China Unicom (Hong Kong) Limited - SEHK:762
Profile
Price
HKD$ 7.29
()
Market Cap
HKD$ 223.06B
Shares Out
30598.1 M
Employees
242891
Dividends
Yield
7.03 %
Payout (TTM)
0 %
DPS (TTM)
0.417
DPS Growth 3Yr
75.25 %
DPS Growth 5Yr
500.0 %
DPS Growth 10Yr
174.79 %
FinancialHealth
Cash
-
Net Debt
HKD$ -2.189B
Debt/Equity (TTM)
12.19 %
Returns(TTM)
ROA
3.01 %
ROE
5.68 %
ROCE
9.47 %
Valuation(TTM)
P/E
10.343
P/B
0.576
P/FCF
-1461.829 %
Margins(TTM)
Gross
61.79 %
Operating
10.12 %
Pre-Tax
6.49 %
Net
5.32 %
FCFPS
-0.005 %
Growth(CAGR)
RevPS 3Yr
0.226 %
RevPS 5Yr
0.281 %
RevPS 10Yr
-0.024 %
NetIncomePS 3Yr
0.499 %
NetIncomePS 5Yr
0.836 %
NetIncomePS 10Yr
0.391 %
Last Price
HKD$ 7.29
5D
2.676%
1M
1.532%
3M
7.681%
1Y
38.593%
China Unicom (Hong Kong) Limited shows strong fundamentals with an 8.8% revenue growth and a 13.1% increase in net profit, supported by strategic 5G infrastructure expansion and diversified revenue streams, including significant growth in cloud services and IoT. However, challenges include high capital expenditure, intense market competition, economic uncertainties, and integration risks from joint ventures. The company’s commitment to sustainability and corporate governance, highlighted by increased dividends, adds to its appeal. Investors should consider these factors when evaluating the company's long-term prospects in the competitive telecom sector.
Valuation And Growth
Segments
Guidance and Outlook
Bulls - Bears Say
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | 10.18 | - | - | - | - | - | - | - | - | - | - | - | 4.98 | 4.82 | - | - | - | - | - | - | - | - | - | - | 1.00 | 1.19 | - | - | - | - | - | - | - | - | - | - | 1.93 | - | - | - | - | - | 1.81 | - | - | - | - | - | 4.38 | 4.75 | - | - | - | - | 4.68 | - | - | - | - | - | 13.03 | 12.92 | - | - | - | - | 15.80 | - | - | - | - | - | 4.57 | 4.52 | - | - | - | - | 11.89 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.46 | 12.30 | - | - | - | - | 7.83 | 12.24 | 11.99 | 12.73 | 12.86 | 12.83 | 18.90 | 22.62 | 14.88 | 15.99 | 16.76 | 18.06 | 11.81 | 18.40 | 17.10 | 15.81 | 17.16 | 17.02 | 32.34 | 36.42 | 30.94 | 28.38 | 27.78 | 28.22 | 55.00 | 66.58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31.94 | 31.71 | 28.23 | 26.92 | 28.03 | 58.16 | 83.93 | - | - | - | - | 18.69 | 3.75 | 3.58 | 4.08 | 4.13 | 4.17 | 7.15 | 3.51 | 3.66 | 3.38 | 3.14 | 2.95 | 22.80 | 19.30 | 20.11 | 25.65 | 26.38 | 17.33 | 14.13 | 15.08 | 12.02 | 10.71 | 13.78 | 12.55 | 12.08 | 9.49 | 9.96 | 9.92 | 10.01 | 10.31 | 8.94 | 12.32 | 6.78 | 6.47 | 5.59 | 5.56 | 5.80 | 4.86 | 5.10 | 5.50 | 4.43 | 4.28 | 4.68 | 4.23 | 5.08 | 5.00 | 5.00 | 4.80 | 5.64 | 7.27 | 7.43 | 6.96 | 7.00 | 6.68 | 9.41 | 10.26 | 11.70 | 11.28 | 10.93 | 10.99 | 14.65 | 15.73 | 14.79 | 14.48 | 14.24 | 13.54 | 14.11 | 17.92 | 15.81 | 16.34 | 15.98 | 16.16 | 86.31 | - | - | - | - | - | 22.39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | 13.62 | - | - | - | - | - | - | - | - | - | - | - | 6.43 | 6.27 | - | - | - | - | - | - | - | - | - | - | 2.16 | 2.35 | - | - | - | - | - | - | - | - | - | - | 2.60 | - | - | - | - | - | 2.08 | - | - | - | - | - | 4.33 | 4.71 | - | - | - | - | 4.23 | - | - | - | - | - | 12.04 | 11.77 | - | - | - | - | 16.65 | - | - | - | - | - | 4.63 | 4.58 | - | - | - | - | 12.36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.60 | 7.81 | - | - | - | - | 5.24 | 8.80 | 8.49 | 9.38 | 9.53 | 9.50 | 13.86 | 17.77 | 10.97 | 12.24 | 13.12 | 14.60 | 8.74 | 15.41 | 13.83 | 12.27 | 13.91 | 13.74 | 28.72 | 34.20 | 27.89 | 24.52 | 23.73 | 24.31 | 60.80 | 69.53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.37 | 28.11 | 24.26 | 22.82 | 24.05 | 55.28 | 84.90 | - | - | - | - | 14.60 | 3.21 | 3.03 | 3.55 | 3.60 | 3.64 | 6.70 | 3.25 | 3.49 | 3.20 | 2.97 | 2.77 | 23.83 | 20.24 | 21.07 | 26.77 | 27.52 | 18.20 | 14.61 | 15.57 | 12.60 | 11.28 | 14.39 | 13.14 | 12.46 | 9.78 | 10.26 | 10.21 | 10.31 | 10.61 | 8.79 | 12.01 | 6.56 | 6.24 | 5.35 | 5.32 | 5.43 | 4.46 | 4.71 | 5.12 | 4.02 | 3.87 | 4.12 | 3.63 | 4.18 | 4.10 | 4.10 | 3.89 | 4.33 | 5.61 | 5.78 | 5.28 | 5.32 | 4.98 | 7.14 | 7.76 | 8.97 | 8.51 | 8.12 | 8.19 | 11.01 | 12.55 | 11.47 | 11.11 | 10.84 | 10.02 | 11.03 | 14.15 | 12.18 | 12.80 | 12.38 | 12.59 | 237.52 | - | - | - | - | - | 20.14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 12.16 | 12.06 | 12.57 | 11.02 | 11.50 | 11.92 | 11.95 | - | - | - | - | 11.09 | - | - | - | - | - | 11.36 | 11.08 | - | - | - | - | 11.95 | - | - | - | - | - | 6.32 | 6.89 | - | - | - | - | 8.76 | - | - | - | - | - | 8.16 | 8.74 | - | - | - | - | 11.39 | - | - | - | - | - | 13.06 | 14.20 | - | - | - | - | 13.87 | - | - | - | - | - | 22.16 | 18.58 | - | - | - | - | 32.95 | - | - | - | - | - | 31.28 | 30.97 | - | - | - | - | 126.69 | - | - | - | - | - | 120.45 | 139.92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 68.63 | 21.45 | 20.70 | 22.88 | 23.24 | 23.17 | 18.26 | 18.95 | 20.46 | 22.81 | 24.46 | 27.23 | 22.03 | 24.58 | 22.05 | 19.57 | 22.20 | 21.94 | 23.81 | 28.37 | 27.63 | 24.34 | 23.57 | 24.18 | 22.91 | 23.22 | 23.74 | 26.95 | 28.67 | 28.44 | 31.38 | 30.50 | 33.84 | 30.63 | 31.70 | 33.12 | 34.67 | 48.74 | 54.32 | 54.15 | 52.67 | 55.19 | 60.23 | 58.14 | 52.52 | 44.80 | 48.94 | 63.35 | 72.62 | 92.28 | 94.13 | 107.71 | 105.99 | 106.26 | 114.58 | 116.41 | 145.49 | 146.99 | 161.80 | 148.11 | 87.08 | 141.40 | 140.10 | 120.95 | 113.78 | 119.87 | 66.56 | 63.08 | 44.81 | 44.98 | 40.71 | 41.91 | 26.75 | 23.42 | 22.11 | 25.86 | 26.21 | 25.56 | 27.86 | 28.99 | 20.36 | 18.68 | 17.30 | 16.15 | 15.47 | 13.14 | 13.68 | 17.38 | 17.86 | 20.55 | 18.74 | 19.97 | 30.62 | 27.41 | 34.98 | 31.95 | 31.76 | 41.28 | 43.31 | 43.12 | 43.55 | 44.85 | 49.55 | 44.86 | 39.73 | 37.82 | 32.43 | 32.26 | 35.24 | 26.13 | 27.66 | 30.09 | 23.65 | 22.83 | 20.50 | 18.61 | 19.39 | 19.04 | 19.04 | 18.08 | 18.63 | 22.77 | 23.45 | 21.41 | 21.58 | 20.22 | 24.12 | 23.92 | 24.79 | 23.53 | 22.45 | 22.63 | 20.10 | 19.14 | 17.49 | 16.94 | 16.52 | 15.29 | 16.40 | 15.46 | 18.41 | 19.36 | 18.73 | 19.04 | 22.31 | 30.65 | 27.74 | 22.22 | 23.14 | 22.38 | 20.10 | 17.17 | 16.55 | 16.39 | 14.31 | 14.49 | 14.93 | 16.50 | 19.20 | 18.50 | 20.77 | 16.93 | 16.41 | 19.85 | 18.99 | 18.24 | 22.05 | 23.11 | 23.11 | 22.81 | 22.81 | 26.15 | 27.06 | 22.05 | 25.54 | 34.45 | 47.70 | 48.05 | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM EPS | 9.63 | 9.55 | 9.95 | 8.73 | 9.11 | 9.44 | 9.42 | - | - | - | - | 8.38 | - | - | - | - | - | 8.96 | 8.73 | - | - | - | - | 9.12 | - | - | - | - | - | 5.71 | 6.22 | - | - | - | - | 6.75 | - | - | - | - | - | 7.14 | 7.59 | - | - | - | - | 9.05 | - | - | - | - | - | 11.72 | 12.74 | - | - | - | - | 10.80 | - | - | - | - | - | 20.05 | 18.82 | - | - | - | - | 26.24 | - | - | - | - | - | 41.43 | 41.02 | - | - | - | - | 111.41 | - | - | - | - | - | 142.69 | 149.78 | - | - | - | - | - | - | - | - | - | - | 39.16 | 36.97 | - | - | - | - | 19.50 | 18.29 | 17.65 | 19.51 | 19.82 | 19.76 | 15.52 | 16.10 | 17.91 | 19.97 | 21.41 | 23.83 | 19.08 | 19.94 | 17.89 | 15.88 | 18.01 | 17.80 | 19.19 | 22.86 | 22.38 | 19.72 | 19.09 | 19.58 | 18.49 | 18.75 | 19.47 | 22.09 | 23.50 | 23.31 | 25.70 | 24.98 | 27.29 | 24.70 | 25.57 | 26.72 | 28.23 | 39.88 | 44.44 | 44.30 | 43.09 | 45.16 | 49.07 | 47.38 | 44.71 | 38.14 | 41.66 | 53.93 | 60.11 | 71.00 | 72.42 | 82.87 | 81.55 | 81.75 | 89.88 | 91.32 | 109.64 | 110.77 | 121.93 | 111.62 | 68.50 | 75.96 | 75.26 | 64.97 | 61.12 | 64.39 | 42.98 | 40.56 | 30.77 | 30.89 | 27.96 | 28.78 | 19.24 | 79.97 | 75.50 | 88.30 | 89.50 | 87.27 | 151.34 | 150.24 | 32.87 | 30.17 | 27.93 | 26.08 | 9.95 | 8.44 | 8.79 | 11.17 | 11.48 | 13.21 | 12.31 | 13.12 | 20.75 | 18.57 | 23.70 | 21.65 | 21.70 | 45.52 | 47.75 | 47.54 | 48.02 | 49.45 | 64.71 | 58.59 | 43.57 | 41.47 | 35.56 | 35.37 | 38.34 | 23.85 | 25.25 | 27.47 | 21.59 | 20.84 | 18.47 | 16.76 | 17.54 | 17.22 | 17.22 | 16.35 | 16.77 | 21.52 | 22.17 | 20.24 | 20.40 | 19.11 | 22.67 | 22.49 | 23.10 | 21.92 | 20.92 | 21.09 | 18.57 | 21.00 | 19.18 | 18.58 | 18.13 | 16.77 | 17.62 | 16.61 | 18.02 | 18.95 | 18.33 | 18.64 | 22.37 | 26.50 | 23.98 | 19.21 | 20.01 | 19.34 | 17.57 | 15.66 | 15.10 | 14.96 | 13.05 | 12.24 | 12.61 | 13.94 | 16.22 | 15.63 | 17.55 | 14.31 | 13.86 | 17.19 | 16.44 | 15.26 | 18.43 | 19.32 | 19.32 | 19.07 | 19.07 | 21.87 | 22.63 | 18.43 | 21.36 | 35.86 | 49.65 | 50.02 | - | - | - | - | - | - | - | - | - | - | - | - |
P/BV | 0.55 | 0.54 | 0.56 | 0.50 | 0.52 | 0.53 | 0.52 | 0.53 | 0.58 | 0.52 | 0.48 | 0.45 | 0.44 | 0.43 | 0.40 | 0.41 | 0.39 | 0.46 | 0.45 | 0.44 | 0.41 | 0.45 | 0.47 | 0.45 | 0.47 | 0.45 | 0.39 | 0.35 | 0.27 | 0.27 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.32 | 0.31 | 0.30 | 0.30 | 0.31 | 0.30 | 0.32 | 0.33 | 0.33 | 0.33 | 0.35 | 0.35 | 0.41 | 0.36 | 0.37 | 0.39 | 0.40 | 0.44 | 0.47 | 0.38 | 0.37 | 0.39 | 0.44 | 0.38 | 0.54 | 0.58 | 0.65 | 0.59 | 0.69 | 0.71 | 0.66 | 0.64 | 0.71 | 0.69 | 0.78 | 0.85 | 0.81 | 0.78 | 0.73 | 0.79 | 0.71 | 0.77 | 0.76 | 0.78 | 0.79 | 0.86 | 0.90 | 0.83 | 0.90 | 1.04 | 0.94 | 1.00 | 0.98 | 0.98 | 1.03 | 1.06 | 1.08 | 1.04 | 0.94 | 0.98 | 0.85 | 0.83 | 0.82 | 0.85 | 0.82 | 0.84 | 0.79 | 0.71 | 0.69 | 0.72 | 0.79 | 0.89 | 0.76 | 0.73 | 0.81 | 0.82 | 0.82 | 0.82 | 0.85 | 0.91 | 1.01 | 1.09 | 1.21 | 0.99 | 1.09 | 0.98 | 0.87 | 0.99 | 0.97 | 1.00 | 1.19 | 1.17 | 1.03 | 1.00 | 1.02 | 0.87 | 0.88 | 0.88 | 1.00 | 1.07 | 1.06 | 1.07 | 1.04 | 1.02 | 0.92 | 0.95 | 0.99 | 0.94 | 1.03 | 1.15 | 1.14 | 1.11 | 1.16 | 1.19 | 1.15 | 1.06 | 0.90 | 0.99 | 1.28 | 1.22 | 1.31 | 1.33 | 1.53 | 1.50 | 1.50 | 1.54 | 1.56 | 1.49 | 1.51 | 1.66 | 1.52 | 1.25 | 1.29 | 1.28 | 1.10 | 1.04 | 1.09 | 1.15 | 1.08 | 1.05 | 1.06 | 0.96 | 0.98 | 0.88 | 0.94 | 0.88 | 1.03 | 1.05 | 1.02 | 1.12 | 1.11 | 1.13 | 1.04 | 0.96 | 0.90 | 0.98 | 0.83 | 0.87 | 1.10 | 1.13 | 1.30 | 1.40 | 1.50 | 2.00 | 1.79 | 2.29 | 2.09 | 2.15 | 2.33 | 2.44 | 2.43 | 2.46 | 2.53 | 2.50 | 2.26 | 2.18 | 2.07 | 1.78 | 1.77 | 1.80 | 1.59 | 1.69 | 1.84 | 1.44 | 1.39 | 1.28 | 1.16 | 1.18 | 1.16 | 1.16 | 1.10 | 1.08 | 1.17 | 1.20 | 1.10 | 1.11 | 1.04 | 1.17 | 1.16 | 1.25 | 1.19 | 1.13 | 1.14 | 1.11 | 1.28 | 1.17 | 1.13 | 1.10 | 1.02 | 1.14 | 1.08 | 1.10 | 1.15 | 1.12 | 1.14 | 1.36 | 1.94 | 1.75 | 1.40 | 1.46 | 1.41 | 1.25 | 1.09 | 1.05 | 1.04 | 0.91 | 0.86 | 0.89 | 0.98 | 1.15 | 1.10 | 1.24 | 1.01 | 0.98 | 1.24 | 1.19 | 1.35 | 1.63 | 1.70 | 1.70 | 1.68 | 1.68 | 1.93 | 2.00 | 1.63 | 1.88 | 2.27 | 3.14 | 3.17 | - | - | - | - | - | - | - | - | - | - | - | - |
P/Tangible BV | 0.58 | 0.57 | 0.60 | 0.52 | 0.55 | 0.56 | 0.53 | 0.54 | 0.58 | 0.52 | 0.48 | 0.45 | 0.47 | 0.46 | 0.42 | 0.43 | 0.42 | 0.48 | 0.47 | 0.44 | 0.41 | 0.45 | 0.47 | 0.45 | 0.49 | 0.47 | 0.41 | 0.37 | 0.29 | 0.28 | 0.31 | 0.29 | 0.29 | 0.29 | 0.30 | 0.29 | 0.33 | 0.33 | 0.31 | 0.31 | 0.32 | 0.32 | 0.33 | 0.35 | 0.35 | 0.34 | 0.37 | 0.35 | 0.41 | 0.37 | 0.37 | 0.39 | 0.40 | 0.44 | 0.48 | 0.39 | 0.38 | 0.41 | 0.46 | 0.39 | 0.57 | 0.60 | 0.68 | 0.62 | 0.72 | 0.74 | 0.67 | 0.69 | 0.77 | 0.74 | 0.84 | 0.89 | 0.87 | 0.84 | 0.79 | 0.85 | 0.76 | 0.83 | 0.82 | 0.84 | 0.85 | 0.93 | 0.97 | 0.86 | 1.00 | 1.15 | 1.04 | 1.11 | 1.09 | 1.09 | 1.09 | 1.18 | 1.21 | 1.16 | 1.04 | 1.09 | 0.95 | 0.92 | 0.90 | 0.94 | 0.91 | 0.93 | 0.84 | 0.79 | 0.77 | 0.80 | 0.88 | 0.94 | 0.80 | 0.77 | 0.85 | 0.86 | 0.86 | 0.90 | 0.90 | 0.96 | 1.07 | 1.14 | 1.27 | 1.09 | 1.14 | 1.03 | 0.91 | 1.03 | 1.02 | 1.09 | 1.30 | 1.23 | 1.08 | 1.05 | 1.07 | 0.95 | 0.92 | 0.93 | 1.05 | 1.12 | 1.11 | 1.16 | 1.13 | 1.07 | 0.97 | 1.00 | 1.04 | 0.99 | 1.08 | 1.21 | 1.20 | 1.17 | 1.22 | 1.30 | 1.21 | 1.11 | 0.95 | 1.04 | 1.34 | 1.29 | 1.38 | 1.40 | 1.61 | 1.58 | 1.58 | 1.66 | 1.64 | 1.57 | 1.59 | 1.74 | 1.60 | 1.32 | 1.36 | 1.34 | 1.16 | 1.09 | 1.15 | 1.24 | 1.14 | 1.11 | 1.11 | 1.01 | 1.04 | 0.93 | 0.99 | 0.93 | 1.09 | 1.10 | 1.08 | 1.20 | 1.17 | 1.19 | 1.09 | 1.01 | 0.95 | 1.01 | 0.86 | 0.89 | 1.13 | 1.16 | 1.34 | 1.56 | 1.66 | 2.07 | 1.85 | 2.36 | 2.16 | 2.22 | 2.41 | 2.53 | 2.52 | 2.54 | 2.62 | 2.81 | 2.36 | 2.27 | 2.16 | 1.85 | 1.84 | 1.88 | 1.66 | 1.76 | 1.91 | 1.50 | 1.45 | 1.35 | 1.21 | 1.23 | 1.21 | 1.21 | 1.15 | 1.14 | 1.23 | 1.26 | 1.15 | 1.16 | 1.09 | 1.24 | 1.22 | 1.31 | 1.25 | 1.19 | 1.20 | 1.16 | 1.34 | 1.22 | 1.18 | 1.16 | 1.07 | 1.20 | 1.13 | 1.15 | 1.21 | 1.17 | 1.19 | 1.43 | 2.00 | 1.81 | 1.45 | 1.51 | 1.46 | 1.30 | 1.13 | 1.09 | 1.08 | 0.94 | 0.86 | 0.89 | 0.98 | 1.15 | 1.10 | 1.24 | 1.01 | 0.98 | 1.25 | 1.19 | 1.35 | 1.63 | 1.71 | 1.71 | 1.69 | 1.69 | 1.94 | 2.00 | 1.63 | 1.89 | 2.28 | 3.16 | 3.18 | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM Total Revenue | 0.42 | 0.42 | 0.44 | 0.38 | 0.40 | 0.41 | 0.41 | 0.41 | 0.45 | 0.39 | 0.36 | 0.33 | 0.33 | 0.32 | 0.29 | 0.30 | 0.29 | 0.35 | 0.34 | 0.33 | 0.30 | 0.34 | 0.36 | 0.34 | 0.32 | 0.30 | 0.25 | 0.21 | 0.13 | 0.13 | 0.15 | 0.17 | 0.16 | 0.16 | 0.17 | 0.18 | 0.25 | 0.25 | 0.23 | 0.23 | 0.24 | 0.24 | 0.25 | 0.31 | 0.31 | 0.31 | 0.33 | 0.33 | 0.46 | 0.41 | 0.42 | 0.44 | 0.45 | 0.50 | 0.54 | 0.49 | 0.47 | 0.50 | 0.55 | 0.49 | 0.70 | 0.74 | 0.82 | 0.76 | 0.86 | 0.89 | 0.85 | 0.72 | 0.80 | 0.77 | 0.87 | 0.93 | 0.89 | 0.86 | 0.80 | 0.87 | 0.78 | 0.86 | 0.85 | 0.97 | 0.98 | 1.05 | 1.10 | 1.04 | 1.48 | 1.63 | 1.52 | 1.59 | 1.34 | 1.34 | 1.38 | 1.44 | 1.46 | 1.43 | 1.34 | 1.37 | 1.19 | 1.18 | 1.16 | 1.19 | 1.17 | 1.18 | 1.15 | 1.06 | 1.04 | 1.07 | 1.13 | 1.19 | 1.03 | 1.01 | 1.07 | 1.09 | 1.08 | 1.10 | 1.13 | 1.15 | 1.23 | 1.29 | 1.39 | 1.19 | 1.23 | 1.14 | 1.06 | 1.15 | 1.14 | 1.12 | 1.26 | 1.26 | 1.16 | 1.13 | 1.15 | 1.05 | 1.06 | 1.08 | 1.17 | 1.22 | 1.22 | 1.27 | 1.25 | 1.32 | 1.24 | 1.27 | 1.30 | 1.29 | 1.32 | 1.42 | 1.42 | 1.39 | 1.44 | 1.47 | 1.43 | 1.39 | 1.25 | 1.32 | 1.60 | 1.63 | 1.73 | 1.75 | 1.95 | 1.93 | 1.93 | 2.07 | 2.10 | 2.13 | 2.15 | 2.32 | 2.16 | 1.93 | 2.00 | 1.99 | 1.77 | 1.69 | 1.76 | 1.87 | 1.80 | 1.78 | 1.79 | 1.66 | 1.69 | 1.59 | 1.39 | 1.33 | 1.51 | 1.53 | 1.55 | 1.75 | 1.74 | 1.56 | 1.44 | 1.34 | 1.26 | 1.69 | 1.43 | 1.49 | 1.90 | 1.96 | 1.28 | 1.34 | 1.43 | 1.91 | 1.70 | 2.19 | 1.99 | 2.07 | 2.25 | 2.37 | 2.36 | 2.38 | 2.45 | 2.29 | 1.96 | 1.97 | 1.87 | 1.62 | 1.61 | 1.66 | 1.54 | 1.62 | 1.75 | 1.41 | 1.36 | 1.29 | 1.19 | 1.29 | 1.27 | 1.27 | 1.22 | 1.28 | 1.40 | 1.43 | 1.34 | 1.35 | 1.29 | 1.46 | 1.47 | 1.63 | 1.57 | 1.52 | 1.53 | 1.55 | 1.74 | 1.63 | 1.60 | 1.57 | 1.49 | 1.61 | 1.57 | 1.68 | 1.73 | 1.70 | 1.72 | 2.05 | 2.78 | 2.57 | 2.17 | 2.24 | 2.18 | 2.17 | 2.28 | 2.22 | 2.21 | 2.02 | 1.81 | 1.86 | 2.03 | 2.34 | 2.26 | 2.52 | 2.08 | 2.02 | 2.65 | 2.53 | 2.55 | 3.18 | 3.35 | 3.35 | 3.30 | 3.30 | 3.85 | 4.00 | 3.18 | 3.75 | 4.76 | 6.87 | 6.92 | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 0.52 | 0.51 | 0.54 | 0.47 | 0.49 | 0.50 | 0.50 | 0.50 | 0.54 | 0.48 | 0.45 | 0.42 | 0.42 | 0.41 | 0.37 | 0.39 | 0.37 | 0.43 | 0.42 | 0.41 | 0.38 | 0.42 | 0.44 | 0.43 | 0.46 | 0.44 | 0.39 | 0.35 | 0.27 | 0.27 | 0.30 | 0.28 | 0.27 | 0.28 | 0.28 | 0.30 | 0.32 | 0.32 | 0.31 | 0.31 | 0.32 | 0.32 | 0.34 | 0.35 | 0.35 | 0.34 | 0.37 | 0.37 | 0.44 | 0.39 | 0.40 | 0.42 | 0.43 | 0.48 | 0.52 | 0.41 | 0.40 | 0.43 | 0.48 | 0.42 | 0.60 | 0.63 | 0.71 | 0.65 | 0.75 | 0.78 | 0.73 | 0.69 | 0.78 | 0.75 | 0.84 | 0.92 | 0.87 | 0.83 | 0.78 | 0.84 | 0.76 | 0.83 | 0.82 | 0.84 | 0.85 | 0.93 | 0.97 | 0.92 | 0.97 | 1.12 | 1.01 | 1.08 | 0.83 | 0.83 | 0.87 | 0.88 | 0.90 | 0.87 | 0.78 | 0.81 | 0.71 | 0.70 | 0.68 | 0.71 | 0.69 | 0.70 | 0.66 | 0.60 | 0.59 | 0.61 | 0.67 | 0.74 | 0.62 | 0.60 | 0.66 | 0.67 | 0.67 | 0.67 | 0.70 | 0.74 | 0.83 | 0.89 | 0.99 | 0.79 | 0.85 | 0.76 | 0.68 | 0.77 | 0.76 | 0.74 | 0.88 | 0.87 | 0.76 | 0.74 | 0.75 | 0.64 | 0.65 | 0.68 | 0.77 | 0.82 | 0.81 | 0.84 | 0.81 | 0.83 | 0.75 | 0.78 | 0.81 | 0.79 | 0.90 | 1.00 | 1.00 | 0.97 | 1.01 | 1.07 | 1.03 | 0.99 | 0.84 | 0.92 | 1.19 | 1.20 | 1.35 | 1.37 | 1.57 | 1.55 | 1.55 | 1.67 | 1.70 | 1.71 | 1.73 | 1.90 | 1.74 | 1.51 | 1.61 | 1.60 | 1.38 | 1.30 | 1.36 | 1.46 | 1.38 | 1.39 | 1.40 | 1.26 | 1.30 | 1.18 | 1.17 | 1.11 | 1.29 | 1.31 | 1.33 | 1.60 | 1.59 | 1.45 | 1.33 | 1.23 | 1.15 | 1.72 | 1.46 | 1.52 | 1.93 | 1.98 | 1.31 | 1.38 | 1.47 | 1.97 | 1.77 | 2.25 | 2.06 | 2.10 | 2.30 | 2.41 | 2.40 | 2.42 | 2.50 | 2.21 | 1.86 | 1.87 | 1.78 | 1.52 | 1.51 | 1.52 | 1.38 | 1.46 | 1.59 | 1.25 | 1.20 | 1.10 | 1.00 | 1.03 | 1.01 | 1.01 | 0.96 | 0.95 | 1.03 | 1.06 | 0.96 | 0.97 | 0.91 | 1.04 | 1.03 | 1.14 | 1.08 | 1.03 | 1.04 | 1.02 | 1.20 | 1.10 | 1.06 | 1.03 | 0.96 | 1.08 | 1.02 | 1.09 | 1.15 | 1.11 | 1.13 | 1.39 | 2.21 | 2.00 | 1.60 | 1.66 | 1.61 | 1.55 | 1.55 | 1.50 | 1.48 | 1.30 | 1.64 | 1.69 | 1.86 | 2.17 | 2.09 | 2.35 | 1.91 | 1.85 | 2.61 | 2.49 | 2.98 | 3.60 | 3.78 | 3.78 | 3.73 | 3.73 | 4.27 | 4.42 | 3.60 | 4.17 | 5.48 | 7.59 | 7.65 | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBITDA | 1.58 | 1.57 | 1.65 | 1.40 | 1.48 | 1.49 | 1.59 | 1.62 | 1.79 | 1.57 | 1.42 | 1.38 | 1.19 | 1.16 | 1.04 | 1.08 | 1.03 | 1.26 | 1.22 | 1.31 | 1.19 | 1.36 | 1.43 | 1.42 | 1.05 | 0.99 | 0.81 | 0.69 | 0.42 | 0.43 | 0.51 | 0.55 | 0.54 | 0.54 | 0.56 | 0.73 | 0.86 | 0.85 | 0.80 | 0.80 | 0.83 | 0.80 | 0.92 | 1.03 | 1.04 | 1.02 | 1.11 | 1.04 | 1.48 | 1.32 | 1.35 | 1.41 | 1.44 | 1.55 | 1.68 | 1.52 | 1.49 | 1.58 | 1.73 | 1.47 | 2.35 | 2.47 | 2.73 | 2.53 | 2.87 | 2.69 | 2.66 | 2.37 | 2.64 | 2.55 | 2.86 | 3.07 | 2.99 | 2.88 | 2.69 | 2.91 | 2.62 | 2.87 | 2.84 | 3.21 | 3.25 | 3.50 | 3.65 | 3.44 | 5.02 | 5.54 | 5.16 | 5.41 | 4.55 | 4.58 | 4.74 | 5.11 | 5.18 | 5.06 | 4.75 | 4.92 | 4.21 | 4.15 | 4.10 | 4.20 | 4.11 | 4.00 | 3.92 | 3.44 | 3.38 | 3.47 | 3.65 | 3.81 | 3.05 | 2.99 | 3.18 | 3.21 | 3.20 | 3.20 | 3.30 | 3.42 | 3.67 | 3.85 | 4.15 | 3.60 | 3.88 | 3.61 | 3.34 | 3.62 | 3.59 | 3.77 | 4.24 | 4.33 | 3.97 | 3.89 | 3.95 | 3.69 | 3.73 | 3.75 | 4.07 | 4.24 | 4.21 | 4.38 | 4.29 | 4.50 | 4.23 | 4.32 | 4.43 | 4.41 | 4.53 | 4.88 | 4.87 | 4.77 | 4.93 | 4.99 | 4.88 | 4.68 | 4.19 | 4.45 | 5.37 | 5.38 | 5.65 | 5.74 | 6.39 | 6.31 | 6.32 | 6.47 | 6.56 | 6.48 | 6.53 | 7.06 | 6.57 | 5.54 | 5.71 | 5.66 | 5.04 | 4.81 | 5.01 | 5.24 | 5.04 | 4.87 | 4.88 | 4.52 | 4.62 | 4.17 | 3.36 | 3.20 | 3.66 | 3.70 | 3.74 | 4.07 | 4.06 | 3.32 | 3.07 | 2.86 | 2.68 | 5.31 | 4.50 | 4.69 | 5.97 | 6.14 | 4.04 | 4.11 | 4.38 | 5.83 | 5.19 | 6.68 | 6.08 | 6.24 | 6.67 | 7.00 | 6.97 | 7.03 | 7.25 | 6.72 | 5.74 | 5.79 | 5.52 | 4.77 | 4.75 | 4.95 | 4.62 | 4.85 | 5.23 | 4.21 | 4.07 | 3.89 | 3.61 | 3.93 | 3.88 | 3.88 | 3.72 | 3.91 | 4.39 | 4.49 | 4.20 | 4.22 | 4.03 | 4.55 | 4.56 | 4.90 | 4.72 | 4.57 | 4.60 | 4.56 | 4.87 | 4.58 | 4.48 | 4.41 | 4.19 | 4.44 | 4.34 | 4.72 | 4.87 | 4.77 | 4.82 | 5.57 | 7.08 | 6.55 | 5.54 | 5.71 | 5.57 | 5.30 | 5.20 | 5.07 | 5.04 | 4.61 | 3.83 | 3.93 | 4.31 | 4.95 | 4.79 | 5.33 | 4.41 | 4.29 | 5.69 | 5.45 | 5.08 | 6.31 | 6.66 | 6.66 | 6.56 | 6.56 | 7.65 | 7.94 | 6.31 | 7.45 | 10.39 | 15.00 | 15.12 | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | 7.26 | 7.19 | 7.56 | 6.43 | 6.78 | 6.99 | 7.13 | 7.51 | 8.29 | 7.24 | 6.59 | 6.35 | 5.98 | 5.87 | 5.23 | 5.44 | 5.18 | 6.98 | 6.76 | 7.06 | 6.39 | 7.28 | 7.69 | 7.53 | 5.40 | 5.11 | 4.19 | 3.54 | 2.16 | 2.30 | 2.74 | 3.00 | 2.94 | 2.96 | 3.05 | 4.19 | 4.93 | 4.90 | 4.57 | 4.62 | 4.76 | 4.51 | 4.83 | 6.05 | 6.12 | 6.01 | 6.52 | 7.44 | 8.57 | 7.64 | 7.79 | 8.14 | 8.31 | 9.28 | 10.05 | 9.90 | 9.65 | 10.23 | 11.25 | 10.64 | 11.97 | 12.61 | 13.92 | 12.87 | 14.63 | 16.71 | 14.15 | 12.07 | 13.45 | 12.99 | 14.57 | 22.10 | 21.64 | 20.83 | 19.49 | 21.10 | 18.99 | 20.35 | 20.16 | 25.22 | 25.51 | 27.47 | 28.65 | 52.84 | 53.06 | 58.48 | 54.50 | 57.10 | 48.02 | 62.31 | 67.61 | 95.77 | 97.12 | 94.95 | 89.05 | 110.21 | - | - | - | - | - | 74.32 | 83.46 | 37.71 | 37.06 | 38.02 | 40.01 | 33.16 | 15.74 | 15.41 | 16.37 | 16.53 | 16.50 | 14.92 | 15.37 | 16.23 | 17.44 | 18.28 | 19.70 | 16.90 | 18.12 | 16.84 | 15.57 | 16.90 | 16.76 | 18.41 | 20.73 | 20.88 | 19.15 | 18.75 | 19.04 | 19.66 | 19.88 | 20.16 | 21.86 | 22.77 | 22.64 | 24.64 | 24.15 | 26.61 | 25.00 | 25.53 | 26.21 | 27.63 | 34.60 | 37.29 | 37.20 | 36.49 | 37.71 | 44.07 | 43.07 | 44.40 | 39.77 | 42.25 | 50.91 | 63.29 | 76.95 | 78.15 | 86.98 | 85.87 | 86.04 | 84.98 | 86.10 | 100.47 | 101.30 | 109.51 | 101.91 | 64.02 | 71.86 | 71.32 | 63.49 | 60.56 | 63.05 | 48.96 | 47.08 | 33.99 | 34.09 | 31.56 | 32.27 | 22.16 | 15.63 | 14.90 | 17.00 | 17.20 | 17.38 | 17.02 | 16.98 | 11.35 | 10.48 | 9.76 | 9.17 | 17.27 | 14.63 | 15.24 | 19.43 | 19.99 | 13.13 | 13.11 | 14.00 | 18.63 | 16.60 | 21.36 | 19.45 | 19.93 | 20.58 | 21.61 | 21.50 | 21.71 | 22.36 | 21.41 | 18.29 | 19.30 | 18.40 | 15.91 | 15.82 | 16.92 | 16.47 | 17.29 | 18.64 | 15.01 | 14.51 | 13.73 | 12.75 | 13.63 | 13.43 | 13.43 | 12.88 | 13.79 | 16.81 | 17.18 | 16.07 | 16.17 | 15.43 | 17.47 | 17.45 | 17.99 | 17.35 | 16.80 | 16.89 | 15.49 | 14.14 | 13.30 | 13.02 | 12.81 | 12.18 | 12.42 | 12.14 | 14.07 | 14.54 | 14.23 | 14.39 | 16.29 | 19.65 | 18.16 | 15.36 | 15.82 | 15.43 | 14.40 | 13.28 | 12.95 | 12.87 | 11.77 | 9.14 | 9.39 | 10.29 | 11.83 | 11.43 | 12.73 | 10.54 | 10.24 | 13.25 | 12.68 | 11.85 | 14.73 | 15.54 | 15.54 | 15.31 | 15.31 | 17.85 | 18.54 | 14.73 | 17.39 | 21.59 | 31.15 | 31.41 | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 57.64 | 57.64 | 57.64 | 57.64 | 57.64 | 57.76 | 57.76 | 54.65 | 54.65 | 54.65 | 54.65 | 56.74 | 56.51 | 56.51 | 56.51 | 56.51 | 56.51 | 56.09 | 56.09 | 54.27 | 54.27 | 54.27 | 54.27 | 56.39 | 55.24 | 55.24 | 55.24 | 55.24 | 55.24 | 55.46 | 54.99 | 54.99 | 54.99 | 54.99 | 54.99 | 54.75 | 54.48 | 54.48 | 54.48 | 54.48 | 54.48 | 54.78 | 55.05 | 55.05 | 55.05 | 55.05 | 55.05 | 55.92 | 56.73 | 56.73 | 56.73 | 56.73 | 56.73 | 56.34 | 56.49 | 56.49 | 56.49 | 56.49 | 56.49 | 56.47 | 53.20 | 53.20 | 53.20 | 53.20 | 53.20 | 52.90 | 51.63 | 51.63 | 51.63 | 51.63 | 51.63 | 50.25 | 53.33 | 53.33 | 53.33 | 53.33 | 53.33 | 49.69 | 53.89 | 53.89 | 53.89 | 53.89 | 53.89 | 49.90 | 54.91 | 54.91 | 54.91 | 54.91 | 54.91 | 51.64 | 53.91 | 53.91 | 53.91 | 53.91 | 53.91 | 52.09 | 53.00 | 53.00 | 53.00 | 53.00 | 53.00 | 52.76 | 54.48 | 54.48 | 54.48 | 54.48 | 54.48 | 55.07 | 55.79 | 55.79 | 55.79 | 56.59 | 56.59 | 56.59 | 56.63 | 56.63 | 56.63 | 56.63 | 56.63 | 57.15 | 55.76 | 55.76 | 55.76 | 54.32 | 54.32 | 54.32 | 52.87 | 52.87 | 52.87 | 52.87 | 52.87 | 51.80 | 52.98 | 52.98 | 52.98 | 52.92 | 52.92 | 52.92 | 54.09 | 54.09 | 54.09 | 54.09 | 54.09 | 53.58 | 44.17 | 44.17 | 44.17 | 54.06 | 54.06 | 54.06 | 54.16 | 54.16 | 54.16 | 54.16 | 54.16 | 55.45 | 69.21 | 69.21 | 69.21 | 69.21 | 69.21 | 56.00 | 58.23 | 58.23 | 58.23 | 61.31 | 61.31 | 61.31 | 65.98 | 65.98 | 65.98 | 65.98 | 65.98 | 66.19 | 65.93 | 65.93 | 65.93 | 65.93 | 65.93 | 66.33 | 63.03 | 63.03 | 63.03 | 63.03 | 63.03 | 67.70 | 69.46 | 69.46 | 69.46 | 69.46 | 69.46 | 69.85 | 71.74 | 71.74 | 71.74 | 71.91 | 71.91 | 71.91 | 67.64 | 67.64 | 67.64 | 67.64 | 67.64 | 72.58 | 71.36 | 71.36 | 71.36 | 69.20 | 69.20 | 69.20 | 67.87 | 67.87 | 67.87 | 65.22 | 65.22 | 65.22 | 68.58 | 68.58 | 68.58 | 67.36 | 67.36 | 67.36 | 70.11 | 70.11 | 70.11 | 66.97 | 66.97 | 66.97 | 69.36 | 69.36 | 69.36 | 70.11 | 70.11 | 70.11 | 69.98 | 69.98 | 69.98 | 69.98 | 69.98 | 72.07 | 72.85 | 72.85 | 72.85 | 72.65 | 72.65 | 72.65 | 72.41 | 72.41 | 72.41 | 73.53 | 73.53 | 73.53 | 73.81 | 73.81 | 73.81 | 74.36 | 74.36 | 74.36 | 74.19 | 74.19 | 74.19 | 74.41 | 74.41 | 74.41 | 75.29 | 75.29 | 75.29 | 76.36 | 76.36 | 76.36 | 76.67 | 76.67 | 76.67 | 77.02 | 77.02 | 77.02 | 76.10 | 76.10 | 76.10 | 75.10 | 75.10 | 75.10 | 73.91 | 73.91 | 73.91 | 72.56 | 72.56 | 72.56 | 61.03 | 61.03 | 61.03 | 61.03 | 61.03 | 61.03 | 61.03 | 61.03 | 61.03 |
SG&A Margin | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 3.26 | 3.26 | 0.54 | 0.54 | 0.54 | 0.54 | 3.31 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 3.10 | 3.10 | 1.17 | 1.17 | 1.17 | 1.17 | 3.31 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 2.90 | 3.88 | 3.88 | 3.88 | 3.88 | 3.88 | 3.01 | 4.35 | 4.35 | 4.35 | 4.35 | 4.35 | 2.99 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.11 | 4.64 | 4.64 | 4.64 | 4.64 | 4.64 | 3.39 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.10 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.62 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.99 | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 | 0.77 | 5.21 | 5.21 | 5.21 | 5.21 | 5.21 | 0.90 | 3.58 | 3.58 | 3.58 | 3.58 | 3.58 | 3.49 | 3.58 | 3.58 | 3.58 | 3.58 | 3.58 | 4.73 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 3.89 | 4.35 | 4.35 | 4.35 | 4.35 | 4.35 | 4.20 | 3.65 | 3.65 | 3.65 | 4.01 | 4.01 | 4.01 | 3.64 | 3.64 | 3.64 | 3.64 | 3.64 | 3.61 | 2.97 | 2.97 | 2.97 | 3.12 | 3.12 | 3.12 | 4.65 | 4.65 | 4.65 | 4.65 | 4.65 | 2.92 | 5.27 | 5.27 | 5.27 | 4.35 | 4.35 | 4.35 | 5.79 | 5.79 | 5.79 | 5.79 | 5.79 | 6.01 | 5.56 | 5.56 | 5.56 | 6.18 | 6.18 | 6.18 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 | 6.33 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 | 6.62 | 6.55 | 6.55 | 6.55 | 6.87 | 6.87 | 6.87 | 6.74 | 6.74 | 6.74 | 6.74 | 6.74 | 7.50 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.19 | -2.73 | -2.73 | -2.73 | -2.73 | -2.73 | 5.61 | -1.58 | -1.58 | -1.58 | -1.58 | -1.58 | 4.63 | 0.28 | 0.28 | 0.28 | 0.01 | 0.01 | 0.01 | 34.89 | 34.89 | 34.89 | 34.89 | 34.89 | 4.02 | 28.94 | 28.94 | 28.94 | 29.73 | 29.73 | 29.73 | 33.95 | 33.95 | 33.95 | 31.63 | 31.63 | 31.63 | 35.19 | 35.19 | 35.19 | 34.32 | 34.32 | 34.32 | 37.31 | 37.31 | 37.31 | 34.34 | 34.34 | 34.34 | 37.40 | 37.40 | 37.40 | 37.89 | 37.89 | 37.89 | 36.75 | 36.75 | 36.75 | 36.75 |