Profitability | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2019 Y | 2020 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
- - | - - | - - | 144.23 | 72.38 | 13.53 | 45.34 | - - | 35.47 | 43.9 | 30.28 | 14.73 | ||
- - | 0.61 | 0.49 | 0.65 | 0.8 | 0.2 | 0.79 | - - | 0.63 | 0.9 | 0.85 | 0.49 | ||
- - | 0.32 | -0.41 | 0.77 | -1.25 | 3.49 | -4.46 | - - | -1.48 | 5.58 | 2.44 | -13.99 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
100 | 100 | 100 | 100 | 100 | 100 | 100 | - - | 100 | 100 | 100 | 100 | ||
4.61 | 4.3 | 3.54 | 2.79 | 2.59 | - - | 2.34 | - - | 2.3 | 2.05 | 2.03 | 2.16 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
15.75 | 19.29 | 18.39 | 24.41 | 24.35 | 24.07 | 24.66 | - - | 23.12 | 31.36 | 29.58 | 19.6 | ||
9.05 | 14.63 | 11.93 | 14.73 | 18.99 | 19.13 | 19.11 | - - | 18.07 | 25.82 | 23.47 | 15.38 | ||
5.8 | 11.43 | 9.56 | 13.74 | 18.99 | 19.13 | 19.11 | - - | 18.07 | 25.82 | 23.47 | 15.38 | ||
42.55 | 24.16 | 35.14 | 39.67 | 22 | 20.5 | 22.51 | - - | 21.88 | 17.67 | 20.68 | 21.52 | ||
- - | - - | - - | 3.05 | 8.21 | - - | 9.12 | - - | 17.14 | 14.81 | 18.38 | 23.91 | ||
- - | - - | - - | 139.83 | 66.44 | 13.53 | 41.21 | - - | 29.39 | 37.4 | 24.72 | 11.21 |
Credit | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2019 Y | 2020 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
13 | 24 | 31 | 15 | 12 | 10 | 11 | 18 | 28 | 23 | 17 | 49 | ||
- - | - - | - - | - - | 2 | - - | - - | - - | - - | - - | - - | - - | ||
13 | 24 | 31 | 15 | 9 | 10 | 11 | 18 | 28 | 23 | 17 | 49 | ||
43.28 | 81.62 | 112.36 | 57.28 | 44.41 | - - | 41.87 | - - | 97.27 | 74.37 | 51.73 | 162.89 | ||
37.07 | 72.61 | 103.73 | 44.68 | 21.57 | - - | 13.64 | - - | -289.89 | -251.49 | 26.56 | 121.57 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-0.29 | -0.24 | -0.17 | -0.13 | -0.1 | - - | -0.07 | - - | -0.08 | -0.13 | -0.09 | -0.03 | ||
-0.11 | -0.15 | -0.06 | -0.04 | -0.03 | - - | -0.02 | - - | -0.01 | -0.02 | 0.01 | -0.02 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-1 | -1 | -2 | -2 | -3 | - - | -4 | - - | -3 | -2 | -4 | -11 | ||
-1.23 | -0.65 | 0.01 | 0.79 | 1.39 | 1.51 | 1.94 | 1.89 | 1.7 | 2.41 | 3.24 | 3.47 | ||
99.78 | 227.29 | 208.88 | 93.81 | 52.33 | 54.77 | 55.25 | 91.8 | 128.09 | 92.41 | 63.19 | 175.43 | ||
76.46 | 94.32 | 92.08 | 89.47 | 61.48 | 71.5 | 66.8 | 76.98 | 79.41 | 68.55 | 54.69 | 76.16 | ||
8.47 | 13.76 | 15.3 | 6.75 | 3.66 | 3.79 | 3.91 | 6.33 | 6.57 | 5.25 | 3.91 | 11.09 | ||
99.78 | 227.29 | 208.88 | 93.81 | 65.27 | 54.77 | 55.25 | 91.8 | 128.09 | 92.41 | 63.19 | 175.43 | ||
76.46 | 94.32 | 92.08 | 89.47 | 76.68 | 71.5 | 66.8 | 76.98 | 79.41 | 68.55 | 54.69 | 76.16 | ||
8.47 | 13.76 | 15.3 | 6.75 | 4.57 | 3.79 | 3.91 | 6.33 | 6.57 | 5.25 | 3.91 | 11.09 | ||
85.47 | 202.21 | 192.83 | 73.17 | 31.71 | 11.2 | 18 | 64.59 | -381.74 | -312.49 | 32.44 | 130.93 | ||
73.56 | 93.66 | 91.48 | 86.89 | 61.5 | 33.91 | 39.6 | 70.17 | 109.53 | 115.7 | 38.26 | 70.45 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
Liquidity | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2019 Y | 2020 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
4.85 | 11.78 | 13.5 | 12.09 | 4.6 | - - | 23.24 | - - | 104.65 | 131.06 | 40.57 | - - | ||
5.45 | 13.19 | 14.62 | 12.94 | 4.84 | - - | 24.14 | - - | 105.56 | 132.14 | 59.12 | - - | ||
5.45 | 13.19 | 14.62 | 12.94 | 4.84 | - - | 24.14 | - - | 105.56 | 132.14 | 59.12 | - - | ||
- - | 2.39 | 2.73 | 4.86 | 1.14 | - - | 7.17 | - - | -0.02 | 6.56 | -13.87 | 38.44 | ||
-1.23 | -0.65 | 0.01 | 0.79 | 1.39 | 1.51 | 1.94 | 1.89 | 1.7 | 2.41 | 3.24 | 3.47 | ||
99.78 | 227.29 | 208.88 | 93.81 | 52.33 | 54.77 | 55.25 | 91.8 | 128.09 | 92.41 | 63.19 | 175.43 | ||
76.46 | 94.32 | 92.08 | 89.47 | 61.48 | 71.5 | 66.8 | 76.98 | 79.41 | 68.55 | 54.69 | 76.16 | ||
8.47 | 13.76 | 15.3 | 6.75 | 3.66 | 3.79 | 3.91 | 6.33 | 6.57 | 5.25 | 3.91 | 11.09 | ||
99.78 | 227.29 | 208.88 | 93.81 | 65.27 | 54.77 | 55.25 | 91.8 | 128.09 | 92.41 | 63.19 | 175.43 | ||
76.46 | 94.32 | 92.08 | 89.47 | 76.68 | 71.5 | 66.8 | 76.98 | 79.41 | 68.55 | 54.69 | 76.16 | ||
8.47 | 13.76 | 15.3 | 6.75 | 4.57 | 3.79 | 3.91 | 6.33 | 6.57 | 5.25 | 3.91 | 11.09 | ||
1.2 | 0.75 | 0.57 | 1.45 | 1.01 | - - | 1.1 | - - | - - | 1.69 | -3.69 | 5.37 | ||
8.92 | 11.25 | 6.13 | 16.04 | 14.3 | - - | 16.65 | - - | -0.05 | 26.46 | -39.92 | 180.78 | ||
0.04 | 0.05 | 0.07 | 0.09 | 0.15 | 0.02 | 0.18 | 0.02 | 0.43 | 0.44 | 0.31 | 0.11 |
Working Capital | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2019 Y | 2020 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
- - | 15.73 | 16.03 | 16.08 | 13.73 | 3.29 | 14.77 | - - | 13.14 | 14.34 | 13.13 | 9.38 | ||
- - | 23.2 | 22.77 | 22.7 | 26.59 | 111 | 24.71 | - - | 27.78 | 25.45 | 27.79 | 38.93 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
Enterprise Value | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2019 Y | 2020 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
- - | - - | - - | - - | 14 | - - | 20 | - - | 19 | 25 | 29 | 22 | ||
2 | 3 | 2 | 3 | 6 | 8 | 7 | 5 | 112 | 102 | 8 | 12 | ||
6 | 3 | 3 | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
13 | 24 | 31 | 15 | 12 | 10 | 11 | 18 | 28 | 23 | 17 | 49 | ||
16 | 23 | 27 | 6 | 10 | -7 | 13 | 2 | -78 | -77 | -1 | 23 | ||
17 | 26 | 33 | 17 | 15 | 14 | 16 | 24 | 36 | 34 | 30 | 64 | ||
76.46 | 94.32 | 92.08 | 89.47 | 76.68 | 71.5 | 66.8 | 76.98 | 79.41 | 68.55 | 54.69 | 76.16 | ||
0.84 | 1.05 | 1.13 | 2.63 | 1.15 | -1.35 | 0.87 | 8.3 | -0.36 | -0.3 | -15.13 | 2.13 | ||
2.38 | 3.34 | 3.52 | 0.61 | 1 | - - | 1.13 | - - | - - | - - | - - | 1.66 | ||
51.65 | 77.7 | 99.4 | 21.75 | 38.72 | - - | 48.13 | - - | - - | - - | - - | 76.65 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
14.29 | 79.09 | 1,502.15 | 3.16 | 38.44 | - - | 273.85 | - - | - - | - - | - - | 1.71 | ||
12.18 | 57.49 | 142.03 | 2.87 | 23.55 | - - | 57.92 | - - | - - | - - | - - | 1.7 | ||
- - | - - | - - | - - | 14 | - - | 21 | - - | 19 | 27 | 30 | 23 | ||
17 | 24 | 31 | 12 | 20 | 2 | 24 | 13 | -65 | -52 | 39 | 60 | ||
8.16 | 11.87 | 13.92 | 2.9 | 5.14 | - - | 6.44 | - - | - - | - - | - - | 11.71 | ||
7 | 7 | 8 | 9 | 10 | 3 | 11 | - - | 13 | 15 | 16 | 14 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
1 | - - | - - | 2 | - - | - - | - - | - - | -3 | 5 | -18 | 13 | ||
1 | - - | - - | 2 | - - | - - | - - | - - | -2 | 5 | -17 | 14 |
Multiples | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2019 Y | 2020 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
- - | - - | - - | - - | 7.44 | - - | 9.44 | - - | 8.36 | 6.45 | 7.91 | 10.45 | ||
- - | - - | - - | - - | 8.31 | - - | 8.34 | - - | 7.42 | 5.97 | 7.52 | 11.7 | ||
- - | - - | - - | - - | 8.98 | - - | 9.8 | - - | 9.64 | 6.91 | 7.99 | 14.55 | ||
- - | - - | - - | - - | 7.44 | - - | 6.33 | - - | 4.93 | 4.64 | 6.96 | 8.93 | ||
- - | - - | - - | - - | 4.04 | - - | 3.7 | - - | 2.6 | 2.39 | 2.14 | 1.46 | ||
- - | - - | - - | - - | 4.52 | - - | 3.27 | - - | 2.31 | 2.21 | 2.03 | 1.63 | ||
- - | - - | - - | - - | 4.88 | - - | 3.84 | - - | 3 | 2.56 | 2.16 | 2.03 | ||
- - | - - | - - | - - | 4.04 | - - | 2.48 | - - | 1.53 | 1.72 | 1.88 | 1.25 | ||
- - | - - | - - | - - | 0.8 | - - | 1.02 | - - | 0.86 | 1.01 | 1.12 | 0.8 | ||
- - | - - | - - | - - | 0.9 | - - | 0.9 | - - | 0.77 | 0.94 | 1.06 | 0.9 | ||
- - | - - | - - | - - | 0.97 | - - | 1.05 | - - | 1 | 1.08 | 1.13 | 1.11 | ||
- - | - - | - - | - - | 0.8 | - - | 0.68 | - - | 0.51 | 0.73 | 0.98 | 0.68 | ||
- - | - - | - - | - - | 1.41 | - - | 1.8 | - - | 1.51 | 1.67 | 1.86 | 1.61 | ||
- - | - - | - - | - - | 1.58 | - - | 1.59 | - - | 1.34 | 1.54 | 1.76 | 1.8 | ||
- - | - - | - - | - - | 1.71 | - - | 1.87 | - - | 1.74 | 1.78 | 1.87 | 2.24 | ||
- - | - - | - - | - - | 1.41 | - - | 1.21 | - - | 0.89 | 1.2 | 1.63 | 1.37 | ||
- - | - - | - - | - - | 5.99 | - - | 7.05 | - - | -1,584.38 | 3.59 | -1.99 | 1.01 | ||
- - | - - | - - | - - | 6.7 | - - | 6.23 | - - | -1,406.03 | 3.33 | -1.89 | 1.13 | ||
- - | - - | - - | - - | 7.23 | - - | 7.32 | - - | -1,828.12 | 3.85 | -2.01 | 1.4 | ||
- - | - - | - - | - - | 5.99 | - - | 4.73 | - - | -934.38 | 2.58 | -1.75 | 0.86 | ||
- - | - - | - - | - - | 5.6 | - - | 6.86 | - - | 77.34 | 3.61 | -2.13 | 1.03 | ||
- - | - - | - - | - - | 6.26 | - - | 6.06 | - - | 68.64 | 3.34 | -2.02 | 1.15 | ||
- - | - - | - - | - - | 6.76 | - - | 7.12 | - - | 89.24 | 3.87 | -2.15 | 1.43 | ||
- - | - - | - - | - - | 5.6 | - - | 4.6 | - - | 45.61 | 2.6 | -1.87 | 0.88 | ||
2.38 | 3.34 | 3.52 | 0.61 | 1 | - - | 1.13 | - - | - - | - - | - - | 1.66 | ||
2.61 | 3.5 | 4.01 | 1.25 | 2.14 | 0.77 | 1.91 | - - | - - | - - | 2.31 | 4.43 | ||
2.61 | 3.5 | 4.01 | 1.25 | 2.26 | 0.77 | 2.19 | - - | - - | - - | 2.42 | 4.87 | ||
2.61 | 3.5 | 4.01 | 1.25 | 1.97 | 0.77 | 1.53 | - - | - - | - - | 2.18 | 4 | ||
51.65 | 77.7 | 99.4 | 21.75 | 38.72 | - - | 48.13 | - - | - - | - - | - - | 76.65 | ||
56.71 | 81.39 | 113.31 | 44.68 | 82.56 | - - | 81.61 | - - | -231.71 | -176.11 | 113.58 | 204.78 | ||
56.71 | 81.39 | 113.31 | 44.68 | 87.45 | - - | 93.51 | - - | -214.24 | -164.27 | 119.01 | 225.03 | ||
56.71 | 81.39 | 113.31 | 44.68 | 76.16 | - - | 65.19 | - - | -251.22 | -192.92 | 107.13 | 185.09 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | 7.25 | 8.3 | 10.3 | 7.95 | 9.75 | 13.07 | 14.86 | 11.35 | ||
- - | - - | - - | - - | 8.75 | 8.75 | 10.69 | 11.25 | 11.25 | 14 | 15.01 | 15.8 | ||
- - | - - | - - | - - | 7.25 | 6.9 | 6.9 | 5.75 | 5.75 | 9.4 | 13.08 | 9.7 | ||
16 | 23 | 27 | 6 | 10 | -7 | 13 | 2 | -78 | -77 | -1 | 23 | ||
17 | 24 | 31 | 12 | 21 | 2 | 21 | 13 | -67 | -55 | 36 | 62 | ||
17 | 24 | 31 | 12 | 23 | 2 | 24 | 13 | -62 | -51 | 38 | 68 | ||
17 | 24 | 31 | 12 | 20 | 2 | 17 | 13 | -73 | -60 | 34 | 56 |
Per Share Data Items | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2019 Y | 2020 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 2 | 2 | 2 | 2 | - - | 2 | - - | 2 | 2 | 2 | 2 | ||
2 | 2 | 2 | 2 | 2 | - - | 2 | - - | 2 | 2 | 2 | 2 | ||
2 | 2 | 2 | 2 | 2 | - - | 2 | - - | 2 | 2 | 2 | 2 | ||
3.43 | 3.55 | 3.96 | 5.43 | 5.13 | - - | 5.71 | - - | 6.46 | 7.85 | 8.01 | 7.06 | ||
0.16 | 0.15 | 0.14 | 0.15 | 0.13 | - - | 0.13 | - - | 0.15 | 0.16 | 0.16 | 0.15 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
0.2 | 0.41 | 0.38 | 0.75 | 0.97 | - - | 1.09 | - - | 1.17 | 2.03 | 1.88 | 1.09 | ||
0.31 | 0.52 | 0.47 | 0.8 | 0.97 | - - | 1.09 | - - | 1.17 | 2.03 | 1.88 | 1.09 | ||
0.2 | 0.41 | 0.38 | 0.75 | 0.97 | - - | 1.06 | - - | 1.14 | 1.94 | 1.8 | 1.06 | ||
0.31 | 0.52 | 0.47 | 0.8 | 0.97 | - - | 1.06 | - - | 1.14 | 1.94 | 1.8 | 1.06 | ||
0.11 | 0.11 | 0.09 | 0.08 | 0.08 | - - | 0.1 | - - | 0.2 | 0.3 | 0.35 | 0.26 | ||
0.88 | 0.63 | 0.54 | 1.73 | 1.21 | - - | 1.46 | - - | -0.01 | 3.64 | -7.47 | 11.28 | ||
0.78 | 0.58 | 0.46 | 1.62 | 1.13 | - - | 1.37 | - - | -0.14 | 3.5 | -7.66 | 11.22 | ||
1.78 | 1.94 | 3.16 | 4.74 | 8.01 | - - | 9.46 | - - | 64.4 | 64.66 | 23.81 | 24.52 | ||
-1 | -0.59 | 0.01 | 0.9 | 1.79 | - - | 2.78 | - - | 3.75 | 5.48 | 6.96 | 7.79 | ||
3.75 | 4.15 | 6.19 | 8.14 | 9.04 | - - | 10.14 | - - | 11.29 | 12.92 | 13.29 | 14.18 |