Курганская Генерирующая Компания Kennzahlen 2008-2025 | KGKC

	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008
Price Earnings Ratio, P/E	14.53	12.67	32.65	19.47	162.28	-117.01	27.54	12.43	-667.08	-118.11	-8.27	-24.84	3319.05	-6.06	-61.65	-61.7
Price Sales Ratio, P/S	0.71	0.51	0.77	0.88	0.81	0.8	0.7	0.86	0.9	0.88	1.04	0.67	1.26	1.53	2.62	2.98
Price To Book Ratio, P/B	0.95	0.68	1.22	1.29	1.31	1.17	0.95	1.15	1.24	1.15	1.13	0.65	2.96	3.26	4.53	4.22
Price Earnings To Growth Ratio, PEG	0.27	0.08	-0.62	0.04	-0.94	0.86	-0.39	-0.0	8.22	1.26	-0.02	0.0	-33.13	-0.01	-	-
Operating Cash Flow Per Share	9.97	11.37	11.18	9.43	-3.92	5.64	10.05	3.98	6.25	0.05	3.93	10.72	-	-	-	-
Free Cash Flow Per Share	2.05	4.52	7.0	5.64	-4.67	3.76	8.0	2.11	6.25	0.05	-6.5	10.72	-	-0.12	-0.55	-0.6
Cash Per Share	1.08	0.64	5.72	6.23	2.99	2.6	1.06	0.6	-3.08	1.58	3.49	4.14	8.97	2.83	0.18	0.09
Payout Ratio	0.52	0.4	1.84	1.01	7.66	-6.82	1.49	0.13	-5.41	-	-	-	-	-	-	-
Dividend Yield	0.04	0.03	0.06	0.05	0.05	0.06	0.05	0.01	0.01	-	-	-	-	-	-	-
Current Ratio	1.07	0.92	1.26	1.52	1.46	1.72	1.58	1.09	0.79	1.23	1.51	1.33	1.17	0.92	1.71	1.2
Quick Ratio	0.79	0.73	1.08	1.26	1.15	1.31	1.22	0.85	0.54	0.97	1.25	1.1	1.01	0.68	1.36	0.79
Cash Ratio	0.04	0.02	0.03	0.02	0.05	0.01	0.06	0.02	0.01	0.02	0.02	0.02	0.0	0.0	0.05	0.02
Days Of Sales Outstanding, DSO	72.55	138.69	163.45	170.89	69.07	107.38	36.43	136.36	55.2	99.71	109.05	76.78	-35.7	-23.97	-	-
Days Of Inventory Outstanding, DIO	60.54	55.45	43.1	56.31	52.39	52.16	53.52	61.3	63.4	47.2	40.76	40.95	29.44	29.53	24.35	30.65
Days Of Payables Outstanding, DPO	91.17	143.3	88.02	60.94	39.55	96.0	69.3	173.13	176.44	88.07	77.02	54.09	19.56	50.79	24.19	28.25
Operating Cycle	133.09	194.13	206.55	227.2	121.47	159.53	89.95	197.66	118.61	146.92	149.8	117.72	-6.26	5.57	24.35	30.65
Cash Conversion Cycle	41.92	50.83	118.53	166.26	81.91	63.53	20.65	24.53	-57.83	58.84	72.78	63.63	-25.82	-45.22	0.16	2.39
Gross Profit Margin	0.37	0.29	0.31	0.36	0.32	0.32	0.34	0.36	0.31	0.32	0.3	0.28	0.05	-0.12	0.03	-0.04
Operating Profit Margin	0.1	0.06	0.08	0.06	0.06	0.05	0.06	0.07	-0.08	-0.01	-0.08	-0.04	0.05	-0.12	0.03	-0.04
Pretax Profit Margin	0.07	0.06	0.04	0.06	0.02	0.0	0.03	0.05	-0.02	-0.01	-0.07	-0.04	-0.0	-0.24	-0.04	-0.05
Net Profit Margin	0.05	0.04	0.02	0.05	0.0	-0.01	0.03	0.07	-0.0	-0.01	-0.13	-0.03	0.0	-0.25	-0.04	-0.05
Effective Tax Rate	0.29	0.34	0.47	0.27	0.71	2.68	0.17	-0.33	0.44	0.2	-0.73	0.34	1.19	-0.05	-0.11	-0.01
Return On Assets, ROA	0.03	0.03	0.02	0.03	0.0	-0.01	0.02	0.04	-0.0	-0.0	-0.08	-0.02	0.0	-0.25	-0.05	-0.05
Return On Equity, ROE	0.07	0.05	0.04	0.07	0.01	-0.01	0.03	0.09	-0.0	-0.01	-0.14	-0.03	0.0	-0.54	-0.07	-0.07
Return On Capital Employed, ROCE	0.1	0.06	0.09	0.06	0.07	0.05	0.05	0.06	-0.06	-0.01	-0.06	-0.04	0.11	-0.18	0.04	-0.05
Net Income Per Ebt	0.65	0.7	0.56	0.76	0.33	-1.68	0.88	1.31	0.06	0.8	1.73	0.66	-0.19	1.05	1.11	1.01
Ebt Per Ebit	0.73	0.99	0.55	1.0	0.24	0.08	0.5	0.76	0.3	0.65	0.94	0.95	-0.04	2.1	-1.16	1.34
Ebit Per Revenue	0.1	0.06	0.08	0.06	0.06	0.05	0.06	0.07	-0.08	-0.01	-0.08	-0.04	0.05	-0.12	0.03	-0.04
Debt Ratio	0.16	0.16	0.24	0.3	0.33	0.13	0.16	0.17	0.19	0.25	0.15	0.08	0.37	0.22	0.26	0.11
Debt Equity Ratio	0.3	0.34	0.5	0.62	0.69	0.23	0.29	0.36	0.44	0.51	0.26	0.12	0.82	0.48	0.42	0.14
Long Term Debt To Capitalization	0.04	-	0.06	0.13	0.15	0.18	0.19	0.21	0.26	0.27	0.18	-	0.17	0.19	0.23	-
Total Debt To Capitalization	0.23	0.25	0.33	0.38	0.41	0.19	0.23	0.27	0.31	0.34	0.21	0.11	0.45	0.33	0.3	0.12
Interest Coverage	-	2.34	2.48	1.56	2.21	2.6	1.99	1.93	-5.96	-2.54	-12.15	-4.83	2.42	-4.62	2.64	-4.84
Cash Flow To Debt Ratio	0.57	0.69	0.58	0.38	-0.14	0.56	0.76	0.25	0.35	0.0	0.34	1.98	-	-	-	-
Company Equity Multiplier	1.87	2.1	2.09	2.06	2.07	1.81	1.83	2.14	2.34	2.05	1.77	1.49	2.25	2.19	1.62	1.31
Receivables Turnover	5.03	2.63	2.23	2.14	5.28	3.4	10.02	2.68	6.61	3.66	3.35	4.75	-10.22	-15.23	-	-
Payables Turnover	4.0	2.55	4.15	5.99	9.23	3.8	5.27	2.11	2.07	4.14	4.74	6.75	18.66	7.19	15.09	12.92
Inventory Turn Over	6.03	6.58	8.47	6.48	6.97	7.0	6.82	5.95	5.76	7.73	8.96	8.91	12.4	12.36	14.99	11.91
Fixed Asset Turnover	1.05	1.0	1.43	1.31	1.32	1.34	1.21	1.08	0.84	1.02	1.03	0.95	2.34	1.58	1.91	1.54
Asset Turnover	0.72	0.63	0.76	0.71	0.78	0.81	0.74	0.62	0.59	0.64	0.62	0.65	1.04	0.97	1.07	1.08
Operating Cash Flow Sales Ratio	0.13	0.17	0.18	0.16	-0.06	0.09	0.16	0.07	0.11	0.0	0.08	0.25	-	-	-	-
Free Cash Flow Operating Cash Flow Ratio	0.21	0.4	0.63	0.6	1.19	0.67	0.8	0.53	1	1	-1.65	1	-	-	-	-
Cash Flow Coverage Ratios	0.57	0.69	0.58	0.38	-0.14	0.56	0.76	0.25	0.35	0.0	0.34	1.98	-	-	-	-
Short Term Coverage Ratios	0.85	0.85	0.87	0.79	-0.31	11.6	3.71	1.07	1.66	0.01	2.34	2.09	-	-	-	-
Capital Expenditure Coverage Ratio	1.26	1.66	2.68	2.49	-5.25	3.0	4.9	2.13	-	-	0.38	-	-	-	-	-
Dividend Paid And Capex Coverage Ratio	1.0	1.44	1.64	1.46	-1.23	1.16	2.29	1.66	15.37	-	0.38	-	-	-	-	-
Dividend Payout Ratio	0.52	0.4	1.84	1.01	7.66	-6.82	1.49	0.13	-5.41	-	-	-	-	-	-	-
Price To Free Cash Flows Ratio, P/FCF	27.11	7.39	6.69	9.05	-11.13	13.57	5.38	24.14	8.03	863.12	-7.69	2.71	-	-429.88	-92.39	-85.48
Price To Operating Cash Flows Ratio, P/OCF	5.58	2.94	4.19	5.41	-13.25	9.04	4.28	12.81	8.03	863.12	12.71	2.71	-	-	-	-
Price Cash Flow Ratio, P/CF	5.58	2.94	4.19	5.41	-13.25	9.04	4.28	12.81	8.03	863.12	12.71	2.71	-	-	-	-
Enterprise Value Multiple, EV	4.64	5.99	8.59	9.01	11.19	8.89	6.22	5.61	16.6	13.69	25.02	7.99	11.48	-8.06	-110.53	-76.06
Price Fair Value, P/FV	0.95	0.68	1.22	1.29	1.31	1.17	0.95	1.15	1.24	1.15	1.13	0.65	2.96	3.26	4.53	4.22

	2024-Q2	2023-Q4	2023-Q2	2022-Q4	2022-Q2	2021-Q4	2021-Q2	2020-Q4	2020-Q2	2019-Q4	2019-Q2	2018-Q4	2018-Q2	2017-Q4	2017-Q2	2016-Q4	2016-Q2	2015-Q4	2015-Q2	2014-Q4	2014-Q2	2013-Q4	2013-Q2	2011-Q4	2010-Q4	2010-Q2	2009-Q4	2009-Q2
Price Earnings Ratio, P/E	2.26	11.4	5	4.31	13.7	162	13.9	3.4	-8.29	-6.15	5.45	10.3	-22.4	37.6	17.4	4.16	11.1	8.56	-8.14	20.3	-12	-8.09	-0.606	3.27	-3.03	-3.03	-30.9	-30.8
Price Sales Ratio, P/S	1.03	1.49	1.26	1.08	1.11	1.66	1.58	1.87	1.81	1.84	1.38	1.75	1.41	1.56	1.46	1.74	1.45	1.91	1.66	1.78	1.69	2.14	0.417	3.65	3.06	3.06	5.96	5.25
Price To Book Ratio, P/B	0.75	0.947	1	0.678	0.814	1.22	1.34	1.29	1.45	1.31	1.17	1.17	1.22	0.952	1.2	1.15	1.1	1.24	1.29	1.15	1.09	1.13	0.238	2.47	3.26	3.7	-	4.37
Price Earnings To Growth Ratio, PEG	0.007	-0.214	0.11	0.028	0.016	-1.75	-0.184	-0.01	0.389	0.032	0.061	-0.032	0.075	-0.605	-0.229	0.021	-0.385	-0.044	0.022	-0.127	0.331	0.123	-0.001	-	-	-0.003	-	-
Operating Cash Flow Per Share	11.9	5.33	4.64	8.55	2.82	6.66	4.52	1.27	8.16	-6.23	1.82	2.27	3.37	5.46	4.59	1.36	2.62	0.637	5.62	-1.42	1.47	2.86	1.08	-	-	-	-	-
Free Cash Flow Per Share	10.6	-0.069	2.12	1.97	2.55	3.47	3.53	-1.86	7.5	-6.61	1.45	1	2.75	4.34	3.66	-0.148	2.26	0.637	5.62	2.48	-2.42	-7.21	0.708	-	-	-0.059	-0.138	-0.276
Cash Per Share	4.73	1.08	1.97	0.641	3.7	5.72	7.19	6.23	-0.154	2.99	3	2.6	0.361	1.06	0.445	0.603	-14.1	-3.08	3	1.58	3.92	3.49	5.35	10.7	2.83	1.51	-	0.13
Payout Ratio	0.002	1.63	0.0	0.545	0.0	36.4	0.0	0.708	-	-1.16	0.0	0.033	-5.2	6.7	0.567	0.14	0.1	0.278	-0.132	0.351	-	-	-	-	-	-	-	-
Dividend Yield	0.0	0.036	0.0	0.032	0.0	0.056	0.0	0.052	-	0.047	0.0	0.001	0.058	0.045	0.008	0.008	0.002	0.008	0.004	0.004	-	-	-	-	-	-	-	-
Current Ratio	1.37	1.07	1.15	0.918	1.2	1.26	1.54	1.52	1.5	1.46	1.54	1.72	1.38	1.58	1.04	1.09	0.87	0.785	1.06	1.23	1.58	1.51	1.4	1.17	0.916	1.1	-	1.45
Quick Ratio	1.05	0.795	0.893	0.725	0.994	1.08	1.29	1.26	1.21	1.15	1.18	1.31	1.11	1.22	0.817	0.852	0.636	0.542	0.744	0.973	1.33	1.25	1.16	1.01	0.678	0.832	-	1.07
Cash Ratio	0.2	0.036	0.067	0.017	0.01	0.033	0.048	0.015	0.018	0.054	0.033	0.013	0.017	0.065	0.016	0.022	0.005	0.01	0.082	0.016	0.03	0.023	0.024	0.002	0.002	0.012	-	0.035
Days Of Sales Outstanding, DSO	34.2	37.6	41.5	72.4	63.6	86.6	74.7	89	72.1	70.4	47.4	50.7	54.3	20	53.1	26.3	26.3	28.9	-	26.6	-	55.6	36.1	-	-11.8	-5.91	-	-
Days Of Inventory Outstanding, DIO	17.9	29.6	27.5	37.5	17.7	17.2	19.4	21.7	20.6	20	26.5	30.1	20.8	27.2	25.2	31.5	29.7	34.2	25.8	71.7	10.4	62.5	13.3	25.8	14.6	10.5	-	13.1
Days Of Payables Outstanding, DPO	34.5	44.6	40.8	96.8	35.8	35.1	21.5	23.5	43.3	15.1	23	55.3	47.7	35.2	66.5	88.9	78.8	95.3	52.9	134	31.1	118	14.4	-	25	15.7	-	12.5
Operating Cycle	52.1	67.2	69	110	81.2	104	94	111	92.8	90.4	73.9	80.7	75.1	47.2	78.3	57.8	56	63.2	25.8	98.3	10.4	118	49.3	25.8	2.75	4.59	-	13.1
Cash Conversion Cycle	17.6	22.7	28.2	13	45.4	68.7	72.6	87.2	49.5	75.3	50.9	25.4	27.4	12	11.8	-31.2	-22.8	-32.1	-27.1	-35.4	-20.8	0.027	34.9	25.8	-22.3	-11.1	-	0.595
Gross Profit Margin	0.192	0.328	0.401	0.453	0.147	0.088	0.186	0.134	0.125	-0.001	0.401	0.363	0.313	0.285	0.388	0.379	0.411	0.328	0.36	0.778	-0.044	0.766	-0.057	0.079	-0.115	-0.115	-0.035	0.033
Operating Profit Margin	0.129	0.097	0.104	0.009	0.102	0.019	0.152	0.138	0.082	-0.055	0.131	0.072	0.021	-0.089	0.039	0.122	0.064	0.022	-0.062	0.029	-0.056	-0.096	-0.057	0.079	-0.115	-0.115	-0.036	0.033
Pretax Profit Margin	0.138	0.047	0.088	0.086	0.033	0.002	0.085	0.148	-0.029	-0.085	0.083	0.085	-0.025	-0.018	0.028	0.035	0.067	0.029	-0.067	0.026	-0.043	-0.091	-0.052	0.263	-0.242	-0.242	-0.048	-0.038
Net Profit Margin	0.114	0.033	0.063	0.062	0.02	0.003	0.029	0.137	-0.055	-0.075	0.063	0.042	-0.016	0.01	0.021	0.105	0.033	0.056	-0.051	0.022	-0.035	-0.066	-0.172	0.279	-0.253	-0.253	-0.048	-0.043
Effective Tax Rate	0.166	0.415	0.272	0.38	0.254	-2.97	0.502	0.057	-0.824	-0.004	0.225	0.311	-0.207	-0.5	0.291	1.79	0.367	0.098	-0.238	0.164	-0.18	-0.274	-2.3	-0.061	-0.047	-0.047	-0.01	-0.109
Return On Assets, ROA	0.05	0.011	0.026	0.019	0.008	0.001	0.011	0.046	-0.02	-0.026	0.027	0.016	-0.007	0.003	0.008	0.032	0.011	0.016	-0.019	0.007	-0.012	-0.02	-0.061	0.084	-0.123	-0.157	-	-0.024
Return On Equity, ROE	0.083	0.021	0.05	0.039	0.015	0.002	0.024	0.095	-0.044	-0.053	0.054	0.028	-0.014	0.006	0.017	0.069	0.025	0.036	-0.04	0.014	-0.023	-0.035	-0.098	0.189	-0.27	-0.306	-	-0.035
Return On Capital Employed, ROCE	0.073	0.046	0.059	0.004	0.055	0.01	0.083	0.064	0.041	-0.025	0.07	0.033	0.012	-0.037	0.021	0.053	0.03	0.009	-0.03	0.012	-0.024	-0.035	-0.026	0.045	-0.089	-0.103	-	0.024
Net Income Per Ebt	0.827	0.695	0.716	0.729	0.618	1.08	0.335	0.926	1.91	0.877	0.762	0.5	0.628	-0.567	0.747	3.02	0.488	1.93	0.762	0.836	0.82	0.726	3.3	1.06	1.05	1.05	1.01	1.11
Ebt Per Ebit	1.07	0.485	0.85	9.05	0.32	0.126	0.56	1.07	-0.348	1.54	0.637	1.17	-1.22	0.207	0.717	0.283	1.05	1.29	1.07	0.895	0.767	0.945	0.914	3.33	2.1	2.1	1.34	-1.16
Ebit Per Revenue	0.129	0.097	0.104	0.009	0.102	0.019	0.152	0.138	0.082	-0.055	0.131	0.072	0.021	-0.089	0.039	0.122	0.064	0.022	-0.062	0.029	-0.056	-0.096	-0.057	0.079	-0.115	-0.115	-0.036	0.033
Debt Ratio	0.079	0.159	0.172	0.16	0.197	0.24	0.282	0.303	0.245	0.332	0.199	0.128	0.141	0.16	0.158	0.169	0.177	0.188	0.226	0.25	0.198	0.149	0.084	0.366	0.22	0.235	-	0.19
Debt Equity Ratio	0.132	0.297	0.336	0.336	0.384	0.502	0.606	0.624	0.528	0.688	0.397	0.232	0.279	0.293	0.342	0.362	0.402	0.44	0.465	0.513	0.366	0.264	0.134	0.824	0.482	0.456	-	0.277
Long Term Debt To Capitalization	0.039	0.043	-	-	0.017	0.056	0.126	0.127	0.162	0.146	0.141	0.18	0.184	0.186	0.208	0.214	0.237	0.257	0.273	0.275	0.233	0.179	-	0.112	0.188	0.208	-	0.127
Total Debt To Capitalization	0.116	0.229	0.252	0.252	0.278	0.334	0.377	0.384	0.346	0.408	0.284	0.188	0.218	0.226	0.255	0.266	0.287	0.306	0.317	0.339	0.268	0.209	0.118	0.452	0.325	0.313	-	0.217
Interest Coverage	7.55	-	-	0.179	-	-	-	3.58	2.42	-1.32	2.44	-	-	-	-	-	-	-	-	-	-	-	-	3.85	-4.62	-4.62	-4.84	2.64
Cash Flow To Debt Ratio	1.42	0.306	0.266	0.516	0.155	0.347	0.195	0.052	0.407	-0.229	0.105	0.224	0.288	0.413	0.315	0.085	0.157	0.036	0.311	-0.068	0.093	0.245	0.176	-	-	-	-	-
Company Equity Multiplier	1.66	1.87	1.96	2.1	1.95	2.09	2.15	2.06	2.16	2.07	1.99	1.81	1.98	1.83	2.16	2.14	2.27	2.34	2.05	2.05	1.85	1.77	1.61	2.25	2.19	1.94	-	1.46
Receivables Turnover	2.64	2.39	2.17	1.24	1.42	1.04	1.2	1.01	1.25	1.28	1.9	1.78	1.66	4.5	1.7	3.42	3.42	3.11	-	3.38	-	1.62	2.49	-	-7.62	-15.2	-	-
Payables Turnover	2.61	2.02	2.2	0.929	2.51	2.56	4.19	3.83	2.08	5.97	3.91	1.63	1.89	2.56	1.35	1.01	1.14	0.945	1.7	0.673	2.89	0.762	6.25	-	3.59	5.73	-	7.18
Inventory Turn Over	5.03	3.04	3.27	2.4	5.09	5.23	4.65	4.14	4.36	4.51	3.39	2.99	4.33	3.31	3.57	2.86	3.03	2.63	3.49	1.26	8.68	1.44	6.78	3.49	6.18	8.57	-	6.86
Fixed Asset Turnover	0.649	0.501	0.651	0.47	0.631	0.665	0.752	0.62	0.649	0.583	0.686	0.61	0.758	0.545	0.666	0.535	0.582	0.393	0.55	0.504	0.555	0.496	0.535	0.675	0.789	1.05	-	0.914
Asset Turnover	0.438	0.341	0.406	0.3	0.376	0.351	0.394	0.335	0.371	0.345	0.425	0.368	0.438	0.333	0.378	0.31	0.336	0.279	0.379	0.315	0.35	0.298	0.356	0.301	0.487	0.623	-	0.571
Operating Cash Flow Sales Ratio	0.256	0.143	0.113	0.276	0.081	0.237	0.14	0.047	0.268	-0.22	0.049	0.078	0.093	0.198	0.132	0.046	0.083	0.024	0.185	-0.054	0.053	0.122	0.041	-	-	-	-	-
Free Cash Flow Operating Cash Flow Ratio	0.889	-0.013	0.457	0.23	0.904	0.522	0.781	-1.46	0.919	1.06	0.795	0.442	0.818	0.796	0.796	-0.109	0.862	1	1	-1.75	-1.65	-2.52	0.656	-	-	-	-	-
Cash Flow Coverage Ratios	1.42	0.306	0.266	0.516	0.155	0.347	0.195	0.052	0.407	-0.229	0.105	0.224	0.288	0.413	0.315	0.085	0.157	0.036	0.311	-0.068	0.093	0.245	0.176	-	-	-	-	-
Short Term Coverage Ratios	2.15	0.452	0.337	0.641	0.23	0.518	0.401	0.106	1.62	-0.498	0.792	4.67	1.61	2.02	1.45	0.364	0.703	0.169	1.64	-0.263	0.554	1.7	0.187	-	-	-	-	-
Capital Expenditure Coverage Ratio	9.03	0.987	1.84	1.3	10.4	2.09	4.56	0.406	12.3	-16.7	4.87	1.79	5.5	4.9	4.9	0.902	7.27	-	-	-0.364	0.378	0.284	2.91	-	-	-	-	-
Dividend Paid And Capex Coverage Ratio	8.96	0.72	1.84	1.12	10.4	1.14	4.56	0.22	12.3	-2.2	4.87	1.74	0.944	1.8	3.39	0.702	5.65	1.57	27.6	-0.346	0.378	0.284	2.91	-	-	-	-	-
Dividend Payout Ratio	0.002	1.63	0.0	0.545	0.0	36.4	0.0	0.708	-	-1.16	0.0	0.033	-5.2	6.7	0.567	0.14	0.1	0.278	-0.132	0.351	-	-	-	-	-	-	-	-
Price To Free Cash Flows Ratio, P/FCF	4.52	-809	24.5	17	15.1	13.5	14.5	-27.4	7.34	-7.87	35.2	50.8	18.5	9.9	14	-344	20.3	78.8	8.94	19	-19.4	-6.94	15.4	-	-	-860	-370	-185
Price To Operating Cash Flows Ratio, P/OCF	4.02	10.4	11.2	3.9	13.6	7.02	11.3	40.1	6.74	-8.34	28	22.4	15.1	7.88	11.1	37.5	17.5	78.8	8.94	-33.1	31.9	17.5	10.1	-	-	-	-	-
Price Cash Flow Ratio, P/CF	4.02	10.4	11.2	3.9	13.6	7.02	11.3	40.1	6.74	-8.34	28	22.4	15.1	7.88	11.1	37.5	17.5	78.8	8.94	-33.1	31.9	17.5	10.1	-	-	-	-	-
Enterprise Value Multiple, EV	4.72	12.8	10.6	10.4	16.1	35	13.7	12.8	30.3	94.2	10.3	6.75	19	6.45	16.1	9.49	12	20.3	89	21.4	55.6	123	11.7	17.2	-16.1	-15.8	-	-215
Price Fair Value, P/FV	0.75	0.947	1	0.678	0.814	1.22	1.34	1.29	1.45	1.31	1.17	1.17	1.22	0.952	1.2	1.15	1.1	1.24	1.29	1.15	1.09	1.13	0.238	2.47	3.26	3.7	-	4.37