pww.comSouthern 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 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

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