Longfor Group Holdings Limited - SEHK:960
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 29.92 | 30.04 | 30.15 | 30.71 | 31.74 | 33.21 | - | 13.42 | 13.57 | 14.01 | 13.87 | - | 15.32 | 14.87 | 16.02 | 16.41 | 15.69 | 16.48 | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.46 | 26.90 | 27.56 | 27.51 | - | 19.47 | 20.55 | 18.30 | 18.36 | 18.55 | 18.11 | - | 17.13 | 18.76 | 19.19 | 19.88 | - | 15.40 | 14.99 | 15.28 | 16.22 | 14.63 | 14.85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 76.91 | 76.91 | 75.97 | 75.05 | 69.03 | 68.57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.39 | 14.27 | 12.76 | 12.84 | 14.18 | 11.74 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 6.20 | 6.32 | 6.44 | 7.03 | 8.12 | 9.68 | - | 2.90 | 3.06 | 3.52 | 3.37 | - | 3.07 | 2.60 | 3.78 | 4.18 | 3.44 | 4.26 | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.62 | 12.18 | 12.87 | 12.82 | - | 9.85 | 10.95 | 8.64 | 8.71 | 8.90 | 8.45 | - | 8.35 | 10.02 | 10.46 | 11.16 | - | 8.81 | 8.40 | 8.70 | 9.65 | 8.04 | 8.25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.73 | 45.73 | 44.78 | 43.85 | 37.76 | 37.29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.23 | 11.07 | 9.53 | 9.62 | 10.99 | 8.49 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 8.01 | 8.17 | 8.32 | 9.08 | 10.50 | 12.51 | 7.33 | 6.14 | 6.48 | 7.43 | 7.13 | 6.68 | 3.12 | 2.72 | 3.94 | 4.37 | 3.59 | 4.44 | 5.21 | 6.05 | 5.55 | 4.39 | 6.22 | 6.46 | 5.42 | 6.27 | 5.88 | 5.70 | 2.42 | 5.46 | 6.19 | 6.49 | 9.17 | 9.70 | 9.66 | 9.98 | 11.68 | 12.99 | 10.25 | 10.34 | 10.56 | 10.03 | 9.41 | 9.79 | 11.75 | 12.26 | 13.09 | 13.91 | 13.73 | 13.08 | 13.55 | 15.16 | 12.64 | 12.98 | 12.25 | 11.26 | 10.83 | 10.32 | 11.54 | 11.10 | 11.18 | 10.27 | 11.32 | 9.94 | 10.11 | 9.09 | 8.67 | 9.60 | 9.69 | 9.46 | 9.50 | 9.09 | 11.15 | 11.61 | 11.20 | 10.53 | 9.11 | 9.67 | 10.43 | 11.24 | 10.78 | 11.98 | 12.08 | 12.24 | 13.26 | 14.99 | 11.49 | 10.76 | 10.69 | 11.56 | 11.03 | 12.83 | 10.98 | 10.37 | 8.82 | 8.36 | 9.38 | 8.48 | 7.43 | 7.53 | 7.78 | 8.99 | 9.44 | 7.96 | 7.56 | 7.89 | 8.20 | 8.31 | 6.17 | 6.37 | 7.47 | 6.86 | 6.73 | 6.30 | 5.86 | 7.06 | 7.86 | 8.14 | 8.60 | 6.99 | 8.09 | 8.09 | 7.93 | 8.28 | 7.13 | 7.05 | 7.86 | 7.97 | 6.80 | 6.98 | 7.13 | 7.62 | 9.76 | 9.81 | 9.89 | 10.49 | 11.53 | 11.22 | 11.82 | 8.88 | 8.64 | 9.88 | 9.70 | 9.61 | 9.29 | 9.83 | 10.27 | 10.05 | 9.25 | 8.11 | 7.56 | 9.78 | 10.31 | 10.29 | 10.55 | 9.30 | 11.94 | 10.81 | 9.31 | 9.39 | 10.73 | 8.29 | 11.96 | 26.68 | 26.59 | 27.39 | 27.53 | 29.17 | 57.83 | 61.09 | 56.88 | 53.10 | 48.52 | 46.21 | 45.74 | 20.93 | 19.38 | 19.38 | 19.11 | 32.60 | 31.29 | 28.53 | 32.64 | 29.61 |
P/LTM EPS | 5.41 | 5.51 | 5.61 | 6.13 | 7.08 | 8.44 | 4.95 | 4.48 | 4.72 | 5.42 | 5.20 | 4.87 | 2.24 | 1.95 | 2.83 | 3.14 | 2.58 | 3.19 | 3.75 | 4.53 | 4.16 | 3.29 | 4.66 | 4.84 | 4.77 | 5.52 | 5.18 | 5.02 | 2.13 | 4.80 | 5.45 | 5.35 | 7.56 | 7.99 | 7.96 | 8.23 | 9.88 | 10.99 | 8.67 | 8.74 | 8.93 | 8.48 | 7.96 | 9.14 | 10.97 | 11.45 | 12.21 | 12.98 | 13.67 | 13.03 | 13.49 | 15.10 | 12.59 | 12.93 | 12.20 | 11.15 | 10.73 | 10.22 | 11.43 | 10.99 | 11.00 | 10.10 | 11.14 | 9.78 | 9.95 | 8.94 | 8.53 | 9.39 | 9.47 | 9.25 | 9.30 | 8.89 | 8.61 | 8.96 | 8.64 | 8.13 | 7.03 | 7.46 | 8.05 | 8.62 | 8.27 | 9.19 | 9.27 | 9.38 | 11.65 | 13.18 | 10.10 | 9.46 | 9.40 | 10.16 | 9.69 | 11.19 | 9.57 | 9.05 | 7.69 | 7.29 | 7.04 | 6.36 | 5.58 | 5.65 | 5.84 | 6.75 | 7.09 | 5.80 | 5.51 | 5.75 | 5.98 | 6.06 | 5.31 | 5.48 | 6.43 | 5.90 | 5.79 | 5.43 | 5.04 | 5.83 | 6.49 | 6.72 | 7.10 | 5.78 | 5.48 | 5.48 | 5.37 | 5.61 | 4.83 | 4.77 | 5.32 | 5.99 | 5.11 | 5.25 | 5.36 | 5.72 | 7.29 | 7.33 | 7.38 | 7.83 | 8.61 | 8.38 | 8.83 | 8.02 | 7.80 | 8.92 | 8.76 | 8.68 | 7.67 | 8.12 | 8.47 | 8.29 | 7.64 | 6.70 | 6.24 | 7.61 | 8.02 | 8.01 | 8.21 | 7.24 | 10.89 | 9.87 | 8.49 | 8.57 | 9.79 | 7.56 | 10.91 | 12.76 | 12.71 | 13.10 | 13.16 | 13.95 | 15.36 | 16.23 | 15.11 | 14.10 | 12.89 | 12.28 | 12.15 | 14.08 | 13.04 | 13.04 | 12.86 | 19.39 | 18.61 | 16.97 | 19.41 | 17.61 |
P/BV | 0.38 | 0.39 | 0.40 | 0.44 | 0.50 | 0.60 | 0.34 | 0.40 | 0.42 | 0.48 | 0.46 | 0.42 | 0.40 | 0.34 | 0.50 | 0.55 | 0.46 | 0.56 | 0.64 | 0.81 | 0.74 | 0.59 | 0.83 | 0.83 | 0.94 | 1.09 | 1.02 | 0.99 | 0.42 | 0.95 | 1.04 | 1.04 | 1.47 | 1.55 | 1.54 | 1.55 | 1.92 | 2.14 | 1.69 | 1.70 | 1.74 | 1.65 | 1.51 | 1.71 | 2.05 | 2.14 | 2.28 | 2.35 | 2.66 | 2.53 | 2.62 | 2.94 | 2.45 | 2.51 | 2.33 | 2.18 | 2.10 | 2.00 | 2.23 | 2.11 | 2.25 | 2.06 | 2.28 | 2.00 | 2.03 | 1.83 | 1.71 | 1.86 | 1.88 | 1.84 | 1.85 | 1.74 | 1.60 | 1.67 | 1.61 | 1.51 | 1.31 | 1.39 | 1.47 | 1.54 | 1.47 | 1.64 | 1.65 | 1.65 | 1.82 | 2.05 | 1.57 | 1.47 | 1.46 | 1.58 | 1.49 | 1.66 | 1.42 | 1.34 | 1.14 | 1.07 | 1.09 | 0.99 | 0.87 | 0.88 | 0.91 | 1.05 | 1.10 | 0.94 | 0.89 | 0.93 | 0.97 | 0.98 | 0.89 | 0.92 | 1.08 | 0.99 | 0.97 | 0.91 | 0.82 | 1.08 | 1.20 | 1.24 | 1.31 | 1.01 | 1.12 | 1.12 | 1.09 | 1.14 | 0.98 | 0.97 | 1.08 | 1.29 | 1.10 | 1.13 | 1.15 | 1.23 | 1.41 | 1.42 | 1.43 | 1.51 | 1.66 | 1.62 | 1.70 | 1.73 | 1.68 | 1.93 | 1.89 | 1.84 | 2.33 | 2.47 | 2.57 | 2.52 | 2.32 | 2.04 | 1.89 | 2.18 | 2.30 | 2.30 | 2.35 | 2.07 | 2.67 | 2.42 | 2.08 | 2.10 | 2.40 | 1.86 | 2.68 | 3.28 | 3.27 | 3.37 | 3.39 | 3.59 | 3.53 | 3.73 | 3.47 | 3.24 | 2.96 | 2.82 | 2.79 | 3.18 | 2.94 | 2.94 | 2.90 | 6.71 | 6.44 | 5.87 | 6.72 | 6.09 |
P/Tangible BV | 0.40 | 0.41 | 0.41 | 0.45 | 0.52 | 0.62 | 0.35 | 0.42 | 0.44 | 0.50 | 0.48 | 0.43 | 0.41 | 0.36 | 0.52 | 0.58 | 0.47 | 0.59 | 0.67 | 0.85 | 0.78 | 0.61 | 0.87 | 0.87 | 0.99 | 1.14 | 1.07 | 1.04 | 0.44 | 0.99 | 1.10 | 1.09 | 1.54 | 1.63 | 1.63 | 1.63 | 1.95 | 2.17 | 1.71 | 1.73 | 1.76 | 1.68 | 1.53 | 1.71 | 2.06 | 2.15 | 2.29 | 2.36 | 2.67 | 2.55 | 2.64 | 2.95 | 2.46 | 2.53 | 2.34 | 2.18 | 2.10 | 2.00 | 2.24 | 2.11 | 2.25 | 2.06 | 2.28 | 2.00 | 2.03 | 1.83 | 1.71 | 1.87 | 1.89 | 1.85 | 1.86 | 1.75 | 1.61 | 1.67 | 1.62 | 1.52 | 1.32 | 1.40 | 1.48 | 1.55 | 1.48 | 1.65 | 1.66 | 1.66 | 1.82 | 2.05 | 1.57 | 1.47 | 1.46 | 1.58 | 1.49 | 1.66 | 1.42 | 1.34 | 1.14 | 1.07 | 1.09 | 0.99 | 0.87 | 0.88 | 0.91 | 1.05 | 1.10 | 0.94 | 0.89 | 0.93 | 0.97 | 0.98 | 0.89 | 0.92 | 1.08 | 0.99 | 0.97 | 0.91 | 0.82 | 1.08 | 1.20 | 1.24 | 1.31 | 1.01 | 1.12 | 1.12 | 1.09 | 1.14 | 0.98 | 0.97 | 1.08 | 1.29 | 1.10 | 1.13 | 1.15 | 1.23 | 1.41 | 1.42 | 1.43 | 1.51 | 1.66 | 1.62 | 1.70 | 1.73 | 1.68 | 1.93 | 1.89 | 1.84 | 2.86 | 3.03 | 3.16 | 3.10 | 2.85 | 2.50 | 2.33 | 3.15 | 3.32 | 3.31 | 3.39 | 2.99 | 8.25 | 7.47 | 6.43 | 6.49 | 7.41 | 5.73 | 8.26 | 6.48 | 6.46 | 6.65 | 6.68 | 7.08 | 7.27 | 7.68 | 7.15 | 6.67 | 6.10 | 5.81 | 5.75 | 4.31 | 3.99 | 3.99 | 3.94 | 15.20 | 14.59 | 13.30 | 15.21 | 13.81 |
TEV/LTM Total Revenue | 1.90 | 1.91 | 1.92 | 1.95 | 2.02 | 2.11 | 1.78 | 1.64 | 1.66 | 1.71 | 1.70 | 1.76 | 1.46 | 1.42 | 1.53 | 1.57 | 1.50 | 1.57 | 1.64 | 1.51 | 1.47 | 1.38 | 1.52 | 1.54 | 1.51 | 1.58 | 1.54 | 1.53 | 1.24 | 1.50 | 1.57 | 1.64 | 1.88 | 1.93 | 1.93 | 1.96 | 2.21 | 2.33 | 2.07 | 2.08 | 2.10 | 2.05 | 2.00 | 2.11 | 2.31 | 2.36 | 2.44 | 2.52 | 2.76 | 2.69 | 2.74 | 2.91 | 2.62 | 2.66 | 2.58 | 2.58 | 2.53 | 2.47 | 2.61 | 2.51 | 2.89 | 2.77 | 2.91 | 2.72 | 2.74 | 2.61 | 2.49 | 2.54 | 2.55 | 2.52 | 2.53 | 2.76 | 2.94 | 3.00 | 2.94 | 2.85 | 2.67 | 2.74 | 3.16 | 3.15 | 3.09 | 3.25 | 3.26 | 3.28 | 3.60 | 3.87 | 3.31 | 3.19 | 3.18 | 3.32 | 3.24 | 2.99 | 2.71 | 2.62 | 2.39 | 2.24 | 2.34 | 2.21 | 2.07 | 2.08 | 2.12 | 2.28 | 2.27 | 1.99 | 1.93 | 1.98 | 2.02 | 2.02 | 1.55 | 1.58 | 1.73 | 1.65 | 1.63 | 1.57 | 1.53 | 1.63 | 1.74 | 1.78 | 1.85 | 1.62 | 1.92 | 1.92 | 1.89 | 1.87 | 1.72 | 1.71 | 1.81 | 1.78 | 1.61 | 1.64 | 1.66 | 1.73 | 2.50 | 2.51 | 2.52 | 2.62 | 2.79 | 2.74 | 2.79 | 2.48 | 2.43 | 2.69 | 2.65 | 2.62 | 2.49 | 2.60 | 2.70 | 2.65 | 2.48 | 2.24 | 2.03 | 2.49 | 2.60 | 2.59 | 2.64 | 2.42 | 3.22 | 2.99 | 2.67 | 2.69 | 2.97 | 2.46 | 3.23 | 4.15 | 4.14 | 4.24 | 4.26 | 4.47 | 6.54 | 6.85 | 6.46 | 6.10 | 5.68 | 5.46 | 5.42 | 3.79 | 3.53 | 3.53 | 3.49 | 5.86 | 5.66 | 5.25 | 5.87 | 5.41 |
Market Cap/LTM Total Revenue | 0.37 | 0.38 | 0.39 | 0.42 | 0.49 | 0.58 | 0.34 | 0.35 | 0.36 | 0.42 | 0.40 | 0.38 | 0.28 | 0.24 | 0.35 | 0.39 | 0.32 | 0.39 | 0.46 | 0.46 | 0.43 | 0.34 | 0.48 | 0.50 | 0.47 | 0.54 | 0.51 | 0.49 | 0.21 | 0.47 | 0.53 | 0.58 | 0.82 | 0.87 | 0.86 | 0.89 | 1.09 | 1.21 | 0.96 | 0.96 | 0.98 | 0.93 | 0.88 | 1.00 | 1.20 | 1.26 | 1.34 | 1.42 | 1.55 | 1.48 | 1.53 | 1.70 | 1.42 | 1.45 | 1.37 | 1.36 | 1.31 | 1.25 | 1.39 | 1.34 | 1.49 | 1.37 | 1.51 | 1.32 | 1.35 | 1.21 | 1.15 | 1.32 | 1.33 | 1.30 | 1.30 | 1.25 | 1.45 | 1.51 | 1.45 | 1.37 | 1.18 | 1.25 | 1.35 | 1.51 | 1.45 | 1.61 | 1.62 | 1.64 | 2.11 | 2.39 | 1.83 | 1.71 | 1.70 | 1.83 | 1.75 | 1.89 | 1.61 | 1.52 | 1.29 | 1.22 | 1.27 | 1.15 | 1.01 | 1.02 | 1.05 | 1.22 | 1.28 | 1.09 | 1.04 | 1.08 | 1.13 | 1.14 | 0.86 | 0.89 | 1.04 | 0.95 | 0.94 | 0.88 | 0.84 | 1.01 | 1.13 | 1.17 | 1.23 | 1.00 | 1.13 | 1.13 | 1.10 | 1.08 | 0.93 | 0.92 | 1.02 | 1.15 | 0.98 | 1.00 | 1.03 | 1.10 | 1.61 | 1.62 | 1.63 | 1.73 | 1.91 | 1.86 | 1.95 | 1.86 | 1.81 | 2.07 | 2.03 | 2.01 | 1.99 | 2.10 | 2.19 | 2.15 | 1.98 | 1.73 | 1.54 | 1.99 | 2.10 | 2.09 | 2.14 | 1.89 | 2.50 | 2.27 | 1.95 | 1.97 | 2.25 | 1.74 | 2.51 | 3.48 | 3.47 | 3.57 | 3.59 | 3.80 | 5.39 | 5.69 | 5.30 | 4.95 | 4.52 | 4.30 | 4.26 | 3.40 | 3.14 | 3.14 | 3.10 | 4.89 | 4.69 | 4.28 | 4.89 | 4.44 |
TEV/LTM EBITDA | 17.49 | 17.56 | 17.62 | 17.95 | 18.55 | 19.41 | 16.35 | 13.56 | 13.72 | 14.17 | 14.02 | 14.56 | 8.27 | 8.03 | 8.64 | 8.86 | 8.47 | 8.90 | 9.28 | 8.82 | 8.60 | 8.08 | 8.90 | 9.05 | 8.13 | 8.53 | 8.32 | 8.24 | 6.71 | 8.13 | 8.50 | 8.40 | 9.63 | 9.87 | 9.85 | 10.07 | 10.22 | 10.78 | 9.60 | 9.64 | 9.73 | 9.50 | 9.27 | 8.99 | 9.85 | 10.07 | 10.43 | 10.80 | 10.42 | 10.14 | 10.34 | 10.97 | 9.90 | 10.04 | 9.74 | 9.34 | 9.16 | 8.93 | 9.46 | 9.08 | 10.74 | 10.28 | 10.81 | 10.12 | 10.20 | 9.69 | 9.23 | 9.26 | 9.30 | 9.18 | 9.20 | 10.10 | 9.92 | 10.12 | 9.94 | 9.64 | 9.01 | 9.26 | 10.69 | 10.68 | 10.47 | 11.01 | 11.06 | 11.11 | 12.96 | 13.95 | 11.94 | 11.51 | 11.47 | 11.97 | 11.67 | 11.72 | 10.65 | 10.29 | 9.38 | 8.80 | 10.16 | 9.62 | 9.01 | 9.07 | 9.22 | 9.93 | 9.90 | 8.70 | 8.46 | 8.66 | 8.85 | 8.81 | 7.23 | 7.36 | 8.07 | 7.67 | 7.59 | 7.31 | 7.14 | 7.24 | 7.75 | 7.93 | 8.21 | 7.19 | 8.47 | 8.47 | 8.37 | 8.26 | 7.60 | 7.55 | 8.01 | 7.44 | 6.74 | 6.85 | 6.94 | 7.23 | 8.97 | 9.01 | 9.05 | 9.41 | 10.02 | 9.84 | 10.04 | 6.98 | 6.84 | 7.57 | 7.46 | 7.40 | 6.88 | 7.20 | 7.45 | 7.33 | 6.85 | 6.18 | 5.61 | 6.84 | 7.13 | 7.12 | 7.26 | 6.66 | 8.25 | 7.65 | 6.84 | 6.89 | 7.60 | 6.29 | 8.26 | 13.79 | 13.75 | 14.10 | 14.15 | 14.87 | 29.82 | 31.20 | 29.42 | 27.81 | 25.87 | 24.89 | 24.69 | 15.57 | 14.54 | 14.53 | 14.35 | 25.13 | 24.29 | 22.51 | 25.15 | 23.21 |
TEV/LTM EBIT | 17.93 | 18.00 | 18.06 | 18.40 | 19.01 | 19.90 | 16.74 | 13.86 | 14.02 | 14.48 | 14.33 | 14.91 | 8.38 | 8.14 | 8.76 | 8.98 | 8.58 | 9.02 | 9.41 | 8.95 | 8.72 | 8.19 | 9.03 | 9.13 | 8.24 | 8.65 | 8.44 | 8.35 | 6.81 | 8.24 | 8.58 | 8.50 | 9.74 | 9.98 | 9.96 | 10.11 | 10.30 | 10.87 | 9.68 | 9.71 | 9.81 | 9.58 | 9.31 | 9.04 | 9.91 | 10.13 | 10.49 | 10.83 | 10.46 | 10.18 | 10.38 | 11.02 | 9.94 | 10.09 | 9.77 | 9.38 | 9.19 | 8.96 | 9.49 | 9.13 | 10.81 | 10.35 | 10.88 | 10.19 | 10.27 | 9.75 | 9.31 | 9.32 | 9.36 | 9.24 | 9.26 | 10.11 | 9.94 | 10.14 | 9.96 | 9.66 | 9.04 | 9.28 | 10.70 | 10.70 | 10.49 | 11.03 | 11.07 | 11.14 | 13.00 | 14.00 | 11.97 | 11.55 | 11.50 | 12.00 | 11.71 | 11.76 | 10.68 | 10.32 | 9.42 | 8.82 | 10.19 | 9.65 | 9.04 | 9.09 | 9.24 | 9.95 | 9.92 | 8.73 | 8.49 | 8.68 | 8.87 | 8.86 | 7.26 | 7.39 | 8.11 | 7.71 | 7.63 | 7.35 | 7.18 | 7.27 | 7.78 | 7.96 | 8.25 | 7.22 | 8.50 | 8.50 | 8.40 | 8.30 | 7.63 | 7.58 | 8.04 | 7.47 | 6.76 | 6.88 | 6.97 | 7.26 | 9.02 | 9.05 | 9.09 | 9.45 | 10.08 | 9.89 | 10.08 | 7.00 | 6.86 | 7.60 | 7.48 | 7.42 | 6.90 | 7.22 | 7.47 | 7.35 | 6.87 | 6.20 | 5.62 | 6.86 | 7.15 | 7.14 | 7.28 | 6.67 | 8.28 | 7.67 | 6.86 | 6.91 | 7.63 | 6.31 | 8.29 | 13.86 | 13.82 | 14.17 | 14.23 | 14.95 | 30.20 | 31.60 | 29.79 | 28.17 | 26.20 | 25.20 | 25.00 | 15.70 | 14.65 | 14.64 | 14.46 | 25.37 | 24.52 | 22.73 | 25.39 | 23.43 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 15.90 | 15.90 | 15.90 | 15.90 | 15.90 | 15.90 | 16.43 | 16.43 | 16.43 | 16.92 | 16.92 | 16.92 | 19.41 | 19.41 | 19.41 | 21.48 | 21.48 | 21.48 | 21.31 | 21.31 | 21.31 | 21.17 | 21.17 | 21.17 | 22.23 | 22.23 | 22.23 | 23.26 | 23.26 | 23.26 | 24.21 | 24.21 | 24.21 | 25.31 | 25.31 | 25.31 | 26.74 | 26.74 | 26.74 | 28.38 | 28.38 | 28.38 | 28.82 | 28.82 | 28.82 | 29.28 | 29.28 | 29.28 | 31.02 | 31.02 | 31.02 | 32.98 | 32.98 | 32.98 | 33.30 | 33.30 | 33.30 | 33.63 | 33.63 | 33.63 | 33.36 | 33.36 | 33.36 | 33.04 | 33.04 | 33.04 | 33.56 | 33.56 | 33.56 | 34.14 | 34.14 | 34.14 | 34.24 | 34.24 | 34.24 | 34.38 | 34.38 | 34.38 | 34.16 | 34.16 | 34.16 | 33.90 | 33.90 | 33.90 | 33.08 | 33.08 | 33.08 | 32.00 | 32.00 | 32.00 | 30.54 | 30.54 | 30.54 | 29.08 | 29.08 | 29.08 | 28.54 | 28.54 | 28.54 | 27.93 | 27.93 | 27.93 | 27.69 | 27.69 | 27.69 | 27.44 | 27.44 | 27.44 | 26.24 | 26.24 | 26.24 | 25.14 | 25.14 | 25.14 | 25.82 | 25.82 | 25.82 | 26.51 | 26.51 | 26.51 | 26.95 | 26.95 | 26.95 | 27.49 | 27.49 | 27.49 | 27.64 | 27.64 | 27.64 | 27.80 | 27.80 | 27.80 | 29.79 | 29.79 | 29.79 | 32.69 | 32.69 | 32.69 | 36.35 | 36.35 | 36.35 | 40.09 | 40.09 | 40.09 | 39.82 | 39.82 | 39.82 | 39.57 | 39.57 | 39.57 | 40.00 | 40.00 | 40.00 | 40.55 | 40.55 | 40.55 | 41.56 | 41.56 | 41.56 | 42.83 | 42.83 | 42.83 | 38.85 | 38.85 | 38.85 | 33.77 | 33.77 | 33.77 | 31.83 | 31.83 | 31.83 | 28.64 | 28.64 | 28.64 | 29.00 | 29.00 | 29.00 | 29.29 | 29.29 | 29.29 | 29.23 | 29.23 | 29.23 | 29.13 |
SG&A Margin | 5.84 | 5.84 | 5.84 | 5.84 | 5.84 | 5.84 | 5.90 | 5.90 | 5.90 | 5.96 | 5.96 | 5.96 | 5.50 | 5.50 | 5.50 | 5.13 | 5.13 | 5.13 | 4.98 | 4.98 | 4.98 | 4.84 | 4.84 | 4.84 | 5.44 | 5.44 | 5.44 | 6.02 | 6.02 | 6.02 | 6.61 | 6.61 | 6.61 | 7.29 | 7.29 | 7.29 | 7.43 | 7.43 | 7.43 | 7.59 | 7.59 | 7.59 | 7.15 | 7.15 | 7.15 | 6.68 | 6.68 | 6.68 | 6.94 | 6.94 | 6.94 | 7.23 | 7.23 | 7.23 | 7.11 | 7.11 | 7.11 | 6.99 | 6.99 | 6.99 | 7.13 | 7.13 | 7.13 | 7.29 | 7.29 | 7.29 | 7.35 | 7.35 | 7.35 | 7.42 | 7.42 | 7.42 | 7.58 | 7.58 | 7.58 | 7.80 | 7.80 | 7.80 | 7.44 | 7.44 | 7.44 | 7.03 | 7.03 | 7.03 | 6.96 | 6.96 | 6.96 | 6.87 | 6.87 | 6.87 | 6.58 | 6.58 | 6.58 | 6.30 | 6.30 | 6.30 | 5.80 | 5.80 | 5.80 | 5.25 | 5.25 | 5.25 | 5.21 | 5.21 | 5.21 | 5.17 | 5.17 | 5.17 | 4.70 | 4.70 | 4.70 | 4.27 | 4.27 | 4.27 | 4.45 | 4.45 | 4.45 | 4.63 | 4.63 | 4.63 | 5.16 | 5.16 | 5.16 | 5.81 | 5.81 | 5.81 | 5.28 | 5.28 | 5.28 | 4.75 | 4.75 | 4.75 | 5.23 | 5.23 | 5.23 | 5.92 | 5.92 | 5.92 | 5.76 | 5.76 | 5.76 | 5.60 | 5.60 | 5.60 | 5.16 | 5.16 | 5.16 | 4.76 | 4.76 | 4.76 | 5.13 | 5.13 | 5.13 | 5.61 | 5.61 | 5.61 | 5.33 | 5.33 | 5.33 | 4.98 | 4.98 | 4.98 | 5.01 | 5.01 | 5.01 | 5.04 | 5.04 | 5.04 | 6.21 | 6.21 | 6.21 | 8.13 | 8.13 | 8.13 | 7.21 | 7.21 | 7.21 | 6.46 | 6.46 | 6.46 | 6.95 | 6.95 | 6.95 | 7.64 |
EBITDA Margin | 10.31 | 10.31 | 10.31 | 10.31 | 10.31 | 10.31 | 10.77 | 10.77 | 10.77 | 11.20 | 11.20 | 11.20 | 14.13 | 14.13 | 14.13 | 16.57 | 16.57 | 16.57 | 16.55 | 16.55 | 16.55 | 16.53 | 16.53 | 16.53 | 16.99 | 16.99 | 16.99 | 17.44 | 17.44 | 17.44 | 17.80 | 17.80 | 17.80 | 18.20 | 18.20 | 18.20 | 19.45 | 19.45 | 19.45 | 20.90 | 20.90 | 20.90 | 21.77 | 21.77 | 21.77 | 22.69 | 22.69 | 22.69 | 24.18 | 24.18 | 24.18 | 25.85 | 25.85 | 25.85 | 26.28 | 26.28 | 26.28 | 26.73 | 26.73 | 26.73 | 26.36 | 26.36 | 26.36 | 25.92 | 25.92 | 25.92 | 26.39 | 26.39 | 26.39 | 26.91 | 26.91 | 26.91 | 26.81 | 26.81 | 26.81 | 26.66 | 26.66 | 26.66 | 26.78 | 26.78 | 26.78 | 26.92 | 26.92 | 26.92 | 26.18 | 26.18 | 26.18 | 25.22 | 25.22 | 25.22 | 24.04 | 24.04 | 24.04 | 22.87 | 22.87 | 22.87 | 22.80 | 22.80 | 22.80 | 22.73 | 22.73 | 22.73 | 22.54 | 22.54 | 22.54 | 22.34 | 22.34 | 22.34 | 21.63 | 21.63 | 21.63 | 20.98 | 20.98 | 20.98 | 21.48 | 21.48 | 21.48 | 21.98 | 21.98 | 21.98 | 21.89 | 21.89 | 21.89 | 21.77 | 21.77 | 21.77 | 22.45 | 22.45 | 22.45 | 23.14 | 23.14 | 23.14 | 24.68 | 24.68 | 24.68 | 26.91 | 26.91 | 26.91 | 30.71 | 30.71 | 30.71 | 34.61 | 34.61 | 34.61 | 34.77 | 34.77 | 34.77 | 34.91 | 34.91 | 34.91 | 34.97 | 34.97 | 34.97 | 35.05 | 35.05 | 35.05 | 36.35 | 36.35 | 36.35 | 37.98 | 37.98 | 37.98 | 33.99 | 33.99 | 33.99 | 28.89 | 28.89 | 28.89 | 25.82 | 25.82 | 25.82 | 20.78 | 20.78 | 20.78 | 22.02 | 22.02 | 22.02 | 23.02 | 23.02 | 23.02 | 22.46 | 22.46 | 22.46 | 21.67 |
EBIT Margin | 10.06 | 10.06 | 10.06 | 10.06 | 10.06 | 10.06 | 10.53 | 10.53 | 10.53 | 10.97 | 10.97 | 10.97 | 13.91 | 13.91 | 13.91 | 16.35 | 16.35 | 16.35 | 16.34 | 16.34 | 16.34 | 16.33 | 16.33 | 16.33 | 16.79 | 16.79 | 16.79 | 17.24 | 17.24 | 17.24 | 17.60 | 17.60 | 17.60 | 18.02 | 18.02 | 18.02 | 19.31 | 19.31 | 19.31 | 20.78 | 20.78 | 20.78 | 21.67 | 21.67 | 21.67 | 22.60 | 22.60 | 22.60 | 24.08 | 24.08 | 24.08 | 25.75 | 25.75 | 25.75 | 26.18 | 26.18 | 26.18 | 26.65 | 26.65 | 26.65 | 26.23 | 26.23 | 26.23 | 25.74 | 25.74 | 25.74 | 26.21 | 26.21 | 26.21 | 26.72 | 26.72 | 26.72 | 26.66 | 26.66 | 26.66 | 26.58 | 26.58 | 26.58 | 26.72 | 26.72 | 26.72 | 26.88 | 26.88 | 26.88 | 26.12 | 26.12 | 26.12 | 25.14 | 25.14 | 25.14 | 23.96 | 23.96 | 23.96 | 22.78 | 22.78 | 22.78 | 22.73 | 22.73 | 22.73 | 22.67 | 22.67 | 22.67 | 22.48 | 22.48 | 22.48 | 22.27 | 22.27 | 22.27 | 21.54 | 21.54 | 21.54 | 20.87 | 20.87 | 20.87 | 21.37 | 21.37 | 21.37 | 21.87 | 21.87 | 21.87 | 21.79 | 21.79 | 21.79 | 21.68 | 21.68 | 21.68 | 22.36 | 22.36 | 22.36 | 23.05 | 23.05 | 23.05 | 24.56 | 24.56 | 24.56 | 26.77 | 26.77 | 26.77 | 30.58 | 30.58 | 30.58 | 34.50 | 34.50 | 34.50 | 34.66 | 34.66 | 34.66 | 34.81 | 34.81 | 34.81 | 34.87 | 34.87 | 34.87 | 34.93 | 34.93 | 34.93 | 36.23 | 36.23 | 36.23 | 37.86 | 37.86 | 37.86 | 33.85 | 33.85 | 33.85 | 28.73 | 28.73 | 28.73 | 25.62 | 25.62 | 25.62 | 20.51 | 20.51 | 20.51 | 21.79 | 21.79 | 21.79 | 22.83 | 22.83 | 22.83 | 22.25 | 22.25 | 22.25 | 21.45 |
Earnings from Cont. Ops Margin | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 | 9.22 | 9.22 | 9.22 | 9.48 | 9.48 | 9.48 | 12.14 | 12.14 | 12.14 | 14.34 | 14.34 | 14.34 | 13.68 | 13.68 | 13.68 | 13.10 | 13.10 | 13.10 | 12.86 | 12.86 | 12.86 | 12.63 | 12.63 | 12.63 | 13.38 | 13.38 | 13.38 | 14.23 | 14.23 | 14.23 | 14.85 | 14.85 | 14.85 | 15.57 | 15.57 | 15.57 | 15.60 | 15.60 | 15.60 | 15.63 | 15.63 | 15.63 | 16.09 | 16.09 | 16.09 | 16.61 | 16.61 | 16.61 | 17.07 | 17.07 | 17.07 | 17.58 | 17.58 | 17.58 | 17.57 | 17.57 | 17.57 | 17.56 | 17.56 | 17.56 | 17.79 | 17.79 | 17.79 | 18.04 | 18.04 | 18.04 | 19.95 | 19.95 | 19.95 | 22.68 | 22.68 | 22.68 | 22.77 | 22.77 | 22.77 | 22.86 | 22.86 | 22.86 | 21.56 | 21.56 | 21.56 | 19.86 | 19.86 | 19.86 | 19.00 | 19.00 | 19.00 | 18.13 | 18.13 | 18.13 | 18.60 | 18.60 | 18.60 | 19.13 | 19.13 | 19.13 | 19.43 | 19.43 | 19.43 | 19.75 | 19.75 | 19.75 | 17.78 | 17.78 | 17.78 | 15.98 | 15.98 | 15.98 | 16.57 | 16.57 | 16.57 | 17.16 | 17.16 | 17.16 | 18.90 | 18.90 | 18.90 | 21.00 | 21.00 | 21.00 | 20.90 | 20.90 | 20.90 | 20.80 | 20.80 | 20.80 | 22.12 | 22.12 | 22.12 | 24.03 | 24.03 | 24.03 | 24.32 | 24.32 | 24.32 | 24.61 | 24.61 | 24.61 | 25.80 | 25.80 | 25.80 | 26.88 | 26.88 | 26.88 | 27.69 | 27.69 | 27.69 | 28.72 | 28.72 | 28.72 | 27.75 | 27.75 | 27.75 | 26.54 | 26.54 | 26.54 | 29.49 | 29.49 | 29.49 | 33.24 | 33.24 | 33.24 | 35.10 | 35.10 | 35.10 | 38.16 | 38.16 | 38.16 | 29.17 | 29.17 | 29.17 | 21.91 | 21.91 | 21.91 | 22.13 | 22.13 | 22.13 | 22.44 |
Net Income Margin | 6.44 | 6.44 | 6.44 | 6.44 | 6.44 | 6.44 | 6.79 | 6.79 | 6.79 | 7.11 | 7.11 | 7.11 | 9.48 | 9.48 | 9.48 | 11.45 | 11.45 | 11.45 | 10.53 | 10.53 | 10.53 | 9.72 | 9.72 | 9.72 | 9.50 | 9.50 | 9.50 | 9.28 | 9.28 | 9.28 | 9.93 | 9.93 | 9.93 | 10.68 | 10.68 | 10.68 | 10.77 | 10.77 | 10.77 | 10.87 | 10.87 | 10.87 | 10.85 | 10.85 | 10.85 | 10.84 | 10.84 | 10.84 | 11.02 | 11.02 | 11.02 | 11.23 | 11.23 | 11.23 | 11.67 | 11.67 | 11.67 | 12.14 | 12.14 | 12.14 | 12.74 | 12.74 | 12.74 | 13.45 | 13.45 | 13.45 | 13.72 | 13.72 | 13.72 | 14.02 | 14.02 | 14.02 | 15.20 | 15.20 | 15.20 | 16.90 | 16.90 | 16.90 | 17.17 | 17.17 | 17.17 | 17.48 | 17.48 | 17.48 | 17.64 | 17.64 | 17.64 | 17.86 | 17.86 | 17.86 | 17.28 | 17.28 | 17.28 | 16.70 | 16.70 | 16.70 | 17.38 | 17.38 | 17.38 | 18.13 | 18.13 | 18.13 | 18.53 | 18.53 | 18.53 | 18.95 | 18.95 | 18.95 | 17.30 | 17.30 | 17.30 | 15.79 | 15.79 | 15.79 | 16.08 | 16.08 | 16.08 | 16.38 | 16.38 | 16.38 | 17.76 | 17.76 | 17.76 | 19.42 | 19.42 | 19.42 | 19.39 | 19.39 | 19.39 | 19.36 | 19.36 | 19.36 | 20.51 | 20.51 | 20.51 | 22.18 | 22.18 | 22.18 | 22.38 | 22.38 | 22.38 | 22.59 | 22.59 | 22.59 | 23.71 | 23.71 | 23.71 | 24.73 | 24.73 | 24.73 | 25.40 | 25.40 | 25.40 | 26.26 | 26.26 | 26.26 | 24.85 | 24.85 | 24.85 | 23.08 | 23.08 | 23.08 | 24.96 | 24.96 | 24.96 | 27.36 | 27.36 | 27.36 | 29.21 | 29.21 | 29.21 | 32.26 | 32.26 | 32.26 | 25.15 | 25.15 | 25.15 | 19.42 | 19.42 | 19.42 | 19.49 | 19.49 | 19.49 | 19.57 |
Levered Free Cash Flow Margin | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 6.37 | 6.37 | 6.37 | 11.89 | 11.89 | 11.89 | 13.51 | 13.51 | 13.51 | 9.26 | 9.26 | 9.26 | 9.33 | 9.33 | 9.33 | 6.16 | 6.16 | 6.16 | 6.54 | 6.54 | 6.54 | -1.51 | -1.51 | -1.51 | -2.23 | -2.23 | -2.23 | 6.74 | 6.74 | 6.74 | 7.05 | 7.05 | 7.05 | 11.05 | 11.05 | 11.05 | 11.56 | 11.56 | 11.56 | 12.01 | 12.01 | 12.01 | 12.95 | 12.95 | 12.95 | 17.62 | 17.62 | 17.62 | 17.96 | 17.96 | 17.96 | -0.50 | -0.50 | -0.50 | -2.54 | -2.54 | -2.54 | -32.06 | -32.06 | -32.06 | -34.51 | -34.51 | -34.51 | -40.29 | -40.29 | -40.29 | -49.96 | -49.96 | -49.96 | -4.65 | -4.65 | -4.65 | -10.45 | -10.45 | -10.45 | 5.16 | 5.16 | 5.16 | -0.92 | -0.92 | -0.92 | -23.29 | -23.29 | -23.29 | -22.96 | -22.96 | -22.96 | -12.23 | -12.23 | -12.23 | -14.89 | -14.89 | -14.89 | -42.97 | -42.97 | -42.97 | -38.87 | -38.87 | -38.87 | -33.81 | -33.81 | -33.81 | -28.09 | -28.09 | -28.09 | -12.92 | -12.92 | -12.92 | -12.29 | -12.29 | -12.29 | -1.43 | -1.43 | -1.43 | -1.57 | -1.57 | -1.57 | 2.45 | 2.45 | 2.45 | 2.58 | 2.58 | 2.58 | -13.09 | -13.09 | -13.09 | -17.90 | -17.90 | -17.90 | -28.48 | -28.48 | -28.48 | -24.42 | -24.42 | -24.42 | -0.30 | -0.30 | -0.30 | 0.54 | 0.54 | 0.54 | -10.44 | -10.44 | -10.44 | -14.59 | -14.59 | -14.59 | -5.69 | -5.69 | -5.69 | -10.13 | -10.13 | -10.13 | 20.47 | 20.47 | 20.47 | 16.64 | 16.64 | 16.64 | -0.92 | -0.92 | -0.92 | -11.20 | -11.20 | -11.20 | -53.85 | -53.85 | -53.85 | -40.25 | -40.25 | -40.25 | 0.35 | 0.35 | 0.35 | - | - | - | - |
Unlevered Free Cash Flow Margin | 6.36 | 6.36 | 6.36 | 6.36 | 6.36 | 6.36 | 6.70 | 6.70 | 6.70 | 12.22 | 12.22 | 12.22 | 13.81 | 13.81 | 13.81 | 9.55 | 9.55 | 9.55 | 9.60 | 9.60 | 9.60 | 6.42 | 6.42 | 6.42 | 6.79 | 6.79 | 6.79 | -1.27 | -1.27 | -1.27 | -1.98 | -1.98 | -1.98 | 7.00 | 7.00 | 7.00 | 7.32 | 7.32 | 7.32 | 11.34 | 11.34 | 11.34 | 11.85 | 11.85 | 11.85 | 12.29 | 12.29 | 12.29 | 13.23 | 13.23 | 13.23 | 17.91 | 17.91 | 17.91 | 18.24 | 18.24 | 18.24 | -0.23 | -0.23 | -0.23 | -2.31 | -2.31 | -2.31 | -31.89 | -31.89 | -31.89 | -34.40 | -34.40 | -34.40 | -40.25 | -40.25 | -40.25 | -49.96 | -49.96 | -49.96 | -4.65 | -4.65 | -4.65 | -10.45 | -10.45 | -10.45 | 5.20 | 5.20 | 5.20 | -0.82 | -0.82 | -0.82 | -22.98 | -22.98 | -22.98 | -22.96 | -22.96 | -22.96 | -12.45 | -12.45 | -12.45 | -14.89 | -14.89 | -14.89 | -42.97 | -42.97 | -42.97 | -38.83 | -38.83 | -38.83 | -33.76 | -33.76 | -33.76 | -28.09 | -28.09 | -28.09 | -12.91 | -12.91 | -12.91 | -12.29 | -12.29 | -12.29 | -1.54 | -1.54 | -1.54 | -1.51 | -1.51 | -1.51 | 2.49 | 2.49 | 2.49 | 2.74 | 2.74 | 2.74 | -12.90 | -12.90 | -12.90 | -17.75 | -17.75 | -17.75 | -28.41 | -28.41 | -28.41 | -24.33 | -24.33 | -24.33 | -0.19 | -0.19 | -0.19 | 0.77 | 0.77 | 0.77 | -10.10 | -10.10 | -10.10 | -14.17 | -14.17 | -14.17 | -5.16 | -5.16 | -5.16 | -9.64 | -9.64 | -9.64 | 20.92 | 20.92 | 20.92 | 17.01 | 17.01 | 17.01 | -0.64 | -0.64 | -0.64 | -11.10 | -11.10 | -11.10 | -53.85 | -53.85 | -53.85 | -40.20 | -40.20 | -40.20 | 0.50 | 0.50 | 0.50 | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | - | - | - | HKD$ 183364.57 | - | - | HKD$ 191776.65 | - | - | HKD$ 194679.77 | - | - | HKD$ 214643.80 | - | - | HKD$ 234607.83 | - | - | HKD$ 252251.58 | - | - | HKD$ 269895.32 | - | - | HKD$ 273665.19 | - | - | HKD$ 277435.07 | - | - | HKD$ 259021.59 | - | - | HKD$ 240608.11 | - | - | HKD$ 224798.67 | - | - | HKD$ 208989.22 | - | - | HKD$ 203886.85 | - | - | HKD$ 198784.47 | - | - | HKD$ 187501.72 | - | - | HKD$ 176218.97 | - | - | HKD$ 169448.28 | - | - | HKD$ 162677.59 | - | - | HKD$ 149870.87 | - | - | HKD$ 137064.15 | - | - | HKD$ 130898.03 | - | - | HKD$ 124731.90 | - | - | HKD$ 105775.85 | - | - | HKD$ 86819.80 | - | - | HKD$ 82227.59 | - | - | HKD$ 77635.38 | - | - | HKD$ 68452.76 | - | - | HKD$ 59270.14 | - | - | HKD$ 59148.61 | - | - | HKD$ 59027.08 | - | - | HKD$ 55904.85 | - | - | HKD$ 52782.62 | - | - | HKD$ 51932.12 | - | - | HKD$ 51081.62 | - | - | HKD$ 53457.84 | - | - | HKD$ 55834.06 | - | - | HKD$ 55379.24 | - | - | HKD$ 54924.43 | - | - | HKD$ 50203.09 | - | - | HKD$ 45481.75 | - | - | HKD$ 45097.14 | - | - | HKD$ 44712.53 | - | - | HKD$ 37744.32 | - | - | HKD$ 30776.11 | - | - | HKD$ 30410.39 | - | - | HKD$ 30044.66 | - | - | HKD$ 31606.28 | - | - | HKD$ 33167.89 | - | - | HKD$ 29559.73 | - | - | HKD$ 25951.57 | - | - | HKD$ 23355.69 | - | - | HKD$ 20759.80 | - | - | HKD$ 18508.65 | - | - | HKD$ 16257.50 | - | - | HKD$ 13067.76 | - | - | HKD$ 9878.02 | - | - | HKD$ 11064.72 | - | - | HKD$ 12251.42 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|