ZTE Corporation - SEHK:763
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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 15.84 | 15.84 | 15.84 | 12.16 | 11.86 | 7.17 | 5.55 | 6.64 | 6.79 | 6.45 | 6.96 | 11.34 | 47.91 | 34.03 | 42.35 | 40.90 | 41.94 | - | - | - | - | - | - | - | - | - | - | - | - | 91.96 | 106.58 | 18.60 | 19.59 | 18.56 | 18.31 | 20.29 | 20.92 | 21.85 | 24.13 | 22.21 | 23.30 | 44.82 | 43.86 | - | - | - | - | 110.75 | - | - | - | - | - | 217.77 | 256.54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 52.00 | 26.43 | 18.51 | 18.07 | 18.37 | 15.81 | 7.26 | 7.57 | 6.21 | 28.79 | 68.30 | - | - | - | - | - | - | - | - | - | 121.73 | 100.84 | 92.46 | 8.77 | 30.52 | 29.30 | 31.08 | 31.98 | 28.84 | 11.68 | 11.50 | 4.87 | 4.77 | 4.61 | 4.85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.46 | 14.16 | 13.88 | 15.01 | 14.25 | - | - | - | - | - | 17.88 | 17.89 | 17.64 | 20.45 | 19.52 | - | - | - | - | - | - | - | 17.50 | 18.73 | 17.43 | 15.46 | 15.81 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 65.94 | 70.39 | 65.99 | 66.37 | 59.19 | 56.92 | 36.33 | 31.86 | - | 245.20 | 238.99 | 252.92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 20.05 | 20.05 | 20.05 | 15.46 | 15.08 | 9.17 | 7.30 | 9.94 | 10.12 | 9.71 | 10.33 | 17.25 | 213.08 | 157.26 | 190.72 | 184.89 | 189.09 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.95 | 26.15 | 24.89 | 24.59 | 27.76 | 25.20 | 26.28 | 28.94 | 26.70 | 27.97 | 61.37 | 59.42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 76.25 | 28.50 | 19.23 | 18.71 | 19.07 | 16.06 | 7.50 | 7.84 | 6.92 | 54.95 | 129.26 | - | - | - | - | - | - | - | - | - | - | - | - | 9.11 | 31.97 | 30.66 | 32.57 | 33.55 | 30.16 | 14.29 | 14.08 | 5.34 | 5.22 | 5.06 | 5.31 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.89 | 14.30 | 13.96 | 15.91 | 14.90 | - | - | - | - | - | 24.58 | 24.59 | 24.11 | 29.59 | 27.77 | - | - | - | - | - | - | - | 12.83 | 14.31 | 12.74 | 10.38 | 10.79 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 73.40 | 78.83 | 73.46 | 73.93 | 65.18 | 62.41 | 44.48 | 37.09 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 27.72 | 27.72 | 28.02 | 21.61 | 21.00 | 20.86 | 16.63 | 18.38 | 18.75 | 18.07 | 19.22 | 18.77 | 21.49 | 15.80 | 19.05 | 18.44 | 18.82 | 22.81 | 24.75 | 28.86 | 33.57 | 25.94 | 26.26 | 26.08 | 28.81 | 23.80 | 23.11 | 21.89 | 19.81 | 22.21 | 25.43 | 29.94 | 31.31 | 29.83 | 29.59 | 31.35 | 32.82 | 34.04 | 37.83 | 34.65 | 36.84 | 59.69 | 49.84 | 81.21 | 69.55 | 65.80 | 60.59 | 68.51 | 45.50 | 46.11 | 114.39 | 118.06 | 109.70 | 103.69 | 122.18 | 91.72 | 93.96 | 84.41 | 96.21 | 97.93 | 33.40 | 26.17 | 23.64 | 20.52 | 22.31 | 19.25 | 17.33 | 29.78 | 29.43 | 26.02 | 29.08 | - | - | - | - | - | - | - | - | 24.69 | 19.20 | 46.13 | 48.32 | 32.38 | 40.86 | 47.74 | 43.43 | 42.39 | 38.73 | 32.65 | 33.75 | 35.36 | 29.09 | 26.45 | 28.20 | 42.09 | 40.36 | 42.49 | 44.86 | 40.76 | 24.92 | 24.75 | 26.22 | 25.82 | 24.82 | 25.63 | 18.91 | 17.18 | 18.01 | 27.68 | 25.97 | 26.52 | 36.68 | 27.91 | 49.38 | 49.04 | 63.60 | 64.15 | 41.71 | 31.03 | 28.95 | 62.01 | 53.84 | 52.19 | 44.36 | 40.85 | 40.96 | 38.74 | 38.83 | 38.92 | 26.33 | 127.48 | 128.64 | 126.70 | 158.01 | 147.16 | - | - | - | - | - | - | - | - | - | - | - | - | 62.18 | 55.27 | 27.80 | 34.01 | 37.20 | 40.98 | 26.20 | 24.44 | 21.09 | 24.09 | 24.76 | 25.38 | 25.52 | 25.18 | 29.15 | 31.77 | 29.20 | 30.98 | 34.96 | 51.28 | 41.88 | 43.34 | 42.18 | 43.89 | 38.24 | 41.25 | 33.81 | 28.59 | 34.73 | 36.91 | 43.25 | 46.95 | 44.20 | 45.66 | 39.98 | 38.01 | 51.24 | 39.33 | 49.65 | 40.85 | 39.72 | 42.72 | 42.05 | 35.22 | 35.19 | 32.98 | 25.83 | 20.56 | 40.78 | 38.31 | 65.59 | 66.43 | 73.57 | 65.64 | 76.20 | 88.21 | 92.12 | 82.43 | 63.29 | 70.74 | 98.84 | 103.23 | 111.17 | 106.15 | 103.64 | 90.54 | 71.65 | 76.03 | 69.50 | 63.82 | 63.95 | 55.76 | 52.18 | 39.24 | 35.44 | 39.95 | 36.14 | 35.34 | 33.78 | 31.76 | 35.29 | 30.63 | 24.44 | 23.73 | 22.83 | 20.26 | 20.96 | 19.55 | 20.49 | 22.63 | 17.99 | 18.72 | 16.65 | 16.05 |
P/LTM EPS | 20.41 | 20.41 | 20.62 | 15.90 | 15.46 | 15.51 | 12.36 | 13.93 | 14.20 | 13.69 | 14.56 | 14.30 | 15.58 | 11.46 | 13.81 | 13.37 | 13.64 | 17.27 | 18.73 | 21.80 | 25.36 | 19.59 | 19.84 | 19.08 | 19.52 | 16.13 | 15.66 | 14.83 | 13.42 | 13.79 | 15.79 | 16.62 | 17.38 | 16.56 | 16.42 | 16.28 | 18.29 | 18.97 | 21.08 | 19.31 | 20.53 | 23.67 | 23.72 | 32.27 | 27.63 | 26.15 | 24.08 | 31.87 | 33.43 | 33.88 | 40.63 | 41.93 | 38.96 | 26.52 | 31.25 | 32.96 | 33.77 | 30.33 | 34.57 | 35.08 | 47.93 | 37.55 | 33.93 | 29.44 | 32.02 | 58.14 | 52.33 | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.95 | 26.31 | 27.92 | 29.58 | - | - | - | - | - | - | - | - | - | - | - | 19.03 | 18.25 | 19.21 | 20.28 | 18.43 | 18.48 | 18.35 | 18.12 | 17.85 | 17.15 | 17.71 | 16.37 | 14.87 | 15.59 | 22.63 | 21.23 | 21.68 | 20.80 | 22.33 | 28.94 | 28.74 | 37.27 | 37.59 | 28.53 | 26.70 | 24.91 | 23.73 | 20.61 | 19.97 | 24.07 | 22.16 | 27.21 | 25.73 | 25.79 | 25.85 | 32.41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.88 | 22.11 | 18.78 | 22.97 | 25.13 | 27.68 | 27.04 | 19.85 | 17.13 | 19.56 | 20.11 | 20.62 | 20.54 | 20.27 | 23.30 | 25.40 | 23.34 | 24.77 | 26.09 | 34.75 | 28.38 | 29.37 | 28.59 | 29.75 | 26.98 | 27.19 | 24.89 | 21.05 | 25.57 | 27.17 | 37.13 | 40.31 | 37.95 | 39.20 | 34.33 | 32.63 | 36.25 | 31.34 | 36.22 | 29.80 | 28.98 | 31.17 | 29.45 | 27.28 | 27.25 | 25.54 | 20.00 | 15.93 | 30.22 | 30.66 | 46.86 | 47.46 | 52.57 | 46.89 | 56.58 | 65.49 | 68.39 | 61.20 | 46.99 | 52.52 | 58.94 | 61.56 | 67.81 | 64.75 | 63.22 | 55.23 | 47.93 | 50.86 | 46.49 | 42.69 | 42.78 | 37.30 | 34.90 | 27.03 | 24.42 | 27.53 | 24.90 | 24.35 | 20.51 | 19.28 | 21.43 | 18.60 | 14.84 | 14.41 | 13.75 | 12.46 | 12.98 | 12.11 | 12.69 | 14.01 | 13.14 | 13.67 | 12.16 | 11.72 |
P/BV | 2.64 | 2.64 | 2.67 | 2.06 | 2.00 | 2.12 | 1.69 | 1.85 | 1.89 | 1.82 | 1.94 | 1.97 | 2.16 | 1.58 | 1.91 | 1.85 | 1.89 | 2.45 | 2.66 | 3.02 | 3.51 | 2.71 | 2.75 | 2.63 | 2.66 | 2.20 | 2.14 | 2.02 | 1.83 | 1.84 | 2.11 | 2.15 | 2.25 | 2.14 | 2.13 | 2.20 | 2.72 | 2.82 | 3.13 | 2.87 | 3.05 | 3.25 | 3.26 | 3.90 | 3.34 | 3.16 | 2.91 | 3.12 | 3.49 | 3.54 | 3.70 | 3.82 | 3.55 | 3.71 | 4.37 | 4.38 | 4.49 | 4.03 | 4.59 | 6.28 | 7.61 | 5.96 | 5.39 | 4.67 | 5.08 | 5.47 | 4.93 | 5.82 | 5.75 | 5.08 | 5.68 | 5.35 | 5.50 | 3.71 | 3.62 | 3.67 | 3.12 | 3.48 | 3.63 | 2.46 | 1.70 | 4.09 | 3.99 | 4.38 | 4.23 | 4.94 | 4.49 | 4.39 | 4.09 | 3.45 | 3.48 | 3.60 | 2.96 | 2.69 | 2.69 | 2.07 | 1.99 | 2.09 | 2.21 | 2.01 | 1.98 | 1.97 | 2.02 | 1.98 | 1.91 | 1.97 | 2.33 | 2.12 | 2.22 | 2.88 | 2.71 | 2.76 | 2.41 | 2.58 | 3.22 | 3.19 | 4.14 | 4.18 | 3.02 | 2.92 | 2.72 | 2.56 | 2.23 | 2.16 | 2.19 | 2.02 | 2.04 | 1.93 | 1.94 | 1.94 | 1.93 | 2.09 | 2.11 | 2.08 | 2.59 | 2.41 | 2.63 | 2.60 | 2.42 | 2.01 | 1.99 | 1.78 | 1.83 | 1.49 | 1.66 | 1.49 | 1.18 | 1.26 | 1.57 | 1.39 | 1.62 | 1.98 | 2.17 | 2.39 | 2.33 | 2.52 | 2.18 | 2.48 | 2.55 | 2.62 | 2.82 | 2.78 | 2.85 | 3.10 | 2.85 | 3.03 | 3.72 | 4.22 | 3.45 | 3.57 | 3.47 | 3.62 | 3.38 | 3.41 | 3.11 | 2.63 | 3.19 | 3.39 | 4.87 | 5.29 | 4.98 | 5.14 | 4.51 | 4.28 | 4.52 | 3.90 | 4.04 | 3.32 | 3.23 | 3.48 | 3.33 | 2.97 | 2.96 | 2.78 | 2.17 | 1.73 | 3.07 | 3.12 | 4.63 | 4.69 | 5.19 | 4.63 | 4.95 | 5.73 | 5.98 | 5.35 | 4.11 | 4.59 | 4.74 | 4.95 | 5.12 | 4.89 | 4.77 | 4.17 | 4.11 | 4.36 | 3.99 | 3.66 | 3.67 | 3.20 | 2.99 | 2.65 | 2.40 | 2.70 | 2.45 | 2.39 | 3.01 | 2.83 | 3.14 | 2.73 | 2.18 | 2.11 | 2.23 | 2.01 | 2.02 | 1.88 | 1.97 | 2.18 | 3.62 | 3.77 | 3.35 | 3.23 |
P/Tangible BV | 2.95 | 2.95 | 2.99 | 2.30 | 2.24 | 2.20 | 1.76 | 2.08 | 2.12 | 2.04 | 2.17 | 2.05 | 2.41 | 1.78 | 2.14 | 2.07 | 2.11 | 2.57 | 2.79 | 3.41 | 3.96 | 3.06 | 3.10 | 2.78 | 3.10 | 2.56 | 2.49 | 2.35 | 2.13 | 1.97 | 2.26 | 2.53 | 2.64 | 2.52 | 2.50 | 2.36 | 3.32 | 3.44 | 3.82 | 3.50 | 3.72 | 3.59 | 4.03 | 4.89 | 4.19 | 3.96 | 3.65 | 3.50 | 4.38 | 4.44 | 4.64 | 4.79 | 4.45 | 4.07 | 4.79 | 5.38 | 5.51 | 4.95 | 5.64 | 7.13 | 10.43 | 8.17 | 7.39 | 6.41 | 6.97 | 7.20 | 6.48 | 9.14 | 9.03 | 7.98 | 8.92 | 8.65 | 7.10 | 4.79 | 4.67 | 4.73 | 4.03 | 3.95 | 4.12 | 3.13 | 2.04 | 4.90 | 4.35 | 5.29 | 5.11 | 5.97 | 5.43 | 5.30 | 4.41 | 3.71 | 4.18 | 4.33 | 3.56 | 3.24 | 3.25 | 2.37 | 2.27 | 2.39 | 2.52 | 2.29 | 2.09 | 2.07 | 2.34 | 2.31 | 2.22 | 2.29 | 2.46 | 2.23 | 2.34 | 3.04 | 2.85 | 2.92 | 2.54 | 2.73 | 3.40 | 3.37 | 4.37 | 4.41 | 3.20 | 3.08 | 2.88 | 2.71 | 2.35 | 2.28 | 2.32 | 2.14 | 2.16 | 2.04 | 2.05 | 2.05 | 2.04 | 2.21 | 2.23 | 2.19 | 2.73 | 2.55 | 2.79 | 2.76 | 2.56 | 2.12 | 2.10 | 1.89 | 1.93 | 1.58 | 1.75 | 1.57 | 1.25 | 1.33 | 1.65 | 1.47 | 1.70 | 2.08 | 2.28 | 2.51 | 2.45 | 2.63 | 2.27 | 2.59 | 2.66 | 2.73 | 2.93 | 2.90 | 2.96 | 3.23 | 2.96 | 3.15 | 3.87 | 4.35 | 3.56 | 3.68 | 3.58 | 3.73 | 3.49 | 3.52 | 3.20 | 2.71 | 3.29 | 3.50 | 5.05 | 5.48 | 5.16 | 5.33 | 4.67 | 4.44 | 4.69 | 4.05 | 4.20 | 3.46 | 3.36 | 3.62 | 3.48 | 3.01 | 3.00 | 2.82 | 2.21 | 1.76 | 3.11 | 3.16 | 4.70 | 4.76 | 5.27 | 4.70 | 5.03 | 5.82 | 6.08 | 5.44 | 4.18 | 4.67 | 4.82 | 5.03 | 5.19 | 4.96 | 4.84 | 4.23 | 4.17 | 4.43 | 4.05 | 3.72 | 3.72 | 3.25 | 3.04 | 2.69 | 2.43 | 2.74 | 2.48 | 2.43 | 3.06 | 2.88 | 3.20 | 2.77 | 2.21 | 2.15 | 2.27 | 2.04 | 2.05 | 1.91 | 2.00 | 2.21 | 3.72 | 3.87 | 3.44 | 3.32 |
TEV/LTM Total Revenue | 1.42 | 1.42 | 1.42 | 1.09 | 1.06 | 1.00 | 0.78 | 0.77 | 0.79 | 0.75 | 0.81 | 0.83 | 1.00 | 0.71 | 0.88 | 0.85 | 0.88 | 1.11 | 1.21 | 1.33 | 1.56 | 1.18 | 1.20 | 1.10 | 1.11 | 0.91 | 0.88 | 0.83 | 0.74 | 0.71 | 0.83 | 0.85 | 0.90 | 0.85 | 0.84 | 0.83 | 1.11 | 1.16 | 1.28 | 1.18 | 1.24 | 1.33 | 1.34 | 1.59 | 1.36 | 1.28 | 1.18 | 1.26 | 1.39 | 1.42 | 1.47 | 1.51 | 1.40 | 1.55 | 1.82 | 1.89 | 1.94 | 1.74 | 1.97 | 2.08 | 2.48 | 1.97 | 1.65 | 1.45 | 1.56 | 1.52 | 1.39 | 1.73 | 1.71 | 1.51 | 1.70 | 1.43 | 1.40 | 0.98 | 0.96 | 0.97 | 0.84 | 0.80 | 0.83 | 0.53 | 0.46 | 1.09 | 1.06 | 1.26 | 1.26 | 1.44 | 1.32 | 1.29 | 1.13 | 0.96 | 0.86 | 0.90 | 0.74 | 0.68 | 0.65 | 0.62 | 0.60 | 0.64 | 0.65 | 0.59 | 0.55 | 0.54 | 0.53 | 0.51 | 0.50 | 0.52 | 0.69 | 0.64 | 0.67 | 0.92 | 0.87 | 0.89 | 0.79 | 0.82 | 1.09 | 1.10 | 1.36 | 1.36 | 1.05 | 0.96 | 0.91 | 0.89 | 0.81 | 0.80 | 0.84 | 0.80 | 0.81 | 0.78 | 0.78 | 0.79 | 0.74 | 0.82 | 0.82 | 0.81 | 0.94 | 0.89 | 0.93 | 0.92 | 0.85 | 0.71 | 0.71 | 0.67 | 0.63 | 0.63 | 0.67 | 0.63 | 0.56 | 0.57 | 0.60 | 0.55 | 0.56 | 0.67 | 0.72 | 0.79 | 0.79 | 1.02 | 0.93 | 1.02 | 1.03 | 1.04 | 1.04 | 1.03 | 1.22 | 1.33 | 1.25 | 1.30 | 1.34 | 1.63 | 1.38 | 1.42 | 1.38 | 1.42 | 1.27 | 1.27 | 1.21 | 1.07 | 1.24 | 1.31 | 1.56 | 1.66 | 1.56 | 1.57 | 1.40 | 1.34 | 1.41 | 1.24 | 1.45 | 1.16 | 1.13 | 1.20 | 1.09 | 1.10 | 1.09 | 1.03 | 0.85 | 0.74 | 1.18 | 1.24 | 1.75 | 1.76 | 1.91 | 1.72 | 1.88 | 2.15 | 2.23 | 2.04 | 1.63 | 1.83 | 1.90 | 1.95 | 2.24 | 2.16 | 2.12 | 1.88 | 1.86 | 1.97 | 1.81 | 1.69 | 1.69 | 1.45 | 1.37 | 1.17 | 1.04 | 1.17 | 1.09 | 1.07 | 1.42 | 1.33 | 1.47 | 1.26 | 1.00 | 0.99 | 0.98 | 0.87 | 0.76 | 0.72 | 0.75 | 0.82 | 0.81 | 0.85 | 0.75 | 0.73 |
Market Cap/LTM Total Revenue | 1.44 | 1.44 | 1.44 | 1.11 | 1.08 | 1.10 | 0.88 | 0.98 | 0.99 | 0.95 | 1.01 | 0.99 | 1.11 | 0.82 | 0.99 | 0.96 | 0.98 | 1.20 | 1.30 | 1.41 | 1.64 | 1.26 | 1.28 | 1.18 | 1.17 | 0.96 | 0.93 | 0.89 | 0.80 | 0.78 | 0.90 | 0.93 | 0.98 | 0.93 | 0.92 | 0.92 | 1.14 | 1.19 | 1.32 | 1.21 | 1.27 | 1.35 | 1.36 | 1.58 | 1.35 | 1.26 | 1.17 | 1.24 | 1.33 | 1.36 | 1.41 | 1.46 | 1.35 | 1.50 | 1.77 | 1.85 | 1.90 | 1.70 | 1.93 | 2.00 | 2.36 | 1.85 | 1.53 | 1.33 | 1.44 | 1.37 | 1.24 | 1.61 | 1.58 | 1.39 | 1.58 | 1.35 | 1.29 | 0.87 | 0.85 | 0.86 | 0.73 | 0.77 | 0.80 | 0.53 | 0.47 | 1.10 | 1.09 | 1.17 | 1.17 | 1.35 | 1.23 | 1.21 | 1.06 | 0.89 | 0.85 | 0.89 | 0.74 | 0.68 | 0.67 | 0.61 | 0.58 | 0.62 | 0.64 | 0.57 | 0.56 | 0.56 | 0.56 | 0.54 | 0.53 | 0.55 | 0.60 | 0.54 | 0.57 | 0.82 | 0.76 | 0.79 | 0.71 | 0.74 | 0.93 | 0.94 | 1.20 | 1.21 | 0.86 | 0.82 | 0.77 | 0.74 | 0.67 | 0.65 | 0.68 | 0.64 | 0.62 | 0.58 | 0.58 | 0.59 | 0.57 | 0.58 | 0.58 | 0.57 | 0.70 | 0.65 | 0.69 | 0.68 | 0.63 | 0.50 | 0.50 | 0.46 | 0.45 | 0.38 | 0.43 | 0.38 | 0.31 | 0.32 | 0.41 | 0.36 | 0.43 | 0.54 | 0.59 | 0.66 | 0.66 | 0.73 | 0.64 | 0.73 | 0.73 | 0.75 | 0.84 | 0.83 | 1.02 | 1.12 | 1.05 | 1.10 | 1.23 | 1.44 | 1.19 | 1.22 | 1.18 | 1.22 | 1.13 | 1.13 | 1.05 | 0.91 | 1.08 | 1.15 | 1.42 | 1.53 | 1.42 | 1.43 | 1.26 | 1.21 | 1.33 | 1.15 | 1.29 | 1.01 | 0.98 | 1.05 | 1.03 | 0.90 | 0.89 | 0.83 | 0.65 | 0.54 | 1.00 | 1.05 | 1.52 | 1.53 | 1.69 | 1.50 | 1.72 | 1.99 | 2.07 | 1.87 | 1.47 | 1.67 | 1.83 | 1.88 | 2.23 | 2.14 | 2.10 | 1.86 | 1.88 | 1.99 | 1.82 | 1.70 | 1.70 | 1.47 | 1.39 | 1.23 | 1.10 | 1.23 | 1.15 | 1.13 | 1.49 | 1.40 | 1.54 | 1.33 | 1.07 | 1.06 | 1.12 | 1.01 | 0.90 | 0.86 | 0.90 | 0.96 | 0.81 | 0.85 | 0.75 | 0.73 |
TEV/LTM EBITDA | 15.29 | 15.29 | 15.29 | 11.74 | 11.45 | 9.98 | 7.74 | 7.84 | 8.01 | 7.61 | 8.22 | 8.22 | 11.99 | 8.51 | 10.59 | 10.23 | 10.49 | 13.27 | 14.44 | 15.32 | 17.89 | 13.57 | 13.74 | 12.90 | 14.68 | 11.95 | 11.53 | 10.97 | 9.79 | 11.61 | 13.46 | 11.38 | 11.98 | 11.35 | 11.20 | 12.00 | 14.12 | 14.75 | 16.29 | 14.99 | 15.72 | 27.52 | 20.58 | 35.29 | 30.21 | 28.34 | 26.14 | 22.23 | 19.89 | 20.32 | 28.50 | 29.38 | 27.23 | 24.98 | 29.43 | 29.05 | 29.81 | 26.67 | 30.26 | 30.04 | 39.15 | 31.08 | 26.03 | 22.86 | 24.61 | 21.72 | 19.85 | 57.67 | 56.79 | 50.40 | 56.73 | 40.05 | 154.50 | 108.21 | 105.61 | 107.40 | 92.38 | - | - | 12.66 | 9.88 | 23.45 | 25.39 | 17.05 | 31.00 | 35.43 | 32.56 | 31.93 | 31.12 | 26.48 | 23.86 | 57.90 | 47.96 | 43.97 | 55.36 | - | 291.32 | - | - | 286.68 | 37.49 | 36.92 | 28.61 | 27.98 | 27.06 | 28.49 | 34.33 | 31.62 | 33.13 | 20.66 | 19.51 | 19.99 | 25.54 | 19.85 | 29.77 | 30.11 | 37.17 | 37.29 | 29.75 | 63.84 | 60.55 | 30.05 | 27.54 | 27.00 | 32.76 | 31.11 | 28.57 | 27.39 | 27.37 | 27.61 | 21.87 | 64.16 | 64.19 | 63.30 | 73.39 | 70.04 | - | - | - | - | - | - | - | - | - | - | - | - | 20.62 | 18.92 | 16.60 | 19.86 | 21.19 | 23.25 | 18.71 | 24.96 | 22.70 | 24.93 | 25.11 | 25.42 | 27.02 | 26.63 | 21.57 | 23.42 | 22.06 | 23.01 | 23.04 | 30.28 | 25.58 | 26.23 | 25.48 | 26.25 | 20.54 | 21.81 | 20.84 | 18.42 | 21.38 | 22.67 | - | - | - | - | - | - | 22.13 | 18.29 | - | - | - | - | 15.28 | - | - | - | - | - | 20.69 | - | - | - | - | - | 36.42 | 41.79 | 43.35 | 39.51 | 31.58 | 35.53 | 39.23 | 40.39 | 44.00 | 42.31 | 41.50 | 36.85 | 30.16 | 31.87 | 29.22 | 27.26 | 27.28 | 23.52 | 22.22 | 15.67 | 13.96 | 15.74 | 14.59 | 14.32 | 13.61 | 12.73 | 14.12 | 12.12 | 9.63 | 9.45 | 8.72 | 7.65 | 7.87 | 7.48 | 7.86 | 8.52 | - | - | - | - |
TEV/LTM EBIT | 16.89 | 16.89 | 16.89 | 12.97 | 12.64 | 11.33 | 8.78 | 9.39 | 9.60 | 9.12 | 9.85 | 10.28 | 12.87 | 9.14 | 11.38 | 10.99 | 11.27 | 15.36 | 16.72 | 18.34 | 21.42 | 16.24 | 16.45 | 16.56 | 20.79 | 16.92 | 16.33 | 15.53 | 13.86 | 14.29 | 16.56 | 16.17 | 17.02 | 16.12 | 15.91 | 17.45 | 19.06 | 19.90 | 21.98 | 20.23 | 21.22 | 37.50 | 31.08 | 64.49 | 55.21 | 51.78 | 47.77 | 35.18 | 25.40 | 25.94 | 38.53 | 39.72 | 36.81 | 34.28 | 40.38 | 42.15 | 43.25 | 38.69 | 43.90 | 44.61 | 52.54 | 41.71 | 34.93 | 30.67 | 33.03 | 27.66 | 25.28 | 142.97 | 140.79 | 124.95 | 140.66 | 79.17 | - | - | - | - | - | - | - | 18.00 | 13.38 | 31.73 | 36.20 | 20.49 | 47.51 | 54.30 | 49.90 | 48.94 | 37.42 | 31.84 | 36.34 | - | - | - | - | - | - | - | - | - | 89.78 | 88.41 | 77.78 | 76.07 | 73.57 | 77.45 | 66.94 | 61.66 | 64.62 | 26.51 | 25.04 | 25.65 | 32.76 | 25.37 | 43.53 | 44.02 | 54.35 | 54.53 | 45.44 | - | - | 57.66 | 52.84 | 51.80 | 96.95 | 92.04 | 59.01 | 56.57 | 56.53 | 57.04 | 38.66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.25 | 33.26 | 26.82 | 32.09 | 34.25 | 37.57 | 24.66 | 34.49 | 31.36 | 34.44 | 34.69 | 35.13 | 38.28 | 37.74 | 27.62 | 30.00 | 28.26 | 29.47 | 29.34 | 42.00 | 35.49 | 36.39 | 35.34 | 36.42 | 25.53 | 28.06 | 27.35 | 24.18 | 28.06 | 29.75 | 29.00 | 30.96 | 29.02 | 29.19 | 26.03 | 25.03 | 27.75 | 22.23 | 24.08 | 19.33 | 18.84 | 19.94 | 18.80 | 20.39 | 20.08 | 18.99 | 15.75 | 13.62 | 26.39 | 26.02 | 42.13 | 42.38 | 46.00 | 41.47 | 54.37 | 62.40 | 64.73 | 58.98 | 47.16 | 53.04 | 64.24 | 66.13 | 77.45 | 74.47 | 73.04 | 64.86 | 45.17 | 47.73 | 43.77 | 40.83 | 40.87 | 35.22 | 33.28 | 21.21 | 18.89 | 21.29 | 19.74 | 19.38 | 15.96 | 14.93 | 16.56 | 14.21 | 11.29 | 11.09 | 10.30 | 9.12 | 9.28 | 8.81 | 9.26 | 10.03 | 10.37 | 10.79 | 9.59 | 9.25 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 38.56 | 38.56 | 38.56 | 38.56 | 38.56 | 39.39 | 39.39 | 40.32 | 40.32 | 40.32 | 40.32 | 40.88 | 41.18 | 41.18 | 41.18 | 41.18 | 41.18 | 39.50 | 39.50 | 38.13 | 38.13 | 36.55 | 36.55 | 36.55 | 35.15 | 35.15 | 35.15 | 34.79 | 34.79 | 34.79 | 35.11 | 35.11 | 35.11 | 34.53 | 34.53 | 34.53 | 35.09 | 35.09 | 35.09 | 33.09 | 33.09 | 33.09 | 30.89 | 30.89 | 30.89 | 31.50 | 31.50 | 31.50 | 31.45 | 31.45 | 31.45 | 33.46 | 33.46 | 33.46 | 35.60 | 35.60 | 35.60 | 35.78 | 35.78 | 35.78 | 36.19 | 36.19 | 36.19 | 37.06 | 37.06 | 37.06 | 35.45 | 35.45 | 35.45 | 31.88 | 31.88 | 31.88 | 31.25 | 31.25 | 31.25 | 28.76 | 28.76 | 28.76 | 29.86 | 29.86 | 29.86 | 30.95 | 30.95 | 30.21 | 30.21 | 30.21 | 29.94 | 29.94 | 29.94 | 29.75 | 29.75 | 29.75 | 30.12 | 30.12 | 30.12 | 29.34 | 29.34 | 29.34 | 30.72 | 30.72 | 30.72 | 30.36 | 30.36 | 30.36 | 30.46 | 30.46 | 30.46 | 32.29 | 32.29 | 32.29 | 31.29 | 31.29 | 31.29 | 31.42 | 31.42 | 31.42 | 30.92 | 30.92 | 30.92 | 31.00 | 31.00 | 31.00 | 31.18 | 31.18 | 31.18 | 30.55 | 30.55 | 30.55 | 28.75 | 28.75 | 28.75 | 26.73 | 26.73 | 26.73 | 23.74 | 23.74 | 23.74 | 23.17 | 23.17 | 23.17 | 23.65 | 23.65 | 23.65 | 26.01 | 26.01 | 26.01 | 28.39 | 28.39 | 28.39 | 28.77 | 28.77 | 28.77 | 29.83 | 29.83 | 29.83 | 29.61 | 29.61 | 29.61 | 30.15 | 30.15 | 30.15 | 32.87 | 32.87 | 32.87 | 32.87 | 32.87 | 32.33 | 32.86 | 32.86 | 32.86 | 33.13 | 33.13 | 33.13 | 31.97 | 31.97 | 31.97 | 32.13 | 32.13 | 32.13 | 32.78 | 32.78 | 32.78 | 32.59 | 32.59 | 32.59 | 33.40 | 33.40 | 33.40 | 33.40 | 33.40 | 33.54 | 33.93 | 33.93 | 33.93 | 33.93 | 33.93 | 32.50 | 34.47 | 34.47 | 34.47 | 34.47 | 34.47 | 33.64 | 32.73 | 32.73 | 32.73 | 32.73 | 32.73 | 34.68 | 33.58 | 33.58 | 33.58 | 34.50 | 34.50 | 34.50 | 34.17 | 34.17 | 34.17 | 34.51 | 34.51 | 34.51 | 33.91 | 33.91 | 33.91 | 33.91 | 33.91 | 35.37 | 34.55 | 34.55 | 34.55 | 34.55 | 34.55 | 37.09 | 35.10 | 35.10 | 35.10 | 35.10 | 35.10 | 36.69 | 36.52 | 36.52 | 36.52 |
SG&A Margin | 11.78 | 11.78 | 11.78 | 11.78 | 11.78 | 11.98 | 11.98 | 12.32 | 12.32 | 12.32 | 12.32 | 12.72 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 11.86 | 11.86 | 11.73 | 11.73 | 11.80 | 11.80 | 11.80 | 11.71 | 11.71 | 11.71 | 11.89 | 11.89 | 11.89 | 12.21 | 12.21 | 12.21 | 12.38 | 12.38 | 12.38 | 12.38 | 12.38 | 12.38 | 12.19 | 12.19 | 12.19 | 12.47 | 12.47 | 12.47 | 12.39 | 12.39 | 12.39 | 12.68 | 12.68 | 12.68 | 13.16 | 13.16 | 13.16 | 13.72 | 13.72 | 13.72 | 13.93 | 13.93 | 13.93 | 14.73 | 14.73 | 14.73 | 14.57 | 14.57 | 14.57 | 15.71 | 15.71 | 15.71 | 14.89 | 14.89 | 14.89 | 14.04 | 14.04 | 14.04 | 15.01 | 15.01 | 15.01 | 13.44 | 13.44 | 13.44 | 13.93 | 13.93 | 14.15 | 14.15 | 14.15 | 13.68 | 13.68 | 13.68 | 14.29 | 14.29 | 14.29 | 14.71 | 14.71 | 14.71 | 14.56 | 14.56 | 14.56 | 14.53 | 14.53 | 14.53 | 14.11 | 14.11 | 14.11 | 13.96 | 13.96 | 13.96 | 14.48 | 14.48 | 14.48 | 14.33 | 14.33 | 14.33 | 14.61 | 14.61 | 14.61 | 14.88 | 14.88 | 14.88 | 15.11 | 15.11 | 15.11 | 15.96 | 15.96 | 15.96 | 16.06 | 16.06 | 16.06 | 16.00 | 16.00 | 16.00 | 15.79 | 15.79 | 15.79 | 16.05 | 16.05 | 16.05 | 15.72 | 15.72 | 15.72 | 15.82 | 15.82 | 15.82 | 14.85 | 14.85 | 14.85 | 14.69 | 14.69 | 14.69 | 15.17 | 15.17 | 15.17 | 15.28 | 15.28 | 15.28 | 15.05 | 15.05 | 15.05 | 15.61 | 15.61 | 15.61 | 15.25 | 15.25 | 15.25 | 15.25 | 15.25 | 15.73 | 16.44 | 16.44 | 16.44 | 15.95 | 15.95 | 15.95 | 15.96 | 15.96 | 15.96 | 15.74 | 15.74 | 15.74 | 15.93 | 15.93 | 15.93 | 15.71 | 15.71 | 15.71 | 16.38 | 16.38 | 16.38 | 16.38 | 16.38 | 16.73 | 16.87 | 16.87 | 16.87 | 16.87 | 16.87 | 16.66 | 18.43 | 18.43 | 18.43 | 18.43 | 18.43 | 17.75 | 27.93 | 27.93 | 27.93 | 27.93 | 27.93 | 29.89 | 27.81 | 27.81 | 27.81 | 18.89 | 18.89 | 18.89 | 22.21 | 22.21 | 22.21 | 24.62 | 24.62 | 24.62 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.55 | 15.92 | 15.92 | 15.92 | 15.92 | 15.92 | 29.09 | 18.10 | 18.10 | 18.10 | 18.10 | 18.10 | 30.08 | 22.22 | 22.22 | 22.22 |
EBITDA Margin | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 | 9.71 | 9.71 | 9.57 | 9.57 | 9.57 | 9.57 | 9.85 | 8.07 | 8.07 | 8.07 | 8.07 | 8.07 | 8.11 | 8.11 | 11.61 | 11.61 | 11.07 | 11.07 | 11.07 | 11.83 | 11.83 | 11.83 | 10.05 | 10.05 | 10.05 | 11.06 | 11.06 | 11.06 | 10.12 | 10.12 | 10.12 | 8.35 | 8.35 | 8.35 | 7.39 | 7.39 | 7.39 | 5.71 | 5.71 | 5.71 | 6.23 | 6.23 | 6.23 | 4.67 | 4.67 | 4.67 | 7.01 | 7.01 | 7.01 | 6.51 | 6.51 | 6.51 | 6.40 | 6.40 | 6.40 | 6.55 | 6.55 | 6.55 | 6.76 | 6.76 | 6.76 | 2.61 | 2.61 | 2.61 | 2.26 | 2.26 | 2.26 | 3.31 | 3.31 | 3.31 | 2.20 | 2.20 | 2.20 | 6.15 | 6.15 | 6.15 | 6.20 | 6.20 | 4.76 | 4.76 | 4.76 | 4.11 | 4.11 | 4.11 | 2.42 | 2.42 | 2.42 | 1.08 | 1.08 | 1.08 | 0.21 | 0.21 | 0.21 | 2.01 | 2.01 | 2.01 | 1.84 | 1.84 | 1.84 | 2.39 | 2.39 | 2.39 | 4.47 | 4.47 | 4.47 | 3.61 | 3.61 | 3.61 | 3.65 | 3.65 | 3.65 | 3.53 | 3.53 | 3.53 | 2.95 | 2.95 | 2.95 | 2.83 | 2.83 | 2.83 | 2.84 | 2.84 | 2.84 | 1.28 | 1.28 | 1.28 | 1.02 | 1.02 | 1.02 | -3.99 | -3.99 | -3.99 | -3.61 | -3.61 | -3.61 | -3.35 | -3.35 | -3.35 | -0.58 | -0.58 | -0.58 | 2.95 | 2.95 | 2.95 | 2.89 | 2.89 | 2.89 | 3.39 | 3.39 | 3.39 | 4.14 | 4.14 | 4.14 | 3.89 | 3.89 | 3.89 | 5.67 | 5.67 | 5.67 | 5.67 | 5.67 | 5.84 | 5.40 | 5.40 | 5.40 | 6.32 | 6.32 | 6.32 | 5.79 | 5.79 | 5.79 | 6.01 | 6.01 | 6.01 | - | - | - | 6.52 | 6.52 | 6.52 | - | - | - | - | - | 7.11 | - | - | - | - | - | 5.82 | - | - | - | - | - | 5.27 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 4.95 | 5.04 | 5.04 | 5.04 | 4.72 | 4.72 | 4.72 | 5.74 | 5.74 | 5.74 | 6.26 | 6.26 | 6.26 | 7.44 | 7.44 | 7.44 | 7.44 | 7.44 | 8.47 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 9.64 | 9.57 | 9.57 | 9.57 | 9.57 | 9.57 | 8.08 | - | - | - |
EBIT Margin | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.84 | 8.84 | 8.22 | 8.22 | 8.22 | 8.22 | 8.11 | 7.77 | 7.77 | 7.77 | 7.77 | 7.77 | 7.24 | 7.24 | 8.37 | 8.37 | 7.77 | 7.77 | 7.77 | 6.94 | 6.94 | 6.94 | 6.58 | 6.58 | 6.58 | 6.93 | 6.93 | 6.93 | 6.47 | 6.47 | 6.47 | 6.68 | 6.68 | 6.68 | 5.55 | 5.55 | 5.55 | 4.05 | 4.05 | 4.05 | 4.54 | 4.54 | 4.54 | 3.85 | 3.85 | 3.85 | 4.99 | 4.99 | 4.99 | 5.07 | 5.07 | 5.07 | 4.71 | 4.71 | 4.71 | 2.92 | 2.92 | 2.92 | 3.84 | 3.84 | 3.84 | -0.82 | -0.82 | -0.82 | -0.63 | -0.63 | -0.63 | 1.81 | 1.81 | 1.81 | 0.66 | 0.66 | 0.66 | 4.92 | 4.92 | 4.92 | 4.95 | 4.95 | 3.35 | 3.35 | 3.35 | 3.02 | 3.02 | 3.02 | 1.09 | 1.09 | 1.09 | -0.25 | -0.25 | -0.25 | -1.00 | -1.00 | -1.00 | 0.61 | 0.61 | 0.61 | 0.68 | 0.68 | 0.68 | 1.25 | 1.25 | 1.25 | 3.49 | 3.49 | 3.49 | 2.41 | 2.41 | 2.41 | 2.50 | 2.50 | 2.50 | 2.31 | 2.31 | 2.31 | 1.54 | 1.54 | 1.54 | 0.87 | 0.87 | 0.87 | 1.38 | 1.38 | 1.38 | -0.20 | -0.20 | -0.20 | -0.38 | -0.38 | -0.38 | -5.32 | -5.32 | -5.32 | -4.93 | -4.93 | -4.93 | -4.66 | -4.66 | -4.66 | -2.03 | -2.03 | -2.03 | 1.66 | 1.66 | 1.66 | 1.58 | 1.58 | 1.58 | 2.10 | 2.10 | 2.10 | 3.00 | 3.00 | 3.00 | 2.74 | 2.74 | 2.74 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 | 4.59 | 3.89 | 3.89 | 3.89 | 4.98 | 4.98 | 4.98 | 4.41 | 4.41 | 4.41 | 4.69 | 4.69 | 4.69 | 5.37 | 5.37 | 5.37 | 5.09 | 5.09 | 5.09 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 5.78 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 4.49 | 4.15 | 4.15 | 4.15 | 4.15 | 4.15 | 3.80 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 | 2.98 | 2.94 | 2.94 | 2.94 | 2.54 | 2.54 | 2.54 | 3.45 | 3.45 | 3.45 | 3.91 | 3.91 | 3.91 | 5.50 | 5.50 | 5.50 | 5.50 | 5.50 | 6.40 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 7.69 | 8.12 | 8.12 | 8.12 | 8.12 | 8.12 | 6.48 | 7.86 | 7.86 | 7.86 |
Earnings from Cont. Ops Margin | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 | 7.58 | 7.58 | 7.47 | 7.47 | 7.47 | 7.47 | 7.44 | 7.39 | 7.39 | 7.39 | 7.39 | 7.39 | 6.97 | 6.97 | 6.74 | 6.74 | 6.34 | 6.34 | 6.34 | 6.11 | 6.11 | 6.11 | 5.80 | 5.80 | 5.80 | 6.01 | 6.01 | 6.01 | 6.14 | 6.14 | 6.14 | 6.93 | 6.93 | 6.93 | 6.47 | 6.47 | 6.47 | 5.65 | 5.65 | 5.65 | 4.65 | 4.65 | 4.65 | 4.15 | 4.15 | 4.15 | 6.72 | 6.72 | 6.72 | 6.08 | 6.08 | 6.08 | 6.37 | 6.37 | 6.37 | 5.69 | 5.69 | 5.69 | 3.02 | 3.02 | 3.02 | -0.66 | -0.66 | -0.66 | -8.13 | -8.13 | -8.13 | -6.84 | -6.84 | -6.84 | -5.32 | -5.32 | -5.32 | -1.12 | -1.12 | -1.12 | 4.95 | 4.95 | -0.50 | -0.50 | -0.50 | -0.98 | -0.98 | -0.98 | -1.10 | -1.10 | -1.10 | -1.39 | -1.39 | -1.39 | 4.13 | 4.13 | 4.13 | 4.01 | 4.01 | 4.01 | 3.90 | 3.90 | 3.90 | 3.73 | 3.73 | 3.73 | 4.12 | 4.12 | 4.12 | 3.78 | 3.78 | 3.78 | 3.55 | 3.55 | 3.55 | 3.35 | 3.35 | 3.35 | 3.42 | 3.42 | 3.42 | 3.02 | 3.02 | 3.02 | 2.44 | 2.44 | 2.44 | 1.91 | 1.91 | 1.91 | -0.66 | -0.66 | -0.66 | -3.38 | -3.38 | -3.38 | -3.13 | -3.13 | -3.13 | -3.10 | -3.10 | -3.10 | -0.50 | -0.50 | -0.50 | 1.96 | 1.96 | 1.96 | 2.55 | 2.55 | 2.55 | 2.60 | 2.60 | 2.60 | 3.88 | 3.88 | 3.88 | 4.36 | 4.36 | 4.36 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 | 4.97 | 4.52 | 4.52 | 4.52 | 4.46 | 4.46 | 4.46 | 4.50 | 4.50 | 4.50 | 4.47 | 4.47 | 4.47 | 3.98 | 3.98 | 3.98 | 4.04 | 4.04 | 4.04 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 4.32 | 4.05 | 4.05 | 4.05 | 4.05 | 4.05 | 3.99 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 | 4.17 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.97 | 3.92 | 3.92 | 3.92 | 3.89 | 3.89 | 3.89 | 4.06 | 4.06 | 4.06 | 4.46 | 4.46 | 4.46 | 5.17 | 5.17 | 5.17 | 5.17 | 5.17 | 6.23 | 7.90 | 7.90 | 7.90 | 7.90 | 7.90 | 6.45 | 7.15 | 7.15 | 7.15 | 7.15 | 7.15 | 5.33 | 6.87 | 6.87 | 6.87 |
Net Income Margin | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.61 | 7.61 | 7.50 | 7.50 | 7.50 | 7.50 | 7.51 | 7.60 | 7.60 | 7.60 | 7.60 | 7.60 | 7.26 | 7.26 | 6.85 | 6.85 | 6.57 | 6.57 | 6.57 | 6.31 | 6.31 | 6.31 | 6.02 | 6.02 | 6.02 | 5.89 | 5.89 | 5.89 | 5.95 | 5.95 | 5.95 | 6.66 | 6.66 | 6.66 | 6.04 | 6.04 | 6.04 | 5.33 | 5.33 | 5.33 | 4.21 | 4.21 | 4.21 | 3.81 | 3.81 | 3.81 | 6.14 | 6.14 | 6.14 | 5.94 | 5.94 | 5.94 |