Manulife Financial Corporation - SEHK:945
Profile
Price
HKD$ 229
()
Market Cap
HKD$ 401.181B
Shares Out
1751.88 M
Employees
38000
Dividends
Yield
5.53 %
Payout (TTM)
54.64 %
DPS (TTM)
1.6
DPS Growth 3Yr
17.78 %
DPS Growth 5Yr
57.48 %
DPS Growth 10Yr
242.57 %
FinancialHealth
Cash
-
Net Debt
HKD$ -7.6B
Debt/Equity (TTM)
26.4 %
Returns(TTM)
ROA
0.6 %
ROE
11.75 %
ROCE
0.18 %
Valuation(TTM)
P/E
13.221
P/B
1.507
P/FCF
2.919 %
Margins(TTM)
Gross
100 %
Operating
3.67 %
Pre-Tax
15.58 %
Net
12.52 %
FCFPS
14.393 %
Growth(CAGR)
RevPS 3Yr
-0.491 %
RevPS 5Yr
0.076 %
RevPS 10Yr
1.121 %
NetIncomePS 3Yr
-0.049 %
NetIncomePS 5Yr
0.108 %
NetIncomePS 10Yr
0.537 %
Last Price
HKD$ 229
5D
0.000%
1M
-3.376%
3M
0.263%
1Y
34.944%
Manulife Financial Corporation (MFC) shows strong bullish factors, including consistent core ROE growth, robust earnings, aggressive capital return strategies, and successful portfolio optimization, particularly in Asia and Global Wealth and Asset Management (GWAM). The company has also invested in digital transformation to enhance customer experience. However, bearish factors include challenges from the interest rate environment affecting private equity returns, higher-than-expected lapses in the U.S. life business, increased effective tax rates due to the Global Minimum Tax, and risks associated with legacy businesses. Overall, while Manulife's fundamentals support growth, investors should be cautious of potential risks.
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 | - | - | - | - | - | - | - | - | - | - | 2.55 | 2.68 | 2.57 | - | - | - | - | - | - | - | - | - | 2.06 | 1.94 | 2.08 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.01 | 6.05 | 5.72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.16 | 5.72 | 5.62 | - | - | - | - | - | - | - | - | - | 1.83 | 1.81 | 1.84 | 1.86 | 1.87 | 1.92 | 1.98 | 1.94 | 1.89 | - | - | - | 3.12 | 3.08 | 3.10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.88 | 4.78 | 4.84 | - | - | - | 13.72 | 13.80 | 14.00 | 7.92 | 7.59 | 7.15 | 1.85 | 1.91 | 1.88 | - | - | - | 6.24 | 5.82 | 5.88 | - | - | - | 3.20 | 3.21 | - | - | - | - | - | - | - | - | - | - | 15.52 | 15.52 | - | - | - | - | - | - | - | - | - | - | 2.63 | 2.65 | - | - | - | - | - | - | - | - | - | - | 1.30 | 1.45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.28 | 18.23 | - | - | - | - | - | - | - | - | - | - | 13.66 | 13.52 | - | - | - | - | - | - | - | - | - | - | 14.65 | 14.71 | - | - | - | - | - | - | - | - | - | - | 28.12 | 26.75 | - | - | - | - | - | - | - | 80.48 | 81.86 | 80.27 | 21.43 | - | - | 13.99 | 12.43 | - | - | 9.56 | 10.41 | - | 11.08 | 10.82 | - | 9.47 | - | 20.88 | 20.51 | 23.20 | 20.01 | 30.86 | 33.56 | 11.92 | 13.74 | 14.31 | 13.83 | 13.22 | 12.49 | 9.82 | 10.16 | 10.63 | 9.49 | 9.12 | 10.27 | 10.42 | 16.57 | 16.21 | 17.51 | 18.96 | 16.24 | 15.99 | 18.20 | 15.29 | - | - | - | - | - | - | - | 10.75 | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | 2.41 | 2.54 | 2.43 | - | - | - | - | - | - | - | - | - | 1.77 | 1.64 | 1.79 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.83 | 5.87 | 5.51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.78 | 5.31 | 5.20 | - | - | - | - | - | - | - | - | - | 1.61 | 1.59 | 1.62 | 1.60 | 1.61 | 1.66 | 1.70 | 1.65 | 1.60 | - | - | - | 2.49 | 2.45 | 2.46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.11 | 5.01 | 5.07 | - | - | - | 15.15 | 15.25 | 15.50 | 7.69 | 7.32 | 6.83 | 1.62 | 1.68 | 1.65 | - | - | - | 6.05 | 5.58 | 5.64 | - | - | - | 2.88 | 2.89 | - | - | - | - | - | - | - | - | - | - | 20.38 | 20.38 | - | - | - | - | - | - | - | - | - | - | 2.49 | 2.51 | - | - | - | - | - | - | - | - | - | - | 1.68 | 1.84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.35 | 25.30 | - | - | - | - | - | - | - | - | - | - | 16.17 | 16.01 | - | - | - | - | - | - | - | - | - | - | 17.28 | 17.34 | - | - | - | - | - | - | - | - | - | - | 35.69 | 33.51 | - | - | - | - | - | - | - | 141.87 | 144.13 | 141.52 | 30.33 | - | - | 17.04 | 15.23 | - | - | 12.61 | 13.57 | - | 14.45 | 14.15 | - | 12.24 | - | 29.19 | 28.69 | 32.32 | 28.01 | 53.41 | 57.86 | 14.69 | 16.79 | 17.44 | 17.39 | 16.68 | 15.83 | 12.81 | 13.19 | 13.73 | 12.45 | 12.53 | 13.81 | 13.98 | 22.29 | 21.86 | 23.78 | 25.52 | 19.97 | 19.68 | 22.23 | 18.87 | - | - | - | - | - | - | - | 14.28 | - | - |
P/LTM Normalized EPS | 18.38 | 18.38 | 18.68 | 19.06 | 20.38 | 20.03 | 18.64 | 18.49 | 18.32 | 17.80 | 15.05 | 15.85 | 15.09 | 5.21 | 5.14 | 4.66 | 4.47 | 4.59 | 4.62 | 6.62 | 6.29 | 6.32 | 9.33 | 8.65 | 9.41 | 8.97 | 8.23 | 8.26 | 7.97 | 7.65 | 8.02 | 6.83 | 6.51 | 6.83 | 9.94 | 10.55 | 10.16 | 11.35 | 10.33 | 9.79 | 9.56 | 9.67 | 9.75 | 14.08 | 14.24 | 14.75 | 13.10 | 13.19 | 12.38 | 13.05 | 12.79 | 12.50 | 13.34 | 13.68 | 14.21 | 10.78 | 11.09 | 10.27 | 9.41 | 9.49 | 12.11 | 16.01 | 16.37 | 16.23 | 12.60 | 12.49 | 11.35 | 12.73 | 12.68 | 12.08 | 15.16 | 13.89 | 13.67 | 25.48 | 23.38 | 26.51 | 31.79 | 35.40 | 36.62 | 35.44 | 34.65 | 35.88 | 35.15 | 34.70 | 35.42 | 20.38 | 20.47 | 21.17 | 20.27 | 19.78 | 19.17 | 23.64 | 22.38 | 21.48 | 24.43 | 24.07 | 24.21 | 22.11 | 21.19 | 20.73 | 18.56 | 17.68 | 17.09 | 18.73 | 18.60 | 20.55 | 23.34 | 23.19 | 22.84 | 19.81 | 21.10 | 22.37 | 19.13 | 18.21 | 18.87 | 17.46 | 17.49 | 17.20 | 15.92 | 15.60 | 15.79 | 12.76 | 13.89 | 14.25 | 14.22 | 14.32 | 14.60 | 18.74 | 17.84 | 16.70 | 19.21 | 19.90 | 19.61 | 21.88 | 22.31 | 21.80 | 41.23 | 38.04 | 38.55 | 85.58 | 79.62 | 77.68 | 32.65 | 32.80 | 35.44 | 42.40 | 39.78 | 37.63 | - | - | - | 40.83 | 42.05 | 42.20 | 50.24 | 50.24 | 16.83 | 15.92 | 14.75 | 14.94 | 10.64 | 9.65 | 10.82 | - | - | - | - | - | - | - | - | - | - | - | - | 14.38 | 13.59 | 15.83 | - | - | - | - | - | - | - | - | - | - | - | - | 91.95 | 64.26 | 58.38 | 92.13 | 11.15 | 12.87 | 11.05 | 17.53 | 17.46 | 17.08 | 16.15 | 17.38 | 17.38 | 17.34 | 16.64 | 16.49 | 17.69 | 18.21 | 19.86 | 18.43 | 18.38 | 18.14 | 18.58 | 18.60 | 18.99 | 18.79 | 19.41 | 19.64 | 19.47 | 18.66 | 19.58 | 19.31 | 19.32 | 19.54 | 19.36 | 19.84 | 21.51 | 21.59 | 21.67 | 22.42 | 22.05 | 21.69 | 19.71 | 19.88 | 19.38 | 20.55 | 19.57 | 19.29 | 19.18 | 18.45 | 18.93 | 18.84 | 19.12 | 18.38 | 20.42 | 19.89 | 19.57 | 20.40 | 20.73 | 20.35 | 20.80 | 19.92 | 19.63 | 19.78 | 17.69 | 17.52 | 16.91 | 17.65 | 18.99 | 18.65 | 17.78 | 17.41 | 17.81 | 16.52 | 17.09 | 16.60 | 16.31 | 18.38 | 15.93 | 17.61 | 19.08 | 20.65 | 23.60 | 24.52 | 26.05 | 24.99 | 23.72 | 23.12 | 23.80 | 24.77 | 22.46 | 21.38 | 23.57 | 23.85 | 22.29 | 21.86 | 20.90 | 22.43 | 23.01 | 22.67 | 25.62 | 21.74 | 22.49 | 17.95 | 18.06 | 14.94 | 15.50 | 15.98 | 13.81 | 13.14 | 12.71 | 12.42 |
P/LTM EPS | 15.39 | 15.39 | 15.63 | 15.96 | 17.34 | 17.04 | 15.87 | 15.78 | 15.63 | 15.19 | 12.30 | 12.96 | 12.34 | 4.14 | 4.08 | 3.70 | 3.54 | 3.64 | 3.66 | 5.16 | 4.90 | 4.92 | 7.27 | 6.74 | 7.33 | 7.02 | 6.44 | 6.46 | 5.84 | 5.60 | 5.87 | 5.03 | 4.79 | 5.03 | 7.10 | 7.53 | 7.25 | 7.79 | 7.09 | 6.72 | 6.62 | 6.70 | 6.75 | 9.03 | 9.14 | 9.47 | 9.16 | 9.23 | 8.66 | 8.72 | 8.55 | 8.35 | 9.24 | 9.48 | 9.85 | 7.71 | 7.93 | 7.35 | 6.33 | 6.38 | 8.14 | 10.58 | 10.82 | 10.73 | 8.59 | 8.51 | 7.73 | 8.73 | 8.70 | 8.29 | 10.59 | 9.70 | 9.55 | 17.27 | 15.85 | 17.98 | 20.90 | 23.28 | 24.07 | 24.38 | 23.83 | 24.68 | 24.72 | 24.41 | 24.92 | 14.33 | 14.39 | 14.88 | 14.17 | 13.82 | 13.40 | 16.45 | 15.57 | 14.95 | 16.98 | 16.73 | 16.83 | 16.53 | 15.84 | 15.49 | 15.42 | 14.69 | 14.20 | 14.83 | 14.72 | 16.26 | 17.62 | 17.50 | 17.25 | 15.45 | 16.45 | 17.44 | 14.22 | 13.54 | 14.03 | 13.34 | 13.36 | 13.14 | 12.20 | 11.95 | 12.09 | 9.44 | 10.28 | 10.55 | 10.05 | 10.12 | 10.32 | 12.66 | 12.06 | 11.28 | 12.70 | 13.16 | 12.97 | 14.34 | 14.63 | 14.29 | 23.13 | 21.34 | 21.63 | 34.84 | 32.41 | 31.62 | 16.92 | 17.00 | 17.39 | 51.36 | 48.19 | 45.58 | - | - | - | 73.95 | 76.14 | 76.42 | - | - | 7.00 | 6.62 | 6.13 | 6.21 | 10.65 | 9.66 | 10.83 | - | - | - | - | - | - | - | - | - | - | - | - | 7.70 | 7.28 | 8.47 | 22.34 | 24.44 | 23.55 | - | - | - | - | - | - | - | - | - | 63.50 | 44.38 | 40.31 | 63.63 | 8.96 | 10.34 | 8.99 | 14.27 | 14.21 | 13.85 | 13.10 | 14.09 | 14.16 | 14.13 | 13.97 | 13.85 | 14.85 | 15.30 | 16.67 | 15.47 | 15.43 | 15.25 | 15.62 | 15.63 | 15.98 | 15.82 | 16.51 | 16.71 | 16.57 | 15.88 | 16.48 | 16.26 | 16.27 | 16.68 | 16.53 | 16.94 | 17.94 | 18.00 | 17.84 | 17.99 | 17.70 | 17.41 | 16.15 | 16.29 | 15.87 | 16.63 | 15.84 | 15.61 | 15.93 | 15.95 | 15.73 | 15.13 | 15.36 | 14.76 | 15.76 | 15.35 | 15.10 | 15.20 | 15.44 | 15.16 | 15.32 | 14.67 | 14.46 | 14.62 | 13.07 | 12.94 | 12.49 | 12.88 | 13.86 | 13.61 | 13.12 | 12.85 | 13.14 | 12.20 | 12.63 | 12.63 | 12.42 | 13.99 | 12.12 | 12.88 | 13.95 | 15.22 | 17.39 | 18.07 | 19.15 | 18.37 | 17.44 | 17.68 | 18.20 | 18.94 | 17.17 | 17.04 | 18.80 | 19.02 | 18.28 | 17.93 | 17.40 | 18.67 | 47.28 | 46.59 | 52.64 | 44.68 | 56.79 | 45.32 | 45.61 | 37.72 | 43.23 | 44.55 | 38.51 | 39.81 | 12.35 | 12.07 |
P/BV | 1.61 | 1.61 | 1.63 | 1.67 | 1.55 | 1.52 | 1.42 | 1.44 | 1.42 | 1.38 | 1.29 | 1.36 | 1.30 | 1.20 | 1.18 | 1.07 | 1.02 | 1.05 | 1.06 | 1.09 | 1.04 | 1.04 | 0.95 | 0.88 | 0.96 | 0.95 | 0.87 | 0.88 | 0.84 | 0.80 | 0.84 | 0.86 | 0.82 | 0.86 | 0.90 | 0.96 | 0.92 | 1.01 | 0.92 | 0.87 | 0.95 | 0.96 | 0.97 | 1.05 | 1.06 | 1.10 | 1.09 | 1.10 | 1.03 | 0.92 | 0.90 | 0.88 | 0.72 | 0.74 | 0.77 | 0.68 | 0.70 | 0.65 | 0.76 | 0.76 | 0.98 | 1.10 | 1.12 | 1.11 | 1.07 | 1.06 | 0.96 | 1.07 | 1.06 | 1.01 | 1.15 | 1.05 | 1.04 | 1.03 | 0.95 | 1.08 | 1.02 | 1.13 | 1.17 | 1.22 | 1.19 | 1.23 | 1.28 | 1.26 | 1.29 | 1.31 | 1.32 | 1.36 | 1.29 | 1.26 | 1.22 | 1.28 | 1.21 | 1.17 | 1.23 | 1.21 | 1.22 | 1.25 | 1.19 | 1.17 | 0.99 | 0.95 | 0.91 | 0.93 | 0.93 | 1.02 | 0.94 | 0.94 | 0.92 | 1.02 | 1.09 | 1.15 | 1.21 | 1.15 | 1.19 | 1.26 | 1.26 | 1.24 | 1.33 | 1.30 | 1.32 | 1.28 | 1.39 | 1.43 | 1.43 | 1.44 | 1.47 | 1.48 | 1.41 | 1.32 | 1.46 | 1.52 | 1.50 | 1.59 | 1.62 | 1.58 | 1.44 | 1.33 | 1.35 | 1.44 | 1.34 | 1.31 | 1.18 | 1.18 | 1.22 | 1.18 | 1.11 | 1.05 | 0.96 | 0.92 | 0.86 | 0.83 | 0.86 | 0.86 | 1.07 | 1.07 | 0.95 | 0.90 | 0.83 | 0.85 | 1.01 | 0.91 | 1.02 | 1.17 | 1.32 | 1.33 | 1.19 | 1.20 | 1.28 | 1.25 | 1.23 | 1.03 | 0.86 | 0.87 | 0.79 | 1.03 | 0.98 | 1.14 | 1.17 | 1.28 | 1.24 | 1.27 | 1.26 | 1.20 | 1.25 | 1.38 | 1.38 | 1.65 | 1.27 | 1.48 | 1.22 | 0.85 | 0.77 | 1.22 | 1.26 | 1.46 | 1.48 | 2.34 | 2.33 | 2.30 | 2.18 | 2.34 | 2.49 | 2.49 | 2.45 | 2.43 | 2.60 | 2.68 | 2.71 | 2.51 | 2.51 | 2.25 | 2.31 | 2.31 | 2.48 | 2.45 | 2.60 | 2.63 | 2.61 | 2.50 | 2.48 | 2.44 | 2.44 | 2.37 | 2.35 | 2.40 | 2.47 | 2.48 | 2.47 | 2.39 | 2.35 | 2.31 | 2.07 | 2.09 | 2.04 | 2.12 | 2.02 | 1.99 | 2.03 | 2.03 | 2.00 | 1.90 | 1.93 | 1.85 | 1.93 | 1.88 | 1.85 | 2.63 | 2.67 | 2.63 | 2.66 | 2.52 | 2.49 | 2.45 | 2.19 | 2.17 | 2.09 | 2.11 | 2.28 | 2.23 | 2.05 | 2.01 | 2.05 | 1.88 | 1.95 | 1.93 | 1.90 | 2.14 | 1.85 | 1.88 | 2.03 | 2.17 | 2.48 | 2.58 | 2.67 | 2.56 | 2.43 | 2.44 | 2.51 | 2.61 | 2.37 | 2.61 | 2.88 | 2.92 | 2.72 | 2.67 | 2.61 | 2.80 | 2.90 | 2.86 | 3.23 | 2.75 | 2.86 | 2.28 | 2.30 | 1.90 | 1.95 | 2.01 | 1.74 | 1.65 | 1.41 | 1.38 |
P/Tangible BV | 2.07 | 2.07 | 2.11 | 2.15 | 2.01 | 1.97 | 1.84 | 1.86 | 1.84 | 1.79 | 1.68 | 1.77 | 1.69 | 1.56 | 1.54 | 1.39 | 1.35 | 1.38 | 1.39 | 1.42 | 1.35 | 1.36 | 1.19 | 1.11 | 1.20 | 1.18 | 1.08 | 1.09 | 1.03 | 0.99 | 1.04 | 1.05 | 1.00 | 1.05 | 1.11 | 1.18 | 1.13 | 1.25 | 1.14 | 1.08 | 1.18 | 1.20 | 1.21 | 1.34 | 1.36 | 1.41 | 1.38 | 1.39 | 1.30 | 1.16 | 1.14 | 1.12 | 0.92 | 0.94 | 0.98 | 0.86 | 0.88 | 0.82 | 0.97 | 0.98 | 1.25 | 1.41 | 1.44 | 1.43 | 1.37 | 1.36 | 1.24 | 1.38 | 1.38 | 1.31 | 1.51 | 1.39 | 1.36 | 1.37 | 1.26 | 1.43 | 1.35 | 1.51 | 1.56 | 1.63 | 1.60 | 1.66 | 1.73 | 1.70 | 1.74 | 1.75 | 1.76 | 1.82 | 1.72 | 1.68 | 1.63 | 1.72 | 1.63 | 1.56 | 1.67 | 1.64 | 1.65 | 1.65 | 1.58 | 1.55 | 1.33 | 1.27 | 1.22 | 1.25 | 1.25 | 1.38 | 1.25 | 1.24 | 1.22 | 1.35 | 1.43 | 1.52 | 1.58 | 1.51 | 1.56 | 1.60 | 1.61 | 1.58 | 1.62 | 1.58 | 1.60 | 1.56 | 1.70 | 1.75 | 1.76 | 1.78 | 1.81 | 1.84 | 1.76 | 1.64 | 1.84 | 1.91 | 1.88 | 2.03 | 2.07 | 2.02 | 1.85 | 1.71 | 1.73 | 1.86 | 1.73 | 1.69 | 1.51 | 1.52 | 1.56 | 1.54 | 1.44 | 1.37 | 1.25 | 1.20 | 1.12 | 1.08 | 1.11 | 1.12 | 1.41 | 1.41 | 1.29 | 1.22 | 1.13 | 1.14 | 1.34 | 1.22 | 1.36 | 1.57 | 1.76 | 1.78 | 1.72 | 1.74 | 1.86 | 1.86 | 1.83 | 1.52 | 1.33 | 1.34 | 1.22 | 1.52 | 1.43 | 1.67 | 1.75 | 1.92 | 1.85 | 2.03 | 2.00 | 1.91 | 1.97 | 2.18 | 2.18 | 2.75 | 2.12 | 2.47 | 1.92 | 1.34 | 1.22 | 1.93 | 1.96 | 2.26 | 2.26 | 3.59 | 3.58 | 3.54 | 3.35 | 3.60 | 3.84 | 3.83 | 3.81 | 3.78 | 4.05 | 4.17 | 4.13 | 3.84 | 3.83 | 3.43 | 3.51 | 3.51 | 3.92 | 3.88 | 4.20 | 4.25 | 4.21 | 4.04 | 4.05 | 3.99 | 4.00 | 3.87 | 3.83 | 3.93 | 4.07 | 4.09 | 4.09 | 3.99 | 3.93 | 3.86 | 3.49 | 3.53 | 3.44 | 3.49 | 3.32 | 3.28 | 3.37 | 3.37 | 3.33 | 3.19 | 3.24 | 3.11 | 3.30 | 3.21 | 3.16 | 2.81 | 2.86 | 2.81 | 2.85 | 2.70 | 2.66 | 2.62 | 2.35 | 2.32 | 2.24 | 2.26 | 2.43 | 2.39 | 2.20 | 2.16 | 2.21 | 2.03 | 2.10 | 1.93 | 1.90 | 2.14 | 1.85 | 1.88 | 2.03 | 2.17 | 2.48 | 2.58 | 2.67 | 2.56 | 2.43 | 2.44 | 2.51 | 2.61 | 2.37 | 2.61 | 2.88 | 2.92 | 2.72 | 2.67 | 2.61 | 2.80 | 2.90 | 2.86 | 3.23 | 2.75 | 2.86 | 2.28 | 2.30 | 1.90 | 1.95 | 2.01 | 1.74 | 1.65 | 1.41 | 1.38 |
TEV/LTM Total Revenue | 2.60 | 2.60 | 2.64 | 2.73 | 2.76 | 2.71 | 2.57 | 2.62 | 2.60 | 2.54 | 2.33 | 2.45 | 2.35 | 3.20 | 3.16 | 2.92 | 2.46 | 2.53 | 2.55 | 3.28 | 3.15 | 3.17 | 3.87 | 3.64 | 3.92 | 2.66 | 2.49 | 2.50 | 1.68 | 1.63 | 1.70 | 0.82 | 0.79 | 0.83 | 0.85 | 0.90 | 0.87 | 0.98 | 0.90 | 0.86 | 1.00 | 1.01 | 1.01 | 1.00 | 1.00 | 1.04 | 0.76 | 0.76 | 0.72 | 0.75 | 0.73 | 0.72 | 0.55 | 0.56 | 0.58 | 0.56 | 0.57 | 0.54 | 0.50 | 0.51 | 0.63 | 0.81 | 0.82 | 0.81 | 0.94 | 0.93 | 0.86 | 1.05 | 1.05 | 1.01 | 1.51 | 1.40 | 1.38 | 1.11 | 1.03 | 1.15 | 0.98 | 1.07 | 1.10 | 1.05 | 1.03 | 1.07 | 0.99 | 0.98 | 1.00 | 1.66 | 1.66 | 1.71 | 1.55 | 1.51 | 1.47 | 1.42 | 1.35 | 1.31 | 1.18 | 1.17 | 1.17 | 1.06 | 1.02 | 1.01 | 0.98 | 0.95 | 0.93 | 1.30 | 1.30 | 1.39 | 1.32 | 1.31 | 1.30 | 1.17 | 1.23 | 1.30 | 1.17 | 1.12 | 1.16 | 1.00 | 1.00 | 0.99 | 0.84 | 0.82 | 0.83 | 0.94 | 0.97 | 0.99 | 1.14 | 1.15 | 1.16 | 1.88 | 1.81 | 1.70 | 2.62 | 2.70 | 2.66 | 2.33 | 2.37 | 2.31 | 2.00 | 1.86 | 1.88 | 1.25 | 1.18 | 1.15 | 1.12 | 1.12 | 0.92 | 1.10 | 1.05 | 1.01 | 0.60 | 0.58 | 0.55 | 0.53 | 0.55 | 0.55 | 0.61 | 0.61 | 0.48 | 0.56 | 0.53 | 0.53 | 0.73 | 0.66 | 0.74 | 0.85 | 0.95 | 0.96 | 0.92 | 0.93 | 0.91 | 0.79 | 0.77 | 0.65 | 0.45 | 0.45 | 0.40 | 0.59 | 0.55 | 0.66 | 0.65 | 0.73 | 0.66 | 0.61 | 0.60 | 0.56 | 0.75 | 0.85 | 0.84 | 1.07 | 0.77 | 0.94 | 0.80 | 0.49 | 0.42 | 0.80 | 0.98 | 1.06 | 0.95 | 1.56 | 1.56 | 1.55 | 1.46 | 1.58 | 1.57 | 1.57 | 1.57 | 1.64 | 1.77 | 1.82 | 1.99 | 1.84 | 1.84 | 1.73 | 1.78 | 1.78 | 1.82 | 1.80 | 1.74 | 1.89 | 1.87 | 1.79 | 1.68 | 1.66 | 1.66 | 1.67 | 1.66 | 1.70 | 1.76 | 1.76 | 1.69 | 1.76 | 1.73 | 1.70 | 1.58 | 1.60 | 1.56 | 1.66 | 1.58 | 1.56 | 1.71 | 1.71 | 1.67 | 1.88 | 1.91 | 1.83 | 2.36 | 2.30 | 2.26 | 2.43 | 2.47 | 2.42 | 1.25 | 1.19 | 1.17 | 1.23 | 1.09 | 1.08 | 1.04 | 0.92 | 1.00 | 0.98 | 0.94 | 0.91 | 0.94 | 0.87 | 0.91 | 0.94 | 0.93 | 1.05 | 0.90 | 0.92 | 1.00 | 1.03 | 1.19 | 1.24 | 1.25 | 1.19 | 1.13 | 1.10 | 1.14 | 1.19 | 1.07 | 1.12 | 1.26 | 1.27 | 1.29 | 1.27 | 1.17 | 1.26 | 1.32 | 1.30 | 1.48 | 1.24 | 1.21 | 0.94 | 0.95 | 0.77 | 0.73 | 0.76 | 0.64 | 0.68 | 0.61 | 0.51 |
Market Cap/LTM Total Revenue | 2.50 | 2.50 | 2.54 | 2.62 | 2.51 | 2.47 | 2.32 | 2.38 | 2.37 | 2.31 | 2.12 | 2.24 | 2.13 | 2.72 | 2.68 | 2.43 | 2.18 | 2.25 | 2.27 | 2.79 | 2.65 | 2.67 | 3.23 | 3.00 | 3.28 | 2.27 | 2.10 | 2.11 | 1.43 | 1.38 | 1.45 | 0.77 | 0.74 | 0.78 | 0.81 | 0.86 | 0.83 | 0.92 | 0.83 | 0.79 | 0.87 | 0.88 | 0.89 | 0.85 | 0.86 | 0.89 | 0.68 | 0.68 | 0.64 | 0.64 | 0.62 | 0.61 | 0.44 | 0.45 | 0.47 | 0.47 | 0.48 | 0.45 | 0.44 | 0.44 | 0.56 | 0.67 | 0.68 | 0.67 | 0.79 | 0.78 | 0.71 | 0.90 | 0.89 | 0.85 | 1.30 | 1.19 | 1.17 | 0.92 | 0.84 | 0.96 | 0.84 | 0.94 | 0.97 | 0.92 | 0.90 | 0.93 | 0.85 | 0.84 | 0.85 | 1.39 | 1.40 | 1.45 | 1.29 | 1.26 | 1.22 | 1.16 | 1.10 | 1.05 | 0.91 | 0.90 | 0.90 | 0.74 | 0.71 | 0.70 | 0.65 | 0.62 | 0.60 | 0.89 | 0.89 | 0.98 | 1.09 | 1.08 | 1.07 | 0.99 | 1.05 | 1.12 | 1.00 | 0.95 | 0.98 | 0.83 | 0.83 | 0.82 | 0.81 | 0.79 | 0.80 | 0.92 | 0.94 | 0.97 | 1.02 | 1.03 | 1.04 | 1.63 | 1.55 | 1.45 | 2.24 | 2.32 | 2.28 | 2.09 | 2.13 | 2.08 | 1.74 | 1.61 | 1.62 | 1.06 | 0.99 | 0.96 | 0.94 | 0.95 | 0.97 | 0.84 | 0.78 | 0.74 | 0.47 | 0.46 | 0.42 | 0.42 | 0.43 | 0.43 | 0.49 | 0.49 | 0.51 | 0.48 | 0.44 | 0.45 | 0.70 | 0.63 | 0.71 | 0.78 | 0.88 | 0.88 | 0.82 | 0.83 | 0.89 | 0.76 | 0.75 | 0.62 | 0.55 | 0.55 | 0.51 | 0.71 | 0.67 | 0.77 | 0.81 | 0.89 | 0.87 | 0.78 | 0.78 | 0.74 | 0.92 | 1.02 | 1.01 | 1.32 | 1.02 | 1.18 | 1.02 | 0.71 | 0.65 | 1.02 | 1.09 | 1.17 | 1.05 | 1.67 | 1.66 | 1.66 | 1.57 | 1.70 | 1.71 | 1.70 | 1.71 | 1.70 | 1.82 | 1.88 | 2.06 | 1.91 | 1.90 | 1.79 | 1.83 | 1.83 | 1.86 | 1.84 | 1.86 | 1.88 | 1.86 | 1.78 | 1.73 | 1.71 | 1.71 | 1.72 | 1.70 | 1.75 | 1.81 | 1.81 | 1.79 | 1.72 | 1.69 | 1.67 | 1.55 | 1.57 | 1.53 | 1.61 | 1.53 | 1.51 | 1.72 | 1.72 | 1.69 | 1.89 | 1.92 | 1.84 | 2.38 | 2.32 | 2.28 | 2.60 | 2.65 | 2.60 | 1.41 | 1.35 | 1.33 | 1.29 | 1.16 | 1.15 | 1.11 | 1.06 | 1.14 | 1.12 | 1.05 | 1.03 | 1.05 | 0.98 | 1.02 | 0.98 | 0.96 | 1.08 | 0.94 | 0.97 | 1.05 | 1.10 | 1.26 | 1.31 | 1.35 | 1.30 | 1.23 | 1.28 | 1.32 | 1.37 | 1.24 | 1.38 | 1.52 | 1.53 | 1.46 | 1.43 | 1.32 | 1.42 | 1.40 | 1.38 | 1.56 | 1.32 | 1.32 | 1.05 | 1.06 | 0.88 | 0.85 | 0.87 | 0.76 | 0.75 | 0.68 | 0.67 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | 7.59 | 7.99 | 7.66 | 3.36 | 3.31 | 3.06 | 2.73 | 2.80 | 2.83 | 4.07 | 3.91 | 3.93 | 5.68 | 5.34 | 5.75 | 5.38 | 5.04 | 5.05 | 4.81 | 4.66 | 4.87 | 3.84 | 3.68 | 3.87 | 5.24 | 5.56 | 5.38 | 6.06 | 5.56 | 5.29 | 5.42 | 5.48 | 5.51 | 7.42 | 7.49 | 7.72 | 6.92 | 6.96 | 6.58 | 6.85 | 6.73 | 6.60 | 6.95 | 7.09 | 7.32 | 5.76 | 5.90 | 5.53 | 4.90 | 4.93 | 6.13 | 8.34 | 8.49 | 8.42 | 6.74 | 6.69 | 6.17 | 6.66 | 6.63 | 6.38 | 7.65 | 7.11 | 6.99 | 10.47 | 9.73 | 10.86 | 11.70 | 12.85 | 13.24 | 13.37 | 13.11 | 13.51 | 13.75 | 13.60 | 13.84 | 10.49 | 10.52 | 10.82 | 10.15 | 9.95 | 9.69 | 11.59 | 11.08 | 10.71 | 12.50 | 12.36 | 12.41 | 13.24 | 12.85 | 12.65 | 12.05 | 11.67 | 11.42 | 11.31 | 11.26 | 12.06 | 10.67 | 10.61 | 10.48 | 9.20 | 9.71 | 10.21 | 9.42 | 9.04 | 9.31 | 9.52 | 9.54 | 9.40 | 7.63 | 7.48 | 7.57 | 6.48 | 6.67 | 6.84 | 7.34 | 7.38 | 7.49 | 9.34 | 8.95 | 8.44 | 9.43 | 9.72 | 9.58 | 9.51 | 9.68 | 9.46 | 13.88 | 12.94 | 13.06 | 18.61 | 17.51 | 17.11 | 11.42 | 11.47 | 9.74 | 13.29 | 12.67 | 12.12 | 19.92 | 19.30 | 18.22 | 10.33 | 10.57 | 10.56 | 12.76 | 12.76 | 5.79 | 6.77 | 6.34 | 6.39 | 4.81 | 4.38 | 4.88 | 27.89 | 31.08 | 31.31 | 26.73 | 26.99 | 26.39 | - | - | - | - | - | - | 5.15 | 4.82 | 5.76 | 23.01 | 25.68 | 18.07 | - | - | - | - | - | - | - | - | - | 12.28 | 7.55 | 6.53 | 12.30 | 5.10 | 5.49 | 4.78 | 7.90 | 7.86 | 7.75 | 7.31 | 7.92 | 7.78 | 7.76 | 7.46 | 7.81 | 8.40 | 8.66 | 9.45 | 8.75 | 8.72 | 8.66 | 8.88 | 8.88 | 9.25 | 9.15 | 9.06 | 9.84 | 9.75 | 9.35 | 9.43 | 9.29 | 9.30 | 9.54 | 9.45 | 9.70 | 10.44 | 10.48 | 10.26 | 11.18 | 11.00 | 10.82 | 9.90 | 9.99 | 9.74 | 10.80 | 10.30 | 10.16 | 11.09 | 10.74 | 10.92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | 8.80 | 8.80 | 8.94 | 9.24 | 10.20 | 10.04 | 9.50 | 9.40 | 9.35 | 9.13 | 7.88 | 8.29 | 7.94 | 3.38 | 3.34 | 3.08 | 2.76 | 2.83 | 2.86 | 4.15 | 3.98 | 4.01 | 5.85 | 5.50 | 5.92 | 5.58 | 5.22 | 5.24 | 4.99 | 4.83 | 5.05 | 3.97 | 3.80 | 3.99 | 5.46 | 5.79 | 5.61 | 6.32 | 5.79 | 5.51 | 5.65 | 5.71 | 5.75 | 7.87 | 7.95 | 8.19 | 7.32 | 7.37 | 6.96 | 7.32 | 7.19 | 7.05 | 7.53 | 7.68 | 7.93 | 6.16 | 6.31 | 5.92 | 5.20 | 5.23 | 6.50 | 9.05 | 9.22 | 9.15 | 7.26 | 7.20 | 6.64 | 7.19 | 7.17 | 6.90 | 8.33 | 7.73 | 7.61 | 11.75 | 10.92 | 12.19 | 13.28 | 14.58 | 15.01 | 15.01 | 14.72 | 15.17 | 15.41 | 15.24 | 15.51 | 11.30 | 11.34 | 11.66 | 11.20 | 10.97 | 10.69 | 12.95 | 12.38 | 11.97 | 14.13 | 13.97 | 14.03 | 14.72 | 14.28 | 14.06 | 13.09 | 12.68 | 12.40 | 12.48 | 12.42 | 13.30 | 11.87 | 11.80 | 11.66 | 10.40 | 10.97 | 11.53 | 10.50 | 10.07 | 10.37 | 10.38 | 10.40 | 10.25 | 8.29 | 8.12 | 8.22 | 6.98 | 7.18 | 7.37 | 7.92 | 7.97 | 8.08 | 10.21 | 9.79 | 9.23 | 10.36 | 10.68 | 10.52 | 10.50 | 10.69 | 10.44 | 16.24 | 15.14 | 15.28 | 22.95 | 21.60 | 21.11 | 13.25 | 13.30 | 11.31 | 15.57 | 14.84 | 14.21 | 27.00 | 26.15 | 24.69 | 12.13 | 12.41 | 12.41 | 14.89 | 14.89 | 6.29 | 7.35 | 6.90 | 6.95 | 5.10 | 4.65 | 5.17 | 38.08 | 42.43 | 42.76 | 34.33 | 34.68 | 33.90 | - | - | - | - | - | - | 5.50 | 5.14 | 6.14 | 31.46 | 35.13 | 22.92 | - | - | - | - | - | - | - | - | - | 14.21 | 8.73 | 7.56 | 14.24 | 5.34 | 5.76 | 4.97 | 8.22 | 8.18 | 8.07 | 7.61 | 8.25 | 8.11 | 8.09 | 7.76 | 8.13 | 8.74 | 9.01 | 9.83 | 9.10 | 9.07 | 9.00 | 9.23 | 9.24 | 9.59 | 9.49 | 9.39 | 10.20 | 10.11 | 9.69 | 9.80 | 9.66 | 9.66 | 9.92 | 9.83 | 10.08 | 10.87 | 10.91 | 10.57 | 11.54 | 11.35 | 11.17 | 10.20 | 10.29 | 10.03 | 11.09 | 10.58 | 10.43 | 11.37 | 11.01 | 11.14 | 12.99 | 13.19 | 12.67 | 16.38 | 15.95 | 15.69 | 17.09 | 17.39 | 17.05 | 9.35 | 8.90 | 8.76 | 9.34 | 8.30 | 8.21 | 7.91 | 7.46 | 8.12 | 7.95 | 7.64 | 7.47 | 7.65 | 7.01 | 7.30 | 7.72 | 7.58 | 8.58 | 7.40 | 8.26 | 8.98 | 9.64 | 11.11 | 11.56 | 11.99 | 11.46 | 10.83 | 10.86 | 11.23 | 11.76 | 10.50 | 10.07 | 11.35 | 11.51 | 12.25 | 11.99 | 11.44 | 12.39 | 12.11 | 11.92 | 13.57 | 11.41 | 11.81 | 9.21 | 9.28 | 7.49 | 7.68 | 7.96 | 6.71 | 7.05 | 6.93 | 5.86 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 49.53 | 49.53 | 49.53 | 49.53 | 47.54 | 47.54 | 47.54 | 48.47 | 48.47 | 48.47 | 50.26 | 50.26 | 50.26 | 51.36 | 51.36 | 50.08 | 50.08 | 50.08 | 35.51 | 35.51 | 35.51 | 21.21 | 21.21 | 21.21 | 15.39 | 15.39 | 15.39 | 16.31 | 16.31 | 16.31 | 21.77 | 21.77 | 21.77 | 30.31 | 30.31 | 30.31 | 31.78 | 31.78 | 31.78 | 23.57 | 23.57 | 23.57 | 17.79 | 17.79 | 17.79 | 13.72 | 13.72 | 13.72 | 14.01 | 14.01 | 14.01 | 16.12 | 16.12 | 16.12 | 18.87 | 18.87 | 18.87 | 18.43 | 18.43 | 18.43 | 7.70 | 7.70 | 7.70 | 9.62 | 9.62 | 9.62 | 11.46 | 11.46 | 11.46 | 14.56 | 14.56 | 14.56 | 22.98 | 22.98 | 22.98 | 24.77 | 24.77 | 24.77 | 22.80 | 22.80 | 22.80 | 23.80 | 23.80 | 23.80 | 40.30 | 40.30 | 40.30 | 36.85 | 36.85 | 36.85 | 29.88 | 29.88 | 29.88 | 21.00 | 21.00 | 21.00 | 16.99 | 16.99 | 16.99 | 6.80 | 6.80 | 6.80 | 11.70 | 11.70 | 11.70 | 10.43 | 10.43 | 10.43 | 10.37 | 10.37 | 10.37 | 27.18 | 27.18 | 27.18 | 19.48 | 19.48 | 19.48 | 20.59 | 20.59 | 20.59 | 26.73 | 26.73 | 26.73 | 28.99 | 28.99 | 28.99 | 44.10 | 44.10 | 44.10 | 63.17 | 63.17 | 63.17 | 58.97 | 58.97 | 58.97 | 29.57 | 29.57 | 29.57 | -4.90 | -4.90 | -4.90 | -3.46 | -3.46 | -3.46 | -9.36 | -9.36 | -9.36 | -4.13 | -4.13 | -4.13 | 9.88 | 9.88 | 9.88 | 8.86 | 8.86 | 8.86 | 17.44 | 17.44 | 17.44 | 29.68 | 29.68 | 29.68 | 14.30 | 14.30 | 14.30 | 15.20 | 15.20 | 15.20 | 9.59 | 9.59 | 9.59 | 6.65 | 6.65 | 6.65 | 22.14 | 22.14 | 22.14 | 12.72 | 12.72 | 12.72 | 3.61 | 3.61 | 3.61 | 8.08 | 8.08 | 8.08 | 7.03 | 7.03 | 7.03 | 16.99 | 16.99 | 16.99 | 30.70 | 30.70 | 30.70 | 29.79 | 29.79 | 29.79 | 29.96 | 29.96 | 29.96 | 29.86 | 29.86 | 29.86 | 31.07 | 31.07 | 31.07 | 31.28 | 31.28 | 31.28 | 29.95 | 29.95 | 29.95 | 29.67 | 29.67 | 29.67 | 29.24 | 29.24 | 29.24 | 27.84 | 27.84 | 27.84 | 27.34 | 27.34 | 27.34 | 27.14 | 27.14 | 27.14 | 26.83 | 26.83 | 26.83 | 27.58 | 27.58 | 27.58 | 27.33 | 27.33 | 27.33 | 27.19 | 27.19 | 27.19 | 27.19 | 27.19 | 27.19 | 27.33 | 27.33 | 27.33 | 27.36 | 27.36 | 27.36 | 26.35 | 26.35 | 26.35 | 26.97 | 26.97 | 26.97 | 26.61 | 26.61 | 26.61 | 27.18 | 27.18 | 27.18 | 28.16 | 28.16 | 28.16 | 27.52 | 27.52 | 27.52 | 26.49 | 26.49 | 26.49 | 26.02 | 26.02 | 26.02 | 26.05 | 26.05 | 26.05 | 26.90 | 26.90 | 26.90 | 28.08 | 28.08 | 28.08 | 27.68 | 27.68 | 27.68 | 26.36 | 26.36 | 26.36 | 25.35 | 25.35 | 25.35 | 24.54 | 24.54 | 24.54 | 22.87 | 22.87 | 22.87 | 22.74 | 22.74 | 22.74 | 22.71 | 22.71 |
SG&A Margin | 15.21 | 15.21 | 15.21 | 15.21 | 15.58 | 15.58 | 15.58 | 15.62 | 15.62 | 15.62 | 15.69 | 15.69 | 15.69 | 16.76 | 16.76 | 17.12 | 17.12 | 17.12 | 18.82 | 18.82 | 18.82 | 21.91 | 21.91 | 21.91 | 12.95 | 12.95 | 12.95 | 12.72 | 12.72 | 12.72 | 10.07 | 10.07 | 10.07 | 12.83 | 12.83 | 12.83 | 13.62 | 13.62 | 13.62 | 14.18 | 14.18 | 14.18 | 13.63 | 13.63 | 13.63 | 9.74 | 9.74 | 9.74 | 10.81 | 10.81 | 10.81 | 9.64 | 9.64 | 9.64 | 10.40 | 10.40 | 10.40 | 9.88 | 9.88 | 9.88 | 10.37 | 10.37 | 10.37 | 12.74 | 12.74 | 12.74 | 15.22 | 15.22 | 15.22 | 21.35 | 21.35 | 21.35 | 17.15 | 17.15 | 17.15 | 15.66 | 15.66 | 15.66 | 14.18 | 14.18 | 14.18 | 12.75 | 12.75 | 12.75 | 19.16 | 19.16 | 19.16 | 18.04 | 18.04 | 18.04 | 16.16 | 16.16 | 16.16 | 13.48 | 13.48 | 13.48 | 10.44 | 10.44 | 10.44 | 11.22 | 11.22 | 11.22 | 16.45 | 16.45 | 16.45 | 18.60 | 18.60 | 18.60 | 15.04 | 15.04 | 15.04 | 12.84 | 12.84 | 12.84 | 9.14 | 9.14 | 9.14 | 8.96 | 8.96 | 8.96 | 10.77 | 10.77 | 10.77 | 11.84 | 11.84 | 11.84 | 18.34 | 18.34 | 18.34 | 27.09 | 27.09 | 27.09 | 27.01 | 27.01 | 27.01 | 24.86 | 24.86 | 24.86 | 14.97 | 14.97 | 14.97 | 15.67 | 15.67 | 15.67 | 13.63 | 13.63 | 13.63 | 8.95 | 8.95 | 8.95 | 8.79 | 8.79 | 8.79 | 8.10 | 8.10 | 8.10 | 9.12 | 9.12 | 9.12 | 11.66 | 11.66 | 11.66 | 11.22 | 11.22 | 11.22 | 10.43 | 10.43 | 10.43 |