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