China CITIC Bank Corporation Limited - SEHK:998
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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 5.32 | 5.41 | 5.40 | 4.99 | 4.88 | 5.29 | 4.81 | 5.09 | 5.45 | 5.18 | 5.00 | 4.52 | 3.96 | 3.68 | 3.95 | 3.79 | 3.74 | 3.76 | 3.61 | 3.89 | 3.80 | 4.26 | 4.38 | 4.19 | 3.72 | 3.87 | 3.94 | 3.94 | 3.37 | 3.37 | 3.64 | 3.42 | 3.66 | 3.96 | 4.18 | 4.07 | 3.76 | 3.80 | 3.90 | 3.87 | 3.95 | 4.12 | 4.19 | 4.32 | 4.57 | 5.26 | 5.05 | 4.99 | 4.44 | 4.17 | 4.83 | 4.92 | 4.63 | 4.51 | 4.89 | 4.63 | 4.63 | 4.62 | 5.20 | 5.23 | 5.40 | 5.44 | 6.22 | 5.70 | 6.06 | 5.39 | 5.28 | 5.55 | 5.67 | 5.67 | 6.40 | 6.50 | 6.79 | 6.77 | 6.34 | 6.61 | 6.46 | 6.28 | 6.14 | 5.98 | 5.84 | 6.34 | 6.73 | 6.74 | 7.55 | 8.52 | 6.48 | 6.68 | 6.64 | 6.19 | 6.45 | 6.68 | 6.30 | 6.34 | 6.49 | 6.65 | 5.89 | 5.67 | 5.45 | 5.59 | 5.54 | 5.94 | 5.90 | 5.45 | 5.24 | 5.07 | 5.43 | 5.51 | 4.70 | 4.96 | 5.50 | 5.36 | 5.52 | 4.97 | 5.26 | 6.19 | 6.92 | 7.35 | 7.90 | 6.55 | 6.45 | 6.31 | 6.82 | 6.33 | 5.54 | 5.27 | 5.47 | 5.81 | 5.28 | 5.07 | 5.19 | 5.06 | 5.41 | 4.86 | 5.46 | 5.87 | 5.64 | 5.63 | 5.18 | 5.14 | 5.13 | 6.00 | 6.26 | 6.88 | 6.73 | 7.15 | 6.22 | 5.41 | 5.35 | 4.77 | 4.80 | 5.18 | 5.22 | 5.31 | 6.53 | 6.34 | 7.06 | 6.86 | 6.05 | 5.54 | 5.89 | 4.93 | 6.37 | 8.03 | 8.15 | 9.39 | 9.34 | 10.65 | 10.59 | 10.53 | 10.44 | 11.23 | 11.67 | 11.67 | 11.96 | 14.40 | 13.71 | 12.80 | 14.32 | 19.96 | 17.80 | 17.94 | 22.74 | 21.95 | 20.38 | 17.79 | 16.41 | 18.39 | 17.13 | 14.71 | 12.16 | 7.95 | 7.63 | 7.98 | 7.19 | 7.00 | 6.24 | 10.04 | 12.75 | 16.80 | 14.74 | 18.76 | 17.41 | 16.92 | 23.10 | 23.90 | 26.15 | 28.13 | 33.47 | 32.30 | 32.07 | 43.13 | 42.70 | 42.35 | 46.92 |
P/LTM EPS | 4.21 | 4.28 | 4.14 | 3.82 | 3.74 | 4.02 | 3.66 | 3.71 | 3.97 | 3.78 | 3.65 | 3.32 | 2.98 | 2.77 | 2.99 | 2.87 | 2.84 | 2.92 | 2.80 | 3.02 | 2.95 | 3.31 | 3.40 | 3.30 | 2.74 | 2.86 | 3.01 | 3.01 | 2.57 | 2.64 | 2.85 | 2.63 | 2.81 | 3.04 | 3.21 | 2.99 | 2.77 | 2.80 | 2.97 | 2.94 | 3.00 | 3.18 | 3.23 | 3.33 | 3.52 | 4.06 | 3.90 | 3.87 | 3.28 | 3.08 | 3.57 | 3.63 | 3.42 | 3.31 | 3.59 | 3.42 | 3.42 | 3.41 | 3.84 | 3.85 | 4.03 | 4.06 | 4.65 | 4.26 | 4.53 | 4.06 | 3.98 | 4.18 | 4.27 | 4.27 | 4.82 | 4.99 | 5.08 | 5.06 | 4.74 | 4.94 | 4.83 | 4.82 | 4.71 | 4.68 | 4.57 | 4.96 | 5.26 | 5.31 | 5.91 | 6.66 | 5.07 | 5.22 | 5.19 | 5.01 | 5.23 | 5.28 | 4.98 | 5.01 | 5.14 | 5.43 | 5.14 | 4.95 | 4.76 | 4.88 | 4.83 | 5.01 | 4.98 | 4.63 | 4.45 | 4.31 | 4.61 | 4.52 | 4.00 | 4.21 | 4.68 | 4.56 | 4.69 | 4.08 | 4.32 | 5.08 | 5.68 | 6.03 | 6.48 | 5.37 | 5.36 | 5.24 | 5.67 | 5.26 | 4.60 | 4.34 | 4.50 | 4.78 | 4.34 | 4.17 | 4.27 | 4.17 | 4.45 | 4.00 | 4.49 | 4.84 | 4.64 | 4.65 | 4.28 | 4.23 | 4.22 | 4.94 | 5.15 | 5.68 | 5.58 | 5.93 | 5.15 | 4.48 | 4.44 | 3.99 | 4.02 | 4.37 | 4.40 | 4.48 | 5.50 | 5.34 | 5.90 | 5.73 | 5.06 | 4.63 | 4.92 | 4.06 | 5.25 | 6.60 | 6.70 | 7.72 | 7.68 | 8.73 | 8.70 | 8.65 | 8.58 | 9.23 | 9.59 | 9.60 | 9.84 | 11.82 | 11.26 | 10.51 | 11.76 | 16.51 | 14.72 | 14.83 | 18.81 | 18.15 | 16.85 | 14.80 | 13.65 | 15.31 | 14.26 | 12.25 | 10.12 | 6.55 | 6.28 | 6.58 | 5.93 | 5.77 | 5.14 | 8.70 | 11.06 | 15.32 | 13.44 | 17.11 | 15.88 | 16.74 | 25.76 | 26.66 | 29.16 | 31.37 | 37.33 | 36.02 | 35.76 | 48.92 | 48.44 | 48.03 | 53.22 |
P/BV | 0.35 | 0.36 | 0.33 | 0.31 | 0.30 | 0.38 | 0.34 | 0.30 | 0.32 | 0.31 | 0.29 | 0.27 | - | - | 0.25 | 0.24 | 0.24 | 0.23 | 0.22 | 0.23 | 0.23 | 0.26 | 0.26 | 0.31 | 0.24 | 0.25 | 0.23 | 0.23 | 0.20 | 0.22 | 0.23 | 0.20 | 0.22 | 0.24 | 0.25 | 0.26 | 0.24 | 0.24 | 0.22 | 0.22 | 0.23 | 0.25 | 0.26 | 0.26 | 0.27 | 0.31 | 0.30 | 0.32 | 0.28 | 0.27 | 0.26 | 0.27 | 0.25 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.31 | 0.35 | 0.38 | 0.39 | 0.44 | 0.41 | 0.43 | 0.43 | 0.42 | 0.44 | 0.45 | 0.45 | 0.50 | 0.53 | 0.56 | 0.56 | 0.53 | 0.55 | 0.54 | 0.55 | 0.54 | 0.53 | 0.51 | 0.56 | 0.59 | 0.60 | 0.76 | 0.86 | 0.65 | 0.67 | 0.67 | 0.60 | 0.62 | 0.63 | 0.59 | 0.60 | 0.61 | 0.66 | 0.67 | 0.64 | 0.62 | 0.63 | 0.63 | 0.65 | 0.65 | 0.60 | 0.58 | 0.56 | 0.60 | 0.59 | 0.56 | 0.59 | 0.66 | 0.64 | 0.66 | 0.59 | 0.63 | 0.78 | 0.87 | 0.92 | 0.99 | 0.84 | 0.87 | 0.85 | 0.92 | 0.85 | 0.74 | 0.74 | 0.77 | 0.81 | 0.74 | 0.71 | 0.72 | 0.72 | 0.71 | 0.64 | 0.72 | 0.77 | 0.74 | 0.71 | 0.65 | 0.64 | 0.64 | 0.74 | 0.78 | 0.88 | 0.96 | 1.02 | 0.88 | 0.77 | 0.76 | 0.75 | 0.76 | 0.83 | 0.83 | 0.85 | 1.04 | 1.02 | 1.08 | 1.05 | 0.93 | 0.85 | 0.90 | 0.78 | 1.02 | 1.24 | 1.23 | 1.42 | 1.41 | 1.56 | 1.45 | 1.44 | 1.43 | 1.53 | 1.59 | 1.53 | 1.60 | 1.66 | 1.58 | 1.48 | 1.65 | 1.95 | 1.74 | 1.76 | 2.23 | 2.15 | 1.99 | 1.77 | 1.57 | 1.96 | 1.82 | 1.56 | 1.29 | 1.07 | 1.02 | 1.07 | 0.97 | 0.94 | 0.84 | 1.31 | 1.69 | 1.99 | 1.75 | 2.22 | 2.06 | 1.79 | 2.08 | 2.16 | 2.36 | 2.54 | 3.02 | 2.91 | 2.51 | 5.96 | 5.90 | 5.85 | 6.48 |
P/Tangible BV | 0.36 | 0.36 | 0.34 | 0.31 | 0.30 | 0.38 | 0.35 | 0.30 | 0.32 | 0.31 | 0.30 | 0.27 | - | - | 0.25 | 0.24 | 0.24 | 0.23 | 0.22 | 0.24 | 0.23 | 0.26 | 0.27 | 0.31 | 0.24 | 0.25 | 0.23 | 0.23 | 0.20 | 0.22 | 0.23 | 0.20 | 0.22 | 0.24 | 0.25 | 0.26 | 0.24 | 0.24 | 0.22 | 0.22 | 0.23 | 0.26 | 0.26 | 0.26 | 0.27 | 0.31 | 0.30 | 0.32 | 0.28 | 0.27 | 0.27 | 0.27 | 0.25 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.31 | 0.35 | 0.39 | 0.39 | 0.45 | 0.41 | 0.43 | 0.43 | 0.42 | 0.44 | 0.45 | 0.45 | 0.51 | 0.54 | 0.57 | 0.56 | 0.53 | 0.55 | 0.54 | 0.55 | 0.54 | 0.53 | 0.52 | 0.56 | 0.60 | 0.60 | 0.76 | 0.86 | 0.66 | 0.68 | 0.67 | 0.60 | 0.63 | 0.63 | 0.60 | 0.60 | 0.62 | 0.66 | 0.67 | 0.64 | 0.62 | 0.64 | 0.63 | 0.66 | 0.65 | 0.61 | 0.58 | 0.57 | 0.60 | 0.59 | 0.56 | 0.59 | 0.66 | 0.64 | 0.66 | 0.60 | 0.63 | 0.78 | 0.87 | 0.92 | 0.99 | 0.85 | 0.87 | 0.85 | 0.92 | 0.85 | 0.75 | 0.75 | 0.77 | 0.81 | 0.74 | 0.71 | 0.73 | 0.73 | 0.72 | 0.64 | 0.72 | 0.78 | 0.75 | 0.71 | 0.65 | 0.64 | 0.64 | 0.75 | 0.78 | 0.89 | 0.96 | 1.02 | 0.89 | 0.77 | 0.77 | 0.76 | 0.76 | 0.83 | 0.84 | 0.85 | 1.05 | 1.02 | 1.09 | 1.06 | 0.93 | 0.85 | 0.91 | 0.79 | 1.03 | 1.25 | 1.24 | 1.43 | 1.42 | 1.57 | 1.46 | 1.45 | 1.44 | 1.55 | 1.61 | 1.55 | 1.62 | 1.68 | 1.60 | 1.49 | 1.67 | 1.96 | 1.75 | 1.76 | 2.23 | 2.15 | 2.00 | 1.78 | 1.57 | 1.96 | 1.82 | 1.57 | 1.29 | 1.07 | 1.02 | 1.07 | 0.97 | 0.94 | 0.84 | 1.31 | 1.69 | 1.99 | 1.75 | 2.22 | 2.06 | 1.79 | 2.08 | 2.16 | 2.36 | 2.54 | 3.02 | 2.91 | 2.51 | 6.00 | 5.94 | 5.89 | 6.53 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 1.61 | 1.60 | 2.22 | 2.13 | 2.08 | 2.37 | 2.08 | 2.13 | 2.26 | 2.39 | 2.27 | 1.84 | 1.33 | 1.29 | 1.63 | 1.63 | 1.60 | 1.62 | 1.56 | 1.72 | 1.69 | 1.87 | 1.94 | 1.71 | 1.02 | 1.07 | 1.61 | 1.59 | 1.34 | 1.40 | 1.43 | 1.37 | 1.49 | 1.50 | 1.63 | 1.09 | 0.99 | 0.99 | 1.67 | 1.63 | 1.64 | 1.70 | 1.71 | 1.75 | 1.94 | 2.07 | 2.00 | 2.09 | 1.16 | 1.15 | 2.14 | 2.18 | 2.06 | 2.05 | 2.13 | 2.00 | 1.98 | 1.92 | 2.04 | 2.01 | 2.12 | 2.25 | 2.42 | 2.32 | 2.39 | 2.15 | 2.12 | 2.32 | 2.34 | 2.28 | 2.55 | 2.65 | 2.71 | 2.43 | 2.26 | 2.33 | 2.39 | 2.40 | 2.38 | 2.37 | 2.39 | 2.55 | 2.61 | 2.78 | 3.11 | 3.35 | 2.72 | 2.76 | 2.70 | 2.70 | 2.82 | 2.89 | 2.72 | 2.67 | 2.61 | 2.78 | 2.63 | 2.63 | 2.42 | 2.54 | 2.37 | 2.39 | 2.53 | 2.28 | 2.17 | 2.21 | 2.29 | 2.42 | 2.12 | 2.19 | 2.63 | 2.66 | 2.45 | 2.22 | 2.40 | 3.00 | 3.11 | 3.05 | 3.27 | 3.01 | 2.80 | 2.85 | 3.29 | 2.62 | 2.16 | 2.05 | 1.98 | 2.14 | 1.98 | 1.94 | 2.14 | 2.09 | 2.51 | 1.86 | 2.02 | 2.12 | 2.06 | 2.08 | 1.97 | 1.95 | 2.05 | 2.41 | 2.39 | 2.67 | 2.73 | 2.89 | 2.48 | 2.11 | 2.08 | 2.04 | 2.12 | 2.27 | 2.31 | 2.42 | 2.71 | 2.70 | 3.12 | 3.01 | 2.75 | 2.66 | 2.91 | 2.93 | 3.21 | 3.64 | 3.21 | 3.54 | 3.72 | 4.11 | 4.06 | 3.98 | 4.01 | 4.15 | 4.35 | 4.20 | 4.50 | 5.29 | 4.85 | 4.61 | 5.30 | 8.54 | 7.96 | 7.96 | 9.60 | 7.98 | 7.65 | 6.58 | 5.74 | 7.10 | 6.52 | 5.56 | 5.13 | 4.29 | 3.92 | 3.75 | 3.55 | 3.63 | 3.46 | 5.17 | 6.08 | 7.08 | 6.56 | 8.13 | 8.69 | 9.80 | 15.38 | 15.27 | 17.20 | 17.02 | 19.65 | 18.67 | 19.82 | 22.21 | 19.86 | 22.20 | 22.02 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
SG&A Margin | - | - | 44.37 | 44.37 | 44.37 | 43.93 | 43.93 | 44.08 | 44.08 | 44.08 | 44.08 | 43.96 | 44.26 | 44.26 | 44.26 | 44.26 | 44.26 | 38.57 | 43.48 | 43.48 | 43.48 | 44.20 | 44.20 | 44.20 | 71.81 | 71.81 | 71.81 | 43.35 | 43.35 | 43.35 | 44.05 | 44.05 | 44.05 | 45.22 | 45.22 | 45.22 | 41.30 | 41.30 | 41.30 | 23.17 | 23.17 | 23.17 | 43.43 | 43.43 | 43.43 | 44.26 | 44.26 | 44.26 | 49.07 | 49.07 | 49.07 | 46.95 | 46.95 | 46.95 | 45.78 | 45.78 | 45.78 | 46.19 | 46.19 | 46.19 | 43.45 | 43.45 | 43.45 | 46.41 | 46.41 | 46.41 | 45.75 | 45.75 | 45.75 | 46.15 | 46.15 | 46.15 | 44.19 | 44.19 | 44.19 | 64.90 | 64.90 | 64.90 | 43.93 | 43.93 | 43.93 | 44.53 | 44.53 | 44.53 | 41.92 | 41.92 | 41.92 | 41.07 | 41.07 | 41.07 | 41.31 | 41.31 | 41.31 | 39.79 | 39.79 | 39.79 | 35.98 | 35.98 | 35.98 | 35.69 | 35.69 | 35.69 | 36.01 | 36.01 | 36.01 | 37.00 | 37.00 | 37.00 | 34.84 | 34.84 | 34.84 | 35.82 | 35.82 | 35.82 | 36.39 | 36.39 | 36.39 | 37.00 | 37.00 | 37.00 | 32.89 | 32.89 | 32.89 | 33.15 | 33.15 | 33.15 | 33.61 | 33.61 | 33.61 | 35.21 | 35.21 | 35.21 | 23.56 | 23.56 | 23.56 | 25.22 | 25.22 | 25.22 | 25.63 | 25.63 | 25.63 | 26.39 | 26.39 | 26.39 | 29.47 | 29.47 | 29.47 | 15.47 | 15.47 | 15.47 | 29.94 | 29.94 | 29.94 | 32.37 | 32.37 | 32.37 | 27.88 | 27.88 | 27.88 | 35.55 | 35.55 | 35.55 | 33.42 | 33.42 | 33.42 | 36.09 | 36.09 | 36.09 | 27.69 | 27.69 | 27.69 | 46.74 | 46.74 | 46.74 | 32.60 | 32.60 | 32.60 | 35.34 | 35.34 | 35.34 | -4.97 | -4.97 | -4.97 | 12.08 | 12.08 | 12.08 | 40.48 | 40.48 | 40.48 | 40.48 | 40.48 | 29.44 | 36.77 | 36.77 | 36.77 | 36.77 | 36.77 | 36.07 | 26.53 | 26.53 | 26.53 | 38.91 | 38.91 | 38.91 | 42.34 | 42.34 | 42.34 | 43.26 | 43.26 | 43.26 | 45.06 | 45.06 | 45.06 | 47.26 | 47.26 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 32.10 | 32.10 | 45.27 | 45.27 | 45.27 | 45.79 | 45.79 | 47.37 | 47.37 | 47.37 | 47.37 | 47.28 | 46.59 | 46.59 | 46.59 | 46.59 | 46.59 | 45.88 | 45.56 | 45.56 | 45.56 | 44.95 | 44.95 | 44.95 | 44.93 | 44.93 | 44.93 | 44.97 | 44.97 | 44.97 | 44.36 | 44.36 | 44.36 | 44.20 | 44.20 | 44.20 | 45.07 | 45.07 | 45.07 | 44.78 | 44.78 | 44.78 | 44.15 | 44.15 | 44.15 | 43.86 | 43.86 | 43.86 | 42.92 | 42.92 | 42.92 | 43.32 | 43.32 | 43.32 | 44.81 | 44.81 | 44.81 | 44.17 | 44.17 | 44.17 | 43.15 | 43.15 | 43.15 | 42.98 | 42.98 | 42.98 | 42.59 | 42.59 | 42.59 | 42.06 | 42.06 | 42.06 | 42.51 | 42.51 | 42.51 | 42.26 | 42.26 | 42.26 | 40.82 | 40.82 | 40.82 | 40.41 | 40.41 | 40.41 | 41.20 | 41.20 | 41.20 | 40.58 | 40.58 | 40.58 | 40.53 | 40.53 | 40.53 | 38.86 | 38.86 | 38.86 | 38.08 | 38.08 | 38.08 | 37.35 | 37.35 | 37.35 | 37.14 | 37.14 | 37.14 | 38.07 | 38.07 | 38.07 | 38.57 | 38.57 | 38.57 | 39.62 | 39.62 | 39.62 | 39.89 | 39.89 | 39.89 | 40.39 | 40.39 | 40.39 | 41.26 | 41.26 | 41.26 | 41.75 | 41.75 | 41.75 | 43.06 | 43.06 | 43.06 | 42.45 | 42.45 | 42.45 | 40.73 | 40.73 | 40.73 | 40.32 | 40.32 | 40.32 | 40.48 | 40.48 | 40.48 | 40.81 | 40.81 | 40.81 | 43.71 | 43.71 | 43.71 | 44.19 | 44.19 | 44.19 | 43.60 | 43.60 | 43.60 | 43.33 | 43.33 | 43.33 | 42.85 | 42.85 | 42.85 | 42.93 | 42.93 | 42.93 | 43.05 | 43.05 | 43.05 | 42.26 | 42.26 | 42.26 | 41.35 | 41.35 | 41.35 | 39.57 | 39.57 | 39.57 | 37.85 | 37.85 | 37.85 | 37.99 | 37.99 | 37.99 | 37.72 | 37.72 | 37.72 | 36.75 | 36.75 | 36.75 | 37.75 | 37.75 | 37.75 | 37.75 | 37.75 | 37.34 | 41.80 | 41.80 | 41.80 | 41.80 | 41.80 | 40.67 | 37.69 | 37.69 | 37.69 | 33.17 | 33.17 | 33.17 | 28.63 | 28.63 | 28.63 | 26.53 | 26.53 | 26.53 | 25.14 | 25.14 | 25.14 | 23.45 | 23.45 |
Net Income Margin | 32.10 | 32.10 | 44.66 | 44.66 | 44.66 | 45.25 | 45.25 | 46.71 | 46.71 | 46.71 | 46.71 | 46.55 | 45.86 | 45.86 | 45.86 | 45.86 | 45.86 | 45.14 | 44.89 | 44.89 | 44.89 | 44.35 | 44.35 | 44.35 | 44.37 | 44.37 | 44.37 | 44.44 | 44.44 | 44.44 | 43.80 | 43.80 | 43.80 | 43.62 | 43.62 | 43.62 | 44.48 | 44.48 | 44.48 | 44.29 | 44.29 | 44.29 | 43.60 | 43.60 | 43.60 | 43.38 | 43.38 | 43.38 | 42.31 | 42.31 | 42.31 | 42.50 | 42.50 | 42.50 | 44.01 | 44.01 | 44.01 | 43.29 | 43.29 | 43.29 | 42.30 | 42.30 | 42.30 | 42.14 | 42.14 | 42.14 | 41.86 | 41.86 | 41.86 | 41.26 | 41.26 | 41.26 | 41.73 | 41.73 | 41.73 | 41.68 | 41.68 | 41.68 | 40.29 | 40.29 | 40.29 | 40.11 | 40.11 | 40.11 | 40.98 | 40.98 | 40.98 | 40.35 | 40.35 | 40.35 | 40.38 | 40.38 | 40.38 | 38.71 | 38.71 | 38.71 | 37.94 | 37.94 | 37.94 | 37.10 | 37.10 | 37.10 | 36.77 | 36.77 | 36.77 | 37.54 | 37.54 | 37.54 | 37.93 | 37.93 | 37.93 | 38.91 | 38.91 | 38.91 | 39.21 | 39.21 | 39.21 | 39.65 | 39.65 | 39.65 | 40.52 | 40.52 | 40.52 | 41.07 | 41.07 | 41.07 | 42.38 | 42.38 | 42.38 | 41.87 | 41.87 | 41.87 | 40.25 | 40.25 | 40.25 | 39.83 | 39.83 | 39.83 | 40.03 | 40.03 | 40.03 | 40.35 | 40.35 | 40.35 | 43.26 | 43.26 | 43.26 | 44.21 | 44.21 | 44.21 | 43.54 | 43.54 | 43.54 | 43.30 | 43.30 | 43.30 | 42.79 | 42.79 | 42.79 | 42.33 | 42.33 | 42.33 | 42.59 | 42.59 | 42.59 | 41.73 | 41.73 | 41.73 | 40.61 | 40.61 | 40.61 | 38.98 | 38.98 | 38.98 | 37.05 | 37.05 | 37.05 | 37.37 | 37.37 | 37.37 | 37.53 | 37.53 | 37.53 | 36.48 | 36.48 | 36.48 | 37.75 | 37.75 | 37.75 | 37.75 | 37.75 | 37.46 | 41.80 | 41.80 | 41.80 | 41.80 | 41.80 | 40.67 | 37.69 | 37.69 | 37.69 | 33.17 | 33.17 | 33.17 | 28.63 | 28.63 | 28.63 | 26.53 | 26.53 | 26.53 | 25.14 | 25.14 | 25.14 | 23.45 | 23.45 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |