pww.comHuaneng Power International, Inc. - SEHK:902

Profile

Price

HKD$ 4.08

()

Market Cap

HKD$ 95.103B

Shares Out

23309.615 M

Employees

57038

Dividends

Yield

9.28 %

Payout (TTM)

408.99 %

DPS (TTM)

0.2

DPS Growth 3Yr

257.86 %

DPS Growth 5Yr

-41.18 %

DPS Growth 10Yr

129.59 %

FinancialHealth

Cash

-

Net Debt

HKD$ 236.928B

Debt/Equity (TTM)

174.02 %

Returns(TTM)

ROA

0.6 %

ROE

3.53 %

ROCE

4.8 %

Valuation(TTM)

P/E

29.923

P/B

0.734

P/FCF

-155.191 %

Margins(TTM)

Gross

13.78 %

Operating

7.88 %

Pre-Tax

5.31 %

Net

1.37 %

FCFPS

-0.036 %

Growth(CAGR)

RevPS 3Yr

-0.023 %

RevPS 5Yr

-0.05 %

RevPS 10Yr

0.105 %

NetIncomePS 3Yr

0.204 %

NetIncomePS 5Yr

6.283 %

NetIncomePS 10Yr

-0.529 %

  • Last Price

    HKD$ 4.08

  • 5D

    -0.244%

  • 1M

    -0.730%

  • 3M

    -2.625%

  • 1Y

    1.493%

Huaneng Power International, Inc. shows a mixed outlook with strong bullish factors, including significant renewable energy expansion, effective cost control, and robust financial performance, highlighted by an 18.16% profit increase in H1 2024. However, bearish factors such as declining tariffs, increased market competition, higher curtailment rates, and regulatory uncertainties present challenges. The company faces operational losses in some thermal power plants and risks from overseas market volatility, particularly in Singapore. Investors should consider both the growth potential in renewable energy and the risks associated with market dynamics and regulatory changes when evaluating investment opportunities.

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-30-2000May-31-2000Apr-30-2000Mar-31-2000Feb-29-2000Jan-31-2000

Valuation Multiples

TEV/LTM Unlevered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

292.25

285.29

285.85

285.34

125.75

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

40.05

11.27

11.02

10.91

11.15

10.97

22.81

22.91

8.67

8.75

8.86

8.92

35.21

25.30

25.36

27.30

27.64

28.05

25.25

25.75

24.59

27.71

25.04

25.54

25.75

-

-

-

-

-

19.96

20.08

19.79

-

-

-

13.62

32.46

32.81

33.04

33.91

34.68

115.00

115.50

115.34

6.20

6.59

6.65

89.70

7.73

7.79

7.83

7.57

7.47

24.63

24.40

24.40

24.14

22.78

22.58

-

-

-

-

-

-

101.66

104.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

207.88

202.64

240.24

214.54

238.41

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

13.16

13.34

-

-

-

-

17.13

-

-

-

29.49

28.88

32.16

32.95

-

-

-

-

14.69

14.36

13.80

13.73

7.76

7.67

-

-

-

13.93

14.15

13.48

12.64

12.14

11.24

11.69

10.07

10.02

10.47

10.42

10.36

-

-

-

-

-

-

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

35.37

5.24

4.94

4.81

5.10

4.87

12.96

13.12

3.92

4.02

4.14

4.21

33.41

15.35

15.46

18.91

19.52

20.25

16.92

17.77

16.97

21.90

17.67

18.46

20.17

-

-

-

-

-

11.88

12.07

11.60

-

-

-

5.97

52.69

54.33

55.40

59.47

63.08

-

-

-

3.00

3.47

3.55

-

3.99

4.07

4.13

3.79

3.68

20.90

20.37

20.08

19.51

16.51

16.07

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

12.40

12.59

-

-

-

-

16.43

-

-

-

32.77

32.02

36.04

37.01

-

-

-

-

14.42

14.05

13.41

13.33

6.54

6.43

-

-

-

14.00

14.29

13.41

12.31

11.65

10.48

11.07

8.94

8.87

8.32

8.25

8.19

-

-

-

-

-

-

P/LTM Normalized EPS

7.65

7.65

8.03

7.59

7.82

7.63

7.22

7.43

7.66

6.86

6.61

7.44

10.88

10.91

10.24

10.04

9.05

18.09

18.66

20.57

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

29.42

26.40

33.54

22.47

25.95

8.22

7.36

5.18

4.71

4.30

4.33

4.53

5.05

5.24

5.39

5.79

5.50

6.66

7.20

10.03

8.82

8.72

8.85

7.85

11.03

12.97

13.84

13.63

13.11

18.64

21.31

22.64

26.08

28.01

28.47

41.87

42.16

42.86

43.38

42.51

38.07

20.25

19.81

23.16

22.47

26.19

22.56

26.84

87.92

91.36

88.64

90.45

94.43

31.17

33.04

17.69

17.41

19.97

17.24

9.33

7.32

7.00

7.11

6.72

6.60

5.92

5.76

5.00

5.03

5.59

5.86

6.72

6.73

7.06

7.44

7.52

9.38

8.86

9.50

10.30

11.74

11.28

12.06

10.27

10.81

12.19

11.61

10.07

10.55

8.92

9.81

9.12

9.50

8.89

8.22

8.31

8.22

8.56

8.32

8.79

9.61

10.63

10.61

11.12

13.66

14.20

15.96

17.79

34.20

34.28

30.73

28.16

26.57

40.67

36.88

50.10

51.60

43.71

40.79

57.14

44.68

42.34

37.13

35.51

32.01

18.65

21.26

19.18

20.49

22.79

21.44

19.19

14.25

14.18

13.46

13.63

14.51

12.86

12.43

12.13

12.45

11.54

12.15

24.27

25.13

23.62

23.62

26.04

27.39

-

-

-

-

-

-

-

-

-

-

-

-

30.65

35.04

16.95

16.55

20.25

19.86

16.20

15.60

15.17

19.65

19.79

21.82

26.40

22.05

26.34

26.48

23.98

23.74

-

-

-

-

-

-

18.52

17.03

-

-

-

-

19.28

-

-

-

-

-

23.40

22.38

23.69

23.90

23.27

24.95

18.73

19.88

17.91

19.06

20.37

19.22

19.29

17.76

9.63

10.70

11.32

11.24

26.91

25.77

22.54

23.50

20.01

21.14

20.00

20.19

-

-

-

-

15.95

-

-

-

16.00

14.45

15.74

15.22

-

-

-

-

15.36

16.24

15.65

13.88

14.40

14.17

15.31

14.88

14.53

20.32

20.75

19.47

17.88

16.92

15.22

16.07

12.98

12.88

14.88

14.77

14.65

10.65

8.10

7.43

6.26

5.64

7.27

P/LTM EPS

17.80

17.80

18.67

17.67

18.19

10.57

9.99

10.28

9.99

8.94

8.61

11.96

12.74

12.77

11.99

11.76

10.60

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

53.85

48.20

33.93

10.36

9.48

9.54

13.06

8.31

8.62

8.88

9.53

9.06

18.17

19.63

141.73

124.60

123.31

125.03

43.36

9.92

11.65

12.44

12.25

11.78

19.51

22.31

23.71

24.61

26.43

26.86

57.21

80.33

81.66

82.65

80.99

72.53

22.92

22.43

26.21

27.95

32.58

28.06

39.90

114.62

119.10

115.57

117.93

123.11

35.56

37.69

16.94

16.67

19.13

16.51

8.01

6.90

6.60

6.71

6.34

6.22

5.65

5.50

4.58

4.61

5.12

5.37

6.12

5.73

6.02

6.34

6.41

7.99

7.91

8.48

9.44

10.75

10.33

11.05

9.81

9.53

10.76

10.25

8.89

9.31

8.44

9.28

8.63

8.46

7.92

7.32

7.74

7.14

7.43

7.22

7.63

8.34

9.02

9.00

9.44

11.74

12.19

13.71

15.95

25.32

25.38

22.75

20.84

19.67

29.57

26.82

34.01

35.03

29.67

27.69

38.06

30.98

29.36

25.74

24.62

22.19

14.00

15.96

13.82

14.75

16.41

15.44

13.31

11.05

11.00

10.44

10.57

11.25

9.88

9.55

9.10

9.34

8.65

9.12

15.99

16.56

15.57

15.57

17.16

18.05

-

-

-

-

-

-

-

-

-

-

-

-

21.02

24.03

11.97

11.69

14.30

14.02

11.13

11.50

11.18

14.48

14.58

16.08

19.74

16.49

18.75

18.86

17.07

16.90

-

-

-

-

-

-

13.60

12.51

-

-

-

-

13.96

-

-

-

-

-

16.73

16.00

16.99

17.15

16.69

17.90

13.79

14.63

13.18

14.03

15.00

14.15

14.23

13.10

7.10

7.89

8.35

8.29

20.30

19.44

17.01

17.73

15.09

15.95

15.29

15.43

-

-

-

-

12.09

-

-

-

10.87

9.82

10.70

10.35

-

-

-

-

10.71

11.33

10.92

9.68

10.04

9.89

10.62

10.32

10.08

13.78

14.07

13.20

12.12

11.47

10.32

10.89

8.80

8.73

10.54

10.46

10.38

8.09

6.16

5.65

4.76

4.29

5.52

P/BV

0.42

0.42

0.44

0.42

0.43

1.25

1.18

1.21

1.48

1.32

1.27

1.25

0.47

0.47

0.44

0.43

0.39

1.06

1.09

1.21

0.53

0.54

0.53

1.23

0.54

0.53

0.51

0.50

0.39

0.86

1.01

0.94

0.47

0.48

0.48

0.75

0.51

0.46

0.58

0.39

0.45

0.75

0.67

0.47

0.53

0.49

0.49

0.50

0.46

0.48

0.49

0.53

0.50

0.56

0.61

0.64

0.56

0.56

0.56

0.56

0.50

0.58

0.62

0.61

0.59

0.60

0.69

0.73

0.72

0.77

0.78

0.76

0.80

0.81

0.82

0.81

0.72

0.87

0.85

0.99

0.83

0.96

0.83

0.88

0.81

0.84

0.81

0.83

0.87

0.92

0.97

1.08

1.06

1.22

1.05

0.87

0.81

0.78

0.79

0.74

0.73

0.79

0.77

0.72

0.72

0.80

0.84

1.11

0.96

1.01

1.06

1.07

1.34

1.37

1.47

1.55

1.77

1.70

1.81

1.53

1.65

1.86

1.78

1.54

1.61

1.50

1.65

1.54

1.51

1.41

1.31

1.32

1.29

1.35

1.31

1.38

1.51

1.50

1.50

1.57

1.49

1.55

1.74

1.68

1.70

1.70

1.53

1.40

1.32

1.32

1.20

1.17

1.21

1.02

0.95

0.79

0.94

0.89

0.78

0.75

0.67

0.76

0.87

0.68

0.73

0.81

0.76

1.03

1.13

1.12

1.07

1.08

1.15

1.27

1.23

1.13

1.16

1.08

1.14

1.20

1.25

1.17

1.17

1.29

1.36

1.42

1.50

1.59

1.42

1.33

1.38

1.41

1.41

1.59

1.54

1.43

1.04

1.30

1.48

1.32

1.29

1.58

1.55

1.45

1.66

1.62

2.09

2.11

2.33

2.97

2.48

2.38

2.40

2.17

2.15

-

-

-

-

-

-

1.83

1.68

-

-

-

-

1.70

-

-

-

-

-

2.06

1.97

1.78

1.79

1.75

1.87

2.05

2.18

1.96

2.09

2.23

2.11

2.35

2.16

1.12

1.25

1.32

1.31

2.96

2.83

2.48

2.58

2.20

2.32

2.20

2.22

-

-

-

-

1.54

-

-

-

1.36

1.23

1.34

1.30

-

-

-

-

1.29

1.37

1.32

1.17

1.21

1.19

1.12

1.08

1.06

1.28

1.31

1.23

1.13

1.06

0.96

1.01

0.82

0.81

0.93

0.92

0.91

0.74

0.56

0.52

0.44

0.39

0.50

P/Tangible BV

0.53

0.53

0.56

0.53

0.54

2.51

2.37

2.44

2.83

2.53

2.44

2.61

0.58

0.58

0.55

0.53

0.48

2.18

2.25

2.48

0.66

0.68

0.66

2.83

0.72

0.71

0.69

0.67

0.52

1.65

1.94

1.81

0.63

0.64

0.64

1.36

0.65

0.58

0.74

0.49

0.57

1.15

1.03

0.72

0.81

0.74

0.75

0.77

0.69

0.71

0.74

0.79

0.75

0.87

0.94

0.99

0.87

0.86

0.87

0.87

0.70

0.83

0.88

0.87

0.84

0.87

0.99

1.06

1.03

1.11

1.13

1.10

1.19

1.21

1.22

1.20

1.07

1.31

1.28

1.50

1.24

1.44

1.24

1.34

1.22

1.27

1.23

1.25

1.31

1.46

1.54

1.68

1.65

1.90

1.64

1.20

1.11

1.07

1.08

1.02

1.01

1.11

1.08

0.98

0.98

1.09

1.15

1.53

1.39

1.45

1.53

1.55

1.93

2.04

2.19

2.26

2.58

2.48

2.65

2.24

2.49

2.81

2.68

2.32

2.43

2.35

2.59

2.41

2.32

2.17

2.00

2.08

2.08

2.16

2.10

2.22

2.43

2.55

2.55

2.67

2.54

2.64

2.97

2.98

3.08

3.09

2.77

2.53

2.39

2.45

2.22

2.18

2.24

1.90

1.77

1.50

1.78

1.69

1.48

1.42

1.28

1.47

1.68

1.26

1.35

1.50

1.41

1.62

2.06

2.05

1.94

1.97

2.09

2.30

2.22

2.01

2.07

1.92

2.02

2.17

2.25

2.11

2.11

2.33

2.45

2.59

2.74

2.89

2.57

2.40

2.50

2.59

2.59

2.93

2.83

2.62

1.90

2.32

2.66

1.40

1.36

1.67

1.64

1.53

1.75

1.70

2.21

2.22

2.45

3.13

2.61

2.50

2.51

2.28

2.25

-

-

-

-

-

-

1.92

1.76

-

-

-

-

1.78

-

-

-

-

-

2.23

2.13

1.85

1.87

1.82

1.95

2.02

2.14

1.93

2.05

2.19

2.07

2.31

2.13

1.12

1.25

1.32

1.31

2.86

2.74

2.40

2.50

2.13

2.25

2.08

2.10

-

-

-

-

1.45

-

-

-

1.30

1.17

1.28

1.24

-

-

-

-

1.21

1.28

1.24

1.10

1.14

1.12

1.14

1.11

1.09

1.28

1.31

1.23

1.13

1.06

0.96

1.01

0.82

0.81

0.95

0.94

0.94

0.74

0.56

0.52

0.44

0.39

0.50

TEV/LTM Total Revenue

1.67

1.67

1.68

1.69

1.71

1.75

1.71

1.75

1.76

1.73

1.74

1.72

1.66

1.66

1.61

1.60

1.59

1.59

1.61

1.64

1.68

1.73

1.72

1.70

1.67

1.64

1.64

1.63

1.56

1.74

1.79

1.73

1.79

1.81

1.81

1.90

1.94

1.85

2.01

1.77

1.86

1.95

1.77

1.65

1.73

1.73

1.73

1.81

1.77

1.78

1.80

1.85

1.82

1.88

1.89

1.89

1.84

1.84

1.84

1.81

1.88

1.94

1.96

1.98

1.96

1.97

2.01

2.05

1.97

1.99

2.02

2.06

2.04

2.01

2.06

2.02

1.98

2.09

2.05

2.11

2.06

2.13

2.07

2.24

2.65

2.67

2.63

2.64

2.68

2.84

2.87

2.95

2.94

3.00

2.96

2.47

2.31

2.26

2.24

2.29

2.25

2.29

2.30

2.01

2.03

2.05

2.06

2.27

2.36

2.36

2.54

2.57

2.61

2.48

2.53

2.61

2.94

2.66

2.71

2.18

2.08

2.16

2.19

1.99

1.97

1.82

1.83

1.81

1.80

1.78

1.75

1.72

1.52

1.53

1.54

1.58

1.62

1.80

1.81

1.80

1.48

1.58

1.59

1.96

1.67

1.68

1.69

1.64

1.62

1.72

1.70

1.69

1.67

1.57

1.56

1.64

1.77

1.77

1.74

1.69

1.68

1.76

1.80

1.91

1.95

1.99

2.03

1.99

2.02

2.00

2.03

1.93

1.99

2.15

2.14

2.25

2.24

2.21

2.27

2.74

2.75

2.74

2.82

2.85

2.81

2.57

2.60

2.81

2.64

2.56

2.59

2.82

2.83

2.67

2.69

2.78

2.48

2.91

2.73

2.57

2.57

3.20

3.05

3.05

3.70

3.61

4.28

3.82

4.24

5.06

4.35

4.06

3.66

4.28

4.05

3.62

3.52

3.30

3.11

2.89

2.81

2.77

2.61

2.52

2.63

2.62

2.59

2.88

2.99

3.04

2.96

2.93

2.88

3.27

3.37

3.32

3.39

3.34

3.71

3.81

3.89

3.70

3.87

4.03

4.19

4.45

4.36

4.50

4.85

5.32

5.28

6.07

5.17

4.90

4.94

4.23

4.40

4.37

4.43

4.80

4.47

4.66

4.43

4.39

3.77

3.83

3.59

4.15

4.06

4.52

4.63

4.95

5.03

4.30

4.65

5.39

5.27

5.06

5.04

2.85

2.82

3.06

3.00

2.95

3.17

3.23

3.07

2.88

2.77

2.56

2.66

2.30

2.28

2.93

2.91

2.90

2.88

2.48

2.38

2.19

2.10

2.35

Market Cap/LTM Total Revenue

0.35

0.35

0.36

0.37

0.39

0.44

0.40

0.44

0.51

0.47

0.49

0.48

0.46

0.46

0.41

0.41

0.39

0.40

0.42

0.45

0.47

0.52

0.51

0.46

0.45

0.42

0.42

0.41

0.34

0.41

0.46

0.41

0.40

0.42

0.42

0.44

0.61

0.51

0.67

0.43

0.52

0.58

0.41

0.28

0.33

0.33

0.32

0.35

0.34

0.36

0.37

0.42

0.40

0.44

0.45

0.40

0.35

0.35

0.35

0.36

0.39

0.45

0.46

0.49

0.47

0.45

0.50

0.53

0.49

0.52

0.55

0.55

0.59

0.56

0.61

0.57

0.53

0.60

0.56

0.61

0.52

0.60

0.54

0.63

0.71

0.73

0.69

0.70

0.74

0.78

0.81

0.88

0.87

0.93

0.90

0.86

0.87

0.82

0.80

0.85

0.81

0.80

0.81

0.75

0.77

0.80

0.81

0.87

0.80

0.81

0.99

1.02

1.06

0.97

1.02

1.14

1.47

1.19

1.24

0.92

0.85

0.92

0.96

0.76

0.74

0.67

0.68

0.65

0.63

0.61

0.58

0.54

0.52

0.54

0.55

0.59

0.63

0.60

0.61

0.60

0.60

0.69

0.70

0.72

0.70

0.71

0.72

0.66

0.64

0.62

0.60

0.63

0.61

0.52

0.50

0.49

0.57

0.57

0.54

0.49

0.48

0.46

0.50

0.59

0.62

0.66

0.70

0.69

0.73

0.71

0.74

0.64

0.70

0.74

0.72

0.81

0.81

0.78

0.84

1.10

1.11

1.10

1.18

1.20

1.17

1.10

1.12

1.40

1.23

1.14

1.18

1.34

1.35

1.19

1.21

1.30

1.00

1.41

1.22

1.51

1.51

2.15

2.00

2.02

2.75

2.66

3.33

2.87

3.30

3.99

3.28

3.15

2.76

3.37

3.14

2.40

2.30

2.08

1.88

1.67

1.59

1.53

1.37

1.39

1.50

1.49

1.46

1.75

1.83

1.89

1.80

1.77

1.72

2.05

2.15

2.16

2.23

2.18

2.55

2.94

3.02

2.83

3.00

3.16

3.32

3.91

3.83

4.08

4.43

4.89

4.86

5.72

4.81

4.55

4.58

3.87

4.05

3.90

3.96

4.42

4.09

4.29

4.05

3.89

3.73

3.79

3.55

3.75

3.66

4.12

4.23

4.34

4.42

3.69

4.04

4.65

4.53

4.32

4.30

2.11

2.07

2.11

2.05

2.01

2.43

2.48

2.33

2.14

2.02

1.82

1.92

1.55

1.54

1.88

1.86

1.85

1.68

1.28

1.17

0.99

0.89

1.15

TEV/LTM EBITDA

8.08

8.08

8.15

8.19

8.29

8.88

8.67

8.88

8.93

8.74

8.82

9.47

9.75

9.75

9.46

9.44

9.33

11.71

11.83

12.05

15.34

15.79

15.69

18.50

63.08

62.18

61.97

61.81

59.21

148.70

152.96

148.47

55.19

55.79

55.76

31.23

12.41

11.81

12.81

11.29

11.89

8.99

8.19

7.61

7.11

7.09

7.08

7.10

6.83

6.88

6.95

7.14

7.03

7.65

7.69

8.14

7.94

7.96

7.94

7.94

8.64

8.92

9.00

9.11

9.01

9.38

9.59

9.76

9.67

9.78

9.92

10.73

10.24

10.08

10.35

10.15

9.94

10.20

10.00

10.27

10.12

10.50

10.18

11.01

15.45

15.57

15.36

15.41

15.63

13.80

13.97

12.04

12.01

12.27

12.11

8.14

6.52

6.38

6.31

6.45

6.34

6.31

6.34

5.45

5.50

5.57

5.61

6.28

6.71

6.73

7.24

7.33

7.44

7.28

7.42

8.01

9.02

8.15

8.31

7.05

6.93

7.19

7.31

6.64

6.56

6.12

6.16

6.07

6.21

6.14

6.05

6.08

5.57

5.63

5.67

5.82

5.95

6.87

6.90

6.89

6.21

6.60

6.66

9.01

8.11

8.17

8.22

7.94

7.84

10.33

10.23

10.46

10.35

9.77

9.68

11.82

11.49

11.46

11.30

10.97

10.88

10.45

10.69

11.21

11.40

11.66

11.87

10.97

10.40

10.29

10.46

9.92

10.23

9.86

9.77

9.85

9.84

9.70

9.97

12.93

13.00

12.94

13.32

13.43

13.27

17.34

17.52

-

-

-

-

21.17

21.28

20.07

20.24

20.87

18.65

14.06

13.17

9.58

9.58

11.96

11.38

10.27

11.34

11.05

13.10

11.70

13.00

14.88

12.79

11.73

10.58

12.35

11.70

10.60

10.32

9.68

9.10

8.48

8.24

7.87

7.42

7.29

7.63

7.60

7.50

8.45

8.45

8.59

8.35

8.26

8.12

9.26

9.52

8.90

9.09

8.94

9.95

8.86

9.05

8.61

9.01

9.39

9.74

9.91

9.72

9.40

10.13

11.09

11.02

12.99

11.06

10.49

10.57

9.05

9.42

8.89

9.01

9.83

9.15

9.55

9.08

8.88

7.91

8.05

7.53

8.28

8.11

9.03

9.25

-

-

-

-

10.27

10.04

9.65

9.60

5.43

5.36

5.83

5.72

5.63

6.18

6.27

5.98

5.61

5.38

4.99

5.18

4.47

4.44

5.71

5.68

5.66

5.43

4.67

4.48

4.13

3.94

4.43

TEV/LTM EBIT

16.56

16.56

16.70

16.78

16.97

18.58

18.14

18.59

18.08

17.70

17.85

20.75

23.60

23.60

22.89

22.84

22.57

39.64

40.05

40.79

158.25

162.88

161.93

-

-

-

-

-

-

-

-

-

-

-

-

-

43.33

41.23

44.71

39.42

41.51

19.53

17.80

16.54

13.92

13.90

13.87

13.96

13.37

13.47

13.61

13.97

13.77

15.55

15.63

17.63

17.21

17.24

17.21

16.77

18.84

19.46

19.63

19.86

19.64

21.64

22.12

22.51

22.42

22.69

23.02

27.35

25.14

24.77

25.41

24.93

24.42

24.06

23.59

24.22

25.42

26.37

25.57

28.77

53.26

53.66

52.93

53.10

53.87

35.45

35.89

25.30

25.22

25.78

25.45

14.22

10.39

10.16

10.06

10.28

10.11

9.66

9.70

8.03

8.11

8.20

8.26

9.07

9.57

9.59

10.33

10.46

10.61

10.51

10.72

11.43

12.88

11.64

11.87

10.17

9.96

10.34

10.51

9.54

9.43

8.67

8.72

8.60

8.83

8.73

8.60

8.72

7.84

7.92

7.98

8.19

8.37

10.16

10.21

10.19

9.47

10.07

10.17

14.53

15.40

15.52

15.62

15.08

14.90

21.18

20.99

23.44

23.19

21.89

21.69

26.68

26.55

26.48

26.11

25.34

25.14

23.01

23.54

25.52

25.98

26.57

27.04

24.08

20.79

20.57

20.90

19.82

20.46

19.05

18.89

18.76

18.74

18.48

18.99

27.35

27.48

27.36

28.16

28.40

28.06

73.28

74.04

-

-

-

-

226.35

227.52

214.62

216.37

223.14

199.35

36.43

34.11

19.95

19.95

24.91

23.71

19.67

19.97

19.46

23.08

20.61

22.90

25.59

22.00

20.19

18.21

21.25

20.14

17.39

16.93

15.87

14.93

13.91

13.51

13.34

12.59

12.40

12.97

12.92

12.76

14.74

15.50

15.76

15.31

15.14

14.89

16.78

17.26

15.58

15.90

15.65

17.41

14.71

15.02

14.30

14.96

15.59

16.18

15.51

15.23

14.73

15.88

17.39

17.28

20.46

17.42

16.52

16.65

14.26

14.83

14.63

14.82

15.74

14.65

15.29

14.55

14.56

13.49

13.73

12.84

14.07

13.78

15.34

15.72

17.15

17.42

14.90

16.11

17.36

16.97

16.30

16.23

9.17

9.07

9.84

9.65

9.49

10.95

11.13

10.60

9.94

9.55

8.84

9.19

7.92

7.88

10.30

10.25

10.20

8.90

7.66

7.34

6.77

6.47

7.26

Margin Analysis

Gross Margin

14.44

14.44

14.44

14.44

14.44

13.80

13.80

13.80

13.64

13.64

13.64

12.10

10.80

10.80

10.80

10.80

10.80

7.97

7.97

7.97

4.74

3.04

3.04

3.04

-2.97

-2.97

-2.97

-4.84

-4.84

-4.84

-2.93

-2.93

-2.93

-0.23

-0.23

-0.23

8.85

8.85

8.85

14.39

14.39

14.39

16.90

16.90

16.90

17.42

17.42

17.42

17.29

17.29

17.29

16.05

16.05

16.05

14.61

14.61

14.61

14.58

14.58

14.58

13.62

13.62

13.62

12.75

12.75

12.75

12.44

12.44

12.44

11.15

11.15

11.15

11.73

11.73

11.73

12.18

12.18

12.18

11.71

11.71

11.71

11.31

11.31

11.31

10.87

10.87

10.87

13.48

13.48

13.48

16.72

16.72

16.72

21.77

21.77

21.77

26.63

26.63

26.63

28.31

28.31

28.31

29.27

29.27

29.27

29.00

29.00

29.00

28.52

28.52

28.52

27.56

27.56

27.56

26.79

26.79

26.79

25.35

25.35

25.35

24.65

24.65

24.65

24.60

24.60

24.60

23.86

23.86

23.86

23.14

23.14

23.14

22.59

22.59

22.59

20.80

20.80

20.80

18.62

18.62

18.62

16.30

16.30

16.30

13.53

13.53

13.53

10.73

10.73

10.73

9.74

9.74

9.74

8.70

8.70

8.70

9.22

9.22

9.22

10.23

10.23

10.23

10.22

10.22

10.22

11.01

11.01

11.01

12.67

12.67

12.67

14.36

14.36

14.36

15.23

15.23

15.23

15.99

15.99

15.99

13.01

13.01

13.01

6.63

6.63

6.63

2.86

2.86

2.86

2.86

2.86

2.19

4.16

4.16

4.16

4.16

4.16

11.01

16.14

16.14

16.14

16.14

16.14

18.83

21.37

21.37

21.37

21.37

21.37

22.78

22.92

22.92

22.92

22.92

22.92

23.87

23.61

23.61

23.61

23.61

23.61

23.35

22.97

22.97

22.97

22.05

22.05

22.05

38.02

38.02

38.02

38.02

38.02

21.27

42.19

42.19

42.19

42.19

42.19

25.56

47.49

47.49

47.49

47.49

47.49

51.74

54.72

54.72

54.72

56.55

56.55

56.55

53.21

53.21

53.21

54.27

54.27

54.27

56.42

56.42

56.42

57.65

57.65

57.65

45.34

45.34

45.34

58.61

58.61

58.61

59.18

59.18

59.18

60.38

60.38

60.38

54.10

54.10

54.10

46.97

46.97

46.97

53.84

53.84

53.84

61.45

61.45

61.45

60.94

60.94

60.94

60.41

60.41

60.41

59.98

59.98

59.98

59.50

59.50

59.50

59.88

59.88

SG&A Margin

2.89

2.89

2.89

2.89

2.89

2.84

2.84

2.84

2.66

2.66

2.66

2.63

2.46

2.46

2.46

2.46

2.46

2.39

2.39

2.39

2.38

2.36

2.36

2.36

2.37

2.37

2.37

2.52

2.52

2.52

2.59

2.59

2.59

2.82

2.82

2.82

3.02

3.02

3.02

3.01

3.01

3.01

3.04

3.04

3.04

3.01

3.01

3.01

2.83

2.83

2.83

2.77

2.77

2.77

2.77

2.77

2.77

2.64

2.64

2.64

2.54

2.54

2.54

2.49

2.49

2.49

2.44

2.44

2.44

2.46

2.46

2.46

2.34

2.34

2.34

2.43

2.43

2.43

2.44

2.44

2.44

2.52

2.52

2.52

2.36

2.36

2.36

2.73

2.73

2.73

2.66

2.66

2.66

2.90

2.90

2.90

2.94

2.94

2.94

2.87

2.87

2.87

2.79

2.79

2.79

2.62

2.62

2.62

2.54

2.54

2.54

2.55

2.55

2.55

2.45

2.45

2.45

2.36

2.36

2.36

2.28

2.28

2.28

2.14

2.14

2.14

2.13

2.13

2.13

2.15

2.15

2.15

2.10

2.10

2.10

2.02

2.02

2.02

1.99

1.99

1.99

1.91

1.91

1.91

1.87

1.87

1.87

1.83

1.83

1.83

1.79

1.79

1.79

1.82

1.82

1.82

1.90

1.90

1.90

1.93

1.93

1.93

2.13

2.13

2.13

2.20

2.20

2.20

2.40