pww.comPower Assets Holdings Limited - SEHK:6

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

-

-

-

-

-

-

-

140.06

118.60

121.58

126.56

-

122.14

118.74

117.31

105.57

96.82

98.13

100.09

151.40

152.36

156.57

166.71

-

79.62

84.01

81.05

76.08

71.11

74.73

89.31

108.34

104.07

108.13

111.54

-

-

-

-

-

-

-

-

-

-

-

-

-

65.97

63.22

64.29

62.45

60.99

62.14

67.96

68.63

67.01

68.63

82.70

-

64.73

65.66

66.48

63.50

65.25

61.40

60.87

-

73.31

70.66

71.32

-

145.37

140.57

145.37

141.25

139.47

145.37

146.89

-

81.63

81.10

87.97

-

94.38

99.92

93.27

94.65

96.32

96.41

98.91

-

89.05

90.77

91.17

85.10

87.15

97.08

84.51

95.97

93.84

99.21

96.37

-

123.01

135.16

131.21

-

-

-

-

-

-

-

-

-

183.56

197.68

213.96

217.30

-

55.15

49.25

48.09

48.86

42.82

44.72

-

37.26

37.13

36.88

37.01

35.77

45.15

47.43

48.35

49.44

52.71

50.97

52.81

67.60

68.90

75.55

73.12

46.58

45.41

44.81

46.01

44.64

44.61

42.81

41.61

42.94

40.44

42.87

42.22

58.58

56.72

58.01

58.14

59.66

60.09

60.56

64.10

46.56

44.27

43.45

41.85

32.60

31.74

31.50

32.07

31.65

30.41

30.47

30.35

30.17

30.11

29.84

-

38.40

38.40

37.39

37.30

36.90

37.63

38.28

24.16

24.35

23.57

25.85

-

22.16

21.11

20.11

20.11

19.08

22.39

22.96

19.49

20.02

20.21

20.97

24.29

22.01

22.04

22.23

20.22

19.76

20.10

19.47

17.22

17.41

17.79

17.32

-

24.92

24.36

24.07

23.25

23.19

23.10

23.54

25.56

24.37

23.79

26.34

-

21.78

22.53

23.10

22.81

22.16

23.26

-

23.57

22.76

22.14

22.82

24.97

25.46

25.03

25.46

25.09

25.03

24.91

25.03

22.35

21.78

22.12

22.92

22.92

62.05

59.12

57.89

58.50

57.27

56.57

58.04

-

-

-

-

-

31.42

31.16

31.20

32.05

33.07

34.18

31.97

24.86

24.79

25.59

25.11

25.04

-

-

-

-

-

-

-

55.69

58.96

54.45

53.67

55.85

-

-

-

-

-

-

-

51.25

52.99

54.74

51.60

50.20

-

-

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

160.68

136.32

139.71

145.35

-

135.69

131.94

130.36

117.39

107.74

109.18

111.34

176.82

177.90

182.67

194.15

-

86.01

90.72

87.55

82.22

76.90

80.77

96.39

118.79

114.16

118.55

122.26

-

-

-

-

-

-

-

-

-

-

-

-

-

68.40

65.54

66.65

64.75

63.24

64.43

70.46

73.13

71.44

73.13

87.88

-

68.20

69.19

70.05

66.91

68.76

64.70

64.15

-

80.48

77.62

78.33

-

190.57

184.45

190.57

185.32

183.05

190.57

192.49

-

113.99

113.36

121.47

-

142.36

148.77

141.07

142.68

144.60

144.71

147.60

-

163.39

165.41

165.88

158.77

165.79

177.45

162.70

176.14

173.64

179.95

176.62

-

256.96

272.51

267.45

-

-

-

-

-

-

-

-

-

-

-

-

-

-

94.92

87.86

86.46

87.39

80.15

82.43

-

37.67

37.53

37.26

37.40

36.06

45.94

48.58

49.65

50.91

54.69

52.68

54.89

71.94

73.50

81.52

78.77

46.30

45.00

44.33

45.66

44.12

44.09

42.08

40.84

42.62

39.79

42.54

41.81

57.85

55.71

57.20

57.35

59.09

59.59

60.14

64.22

43.61

41.13

40.24

38.50

32.07

31.16

30.90

31.50

31.06

29.74

29.80

29.67

29.92

29.86

29.57

-

38.49

38.49

37.39

37.30

36.86

37.65

38.36

25.65

25.86

25.02

27.48

-

23.76

22.62

21.53

21.53

20.42

24.01

24.63

20.87

21.45

21.65

22.48

25.57

23.10

23.12

23.33

21.15

20.65

21.02

20.34

17.38

17.58

17.98

17.49

-

25.19

24.58

24.27

23.37

23.31

23.22

23.69

26.84

25.50

24.85

27.72

-

20.36

21.19

21.81

21.50

20.79

21.98

-

22.78

21.89

21.21

21.95

24.04

24.59

24.11

24.59

24.17

24.11

23.97

24.11

21.25

20.62

21.00

21.89

21.89

72.42

68.30

66.56

67.43

65.69

64.72

66.78

-

-

-

-

-

29.46

29.16

29.21

30.20

31.39

32.67

30.10

23.81

23.73

24.66

24.09

24.01

-

-

-

-

-

-

-

75.66

81.36

73.49

72.14

75.93

-

-

-

-

-

-

-

63.52

66.16

68.79

64.05

61.94

-

-

P/LTM Normalized EPS

27.17

27.14

29.22

27.49

27.90

26.85

29.35

27.16

23.04

23.62

24.57

24.98

27.09

26.35

26.03

23.44

21.51

21.80

22.23

23.86

24.00

24.65

26.20

24.62

21.53

22.71

21.91

20.58

19.25

20.20

24.09

27.96

26.87

27.90

28.77

27.79

26.04

25.30

25.70

24.83

25.09

24.22

25.83

27.65

26.24

26.13

26.30

25.28

25.97

24.88

25.30

24.58

24.01

24.46

26.75

20.54

20.06

20.54

24.68

22.06

25.79

26.16

26.49

25.30

26.00

24.47

24.26

26.09

24.96

24.07

24.29

24.18

24.46

23.67

24.46

23.79

23.49

24.46

24.71

24.93

24.99

24.86

26.63

31.87

32.52

33.98

32.22

32.59

33.03

33.05

33.71

37.82

36.76

37.21

37.32

35.72

27.98

29.95

27.46

29.73

29.30

30.37

29.81

30.51

29.40

31.18

30.60

32.83

32.92

31.58

31.84

30.93

34.55

32.65

29.79

32.63

29.55

31.06

32.79

33.15

33.35

27.48

25.43

25.03

25.30

23.20

23.86

23.44

19.96

19.89

19.74

19.82

19.11

18.64

19.71

20.14

20.65

22.19

21.37

22.27

21.77

22.24

24.67

23.84

22.93

22.29

21.96

22.62

21.86

21.84

20.85

20.23

20.07

18.74

20.03

19.69

21.32

20.54

21.09

21.14

21.78

21.97

22.17

23.67

24.57

23.18

22.68

21.69

21.78

21.16

20.99

21.39

21.09

20.19

20.24

20.15

20.37

20.32

20.13

20.19

17.47

17.47

16.97

16.93

16.73

17.09

17.41

16.13

16.26

15.73

17.28

17.40

19.34

18.41

17.53

17.53

16.62

19.54

20.05

18.60

19.11

19.30

20.04

20.19

18.24

18.26

18.43

16.70

16.31

16.60

16.06

16.37

16.56

16.94

16.48

16.82

16.09

15.70

15.50

14.93

14.89

14.83

15.13

15.46

14.69

14.31

15.96

15.17

16.50

17.17

17.67

17.42

16.84

17.81

17.28

17.28

16.60

16.09

16.65

16.79

17.18

16.84

17.18

16.89

16.84

16.74

16.84

15.42

14.96

15.24

15.89

15.89

14.40

13.58

13.24

13.41

13.06

12.87

13.28

13.71

13.75

13.98

14.07

13.98

13.94

13.80

13.83

14.29

14.86

15.47

14.25

13.86

13.81

14.36

14.03

13.98

14.84

14.28

14.74

14.51

15.04

15.25

15.07

15.12

16.25

14.68

14.41

15.17

16.36

15.50

16.00

14.94

14.31

13.39

13.72

13.47

14.03

14.58

13.58

13.13

14.01

14.19

P/LTM EPS

17.75

17.74

19.09

17.96

18.23

17.54

19.18

17.68

15.00

15.37

15.99

16.26

17.50

17.02

16.82

15.14

13.90

14.08

14.36

15.41

15.50

15.92

16.92

15.90

13.79

14.54

14.03

13.18

12.33

12.93

15.43

17.85

17.15

17.81

18.37

17.74

16.48

16.01

16.26

15.71

15.88

15.32

16.34

17.47

16.58

16.52

16.62

15.98

16.42

15.73

16.00

15.54

15.18

15.47

16.92

12.91

12.62

12.91

15.52

13.87

16.21

16.44

16.65

15.90

16.34

15.38

15.25

16.40

15.71

15.15

15.29

15.22

13.82

13.38

13.82

13.44

13.28

13.82

13.96

14.09

14.07

13.99

15.00

17.95

20.39

21.31

20.21

20.44

20.71

20.73

21.14

23.72

22.93

23.22

23.28

22.28

18.65

19.96

18.30

19.81

19.53

20.24

19.87

20.34

19.61

20.80

20.41

21.90

20.43

19.60

19.77

19.20

21.45

20.27

18.49

20.25

2.47

2.60

2.74

2.77

2.79

2.76

2.55

2.51

2.54

2.33

2.39

2.35

12.95

12.90

12.81

12.86

12.40

12.24

12.94

13.22

13.56

14.57

14.03

14.62

14.68

14.99

16.63

16.07

15.78

15.34

15.11

15.56

15.04

15.03

14.34

13.92

13.66

12.76

13.64

13.41

14.60

14.06

14.43

14.47

14.91

15.03

15.17

16.20

17.47

16.48

16.12

15.43

16.00

15.54

15.42

15.72

15.50

14.84

14.87

14.80

14.80

14.77

14.63

14.68

12.32

12.32

11.97

11.94

11.80

12.05

12.28

11.36

11.46

11.08

12.17

12.23

12.92

12.30

11.71

11.71

11.10

13.05

13.39

13.01

13.37

13.50

14.01

14.94

13.49

13.51

13.63

12.35

12.06

12.28

11.88

12.17

12.31

12.59

12.24

12.51

9.64

9.41

9.29

8.95

8.92

8.89

9.07

9.22

8.76

8.54

9.52

9.10

12.00

12.48

12.85

12.67

12.25

12.95

12.57

12.56

12.06

11.69

12.10

12.16

12.44

12.19

12.44

12.23

12.19

12.12

12.19

11.73

11.38

11.59

12.09

12.09

10.66

10.05

9.79

9.92

9.67

9.52

9.83

9.53

9.57

9.72

9.79

9.72

9.83

9.73

9.74

10.07

10.47

10.90

10.04

9.59

9.56

9.94

9.71

9.68

10.44

10.04

10.36

10.20

10.58

10.72

10.60

10.65

11.45

10.34

10.15

10.69

11.40

10.80

11.15

10.42

9.97

9.33

9.56

9.34

9.73

10.12

9.42

9.11

9.62

9.74

P/BV

1.24

1.24

1.33

1.26

1.27

1.23

1.34

1.20

1.01

1.04

1.08

1.10

1.14

1.11

1.09

0.98

0.90

0.91

0.93

1.00

1.01

1.03

1.10

1.03

1.03

1.09

1.05

0.99

0.92

0.97

1.16

1.26

1.21

1.26

1.30

1.26

1.22

1.18

1.20

1.16

1.17

1.13

1.21

1.26

1.20

1.19

1.20

1.16

1.11

1.06

1.08

1.05

1.03

1.05

1.14

1.08

1.05

1.08

1.29

1.16

1.43

1.45

1.47

1.41

1.44

1.36

1.35

1.45

1.44

1.38

1.40

1.39

1.39

1.35

1.39

1.36

1.34

1.39

1.41

1.42

1.22

1.22

1.31

1.56

1.31

1.37

1.30

1.31

1.33

1.33

1.36

1.53

1.24

1.26

1.26

1.21

1.24

1.32

1.21

1.32

1.30

1.34

1.32

1.35

1.23

1.30

1.28

1.37

1.29

1.24

1.25

1.22

1.36

1.28

1.17

1.28

1.23

1.29

1.36

1.38

1.38

1.41

1.31

1.29

1.30

1.19

1.23

1.21

2.08

2.07

2.06

2.07

1.99

1.98

2.10

2.14

2.20

2.36

2.27

2.37

2.27

2.31

2.57

2.48

2.53

2.46

2.42

2.49

2.41

2.41

2.30

2.23

2.14

2.00

2.14

2.10

2.17

2.09

2.14

2.15

2.21

2.23

2.25

2.40

2.24

2.11

2.07

1.98

2.10

2.04

2.03

2.07

2.04

1.95

1.96

1.95

1.90

1.90

1.88

1.88

1.93

1.93

1.88

1.87

1.85

1.89

1.93

1.93

1.94

1.88

2.07

2.07

2.13

2.03

1.93

1.93

1.83

2.15

2.21

2.01

2.07

2.09

2.17

2.37

2.14

2.14

2.16

1.96

1.91

1.95

1.88

1.89

1.91

1.95

1.90

1.94

2.08

2.03

2.01

1.93

1.93

1.92

1.96

1.89

1.80

1.75

1.96

1.87

2.06

2.15

2.21

2.18

2.11

2.23

2.16

2.08

2.00

1.94

2.01

2.11

2.16

2.12

2.16

2.13

2.12

2.11

2.12

2.01

1.95

1.99

2.07

2.07

2.19

2.07

2.02

2.04

1.99

1.96

2.02

1.75

1.76

1.79

1.80

1.79

1.87

1.85

1.85

1.92

1.99

2.07

1.91

1.85

1.84

1.92

1.87

1.87

2.02

1.94

2.00

1.97

2.04

2.07

2.05

2.09

2.25

2.03

2.00

2.10

-

-

-

-

-

-

-

2.01

2.09

2.18

2.03

1.96

-

-

P/Tangible BV

1.24

1.24

1.33

1.26

1.27

1.23

1.34

1.20

1.01

1.04

1.08

1.10

1.14

1.11

1.09

0.98

0.90

0.91

0.93

1.00

1.01

1.03

1.10

1.03

1.03

1.09

1.05

0.99

0.92

0.97

1.16

1.26

1.21

1.26

1.30

1.26

1.22

1.18

1.20

1.16

1.17

1.13

1.21

1.26

1.20

1.19

1.20

1.16

1.11

1.06

1.08

1.05

1.03

1.05

1.14

1.08

1.05

1.08

1.29

1.16

1.43

1.45

1.47

1.41

1.44

1.36

1.35

1.45

1.44

1.38

1.40

1.39

1.39

1.35

1.39

1.36

1.34

1.39

1.41

1.42

1.22

1.22

1.31

1.56

1.31

1.37

1.30

1.31

1.33

1.33

1.36

1.53

1.24

1.26

1.26

1.21

1.24

1.32

1.21

1.32

1.30

1.34

1.32

1.35

1.23

1.30

1.28

1.37

1.29

1.24

1.25

1.22

1.36

1.28

1.17

1.28

1.23

1.29

1.36

1.38

1.38

1.41

1.31

1.29

1.30

1.19

1.23

1.21

2.08

2.07

2.06

2.07

1.99

1.98

2.10

2.14

2.20

2.36

2.27

2.37

2.27

2.31

2.57

2.48

2.53

2.46

2.42

2.49

2.41

2.41

2.30

2.23

2.14

2.00

2.14

2.10

2.17

2.09

2.14

2.15

2.21

2.23

2.25

2.40

2.24

2.11

2.07

1.98

2.10

2.04

2.03

2.07

2.04

1.95

1.96

1.95

1.90

1.90

1.88

1.88

1.93

1.93

1.88

1.87

1.85

1.89

1.93

1.93

1.94

1.88

2.07

2.07

2.13

2.03

1.93

1.93

1.83

2.15

2.21

2.01

2.07

2.09

2.17

2.37

2.14

2.14

2.16

1.96

1.91

1.95

1.88

1.89

1.91

1.95

1.90

1.94

2.08

2.03

2.01

1.93

1.93

1.92

1.96

1.89

1.80

1.75

1.96

1.87

2.06

2.15

2.21

2.18

2.11

2.23

2.16

2.08

2.00

1.94

2.01

2.11

2.16

2.12

2.16

2.13

2.12

2.11

2.12

2.01

1.95

1.99

2.07

2.07

2.19

2.07

2.02

2.04

1.99

1.96

2.02

1.75

1.76

1.79

1.80

1.79

1.87

1.85

1.85

1.92

1.99

2.07

1.91

1.85

1.84

1.92

1.87

1.87

2.02

1.94

2.00

1.97

2.04

2.07

2.05

2.09

2.25

2.03

2.00

2.10

-

-

-

-

-

-

-

2.01

2.09

2.18

2.03

1.96

-

-

TEV/LTM Total Revenue

105.52

105.42

113.37

106.76

108.31

104.28

113.89

81.29

68.83

70.57

73.45

74.69

67.57

65.70

64.90

58.41

53.57

54.29

55.37

65.60

66.01

67.84

72.23

67.75

54.49

57.50

55.48

52.07

48.67

51.15

61.13

66.56

63.94

66.43

68.52

66.16

93.34

90.70

92.11

89.00

89.94

86.82

92.59

82.95

78.67

78.33

78.84

75.73

71.60

68.61

69.78

67.78

66.20

67.45

73.76

67.17

65.58

67.17

80.94

72.23

81.49

82.67

83.70

79.95

82.15

77.30

76.64

82.26

75.98

73.23

73.92

73.53

72.47

70.07

72.47

70.41

69.52

72.47

73.22

73.90

69.63

69.18

75.04

92.33

84.47

89.44

83.48

84.72

86.21

86.29

88.53

102.42

72.98

74.39

74.72

69.75

69.99

77.97

67.87

77.07

75.36

79.68

77.40

80.25

71.01

78.03

75.75

84.56

75.07

70.24

71.21

67.91

80.95

74.11

63.80

74.00

46.87

50.48

54.63

55.48

55.95

19.58

17.49

17.07

17.35

15.20

15.88

15.43

15.56

15.51

15.41

15.46

14.95

13.73

14.42

14.70

15.03

16.03

15.50

16.06

15.51

15.81

17.33

16.78

15.98

15.58

15.38

15.79

15.32

15.31

14.69

14.28

13.87

13.06

13.85

13.64

14.09

13.64

13.95

13.98

14.35

14.45

14.56

15.42

14.04

13.35

13.10

12.62

11.24

10.95

10.87

11.06

10.92

10.49

10.51

10.47

10.22

10.20

10.11

10.14

8.71

8.71

8.48

8.47

8.37

8.54

8.69

7.27

7.33

7.10

7.78

7.82

8.23

7.84

7.47

7.47

7.09

8.32

8.53

7.84

8.05

8.13

8.44

8.74

7.92

7.93

8.00

7.27

7.11

7.23

7.01

7.14

7.22

7.38

7.19

7.33

7.63

7.46

7.37

7.11

7.10

7.07

7.20

7.28

6.94

6.77

7.50

7.22

7.82

8.09

8.30

8.20

7.96

8.35

8.10

7.89

7.62

7.41

7.63

7.61

7.76

7.63

7.76

7.65

7.63

7.59

7.63

7.44

7.25

7.37

7.63

7.63

7.29

6.95

6.80

6.87

6.73

6.65

6.82

6.97

6.98

7.08

7.11

7.08

7.09

7.03

7.04

7.23

7.46

7.71

7.21

6.99

6.97

7.20

7.06

7.04

7.20

6.98

7.16

7.07

7.28

7.36

7.29

7.19

7.61

7.03

6.93

7.21

7.32

6.99

7.18

6.78

6.54

6.19

6.32

6.30

6.51

6.73

6.34

6.17

6.50

6.56

Market Cap/LTM Total Revenue

104.18

104.07

112.03

105.42

106.97

102.94

112.55

82.14

69.69

71.42

74.31

75.55

68.00

66.13

65.33

58.84

54.00

54.72

55.80

67.66

68.08

69.90

74.30

69.82

54.95

57.95

55.93

52.53

49.12

51.60

61.58

67.28

64.66

67.15

69.24

66.88

93.10

90.46

91.87

88.75

89.70

86.58

92.35

84.36

80.08

79.74

80.24

77.14

71.64

68.65

69.81

67.82

66.24

67.49

73.80

68.32

66.74

68.32

82.09

73.39

81.63

82.81

83.84

80.09

82.30

77.44

76.78

82.59

77.14

74.39

75.08

74.73

74.66

72.26

74.66

72.60

71.71

74.66

75.41

76.10

82.44

81.99

87.85

105.13

110.10

115.07

109.11

110.35

111.84

111.92

114.16

128.06

114.25

115.66

115.99

111.02

113.39

121.36

111.27

120.47

118.76

123.07

120.79

123.64

115.93

122.95

120.66

129.48

118.71

113.88

114.85

111.55

124.59

117.75

107.44

117.67

70.81

74.41

78.57

79.42

79.92

28.14

26.05

25.63

25.91

23.76

24.44

24.00

14.15

14.09

13.99

14.04

13.54

12.08

12.77

13.05

13.38

14.37

13.85

14.43

13.71

14.01

15.53

15.01

14.16

13.76

13.56

13.97

13.50

13.49

12.87

12.49

12.16

11.35

12.13

11.93

12.06

11.62

11.93

11.96

12.32

12.43

12.54

13.39

12.12

11.43

11.18

10.70

10.38

10.09

10.00

10.20

10.05

9.63

9.65

9.61

9.54

9.52

9.42

9.45

7.99

7.99

7.76

7.74

7.65

7.81

7.96

7.14

7.20

6.97

7.65

7.69

8.16

7.76

7.39

7.39

7.01

8.24

8.45

7.74

7.95

8.03

8.33

8.48

7.66

7.67

7.74

7.01

6.85

6.97

6.75

6.83

6.91

7.07

6.88

7.03

7.09

6.92

6.83

6.58

6.56

6.53

6.67

6.79

6.45

6.29

7.02

6.70

6.69

6.96

7.16

7.06

6.83

7.22

7.00

6.91

6.64

6.44

6.66

6.51

6.66

6.53

6.66

6.55

6.53

6.49

6.53

6.32

6.13

6.24

6.51

6.51

6.06

5.71

5.57

5.64

5.50

5.41

5.59

5.61

5.63

5.72

5.76

5.72

5.71

5.66

5.66

5.86

6.09

6.34

5.84

5.74

5.73

5.95

5.81

5.79

5.78

5.56

5.74

5.65

5.86

5.94

5.87

5.59

6.02

5.43

5.33

5.61

6.20

5.88

6.07

5.67

5.42

5.08

5.20

5.16

5.38

5.59

5.21

5.04

5.18

5.25

TEV/LTM EBITDA

16.80

16.78

18.05

17.00

17.24

16.60

18.13

16.41

13.90

14.25

14.83

15.09

16.57

16.11

15.92

14.32

13.14

13.32

13.58

14.27

14.36

14.76

15.71

14.74

13.11

13.84

13.35

12.53

11.71

12.31

14.71

16.98

16.31

16.94

17.48

16.89

16.17

15.71

15.96

15.42

15.58

15.04

16.04

16.91

16.03

15.97

16.07

15.43

15.50

14.86

15.11

14.68

14.33

14.60

15.97

12.60

12.30

12.60

15.18

13.55

16.24

16.48

16.68

15.94

16.38

15.41

15.28

16.40

15.40

14.85

14.99

14.90

15.78

15.26

15.78

15.34

15.14

15.78

15.95

16.10

13.99

13.90

15.08

18.55

14.57

15.43

14.40

14.61

14.87

14.89

15.27

17.67

13.64

13.90

13.97

13.04

10.96

12.21

10.63

12.07

11.80

12.48

12.12

12.57

11.31

12.43

12.07

13.23

13.58

12.71

12.88

12.28

14.64

13.40

11.54

13.38

12.46

13.42

14.53

14.76

12.11

11.72

10.47

10.22

10.39

9.10

9.50

8.54

12.49

12.45

12.37

12.41

12.00

11.95

12.56

12.80

13.09

13.96

13.50

13.98

13.97

14.24

15.62

15.12

14.85

14.48

14.29

14.67

14.23

14.22

13.65

13.26

13.12

12.36

13.10

12.90

14.01

13.57

13.88

13.91

14.27

14.37

14.48

15.33

15.58

14.81

14.54

14.00

12.75

12.42

12.33

12.55

12.38

11.90

11.92

11.87

11.86

11.83

11.72

10.94

10.55

10.55

10.27

10.25

10.14

10.34

10.52

8.99

9.06

8.77

9.62

8.36

10.20

9.72

9.26

9.26

8.78

10.31

10.57

9.76

10.02

10.12

10.50

11.07

10.03

10.04

10.13

9.21

9.01

9.16

8.87

9.22

9.33

9.53

9.28

8.60

9.28

9.07

8.96

8.66

8.63

8.60

8.76

8.79

8.38

8.18

9.06

7.91

10.07

10.42

10.69

10.56

10.25

10.76

10.50

10.23

9.88

9.61

9.90

9.71

9.90

9.73

9.90

9.75

9.73

9.68

9.73

9.45

9.21

9.35

9.69

9.69

-

-

-

-

-

-

-

8.86

8.89

9.00

9.05

9.00

8.95

8.88

8.89

9.13

9.42

9.74

9.11

8.63

8.60

8.88

8.71

8.69

9.04

8.77

8.99

8.88

9.14

9.24

9.15

9.43

9.98

9.22

9.09

9.45

9.19

8.78

9.02

8.52

8.21

7.78

7.93

8.04

8.32

8.59

8.10

7.88

8.48

8.57

TEV/LTM EBIT

16.81

16.79

18.06

17.01

17.25

16.61

18.14

16.42

13.91

14.26

14.84

15.09

16.58

16.12

15.93

14.33

13.15

13.32

13.59

14.28

14.37

14.76

15.72

14.75

13.12

13.84

13.36

12.54

11.72

12.31

14.72

16.99

16.32

16.96

17.49

16.89

16.17

15.71

15.96

15.42

15.58

15.04

16.04

16.92

16.04

15.98

16.08

15.44

15.51

14.86

15.12

14.68

14.34

14.61

15.98

12.60

12.31

12.60

15.19

13.55

16.25

16.48

16.69

15.94

16.38

15.41

15.28

16.40

15.41

14.85

14.99

14.91

15.79

15.27

15.79

15.34

15.15

15.79

15.95

16.10

14.00

13.91

15.08

18.56

14.57

15.43

14.40

14.62

14.87

14.89

15.27

17.67

13.64

13.91

13.97

13.04

10.87

12.11

10.54

11.97

11.70

12.37

12.02

12.46

11.32

12.43

12.07

13.47

13.72

12.84

13.02

12.41

14.80

13.55

11.66

13.53

12.70

13.68

14.81

15.04

15.16

13.19

11.78

11.50

11.69

10.24

10.69

10.39

14.79

14.74

14.64

14.69

14.20

14.34

15.07

15.36

15.71

16.75

16.19

16.78

16.75

17.07

18.72

18.12

17.79

17.35

17.12

17.58

17.05

17.04

16.36

15.90

15.81

14.90

15.79

15.55

17.01

16.47

16.85

16.88

17.32

17.45

17.59

18.61

19.27

18.32

17.98

17.32

15.66

15.25

15.13

15.40

15.20

14.61

14.63

14.58

14.48

14.45

14.32

12.97

12.20

12.20

11.87

11.85

11.72

11.95

12.16

10.53

10.61

10.28

11.27

10.19

12.95

12.34

11.75

11.75

11.15

13.08

13.42

12.40

12.74

12.86

13.34

13.79

12.50

12.51

12.62

11.48

11.22

11.41

11.05

11.53

11.66

11.91

11.60

10.43

11.41

11.16

11.03

10.65

10.62

10.58

10.78

10.86

10.35

10.10

11.19

9.53

12.64

13.07

13.41

13.24

12.86

13.50

13.09

12.87

12.43

12.09

12.46

12.25

12.49

12.28

12.49

12.31

12.28

12.22

12.28

11.82

11.52

11.70

12.12

12.12

11.17

10.64

10.42

10.53

10.30

10.18

10.44

10.70

10.73

10.87

10.93

10.87

10.96

10.88

10.89

11.19

11.54

11.93

11.16

10.49

10.47

10.80

10.60

10.57

10.95

10.62

10.89

10.76

11.07

11.19

11.09

11.47

12.14

11.21

11.05

11.50

11.05

10.56

10.84

10.24

9.87

9.35

9.54

9.76

10.09

10.43

9.83

9.56

10.74

10.85

Margin Analysis

Gross Margin

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

100.00

99.97

99.97

99.97

99.94

99.94

99.94

99.94

99.94

99.94

99.94

99.94

99.94

99.93

99.93

99.93

99.93

99.93

99.93

99.89

99.89

99.89

99.84

99.84

99.84

99.69

99.69

99.69

99.53

99.53

99.53

99.42

99.42

99.42

99.31

99.31

99.31

99.35

99.35

99.35

99.39

99.39

99.39

99.43

99.43

99.43

99.47

99.47

99.47

90.91

90.91

90.91

85.59

85.59

85.59

70.92

70.92

70.92

66.76

66.76

66.76

64.77

64.77

64.77

63.48

63.48

63.48

62.81

62.81

62.81

62.10

62.10

62.10

61.10

61.10

61.10

60.04

60.04

60.04

60.29

60.29

60.29

60.55

60.55

60.55

60.51

60.51

60.51

60.47

60.47

60.47

60.80

60.80

60.80

61.13

61.13

61.13

61.58

61.58

61.58

62.03

62.03

62.03

62.48

62.48

62.48

62.93

62.93

62.93

63.09

63.09

63.09

63.25

63.25

63.25

66.53

66.53

66.53

69.47

69.47

69.47

69.95

69.95

69.95

70.39

70.39

70.39

68.30

68.30

68.30

66.18

66.18

66.18

66.25

66.25

66.25

66.32

66.32

66.32

66.44

66.44

66.44

66.57

66.57

66.57

66.53

66.53

66.53

66.48

66.48

66.48

66.31

66.31

66.31

66.13

66.13

66.13

65.70

65.70

65.70

65.26

65.26

65.26

65.14

65.14

65.14

65.02

65.02

65.02

64.98

64.98

64.98

64.94

64.94

64.94

64.71

64.71

64.71

64.48

64.48

64.48

64.84

64.84

64.84

65.20

65.20

65.20

65.83

65.83

65.83

66.46

66.46

66.46

67.18

67.18

67.18

67.88

67.88

67.88

67.74

67.74

67.74

67.61

67.61

67.61

66.97

66.97

66.97

66.29

66.29

66.29

66.48

66.48

66.48

66.68

66.68

66.68

66.76

66.76

66.76

66.85

66.85

66.85

66.24

66.24

66.24

65.59

65.59

65.59

65.23

65.23

65.23

64.85

64.85

64.85

66.64

66.64

SG&A Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10.57

10.57

10.57

10.57

11.30

11.30

-

-

-

4.84

4.84

4.84

8.59

8.59

8.59

8.59

8.59

8.59

8.59

8.59

8.59

9.83

9.83

9.83

11.35

11.35

11.35

10.77

10.77

10.77

10.25

10.25

10.25

10.88

10.88

10.88

11.51

11.51

11.51

11.97

11.97

11.97

12.46

12.46

12.46

17.08

17.08

17.08

21.36

21.36

21.36

20.63

20.63

20.63

19.94

19.94

19.94

26.76

26.76

26.76

33.57

33.57

33.57

35.12

35.12

35.12

36.83

36.83

36.83

19.37

19.37

19.37

0.15

0.15

0.15

0.16

0.16

0.16

0.16

0.16

0.16

0.08

0.08

0.08

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-