China Eastern Airlines Corporation Limited - SEHK:670
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 | 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 | 17.44 | 17.44 | 17.61 | 17.67 | 17.29 | 43.69 | 42.42 | - | - | - | - | 23.81 | 93.93 | 93.43 | 94.74 | 97.09 | 98.40 | 175.81 | 175.43 | - | - | - | - | - | - | - | - | - | - | - | - | 11.25 | 11.64 | 11.18 | 11.09 | - | 80.41 | 81.81 | 79.38 | 77.08 | 74.69 | 33.16 | 33.15 | 50.59 | 52.52 | 53.44 | 52.95 | - | 25.46 | 25.11 | 25.34 | 25.77 | 25.15 | 21.91 | 21.98 | 14.98 | 14.86 | 14.79 | 15.11 | 11.07 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 64.58 | 66.81 | 70.30 | 71.98 | - | 32.80 | 34.34 | 32.84 | 30.00 | 32.12 | - | - | - | - | - | - | - | 14.79 | 14.29 | 13.85 | 14.96 | 15.74 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.26 | 13.64 | 12.90 | 10.97 | 9.52 | 8.71 | 14.66 | 14.39 | 6.16 | 4.82 | 4.63 | 4.40 | 11.17 | 10.29 | 10.26 | 9.84 | 9.55 | 8.84 | - | - | 72.39 | 67.59 | 82.29 | 84.12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.71 | 25.49 | 24.63 | 24.53 | - | - | - | - | - | - | - | - | 35.41 | 32.24 | 30.09 | 29.56 | - | - | - |
Market Cap/LTM Levered FCF | 6.67 | 6.67 | 6.89 | 6.95 | 6.49 | 29.75 | 22.08 | - | - | - | - | 10.28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.35 | 4.82 | 4.26 | 4.15 | - | - | - | - | - | - | 15.20 | 15.18 | 35.69 | 41.16 | 43.78 | 42.39 | - | 10.75 | 10.22 | 10.57 | 11.22 | 10.28 | 8.69 | 8.80 | 4.92 | 4.77 | 4.68 | 5.09 | 3.46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.07 | 9.50 | 8.99 | 10.27 | 11.16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.80 | 16.15 | 14.96 | 11.81 | 9.44 | 8.12 | 8.15 | 7.78 | 4.38 | 2.73 | 2.50 | 2.22 | 6.54 | 5.37 | 5.33 | 4.77 | 4.39 | 3.44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.92 | 27.86 | 26.32 | 26.16 | - | - | - | - | - | - | - | - | 62.85 | 53.75 | 47.55 | 46.04 | - | - | - |
P/LTM Normalized EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.36 | 47.67 | 53.54 | 61.00 | 53.75 | 54.38 | 78.27 | 76.60 | 66.27 | 70.54 | 67.39 | 76.95 | 75.18 | 43.87 | 37.79 | 35.68 | 39.44 | 37.56 | 23.57 | 24.33 | 18.91 | 21.32 | 23.71 | 22.81 | 21.31 | 34.71 | 37.16 | 36.54 | 32.93 | 30.66 | 29.43 | 30.39 | 32.41 | 32.55 | 32.60 | 31.45 | 34.49 | 27.29 | 26.45 | 27.14 | 25.41 | 24.26 | 39.23 | 41.12 | 30.49 | 28.91 | 29.44 | 26.64 | 35.77 | 15.95 | 17.38 | 21.83 | 20.63 | 23.49 | 21.65 | 23.16 | 42.38 | 50.35 | 35.92 | 36.91 | 46.81 | - | - | - | - | - | 78.23 | 66.72 | 34.03 | 31.32 | 31.59 | 32.14 | 31.54 | 17.14 | 17.07 | 18.69 | 20.04 | 19.23 | 21.83 | 20.94 | 17.68 | 19.51 | 23.32 | 23.32 | 20.86 | 17.88 | 19.45 | 18.35 | 15.58 | 18.14 | 14.03 | 14.68 | 15.37 | 15.64 | 15.64 | 15.11 | 11.98 | 12.90 | 12.24 | 11.43 | 12.96 | 14.50 | 15.16 | 17.59 | 18.21 | 17.53 | 18.14 | 21.31 | 23.34 | 40.28 | 40.16 | 40.53 | 43.85 | 55.74 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 73.10 | 80.24 | 39.18 | 32.54 | 51.45 | 54.34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 184.08 | 193.77 | 184.08 | 179.61 | 183.34 | 175.14 | - | - | 33.05 | 40.33 | 41.87 | 42.43 | 16.59 | 19.71 | 18.46 | 23.04 | 22.67 | 21.11 | 25.51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 103.12 | 103.32 | 105.97 | 92.11 | 102.10 | 112.49 | 96.17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 215.69 | 209.75 | 216.43 | 207.89 | 213.83 | 197.87 | 194.53 | 208.26 | 245.79 | 215.97 | 191.39 | 186.16 | - | - | - |
P/LTM EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.53 | 25.96 | 29.16 | 33.22 | 29.27 | 29.62 | 31.63 | 30.96 | 31.19 | 33.20 | 31.72 | 36.22 | 37.06 | 29.00 | 24.98 | 23.59 | 26.07 | 24.83 | 18.90 | 19.50 | 15.39 | 17.36 | 19.30 | 18.56 | 16.42 | 19.70 | 21.09 | 20.73 | 18.69 | 17.40 | 17.40 | 17.96 | 20.26 | 20.35 | 20.38 | 19.66 | 21.04 | 16.19 | 15.69 | 16.10 | 15.07 | 14.39 | 19.21 | 20.14 | 16.13 | 15.29 | 15.57 | 14.09 | 17.13 | 10.56 | 11.51 | 14.46 | 13.66 | 15.56 | 13.26 | 14.19 | 25.35 | 30.12 | 21.49 | 22.08 | 26.26 | 68.27 | 64.15 | 64.65 | 65.77 | 46.30 | 22.00 | 18.77 | 13.59 | 12.51 | 12.62 | 12.83 | 12.47 | 8.66 | 8.62 | 9.44 | 10.12 | 9.71 | 10.48 | 10.05 | 8.63 | 9.52 | 11.38 | 11.38 | 10.65 | 13.99 | 15.22 | 14.36 | 12.19 | 14.19 | 10.69 | 11.18 | 11.20 | 11.39 | 11.39 | 11.01 | 8.26 | 8.01 | 7.60 | 7.09 | 8.05 | 9.00 | 9.08 | 10.53 | 10.83 | 10.43 | 10.79 | 12.68 | 12.95 | 15.23 | 15.18 | 15.32 | 16.58 | 21.08 | 60.64 | 57.29 | 50.84 | 43.45 | 45.45 | 52.91 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.72 | 40.31 | 29.21 | 24.26 | 38.36 | 40.51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.49 | 34.77 | 36.09 | 36.58 | 12.43 | 14.77 | 13.84 | 17.27 | 16.99 | 15.83 | 19.22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 72.79 | 72.94 | 74.81 | 65.02 | 72.07 | 79.41 | 63.09 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 125.16 | 121.71 | 125.59 | 120.63 | 124.08 | 114.82 | 112.88 | 120.85 | 142.66 | 125.36 | 111.09 | 108.05 | - | - | - |
P/BV | 4.38 | 4.38 | 4.51 | 4.60 | 4.33 | 4.73 | 2.48 | 2.24 | 2.25 | 2.22 | 2.16 | 3.95 | 3.22 | 3.16 | 3.28 | 3.55 | 3.68 | 4.31 | 4.25 | 4.32 | 4.21 | 4.13 | 4.58 | 3.95 | 4.39 | 4.34 | 4.47 | 4.32 | 3.88 | 2.82 | 2.83 | 2.12 | 2.37 | 2.08 | 2.04 | 1.72 | 1.97 | 2.09 | 1.88 | 1.70 | 1.76 | 1.61 | 1.61 | 1.45 | 1.67 | 1.78 | 1.71 | 1.66 | 1.36 | 1.32 | 1.35 | 1.44 | 1.32 | 1.42 | 1.45 | 1.15 | 1.11 | 1.09 | 1.15 | 1.01 | 1.09 | 1.23 | 1.40 | 1.23 | 1.25 | 1.34 | 1.31 | 1.52 | 1.62 | 1.55 | 1.77 | 1.80 | 1.46 | 1.26 | 1.19 | 1.31 | 1.25 | 1.46 | 1.50 | 1.53 | 1.73 | 1.92 | 1.85 | 1.96 | 2.04 | 2.18 | 2.15 | 1.94 | 1.80 | 1.89 | 1.95 | 1.95 | 1.96 | 1.97 | 1.90 | 2.11 | 2.03 | 1.97 | 2.02 | 1.89 | 1.81 | 1.92 | 2.01 | 2.44 | 2.31 | 2.35 | 2.13 | 2.27 | 2.00 | 2.18 | 2.74 | 2.59 | 2.95 | 2.96 | 3.16 | 4.50 | 5.35 | 3.82 | 3.92 | 3.24 | 2.60 | 2.45 | 2.47 | 2.51 | 1.77 | 1.58 | 1.35 | 1.30 | 1.20 | 1.21 | 1.23 | 1.26 | 1.05 | 1.04 | 1.14 | 1.22 | 1.17 | 1.33 | 1.28 | 1.12 | 1.24 | 1.48 | 1.48 | 1.56 | 1.61 | 1.75 | 1.65 | 1.40 | 1.63 | 1.71 | 1.79 | 2.24 | 2.28 | 2.28 | 2.20 | 1.98 | 2.28 | 2.17 | 2.02 | 2.29 | 2.57 | 2.97 | 3.45 | 3.66 | 3.53 | 3.65 | 4.29 | 4.52 | 4.86 | 4.84 | 4.89 | 5.29 | 6.72 | 7.08 | 6.69 | 41.85 | 35.76 | 37.41 | 43.55 | - | - | - | - | - | - | - | - | - | - | - | - | 53.71 | 43.85 | 43.30 | 38.05 | 36.20 | 26.99 | 7.31 | 8.03 | 12.74 | 10.58 | 16.73 | 17.67 | 14.91 | 17.97 | 17.31 | 25.02 | 19.88 | 17.92 | 32.52 | 17.01 | 11.52 | 5.58 | 4.83 | 4.33 | 4.17 | 3.48 | 3.38 | 3.32 | 2.76 | 2.23 | 2.40 | 2.28 | 1.87 | 2.01 | 2.11 | 2.01 | 1.96 | 2.00 | 1.91 | 2.25 | 2.25 | 1.98 | 2.42 | 2.51 | 2.54 | 2.66 | 3.16 | 2.96 | 3.69 | 3.63 | 3.38 | 3.87 | 4.31 | 4.19 | 3.83 | 4.45 | 4.94 | 4.86 | 4.65 | 4.43 | 4.07 | 4.01 | 3.84 | 4.00 | 3.18 | 3.39 | 3.31 | 3.62 | 3.55 | 3.99 | 4.00 | 4.10 | 3.57 | 3.95 | 4.35 | 4.32 | - | - | - | - | - | 3.73 | 3.65 | 3.61 | 3.70 | 3.95 | 3.78 | 3.77 | 4.14 | 3.76 | 4.56 | 4.26 | 4.29 | 4.19 | 4.07 | 4.20 | 4.03 | 4.15 | 3.84 | 3.78 | 4.04 | 4.44 | 3.90 | 3.46 | 3.36 | 3.30 | 3.04 | 2.93 |
P/Tangible BV | 11.65 | 11.65 | 12.01 | 12.25 | 11.53 | 11.64 | 3.49 | 3.19 | 3.21 | 3.16 | 3.07 | 9.35 | 5.69 | 5.59 | 5.80 | 6.28 | 6.51 | 8.70 | 8.58 | 8.00 | 7.79 | 7.64 | 8.48 | 6.55 | 8.72 | 8.63 | 8.88 | 8.59 | 7.71 | 4.37 | 4.40 | 2.89 | 3.24 | 2.84 | 2.79 | 2.23 | 2.65 | 2.82 | 2.53 | 2.29 | 2.37 | 2.13 | 2.12 | 1.88 | 2.17 | 2.32 | 2.23 | 2.07 | 1.68 | 1.63 | 1.67 | 1.77 | 1.63 | 1.74 | 1.78 | 1.40 | 1.34 | 1.32 | 1.39 | 1.21 | 1.30 | 1.46 | 1.66 | 1.47 | 1.48 | 1.66 | 1.62 | 1.88 | 2.01 | 1.92 | 2.19 | 2.23 | 1.80 | 1.55 | 1.47 | 1.62 | 1.54 | 1.82 | 1.88 | 1.92 | 2.16 | 2.40 | 2.31 | 2.48 | 2.56 | 2.74 | 2.70 | 2.43 | 2.26 | 2.41 | 2.49 | 2.51 | 2.52 | 2.53 | 2.44 | 2.78 | 2.63 | 2.55 | 2.61 | 2.45 | 2.34 | 2.54 | 2.66 | 3.50 | 3.32 | 3.38 | 3.06 | 3.36 | 2.94 | 3.21 | 4.03 | 3.80 | 4.33 | 4.65 | 4.97 | 7.43 | 8.83 | 6.30 | 6.47 | 5.53 | 4.58 | 4.30 | 4.34 | 4.41 | 3.11 | 2.98 | 2.54 | 2.50 | 2.30 | 2.32 | 2.36 | 2.35 | 1.60 | 1.59 | 1.74 | 1.87 | 1.79 | 2.13 | 2.04 | 2.03 | 2.24 | 2.68 | 2.68 | 2.83 | 2.85 | 3.10 | 2.92 | 2.48 | 2.89 | 3.33 | 3.48 | 4.49 | 4.56 | 4.56 | 4.41 | 4.03 | 4.45 | 4.23 | 3.94 | 4.47 | 5.00 | 6.96 | 8.08 | 9.65 | 9.29 | 9.62 | 11.30 | 13.43 | 15.21 | 15.17 | 15.31 | 16.56 | 21.05 | 49.01 | 46.30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.50 | 22.50 | 34.88 | 28.97 | 45.80 | 48.37 | 28.88 | 34.80 | 33.53 | 48.46 | 38.51 | 34.71 | 233.67 | 122.24 | 82.77 | 9.41 | 8.15 | 7.30 | 7.04 | 5.87 | 5.70 | 5.60 | 4.66 | 2.96 | 3.18 | 3.01 | 2.48 | 2.66 | 2.80 | 2.66 | 2.59 | 2.65 | 2.53 | 3.22 | 3.22 | 2.60 | 3.17 | 3.29 | 3.34 | 3.53 | 4.19 | 3.93 | 4.90 | 4.82 | 4.49 | 5.14 | 5.77 | 5.60 | 5.12 | 5.95 | 6.60 | 6.84 | 6.55 | 6.24 | 5.74 | 5.65 | 5.41 | 5.64 | 3.98 | 4.25 | 4.16 | 4.54 | 4.46 | 5.26 | 5.27 | 5.40 | 4.70 | 5.21 | 5.74 | 5.67 | - | - | - | - | - | 4.95 | 4.84 | 4.79 | 4.92 | 5.24 | 5.01 | 5.00 | 5.49 | 4.33 | 5.26 | 4.91 | 4.95 | 4.72 | 4.59 | 4.74 | 4.55 | 4.68 | 4.33 | 4.26 | 4.56 | 4.80 | 4.22 | 3.74 | 3.64 | 3.74 | 3.45 | 3.32 |
TEV/LTM Total Revenue | 1.94 | 1.94 | 1.96 | 1.96 | 1.92 | 2.07 | 2.02 | 2.08 | 2.08 | 2.08 | 2.05 | 2.24 | 2.85 | 2.83 | 2.87 | 2.94 | 2.98 | 3.79 | 3.78 | 5.18 | 5.11 | 5.07 | 5.26 | 6.60 | 6.13 | 6.10 | 5.79 | 5.73 | 5.55 | 5.26 | 5.26 | 3.73 | 3.87 | 3.71 | 3.68 | 3.87 | 3.98 | 4.05 | 3.93 | 3.81 | 3.69 | 3.67 | 3.67 | 4.39 | 4.55 | 4.63 | 4.59 | 4.37 | 3.50 | 3.46 | 3.49 | 3.55 | 3.46 | 2.86 | 2.87 | 2.24 | 2.22 | 2.21 | 2.26 | 1.85 | 1.90 | 1.96 | 2.05 | 1.97 | 1.98 | 2.09 | 2.01 | 2.10 | 2.14 | 2.11 | 2.22 | 1.96 | 1.91 | 1.84 | 1.80 | 1.86 | 1.82 | 1.94 | 1.95 | 1.43 | 1.51 | 1.61 | 1.59 | 2.18 | 2.31 | 2.38 | 2.32 | 2.20 | 2.13 | 2.06 | 2.10 | 2.10 | 2.13 | 2.12 | 2.08 | 2.08 | 2.12 | 2.09 | 2.09 | 2.05 | 2.01 | 1.97 | 2.02 | 2.15 | 2.00 | 2.02 | 1.97 | 1.93 | 1.66 | 1.71 | 1.88 | 1.83 | 1.96 | 2.03 | 2.04 | 2.41 | 2.60 | 2.26 | 2.28 | 1.95 | 1.59 | 1.57 | 1.57 | 1.58 | 1.40 | 1.33 | 1.29 | 0.83 | 0.81 | 0.81 | 0.82 | 1.17 | 0.76 | 0.75 | 0.78 | 0.81 | 0.78 | 1.12 | 1.10 | 0.71 | 0.73 | 0.77 | 0.79 | 1.12 | 0.72 | 0.76 | 0.72 | 0.66 | 0.71 | 1.08 | 1.09 | 0.85 | 0.85 | 0.84 | 0.84 | 1.10 | 0.85 | 0.82 | 0.80 | 0.86 | 0.91 | 1.24 | 1.36 | 1.06 | 1.03 | 1.05 | 1.14 | 1.48 | 1.39 | 1.39 | 1.41 | 1.51 | 1.75 | 2.28 | 2.18 | 2.25 | 1.99 | 2.03 | 2.31 | 2.48 | 2.22 | 2.10 | 1.78 | 1.55 | 1.42 | 2.11 | 2.07 | 1.53 | 1.20 | 1.15 | 1.10 | 1.10 | 1.02 | 1.01 | 0.97 | 0.94 | 0.87 | 1.41 | 1.45 | 1.52 | 1.42 | 1.72 | 1.76 | 1.72 | 1.97 | 1.93 | 2.55 | 2.20 | 2.10 | 2.74 | 1.82 | 1.50 | 1.14 | 1.08 | 1.03 | 0.99 | 0.92 | 0.91 | 0.96 | 0.90 | 1.59 | 1.61 | 1.59 | 1.54 | 1.65 | 1.67 | 1.65 | 1.64 | 1.65 | 1.62 | 1.37 | 1.37 | 1.57 | 1.66 | 1.68 | 1.69 | 1.35 | 1.46 | 1.43 | 1.58 | 1.58 | 1.50 | 1.80 | 2.54 | 2.52 | 2.43 | 2.58 | 2.69 | 2.58 | 2.57 | 2.47 | 2.37 | 2.35 | 2.31 | 2.41 | 2.36 | 2.40 | 2.37 | 2.47 | 2.42 | 2.39 | 2.41 | 2.45 | 2.26 | 2.39 | 2.52 | 2.71 | 2.75 | 2.89 | 2.77 | 2.41 | 2.49 | 2.58 | 2.56 | 2.54 | 2.55 | 2.64 | 2.57 | 2.55 | 2.70 | 2.84 | 3.19 | 3.08 | 3.07 | 3.16 | 3.14 | 3.18 | 3.12 | 3.14 | 3.02 | 3.01 | 3.13 | 3.54 | 3.22 | 3.01 | 2.95 | 3.31 | 3.18 | 3.14 |
Market Cap/LTM Total Revenue | 0.60 | 0.60 | 0.62 | 0.63 | 0.58 | 0.64 | 0.58 | 0.63 | 0.63 | 0.63 | 0.61 | 0.63 | 0.78 | 0.76 | 0.80 | 0.87 | 0.91 | 1.16 | 1.15 | 1.76 | 1.69 | 1.66 | 1.84 | 2.22 | 2.13 | 2.10 | 1.79 | 1.72 | 1.55 | 1.53 | 1.54 | 1.20 | 1.33 | 1.18 | 1.15 | 1.12 | 1.26 | 1.33 | 1.21 | 1.09 | 0.98 | 0.96 | 0.96 | 1.09 | 1.26 | 1.34 | 1.29 | 1.32 | 0.98 | 0.93 | 0.96 | 1.02 | 0.93 | 0.81 | 0.82 | 0.59 | 0.57 | 0.56 | 0.61 | 0.49 | 0.55 | 0.61 | 0.71 | 0.63 | 0.63 | 0.64 | 0.56 | 0.64 | 0.68 | 0.65 | 0.76 | 0.79 | 0.69 | 0.61 | 0.57 | 0.64 | 0.60 | 0.70 | 0.71 | 0.74 | 0.83 | 0.92 | 0.90 | 0.90 | 1.01 | 1.08 | 1.02 | 0.90 | 0.83 | 0.81 | 0.85 | 0.84 | 0.87 | 0.86 | 0.82 | 0.88 | 0.90 | 0.86 | 0.87 | 0.83 | 0.78 | 0.78 | 0.83 | 0.90 | 0.75 | 0.77 | 0.72 | 0.73 | 0.66 | 0.71 | 0.88 | 0.83 | 0.95 | 0.87 | 0.88 | 1.21 | 1.40 | 1.05 | 1.07 | 0.85 | 0.66 | 0.63 | 0.63 | 0.64 | 0.46 | 0.38 | 0.35 | 0.33 | 0.31 | 0.31 | 0.32 | 0.33 | 0.35 | 0.34 | 0.38 | 0.41 | 0.38 | 0.38 | 0.37 | 0.32 | 0.34 | 0.38 | 0.40 | 0.41 | 0.42 | 0.45 | 0.42 | 0.35 | 0.40 | 0.37 | 0.39 | 0.47 | 0.46 | 0.46 | 0.46 | 0.42 | 0.51 | 0.48 | 0.45 | 0.52 | 0.56 | 0.55 | 0.67 | 0.69 | 0.65 | 0.67 | 0.76 | 0.77 | 0.92 | 0.93 | 0.95 | 1.04 | 1.28 | 1.31 | 1.21 | 1.64 | 1.38 | 1.43 | 1.70 | 1.87 | 1.61 | 1.49 | 1.18 | 0.94 | 0.81 | 0.86 | 0.82 | 0.89 | 0.55 | 0.50 | 0.45 | 0.49 | 0.40 | 0.40 | 0.35 | 0.33 | 0.25 | 0.36 | 0.40 | 0.65 | 0.55 | 0.86 | 0.89 | 1.16 | 1.40 | 1.36 | 1.99 | 1.63 | 1.53 | 1.90 | 0.98 | 0.65 | 0.58 | 0.52 | 0.47 | 0.43 | 0.36 | 0.35 | 0.37 | 0.30 | 0.37 | 0.39 | 0.37 | 0.32 | 0.44 | 0.46 | 0.44 | 0.43 | 0.44 | 0.41 | 0.49 | 0.49 | 0.49 | 0.58 | 0.60 | 0.61 | 0.65 | 0.77 | 0.73 | 0.89 | 0.88 | 0.80 | 1.02 | 1.20 | 1.17 | 1.09 | 1.23 | 1.34 | 1.47 | 1.46 | 1.36 | 1.26 | 1.24 | 1.20 | 1.26 | 1.16 | 1.21 | 1.17 | 1.27 | 1.23 | 1.39 | 1.42 | 1.46 | 1.27 | 1.40 | 1.53 | 1.58 | 1.77 | 1.91 | 1.79 | 1.43 | 1.51 | 1.42 | 1.39 | 1.38 | 1.39 | 1.48 | 1.41 | 1.39 | 1.54 | 1.61 | 1.96 | 1.85 | 1.84 | 1.90 | 1.87 | 1.92 | 1.86 | 1.88 | 1.76 | 1.75 | 1.87 | 2.19 | 1.87 | 1.66 | 1.60 | 1.77 | 1.64 | 1.60 |
TEV/LTM EBITDA | 10.94 | 10.94 | 11.05 | 11.08 | 10.85 | 10.74 | 10.46 | 10.44 | 10.44 | 10.44 | 10.33 | 12.07 | 21.68 | 21.57 | 21.87 | 22.41 | 22.72 | 107.74 | 107.50 | - | - | - | - | - | - | - | - | - | - | - | - | 56.87 | 58.86 | 56.52 | 56.06 | 38.66 | 33.00 | 33.57 | 32.57 | 31.63 | 30.65 | 24.97 | 24.96 | 43.21 | 44.85 | 45.64 | 45.22 | 38.96 | 45.50 | 44.88 | 45.29 | 46.06 | 44.94 | 15.16 | 15.21 | 10.71 | 10.62 | 10.57 | 10.80 | 7.34 | 9.73 | 10.05 | 10.53 | 10.14 | 10.16 | 7.98 | 7.70 | 10.76 | 10.96 | 10.79 | 11.35 | 10.22 | 9.57 | 9.18 | 9.00 | 9.32 | 9.11 | 9.42 | 9.49 | 6.85 | 7.24 | 7.71 | 7.62 | 11.01 | 11.98 | 12.34 | 12.03 | 11.43 | 11.04 | 11.08 | 11.28 | 12.05 | 12.19 | 12.15 | 11.91 | 10.82 | 10.56 | 10.37 | 10.39 | 10.20 | 9.98 | 9.59 | 9.83 | 10.64 | 9.90 | 10.00 | 9.73 | 10.17 | 8.11 | 8.36 | 9.17 | 8.91 | 9.53 | 11.95 | 12.01 | 16.42 | 17.73 | 15.36 | 15.50 | 16.13 | 21.30 | 20.99 | 20.92 | 21.10 | 18.66 | 16.46 | 15.99 | 10.25 | 9.98 | 9.99 | 10.06 | 15.34 | 8.66 | 8.55 | 8.94 | 9.25 | 8.94 | 11.85 | 11.66 | 6.81 | 7.05 | 7.41 | 7.59 | 9.98 | 6.33 | 6.63 | 6.34 | 5.79 | 6.20 | 9.43 | 9.56 | 7.30 | 7.28 | 7.20 | 7.20 | 8.80 | 5.83 | 5.64 | 5.46 | 5.90 | 6.21 | 8.78 | 9.62 | 7.01 | 6.78 | 6.90 | 7.51 | 9.88 | 9.87 | 9.92 | 10.07 | 10.74 | 12.46 | 19.45 | 18.60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 203.23 | 187.22 | 186.73 | 179.07 | 173.77 | 160.77 | 17.30 | 17.80 | 15.56 | 14.53 | 17.68 | 18.08 | 29.72 | 34.02 | 33.31 | 44.05 | 37.92 | 36.22 | 80.77 | 53.60 | 44.11 | 14.61 | 13.79 | 13.16 | 12.71 | 11.82 | 11.66 | 10.97 | 10.24 | 17.43 | 17.64 | 17.48 | 16.90 | 13.13 | 13.31 | 13.13 | 13.06 | 13.11 | 12.91 | 11.34 | 11.34 | 10.15 | 10.75 | 10.86 | 10.96 | 7.23 | 7.85 | 7.66 | 8.50 | 8.46 | 8.06 | 9.00 | 18.95 | 18.75 | 18.10 | 19.20 | 20.02 | 51.38 | 51.15 | 49.15 | 47.08 | 46.79 | 45.88 | 45.16 | 15.57 | 15.89 | 15.65 | 16.31 | 16.00 | 14.68 | 14.81 | 15.06 | 13.90 | 14.71 | 15.48 | 12.24 | 14.33 | 15.04 | 14.45 | 12.55 | 12.99 | 14.40 | 14.28 | 14.18 | 14.25 | 14.77 | 14.34 | 14.26 | 15.07 | 13.35 | 14.98 | 14.47 | 14.42 | 12.02 | 11.92 | 12.09 | 11.85 | 11.93 | 11.48 | 11.45 | 11.90 | 14.00 | 12.75 | 11.89 | 11.69 | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 106.62 | 105.76 | 105.22 | 107.55 | 24.85 | 29.24 | 30.17 | 31.63 | 30.45 | 30.50 | 35.58 | 34.32 | 30.76 | 31.35 | 30.86 | 32.46 | 30.60 | 27.09 | 25.98 | 25.48 | 26.39 | 25.80 | 25.95 | 26.14 | 18.86 | 19.93 | 21.22 | 20.98 | 33.21 | 38.05 | 39.20 | 38.22 | 36.30 | 35.07 | 34.92 | 35.56 | 42.57 | 43.08 | 42.92 | 42.08 | 29.60 | 25.10 | 24.65 | 24.69 | 24.25 | 23.73 | 22.03 | 22.59 | 24.03 | 22.35 | 22.59 | 21.97 | 24.39 | 16.72 | 17.23 | 18.92 | 18.37 | 19.65 | 31.56 | 31.71 | 55.56 | 59.99 | 51.97 | 52.45 | 100.78 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 296.09 | 291.27 | 44.74 | 46.28 | 48.71 | 49.87 | 45.21 | 23.12 | 24.20 | 23.15 | 21.15 | 22.64 | 35.76 | 36.24 | 24.89 | 24.83 | 24.56 | 24.55 | 25.98 | 16.28 | 15.74 | 15.25 | 16.47 | 17.33 | 22.13 | 24.25 | 17.35 | 16.77 | 17.07 | 18.58 | 24.00 | 24.28 | 24.41 | 24.78 | 26.43 | 30.66 | 160.03 | 153.02 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 101.79 | 103.21 | 101.87 | 101.26 | 101.71 | 100.09 | 59.37 | 59.40 | 26.71 | 28.30 | 28.59 | 28.85 | 13.16 | 14.28 | 13.93 | 15.46 | 15.39 | 14.65 | 16.50 | 85.22 | 84.33 | 81.40 | 86.34 | 90.05 | - | - | - | - | - | - | - | 39.18 | 39.98 | 39.38 | 41.02 | 40.26 | 43.90 | 44.28 | 45.05 | 41.58 | 44.00 | 46.30 | 26.22 | 40.72 | 42.75 | 41.06 | 35.67 | 36.90 | 106.83 | 105.98 | 105.23 | 105.74 | 109.58 | 106.42 | 105.79 | 111.86 | 60.66 | 68.08 | 65.77 | 65.52 | 43.82 | 43.43 | 44.07 | 43.18 | 43.46 | 41.85 | 41.73 | 43.37 | 59.52 | 54.20 | 50.57 | 49.68 | 57.91 | 55.62 | 54.99 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | -8.11 | -8.11 | -8.11 | -8.11 | -8.11 | 4.66 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 | 1.11 | -3.63 | -3.63 | -3.63 | -19.96 | -19.96 | -19.96 | -42.80 | -42.80 | -42.80 | -61.63 | -61.63 | -61.63 | -52.45 | -52.45 | -52.45 | -43.66 | -43.66 | -43.66 | -22.63 | -22.63 | -22.63 | -19.27 | -19.27 | -19.27 | -15.46 | -15.46 | -15.46 | -14.52 | -14.52 | -14.52 | -24.15 | -24.15 | -24.15 | -21.00 | -21.00 | -21.00 | -12.30 | -12.30 | -12.30 | -0.29 | -0.29 | -0.29 | 5.96 | 5.96 | 5.96 | 11.30 | 11.30 | 11.30 | 10.29 | 10.29 | 10.29 | 10.19 | 10.19 | 10.19 | 11.22 | 11.22 | 11.22 | 10.63 | 10.63 | 10.63 | 11.53 | 11.53 | 11.53 | 11.62 | 11.62 | 11.62 | 11.03 | 11.03 | 11.03 | 11.13 | 11.13 | 11.13 | 12.21 | 12.21 | 12.21 | 12.73 | 12.73 | 12.73 | 14.07 | 14.07 | 14.07 | 16.20 | 16.20 | 16.20 | 18.04 | 18.04 | 18.04 | 18.60 | 18.60 | 18.60 | 18.55 | 18.55 | 18.55 | 17.70 | 17.70 | 17.70 | 18.56 | 18.56 | 18.56 | 15.46 | 15.46 | 15.46 | 13.56 | 13.56 | 13.56 | 11.24 | 11.24 | 11.24 | 7.80 | 7.80 | 7.80 | 8.59 | 8.59 | 8.59 | 8.91 | 8.91 | 8.91 | 8.58 | 8.58 | 8.58 | 9.77 | 9.77 | 9.77 | 10.62 | 10.62 | 10.62 | 11.79 | 11.79 | 11.79 | 12.70 | 12.70 | 12.70 | 13.85 | 13.85 | 13.85 | 14.08 | 14.08 | 14.08 | 14.90 | 14.90 | 14.90 | 16.08 | 16.08 | 16.08 | 17.40 | 17.40 | 17.40 | 18.05 | 18.05 | 18.05 | 18.53 | 18.53 | 18.53 | 18.79 | 18.79 | 18.79 | 18.24 | 18.24 | 18.24 | 14.06 | 14.06 | 14.06 | 9.93 | 9.93 | 9.93 | 6.35 | 6.35 | 6.35 | -0.83 | -0.83 | -0.83 | -4.73 | -4.73 | -4.73 | -4.88 | -4.88 | -4.88 | -3.68 | -3.68 | -3.68 | 4.05 | 4.05 | 4.05 | 4.05 | 4.05 | 10.33 | 13.43 | 13.43 | 13.43 | 13.43 | 13.43 | 13.31 | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 | 10.14 | 7.87 | 7.87 | 8.02 | 9.97 | 9.97 | 9.97 | 9.97 | 9.97 | 9.97 | 10.74 | 10.74 | 10.74 | 13.43 | 13.43 | 13.43 | 14.50 | 14.50 | 14.50 | 15.39 | 15.39 | 15.39 | 18.36 | 18.36 | 18.36 | 18.36 | 18.36 | 18.95 | 22.25 | 22.25 | 22.25 | 23.04 | 23.04 | 23.04 | 16.81 | 16.81 | 16.81 | 16.81 | 16.81 | 14.96 | 10.71 | 10.71 | 10.71 | 10.71 | 10.71 | 9.41 | 18.56 | 18.56 | 18.56 | 18.56 | 18.56 | 21.13 | 20.84 | 20.84 | 20.84 | 20.84 | 20.84 | 23.83 | 21.16 | 21.16 | 21.16 | 21.16 | 21.16 | 20.27 | 19.13 | 19.13 | 19.13 | 17.94 | 17.94 | 17.94 | 19.13 | 19.13 | 19.13 | 20.38 | 20.38 | 20.38 | 21.09 | 21.09 | 21.09 | 21.83 | 21.83 | 21.83 | 20.89 | 20.89 | 20.89 | 19.87 | 19.87 | 19.87 | 19.77 | 19.77 |
SG&A Margin | 8.84 | 8.84 | 8.84 | 8.84 | 8.84 | 6.52 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.93 | 7.58 | 7.58 | 7.58 | 8.95 | 8.95 | 8.95 | 11.22 | 11.22 | 11.22 | 12.89 | 12.89 | 12.89 | 10.76 | 10.76 | 10.76 | 10.47 | 10.47 | 10.47 | 9.04 | 9.04 | 9.04 | 8.98 | 8.98 | 8.98 | 9.75 | 9.75 | 9.75 | 10.10 | 10.10 | 10.10 | 11.46 | 11.46 | 11.46 | 11.54 | 11.54 | 11.54 | 11.75 | 11.75 | 11.75 | 10.18 | 10.18 | 10.18 | 9.00 | 9.00 | 9.00 | 8.46 | 8.46 | 8.46 | 8.00 | 8.00 | 8.00 | 8.05 | 8.05 | 8.05 | 8.21 | 8.21 | 8.21 | 8.16 | 8.16 | 8.16 | 8.32 | 8.32 | 8.32 | 8.52 | 8.52 | 8.52 | 8.63 | 8.63 | 8.63 | 8.75 | 8.75 | 8.75 | 8.77 | 8.77 | 8.77 | 8.65 | 8.65 | 8.65 | 8.87 | 8.87 | 8.87 | 8.93 | 8.93 | 8.93 | 9.58 | 9.58 | 9.58 | 9.70 | 9.70 | 9.70 | 9.56 | 9.56 | 9.56 | 9.77 | 9.77 | 9.77 | 8.43 | 8.43 | 8.43 | 8.88 | 8.88 | 8.88 | 9.09 | 9.09 | 9.09 | 9.18 | 9.18 | 9.18 | 9.88 | 9.88 | 9.88 | 9.91 | 9.91 | 9.91 | 9.89 | 9.89 | 9.89 | 9.93 | 9.93 | 9.93 | 10.17 | 10.17 | 10.17 | 10.10 | 10.10 | 10.10 | 9.85 | 9.85 | 9.85 | 9.80 | 9.80 | 9.80 | 9.35 | 9.35 | 9.35 | 9.29 | 9.29 | 9.29 | 9.43 | 9.43 | 9.43 | 9.51 | 9.51 | 9.51 | 10.11 | 10.11 | 10.11 | 10.47 | 10.47 | 10.47 | 10.52 | 10.52 | 10.52 | 10.65 | 10.65 | 10.65 | 10.44 | 10.44 | 10.44 | 10.48 | 10.48 | 10.48 | 11.09 | 11.09 | 11.09 | 11.32 | 11.32 | 11.32 | 9.53 | 9.53 | 9.53 | 9.82 | 9.82 | 9.82 | 9.63 | 9.63 | 9.63 | 9.67 | 9.67 | 9.67 | 11.17 | 11.17 | 11.17 | 11.17 | 11.17 | 11.16 | 10.98 | 10.98 | 10.98 | 10.98 | 10.98 | 11.12 | 11.81 | 11.81 | 11.81 | 11.81 | 11.81 | 11.17 | 11.86 | 11.86 | 11.77 | 11.52 | 11.52 | 11.52 | 11.52 | 11.52 | 11.70 | 12.23 | 12.23 | 12.23 | 12.42 | 12.42 | 12.42 | 13.26 | 13.26 | 13.26 | 13.66 | 13.66 | 13.66 | 13.40 | 13.40 | 13.40 | 13.40 | 13.40 | 13.20 | 12.96 | 12.96 | 12.96 | 13.61 | 13.61 | 13.61 | 15.24 | 15.24 | 15.24 | 15.24 | 15.24 | 15.63 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.62 | 14.25 | 14.25 | 14.25 | 14.25 |