 | 1.94 | 1.81 | 1.83 | 1.56 | 2.33 | 2.86 | 2.41 | 2.49 | 1.70 | 1.61 | 1.06 | 1.10 | 1.00 | 0.74 | 0.77 | 0.58 | 0.66 | 0.78 | 0.72 | 0.60 | 0.56 | 0.49 | 0.44 | 0.50 | 0.54 | 0.65 | 0.64 | 0.69 | 0.74 | 0.75 | 0.70 | 0.58 | 0.63 | 0.59 | 0.50 | 0.54 | 0.68 | 0.86 | 0.84 | 0.68 | 0.58 | 0.54 | 0.48 | 0.47 | 0.44 | 0.50 | 0.66 | 0.68 | 0.63 | 0.46 | 0.41 | 0.44 | - | - | - |
TEV/LTM Total Revenue | 0.18 | 0.18 | 0.17 | 0.18 | 0.18 | 0.22 | 0.18 | 0.18 | 0.20 | 0.21 | 0.21 | 0.17 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.18 | 0.17 | 0.16 | 0.16 | 0.14 | 0.14 | 0.12 | 0.15 | 0.15 | 0.15 | 0.16 | 0.17 | 0.17 | 0.18 | 0.20 | 0.19 | 0.20 | 0.20 | 0.20 | 0.26 | 0.27 | 0.28 | 0.26 | 0.29 | 0.29 | 0.28 | 0.35 | 0.26 | 0.26 | 0.28 | 0.21 | 0.26 | 0.27 | 0.26 | 0.23 | 0.22 | 0.23 | 0.24 | 0.24 | 0.26 | 0.28 | 0.25 | 0.25 | 0.24 | 0.24 | 0.22 | 0.24 | 0.22 | 0.23 | 0.23 | 0.24 | 0.21 | 0.20 | 0.21 | 0.20 | 0.23 | 0.23 | 0.22 | 0.23 | 0.25 | 0.26 | 0.27 | 0.25 | 0.28 | 0.27 | 0.25 | 0.24 | 0.26 | 0.28 | 0.29 | 0.25 | 0.22 | 0.23 | 0.27 | 0.26 | 0.28 | 0.22 | 0.25 | 0.20 | 0.20 | 0.21 | 0.20 | 0.19 | 0.19 | 0.20 | 0.24 | 0.19 | 0.18 | 0.24 | 0.22 | 0.23 | 0.20 | 0.21 | 0.25 | 0.34 | 0.39 | 0.37 | 0.31 | 0.27 | 0.26 | 0.28 | 0.25 | 0.23 | 0.22 | 0.22 | 0.24 | 0.21 | 0.21 | 0.21 | 0.21 | 0.19 | 0.20 | 0.21 | 0.23 | 0.23 | 0.25 | 0.26 | 0.26 | 0.27 | 0.34 | 0.34 | 0.50 | 0.55 | 0.61 | 0.56 | 0.49 | 0.51 | 0.54 | 0.47 | 0.51 | 0.58 | 0.60 | 0.64 | 0.57 | 0.73 | 0.69 | 0.59 | 0.64 | 0.73 | 0.71 | 0.95 | 1.29 | 1.25 | 1.19 | 1.29 | 1.51 | 1.64 | 1.56 | 1.74 | 1.40 | 1.61 | 1.31 | 1.11 | 1.29 | 1.08 | 1.23 | 1.39 | 1.62 | 1.80 | 1.76 | 2.05 | 2.17 | 1.98 | 1.70 | 1.64 | 2.04 | 1.44 | 1.28 | 1.05 | 0.95 | 0.67 | 0.57 | 0.50 | 0.49 | 0.42 | 0.75 | 0.93 | 1.36 | 1.37 | 1.69 | 1.87 | 1.87 | 2.94 | 2.58 | 3.05 | 2.83 | 3.98 | 4.02 | 2.84 | 2.35 | 1.94 | 1.95 | 1.87 | 2.19 | 2.04 | 1.69 | 1.49 | 1.51 | 1.45 | 1.64 | 1.69 | 1.91 | 1.99 | 2.06 | 2.10 | 1.42 | 1.14 | 1.14 | 0.88 | 0.84 | 0.84 | 1.14 | 1.01 | 1.07 | 1.04 | 1.03 | 1.12 | 1.43 | 1.80 | 1.59 | 1.71 | 1.84 | 1.72 | 2.28 | 2.05 | 2.70 | 2.60 | 2.67 | 2.46 | 3.59 | 4.16 | 3.67 | 3.68 | 2.93 | 2.75 | 2.82 | 2.83 | 3.21 | 3.04 | 3.14 | 2.90 | 3.50 | 3.60 | 3.48 | 3.08 | 3.24 | 3.26 | 3.75 | 3.66 | 3.70 | 4.09 | 3.25 | 3.50 | 2.13 | 2.10 | 2.09 | 1.04 | 1.09 | 1.05 | 0.96 | 1.01 | 1.89 | 2.15 | 2.12 | 1.89 | 1.76 | 1.70 | 1.60 | 1.59 | 1.56 | 1.64 | 1.86 | 1.89 | 1.82 | 1.58 | 1.52 | 1.56 | - | - | - |
Market Cap/LTM Total Revenue | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.14 | 0.11 | 0.12 | 0.13 | 0.14 | 0.14 | 0.12 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.11 | 0.11 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.11 | 0.11 | 0.12 | 0.15 | 0.13 | 0.14 | 0.15 | 0.15 | 0.17 | 0.18 | 0.20 | 0.18 | 0.21 | 0.21 | 0.20 | 0.28 | 0.19 | 0.20 | 0.21 | 0.14 | 0.15 | 0.16 | 0.18 | 0.15 | 0.14 | 0.15 | 0.14 | 0.18 | 0.20 | 0.22 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.21 | 0.19 | 0.21 | 0.21 | 0.22 | 0.19 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.20 | 0.22 | 0.23 | 0.25 | 0.25 | 0.28 | 0.26 | 0.24 | 0.24 | 0.26 | 0.28 | 0.30 | 0.25 | 0.22 | 0.24 | 0.25 | 0.25 | 0.27 | 0.22 | 0.25 | 0.19 | 0.20 | 0.20 | 0.21 | 0.19 | 0.19 | 0.21 | 0.22 | 0.21 | 0.20 | 0.26 | 0.24 | 0.25 | 0.20 | 0.21 | 0.23 | 0.31 | 0.36 | 0.35 | 0.30 | 0.27 | 0.26 | 0.27 | 0.25 | 0.23 | 0.24 | 0.24 | 0.26 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.23 | 0.24 | 0.26 | 0.26 | 0.28 | 0.29 | 0.27 | 0.27 | 0.35 | 0.34 | 0.50 | 0.55 | 0.60 | 0.55 | 0.49 | 0.50 | 0.55 | 0.48 | 0.50 | 0.56 | 0.59 | 0.62 | 0.59 | 0.74 | 0.69 | 0.60 | 0.65 | 0.73 | 0.73 | 0.97 | 1.26 | 1.22 | 1.17 | 1.26 | 1.46 | 1.58 | 1.51 | 1.69 | 1.35 | 1.55 | 1.24 | 1.04 | 1.20 | 1.00 | 1.14 | 1.31 | 1.54 | 1.70 | 1.66 | 1.95 | 2.07 | 1.88 | 1.63 | 1.57 | 2.00 | 1.41 | 1.24 | 1.02 | 0.88 | 0.59 | 0.50 | 0.43 | 0.42 | 0.34 | 0.66 | 0.85 | 1.24 | 1.25 | 1.58 | 1.76 | 1.74 | 2.80 | 2.44 | 2.91 | 2.70 | 3.85 | 3.84 | 2.67 | 2.34 | 1.93 | 1.94 | 1.86 | 2.08 | 1.92 | 1.57 | 1.38 | 1.39 | 1.34 | 1.55 | 1.60 | 1.82 | 1.90 | 1.97 | 2.01 | 1.35 | 1.07 | 1.08 | 0.81 | 0.77 | 0.77 | 0.97 | 0.85 | 0.87 | 0.84 | 0.83 | 0.92 | 1.06 | 1.45 | 1.25 | 1.36 | 1.49 | 1.37 | 1.80 | 1.57 | 2.14 | 2.04 | 2.11 | 1.90 | 2.91 | 3.53 | 3.04 | 3.05 | 2.30 | 2.12 | 2.00 | 2.01 | 2.36 | 2.18 | 2.29 | 2.05 | 2.45 | 2.54 | 2.43 | 2.03 | 2.19 | 2.21 | 2.70 | 2.75 | 2.79 | 3.18 | 2.34 | 2.59 | 1.69 | 1.66 | 1.65 | 0.60 | 0.65 | 0.61 | 0.52 | 0.56 | 0.96 | 1.21 | 1.19 | 0.96 | 0.82 | 0.76 | 0.67 | 0.66 | 0.62 | 0.71 | 0.93 | 0.96 | 0.89 | 0.64 | 0.58 | 0.62 | - | - | - |
TEV/LTM EBITDA | 6.42 | 6.43 | 6.36 | 6.44 | 6.65 | 8.14 | 6.39 | 8.45 | 9.04 | 9.54 | 9.57 | 8.19 | 7.48 | 7.09 | 7.10 | 7.05 | 7.09 | 8.24 | 8.19 | 8.09 | 7.73 | 7.68 | 8.44 | 7.73 | 6.64 | 6.83 | 6.12 | 6.00 | 5.25 | 6.44 | 6.82 | 4.91 | 5.14 | 5.35 | 5.28 | 5.34 | 5.54 | 5.14 | 5.42 | 5.49 | 5.61 | 6.32 | 6.70 | 9.00 | 8.33 | 9.36 | 9.40 | 9.92 | 12.82 | 9.50 | 9.62 | 10.21 | 7.71 | 10.92 | 11.44 | 10.62 | 9.34 | 8.91 | 9.07 | 8.09 | 9.58 | 10.16 | 11.16 | 9.70 | 9.75 | 9.50 | 9.41 | 9.59 | 10.15 | 9.64 | 10.14 | 10.40 | 11.14 | 9.86 | 9.45 | 9.49 | 9.37 | 8.30 | 8.39 | 8.26 | 8.58 | 9.27 | 9.56 | 9.47 | 7.28 | 8.11 | 7.62 | 7.01 | 6.81 | 10.18 | 10.96 | 10.54 | 8.76 | 7.86 | 8.34 | 11.18 | 17.31 | 18.61 | 14.93 | 16.92 | 13.19 | 16.66 | 17.17 | 14.24 | 13.38 | 13.27 | 14.34 | 18.49 | 13.70 | 13.39 | 17.14 | 16.31 | 16.52 | 10.61 | 11.09 | 13.80 | 18.14 | 20.90 | 20.06 | 16.13 | 9.91 | 9.60 | 10.13 | 9.09 | 8.52 | 7.41 | 7.39 | 8.52 | 7.32 | 7.41 | 7.35 | 6.33 | 5.83 | 6.14 | 6.40 | 6.91 | 6.83 | 7.81 | 7.97 | 7.10 | 7.17 | 9.20 | 9.10 | 12.62 | 13.88 | 15.18 | 13.93 | 12.35 | 12.77 | 10.06 | 8.65 | 7.47 | 8.40 | 8.76 | 9.26 | 7.83 | 8.38 | 7.84 | 6.73 | 7.35 | 8.32 | 7.53 | 10.00 | 13.41 | 12.96 | 12.38 | 13.32 | 15.55 | 17.02 | 16.27 | 18.14 | 14.56 | 16.74 | 15.05 | 12.52 | 12.72 | 10.68 | 12.12 | 13.78 | 17.66 | 37.28 | 36.52 | 42.59 | 45.01 | 41.00 | 24.56 | 23.68 | 29.46 | 20.87 | 18.48 | 15.20 | 7.58 | 5.32 | 4.57 | 4.01 | 3.94 | 3.34 | 5.66 | 7.06 | 9.65 | 9.72 | 12.05 | 13.33 | 13.68 | 24.63 | 21.59 | 25.52 | 23.75 | 33.39 | 27.33 | 19.52 | 10.99 | 9.09 | 9.14 | 8.73 | 8.20 | 7.62 | 6.31 | 5.58 | 5.63 | 5.43 | 6.59 | 6.80 | 8.16 | 8.48 | 8.78 | 8.96 | 7.30 | 5.87 | 5.89 | 4.53 | 4.34 | 4.32 | 5.71 | 5.08 | 5.70 | 5.49 | 5.45 | 5.95 | 7.29 | 8.38 | 7.44 | 7.99 | 8.56 | 8.03 | 10.79 | 9.69 | 11.87 | 11.44 | 11.74 | 10.82 | 16.85 | 19.03 | 16.81 | 16.86 | 13.41 | 12.59 | 12.80 | 12.83 | 13.53 | 12.81 | 13.23 | 12.24 | 13.56 | 13.92 | 13.47 | 11.93 | 12.54 | 12.61 | 12.70 | 12.88 | 13.01 | 14.39 | 11.44 | 12.31 | 10.34 | 10.20 | 10.16 | 5.07 | 5.30 | 5.10 | 4.65 | 4.88 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | 8.06 | 8.07 | 7.98 | 8.08 | 8.34 | 10.21 | 7.83 | 11.30 | 12.08 | 12.75 | 12.80 | 11.11 | 10.01 | 9.49 | 9.50 | 9.43 | 9.49 | 11.09 | 11.02 | 11.00 | 10.51 | 10.44 | 11.47 | 10.38 | 8.92 | 9.17 | 8.22 | 8.06 | 7.05 | 8.51 | 9.00 | 6.08 | 6.37 | 6.62 | 6.54 | 6.59 | 6.87 | 6.37 | 6.72 | 6.80 | 6.95 | 7.94 | 8.42 | 11.92 | 11.03 | 12.39 | 12.45 | 14.13 | 18.44 | 13.67 | 13.85 | 14.69 | 11.09 | 18.36 | 19.23 | 17.24 | 15.15 | 14.46 | 14.72 | 12.01 | 15.15 | 16.06 | 17.64 | 15.33 | 15.42 | 15.43 | 15.29 | 16.11 | 17.05 | 16.19 | 17.02 | 17.87 | 17.92 | 15.86 | 15.19 | 15.27 | 15.07 | 11.97 | 12.10 | 12.05 | 12.52 | 13.52 | 13.95 | 13.67 | 9.90 | 11.03 | 10.36 | 9.54 | 9.27 | 15.45 | 16.64 | 15.67 | 13.03 | 11.68 | 12.40 | 17.93 | 37.96 | 40.83 | 32.74 | 37.12 | 28.93 | 53.36 | 55.00 | 36.44 | 34.24 | 33.95 | 36.69 | 58.65 | 44.10 | 43.11 | 55.19 | 52.51 | 53.18 | 19.57 | 20.45 | 24.55 | 32.28 | 37.19 | 35.70 | 26.83 | 14.10 | 13.67 | 14.42 | 12.94 | 12.13 | 10.25 | 10.23 | 12.26 | 10.54 | 10.67 | 10.58 | 8.45 | 7.47 | 7.87 | 8.20 | 8.85 | 8.75 | 10.24 | 10.44 | 8.87 | 8.96 | 11.49 | 11.37 | 16.81 | 18.49 | 20.23 | 18.56 | 16.45 | 17.01 | 12.26 | 10.54 | 8.76 | 9.86 | 10.28 | 10.86 | 9.10 | 9.43 | 8.83 | 7.57 | 8.27 | 9.36 | 8.53 | 11.34 | 15.31 | 14.80 | 14.14 | 15.21 | 18.00 | 19.82 | 18.95 | 21.13 | 16.96 | 19.49 | 17.93 | 14.86 | 15.24 | 12.80 | 14.52 | 16.51 | 21.48 | 64.62 | 63.30 | 73.81 | 78.01 | 71.06 | 34.20 | 32.97 | 39.30 | 27.84 | 24.66 | 20.28 | 8.38 | 5.89 | 5.06 | 4.43 | 4.35 | 3.69 | 6.32 | 7.88 | 10.68 | 10.77 | 13.34 | 14.76 | 15.31 | 27.90 | 24.45 | 28.91 | 26.90 | 37.81 | 30.64 | 21.90 | 11.95 | 9.88 | 9.94 | 9.49 | 8.98 | 8.35 | 6.91 | 6.11 | 6.17 | 5.94 | 7.46 | 7.68 | 9.52 | 9.90 | 10.25 | 10.45 | 8.94 | 7.18 | 7.21 | 5.55 | 5.31 | 5.29 | 7.00 | 6.24 | 7.18 | 6.93 | 6.88 | 7.51 | 9.41 | 11.15 | 9.90 | 10.63 | 11.40 | 10.68 | 14.88 | 13.36 | 17.03 | 16.41 | 16.85 | 15.52 | 26.44 | 31.27 | 27.62 | 27.70 | 22.03 | 20.68 | 22.93 | 22.99 | 25.96 | 24.56 | 25.38 | 23.48 | 26.26 | 26.96 | 26.10 | 23.10 | 24.29 | 24.43 | 24.01 | 23.12 | 23.36 | 25.84 | 20.54 | 22.11 | 20.99 | 20.70 | 20.62 | 10.29 | 10.75 | 10.36 | 9.45 | 9.90 | 40.65 | 46.20 | 45.58 | 40.65 | 37.77 | 36.54 | 34.49 | 34.28 | 33.46 | 35.31 | 40.03 | 40.65 | 39.21 | 33.87 | 32.64 | 33.46 | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 3.33 | 3.33 | 3.33 | 3.33 | 3.33 | 3.42 | 3.42 | 2.71 | 2.71 | 2.71 | 2.71 | 2.54 | 2.51 | 2.51 | 2.51 | 2.68 | 2.68 | 2.68 | 2.65 | 2.65 | 2.65 | 2.76 | 2.76 | 2.76 | 2.75 | 2.75 | 2.75 | 2.69 | 2.69 | 2.69 | 3.62 | 3.62 | 3.62 | 3.78 | 3.78 | 3.78 | 4.18 | 4.18 | 4.18 | 4.50 | 4.50 | 4.50 | 3.66 | 3.66 | 3.66 | 3.36 | 3.36 | 3.36 | 3.24 | 3.24 | 3.24 | 3.00 | 3.00 | 3.00 | 3.28 | 3.28 | 3.28 | 3.74 | 3.74 | 3.74 | 3.80 | 3.80 | 3.80 | 3.69 | 3.69 | 3.69 | 3.59 | 3.59 | 3.59 | 3.42 | 3.42 | 3.42 | 3.77 | 3.77 | 3.77 | 4.21 | 4.21 | 4.21 | 4.14 | 4.14 | 4.14 | 4.37 | 4.37 | 4.37 | 4.41 | 4.41 | 4.41 | 3.65 | 3.65 | 3.65 | 3.69 | 3.69 | 3.69 | 3.33 | 3.33 | 3.33 | 2.18 | 2.18 | 2.18 | 2.12 | 2.12 | 2.12 | 2.19 | 2.19 | 2.19 | 2.10 | 2.10 | 2.10 | 2.56 | 2.56 | 2.56 | 3.05 | 3.05 | 3.05 | 2.95 | 2.95 | 2.95 | 2.92 | 2.92 | 2.92 | 3.21 | 3.21 | 3.21 | 3.55 | 3.55 | 3.55 | 3.42 | 3.42 | 3.42 | 3.87 | 3.87 | 3.87 | 3.75 | 3.75 | 3.75 | 3.56 | 3.56 | 3.56 | 4.14 | 4.14 | 4.14 | 4.84 | 4.84 | 4.84 | 4.90 | 4.90 | 4.90 | 6.40 | 6.40 | 6.40 | 8.00 | 8.00 | 8.00 | 8.33 | 8.33 | 8.33 | 10.28 | 10.28 | 10.28 | 10.37 | 10.37 | 10.37 | 10.15 | 10.15 | 10.15 | 10.39 | 10.39 | 10.39 | 10.24 | 10.24 | 10.24 | 9.46 | 9.46 | 9.46 | 11.07 | 11.07 | 11.07 | 10.22 | 10.22 | 10.22 | 6.31 | 6.31 | 6.31 | 8.42 | 8.42 | 8.42 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 11.54 | 16.31 | 16.31 | 16.31 | 16.57 | 16.57 | 16.57 | 14.74 | 14.74 | 14.74 | 14.74 | 14.74 | 16.37 | 15.00 | 15.00 | 15.00 | 18.06 | 18.06 | 18.06 | 24.58 | 24.58 | 24.58 | 28.81 | 28.81 | 28.81 | 34.82 | 34.82 | 34.82 | 35.01 | 35.01 | 35.01 | 27.39 | 27.39 | 27.39 | 27.39 | 27.39 | 25.34 | 23.08 | 23.08 | 23.08 | 22.77 | 22.77 | 22.77 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 | 18.55 | 19.10 | 19.10 | 19.10 | 19.10 | 19.10 | 19.25 | 23.48 | 23.48 | 23.48 | 20.52 | 20.52 | 20.52 | 19.55 | 19.55 | 19.55 | 18.54 | 18.54 | 18.54 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 19.52 | 22.54 | 22.54 | 22.54 | 25.08 | 25.08 | 25.08 | 23.37 | 23.37 | 23.37 | 23.37 | 23.37 | 22.93 | 19.42 | 19.42 | 19.42 | 16.73 | 16.73 | 16.73 | 16.06 | 16.06 | 16.06 | 15.63 | 15.63 | 15.63 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 |
SG&A Margin | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.54 | 0.50 | 0.50 | 0.50 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.52 | 0.52 | 0.52 | 0.56 | 0.56 | 0.56 | 0.57 | 0.57 | 0.57 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.55 | 0.55 | 0.55 | 0.62 | 0.62 | 0.62 | 0.65 | 0.65 | 0.65 | 0.79 | 0.79 | 0.79 | 0.86 | 0.86 | 0.86 | 0.91 | 0.91 | 0.91 | 0.93 | 0.93 | 0.93 | 0.85 | 0.85 | 0.85 | 0.84 | 0.84 | 0.84 | 0.86 | 0.86 | 0.86 | 0.82 | 0.82 | 0.82 | 0.89 | 0.89 | 0.89 | 0.86 | 0.86 | 0.86 | 0.82 | 0.82 | 0.82 | 0.88 | 0.88 | 0.88 | 0.86 | 0.86 | 0.86 | 0.83 | 0.83 | 0.83 | 0.89 | 0.89 | 0.89 | 0.90 | 0.90 | 0.90 | 1.01 | 1.01 | 1.01 | 1.10 | 1.10 | 1.10 | 1.06 | 1.06 | 1.06 | 1.09 | 1.09 | 1.09 | 1.12 | 1.12 | 1.12 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 0.91 | 0.91 | 0.91 | 0.92 | 0.92 | 0.92 | 0.98 | 0.98 | 0.98 | 1.04 | 1.04 | 1.04 | 1.01 | 1.01 | 1.01 | 0.78 | 0.78 | 0.78 | 0.71 | 0.71 | 0.71 | 0.77 | 0.77 | 0.77 | 0.84 | 0.84 | 0.84 | 1.42 | 1.42 | 1.42 | 1.45 | 1.45 | 1.45 | 1.58 | 1.58 | 1.58 | 1.56 | 1.56 | 1.56 | 1.33 | 1.33 | 1.33 | 1.48 | 1.48 | 1.48 | 1.21 | 1.21 | 1.21 | 1.47 | 1.47 | 1.47 | 1.51 | 1.51 | 1.51 | 1.47 | 1.47 | 1.47 | 1.97 | 1.97 | 1.97 | 1.95 | 1.95 | 1.95 | 2.82 | 2.82 | 2.82 | 2.76 | 2.76 | 2.76 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.47 | 2.73 | 2.73 | 2.73 | 2.64 | 2.64 | 2.64 | 1.70 | 1.70 | 1.70 | 1.70 | 1.70 | 2.67 | 1.72 | 1.72 | 1.72 | 1.94 | 1.94 | 1.94 | 2.43 | 2.43 | 2.43 | 2.66 | 2.66 | 2.66 | 3.04 |