pww.comMicroStrategy Incorporated - NasdaqGS:MSTR

Profile

Price

USD$ 347.09

()

Market Cap

USD$ 87.214B

Shares Out

251.273 M

Employees

1637

Dividends

Yield

0 %

Payout (TTM)

0 %

DPS (TTM)

0

DPS Growth 3Yr

0 %

DPS Growth 5Yr

0 %

DPS Growth 10Yr

0 %

FinancialHealth

Cash

-

Net Debt

USD$ 2.207B

Debt/Equity (TTM)

114.36 %

Returns(TTM)

ROA

-4.87 %

ROE

-14.56 %

ROCE

-5.81 %

Valuation(TTM)

P/E

-168.557

P/B

18.167

P/FCF

-16.601 %

Margins(TTM)

Gross

73.56 %

Operating

-100.24 %

Pre-Tax

-207.23 %

Net

-87.05 %

FCFPS

-26.664 %

Growth(CAGR)

RevPS 3Yr

-0.269 %

RevPS 5Yr

-0.17 %

RevPS 10Yr

-0.288 %

NetIncomePS 3Yr

41.4 %

NetIncomePS 5Yr

14.868 %

NetIncomePS 10Yr

3.256 %

  • Last Price

    USD$ 347.09

  • 5D

    0.364%

  • 1M

    2.187%

  • 3M

    55.653%

  • 1Y

    607.481%

MicroStrategy (MSTR) presents a compelling investment case due to its strategic Bitcoin holdings, outperforming Bitcoin itself, and benefiting from institutional adoption. The company has successfully raised capital through equity offerings and convertible debt, enhancing its Bitcoin acquisitions while minimizing dilution. Operationally, MicroStrategy is transitioning to cloud services and integrating AI, driving revenue growth. However, risks include high stock volatility, potential shareholder dilution, macroeconomic uncertainties, and competition in both the Bitcoin and AI markets. Regulatory challenges also pose threats. Investors should weigh these factors against their risk tolerance, as MSTR offers unique exposure to both Bitcoin and enterprise software.

Valuation And Growth

Segments

Guidance and Outlook

Bulls - Bears Say

1Y

3Y

5Y

ALL

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

Valuation Multiples

TEV/LTM Unlevered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

26.00

26.16

20.83

23.57

25.53

26.12

22.77

28.07

25.53

114.52

123.57

127.00

144.58

137.50

128.35

132.65

118.96

141.06

-

-

-

90.28

92.84

87.88

34.96

38.64

30.36

20.47

21.03

20.38

10.56

10.41

11.88

14.14

15.17

14.32

11.77

11.98

12.87

23.26

21.68

23.00

17.15

17.67

18.85

14.67

14.33

14.41

11.18

11.12

11.88

11.26

12.28

11.64

12.82

11.06

12.14

18.70

17.90

17.73

44.84

45.47

46.93

91.16

95.13

99.26

-

-

-

109.19

116.97

107.92

19.79

21.42

22.27

26.15

26.27

21.51

17.24

20.07

20.99

20.59

21.70

20.09

21.32

17.95

18.85

26.87

28.97

28.37

66.95

67.60

62.19

97.51

91.07

98.94

-

-

-

-

-

-

-

-

-

-

-

-

100.68

109.91

81.89

83.82

74.20

76.03

71.72

62.23

54.51

21.54

21.88

19.71

18.62

16.27

13.19

11.54

11.95

11.86

12.77

13.46

166.98

167.63

153.62

121.21

36.59

30.27

27.58

14.31

12.97

12.05

10.06

11.04

3.53

3.34

3.15

3.70

7.89

8.63

9.66

10.46

13.22

15.56

12.75

11.32

15.33

20.43

21.75

20.90

15.75

13.58

14.41

15.89

17.56

20.20

22.57

22.51

21.64

20.26

21.08

21.24

16.73

14.92

13.44

20.05

19.37

19.22

22.02

19.86

20.90

18.45

16.34

15.74

25.08

27.60

27.65

20.75

21.97

16.34

20.67

27.79

28.64

29.36

31.63

29.10

15.43

12.75

14.88

14.14

16.14

16.14

25.76

-

-

66.00

68.01

-

114.43

100.55

-

-

-

-

-

-

-

-

-

-

20.76

27.08

-

3.12

5.69

2.34

3.84

17.93

26.23

24.77

22.32

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

37.32

37.48

32.15

37.52

39.48

40.07

36.68

41.98

36.50

167.59

176.63

180.06

206.86

199.78

190.63

188.59

174.91

197.00

-

-

-

172.71

175.27

170.31

61.74

65.42

57.15

39.04

39.59

38.95

19.46

19.31

20.78

24.80

25.83

24.98

20.74

20.94

21.84

32.39

30.82

32.13

23.64

24.15

25.34

19.73

19.39

19.47

15.69

15.63

16.38

15.39

16.40

15.77

16.80

15.04

16.12

24.10

23.31

23.13

55.47

56.10

57.56

114.43

118.40

122.53

-

-

-

135.33

143.12

134.07

26.34

27.97

28.82

33.97

34.09

29.33

23.75

26.58

28.05

27.26

28.38

26.77

29.24

25.88

26.78

40.46

42.56

41.96

83.14

83.80

77.57

122.90

116.47

124.34

-

-

-

-

-

-

-

-

-

-

-

-

119.57

128.80

92.95

94.88

85.27

85.94

81.63

72.14

64.42

26.84

27.18

24.51

23.42

21.07

17.29

15.64

16.05

15.96

16.41

17.10

203.56

204.21

190.21

150.19

46.13

39.82

36.44

19.65

18.31

16.41

14.42

15.40

4.89

4.69

4.51

5.08

9.50

10.24

11.22

12.02

14.78

16.92

14.11

12.68

16.76

21.86

23.18

22.31

17.07

14.90

15.73

16.86

18.52

21.37

23.74

23.68

22.80

20.98

21.80

21.96

17.37

15.56

14.08

21.23

20.55

20.40

23.67

21.50

22.54

19.76

17.66

17.05

26.48

29.01

29.06

24.50

25.72

20.08

23.52

30.64

31.50

31.89

34.16

31.63

17.09

14.40

16.52

16.14

18.16

18.16

28.39

-

-

78.74

81.02

-

162.73

142.74

-

-

-

-

-

-

-

-

-

-

59.28

82.32

-

2.10

5.15

2.05

3.61

18.64

28.35

26.88

24.02

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM Normalized EPS

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

92.91

89.13

76.47

101.63

106.95

108.53

230.61

263.92

65.66

-

-

-

-

-

-

233.73

216.77

244.15

128.60

126.14

113.12

61.70

62.61

60.84

54.57

57.82

50.50

43.65

44.27

43.55

32.82

32.57

35.05

26.41

27.51

26.61

22.78

23.01

24.00

32.34

30.77

32.09

30.60

31.26

32.80

30.59

30.06

30.18

25.70

25.60

26.84

25.07

26.72

25.69

24.07

21.55

23.06

25.38

24.54

24.35

33.20

33.57

34.44

49.00

50.70

52.47

116.52

122.82

113.88

-

-

-

-

-

-

183.93

184.58

158.83

127.60

142.80

135.69

280.10

291.57

275.02

261.49

231.37

239.43

75.00

78.90

77.78

61.82

62.31

61.33

61.17

57.96

61.88

103.21

96.62

89.66

146.48

137.60

155.37

155.62

150.71

78.59

73.95

84.06

89.96

64.74

69.73

65.04

66.39

59.66

48.45

46.11

40.76

36.47

27.71

28.06

21.80

20.83

18.74

20.07

18.16

18.64

18.53

19.81

20.64

22.65

22.72

21.16

20.51

20.11

17.36

16.58

14.02

13.06

10.48

9.21

9.84

9.71

9.31

8.95

10.28

13.84

14.91

13.78

14.77

18.16

20.02

16.69

15.01

16.02

20.89

22.15

21.35

18.41

16.06

16.96

21.16

23.25

24.48

27.20

27.13

26.13

25.62

26.62

26.63

23.36

20.92

18.92

22.96

22.22

22.07

26.45

23.04

24.15

22.40

20.02

19.21

20.75

22.73

22.77

18.59

19.51

15.24

21.42

27.91

28.69

27.62

29.59

27.50

23.15

19.50

22.64

27.65

31.12

31.12

43.67

57.94

57.93

72.16

74.25

75.62

110.64

97.05

104.94

80.58

75.14

60.75

51.12

40.92

44.06

26.84

32.42

21.81

70.38

97.74

60.35

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM EPS

-

-

-

-

-

-

-

-

-

-

-

64.52

38.72

71.10

89.60

70.69

25.97

20.13

21.93

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

58.72

56.34

48.33

28.20

29.68

30.12

35.50

40.63

45.65

58.95

62.13

63.34

56.53

54.60

52.10

124.47

115.43

130.02

73.22

71.83

64.41

-

-

-

-

-

-

-

-

-

84.31

83.65

90.02

20.28

21.12

20.42

17.64

17.82

18.58

24.19

23.02

24.00

23.80

24.32

25.51

23.00

22.61

22.70

20.12

20.04

21.01

20.28

21.61

20.77

19.58

17.53

18.79

23.09

22.33

22.16

34.72

35.11

36.02

60.67

62.78

64.97

-

-

-

-

-

-

89.75

95.30

98.18

62.92

63.14

54.33

49.11

54.96

53.50

83.34

86.75

81.83

244.39

216.25

223.78

67.94

71.48

70.47

54.93

55.37

54.49

48.95

46.39

49.52

69.17

64.75

60.08

84.40

79.28

86.28

86.42

83.70

47.46

44.65

50.76

54.32

43.69

47.06

48.04

49.04

44.07

37.98

36.15

31.95

28.59

22.27

22.55

18.40

17.58

15.82

17.41

15.75

16.17

16.07

17.29

18.01

21.34

21.40

19.94

19.87

20.14

17.38

17.15

14.85

13.84

11.48

10.09

10.78

10.49

10.07

9.68

10.68

13.78

14.85

13.36

14.32

17.60

19.50

16.26

14.62

15.02

19.59

20.77

20.25

17.21

15.02

15.86

19.18

21.08

21.88

24.31

24.24

23.35

23.63

24.55

24.49

22.77

20.39

18.43

22.30

21.58

21.43

25.13

21.88

22.94

18.93

16.92

16.24

6.56

7.19

7.20

5.23

5.48

4.28

5.52

7.19

7.40

6.31

6.76

6.28

46.27

38.97

45.24

131.68

148.18

148.18

-

-

-

-

-

-

43.55

38.20

43.64

11.89

11.09

8.96

7.74

6.19

6.67

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/BV

18.64

17.98

15.55

20.81

12.77

11.34

8.91

11.87

10.13

11.21

7.83

13.28

7.97

8.65

10.90

8.60

7.28

5.64

6.15

12.80

10.01

8.82

-

-

-

-

-

-

-

-

-

3.74

2.15

3.47

4.08

5.61

5.11

8.26

12.23

16.20

16.06

72.83

87.42

78.82

17.74

12.55

17.55

11.77

13.01

10.70

9.25

8.16

3.98

3.18

3.05

2.62

2.50

2.63

2.67

2.35

2.69

3.02

2.84

2.99

3.05

3.02

2.92

2.79

3.07

2.84

3.20

2.88

2.83

2.54

2.31

2.34

2.27

2.60

2.75

2.41

2.38

2.42

2.38

2.50

2.48

2.67

2.45

2.56

2.47

2.48

2.50

2.61

3.83

3.65

3.80

3.89

3.97

4.17

4.34

4.27

4.28

3.91

3.89

4.08

4.27

4.55

4.38

4.50

4.03

4.32

4.99

4.82

4.79

5.86

5.93

6.09

5.53

5.72

5.92

5.90

6.22

5.63

6.14

6.49

6.08

4.96

5.27

5.43

5.20

5.22

4.49

4.20

4.70

4.58

4.81

5.00

4.72

4.29

3.79

3.93

3.58

3.76

3.71

5.69

5.74

5.65

5.50

5.22

5.57

8.18

7.66

7.10

8.25

7.75

8.92

8.93

8.65

7.55

7.11

8.08

8.65

7.81

8.41

11.10

11.33

10.19

10.08

9.59

8.48

7.59

5.93

6.01

5.47

5.22

4.70

4.75

4.30

4.41

4.38

4.74

4.94

5.80

5.82

5.42

5.40

4.99

4.30

4.25

3.72

3.47

3.35

2.94

3.15

3.70

3.55

3.41

3.76

6.18

6.66

6.68

7.15

8.79

10.27

8.56

7.70

8.11

10.58

11.22

10.94

9.18

8.01

8.46

12.28

13.49

10.84

12.05

12.02

11.57

13.78

14.32

14.30

12.31

11.02

9.96

9.14

8.85

8.79

8.07

7.03

7.37

6.88

6.15

5.90

6.50

7.12

7.13

3.33

3.49

2.73

3.66

4.77

4.91

4.59

4.91

4.57

9.71

8.18

9.49

12.26

13.80

13.80

19.19

22.47

22.47

31.96

32.89

32.26

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

84.50

96.41

98.40

21.34

28.85

18.33

19.89

63.86

102.00

101.86

P/Tangible BV

18.64

17.98

15.55

20.81

12.77

11.34

8.91

11.87

10.13

11.21

7.83

13.28

7.97

8.65

10.90

8.60

7.28

5.64

6.15

12.80

10.01

8.82

-

-

-

-

-

-

-

-

-

3.74

2.15

3.47

4.08

5.61

5.11

8.26

12.23

16.20

16.06

72.83

87.42

78.82

17.74

12.55

17.55

11.77

13.01

10.70

9.25

8.16

3.98

3.18

3.05

2.62

2.50

2.63

2.67

2.35

2.69

3.02

2.84

2.99

3.05

3.02

2.92

2.79

3.07

2.84

3.20

2.88

2.83

2.54

2.31

2.34

2.27

2.60

2.75

2.41

2.39

2.42

2.38

2.51

2.49

2.68

2.47

2.57

2.49

2.50

2.53

2.64

3.88

3.69

3.85

3.95

4.04

4.23

4.43

4.35

4.37

4.01

3.99

4.19

4.40

4.69

4.51

4.66

4.17

4.48

5.21

5.04

5.00

6.20

6.27

6.43

5.83

6.03

6.24

6.15

6.49

5.88

6.31

6.68

6.26

5.09

5.40

5.56

5.35

5.37

4.62

4.35

4.86

4.73

5.01

5.22

4.92

4.44

3.93

4.07

3.70

3.89

3.83

6.00

6.05

5.96

5.87

5.56

5.93

8.63

8.08

7.50

8.51

7.99

9.31

9.32

9.03

8.00

7.53

8.56

9.16

8.39

9.03

11.97

12.22

10.98

10.73

10.21

9.03

8.08

6.37

6.45

5.85

5.59

5.03

5.04

4.56

4.68

4.65

5.06

5.27

6.30

6.32

5.89

5.87

5.53

4.78

4.71

4.21

3.92

3.75

3.30

3.52

4.00

3.84

3.69

4.07

6.44

6.94

6.80

7.29

8.96

10.50

8.76

7.87

8.33

10.86

11.52

11.23

9.46

8.25

8.72

12.80

14.06

11.00

12.22

12.19

11.74

14.06

14.61

14.59

12.62

11.30

10.22

9.35

9.05

8.99

8.24

7.17

7.52

7.06

6.31

6.05

6.71

7.35

7.37

3.40

3.57

2.79

3.75

4.88

5.02

4.66

4.99

4.64

10.31

8.69

10.08

13.24

14.90

14.90

21.25

24.88

24.88

37.48

38.56

37.83

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

44.84

60.63

38.53

37.04

63.86

102.00

101.86

TEV/LTM Total Revenue

196.33

189.70

161.19

188.36

115.01

79.07

61.52

65.71

57.13

62.45

45.61

62.73

39.42

19.89

23.94

19.80

16.27

13.60

14.42

16.53

13.86

12.07

13.34

11.59

10.90

10.44

7.96

9.23

10.72

9.48

9.91

10.99

8.28

10.52

12.10

15.01

14.05

12.02

15.72

19.03

18.90

15.79

17.66

16.35

16.55

12.70

16.41

14.62

16.05

13.37

7.57

6.69

3.32

2.04

2.06

1.64

1.50

1.63

1.67

1.52

1.88

2.21

2.06

2.23

2.29

2.18

2.07

1.93

2.11

1.89

2.24

1.82

1.76

1.54

1.52

1.57

1.48

1.80

1.99

1.56

1.52

1.56

1.51

1.59

1.57

1.79

1.69

1.82

1.71

1.62

1.65

1.77

3.07

2.86

3.03

3.04

3.13

3.34

3.25

3.18

3.20

2.65

2.63

2.81

2.79

3.04

2.88

2.95

2.55

2.80

2.95

2.83

2.80

3.24

3.29

3.39

2.71

2.83

2.95

2.71

2.89

2.56

2.48

2.66

2.45

1.89

2.05

2.13

2.10

2.11

1.72

1.64

1.91

1.85

1.78

1.88

1.74

1.45

1.22

1.28

1.11

1.20

1.17

1.55

1.56

1.53

1.41

1.32

1.43

2.16

2.00

1.83

2.04

1.90

2.34

2.33

2.25

1.95

1.81

2.10

2.28

2.00

2.19

3.11

3.18

2.82

2.94

2.77

2.40

2.11

1.78

1.80

2.03

1.91

1.67

1.91

1.67

1.73

1.72

2.09

2.20

2.50

2.51

2.30

2.29

1.91

1.58

1.55

1.23

1.11

0.94

0.79

0.86

0.89

0.84

0.79

0.91

1.56

1.71

1.69

1.83

2.32

2.78

2.28

2.02

2.35

3.13

3.33

3.24

2.78

2.39

2.54

3.49

3.85

4.35

4.86

4.85

4.66

4.67

4.86

4.88

4.38

3.91

3.52

4.42

4.27

4.23

4.85

4.37

4.60

4.06

3.60

3.47

3.57

3.93

3.94

3.03

3.20

2.38

3.35

4.51

4.65

4.23

4.56

4.19

3.10

2.56

3.02

3.25

3.71

3.71

4.57

5.38

5.38

4.81

4.95

5.02

4.72

4.15

3.99

3.64

3.40

2.73

2.48

2.03

2.17

1.61

1.89

1.32

0.79

1.03

0.61

0.50

0.91

1.06

1.74

1.37

2.00

1.89

1.70

1.41

0.77

1.30

1.58

1.42

1.78

2.06

1.53

3.85

6.74

3.97

3.87

10.59

12.07

12.32

9.91

13.51

8.47

13.07

38.85

62.20

62.12

Market Cap/LTM Total Revenue

187.29

180.66

152.15

179.32

105.98

71.08

53.54

58.49

49.90

55.23

38.39

58.28

34.97

15.54

19.58

15.45

11.92

9.24

10.07

12.25

9.58

7.79

8.51

6.76

6.07

5.68

3.20

4.47

6.00

4.76

5.19

6.37

3.66

5.90

7.83

10.75

9.79

7.72

11.42

14.72

14.59

11.48

13.35

12.04

13.16

9.31

13.01

13.54

14.96

12.31

7.46

6.58

3.21

2.93

2.94

2.53

2.39

2.52

2.56

2.45

2.81

3.16

3.02

3.18

3.25

3.12

3.01

2.87

2.99

2.78

3.13

2.98

2.92

2.70

2.91

2.96

2.87

3.18

3.37

2.95

2.89

2.94

2.89

2.93

2.90

3.12

2.97

3.09

2.99

2.86

2.89

3.01

4.27

4.06

4.24

4.19

4.28

4.49

4.38

4.30

4.32

3.72

3.70

3.88

3.81

4.06

3.90

3.87

3.46

3.71

3.81

3.68

3.65

4.01

4.06

4.16

3.40

3.52

3.65

3.30

3.48

3.15

3.08

3.25

3.05

2.52

2.67

2.75

2.72

2.73

2.35

2.26

2.53

2.47

2.36

2.46

2.32

1.99

1.76

1.82

1.68

1.76

1.74

1.92

1.93

1.90

1.78

1.68

1.80

2.49

2.33

2.16

2.41

2.26

2.70

2.69

2.60

2.29

2.15

2.45

2.62

2.38

2.56

3.53

3.61

3.24

3.32

3.15

2.79

2.49

2.21

2.24

2.52

2.41

2.17

2.50

2.26

2.32

2.31

2.68

2.79

3.04

3.05

2.84

2.83

2.41

2.08

2.05

1.68

1.57

1.28

1.13

1.21

1.22

1.17

1.13

1.25

1.88

2.03

1.97

2.11

2.59

3.03

2.52

2.27

2.57

3.35

3.55

3.46

3.01

2.62

2.77

3.70

4.07

4.60

5.11

5.10

4.91

4.83

5.02

5.04

4.54

4.07

3.68

4.67

4.52

4.49

5.20

4.73

4.96

4.35

3.89

3.75

3.77

4.13

4.13

3.57

3.75

2.93

3.81

4.97

5.10

4.58

4.91

4.55

3.41

2.87

3.34

3.66

4.12

4.12

4.87

5.68

5.67

5.04

5.19

5.26

4.66

4.09

3.94

3.45

3.22

2.55

2.25

1.80

1.94

1.38

1.67

1.09

0.62

0.86

0.44

0.28

0.69

0.89

1.57

1.22

1.85

1.76

1.57

1.08

0.45

0.97

1.18

1.02

1.38

1.65

1.10

3.42

6.36

3.60

3.50

10.49

11.96

12.21

10.23

13.83

8.79

13.52

39.10

62.46

62.37

TEV/LTM EBITDA

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

106.91

94.50

46.85

16.95

17.05

13.58

16.13

17.48

17.88

21.85

26.93

31.44

57.20

61.72

63.44

65.55

62.34

58.19

66.49

59.63

70.71

174.87

169.42

99.88

31.31

32.20

30.48

22.39

24.75

19.45

12.86

13.21

12.81

9.90

9.76

10.37

8.70

9.34

8.81

7.48

7.62

8.19

13.90

12.96

13.74

13.26

13.66

13.71

13.19

12.89

12.96

10.58

10.52

11.23

10.16

11.07

10.50

10.55

9.10

9.52

11.25

10.77

10.67

15.59

15.81

16.32

21.96

22.92

23.91

39.36

41.96

32.84

65.98

70.69

65.22

37.14

40.19

41.78

30.11

30.25

24.77

23.47

27.32

23.19

30.85

32.52

30.11

29.19

24.58

25.77

16.02

17.27

17.18

18.43

18.61

16.59

19.20

17.93

20.58

35.30

32.69

30.80

43.50

40.40

51.32

51.10

49.25

31.05

28.89

33.59

35.41

25.25

27.57

29.60

30.29

26.82

23.50

22.17

19.24

15.11

11.97

12.16

10.05

9.50

8.30

8.80

7.70

7.98

7.79

8.77

9.24

10.63

10.67

9.78

9.17

9.19

7.61

7.10

6.04

5.48

4.51

3.76

4.13

4.08

3.85

3.64

4.39

6.55

7.17

6.70

7.25

9.17

10.42

8.54

7.59

8.28

11.03

11.74

11.29

9.70

8.36

8.87

11.17

12.34

12.96

14.48

14.44

13.61

13.17

13.70

13.70

11.91

10.62

9.61

11.71

11.31

11.26

12.72

11.47

12.07

10.72

9.50

9.11

9.62

10.59

10.55

8.59

9.09

6.76

10.09

13.57

13.99

13.67

14.73

13.55

11.23

9.28

10.82

12.72

14.51

14.48

19.16

25.59

25.59

24.71

25.46

24.45

25.51

22.41

21.99

19.98

18.70

14.41

13.24

10.60

11.32

7.49

8.83

6.20

4.49

5.86

3.63

3.86

7.04

82.90

136.03

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

290.74

-

-

TEV/LTM EBIT

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

47.43

47.71

37.99

77.92

84.41

86.35

-

-

-

-

-

-

-

-

-

-

-

-

227.67

220.57

192.74

31.37

32.26

30.54

23.80

26.30

20.67

14.14

14.52

14.08

10.78

10.62

12.12

9.46

10.15

9.59

8.15

8.29

8.91

15.18

14.15

15.01

14.47

14.90

15.90

14.36

14.03

14.10

11.60

11.54

12.32

11.14

12.14

11.51

11.65

10.04

11.03

12.67

12.14

12.02

18.33

18.59

19.18

30.14

31.45

32.82

79.19

84.41

74.72

-

-

-

122.42

132.49

137.72

61.93

62.21

50.95

48.70

56.68

54.68

90.94

95.88

88.76

116.57

98.16

103.09

32.84

35.41

34.68

30.47

30.77

30.08

32.47

30.32

32.94

62.16

57.58

52.74

82.97

77.05

87.45

87.09

83.93

42.18

39.25

45.64

49.36

30.97

33.82

34.11

34.91

30.91

26.40

24.91

21.61

18.93

13.16

13.37

10.74

10.15

8.87

9.37

8.20

8.49

8.42

9.29

9.79

11.30

11.34

10.40

10.07

9.93

8.21

7.80

6.53

5.92

4.85

4.05

4.44

4.36

4.12

3.89

4.66

6.95

7.60

7.11

7.70

9.73

11.06

9.06

8.05

8.77

11.68

12.44

11.96

10.31

8.88

9.43

11.82

13.06

13.68

15.29

15.25

14.65

14.31

14.89

14.79

12.94

11.54

10.39

12.75

12.32

12.22

13.87

12.51

13.16

11.67

10.34

9.96

10.52

11.58

11.60

9.56

10.12

7.52

11.31

15.22

15.69

15.63

16.84

15.50

13.23

10.93

12.91

15.39

17.56

17.56

24.28

31.83

31.83

34.55

35.60

36.11

41.00

36.03

34.69

35.27

33.02

26.46

25.11

20.56

21.95

15.86

18.70

13.03

17.81

23.23

13.76

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Margin Analysis

Gross Margin

73.56

73.56

73.56

73.56

73.56

75.90

75.90

77.12

77.12

77.12

77.85

77.85

77.85

78.50

78.50

78.50

78.58

78.58

79.03

79.03

79.03

79.37

79.37

79.37

80.00

80.00

80.00

80.71

80.71

80.71

81.26

81.26

81.26

82.01

82.01

82.01

82.53

82.53

82.53

82.62

82.62

82.62

81.91

81.91

81.91

81.06

81.06

81.06

80.35

80.35

80.35

79.59

79.59

79.59

79.61

79.61

79.61

79.44

79.44

79.44

79.12

79.12

79.12

79.31

79.31

79.31

79.49

79.49

79.49

80.01

80.01

80.01

80.41

80.41

80.41

80.36

80.36

80.36

80.44

80.44

80.44

80.82

80.82

80.82

81.25

81.25

81.25

81.67

81.67

81.67

81.87

81.87

81.87

81.86

81.86

81.86

81.91

81.91

81.91

81.56

81.56

81.56

81.56

81.56

81.56

80.92

80.92

80.92

79.57

79.57

79.57

78.52

78.52

78.52

77.15

77.15

77.15

76.68

76.68

76.68

77.12

77.12

77.12

77.05

77.05

77.05

76.75

76.75

76.75

75.94

75.94

75.94

75.26

75.26

75.26

74.36

74.36

74.36

74.67

74.67

74.67

75.06

75.06

75.06

74.69

74.69

74.69

74.97

74.97

74.97

75.00

75.00

75.00

75.67

75.67

75.67

74.63

74.63

74.63

75.12

75.12

75.12

75.66

75.66

75.66

76.66

76.66

76.66

78.00

78.00

78.00

80.04

80.04

80.04

81.18

81.18

81.18

82.37

82.37

82.37

82.78

82.78

82.78

82.07

82.07

82.07

82.08

82.08

82.08

82.41

82.41

82.41

83.14

83.14

83.14

84.34

84.34

84.34

84.85

84.85

84.85

84.93

84.93

84.93

85.09

85.09

85.09

84.71

84.71

84.71

85.15

85.15

85.15

86.61

86.61

86.61

86.19

86.19

86.19

86.46

86.46

86.46

86.59

86.59

86.59

86.43

86.43

86.43

86.48

86.48

86.48

86.51

86.51

86.51

86.03

86.03

86.03

85.78

85.78

85.78

85.00

85.00

85.00

84.51

84.51

84.51

84.52

84.52

84.52

84.06

84.06

84.06

83.32

83.32

83.32

82.36

82.36

82.36

81.63

81.63

81.63

81.13

81.13

81.13

79.98

79.98

79.98

78.47

78.47

78.47

77.05

77.05

77.05

73.71

73.71

73.71

72.53

72.53

72.53

68.20

68.20

68.20

63.75

63.75

63.75

63.07

63.07

63.07

63.97

63.97

63.97

67.13

67.13

67.13

73.18

73.18

73.18

75.52

75.52

75.52

76.45

76.45

SG&A Margin

59.04

59.04

59.04

59.04

59.04

56.80

56.80

54.96

54.96

54.96

53.40

53.40

53.40

52.67

52.67

52.67

52.67

52.67

52.27

52.27

52.27

51.74

51.74

51.74

51.58

51.58

51.58

51.16

51.16

51.16

50.41

50.41

50.41

50.05

50.05

50.05

48.04

48.04

48.04

46.74

46.74

46.74

46.35

46.35

46.35

47.64

47.64

47.64

50.44

50.44

50.44

53.10

53.10

53.10

55.44

55.44

55.44

57.15

57.15

57.15

58.76

58.76

58.76

58.85

58.85

58.85

59.08

59.08

59.08

58.61

58.61

58.61

56.68

56.68

56.68

55.33

55.33

55.33

53.29

53.29

53.29

50.65

50.65

50.65

48.40

48.40

48.40

47.25

47.25

47.25

47.08

47.08

47.08

46.29

46.29

46.29

44.94

44.94

44.94

44.81

44.81

44.81

43.05

43.05

43.05

43.27

43.27

43.27

44.70

44.70

44.70

47.77

47.77

47.77

52.12

52.12

52.12

55.44

55.44

55.44

57.43

57.43

57.43

56.98

56.98

56.98

56.18

56.18

56.18

55.54

55.54

55.54

55.52

55.52

55.52

55.20

55.20

55.20

54.11

54.11

54.11

53.62

53.62

53.62

54.72

54.72

54.72

56.46

56.46

56.46

58.17

58.17

58.17

59.15

59.15

59.15

58.18

58.18

58.18

57.51

57.51

57.51

55.93

55.93

55.93

54.41

54.41