China Railway Group Limited - SEHK:390
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | 55.18 | 138.06 | 137.55 | 133.94 | 133.69 | 136.32 | 15.04 | 14.98 | 13.81 | 13.57 | 13.73 | 14.56 | 17.69 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.43 | 29.32 | 7.84 | 7.86 | 7.95 | 7.94 | 6.07 | 5.07 | 4.88 | 4.87 | 5.04 | 4.92 | 6.08 | 6.21 | 7.90 | 7.57 | 7.74 | 8.17 | - | 10.29 | 10.41 | 10.77 | 10.52 | 10.63 | 31.37 | 30.42 | - | - | - | - | 5.94 | 19.76 | 18.80 | 19.19 | 19.47 | 19.69 | 6.90 | 6.51 | 2.86 | 2.81 | 2.82 | 2.80 | 12.73 | 256.54 | 274.22 | 272.23 | 277.74 | 285.21 | 12.99 | 13.08 | 8.02 | 7.91 | 8.08 | 8.04 | 5.53 | 12.97 | 12.82 | 12.75 | 13.71 | 12.24 | 6.31 | 6.52 | - | - | - | - | 15.51 | 30.41 | 32.32 | 39.57 | 40.40 | 43.50 | - | - | 20.86 | 20.57 | 25.03 | 28.55 | 34.94 | 18.32 | 17.68 | 19.15 | 14.15 | 12.88 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 213.91 | 230.33 | 257.09 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.11 | 6.03 | 5.93 | 5.65 | 5.84 | 6.85 | 9.40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.71 | 22.52 | 3.75 | 3.78 | 3.88 | 3.88 | 3.87 | 2.50 | 2.30 | 2.29 | 2.46 | 2.34 | 3.04 | 3.18 | 4.60 | 4.22 | 4.43 | 4.92 | - | 5.45 | 5.59 | 6.01 | 5.72 | 5.85 | 26.30 | 24.66 | - | - | - | - | 4.63 | 15.74 | 14.40 | 14.93 | 15.32 | 15.63 | 5.10 | 4.67 | 2.23 | 2.18 | 2.19 | 2.17 | 12.36 | - | - | - | - | - | 10.89 | 11.01 | 6.42 | 6.29 | 6.49 | 6.44 | 4.84 | 11.34 | 11.16 | 11.07 | 12.22 | 10.46 | 4.43 | 4.67 | - | - | - | - | 14.06 | 39.97 | 43.83 | 58.49 | 60.17 | 66.44 | - | - | 20.42 | 20.04 | 25.97 | 30.65 | 41.94 | 15.97 | 15.05 | 17.14 | 10.05 | 8.23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 6.66 | 6.66 | 7.18 | 7.21 | 7.21 | 7.04 | 6.17 | 6.33 | 6.64 | 6.70 | 6.69 | 7.08 | 6.94 | 6.90 | 6.21 | 6.17 | 6.62 | 7.21 | 7.08 | 8.64 | 8.15 | 8.49 | 9.99 | 7.33 | 5.95 | 5.62 | 5.48 | 5.79 | 4.92 | 5.62 | 6.18 | 6.26 | 6.65 | 7.12 | 7.67 | 6.94 | 8.18 | 8.20 | 7.63 | 6.98 | 6.92 | 7.58 | 7.54 | 6.45 | 6.41 | 6.60 | 6.60 | 8.13 | 7.24 | 6.70 | 6.68 | 7.16 | 6.81 | 7.74 | 8.04 | 8.44 | 7.61 | 7.96 | 8.88 | 7.87 | 8.13 | 8.41 | 8.99 | 8.55 | 8.72 | 9.11 | 9.13 | 9.71 | 9.96 | 9.82 | 10.75 | 11.05 | 11.99 | 10.90 | 11.39 | 11.70 | 12.04 | 11.66 | 10.77 | 11.92 | 11.92 | 11.92 | 11.81 | 12.19 | 13.96 | 15.56 | 15.38 | 15.85 | 16.40 | 15.76 | 16.05 | 18.30 | 17.91 | 18.40 | 18.13 | 18.59 | 17.82 | 17.47 | 17.47 | 19.32 | 16.58 | 14.64 | 15.47 | 13.74 | 14.00 | 14.57 | 15.03 | 16.18 | 14.63 | 15.98 | 21.92 | 22.44 | 24.71 | 22.61 | 23.95 | 30.31 | 31.58 | 41.32 | 49.16 | 29.32 | 22.39 | 21.24 | 24.27 | 13.28 | 10.80 | 8.81 | 7.91 | 8.27 | 7.36 | 7.30 | 7.16 | 7.52 | 7.24 | 7.33 | 8.15 | 9.06 | 8.70 | 9.12 | 9.02 | 9.75 | 8.52 | 9.96 | 9.75 | 10.80 | 11.75 | 12.18 | 11.64 | 10.95 | 10.38 | 10.28 | 10.03 | 11.79 | 11.97 | 12.86 | 12.72 | 10.02 | 12.96 | 12.21 | 11.83 | 13.38 | 14.65 | 12.34 | 13.37 | 13.27 | 15.13 | 15.74 | 16.69 | 17.07 | 19.78 | 20.82 | 18.07 | 17.73 | 19.90 | 19.16 | 19.79 | 19.54 | 17.59 | 19.33 | 21.96 | 34.31 | 34.25 | 33.83 | 37.26 | 37.56 | 34.84 | 69.98 | 71.79 | 103.13 | 101.19 | 86.29 | 84.65 | 57.18 | 56.66 | 54.24 | 56.97 | 60.97 | 47.41 | 43.31 | 39.20 | 35.15 | 32.06 | 41.19 | 48.46 | - | - | - | - |
P/LTM EPS | 5.13 | 5.13 | 5.54 | 5.55 | 5.55 | 5.39 | 4.75 | 4.88 | 5.11 | 5.16 | 5.15 | 5.43 | 5.11 | 5.08 | 4.57 | 4.54 | 4.87 | 5.45 | 5.35 | 6.64 | 6.27 | 6.52 | 7.68 | 5.74 | 5.04 | 4.75 | 4.63 | 4.90 | 4.16 | 4.61 | 5.07 | 5.27 | 5.59 | 5.99 | 6.45 | 5.82 | 6.18 | 6.19 | 5.76 | 5.27 | 5.22 | 5.71 | 5.68 | 4.88 | 4.85 | 4.99 | 4.99 | 6.14 | 5.55 | 5.14 | 5.12 | 5.49 | 5.22 | 5.55 | 5.77 | 6.03 | 5.43 | 5.68 | 6.34 | 5.66 | 6.95 | 7.19 | 7.69 | 7.31 | 7.45 | 8.30 | 8.31 | 8.64 | 8.85 | 8.73 | 9.56 | 10.13 | 9.34 | 8.49 | 8.87 | 9.11 | 9.38 | 10.32 | 9.54 | 10.75 | 10.75 | 10.75 | 10.65 | 11.02 | 13.10 | 14.59 | 14.42 | 14.87 | 15.39 | 14.34 | 14.61 | 16.97 | 16.61 | 17.07 | 16.82 | 17.04 | 15.67 | 15.36 | 15.36 | 16.99 | 14.58 | 13.18 | 13.92 | 12.97 | 13.22 | 13.75 | 14.19 | 15.19 | 14.82 | 16.18 | 22.20 | 22.73 | 25.03 | 21.62 | 22.90 | 26.78 | 27.90 | 36.50 | 43.42 | 26.21 | 17.84 | 16.92 | 19.33 | 10.58 | 8.61 | 6.70 | 6.02 | 6.29 | 5.59 | 5.55 | 5.44 | 5.68 | 5.47 | 5.54 | 6.16 | 6.85 | 6.57 | 6.78 | 6.70 | 7.35 | 6.43 | 7.51 | 7.35 | 8.11 | 8.96 | 9.28 | 8.87 | 8.35 | 7.91 | 8.09 | 7.90 | 9.29 | 9.44 | 10.13 | 10.02 | 7.80 | 10.20 | 9.61 | 9.31 | 10.53 | 11.53 | 9.13 | 9.88 | 9.96 | 11.35 | 11.81 | 12.52 | 12.71 | 13.81 | 14.53 | 12.61 | 12.38 | 13.89 | 12.74 | 13.16 | 13.15 | 11.84 | 13.01 | 14.77 | 25.28 | 25.23 | 24.93 | 27.46 | 27.68 | 25.67 | 54.11 | 55.51 | 86.47 | 84.84 | 72.35 | 70.97 | 49.10 | 48.65 | 46.58 | 48.92 | 52.35 | 40.71 | 27.86 | 25.21 | 24.12 | 22.00 | 28.26 | 33.26 | - | - | - | - |
P/BV | 0.49 | 0.49 | 0.53 | 0.53 | 0.53 | 0.56 | 0.48 | 0.56 | 0.58 | 0.59 | 0.59 | 0.61 | 0.58 | 0.57 | 0.51 | 0.51 | 0.55 | 0.63 | 0.62 | 0.76 | 0.71 | 0.74 | 0.88 | 0.67 | 0.60 | 0.57 | 0.56 | 0.59 | 0.50 | 0.54 | 0.60 | 0.51 | 0.54 | 0.58 | 0.62 | 0.54 | 0.69 | 0.69 | 0.64 | 0.59 | 0.58 | 0.52 | 0.52 | 0.49 | 0.49 | 0.51 | 0.51 | 0.57 | 0.69 | 0.64 | 0.64 | 0.69 | 0.65 | 0.59 | 0.61 | 0.62 | 0.56 | 0.58 | 0.65 | 0.70 | 0.63 | 0.65 | 0.69 | 0.66 | 0.67 | 0.83 | 0.83 | 0.74 | 0.76 | 0.75 | 0.82 | 0.87 | 1.00 | 0.90 | 0.95 | 0.97 | 1.00 | 1.08 | 1.00 | 1.23 | 1.23 | 1.23 | 1.22 | 1.08 | 1.19 | 1.32 | 1.31 | 1.35 | 1.40 | 1.34 | 1.36 | 1.51 | 1.47 | 1.51 | 1.49 | 1.43 | 1.50 | 1.47 | 1.47 | 1.62 | 1.39 | 1.21 | 1.28 | 1.28 | 1.31 | 1.36 | 1.40 | 1.41 | 1.39 | 1.52 | 2.09 | 2.14 | 2.36 | 2.10 | 2.22 | 2.60 | 2.71 | 3.54 | 4.21 | 2.73 | 1.95 | 1.85 | 2.12 | 1.16 | 0.94 | 0.75 | 0.67 | 0.66 | 0.59 | 0.58 | 0.57 | 0.61 | 0.60 | 0.61 | 0.68 | 0.75 | 0.72 | 0.72 | 0.71 | 0.74 | 0.65 | 0.75 | 0.74 | 0.76 | 0.85 | 0.88 | 0.84 | 0.79 | 0.75 | 0.73 | 0.71 | 0.79 | 0.81 | 0.87 | 0.86 | 0.72 | 0.91 | 0.86 | 0.83 | 0.94 | 1.03 | 0.91 | 0.98 | 1.07 | 1.22 | 1.26 | 1.34 | 1.43 | 1.58 | 1.66 | 1.44 | 1.42 | 1.59 | 1.44 | 1.49 | 1.57 | 1.37 | 1.50 | 1.71 | 2.00 | 2.00 | 1.97 | 2.17 | 2.19 | 2.03 | 2.08 | 2.13 | 2.58 | 2.53 | 2.16 | 2.12 | 1.79 | 1.77 | 1.70 | 1.78 | 1.91 | 1.48 | 2.18 | 1.97 | 2.18 | 1.98 | 2.55 | 3.00 | - | - | - | - |
P/Tangible BV | 2.11 | 2.11 | 2.27 | 2.28 | 2.28 | 2.21 | 1.17 | 1.92 | 2.01 | 2.03 | 2.03 | 2.10 | 2.02 | 2.01 | 1.81 | 1.80 | 1.93 | 2.09 | 2.05 | 2.34 | 2.21 | 2.30 | 2.71 | 2.03 | 1.64 | 1.54 | 1.51 | 1.59 | 1.35 | 1.38 | 1.52 | 0.97 | 1.03 | 1.10 | 1.19 | 1.00 | 1.26 | 1.26 | 1.18 | 1.08 | 1.07 | 0.79 | 0.78 | 0.73 | 0.73 | 0.75 | 0.75 | 0.82 | 1.01 | 0.94 | 0.93 | 1.00 | 0.95 | 0.77 | 0.80 | 0.80 | 0.72 | 0.75 | 0.84 | 0.81 | 0.93 | 0.96 | 1.03 | 0.98 | 1.00 | 1.36 | 1.36 | 1.11 | 1.14 | 1.12 | 1.23 | 1.27 | 1.50 | 1.36 | 1.42 | 1.46 | 1.50 | 1.64 | 1.51 | 1.88 | 1.88 | 1.88 | 1.86 | 1.62 | 1.83 | 2.04 | 2.01 | 2.07 | 2.15 | 2.07 | 2.11 | 2.37 | 2.32 | 2.39 | 2.35 | 2.29 | 2.43 | 2.38 | 2.38 | 2.63 | 2.26 | 1.99 | 2.10 | 2.25 | 2.29 | 2.38 | 2.46 | 2.33 | 2.32 | 2.54 | 3.48 | 3.56 | 3.93 | 3.83 | 4.05 | 4.86 | 5.07 | 6.63 | 7.89 | 5.41 | 3.76 | 3.57 | 4.08 | 2.23 | 1.82 | 1.52 | 1.36 | 1.33 | 1.18 | 1.17 | 1.15 | 1.28 | 1.31 | 1.32 | 1.47 | 1.64 | 1.57 | 1.67 | 1.65 | 1.74 | 1.52 | 1.78 | 1.74 | 1.85 | 2.20 | 2.28 | 2.18 | 2.05 | 1.94 | 1.97 | 1.93 | 2.17 | 2.21 | 2.37 | 2.34 | 2.04 | 1.86 | 1.75 | 1.70 | 1.92 | 2.10 | 1.84 | 2.00 | 2.13 | 2.43 | 2.53 | 2.68 | 2.91 | 2.93 | 3.09 | 2.68 | 2.63 | 2.95 | 2.71 | 2.80 | 2.76 | 2.41 | 2.65 | 3.01 | 3.40 | 3.40 | 3.36 | 3.70 | 3.73 | 3.46 | 3.41 | 3.50 | 4.17 | 4.09 | 3.49 | 3.42 | 2.50 | 2.48 | 2.37 | 2.49 | 2.67 | 2.07 | 2.49 | 2.25 | 2.49 | 2.27 | 2.92 | 3.44 | - | - | - | - |
TEV/LTM Total Revenue | 0.50 | 0.50 | 0.51 | 0.51 | 0.51 | 0.48 | 0.49 | 0.44 | 0.45 | 0.45 | 0.45 | 0.36 | 0.43 | 0.43 | 0.42 | 0.42 | 0.42 | 0.41 | 0.41 | 0.45 | 0.44 | 0.45 | 0.47 | 0.35 | 0.39 | 0.38 | 0.38 | 0.39 | 0.37 | 0.36 | 0.37 | 0.38 | 0.39 | 0.40 | 0.41 | 0.30 | 0.35 | 0.35 | 0.34 | 0.33 | 0.33 | 0.30 | 0.30 | 0.27 | 0.27 | 0.28 | 0.28 | 0.25 | 0.30 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.31 | 0.31 | 0.29 | 0.30 | 0.32 | 0.27 | 0.34 | 0.35 | 0.36 | 0.35 | 0.35 | 0.36 | 0.35 | 0.36 | 0.37 | 0.36 | 0.38 | 0.31 | 0.40 | 0.38 | 0.39 | 0.40 | 0.40 | 0.37 | 0.35 | 0.31 | 0.31 | 0.31 | 0.30 | 0.29 | 0.37 | 0.40 | 0.39 | 0.40 | 0.41 | 0.39 | 0.40 | 0.41 | 0.40 | 0.41 | 0.41 | 0.37 | 0.42 | 0.41 | 0.41 | 0.44 | 0.39 | 0.38 | 0.40 | 0.39 | 0.39 | 0.40 | 0.41 | 0.40 | 0.38 | 0.41 | 0.50 | 0.51 | 0.55 | 0.58 | 0.60 | 0.59 | 0.58 | 0.70 | 0.80 | 0.58 | 0.45 | 0.44 | 0.47 | 0.35 | 0.32 | 0.33 | 0.32 | 0.30 | 0.29 | 0.29 | 0.28 | 0.30 | 0.30 | 0.30 | 0.31 | 0.33 | 0.32 | 0.33 | 0.33 | 0.31 | 0.30 | 0.31 | 0.31 | 0.33 | 0.38 | 0.39 | 0.38 | 0.38 | 0.37 | 0.36 | 0.35 | 0.32 | 0.32 | 0.33 | 0.33 | 0.28 | 0.25 | 0.25 | 0.24 | 0.25 | 0.26 | 0.23 | 0.24 | 0.23 | 0.25 | 0.26 | 0.27 | 0.27 | 0.31 | 0.32 | 0.29 | 0.29 | 0.32 | 0.29 | 0.30 | 0.28 | 0.26 | 0.28 | 0.31 | 0.42 | 0.42 | 0.42 | 0.45 | 0.46 | 0.43 | 0.47 | 0.48 | 0.59 | 0.57 | 0.50 | 0.48 | 0.57 | 0.56 | 0.55 | 0.59 | 0.61 | 0.49 | 0.59 | 0.56 | 0.61 | 0.55 | 0.72 | 0.84 | 0.84 | 1.09 | 1.07 | 1.02 |
Market Cap/LTM Total Revenue | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.13 | 0.13 | 0.16 | 0.15 | 0.16 | 0.18 | 0.14 | 0.12 | 0.11 | 0.11 | 0.12 | 0.10 | 0.11 | 0.12 | 0.12 | 0.13 | 0.14 | 0.15 | 0.13 | 0.14 | 0.14 | 0.13 | 0.11 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.12 | 0.14 | 0.14 | 0.12 | 0.12 | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 | 0.14 | 0.15 | 0.16 | 0.15 | 0.15 | 0.16 | 0.17 | 0.16 | 0.17 | 0.18 | 0.17 | 0.18 | 0.19 | 0.19 | 0.20 | 0.22 | 0.23 | 0.21 | 0.22 | 0.22 | 0.23 | 0.24 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.24 | 0.27 | 0.26 | 0.27 | 0.28 | 0.28 | 0.28 | 0.29 | 0.28 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.33 | 0.28 | 0.24 | 0.26 | 0.24 | 0.24 | 0.25 | 0.26 | 0.27 | 0.25 | 0.27 | 0.37 | 0.38 | 0.42 | 0.37 | 0.39 | 0.43 | 0.42 | 0.55 | 0.65 | 0.40 | 0.28 | 0.26 | 0.30 | 0.17 | 0.14 | 0.11 | 0.10 | 0.11 | 0.10 | 0.10 | 0.09 | 0.10 | 0.09 | 0.10 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.11 | 0.12 | 0.12 | 0.13 | 0.15 | 0.16 | 0.15 | 0.14 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.11 | 0.11 | 0.10 | 0.10 | 0.11 | 0.12 | 0.11 | 0.12 | 0.14 | 0.17 | 0.17 | 0.19 | 0.20 | 0.25 | 0.26 | 0.24 | 0.23 | 0.26 | 0.24 | 0.24 | 0.27 | 0.24 | 0.26 | 0.29 | 0.37 | 0.37 | 0.37 | 0.40 | 0.41 | 0.38 | 0.43 | 0.44 | 0.56 | 0.54 | 0.47 | 0.45 | 0.54 | 0.53 | 0.51 | 0.55 | 0.58 | 0.46 | 0.60 | 0.57 | 0.68 | 0.62 | 0.79 | 0.91 | 0.75 | 1.00 | 0.97 | 0.92 |
TEV/LTM EBITDA | 9.78 | 9.78 | 9.95 | 9.95 | 9.95 | 9.22 | 9.67 | 8.53 | 8.66 | 8.67 | 8.65 | 6.97 | 8.72 | 8.69 | 8.46 | 8.45 | 8.61 | 8.36 | 8.32 | 9.09 | 8.93 | 9.04 | 9.58 | 7.17 | 8.29 | 8.16 | 8.11 | 8.25 | 7.86 | 7.31 | 7.54 | 7.88 | 8.03 | 8.23 | 8.43 | 6.12 | 7.08 | 7.08 | 6.87 | 6.65 | 6.64 | 6.25 | 6.22 | 5.45 | 5.47 | 5.52 | 5.52 | 4.91 | 5.72 | 5.51 | 5.50 | 5.68 | 5.55 | 6.11 | 6.24 | 5.83 | 5.59 | 5.72 | 6.03 | 5.20 | 5.97 | 6.04 | 6.25 | 6.11 | 6.17 | 6.46 | 6.26 | 6.34 | 6.45 | 6.40 | 6.68 | 5.45 | 9.54 | 9.08 | 9.26 | 9.40 | 9.50 | 7.34 | 6.92 | 6.95 | 6.83 | 6.85 | 6.80 | 6.60 | 7.91 | 8.45 | 8.39 | 8.56 | 8.79 | 8.73 | 8.79 | 9.13 | 9.01 | 9.20 | 9.15 | 8.57 | 9.60 | 9.48 | 9.43 | 10.14 | 9.05 | 9.09 | 9.39 | 9.30 | 9.38 | 9.60 | 9.78 | 9.61 | 8.86 | 9.41 | 11.53 | 11.77 | 12.67 | 14.13 | 14.60 | 14.65 | 14.45 | 17.58 | 20.05 | 14.26 | 11.00 | 10.61 | 11.49 | 8.50 | 7.73 | 8.11 | 7.87 | 7.78 | 7.47 | 7.43 | 7.37 | 7.82 | 7.73 | 7.76 | 8.06 | 8.38 | 8.27 | 8.72 | 8.65 | 7.70 | 7.31 | 7.73 | 7.69 | 8.31 | 8.17 | 8.29 | 8.20 | 8.05 | 7.83 | 8.18 | 8.05 | 7.55 | 7.55 | 7.69 | 7.67 | 6.85 | 8.45 | 8.19 | 8.03 | 8.38 | 8.74 | 7.18 | 7.58 | 7.06 | 7.76 | 8.00 | 8.32 | 8.20 | 7.90 | 8.35 | 7.61 | 7.50 | 8.26 | 8.02 | 8.11 | - | - | - | - | 11.95 | 12.00 | 11.84 | 12.85 | 12.95 | 12.30 | 12.03 | 12.27 | - | - | - | - | 12.63 | 12.45 | 12.09 | 12.93 | 13.54 | 10.86 | 13.94 | 13.41 | 13.40 | 12.08 | 15.85 | 18.54 | 21.83 | 28.25 | 27.69 | 26.35 |
TEV/LTM EBIT | 12.64 | 12.64 | 12.86 | 12.85 | 12.85 | 11.70 | 12.18 | 10.73 | 10.89 | 10.91 | 10.88 | 8.70 | 10.80 | 10.76 | 10.48 | 10.46 | 10.67 | 10.38 | 10.34 | 11.27 | 11.08 | 11.20 | 11.88 | 8.88 | 10.31 | 10.16 | 10.09 | 10.27 | 9.78 | 9.09 | 9.37 | 9.84 | 10.02 | 10.28 | 10.53 | 7.65 | 8.71 | 8.71 | 8.45 | 8.18 | 8.17 | 8.00 | 7.97 | 6.75 | 6.77 | 6.84 | 6.84 | 6.22 | 7.35 | 7.08 | 7.07 | 7.30 | 7.14 | 7.80 | 7.96 | 7.76 | 7.43 | 7.61 | 8.02 | 6.68 | 7.64 | 7.73 | 8.00 | 7.81 | 7.89 | 8.63 | 8.37 | 8.25 | 8.38 | 8.33 | 8.69 | 7.09 | 13.60 | 12.94 | 13.20 | 13.39 | 13.55 | 10.20 | 9.62 | 9.75 | 9.58 | 9.61 | 9.54 | 9.39 | 11.54 | 12.34 | 12.25 | 12.49 | 12.83 | 12.38 | 12.48 | 13.55 | 13.36 | 13.66 | 13.58 | 12.82 | 14.23 | 14.07 | 13.99 | 15.04 | 13.43 | 13.58 | 14.03 | 13.69 | 13.81 | 14.13 | 14.40 | 14.01 | 12.14 | 12.90 | 15.80 | 16.13 | 17.37 | 19.83 | 20.49 | 20.49 | 20.20 | 24.59 | 28.04 | 19.88 | 15.39 | 14.85 | 16.09 | 11.89 | 10.82 | 11.45 | 11.10 | 11.20 | 10.76 | 10.70 | 10.62 | 11.38 | 10.76 | 10.80 | 11.22 | 11.66 | 11.51 | 12.63 | 12.54 | 11.00 | 10.44 | 11.05 | 10.99 | 12.15 | 12.58 | 12.77 | 12.62 | 12.39 | 12.06 | 12.05 | 11.85 | 11.73 | 11.73 | 11.94 | 11.91 | 10.43 | 13.13 | 12.73 | 12.47 | 13.02 | 13.58 | 11.23 | 11.85 | 10.56 | 11.60 | 11.96 | 12.44 | 12.17 | 12.29 | 12.98 | 11.83 | 11.65 | 12.85 | 12.17 | 12.29 | 11.79 | 10.94 | 11.78 | 13.15 | 16.91 | 16.98 | 16.75 | 18.17 | 18.32 | 17.40 | 17.58 | 17.93 | 20.59 | 19.91 | 17.67 | 16.90 | 18.69 | 18.42 | 17.88 | 19.13 | 20.03 | 16.07 | 23.42 | 22.54 | 21.62 | 19.49 | 25.56 | 29.91 | 36.60 | 47.36 | 46.42 | 44.17 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 10.17 | 10.17 | 10.17 | 10.17 | 10.17 | 10.33 | 10.33 | 10.23 | 10.23 | 10.23 | 10.23 | 10.29 | 10.09 | 10.09 | 10.09 | 10.09 | 10.09 | 10.09 | 10.09 | 9.94 | 9.94 | 9.96 | 9.96 | 9.96 | 9.79 | 9.79 | 9.79 | 9.94 | 9.94 | 9.94 | 9.97 | 9.97 | 9.97 | 10.12 | 10.12 | 10.12 | 9.84 | 9.84 | 9.84 | 9.57 | 9.57 | 9.57 | 9.79 | 9.79 | 9.79 | 9.77 | 9.77 | 9.77 | 9.40 | 9.40 | 9.40 | 9.56 | 9.56 | 9.56 | 9.86 | 9.86 | 9.86 | 9.95 | 9.95 | 9.95 | 9.62 | 9.62 | 9.62 | 9.57 | 9.57 | 9.57 | 9.80 | 9.80 | 9.80 | 9.68 | 9.68 | 9.68 | 10.36 | 10.36 | 10.36 | 10.20 | 10.20 | 10.20 | 9.88 | 9.88 | 9.88 | 9.88 | 9.88 | 9.88 | 9.02 | 9.02 | 9.02 | 9.13 | 9.13 | 9.13 | 8.71 | 8.71 | 8.71 | 9.01 | 9.01 | 9.01 | 10.07 | 10.07 | 10.07 | 10.40 | 10.40 | 10.40 | 11.18 | 11.18 | 11.18 | 11.11 | 11.11 | 11.11 | 11.38 | 11.38 | 11.38 | 11.44 | 11.44 | 11.44 | 11.05 | 11.05 | 11.05 | 11.07 | 11.07 | 11.07 | 10.84 | 10.84 | 10.84 | 10.59 | 10.59 | 10.59 | 10.35 | 10.35 | 10.35 | 10.39 | 10.39 | 10.39 | 10.45 | 10.45 | 10.45 | 10.47 | 10.47 | 10.47 | 10.84 | 10.84 | 10.84 | 10.74 | 10.74 | 10.74 | 16.62 | 16.62 | 16.62 | 16.55 | 16.55 | 16.55 | 16.19 | 16.19 | 16.19 | 15.65 | 15.65 | 15.65 | 8.92 | 8.92 | 8.92 | 8.89 | 8.89 | 8.89 | 8.94 | 8.94 | 8.94 | 8.95 | 8.95 | 8.95 | 9.19 | 9.19 | 9.19 | 9.16 | 9.16 | 9.16 | 8.93 | 8.93 | 8.93 | 9.15 | 9.15 | 9.15 | 9.25 | 9.25 | 9.25 | 9.72 | 9.72 | 9.72 | 10.23 | 10.23 | 10.23 | 10.23 | 10.23 | 10.40 | 10.64 | 10.64 | 10.64 | 10.14 | 10.14 | 10.14 | 10.62 | 10.62 | 10.62 | 10.01 | 10.01 | 10.01 | 10.95 | 10.95 | 10.95 |
SG&A Margin | 2.92 | 2.92 | 2.92 | 2.92 | 2.92 | 2.94 | 2.94 | 2.89 | 2.89 | 2.89 | 2.89 | 2.87 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 2.87 | 2.87 | 2.86 | 2.86 | 2.84 | 2.84 | 2.84 | 2.81 | 2.81 | 2.81 | 2.74 | 2.74 | 2.74 | 2.86 | 2.86 | 2.86 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.90 | 2.90 | 2.90 | 2.80 | 2.80 | 2.80 | 2.90 | 2.90 | 2.90 | 2.82 | 2.82 | 2.82 | 3.05 | 3.05 | 3.05 | 3.25 | 3.25 | 3.25 | 3.23 | 3.23 | 3.23 | 3.31 | 3.31 | 3.31 | 3.35 | 3.35 | 3.35 | 3.46 | 3.46 | 3.46 | 3.45 | 3.45 | 3.45 | 3.32 | 3.32 | 3.32 | 3.26 | 3.26 | 3.26 | 3.04 | 3.04 | 3.04 | 3.19 | 3.19 | 3.19 | 3.78 | 3.78 | 3.78 | 4.15 | 4.15 | 4.15 | 4.67 | 4.67 | 4.67 | 4.66 | 4.66 | 4.66 | 4.80 | 4.80 | 4.80 | 4.71 | 4.71 | 4.71 | 4.66 | 4.66 | 4.66 | 4.64 | 4.64 | 4.64 | 4.64 | 4.64 | 4.64 | 4.71 | 4.71 | 4.71 | 4.63 | 4.63 | 4.63 | 4.60 | 4.60 | 4.60 | 4.52 | 4.52 | 4.52 | 4.32 | 4.32 | 4.32 | 4.29 | 4.29 | 4.29 | 4.39 | 4.39 | 4.39 | 4.41 | 4.41 | 4.41 | 4.57 | 4.57 | 4.57 | 4.76 | 4.76 | 4.76 | 4.73 | 4.73 | 4.73 | 10.28 | 10.28 | 10.28 | 10.38 | 10.38 | 10.38 | 10.14 | 10.14 | 10.14 | 9.69 | 9.69 | 9.69 | 3.81 | 3.81 | 3.81 | 3.58 | 3.58 | 3.58 | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 | 3.42 | 3.42 | 3.42 | 3.50 | 3.50 | 3.50 | 3.36 | 3.36 | 3.36 | 3.49 | 3.49 | 3.49 | 3.47 | 3.47 | 3.47 | 3.76 | 3.76 | 3.76 | 4.22 | 4.22 | 4.22 | 4.22 | 4.22 | 4.32 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 | 4.60 | 4.60 | 4.60 | 4.63 | 4.63 | 4.63 | 5.52 | 5.52 | 5.52 |
EBITDA Margin | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 | 5.02 | 5.02 | 5.05 | 5.05 | 5.05 | 5.05 | 5.06 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 | 4.87 | 4.87 | 4.91 | 4.91 | 4.89 | 4.89 | 4.89 | 4.68 | 4.68 | 4.68 | 4.90 | 4.90 | 4.90 | 4.76 | 4.76 | 4.76 | 4.84 | 4.84 | 4.84 | 4.92 | 4.92 | 4.92 | 4.72 | 4.72 | 4.72 | 4.94 | 4.94 | 4.94 | 4.93 | 4.93 | 4.93 | 5.04 | 5.04 | 5.04 | 4.94 | 4.94 | 4.94 | 5.05 | 5.05 | 5.05 | 5.10 | 5.10 | 5.10 | 5.00 | 5.00 | 5.00 | 4.94 | 4.94 | 4.94 | 4.96 | 4.96 | 4.96 | 4.92 | 4.92 | 4.92 | 4.24 | 4.24 | 4.24 | 4.46 | 4.46 | 4.46 | 4.48 | 4.48 | 4.48 | 4.43 | 4.43 | 4.43 | 4.65 | 4.65 | 4.65 | 4.61 | 4.61 | 4.61 | 4.40 | 4.40 | 4.40 | 4.25 | 4.25 | 4.25 | 4.42 | 4.42 | 4.42 | 4.28 | 4.28 | 4.28 | 4.33 | 4.33 | 4.33 | 4.24 | 4.24 | 4.24 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.00 | 4.00 | 4.00 | 4.05 | 4.05 | 4.05 | 4.10 | 4.10 | 4.10 | 4.03 | 4.03 | 4.03 | 3.86 | 3.86 | 3.86 | 3.83 | 3.83 | 3.83 | 3.91 | 3.91 | 3.91 | 3.86 | 3.86 | 3.86 | 4.06 | 4.06 | 4.06 | 4.04 | 4.04 | 4.04 | 4.69 | 4.69 | 4.69 | 4.30 | 4.30 | 4.30 | 4.24 | 4.24 | 4.24 | 4.02 | 4.02 | 4.02 | 3.05 | 3.05 | 3.05 | 3.24 | 3.24 | 3.24 | 3.29 | 3.29 | 3.29 | 3.33 | 3.33 | 3.33 | 3.86 | 3.86 | 3.86 | 3.61 | 3.61 | 3.61 | - | - | - | 3.68 | 3.68 | 3.68 | 3.54 | 3.54 | 3.54 | 4.00 | 4.00 | 4.00 | - | - | - | - | - | 4.28 | 4.36 | 4.36 | 4.36 | 4.08 | 4.08 | 4.08 | 4.53 | 4.53 | 4.53 | 3.94 | 3.94 | 3.94 | 3.75 | 3.75 | 3.75 |
EBIT Margin | 3.92 | 3.92 | 3.92 | 3.92 | 3.92 | 4.07 | 4.07 | 4.10 | 4.10 | 4.10 | 4.10 | 4.14 | 3.97 | 3.97 | 3.97 | 3.97 | 3.97 | 3.98 | 3.98 | 3.99 | 3.99 | 3.98 | 3.98 | 3.98 | 3.79 | 3.79 | 3.79 | 3.98 | 3.98 | 3.98 | 3.85 | 3.85 | 3.85 | 3.91 | 3.91 | 3.91 | 4.05 | 4.05 | 4.05 | 3.73 | 3.73 | 3.73 | 4.05 | 4.05 | 4.05 | 3.96 | 3.96 | 3.96 | 3.95 | 3.95 | 3.95 | 3.94 | 3.94 | 3.94 | 3.85 | 3.85 | 3.85 | 3.92 | 3.92 | 3.92 | 3.84 | 3.84 | 3.84 | 3.76 | 3.76 | 3.76 | 3.71 | 3.71 | 3.71 | 3.66 | 3.66 | 3.66 | 2.97 | 2.97 | 2.97 | 3.04 | 3.04 | 3.04 | 3.19 | 3.19 | 3.19 | 3.11 | 3.11 | 3.11 | 3.16 | 3.16 | 3.16 | 3.27 | 3.27 | 3.27 | 2.94 | 2.94 | 2.94 | 2.82 | 2.82 | 2.82 | 3.00 | 3.00 | 3.00 | 2.87 | 2.87 | 2.87 | 2.98 | 2.98 | 2.98 | 2.93 | 2.93 | 2.93 | 3.23 | 3.23 | 3.23 | 3.22 | 3.22 | 3.22 | 2.86 | 2.86 | 2.86 | 2.90 | 2.90 | 2.90 | 2.93 | 2.93 | 2.93 | 2.86 | 2.86 | 2.86 | 2.68 | 2.68 | 2.68 | 2.63 | 2.63 | 2.63 | 2.80 | 2.80 | 2.80 | 2.66 | 2.66 | 2.66 | 2.84 | 2.84 | 2.84 | 2.76 | 2.76 | 2.76 | 3.05 | 3.05 | 3.05 | 2.90 | 2.90 | 2.90 | 2.73 | 2.73 | 2.73 | 2.64 | 2.64 | 2.64 | 1.97 | 1.97 | 1.97 | 2.09 | 2.09 | 2.09 | 2.21 | 2.21 | 2.21 | 2.26 | 2.26 | 2.26 | 2.48 | 2.48 | 2.48 | 2.38 | 2.38 | 2.38 | 2.34 | 2.34 | 2.34 | 2.37 | 2.37 | 2.37 | 2.49 | 2.49 | 2.49 | 2.75 | 2.75 | 2.75 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 2.92 | 2.92 | 2.92 | 2.92 | 2.45 | 2.45 | 2.45 | 2.81 | 2.81 | 2.81 | 2.34 | 2.34 | 2.34 | 2.15 | 2.15 | 2.15 |
Earnings from Cont. Ops Margin | 2.82 | 2.82 | 2.82 | 2.82 | 2.82 | 2.88 | 2.88 | 2.93 | 2.93 | 2.93 | 2.93 | 2.98 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 | 3.08 | 3.08 | 3.06 | 3.06 | 3.03 | 3.03 | 3.03 | 2.88 | 2.88 | 2.88 | 2.90 | 2.90 | 2.90 | 2.88 | 2.88 | 2.88 | 2.84 | 2.84 | 2.84 | 2.85 | 2.85 | 2.85 | 2.76 | 2.76 | 2.76 | 2.88 | 2.88 | 2.88 | 2.80 | 2.80 | 2.80 | 2.90 | 2.90 | 2.90 | 2.93 | 2.93 | 2.93 | 2.95 | 2.95 | 2.95 | 2.98 | 2.98 | 2.98 | 2.57 | 2.57 | 2.57 | 2.45 | 2.45 | 2.45 | 2.41 | 2.41 | 2.41 | 2.35 | 2.35 | 2.35 | 2.28 | 2.28 | 2.28 | 2.27 | 2.27 | 2.27 | 2.10 | 2.10 | 2.10 | 2.05 | 2.05 | 2.05 | 2.15 | 2.15 | 2.15 | 2.22 | 2.22 | 2.22 | 2.02 | 2.02 | 2.02 | 1.97 | 1.97 | 1.97 | 2.13 | 2.13 | 2.13 | 2.05 | 2.05 | 2.05 | 1.91 | 1.91 | 1.91 | 1.89 | 1.89 | 1.89 | 1.74 | 1.74 | 1.74 | 1.77 | 1.77 | 1.77 | 1.76 | 1.76 | 1.76 | 1.74 | 1.74 | 1.74 | 1.80 | 1.80 | 1.80 | 1.81 | 1.81 | 1.81 | 1.80 | 1.80 | 1.80 | 1.80 | 1.80 | 1.80 | 1.86 | 1.86 | 1.86 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.67 | 1.67 | 1.67 | 1.80 | 1.80 | 1.80 | 1.63 | 1.63 | 1.63 | 1.46 | 1.46 | 1.46 | 1.57 | 1.57 | 1.57 | 1.21 | 1.21 | 1.21 | 1.48 | 1.48 | 1.48 | 1.68 | 1.68 | 1.68 | 1.73 | 1.73 | 1.73 | 2.01 | 2.01 | 2.01 | 1.94 | 1.94 | 1.94 | 2.18 | 2.18 | 2.18 | 2.13 | 2.13 | 2.13 | 1.53 | 1.53 | 1.53 | 0.86 | 0.86 | 0.86 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.61 | 1.30 | 1.30 | 1.30 | 2.06 | 2.06 | 2.06 | 2.18 | 2.18 | 2.18 | 1.94 | 1.94 | 1.94 | 1.50 | 1.50 | 1.50 |
Net Income Margin | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 | 2.59 | 2.59 | 2.63 | 2.63 | 2.63 | 2.63 | 2.65 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.74 | 2.74 | 2.72 | 2.72 | 2.71 | 2.71 | 2.71 | 2.60 | 2.60 | 2.60 | 2.61 | 2.61 | 2.61 | 2.60 | 2.60 | 2.60 | 2.57 | 2.57 | 2.57 | 2.61 | 2.61 | 2.61 | 2.52 | 2.52 | 2.52 | 2.66 | 2.66 | 2.66 | 2.58 | 2.58 | 2.58 | 2.73 | 2.73 | 2.73 | 2.75 | 2.75 | 2.75 | 2.76 | 2.76 | 2.76 | 2.78 | 2.78 | 2.78 | 2.40 | 2.40 | 2.40 | 2.31 | 2.31 | 2.31 | 2.37 | 2.37 | 2.37 | 2.32 | 2.32 | 2.32 | 2.52 | 2.52 | 2.52 | 2.53 | 2.53 | 2.53 | 2.35 | 2.35 | 2.35 | 2.32 | 2.32 | 2.32 | 2.13 | 2.13 | 2.13 | 2.20 | 2.20 | 2.20 | 1.98 | 1.98 | 1.98 | 1.94 | 1.94 | 1.94 | 2.14 | 2.14 | 2.14 | 2.07 | 2.07 | 2.07 | 1.99 | 1.99 | 1.99 | 1.96 | 1.96 | 1.96 | 1.83 | 1.83 | 1.83 | 1.82 | 1.82 | 1.82 | 1.71 | 1.71 | 1.71 | 1.69 | 1.69 | 1.69 | 1.67 | 1.67 | 1.67 | 1.69 | 1.69 | 1.69 | 1.67 | 1.67 | 1.67 | 1.67 | 1.67 | 1.67 | 1.71 | 1.71 | 1.71 | 1.59 | 1.59 | 1.59 | 1.58 | 1.58 | 1.58 | 1.53 | 1.53 | 1.53 | 1.67 | 1.67 | 1.67 | 1.52 | 1.52 | 1.52 | 1.35 | 1.35 | 1.35 | 1.45 | 1.45 | 1.45 | 1.08 | 1.08 | 1.08 | 1.32 | 1.32 | 1.32 | 1.52 | 1.52 | 1.52 | 1.56 | 1.56 | 1.56 | 1.84 | 1.84 | 1.84 | 1.77 | 1.77 | 1.77 | 2.03 | 2.03 | 2.03 | 1.98 | 1.98 | 1.98 | 1.45 | 1.45 | 1.45 | 0.80 | 0.80 | 0.80 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.48 | 1.10 | 1.10 | 1.10 | 1.84 | 1.84 | 1.84 | 1.95 | 1.95 | 1.95 | 1.75 | 1.75 | 1.75 | 1.06 | 1.06 | 1.06 |
Levered Free Cash Flow Margin | -1.34 | -1.34 | -1.34 | -1.34 | -1.34 | -3.94 | -3.94 | -2.35 | -2.35 | -2.35 | -2.35 | 0.03 | -1.03 | -1.03 | -1.03 | -1.03 | -1.03 | 2.15 | 2.15 | 2.69 | 2.69 | 1.47 | 1.47 | 1.47 | -0.04 | -0.04 | -0.04 | -1.38 | -1.38 | -1.38 | -5.50 | -5.50 | -5.50 | -1.47 | -1.47 | -1.47 | -1.69 | -1.69 | -1.69 | 0.53 | 0.53 | 0.53 | 3.03 | 3.03 | 3.03 | 3.29 | 3.29 | 3.29 | 5.47 | 5.47 | 5.47 | 4.62 | 4.62 | 4.62 | 3.37 | 3.37 | 3.37 | 4.57 | 4.57 | 4.57 | 2.43 | 2.43 | 2.43 | 0.39 | 0.39 | 0.39 | -3.87 | -3.87 | -3.87 | 1.86 | 1.86 | 1.86 | 1.49 | 1.49 | 1.49 | 4.50 | 4.50 | 4.50 | 10.41 | 10.41 | 10.41 | 4.40 | 4.40 | 4.40 | -0.51 | -0.51 | -0.51 | 2.45 | 2.45 | 2.45 | 4.47 | 4.47 | 4.47 | 6.06 | 6.06 | 6.06 | 2.74 | 2.74 | 2.74 | 5.59 | 5.59 | 5.59 | -2.40 | -2.40 | -2.40 | 2.00 | 2.00 | 2.00 | 0.66 | 0.66 | 0.66 | -1.69 | -1.69 | -1.69 | 2.11 | 2.11 | 2.11 | 0.59 | 0.59 | 0.59 | 1.73 | 1.73 | 1.73 | -1.10 | -1.10 | -1.10 | -3.11 | -3.11 | -3.11 | -1.60 | -1.60 | -1.60 | -1.33 | -1.33 | -1.33 | -2.31 | -2.31 | -2.31 | -0.83 | -0.83 | -0.83 | -4.43 | -4.43 | -4.43 | -3.72 | -3.72 | -3.72 | -6.55 | -6.55 | -6.55 | -6.96 | -6.96 | -6.96 | -6.34 | -6.34 | -6.34 | -8.95 | -8.95 | -8.95 | -6.88 | -6.88 | -6.88 | -4.94 | -4.94 | -4.94 | -3.67 | -3.67 | -3.67 | -0.64 | -0.64 | -0.64 | -0.82 | -0.82 | -0.82 | -1.00 | -1.00 | -1.00 | 0.39 | 0.39 | 0.39 | 0.05 | 0.05 | 0.05 | -1.08 | -1.08 | -1.08 | -3.88 | -3.88 | -3.88 | -3.88 | -3.88 | -7.45 | - | - | - | - | - | - | - | - | - | -7.97 | -7.97 | -7.97 | -2.69 | -2.69 | -2.69 |
Unlevered Free Cash Flow Margin | -0.68 | -0.68 | -0.68 | -0.68 | -0.68 | -3.28 | -3.28 | -1.71 | -1.71 | -1.71 | -1.71 | 0.65 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 2.75 | 2.75 | 3.26 | 3.26 | 2.00 | 2.00 | 2.00 | -0.04 | -0.04 | -0.04 | -0.90 | -0.90 | -0.90 | -5.05 | -5.05 | -5.05 | -1.01 | -1.01 | -1.01 | -1.20 | -1.20 | -1.20 | 1.01 | 1.01 | 1.01 | 3.49 | 3.49 | 3.49 | 3.78 | 3.78 | 3.78 | 5.81 | 5.81 | 5.81 | 5.03 | 5.03 | 5.03 | 3.82 | 3.82 | 3.82 | 5.01 | 5.01 | 5.01 | 2.98 | 2.98 | 2.98 | 0.93 | 0.93 | 0.93 | -3.30 | -3.30 | -3.30 | 2.41 | 2.41 | 2.41 | 2.04 | 2.04 | 2.04 | 4.98 | 4.98 | 4.98 | 10.87 | 10.87 | 10.87 | 4.85 | 4.85 | 4.85 | 0.11 | 0.11 | 0.11 | 3.09 | 3.09 | 3.09 | 5.03 | 5.03 | 5.03 | 6.64 | 6.64 | 6.64 | 3.26 | 3.26 | 3.26 | 6.12 | 6.12 | 6.12 | -1.78 | -1.78 | -1.78 | 2.62 | 2.62 | 2.62 | 1.30 | 1.30 | 1.30 | -1.09 | -1.09 | -1.09 | 2.81 | 2.81 | 2.81 | 1.30 | 1.30 | 1.30 | 2.46 | 2.46 | 2.46 | -0.40 | -0.40 | -0.40 | -2.40 | -2.40 | -2.40 | -0.89 | -0.89 | -0.89 | -0.61 | -0.61 | -0.61 | -1.54 | -1.54 | -1.54 | -0.03 | -0.03 | -0.03 | -3.61 | -3.61 | -3.61 | -2.97 | -2.97 | -2.97 | -5.75 | -5.75 | -5.75 | -6.29 | -6.29 | -6.29 | -5.77 | -5.77 | -5.77 | -8.45 | -8.45 | -8.45 | -6.47 | -6.47 | -6.47 | -4.59 | -4.59 | -4.59 | -3.33 | -3.33 | -3.33 | -0.18 | -0.18 | -0.18 | -0.35 | -0.35 | -0.35 | -0.66 | -0.66 | -0.66 | 0.81 | 0.81 | 0.81 | 0.05 | 0.05 | 0.05 | -0.72 | -0.72 | -0.72 | -3.37 | -3.37 | -3.37 | -3.37 | -3.37 | -6.83 | - | - | - | - | - | - | - | - | - | -7.39 | -7.39 | -7.39 | -2.24 | -2.24 | -2.24 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|