Power Assets Holdings Limited - SEHK:6
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 | Oct-31-2009 | Sep-30-2009 | Aug-31-2009 | Jul-31-2009 | Jun-30-2009 | May-31-2009 | Apr-30-2009 | Mar-31-2009 | Feb-28-2009 | Jan-31-2009 | Dec-31-2008 | Nov-30-2008 | Oct-31-2008 | Sep-30-2008 | Aug-31-2008 | Jul-31-2008 | Jun-30-2008 | May-31-2008 | Apr-30-2008 | Mar-31-2008 | Feb-29-2008 | Jan-31-2008 | Dec-31-2007 | Nov-30-2007 | Oct-31-2007 | Sep-30-2007 | Aug-31-2007 | Jul-31-2007 | Jun-30-2007 | May-31-2007 | Apr-30-2007 | Mar-31-2007 | Feb-28-2007 | Jan-31-2007 | Dec-31-2006 | Nov-30-2006 | Oct-31-2006 | Sep-30-2006 | Aug-31-2006 | Jul-31-2006 | Jun-30-2006 | May-31-2006 | Apr-30-2006 | Mar-31-2006 | Feb-28-2006 | Jan-31-2006 | Dec-31-2005 | Nov-30-2005 | Oct-31-2005 | Sep-30-2005 | Aug-31-2005 | Jul-31-2005 | Jun-30-2005 | May-31-2005 | Apr-30-2005 | Mar-31-2005 | Feb-28-2005 | Jan-31-2005 | Dec-31-2004 | Nov-30-2004 | Oct-31-2004 | Sep-30-2004 | Aug-31-2004 | Jul-31-2004 | Jun-30-2004 | May-31-2004 | Apr-30-2004 | Mar-31-2004 | Feb-29-2004 | Jan-31-2004 | Dec-31-2003 | Nov-30-2003 | Oct-31-2003 | Sep-30-2003 | Aug-31-2003 | Jul-31-2003 | Jun-30-2003 | May-31-2003 | Apr-30-2003 | Mar-31-2003 | Feb-28-2003 | Jan-31-2003 | Dec-31-2002 | Nov-30-2002 | Oct-31-2002 | Sep-30-2002 | Aug-31-2002 | Jul-31-2002 | Jun-30-2002 | May-31-2002 | Apr-30-2002 | Mar-31-2002 | Feb-28-2002 | Jan-31-2002 | Dec-31-2001 | Nov-30-2001 | Oct-31-2001 | Sep-30-2001 | Aug-31-2001 | Jul-31-2001 | Jun-30-2001 | May-31-2001 | Apr-30-2001 | Mar-31-2001 | Feb-28-2001 | Jan-31-2001 | Dec-31-2000 | Nov-30-2000 | Oct-31-2000 | Sep-30-2000 | Aug-31-2000 | Jul-31-2000 | Jun-30-2000 | May-31-2000 | Apr-30-2000 | Mar-31-2000 | Feb-29-2000 | Jan-31-2000 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |