Profitability | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | 2024 Y | |
---|---|---|---|---|---|---|---|---|
- - | - - | - - | 207.05 | 133.61 | -9.43 | 66.61 | ||
- - | - - | 22.5 | 6.26 | 7.04 | -0.48 | 1.59 | ||
- - | -56.22 | 71.19 | -55.68 | -10.37 | - - | -2.76 | ||
- - | 42.19 | 41.55 | 57.63 | 32.65 | - - | 7.22 | ||
44.49 | 45.44 | 46.17 | 48.82 | 42.24 | -253.95 | 53.6 | ||
32.49 | 29 | 35.39 | 42.36 | 35.1 | -69.47 | 30.82 | ||
30.86 | 25.92 | 33.8 | 41.66 | 33.13 | 0.74 | 24.14 | ||
- - | 188.9 | 44.42 | 51.95 | 21.49 | 31.6 | 22.11 | ||
32.47 | 24.04 | 33.3 | 42.89 | 37.54 | 61.35 | 27.46 | ||
30.82 | - - | 29.54 | 7.95 | 14.2 | 27.23 | 8.16 | ||
30.82 | - - | 29.54 | 7.95 | 14.2 | 27.23 | 8.16 | ||
2.31 | 2.66 | 2.66 | 6.88 | 5.52 | - - | 14.11 | ||
102.51 | - - | 27.87 | 0.36 | 3.08 | -69.26 | 24.67 | ||
- - | - - | - - | 206.3 | 129.49 | -15.96 | 50.18 |
Credit | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | 2024 Y | |
---|---|---|---|---|---|---|---|---|
- - | 161 | 164 | - - | 134 | 318 | 269 | ||
- - | 17 | 21 | - - | 63 | 98 | 149 | ||
- - | 144 | 143 | - - | 71 | 220 | 120 | ||
- - | 2.16 | 1.04 | - - | 0.28 | 6.77 | 1.22 | ||
- - | 1.62 | 0.47 | -0.54 | -0.11 | 1.45 | 0.3 | ||
- - | 2.42 | 1.09 | - - | 0.3 | -639.69 | 1.56 | ||
- - | 1.81 | 0.49 | -0.55 | -0.12 | -137.1 | 0.38 | ||
94.05 | 7.24 | 15.48 | 45.33 | 430.67 | 11.21 | 23.51 | ||
90.29 | 6.95 | 15.4 | 45.16 | 428.78 | 9.86 | 21.41 | ||
89.32 | 6.47 | 14.78 | 44.59 | 406.43 | -0.12 | 18.41 | ||
1 | 10 | 10 | 7 | 1 | 4 | 9 | ||
- - | - - | - - | 4.58 | 5.49 | 4.59 | 0.37 | ||
- - | 98.76 | 60.41 | - - | 3.89 | 13.48 | 6.39 | ||
- - | 80.93 | 77.53 | - - | 5.18 | 16.44 | 6.54 | ||
- - | 29.25 | 21.02 | - - | 1.69 | 6.28 | 3.16 | ||
- - | 110.4 | 69.16 | - - | 7.34 | 19.52 | 14.34 | ||
- - | 90.46 | 88.77 | - - | 9.77 | 23.8 | 14.67 | ||
- - | 32.7 | 24.07 | - - | 3.2 | 9.09 | 7.09 | ||
- - | 82.51 | 31.2 | -27.27 | -2.93 | 4.18 | 3.5 | ||
- - | 87.64 | 78.1 | -61.84 | -4.27 | 5.64 | 3.98 | ||
86 | 74 | 158 | 334 | 479 | 47 | 219 | ||
82 | 71 | 157 | 332 | 477 | 41 | 200 | ||
82 | 66 | 151 | 328 | 452 | - - | 172 |
Liquidity | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | 2024 Y | |
---|---|---|---|---|---|---|---|---|
- - | 0.45 | 0.32 | 0.29 | 0.05 | 0.08 | 0.11 | ||
- - | 1.96 | 2.11 | 1.79 | 0.73 | 0.93 | 0.98 | ||
- - | 2.19 | 2.11 | 1.78 | 0.73 | 0.93 | 0.98 | ||
- - | 0.55 | 0.28 | 0.33 | 0.15 | 0.08 | 0.1 | ||
- - | - - | - - | 4.58 | 5.49 | 4.59 | 0.37 | ||
- - | 98.76 | 60.41 | - - | 3.89 | 13.48 | 6.39 | ||
- - | 80.93 | 77.53 | - - | 5.18 | 16.44 | 6.54 | ||
- - | 29.25 | 21.02 | - - | 1.69 | 6.28 | 3.16 | ||
- - | 110.4 | 69.16 | - - | 7.34 | 19.52 | 14.34 | ||
- - | 90.46 | 88.77 | - - | 9.77 | 23.8 | 14.67 | ||
- - | 32.7 | 24.07 | - - | 3.2 | 9.09 | 7.09 | ||
- - | 14.87 | 14.85 | 22.58 | 9.07 | 8.09 | 8.43 | ||
15.62 | 16.91 | 78.77 | 118.68 | 101.89 | 26.87 | 8.24 | ||
- - | 1.47 | 1.98 | 3.14 | 1.27 | 0.49 | 1.12 |
Working Capital | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | 2024 Y | |
---|---|---|---|---|---|---|---|---|
- - | 21.12 | 18.08 | 27.53 | 41.23 | -1.72 | 14.06 | ||
- - | 17.28 | 20.18 | 13.26 | 8.85 | -212.25 | 25.96 | ||
- - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | ||
- - | 7.98 | 6.75 | 9.61 | 12.3 | -2.81 | 3.05 | ||
- - | 45.73 | 54.1 | 38 | 29.68 | -129.67 | 119.84 | ||
- - | -28.45 | -33.91 | -24.74 | -20.83 | -82.59 | -93.88 | ||
- - | 17.28 | 20.18 | 13.26 | 8.85 | -212.25 | 25.96 | ||
- - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - |
Enterprise Value | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | 2024 Y | |
---|---|---|---|---|---|---|---|---|
- - | - - | - - | 1,316 | 2,005 | 1,479 | 2,204 | ||
- - | 41 | 90 | 180 | 116 | 129 | 182 | ||
- - | - - | - - | - - | - - | - - | - - | ||
- - | 17 | 21 | 410 | 1,007 | 857 | 1,549 | ||
- - | 161 | 164 | - - | 134 | 318 | 269 | ||
- - | 94 | 95 | 1,546 | 3,030 | 2,525 | 3,839 | ||
- - | 178 | 185 | 471 | 1,370 | 1,336 | 1,831 | ||
- - | 90.46 | 88.77 | - - | 9.77 | 23.8 | 14.67 | ||
- - | 1.72 | 1.73 | - - | 0.04 | 0.13 | 0.07 | ||
- - | 0.37 | 0.21 | 1.96 | 2.22 | - - | 5.39 | ||
- - | 1.26 | 0.6 | 4.63 | 6.32 | 53.79 | 17.5 | ||
- - | 1.41 | 0.63 | 4.71 | 6.7 | - - | 22.35 | ||
- - | 1.53 | 1.25 | 9.9 | 14.07 | 16.21 | 22.65 | ||
- - | 1.45 | 1.23 | 9.82 | 13.93 | 15.65 | 20.3 | ||
- - | - - | - - | 1,139 | 1,758 | 1,456 | 2,204 | ||
- - | 137 | 95 | 1,369 | 2,782 | 2,503 | 3,839 | ||
- - | 3.52 | 3.56 | 40.22 | 49.55 | 40.19 | 61.1 | ||
264 | 256 | 447 | 788 | 1,366 | -68 | 712 | ||
86 | 74 | 158 | 334 | 479 | 47 | 219 | ||
82 | 66 | 151 | 328 | 452 | - - | 172 | ||
55 | 61 | 76 | 156 | 215 | 156 | 170 | ||
58 | 64 | 77 | 157 | 217 | 161 | 189 |
Multiples | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | 2024 Y | |
---|---|---|---|---|---|---|---|---|
- - | - - | - - | 16.21 | 8.43 | - - | - - | ||
- - | - - | - - | 14.87 | 10.06 | -92.25 | - - | ||
- - | - - | - - | 18.62 | 13.74 | -110.4 | - - | ||
- - | - - | - - | 11.56 | 7.73 | -77.73 | - - | ||
- - | - - | - - | 21.75 | 8.73 | 9.21 | 158.77 | ||
- - | - - | - - | 19.95 | 10.42 | 10.73 | 128.88 | ||
- - | - - | - - | 24.99 | 14.22 | 12.85 | 160.49 | ||
- - | - - | - - | 15.51 | 8 | 9.05 | 95.53 | ||
- - | - - | - - | 2.03 | 2.37 | 2.13 | 2.23 | ||
- - | - - | - - | 1.86 | 2.83 | 2.48 | 1.81 | ||
- - | - - | - - | 2.34 | 3.86 | 2.97 | 2.26 | ||
- - | - - | - - | 1.45 | 2.17 | 2.09 | 1.34 | ||
- - | - - | - - | 1.29 | 1.2 | -21.55 | - - | ||
- - | - - | - - | 1.18 | 1.43 | -25.12 | - - | ||
- - | - - | - - | 1.48 | 1.95 | -30.06 | - - | ||
- - | - - | - - | 0.92 | 1.1 | -21.16 | - - | ||
- - | - - | - - | 6.8 | 7.63 | 9.63 | - - | ||
- - | - - | - - | 6.24 | 9.1 | 11.23 | - - | ||
- - | - - | - - | 7.81 | 12.43 | 13.43 | - - | ||
- - | - - | - - | 4.85 | 6.99 | 9.46 | - - | ||
- - | - - | - - | 7.57 | 8.12 | 9.29 | 12.17 | ||
- - | - - | - - | 6.94 | 9.69 | 10.82 | 9.88 | ||
- - | - - | - - | 8.69 | 13.24 | 12.95 | 12.3 | ||
- - | - - | - - | 5.4 | 7.45 | 9.12 | 7.32 | ||
- - | 0.37 | 0.21 | 1.96 | 2.22 | - - | 5.39 | ||
- - | 0.54 | 0.21 | 1.82 | 2.5 | - - | 4.81 | ||
- - | 0.54 | 0.21 | 2.21 | 3.14 | - - | 5.43 | ||
- - | 0.54 | 0.21 | 1.48 | 2.1 | - - | 4.16 | ||
- - | 1.26 | 0.6 | 4.63 | 6.32 | 53.79 | 17.5 | ||
- - | 1.85 | 0.6 | 4.31 | 7.13 | 59 | 15.61 | ||
- - | 1.85 | 0.6 | 5.22 | 8.95 | 66.22 | 17.61 | ||
- - | 1.85 | 0.6 | 3.5 | 5.97 | 53.22 | 13.5 | ||
- - | 1.41 | 0.63 | 4.71 | 6.7 | - - | 22.35 | ||
- - | 2.06 | 0.63 | 4.38 | 7.55 | -5,573.32 | 19.94 | ||
- - | 2.06 | 0.63 | 5.31 | 9.49 | -6,255.19 | 22.49 | ||
- - | 2.06 | 0.63 | 3.56 | 6.33 | -5,027.57 | 17.24 | ||
- - | - - | - - | 34.23 | 32.8 | 23.53 | 35.07 | ||
- - | - - | - - | 39.33 | 53.44 | 32.82 | 35.45 | ||
- - | - - | - - | 24.42 | 30.07 | 23.11 | 21.1 | ||
- - | 94 | 95 | 1,546 | 3,030 | 2,525 | 3,839 | ||
- - | 137 | 95 | 1,437 | 3,417 | 2,770 | 3,424 | ||
- - | 137 | 95 | 1,742 | 4,292 | 3,109 | 3,863 | ||
- - | 137 | 95 | 1,169 | 2,863 | 2,499 | 2,961 |
Per Share Data Items | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | 2024 Y | |
---|---|---|---|---|---|---|---|---|
27 | 27 | 27 | 38 | 61 | 63 | 63 | ||
27 | 27 | 27 | 33 | 54 | 62 | 63 | ||
27 | 27 | 27 | 30 | 50 | 62 | - - | ||
9.93 | 9.63 | 16.78 | 26.56 | 27.4 | -1.09 | - - | ||
3.23 | 2.79 | 5.94 | 11.25 | 9.62 | 0.76 | - - | ||
3.06 | 2.5 | 5.67 | 11.07 | 9.08 | -0.01 | - - | ||
3.06 | - - | 4.96 | 2.11 | 3.89 | -0.3 | - - | ||
3.15 | 2.25 | 5.44 | 10.61 | 9.72 | -0.73 | - - | ||
3.06 | - - | 4.96 | 1.88 | 3.62 | -0.3 | 0.92 | ||
3.15 | 2.25 | 5.44 | 9.45 | 9.04 | -0.73 | 2.67 | ||
3.32 | - - | 1.65 | 0.07 | 0.48 | 0.81 | - - | ||
2.01 | 1.93 | 2.48 | 5.03 | 4.3 | 2.44 | - - | ||
1.89 | 1.82 | 2.45 | 4.99 | 4.26 | 2.35 | - - | ||
- - | 3.16 | 3.38 | 4.68 | 1.9 | 2.05 | 2.89 | ||
- - | - - | - - | 1.57 | 3.76 | 2.55 | 0.22 | ||
- - | 4.7 | 8.32 | 16.84 | 13.83 | 11.04 | 15.72 |