|
Gross Margin
|
26.01% | 24.88% | 25.00% | 25.58% | 24.97% | 24.50% | 20.94% | 20.55% | 22.16% | 21.65% | 20.26% | 21.36% | 22.79% | 22.89% | 22.88% | 22.07% | 22.27% | 20.59% | 19.72% | 18.56% | 20.63% | 21.44% | 20.37% | 20.61% | 19.91% | 20.21% | 19.92% | 20.75% | 20.92% | 18.88% | 18.17% | 18.91% | 20.85% | 21.25% | 20.09% | 21.59% | 22.07% | 22.35% | 19.75% | 20.87% | 20.45% | 22.42% | 21.83% | 24.55% | 24.38% | 23.24% | 21.39% | 25.12% | 22.61% | 20.34% | 22.49% | 22.62% | 22.01% | 22.63% | 20.84% | 20.94% | 22.74% | 22.62% | 23.19% | 25.13% | 24.18% | 24.28% | 23.31% |
|
EBT Margin
|
13.46% | 9.71% | 11.96% | 4.60% | 12.95% | 12.45% | 8.77% | 7.92% | 10.52% | 10.29% | 9.34% | 10.73% | 11.92% | 12.65% | 11.98% | 10.67% | 10.85% | 10.28% | 8.41% | 7.41% | 8.84% | 10.83% | 8.66% | 8.29% | 9.44% | 8.79% | 8.91% | 9.52% | 10.29% | 8.86% | 7.16% | 8.08% | 10.25% | 11.07% | 9.28% | 10.69% | 11.58% | 11.06% | 8.27% | 10.08% | 8.43% | 10.99% | 9.86% | 13.30% | 13.48% | 12.68% | 10.75% | 15.32% | 12.02% | 10.45% | 12.39% | 12.18% | 13.37% | 12.64% | 11.05% | 10.90% | 13.24% | 12.78% | 13.51% | 14.39% | 15.03% | 14.98% | 13.68% |
|
EBIT Margin
|
13.46% | 9.71% | 11.96% | 4.60% | 12.95% | 12.45% | 8.77% | 7.92% | 10.52% | 10.29% | 9.34% | 10.73% | 11.92% | 12.65% | 11.98% | 10.67% | 10.85% | 10.28% | 8.41% | 7.41% | 8.84% | 10.83% | 8.66% | 8.29% | 9.44% | 8.79% | 8.91% | 9.52% | 10.29% | 8.86% | 7.16% | 8.07% | 10.25% | 11.07% | 9.28% | 10.69% | 11.58% | 11.06% | 8.27% | 10.05% | 8.43% | 10.99% | 9.86% | 13.30% | 13.48% | 12.68% | 10.75% | 15.32% | 12.02% | 10.45% | 12.39% | 12.18% | 13.37% | 12.64% | 11.05% | 10.90% | 13.24% | 12.78% | 13.51% | 14.39% | 15.03% | 14.98% | 13.68% |
|
EBITDA Margin
|
13.46% | 9.71% | 11.96% | 4.60% | 12.95% | 12.45% | 8.77% | 7.92% | 10.52% | 10.29% | 9.34% | 10.73% | 11.92% | 12.65% | 11.98% | 10.67% | 10.85% | 10.28% | 8.41% | 7.41% | 8.84% | 10.83% | 8.66% | 8.29% | 9.44% | 8.79% | 8.91% | 9.52% | 10.29% | 8.86% | 7.16% | 8.07% | 10.25% | 11.07% | 9.28% | 10.69% | 11.58% | 11.06% | 8.27% | 10.05% | 8.43% | 10.99% | 9.86% | 13.30% | 13.48% | 12.68% | 10.75% | 15.32% | 12.02% | 10.45% | 12.39% | 12.18% | 13.37% | 12.64% | 11.05% | 10.90% | 13.24% | 12.78% | 13.51% | 14.39% | 15.03% | 14.98% | 13.68% |
|
Operating Margin
|
13.46% | 9.71% | 11.96% | 4.60% | 12.95% | 12.45% | 8.77% | 7.92% | 10.52% | 10.29% | 9.34% | 10.73% | 11.92% | 12.65% | 11.98% | 10.67% | 10.85% | 10.28% | 8.41% | 7.41% | 8.84% | 10.83% | 8.66% | 8.29% | 9.44% | 8.79% | 8.91% | 9.52% | 10.29% | 8.86% | 7.16% | 8.07% | 10.25% | 11.07% | 9.28% | 10.69% | 11.58% | 11.06% | 8.27% | 10.05% | 8.43% | 10.99% | 9.86% | 13.30% | 13.48% | 12.68% | 10.75% | 15.32% | 12.02% | 10.45% | 12.39% | 12.18% | 13.37% | 12.64% | 11.05% | 10.90% | 13.24% | 12.78% | 13.51% | 14.39% | 15.03% | 14.98% | 13.68% |
|
Net Margin
|
8.48% | 8.07% | 7.06% | 2.63% | 8.01% | 7.54% | 5.33% | 4.86% | 6.31% | 6.29% | 5.52% | 6.77% | 7.29% | 7.27% | 7.25% | 4.84% | 6.67% | 6.37% | 5.58% | 4.56% | 5.44% | 6.64% | 5.40% | 3.91% | 5.83% | 5.42% | 5.49% | 5.06% | 6.38% | 6.15% | 6.80% | 5.63% | 7.83% | 8.63% | 7.05% | 7.84% | 8.93% | 8.76% | 6.31% | 7.99% | 6.41% | 8.72% | 8.04% | 4.42% | 11.04% | 10.19% | 8.42% | 11.46% | 9.47% | 8.26% | 9.39% | 8.77% | 10.41% | 10.18% | 8.45% | 7.78% | 10.19% | 10.43% | 10.43% | 9.18% | 11.60% | 11.64% | 10.26% |
|
FCF Margin
|
6.37% | 9.65% | 10.21% | 1.98% | 8.03% | -3.83% | 7.00% | 1.10% | 9.62% | 7.08% | 15.71% | 4.96% | 9.58% | 6.88% | 11.07% | 2.93% | 4.09% | 0.55% | 10.25% | 2.57% | 8.21% | 4.93% | 6.74% | 7.52% | 2.22% | 5.34% | 7.50% | 1.25% | 11.69% | 2.26% | 10.21% | 0.64% | 13.19% | 15.04% | 10.59% | 3.82% | 12.21% | 7.19% | 6.52% | 6.74% | 9.11% | 15.27% | 19.72% | 11.45% | 5.24% | 9.88% | 5.09% | 3.18% | 12.27% | 2.66% | 13.37% | 3.03% | 16.60% | 5.51% | 11.10% | 2.51% | 15.48% | 5.54% | 14.09% | 6.16% | 16.85% | 6.37% | 14.93% |
|
Assets Average
|
| | | | 168.34M | 169.59M | 166.31M | 168.88M | 172.75M | 176.73M | 177.42M | 178.68M | 186.88M | 192.07M | 197.82M | 208.69M | 212.78M | 212.74M | 212.88M | 211.46M | 214.10M | 219.16M | 220.14M | 219.42M | 223.86M | 233.84M | 238.98M | 236.55M | 237.92M | 247.99M | 263.76M | 273.00M | 282.61M | 300.57M | 311.84M | 315.88M | 372.94M | 427.32M | 424.42M | 419.17M | 420.63M | 433.29M | 449.72M | 441.31M | 423.62M | 423.69M | 424.30M | 419.48M | 415.46M | 407.78M | 403.79M | 400.81M | 405.75M | 425.85M | 439.56M | 449.84M | 470.43M | 502.36M | 528.66M | 542.38M | 571.71M | 604.56M | 628.23M |
|
Equity Average
|
| | | | 102.61M | 107.14M | 109.11M | 109.95M | 112.78M | 117.54M | 114.93M | 110.69M | 112.86M | 113.35M | 115.69M | 122.76M | 128.52M | 131.36M | 131.29M | 129.16M | 127.56M | 127.40M | 127.83M | 130.00M | 136.25M | 143.35M | 144.57M | 140.82M | 138.65M | 143.18M | 153.94M | 165.68M | 176.52M | 185.96M | 191.17M | 193.54M | 199.31M | 202.32M | 197.09M | 191.54M | 193.90M | 200.25M | 206.14M | 215.14M | 224.97M | 226.67M | 219.36M | 213.66M | 209.01M | 201.73M | 196.32M | 198.49M | 204.58M | 214.77M | 228.05M | 240.59M | 255.76M | 273.32M | 291.81M | 311.42M | 332.26M | 352.65M | 369.25M |
|
Invested Capital
|
| | | 99.64M | 105.59M | 108.70M | 109.52M | 110.38M | 115.19M | 119.89M | 109.97M | 111.40M | 114.31M | 112.39M | 119.00M | 126.52M | 130.52M | 132.20M | 130.39M | 127.92M | 127.20M | 127.60M | 128.06M | 131.95M | 140.55M | 146.15M | 143.00M | 138.65M | 138.66M | 147.70M | 160.18M | 171.18M | 181.87M | 190.06M | 192.27M | 194.81M | 203.82M | 200.82M | 193.37M | 189.71M | 198.09M | 202.40M | 209.87M | 220.40M | 229.54M | 223.79M | 214.93M | 212.40M | 205.63M | 197.83M | 194.81M | 202.18M | 206.98M | 222.57M | 233.53M | 247.65M | 263.87M | 282.77M | 300.85M | 321.99M | 342.53M | 362.78M | 375.72M |
|
Asset Utilization Ratio
|
| | | | 2.33 | 2.37 | 2.46 | 2.44 | 2.40 | 2.35 | 2.38 | 2.40 | 2.37 | 2.38 | 2.38 | 2.29 | 2.28 | 2.30 | 2.30 | 2.33 | 2.31 | 2.26 | 2.26 | 2.30 | 2.26 | 2.18 | 2.15 | 2.19 | 2.22 | 2.16 | 2.08 | 2.05 | 2.02 | 1.94 | 1.89 | 1.89 | 1.60 | 1.39 | 1.40 | 1.41 | 1.36 | 1.29 | 1.23 | 1.25 | 1.36 | 1.41 | 1.46 | 1.54 | 1.61 | 1.69 | 1.74 | 1.79 | 1.81 | 1.76 | 1.76 | 1.77 | 1.74 | 1.68 | 1.65 | 1.65 | 1.61 | 1.54 | 1.50 |
|
Equity Ratio
|
| | | 0.61 | 0.61 | 0.65 | 0.66 | 0.64 | 0.66 | 0.67 | 0.63 | 0.61 | 0.60 | 0.58 | 0.59 | 0.59 | 0.62 | 0.62 | 0.62 | 0.60 | 0.59 | 0.58 | 0.59 | 0.60 | 0.62 | 0.61 | 0.60 | 0.59 | 0.58 | 0.58 | 0.59 | 0.62 | 0.62 | 0.61 | 0.61 | 0.61 | 0.48 | 0.47 | 0.46 | 0.46 | 0.47 | 0.46 | 0.46 | 0.52 | 0.54 | 0.53 | 0.51 | 0.51 | 0.49 | 0.49 | 0.48 | 0.51 | 0.50 | 0.51 | 0.52 | 0.54 | 0.54 | 0.55 | 0.56 | 0.59 | 0.57 | 0.59 | 0.58 |
|
Enterprise Value
|
-11.44M | -16.45M | -15.77M | -12.27M | -17.58M | -8.13M | -10.06M | -6.60M | -14.57M | -20.01M | -20.77M | -19.82M | -25.03M | -22.19M | -32.75M | -51.01M | -34.13M | -28.16M | -31.03M | -42.84M | -45.91M | -49.61M | -50.43M | -58.43M | -60.74M | -72.05M | -69.44M | -61.08M | -66.74M | -77.17M | -95.49M | -91.27M | -109.03M | -131.47M | -139.12M | -136.98M | -148.09M | -140.04M | -135.58M | -132.21M | -146.80M | -158.65M | -183.20M | -196.21M | -191.13M | -192.14M | -185.70M | -167.28M | -168.73M | -151.40M | -160.89M | -151.35M | -171.35M | -181.88M | -187.83M | -193.71M | -225.93M | -247.46M | -262.44M | -272.06M | -310.16M | -319.75M | -345.46M |
|
Return on Sales
|
0.08% | 0.08% | 0.07% | 0.03% | 0.08% | 0.08% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.07% | 0.05% | 0.04% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.08% | 0.09% | 0.07% | 0.08% | 0.09% | 0.09% | 0.06% | 0.08% | 0.06% | 0.09% | 0.08% | 0.04% | 0.11% | 0.10% | 0.08% | 0.11% | 0.09% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.08% | 0.08% | 0.10% | 0.10% | 0.10% | 0.09% | 0.12% | 0.12% | 0.10% |
|
Return on Capital Employed
|
| | | | 0.34% | 0.35% | 0.33% | 0.35% | 0.31% | 0.29% | 0.31% | 0.35% | 0.37% | 0.39% | 0.42% | 0.41% | 0.38% | 0.37% | 0.33% | 0.33% | 0.31% | 0.31% | 0.30% | 0.33% | 0.32% | 0.30% | 0.30% | 0.32% | 0.35% | 0.34% | 0.32% | 0.27% | 0.28% | 0.29% | 0.29% | 0.31% | 0.26% | 0.22% | 0.21% | 0.21% | 0.19% | 0.19% | 0.19% | 0.21% | 0.25% | 0.28% | 0.31% | 0.34% | 0.36% | 0.36% | 0.41% | 0.36% | 0.41% | 0.40% | 0.38% | 0.36% | 0.36% | 0.35% | 0.35% | 0.36% | 0.38% | 0.36% | 0.36% |
|
Return on Invested Capital
|
| | | | 0.24% | 0.24% | 0.22% | 0.24% | 0.22% | 0.20% | 0.21% | 0.24% | 0.25% | 0.27% | 0.29% | 0.26% | 0.25% | 0.23% | 0.22% | 0.22% | 0.21% | 0.22% | 0.21% | 0.21% | 0.20% | 0.18% | 0.18% | 0.20% | 0.21% | 0.22% | 0.22% | 0.21% | 0.21% | 0.23% | 0.22% | 0.24% | 0.24% | 0.24% | 0.24% | 0.25% | 0.22% | 0.21% | 0.21% | 0.18% | 0.21% | 0.22% | 0.24% | 0.31% | 0.32% | 0.32% | 0.35% | 0.32% | 0.33% | 0.34% | 0.32% | 0.30% | 0.29% | 0.29% | 0.29% | 0.29% | 0.29% | 0.28% | 0.27% |
|
Return on Assets
|
| | | | 0.15% | 0.15% | 0.15% | 0.16% | 0.14% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% | 0.17% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.13% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.11% | 0.12% | 0.13% | 0.16% | 0.16% | 0.16% | 0.17% | 0.16% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.16% |
|
Return on Equity
|
| | | | 0.24% | 0.24% | 0.22% | 0.24% | 0.22% | 0.20% | 0.21% | 0.24% | 0.25% | 0.27% | 0.29% | 0.26% | 0.25% | 0.23% | 0.22% | 0.22% | 0.21% | 0.22% | 0.21% | 0.21% | 0.20% | 0.18% | 0.18% | 0.20% | 0.21% | 0.22% | 0.22% | 0.21% | 0.21% | 0.23% | 0.22% | 0.24% | 0.24% | 0.24% | 0.24% | 0.25% | 0.22% | 0.21% | 0.21% | 0.18% | 0.21% | 0.22% | 0.24% | 0.31% | 0.32% | 0.32% | 0.35% | 0.32% | 0.33% | 0.34% | 0.32% | 0.30% | 0.29% | 0.29% | 0.29% | 0.29% | 0.29% | 0.28% | 0.27% |