Trip.com Group Limited - NasdaqGS:TCOM
Profile
Price
USD$ 72.03
()
Market Cap
USD$ 46.394B
Shares Out
644.089 M
Employees
36249
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$ 3.981B
Debt/Equity (TTM)
33.26 %
Returns(TTM)
ROA
6.63 %
ROE
12.48 %
ROCE
8.59 %
Valuation(TTM)
P/E
21.737
P/B
2.532
P/FCF
122.315 %
Margins(TTM)
Gross
81.6 %
Operating
27.66 %
Pre-Tax
31.52 %
Net
31.86 %
FCFPS
4.141 %
Growth(CAGR)
RevPS 3Yr
1.176 %
RevPS 5Yr
0.172 %
RevPS 10Yr
2.242 %
NetIncomePS 3Yr
6.621 %
NetIncomePS 5Yr
6.274 %
NetIncomePS 10Yr
2.898 %
Last Price
USD$ 72.03
5D
1.109%
1M
6.553%
3M
7.124%
1Y
92.542%
Trip.com Group Limited (TCOM) shows a bullish outlook due to strong recovery in travel demand, particularly in China's domestic and outbound markets, and significant growth in its global OTA platform. The company's AI-driven innovations enhance user experience and operational efficiency, while strategic investments in lower-tier cities and the APAC region support sustainable growth. Financially, Trip.com boasts over $10 billion in cash reserves and improving margins. However, concerns include economic uncertainty affecting consumer spending, competition from content platforms, and potential regulatory risks. Despite these challenges, Trip.com's strong market position and growth strategies suggest a favorable long-term trajectory.
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | 12.04 | 13.44 | - | 12.27 | - | - | - | - | - | - | - | - | - | - | 67.03 | 75.09 | 79.53 | - | - | - | - | - | - | - | - | - | 54.54 | 58.34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.57 | - | - | - | - | - | 28.37 | 25.35 | - | - | - | - | 69.46 | 68.91 | - | - | - | - | - | - | - | - | - | - | 20.87 | - | - | - | - | - | - | - | - | - | - | - | 32.34 | - | - | - | - | - | 91.98 | 96.44 | - | - | - | 116.25 | 111.66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.24 | 20.94 | - | - | - | - | - | - | - | - | - | - | 185.16 | 179.02 | - | - | - | - | 16.49 | 13.15 | - | - | - | - | 12.46 | 12.44 | - | - | - | - | - | - | - | - | - | - | 43.60 | 36.64 | - | - | - | - | - | - | - | - | - | - | 51.17 | 55.13 | 51.43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 80.99 | - | - | - | - | - | 136.51 | 125.07 | 101.71 | - | - | - | 107.47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 47.73 | 54.12 | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | 14.57 | 16.10 | - | 14.11 | - | - | - | - | - | - | - | - | - | - | 114.82 | 129.11 | 136.96 | - | - | - | - | - | - | - | - | - | 123.54 | 132.44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.52 | - | - | - | - | - | 34.28 | 30.43 | - | - | - | - | 109.77 | 108.87 | - | - | - | - | - | - | - | - | - | - | 23.43 | - | - | - | - | - | - | - | - | - | - | - | 32.66 | - | - | - | - | - | 98.95 | 104.38 | - | - | - | 113.04 | 107.73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 21.99 | 23.72 | - | - | - | - | - | - | - | - | - | - | 225.19 | 219.04 | - | - | - | - | 21.37 | 18.03 | - | - | - | - | 16.37 | 16.35 | - | - | - | - | - | - | - | - | - | - | 46.90 | 39.94 | - | - | - | - | - | - | - | - | - | - | 53.52 | 57.48 | 53.78 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 84.36 | - | - | - | - | - | 141.41 | 129.97 | 106.61 | - | - | - | 112.73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 53.38 | 59.77 | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 30.47 | 31.91 | 29.81 | 28.07 | 31.22 | 28.81 | 22.86 | 22.22 | 24.56 | 26.94 | 29.11 | 25.46 | 25.80 | 28.80 | 28.37 | 27.72 | 42.78 | 44.01 | 61.58 | 64.29 | 54.83 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 126.87 | 130.76 | 120.98 | 80.96 | 84.08 | 90.53 | 34.81 | 29.60 | 40.48 | 47.78 | - | - | 106.57 | 85.98 | 91.11 | 94.29 | 80.73 | 87.41 | 165.76 | 149.09 | 142.08 | 145.64 | 33.41 | 26.10 | 30.85 | 32.64 | 34.08 | 33.77 | 45.93 | 40.78 | 26.03 | 31.34 | 29.67 | 27.78 | 76.15 | 75.53 | 61.81 | 60.31 | 49.01 | 52.25 | 34.36 | 38.38 | 52.40 | 55.08 | 63.75 | 60.35 | 72.69 | 81.70 | 78.62 | 79.99 | 75.40 | 78.79 | 126.22 | 139.00 | 135.60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 240.74 | 229.43 | 57.27 | - | - | - | 64.86 | - | - | - | - | - | - | 242.78 | 191.50 | 70.33 | 73.71 | 70.53 | 83.83 | 76.32 | 74.30 | 84.01 | 83.82 | 76.13 | 65.89 | 50.90 | 54.90 | 59.13 | 46.66 | 58.60 | 56.43 | 79.60 | 85.62 | 67.52 | 53.70 | 49.32 | 47.08 | 32.33 | 31.45 | 27.14 | 27.87 | 30.89 | 26.04 | 24.78 | 20.90 | 20.69 | 16.01 | 20.25 | 22.23 | 24.94 | 24.90 | 31.51 | 28.20 | 26.34 | 30.62 | 40.46 | 37.32 | 48.42 | 55.04 | 51.44 | 53.73 | 61.77 | 52.60 | 49.15 | 58.90 | 57.89 | 62.65 | 87.35 | 80.11 | 67.93 | 74.05 | 69.08 | 72.45 | 71.54 | 76.83 | 74.93 | 70.02 | 80.40 | 82.07 | 68.26 | 74.96 | 62.40 | 68.81 | 62.16 | 54.98 | 42.50 | 37.66 | 27.49 | 27.90 | 31.64 | 30.93 | 40.41 | 51.02 | 66.44 | 67.35 | 68.38 | 87.20 | 108.48 | 92.67 | 105.96 | 95.76 | 120.53 | 126.07 | 138.08 | 126.91 | 104.10 | 105.86 | 107.96 | 104.91 | 104.68 | 98.87 | 87.10 | 107.70 | 94.47 | 84.09 | 74.85 | 68.67 | 78.87 | 79.25 | 79.93 | 75.31 | 74.01 | 68.02 | 63.78 | 58.17 | 54.25 | 54.76 | 63.30 | 70.51 | 62.28 | 70.37 | 64.63 | 64.53 | 55.74 | 54.22 | 55.22 | 66.29 | 74.23 | 78.37 | 58.38 | 50.68 | 46.20 | 57.54 | 55.88 | 44.36 | 44.70 | 42.24 | 43.37 | 37.06 | 43.47 |
P/LTM EPS | 20.62 | 21.59 | 20.17 | 18.99 | 22.55 | 20.81 | 16.50 | 19.01 | 21.01 | 23.02 | 23.15 | 21.06 | 21.34 | 16.83 | 16.57 | 16.19 | 26.01 | 26.75 | 31.05 | 32.42 | 27.65 | 101.78 | 114.45 | 121.41 | - | - | - | - | - | - | - | - | - | - | - | - | 84.53 | 87.11 | 80.60 | 30.08 | 31.24 | 33.64 | 31.06 | 26.41 | 36.12 | 42.63 | - | - | - | - | - | - | - | - | - | - | - | - | 15.59 | 14.20 | 32.78 | 34.69 | 36.22 | 35.89 | 68.53 | 60.84 | 26.36 | 31.74 | 30.05 | 28.14 | 154.67 | 153.40 | 50.15 | 48.93 | 39.76 | 42.40 | 24.87 | 27.77 | 44.63 | 46.92 | 54.30 | 51.41 | 69.64 | 79.38 | 71.00 | 72.24 | 68.10 | 71.16 | 156.53 | 172.38 | 168.16 | - | - | - | - | - | - | - | - | - | 291.58 | - | - | 95.86 | 90.44 | 41.81 | 39.84 | 40.44 | 37.53 | 39.14 | 42.49 | 46.76 | - | - | - | - | - | - | 248.77 | 229.00 | 60.12 | 63.02 | 60.29 | 71.66 | 64.06 | 62.36 | 70.50 | 70.35 | 63.66 | 55.09 | 42.50 | 45.85 | 49.11 | 37.56 | 47.17 | 45.42 | 65.65 | 70.61 | 55.68 | 44.28 | 43.17 | 41.21 | 27.51 | 26.76 | 24.14 | 24.80 | 26.94 | 22.70 | 21.09 | 17.79 | 17.82 | 13.79 | 15.90 | 17.45 | 19.31 | 19.28 | 24.40 | 21.61 | 20.18 | 23.46 | 30.59 | 28.21 | 36.61 | 41.95 | 39.20 | 40.95 | 46.07 | 39.23 | 36.66 | 43.86 | 43.10 | 46.65 | 64.35 | 59.02 | 50.05 | 54.24 | 50.60 | 53.07 | 53.34 | 57.28 | 55.86 | 50.17 | 57.61 | 58.81 | 49.66 | 54.53 | 45.40 | 51.47 | 46.50 | 41.13 | 32.71 | 28.99 | 21.16 | 21.70 | 24.60 | 24.05 | 31.22 | 39.42 | 51.34 | 50.24 | 51.00 | 65.04 | 77.69 | 66.38 | 75.89 | 70.48 | 88.71 | 92.78 | 101.58 | 93.36 | 76.58 | 77.80 | 79.35 | 77.11 | 76.62 | 72.37 | 63.75 | 78.18 | 68.57 | 61.04 | 54.06 | 49.59 | 56.96 | 56.62 | 57.11 | 53.81 | 52.55 | 48.29 | 45.28 | 39.41 | 36.76 | 37.10 | 42.75 | 47.62 | 42.06 | 47.95 | 44.03 | 43.96 | 37.97 | 37.03 | 37.71 | 45.67 | 51.13 | 53.97 | 70.52 | 61.22 | 55.80 | 118.25 | 114.84 | 91.15 | 97.98 | - | - | - | - |
P/BV | 2.31 | 2.42 | 2.26 | 2.13 | 2.35 | 2.17 | 1.72 | 1.56 | 1.73 | 1.90 | 1.80 | 1.66 | 1.68 | 1.42 | 1.40 | 1.37 | 1.37 | 1.41 | 1.52 | 1.58 | 1.35 | 1.25 | 1.41 | 1.49 | 1.49 | 1.54 | 1.44 | 1.27 | 0.90 | 1.08 | 0.97 | 0.97 | 1.04 | 0.82 | 0.88 | 0.87 | 0.97 | 1.00 | 0.93 | 1.02 | 1.06 | 1.14 | 1.17 | 1.00 | 1.37 | 1.61 | 1.51 | 1.53 | 1.63 | 1.32 | 1.39 | 1.46 | 1.25 | 1.35 | 1.31 | 1.18 | 1.12 | 1.15 | 1.03 | 0.94 | 1.22 | 1.30 | 1.35 | 1.34 | 1.37 | 1.21 | 1.31 | 1.58 | 1.50 | 1.40 | 1.93 | 1.92 | 1.46 | 1.43 | 1.16 | 1.24 | 1.35 | 1.51 | 1.55 | 1.63 | 1.89 | 1.79 | 1.70 | 1.93 | 2.01 | 2.04 | 1.92 | 2.01 | 2.18 | 2.40 | 2.34 | 2.88 | 2.60 | 2.64 | 2.52 | 2.41 | 2.33 | 2.02 | 1.87 | 2.11 | 2.44 | 2.57 | 2.59 | 2.28 | 2.16 | 2.73 | 2.60 | 2.31 | 6.23 | 6.50 | 7.05 | 8.15 | 8.47 | 5.76 | 6.06 | 6.55 | 6.65 | 7.31 | 5.83 | 5.35 | 4.04 | 4.23 | 4.05 | 4.81 | 5.73 | 5.58 | 6.31 | 6.30 | 6.41 | 5.54 | 4.49 | 4.84 | 5.15 | 4.10 | 5.15 | 4.96 | 6.11 | 6.57 | 5.18 | 4.12 | 3.90 | 3.72 | 2.73 | 2.66 | 2.39 | 2.46 | 3.26 | 2.75 | 2.58 | 2.18 | 2.11 | 1.63 | 2.07 | 2.27 | 2.78 | 2.78 | 3.53 | 3.36 | 3.14 | 3.65 | 4.90 | 4.52 | 5.87 | 6.93 | 6.47 | 6.76 | 7.55 | 6.43 | 6.01 | 6.77 | 6.65 | 7.20 | 9.80 | 8.99 | 7.62 | 7.84 | 7.32 | 7.67 | 11.61 | 12.46 | 12.16 | 10.85 | 12.46 | 12.72 | 10.25 | 11.26 | 9.37 | 11.07 | 10.00 | 8.85 | 7.31 | 6.48 | 4.73 | 5.21 | 5.91 | 5.78 | 8.14 | 10.28 | 13.39 | 13.37 | 13.57 | 17.31 | 20.75 | 17.72 | 20.26 | 16.00 | 20.14 | 21.06 | 22.32 | 20.51 | 16.82 | 17.45 | 17.80 | 17.29 | 17.60 | 16.57 | 14.60 | 18.14 | 15.91 | 14.16 | 13.69 | 12.56 | 14.43 | 15.57 | 15.71 | 14.80 | 15.16 | 13.93 | 13.06 | 10.41 | 9.71 | 9.80 | 10.75 | 11.97 | 10.57 | 11.29 | 10.37 | 10.35 | 8.94 | 8.12 | 8.27 | 8.92 | 9.99 | 10.41 | 9.19 | 7.98 | 7.27 | 8.59 | 8.34 | 6.62 | 7.12 | 7.22 | 7.42 | 33.79 | 39.63 |
P/Tangible BV | 4.92 | 5.15 | 4.81 | 4.53 | 5.24 | 4.84 | 3.84 | 3.58 | 3.96 | 4.34 | 4.39 | 4.04 | 4.10 | 3.44 | 3.39 | 3.31 | 3.54 | 3.64 | 4.00 | 4.17 | 3.56 | 3.51 | 3.94 | 4.18 | 4.31 | 4.45 | 4.17 | 3.72 | 2.63 | 3.18 | 2.89 | 2.90 | 3.08 | 2.41 | 2.58 | 2.55 | 2.85 | 2.94 | 2.72 | 2.98 | 3.09 | 3.33 | 3.99 | 3.40 | 4.64 | 5.48 | 5.47 | 5.54 | 6.24 | 5.03 | 5.33 | 5.72 | 4.90 | 5.30 | 4.88 | 4.39 | 4.18 | 4.29 | 3.34 | 3.04 | 4.20 | 4.44 | 4.63 | 4.59 | 6.09 | 5.40 | 5.91 | 7.12 | 6.74 | 6.31 | 11.27 | 11.17 | 8.14 | 7.94 | 6.45 | 6.88 | 6.91 | 7.71 | 8.14 | 8.55 | 9.90 | 9.37 | 9.86 | 11.22 | 14.16 | 14.41 | 13.58 | 14.19 | 20.68 | 22.78 | 22.22 | 50.34 | 45.40 | 46.06 | 120.21 | 115.23 | 111.22 | 13.42 | 12.42 | 14.05 | - | - | - | - | - | - | - | - | 9.25 | 9.65 | 10.48 | 12.12 | 13.71 | 9.32 | 9.80 | 10.64 | 10.80 | 11.88 | 8.09 | 7.42 | 4.94 | 5.17 | 4.95 | 5.88 | 7.16 | 6.97 | 7.88 | 7.86 | 8.04 | 6.95 | 5.40 | 5.82 | 6.20 | 5.01 | 6.29 | 6.06 | 7.42 | 7.98 | 6.29 | 5.00 | 4.79 | 4.58 | 3.39 | 3.29 | 2.97 | 3.05 | 4.13 | 3.49 | 3.15 | 2.66 | 2.56 | 1.98 | 2.48 | 2.73 | 3.36 | 3.36 | 4.27 | 4.08 | 3.82 | 4.43 | 5.99 | 5.53 | 7.17 | 8.50 | 7.95 | 8.30 | 9.33 | 7.95 | 7.42 | 8.45 | 8.31 | 8.99 | 12.64 | 11.60 | 9.83 | 8.74 | 8.16 | 8.55 | 13.99 | 15.03 | 14.66 | 12.96 | 14.88 | 15.19 | 12.52 | 13.75 | 11.44 | 12.06 | 10.90 | 9.64 | 8.04 | 7.12 | 5.20 | 5.60 | 6.35 | 6.21 | 8.80 | 11.11 | 14.46 | 14.55 | 14.78 | 18.84 | 22.01 | 18.75 | 21.44 | 16.95 | 21.34 | 22.32 | 23.88 | 21.95 | 18.00 | 18.81 | 19.18 | 18.64 | 19.17 | 17.99 | 15.85 | 18.41 | 16.15 | 14.37 | 13.83 | 12.69 | 14.58 | 15.75 | 15.89 | 14.97 | 15.45 | 14.20 | 13.32 | 10.62 | 9.90 | 9.99 | 10.98 | 12.23 | 10.80 | 11.48 | 10.54 | 10.52 | 9.09 | 8.27 | 8.42 | 9.09 | 10.17 | 10.61 | 9.38 | 8.14 | 7.42 | 8.78 | 8.53 | 6.77 | 7.27 | 7.39 | 7.59 | 37.33 | 43.78 |
TEV/LTM Total Revenue | 5.73 | 6.03 | 5.59 | 5.23 | 5.66 | 5.18 | 3.99 | 3.83 | 4.28 | 4.64 | 4.68 | 4.15 | 4.20 | 4.11 | 4.05 | 3.95 | 4.86 | 5.00 | 7.18 | 7.49 | 6.42 | 7.27 | 8.14 | 8.62 | 8.49 | 8.77 | 8.23 | 7.64 | 5.43 | 6.54 | 5.28 | 5.29 | 5.63 | 4.65 | 4.97 | 4.74 | 5.29 | 5.45 | 5.05 | 5.65 | 5.87 | 6.31 | 7.88 | 6.81 | 9.06 | 10.56 | 9.74 | 9.35 | 8.25 | 6.84 | 7.19 | 6.35 | 5.60 | 5.97 | 4.49 | 4.10 | 3.93 | 4.01 | 3.29 | 3.01 | 4.14 | 4.35 | 4.52 | 4.49 | 4.15 | 3.71 | 3.99 | 4.75 | 4.51 | 4.24 | 5.54 | 5.50 | 4.49 | 4.39 | 3.60 | 3.82 | 4.27 | 4.77 | 4.88 | 5.13 | 5.94 | 5.62 | 5.45 | 5.97 | 6.49 | 6.59 | 6.23 | 6.50 | 7.68 | 8.43 | 8.23 | 10.80 | 9.80 | 9.94 | 10.23 | 9.58 | 9.27 | 8.91 | 8.29 | 9.31 | 11.28 | 11.83 | 11.24 | 11.50 | 10.92 | 14.97 | 14.38 | 13.96 | 12.55 | 13.05 | 12.88 | 13.59 | 9.77 | 6.81 | 7.14 | 7.96 | 8.07 | 8.86 | 7.74 | 7.14 | 5.87 | 6.15 | 5.88 | 6.97 | 7.92 | 7.36 | 8.36 | 8.35 | 8.69 | 7.43 | 6.39 | 6.95 | 7.11 | 5.40 | 6.99 | 6.70 | 8.33 | 9.03 | 6.93 | 5.33 | 5.14 | 4.87 | 3.52 | 3.40 | 3.25 | 3.36 | 4.47 | 3.69 | 3.60 | 2.87 | 2.83 | 1.95 | 2.83 | 3.24 | 4.28 | 4.27 | 5.74 | 5.67 | 5.22 | 6.25 | 8.93 | 8.15 | 10.93 | 13.10 | 12.17 | 12.76 | 14.88 | 12.50 | 11.47 | 13.65 | 13.39 | 14.58 | 19.92 | 18.18 | 15.26 | 16.50 | 15.29 | 16.11 | 17.02 | 18.34 | 17.11 | 15.11 | 17.45 | 17.83 | 14.31 | 15.77 | 13.02 | 14.35 | 12.88 | 11.29 | 8.62 | 7.54 | 5.28 | 5.65 | 6.54 | 6.37 | 9.07 | 11.69 | 15.51 | 15.13 | 15.37 | 19.87 | 24.12 | 20.34 | 23.40 | 20.07 | 25.55 | 26.78 | 28.69 | 26.29 | 21.38 | 21.75 | 22.20 | 21.54 | 22.12 | 20.53 | 17.96 | 24.47 | 21.33 | 18.87 | 18.43 | 16.80 | 19.49 | 21.20 | 21.40 | 19.65 | 20.57 | 18.79 | 17.53 | 15.58 | 14.43 | 14.58 | 16.56 | 18.63 | 16.27 | 18.07 | 16.46 | 16.08 | 13.66 | 12.68 | 12.95 | 15.55 | 17.63 | 18.47 | 17.15 | 14.64 | 13.18 | 19.37 | 18.75 | 14.41 | 15.32 | 17.80 | 18.34 | 26.14 | 30.74 |
Market Cap/LTM Total Revenue | 6.30 | 6.60 | 6.16 | 5.80 | 6.25 | 5.77 | 4.58 | 4.23 | 4.68 | 5.09 | 4.97 | 4.49 | 4.55 | 4.37 | 4.31 | 4.21 | 4.92 | 5.06 | 6.94 | 7.25 | 6.18 | 7.02 | 7.90 | 8.38 | 8.24 | 8.52 | 7.98 | 7.57 | 5.36 | 6.47 | 5.23 | 5.24 | 5.58 | 4.49 | 4.82 | 4.68 | 5.22 | 5.38 | 4.98 | 5.54 | 5.76 | 6.20 | 7.20 | 6.12 | 8.37 | 9.88 | 8.88 | 8.49 | 7.27 | 5.86 | 6.21 | 5.23 | 4.48 | 4.85 | 3.91 | 3.52 | 3.35 | 3.44 | 2.96 | 2.69 | 3.66 | 3.87 | 4.04 | 4.01 | 3.95 | 3.50 | 3.71 | 4.47 | 4.23 | 3.96 | 5.42 | 5.37 | 4.32 | 4.22 | 3.43 | 3.65 | 4.23 | 4.73 | 4.88 | 5.12 | 5.93 | 5.62 | 5.42 | 5.93 | 6.29 | 6.40 | 6.03 | 6.30 | 7.35 | 8.09 | 7.89 | 10.19 | 9.19 | 9.32 | 9.55 | 8.90 | 8.59 | 8.42 | 7.80 | 8.82 | 9.98 | 10.53 | 9.93 | 10.21 | 9.63 | 12.60 | 12.01 | 11.87 | 11.79 | 12.29 | 12.12 | 12.83 | 9.24 | 6.28 | 6.60 | 7.82 | 7.94 | 8.73 | 7.64 | 7.04 | 5.77 | 6.04 | 5.78 | 6.87 | 8.21 | 7.65 | 8.65 | 8.63 | 9.34 | 8.08 | 7.16 | 7.72 | 7.88 | 6.22 | 7.81 | 7.52 | 9.24 | 9.94 | 7.84 | 6.23 | 5.97 | 5.70 | 4.28 | 4.16 | 4.01 | 4.12 | 4.97 | 4.19 | 4.67 | 3.94 | 3.90 | 3.01 | 4.17 | 4.58 | 5.62 | 5.61 | 7.08 | 6.83 | 6.38 | 7.42 | 10.12 | 9.34 | 12.11 | 14.17 | 13.24 | 13.83 | 16.01 | 13.63 | 12.60 | 14.71 | 14.46 | 15.65 | 20.96 | 19.22 | 16.30 | 17.96 | 16.76 | 17.57 | 17.80 | 19.12 | 17.89 | 15.77 | 18.11 | 18.48 | 14.93 | 16.40 | 13.65 | 15.24 | 13.77 | 12.18 | 9.46 | 8.38 | 6.12 | 6.62 | 7.51 | 7.34 | 9.99 | 12.61 | 16.42 | 16.08 | 16.32 | 20.81 | 25.12 | 21.34 | 24.40 | 21.20 | 26.68 | 27.90 | 29.72 | 27.32 | 22.41 | 22.75 | 23.20 | 22.55 | 23.20 | 21.61 | 19.04 | 25.54 | 22.40 | 19.94 | 19.68 | 18.05 | 20.73 | 22.56 | 22.75 | 21.00 | 21.99 | 20.21 | 18.95 | 17.01 | 15.86 | 16.01 | 18.11 | 20.17 | 17.82 | 19.75 | 18.14 | 17.76 | 15.34 | 14.53 | 14.80 | 17.39 | 19.48 | 20.31 | 19.02 | 16.51 | 15.05 | 21.67 | 21.04 | 16.70 | 17.62 | 20.52 | 21.07 | 26.64 | 31.25 |
TEV/LTM EBITDA | 16.40 | 17.26 | 16.02 | 14.99 | 16.39 | 15.00 | 11.54 | 11.71 | 13.08 | 14.20 | 15.49 | 13.48 | 13.67 | 15.27 | 15.03 | 14.66 | 22.36 | 23.01 | 52.81 | 55.06 | 47.21 | 183.59 | 205.68 | 217.82 | - | - | - | - | - | - | - | - | - | - | - | 298.74 | 70.17 | 72.29 | 66.95 | 54.55 | 56.62 | 60.88 | - | - | - | - | - | - | - | - | - | - | - | - | 38.42 | 35.05 | 33.64 | 34.36 | 18.92 | 17.37 | 25.97 | 27.31 | 28.37 | 28.15 | 30.30 | 27.07 | 32.20 | 38.30 | 36.39 | 34.21 | 48.31 | 47.92 | 33.04 | 32.26 | 26.45 | 28.12 | 30.42 | 33.95 | 33.10 | 34.79 | 40.27 | 38.12 | 39.03 | 44.67 | 36.31 | 36.92 | 34.87 | 36.38 | 54.67 | 59.97 | 58.56 | 102.57 | 93.06 | 94.34 | - | - | - | - | - | - | - | - | - | - | - | 291.77 | 280.23 | 264.11 | - | - | - | - | - | - | - | - | - | - | - | - | 61.94 | 64.87 | 62.12 | 73.63 | 57.54 | 53.46 | 60.74 | 60.61 | 53.26 | 45.56 | 34.01 | 37.01 | 38.67 | 30.17 | 39.07 | 37.45 | 53.61 | 58.10 | 44.58 | 34.26 | 31.16 | 29.52 | 18.62 | 18.00 | 17.43 | 18.01 | 19.30 | 15.93 | 13.04 | 10.39 | 10.61 | 7.31 | 9.14 | 10.45 | 12.35 | 12.33 | 16.83 | 15.02 | 13.83 | 16.58 | 22.52 | 20.54 | 27.54 | 31.93 | 29.67 | 31.11 | 36.01 | 30.26 | 28.16 | 33.86 | 33.23 | 36.18 | 50.28 | 45.90 | 38.52 | 42.20 | 39.12 | 41.21 | 43.74 | 47.12 | 43.96 | 40.40 | 46.65 | 47.65 | 41.02 | 45.21 | 37.34 | - | - | - | 26.21 | 22.93 | 16.05 | 16.09 | 18.62 | 18.14 | 25.06 | 32.30 | 42.83 | 41.83 | 42.51 | 54.93 | 67.16 | 58.27 | 67.04 | 57.89 | 73.70 | 77.23 | 84.38 | 77.30 | 62.87 | 63.76 | 65.08 | 63.16 | 64.02 | 60.65 | 53.05 | 69.22 | 60.34 | 53.38 | 47.57 | 43.37 | 50.29 | - | - | - | 47.38 | 43.28 | 40.38 | 36.56 | 33.87 | 34.22 | 38.64 | 43.45 | 37.96 | 42.56 | 38.76 | 37.88 | 32.18 | 29.58 | 30.20 | 35.71 | 40.49 | 42.89 | 38.87 | 33.18 | 29.87 | 49.69 | 48.09 | 36.95 | 39.91 | 47.98 | 49.46 | 71.08 | 83.59 |
TEV/LTM EBIT | 17.25 | 18.15 | 16.84 | 15.76 | 17.40 | 15.92 | 12.25 | 12.54 | 14.00 | 15.17 | 16.81 | 14.88 | 15.10 | 17.16 | 16.89 | 16.48 | 26.99 | 27.77 | 83.23 | 86.77 | 74.40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 276.82 | 287.28 | - | - | - | - | - | - | - | - | - | - | - | - | - | 63.99 | 58.39 | 56.03 | 57.23 | 24.97 | 22.86 | 36.07 | 37.93 | 39.41 | 39.10 | 43.72 | 39.06 | 51.57 | 61.35 | 58.28 | 54.80 | 66.69 | 66.15 | 44.02 | 42.99 | 35.25 | 37.47 | 40.11 | 44.76 | 42.85 | 45.04 | 52.13 | 49.35 | 51.04 | 55.85 | 46.76 | 47.55 | 44.91 | 46.86 | 70.41 | 77.23 | 75.42 | 161.94 | 146.93 | 148.95 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78.01 | 81.70 | 78.23 | 92.72 | 67.59 | 62.80 | 71.35 | 71.19 | 61.23 | 52.37 | 38.49 | 41.89 | 42.83 | 34.06 | 44.09 | 42.27 | 61.78 | 66.97 | 51.38 | 39.49 | 36.03 | 34.13 | 21.22 | 20.52 | 19.64 | 20.30 | 21.65 | 17.87 | 14.30 | 11.40 | 11.73 | 8.07 | 9.94 | 11.38 | 13.31 | 13.29 | 17.88 | 16.10 | 14.82 | 17.77 | 24.03 | 21.91 | 29.38 | 33.96 | 31.55 | 33.08 | 38.27 | 32.16 | 29.50 | 36.03 | 35.36 | 38.50 | 53.73 | 49.05 | 41.16 | 45.24 | 41.94 | 44.18 | 46.98 | 50.61 | 47.21 | 43.40 | 50.12 | 51.20 | 44.44 | 48.99 | 40.45 | 45.52 | 40.85 | 35.81 | 27.70 | 24.24 | 16.96 | 17.30 | 20.01 | 19.50 | 26.59 | 34.28 | 45.46 | 44.59 | 45.31 | 58.55 | 71.52 | 60.32 | 69.40 | 60.89 | 77.52 | 81.24 | 89.61 | 82.10 | 66.77 | 67.35 | 68.75 | 66.72 | 67.59 | 62.75 | 54.88 | 72.06 | 62.82 | 55.57 | 49.46 | 45.10 | 52.30 | 53.59 | 54.08 | 49.66 | 48.84 | 44.61 | 41.62 | 37.75 | 34.97 | 35.33 | 40.32 | 45.34 | 39.60 | 44.33 | 40.38 | 39.45 | 33.52 | 31.21 | 31.87 | 37.70 | 42.75 | 44.78 | 41.13 | 35.11 | 31.61 | 53.71 | 51.98 | 39.95 | 42.49 | 52.54 | 54.16 | 79.22 | 93.17 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 81.60 | 81.60 | 81.60 | 81.60 | 81.48 | 81.48 | 81.48 | 81.53 | 81.53 | 81.75 | 81.75 | 81.75 | 81.36 | 81.36 | 81.36 | 81.36 | 81.11 | 81.11 | 79.77 | 79.77 | 79.77 | 77.48 | 77.48 | 77.48 | 77.49 | 77.49 | 77.49 | 75.84 | 75.84 | 75.84 | 76.87 | 76.87 | 76.87 | 77.04 | 77.04 | 77.04 | 78.38 | 78.38 | 78.38 | 79.46 | 79.46 | 79.46 | 78.27 | 78.27 | 78.27 | 77.99 | 77.99 | 77.99 | 77.64 | 77.64 | 77.64 | 77.61 | 77.61 | 77.61 | 78.58 | 78.58 | 78.58 | 79.33 | 79.33 | 79.33 | 79.18 | 79.18 | 79.18 | 78.98 | 78.98 | 78.98 | 79.11 | 79.11 | 79.11 | 79.58 | 79.58 | 79.58 | 80.51 | 80.51 | 80.51 | 82.09 | 82.09 | 82.09 | 82.78 | 82.78 | 82.78 | 82.54 | 82.54 | 82.54 | 81.54 | 81.54 | 81.54 | 79.80 | 79.80 | 79.80 | 79.80 | 77.33 | 77.33 | 75.42 | 75.42 | 75.42 | 74.37 | 74.37 | 74.37 | 72.84 | 72.84 | 72.84 | 72.77 | 72.77 | 72.77 | 72.07 | 72.07 | 72.07 | 71.18 | 71.18 | 71.18 | 70.66 | 70.66 | 70.66 | 70.84 | 70.84 | 70.84 | 71.41 | 71.41 | 71.41 | 72.19 | 72.19 | 72.19 | 72.93 | 72.93 | 72.93 | 72.93 | 72.93 | 73.62 | 74.26 | 74.26 | 74.26 | 74.70 | 74.70 | 74.70 | 74.70 | 74.70 | 74.70 | 74.70 | 74.70 | 74.69 | 75.05 | 75.05 | 75.05 | 75.46 | 75.46 | 75.46 | 75.75 | 75.75 | 75.75 | 76.23 | 76.23 | 76.23 | 76.98 | 76.98 | 76.98 | 77.67 | 77.67 | 77.67 | 78.10 | 78.10 | 78.10 | 78.37 | 78.37 | 78.37 | 78.30 | 78.30 | 78.30 | 78.05 | 78.05 | 78.05 | 77.76 | 77.76 | 77.76 | 77.76 | 77.51 | 77.51 | 77.33 | 77.33 | 77.33 | 77.18 | 77.18 | 77.18 | 77.06 | 77.06 | 77.06 | 77.06 | 77.40 | 77.40 | 77.40 | 77.96 | 77.96 | 79.16 | 79.16 | 79.16 | 79.16 | 80.06 | 80.06 | 80.06 | 80.44 | 80.44 | 80.44 | 80.30 | 80.30 | 79.83 | 79.83 | 79.83 | 79.83 | 79.54 | 79.54 | 79.54 | 79.73 | 79.73 | 79.73 | 80.37 | 80.37 | 80.64 | 80.64 | 80.64 | 80.64 | 81.74 | 81.74 | 82.43 | 82.43 | 82.43 | 82.43 | 83.09 | 83.09 | 84.04 | 84.04 | 84.04 | 84.04 | 84.95 | 84.95 | 84.95 | 85.33 | 85.33 | 85.33 | 85.33 | 84.59 | 85.40 | 85.40 | 85.40 | 85.63 | 85.63 | 85.63 | 85.63 | 84.84 | 84.84 | 84.84 | 84.86 | 84.86 | 86.11 | 86.11 | 86.11 |
SG&A Margin | 29.06 | 29.06 | 29.06 | 29.06 | 29.02 | 29.02 | 29.02 | 28.68 | 28.68 | 29.08 | 29.08 | 29.08 | 29.86 | 29.86 | 29.86 | 29.86 | 31.50 | 31.50 | 33.09 | 33.09 | 33.09 | 35.42 | 35.42 | 35.42 | 36.38 | 36.38 | 36.38 | 38.30 | 38.30 | 38.30 | 38.13 | 38.13 | 38.13 | 39.17 | 39.17 | 39.17 | 38.02 | 38.02 | 38.02 | 35.71 | 35.71 | 35.71 | 35.91 | 35.91 | 35.91 | 43.90 | 43.90 | 43.90 | 43.65 | 43.65 | 43.65 | 41.64 | 41.64 | 41.64 | 39.90 | 39.90 | 39.90 | 35.28 | 35.28 | 35.28 | 36.29 | 36.29 | 36.29 | 37.81 | 37.81 | 37.81 | 39.28 | 39.28 | 39.28 | 40.10 | 40.10 | 40.10 | 39.69 | 39.69 | 39.69 | 40.22 | 40.22 | 40.22 | 40.51 | 40.51 | 40.51 | 40.74 | 40.74 | 40.74 | 39.68 | 39.68 | 39.68 | 39.70 | 39.70 | 39.70 | 39.70 | 39.94 | 39.94 | 43.54 | 43.54 | 43.54 | 44.17 | 44.17 | 44.17 | 44.91 | 44.91 | 44.91 | 44.41 | 44.41 | 44.41 | 38.32 | 38.32 | 38.32 | 39.88 | 39.88 | 39.88 | 41.68 | 41.68 | 41.68 | 42.54 | 42.54 | 42.54 | 41.86 | 41.86 | 41.86 | 38.76 | 38.76 | 38.76 | 37.41 | 37.41 | 37.41 | 37.41 | 37.41 | 36.29 | 35.57 | 35.57 | 35.57 | 36.02 | 36.02 | 36.02 | 37.29 | 37.29 | 37.29 | 37.29 | 37.29 | 37.91 | 37.38 | 37.38 | 37.38 | 35.64 | 35.64 | 35.64 | 32.99 | 32.99 | 32.99 | 31.03 | 31.03 | 31.03 | 29.32 | 29.32 | 29.32 | 27.75 | 27.75 | 27.75 | 26.72 | 26.72 | 26.72 | 25.94 | 25.94 | 25.94 | 25.96 | 25.96 | 25.96 | 26.45 | 26.45 | 26.45 | 26.74 | 26.74 | 26.74 | 26.74 | 27.17 | 27.17 | 27.24 | 27.24 | 27.24 | 27.72 | 27.72 | 27.72 | 29.14 | 29.14 | 29.14 | 29.14 | 29.95 | 29.95 | 29.95 | 30.93 | 30.93 | 30.83 | 30.83 | 30.83 | 30.83 | 30.73 | 30.73 | 30.73 | 31.46 | 31.46 | 31.46 | 31.80 | 31.80 | 32.40 | 32.40 | 32.40 | 32.40 | 33.49 | 33.49 | 33.49 | 33.78 | 33.78 | 33.78 | 34.06 | 34.06 | 33.77 | 33.77 | 33.77 | 33.77 | 32.00 | 32.00 | 30.63 | 30.63 | 30.63 | 30.63 | 29.60 | 29.60 | 31.22 | 31.22 | 31.22 | 31.22 | 32.02 | 32.02 | 32.02 | 32.32 | 32.32 | 32.32 | 32.32 | 33.18 | 32.98 | 32.98 | 32.98 | 33.31 | 33.31 | 33.31 | 33.31 | 37.08 | 37.08 | 37.08 | 39.46 | 39.46 | 39.80 | 39.80 | 39.80 |
EBITDA Margin | 29.18 | 29.18 | 29.18 | 29.18 | 28.32 | 28.32 | 28.32 | 28.00 | 28.00 | 27.27 | 27.27 | 27.27 | 24.61 | 24.61 | 24.61 | 24.61 | 20.49 | 20.49 | 13.95 | 13.95 | 13.95 | 4.79 | 4.79 | 4.79 | 2.51 | 2.51 | 2.51 | -3.06 | -3.06 | -3.06 | -0.07 | -0.07 | -0.07 | -1.96 | -1.96 | -1.96 | 2.86 | 2.86 | 2.86 | 7.78 | 7.78 | 7.78 | 3.07 | 3.07 | 3.07 | -1.14 | -1.14 | -1.14 | 1.62 | 1.62 | 1.62 | 6.49 | 6.49 | 6.49 | 11.69 | 11.69 | 11.69 | 17.20 | 17.20 | 17.20 | 15.26 | 15.26 | 15.26 | 13.48 | 13.48 | 13.48 | 12.05 | 12.05 | 12.05 | 11.57 | 11.57 | 11.57 | 13.87 | 13.87 | 13.87 | 14.77 | 14.77 | 14.77 | 14.85 | 14.85 | 14.85 | 14.27 | 14.27 | 14.27 | 15.04 | 15.04 | 15.04 | 10.55 | 10.55 | 10.55 | 10.55 | 6.87 | 6.87 | -4.35 | -4.35 | -4.35 | -8.09 | -8.09 | -8.09 | -8.21 | -8.21 | -8.21 | -7.19 | -7.19 | -7.19 | 6.38 | 6.38 | 6.38 | 2.02 | 2.02 | 2.02 | -1.92 | -1.92 | -1.92 | -2.57 | -2.57 | -2.57 | 0.39 | 0.39 | 0.39 | 8.59 | 8.59 | 8.59 | 12.30 | 12.30 | 12.30 | 12.30 | 12.30 | 15.02 | 17.75 | 17.75 | 17.75 | 17.40 | 17.40 | 17.40 | 16.29 | 16.29 | 16.29 | 16.29 | 16.29 | 16.71 | 18.05 | 18.05 | 18.05 | 21.73 | 21.73 | 21.73 | 25.67 | 25.67 | 25.67 | 29.40 | 29.40 | 29.40 | 32.97 | 32.97 | 32.97 | 36.09 | 36.09 | 36.09 | 38.09 | 38.09 | 38.09 | 39.08 | 39.08 | 39.08 | 39.02 | 39.02 | 39.02 | 38.02 | 38.02 | 38.02 | 37.74 | 37.74 | 37.74 | 37.74 | - | - | 37.13 | 37.13 | 37.13 | 36.41 | 36.41 | 36.41 | 34.48 | 34.48 | 34.48 | 34.48 | - | - | - | 33.53 | 33.53 | 35.14 | 35.14 | 35.14 | 35.14 | 36.20 | 36.20 | 36.20 | 36.17 | 36.17 | 36.17 | 35.91 | 35.91 | 34.67 | 34.67 | 34.67 | 34.67 | 34.00 | 34.00 | 34.00 | 34.11 | 34.11 | 34.11 | 34.54 | 34.54 | 35.35 | 35.35 | 35.35 | 35.35 | 39.25 | 39.25 | - | - | - | - | 44.12 | 44.12 | 42.61 | 42.61 | 42.61 | 42.61 | 42.87 | 42.87 | 42.87 | 42.46 | 42.46 | 42.46 | 42.46 | 42.14 | 43.55 | 43.55 | 43.55 | 43.82 | 43.82 | 43.82 | 43.82 | 38.76 | 38.76 | 38.76 | 36.69 | 36.69 | 36.51 | 36.51 | 36.51 |
EBIT Margin | 27.66 | 27.66 | 27.66 | 27.66 | 26.62 | 26.62 | 26.62 | 26.26 | 26.26 | 25.44 | 25.44 | 25.44 | 22.66 | 22.66 | 22.66 | 22.66 | 18.02 | 18.02 | 10.70 | 10.70 | 10.70 | 0.44 | 0.44 | 0.44 | -1.91 | -1.91 | -1.91 | -8.13 | -8.13 | -8.13 | -4.91 | -4.91 | -4.91 | -7.05 | -7.05 | -7.05 | -3.56 | -3.56 | -3.56 | 1.54 | 1.54 | 1.54 | -3.96 | -3.96 | -3.96 | -7.77 | -7.77 | -7.77 | -3.81 | -3.81 | -3.81 | 2.34 | 2.34 | 2.34 | 8.21 | 8.21 | 8.21 | 14.13 | 14.13 | 14.13 | 12.24 | 12.24 | 12.24 | 10.39 | 10.39 | 10.39 | 8.95 | 8.95 | 8.95 | 8.41 | 8.41 | 8.41 | 10.47 | 10.47 | 10.47 | 11.28 | 11.28 | 11.28 | 11.49 | 11.49 | 11.49 | 10.98 | 10.98 | 10.98 | 11.08 | 11.08 | 11.08 | 7.41 | 7.41 | 7.41 | 7.41 | 3.00 | 3.00 | -8.06 | -8.06 | -8.06 | -9.87 | -9.87 | -9.87 | -11.76 | -11.76 | -11.76 | -9.92 | -9.92 | -9.92 | 3.50 | 3.50 | 3.50 | -1.16 | -1.16 | -1.16 | -4.86 | -4.86 | -4.86 | -4.98 | -4.98 | -4.98 | -2.05 | -2.05 | -2.05 | 6.30 | 6.30 | 6.30 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 | 12.90 | 15.56 | 15.56 | 15.56 | 15.36 | 15.36 | 15.36 | 14.23 | 14.23 | 14.23 | 14.23 | 14.23 | 14.47 | 15.74 | 15.74 | 15.74 | 19.21 | 19.21 | 19.21 | 23.24 | 23.24 | 23.24 | 26.89 | 26.89 | 26.89 | 30.47 | 30.47 | 30.47 | 33.57 | 33.57 | 33.57 | 35.39 | 35.39 | 35.39 | 36.63 | 36.63 | 36.63 | 36.59 | 36.59 | 36.59 | 35.76 | 35.76 | 35.76 | 35.20 | 35.20 | 35.20 | 35.20 | 34.43 | 34.43 | 34.58 | 34.58 | 34.58 | 33.82 | 33.82 | 33.82 | 31.80 | 31.80 | 31.80 | 31.80 | 31.52 | 31.52 | 31.52 | 31.12 | 31.12 | 32.69 | 32.69 | 32.69 | 32.69 | 34.11 | 34.11 | 34.11 | 33.93 | 33.93 | 33.93 | 33.72 | 33.72 | 32.97 | 32.97 | 32.97 | 32.97 | 32.02 | 32.02 | 32.02 | 32.29 | 32.29 | 32.29 | 32.72 | 32.72 | 33.96 | 33.96 | 33.96 | 33.96 | 37.55 | 37.55 | 39.56 | 39.56 | 39.56 | 39.56 | 42.44 | 42.44 | 41.27 | 41.27 | 41.27 | 41.27 | 41.08 | 41.08 | 41.08 | 40.76 | 40.76 | 40.76 | 40.76 | 39.91 | 41.25 | 41.25 | 41.25 | 41.40 | 41.40 | 41.40 | 41.40 | 35.84 | 35.84 | 35.84 | 33.21 | 33.21 | 32.73 | 32.73 | 32.73 |
Earnings from Cont. Ops Margin | 32.19 | 32.19 | 32.19 | 32.19 | 29.12 | 29.12 | 29.12 | 23.20 | 23.20 | 22.47 | 22.47 | 22.47 | 27.39 | 27.39 | 27.39 | 27.39 | 19.61 | 19.61 | 22.85 | 22.85 | 22.85 | 6.82 | 6.82 | 6.82 | -8.10 | -8.10 | -8.10 | -14.93 | -14.93 | -14.93 | -17.03 | -17.03 |