pww.comZTE Corporation - SEHK:763

Valuation And Growth

Segments

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-30-2018Apr-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-31-2004

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