Southern Copper Corporation - NYSE:SCCO
Profile
Price
USD$ 89.93
()
Market Cap
USD$ 71.082B
Shares Out
790.411 M
Employees
15810
Dividends
Yield
4.68 %
Payout (TTM)
61.44 %
DPS (TTM)
2.08
DPS Growth 3Yr
162.46 %
DPS Growth 5Yr
181.17 %
DPS Growth 10Yr
478.17 %
FinancialHealth
Cash
-
Net Debt
USD$ 5.878B
Debt/Equity (TTM)
78.27 %
Returns(TTM)
ROA
16.44 %
ROE
37.41 %
ROCE
31.43 %
Valuation(TTM)
P/E
23.656
P/B
8.029
P/FCF
28.483 %
Margins(TTM)
Gross
47.92 %
Operating
46.74 %
Pre-Tax
44.78 %
Net
27.67 %
FCFPS
3.284 %
Growth(CAGR)
RevPS 3Yr
0.22 %
RevPS 5Yr
0.372 %
RevPS 10Yr
0.783 %
NetIncomePS 3Yr
0.52 %
NetIncomePS 5Yr
0.547 %
NetIncomePS 10Yr
0.608 %
Last Price
USD$ 89.93
5D
-3.332%
1M
-2.261%
3M
-18.704%
1Y
15.369%
Southern Copper Corporation (SCCO) shows strong bullish factors, including a 10% increase in copper prices, improved production, and robust financial performance with a 31% rise in EBITDA. The company is advancing expansion projects like Tia Maria, which promises significant economic benefits. However, bearish factors include weak demand from China, rising operating costs, and potential project delays due to regulatory challenges. Investors should consider the long-term demand for copper and SCCO's operational strengths against short-term market uncertainties and cost pressures. Overall, SCCO presents a compelling investment opportunity for those optimistic about copper's future.
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 | 25.70 | 26.16 | 26.02 | 28.51 | 30.02 | 38.09 | 33.73 | - | 37.94 | 41.54 | 40.49 | 30.99 | 23.98 | 22.34 | 23.35 | 19.77 | 19.04 | 25.78 | 27.48 | 28.71 | 28.65 | 26.82 | 29.41 | 38.81 | 37.61 | 29.91 | 24.51 | 24.74 | 19.62 | 13.35 | 13.93 | 14.64 | 11.59 | 14.10 | 13.59 | 16.34 | 14.73 | 15.44 | 14.95 | 14.24 | 14.25 | 15.35 | 16.94 | 17.69 | 20.84 | 22.44 | 22.34 | 23.77 | 24.88 | 22.88 | 26.01 | 23.93 | 21.40 | 22.07 | 23.25 | 21.41 | 20.29 | 18.81 | 16.49 | 18.36 | 21.17 | 28.49 | 31.49 | 28.71 | 27.18 | 25.37 | 23.84 | 26.36 | 28.14 | 25.06 | 27.88 | 25.52 | 23.30 | 17.69 | 16.42 | 17.62 | 19.78 | 24.54 | 24.79 | 27.63 | 29.54 | 30.66 | 32.84 | 35.76 | 34.95 | 44.71 | 43.82 | 39.45 | 40.18 | 50.00 | 51.01 | 49.54 | 73.97 | 74.56 | 143.43 | 145.20 | 151.60 | - | - | - | - | - | - | - | 69.92 | 68.00 | 75.51 | 85.76 | 76.34 | 87.34 | 87.89 | 86.82 | 92.40 | 63.90 | 63.78 | 66.19 | 109.53 | 111.47 | 119.61 | 94.78 | 76.43 | 56.08 | 57.75 | 60.92 | 58.80 | 117.65 | 128.99 | 129.27 | 184.94 | 181.34 | 71.03 | 68.81 | 71.83 | 11.01 | 11.27 | 9.97 | 11.00 | 30.51 | 30.78 | 29.24 | 22.75 | 25.48 | 27.16 | 25.66 | 25.80 | - | - | - | - | 16.75 | 15.90 | 15.78 | 16.51 | 14.97 | 18.72 | 18.08 | 18.52 | 18.37 | 16.06 | 16.55 | 16.33 | 15.79 | 21.06 | 16.60 | 15.98 | 16.79 | 17.81 | 21.22 | 22.79 | 23.56 | 25.59 | 22.06 | 22.53 | 20.83 | 17.99 | 18.70 | 24.79 | 27.46 | 28.51 | 55.42 | 51.45 | 46.97 | 138.18 | 146.04 | 132.44 | 55.08 | 50.89 | 45.93 | 23.00 | 23.52 | 21.00 | 10.34 | 8.52 | 6.22 | 7.16 | 6.14 | 6.69 | 8.69 | 11.61 | 12.57 | 14.06 | 14.54 | 15.13 | 14.20 | 15.60 | 12.46 | 13.68 | 14.40 | 18.19 | 17.55 | 14.93 | 16.08 | 17.44 | 16.42 | 14.65 | 14.32 | 13.72 | 12.17 | 14.07 | 14.28 | 13.42 | 13.04 | 13.02 | 13.58 | 14.10 | 13.49 | 15.53 | 11.25 | 10.63 | 11.60 | 18.33 | 17.45 | 18.76 | 19.02 | 16.82 | 16.64 | 7.50 | 8.18 | 4.68 | 7.60 | 13.26 | 9.85 | 9.87 | 9.94 | 9.00 | 15.34 | 13.20 | 11.59 | 21.02 | 15.98 | 14.15 | 19.57 | 20.80 | 24.05 | 25.79 | 20.88 | 16.76 | 13.22 | 10.42 | 12.05 | 11.30 | 11.67 | 11.71 | 11.02 | 43.54 | 43.96 | 40.73 | 40.85 | - | - | - | - | - | - | 33.86 | 30.85 | - | - | 14.83 | 13.46 | - | 11.08 | 13.46 | 10.31 | 10.67 | 11.81 | 53.03 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 26.13 | 26.63 | 26.48 | 29.16 | 30.79 | 39.34 | 34.60 | - | 38.95 | 42.89 | 41.75 | 31.37 | 23.81 | 22.24 | 23.31 | 19.48 | 18.73 | 25.97 | 27.82 | 29.18 | 29.33 | 27.30 | 30.19 | 41.16 | 39.78 | 30.53 | 24.51 | 24.77 | 19.07 | 12.55 | 13.18 | 13.94 | 11.11 | 13.77 | 13.32 | 16.23 | 14.55 | 15.17 | 14.65 | 13.89 | 13.93 | 14.94 | 16.65 | 17.47 | 20.75 | 22.50 | 22.40 | 23.98 | 25.20 | 23.03 | 26.35 | 24.02 | 21.18 | 21.64 | 22.99 | 20.89 | 19.43 | 17.73 | 15.18 | 16.74 | 20.00 | 28.01 | 31.58 | 28.27 | 26.45 | 24.05 | 22.27 | 25.22 | 27.12 | 23.55 | 26.82 | 25.08 | 22.55 | 16.58 | 15.18 | 16.51 | 18.91 | 24.09 | 24.37 | 27.57 | 29.85 | 31.14 | 33.63 | 37.46 | 36.51 | 49.14 | 48.03 | 42.56 | 43.48 | 58.22 | 59.60 | 57.61 | 110.98 | 112.04 | - | - | - | - | - | - | - | - | - | - | 98.30 | 94.91 | 108.21 | 120.57 | 104.16 | 113.87 | 114.74 | 113.03 | 121.95 | 69.04 | 68.89 | 71.99 | 135.30 | 138.11 | 149.89 | 118.25 | 87.67 | 63.02 | 65.14 | 69.18 | 66.48 | 196.56 | 217.51 | 218.12 | - | - | 95.19 | 91.93 | 96.35 | 10.71 | 10.99 | 9.61 | 10.70 | 32.91 | 33.23 | 31.43 | 23.78 | 26.81 | 28.69 | 26.60 | 26.76 | - | - | - | - | 17.09 | 16.19 | 16.06 | 17.07 | 15.42 | 19.27 | 18.58 | 19.06 | 19.09 | 16.61 | 17.13 | 16.90 | 16.36 | 22.11 | 17.39 | 16.73 | 17.59 | 18.66 | 22.27 | 23.97 | 24.61 | 26.77 | 23.03 | 23.53 | 21.56 | 18.56 | 19.31 | 25.83 | 28.70 | 29.82 | 62.05 | 57.53 | 52.44 | 188.11 | 199.14 | 180.05 | 59.91 | 55.17 | 49.51 | 23.55 | 24.11 | 21.39 | 10.42 | 8.56 | 6.41 | 7.38 | 6.32 | 6.91 | 8.96 | 12.00 | 12.98 | 14.57 | 15.06 | 15.68 | 14.69 | 16.14 | 12.88 | 14.07 | 14.81 | 18.72 | 18.00 | 15.30 | 16.49 | 17.92 | 16.86 | 15.01 | 14.68 | 14.06 | 12.45 | 14.29 | 14.51 | 13.42 | 13.02 | 12.99 | 13.55 | 14.48 | 13.83 | 15.95 | 11.53 | 10.90 | 11.91 | 17.50 | 16.62 | 17.37 | 17.63 | 15.43 | 15.30 | 8.09 | 8.77 | 5.26 | 8.23 | 13.85 | 10.36 | 10.39 | 10.46 | 9.50 | 15.94 | 13.73 | 12.07 | 21.63 | 16.32 | 14.49 | 20.19 | 21.17 | 24.59 | 26.41 | 21.25 | 16.71 | 12.98 | 10.04 | 11.42 | 10.63 | 11.03 | 11.16 | 10.42 | 57.46 | 58.09 | 53.21 | 53.39 | - | - | - | - | - | - | 75.10 | 67.30 | - | - | 16.96 | 15.05 | - | 11.11 | 14.10 | 10.09 | 10.50 | 11.78 | 73.64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 23.05 | 23.49 | 23.36 | 25.72 | 27.91 | 32.26 | 28.37 | 29.57 | 35.58 | 39.18 | 38.13 | 33.46 | 25.40 | 22.54 | 23.63 | 19.75 | 19.46 | 21.97 | 23.54 | 25.52 | 21.51 | 20.02 | 23.03 | 22.30 | 21.55 | 21.66 | 17.39 | 17.57 | 13.53 | 11.18 | 11.73 | 12.41 | 10.60 | 13.15 | 13.54 | 16.51 | 15.09 | 14.94 | 14.43 | 13.68 | 14.02 | 14.71 | 16.40 | 17.20 | 21.94 | 23.79 | 23.68 | 30.07 | 31.60 | 29.98 | 35.39 | 32.27 | 28.45 | 27.41 | 29.12 | 26.46 | 22.23 | 20.29 | 18.14 | 14.50 | 17.33 | 19.03 | 21.45 | 19.20 | 17.97 | 17.25 | 15.97 | 18.09 | 19.13 | 16.61 | 18.91 | 18.92 | 16.98 | 14.86 | 13.60 | 14.80 | 16.95 | 19.10 | 19.32 | 21.86 | 22.87 | 23.85 | 25.77 | 28.90 | 28.11 | 30.90 | 30.20 | 26.76 | 27.33 | 30.16 | 30.87 | 29.84 | 28.67 | 28.95 | 34.16 | 34.66 | 35.56 | 45.30 | 37.72 | 38.77 | 33.01 | 33.44 | 32.83 | 33.05 | 30.60 | 29.54 | 33.65 | 28.33 | 24.47 | 20.08 | 20.23 | 19.93 | 21.50 | 17.82 | 17.78 | 18.58 | 18.76 | 19.15 | 20.78 | 17.77 | 18.92 | 16.59 | 17.15 | 18.21 | 17.50 | 18.04 | 19.96 | 19.99 | 18.73 | 18.33 | 17.04 | 16.46 | 17.25 | 14.77 | 15.16 | 13.25 | 14.76 | 13.27 | 13.40 | 12.81 | 12.10 | 13.65 | 14.60 | 15.46 | 15.55 | 15.66 | 15.05 | 14.43 | 15.15 | 13.02 | 12.33 | 12.19 | 11.65 | 10.52 | 12.95 | 12.49 | 12.67 | 13.79 | 12.00 | 12.37 | 12.23 | 11.22 | 15.17 | 18.15 | 17.46 | 18.36 | 19.89 | 22.53 | 23.81 | 28.71 | 31.22 | 26.86 | 27.50 | 23.20 | 19.97 | 20.81 | 19.47 | 21.62 | 22.46 | 30.95 | 28.69 | 25.96 | 61.81 | 65.43 | 59.16 | 47.96 | 44.17 | 39.78 | 20.64 | 21.14 | 18.70 | 11.63 | 9.26 | 6.82 | 7.86 | 6.73 | 7.07 | 8.57 | 11.47 | 12.41 | 14.58 | 15.08 | 15.59 | 14.39 | 15.81 | 12.99 | 13.38 | 14.08 | 17.78 | 16.33 | 13.88 | 14.87 | 14.14 | 13.31 | 11.98 | 11.33 | 11.11 | 9.84 | 9.53 | 9.67 | 9.08 | 9.10 | 9.08 | 9.49 | 9.67 | 9.24 | 10.75 | 9.97 | 9.37 | 10.24 | 5.79 | 5.50 | 5.71 | 5.79 | 5.07 | 5.40 | 5.21 | 5.65 | 6.21 | 7.81 | 13.22 | 9.89 | 9.92 | 9.98 | 9.07 | 14.48 | 12.48 | 10.97 | 17.29 | 13.04 | 18.13 | 25.26 | 31.28 | 36.32 | 39.02 | 31.40 | 29.74 | 23.11 | 17.87 | 16.70 | 15.54 | 16.12 | 17.93 | 16.74 | 19.64 | 19.86 | 18.19 | 18.25 | 19.16 | 18.79 | 18.34 | 27.11 | 27.87 | 25.94 | 26.26 | 23.54 | 21.29 | 22.52 | 15.92 | 14.12 | 11.73 | 9.97 | 12.66 | 11.19 | 11.64 | 13.06 | 13.14 | 17.28 | 18.16 | 17.22 | 16.12 | 15.49 | 22.66 | 25.20 | 22.66 | 26.33 | 27.17 | 27.86 | 27.79 | 42.44 | 59.32 | 60.29 |
P/LTM EPS | 23.31 | 23.74 | 23.62 | 26.01 | 28.22 | 32.91 | 28.94 | 30.17 | 35.84 | 39.47 | 38.41 | 33.96 | 25.78 | 22.05 | 23.12 | 19.32 | 19.02 | 20.92 | 22.41 | 24.30 | 20.80 | 19.36 | 22.27 | 22.34 | 21.59 | 22.63 | 18.17 | 18.36 | 14.13 | 11.88 | 12.47 | 13.20 | 11.27 | 13.97 | 14.17 | 17.27 | 15.79 | 15.66 | 15.12 | 14.34 | 14.70 | 15.54 | 17.33 | 18.17 | 23.46 | 25.44 | 25.32 | 33.41 | 35.12 | 32.69 | 39.15 | 35.69 | 31.47 | 29.93 | 31.80 | 28.90 | 23.43 | 21.38 | 19.11 | 14.65 | 17.51 | 19.77 | 22.29 | 19.95 | 18.67 | 18.15 | 16.81 | 19.04 | 20.56 | 17.85 | 20.33 | 19.88 | 17.84 | 27.01 | 24.72 | 26.89 | 30.80 | 33.52 | 33.91 | 38.36 | 40.95 | 42.71 | 46.14 | 57.49 | 55.95 | 31.60 | 30.88 | 27.37 | 27.95 | 31.26 | 31.99 | 30.92 | 29.57 | 29.85 | 35.24 | 35.76 | 36.52 | 44.72 | 37.24 | 38.28 | 33.10 | 36.26 | 35.60 | 35.84 | 33.22 | 32.07 | 36.53 | 29.90 | 25.84 | 20.34 | 20.50 | 20.19 | 21.78 | 17.37 | 17.33 | 18.11 | 18.69 | 19.08 | 20.71 | 18.13 | 18.50 | 16.35 | 16.90 | 17.95 | 17.25 | 17.58 | 19.46 | 19.49 | 17.63 | 17.25 | 15.69 | 15.16 | 15.88 | 13.55 | 13.90 | 12.15 | 13.53 | 14.25 | 14.38 | 13.64 | 12.94 | 14.59 | 15.61 | 16.47 | 16.57 | 17.07 | 16.41 | 15.73 | 16.51 | 12.13 | 11.48 | 11.39 | 10.72 | 9.68 | 11.90 | 11.48 | 11.64 | 12.84 | 11.17 | 11.52 | 11.35 | 10.65 | 14.39 | 17.61 | 16.94 | 17.81 | 19.31 | 22.03 | 23.15 | 26.73 | 29.07 | 25.01 | 25.53 | 21.75 | 18.72 | 19.45 | 18.28 | 20.31 | 21.07 | 28.99 | 26.87 | 24.38 | 63.71 | 67.44 | 60.98 | 48.42 | 44.59 | 40.64 | 19.35 | 19.81 | 17.58 | 10.88 | 8.56 | 6.70 | 7.72 | 6.62 | 6.98 | 8.21 | 10.99 | 11.96 | 14.08 | 14.56 | 15.16 | 13.79 | 15.16 | 12.49 | 12.09 | 12.72 | 16.06 | 14.86 | 12.63 | 13.52 | 12.80 | 12.05 | 10.85 | 10.36 | 10.30 | 9.13 | 8.80 | 8.94 | 8.40 | 8.25 | 8.23 | 8.61 | 8.62 | 8.23 | 9.58 | 8.88 | 8.38 | 9.16 | 5.58 | 5.30 | 5.46 | 5.54 | 4.85 | 5.26 | 4.94 | 5.36 | 5.87 | 7.44 | 13.15 | 9.84 | 9.87 | 9.93 | 9.02 | 14.40 | 12.41 | 10.91 | 17.62 | 13.29 | 19.23 | 26.80 | 30.00 | 34.84 | 37.43 | 30.12 | 28.75 | 22.35 | 17.28 | 15.66 | 14.57 | 15.12 | 18.18 | 16.97 | 18.21 | 18.41 | 16.87 | 16.93 | 17.08 | 16.75 | 16.34 | 24.39 | 25.07 | 23.34 | 23.73 | 21.27 | 19.24 | 20.35 | 14.75 | 13.09 | 10.80 | 9.29 | 11.80 | 10.32 | 10.74 | 12.05 | 12.07 | 15.33 | 16.11 | 15.28 | 14.31 | 13.75 | 19.91 | 22.14 | 19.91 | 22.56 | 23.27 | 23.87 | 23.81 | 35.31 | 52.73 | 53.59 |
P/BV | 8.10 | 8.25 | 8.20 | 9.03 | 9.65 | 10.70 | 9.41 | 9.81 | 11.16 | 12.29 | 11.96 | 11.10 | 8.43 | 8.20 | 8.59 | 7.18 | 7.08 | 7.37 | 7.89 | 8.56 | 6.83 | 6.35 | 7.31 | 7.29 | 7.05 | 7.68 | 6.17 | 6.23 | 4.80 | 4.54 | 4.77 | 5.05 | 4.72 | 5.85 | 5.91 | 7.20 | 6.58 | 6.10 | 5.89 | 5.59 | 5.73 | 5.48 | 6.11 | 6.41 | 6.61 | 7.16 | 7.13 | 7.26 | 7.63 | 7.11 | 7.17 | 6.54 | 5.76 | 5.13 | 5.45 | 4.95 | 4.58 | 4.18 | 3.73 | 3.20 | 3.82 | 4.27 | 4.81 | 4.31 | 4.03 | 3.91 | 3.62 | 4.10 | 4.52 | 3.92 | 4.47 | 4.67 | 4.19 | 3.95 | 3.61 | 3.93 | 4.50 | 5.11 | 5.17 | 5.85 | 5.71 | 5.95 | 6.43 | 6.86 | 6.67 | 5.70 | 5.57 | 4.93 | 5.04 | 4.88 | 5.00 | 4.83 | 4.40 | 4.44 | 4.69 | 4.76 | 4.86 | 5.21 | 4.33 | 4.46 | 3.85 | 3.66 | 3.60 | 3.62 | 3.89 | 3.75 | 4.27 | 4.09 | 3.53 | 3.69 | 3.72 | 3.66 | 3.95 | 3.67 | 3.66 | 3.82 | 4.16 | 4.25 | 4.61 | 4.09 | 4.17 | 3.82 | 3.94 | 4.19 | 4.03 | 4.15 | 4.59 | 4.60 | 4.44 | 4.34 | 4.55 | 4.39 | 4.61 | 4.37 | 4.48 | 3.92 | 4.36 | 4.41 | 4.45 | 4.23 | 4.62 | 5.21 | 5.57 | 6.67 | 6.71 | 5.06 | 4.87 | 4.67 | 4.90 | 6.41 | 6.07 | 6.02 | 5.99 | 5.41 | 6.89 | 6.64 | 6.74 | 7.10 | 6.18 | 6.37 | 6.28 | 5.28 | 7.14 | 7.37 | 7.09 | 7.45 | 8.08 | 8.80 | 9.26 | 9.83 | 10.69 | 9.19 | 9.38 | 7.80 | 6.72 | 6.98 | 5.79 | 6.44 | 6.68 | 6.95 | 6.44 | 5.89 | 7.65 | 8.10 | 7.33 | 7.61 | 7.01 | 6.39 | 5.28 | 5.41 | 4.80 | 4.40 | 3.46 | 3.12 | 3.59 | 3.08 | 3.30 | 4.16 | 5.57 | 6.06 | 7.85 | 8.11 | 8.45 | 7.95 | 8.73 | 7.19 | 7.50 | 7.89 | 9.96 | 9.18 | 7.80 | 8.35 | 7.50 | 7.06 | 6.36 | 5.75 | 5.71 | 5.06 | 4.65 | 4.72 | 4.43 | 4.27 | 4.26 | 4.45 | 4.15 | 3.96 | 4.82 | 3.74 | 3.51 | 3.84 | 3.09 | 2.94 | 2.73 | 2.77 | 2.43 | 2.54 | 1.90 | 2.06 | 2.27 | 2.58 | 3.29 | 2.46 | 2.47 | 2.49 | 2.26 | 2.83 | 2.44 | 2.15 | 2.40 | 1.81 | 1.77 | 2.46 | 2.34 | 2.72 | 2.92 | 2.35 | 1.80 | 1.40 | 1.08 | 1.05 | 0.98 | 1.01 | 1.01 | 0.94 | 1.01 | 1.02 | 0.93 | 0.94 | 0.91 | 0.89 | 0.87 | 0.96 | 0.99 | 0.92 | 0.96 | 0.86 | 0.74 | 0.78 | 0.79 | 0.70 | 0.58 | 0.63 | 0.80 | 0.79 | 0.83 | 0.93 | 0.94 | 0.94 | 0.99 | 0.94 | 0.88 | 0.84 | 0.97 | 1.08 | 0.97 | 0.83 | 0.86 | 0.88 | 0.87 | 0.92 | 1.09 | 1.10 |
P/Tangible BV | 8.21 | 8.37 | 8.32 | 9.16 | 9.78 | 10.86 | 9.55 | 9.96 | 11.35 | 12.50 | 12.17 | 11.30 | 8.58 | 8.34 | 8.74 | 7.30 | 7.20 | 7.49 | 8.03 | 8.70 | 6.94 | 6.46 | 7.43 | 7.42 | 7.17 | 7.83 | 6.28 | 6.35 | 4.89 | 4.63 | 4.86 | 5.14 | 4.80 | 5.95 | 6.01 | 7.32 | 6.70 | 6.21 | 6.00 | 5.68 | 5.83 | 5.58 | 6.22 | 6.52 | 6.73 | 7.30 | 7.27 | 7.41 | 7.79 | 7.25 | 7.32 | 6.68 | 5.89 | 5.24 | 5.57 | 5.06 | 4.68 | 4.27 | 3.82 | 3.27 | 3.90 | 4.37 | 4.92 | 4.41 | 4.12 | 4.00 | 3.71 | 4.20 | 4.62 | 4.01 | 4.57 | 4.78 | 4.29 | 4.04 | 3.70 | 4.02 | 4.61 | 5.23 | 5.29 | 5.99 | 5.85 | 6.10 | 6.59 | 7.03 | 6.84 | 5.83 | 5.69 | 5.05 | 5.15 | 5.00 | 5.12 | 4.95 | 4.51 | 4.56 | 4.82 | 4.89 | 4.99 | 5.35 | 4.45 | 4.58 | 3.96 | 3.77 | 3.70 | 3.72 | 4.00 | 3.86 | 4.40 | 4.21 | 3.64 | 3.83 | 3.86 | 3.80 | 4.10 | 3.75 | 3.74 | 3.91 | 4.25 | 4.33 | 4.70 | 4.16 | 4.25 | 3.89 | 4.02 | 4.27 | 4.10 | 4.23 | 4.68 | 4.69 | 4.52 | 4.43 | 4.64 | 4.48 | 4.70 | 4.46 | 4.57 | 4.00 | 4.45 | 4.51 | 4.55 | 4.32 | 4.72 | 5.32 | 5.69 | 6.82 | 6.86 | 5.15 | 4.95 | 4.75 | 4.98 | 6.56 | 6.22 | 6.17 | 6.14 | 5.54 | 7.08 | 6.83 | 6.93 | 7.30 | 6.35 | 6.55 | 6.46 | 5.43 | 7.34 | 7.58 | 7.29 | 7.67 | 8.31 | 9.06 | 9.59 | 10.13 | 11.01 | 9.48 | 9.67 | 8.04 | 6.92 | 7.19 | 5.97 | 6.63 | 6.88 | 7.16 | 6.63 | 6.07 | 7.90 | 8.36 | 7.56 | 7.87 | 7.25 | 6.61 | 5.47 | 5.60 | 4.97 | 4.56 | 3.58 | 3.21 | 3.70 | 3.17 | 3.40 | 4.28 | 5.73 | 6.24 | 8.08 | 8.35 | 8.70 | 8.19 | 9.00 | 7.41 | 7.71 | 8.12 | 10.25 | 9.45 | 8.04 | 8.61 | 7.75 | 7.29 | 6.57 | 5.95 | 5.90 | 5.22 | 4.81 | 4.89 | 4.59 | 4.43 | 4.43 | 4.63 | 4.31 | 4.12 | 5.02 | 3.88 | 3.67 | 4.01 | 3.22 | 3.05 | 2.83 | 2.87 | 2.52 | 2.79 | 2.02 | 2.19 | 2.41 | 2.75 | 3.54 | 2.65 | 2.66 | 2.67 | 2.43 | 3.06 | 2.64 | 2.32 | 2.60 | 1.96 | 1.93 | 2.68 | 2.34 | 2.72 | 2.92 | 2.35 | 1.80 | 1.40 | 1.08 | 1.05 | 0.98 | 1.01 | 1.01 | 0.94 | 1.01 | 1.02 | 0.93 | 0.94 | 0.91 | 0.89 | 0.87 | 0.96 | 0.99 | 0.92 | 0.96 | 0.86 | 1.03 | 1.09 | 0.79 | 0.70 | 0.76 | 0.63 | 0.80 | 0.79 | 0.83 | 0.93 | 0.94 | 0.94 | 0.99 | 0.94 | 0.88 | 0.84 | 0.97 | 1.08 | 0.97 | 0.83 | 0.86 | 0.88 | 1.15 | 0.92 | 1.09 | 1.10 |
TEV/LTM Total Revenue | 6.87 | 6.99 | 6.95 | 7.62 | 8.23 | 9.10 | 8.06 | 8.37 | 9.24 | 10.12 | 9.86 | 8.86 | 6.86 | 6.56 | 6.85 | 5.81 | 5.72 | 6.27 | 6.68 | 7.19 | 5.97 | 5.59 | 6.35 | 6.35 | 6.16 | 6.31 | 5.17 | 5.22 | 4.14 | 3.76 | 3.93 | 4.13 | 3.83 | 4.66 | 4.77 | 5.74 | 5.27 | 5.13 | 4.97 | 4.74 | 4.84 | 4.84 | 5.35 | 5.59 | 6.21 | 6.68 | 6.65 | 7.19 | 7.53 | 7.04 | 7.45 | 6.85 | 6.13 | 5.65 | 5.95 | 5.48 | 5.06 | 4.69 | 4.27 | 3.82 | 4.40 | 4.95 | 5.47 | 4.98 | 4.72 | 4.66 | 4.38 | 4.85 | 5.16 | 4.60 | 5.11 | 5.02 | 4.58 | 4.24 | 3.93 | 4.22 | 4.74 | 5.30 | 5.35 | 5.97 | 5.95 | 6.17 | 6.61 | 7.04 | 6.87 | 6.90 | 6.76 | 6.09 | 6.20 | 6.09 | 6.21 | 6.03 | 5.60 | 5.64 | 6.09 | 6.16 | 6.27 | 6.69 | 5.74 | 5.87 | 5.22 | 5.19 | 5.12 | 5.14 | 5.22 | 5.08 | 5.64 | 5.26 | 4.68 | 4.74 | 4.77 | 4.71 | 5.02 | 4.52 | 4.51 | 4.68 | 4.81 | 4.90 | 5.26 | 4.68 | 4.81 | 4.33 | 4.45 | 4.70 | 4.54 | 4.74 | 5.19 | 5.20 | 4.89 | 4.80 | 4.62 | 4.47 | 4.67 | 4.22 | 4.32 | 3.82 | 4.21 | 3.98 | 4.02 | 3.83 | 3.84 | 4.30 | 4.59 | 5.01 | 5.04 | 5.16 | 4.97 | 4.77 | 5.00 | 4.43 | 4.20 | 4.17 | 3.96 | 3.59 | 4.22 | 4.07 | 4.17 | 4.54 | 3.97 | 4.09 | 4.03 | 3.61 | 4.81 | 5.35 | 5.16 | 5.42 | 5.86 | 6.75 | 7.08 | 8.06 | 8.76 | 7.55 | 7.70 | 6.50 | 5.62 | 5.83 | 5.35 | 5.93 | 6.15 | 7.34 | 6.82 | 6.20 | 9.46 | 10.00 | 9.07 | 8.13 | 7.51 | 6.87 | 4.61 | 4.72 | 4.21 | 3.16 | 2.52 | 2.14 | 2.47 | 2.11 | 2.27 | 2.89 | 3.86 | 4.20 | 5.02 | 5.19 | 5.41 | 5.01 | 5.51 | 4.54 | 4.81 | 5.06 | 6.39 | 5.87 | 4.99 | 5.34 | 4.92 | 4.63 | 4.20 | 3.91 | 3.85 | 3.41 | 3.30 | 3.35 | 3.15 | 3.11 | 3.11 | 3.24 | 3.16 | 3.02 | 3.50 | 3.10 | 2.93 | 3.19 | 4.00 | 3.80 | 3.82 | 3.87 | 3.43 | 3.57 | 3.05 | 3.33 | 1.90 | 2.42 | 3.68 | 2.73 | 2.74 | 2.76 | 2.50 | 3.67 | 3.16 | 2.77 | 3.78 | 2.87 | 2.99 | 4.13 | 4.35 | 5.03 | 5.40 | 4.37 | 3.54 | 2.80 | 2.20 | 2.10 | 1.96 | 2.03 | 2.12 | 2.00 | 2.16 | 2.18 | 2.02 | 2.03 | 1.98 | 1.95 | 1.91 | 2.17 | 2.22 | 2.09 | 2.06 | 1.88 | 1.66 | 1.74 | 1.67 | 1.51 | 1.31 | 1.33 | 1.61 | 1.54 | 1.59 | 1.76 | 1.87 | 1.94 | 2.03 | 1.94 | 1.86 | 1.80 | 2.04 | 2.24 | 2.04 | 1.88 | 1.93 | 1.97 | 1.98 | 2.17 | 2.58 | 2.61 |
Market Cap/LTM Total Revenue | 6.49 | 6.62 | 6.58 | 7.25 | 7.86 | 8.64 | 7.60 | 7.92 | 8.67 | 9.55 | 9.30 | 8.32 | 6.32 | 6.09 | 6.39 | 5.34 | 5.26 | 5.78 | 6.19 | 6.71 | 5.50 | 5.12 | 5.89 | 5.87 | 5.67 | 5.78 | 4.64 | 4.69 | 3.61 | 3.28 | 3.44 | 3.64 | 3.45 | 4.28 | 4.40 | 5.37 | 4.91 | 4.72 | 4.56 | 4.32 | 4.43 | 4.38 | 4.88 | 5.12 | 5.65 | 6.13 | 6.10 | 6.57 | 6.91 | 6.43 | 6.72 | 6.13 | 5.40 | 4.85 | 5.15 | 4.68 | 4.24 | 3.87 | 3.46 | 2.99 | 3.57 | 4.09 | 4.61 | 4.13 | 3.86 | 3.77 | 3.49 | 3.96 | 4.28 | 3.72 | 4.24 | 4.32 | 3.88 | 3.58 | 3.27 | 3.56 | 4.08 | 4.62 | 4.67 | 5.29 | 5.24 | 5.47 | 5.91 | 6.29 | 6.13 | 6.06 | 5.93 | 5.25 | 5.36 | 5.20 | 5.32 | 5.14 | 4.68 | 4.73 | 5.08 | 5.16 | 5.27 | 5.66 | 4.72 | 4.85 | 4.19 | 4.10 | 4.02 | 4.05 | 4.16 | 4.02 | 4.58 | 4.25 | 3.67 | 3.87 | 3.90 | 3.84 | 4.14 | 3.80 | 3.79 | 3.96 | 4.11 | 4.20 | 4.55 | 4.07 | 4.21 | 3.81 | 3.94 | 4.19 | 4.02 | 4.28 | 4.74 | 4.75 | 4.45 | 4.36 | 4.22 | 4.08 | 4.27 | 3.87 | 3.97 | 3.47 | 3.87 | 3.68 | 3.71 | 3.53 | 3.60 | 4.06 | 4.34 | 4.76 | 4.79 | 4.98 | 4.79 | 4.59 | 4.82 | 4.24 | 4.01 | 3.98 | 3.81 | 3.44 | 4.01 | 3.87 | 3.97 | 4.39 | 3.82 | 3.94 | 3.88 | 3.43 | 4.63 | 5.25 | 5.05 | 5.31 | 5.76 | 6.65 | 6.99 | 7.96 | 8.66 | 7.45 | 7.60 | 6.38 | 5.49 | 5.70 | 5.21 | 5.78 | 6.00 | 7.21 | 6.68 | 6.06 | 9.18 | 9.72 | 8.78 | 7.82 | 7.20 | 6.56 | 4.37 | 4.48 | 3.97 | 3.06 | 2.42 | 2.13 | 2.46 | 2.10 | 2.26 | 2.88 | 3.85 | 4.19 | 5.04 | 5.21 | 5.43 | 5.02 | 5.52 | 4.55 | 4.81 | 5.06 | 6.39 | 5.84 | 4.96 | 5.31 | 4.87 | 4.58 | 4.15 | 3.86 | 3.80 | 3.37 | 3.17 | 3.22 | 3.03 | 2.95 | 2.94 | 3.08 | 3.06 | 2.92 | 3.40 | 3.02 | 2.85 | 3.12 | 3.81 | 3.62 | 3.54 | 3.59 | 3.14 | 3.28 | 3.27 | 3.55 | 2.12 | 2.59 | 3.77 | 2.82 | 2.83 | 2.84 | 2.58 | 3.70 | 3.18 | 2.80 | 3.68 | 2.78 | 2.91 | 4.05 | 4.21 | 4.89 | 5.26 | 4.23 | 3.36 | 2.61 | 2.02 | 1.87 | 1.74 | 1.81 | 1.88 | 1.76 | 1.88 | 1.91 | 1.75 | 1.75 | 1.69 | 1.66 | 1.62 | 1.85 | 1.90 | 1.77 | 1.76 | 1.58 | 1.36 | 1.44 | 1.36 | 1.21 | 1.00 | 1.06 | 1.34 | 1.34 | 1.39 | 1.56 | 1.58 | 1.63 | 1.71 | 1.62 | 1.52 | 1.46 | 1.72 | 1.91 | 1.72 | 1.52 | 1.56 | 1.60 | 1.61 | 1.78 | 2.17 | 2.21 |
TEV/LTM EBITDA | 12.37 | 12.59 | 12.52 | 13.72 | 14.79 | 16.80 | 14.88 | 15.44 | 17.96 | 19.66 | 19.17 | 17.06 | 13.20 | 12.16 | 12.71 | 10.77 | 10.61 | 11.87 | 12.66 | 13.63 | 11.51 | 10.78 | 12.25 | 11.95 | 11.57 | 11.52 | 9.44 | 9.52 | 7.55 | 6.38 | 6.65 | 6.99 | 6.02 | 7.33 | 7.46 | 8.97 | 8.23 | 8.19 | 7.94 | 7.56 | 7.72 | 8.02 | 8.85 | 9.25 | 11.19 | 12.05 | 12.00 | 14.20 | 14.86 | 14.00 | 15.51 | 14.28 | 12.76 | 12.17 | 12.82 | 11.81 | 10.50 | 9.73 | 8.86 | 7.63 | 8.79 | 9.72 | 10.74 | 9.79 | 9.27 | 9.10 | 8.56 | 9.46 | 9.99 | 8.90 | 9.90 | 9.98 | 9.10 | 8.15 | 7.57 | 8.12 | 9.12 | 10.14 | 10.24 | 11.42 | 11.67 | 12.11 | 12.97 | 14.13 | 13.80 | 14.45 | 14.16 | 12.75 | 12.98 | 13.67 | 13.95 | 13.55 | 12.88 | 12.98 | 14.60 | 14.78 | 15.09 | 18.00 | 15.45 | 15.81 | 13.92 | 14.02 | 13.82 | 13.89 | 13.67 | 13.29 | 14.75 | 13.36 | 11.89 | 10.74 | 10.81 | 10.67 | 11.36 | 9.81 | 9.79 | 10.16 | 10.29 | 10.47 | 11.24 | 9.69 | 10.31 | 8.95 | 9.22 | 9.73 | 9.39 | 9.71 | 10.65 | 10.67 | 10.09 | 9.89 | 9.32 | 9.03 | 9.42 | 8.18 | 8.37 | 7.40 | 8.17 | 7.52 | 7.59 | 7.23 | 6.89 | 7.72 | 8.23 | 8.79 | 8.84 | 8.94 | 8.61 | 8.27 | 8.66 | 7.55 | 7.17 | 7.11 | 6.73 | 6.10 | 7.35 | 7.10 | 7.27 | 7.70 | 6.73 | 6.94 | 6.85 | 6.25 | 8.33 | 9.58 | 9.22 | 9.69 | 10.48 | 11.82 | 12.46 | 14.79 | 16.07 | 13.85 | 14.14 | 12.10 | 10.45 | 10.86 | 10.18 | 11.28 | 11.70 | 15.17 | 14.08 | 12.80 | 25.22 | 26.66 | 24.18 | 20.84 | 19.25 | 17.47 | 10.15 | 10.38 | 9.27 | 6.07 | 4.84 | 3.64 | 4.19 | 3.59 | 3.91 | 4.78 | 6.39 | 6.92 | 8.00 | 8.27 | 8.61 | 7.98 | 8.77 | 7.22 | 7.46 | 7.86 | 9.92 | 9.14 | 7.78 | 8.33 | 8.00 | 7.53 | 6.82 | 6.41 | 6.34 | 5.63 | 5.65 | 5.73 | 5.39 | 5.38 | 5.37 | 5.60 | 5.50 | 5.26 | 6.11 | 5.55 | 5.07 | 5.53 | 6.50 | 6.19 | 6.55 | 6.64 | 5.87 | 6.13 | 5.15 | 5.61 | 3.21 | 4.16 | 7.01 | 5.21 | 5.22 | 5.25 | 4.76 | 7.50 | 6.45 | 5.66 | 8.60 | 6.54 | 8.21 | 11.36 | 13.17 | 15.22 | 16.32 | 13.22 | 11.86 | 9.36 | 7.37 | 7.19 | 6.74 | 6.97 | 7.43 | 6.99 | 7.92 | 7.99 | 7.40 | 7.43 | 7.54 | 7.42 | 7.27 | 8.74 | 8.95 | 8.42 | 8.18 | 7.45 | 4.39 | 4.60 | 6.01 | 5.46 | 4.66 | 4.29 | 5.21 | 4.73 | 4.90 | 5.42 | 5.87 | 6.90 | 7.19 | 6.88 | 6.59 | 6.38 | 8.09 | 8.85 | 8.09 | 8.30 | 8.51 | 8.69 | 8.65 | 10.57 | 13.79 | 13.99 |
TEV/LTM EBIT | 14.64 | 14.90 | 14.83 | 16.25 | 17.55 | 20.15 | 17.84 | 18.53 | 22.20 | 24.30 | 23.69 | 20.93 | 16.19 | 14.61 | 15.27 | 12.93 | 12.74 | 14.36 | 15.30 | 16.48 | 13.97 | 13.07 | 14.86 | 14.40 | 13.96 | 13.80 | 11.31 | 11.42 | 9.05 | 7.48 | 7.81 | 8.21 | 6.91 | 8.40 | 8.58 | 10.32 | 9.48 | 9.51 | 9.21 | 8.77 | 8.96 | 9.44 | 10.42 | 10.88 | 13.72 | 14.77 | 14.71 | 18.21 | 19.06 | 17.99 | 20.55 | 18.92 | 16.91 | 16.54 | 17.43 | 16.05 | 14.09 | 13.06 | 11.89 | 10.06 | 11.59 | 12.81 | 14.16 | 12.91 | 12.22 | 11.92 | 11.20 | 12.39 | 12.87 | 11.46 | 12.75 | 12.31 | 11.22 | 9.92 | 9.21 | 9.88 | 11.09 | 12.33 | 12.46 | 13.88 | 14.46 | 15.01 | 16.08 | 17.72 | 17.30 | 18.65 | 18.28 | 16.46 | 16.76 | 18.36 | 18.73 | 18.19 | 17.59 | 17.73 | 20.52 | 20.78 | 21.24 | 26.25 | 22.53 | 23.05 | 20.22 | 20.29 | 20.00 | 20.10 | 18.88 | 18.36 | 20.38 | 17.98 | 16.00 | 13.52 | 13.61 | 13.44 | 14.30 | 11.94 | 11.92 | 12.37 | 12.39 | 12.61 | 13.53 | 11.53 | 12.34 | 10.65 | 10.97 | 11.57 | 11.17 | 11.51 | 12.62 | 12.64 | 11.88 | 11.65 | 10.76 | 10.43 | 10.88 | 9.29 | 9.51 | 8.41 | 9.28 | 8.42 | 8.50 | 8.10 | 7.61 | 8.52 | 9.08 | 9.62 | 9.67 | 9.72 | 9.36 | 8.99 | 9.41 | 8.16 | 7.74 | 7.68 | 7.24 | 6.56 | 7.93 | 7.66 | 7.85 | 8.41 | 7.35 | 7.57 | 7.47 | 6.88 | 9.18 | 10.70 | 10.31 | 10.82 | 11.70 | 13.28 | 14.01 | 16.90 | 18.36 | 15.82 | 16.16 | 13.90 | 12.00 | 12.48 | 11.88 | 13.16 | 13.65 | 18.46 | 17.14 | 15.58 | 34.95 | 36.94 | 33.50 | 27.63 | 25.52 | 23.11 | 12.38 | 12.66 | 11.30 | 6.97 | 5.56 | 4.04 | 4.66 | 3.99 | 4.36 | 5.28 | 7.06 | 7.64 | 8.75 | 9.05 | 9.42 | 8.72 | 9.59 | 7.90 | 8.08 | 8.50 | 10.73 | 9.89 | 8.41 | 9.01 | 8.73 | 8.22 | 7.45 | 6.99 | 6.92 | 6.14 | 6.05 | 6.14 | 5.78 | 5.82 | 5.81 | 6.06 | 5.98 | 5.72 | 6.65 | 6.09 | 5.74 | 6.26 | 7.09 | 6.75 | 7.11 | 7.21 | 6.38 | 6.65 | 5.48 | 5.97 | 3.42 | 4.47 | 7.87 | 5.84 | 5.86 | 5.90 | 5.34 | 8.68 | 7.47 | 6.56 | 10.62 | 8.07 | 11.00 | 15.21 | 19.04 | 22.01 | 23.60 | 19.11 | 18.35 | 14.48 | 11.41 | 10.88 | 10.20 | 10.54 | 11.55 | 10.87 | 12.88 | 13.00 | 12.05 | 12.08 | 12.54 | 12.33 | 12.08 | 16.13 | 16.52 | 15.54 | 15.17 | 13.82 | 6.28 | 6.58 | 10.00 | 9.08 | 7.71 | 6.70 | 8.13 | 7.22 | 7.47 | 8.27 | 8.91 | 11.52 | 12.01 | 11.49 | 11.01 | 10.66 | 15.06 | 16.48 | 15.06 | 17.81 | 18.26 | 18.64 | 18.38 | 27.78 | 41.53 | 42.10 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 57.11 | 57.11 | 57.11 | 57.11 | 57.11 | 55.83 | 55.83 | 53.24 | 53.24 | 53.24 | 53.24 | 53.80 | 53.80 | 55.77 | 55.77 | 55.77 | 54.62 | 54.62 | 53.66 | 53.66 | 53.66 | 54.88 | 54.88 | 54.88 | 56.51 | 56.51 | 56.51 | 60.65 | 60.65 | 60.65 | 65.07 | 65.07 | 65.07 | 65.37 | 65.37 | 65.37 | 63.76 | 63.76 | 63.76 | 61.52 | 61.52 | 61.52 | 56.76 | 56.76 | 56.76 | 52.22 | 52.22 | 52.22 | 49.85 | 49.85 | 49.85 | 48.57 | 48.57 | 48.57 | 50.31 | 50.31 | 50.31 | 52.07 | 52.07 | 52.07 | 52.45 | 52.45 | 52.45 | 52.29 | 52.29 | 52.29 | 52.24 | 52.24 | 52.24 | 51.96 | 51.96 | 51.96 | 53.56 | 53.56 | 53.56 | 53.84 | 53.84 | 53.84 | 52.46 | 52.46 | 52.46 | 51.12 | 51.12 | 51.12 | 49.03 | 49.03 | 49.03 | 45.82 | 45.82 | 45.82 | 44.90 | 44.90 | 44.90 | 43.60 | 43.60 | 43.60 | 39.26 | 39.26 | 39.26 | 39.23 | 39.23 | 39.23 | 40.70 | 40.70 | 40.70 | 41.98 | 41.98 | 41.98 | 46.80 | 46.80 | 46.80 | 48.98 | 48.98 | 48.98 | 49.57 | 49.57 | 49.57 | 50.92 | 50.92 | 50.92 | 50.92 | 50.92 | 50.92 | 51.30 | 51.30 | 51.30 | 50.91 | 50.91 | 50.91 | 51.77 | 51.77 | 51.77 | 53.77 | 53.77 | 53.77 | 54.89 | 54.89 | 54.89 | 57.29 | 57.29 | 57.29 | 58.48 | 58.48 | 58.48 | 59.42 | 59.42 | 59.42 | 60.47 | 60.47 | 60.47 | 60.87 | 60.87 | 60.87 | 59.48 | 59.48 | 59.48 | 60.15 | 60.15 | 60.15 | 59.10 | 59.10 | 59.10 | 57.39 | 57.39 | 57.39 | 58.66 | 58.66 | 58.66 | 56.37 | 56.37 | 56.37 | 55.75 | 55.75 | 55.75 | 54.83 | 54.83 | 54.83 | 50.04 | 50.04 | 50.04 | 41.27 | 41.27 | 41.27 | 42.55 | 42.55 | 42.55 | 48.74 | 48.74 | 48.74 | 55.33 | 55.33 | 55.33 | 60.49 | 60.49 | 60.49 | 63.26 | 63.26 | 63.26 | 65.05 | 65.05 | 65.05 | 65.13 | 65.13 | 65.13 | 66.30 | 66.30 | 66.30 | 66.06 | 66.06 | 66.06 | 63.50 | 63.50 | 63.50 | 63.01 | 63.01 | 63.01 | 62.07 | 62.07 | 62.07 | 61.66 | 61.66 | 61.66 | 61.31 | 61.31 | 61.31 | 60.01 | 60.01 | 60.01 | 59.61 | 59.61 | 59.61 | 57.35 | 57.35 | 57.35 | 57.43 | 57.43 | 57.43 | 56.91 | 56.91 | 56.91 | 54.37 | 54.37 | 54.37 | 53.64 | 53.64 | 53.64 | 49.73 | 49.73 | 49.73 | 37.06 | 37.06 | 37.06 | 38.13 | 38.13 | 38.13 | 34.79 | 34.79 | 34.79 | 33.98 | 33.98 | 33.98 | 33.82 | 33.82 | 33.82 | 33.12 | 33.12 | 33.12 | 32.12 | 32.12 | 32.12 | 30.32 | 30.32 | 30.32 | 31.16 | 31.16 | 31.16 | 34.46 | 34.46 | 34.46 | 37.29 | 37.29 | 37.29 | 38.81 | 38.81 | 38.81 | 37.91 | 37.91 | 37.91 | 35.89 | 35.89 | 35.89 | 34.29 | 34.29 | 34.29 | 32.49 | 32.49 | 32.49 | 31.48 | 31.48 | 31.48 | 27.26 | 27.26 |
SG&A Margin | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 | 2.25 | 2.25 | 2.50 | 2.50 | 2.50 | 2.50 | 2.45 | 2.45 | 2.34 | 2.34 | 2.34 | 2.40 | 2.40 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 | 2.32 | 2.32 | 2.32 | 2.21 | 2.21 | 2.21 | 2.09 | 2.09 | 2.09 | 2.14 | 2.14 | 2.14 | 2.29 | 2.29 | 2.29 | 2.44 | 2.44 | 2.44 | 2.75 | 2.75 | 2.75 | 3.02 | 3.02 | 3.02 | 3.32 | 3.32 | 3.32 | 3.43 | 3.43 | 3.43 | 3.41 | 3.41 | 3.41 | 3.38 | 3.38 | 3.38 | 2.87 | 2.87 | 2.87 | 2.42 | 2.42 | 2.42 | 1.94 | 1.94 | 1.94 | 1.45 | 1.45 | 1.45 | 1.39 | 1.39 | 1.39 | 1.38 | 1.38 | 1.38 | 1.39 | 1.39 | 1.39 | 1.40 | 1.40 | 1.40 | 1.46 | 1.46 | 1.46 | 1.49 | 1.49 | 1.49 | 1.56 | 1.56 | 1.56 | 1.75 | 1.75 | 1.75 | 1.87 | 1.87 | 1.87 | 1.99 | 1.99 | 1.99 | 2.00 | 2.00 | 2.00 | 1.97 | 1.97 | 1.97 | 1.91 | 1.91 | 1.91 | 1.84 | 1.84 | 1.84 | 1.82 | 1.82 | 1.82 | 1.79 | 1.79 | 1.79 | 1.74 | 1.74 | 1.74 | 1.73 | 1.73 | 1.73 | 1.79 | 1.79 | 1.79 | 1.72 | 1.72 | 1.72 | 1.71 | 1.71 | 1.71 | 1.66 | 1.66 | 1.66 | 1.56 | 1.56 | 1.56 | 1.52 | 1.52 | 1.52 | 1.56 | 1.56 | 1.56 | 1.53 | 1.53 | 1.53 | 1.50 | 1.50 | 1.50 | 1.53 | 1.53 | 1.53 | 1.57 | 1.57 | 1.57 | 1.74 | 1.74 |