Date updated: 5-Jan-24

Created by: Aswath Damodaran, adamodar@stern.nyu.edu

What is this data? Country Statistics on Market Multiples and Corporate Finance Measure`
Home Page: http://www.damodaran.com
Data website: https://pages.stern.nyu.edu/~adamodar/New_Home_Page/data.html
Companies in each industry: https://pages.stern.nyu.edu/~adamodar/pc/datasets/indname.xls
Variable definitions: https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm

Country Number of firms sum(Market Cap (in US $ mil))

Albania 1 $48.60
Anguilla 1 $1.02
Argentina 67 $52,589.67
Australia 1,673 $1,630,637.20
Austria 63 $157,656.87
Azerbaijan 1 $84.40
Bahamas 4 $1,489.82
Bahrain 24 $17,665.10
Bangladesh 349 $40,490.62
Barbados 4 $2,627.40
Belgium 124 $378,014.36
Benin 1 $217.30
Bermuda 62 $175,264.70
Botswana 13 $2,842.30
Brazil 284 $649,214.33
British Virgin Islands 21 $1,709.66
Bulgaria 106 $6,238.48
Burkina Faso 3 $1,033.40
Cambodia 1 $1,738.20
Canada 2,791 $2,791,563.74
Cayman Islands 74 $49,583.42
Chile 122 $150,363.55
China 6,093 $12,772,595.25
Colombia 28 $72,783.16
Costa Rica 1 $668.20
Croatia 55 $23,919.87
Curaçao 3 $11,394.16
Cyprus 64 $11,118.37
Czech Republic 23 $35,067.36
Denmark 183 $828,522.44
Dominican Republic 1 $18.70
Ecuador 7 $2,181.27
Egypt 203 $49,640.33
Estonia 34 $5,622.49
Finland 185 $293,542.91
France 613 $3,077,129.11
Gabon 1 $780.90
Georgia 3 $2,519.29
Germany 649 $2,109,591.84
Ghana 23 $2,616.04
Gibraltar 4 $846.06
Greece 151 $85,852.72
Greenland 1 $166.80
Guernsey 29 $12,087.10
Hong Kong 1,395 $1,414,315.15
Hungary 48 $36,571.63
Iceland 31 $20,973.04
India 4,446 $4,387,482.52
Indonesia 818 $711,001.26
Ireland 77 $946,922.12
Isle of Man 16 $2,364.42
Israel 607 $358,111.17
Italy 411 $750,859.39
Ivory Coast 34 $7,558.27
Jamaica 84 $9,709.05
Japan 4,020 $6,060,759.91
Jersey 30 $14,124.58
Jordan 135 $23,701.03
Kazakhstan 21 $36,917.48
Kenya 50 $8,643.33
Kuwait 132 $127,864.42
Kyrgyzstan 1 $51.10
Latvia 10 $801.76
Lebanon 2 $15,918.00
Liberia 1 $4.66
Liechtenstein 3 $3,128.10
Lithuania 29 $6,568.51
Luxembourg 60 $197,225.75
Macau 16 $33,530.99
Macedonia 1 $13.00
Malawi 14 $3,514.58
Malaysia 1,012 $384,099.49
Mali 1 $45.50
Malta 37 $8,503.87
Martinique 1 $0.96
Mauritius 75 $8,584.28
Mexico 108 $511,014.55
Monaco 5 $8,041.70
Mongolia 4 $3,450.70
Montenegro 1 $20.20
Morocco 71 $62,505.38
Mozambique 1 $0.69
Namibia 8 $2,160.60
Netherlands 118 $1,243,094.96
New Zealand 125 $107,847.61
Niger 1 $118.10
Nigeria 126 $36,333.49
Norway 282 $360,958.45
Oman 73 $21,881.63
Pakistan 424 $32,945.63
Palestinian Authority 29 $3,372.55
Panama 2 $5,392.70
Papua New Guinea 3 $1,976.10
Peru 55 $84,478.62
Philippines 247 $229,798.49
Poland 660 $194,381.33
Portugal 39 $71,288.08
Qatar 53 $171,747.30
Reunion 2 $35.44
Romania 86 $47,505.54
Russia 3 $5,295.72
Rwanda 1 $209.90
Saint Lucia 4 $148.53
Saudi Arabia 301 $3,009,016.50
Senegal 3 $3,296.20
Serbia 17 $2,309.81
Singapore 542 $503,336.88
Slovakia 4 $450.59
Slovenia 18 $9,867.32
South Africa 195 $315,076.70
South Korea 2,559 $1,911,932.68
Spain 194 $752,675.42
Sri Lanka 262 $12,741.37
Sudan 2 $144.90
Sweden 956 $1,036,353.26
Switzerland 258 $2,370,156.50
Taiwan 2,091 $2,043,949.98
Tanzania 15 $4,468.89
Thailand 874 $525,061.48
Togo 2 $914.10
Trinidad & Tobago 23 $13,580.69
Tunisia 76 $8,013.06
Turkey 537 $345,146.57
Turks & Caicos Islands 1 $8.44
Uganda 7 $2,666.62
Ukraine 3 $805.40
United Arab Emirates 127 $938,897.25
United Kingdom 1,121 $3,278,405.16
United States 6,481 $49,157,036.55
Uruguay 4 $87,409.10
Venezuela 23 $1,084.41
Vietnam 690 $217,957.59
Zambia 15 $2,067.72
Zimbabwe 5 $16,516.54
All countries 47,698 110,866,959
edu
Corporate Finance Measure` Global

ew_Home_Page/data.html
c/datasets/indname.xls
ew_Home_Page/datafile/variable.htm

sum(Total Debt incl leases (in US $ mil)) sum(Firm Value (in US $ mil)) sum(Cash)
$0.03 $48.63 $0.00
$0.08 $1.10 $0.11
$24,688.76 $77,295.31 $8,368.81
$1,174,865.87 $2,806,065.40 $343,353.12
$174,920.36 $332,590.54 $80,386.51
$2.51 $86.91 $9.56
$163.01 $1,662.85 $35.32
$23,993.20 $41,658.30 $10,515.23
$29,144.92 $69,635.66 $12,249.87
$922.00 $3,570.56 $2,301.32
$349,977.32 $727,995.68 $128,073.85
$219.20 $436.50 $77.30
$100,038.10 $280,600.29 $32,971.56
$1,201.43 $4,043.73 $926.48
$541,105.87 $1,190,532.15 $86,385.62
$2,703.69 $4,413.35 $207.55
$3,126.53 $9,365.56 $3,456.52
$149.70 $1,183.10 $85.20
$529.10 $2,267.30 $242.10
$2,457,730.46 $5,261,430.37 $292,616.22
$25,965.85 $75,837.47 $6,731.31
$248,187.21 $399,345.98 $39,054.69
$11,218,525.59 $24,007,260.92 $3,846,776.51
$114,387.54 $187,173.01 $28,293.37
$185.30 $857.00 $52.20
$3,238.26 $27,160.66 $2,760.46
$6,185.70 $17,579.86 $2,038.93
$9,082.21 $20,200.59 $11,687.67
$16,452.78 $51,520.14 $2,084.86
$389,765.69 $1,218,404.87 $65,351.34
$0.00 $18.70 $7.26
 $50.00 $2,231.27 $0.00
$20,282.58 $69,964.03 $24,360.86
$3,465.19 $9,087.68 $3,762.36
$318,205.48 $611,868.91 $90,291.34
$3,113,624.23 $6,193,683.50 $1,032,233.88
$68.10 $849.00 $631.30
$2,102.11 $4,621.40 $987.10
$1,627,108.80 $3,737,439.96 $519,394.62
$880.90 $3,496.93 $2,675.35
$2,418.60 $3,265.89 $429.84
$77,414.49 $163,414.91 $56,438.62
$22.30 $189.10 $210.60
$6,955.25 $19,042.35 $1,454.54
$1,456,605.77 $2,871,580.59 $469,722.94
$26,171.74 $62,752.56 $12,291.99
$15,787.76 $36,760.80 $2,757.57
$1,304,819.67 $5,695,865.52 $338,756.70
$164,726.98 $875,937.32 $69,493.61
$227,110.79 $1,183,479.64 $117,829.91
$1,290.11 $3,654.84 $1,030.31
$259,118.15 $625,423.37 $166,252.23
$1,029,234.65 $1,780,157.07 $315,348.91
$478.52 $8,036.79 $669.21
$9,259.17 $18,968.37 $3,205.64
$6,315,045.31 $12,482,808.89 $4,505,228.88
$11,489.22 $25,638.23 $3,335.55
$8,460.54 $32,161.76 $27,849.11
$15,050.11 $51,997.02 $6,244.86
$6,635.05 $15,298.72 $2,106.63
$106,003.02 $233,880.08 $44,708.19
$49.20 $100.30 $0.75
$127.09 $928.85 $83.89
$0.00 $15,918.00 $0.00
$0.00 $4.66 $0.01
$4,815.10 $7,943.20 $10,810.00
$4,252.66 $10,824.68 $1,268.93
$95,326.65 $292,916.03 $23,512.01
$12,936.85 $46,468.00 $1,772.14
$20.10 $33.10 $1.07
$348.57 $3,863.15 $734.40
 $238,831.40 $622,948.65 $72,714.43
$0.00 $45.50 $0.00
$3,821.34 $12,326.43 $3,262.77
$0.00 $0.96 $0.01
$8,601.93 $17,186.21 $3,059.56
$230,139.54 $742,035.34 $49,650.22
$4,736.20 $12,777.90 $1,597.80
$605.50 $4,056.20 $230.41
$0.00 $20.20 $0.00
$35,325.82 $97,843.50 $6,525.33
$13.00 $13.69 $0.31
$1,091.80 $3,253.13 $548.25
$604,636.35 $1,848,717.73 $269,489.47
$39,296.19 $147,156.54 $2,872.34
$0.00 $118.10 $0.00
$20,507.51 $56,841.00 $19,773.61
$329,265.30 $690,573.47 $105,209.15
$25,116.75 $46,999.03 $7,962.28
$48,905.12 $81,875.46 $8,470.88
$919.70 $4,292.25 $3,175.80
$5,998.20 $11,390.90 $1,781.40
$136.79 $2,112.89 $1,397.01
$49,547.07 $134,030.38 $18,962.22
$206,060.27 $435,879.24 $52,297.22
$88,292.71 $282,682.85 $34,695.61
$57,886.97 $129,176.54 $9,693.90
$142,931.90 $314,685.01 $55,153.18
$93.60 $129.12 $4.21
$10,212.68 $57,722.28 $10,752.11
$7,803.40 $13,099.12 $1,489.08
$88.80 $298.70 $295.40
$139.14 $287.67 $7.35
$320,025.43 $3,329,053.88 $115,443.07
$744.70 $4,040.90 $422.30
$692.85 $3,002.66 $434.46
$442,108.79 $946,146.50 $77,589.05
$532.50 $983.09 $21.26
$3,200.74 $13,079.77 $1,668.62
$150,199.29 $465,320.74 $61,681.80
$1,859,450.03 $3,771,546.54 $428,664.16
 $979,086.22 $1,731,920.00 $412,171.65
$12,719.00 $25,462.78 $4,205.00
$188.20 $333.10 $212.20
$646,917.55 $1,683,492.77 $122,890.80
$1,464,515.68 $3,844,876.30 $523,069.08
$683,211.28 $2,727,383.47 $343,710.48
$1,450.65 $5,920.13 $706.30
$331,918.35 $857,504.65 $54,527.38
$2,334.30 $3,248.40 $3,112.00
$3,462.79 $17,045.15 $4,004.16
$2,963.62 $10,976.68 $468.65
$203,452.42 $548,599.38 $105,432.67
$0.27 $8.71 $0.05
$439.40 $3,106.02 $323.20
$1,629.98 $2,435.38 $870.80
$248,884.39 $1,187,840.96 $152,505.08
$3,394,082.12 $6,681,634.84 $1,375,177.11
$21,698,014.01 $71,975,827.35 $4,413,310.01
$5,206.64 $94,363.66 $2,866.50
$39.79 $1,124.19 $555.49
$91,926.38 $313,661.05 $66,702.00
$2,016.10 $4,083.82 $166.23
$259.94 $16,776.48 $342.83
sum(Enterprise Value (in US $ mil)) median(Current PE) median(Trailing PE)
$48.63 NA NA
$0.99 NA NA
$68,926.50 10.21 13.54
$2,462,712.27 18.68 18.71
$252,204.03 11.55 9.61
$77.35 23.06 84.57
$1,627.53 58.86 698.80
$31,143.06 13.02 12.14
$57,385.78 24.11 25.11
$1,269.24 6.21 6.21
$599,921.83 12.75 13.61
$359.20 6.96 6.96
$247,628.74 8.31 8.69
$3,117.25 8.92 9.06
$1,104,146.52 14.25 12.87
$4,205.80 11.24 15.22
$5,909.04 13.20 11.73
$1,097.90 6.23 5.58
$2,025.20 16.20 12.64
$4,968,814.08 12.38 13.61
$69,106.16 14.66 19.57
$360,291.29 6.99 8.84
$20,160,484.41 31.10 32.11
$158,879.64 7.96 8.71
$804.80 NA NA
$24,400.20 17.26 13.93
$15,540.92 16.44 7.67
$8,512.92 9.36 6.08
$49,435.28 12.17 11.86
$1,153,053.53 14.41 13.98
$11.44 NA NA
 $2,231.27 5.86 5.07
$45,603.18 10.20 9.42
$5,325.33 14.15 13.61
$521,577.57 15.71 19.29
$5,161,449.63 13.89 14.22
$217.70 2.29 2.20
$3,634.30 5.33 4.98
$3,218,045.34 17.22 16.85
$821.58 4.92 5.34
$2,836.05 NA NA
$106,976.29 11.26 10.75
-$21.50 11.75 6.92
$17,587.81 7.78 11.35
$2,401,857.65 8.80 9.32
$50,460.56 13.49 10.97
$34,003.23 17.49 18.17
$5,357,108.60 32.73 29.47
$806,443.71 15.98 14.75
$1,065,649.73 15.77 16.34
$2,624.53 4.33 7.32
$459,171.14 10.28 11.96
$1,464,808.16 15.29 14.70
$7,367.58 7.88 8.41
$15,762.73 17.34 15.33
$7,977,580.01 13.93 14.89
$22,302.69 13.08 12.24
$4,312.65 12.50 13.48
$45,752.16 7.40 6.82
$13,192.09 4.51 4.43
$189,171.89 15.23 13.96
$99.55 NA NA
$844.96 10.27 17.51
$15,918.00 18.06 18.06
$4.65 NA NA
-$2,866.80 15.08 13.30
$9,555.76 10.70 8.87
$269,404.02 10.95 14.22
$44,695.86 15.12 8.30
$32.03 NA NA
$3,128.74 10.86 8.71
 $550,234.22 13.26 15.28
$45.50 11.35 11.35
$9,063.66 17.04 15.60
$0.95 16.19 43.41
$14,126.65 8.20 7.51
$692,385.12 14.25 14.11
$11,180.10 2.84 5.18
$3,825.79 16.93 4.39
$20.20 NA NA
$91,318.17 21.41 21.06
$13.38 NA NA
$2,704.88 6.56 6.39
$1,579,228.26 15.93 17.20
$144,284.19 15.09 15.13
$118.10 NA NA
$37,067.39 6.22 7.90
$585,364.31 9.96 9.89
$39,036.74 12.14 10.52
$73,404.57 6.41 6.24
$1,116.45 10.82 13.80
$9,609.50 12.89 10.82
$715.87 5.62 5.53
$115,068.16 7.57 8.97
$383,582.02 9.64 9.10
$247,987.23 14.00 13.60
$119,482.64 9.83 11.57
$259,531.83 14.88 14.07
$124.91 5.41 NA
$46,970.17 11.78 11.57
$11,610.04 2.93 9.85
$3.30 3.81 3.61
$280.32 8.39 11.77
$3,213,610.81 25.76 24.71
$3,618.60 7.88 7.21
$2,568.20 7.98 6.69
$868,557.46 11.21 12.63
$961.83 55.61 276.08
$11,411.15 7.17 10.68
$403,638.94 8.73 9.42
$3,342,882.37 13.74 15.86
 $1,319,748.36 16.37 14.81
$21,257.78 6.75 7.49
$120.90 7.68 NA
$1,560,601.97 20.01 23.71
$3,321,807.22 20.92 19.42
$2,383,672.99 19.07 22.40
$5,213.83 8.64 7.52
$802,977.27 15.53 17.31
$136.40 23.49 1.84
$13,040.99 15.07 11.46
$10,508.03 9.51 8.68
$443,166.70 9.80 11.08
$8.66 5.05 4.66
$2,782.82 4.48 4.68
$1,564.58 17.70 6.39
$1,035,335.88 17.07 15.75
$5,306,457.73 16.02 16.48
$67,562,517.27 14.95 17.08
$91,497.16 47.12 36.64
$568.70 21.03 21.03
$246,959.05 12.09 13.11
$3,917.59 5.25 4.31
$16,433.65 85.24 46.40
median(Forward PE) median(PEG) median(PBV) median(PS)
NA NA NA 4418.18
NA NA NA NA
18.16 0.41 1.22 0.89
16.03 2.45 1.59 3.34
10.24 1.31 1.02 0.76
NA NA 0.74 1.00
18.95 NA 3.12 2.56
9.24 NA 0.79 2.75
12.49 1.22 1.54 2.55
6.01 NA 1.21 1.07
13.35 1.64 0.98 1.83
NA NA 1.27 2.72
7.74 1.12 0.94 1.95
NA NA 1.51 1.39
12.55 1.10 1.41 1.31
5.39 NA 0.80 6.53
21.31 NA 1.30 3.38
NA NA 2.54 2.98
7.28 NA 0.90 3.99
12.38 2.79 1.41 1.89
17.87 1.54 1.41 1.28
10.00 1.44 0.76 0.60
20.40 1.14 2.24 2.64
6.80 NA 0.54 0.77
NA NA 21.91 4.13
19.73 NA 1.12 1.32
13.95 NA 0.67 1.88
7.59 1.10 0.60 0.79
14.06 NA 1.78 2.07
16.39 1.71 1.90 2.64
NA NA 2.56 NA
 NA NA 0.67 1.39
6.26 0.57 1.89 1.51
13.74 1.19 1.43 2.16
14.05 1.44 1.73 0.99
12.58 1.76 1.17 0.96
NA NA 0.45 1.50
4.88 NA 1.17 1648.68
14.97 1.59 1.40 0.99
5.20 NA 0.79 0.65
8.24 NA 2.98 0.98
8.11 2.01 1.09 1.09
NA NA 0.83 3.70
11.20 3.45 0.85 2.06
8.45 1.01 0.52 0.74
7.19 0.56 1.53 1.47
22.12 1.05 1.71 2.45
28.91 2.16 2.39 2.39
11.60 1.39 1.06 1.42
15.54 2.35 1.75 2.26
9.41 2.21 0.95 1.54
16.63 2.67 1.14 1.66
13.23 1.28 1.56 0.91
NA NA 1.74 0.58
NA NA 1.90 1.92
14.62 1.93 1.13 0.68
10.76 0.48 1.35 1.86
6.91 NA 0.76 2.05
9.00 1.30 0.92 1.92
3.48 0.20 0.46 0.50
16.74 1.77 0.76 3.59
NA NA 1.08 0.55
NA NA 2.48 2.25
NA NA NA 1.02
NA NA 3.19 NA
12.70 NA 1.05 4.42
15.59 2.98 1.15 0.63
14.87 1.41 1.24 1.57
16.14 NA 0.88 1.57
NA NA NA NA
NA NA 2.46 2.62
14.56 1.59 0.88 1.30
NA NA NA 0.60
6.06 1.03 0.89 3.30
NA NA 0.34 0.77
5.56 0.31 0.58 0.85
12.47 1.58 1.44 1.64
6.47 NA 1.22 1.90
12.31 NA 1.25 7.78
NA NA NA NA
20.91 NA 2.30 1.50
NA NA 0.09 0.06
NA NA 0.99 1.92
14.39 2.38 1.66 2.06
18.44 2.27 1.13 1.66
NA NA NA NA
9.25 0.13 1.20 0.61
11.42 1.52 1.42 2.08
10.38 1.02 0.70 0.85
4.44 0.41 0.70 0.54
13.41 NA 1.06 1.57
6.48 0.50 2.24 6.15
5.62 0.36 1.61 2.33
9.09 1.30 0.91 0.87
9.37 1.38 0.67 1.55
10.56 1.22 1.65 1.26
13.40 1.12 1.08 0.65
12.25 1.17 1.31 3.62
NA NA 0.57 0.30
9.24 1.01 1.01 1.49
NA NA 0.47 0.38
3.12 NA 0.73 1.29
NA NA 0.89 6.99
22.71 2.07 2.60 2.99
6.81 NA 2.20 1.28
4.80 NA 0.61 0.27
13.84 1.30 0.71 0.98
NA NA 2.90 3.35
11.80 2.77 0.83 0.66
9.94 1.33 0.92 0.81
11.50 0.85 1.09 0.94
14.24 1.13 1.40 1.42
9.93 NA 0.76 1.03
NA NA 1.06 3.40
16.75 1.73 1.79 2.01
18.14 3.00 1.74 2.00
17.66 1.99 1.95 1.82
7.91 1.27 1.31 1.50
15.25 1.67 1.10 1.34
0.42 NA 0.34 1.26
NA NA 1.14 1.43
8.65 NA 1.16 0.95
6.62 0.09 3.14 2.04
NA NA 2.01 1.16
7.50 NA 0.88 1.14
NA NA 0.98 0.82
13.92 1.98 1.28 4.00
13.99 2.42 1.39 1.52
16.85 2.38 1.62 1.95
24.60 1.51 11.89 12.23
NA NA 1.21 3.93
13.47 0.95 1.12 0.80
NA NA 1.08 0.73
NA NA 4.19 6.06
median(Cash/ Firm Value) median(EV/EBIT) median(EV/EBITDA)
NA NA NA
9.57% NA NA
4.66% 17.59 14.69
10.88% 16.18 11.82
7.16% 14.01 8.94
11.00% 20.74 3.81
1.71% 29.42 19.98
13.77% 13.07 9.28
2.16% 18.63 14.14
29.27% 17.37 13.06
5.86% 15.42 10.47
17.71% NA NA
10.61% 8.94 7.46
10.19% 7.47 6.08
5.80% 12.35 9.59
3.05% 17.09 8.47
0.69% 17.40 13.62
NA 5.61 2.91
10.68% 13.61 8.16
4.47% 14.10 10.12
11.28% 17.23 13.88
7.10% 10.75 6.80
9.45% 30.71 23.07
11.19% 7.90 5.36
6.09% NA NA
8.41% 14.33 9.06
11.63% 9.61 5.11
4.30% 11.04 8.14
NA 12.18 8.06
5.27% 17.38 12.47
38.82% NA NA
 NA NA NA
5.81% 9.08 7.89
4.30% 14.48 11.52
6.00% 16.10 11.79
9.49% 13.81 10.23
74.36% 1.45 0.71
NA 11.62 NA
4.79% 15.81 10.34
25.30% 3.36 2.74
12.20% 17.53 191.25
6.92% 10.91 9.41
111.37% NA NA
6.65% 11.93 9.87
13.93% 11.55 8.91
1.78% 11.21 8.32
3.77% 16.63 12.03
1.27% 24.18 19.12
5.84% 12.54 9.71
5.60% 16.47 12.71
19.07% 4.25 5.34
7.38% 14.67 11.42
8.11% 13.15 9.11
NA 6.89 4.39
4.03% 13.73 11.05
22.58% 11.51 7.47
8.41% 11.18 7.35
7.24% 12.55 10.68
2.14% 9.81 5.78
8.34% 5.04 3.70
6.50% 19.82 16.16
0.75% NA NA
7.73% 19.53 18.87
NA 4.90 4.69
0.26% NA NA
119.69% NA NA
3.56% 11.42 7.47
6.92% 13.93 11.62
3.75% 28.70 34.87
3.23% NA NA
9.05% 6.99 5.02
 9.40% 14.69 10.90
NA NA NA
6.34% 15.06 11.46
1.15% NA 236.50
1.89% 11.49 8.72
6.27% 11.36 9.05
8.43% 8.17 5.60
15.49% 4.85 4.16
NA NA NA
3.17% 15.49 11.81
2.24% NA NA
1.54% 10.89 5.76
5.63% 15.74 14.46
2.56% 17.59 11.40
NA NA NA
16.85% 6.18 5.40
6.28% 14.52 11.76
5.33% 13.66 9.60
2.74% 5.99 5.14
9.13% 12.13 10.84
29.48% 7.28 5.72
66.89% NA NA
5.20% 7.31 5.83
8.86% 11.23 8.63
2.62% 12.04 8.95
5.27% 12.13 8.32
9.72% 18.55 12.90
3.31% 13.53 24.21
4.97% 10.90 8.38
3.72% 148.16 23.21
98.90% NA NA
1.96% 15.78 NA
2.57% 23.61 19.00
NA 6.93 4.67
NA 4.99 5.64
14.96% 13.16 9.67
1.82% 42.20 15.49
4.60% 12.05 5.64
7.24% 8.28 6.57
8.11% 15.58 10.77
 5.14% 19.13 12.75
5.31% 8.46 7.09
153.31% 1.83 0.80
6.15% 19.01 15.00
5.99% 18.72 13.05
10.30% 21.24 16.51
6.93% 9.48 6.27
4.83% 17.82 13.74
106.85% NA NA
12.88% 8.76 6.92
0.27% 9.36 7.73
3.38% 14.42 13.22
0.56% 8.66 6.82
3.88% 5.34 4.18
35.20% 5.73 4.48
6.55% 18.45 14.88
7.37% 14.42 10.18
3.99% 19.96 14.05
9.72% 28.02 27.53
NA 9.45 8.46
2.37% 14.11 9.76
NA 5.23 3.75
1.14% 16.30 14.98
median(EV/Invested Capital) median(EV/Sales) median(Payout ratio)
NA 4421.09 NA
NA NA NA
1.21 0.96 NA
1.76 3.74 43.28%
1.15 1.11 33.65%
0.72 0.91 862.73%
7.26 2.83 NA
0.93 5.64 73.38%
1.41 2.98 43.65%
0.88 1.49 28.36%
1.18 2.32 36.17%
1.15 4.49 70.27%
1.02 2.56 26.79%
1.54 1.58 61.80%
1.47 1.96 33.27%
0.91 9.92 NA
1.26 4.50 1.11%
1.95 2.98 NA
0.91 4.65 NA
1.55 2.73 5.92%
1.44 1.54 35.03%
0.91 1.18 55.34%
2.39 2.94 41.60%
0.79 1.50 80.37%
4.83 4.98 NA
1.17 1.77 NA
1.36 3.97 16.32%
0.66 1.48 8.77%
1.78 2.17 20.28%
2.01 2.85 20.56%
286.00 NA NA
0.70 1.61 23.32%
1.72 1.59 16.24%
1.37 2.81 12.23%
2.05 1.23 54.84%
1.53 1.25 22.65%
0.18 0.42 98.54%
1.11 1648.68 28.33%
1.50 1.36 26.80%
2.39 0.61 8.94%
1.18 1.61 NA
1.13 1.53 2.93%
NA NA 21.21%
0.85 6.68 18.67%
0.75 1.36 22.44%
1.38 1.60 NA
1.66 3.24 32.16%
2.13 2.75 NA
1.11 1.82 6.51%
2.17 3.01 25.18%
0.94 1.74 28.31%
1.12 2.17 23.86%
1.61 1.23 13.70%
1.35 0.58 NA
1.67 2.44 22.84%
1.14 0.66 20.48%
1.54 1.81 39.31%
0.81 2.09 51.54%
1.47 2.78 26.41%
0.65 0.99 33.30%
0.86 6.36 48.83%
1.04 1.08 NA
1.90 2.23 47.78%
NA 1.02 1.56%
3.21 NA NA
NA NA 69.29%
1.12 0.86 27.66%
1.24 1.95 21.63%
1.21 1.41 NA
2.20 NA NA
3.61 2.76 30.90%
0.93 1.55 25.75%
NA 0.60 NA
1.05 3.82 27.17%
0.33 0.76 NA
0.68 1.93 15.96%
1.38 2.26 21.13%
1.14 2.80 28.49%
1.27 8.51 NA
NA NA NA
1.90 2.59 54.10%
0.66 1.16 NA
1.06 1.96 51.70%
1.64 3.26 35.43%
1.20 2.19 58.82%
NA NA NA
1.28 0.69 18.19%
1.47 3.07 29.15%
0.86 1.60 42.71%
0.83 0.80 12.54%
1.12 1.24 43.62%
1.72 25.11 24.01%
3.74 0.83 73.53%
0.98 1.29 53.80%
0.90 2.31 14.47%
1.78 1.45 NA
1.51 1.06 38.06%
1.21 3.62 46.01%
0.83 0.71 NA
1.02 1.61 14.88%
0.66 0.83 56.66%
0.04 0.02 NA
0.92 9.73 64.85%
2.32 3.39 39.84%
2.08 1.37 NA
0.56 0.30 38.90%
0.83 1.14 36.72%
1.24 5.03 NA
0.86 0.75 24.74%
1.01 1.06 48.24%
1.10 1.14 4.89%
1.38 1.96 19.72%
0.85 1.60 11.69%
0.26 0.33 NA
2.29 2.15 28.73%
1.90 2.63 39.08%
1.88 1.98 70.17%
1.20 2.34 29.01%
1.10 1.80 58.41%
NA 1.26 10.98%
1.22 1.22 42.49%
1.16 1.26 45.74%
2.62 2.34 NA
1.96 1.19 NA
0.84 0.54 55.32%
0.96 0.43 13.00%
1.28 4.71 35.61%
1.61 1.77 37.57%
1.97 2.56 13.46%
3.43 11.05 NA
0.00 6.70 0.97%
1.07 0.96 37.58%
1.06 1.09 NA
4.16 5.58 12.15%
median(Dividend Yield)
NA
NA
NA
NA
2.01%
10.20%
NA
6.01%
0.96%
4.57%
1.44%
10.09%
1.85%
6.49%
1.07%
NA
NA
NA
NA
NA
0.91%
5.82%
0.92%
6.13%
NA
NA
NA
NA
NA
NA
NA
 NA
0.32%
NA
2.03%
NA
44.82%
NA
NA
NA
NA
NA
3.06%
NA
NA
NA
1.18%
NA
NA
NA
NA
NA
NA
NA
1.24%
1.26%
NA
NA
NA
0.05%
2.23%
NA
2.46%
0.09%
NA
3.56%
0.88%
NA
NA
NA
3.55%
 0.12%
NA
1.55%
NA
2.78%
1.61%
4.20%
NA
NA
1.22%
NA
7.58%
NA
1.60%
NA
1.14%
NA
4.17%
0.00%
2.61%
4.00%
13.29%
4.35%
0.11%
NA
1.03%
3.42%
NA
0.01%
NA
NA
5.51%
0.55%
NA
3.62%
1.00%
NA
NA
4.30%
NA
 NA
0.48%
0.23%
NA
1.32%
2.22%
3.89%
2.47%
5.97%
3.22%
3.05%
NA
NA
9.76%
NA
0.86%
NA
NA
NA
NA
NA
NA
0.26%
Row Labels Count of Market C Sum of Market CapSum of Total Debt Sum of Firm ValueSum of Cash Sum of Enterprise
Albania 1 0 0.032 0.032 0 0.032
Anguilla 1 0 0.077 0.077 0.105 -0.028
Argentina 67 52351.19 24705.45570963 77056.64570963 8368.81 68687.83570963
Australia 1673 1431060.843 1175419.702622 2606480.545622 343353.127 2263127.418622
Austria 63 137043.8 174933.490732 311977.290732 80386.509 231590.781732
Azerbaijan 1 134.2 2.51 136.71 9.56 127.15
Bahamas 4 921.9 172.9496915354 1094.849691535 35.316 1059.533691535
Bahrain 24 15242.8 23993.195 39235.995 10515.231 28720.764
Bangladesh 349 42481.46 29145.03536849 71626.49536849 12249.872 59376.62336849
Barbados 4 2192.5 943.0303674518 3135.530367452 2301.321 834.2093674518
Belgium 124 348317.146 349981.2935918 698298.4395918 128073.845 570224.5945918
Benin 1 196.6 219.2 415.8 77.3 338.5
Bermuda 62 157284.16 105240.3848684 262524.5448684 32971.556 229552.9888684
Botswana 13 2498.2 1201.427 3699.627 926.48 2773.147
Brazil 284 521298.686 541314.2139375 1062612.899937 86385.624 976227.2759375
British Virgin Islan 21 1954.25 2703.692 4657.942 207.546 4450.396
Bulgaria 106 3474.655 3127.070455621 6601.725455621 3456.517 3145.208455621
Burkina Faso 3 988.8 149.7 1138.5 85.2 1053.3
Cambodia 1 3866.6 529.1 4395.7 242.1 4153.6
Canada 2791 2498467.867 2469617.74692 4968085.61392 292616.295 4675469.31892
Cayman Islands 74 36260.89 26251.80580891 62512.69580891 6731.312 55781.38380891
Chile 122 136200.012 248972.8769789 385172.8889789 39054.69 346118.1989789
China 6093 13616615.238 11234565.31663 24851180.55463 3846776.51 21004404.04463
Colombia 28 62089.2 114389.7507051 176478.9507051 28293.37 148185.5807051
Costa Rica 1 1598.1 188.7558626894 1786.855862689 52.2 1734.655862689
Croatia 55 17422.14 3240.774782211 20662.91478221 2760.459 17902.45578221
Curaçao 3 11383.235 6185.7 17568.935 2038.932 15530.003
Cyprus 64 7060.689 9082.214 16142.903 11687.666 4455.237
Czech Republic 23 29021.32 16452.78 45474.1 2084.859 43389.241
Denmark 183 675371.43 389881.7755721 1065253.205572 65351.34 999901.8655721
Dominican Republ 1 27.8 0 27.8 7.26 20.54
Ecuador 7 0 50 50 0 50
Egypt 203 36210.09 20322.4389069 56532.5289069 24360.858 32171.6709069
Estonia 34 4937.89 3465.192 8403.082 3762.358 4640.724
Finland 185 306685.53 318324.4882649 625010.0182649 90291.341 534718.6772649
France 613 2647859.699 3116525.67856 5764385.37756 1032233.876 4732151.50156
Gabon 1 759.9 68.1 828 631.3 196.7
Georgia 3 1850.7 2102.108 3952.808 987.1 2965.708
Germany 649 1785343.624 1627838.800284 3413182.424284 519394.624 2893787.800284
Ghana 23 2189.385 880.895 3070.28 2675.354 394.926
Gibraltar 4 797.6 2419.815919817 3217.415919817 429.844 2787.571919817
Grand Total 47699 95921410.205 69165614.4998 165087024.7048 21879312.819 143207711.8858
Greece 151 62291.2 77560.33426466 139851.5342647 56438.615 83412.91926466
Greenland 1 152.6 22.3 174.9 210.6 -35.7
Guernsey 29 10889.86 6955.25 17845.11 1454.541 16390.569
Hong Kong 1395 1605604.78 1457258.876861 3062863.656861 469722.939 2593140.717861
Hungary 48 19213.77 26180.82339107 45394.59339107 12291.994 33102.59939107
Iceland 31 19784.5 15787.755 35572.255 2757.568 32814.687
India 4446 3341429.045 1308313.427051 4649742.472051 338756.917 4310985.555051
Indonesia 818 566274.72 164931.7363929 731206.4563929 69493.614 661712.8423929
Ireland 77 776115.03 236402.4243295 1012517.45433 117829.909 894687.5453295
Isle of Man 16 2562.98 1290.416139567 3853.396139567 1030.305 2823.091139567
Israel 607 339451.49 267156.6410698 606608.1310698 166252.232 440355.8990698
Italy 411 599214.053 1029296.66762 1628510.72062 315348.914 1313161.80662
Ivory Coast 34 4464.646 478.52 4943.166 669.21 4273.956
Jamaica 84 10532.14 9259.318035669 19791.45803567 3205.64 16585.81803567
Japan 4020 5254468.36 6420335.12198 11674803.48198 4505228.877 7169574.60498
Jersey 30 18804.74 11513.27690748 30318.01690748 3335.549 26982.46790748
Jordan 135 24692.822 8460.730265839 33153.55226584 27849.11 5304.442265839
Kazakhstan 21 27569.41 15078.01726094 42647.42726094 6244.863 36402.56426094
Kenya 50 15507.989 6655.281958478 22163.27095848 2106.632 20056.63895848
Kuwait 132 137138.19 106015.5866341 243153.7766341 44708.188 198445.5886341
Kyrgyzstan 1 0 49.2 49.2 0.753 48.447
Latvia 10 750.581 127.086 877.667 83.886 793.781
Lebanon 2 10012.8 0 10012.8 0 10012.8
Liberia 1 4.81 0 4.81 0.012 4.798
Liechtenstein 3 2560.6 4815.1 7375.7 10810 -3434.3
Lithuania 29 5943.43 4256.150211182 10199.58021118 1268.925 8930.655211182
Luxembourg 60 161249.09 95683.38947516 256932.4794752 23512.006 233420.4734752
Macau 16 38599.56 12937.00749394 51536.56749394 1772.143 49764.42449394
Macedonia 1 23.5 20.1 43.6 1.07 42.53
Malawi 14 2972.2 348.566 3320.766 734.404 2586.362
Malaysia 1012 387130.47 238849.0617946 625979.5317946 72714.426 553265.1057946
Mali 1 41.7 0 41.7 0 41.7
Malta 37 7616.64 3822.552931597 11439.1929316 3262.771 8176.421931597
Martinique 1 2.27 0.002 2.272 0.011 2.261
Mauritius 75 8874.22 8601.926 17476.146 3059.56 14416.586
Mexico 108 392459.59 231000.7745748 623460.3645748 49650.218 573810.1465748
Monaco 5 7169.5 4736.2 11905.7 1597.8 10307.9
Mongolia 4 1978.5 605.5 2584 230.41 2353.59
Montenegro 1 17.1 0 17.1 0 17.1
Morocco 71 51673.65 35337.86090294 87011.51090294 6525.333 80486.17790294
Mozambique 1 0.888 13 13.888 0.307 13.581
Namibia 8 526.8 1092.521911133 1619.321911133 548.252 1071.069911133
Netherlands 118 1017466.599 605607.9717839 1623074.570784 269489.468 1353585.102784
New Zealand 125 101600.48 39308.86346898 140909.343469 2872.343 138037.000469
Niger 1 122.5 0 122.5 0 122.5
Nigeria 126 46275.185 20507.505 66782.69 19773.613 47009.077
Norway 282 371225.33 329613.2544341 700838.5844341 105209.154 595629.4304341
Oman 73 19660.07 25117.39255487 44777.46255487 7962.283 36815.17955487
Pakistan 424 27515.826 48929.65004222 76445.47604222 8470.888 67974.58804222
Palestinian Authori 29 3610.97 919.704 4530.674 3175.804 1354.87
Panama 2 3879.8 5998.2 9878 1781.4 8096.6
Papua New Guine 3 1802.5 136.787 1939.287 1397.014 542.273
Peru 55 78624.23 49551.71497194 128175.9449719 18962.218 109213.7269719
Philippines 247 229232.2 206080.6406017 435312.8406017 52297.226 383015.6146017
Poland 660 130917.537 88301.46883822 219219.0058382 34695.621 184523.3848382
Portugal 39 62621.897 57888.41008163 120510.3070816 9693.904 110816.4030816
Qatar 53 167301.6 142937.6887844 310239.2887844 55153.181 255086.1077844
Reunion 2 53.61 93.68430766801 147.294307668 4.21 143.084307668
Romania 86 28407.845 10216.72297217 38624.56797217 10752.108 27872.45997217
Russia 3 7877.7 7803.4 15681.1 1489.08 14192.02
Rwanda 1 234.8 88.8 323.6 295.4 28.2
Saint Lucia 4 198.04 139.14 337.18 7.354 329.826
Saudi Arabia 301 2623398.5 320037.3534632 2943435.853463 115443.069 2827992.784463
Senegal 3 2706.4 744.7 3451.1 422.3 3028.8
Serbia 17 1756.68 692.847 2449.527 434.461 2015.066
Singapore 542 501841.03 442796.3263029 944637.3563029 77589.047 867048.3093029
Slovakia 4 303.2 532.5 835.7 21.257 814.443
Slovenia 18 7778.2 3212.327061127 10990.52706113 1668.621 9321.906061127
South Africa 195 335832.336 150243.7687634 486076.1047634 61681.802 424394.3027634
South Korea 2559 1579395.118 1859612.396837 3439007.514837 428664.165 3010343.349837
Spain 194 612416.98 979243.0469728 1591660.026973 412171.644 1179488.382973
Sri Lanka 262 9414.423 12721.35462724 22135.77762724 4205.003 17930.77462724
Sudan 2 197.9 188.2 386.1 212.2 173.9
Suriname 1 0 0 0 0 0
Sweden 956 866708.514 647135.0386566 1513843.552657 122890.807 1390952.745657
Switzerland 258 2107097.178 1474589.986022 3581687.164022 523069.082 3058618.082022
Taiwan 2091 1588723.79 683431.3262896 2272155.11629 343710.478 1928444.63829
Tanzania 15 4297.72 1451.227568073 5748.947568073 706.297 5042.650568073
Thailand 874 602197.44 332438.9695059 934636.4095059 54527.382 880109.0275059
Togo 2 1064.6 2334.3 3398.9 3112 286.9
Trinidad & Tobago 23 14731.27 3464.454203964 18195.72420396 4004.157 14191.56720396
Tunisia 76 7715.241 2963.62 10678.861 468.654 10210.207
Turkey 537 336354.45 203452.8064812 539807.2564812 105432.68 434374.5764812
Turks & Caicos Is 1 9.44 0.267 9.707 0.049 9.658
Uganda 7 1556.66 439.4 1996.06 323.2 1672.86
Ukraine 3 390 1629.98 2019.98 870.8 1149.18
United Arab Emira 127 842110.572 248943.4322876 1091054.004288 152505.076 938548.9282876
United Kingdom 1121 2995783.086 3403069.654252 6398852.740252 1375177.108 5023675.632252
United States 6481 39832538.346 22790246.83409 62622785.18009 4413310.082 58209475.09809
Uruguay 4 49202.1 6926.33162818 56128.43162818 2866.5 53261.93162818
Venezuela 23 1049.036 39.788 1088.824 555.49 533.334
Vietnam 690 177410.953 95658.14494832 273069.0979483 66702.006 206367.0919483
Zambia 15 1771.4 2016.1 3787.5 166.23 3621.27
Zimbabwe 5 1798.57 259.94 2058.51 342.832 1715.678
Average of Curren Average of Trailin Average of Forwa Average of PEG Average of PBV Average of PS Average of Cash/
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 1.363636363636
22.98562324826 24.34459002604 16.07146011955 0.3231800543 1.667364316198 1.550076311593 0.168510676206
50.81466582313 36.07860631683 27.62664030023 5.802809686596 5.133321034463 537.6992085422 1.523282340352
13.5623474154 25.35477002021 13.6298785274 2.973596159278 1.202632340581 1.59372880447 0.219793038747
36.66666666667 134.4689378758 #DIV/0! #DIV/0! 1.172052401747 1.584415584416 0.069929046888
31.52674407538 224.8925465839 18.95161290323 #DIV/0! 2.156279920237 1.579352004393 0.10452640311
11.06990965555 9.543668447969 8.70190059438 #DIV/0! 0.574158591522 2.174982596468 0.35677049544
82.86008059098 139.965226022 11.90176224115 0.962852993798 3.226076958865 7.737834989126 0.210397978351
16.61089855456 13.78229893169 6.013333333333 #DIV/0! 1.339078048329 1.035942513246 0.441162562539
17.78085795614 23.20927567958 50.12998348985 1.709820193703 1.662062116555 3439.194675383 0.141993384214
6.301282051282 6.301282051282 #DIV/0! #DIV/0! 1.153079178886 2.4575 0.185906685907
15.82961640657 10.65302253246 9.202653905837 5.006172966883 1.075662470842 2.478633911999 0.581822469723
7.548653602999 12.20973542668 #DIV/0! #DIV/0! 2.943441903208 1.653615836193 0.20911336997
24.37435363614 15.42706373481 53.56947598247 1.572569452965 1.611204543721 22.44236874141 0.174945698369
17.15225414617 26.9610450961 4.055916305916 #DIV/0! 2.221768009915 8.146186645144 0.172298633798
71.23332359451 33.68017265027 15.42202595868 #DIV/0! 0.80116240336 24.35517528217 0.808470623708
6.357457764351 6.063575174973 #DIV/0! #DIV/0! 2.242055637353 2.145280149804 0.056326854423
36.03541472507 28.12072727273 7.277777777778 #DIV/0! 2.003523498627 8.876492194674 0.055076552085
54.09891444633 56.83682393474 19.55105408628 22.32316331349 34.58221239539 86.21362063728 1.226664621732
28.19001097534 29.40244132686 31.98284976986 2.313080540424 1.556639555768 11.32335411043 0.368112452018
46.36835591047 50.02613898891 10.39404105749 1.686503043598 1.001081006633 13.92480595549 0.126375146312
61.78984054139 101.1537080227 33.30599763987 2.220646132935 3.228920273883 44.86513529426 7.727401680271
11.02829214422 15.27685552836 9.674182385634 #DIV/0! 0.696534118476 0.922102564315 0.178460317322
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 52.39672131148 9.883116883117 0.029213324415
16.56472057533 19.57595883661 17.77122625826 #DIV/0! 1.022667421294 1.607531158154 0.220392854683
12.62810503838 6.567541385978 13.94567627494 #DIV/0! 0.870488924774 1.169997757701 0.745257671037
10.51661189814 7.288124229364 8.573583519701 0.580230578413 0.515423106523 8.195628559666 0.992311255976
26.07123426845 22.90240131846 14.13978704309 #DIV/0! 2.327589393238 3.602054820348 0.140941636924
43.20198937675 36.6764949586 31.21322882743 1.74422988119 5.208797996173 7.339192748569 0.21105745087
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 3.808219178082 #DIV/0! 0.261151079137
0 0 #DIV/0! #DIV/0! 0 0 0
24.79066813546 77.20531823223 9.080769767867 0.54620525368 3.122997161112 22.93639685165 0.208596941113
17.74591780624 16.75703919243 12.75136540107 1.418460055981 3.247756015226 3.28051008259 0.161997727949
81.56108255337 24.51539864823 23.21448150873 4.121672420088 3.073229481734 4.240713786148 0.113533352499
51.14010773209 56.96412274657 62.35707500666 2.509775195933 3.060942766683 31.76316626114 0.231607564457
2.232373678026 2.139358108108 #DIV/0! #DIV/0! 0.435348037812 1.457422324511 0.762439613527
4.058551198257 2.554683190547 4.884823848238 #DIV/0! 0.606275005261 529.4857338439 0.091591507998
39.69542317865 39.87118773626 25.44343743101 3.459205848605 3.08368908719 52.00310272327 0.381423931255
6.065620169027 21.14925039418 5.14347826087 #DIV/0! 0.936071618022 1.904272231961 5.010780701044
#DIV/0! #DIV/0! 8.243243243243 #DIV/0! 4.316130325004 0.670274550677 0.061916259919
55.89055112599 63.06717355039 29.52805758922 4.983075663569 6.888818248981 72.53559379985 3.468900384725
41.63250211066 18.32396876552 11.87484488374 1.7790907026 1.725228384557 11.09139432237 0.207983657881
10.74647887324 6.331950207469 #DIV/0! #DIV/0! 0.756194251734 3.383592017738 1.204116638079
12.266321655 12.5556175302 11.68847923171 2.230143438236 4.349002129468 13.28576656894 0.371890403893
46.49909811081 172.2582930058 11.2969808932 5.74536733802 8.806475982133 9.917540162276 6.519714305242
10.92249525925 6.37913725506 7.341609407718 0.305865488162 1.614543945643 173.1841395939 0.319926856965
21.63564719249 18.64023571409 21.29588604606 0.880092927662 1.713024474433 7.758653930415 0.067795629124
75.70992110031 67.25907247505 33.71291970323 3.876367720696 3.518705894703 23.78199044617 0.466194058362
100.1244993164 76.68933234984 18.82280664288 2.177303472411 2.947616997886 9.49576248937 0.431397920632
21.27895414684 20.56321467974 16.6565246419 2.445683765777 3.211824836305 1619.710325809 0.651134109226
8.190266810266 8.67706407994 8.834066375569 2.339362026862 2.447052661435 9.854235897342 0.205149788442
36.38418670852 41.98741059788 32.88534467318 2.5137595208 3.026178634288 49.52324931102 0.369069561833
27.31313442577 27.89000669683 23.24158458332 1.56753831462 2.584747652095 5.34699943039 0.164587069538
18.09219826996 9.538033399818 #DIV/0! #DIV/0! 1.757998622736 0.927276618944 0.131514675786
73.88586755608 36.86441336661 #DIV/0! #DIV/0! 3.151181922544 3.785039828973 0.242995344619
33.66857159558 36.10280947139 22.76770717945 2.914444196442 2.150283597371 4.38611816953 0.478785889183
51.52352303859 15.35468700378 50.54835712407 0.511975218065 886.9792548686 244.6020325051 0.122566227592
63.42634637547 23.75067194485 6.880742111478 #DIV/0! 0.782764556488 4.92665447248 1.51941325801
6.63938487989 6.014560773614 8.550283305094 0.888249046389 1.192973402586 1.893344817348 0.206907924545
29.92358477838 28.46394092258 4.437703572649 5.730519586502 1.201885088936 1.406210359806 0.210796856132
38.49012700352 24.88202004073 15.33276459695 1.402944928731 1.064243684126 8.189423470355 0.134493670854
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 0 0.015304878049
13.84255126257 17.48428260166 #DIV/0! #DIV/0! 2.360221946805 3.332043057488 0.058091257935
0 0 #DIV/0! #DIV/0! #DIV/0! 0 0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 3.294520547945 #DIV/0! 0.002494802495
12.48585172609 10.97613706122 11.89053630696 #DIV/0! 0.638923466525 2.490980159571 1.175542790141
10.39966889308 12.50968578787 16.1668972332 1.699319948187 1.08960861226 2.595148588144 0.298472976693
14.48347512414 22.54987934013 18.95818675911 2.731791869896 3.317912519383 13.2389701162 0.134096106838
58.94120928163 121.1286520151 15.36427784452 #DIV/0! 2.323155505171 4.387041315895 0.106687910304
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.024541284404
7.687311227942 36.72336129442 #DIV/0! #DIV/0! 3.545039293744 3.074485444071 0.239662404581
39.46568523917 39.02333160552 20.76839051222 2.608080780173 2.331599237625 3.36377571895 9.079743378639
10.39900249377 10.39900249377 #DIV/0! #DIV/0! #DIV/0! 0.550131926121 0
26.86986717763 34.23593553501 8.061489057785 1.309696320565 1.875523952795 46.37116043667 1.833247842532
38.47457627119 103.1818181818 #DIV/0! #DIV/0! 0.79649122807 1.83064516129 0.004841549296
18.22042416518 15.26342018024 5.110175002521 0.286991543461 1.408283420837 14.17487808221 0.125790656069
16.11756462154 27.71252644461 14.58766388676 1.30075399557 1.952753495704 2.427146136647 0.106393704911
4.784322420273 9.435346014941 6.390986978674 #DIV/0! 0.859064414427 2.102182372928 0.112999524212
24.20936114686 9.859307662533 12.30769230769 #DIV/0! 0.979643436985 13.58498508058 0.182712064134
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0
22.97698849456 84.07692800129 25.64387220466 #DIV/0! 3.017207749874 2.148230754605 0.137616512941
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.115324675325 0.077217391304 0.022105414747
1.295981768561 1.255113876782 #DIV/0! #DIV/0! 0.270741143137 0.368530102493 0.205671321138
24.64233773572 20.00816489941 98.89511236523 3.816918265941 2.952240235756 6.747354994099 0.16402787262
29.36240758388 30.7698984371 26.41620403591 17.33250438187 2.451828157068 6.078453924252 0.099006601038
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0
12.46407305019 16.67526560956 11.05098007966 0.264499583585 2.386928379209 12.73785571052 0.417794313098
53.67474388078 35.25293761296 25.4046199677 6.189611633766 2.905731887041 62.32595247397 0.127448871257
25.59215030335 14.6771880286 10.39532815011 0.698893892763 0.980472456222 2.431670066842 0.110398044063
16.14720550081 13.53238540777 5.5540481376 1.079398035025 3.17074297539 244.5438184764 0.140719360616
14.55772387154 12.65851749728 13.41222879684 #DIV/0! 0.964317752314 2.680377519231 0.508131402543
7.925890392566 5.919550277309 6.482317073171 0.365059523347 1.073318761331 2.555365199936 0.180768174728
4.816679295787 4.789942327176 5.618556701031 0.345829900211 2.053876653744 28.84387907083 0.570129701738
23.90922068068 9.85880745746 9.969073741313 0.985438966638 1.447231744899 1.579757727145 0.099290345386
138.9075090349 314.5103627536 10.34219679275 1.683057436416 8.555078919264 154.8291644507 0.203427018808
47.15663081885 40.45653640225 24.48273506092 1.145588925378 7.4823663441 37.03023554169 0.174450542207
16.43651076535 20.7136354581 12.99341027271 1.416524698265 1.371566513065 1.950176600615 0.122939653655
24.51679355345 14.98961673352 12.80657948015 1.872680036476 1.293214480812 5.230883151643 0.293066461297
8.132045088567 #DIV/0! #DIV/0! #DIV/0! 0.851602023609 0.398452583175 0.014599369613
122.5787839167 17.6356670734 25.78269225136 0.414770643104 1.135221059038 1.623695209457 0.182893134202
4.136275394718 8.752449886442 #DIV/0! #DIV/0! 1.087740199203 0.839334944061 0.054657724528
4.261343012704 4.034364261168 3.123287671233 #DIV/0! 0.820692065711 1.439607602698 0.912855377009
14.71927467577 13.88103280916 #DIV/0! #DIV/0! 0.959321801823 47.29360785883 0.038970553001
31.64504279642 33.95146960825 25.2189576521 3.668313596146 2.557316370137 12.31985531013 0.640845516866
6.539013295494 6.281203115758 6.808988764045 #DIV/0! 1.345191462088 0.983035779208 0.045334020375
309.8764341378 629.9120930644 4.8 #DIV/0! 0.542845605898 6.359797810481 15.84684948225
45.4820448435 29.89719464914 16.10023348652 5.657953957001 2.351980664893 12.71809672282 1.386935602414
39.44444444444 134.2095922074 #DIV/0! #DIV/0! 1.572679014551 1.776714513557 0.021502799885
19.74309808133 7.25735510155 8.067173728245 2.246495713918 0.705483820923 0.578818588568 0.119346204408
14.78926126955 14.93541212941 10.55300034796 2.007571383351 2.068459343487 11.33043230311 0.134472600434
44.59497301921 52.72705573362 70.37907614284 1.309023681243 1.973001427229 8.993821153242 0.427884487684
42.65940450602 38.58915352513 19.68724814415 4.814216870157 3.180186239917 4.704142924102 0.114059357378
17.40143641167 19.1102217932 12.23534461781 #DIV/0! 0.894829108604 18.68388488088 0.188507119407
5.035906376059 #DIV/0! #DIV/0! #DIV/0! 0.657688071321 1.779681448107 1.048232633924
 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
50.12863957454 136.5758165033 26.16018777025 2.408145009967 5.05763858905 39.27190567651 0.12261131193
43.50737755206 32.02489698119 24.23316452444 5.33533288266 24.67512207697 16.94727542262 0.141868405893
50.48620244974 39.5216845398 30.50110177773 9.266659941791 2.099813740091 255.9685407349 2.836040556589
11.83662000627 11.12462736872 11.09333940913 1.371854707792 2.055404549437 1.781158099915 0.229332412931
36.31117058646 38.01672084806 17.61234060986 2.875895206923 2.121301576777 141.6373768698 0.525517568243
17.89683117162 1.851097677378 0.421052631579 #DIV/0! 0.337334029107 1.083063400992 0.53358938308
17.91368199737 14.04277348577 #DIV/0! #DIV/0! 1.744148022197 3.652672939541 0.16788961498
10.9346230293 10.43713124199 11.20689211563 #DIV/0! 1.427968000267 1.383967971097 0.040979451728
43.02525478307 151.0765593978 8.021154629435 0.125128192256 77.28037840765 46.49765802376 133.1249903499
5.652694610778 5.21546961326 #DIV/0! #DIV/0! 2.247619047619 1.300275482094 0.005047903575
3.666041677815 3.643439005526 10.9 #DIV/0! 1.352459336712 0.699451517649 0.251326293183
5.494382352941 2.401959017402 #DIV/0! #DIV/0! 17.19801732606 0.274241194817 0.441523040756
20.34173468022 25.40448211935 14.96603007204 2.134429421703 2.465198916697 49.48309345448 1.29697586002
83.04667480803 51.61073116398 19.70307962857 7.008434662551 3.355771283346 17.9741022695 0.72730024522
95.11528845777 53.14113660668 31.97643266579 7.901409990216 8.006492520215 62.04520814381 0.719101134462
47.7491342591 28.62274982981 29.42870374555 1.43704911635 8.632082164577 15.17131394711 0.077922692538
7.714558803649 5.686847114179 #DIV/0! #DIV/0! 1.013578918041 1.991797739104 0.206742278602
82.40023647189 134.144901581 19.84931487798 0.973324110661 1.176479807781 3.980348805444 0.104836862393
11.41651686562 6.458025020663 #DIV/0! #DIV/0! 1.585259084171 0.676174589097 0.047042158119
21.63820899913 4.734967803312 #DIV/0! #DIV/0! 0.560209389112 3.228439113631 0.296105307935
Average of EV/EB Average of EV/EB Average of EV/Inv Average of EV/Sal Average of Payout Average of DividenAverage of Histori
#DIV/0! #DIV/0! #DIV/0! 2.909090909091 #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
55.96515314087 73.68951451336 1.524954513232 1.68042267688 0.415092500993 0.022864822993 0.487260344828
41.56588859848 75.04685940577 14.2234212947 540.2452159265 0.640053132098 0.011943762988 0.134364189602
25.69199506506 195.1616821975 1.824395051113 3.563352028512 0.624683374447 0.03310794255 0.0852325
34.08847184987 6.26354679803 1.183341088879 1.501180637544 8.627254509018 0.064157973174 -0.373
14.0940684634 10.66248229533 3.520712525965 1.846666636242 0 0 -0.1534
40.80904374198 12.65432985941 0.950714099811 4.351116929297 0.629362867239 0.0505834434 0.012104285714
41.21585401185 28.55400195033 3.732124722382 9.440152485928 1.282476026992 0.01708447373 0.016833770492
9.291047421023 7.124430801766 1.174739325348 0.916893565139 0.298369447847 0.032446253857 0.37
226.5336201874 38.27808289996 2.381870621389 3526.033862604 0.925562273681 0.03801280927 0.05505
#DIV/0! #DIV/0! 1.083546734955 4.23125 0.702692307692 0.111515768057 0.0526
14.92837215993 119.2140061853 1.311821867704 4.416279119905 0.41004268329 0.041001544528 0.165909166667
9.109133037377 6.761395482795 1.602068972126 2.053572621133 0.529799503322 0.078730357836 0.049236363636
20.32767733955 13.4425299608 2.083278343207 12.26158438898 0.461494637169 0.033901603926 0.165718571429
18.19074100144 14.20092112583 2.298950367882 8.692481393549 0.199727334697 0.008045106492 -0.1385
96.07813727983 23.26758694456 1.111893421676 146.1792768705 0.211129816428 0.021669729358 0.2054984375
7.211703958692 3.747763864043 1.771002904944 2.235692260821 0.481278538813 0.049553361542 0.105733333333
27.91397849462 16.74163643692 1.873607289458 9.535353535354 0 0 -0.135
74.60229867424 104.8485704593 40961639986796 88.65298766231 0.919319400366 0.006809516076 0.138291596091
67.15166570291 30.09252501034 1.820478739782 13.37986129621 0.50566562128 0.02315068719 0.132230434783
94.61399201302 60.00787725698 1.141863468723 13.60695824862 0.630678848906 0.093155486506 0.115082048193
351.6855219095 201.8427067454 3.911653770939 37.8697695873 1.658572097886 0.021053787284 0.066912430323
1475.502663554 1201.80097871 0.77500739655 2.269185011684 1.005368265478 0.083400579581 0.03198
#DIV/0! #DIV/0! 10.41267110744 10.72761819845 #DIV/0! 0 #DIV/0!
43.59571225579 13.5091096262 1.273186035193 2.107367773109 0.373627445624 0.020330876849 0.107818518519
8.878662047691 5.106532497526 1.009710562242 2.389173607035 0.081585160202 0.007096942652 0.434
23.40729629952 19.02649312015 0.722393496863 10.58970538885 0.190968415142 0.033052682653 0.218719047619
14.6253677149 7.629052805508 5.11915668416 5.840458271542 0.437533769621 0.049300891848 0.058187
48.67270667812 20.38458445543 5.418645887383 9.405005196104 0.341795222573 0.014931285238 0.123746578947
#DIV/0! #DIV/0! 513.5 #DIV/0! #DIV/0! 0 #DIV/0!
#DIV/0! #DIV/0! 0.093580385551 0.107204116638 0.116614664587 #DIV/0! 0.1355
169.7992023093 33.10496335512 17.90866898493 34.61351455588 0.31046846769 0.031581451735 0.1769375
17.27772273522 17.92708057444 6.657795466393 3.99306105973 0.333414846453 0.017599429694 0.156690909091
24.03117516663 74.31480172558 11.71391403846 5.130593126926 0.656068266175 0.024085670237 0.049982253521
72.86604184344 18.6191221545 3.939494516085 33.82603609345 0.501004362369 0.019477700155 0.074280627306
1.310459693538 0.643441282303 0.166370633511 0.37725354814 0.98536036036 0.460586919331 0.186
7.446280991736 #DIV/0! 0.631319767125 530.2638217713 0.141658182744 0.037346507415 0.833
650.8605942005 485.2259977398 12.94105882642 52.1597358248 0.936020841705 0.022034572521 0.07452205036
2.245899780554 3.964310385318 1.104431716261 0.738676880604 0.146267940114 0.024414305051 0.186236666667
16.94345238095 101.7834755643 1.940679228399 1.58790918788 #DIV/0! 0 #DIV/0!
310.6559600013 182.9315034913 30964353160991 77.47281671022 0.783044420137 0.018692919856 0.101719891338
43.84286668934 193.3422448741 2.103548961115 19.43302605794 0.298560210348 0.024271579468 0.299536567164
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.212116182573 0.033499344692 0.129
12.73850508503 10.55968589945 1.579641826627 19.96832830442 0.585727506552 0.03525019706 0.167917777778
1833.811142827 1283.470669226 2.834007509407 12.3125946713 0.867403370668 0.026018085078 -0.022091514477
12.91000123268 9.457927913565 1.742216616749 2.368662843535 0.371827618001 0.035109781045 0.241260555556
20.94666037602 13.1029284342 2.147114941382 10.0196993114 0.293542922843 0.016935313803 0.174703
421.9749613951 62.75668487505 66953438775856 29.7771974457 0.200561249865 0.005016870144 0.191123965287
66.25260000826 76.8122430276 2.439709210228 11.70988478266 0.297554391049 0.020760247642 0.090816503268
21.64154818902 15.78800447371 5.63564283014 3121.294544899 0.277818560066 0.014519369879 0.086972647059
165.5185088837 113.6344641997 2.81756971357 10.5310129763 0.353396986631 0.011790540151 -0.023133333333
32.30838329114 31.67231808784 12.14465731363 38.56775206851 2.13260327817 0.019604389038 0.094487149321
50.98981184674 17.5059328466 3.138527191313 6.503208159603 0.663036391937 0.027287454486 0.08775012987
11.58906006219 42.7392949135 1.224814995843 0.871231506466 0.115964401651 0.014989071159 0.172402380952
48.05351172983 32.55147903738 3.385969278046 5.203417208531 0.320434924956 0.015416417907 0.162038367347
332.8973834864 162.7276607755 2550389446966 4.059149999317 0.412069981091 0.017063789205 0.074650808598
341.4393201407 274.9799585248 3.677338770446 194.1475469703 0.323123803729 0.011162509846 0.035388333333
43.8489729857 34.69464772059 0.905149699755 5.633934650877 0.789469420296 0.029311350537 0.056424366197
144.8463870196 60.15912215076 1.714377282024 2.771150553748 0.242406203527 0.027255350023 0.1769
97.22976137478 767.7385871961 0.96487124076 1.657859554325 0.550935633644 0.040555580074 0.111216153846
164.1760765675 109.4805080516 1.151674548617 11.49333252171 1.427527542613 0.038746120426 0.044846447368
#DIV/0! #DIV/0! 0.505989743804 0.52488624052 #DIV/0! #DIV/0! #DIV/0!
18.90449939392 13.20112954597 3.637188451532 3.627398102882 0.58052458111 0.064001123604 0.0669
0 0 #DIV/0! 0 0.015552099533 0 0.0736
#DIV/0! #DIV/0! 3.313535911602 #DIV/0! #DIV/0! 0 #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.583204977956 0.035128385077 0.0266
33.00079613936 11.02054043622 1.94644117894 3.456323650275 0.269178150541 0.027318512411 0.187507619048
24.29967377639 23.54435612764 6.146286736627 16.30037664292 0.939505474598 0.023224901928 0.038225
115.047632036 136.8157664766 2.207601972188 5.265068432363 0.336482319253 0.010632291331 -0.0851
#DIV/0! #DIV/0! 2.915010281014 #DIV/0! #DIV/0! 0 #DIV/0!
15.82444968905 10.98210255931 3.354365178648 3.308096440966 0.479761488528 0.044662411001 0.215877777778
49.12154880171 32.17611028531 1.926573275622 3.940428785157 0.510545328763 0.019201113296 0.070034078624
#DIV/0! #DIV/0! #DIV/0! 0.550131926121 0 0 -0.2
20.95611124643 16.89319676907 2.322445464818 28.90100289404 12.71395139654 0.04023827595 0.146115
#DIV/0! 565.25 0.795846532911 1.823387096774 0 0 -0.476
33.73347856226 18.2934445284 1.866195085633 15.57386669978 0.338768020804 0.029166644628 0.153346956522
15.78508037398 10.63409698105 1.71206130111 3.719647493255 1.079834319924 0.046300914838 0.090708860759
11.3628209558 6.739486438427 0.965948422397 2.702764212798 0.265401845191 0.037878430679 0.405066666667
7.503557995569 5.492892193699 0.943978654537 9.719265796446 0.098450774613 0.003036000493 0.217
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 #DIV/0!
36.79090365844 17.07240087993 3.132846328779 3.791165549853 3.579113884669 0.024127231586 -0.032242978723
#DIV/0! #DIV/0! 0.665963811112 1.180956521739 #DIV/0! 0 #DIV/0!
73.69440762552 50.19234685181 0.649911185527 0.683066849808 0.598047753316 0.095255761144 0.189988333333
21.00061062437 22.65694408401 6.032317781198 7.3144627359 0.456215694359 0.022031004137 0.135046382979
37.88402340351 19.3793758925 2.600658319227 7.360403887585 0.857783264991 0.027119429483 0.066916271186
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 #DIV/0!
12.9799049334 14.11977366127 4.009994566156 114.6243027505 0.373645059881 0.026727748611 0.24525984375
30.77836987767 25.85219612664 8.724241471961 62.77909777753 0.763390505965 0.052254382312 0.164272708333
851.0991185124 635.9472921914 0.929099201432 4.694487669414 0.559365525273 0.044673629355 0.049816326531
12.79040218199 12.10349053328 1.268144119438 303.6366588257 0.290232925281 0.041891427914 0.195077412281
19.50252773302 22.87323627981 1.102429078511 2.990367328826 0.43249523822 0.030473994355 0.035042105263
5.806769230769 4.560216508796 1.114525815595 12.27963998748 0.120026525199 0.030756159728 0.36275
#DIV/0! #DIV/0! 3.834398745628 27.85834052967 0.691336411815 0.096131851144 0.15135
10.41191473583 7.581815073693 3.635736310368 2.068218739071 0.530795784365 0.045646918201 0.131394444444
54.89850967024 28.43825108593 12.87263268793 191.4003542472 2.118824663246 0.025153814344 0.087365661765
30.15623355617 49.90068300465 8.256982412927 37.47812533052 0.49302351754 0.022474275186 0.16674167364
19.64672297024 11.80152578615 1.717784166697 2.440198309847 0.507807382928 0.045936934872 0.13197625
132.014439767 103.570064487 1.703182152159 6.904794054369 0.49717044812 0.02981860127 0.0533234375
15.3933989002 22.71164094538 0.940850002007 0.654972960663 #DIV/0! 0 #DIV/0!
34.17715435311 19.97752987996 1.605923863563 1.859671805242 0.424130134955 0.050239895335 0.179341875
91.6751485821 15.67427961847 1.122264599473 1.101828761048 0.28330206379 0.019520140648 -0.207
#DIV/0! #DIV/0! 0.354716981132 0.172900061312 0 0 0.227
15.51941426721 #DIV/0! 0.979203410455 50.48531454748 0.613669190448 0.023423337405 0.1772
70.86572663483 63.96211398504 2.651043353939 12.83837624685 0.491208987163 0.019098100018 0.1347158
5.153603760952 3.498720727229 1.336825532726 1.699561789048 0.254079254079 0.027013630731 0.105866666667
5.628521888952 38.92332607436 0.743978412105 7.22904861162 1.739737950316 0.076212689735 -0.0415625
39.67374018171 41.9260572997 4.165737524982 14.17366328211 0.633989546831 0.029086957523 0.018649282511
29.39827391058 12.02909832824 1.195775241698 3.785788086818 0 0 -0.23475
8.442204906316 5.131562355878 0.779873111477 0.702112441275 0.420034625987 0.038761756565 0.332309090909
9.773398714689 38.98908888933 1.973199590895 12.63363797051 0.620364112416 0.050556488356 0.038617578125
53.12742806442 41.53000656837 2.565245533109 9.402218645826 0.442997732612 0.011006518271 0.10671870999
36.96304688229 31.64442590295 6.511102949933 6.485074826817 0.479077377463 0.022903568747 0.059834382022
26.69394206919 19.59180875721 0.897761373145 20.35809392429 0.705738134758 0.038589782675 0.150916541353
2.563157894737 1.12082853855 0.36114200964 0.461939767607 #DIV/0! 0.000775966184 #DIV/0!
 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
37.30957620257 35.96440396113 7.717539271748 31.75971275145 0.557398885432 0.011035530423 0.141228963964
267.9755275446 1170.269488988 3.321184492422 18.50744989043 0.77071020287 0.020128795321 0.061763589744
90.99774953088 54.76008484993 2.841577121952 253.8116247907 1.03373626326 0.034990789286 0.076842798574
9.010021848395 5.952026504029 3.0428857652 2.15557058787 0.35507868227 0.036688274072 0.154257142857
241.4842458804 168.5219910485 2.089739882871 146.4207675948 1.074759836189 0.025675454651 0.033700732265
#DIV/0! #DIV/0! #DIV/0! 1.81640331076 0.10976773783 0.029649364043 0.08
18.35134584426 9.698769472896 2.170767663103 3.769119164416 0.545846732761 0.040293049818 0.0125875
13.73632362064 14.05267537446 1.643300170602 2.137856434213 0.475916796893 0.040118646737 0.05703025641
59.84123366868 68.26040516794 7.470613842557 56.39227515308 0.186701952961 0.006881348336 0.734590434783
9.658 7.604724409449 2.186057039384 1.330303030303 0 0 0.112
3.683613310385 2.059884699878 0.907759652967 0.573636833404 0.694774328806 0.139188591455 0.035052
2.19399406145 32.23891180875 2.279934197883 0.18515489351 0.06498470948 0.022775991426 0.015395
150.6871884624 257.2220334603 2.436728409924 84.4103112209 0.470052852094 0.028467054184 0.096566785714
73.46243694996 68.62900134989 6.877742929394 19.28212880971 0.662546721413 0.022132239564 0.056716835443
902.5396932691 428.3973020407 2.02708621E+14 71.07552390412 0.76232995984 0.011809944476 0.100049969024
20.79401638529 15.93357456471 5.412297143786 14.06465514032 0.070185185185 0.005381688061 0.132
4.019607843137 3.59649122807 0.007313505607 0.563643451143 0.029449728448 0.001759240549 -0.053
64.75447930676 684.0850659552 1.268724304506 6.572182617217 1.009112494681 0.024747313102 0.018506666667
4.219492527964 2.107067145787 1.227981853435 0.951721528905 0.268148503349 0.070846307034 0.309233333333
1.702744158486 1.402060090611 0.529190285365 3.187507954482 0.167535285735 0.769325665855 1.22625
Average of Histori Average of Expect Average of Expect Average of Return Average of Return Average of Net ProAverage of Pre-ta
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -3.909090909091 -3.909090909091
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.380933333333 0.502514285714 0.766442857143 0.088565203939 0.078412079655 0.092420976113 0.067726466255
0.335760647118 0.131287051793 0.733380229645 -0.226676415144 -0.222095286795 -63.78970320178 -56.63717392364
0.070481730769 0.03614 0.070237560976 0.100858139781 0.135532512191 0.071290862817 0.045881158439
0.00489 #DIV/0! 0.188 0.008173628174 0.01792579777 0.011880952381 0.044404761905
0.0756 #DIV/0! 0.258 -0.280875413032 0.234015297511 0.002603488675 0.068319712736
0.015205 #DIV/0! 0.043725 0.04140269432 0.055313986856 0.252021423854 0.164254471708
0.033041295547 0.21 0.1328 0.063064100263 0.056856852295 -0.027240513982 0.014606170723
0.127466666667 #DIV/0! #DIV/0! 0.150896343466 0.085263871095 0.179826867005 0.11320374127
0.110808172043 0.061044 0.208824918033 -0.012480212229 0.01556758903 91.31462406754 -4.513872846379
0.0172 #DIV/0! #DIV/0! 0.185163204748 0 0.39 0
0.065564680851 0.221681818182 0.167048809524 0.091220010024 0.239126907417 -3.223394638192 -1.203782129271
0.048529166667 #DIV/0! #DIV/0! 0.188868361494 0.127194000505 0.224241255897 0.141894361962
0.153554972376 0.258732475248 0.131313977901 0.065068871892 0.099845486448 -104.1154781242 -104.6230486621
-0.016333333333 #DIV/0! -0.00075 -0.145435723404 -0.1204082823 -1.989563616046 -1.088195837575
0.126956981132 #DIV/0! 0.15744 0.198232062869 0.145937893946 0.501583212295 -0.150938159717
0.0731 #DIV/0! #DIV/0! 0.314706955095 0.06681344622 0.409919453312 0.081440986824
-0.187 #DIV/0! 0.297 0.079360498673 0.069045519929 0.300021819769 0.324678158412
0.155597622108 0.139656451613 0.28903973638 -0.306164773769 -0.324060500758 -15.100666314 -12.60997793279
0.028843404255 0.161246666667 0.04652 0.093980482451 0.039506502565 -0.838574062715 -0.851205247364
0.104145333333 0.093233333333 0.017459655172 0.119406463316 0.085724422512 0.643445924175 0.10243694888
0.072071159942 0.202900562249 0.237411327146 0.028312871674 0.054839689337 -2.006576153246 -3.435128135437
0.0736708 -0.0426 0.018711428571 0.097132190945 0.049846924346 -0.03848487986 0.078124866641
0.257 #DIV/0! 0.0456 -1 -0.638606814078 -0.403043968433 -0.314662753878
0.034862272727 #DIV/0! 0.129825 0.064156721589 0.180041791658 0.036506576548 0.044554600526
-0.033 #DIV/0! 0.102 0.274900833261 0.544169313066 0.081649434679 0.106981099502
0.067556046512 0.2075 0.215817142857 0.080162494304 0.072968105528 2.170697107351 0.086582233419
0.072075 -0.0101 0.03695 0.319764996139 0.212322088601 -7.34136162407 -7.216781756316
0.111596271186 0.1468125 0.235788235294 -0.069182145555 -0.09992213438 -1.421750817028 -1.228058326547
#DIV/0! #DIV/0! #DIV/0! -0.25 #DIV/0! #DIV/0! #DIV/0!
0.08415 #DIV/0! #DIV/0! 0.148242368178 0 0.233846386708 0
0.114278 0.159947368421 0.219502222222 0.146719478241 0.105529169437 -0.920884530316 -1.430492533379
0.02534 0.008 -0.006555 -0.007901972704 -0.044855326123 -1.735456271919 -1.645178984945
0.080108412698 0.196628333333 0.089361082803 0.023725770377 0.118946203521 -0.676118957799 -0.387093544722
0.066752138365 0.189346902655 0.272305369318 -0.036408874522 0.063254995084 -10.93125919467 -9.788420248447
-0.122 #DIV/0! #DIV/0! 0.203704765728 0.179846633118 0.758650149509 0.32058949167
-0.086 #DIV/0! 0.152 0.299924681841 0.029415339735 2.964111051327 0.48111332008
0.081800722101 0.135001513514 0.121849761905 0.032294768204 0.086390630765 -25.81347320582 -5.434186167533
0.127168421053 #DIV/0! 0.3025 0.239621839635 0.145582642676 -0.091572614027 0.015729426709
0.325 #DIV/0! -0.0135 -0.436141831293 1.381449470025 -0.080908338285 0.024610340702
0.092425514551 0.156863205715 0.212178420701 0.00312082439 0.024800325774 -10.0018985222 -9.387878066458
0.087629765625 0.136429166667 0.113553548387 0.203400774763 0.091615918048 4.707771895416 -0.104526276205
0.0748 #DIV/0! #DIV/0! 0.144657863145 0 0.391233766234 0
0.155766842105 0.031 0.232923571429 -0.1732313446 -0.055809732778 -1.010123099727 0.001382225852
-0.002501027165 0.092343037975 0.169450292683 -0.046020649245 -0.011232373023 -1.044396437951 -0.54702628618
0.257242857143 0.1552 0.001146666667 0.188915492579 0.292661296715 6.59725061507 -1.754721137418
0.093987619048 0.275 0.279871428571 0.066830414308 0.02642313323 -0.455530755929 -0.551801285082
0.113299148574 0.256082229437 0.164232993921 0.112027359621 0.094993937056 -0.641351977219 -0.784144430608
0.051018840864 0.208016666667 0.118981440678 0.059204333926 0.086243683688 -0.584627690159 -0.417424243208
0.1351726 0.179477419355 0.109896078431 -0.062442511129 0.078601777975 -1.119408911763 -5.47947944928
0.035566666667 0.084 0.0646 -0.139888279674 -0.221145260351 -3.160495806175 -3.15360163243
0.115723631124 0.127116666667 0.343614358974 -0.090374441735 -0.096654521194 -10.34946035782 -7.613642605287
0.113622355372 0.221821978022 0.122071655629 0.051846397646 0.095311756184 0.177596915738 -0.206135745899
0.061342727273 #DIV/0! #DIV/0! 0.062188966777 0.6406982088 0.108211864611 0.116876106127
0.122557413793 #DIV/0! #DIV/0! 0.181378328767 0.167891776561 0.137364274952 0.109737457203
0.036230206036 0.11932270936 0.091207828418 0.07119158227 0.17846013866 -0.378844966545 -0.363658110332
 0.093673333333 0.423 0.273837692308 -0.132309030421 -0.2353040521 0.193799924548 -2.464435459276
0.043920666667 #DIV/0! 0.12144 0.015856096278 0.016734445548 0.12800364628 -0.256281308007
0.225242857143 0.108 0.14772 0.22279055357 0.031096854056 0.711024146836 0.106657655291
0.0557225 0.162 0.119375 0.080026620275 0.03460495183 -0.000501792163 -0.014192990462
0.029520932203 0.029333333333 0.074438333333 0.071196014463 0.047596917906 0.136547004014 -0.145667098143
#DIV/0! #DIV/0! #DIV/0! -0.403846153846 -0.104362703165 -0.408031088083 -0.158031088083
0.055414285714 #DIV/0! #DIV/0! -0.014488880975 -0.149367947026 -0.127080267222 -0.25182561727
0.419 #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.056587168881 0.208571680014
#DIV/0! #DIV/0! #DIV/0! -1 -1 #DIV/0! #DIV/0!
0.0452 #DIV/0! 0.04045 0.065034283223 #DIV/0! 0.215655184695 0
0.064088 0.193 0.0722 0.149509102434 0.090844614956 0.204830376041 0.100895730831
0.06206025 0.394935294118 0.108249189189 0.038585532351 0.101592725423 -1.242806565239 -1.005226105048
-0.051352307692 #DIV/0! 1.239333333333 -0.067070389791 -0.040220568016 -0.07057801866 -0.048494867645
#DIV/0! #DIV/0! #DIV/0! #DIV/0! -0.211792086889 #DIV/0! #DIV/0!
0.18219 #DIV/0! #DIV/0! 0.711827047892 0.178488049582 0.446365715367 0.160092667731
0.084551432624 0.105960483871 0.079257035831 0.03931049185 0.067346368259 -0.059657306983 -0.054232790922
0.112 #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.05290237467 0
0.0775625 0.064 0.1634 0.230175556189 0.219916039996 0.232565556737 -0.026181821473
0.0639 #DIV/0! #DIV/0! 0.008118081181 -0.022578295703 0.0171875 -0.0484375
0.07458 0.187 0.127775 0.138305517965 0.105920335327 0.340712228516 0.069308753069
0.069476597938 0.1134 0.070452121212 0.189312652317 0.155135263907 0.234837907074 0.182038127877
0.13944 #DIV/0! -0.012966666667 0.184944282234 0.112437051866 0.306374310704 0.256276095619
0.08435 #DIV/0! -0.0972 0.395136856853 0.1066709783 -0.017889617108 -0.362288268581
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.044204736842 #DIV/0! 0.098563928571 0.191363419407 0.114175578445 0.087112741478 0.116366453188
0.0108 #DIV/0! #DIV/0! -0.239837398374 -0.067821067821 -0.233663366337 -0.139603960396
0.063666666667 #DIV/0! #DIV/0! 0.044040807226 0.824138552627 0.392705003406 0.103192107076
0.134163333333 0.113708157895 0.108691851852 0.051657405805 0.082604065975 -1.081574606442 -0.443446080972
0.061537128713 0.133655 0.082348493151 0.013040144543 0.063080422081 -1.616136383447 -0.10083349818
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.14778 0.242714285714 0.14444 0.123080129218 0.092796535067 -15.07164223105 -1.804001028603
0.158707439024 0.190088857143 0.533841371429 -0.026955014036 0.015150809631 -4.511791182494 -9.556934914519
0.00053761194 0.1177 0.059355555556 0.036605368965 0.03460420455 -0.01156955516 -0.015911847039
0.146775945205 0.2402 0.21522 0.082825038682 0.088742593393 -36.97517826349 -2.50414251775
0.0671768 #DIV/0! -0.0634 0.06611293042 0.0840209082 0.199266069737 0.112843517534
0.15775 0.259 0.115 0.220458921726 0.113110305282 0.405921952983 0.118274717596
0.051133333333 0.132 0.209 0.148448559956 -0.034083162918 -0.359627463325 -0.589970501475
0.0742666 0.1335 0.0304225 0.136265505885 0.152024778204 0.138088112572 0.176682210326
0.084176703297 0.167015625 0.082223018868 0.086756817846 0.060220500035 -0.03376014391 -0.202297148069
0.128766161826 0.052752941176 0.106838333333 0.043985732185 0.124365777189 -5.662733498431 -2.317159268659
0.042581875 0.122269230769 0.017716666667 0.145508668742 0.119170197215 0.2089121414 0.022601597432
0.027305365854 0.08636 0.009362631579 0.068189181532 0.066631017073 0.118892733258 0.083039788168
-0.0107 #DIV/0! #DIV/0! -0.002349823322 0.028635421561 -0.079976292606 0.021068650298
0.069567910448 0.171466666667 0.063258823529 0.126196311144 0.144594439386 0.095070269813 0.007274299949
0.36795 #DIV/0! #DIV/0! 0.191298959508 0.156229053771 0.183546996624 0.158191976118
0.192 #DIV/0! 0.263 0.195827725437 0 0.353799392097 0
0.2752 #DIV/0! #DIV/0! -0.056129179983 -0.031065998854 0.467003974919 0.689494457508
0.077461666667 0.155040350877 0.097821326531 0.132081018848 0.126297206083 0.085755466435 0.099402871058
0.075166666667 #DIV/0! 0.0791 0.417146259178 0.388771138623 0.211554577265 0.109218784833
-0.026366666667 #DIV/0! 0.0297 0.075081737358 0.079840981396 0.033183282019 -0.002526024044
0.031629198113 0.121342857143 0.084816465517 -0.003362366568 0.016272978322 -4.217468975242 -3.296897073359
0.12235 #DIV/0! #DIV/0! 0.049809334463 0.050139467291 0.031896144837 0.103872607656
0.07193 0.0074 0.09365 0.116394247472 0.098810802024 0.095035768793 0.077320653023
0.068890114286 0.011490526316 0.089451363636 0.08412375715 0.154685765225 -0.028178699366 -0.254028005632
0.070555450621 0.30345038835 0.156160513834 -0.005677649105 0.015898923496 -0.737306860293 -0.771265205057
0.119789253731 0.186583797468 0.106898035714 0.08136989612 0.149882960625 0.035843197713 0.100668524629
0.107512378855 #DIV/0! 0.150464 0.107561246086 0.123248873908 6.253789958945 -1.417987263504
0.23975 #DIV/0! #DIV/0! -0.015069398938 0.053221288515 -0.027459537576 0.085316569376
 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.212027220339 0.139888888889 0.448144188862 -0.210108706796 -0.141758499451 -22.63218167324 -18.17299881664
0.055217259615 0.140118488372 0.128651584699 0.087822232425 0.096762820726 -310.4357433433 -312.6368457691
0.026801958474 0.071598076923 0.049817108434 0.059356719604 0.072536206071 -3.036288876016 -3.176162191373
0.13055 0.16 0.02386 0.202128665796 0.173020000047 0.242741705467 0.230115909787
0.030612459971 0.121056385542 0.101566130435 0.063137634835 0.078209536129 0.009558733784 0.083456426041
0.0415 #DIV/0! #DIV/0! 0.25437034639 0 -0.008369023577 0
0.0010345 #DIV/0! #DIV/0! 0.091211473505 0.097617517673 -0.502324144741 0.212255132474
0.0775175 #DIV/0! 0.054998285714 0.045495140253 0.126807274681 0.145444313351 0.108988285118
0.447704305556 0.377076923077 0.49082 0.4713292606 0.28410024559 4.870635802971 -3.587751328621
0.0504 #DIV/0! #DIV/0! 0.754166666667 0.374953130859 0.236910994764 0.130890052356
0.09014 #DIV/0! 0.107533333333 0.281349190948 0.111589736135 0.235381694416 0.140619493211
-0.103433333333 #DIV/0! #DIV/0! 0.226839015451 0.429062412289 -0.201884739947 0.117058447736
0.032958 0.09772037037 0.118051111111 0.160213808988 0.099167724863 -0.096746819285 -0.304557481898
0.100126495957 0.112061327014 0.173426208394 -0.04520567142 0.065313542606 -6.474480768831 -4.929830729785
0.120377999424 0.130150778157 0.251297679128 -0.078441170021 -0.091302325672 -27.0528690871 -25.70154550616
0.3135 0.299 0.289 0.314146005046 -0.232229462247 -2.525757175714 -3.097354752803
0.03065 #DIV/0! #DIV/0! 0.426150168481 -4.73329691E-10 0.26969743278 0.060304054054
0.045000474777 0.223241176471 0.10793010101 0.09144830529 0.07420854865 -0.030283404309 -0.049834858736
0.1289 #DIV/0! 0.0615 0.437909645479 0.254549549258 0.181430342034 0.141960536491
1.05725 #DIV/0! #DIV/0! 1.532180936028 1.701682438151 0.140598139763 0.205887341849
Average of Effecti Average of % held Sum of Net Incom Sum of Trailing N Sum of Trailing OpSum of Revenues Sum of Trailing R
0 #DIV/0! -0.041 -0.043 -0.043 0.011 0.011
0 #DIV/0! -0.1 -0.105 -0.085 0 0
0.190466746898 0.097408653846 3212.336 5207.638 2265.272458074 59828.39 41848.64
0.066845725809 0.150354950425 80576.085 76910.023 99694.68487556 760810.221 764015.36
0.177478148514 0.209877169811 19117.419 15792.4 20513.6008536 227268.675 216479.9
0.5 0.2494 3.66 0.998 3.73 84.7 84
0.081320754717 0.399125 47.252 -1.26 53.12826169293 546.3 768.2
0.039693259429 0.096477 2099.609 1416 868.699 10127.29 9877
0.188930518937 0.077783295455 1932.94 1853.924 2987.594726302 26024.014 26116.192
0.113981444007 0.270333333333 385.9 670.06 773.5489265096 3560 4010.3
0.138133078645 0.15024754902 22813.61 24745.155 34702.41008164 258677.962 268661.983
0.138121546961 #DIV/0! 31.2 31.2 0 80 80
0.090884028229 0.491909491525 12516.927 11941.088 27740.67862632 135745.941 152671.314
0.246525326571 0.264733333333 329.08 339.3 154.697 2543.4 2520.3
0.110250479923 0.258938055556 49667.58 39059.05 71547.4804125 549804.015 602398.489
0.030311986864 0.084917857143 -100.651 -217.339 159.306 2542.572 2575.182
0.063015683949 0.15205974359 415.605 461.336 673.3143088758 8599.992 8331.738
0.166207928613 0.00227 170 183.3 58.1 484.7 504.7
0 0.0551 107.3 137.5 148.8 435.6 458.3
0.034969823292 0.138045942219 144996.853 129021.509 209084.5860161 1587661.864 1587751.881
0.09460058545 0.226471568627 3029.615 1818.953 2027.817238218 28970.485 26591.713
0.137493742647 0.143097604167 29719.201 20289.45 21649.77780423 225941.456 223343.99
0.09956763448 0.093053918027 750803.411 690972.518 603171.9258733 11506788.424 11094693.45
0.270366433831 0.187247407407 12683.97 10083.023 19018.60685898 86033.7 102635
0 0.5319 -75.2 -71.5 -55.82117253788 161.7 177.4
0.110987511027 0.232633076923 1316.38 1263.697 1049.605843558 14394.08 14664.24
0.121216481291 0.0126 693.197 1485.947 1652.62 11680.5 14410.9
0.065485739003 0.154680555556 1173.654 1802.557 1611.043 10567.38 11869.114
0.130842405655 0.092084285714 4866.306 3785.397 4785.852 17042.086 18275.896
0.10717038363 0.205456666667 48338.658 31023.743 38120.72528558 281990.21 254154.542
0 0.0843 -2 -2.33 -2.33 0 0
0.088785957939 #DIV/0! 138.3 146.9 0 649.9 655
0.159506775029 0.0999796875 5338.478 5815.716 6250.47561862 38374.988 39195.607
0.056551308007 0.146088888889 453.529 751.156 521.477 4857.766 5290.279
0.129464890133 0.234317964072 18379.516 14505.489 18941.13254703 232492.071 225503.885
0.122339405549 0.161515671642 152495.529 158076.537 265717.994088 2366258.257 2437494.738
0 0.0211 340.4 355.2 150.1 521.4 468.2
0.071900556101 0.7156 362.674 666.663 48.36 716.841 860.6
0.129613227297 0.1890121174 118576.092 146928.731 231919.2185431 2778199.232 2568562.891
0.159527603935 0.1746185 100.043 204.527 522.158 4557.795 4544.618
0 0.15165 -165.67 -231.01 129.8888160365 1782.4 2553
0.124717551381 0.189673967182 5244482.465 5331723.032 6790032.71284 69346892.515 68044862.345
0.145383178323 0.0972696 11651.163 11439.32 9804.809747067 101567.386 93670.374
0.208524590164 0.4354 14.2 24.1 0 45.1 61.6
0.086441628175 0.264843571429 210.856 211.84 774.043 4589.109 4427.944
0.098649938993 0.077444625551 119360.138 109004.62 225238.9462278 1539873.003 1538219.773
0.074251781135 0.141267692308 4154.145 5097.691 3001.750721786 39657.791 43016.131
0.156095525665 0.257665862069 784.342 418.797 486.703 11035.068 11883.659
0.163810515815 0.104766632042 142293.391 163984.701 181800.7421898 1837562.329 1860625.586
0.165899260003 0.072424567568 42159.76 34215.1 39741.22712142 308067.132 311681.073
0.097595362531 0.493128 27629.754 39281.796 54458.0967341 404257.91 419006.6
0.098557009653 0.17173 159.26 20.384 304.0319720865 2219.651 2355.675
0.115610056199 0.192802854671 27184.044 14356.417 20836.58058603 231335.79 233860.019
0.182527993732 0.115476751412 53234.27 60447.998 70123.97167607 845769.359 790851.378
0.166993224848 0.060455 599.169 588.834 654.847 7496.45 7618.95
0.123442339302 0.116109242424 709.573 927.665 887.0093928662 6881.795 7268.301
0.257544582162 0.190849687659 395254.796 371873.387 466219.5864041 7170848.183 6560533.405
0.085430213883 0.268038888889 -327.334 900.999 -2332.632181495 11805.889 13366.265
0.134997337455 0.098373253012 3554.839 3090.003 2016.621546832 18282.744 18251.239
0.122541297835 0.093985714286 4620.602 4234.972 3052.153747813 24420.66 22992.96
0.218792955903 0.061547142857 2128.658 1919.681 1118.273008304 12134.924 11590.765
0.023090638516 0.078624603175 6962.549 8452.083 4609.592673171 43199.787 47062.991
0 0.0952 -8.58 -31.5 -12.2 92.3 77.2
0.09045700307 0.0896625 71.327 -66.612 28.707 1358.99 913.41
0.112183353438 0.00153 64.3 64.3 237 1136.3 1136.3
0 0.0447 -3.73 -2.5 -1.92 0 0
0.099532770872 0.25065 203 230.5 0 910.6 987.1
0.091455740827 0.09788625 518.775 732.911 759.6735577635 10663.878 9158.557
0.114874299078 0.243011886792 13984.583 5159.185 16713.53130497 184121.085 179952.655
0.023263470209 0.069238333333 -3248.831 -1153.444 -45.24289878892 3758.64 8352.09
0 0.0477 -5.85 -3.79 -2.73 0 0
0.27423614021 0.3158 310.617 370.149 287.94 1648.71 1779.63
0.166817100155 0.111105402597 28949.496 20441.23 17005.50344108 278266.082 267483.732
0.13991416309 #DIV/0! 4.01 4.01 0 75.8 75.8
0.182967064347 0.180700588235 325.376 663.808 612.3784136807 3171.227 3413.086
0 #DIV/0! 0.059 0.022 -0.062 1.24 1.28
0.108077988765 0.145491764706 1332.943 1403.392 1188.476 8687.337 9172.903
0.203638525916 0.152664787234 30727.682 33723.177 46623.96748504 330365.061 369480.458
0.03226039783 0.27225 2384.9 1391.2 1366.4 3918.7 3956.9
0.099981776848 0.1175 100.029 308.829 442.09 911.509 1406.709
0 #DIV/0! 0 0 0 0 0
0.236276682349 0.048775925926 2716.796 3241.709 3218.044419412 26419.65 28519.79
0 0.1327 -2.11 -2.36 -1.41 11.5 10.1
0.234512661616 0.20638 475.4 478.5 64.79161777335 1142.1 1140.1
0.105082811417 0.330066836735 67370.047 83029.95 86179.24204321 747040.924 795534.727
0.148360184945 0.2189825 5228.596 5238.84 7086.794306204 60994.306 60724.246
0 #DIV/0! 0 0 0 0 0
0.168322374203 0.040531315789 5201.903 4103.786 3753.77 33760.648 25124.186
0.110869862349 0.249462777778 51260.734 36856.419 83375.55251318 343735.601 304476.667
0.105193919902 0.144856818182 1803.371 2166.81 2140.885689027 22544.13 23856.31
0.224897975426 0.072760461957 4896.446 5377.159 7789.689591555 73332.637 71542.992
0.175671394467 0.0547 304.984 234.361 197.131 1778.876 1759.808
0.094306397965 0.5378 440.1 565.5 812.5 3112.1 3653
0.181304909547 0.223213333333 338.15 342.83 -2 843.45 822.93
0.223553097283 0.116041818182 7936.239 7670.435 7328.775605611 51970.12 52817.03
0.146961335583 0.05740359116 16377.024 19133.354 29520.59127965 221389.86 224589.852
0.107940848703 0.17101975976 19626.276 19760.582 23739.92923236 234323.228 271452.976
0.170221412447 0.1358 5816.416 6051.284 10026.72278367 109986.97 106299.47
0.016643230537 0.107791276596 13627.643 12770.959 5582.674843123 50653.64 50987.726
0.25 #DIV/0! 5.234 -1.109 9.043138466399 180.53 186.93
0.116809852338 0.162779268293 7232.237 4629.931 5155.456405566 38593.981 33631.111
0.003186889819 0.01437 1828.9 580.5 123.3 14100.3 12912
0.292067307692 0.00744 55.1 58.2 0 163.1 164.5
0.009219457014 0.2715475 37.81 -12.794 -3.051 54.749 16.516
0.106842006536 0.035036325581 203823.412 162518.564 267448.0101074 867673.981 760982.08
0.228978515967 0.006785 424.2 461.7 783.2 3109.6 3299
0.089525191159 0.062227272727 901.537 562.14 644.785 5997.51 5305.65
0.120756302022 0.096475902965 35831.772 37131.927 32454.19673943 403203.983 400088.09
0.05997983871 0.011525 -7.42 4.453 28.38 193.8 254.7
0.106096677627 0.155530833333 1268.59 1187.94 957.5731877746 17690.9 16354.3
0.196722448493 0.344792430939 30521.602 28301.331 37556.80204731 285905.262 283063.519
0.107769203752 0.070152047665 130422.029 85933.283 98993.90043263 2892630.995 2725737.99
0.136378877196 0.145939440994 55141.29 58665.603 55650.14820545 609511.232 598231.582
0.241159889221 0.07972315534 1424.093 1154.009 1959.090874552 20032.324 19760.82
0.5 #DIV/0! 61.12 -13.887 76 431.9 453.14
 0 #DIV/0! 0 0 0 0 0
0.078472375341 0.241173979461 35300.34 35538.952 63494.54426868 507667.025 551356.434
0.134603633326 0.235515306122 -30243.668 153420.613 155581.6577956 1217775.396 1233042.28
0.14116698776 0.072761413738 128902.379 87957.78 93367.16234208 1422220.996 1278103.646
0.167452126626 0.206561 482.899 500.521 249.3432863855 2189.22 2243.32
0.12594770451 0.075095147348 31129.563 26505.991 32627.49969882 517886.657 475119.148
0.16116838488 0.0799 300.7 260.4 0 1929.4 2006
0.212183287118 0.186824736842 1040.057 939.598 859.7587592072 7526.82 7667.53
0.155450060119 0.003729230769 744.661 758.335 577.859 6818.49 6945.617
0.108738491714 0.050904193548 55542.06 49791.303 34406.04530375 328947.423 302963.217
0 0.101 1.67 1.81 1 7.26 7.64
0.22340545039 0.21815 367.798 384.198 449.917 1887.05 2042.25
0.134250919508 0.118526666667 305.45 137.82 333.852 3590.7 3517.34
0.035094049242 0.0881890625 45633.912 52041.714 26892.62514248 165596.274 181945.569
0.105723576365 0.518331356554 208629.648 245241.105 359690.1965495 2402879.121 2454287.653
0.083462639328 0.463726623635 1675383.43 1785480.619 2382020.480183 20774556.903 20915684.781
0.231570048598 0.3715 694.4 1245.6 2279.241674364 14580.81 17975.65
0.038286675951 0.00241 30.77 74 6.562 238.8 361.8
0.09923958387 0.056009297521 12503.585 11048.511 6315.270010337 127117.276 127200.111
0.205787191106 0.09222125 47.91 62.07 250.8 2975.17 3054.77
0.319746653391 0.150682 358.452 1201.83 1318.38 1044 4792.7
Sum of EBITDA Sum of Change in Sum of Net Cap E Average of Reinve Sum of FCFF Sum of FCFE Sum of Book Value
0 -0.008 0 #DIV/0! -0.035 -0.018 -0.015
0 -0.053 0 #DIV/0! -0.032 -0.059 -0.731
9894.175 -341.473 4614.931 4.844587739042 -2551.666160146 1737.541 48152.906
131948.577 4922.146 52890.349 1.827411028429 12293.15219835 49267.217 685789.214
33640.519 -5344.306 10864.455 0.580531229605 8527.594722382 10268.198 134553.12
26.1 0.833 12 6.880965147453 -10.968 -12.199 122.1
33.05 15.651 -12.352 -0.090338082937 49.0615937684 -66.379 375.873
2067.348 -146.546 -166.014 -0.333464516073 1151.603463043 1793.039 13017.48
3974.821 -554.698 2297.43 0.434460550485 441.9072714122 438.646 24557.438
421.7 -5.567 52.73 4.374012556654 563.9074529458 608.997 2289.8
42347.169 3278.244 10721.583 18.68346713085 14057.78039326 19322.965 260449.59
0 0 0 #DIV/0! 0 31.2 168.5
21252.953 3714.078 2345.548 3.452387154844 18271.70570546 4007.48 168780.73
181.208 61.123 60.974 1.496318171309 0.506248640672 159.888 1833
94088.172 6439.897 40703.317 1.371520772415 12801.88057744 3641.447 281166.818
446.771 184.263 302.148 0.746594631324 -352.5699103448 -326.562 1664.28
733.628 19.315 105.726 38.12789652464 455.8199111046 399.537 5048.235
111.8 0.622 6 0.166267046207 33.2054952919 164.878 569.8
235 -76 94.4 0.123655913978 130.4 31.4 1732.6
316057.161 196877234.135 134083.122 1.99838175456 -196850611.3702 -196855574.444 1397749.938
3771.942 -731.792 1584.122 6.589152713411 768.7564508108 692.717 19774.027
33235.589 0.084 14207.244 1.550712317621 2500.69395001 3497.902 139907.04
1022351.178 67988.629 738088.511 9.905883610345 -323724.8662231 92892.977 8843548.448
22272.5 7038.129 9178.009 116.073231746 -4598.302442626 -4008.182 68434.3
-35.8 45.2 29.7 #DIV/0! -130.7211725379 -121.909 1.52
2121.167 -303.559 189.917 5.609169156995 959.6777094648 1435.794 12904.41
2271.28 66.815 1537.718 0.997630981143 -146.3686569112 -349.846 12833.81
1582.486 228.675 257.615 0.216622138439 1027.659968065 1072.18 9814.263
6323.048 -4900.114 334.3 1.647646489184 7436.29975645 6413.086 10692.72
65731.086 2971.099 14825.616 9.51469343835 13805.90564382 9392.362 175265.464
-2 0.015 -0.014 #DIV/0! -2.331 -2.331 9.32
0 0 0 #DIV/0! 0 146.9 432.4
7512.689 2037.776 2285.968 2.780486598352 541.3111538611 3172.865 27959.204
639.01 162.424 664.212 0.585658737363 -346.8047184988 143.434 3241.467
29590.305 7205.557 5121.203 0.571228072467 3764.699111579 -8827.036 158100.553
357913.86 28727.837 83512.969 1.168905826748 81006.38482247 18006.934 1432400.097
322.7 10.137 -20.3 -0.067708194537 160.263 329.563 1743.7
-0.044 -0.012 0 0 48.372 666.692 2293.96
268904.7 2845.62 62166.233 -1.287716416272 111922.680825 37079.602 1145818.797
651.256 -30.9 151.426 0.380706883817 268.3382779829 -265.982 2268.281
180.11 130.141 509.955 4.861607142857 -510.2071839635 -76.506 434.75
9736409.378 197269147.113 3302667.754 11.69985567692 -195372726.6496 -194363805.612 616870589.388
13425.94 40.14 4933.094 7.654625641661 2563.008713646 7848.238 60592.914
0 0 0 #DIV/0! 0 24.1 166.6
1253.821 -119.64 284.847 0.083706687101 395.1849772801 263.145 11665.63
279534.299 663.538 68639.551 278.6523989505 105397.9293156 30975.197 1991618.823
6186.941 -852.509 2457.803 1.471975936646 448.0304543859 4928.488 24211.744
865 50.984 291.379 0.655891543873 -46.54388242327 356.991 9358.87
210532.609 -2669.989 54721.601 13.04477291631 86257.29457096 177948.704 1022342.157
60945.318 -8.095 19165.285 2.193844739803 10708.80677172 15065.61 263274.695
64690.8 3962.41 34806.006 0.319926123456 6562.884666016 -3763.519 259976.886
380.611 -18.276 -52.677 -3.623505018592 244.8582542105 -43.84 2348.407
41322.09 3748.956 11641.333 2.325452916422 -102.5463879232 7570.798 202159.748
106483.918 6607.466 11523.052 0.111299797261 30122.07548515 28735.131 462779.795
882.179 131.882 -224.206 -0.504020518549 586.6093933182 680.081 705.4
897.17 192.105 181.471 1.545518877282 345.3531437655 931.033 5631.473
779576.855 73271.278 282464.802 3.343084572393 -13504.3691158 126501.746 4267099.073
 -172.082 -3289.713 962.95 -34.25800051847 -55.20435838186 3224.596 7749.542
3384.192 -524.416 718.541 1.187399562686 1310.14482666 2614.555 25557.452
5285.625 705.015 1615.197 14.25604051739 -42.58931299407 3665.074 28967.821
1958.895 130.47 196.215 2.148735822042 399.714159492 1674.118 13218.751
6318.137 860.744 -1394.78 21.65123468218 4881.901290962 7804.257 77078.9
8.71 -9.1 9.55 #DIV/0! -12.65 -32.14 78
149.886 -24.764 19.625 0.174838633103 23.92183466632 -44.985 696.86
247.5 110.3 68.3 0.971575749224 5.225090470446 -114.3 0
-3.11 -0.038 0.225 #DIV/0! -2.107 -2.687 2.07
0 0 60.3 #DIV/0! -60.3 504.9 3228.2
1010.562 -814.649 880.081 1.16827354606 608.8523356555 445.741 4964.833
30931.311 3820.588 7755.37 0.584282329746 1915.185707773 -8656.137 151101.17
-975.311 -26.97 -1109.762 -3.794029078831 1087.394479141 -188.906 861.7
-2.43 0.16 -0.033 #DIV/0! -2.857 -3.701 -6.65
337.421 -12.572 105.611 1.128251694364 99.69344542509 103.778 498.1
38696.7 -3731.152 16035.204 1.577974451338 -1247.041565688 6842.641 292949.143
0 0 0 #DIV/0! 0 4.01 0
686.667 -2.209 158.187 0.494223140947 342.2455667273 459.724 7009.55
-0.055 0 -0.067 #DIV/0! 0.005 0.089 2.71
1363.47 71.282 278.622 0.219833156965 670.1576223581 1663.425 10969.207
60309.498 -789.218 6140.902 1.465090903431 27233.22221947 25302.677 191574.338
2085.1 5.015 -34.01 0.316466808471 1395.395 656.355 6396.3
266.83 -21.51 215.327 0.641461704413 159.2233109891 -87.188 1771.7
0 0 0 #DIV/0! 0 0 0
4077.799 151.074 687.383 0.264817123436 1274.825120825 2444.806 23286.82
0.043 0.288 0.134 #DIV/0! -1.832 -1.552 9.84
94 7.15 81.24 4.104318023306 -46.27503860946 420.033 1244
92598.893 7772.26 28803.532 0.530994821614 32447.42811407 58570.917 410559.222
9385.173 -254.007 2125.835 1.400295922846 3808.027881879 2790.256 52109
0 0 0 #DIV/0! 0 0 0
6829.75 -481.509 1584.504 1.520089176598 1660.944503353 3506.482 24876.677
135876.952 46.805 6183.415 1.485483936383 44009.03744549 36237.352 198608.975
4083.895 427.488 -1579.685 -16.87353361397 3064.103150605 1356.015 23693.2
8975.113 -118.626 3080.657 1.310740294508 2115.702662126 2880.246 34148.597
331.811 -68.034 70.755 -0.172532993634 160.7658135167 253.057 2432.44
643.9 11.7 337.39 0.527567524253 310.1621033066 -527.59 2444.5
-1.82 0 31.123 #DIV/0! -33.123 238.262 1188.1
10341.8 2009.467 2413.687 0.690609886624 372.5797920888 1609.708 46832.045
36331.506 6653.362 12933.727 3.669508461063 4015.236042586 4133.666 166679.706
29045.302 -6787.185 16854.38 1.187624456933 7531.161512178 5857.167 111554.937
14399.786 -1153.17 6128.876 0.173722679337 1628.678160074 -55591.404 30246
8134.581 -437.586 128.524 0.441740437295 5672.483194883 10025.688 134793.79
37.976 -0.511 -5.782 -1.275687161574 10.7895692332 -10.472 56.6
9112.743 219.537 1538.008 1.132895434482 2065.677359043 2814.338 26325.535
2051.7 -162.3 1240.2 7.141098985844 -955.0330983264 1026.78 14991
0 0 0 #DIV/0! 0 58.2 297.2
34.9 2.486 0 0.052933290211 -5.935280542986 4.02 231.8
378379.632 -10828.975 44306.806 0.578936423165 111679.4431691 106013.617 775803.496
1063.1 1.8 -339.2 -0.270807091897 852.9356506504 848.43 1007.8
1345.115 43 122.814 0.413353454797 382.6276274069 299.636 3631.2
42254.388 -8011.942 9623.955 -0.24818423733 24827.27204033 21706.678 400500.364
37.6 11.88 11.27 3.027583686227 3.89125 -43.297 96.4
1308 -294.014 68.723 -0.503723911271 1013.660585171 2053.009 7938.6
46679.799 1414.005 10189.413 0.366673804743 14471.89028017 15629.624 208280.143
303636.633 15266.352 194157.278 3.47369416812 -138811.7489275 -39972.186 1534722.785
83064.868 3650.789 -1482.368 0.629883808744 40306.55920216 46370.887 451326.27
3109.192 -990.191 1164.541 1.894504306419 1070.359749363 -161.292 11642.707
185.7 -187.76 133.815 -1.430526315789 91.945 33.018 590.3
 0 0 0 #DIV/0! 0 0 0
53332.41 10579.556 32578.051 1.944307502952 9213.035321777 -6079.74 448485.16
193873.587 7757.088 -60099.868 4.981162303462 176515.156771 148282.223 752392.986
171111.134 -22533.849 92650.255 1.379367879281 4043.122518571 20295.345 824491.075
398.14 -55.612 81.365 1.000186368838 153.0797147213 647.722 2187.16
61119.717 -336.625 25953.128 4.558400523065 -960.0557117085 4855.874 322587.196
0 0 225 #DIV/0! -225 392.3 1235.6
925.836 141.218 575.167 0.878038518555 -76.31522014397 173.709 8891.21
702.005 46.278 112.545 -0.382970441254 284.7419813148 502.814 1878.78
41532.278 7496.207 16623.653 2.500219696124 5921.633218486 34597.61 131276.075
1.15 -0.199 -0.18 -0.379 1.379 2.156 2.4
586.12 -10.199 -113.163 0.773656359021 435.3209283597 308.279 1058.7
518.6 -482.129 118.5 -1.064012032675 597.8370865113 345.349 1687.3
38116.928 -3732.454 14320.323 1.689565248012 14464.94039952 51945.855 283226.35
435779.901 -14526.996 80269.234 1.406642109915 197406.6960714 138726.895 1813488.39
3289832.52 190556.963 1031701.669 3.733497711161 680471.8735665 1164364.9 11173808.592
1898.5 -805.388 768.335 0.488308036135 1428.170966501 1268.312 2382.4
7.712 8.537 2.33 -0.303618744795 -7.591482982172 54.074 571798277.9
10669.989 2658.007 8368.651 0.791759763611 -6495.62679375 3256.309 93478.946
302.68 -25.023 215.19 0.911340871317 -88.60089590678 -78.967 2363.4
588.06 147.17 606.972 0.409334630624 503.8793403031 417.483 738.6
Sum of Invested CaSum of Current BoSum of Current InvSum of Dividends Count of Only +ve Sum of Only +ve Count of Only +ve
0 -0.058 0 0 0 0 0
0 -0.669 0 0 0 0 0
54029.218 55808.186 66298.727 -1697.3132 50 6595.398 42
1453654.498958 719654.392 1444995.172747 -62166.0473 488 129602.773 400
201327.218732 170897.42 259005.542732 -6690.9864 45 29214.799 42
104.04 114.5 107.45 -8.61 1 3.21 1
566.3839833791 458.6 598.0939833791 0 2 2.865 1
22607.836 18963.3 32078.694 -1138.18 23 1747.59 6
43470.25236849 24300.595 42280.40836849 -1143.13547 238 4031.766 228
2811.551570625 2244 1329.026570625 -112.0814 3 919 3
388853.5105918 313990.607 507165.9999588 -11228.06572 83 34980.479 74
251.3 170.5 312.4 -21.924 1 36.2 1
234213.2028295 231200.81 287794.4188295 -4150.925 49 23888.46 45
2215.726 1873.52 2335.506 -220.21 13 453.46 13
609046.1859375 344450.229 731261.3719375 -24062.58488 176 61744.86 136
3479.08 1514.53 3805.416 -24.209 4 41.773 2
5154.794 6208.448 6554.867455621 -99.9214 51 756.765 38
641.6 282.3 346.8 -52.7 3 211.9 3
2155.1 1929.9 2216.9 0 1 136.6 0
3090542.012266 1699470.08 3493306.517186 -74629.3731 549 205245.345 385
32573.51348477 22948.125 40529.52080891 -1008.4868 48 2660.321 37
351194.8949789 195468.96 391337.0249789 -13714.4443 103 29416.925 84
15715968.40345 10381307.235 17582037.86159 -426737.4215 4353 1084924.228 3776
139660.8907051 101174.9 178896.6207051 -4850.488 22 20704.16 21
87.41086268938 30.5 166.5908626894 0 0 0 0
13073.06278221 14998.602 15390.80778221 -819.6518 42 1667.882 31
15479.089 16924.15 18626.808 -241.9 2 1943.88 2
12823.863 11524.775 13363.462 -741.4271 36 2175.375 33
24646.55 18159.4 32253.891 -5388.989 15 5874.613 14
472496.1155721 192520.631 500236.5985555 -21814.89282 95 43052.424 91
0 7.3 0.04 0 0 0 0
432.4 484.3 534.3 -14.95 2 212.4 2
33520.55949005 26952.658 30205.05412409 -1467.5886 135 8572.448 128
4290.757 4684.308 6201.786 -179.36 19 859.373 14
343223.5628901 162358.934 360249.0695813 -11180.7335 115 22037.269 104
2470353.243027 1707328.662 3246766.324725 -72823.170174 336 270914.861 298
834.6 1745.5 1182.3 -350 1 101.4 0
2985.4 2798.174 3890.9 -111.315 2 783.3 1
2110540.394552 1433147.9 2290825.185557 -74659.06988 347 230855.693 307
1814.128 2016.639 1010.48 -105.853 12 541.838 12
185.4759198173 224.26 2165.931919817 0 0 0 0
726429626.0423 52927301.261 92466535.41044 -2490471.07778 28839 8140690.198 25536
78518.35826466 76342.532 95940.61326466 -2225.52523 109 14707.055 94
19.5 201.8 13.5 -5.112 1 30.5 1
16100.198 13048.856 18383.256 -558.72 11 1378.205 10
2896281.831801 2296109.414 3196192.872301 -77335.9164 680 196770.376 609
37980.76439107 33025.356 44790.42839107 -1298.446 23 6423.247 23
18056.372 9967.84 20797.177 -380.555 25 1379.62 24
1876897.725034 1252262.212 2176239.766034 -50642.98266 3238 235838.29 2923
324245.1133929 317777.256 391754.4883929 -22896.4048 595 56214.426 572
247956.6028574 283781.835 263424.6388574 -14554.1408 43 48480.81 38
2782.732139567 2513.003 2761.967139567 -17.234 7 152.048 6
288137.5749841 238350.813 344859.1617142 -8562.7801 315 34084.664 289
1003479.44462 565478.617 1180329.27662 -26587.22763 283 94882.262 263
587.299 1515.53 1649.14 -44.44154 25 759.724 24
10630.50103567 6898.444 12820.54303567 -215.9388 70 1223.235 58
6290705.263735 4789841.479 6895177.763011 -115134.921012 3483 559376.31 3354
13061.50690748 8950.089 14971.55390748 -234.8 14 2041.07 12
13992.60726584 29241.574 14479.98526584 -1531.1622 88 4626.609 77
35133.31526094 34483.05 43277.48426094 -1249.986 14 5789.661 12
18022.76695848 13653.637 18093.24095848 -704.9757 35 2799.191 34
118654.6356341 105165.12 163306.1576341 -4861.086 104 10996.182 89
116.9 47.3 95.747 0 0 0 0
739.565 452.51 495.575 -121.76396 7 45.463 6
0 0 0 -1 1 82.9 1
1.811 1.46 1.448 0 0 0 0
0 3524.9 0 -120 2 271.1 2
7935.373211182 5448.11 7978.030211182 -227.24 26 861.122 21
199895.8974752 167902.9 219885.1884752 -3177.545 35 16095.83 30
12103.81249394 -12.68 11149.62449394 -13.4061 5 30.032 3
12.89 -4.44 14.59 0 0 0 0
526.289 959.35 627.322 -125.7918 13 638.08 12
424780.672398 334590.007 490999.2444149 -13623.7718 709 32815.697 654
0 0 0 0 1 4.66 1
9234.720931597 7902.34 8380.695931597 -357.2762 31 1157.616 28
2.746 2.85 2.841 0 1 0.019 0
16185.656 13999.159 19585.635 -321.1111 63 1823.512 53
325482.1465748 245206.434 389375.3015748 -11851.9355 89 50029.15 76
10323.069 7240.8 10370.966 -176.642 5 1394.9 1
2478.34 2006 2347.85 -19.7 3 389 3
0 0 0 0 0 0 0
48927.82290294 29708.71 54979.16290294 -1440.9667 55 5748.284 55
20.79 7.7 20.393 0 0 0 0
1919.334911133 1138.8 1678.635911133 -439.008 7 626.76 7
534831.7441994 481139.423 736731.8937839 -25707.0981 62 116479.827 56
76757.35946898 62692.346 92672.32546898 -2884.0649 80 6013.945 72
0 0 0 0 0 0 0
28116.784 20182.771 21933.898 -1717.049 91 5767.315 86
390653.7684341 229443.566 426506.8754341 -24473.28046 150 79795.493 130
38289.87955487 33151.58 47494.74055487 -1087.4042 56 3172.985 51
72699.10541203 34191.932 74908.06644633 -1924.02636 297 10829.169 282
1594.55 2734.66 1852 -138.505 24 342.694 22
7703.8 3168.2 7385 -36.2 2 661.9 1
46.74 1270.9 24.873 -250.7 2 474.5 2
68892.43397194 53868.69 81759.98497194 -4637.332 43 12223.64 40
288467.8176017 235694.544 373271.071813 -6366.7651 189 31579.725 173
156358.6558382 167114.167 213849.5578382 -5333.29458 356 31372.699 320
73086.055 48555.82 88461.746 -2885.822 32 10406.564 27
205543.9147844 139220.72 226281.1477844 -7745.0367 46 14408.54 28
158.774307668 59.3 148.774307668 0 1 1.86 1
26977.57097217 32962.277 32151.65897217 -3597.74895 68 6772.469 59
20917.34 11372.4 17686.72 -302 2 118.8 1
94.4 286.1 79.5 0 1 83.2 1
328.888 214.07 345.856 -3.403 2 5.026 1
901516.8664632 909197.19 1073143.155463 -110493.5542 241 293463.654 229
1291.5 1486.4 1778.9 -10.9 3 800.8 3
3145.226 4203.3 4461.686 -243.065 9 672.179 8
699791.6076283 500191.498 852276.9360862 -22201.4201 345 52619.134 301
585 137.69 648.933 0 1 4.96 1
8394.258061127 9574.8 10885.49706113 -470.8508 12 1404.06 12
278973.9047634 236178.36 312583.9112668 -15244.5089 156 47318.763 146
2850178.483837 1997341.53 3374960.498837 -34437.809704 1496 149539.633 1225
654060.2703642 569801.741 1061343.985364 -21849.7612 127 89470.352 108
20133.47162724 16415.919 24917.77962724 -488.3902 196 2381.364 182
714 542.8 539.4 -0.257 2 27.705 2
 0 0 0 0 0 0 0
825459.4909694 491690.788 928852.8925568 -21666.35205 361 66309.882 327
1247264.106022 838862.027 1614588.498799 -62452.85716 190 186048.314 176
1114435.23929 952444.673 1271885.701376 -64618.0187 1462 123306.234 1364
2685.766568073 2379.2 3123.475568073 -167.449 11 735.96 11
540047.3186475 387262.404 614659.9425059 -16923.4341 654 40676.744 577
141.8 1724.7 947 -34.5 1 582 1
7743.523203964 9947.76 9060.019203964 -478.56 19 1477.25 19
3465.52 2674.88 5156.971 -386.67364 53 1205.052 53
241520.2394812 177713.103 273135.5754812 -4832.9253 470 65062.318 329
2.667 4.2 4.418 0 1 1.81 0
1113.16 1195.9 1312.1 -275.185 7 537.113 6
3103.07 1875.046 2562.626 -4.25 2 203.5 2
365413.894982 391981.98 478082.4339816 -19866.862 101 61367.001 44
3531946.693547 1945131.148 3617307.510381 -114705.77546 575 376071.889 481
24400159.37957 13005314.565 26605156.83321 -700711.38054 2802 2608944.698 2389
7169.89162818 3677.3 7641.29162818 -37.9 3 2089.8 3
644371155.2 1263.5 922.95 -6.141 4 150.87 4
138495.2169642 114911.023 148583.2740056 -3393.6764 334 18930.215 325
4059.323 1430.2 3278.88 -158.4956 11 555.69 11
700.595 4354.4 4271.508 -504.872 5 1341.66 4
Sum of Only +ve Sum of Onlt +'ve Sum of Only +'ve Sum of Income TaxSum of EBT Incl Unusual Items [LTM] ($USDmm, Historical rate)
0 0 0 -0.043
0 0 0 -0.105
1582.44 47757.82 5364.589 673.737 6450.679
37200.074 1273343.74 91558.738 36265.254 114473.094
8556.448 125561.6 18466.88 8546.019 26526.662
2.21 134.2 0.998 2.21 3.21
0.862 892.4 3.61 -0.928 -2.005
174.26 15126.4 1491.5 174.247 1716.29
1351.066 37685.18 2661.362 1332.433 3210.498
161.92 2180.9 672.27 161.92 916.79
6562.407 324473.4 27480.649 6408.741 32382.378
5 196.6 31.2 5 36.2
2728.803 129948.79 18410.86 3054.539 18073.633
108.315 2498.2 339.3 108.315 453.46
11704.165 470938.17 49512.961 9597.015 50845.29
21.198 260.1 19.3 18.082 -189.586
81.398 2245.44 528.884 85.265 730.591
28.79 988.8 183.3 28.79 211.9
0 3866.6 137.5 -0.951 136.6
44169.416 2272802.445 158653.449 36821.027 173371.327
253.057 31861.49 2265.094 244.771 2160.899
5820.445 125179.09 21522.066 5224.491 28394.921
172377.275 12149207.78 847621.611 171550.403 924482.182
7726.9 60458.9 10322.233 7546.296 20364.96
0 0 0 3.24 -68.3
346.228 16992.72 1305.032 324.929 1629.206
228.5 11382.6 1486.32 228.5 1943.88
173.23 6290.38 1988.443 169.285 2044.976
2076.474 28902.82 3786.211 2076.474 5873.799
7453.073 601964.1 35290.77 7630.675 38971.341
0 0 0 -2.33
65.4 0 146.9 65.4 212.4
2202.45 32755.11 5958.862 2197.452 8462.081
74.805 4721.14 780.946 73.462 832.925
4126.304 279208.9 19707.885 592.079 19761.241
74331.926 2524896.48 187347.162 73738.682 239688.582
0 759.9 355.2 -253.8 101.4
109.9 1850.7 666.7 109.9 783.26
52287.126 1486252.617 184989.489 50134.96 192502.804
145.281 1698.42 393.03 109.798 322.221
0 0 0 -16.02 -246.96
1772839.573 88471723.799 6234839.102 1696332.183 7221195.211
3304.979 60516.36 11931.436 3323.09 14251.444
6.36 152.6 24.1 6.36 30.5
213.922 7518.3 1060.04 132.934 453.295
44577.994 1448386.72 134938.992 45057.75 171013.187
1428.563 18022.08 5148 1446.259 6390.952
289.611 16511.5 1088.2 183.273 632.029
51661.998 3238959.778 178327.815 50887.066 223850.23
12566.651 510026.31 39633.576 12390.887 50747.565
8468.493 730811.5 40982.356 6887.646 46817.94
115.36 541.6 65.94 115.379 127.948
9814.01 259229.4 22195.109 9894.584 26320.717
27523.558 576590.39 62957.932 27618.888 92883.012
141.291 3983.58 618.094 135.076 724.254
226.276 10266.28 936.094 207.979 1214.997
144474.756 5064162.09 401739.153 146062.461 534705.238
 138.12 8893.4 1788.74 177.458 1177.959
1349 24155.972 3157.995 1347.707 4557.631
1363.279 26612.01 4241.832 1358.459 5782.781
854.512 15379.159 1987.914 850.612 2703.268
1124.662 134580.09 8916.602 1118.363 10614.027
0 0 0 0.396 -31.1
33.883 291.96 24.888 34.272 41.558
18.6 0 64.3 18.6 82.9
0 0 0 -2.5
40.34 2429.1 230.5 40.34 271.1
105.344 5836.45 756.061 101.775 830.702
3095.443 126591.9 12824.18 2756.279 7509.219
3.944 1184 25.138 -20.316 -1173.002
0 0 0 -3.79
203.267 2972.2 370.282 203.004 637.819
7612.167 363939.01 26194.661 7546.795 26219.567
0.652 41.7 4.01 0.652 4.66
278.435 6580.67 777.548 277.568 1053.642
0 2.27 0.022 -0.004 0.019
264.842 8105.23 1459.507 265.086 1769.393
14082.803 381128.3 34588.798 13503.186 49067.644
8.92 7169.5 1391.2 8.92 1394.9
81.458 1954.3 309.2 81.474 388.643
0 0 0
2000.794 50869.4 3255.373 2002.763 5735.792
0 0 0 -0.127 -2.49
106.404 526.8 514.5 106.404 590.76
21510.276 938519.14 92955.478 20488.688 106813.57
1091.71 84775.65 6135.162 999.251 5134.955
0 0 0
1102.143 42149.125 4539.016 1018.704 5250.952
42448.874 324983.58 41963.975 41966.5 73104.924
383.286 18933.21 2250.369 379.61 3090.967
4231.329 25146.927 6286.086 4160.866 9867.228
94.201 3281.87 246.07 94.222 330.505
96.4 3879.8 565.5 96.4 661.9
129.6 1707.1 344.9 129.6 472.43
3731.35 76288.79 8227.34 3889.498 11851.975
5940.444 219925.84 20099.625 5698.374 30416.766
8351.916 121595.682 21479.761 8179.429 29434.727
3565.584 62356.3 6088.697 3543.484 10391.014
960.039 156731.5 13059.35 959.249 14162.649
2 0 0 2 0.884
1706.404 24643.788 5088.713 1708.792 6394.313
0.457 7877.7 580.5 -461.543 118.8
24.3 234.8 58.2 24.3 83.2
0.163 68.44 4.856 0.163 -12.624
127138.519 2515384.3 165781.239 127177.763 290494.219
264.826 2706.4 461.7 264.826 800.8
100.57 1718.2 564.94 102.309 671.657
8742.571 461023.25 42531.711 8518.479 47329.038
1.19 303.2 4.453 -0.53 3.72
214.621 7541.8 1187.94 214.621 1404.06
10285.06 321789.13 30283.649 10264.862 45601.101
32328.067 1320412.52 125182.598 7047.478 101235.416
24049.768 570939.1 60640.492 23871.442 87229.033
828.201 6876.413 1439.089 839.148 2092.089
41.591 0 0 41.591 27.705
 0 0 0
11823.732 723479.333 54891.065 11257.256 47102.722
29486.169 2073781.346 157574.926 29500.643 181590.654
23541.699 1454258.46 95213.181 23074.541 115391.842
217.037 4241.34 514.285 217.062 722.146
9520.651 553936.23 28958.957 9293.948 38040.288
187.6 581.8 314.3 195.67 553.1
387.396 13962.73 1020.119 387.017 1397.959
344.403 7286.857 810.111 344.869 1153.864
10369.861 316430.7 50365.024 8037.246 64150.02
0 9.44 1.81 1.81
153.026 1556.66 384.198 152.914 537.113
64.47 372.4 139.6 64.974 202.2
3395.728 833069.3 52693.06 3396.405 60651.965
95034.776 2769898.08 282452.351 93645.991 340829.045
501748.461 36996298.007 2128044.164 478951.41 2258094.668
781.9 48930.7 1306.8 787.54 2034.3
26.6 349.8 123.95 26.623 100.94
4252.867 158329.05 14415.5 4273.858 15618.091
186.17 1475.6 368.27 212.77 276.09
133.73 1476.57 1214.63 130.88 1341.66
USDmm, Historical rate)
 sum(Total sum(Firm sum(Enterpri
sum(Market Debt without Value (in US se Value (in
Country count Cap (in US $)) Oper Leases) $)) sum(Cash) US $))
Albania 1 $48.60 $0.03 $48.63 $0.00 $48.63
Anguilla 1 $1.02 $0.08 $1.10 $0.11 $0.99
Argentina 67 $52,589.67 $24,688.76 $77,295.31 $8,368.81 $68,926.50
Australia 1,673 ### ### ### $343,353.12 ###
Austria 63 $157,656.87 $174,920.36 $332,590.54 $80,386.51 $252,204.03
Azerbaijan 1 $84.40 $2.51 $86.91 $9.56 $77.35
Bahamas 4 $1,489.82 $163.01 $1,662.85 $35.32 $1,627.53
Bahrain 24 $17,665.10 $23,993.20 $41,658.30 $10,515.23 $31,143.06
Bangladesh 349 $40,490.62 $29,144.92 $69,635.66 $12,249.87 $57,385.78
Barbados 4 $2,627.40 $922.00 $3,570.56 $2,301.32 $1,269.24
Belgium 124 $378,014.36 $349,977.32 $727,995.68 $128,073.85 $599,921.83
Benin 1 $217.30 $219.20 $436.50 $77.30 $359.20
Bermuda 62 $175,264.70 $100,038.10 $280,600.29 $32,971.56 $247,628.74
Botswana 13 $2,842.30 $1,201.43 $4,043.73 $926.48 $3,117.25
Brazil 284 $649,214.33 $541,105.87 ### $86,385.62 ###
British Virgin 21 $1,709.66 $2,703.69 $4,413.35 $207.55 $4,205.80
Bulgaria 106 $6,238.48 $3,126.53 $9,365.56 $3,456.52 $5,909.04
Burkina Faso 3 $1,033.40 $149.70 $1,183.10 $85.20 $1,097.90
Cambodia 1 $1,738.20 $529.10 $2,267.30 $242.10 $2,025.20
Canada 2,791 ### ### ### $292,616.22 ###
Cayman Islan 74 $49,583.42 $25,965.85 $75,837.47 $6,731.31 $69,106.16
Chile 122 $150,363.55 $248,187.21 $399,345.98 $39,054.69 $360,291.29
China 6,093 ### ### ### ### ###
Colombia 28 $72,783.16 $114,387.54 $187,173.01 $28,293.37 $158,879.64
Costa Rica 1 $668.20 $185.30 $857.00 $52.20 $804.80
Croatia 55 $23,919.87 $3,238.26 $27,160.66 $2,760.46 $24,400.20
Curaçao 3 $11,394.16 $6,185.70 $17,579.86 $2,038.93 $15,540.92
Cyprus 64 $11,118.37 $9,082.21 $20,200.59 $11,687.67 $8,512.92
Czech Republ 23 $35,067.36 $16,452.78 $51,520.14 $2,084.86 $49,435.28
Denmark 183 $828,522.44 $389,765.69 ### $65,351.34 ###
Dominican Re 1 $18.70 $0.00 $18.70 $7.26 $11.44
Ecuador 7 $2,181.27 $50.00 $2,231.27 $0.00 $2,231.27
Egypt 203 $49,640.33 $20,282.58 $69,964.03 $24,360.86 $45,603.18
Estonia 34 $5,622.49 $3,465.19 $9,087.68 $3,762.36 $5,325.33
Finland 185 $293,542.91 $318,205.48 $611,868.91 $90,291.34 $521,577.57
France 613 ### ### ### ### ###
Gabon 1 $780.90 $68.10 $849.00 $631.30 $217.70
Georgia 3 $2,519.29 $2,102.11 $4,621.40 $987.10 $3,634.30
Germany 649 ### ### ### $519,394.62 ###
Ghana 23 $2,616.04 $880.90 $3,496.93 $2,675.35 $821.58
Gibraltar 4 $846.06 $2,418.60 $3,265.89 $429.84 $2,836.05
Greece 151 $85,852.72 $77,414.49 $163,414.91 $56,438.62 $106,976.29
Greenland 1 $166.80 $22.30 $189.10 $210.60 -$21.50
Guernsey 29 $12,087.10 $6,955.25 $19,042.35 $1,454.54 $17,587.81
Hong Kong 1,395 ### ### ### $469,722.94 ###
Hungary 48 $36,571.63 $26,171.74 $62,752.56 $12,291.99 $50,460.56
Iceland 31 $20,973.04 $15,787.76 $36,760.80 $2,757.57 $34,003.23
India 4,446 ### ### ### $338,756.70 ###
Indonesia 818 $711,001.26 $164,726.98 $875,937.32 $69,493.61 $806,443.71
Ireland 77 $946,922.12 $227,110.79 ### $117,829.91 ###
Isle of Man 16 $2,364.42 $1,290.11 $3,654.84 $1,030.31 $2,624.53
Israel 607 $358,111.17 $259,118.15 $625,423.37 $166,252.23 $459,171.14
Italy 411 $750,859.39 ### ### $315,348.91 ###
Ivory Coast 34 $7,558.27 $478.52 $8,036.79 $669.21 $7,367.58
Jamaica 84 $9,709.05 $9,259.17 $18,968.37 $3,205.64 $15,762.73
Japan 4,020 ### ### ### ### ###
Jersey 30 $14,124.58 $11,489.22 $25,638.23 $3,335.55 $22,302.69
Jordan 135 $23,701.03 $8,460.54 $32,161.76 $27,849.11 $4,312.65
Kazakhstan 21 $36,917.48 $15,050.11 $51,997.02 $6,244.86 $45,752.16
Kenya 50 $8,643.33 $6,635.05 $15,298.72 $2,106.63 $13,192.09
Kuwait 132 $127,864.42 $106,003.02 $233,880.08 $44,708.19 $189,171.89
Kyrgyzstan 1 $51.10 $49.20 $100.30 $0.75 $99.55
Latvia 10 $801.76 $127.09 $928.85 $83.89 $844.96
Lebanon 2 $15,918.00 $0.00 $15,918.00 $0.00 $15,918.00
Liberia 1 $4.66 $0.00 $4.66 $0.01 $4.65
Liechtenstein 3 $3,128.10 $4,815.10 $7,943.20 $10,810.00 -$2,866.80
Lithuania 29 $6,568.51 $4,252.66 $10,824.68 $1,268.93 $9,555.76
Luxembourg 60 $197,225.75 $95,326.65 $292,916.03 $23,512.01 $269,404.02
Macau 16 $33,530.99 $12,936.85 $46,468.00 $1,772.14 $44,695.86
Macedonia 1 $13.00 $20.10 $33.10 $1.07 $32.03
Malawi 14 $3,514.58 $348.57 $3,863.15 $734.40 $3,128.74
Malaysia 1,012 $384,099.49 $238,831.40 $622,948.65 $72,714.43 $550,234.22
Mali 1 $45.50 $0.00 $45.50 $0.00 $45.50
Malta 37 $8,503.87 $3,821.34 $12,326.43 $3,262.77 $9,063.66
Martinique 1 $0.96 $0.00 $0.96 $0.01 $0.95
Mauritius 75 $8,584.28 $8,601.93 $17,186.21 $3,059.56 $14,126.65
Mexico 108 $511,014.55 $230,139.54 $742,035.34 $49,650.22 $692,385.12
Monaco 5 $8,041.70 $4,736.20 $12,777.90 $1,597.80 $11,180.10
Mongolia 4 $3,450.70 $605.50 $4,056.20 $230.41 $3,825.79
Montenegro 1 $20.20 $0.00 $20.20 $0.00 $20.20
Morocco 71 $62,505.38 $35,325.82 $97,843.50 $6,525.33 $91,318.17
Mozambique 1 $0.69 $13.00 $13.69 $0.31 $13.38
Namibia 8 $2,160.60 $1,091.80 $3,253.13 $548.25 $2,704.88
Netherlands 118 ### $604,636.35 ### $269,489.47 ###
New Zealand 125 $107,847.61 $39,296.19 $147,156.54 $2,872.34 $144,284.19
Niger 1 $118.10 $0.00 $118.10 $0.00 $118.10
Nigeria 126 $36,333.49 $20,507.51 $56,841.00 $19,773.61 $37,067.39
Norway 282 $360,958.45 $329,265.30 $690,573.47 $105,209.15 $585,364.31
Oman 73 $21,881.63 $25,116.75 $46,999.03 $7,962.28 $39,036.74
Pakistan 424 $32,945.63 $48,905.12 $81,875.46 $8,470.88 $73,404.57
Palestinian A 29 $3,372.55 $919.70 $4,292.25 $3,175.80 $1,116.45
Panama 2 $5,392.70 $5,998.20 $11,390.90 $1,781.40 $9,609.50
Papua New G 3 $1,976.10 $136.79 $2,112.89 $1,397.01 $715.87
Peru 55 $84,478.62 $49,547.07 $134,030.38 $18,962.22 $115,068.16
Philippines 247 $229,798.49 $206,060.27 $435,879.24 $52,297.22 $383,582.02
Poland 660 $194,381.33 $88,292.71 $282,682.85 $34,695.61 $247,987.23
Portugal 39 $71,288.08 $57,886.97 $129,176.54 $9,693.90 $119,482.64
Qatar 53 $171,747.30 $142,931.90 $314,685.01 $55,153.18 $259,531.83
Reunion 2 $35.44 $93.60 $129.12 $4.21 $124.91
Romania 86 $47,505.54 $10,212.68 $57,722.28 $10,752.11 $46,970.17
Russia 3 $5,295.72 $7,803.40 $13,099.12 $1,489.08 $11,610.04
Rwanda 1 $209.90 $88.80 $298.70 $295.40 $3.30
Saint Lucia 4 $148.53 $139.14 $287.67 $7.35 $280.32
Saudi Arabia 301 ### $320,025.43 ### $115,443.07 ###
Senegal 3 $3,296.20 $744.70 $4,040.90 $422.30 $3,618.60
Serbia 17 $2,309.81 $692.85 $3,002.66 $434.46 $2,568.20
Singapore 542 $503,336.88 $442,108.79 $946,146.50 $77,589.05 $868,557.46
Slovakia 4 $450.59 $532.50 $983.09 $21.26 $961.83
Slovenia 18 $9,867.32 $3,200.74 $13,079.77 $1,668.62 $11,411.15
South Africa 195 $315,076.70 $150,199.29 $465,320.74 $61,681.80 $403,638.94
South Korea 2,559 ### ### ### $428,664.16 ###
Spain 194 $752,675.42 $979,086.22 ### $412,171.65 ###
Sri Lanka 262 $12,741.37 $12,719.00 $25,462.78 $4,205.00 $21,257.78
Sudan 2 $144.90 $188.20 $333.10 $212.20 $120.90
Sweden 956 ### $646,917.55 ### $122,890.80 ###
Switzerland 258 ### ### ### $523,069.08 ###
Taiwan 2,091 ### $683,211.28 ### $343,710.48 ###
Tanzania 15 $4,468.89 $1,450.65 $5,920.13 $706.30 $5,213.83
Thailand 874 $525,061.48 $331,918.35 $857,504.65 $54,527.38 $802,977.27
Togo 2 $914.10 $2,334.30 $3,248.40 $3,112.00 $136.40
Trinidad & T 23 $13,580.69 $3,462.79 $17,045.15 $4,004.16 $13,040.99
Tunisia 76 $8,013.06 $2,963.62 $10,976.68 $468.65 $10,508.03
Turkey 537 $345,146.57 $203,452.42 $548,599.38 $105,432.67 $443,166.70
Turks & Caico 1 $8.44 $0.27 $8.71 $0.05 $8.66
Uganda 7 $2,666.62 $439.40 $3,106.02 $323.20 $2,782.82
Ukraine 3 $805.40 $1,629.98 $2,435.38 $870.80 $1,564.58
United Arab 127 $938,897.25 $248,884.39 ### $152,505.08 ###
United Kingd 1,121 ### ### ### ### ###
United States 6,481 ### ### ### ### ###
Uruguay 4 $87,409.10 $5,206.64 $94,363.66 $2,866.50 $91,497.16
Venezuela 23 $1,084.41 $39.79 $1,124.19 $555.49 $568.70
Vietnam 690 $217,957.59 $91,926.38 $313,661.05 $66,702.00 $246,959.05
Zambia 15 $2,067.72 $2,016.10 $4,083.82 $166.23 $3,917.59
Zimbabwe 5 $16,516.54 $259.94 $16,776.48 $342.83 $16,433.65
All firms 47,698 ### ### ### ### ###
median(Curr median(Traili median(Forw median(Cash
ent PE) ng PE) ard PE) median(PEG) median(PBV) median(PS) / Firm Value)
### 0
###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### 9.60625 ### ### ### ### ###
### ### ### ### ###
### 698.8 ### ### ### ###
### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### 2.71625 ###
### ### ### ### ### ### ###
### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ###
### ### ### ### ### ###
### ### ### ### 0
### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### 10 ### ### ### ###
### ### 20.4 ### ### ### ###
### ### ### ### ### ###
### ### ###
### ### ### ### ### ###
### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### 0
### ### ### ### ### ### ###
### ###
### ### ### ### 0
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ###
### ### ### ### ### 0
### ### ### ### ### ### ###
### ### 5.2 ### ### ###
### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### 11.6 ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### 1.5625 ### ###
### ### ### ### 0
### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
12.5 ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### 0.4984375 ###
### ### ### ### ### ### ###
### ### ###
### ### ### ### ###
### ### ### 0
### ###
### ### ### ### ### ###
### ### ### ### ### ### ###
### 14.22 ### ### ### ### ###
### ### ### ### ### ###
###
### ### ### ### ###
### ### 14.56 ### ### ### ###
### ### ### 0
### ### ### ### ### ### ###
### ### ### ### ###
### ### 5.5625 ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ###
### ### ### ### ### ###
0
### ### ### ### ### ###
### ### ###
### ### ### ### 0.0154
### ### ### ### ### ### ###
### ### ### ### 1.125 ### ###
0
### ### 9.25 ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### 4.4375 ### ### ### ###
### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
14 ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### 12.25 ### ### ### ###
### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ###
### ### ### ### ### ###
### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### 0
### ### 4.8 ### ### 0
### ### ### ### ### ### ###
### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ###
### ### ### ###
### ### 16.75 ### ### ### ###
### ### ### ### ### ### ###
 ### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### 15.25 ### ### ### ###
### ### ### ### ### ###
### ### ### ### ###
### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ###
### ### 7.5 ### ### ###
17.696 ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### 0
### ### ### ### ### ### ###
### ### ### ### 0
### ### ### ### ###
### ### 15.6 ### ### ### ###
 median(EV/
median(EV/ median(EV/ Invested median(EV/ median(Payo median(Divid
EBIT) EBITDA) Capital) Sales) ut ratio) end Yield)
### 0.00%
0.00%
### ### ### ### 0 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 2.01%
### ### ### ### ### 10.20%
### ### ### ### 0 0.00%
13.068125 ### ### ### ### 6.01%
### ### ### ### ### 0.96%
### ### ### ### ### 4.57%
### ### ### ### ### 1.44%
### 4.49 ### 10.09%
### ### ### ### ### 1.85%
### ### ### ### ### 6.49%
### ### ### ### ### 1.07%
### ### ### ### 0 0.00%
### 13.618 ### ### ### 0.00%
### ### ### ### 0 0.00%
### ### ### ### 0 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.91%
### ### ### ### ### 5.82%
### ### ### ### 0.416 0.92%
### ### ### ### ### 6.13%
### ### 0.00%
### ### ### ### 0 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
286 0.00%
### ### ### 0.00%
### ### ### ### ### 0.32%
### ### ### ### ### 0.00%
### ### ### ### ### 2.03%
### ### ### ### ### 0.00%
### ### ### ### ### 44.82%
### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### 0.00%
### ### ### ### ### 0.00%
### 3.06%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### 0 0.00%
### ### ### ### ### 1.18%
### ### ### ### 0 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### 0 0.00%
### ### ### ### ### 1.24%
### ### ### ### ### 1.26%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.05%
### ### ### ### ### 2.23%
### ### 0.00%
### ### ### ### ### 2.46%
### ### ### ### 0.09%
### 0.00%
### 3.56%
### ### ### ### ### 0.88%
### ### ### ### ### 0.00%
### ### ### ### 0 0.00%
### 0.00%
### ### ### ### ### 3.55%
### ### ### ### ### 0.12%
### 0 0.00%
### 11.4625 ### ### ### 1.55%
236.5 ### ### 0 0.00%
### ### ### ### ### 2.78%
### ### ### ### ### 1.61%
### ### ### ### ### 4.20%
### ### ### ### 0 0.00%
0.00%
### ### ### ### ### 1.22%
### ### 0.00%
### ### ### ### 0.517 7.58%
### ### ### ### ### 0.00%
### ### ### ### ### 1.60%
0.00%
### 5.4 ### ### ### 1.14%
### ### ### ### ### 0.00%
### ### ### ### ### 4.17%
### ### ### ### ### 0.00%
### ### ### ### ### 2.61%
### ### ### ### ### 4.00%
### ### ### 13.29%
### ### ### ### ### 4.35%
### ### ### ### ### 0.11%
### ### ### ### 0 0.00%
### ### ### ### ### 1.03%
### ### ### ### ### 3.42%
### ### ### ### 0.00%
### ### ### ### ### 0.01%
### ### ### ### ### 0.00%
### ### 0 0.00%
### ### ### ### 5.51%
### ### ### ### ### 0.55%
### ### ### ### 0 0.00%
### ### ### ### ### 3.62%
### ### ### ### ### 1.00%
### ### ### ### 0 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 4.30%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.48%
### ### ### ### 0.23%
### ### ### ### ### 0.00%
### ### ### ### ### 1.32%
 ### ### ### ### ### 2.22%
### ### ### ### ### 3.89%
### ### ### ### ### 2.47%
### ### 5.97%
### ### ### ### ### 3.22%
### ### ### 1.2578125 ### 3.05%
### ### ### ### 0 0.00%
8.658 ### ### ### 0 0.00%
### ### ### ### ### 9.76%
### ### ### ### ### 0.00%
### ### ### ### ### 0.86%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### 0 0.00%
### ### ### ### ### 0.00%
### ### ### ### ### 0.00%
### ### ### ### 0 0.00%
### ### ### ### ### 0.26%
### ### ### ### ### 0.00%