Sinotruk (Hong Kong) Limited - SEHK:3808
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 2.38 | 2.46 | 2.50 | 2.17 | 2.02 | 2.65 | - | 1.44 | 1.38 | 0.88 | 1.21 | - | 1.63 | 1.03 | 0.54 | 0.72 | 0.42 | 0.49 | - | 0.61 | 0.36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.33 | 0.49 | 0.58 | - | - | - | - | - | - | - | - | 5.06 | 3.89 | 3.54 | 2.63 | - | 3.73 | 3.19 | 4.41 | 3.08 | 2.55 | 2.45 | - | 4.72 | 6.00 | 6.90 | 8.33 | - | 5.13 | 5.21 | 3.90 | 4.41 | 3.63 | 6.50 | - | 2.33 | 2.94 | 2.32 | 1.70 | - | 2.63 | 2.75 | 2.21 | 2.16 | 2.78 | 2.95 | - | 2.54 | 1.56 | 1.23 | 1.46 | - | 8.96 | 8.05 | 7.54 | 7.33 | 5.64 | 5.40 | - | - | - | - | - | - | 1.56 | 1.42 | 1.71 | 1.69 | 1.81 | 1.53 | - | 1.32 | 1.52 | 1.70 | 1.78 | - | 1.86 | 1.75 | 1.78 | 1.75 | 1.67 | 1.74 | - | 7.71 | 7.45 | 7.60 | 7.72 | - | 3.39 | 3.35 | 3.52 | 3.66 | 3.39 | 3.34 | - | 5.96 | 5.93 | 6.39 | 6.35 | - | 19.21 | 18.91 | 20.35 | 18.84 | 17.45 | 17.57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.58 | 7.28 | 7.26 | 9.22 | 10.08 | 151.02 | 168.26 | 168.26 | 135.70 | 136.81 | 132.40 | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.78 | 6.06 | 8.48 | 8.14 | - | - | - | - | - |
Market Cap/LTM Levered FCF | 6.01 | 6.09 | 6.13 | 5.80 | 5.65 | 6.28 | - | 4.84 | 4.79 | 4.28 | 4.61 | - | 4.21 | 3.61 | 3.12 | 3.29 | 2.99 | 3.07 | - | 3.62 | 3.38 | 2.46 | 2.65 | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.06 | 2.04 | 2.12 | 2.05 | 1.90 | 2.05 | - | 1.34 | 1.67 | 1.83 | 1.92 | - | - | - | - | - | - | - | - | 6.93 | 5.76 | 5.40 | 4.48 | - | 5.90 | 5.35 | 6.58 | 5.24 | 4.71 | 4.60 | - | 8.02 | 9.33 | 10.26 | 11.72 | - | 7.28 | 7.36 | 6.02 | 6.55 | 5.74 | 8.69 | - | 3.85 | 4.47 | 3.84 | 3.21 | - | 3.73 | 3.84 | 3.29 | 3.24 | 3.87 | 4.05 | - | 3.27 | 2.26 | 1.91 | 2.16 | - | 11.78 | 10.71 | 10.10 | 9.85 | 7.84 | 7.54 | - | - | - | - | - | - | 1.77 | 1.62 | 1.93 | 1.91 | 2.04 | 1.74 | - | 1.30 | 1.51 | 1.70 | 1.79 | - | 1.57 | 1.46 | 1.49 | 1.46 | 1.38 | 1.45 | - | 5.24 | 4.93 | 5.11 | 5.25 | - | 2.00 | 1.95 | 2.13 | 2.28 | 1.99 | 1.94 | - | 3.65 | 3.61 | 4.15 | 4.10 | - | 17.81 | 17.31 | 19.74 | 17.17 | 14.84 | 15.04 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.19 | 9.74 | 9.73 | 11.89 | 12.85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.27 | 8.49 | 11.10 | 10.72 | - | - | - | - | - |
P/LTM Normalized EPS | 13.45 | 13.64 | 13.73 | 12.97 | 12.64 | 14.06 | 11.76 | 13.94 | 13.77 | 12.31 | 13.27 | 12.70 | 24.22 | 20.78 | 17.92 | 18.95 | 17.22 | 17.64 | 17.01 | 28.91 | 26.96 | 19.63 | 21.15 | 18.32 | 33.01 | 36.10 | 29.05 | 27.02 | 18.69 | 17.54 | 21.02 | 7.28 | 8.65 | 8.76 | 7.55 | 8.81 | 4.61 | 4.57 | 4.75 | 4.57 | 4.25 | 4.59 | 6.06 | 5.87 | 7.34 | 8.03 | 8.44 | 10.29 | 18.72 | 18.30 | 14.98 | 14.55 | 14.95 | 15.02 | 15.24 | 20.21 | 16.78 | 15.75 | 13.07 | 10.80 | 10.27 | 9.30 | 11.45 | 9.11 | 8.19 | 8.01 | 8.34 | 8.65 | 10.06 | 11.06 | 12.63 | 12.42 | 11.89 | 12.02 | 9.82 | 10.69 | 9.37 | 14.18 | 9.75 | 12.42 | 14.43 | 12.39 | 10.34 | 10.37 | 19.96 | 20.60 | 17.63 | 17.33 | 20.76 | 21.68 | 17.35 | 48.70 | 33.68 | 28.51 | 32.13 | 34.63 | 126.55 | 114.97 | 108.50 | 105.75 | 84.17 | 81.03 | 74.56 | 117.78 | 113.70 | 119.15 | 133.44 | 123.91 | 26.44 | 24.27 | 28.88 | 28.60 | 30.48 | 26.06 | 32.08 | 27.58 | 31.95 | 35.97 | 37.82 | 31.61 | 35.35 | 32.88 | 33.42 | 32.73 | 31.03 | 32.50 | 31.41 | 41.73 | 39.29 | 40.72 | 41.84 | 42.65 | 57.57 | 56.29 | 61.53 | 65.77 | 57.43 | 56.01 | 53.89 | 57.81 | 57.21 | 65.79 | 65.04 | 63.08 | 75.26 | 73.14 | 83.43 | 72.58 | 62.71 | 63.56 | 56.80 | 12.21 | 13.79 | 12.83 | 14.12 | 13.43 | 10.71 | 8.40 | 8.33 | 7.60 | 8.83 | 8.44 | 10.23 | 12.01 | 12.31 | 13.31 | 14.60 | 15.10 | 20.24 | 19.67 | 21.74 | 22.25 | 24.23 | 21.47 | 19.95 | 22.68 | 19.75 | 19.72 | 24.11 | 26.04 | 46.77 | 52.44 | 52.44 | 53.30 | 53.77 | 51.92 | 52.53 | 31.15 | 26.00 | 31.29 | 24.68 | 10.72 | 8.55 | 8.16 | 9.30 | 8.09 | 5.54 | 11.26 | 11.75 | 13.37 | 12.25 | 16.01 | 15.47 | 12.08 | 14.59 | 12.97 | 19.65 | 19.81 |
P/LTM EPS | 9.16 | 9.29 | 9.35 | 8.84 | 8.61 | 9.57 | 8.00 | 9.68 | 9.57 | 8.55 | 9.22 | 9.06 | 18.32 | 15.72 | 13.56 | 14.34 | 13.03 | 13.35 | 12.87 | 22.19 | 20.69 | 15.06 | 16.23 | 16.58 | 14.70 | 16.08 | 12.94 | 12.04 | 8.33 | 7.82 | 9.36 | 4.81 | 5.72 | 5.80 | 5.00 | 6.25 | 3.55 | 3.52 | 3.66 | 3.52 | 3.27 | 3.54 | 4.67 | 4.51 | 5.65 | 6.18 | 6.49 | 7.91 | 16.66 | 16.29 | 13.33 | 12.95 | 13.30 | 13.37 | 13.56 | 17.88 | 14.84 | 13.93 | 11.56 | 9.55 | 8.19 | 7.42 | 9.13 | 7.26 | 6.53 | 6.38 | 6.65 | 6.49 | 7.55 | 8.29 | 9.48 | 9.32 | 8.34 | 8.43 | 6.89 | 7.50 | 6.58 | 9.95 | 6.85 | 8.46 | 9.83 | 8.44 | 7.04 | 7.07 | 14.14 | 14.59 | 12.49 | 12.28 | 14.70 | 15.36 | 12.29 | 38.10 | 26.34 | 22.30 | 25.14 | 27.09 | 72.60 | 65.96 | 62.24 | 60.67 | 48.29 | 46.48 | 42.77 | 38.86 | 37.51 | 39.31 | 44.03 | 40.88 | 19.11 | 17.55 | 20.88 | 20.68 | 22.04 | 18.84 | 23.19 | 21.86 | 25.33 | 28.52 | 29.98 | 25.06 | 25.39 | 23.61 | 24.00 | 23.50 | 22.28 | 23.34 | 22.56 | 32.57 | 30.66 | 31.77 | 32.65 | 33.28 | 66.32 | 64.86 | 70.89 | 75.78 | 66.16 | 64.53 | 62.09 | 69.34 | 68.62 | 78.91 | 78.01 | 75.66 | 63.42 | 61.64 | 70.31 | 61.16 | 52.85 | 53.56 | 47.86 | 9.15 | 10.33 | 9.62 | 10.58 | 10.06 | 7.83 | 6.15 | 6.09 | 5.56 | 6.45 | 6.17 | 7.48 | 8.38 | 8.59 | 9.28 | 10.19 | 10.53 | 12.70 | 12.34 | 13.64 | 13.96 | 15.21 | 13.47 | 12.52 | 14.97 | 13.04 | 13.02 | 15.91 | 17.19 | 27.42 | 30.74 | 30.74 | 31.25 | 31.52 | 30.44 | 30.47 | 20.40 | 17.03 | 20.50 | 16.16 | 7.78 | 6.20 | 5.92 | 6.75 | 5.87 | 4.02 | 8.17 | 8.56 | 10.88 | 9.96 | 13.02 | 12.58 | 11.41 | 13.79 | 12.25 | 18.56 | 18.72 |
P/BV | 1.42 | 1.44 | 1.45 | 1.37 | 1.34 | 1.49 | 1.24 | 1.28 | 1.26 | 1.13 | 1.22 | 1.20 | 1.41 | 1.21 | 1.05 | 1.11 | 1.00 | 1.03 | 0.99 | 1.11 | 1.04 | 0.75 | 0.81 | 0.83 | 0.82 | 0.90 | 0.72 | 0.67 | 0.47 | 0.44 | 0.52 | 0.58 | 0.69 | 0.70 | 0.61 | 0.76 | 0.76 | 0.76 | 0.79 | 0.76 | 0.70 | 0.76 | 1.00 | 0.96 | 1.20 | 1.32 | 1.38 | 1.69 | 2.20 | 2.16 | 1.76 | 1.71 | 1.76 | 1.77 | 1.79 | 2.19 | 1.82 | 1.70 | 1.41 | 1.17 | 1.37 | 1.24 | 1.53 | 1.21 | 1.09 | 1.07 | 1.11 | 1.11 | 1.29 | 1.41 | 1.62 | 1.59 | 1.42 | 1.43 | 1.17 | 1.27 | 1.12 | 1.69 | 1.16 | 1.12 | 1.31 | 1.12 | 0.94 | 0.94 | 1.13 | 1.17 | 1.00 | 0.98 | 1.18 | 1.23 | 0.98 | 1.02 | 0.70 | 0.60 | 0.67 | 0.72 | 0.78 | 0.71 | 0.67 | 0.65 | 0.52 | 0.50 | 0.46 | 0.41 | 0.40 | 0.42 | 0.47 | 0.44 | 0.32 | 0.29 | 0.35 | 0.35 | 0.37 | 0.32 | 0.39 | 0.47 | 0.54 | 0.61 | 0.64 | 0.53 | 0.53 | 0.49 | 0.50 | 0.49 | 0.47 | 0.49 | 0.47 | 0.47 | 0.44 | 0.46 | 0.47 | 0.48 | 0.47 | 0.46 | 0.51 | 0.54 | 0.47 | 0.46 | 0.44 | 0.46 | 0.45 | 0.52 | 0.51 | 0.50 | 0.65 | 0.63 | 0.72 | 0.62 | 0.54 | 0.55 | 0.49 | 0.49 | 0.55 | 0.51 | 0.57 | 0.54 | 0.68 | 0.54 | 0.53 | 0.49 | 0.56 | 0.54 | 0.65 | 0.68 | 0.70 | 0.76 | 0.83 | 0.86 | 1.03 | 1.00 | 1.10 | 1.13 | 1.23 | 1.09 | 1.01 | 1.03 | 0.89 | 0.89 | 1.09 | 1.18 | 1.33 | 1.49 | 1.49 | 1.51 | 1.52 | 1.47 | 1.47 | 1.52 | 1.27 | 1.53 | 1.21 | 1.04 | 0.83 | 0.79 | 0.90 | 0.78 | 0.54 | 1.09 | 1.14 | 1.60 | 1.46 | 1.91 | 1.85 | 6.10 | 7.36 | 6.55 | 9.92 | 10.00 |
P/Tangible BV | 1.43 | 1.45 | 1.46 | 1.38 | 1.34 | 1.49 | 1.25 | 1.29 | 1.27 | 1.14 | 1.22 | 1.20 | 1.42 | 1.22 | 1.05 | 1.11 | 1.01 | 1.04 | 1.00 | 1.12 | 1.04 | 0.76 | 0.82 | 0.84 | 0.83 | 0.91 | 0.73 | 0.68 | 0.47 | 0.44 | 0.53 | 0.59 | 0.70 | 0.71 | 0.61 | 0.77 | 0.77 | 0.77 | 0.80 | 0.77 | 0.71 | 0.77 | 1.02 | 0.97 | 1.22 | 1.33 | 1.40 | 1.71 | 2.23 | 2.18 | 1.78 | 1.73 | 1.78 | 1.79 | 1.81 | 2.21 | 1.84 | 1.72 | 1.43 | 1.18 | 1.39 | 1.25 | 1.54 | 1.23 | 1.10 | 1.08 | 1.12 | 1.20 | 1.39 | 1.53 | 1.75 | 1.72 | 1.54 | 1.56 | 1.28 | 1.39 | 1.22 | 1.84 | 1.27 | 1.23 | 1.43 | 1.23 | 1.03 | 1.03 | 1.25 | 1.29 | 1.10 | 1.08 | 1.30 | 1.35 | 1.08 | 1.13 | 0.78 | 0.66 | 0.75 | 0.80 | 0.88 | 0.80 | 0.75 | 0.73 | 0.58 | 0.56 | 0.52 | 0.47 | 0.45 | 0.47 | 0.53 | 0.49 | 0.36 | 0.34 | 0.40 | 0.39 | 0.42 | 0.36 | 0.44 | 0.53 | 0.62 | 0.69 | 0.73 | 0.61 | 0.60 | 0.56 | 0.57 | 0.56 | 0.53 | 0.55 | 0.53 | 0.53 | 0.50 | 0.52 | 0.53 | 0.54 | 0.53 | 0.52 | 0.57 | 0.60 | 0.53 | 0.52 | 0.50 | 0.51 | 0.51 | 0.58 | 0.58 | 0.56 | 0.73 | 0.71 | 0.80 | 0.70 | 0.60 | 0.61 | 0.55 | 0.55 | 0.62 | 0.58 | 0.64 | 0.60 | 0.78 | 0.61 | 0.61 | 0.55 | 0.64 | 0.62 | 0.75 | 0.78 | 0.80 | 0.86 | 0.94 | 0.98 | 1.14 | 1.11 | 1.23 | 1.26 | 1.37 | 1.21 | 1.13 | 1.11 | 0.96 | 0.96 | 1.17 | 1.27 | 1.41 | 1.58 | 1.58 | 1.60 | 1.62 | 1.56 | 1.56 | 1.59 | 1.33 | 1.60 | 1.26 | 1.07 | 0.85 | 0.81 | 0.93 | 0.81 | 0.55 | 1.12 | 1.18 | 1.65 | 1.51 | 1.97 | 1.90 | 7.25 | 8.76 | 7.79 | 11.80 | 11.90 |
TEV/LTM Total Revenue | 0.25 | 0.25 | 0.26 | 0.22 | 0.21 | 0.27 | 0.36 | 0.18 | 0.17 | 0.11 | 0.15 | 0.31 | 0.29 | 0.18 | 0.09 | 0.13 | 0.07 | 0.09 | 0.31 | 0.11 | 0.07 | - | - | 0.23 | 0.11 | 0.16 | 0.05 | 0.02 | - | - | 0.08 | - | 0.03 | 0.03 | - | 0.06 | - | - | - | - | - | - | 0.09 | - | 0.08 | 0.12 | 0.14 | 0.24 | 0.50 | 0.48 | 0.32 | 0.30 | 0.32 | 0.32 | 0.33 | 0.71 | 0.54 | 0.49 | 0.37 | 0.26 | 0.37 | 0.32 | 0.44 | 0.31 | 0.26 | 0.25 | 0.26 | 0.28 | 0.35 | 0.40 | 0.49 | 0.47 | 0.39 | 0.39 | 0.29 | 0.33 | 0.27 | 0.49 | 0.29 | 0.29 | 0.36 | 0.28 | 0.21 | 0.23 | 0.39 | 0.41 | 0.33 | 0.32 | 0.41 | 0.44 | 0.34 | 0.49 | 0.30 | 0.24 | 0.28 | 0.31 | 0.47 | 0.42 | 0.40 | 0.38 | 0.30 | 0.28 | 0.28 | 0.33 | 0.32 | 0.33 | 0.37 | 0.34 | 0.19 | 0.18 | 0.21 | 0.21 | 0.22 | 0.19 | 0.25 | 0.29 | 0.33 | 0.37 | 0.39 | 0.32 | 0.39 | 0.37 | 0.37 | 0.36 | 0.35 | 0.36 | 0.35 | 0.50 | 0.49 | 0.50 | 0.50 | 0.51 | 0.59 | 0.58 | 0.61 | 0.63 | 0.59 | 0.58 | 0.57 | 0.58 | 0.58 | 0.63 | 0.62 | 0.61 | 0.74 | 0.73 | 0.79 | 0.73 | 0.68 | 0.68 | 0.64 | 0.46 | 0.50 | 0.48 | 0.50 | 0.49 | 0.54 | 0.47 | 0.47 | 0.45 | 0.48 | 0.47 | 0.53 | 0.42 | 0.43 | 0.45 | 0.49 | 0.50 | 0.54 | 0.53 | 0.58 | 0.59 | 0.64 | 0.57 | 0.53 | 0.54 | 0.46 | 0.46 | 0.58 | 0.64 | 0.90 | 1.00 | 1.00 | 0.81 | 0.81 | 0.79 | 0.79 | 0.75 | 0.64 | 0.76 | 0.62 | 0.45 | 0.36 | 0.35 | 0.39 | 0.35 | 0.25 | 0.49 | 0.51 | 0.65 | 0.58 | 0.81 | 0.78 | 0.94 | 1.11 | 1.00 | 1.44 | 1.45 |
Market Cap/LTM Total Revenue | 0.62 | 0.63 | 0.63 | 0.60 | 0.58 | 0.65 | 0.54 | 0.60 | 0.60 | 0.53 | 0.57 | 0.56 | 0.74 | 0.63 | 0.55 | 0.58 | 0.52 | 0.54 | 0.52 | 0.67 | 0.63 | 0.46 | 0.49 | 0.50 | 0.51 | 0.56 | 0.45 | 0.42 | 0.29 | 0.27 | 0.32 | 0.22 | 0.27 | 0.27 | 0.23 | 0.29 | 0.22 | 0.22 | 0.23 | 0.22 | 0.20 | 0.22 | 0.29 | 0.31 | 0.39 | 0.43 | 0.45 | 0.55 | 0.88 | 0.87 | 0.71 | 0.69 | 0.71 | 0.71 | 0.72 | 0.96 | 0.80 | 0.75 | 0.62 | 0.51 | 0.58 | 0.53 | 0.65 | 0.52 | 0.47 | 0.45 | 0.47 | 0.46 | 0.53 | 0.58 | 0.67 | 0.66 | 0.53 | 0.54 | 0.44 | 0.48 | 0.42 | 0.64 | 0.44 | 0.46 | 0.54 | 0.46 | 0.38 | 0.39 | 0.54 | 0.56 | 0.48 | 0.47 | 0.56 | 0.59 | 0.47 | 0.62 | 0.43 | 0.36 | 0.41 | 0.44 | 0.52 | 0.47 | 0.45 | 0.43 | 0.35 | 0.33 | 0.31 | 0.28 | 0.27 | 0.29 | 0.32 | 0.30 | 0.20 | 0.19 | 0.22 | 0.22 | 0.24 | 0.20 | 0.25 | 0.27 | 0.32 | 0.35 | 0.37 | 0.31 | 0.31 | 0.29 | 0.30 | 0.29 | 0.28 | 0.29 | 0.28 | 0.29 | 0.27 | 0.28 | 0.29 | 0.30 | 0.32 | 0.31 | 0.34 | 0.37 | 0.32 | 0.31 | 0.30 | 0.31 | 0.30 | 0.35 | 0.34 | 0.33 | 0.41 | 0.40 | 0.45 | 0.39 | 0.34 | 0.34 | 0.31 | 0.25 | 0.28 | 0.26 | 0.29 | 0.28 | 0.33 | 0.26 | 0.25 | 0.23 | 0.27 | 0.26 | 0.31 | 0.31 | 0.32 | 0.35 | 0.38 | 0.39 | 0.51 | 0.50 | 0.55 | 0.57 | 0.62 | 0.55 | 0.51 | 0.64 | 0.56 | 0.55 | 0.68 | 0.73 | 0.85 | 0.95 | 0.95 | 0.76 | 0.76 | 0.74 | 0.74 | 0.66 | 0.55 | 0.66 | 0.52 | 0.43 | 0.34 | 0.32 | 0.37 | 0.33 | 0.23 | 0.47 | 0.49 | 0.82 | 0.75 | 0.99 | 0.95 | 0.80 | 0.97 | 0.86 | 1.30 | 1.31 |
TEV/LTM EBITDA | 2.61 | 2.69 | 2.74 | 2.37 | 2.21 | 2.90 | 3.89 | 1.99 | 1.91 | 1.21 | 1.67 | 3.37 | 4.21 | 2.67 | 1.39 | 1.85 | 1.08 | 1.27 | 4.77 | 1.90 | 1.14 | - | - | 3.63 | 2.02 | 2.91 | 0.88 | 0.29 | - | - | 1.50 | - | 0.39 | 0.44 | - | 0.82 | - | - | - | - | - | - | 0.84 | - | 0.69 | 1.01 | 1.21 | 2.13 | 4.75 | 4.56 | 3.05 | 2.86 | 3.04 | 3.08 | 3.17 | 6.28 | 4.83 | 4.40 | 3.27 | 2.48 | 3.07 | 2.62 | 3.62 | 2.53 | 2.10 | 2.01 | 2.25 | 2.48 | 3.16 | 3.63 | 4.38 | 4.23 | 3.79 | 3.85 | 2.88 | 3.26 | 2.68 | 4.80 | 2.86 | 3.01 | 3.80 | 3.00 | 2.20 | 2.36 | 4.79 | 5.00 | 4.02 | 3.92 | 5.06 | 5.36 | 4.19 | 7.20 | 4.43 | 3.48 | 4.15 | 4.50 | 7.31 | 6.57 | 6.16 | 5.98 | 4.61 | 4.41 | 4.50 | 5.26 | 5.11 | 5.31 | 5.86 | 5.54 | 2.78 | 2.54 | 3.06 | 3.02 | 3.23 | 2.74 | 3.80 | 3.98 | 4.57 | 5.13 | 5.38 | 4.93 | 5.18 | 4.89 | 4.95 | 4.87 | 4.67 | 4.84 | 5.05 | 7.30 | 7.05 | 7.19 | 7.31 | 8.12 | 8.75 | 8.65 | 9.08 | 9.43 | 8.74 | 8.62 | 8.90 | 9.81 | 9.76 | 10.52 | 10.45 | 10.55 | 13.63 | 13.42 | 14.44 | 13.36 | 12.38 | 12.47 | 12.27 | 6.13 | 6.56 | 6.30 | 6.65 | 6.36 | 6.47 | 5.64 | 5.61 | 5.35 | 5.79 | 5.65 | 6.44 | 4.93 | 5.02 | 5.33 | 5.72 | 5.88 | 6.26 | 6.10 | 6.70 | 6.85 | 7.43 | 6.62 | 6.48 | 7.73 | 6.56 | 6.54 | 8.30 | 9.08 | 17.51 | 19.50 | 19.50 | 15.73 | 15.86 | 15.35 | 15.88 | 10.88 | 9.30 | 10.92 | 8.90 | 5.11 | 4.13 | 3.95 | 4.47 | 4.04 | 2.88 | 5.59 | 5.98 | 6.17 | 5.51 | 7.72 | 7.41 | 8.23 | 9.69 | 8.75 | 12.62 | 12.71 |
TEV/LTM EBIT | 3.17 | 3.28 | 3.33 | 2.89 | 2.69 | 3.53 | 4.60 | 2.48 | 2.38 | 1.50 | 2.08 | 4.07 | 6.09 | 3.86 | 2.01 | 2.68 | 1.56 | 1.83 | 6.65 | 3.16 | 1.89 | - | - | 5.72 | 3.79 | 5.48 | 1.65 | 0.54 | - | - | 2.75 | - | 0.50 | 0.56 | - | 1.05 | - | - | - | - | - | - | 0.97 | - | 0.81 | 1.19 | 1.41 | 2.47 | 5.98 | 5.75 | 3.85 | 3.61 | 3.83 | 3.88 | 4.00 | 8.08 | 6.22 | 5.66 | 4.21 | 2.97 | 3.70 | 3.16 | 4.37 | 3.05 | 2.53 | 2.43 | 2.62 | 2.95 | 3.74 | 4.31 | 5.20 | 5.08 | 4.61 | 4.68 | 3.50 | 3.97 | 3.26 | 5.84 | 3.47 | 3.86 | 4.87 | 3.85 | 2.82 | 3.04 | 6.92 | 7.23 | 5.81 | 5.67 | 7.30 | 7.74 | 6.02 | 15.24 | 9.38 | 7.36 | 8.77 | 9.71 | 20.48 | 18.41 | 17.25 | 16.76 | 12.90 | 12.34 | 12.15 | 17.11 | 16.60 | 17.28 | 19.05 | 17.98 | 6.86 | 6.26 | 7.54 | 7.46 | 7.98 | 6.76 | 8.95 | 8.24 | 9.48 | 10.62 | 11.15 | 9.35 | 10.23 | 9.65 | 9.78 | 9.62 | 9.22 | 9.56 | 9.28 | 14.23 | 13.75 | 14.03 | 14.25 | 14.38 | 16.62 | 16.42 | 17.25 | 17.92 | 16.60 | 16.38 | 16.05 | 19.58 | 19.48 | 21.00 | 20.86 | 20.52 | 25.61 | 25.21 | 27.13 | 25.11 | 23.26 | 23.42 | 22.16 | 8.55 | 9.15 | 8.79 | 9.27 | 9.02 | 8.95 | 7.79 | 7.76 | 7.39 | 8.01 | 7.81 | 8.71 | 6.54 | 6.66 | 7.06 | 7.58 | 7.79 | 8.21 | 8.00 | 8.79 | 8.99 | 9.75 | 8.68 | 8.10 | 10.66 | 9.04 | 9.02 | 11.45 | 12.52 | 25.92 | 28.88 | 28.88 | 23.29 | 23.48 | 22.72 | 22.91 | 13.58 | 11.61 | 13.63 | 11.11 | 5.86 | 4.73 | 4.52 | 5.12 | 4.62 | 3.30 | 6.41 | 6.68 | 6.91 | 6.17 | 8.65 | 8.29 | 9.35 | 11.01 | 9.94 | 14.34 | 14.44 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 16.11 | 16.11 | 16.11 | 16.11 | 16.11 | 16.11 | 16.42 | 16.42 | 16.42 | 16.77 | 16.77 | 16.77 | 16.80 | 16.80 | 16.80 | 16.87 | 16.87 | 16.87 | 16.83 | 16.83 | 16.83 | 16.74 | 16.74 | 16.74 | 16.80 | 16.80 | 16.80 | 16.87 | 16.87 | 16.87 | 16.64 | 16.64 | 16.64 | 16.49 | 16.49 | 16.49 | 17.35 | 17.35 | 17.35 | 18.01 | 18.01 | 18.01 | 18.88 | 18.88 | 18.88 | 19.94 | 19.94 | 19.94 | 19.92 | 19.92 | 19.92 | 19.70 | 19.70 | 19.70 | 19.61 | 19.61 | 19.61 | 19.52 | 19.52 | 19.52 | 19.08 | 19.08 | 19.08 | 18.89 | 18.89 | 18.89 | 18.49 | 18.49 | 18.49 | 18.05 | 18.05 | 18.05 | 18.03 | 18.03 | 18.03 | 18.01 | 18.01 | 18.01 | 18.04 | 18.04 | 18.04 | 18.08 | 18.08 | 18.08 | 18.17 | 18.17 | 18.17 | 18.29 | 18.29 | 18.29 | 18.02 | 18.02 | 18.02 | 17.65 | 17.65 | 17.65 | 17.40 | 17.40 | 17.40 | 17.12 | 17.12 | 17.12 | 17.43 | 17.43 | 17.43 | 17.76 | 17.76 | 17.76 | 17.69 | 17.69 | 17.69 | 17.62 | 17.62 | 17.62 | 17.23 | 17.23 | 17.23 | 16.87 | 16.87 | 16.87 | 16.79 | 16.79 | 16.79 | 16.70 | 16.70 | 16.70 | 16.72 | 16.72 | 16.72 | 16.74 | 16.74 | 16.74 | 16.29 | 16.29 | 16.29 | 15.81 | 15.81 | 15.81 | 15.35 | 15.35 | 15.35 | 14.88 | 14.88 | 14.88 | 14.85 | 14.85 | 14.85 | 14.82 | 14.82 | 14.82 | 15.25 | 15.25 | 15.25 | 15.59 | 15.59 | 15.59 | 15.87 | 15.87 | 15.87 | 16.13 | 16.13 | 16.13 | 16.07 | 16.07 | 16.07 | 16.00 | 16.00 | 16.00 | 15.63 | 15.63 | 15.63 | 15.23 | 15.23 | 15.23 | 14.45 | 14.45 | 14.45 | 13.45 | 13.45 | 13.45 | 13.26 | 13.26 | 13.26 | 13.05 | 13.05 | 13.05 | 13.55 | 13.55 | 13.55 | 14.00 | 14.00 | 14.00 | 14.96 | 14.96 | 14.96 | 16.01 | 16.01 | 16.01 | 17.03 | 17.03 | 17.03 | 18.32 | 18.32 | 18.32 | 18.20 | 18.20 | 18.20 | 18.20 |
SG&A Margin | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.90 | 9.90 | 9.90 | 10.14 | 10.14 | 10.14 | 10.93 | 10.93 | 10.93 | 11.73 | 11.73 | 11.73 | 12.25 | 12.25 | 12.25 | 13.04 | 13.04 | 13.04 | 13.77 | 13.77 | 13.77 | 14.53 | 14.53 | 14.53 | 12.71 | 12.71 | 12.71 | 11.59 | 11.59 | 11.59 | 10.57 | 10.57 | 10.57 | 9.78 | 9.78 | 9.78 | 10.26 | 10.26 | 10.26 | 10.85 | 10.85 | 10.85 | 11.48 | 11.48 | 11.48 | 12.20 | 12.20 | 12.20 | 11.78 | 11.78 | 11.78 | 11.29 | 11.29 | 11.29 | 10.28 | 10.28 | 10.28 | 9.48 | 9.48 | 9.48 | 9.53 | 9.53 | 9.53 | 9.55 | 9.55 | 9.55 | 9.70 | 9.70 | 9.70 | 9.86 | 9.86 | 9.86 | 10.46 | 10.46 | 10.46 | 11.14 | 11.14 | 11.14 | 12.08 | 12.08 | 12.08 | 13.26 | 13.26 | 13.26 | 14.05 | 14.05 | 14.05 | 15.11 | 15.11 | 15.11 | 15.31 | 15.31 | 15.31 | 15.54 | 15.54 | 15.54 | 16.14 | 16.14 | 16.14 | 16.75 | 16.75 | 16.75 | 16.38 | 16.38 | 16.38 | 16.03 | 16.03 | 16.03 | 15.12 | 15.12 | 15.12 | 14.28 | 14.28 | 14.28 | 14.04 | 14.04 | 14.04 | 13.80 | 13.80 | 13.80 | 13.99 | 13.99 | 13.99 | 14.18 | 14.18 | 14.18 | 14.32 | 14.32 | 14.32 | 14.47 | 14.47 | 14.47 | 14.31 | 14.31 | 14.31 | 14.15 | 14.15 | 14.15 | 13.61 | 13.61 | 13.61 | 13.11 | 13.11 | 13.11 | 11.95 | 11.95 | 11.95 | 11.01 | 11.01 | 11.01 | 10.90 | 10.90 | 10.90 | 10.80 | 10.80 | 10.80 | 10.48 | 10.48 | 10.48 | 10.15 | 10.15 | 10.15 | 9.77 | 9.77 | 9.77 | 9.34 | 9.34 | 9.34 | 9.43 | 9.43 | 9.43 | 9.54 | 9.54 | 9.54 | 9.93 | 9.93 | 9.93 | 10.39 | 10.39 | 10.39 | 9.70 | 9.70 | 9.70 | 9.06 | 9.06 | 9.06 | 8.62 | 8.62 | 8.62 | 7.98 | 7.98 | 7.98 | 8.50 | 8.50 | 8.50 | 9.14 | 9.14 | 9.14 | 8.78 | 8.78 | 8.78 | 8.78 |
EBITDA Margin | 9.20 | 9.20 | 9.20 | 9.20 | 9.20 | 9.20 | 9.00 | 9.00 | 9.00 | 8.77 | 8.77 | 8.77 | 7.73 | 7.73 | 7.73 | 6.69 | 6.69 | 6.69 | 6.33 | 6.33 | 6.33 | 5.65 | 5.65 | 5.65 | 5.46 | 5.46 | 5.46 | 5.27 | 5.27 | 5.27 | 6.41 | 6.41 | 6.41 | 7.11 | 7.11 | 7.11 | 8.76 | 8.76 | 8.76 | 10.04 | 10.04 | 10.04 | 10.53 | 10.53 | 10.53 | 11.14 | 11.14 | 11.14 | 10.90 | 10.90 | 10.90 | 10.39 | 10.39 | 10.39 | 10.84 | 10.84 | 10.84 | 11.36 | 11.36 | 11.36 | 11.56 | 11.56 | 11.56 | 11.99 | 11.99 | 11.99 | 11.49 | 11.49 | 11.49 | 10.96 | 10.96 | 10.96 | 10.64 | 10.64 | 10.64 | 10.33 | 10.33 | 10.33 | 9.89 | 9.89 | 9.89 | 9.39 | 9.39 | 9.39 | 8.85 | 8.85 | 8.85 | 8.17 | 8.17 | 8.17 | 7.53 | 7.53 | 7.53 | 6.67 | 6.67 | 6.67 | 6.50 | 6.50 | 6.50 | 6.31 | 6.31 | 6.31 | 6.27 | 6.27 | 6.27 | 6.22 | 6.22 | 6.22 | 6.58 | 6.58 | 6.58 | 6.90 | 6.90 | 6.90 | 7.05 | 7.05 | 7.05 | 7.19 | 7.19 | 7.19 | 7.34 | 7.34 | 7.34 | 7.49 | 7.49 | 7.49 | 7.21 | 7.21 | 7.21 | 6.91 | 6.91 | 6.91 | 6.75 | 6.75 | 6.75 | 6.59 | 6.59 | 6.59 | 6.27 | 6.27 | 6.27 | 5.96 | 5.96 | 5.96 | 5.63 | 5.63 | 5.63 | 5.32 | 5.32 | 5.32 | 6.57 | 6.57 | 6.57 | 7.58 | 7.58 | 7.58 | 7.94 | 7.94 | 7.94 | 8.28 | 8.28 | 8.28 | 8.27 | 8.27 | 8.27 | 8.26 | 8.26 | 8.26 | 8.21 | 8.21 | 8.21 | 8.14 | 8.14 | 8.14 | 7.37 | 7.37 | 7.37 | 6.39 | 6.39 | 6.39 | 5.79 | 5.79 | 5.79 | 5.09 | 5.09 | 5.09 | 6.03 | 6.03 | 6.03 | 6.89 | 6.89 | 6.89 | 7.74 | 7.74 | 7.74 | 9.39 | 9.39 | 9.39 | 9.87 | 9.87 | 9.87 | 10.47 | 10.47 | 10.47 | 11.43 | 11.43 | 11.43 | 11.43 |
EBIT Margin | 7.63 | 7.63 | 7.63 | 7.63 | 7.63 | 7.63 | 7.39 | 7.39 | 7.39 | 7.13 | 7.13 | 7.13 | 5.92 | 5.92 | 5.92 | 4.69 | 4.69 | 4.69 | 4.20 | 4.20 | 4.20 | 3.37 | 3.37 | 3.37 | 3.14 | 3.14 | 3.14 | 2.89 | 2.89 | 2.89 | 4.60 | 4.60 | 4.60 | 5.65 | 5.65 | 5.65 | 7.46 | 7.46 | 7.46 | 8.87 | 8.87 | 8.87 | 9.18 | 9.18 | 9.18 | 9.56 | 9.56 | 9.56 | 8.90 | 8.90 | 8.90 | 7.96 | 7.96 | 7.96 | 8.35 | 8.35 | 8.35 | 8.80 | 8.80 | 8.80 | 9.41 | 9.41 | 9.41 | 10.05 | 10.05 | 10.05 | 9.64 | 9.64 | 9.64 | 9.23 | 9.23 | 9.23 | 8.88 | 8.88 | 8.88 | 8.53 | 8.53 | 8.53 | 7.96 | 7.96 | 7.96 | 7.31 | 7.31 | 7.31 | 6.58 | 6.58 | 6.58 | 5.66 | 5.66 | 5.66 | 4.55 | 4.55 | 4.55 | 3.06 | 3.06 | 3.06 | 2.64 | 2.64 | 2.64 | 2.17 | 2.17 | 2.17 | 2.02 | 2.02 | 2.02 | 1.86 | 1.86 | 1.86 | 2.35 | 2.35 | 2.35 | 2.80 | 2.80 | 2.80 | 3.15 | 3.15 | 3.15 | 3.48 | 3.48 | 3.48 | 3.63 | 3.63 | 3.63 | 3.79 | 3.79 | 3.79 | 3.67 | 3.67 | 3.67 | 3.54 | 3.54 | 3.54 | 3.48 | 3.48 | 3.48 | 3.41 | 3.41 | 3.41 | 3.20 | 3.20 | 3.20 | 2.99 | 2.99 | 2.99 | 2.88 | 2.88 | 2.88 | 2.77 | 2.77 | 2.77 | 4.24 | 4.24 | 4.24 | 5.43 | 5.43 | 5.43 | 5.85 | 5.85 | 5.85 | 6.23 | 6.23 | 6.23 | 6.34 | 6.34 | 6.34 | 6.44 | 6.44 | 6.44 | 6.28 | 6.28 | 6.28 | 6.11 | 6.11 | 6.11 | 5.40 | 5.40 | 5.40 | 4.50 | 4.50 | 4.50 | 4.03 | 4.03 | 4.03 | 3.47 | 3.47 | 3.47 | 4.56 | 4.56 | 4.56 | 5.55 | 5.55 | 5.55 | 6.62 | 6.62 | 6.62 | 8.29 | 8.29 | 8.29 | 8.76 | 8.76 | 8.76 | 9.35 | 9.35 | 9.35 | 10.06 | 10.06 | 10.06 | 10.06 |
Earnings from Cont. Ops Margin | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.09 | 7.09 | 7.09 | 6.82 | 6.82 | 6.82 | 5.60 | 5.60 | 5.60 | 4.32 | 4.32 | 4.32 | 3.93 | 3.93 | 3.93 | 3.26 | 3.26 | 3.26 | 3.59 | 3.59 | 3.59 | 3.93 | 3.93 | 3.93 | 4.62 | 4.62 | 4.62 | 5.04 | 5.04 | 5.04 | 6.10 | 6.10 | 6.10 | 6.92 | 6.92 | 6.92 | 7.21 | 7.21 | 7.21 | 7.56 | 7.56 | 7.56 | 6.96 | 6.96 | 6.96 | 6.09 | 6.09 | 6.09 | 6.17 | 6.17 | 6.17 | 6.25 | 6.25 | 6.25 | 6.94 | 6.94 | 6.94 | 7.78 | 7.78 | 7.78 | 7.72 | 7.72 | 7.72 | 7.54 | 7.54 | 7.54 | 7.24 | 7.24 | 7.24 | 6.94 | 6.94 | 6.94 | 6.51 | 6.51 | 6.51 | 6.02 | 6.02 | 6.02 | 5.28 | 5.28 | 5.28 | 4.35 | 4.35 | 4.35 | 3.35 | 3.35 | 3.35 | 2.01 | 2.01 | 2.01 | 1.60 | 1.60 | 1.60 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.36 | 1.36 | 1.36 | 1.57 | 1.57 | 1.57 | 1.70 | 1.70 | 1.70 | 1.81 | 1.81 | 1.81 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.64 | 1.64 | 1.64 | 1.45 | 1.45 | 1.45 | 1.17 | 1.17 | 1.17 | 0.87 | 0.87 | 0.87 | 0.74 | 0.74 | 0.74 | 0.61 | 0.61 | 0.61 | 0.74 | 0.74 | 0.74 | 0.86 | 0.86 | 0.86 | 2.15 | 2.15 | 2.15 | 3.19 | 3.19 | 3.19 | 3.91 | 3.91 | 3.91 | 4.57 | 4.57 | 4.57 | 4.47 | 4.47 | 4.47 | 4.36 | 4.36 | 4.36 | 4.27 | 4.27 | 4.27 | 4.17 | 4.17 | 4.17 | 3.94 | 3.94 | 3.94 | 3.64 | 3.64 | 3.64 | 3.37 | 3.37 | 3.37 | 3.05 | 3.05 | 3.05 | 3.70 | 3.70 | 3.70 | 4.28 | 4.28 | 4.28 | 5.07 | 5.07 | 5.07 | 6.11 | 6.11 | 6.11 | 6.29 | 6.29 | 6.29 | 6.52 | 6.52 | 6.52 | 6.26 | 6.26 | 6.26 | 6.26 |
Net Income Margin | 6.73 | 6.73 | 6.73 | 6.73 | 6.73 | 6.73 | 6.49 | 6.49 | 6.49 | 6.22 | 6.22 | 6.22 | 5.14 | 5.14 | 5.14 | 4.03 | 4.03 | 4.03 | 3.58 | 3.58 | 3.58 | 2.82 | 2.82 | 2.82 | 3.13 | 3.13 | 3.13 | 3.46 | 3.46 | 3.46 | 4.19 | 4.19 | 4.19 | 4.63 | 4.63 | 4.63 | 5.54 | 5.54 | 5.54 | 6.25 | 6.25 | 6.25 | 6.57 | 6.57 | 6.57 | 6.98 | 6.98 | 6.98 | 6.39 | 6.39 | 6.39 | 5.53 | 5.53 | 5.53 | 5.54 | 5.54 | 5.54 | 5.55 | 5.55 | 5.55 | 6.26 | 6.26 | 6.26 | 7.13 | 7.13 | 7.13 | 7.08 | 7.08 | 7.08 | 6.93 | 6.93 | 6.93 | 6.67 | 6.67 | 6.67 | 6.41 | 6.41 | 6.41 | 5.96 | 5.96 | 5.96 | 5.45 | 5.45 | 5.45 | 4.73 | 4.73 | 4.73 | 3.82 | 3.82 | 3.82 | 2.88 | 2.88 | 2.88 | 1.61 | 1.61 | 1.61 | 1.19 | 1.19 | 1.19 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.73 | 0.73 | 0.73 | 0.91 | 0.91 | 0.91 | 1.07 | 1.07 | 1.07 | 1.16 | 1.16 | 1.16 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.07 | 1.07 | 1.07 | 0.89 | 0.89 | 0.89 | 0.70 | 0.70 | 0.70 | 0.48 | 0.48 | 0.48 | 0.46 | 0.46 | 0.46 | 0.44 | 0.44 | 0.44 | 0.54 | 0.54 | 0.54 | 0.64 | 0.64 | 0.64 | 1.80 | 1.80 | 1.80 | 2.74 | 2.74 | 2.74 | 3.47 | 3.47 | 3.47 | 4.16 | 4.16 | 4.16 | 3.94 | 3.94 | 3.94 | 3.73 | 3.73 | 3.73 | 3.56 | 3.56 | 3.56 | 3.38 | 3.38 | 3.38 | 3.21 | 3.21 | 3.21 | 3.00 | 3.00 | 3.00 | 2.76 | 2.76 | 2.76 | 2.49 | 2.49 | 2.49 | 2.96 | 2.96 | 2.96 | 3.39 | 3.39 | 3.39 | 4.14 | 4.14 | 4.14 | 4.93 | 4.93 | 4.93 | 5.05 | 5.05 | 5.05 | 5.21 | 5.21 | 5.21 | 4.78 | 4.78 | 4.78 | 4.78 |
Levered Free Cash Flow Margin | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.08 | 10.08 | 10.08 | 12.43 | 12.43 | 12.43 | 12.83 | 12.83 | 12.83 | 17.54 | 17.54 | 17.54 | 18.71 | 18.71 | 18.71 | 18.31 | 18.31 | 18.31 | 18.13 | 18.13 | 18.13 | -17.67 | -17.67 | -17.67 | -12.36 | -12.36 | -12.36 | -10.90 | -10.90 | -10.90 | -7.98 | -7.98 | -7.98 | 11.16 | 11.16 | 11.16 | 12.73 | 12.73 | 12.73 | 24.04 | 24.04 | 24.04 | - | - | - | 25.27 | 25.27 | 25.27 | 26.64 | 26.64 | 26.64 | 16.37 | 16.37 | 16.37 | - | - | - | 9.88 | 9.88 | 9.88 | 9.21 | 9.21 | 9.21 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 7.45 | 7.45 | 7.45 | 7.46 | 7.46 | 7.46 | 10.35 | 10.35 | 10.35 | 11.05 | 11.05 | 11.05 | 14.53 | 14.53 | 14.53 | 15.58 | 15.58 | 15.58 | 18.79 | 18.79 | 18.79 | 19.33 | 19.33 | 19.33 | 4.39 | 4.39 | 4.39 | 4.06 | 4.06 | 4.06 | -2.03 | -2.03 | -2.03 | -1.37 | -1.37 | -1.37 | 11.65 | 11.65 | 11.65 | 11.68 | 11.68 | 11.68 | 20.94 | 20.94 | 20.94 | 21.53 | 21.53 | 21.53 | 19.96 | 19.96 | 19.96 | 19.51 | 19.51 | 19.51 | 5.53 | 5.53 | 5.53 | 5.97 | 5.97 | 5.97 | 16.60 | 16.60 | 16.60 | 15.18 | 15.18 | 15.18 | 11.59 | 11.59 | 11.59 | 9.75 | 9.75 | 9.75 | 2.20 | 2.20 | 2.20 | 2.54 | 2.54 | 2.54 | -4.50 | -4.50 | -4.50 | -3.92 | -3.92 | -3.92 | -13.63 | -13.63 | -13.63 | -12.71 | -12.71 | -12.71 | -12.32 | -12.32 | -12.32 | -13.00 | -13.00 | -13.00 | -9.25 | -9.25 | -9.25 | -11.63 | -11.63 | -11.63 | 5.73 | 5.73 | 5.73 | 2.05 | 2.05 | 2.05 | -0.16 | -0.16 | -0.16 | 0.42 | 0.42 | 0.42 | -21.67 | -21.67 | -21.67 | -25.45 | -25.45 | -25.45 | - | - | - | - | - | - | 9.28 | 9.28 | 9.28 | - | - | - | - |
Unlevered Free Cash Flow Margin | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 | 10.12 | 10.12 | 10.12 | 12.46 | 12.46 | 12.46 | 12.86 | 12.86 | 12.86 | 17.56 | 17.56 | 17.56 | 18.73 | 18.73 | 18.73 | 18.32 | 18.32 | 18.32 | 18.14 | 18.14 | 18.14 | -17.66 | -17.66 | -17.66 | -12.35 | -12.35 | -12.35 | -10.89 | -10.89 | -10.89 | -7.97 | -7.97 | -7.97 | 11.17 | 11.17 | 11.17 | 12.74 | 12.74 | 12.74 | 24.06 | 24.06 | 24.06 | - | - | - | 25.32 | 25.32 | 25.32 | 26.73 | 26.73 | 26.73 | 16.51 | 16.51 | 16.51 | - | - | - | 10.02 | 10.02 | 10.02 | 9.35 | 9.35 | 9.35 | 3.64 | 3.64 | 3.64 | 3.65 | 3.65 | 3.65 | 7.68 | 7.68 | 7.68 | 7.72 | 7.72 | 7.72 | 10.63 | 10.63 | 10.63 | 11.39 | 11.39 | 11.39 | 14.94 | 14.94 | 14.94 | 16.09 | 16.09 | 16.09 | 19.45 | 19.45 | 19.45 | 20.08 | 20.08 | 20.08 | 5.24 | 5.24 | 5.24 | 4.89 | 4.89 | 4.89 | -1.21 | -1.21 | -1.21 | -0.62 | -0.62 | -0.62 | 12.34 | 12.34 | 12.34 | 12.40 | 12.40 | 12.40 | 21.69 | 21.69 | 21.69 | 22.36 | 22.36 | 22.36 | 20.85 | 20.85 | 20.85 | 20.45 | 20.45 | 20.45 | 6.51 | 6.51 | 6.51 | 7.09 | 7.09 | 7.09 | 17.86 | 17.86 | 17.86 | 16.52 | 16.52 | 16.52 | 13.01 | 13.01 | 13.01 | 11.25 | 11.25 | 11.25 | 3.78 | 3.78 | 3.78 | 3.99 | 3.99 | 3.99 | -3.17 | -3.17 | -3.17 | -2.76 | -2.76 | -2.76 | -12.63 | -12.63 | -12.63 | -11.85 | -11.85 | -11.85 | -11.60 | -11.60 | -11.60 | -12.38 | -12.38 | -12.38 | -8.73 | -8.73 | -8.73 | -11.07 | -11.07 | -11.07 | 6.35 | 6.35 | 6.35 | 2.74 | 2.74 | 2.74 | 0.62 | 0.62 | 0.62 | 1.09 | 1.09 | 1.09 | -21.09 | -21.09 | -21.09 | -24.85 | -24.85 | -24.85 | - | - | - | - | - | - | 9.93 | 9.93 | 9.93 | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|