MicroStrategy 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 Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 | Oct-31-2009 | Sep-30-2009 | Aug-31-2009 | Jul-31-2009 | Jun-30-2009 | May-31-2009 | Apr-30-2009 | Mar-31-2009 | Feb-28-2009 | Jan-31-2009 | Dec-31-2008 | Nov-30-2008 | Oct-31-2008 | Sep-30-2008 | Aug-31-2008 | Jul-31-2008 | Jun-30-2008 | May-31-2008 | Apr-30-2008 | Mar-31-2008 | Feb-29-2008 | Jan-31-2008 | Dec-31-2007 | Nov-30-2007 | Oct-31-2007 | Sep-30-2007 | Aug-31-2007 | Jul-31-2007 | Jun-30-2007 | May-31-2007 | Apr-30-2007 | Mar-31-2007 | Feb-28-2007 | Jan-31-2007 | Dec-31-2006 | Nov-30-2006 | Oct-31-2006 | Sep-30-2006 | Aug-31-2006 | Jul-31-2006 | Jun-30-2006 | May-31-2006 | Apr-30-2006 | Mar-31-2006 | Feb-28-2006 | Jan-31-2006 | Dec-31-2005 | Nov-30-2005 | Oct-31-2005 | Sep-30-2005 | Aug-31-2005 | Jul-31-2005 | Jun-30-2005 | May-31-2005 | Apr-30-2005 | Mar-31-2005 | Feb-28-2005 | Jan-31-2005 | Dec-31-2004 | Nov-30-2004 | Oct-31-2004 | Sep-30-2004 | Aug-31-2004 | Jul-31-2004 | Jun-30-2004 | May-31-2004 | Apr-30-2004 | Mar-31-2004 | Feb-29-2004 | Jan-31-2004 | Dec-31-2003 | Nov-30-2003 | Oct-31-2003 | Sep-30-2003 | Aug-31-2003 | Jul-31-2003 | Jun-30-2003 | May-31-2003 | Apr-30-2003 | Mar-31-2003 | Feb-28-2003 | Jan-31-2003 | Dec-31-2002 | Nov-30-2002 | Oct-31-2002 | Sep-30-2002 | Aug-31-2002 | Jul-31-2002 | Jun-30-2002 | May-31-2002 | Apr-30-2002 | Mar-31-2002 | Feb-28-2002 | Jan-31-2002 | Dec-31-2001 | Nov-30-2001 | Oct-31-2001 | Sep-30-2001 | Aug-31-2001 | Jul-31-2001 | Jun-30-2001 | May-31-2001 | Apr-30-2001 | Mar-31-2001 | Feb-28-2001 | Jan-31-2001 | Dec-31-2000 | Nov-30-2000 | Oct-31-2000 | Sep-30-2000 | Aug-31-2000 | Jul-31-2000 | Jun-30-2000 | May-31-2000 | Apr-30-2000 | Mar-31-2000 | Feb-29-2000 | Jan-31-2000 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 |