MercadoLibre, Inc. - NasdaqGS:MELI
Profile
Price
USD$ 1928.75
()
Market Cap
USD$ 97.783B
Shares Out
50.697 M
Employees
58313
Dividends
Yield
0 %
Payout (TTM)
0 %
DPS (TTM)
0
DPS Growth 3Yr
-100 %
DPS Growth 5Yr
-100 %
DPS Growth 10Yr
-100 %
FinancialHealth
Cash
-
Net Debt
USD$ 2.777B
Debt/Equity (TTM)
158.02 %
Returns(TTM)
ROA
6.35 %
ROE
40.71 %
ROCE
24.68 %
Valuation(TTM)
P/E
69.375
P/B
24.911
P/FCF
17.697 %
Margins(TTM)
Gross
44.67 %
Operating
11.13 %
Pre-Tax
10.31 %
Net
7.8 %
FCFPS
111.116 %
Growth(CAGR)
RevPS 3Yr
2.605 %
RevPS 5Yr
7.907 %
RevPS 10Yr
25.902 %
NetIncomePS 3Yr
1382.544 %
NetIncomePS 5Yr
24.901 %
NetIncomePS 10Yr
6.378 %
Last Price
USD$ 1928.75
5D
0.365%
1M
5.157%
3M
-6.539%
1Y
8.677%
MercadoLibre, Inc. (MELI) shows strong growth in key markets like Brazil and Mexico, driven by improved user experience, fintech expansion, and logistics investments. Positive factors include significant GMV growth, credit card portfolio expansion, and a growing advertising business. However, challenges such as margin compression, macroeconomic issues in Argentina, and regulatory uncertainties in Brazil pose risks. Despite these short-term pressures, the company's long-term growth potential and strategic initiatives suggest a bullish outlook, making it an attractive investment opportunity, albeit with caution regarding macroeconomic and regulatory factors.
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 52.17 | 52.53 | 46.45 | 54.26 | 23.04 | 23.21 | 23.32 | 21.03 | 20.70 | 21.75 | 51.44 | 53.28 | 56.16 | 22.98 | 21.09 | 21.75 | 54.98 | 56.14 | 60.61 | 57.36 | 54.97 | 57.40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 273.28 | - | - | - | - | - | - | - | 112.07 | 117.70 | 128.28 | 98.66 | 79.87 | 69.61 | 37.70 | 40.70 | 40.63 | 49.72 | 43.12 | 47.38 | 73.56 | 67.85 | 67.66 | 42.87 | 35.97 | 36.37 | 109.23 | 120.40 | 111.86 | 95.59 | 87.80 | 85.18 | 76.98 | 72.59 | 62.54 | 84.42 | 98.40 | 106.12 | 35.77 | 33.08 | 40.07 | 52.51 | 57.00 | 58.40 | 48.25 | 41.44 | 44.35 | 61.65 | 63.54 | 70.29 | 67.85 | 62.60 | 66.39 | 296.39 | - | 271.33 | 224.29 | 228.94 | 251.44 | 61.63 | 69.20 | 71.15 | 90.86 | 91.05 | 79.75 | 45.26 | 41.39 | 44.14 | 40.34 | 38.65 | 34.06 | 45.40 | 40.11 | 36.56 | 44.42 | 43.64 | 41.99 | 41.37 | 47.25 | 43.61 | 62.41 | 63.11 | 62.79 | 61.67 | 55.94 | 61.88 | 54.40 | 44.44 | 56.29 | 63.10 | 63.04 | 70.12 | 83.87 | 74.76 | 59.99 | 79.33 | 77.98 | 74.38 | 59.85 | 65.40 | 59.67 | 52.70 | 45.66 | 45.06 | 47.67 | 45.52 | 38.65 | 22.63 | 31.10 | 29.56 | 22.69 | 24.42 | 19.90 | 23.36 | 21.76 | 17.42 | 20.08 | 13.45 | 12.07 | 32.87 | 40.38 | 30.14 | 130.17 | 199.10 | - | 153.21 | 147.22 | 202.14 | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 59.15 | 59.56 | 52.69 | 61.51 | 24.60 | 24.78 | 24.89 | 22.55 | 22.21 | 23.32 | 59.43 | 61.60 | 64.99 | 24.68 | 22.66 | 23.36 | 66.49 | 67.94 | 73.54 | 69.09 | 66.10 | 69.14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 129.52 | 135.92 | 147.96 | 110.39 | 89.73 | 78.46 | 40.93 | 44.11 | 44.03 | 53.98 | 46.96 | 51.49 | 84.45 | 78.02 | 77.79 | 47.14 | 39.70 | 40.13 | 137.57 | 151.46 | 140.84 | 116.39 | 106.96 | 103.79 | 94.58 | 89.25 | 77.06 | 115.14 | 134.01 | 144.44 | 40.39 | 37.39 | 45.18 | 58.51 | 63.44 | 64.98 | 51.88 | 44.66 | 47.74 | 66.71 | 68.72 | 75.86 | 73.28 | 67.28 | 71.18 | - | - | - | 257.22 | 262.30 | 286.81 | 65.64 | 73.33 | 75.32 | 95.19 | 95.38 | 83.91 | 47.40 | 43.50 | 46.27 | 42.44 | 40.74 | 36.12 | 48.23 | 42.86 | 39.26 | 47.51 | 46.71 | 45.03 | 44.94 | 50.99 | 47.25 | 66.80 | 67.51 | 67.18 | 65.91 | 59.98 | 66.13 | 58.68 | 48.38 | 60.65 | 68.17 | 68.10 | 75.63 | 94.67 | 84.54 | 68.13 | 98.18 | 96.54 | 92.15 | 74.10 | 80.87 | 73.88 | 64.77 | 56.26 | 55.53 | 60.07 | 57.43 | 49.01 | 26.68 | 36.39 | 34.62 | 26.03 | 27.97 | 22.89 | 26.92 | 25.12 | 20.22 | 22.66 | 15.38 | 13.85 | 38.73 | 47.40 | 35.58 | 274.86 | - | - | 191.93 | 184.65 | 251.36 | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 78.82 | 79.37 | 70.21 | 81.97 | 83.01 | 83.62 | 84.01 | 75.38 | 74.23 | 77.94 | 72.41 | 75.06 | 79.19 | 86.63 | 79.53 | 82.00 | 81.13 | 82.91 | 89.74 | 104.93 | 100.40 | 105.01 | 137.52 | 141.89 | 131.33 | 213.76 | 153.08 | 168.41 | 190.06 | 174.49 | 180.31 | 192.88 | 150.97 | 186.29 | 258.55 | - | 299.18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 167.12 | 175.37 | 190.91 | 143.09 | 116.31 | 101.71 | 82.12 | 88.48 | 88.32 | 87.29 | 75.93 | 83.26 | 80.84 | 74.68 | 74.47 | 70.40 | 59.29 | 59.93 | 65.44 | 72.05 | 67.00 | 62.54 | 57.47 | 55.77 | 52.74 | 49.77 | 42.97 | 42.28 | 49.21 | 53.04 | 41.27 | 38.20 | 46.17 | 55.85 | 60.55 | 62.02 | 58.75 | 50.58 | 54.06 | 49.82 | 51.32 | 56.65 | 54.71 | 46.42 | 49.12 | 37.21 | 38.38 | 34.22 | 40.69 | 41.49 | 45.13 | 45.59 | 50.93 | 52.31 | 66.05 | 66.19 | 58.23 | 59.92 | 54.99 | 58.49 | 50.73 | 48.70 | 43.18 | 48.51 | 43.10 | 39.48 | 46.37 | 45.58 | 43.94 | 40.94 | 46.45 | 43.04 | 63.03 | 63.71 | 63.40 | 61.93 | 56.36 | 62.14 | 54.61 | 45.02 | 56.44 | 71.72 | 71.64 | 79.57 | 89.83 | 80.23 | 64.65 | 73.99 | 72.75 | 69.45 | 81.46 | 88.90 | 81.21 | 86.60 | 75.22 | 74.25 | 83.38 | 79.72 | 68.03 | 69.59 | 94.92 | 90.31 | 73.43 | 78.91 | 64.57 | 61.65 | 57.52 | 46.31 | 61.83 | 41.97 | 37.80 | 36.31 | 44.43 | 33.36 | 39.71 | 59.12 | 89.68 | 109.02 | 104.89 | 142.78 | 142.99 | 112.40 | 99.98 | 102.42 | 204.34 | 117.30 | 155.02 | 125.80 | 159.25 |
P/LTM EPS | 67.88 | 68.35 | 60.47 | 70.59 | 73.81 | 74.34 | 74.69 | 74.89 | 73.74 | 77.43 | 74.93 | 77.66 | 81.94 | 87.53 | 80.36 | 82.86 | 83.58 | 85.41 | 92.45 | 101.86 | 97.46 | 101.94 | 134.11 | 138.37 | 128.08 | 218.90 | 156.76 | 172.46 | 190.72 | 175.10 | 180.94 | 222.90 | 174.46 | 215.28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 128.67 | 104.59 | 91.45 | 73.64 | 79.35 | 79.21 | 82.36 | 71.64 | 78.56 | 74.12 | 68.48 | 68.28 | 66.03 | 55.61 | 56.21 | 56.76 | 62.49 | 58.11 | 50.36 | 46.27 | 44.90 | 52.13 | 49.19 | 42.47 | 43.28 | 50.37 | 54.29 | 49.19 | 45.53 | 55.03 | 133.36 | 144.59 | 148.09 | 87.32 | 75.17 | 80.35 | 68.89 | 70.96 | 78.34 | 75.91 | 64.09 | 67.81 | 31.39 | 32.37 | 28.87 | 35.06 | 35.76 | 39.17 | 40.02 | 44.70 | 45.91 | 57.28 | 57.39 | 50.49 | 52.18 | 47.89 | 50.94 | 43.71 | 41.96 | 37.20 | 42.25 | 37.54 | 34.39 | 40.10 | 39.42 | 38.00 | 35.94 | 40.77 | 37.78 | 56.06 | 56.67 | 56.39 | 54.29 | 49.40 | 54.47 | 45.28 | 37.33 | 46.79 | 57.97 | 57.91 | 64.32 | 71.99 | 64.30 | 51.81 | 58.33 | 57.35 | 54.75 | 68.76 | 75.04 | 68.55 | 71.27 | 61.91 | 61.11 | 67.03 | 64.09 | 54.69 | 56.75 | 77.40 | 73.64 | 61.69 | 66.29 | 54.24 | 58.79 | 54.85 | 44.16 | 65.07 | 44.17 | 39.79 | 40.79 | 49.91 | 37.47 | 55.20 | 82.17 | 124.65 | 159.38 | 153.34 | 208.73 | 228.13 | 179.33 | 197.71 | 202.52 | - | 231.94 | - | - | - |
P/BV | 24.18 | 24.35 | 21.54 | 25.15 | 28.25 | 28.45 | 28.59 | 24.96 | 24.58 | 25.81 | 24.08 | 24.96 | 26.34 | 31.54 | 28.95 | 29.85 | 27.60 | 28.20 | 30.53 | 30.47 | 29.15 | 30.49 | 35.14 | 36.26 | 33.56 | 36.44 | 26.10 | 28.71 | 28.73 | 26.37 | 27.25 | 25.80 | 20.19 | 24.92 | 32.05 | 39.15 | 37.09 | - | - | - | - | - | - | - | - | - | 47.44 | 44.45 | 46.70 | 50.73 | 47.76 | 44.28 | 33.38 | 29.76 | 32.13 | 29.95 | 26.25 | 22.68 | 14.63 | 12.25 | 15.44 | 16.17 | 13.95 | 14.16 | 12.72 | 12.67 | 13.67 | 13.84 | 13.63 | 12.71 | 65.00 | 68.16 | 61.59 | 48.14 | 38.73 | 46.55 | 92.60 | 97.16 | 97.71 | 59.88 | 52.20 | 50.79 | 46.03 | 48.31 | 52.59 | 42.09 | 34.21 | 29.91 | 23.12 | 24.91 | 24.86 | 26.41 | 22.97 | 25.19 | 23.57 | 21.77 | 21.71 | 20.73 | 17.46 | 17.64 | 20.35 | 22.40 | 20.83 | 19.15 | 17.59 | 17.07 | 16.25 | 15.33 | 13.24 | 11.94 | 13.89 | 14.97 | 12.61 | 11.67 | 14.11 | 17.43 | 18.90 | 19.35 | 17.66 | 15.21 | 16.25 | 16.06 | 16.54 | 18.26 | 17.64 | 14.34 | 15.17 | 11.67 | 12.04 | 10.74 | 11.99 | 12.23 | 13.39 | 13.14 | 14.68 | 15.08 | 19.24 | 19.28 | 16.96 | 17.28 | 15.86 | 16.87 | 15.32 | 14.71 | 13.04 | 14.56 | 12.94 | 11.85 | 14.96 | 14.70 | 14.18 | 12.41 | 14.08 | 13.05 | 19.48 | 19.69 | 19.60 | 18.87 | 17.17 | 18.93 | 14.56 | 12.01 | 15.05 | 19.14 | 19.12 | 21.24 | 23.49 | 20.98 | 16.91 | 19.15 | 18.83 | 17.98 | 21.83 | 23.82 | 21.76 | 21.66 | 18.81 | 18.57 | 19.48 | 18.63 | 15.90 | 14.17 | 19.32 | 18.39 | 14.83 | 15.93 | 13.04 | 13.29 | 12.40 | 9.98 | 12.89 | 8.75 | 7.88 | 6.01 | 7.35 | 5.52 | 6.00 | 8.93 | 13.54 | 16.75 | 16.12 | 21.94 | 24.40 | 19.18 | 18.70 | 19.16 | 38.22 | 21.94 | - | - | - |
P/Tangible BV | 25.20 | 25.37 | 22.44 | 26.20 | 29.56 | 29.77 | 29.91 | 26.28 | 25.87 | 27.17 | 25.53 | 26.46 | 27.92 | 33.75 | 30.99 | 31.95 | 29.98 | 30.64 | 33.16 | 33.33 | 31.89 | 33.36 | 38.72 | 39.95 | 36.98 | 40.85 | 29.25 | 32.18 | 32.42 | 29.76 | 30.76 | 29.62 | 23.18 | 28.61 | 36.10 | 44.10 | 41.77 | - | - | - | - | - | - | - | - | - | 50.47 | 47.30 | 49.33 | 53.59 | 50.45 | 46.78 | 35.28 | 31.46 | 33.96 | 31.64 | 27.73 | 23.96 | 15.42 | 12.91 | 16.28 | 17.02 | 14.68 | 14.90 | 13.38 | 13.34 | 14.38 | 14.55 | 14.32 | 13.36 | 95.47 | 100.12 | 90.47 | 70.20 | 56.48 | 67.88 | 276.39 | 289.99 | 291.64 | 110.72 | 96.52 | 93.90 | 71.30 | 74.82 | 81.45 | 59.71 | 48.54 | 42.44 | 31.25 | 33.67 | 33.61 | 35.36 | 30.76 | 33.73 | 32.52 | 30.05 | 29.96 | 30.01 | 25.28 | 25.55 | 31.00 | 34.13 | 31.74 | 29.06 | 26.70 | 25.91 | 24.63 | 23.24 | 20.07 | 17.99 | 20.94 | 22.57 | 20.85 | 19.30 | 23.32 | 23.77 | 25.78 | 26.40 | 23.82 | 20.51 | 21.92 | 21.85 | 22.51 | 24.84 | 24.00 | 20.11 | 21.28 | 14.01 | 14.45 | 12.89 | 14.61 | 14.90 | 16.32 | 16.39 | 18.31 | 18.81 | 24.50 | 24.55 | 21.60 | 22.54 | 20.68 | 22.00 | 19.99 | 19.19 | 17.01 | 19.59 | 17.41 | 15.95 | 20.70 | 20.35 | 19.62 | 17.65 | 20.02 | 18.56 | 28.36 | 28.66 | 28.52 | 28.61 | 26.03 | 28.70 | 21.73 | 17.91 | 22.46 | 29.54 | 29.51 | 32.78 | 37.67 | 33.64 | 27.11 | 32.74 | 32.19 | 30.73 | 41.23 | 45.00 | 41.11 | 44.89 | 38.99 | 38.48 | 44.62 | 42.66 | 36.41 | 39.12 | 53.36 | 50.76 | 49.40 | 53.09 | 43.44 | 52.70 | 49.17 | 39.58 | 58.72 | 39.85 | 35.90 | 32.50 | 39.77 | 29.86 | 10.61 | 15.79 | 23.95 | 30.60 | 29.44 | 40.07 | 32.78 | 25.77 | 25.60 | 26.22 | 52.31 | 30.03 | - | - | - |
TEV/LTM Total Revenue | 5.22 | 5.25 | 4.64 | 5.42 | 5.95 | 5.99 | 6.02 | 5.36 | 5.27 | 5.54 | 5.22 | 5.41 | 5.70 | 6.53 | 5.99 | 6.18 | 5.30 | 5.41 | 5.84 | 5.69 | 5.46 | 5.70 | 6.31 | 6.51 | 6.05 | 6.45 | 4.70 | 5.14 | 5.45 | 5.03 | 5.18 | 5.49 | 4.37 | 5.31 | 7.11 | 8.65 | 8.20 | 9.95 | 11.80 | 10.43 | 13.60 | 15.38 | 17.08 | 16.92 | 16.80 | 14.69 | 19.36 | 18.13 | 24.21 | 26.33 | 24.77 | 22.94 | 21.04 | 18.71 | 20.24 | 22.17 | 19.38 | 16.68 | 12.05 | 9.99 | 12.75 | 15.21 | 13.01 | 13.22 | 11.78 | 14.36 | 15.55 | 18.33 | 17.87 | 16.60 | 16.67 | 16.76 | 14.49 | 10.35 | 8.28 | 10.00 | 9.49 | 9.96 | 10.02 | 10.41 | 9.07 | 8.82 | 10.56 | 11.09 | 12.09 | 13.79 | 11.17 | 9.73 | 9.60 | 10.37 | 10.35 | 13.00 | 11.28 | 12.39 | 11.76 | 10.85 | 10.82 | 10.43 | 8.75 | 8.85 | 10.36 | 11.42 | 10.61 | 10.16 | 9.33 | 9.05 | 8.35 | 7.87 | 6.78 | 6.79 | 7.91 | 8.54 | 7.02 | 6.49 | 7.86 | 9.66 | 10.48 | 10.74 | 11.13 | 9.56 | 10.23 | 10.11 | 10.42 | 11.52 | 11.12 | 9.09 | 9.64 | 7.99 | 8.26 | 7.32 | 8.30 | 8.47 | 9.32 | 9.20 | 10.33 | 10.62 | 13.84 | 13.87 | 12.15 | 12.71 | 11.63 | 12.40 | 11.38 | 10.90 | 9.61 | 10.47 | 9.25 | 8.43 | 10.39 | 10.21 | 9.82 | 8.70 | 9.94 | 9.17 | 13.83 | 13.98 | 13.91 | 13.59 | 12.33 | 13.64 | 11.09 | 9.06 | 11.47 | 14.86 | 14.85 | 16.52 | 18.33 | 16.34 | 13.11 | 14.46 | 14.21 | 13.55 | 14.52 | 15.87 | 14.48 | 14.09 | 12.21 | 12.05 | 12.52 | 11.95 | 10.15 | 10.37 | 14.25 | 13.54 | 10.52 | 11.32 | 9.22 | 8.84 | 8.23 | 6.59 | 8.56 | 5.74 | 5.15 | 4.46 | 5.48 | 4.09 | 4.94 | 7.56 | 11.69 | 15.77 | 15.15 | 20.80 | 25.60 | 19.97 | 20.88 | 21.41 | 43.53 | 24.64 | 31.71 | 25.91 | 22.46 |
Market Cap/LTM Total Revenue | 5.23 | 5.27 | 4.66 | 5.44 | 6.04 | 6.08 | 6.11 | 5.42 | 5.33 | 5.60 | 5.11 | 5.30 | 5.59 | 6.55 | 6.01 | 6.20 | 5.12 | 5.23 | 5.66 | 5.49 | 5.25 | 5.49 | 6.09 | 6.29 | 5.82 | 6.15 | 4.40 | 4.84 | 5.14 | 4.72 | 4.87 | 5.16 | 4.04 | 4.99 | 6.94 | 8.48 | 8.04 | 9.66 | 11.50 | 10.14 | 13.33 | 15.11 | 16.80 | 16.64 | 16.52 | 14.41 | 19.71 | 18.48 | 24.56 | 26.68 | 25.11 | 23.29 | 21.49 | 19.16 | 20.69 | 22.59 | 19.80 | 17.11 | 12.63 | 10.58 | 13.34 | 16.08 | 13.87 | 14.08 | 12.65 | 15.20 | 16.40 | 19.40 | 18.95 | 17.67 | 16.59 | 16.68 | 14.41 | 10.61 | 8.53 | 10.26 | 9.55 | 10.02 | 10.07 | 10.45 | 9.11 | 8.86 | 10.73 | 11.26 | 12.25 | 14.04 | 11.41 | 9.98 | 9.85 | 10.61 | 10.59 | 13.26 | 11.53 | 12.65 | 11.97 | 11.06 | 11.03 | 10.65 | 8.97 | 9.06 | 10.50 | 11.56 | 10.75 | 10.22 | 9.39 | 9.11 | 8.46 | 7.98 | 6.89 | 6.86 | 7.98 | 8.60 | 7.10 | 6.57 | 7.94 | 9.79 | 10.62 | 10.88 | 11.29 | 9.72 | 10.39 | 10.33 | 10.64 | 11.75 | 11.35 | 9.50 | 10.05 | 8.42 | 8.68 | 7.74 | 8.71 | 8.89 | 9.73 | 9.64 | 10.77 | 11.07 | 14.29 | 14.32 | 12.60 | 13.21 | 12.12 | 12.89 | 11.89 | 11.41 | 10.12 | 10.95 | 9.73 | 8.92 | 10.88 | 10.70 | 10.31 | 9.18 | 10.42 | 9.65 | 14.29 | 14.44 | 14.37 | 14.04 | 12.78 | 14.09 | 11.55 | 9.52 | 11.94 | 15.09 | 15.08 | 16.75 | 18.61 | 16.62 | 13.40 | 14.70 | 14.46 | 13.80 | 14.74 | 16.08 | 14.69 | 14.32 | 12.44 | 12.28 | 12.87 | 12.31 | 10.50 | 10.67 | 14.55 | 13.84 | 10.74 | 11.54 | 9.44 | 9.04 | 8.43 | 6.79 | 8.79 | 5.97 | 5.37 | 4.55 | 5.57 | 4.18 | 5.36 | 7.98 | 12.10 | 16.26 | 15.64 | 21.30 | 26.28 | 20.66 | 21.69 | 22.22 | 44.34 | 25.45 | 30.82 | 25.01 | 21.43 |
TEV/LTM EBITDA | 32.83 | 33.06 | 29.23 | 34.14 | 32.42 | 32.66 | 32.82 | 27.43 | 27.01 | 28.37 | 25.97 | 26.90 | 28.35 | 32.79 | 30.10 | 31.04 | 29.33 | 29.95 | 32.33 | 34.80 | 33.35 | 34.82 | 41.74 | 43.06 | 39.97 | 53.12 | 38.74 | 42.37 | 48.94 | 45.16 | 46.57 | 52.55 | 41.81 | 50.86 | 69.35 | 84.43 | 80.06 | 97.80 | 115.94 | 102.53 | 142.99 | 161.76 | 179.55 | 189.48 | 188.18 | 164.53 | 279.54 | 261.73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 158.52 | 138.11 | 134.35 | 79.48 | 83.47 | 90.98 | 74.08 | 59.97 | 52.27 | 41.48 | 44.77 | 44.69 | 48.16 | 41.76 | 45.89 | 44.39 | 40.95 | 40.83 | 42.05 | 35.28 | 35.66 | 40.50 | 44.64 | 41.47 | 39.88 | 36.62 | 35.53 | 30.47 | 28.73 | 24.75 | 22.78 | 26.55 | 28.63 | 22.70 | 20.99 | 25.43 | 28.99 | 31.47 | 32.24 | 33.15 | 28.47 | 30.47 | 27.81 | 28.67 | 31.71 | 30.61 | 25.35 | 26.89 | 22.59 | 23.33 | 20.68 | 23.71 | 24.20 | 26.62 | 26.79 | 30.08 | 30.93 | 39.11 | 39.19 | 34.33 | 34.93 | 31.94 | 34.06 | 30.66 | 29.38 | 25.89 | 29.15 | 25.75 | 23.48 | 28.61 | 28.10 | 27.04 | 24.71 | 28.22 | 26.05 | 38.61 | 39.04 | 38.84 | 37.98 | 34.45 | 38.11 | 31.68 | 25.89 | 32.79 | 41.14 | 41.09 | 45.71 | 49.95 | 44.52 | 35.73 | 38.68 | 38.02 | 36.26 | 38.19 | 41.73 | 38.07 | 38.28 | 33.17 | 32.73 | 36.11 | 34.47 | 29.27 | 30.69 | 42.18 | 40.09 | 33.77 | 36.34 | 29.60 | 28.96 | 26.98 | 21.59 | 27.43 | 18.38 | 16.48 | 15.21 | 18.69 | 13.95 | 17.21 | 26.33 | 40.68 | 57.05 | 54.81 | 75.26 | 93.75 | 73.15 | 86.13 | 88.31 | 179.52 | 101.63 | 156.86 | 128.14 | 134.42 |
TEV/LTM EBIT | 45.64 | 45.96 | 40.64 | 47.47 | 43.49 | 43.81 | 44.02 | 36.63 | 36.06 | 37.89 | 34.71 | 35.95 | 37.89 | 44.56 | 40.89 | 42.17 | 41.59 | 42.47 | 45.85 | 51.66 | 49.51 | 51.70 | 63.61 | 65.62 | 60.91 | 87.69 | 63.95 | 69.95 | 83.58 | 77.13 | 79.54 | 89.17 | 70.94 | 86.30 | 113.97 | 138.75 | 131.56 | 155.89 | 184.80 | 163.42 | 233.21 | 263.83 | 292.85 | - | - | 278.14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 289.26 | 252.01 | 245.15 | 101.93 | 107.05 | 116.67 | 89.13 | 72.15 | 62.89 | 48.23 | 52.06 | 51.96 | 54.88 | 47.60 | 52.30 | 51.00 | 47.05 | 46.91 | 48.97 | 41.08 | 41.53 | 47.12 | 51.94 | 48.25 | 46.62 | 42.82 | 41.54 | 35.02 | 33.01 | 28.44 | 25.72 | 29.98 | 32.33 | 25.43 | 23.52 | 28.49 | 32.01 | 34.74 | 35.60 | 36.46 | 31.31 | 33.51 | 30.27 | 31.20 | 34.52 | 33.32 | 27.48 | 29.14 | 24.40 | 25.21 | 22.34 | 25.54 | 26.07 | 28.68 | 28.91 | 32.46 | 33.38 | 42.07 | 42.16 | 36.93 | 37.44 | 34.24 | 36.51 | 32.78 | 31.41 | 27.68 | 31.21 | 27.57 | 25.13 | 30.59 | 30.05 | 28.92 | 26.52 | 30.28 | 27.95 | 41.42 | 41.88 | 41.67 | 40.70 | 36.92 | 40.84 | 34.04 | 27.81 | 35.23 | 44.03 | 43.99 | 48.93 | 53.25 | 47.46 | 38.08 | 41.13 | 40.42 | 38.56 | 40.41 | 44.15 | 40.29 | 40.57 | 35.16 | 34.69 | 38.61 | 36.87 | 31.30 | 33.07 | 45.45 | 43.19 | 36.79 | 39.59 | 32.25 | 31.60 | 29.44 | 23.56 | 29.75 | 19.93 | 17.88 | 16.56 | 20.35 | 15.19 | 18.79 | 28.74 | 44.41 | 62.83 | 60.37 | 82.89 | 104.08 | 81.22 | 98.25 | 100.73 | 204.78 | 115.92 | 187.89 | 153.48 | 171.59 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 52.46 | 52.46 | 52.46 | 52.46 | 54.70 | 54.70 | 54.70 | 56.49 | 56.49 | 56.49 | 58.14 | 58.14 | 58.14 | 56.88 | 56.88 | 56.63 | 56.63 | 56.63 | 56.59 | 56.59 | 56.59 | 56.50 | 56.50 | 56.50 | 52.79 | 52.79 | 52.79 | 51.73 | 51.73 | 51.73 | 51.09 | 51.09 | 51.09 | 50.56 | 50.56 | 50.56 | 47.34 | 47.34 | 47.34 | 47.78 | 47.78 | 47.78 | 49.21 | 49.21 | 49.21 | 51.18 | 51.18 | 51.18 | 51.74 | 51.74 | 51.74 | 54.21 | 54.21 | 54.21 | 55.25 | 55.25 | 55.25 | 56.24 | 56.24 | 56.24 | 55.51 | 55.51 | 55.51 | 56.78 | 56.78 | 56.78 | 57.19 | 57.19 | 57.19 | 58.10 | 58.10 | 58.10 | 58.59 | 58.59 | 58.59 | 61.29 | 61.29 | 61.29 | 64.71 | 64.71 | 64.71 | 67.94 | 67.94 | 67.94 | 67.69 | 67.69 | 67.69 | 69.61 | 69.61 | 69.61 | 71.01 | 71.01 | 71.01 | 72.53 | 72.53 | 72.53 | 70.78 | 70.78 | 70.78 | 72.22 | 72.22 | 72.22 | 73.80 | 73.80 | 73.80 | 75.07 | 75.07 | 75.07 | 74.68 | 74.68 | 74.68 | 76.02 | 76.02 | 76.02 | 77.47 | 77.47 | 77.47 | 78.51 | 78.51 | 78.51 | 77.51 | 77.51 | 77.51 | 78.24 | 78.24 | 78.24 | 78.45 | 78.45 | 78.45 | 78.48 | 78.48 | 78.48 | 77.65 | 77.65 | 77.65 | 78.29 | 78.29 | 78.29 | 78.83 | 78.83 | 78.83 | 79.78 | 79.78 | 79.78 | 80.35 | 80.35 | 80.35 | 78.24 | 78.24 | 78.24 | 80.73 | 80.73 | 80.73 | 83.05 | 83.05 | 83.05 | 77.95 | 77.95 | 77.95 | 84.61 | 84.61 | 84.61 | 85.15 | 85.15 | 85.15 | 85.46 | 85.46 | 85.46 | 85.63 | 85.63 | 85.63 | 85.41 | 85.41 | 85.41 | 85.42 | 85.42 | 85.42 | 85.42 | 85.42 | 85.42 | 85.58 | 85.58 | 85.58 | 85.53 | 85.53 | 85.53 | 85.81 | 85.81 | 85.81 | 85.87 | 85.87 | 85.87 | 85.34 | 85.34 | 85.34 | 85.09 | 85.09 | 85.09 | 84.65 | 84.65 | 84.65 | 84.48 | 84.48 | 84.48 | 84.03 | 84.03 | 84.03 | 85.44 | 85.44 | 85.44 | 83.98 |
SG&A Margin | 16.18 | 16.18 | 16.18 | 16.18 | 16.13 | 16.13 | 16.13 | 16.66 | 16.66 | 16.66 | 17.28 | 17.28 | 17.28 | 17.20 | 17.20 | 17.46 | 17.46 | 17.46 | 18.00 | 18.00 | 18.00 | 18.46 | 18.46 | 18.46 | 19.40 | 19.40 | 19.40 | 20.29 | 20.29 | 20.29 | 20.14 | 20.14 | 20.14 | 21.64 | 21.64 | 21.64 | 23.01 | 23.01 | 23.01 | 24.39 | 24.39 | 24.39 | 28.39 | 28.39 | 28.39 | 27.55 | 27.55 | 27.55 | 34.67 | 34.67 | 34.67 | 40.94 | 40.94 | 40.94 | 45.50 | 45.50 | 45.50 | 44.92 | 44.92 | 44.92 | 42.87 | 42.87 | 42.87 | 39.80 | 39.80 | 39.80 | 40.25 | 40.25 | 40.25 | 43.08 | 43.08 | 43.08 | 43.93 | 43.93 | 43.93 | 43.38 | 43.38 | 43.38 | 41.50 | 41.50 | 41.50 | 36.79 | 36.79 | 36.79 | 33.31 | 33.31 | 33.31 | 30.87 | 30.87 | 30.87 | 28.13 | 28.13 | 28.13 | 28.85 | 28.85 | 28.85 | 30.33 | 30.33 | 30.33 | 30.68 | 30.68 | 30.68 | 31.81 | 31.81 | 31.81 | 31.44 | 31.44 | 31.44 | 30.99 | 30.99 | 30.99 | 31.11 | 31.11 | 31.11 | 30.67 | 30.67 | 30.67 | 31.26 | 31.26 | 31.26 | 29.86 | 29.86 | 29.86 | 30.46 | 30.46 | 30.46 | 30.82 | 30.82 | 30.82 | 31.34 | 31.34 | 31.34 | 32.09 | 32.09 | 32.09 | 31.78 | 31.78 | 31.78 | 31.39 | 31.39 | 31.39 | 31.38 | 31.38 | 31.38 | 32.82 | 32.82 | 32.82 | 33.10 | 33.10 | 33.10 | 34.62 | 34.62 | 34.62 | 34.71 | 34.71 | 34.71 | 35.25 | 35.25 | 35.25 | 36.99 | 36.99 | 36.99 | 36.63 | 36.63 | 36.63 | 36.78 | 36.78 | 36.78 | 36.51 | 36.51 | 36.51 | 35.97 | 35.97 | 35.97 | 37.40 | 37.40 | 37.40 | 39.75 | 39.75 | 39.75 | 41.18 | 41.18 | 41.18 | 44.59 | 44.59 | 44.59 | 46.16 | 46.16 | 46.16 | 45.78 | 45.78 | 45.78 | 46.92 | 46.92 | 46.92 | 46.90 | 46.90 | 46.90 | 47.17 | 47.17 | 47.17 | 47.95 | 47.95 | 47.95 | 50.98 | 50.98 | 50.98 | 54.94 | 54.94 | 54.94 | 58.27 |
EBITDA Margin | 14.67 | 14.67 | 14.67 | 14.67 | 17.06 | 17.06 | 17.06 | 18.16 | 18.16 | 18.16 | 18.64 | 18.64 | 18.64 | 19.46 | 19.46 | 17.70 | 17.70 | 17.70 | 15.41 | 15.41 | 15.41 | 13.75 | 13.75 | 13.75 | 11.06 | 11.06 | 11.06 | 10.06 | 10.06 | 10.06 | 9.45 | 9.45 | 9.45 | 9.25 | 9.25 | 9.25 | 9.09 | 9.09 | 9.09 | 8.47 | 8.47 | 8.47 | 7.87 | 7.87 | 7.87 | 5.86 | 5.86 | 5.86 | 5.34 | 5.34 | 5.34 | 0.12 | 0.12 | 0.12 | -4.60 | -4.60 | -4.60 | -3.48 | -3.48 | -3.48 | -1.01 | -1.01 | -1.01 | 2.33 | 2.33 | 2.33 | 1.29 | 1.29 | 1.29 | -1.65 | -1.65 | -1.65 | -0.20 | -0.20 | -0.20 | 2.69 | 2.69 | 2.69 | 7.50 | 7.50 | 7.50 | 15.27 | 15.27 | 15.27 | 20.33 | 20.33 | 20.33 | 23.97 | 23.97 | 23.97 | 27.12 | 27.12 | 27.12 | 26.50 | 26.50 | 26.50 | 24.81 | 24.81 | 24.81 | 25.58 | 25.58 | 25.58 | 25.48 | 25.48 | 25.48 | 27.41 | 27.41 | 27.41 | 29.81 | 29.81 | 29.81 | 30.92 | 30.92 | 30.92 | 33.31 | 33.31 | 33.31 | 33.59 | 33.59 | 33.59 | 36.33 | 36.33 | 36.33 | 35.87 | 35.87 | 35.87 | 35.39 | 35.39 | 35.39 | 35.00 | 35.00 | 35.00 | 34.34 | 34.34 | 34.34 | 35.40 | 35.40 | 35.40 | 36.40 | 36.40 | 36.40 | 37.10 | 37.10 | 37.10 | 35.90 | 35.90 | 35.90 | 36.33 | 36.33 | 36.33 | 35.21 | 35.21 | 35.21 | 35.81 | 35.81 | 35.81 | 35.79 | 35.79 | 35.79 | 34.99 | 34.99 | 34.99 | 36.13 | 36.13 | 36.13 | 36.69 | 36.69 | 36.69 | 37.38 | 37.38 | 37.38 | 38.02 | 38.02 | 38.02 | 36.82 | 36.82 | 36.82 | 34.67 | 34.67 | 34.67 | 33.79 | 33.79 | 33.79 | 31.15 | 31.15 | 31.15 | 30.52 | 30.52 | 30.52 | 31.22 | 31.22 | 31.22 | 29.86 | 29.86 | 29.86 | 29.37 | 29.37 | 29.37 | 28.77 | 28.77 | 28.77 | 28.16 | 28.16 | 28.16 | 24.88 | 24.88 | 24.88 | 20.47 | 20.47 | 20.47 | 16.86 |
EBIT Margin | 11.43 | 11.43 | 11.43 | 11.43 | 13.68 | 13.68 | 13.68 | 14.62 | 14.62 | 14.62 | 15.02 | 15.02 | 15.02 | 15.68 | 15.68 | 13.91 | 13.91 | 13.91 | 11.53 | 11.53 | 11.53 | 9.93 | 9.93 | 9.93 | 7.46 | 7.46 | 7.46 | 6.63 | 6.63 | 6.63 | 6.30 | 6.30 | 6.30 | 6.37 | 6.37 | 6.37 | 6.38 | 6.38 | 6.38 | 5.83 | 5.83 | 5.83 | 5.29 | 5.29 | 5.29 | 3.22 | 3.22 | 3.22 | 2.53 | 2.53 | 2.53 | -2.89 | -2.89 | -2.89 | -7.80 | -7.80 | -7.80 | -6.67 | -6.67 | -6.67 | -4.15 | -4.15 | -4.15 | -0.79 | -0.79 | -0.79 | -1.88 | -1.88 | -1.88 | -4.83 | -4.83 | -4.83 | -3.47 | -3.47 | -3.47 | -0.68 | -0.68 | -0.68 | 4.11 | 4.11 | 4.11 | 11.91 | 11.91 | 11.91 | 16.90 | 16.90 | 16.90 | 20.62 | 20.62 | 20.62 | 23.80 | 23.80 | 23.80 | 23.07 | 23.07 | 23.07 | 21.30 | 21.30 | 21.30 | 21.99 | 21.99 | 21.99 | 21.79 | 21.79 | 21.79 | 23.85 | 23.85 | 23.85 | 26.40 | 26.40 | 26.40 | 27.60 | 27.60 | 27.60 | 30.17 | 30.17 | 30.17 | 30.54 | 30.54 | 30.54 | 33.38 | 33.38 | 33.38 | 33.09 | 33.09 | 33.09 | 32.76 | 32.76 | 32.76 | 32.49 | 32.49 | 32.49 | 31.82 | 31.82 | 31.82 | 32.91 | 32.91 | 32.91 | 33.95 | 33.95 | 33.95 | 34.70 | 34.70 | 34.70 | 33.54 | 33.54 | 33.54 | 33.98 | 33.98 | 33.98 | 32.82 | 32.82 | 32.82 | 33.38 | 33.38 | 33.38 | 33.40 | 33.40 | 33.40 | 32.57 | 32.57 | 32.57 | 33.75 | 33.75 | 33.75 | 34.42 | 34.42 | 34.42 | 35.15 | 35.15 | 35.15 | 35.93 | 35.93 | 35.93 | 34.74 | 34.74 | 34.74 | 32.42 | 32.42 | 32.42 | 31.36 | 31.36 | 31.36 | 28.59 | 28.59 | 28.59 | 27.97 | 27.97 | 27.97 | 28.79 | 28.79 | 28.79 | 27.47 | 27.47 | 27.47 | 26.96 | 26.96 | 26.96 | 26.22 | 26.22 | 26.22 | 25.45 | 25.45 | 25.45 | 21.89 | 21.89 | 21.89 | 17.13 | 17.13 | 17.13 | 13.24 |
Earnings from Cont. Ops Margin | 7.77 | 7.77 | 7.77 | 7.77 | 8.18 | 8.18 | 8.18 | 7.23 | 7.23 | 7.23 | 6.82 | 6.82 | 6.82 | 7.29 | 7.29 | 6.07 | 6.07 | 6.07 | 5.39 | 5.39 | 5.39 | 4.57 | 4.57 | 4.57 | 2.80 | 2.80 | 2.80 | 2.68 | 2.68 | 2.68 | 2.29 | 2.29 | 2.29 | 1.17 | 1.17 | 1.17 | 1.25 | 1.25 | 1.25 | -0.03 | -0.03 | -0.03 | -0.29 | -0.29 | -0.29 | -0.03 | -0.03 | -0.03 | -0.12 | -0.12 | -0.12 | -5.89 | -5.89 | -5.89 | -8.28 | -8.28 | -8.28 | -7.49 | -7.49 | -7.49 | -5.87 | -5.87 | -5.87 | 0.87 | 0.87 | 0.87 | -0.74 | -0.74 | -0.74 | -2.54 | -2.54 | -2.54 | -7.44 | -7.44 | -7.44 | -4.87 | -4.87 | -4.87 | -3.76 | -3.76 | -3.76 | 1.13 | 1.13 | 1.13 | 11.92 | 11.92 | 11.92 | 13.85 | 13.85 | 13.85 | 16.17 | 16.17 | 16.17 | 16.15 | 16.15 | 16.15 | 16.13 | 16.13 | 16.13 | 18.50 | 18.50 | 18.50 | 20.31 | 20.31 | 20.31 | 16.23 | 16.23 | 16.23 | 15.97 | 15.97 | 15.97 | 14.56 | 14.56 | 14.56 | 7.47 | 7.47 | 7.47 | 13.05 | 13.05 | 13.05 | 14.97 | 14.97 | 14.97 | 14.80 | 14.80 | 14.80 | 26.86 | 26.86 | 26.86 | 24.87 | 24.87 | 24.87 | 24.21 | 24.21 | 24.21 | 24.97 | 24.97 | 24.97 | 25.28 | 25.28 | 25.28 | 27.13 | 27.13 | 27.13 | 26.02 | 26.02 | 26.02 | 27.28 | 27.28 | 27.28 | 25.65 | 25.65 | 25.65 | 25.69 | 25.69 | 25.69 | 25.88 | 25.88 | 25.88 | 25.53 | 25.53 | 25.53 | 26.03 | 26.03 | 26.03 | 25.85 | 25.85 | 25.85 | 25.25 | 25.25 | 25.25 | 21.42 | 21.42 | 21.42 | 20.08 | 20.08 | 20.08 | 19.21 | 19.21 | 19.21 | 18.98 | 18.98 | 18.98 | 17.60 | 17.60 | 17.60 | 15.75 | 15.75 | 15.75 | 13.73 | 13.73 | 13.73 | 12.43 | 12.43 | 12.43 | 11.61 | 11.61 | 11.61 | 11.04 | 11.04 | 11.04 | 11.39 | 11.39 | 11.39 | 8.43 | 8.43 | 8.43 | 5.41 | 5.41 | 5.41 | 3.40 |
Net Income Margin | 7.77 | 7.77 | 7.77 | 7.77 | 8.18 | 8.18 | 8.18 | 7.23 | 7.23 | 7.23 | 6.82 | 6.82 | 6.82 | 7.29 | 7.29 | 6.07 | 6.07 | 6.07 | 5.39 | 5.39 | 5.39 | 4.57 | 4.57 | 4.57 | 2.80 | 2.80 | 2.80 | 2.68 | 2.68 | 2.68 | 2.29 | 2.29 | 2.29 | 1.17 | 1.17 | 1.17 | 1.25 | 1.25 | 1.25 | -0.03 | -0.03 | -0.03 | -0.29 | -0.29 | -0.29 | -0.03 | -0.03 | -0.03 | -0.12 | -0.12 | -0.12 | -5.89 | -5.89 | -5.89 | -8.28 | -8.28 | -8.28 | -7.49 | -7.49 | -7.49 | -5.87 | -5.87 | -5.87 | 0.87 | 0.87 | 0.87 | -0.74 | -0.74 | -0.74 | -2.54 | -2.54 | -2.54 | -7.44 | -7.44 | -7.44 | -4.87 | -4.87 | -4.87 | -3.76 | -3.76 | -3.76 | 1.13 | 1.13 | 1.13 | 11.92 | 11.92 | 11.92 | 13.85 | 13.85 | 13.85 | 16.17 | 16.17 | 16.17 | 16.15 | 16.15 | 16.15 | 16.13 | 16.13 | 16.13 | 18.50 | 18.50 | 18.50 | 20.31 | 20.31 | 20.31 | 16.23 | 16.23 | 16.23 | 15.97 | 15.97 | 15.97 | 14.56 | 14.56 | 14.56 | 7.47 | 7.47 | 7.47 | 13.04 | 13.04 | 13.04 | 14.95 | 14.95 | 14.95 | 14.80 | 14.80 | 14.80 | 26.85 | 26.85 | 26.85 | 24.86 | 24.86 | 24.86 | 24.21 | 24.21 | 24.21 | 24.93 | 24.93 | 24.93 | 25.24 | 25.24 | 25.24 | 27.10 | 27.10 | 27.10 | 26.01 | 26.01 | 26.01 | 27.27 | 27.27 | 27.27 | 25.64 | 25.64 | 25.64 | 25.68 | 25.68 | 25.68 | 25.88 | 25.88 | 25.88 | 25.53 | 25.53 | 25.53 | 26.03 | 26.03 | 26.03 | 25.85 | 25.85 | 25.85 | 25.25 | 25.25 | 25.25 | 21.42 | 21.42 | 21.42 | 20.08 | 20.08 | 20.08 | 19.21 | 19.21 | 19.21 | 18.98 | 18.98 | 18.98 | 17.60 | 17.60 | 17.60 | 15.75 | 15.75 | 15.75 | 13.73 | 13.73 | 13.73 | 12.43 | 12.43 | 12.43 | 11.61 | 11.61 | 11.61 | 11.04 | 11.04 | 11.04 | 11.39 | 11.39 | 11.39 | 8.43 | 8.43 | 8.43 | 5.41 | 5.41 | 5.41 | 3.40 |
Levered Free Cash Flow Margin | 8.85 | 8.85 | 8.85 | 8.85 | 24.54 | 24.54 | 24.54 | 24.02 | 24.02 | 24.02 | 8.60 | 8.60 | 8.60 | 27.26 | 27.26 | 8.96 | 8.96 | 8.96 | 8.58 | 8.58 | 8.58 | -2.24 | -2.24 | -2.24 | -13.15 | -13.15 | -13.15 | -19.36 | -19.36 | -19.36 | -25.26 | -25.26 | -25.26 | -17.03 | -17.03 | -17.03 | -11.59 | -11.59 | -11.59 | -3.33 | -3.33 | -3.33 | -1.26 | -1.26 | -1.26 | -1.63 | -1.63 | -1.63 | -5.86 | -5.86 | -5.86 | -7.87 | -7.87 | -7.87 | -18.57 | -18.57 | -18.57 | -3.26 | -3.26 | -3.26 | -9.61 | -9.61 | -9.61 | -9.33 | -9.33 | -9.33 | 0.99 | 0.99 | 0.99 | -12.91 | -12.91 | -12.91 | 1.30 | 1.30 | 1.30 | -5.15 | -5.15 | -5.15 | -4.12 | -4.12 | -4.12 | 9.47 | 9.47 | 9.47 | 13.78 | 13.78 | 13.78 | 24.79 | 24.79 | 24.79 | 24.54 | 24.54 | 24.54 | 14.10 | 14.10 | 14.10 | 22.46 | 22.46 | 22.46 | 7.49 | 7.49 | 7.49 | 8.63 | 8.63 | 8.63 | 10.38 | 10.38 | 10.38 | 5.96 | 5.96 | 5.96 | 17.58 | 17.58 | 17.58 | 16.74 | 16.74 | 16.74 | 21.77 | 21.77 | 21.77 | 15.48 | 15.48 | 15.48 | 14.12 | 14.12 | 14.12 | 2.31 | 2.31 | 2.31 | 3.39 | 3.39 | 3.39 | 14.69 | 14.69 | 14.69 | 15.01 | 15.01 | 15.01 | 27.86 | 27.86 | 27.86 | 28.01 | 28.01 | 28.01 | 23.65 | 23.65 | 23.65 | 22.90 | 22.90 | 22.90 | 20.43 | 20.43 | 20.43 | 21.39 | 21.39 | 21.39 | 22.55 | 22.55 | 22.55 | 22.11 | 22.11 | 22.11 | 23.64 | 23.64 | 23.64 | 21.27 | 21.27 | 21.27 | 14.98 | 14.98 | 14.98 | 19.89 | 19.89 | 19.89 | 22.11 | 22.11 | 22.11 | 21.41 | 21.41 | 21.41 | 40.04 | 40.04 | 40.04 | 41.30 | 41.30 | 41.30 | 33.69 | 33.69 | 33.69 | 38.88 | 38.88 | 38.88 | 11.59 | 11.59 | 11.59 | 1.99 | 1.99 | 1.99 | 8.71 | 8.71 | 8.71 | 2.62 | 2.62 | 2.62 | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | 10.00 | 10.00 | 10.00 | 10.00 | 25.83 | 25.83 | 25.83 | 25.47 | 25.47 | 25.47 | 10.15 | 10.15 | 10.15 | 28.61 | 28.61 | 10.34 | 10.34 | 10.34 | 10.21 | 10.21 | 10.21 | -0.33 | -0.33 | -0.33 | -11.50 | -11.50 | -11.50 | -17.76 | -17.76 | -17.76 | -23.88 | -23.88 | -23.88 | -15.60 | -15.60 | -15.60 | -10.02 | -10.02 | -10.02 | -1.98 | -1.98 | -1.98 | 0.40 | 0.40 | 0.40 | 0.05 | 0.05 | 0.05 | -4.05 | -4.05 | -4.05 | -5.95 | -5.95 | -5.95 | -16.71 | -16.71 | -16.71 | -1.47 | -1.47 | -1.47 | -7.74 | -7.74 | -7.74 | -7.16 | -7.16 | -7.16 | 3.38 | 3.38 | 3.38 | -10.46 | -10.46 | -10.46 | 3.43 | 3.43 | 3.43 | -3.38 | -3.38 | -3.38 | -2.60 | -2.60 | -2.60 | 10.83 | 10.83 | 10.83 | 15.27 | 15.27 | 15.27 | 26.37 | 26.37 | 26.37 | 26.26 | 26.26 | 26.26 | 15.99 | 15.99 | 15.99 | 24.33 | 24.33 | 24.33 | 9.48 | 9.48 | 9.48 | 10.63 | 10.63 | 10.63 | 12.34 | 12.34 | 12.34 | 8.04 | 8.04 | 8.04 |