pww.comChina 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 PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020Nov-30-2020Oct-31-2020Sep-30-2020Aug-31-2020Jul-31-2020Jun-30-2020May-31-2020Apr-30-2020Mar-31-2020Feb-29-2020Jan-31-2020Dec-31-2019Nov-30-2019Oct-31-2019Sep-30-2019Aug-31-2019Jul-31-2019Jun-30-2019May-31-2019Apr-30-2019Mar-31-2019Feb-28-2019Jan-31-2019Dec-31-2018Nov-30-2018Oct-31-2018Sep-30-2018Aug-31-2018Jul-31-2018Jun-30-2018May-31-2018Apr-30-2018Mar-31-2018Feb-28-2018Jan-31-2018Dec-31-2017Nov-30-2017Oct-31-2017Sep-30-2017Aug-31-2017Jul-31-2017Jun-30-2017May-31-2017Apr-30-2017Mar-31-2017Feb-28-2017Jan-31-2017Dec-31-2016Nov-30-2016Oct-31-2016Sep-30-2016Aug-31-2016Jul-31-2016Jun-30-2016May-31-2016Apr-30-2016Mar-31-2016Feb-29-2016Jan-31-2016Dec-31-2015Nov-30-2015Oct-31-2015Sep-30-2015Aug-31-2015Jul-31-2015Jun-30-2015May-31-2015Apr-30-2015Mar-31-2015Feb-28-2015Jan-31-2015Dec-31-2014Nov-30-2014Oct-31-2014Sep-30-2014Aug-31-2014Jul-31-2014Jun-30-2014May-31-2014Apr-30-2014Mar-31-2014Feb-28-2014Jan-31-2014Dec-31-2013Nov-30-2013Oct-31-2013Sep-30-2013Aug-31-2013Jul-31-2013Jun-30-2013May-31-2013Apr-30-2013Mar-31-2013Feb-28-2013Jan-31-2013Dec-31-2012Nov-30-2012Oct-31-2012Sep-30-2012Aug-31-2012Jul-31-2012Jun-30-2012May-31-2012Apr-30-2012Mar-31-2012Feb-29-2012Jan-31-2012Dec-31-2011Nov-30-2011Oct-31-2011Sep-30-2011Aug-31-2011Jul-31-2011Jun-30-2011May-31-2011Apr-30-2011Mar-31-2011Feb-28-2011Jan-31-2011Dec-31-2010Nov-30-2010Oct-31-2010Sep-30-2010Aug-31-2010Jul-31-2010Jun-30-2010May-31-2010Apr-30-2010Mar-31-2010Feb-28-2010Jan-31-2010Dec-31-2009Nov-30-2009Oct-31-2009Sep-30-2009Aug-31-2009Jul-31-2009Jun-30-2009May-31-2009Apr-30-2009Mar-31-2009Feb-28-2009Jan-31-2009Dec-31-2008Nov-30-2008Oct-31-2008Sep-30-2008Aug-31-2008Jul-31-2008Jun-30-2008May-31-2008Apr-30-2008Mar-31-2008Feb-29-2008Jan-31-2008Dec-31-2007Nov-30-2007Oct-31-2007Sep-30-2007Aug-31-2007Jul-31-2007Jun-30-2007May-31-2007Apr-30-2007Mar-31-2007Feb-28-2007Jan-31-2007Dec-31-2006Nov-30-2006Oct-31-2006Sep-30-2006Aug-31-2006Jul-31-2006Jun-30-2006May-31-2006Apr-30-2006Mar-31-2006Feb-28-2006Jan-31-2006Dec-31-2005Nov-30-2005Oct-31-2005Sep-30-2005Aug-31-2005Jul-31-2005Jun-30-2005May-31-2005Apr-30-2005Mar-31-2005Feb-28-2005Jan-31-2005Dec-31-2004Nov-30-2004Oct-31-2004Sep-30-2004Aug-31-2004Jul-31-2004Jun-30-2004May-31-2004Apr-30-2004Mar-31-2004Feb-29-2004Jan-31-2004Dec-31-2003Nov-30-2003Oct-31-2003Sep-30-2003Aug-31-2003Jul-31-2003Jun-30-2003May-31-2003Apr-30-2003Mar-31-2003Feb-28-2003Jan-31-2003Dec-31-2002Nov-30-2002Oct-31-2002Sep-30-2002Aug-31-2002Jul-31-2002Jun-30-2002May-31-2002Apr-30-2002Mar-31-2002Feb-28-2002Jan-31-2002Dec-31-2001Nov-30-2001Oct-31-2001Sep-30-2001Aug-31-2001Jul-31-2001Jun-30-2001May-31-2001Apr-30-2001Mar-31-2001Feb-28-2001Jan-31-2001Dec-31-2000Nov-30-2000Oct-31-2000Sep-30-2000Aug-31-2000Jul-31-2000Jun-30-2000

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