pww.comJiangxi Copper Company Limited - SEHK:358

Valuation And Growth

Segments

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020Nov-30-2020Oct-31-2020Sep-30-2020Aug-31-2020Jul-31-2020Jun-30-2020May-31-2020Apr-30-2020Mar-31-2020Feb-29-2020Jan-31-2020Dec-31-2019Nov-30-2019Oct-31-2019Sep-30-2019Aug-31-2019Jul-31-2019Jun-30-2019May-31-2019Apr-30-2019Mar-31-2019Feb-28-2019Jan-31-2019Dec-31-2018Nov-30-2018Oct-31-2018Sep-30-2018Aug-31-2018Jul-31-2018Jun-30-2018May-31-2018Apr-30-2018Mar-31-2018Feb-28-2018Jan-31-2018Dec-31-2017Nov-30-2017Oct-31-2017Sep-30-2017Aug-31-2017Jul-31-2017Jun-30-2017May-31-2017Apr-30-2017Mar-31-2017Feb-28-2017Jan-31-2017Dec-31-2016Nov-30-2016Oct-31-2016Sep-30-2016Aug-31-2016Jul-31-2016Jun-30-2016May-31-2016Apr-30-2016Mar-31-2016Feb-29-2016Jan-31-2016Dec-31-2015Nov-30-2015Oct-31-2015Sep-30-2015Aug-31-2015Jul-31-2015Jun-30-2015May-31-2015Apr-30-2015Mar-31-2015Feb-28-2015Jan-31-2015Dec-31-2014Nov-30-2014Oct-31-2014Sep-30-2014Aug-31-2014Jul-31-2014Jun-30-2014May-31-2014Apr-30-2014Mar-31-2014Feb-28-2014Jan-31-2014Dec-31-2013Nov-30-2013Oct-31-2013Sep-30-2013Aug-31-2013Jul-31-2013Jun-30-2013May-31-2013Apr-30-2013Mar-31-2013Feb-28-2013Jan-31-2013Dec-31-2012Nov-30-2012Oct-31-2012Sep-30-2012Aug-31-2012Jul-31-2012Jun-30-2012May-31-2012Apr-30-2012Mar-31-2012Feb-29-2012Jan-31-2012Dec-31-2011Nov-30-2011Oct-31-2011Sep-30-2011Aug-31-2011Jul-31-2011Jun-30-2011May-31-2011Apr-30-2011Mar-31-2011Feb-28-2011Jan-31-2011Dec-31-2010Nov-30-2010Oct-31-2010Sep-30-2010Aug-31-2010Jul-31-2010Jun-30-2010May-31-2010Apr-30-2010Mar-31-2010Feb-28-2010Jan-31-2010Dec-31-2009Nov-30-2009Oct-31-2009Sep-30-2009Aug-31-2009Jul-31-2009Jun-30-2009May-31-2009Apr-30-2009Mar-31-2009Feb-28-2009Jan-31-2009Dec-31-2008Nov-30-2008Oct-31-2008Sep-30-2008Aug-31-2008Jul-31-2008Jun-30-2008May-31-2008Apr-30-2008Mar-31-2008Feb-29-2008Jan-31-2008Dec-31-2007Nov-30-2007Oct-31-2007Sep-30-2007Aug-31-2007Jul-31-2007Jun-30-2007May-31-2007Apr-30-2007Mar-31-2007Feb-28-2007Jan-31-2007Dec-31-2006Nov-30-2006Oct-31-2006Sep-30-2006Aug-31-2006Jul-31-2006Jun-30-2006May-31-2006Apr-30-2006Mar-31-2006Feb-28-2006Jan-31-2006Dec-31-2005Nov-30-2005Oct-31-2005Sep-30-2005Aug-31-2005Jul-31-2005Jun-30-2005May-31-2005Apr-30-2005Mar-31-2005Feb-28-2005Jan-31-2005Dec-31-2004Nov-30-2004Oct-31-2004Sep-30-2004Aug-31-2004Jul-31-2004Jun-30-2004May-31-2004Apr-30-2004Mar-31-2004Feb-29-2004Jan-31-2004Dec-31-2003Nov-30-2003Oct-31-2003Sep-30-2003Aug-31-2003Jul-31-2003Jun-30-2003May-31-2003Apr-30-2003Mar-31-2003Feb-28-2003Jan-31-2003Dec-31-2002Nov-30-2002Oct-31-2002Sep-30-2002Aug-31-2002Jul-31-2002Jun-30-2002May-31-2002Apr-30-2002Mar-31-2002Feb-28-2002Jan-31-2002Dec-31-2001Nov-30-2001Oct-31-2001Sep-30-2001Aug-31-2001Jul-31-2001Jun-30-2001May-31-2001Apr-30-2001Mar-31-2001Feb-28-2001Jan-31-2001Dec-31-2000Nov-30-2000Oct-31-2000Sep-30-2000Aug-31-2000Jul-31-2000Jun-30-2000May-31-2000Apr-30-2000Mar-31-2000Feb-29-2000Jan-31-2000

Valuation Multiples

TEV/LTM Unlevered FCF

-

-

-

-

-

-

-

-

-

-

-

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