|
Gross Margin
|
91.09% | 91.91% | 91.31% | 92.13% | 91.24% | 91.12% | 91.32% | 92.27% | 92.01% | 91.94% | 91.57% | 91.54% | 91.78% | 91.44% | 91.06% | 91.68% | 91.58% | 91.45% | | 91.89% | 91.61% | 91.43% | 89.83% | 91.60% | 90.66% | 90.96% | 90.68% | 91.45% | 91.72% | 91.43% | 91.42% | 92.26% | 92.09% | 91.79% | 91.60% | 91.91% | 92.40% | 91.78% | | 92.25% | 91.66% | 92.05% | 92.46% | 93.38% | 93.23% | 93.11% | | 93.64% | 93.28% | 93.06% | 92.67% | 93.19% | 92.65% | 91.75% | 91.31% | 92.73% | 92.04% | 91.21% | 90.86% | 91.69% | 91.50% | 91.40% |
|
EBT Margin
|
20.32% | 19.91% | 17.08% | 18.21% | 21.44% | 21.83% | 19.26% | 19.09% | 23.16% | 22.28% | 19.79% | 18.59% | 24.20% | 23.28% | 20.14% | 20.23% | 24.03% | 23.39% | 21.50% | 21.26% | 24.16% | 23.77% | 21.71% | 21.33% | 21.58% | 23.09% | 21.80% | 20.70% | 25.44% | 25.16% | 23.47% | 23.27% | 26.06% | 25.17% | 23.83% | 23.55% | 27.09% | 24.83% | 19.39% | 22.70% | 23.26% | 24.97% | 18.94% | 25.86% | 28.92% | 27.82% | | 25.54% | 27.20% | 26.32% | 23.96% | 25.33% | 25.85% | 25.51% | 24.48% | 27.89% | 28.24% | 26.37% | 22.91% | 25.95% | 25.93% | 26.25% |
|
EBIT Margin
|
21.14% | 17.45% | 15.00% | 16.83% | 20.55% | 25.05% | 16.48% | 16.43% | 23.31% | 20.09% | 18.80% | 14.93% | 23.30% | 20.15% | 16.96% | 18.55% | 21.00% | 24.49% | 19.20% | 18.72% | 23.42% | 26.48% | 19.38% | 19.77% | 19.32% | 20.09% | 19.41% | 17.40% | 23.13% | 22.05% | 20.16% | 22.39% | 23.51% | 21.61% | 29.07% | 15.91% | 23.31% | 22.83% | 19.39% | 33.97% | 9.91% | 20.68% | 17.18% | 20.65% | 24.50% | 27.59% | | 28.58% | 34.75% | 28.95% | 17.30% | 20.75% | 21.31% | 25.45% | 14.97% | 21.19% | 25.43% | 18.97% | 19.93% | 30.54% | 12.10% | 19.74% |
|
EBITDA Margin
|
21.14% | 17.45% | 15.00% | 16.83% | 20.55% | 25.05% | 16.48% | 16.43% | 23.31% | 20.09% | 18.80% | 14.93% | 23.30% | 20.15% | 16.96% | 18.55% | 21.00% | 24.49% | 19.20% | 18.72% | 23.42% | 26.48% | 19.38% | 19.77% | 19.32% | 20.09% | 19.41% | 17.40% | 23.13% | 22.05% | 20.16% | 22.39% | 23.51% | 21.61% | 29.07% | 15.91% | 23.31% | 22.83% | 19.39% | 33.97% | 9.91% | 20.68% | 17.18% | 20.65% | 24.50% | 27.59% | | 28.58% | 34.75% | 28.95% | 17.30% | 20.75% | 21.31% | 25.45% | 14.97% | 21.19% | 25.43% | 18.97% | 19.93% | 30.54% | 12.10% | 19.74% |
|
Operating Margin
|
21.14% | 17.45% | 15.00% | 16.83% | 20.55% | 25.05% | 16.48% | 16.43% | 23.31% | 20.09% | 18.80% | 14.93% | 23.30% | 20.15% | 16.96% | 18.55% | 21.00% | 24.49% | 19.20% | 18.72% | 23.42% | 26.48% | 19.38% | 19.77% | 19.32% | 20.09% | 19.41% | 17.40% | 23.13% | 22.05% | 20.16% | 22.39% | 23.51% | 21.61% | 29.07% | 15.91% | 23.31% | 22.83% | 19.39% | 33.97% | 9.91% | 20.68% | 17.18% | 20.65% | 24.50% | 27.59% | | 28.58% | 34.75% | 28.95% | 17.30% | 20.75% | 21.31% | 25.45% | 14.97% | 21.19% | 25.43% | 18.97% | 19.93% | 30.54% | 12.10% | 19.74% |
|
Net Margin
|
12.05% | 11.79% | 9.88% | 10.89% | 12.62% | 13.26% | 11.38% | 11.40% | 13.86% | 13.95% | 11.61% | 10.98% | 14.37% | 14.75% | 11.99% | 12.05% | 14.71% | 14.05% | 21.50% | 12.87% | 14.65% | 14.84% | 12.41% | 18.46% | 13.52% | 14.55% | 13.49% | 19.70% | 15.70% | 16.72% | -4.20% | 21.09% | 19.27% | 18.31% | 13.37% | 22.93% | 19.71% | 19.33% | 19.39% | 24.81% | 17.76% | 18.33% | 15.09% | 26.48% | 21.19% | 21.11% | | 23.05% | 19.77% | 19.22% | 11.90% | 20.76% | 18.36% | 18.40% | 17.03% | 20.80% | 20.80% | 19.11% | 14.83% | 18.32% | 18.70% | 19.06% |
|
FCF Margin
|
| 23.97% | 19.89% | -9.19% | 28.23% | 16.91% | 29.42% | -3.74% | 27.09% | 0.99% | 34.76% | -9.83% | 26.28% | 21.97% | 36.20% | -9.26% | 20.62% | 17.08% | | 1.34% | -1.36% | -3.34% | 44.71% | -1.40% | 15.95% | 16.76% | 36.85% | -3.67% | 20.21% | 10.22% | 44.75% | -3.23% | 23.10% | 16.46% | 43.66% | -18.10% | 28.40% | 22.59% | | -14.28% | | | 61.08% | -1.06% | 35.40% | 20.39% | | -6.97% | 20.62% | 20.62% | 29.55% | -8.82% | 25.03% | 14.17% | 56.45% | 6.18% | 33.58% | 20.55% | 39.09% | 3.79% | 23.91% | 20.38% |
|
Assets Average
|
| | | | | 252.30M | 258.28M | 268.03M | 271.94M | 285.10M | 304.50M | 305.20M | 304.65M | 319.40M | 334.32M | 343.08M | 346.56M | 351.59M | 358.68M | 361.27M | 362.66M | 368.53M | 378.24M | 382.46M | 382.88M | 386.88M | 394.58M | 400.95M | 403.92M | 422.66M | 437.61M | 440.02M | 448.08M | 468.29M | 474.91M | 479.08M | 504.93M | 532.57M | 553.95M | 523.54M | 498.43M | 523.93M | 557.38M | 578.56M | 597.95M | 628.59M | 661.02M | 650.64M | 592.13M | 562.85M | 572.83M | 576.54M | 585.36M | 603.37M | 624.62M | 638.09M | 669.29M | 726.62M | 760.67M | 770.25M | 761.33M | 760.44M |
|
Equity Average
|
| | | | | 181.41M | 182.44M | 193.09M | 198.08M | 202.42M | 212.28M | 217.27M | 220.68M | 226.94M | 232.85M | 238.33M | 243.76M | 243.23M | 242.41M | 249.05M | 256.71M | 258.19M | 259.80M | 267.67M | 275.80M | 272.94M | 270.08M | 279.03M | 287.05M | 294.74M | 294.58M | 297.86M | 312.70M | 324.70M | 322.27M | 321.54M | 336.51M | 350.57M | 353.76M | 336.87M | 328.03M | 337.88M | 352.35M | 369.55M | 382.69M | 396.38M | 411.03M | 401.81M | 362.03M | 328.65M | 320.28M | 331.30M | 349.47M | 355.36M | 354.86M | 365.20M | 383.76M | 401.74M | 415.67M | 431.24M | 434.59M | 415.32M |
|
Invested Capital
|
| | 183.80M | | 184.67M | 178.16M | 186.72M | 199.46M | 196.70M | 208.13M | 216.43M | 218.12M | 223.24M | 230.64M | 235.06M | 241.59M | 245.92M | 240.54M | 244.29M | 253.82M | 259.59M | 256.79M | 262.80M | 272.54M | 279.05M | 266.82M | 273.35M | 284.70M | 289.40M | 300.08M | 289.09M | 306.62M | 318.77M | 330.63M | 313.91M | 329.18M | 343.85M | 357.28M | 350.25M | 323.50M | 332.57M | 343.20M | 361.50M | 377.61M | 387.77M | 404.99M | 417.06M | 386.56M | 337.49M | 319.80M | 320.75M | 341.86M | 357.08M | 353.63M | 356.08M | 374.31M | 393.21M | 410.27M | 421.07M | 441.41M | 427.78M | 402.86M |
|
Asset Utilization Ratio
|
| | | | | 1.06 | 1.05 | 1.01 | 1.03 | 1.01 | 0.96 | 0.96 | 0.97 | 0.93 | 0.89 | 0.87 | 0.87 | 0.86 | 0.85 | 0.86 | 0.86 | 0.85 | 0.83 | 0.83 | 0.82 | 0.81 | 0.80 | 0.79 | 0.81 | 0.80 | 0.79 | 0.82 | 0.82 | 0.80 | 0.80 | 0.80 | 0.78 | 0.75 | 0.75 | 0.81 | 0.82 | 0.78 | 0.72 | 0.71 | 0.73 | 0.73 | 0.53 | 0.56 | 0.63 | 0.69 | 0.90 | 0.91 | 0.91 | 0.90 | 0.86 | 0.85 | 0.81 | 0.75 | 0.73 | 0.73 | 0.74 | 0.75 |
|
Equity Ratio
|
| | 0.71 | | 0.72 | 0.72 | 0.69 | 0.75 | 0.71 | 0.71 | 0.69 | 0.74 | 0.71 | 0.71 | 0.68 | 0.71 | 0.70 | 0.68 | 0.67 | 0.71 | 0.71 | 0.70 | 0.68 | 0.72 | 0.72 | 0.69 | 0.68 | 0.72 | 0.71 | 0.69 | 0.66 | 0.70 | 0.70 | 0.69 | 0.67 | 0.67 | 0.66 | 0.66 | 0.62 | 0.67 | 0.65 | 0.64 | 0.62 | 0.65 | 0.63 | 0.63 | 0.61 | 0.63 | 0.60 | 0.57 | 0.55 | 0.60 | 0.59 | 0.59 | 0.55 | 0.59 | 0.55 | 0.55 | 0.54 | 0.58 | 0.56 | 0.53 |
|
FCF Payout Ratio
|
| | | | | | | | | | | -0.28 | 0.10 | 0.12 | 0.07 | -0.47 | 0.21 | 0.24 | | 3.75 | | | | -3.96 | 0.40 | 0.36 | 0.16 | -1.74 | 0.32 | 0.61 | 0.14 | -2.23 | 0.31 | 0.44 | 0.17 | -0.48 | 0.28 | 0.37 | | -0.68 | | | 0.16 | -9.70 | 0.25 | 0.45 | 0.20 | -1.47 | 0.47 | 0.47 | 0.32 | -1.17 | 0.38 | 0.71 | 0.19 | 1.74 | 0.31 | 0.52 | 0.27 | 2.97 | 0.46 | 0.51 |
|
Enterprise Value
|
-74.07M | -92.07M | -106.55M | -89.91M | -95.02M | -90.65M | -109.70M | -103.68M | -109.03M | -109.74M | -134.15M | -111.04M | -123.06M | -135.04M | -156.12M | -137.45M | -144.54M | -141.62M | -154.40M | -145.03M | -149.86M | -151.29M | -171.59M | -155.05M | -162.06M | -150.42M | -173.72M | -154.90M | -162.00M | -165.59M | -196.40M | -178.64M | -193.31M | -202.35M | -208.55M | -171.76M | -253.65M | -247.81M | -230.19M | -152.04M | -190.15M | -207.72M | -242.53M | -214.52M | -239.95M | -254.78M | -297.69M | -215.05M | -165.62M | -148.44M | -161.46M | -125.65M | -148.17M | -137.10M | -187.15M | -168.66M | -203.26M | -219.71M | -258.90M | -245.11M | -231.80M | -207.38M |
|
Return on Sales
|
0.12% | 0.12% | 0.10% | 0.11% | 0.13% | 0.13% | 0.11% | 0.11% | 0.14% | 0.14% | 0.12% | 0.11% | 0.14% | 0.15% | 0.12% | 0.12% | 0.15% | 0.14% | 0.22% | 0.13% | 0.15% | 0.15% | 0.12% | 0.18% | 0.14% | 0.15% | 0.13% | 0.20% | 0.16% | 0.17% | -0.04% | 0.21% | 0.19% | 0.18% | 0.13% | 0.23% | 0.20% | 0.19% | 0.19% | 0.25% | 0.18% | 0.18% | 0.15% | 0.26% | 0.21% | 0.21% | 0.27% | 0.23% | 0.20% | 0.19% | 0.12% | 0.21% | 0.18% | 0.18% | 0.17% | 0.21% | 0.21% | 0.19% | 0.15% | 0.18% | 0.19% | 0.19% |
|
Return on Capital Employed
|
| | | | | 0.25% | 0.27% | 0.23% | 0.26% | 0.24% | 0.25% | 0.22% | 0.23% | 0.22% | 0.21% | 0.21% | 0.20% | 0.22% | 0.23% | 0.21% | 0.23% | 0.23% | 0.23% | 0.21% | 0.21% | 0.19% | 0.20% | 0.17% | 0.20% | 0.20% | 0.21% | 0.21% | 0.22% | 0.22% | 0.24% | 0.21% | 0.21% | 0.21% | 0.20% | 0.24% | 0.22% | 0.20% | 0.19% | 0.15% | 0.19% | 0.21% | 0.22% | 0.23% | 0.31% | 0.35% | 0.34% | 0.29% | 0.26% | 0.24% | 0.24% | 0.22% | 0.22% | 0.19% | 0.20% | 0.21% | 0.18% | 0.19% |
|
Return on Invested Capital
|
| | | | | 0.17% | 0.17% | 0.16% | 0.17% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | | 0.16% | 0.15% | 0.16% | 0.16% | 0.18% | 0.16% | 0.15% | 0.16% | 0.15% | 0.16% | 0.17% | 0.12% | 0.14% | 0.14% | 0.14% | 0.21% | 0.20% | 0.20% | 0.20% | | 0.28% | 0.22% | 0.21% | 0.20% | 0.16% | 0.20% | 0.22% | 0.21% | 0.23% | 0.29% | 0.32% | 0.32% | 0.28% | 0.23% | 0.22% | 0.23% | 0.22% | 0.23% | 0.20% | 0.21% | 0.22% | 0.19% | 0.20% |
|
Return on Assets
|
| | | | | 0.12% | 0.13% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.11% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.09% | 0.10% | 0.11% | 0.11% | 0.14% | 0.15% | 0.15% | 0.14% | 0.15% | 0.17% | 0.17% | 0.16% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.16% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% |
|
Return on Equity
|
| | | | | 0.17% | 0.18% | 0.17% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.20% | 0.19% | 0.19% | 0.19% | 0.17% | 0.18% | 0.17% | 0.17% | 0.18% | 0.17% | 0.18% | 0.19% | 0.14% | 0.15% | 0.16% | 0.16% | 0.21% | 0.22% | 0.22% | 0.22% | 0.24% | 0.26% | 0.25% | 0.24% | 0.22% | 0.22% | 0.23% | 0.24% | 0.23% | 0.23% | 0.26% | 0.29% | 0.30% | 0.29% | 0.27% | 0.27% | 0.28% | 0.28% | 0.27% | 0.26% | 0.25% | 0.24% | 0.23% | 0.24% |