ВСМПО-Ависма Kennzahlen 2004-2025 | VSMO

	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007	2006	2005	2004
Price Earnings Ratio, P/E	36.52	11.36	11.61	15.17	6.25	8.44	16.11	9.77	11.81	19.91	70.31	30.76	3.57	15.44	16.1	27.75	21.39
Price Sales Ratio, P/S	2.69	2.22	1.77	2.21	1.79	1.8	1.55	1.7	1.68	2.0	1.67	0.82	0.29	2.85	3.27	2.84	3.24
Price To Book Ratio, P/B	1.19	1.29	1.0	1.13	1.06	1.05	1.94	1.77	1.68	1.95	1.46	0.78	0.34	3.16	3.74	3.22	4.09
Price Earnings To Growth Ratio, PEG	-0.54	0.34	0.57	-0.3	0.12	0.05	-0.49	0.23	0.13	0.05	0.26	-0.33	-0.07	1.83	0.12	-0.81	-
Operating Cash Flow Per Share	3714.01	1253.05	2197.6	2662.56	3101.32	2437.89	1566.41	871.2	317.93	-103.23	-	765.46	580.01	57.3	213.33	31.45	0.12
Free Cash Flow Per Share	2975.23	-172.39	1416.58	1911.76	2319.72	1555.0	564.75	299.92	-191.78	-468.56	-190.75	491.23	-308.77	-405.9	-123.74	-177.14	-0.02
Cash Per Share	6040.35	3973.44	4586.32	4032.61	3358.94	3244.84	2443.33	1438.07	677.93	137.69	76.05	598.28	438.28	88.04	102.94	81.66	7.04
Payout Ratio	0.0	0.99	1.23	1.85	0.57	1.11	1.11	0.32	0.03	0.07	-	0.69	0.01	0.02	0.08	0.17	-
Dividend Yield	0.0	0.09	0.11	0.12	0.09	0.13	0.07	0.03	0.0	0.0	-	0.02	0.0	0.0	0.0	0.01	-
Current Ratio	2.76	2.67	3.55	3.84	2.57	2.02	2.08	3.46	2.03	1.7	2.11	1.74	1.29	2.01	2.19	1.95	2.02
Quick Ratio	1.67	1.43	2.17	2.47	1.46	1.31	1.29	1.78	0.97	0.92	1.16	0.97	0.6	0.99	1.01	0.86	0.59
Cash Ratio	1.42	0.96	1.61	1.72	1.01	0.85	0.8	1.0	0.29	0.04	0.03	0.13	0.04	0.07	0.12	0.1	0.02
Days Of Sales Outstanding, DSO	46.23	70.47	59.16	79.82	65.31	82.91	88.96	78.13	110.27	142.79	139.38	264.8	105.79	101.44	85.37	104.26	79.29
Days Of Inventory Outstanding, DIO	337.63	319.88	283.9	243.05	338.29	303.36	296.46	328.61	333.23	212.32	179.52	255.09	293.39	292.17	313.67	298.37	283.01
Days Of Payables Outstanding, DPO	16.1	16.57	21.26	16.4	23.18	23.8	24.37	17.13	24.69	27.03	30.77	19.82	74.49	51.02	21.88	62.73	-
Operating Cycle	383.86	390.35	343.06	322.87	403.6	386.28	385.42	406.74	443.49	355.11	318.9	519.89	399.18	393.61	399.04	402.63	362.3
Cash Conversion Cycle	367.77	373.79	321.8	306.47	380.42	362.47	361.04	389.61	418.8	328.08	288.12	500.07	324.69	342.59	377.15	339.9	362.3
Gross Profit Margin	0.35	0.36	0.43	0.37	0.49	0.52	0.45	0.41	0.42	0.35	0.3	0.36	0.39	0.45	0.51	0.48	0.3
Operating Profit Margin	0.19	0.31	0.28	0.2	0.32	0.36	0.27	0.24	0.21	0.19	0.14	0.17	0.18	0.29	0.3	0.18	0.17
Pretax Profit Margin	0.07	0.26	0.18	0.2	0.34	0.24	0.12	0.22	0.19	0.13	0.04	0.04	0.11	0.28	0.28	0.17	0.21
Net Profit Margin	0.07	0.2	0.15	0.15	0.29	0.21	0.1	0.17	0.14	0.1	0.02	0.03	0.08	0.18	0.2	0.1	0.15
Effective Tax Rate	0.02	0.23	0.18	0.28	0.16	0.12	0.23	0.2	0.25	0.21	0.38	0.28	0.27	0.35	0.32	0.41	0.27
Return On Assets, ROA	0.02	0.06	0.05	0.04	0.1	0.07	0.05	0.09	0.08	0.05	0.01	0.01	0.05	0.12	0.15	0.07	0.13
Return On Equity, ROE	0.03	0.11	0.09	0.07	0.17	0.12	0.12	0.18	0.14	0.1	0.02	0.03	0.1	0.2	0.23	0.12	0.19
Return On Capital Employed, ROCE	0.05	0.11	0.09	0.06	0.13	0.14	0.19	0.16	0.15	0.12	0.08	0.12	0.18	0.27	0.29	0.18	0.21
Net Income Per Ebt	0.98	0.77	0.83	0.73	0.85	0.89	0.78	0.81	0.76	0.79	0.62	0.72	0.73	0.65	0.74	0.61	0.73
Ebt Per Ebit	0.4	0.83	0.66	1.01	1.07	0.67	0.45	0.89	0.89	0.68	0.28	0.22	0.62	0.97	0.93	0.94	1.26
Ebit Per Revenue	0.19	0.31	0.28	0.2	0.32	0.36	0.27	0.24	0.21	0.19	0.14	0.17	0.18	0.29	0.3	0.18	0.17
Debt Ratio	0.29	0.31	0.31	0.27	0.25	0.33	0.5	0.35	0.32	0.34	0.31	0.37	0.37	0.28	0.17	0.14	0.15
Debt Equity Ratio	0.51	0.59	0.57	0.47	0.42	0.6	1.26	0.67	0.59	0.67	0.55	0.71	0.74	0.47	0.27	0.21	0.22
Long Term Debt To Capitalization	0.26	0.3	0.32	0.28	0.21	0.26	0.42	0.34	0.23	0.31	0.3	0.24	0.11	0.12	0.07	0.01	-
Total Debt To Capitalization	0.34	0.37	0.36	0.32	0.29	0.37	0.56	0.4	0.37	0.4	0.36	0.42	0.43	0.32	0.21	0.18	0.18
Interest Coverage	5.47	8.47	8.04	7.16	11.82	15.36	14.59	11.97	11.96	9.82	3.64	2.82	3.8	16.59	22.23	26.87	-
Cash Flow To Debt Ratio	0.41	0.13	0.25	0.38	0.57	0.35	0.29	0.31	0.14	-0.06	-	0.4	0.29	0.05	0.4	0.09	0.0
Company Equity Multiplier	1.77	1.88	1.84	1.72	1.65	1.83	2.49	1.92	1.86	1.95	1.76	1.91	2.0	1.66	1.58	1.56	1.48
Receivables Turnover	7.9	5.18	6.17	4.57	5.59	4.4	4.1	4.67	3.31	2.56	2.62	1.38	3.45	3.6	4.28	3.5	4.6
Payables Turnover	22.68	22.03	17.17	22.26	15.75	15.33	14.97	21.31	14.78	13.5	11.86	18.42	4.9	7.15	16.68	5.82	-
Inventory Turn Over	1.08	1.14	1.29	1.5	1.08	1.2	1.23	1.11	1.1	1.72	2.03	1.43	1.24	1.25	1.16	1.22	1.29
Fixed Asset Turnover	0.47	0.57	0.52	0.5	0.64	0.53	1.52	1.56	1.46	1.27	1.16	1.21	1.49	1.81	1.93	1.96	3.22
Asset Turnover	0.25	0.31	0.3	0.3	0.36	0.32	0.5	0.54	0.54	0.5	0.5	0.5	0.58	0.67	0.72	0.73	0.85
Operating Cash Flow Sales Ratio	0.48	0.14	0.25	0.35	0.4	0.35	0.29	0.2	0.08	-0.04	-	0.3	0.19	0.02	0.09	0.02	0.0
Free Cash Flow Operating Cash Flow Ratio	0.8	-0.14	0.64	0.72	0.75	0.64	0.36	0.34	-0.6	4.54	-	0.64	-0.53	-7.08	-0.58	-5.63	-0.21
Cash Flow Coverage Ratios	0.41	0.13	0.25	0.38	0.57	0.35	0.29	0.31	0.14	-0.06	-	0.4	0.29	0.05	0.4	0.09	0.0
Short Term Coverage Ratios	1.34	0.49	1.6	2.39	1.51	0.82	0.67	1.37	0.29	-0.17	-	0.71	0.35	0.07	0.55	0.09	0.0
Capital Expenditure Coverage Ratio	5.03	0.88	2.81	3.55	3.97	2.76	1.56	1.52	0.62	-0.28	-	2.79	0.65	0.12	0.63	0.15	0.83
Dividend Paid And Capex Coverage Ratio	5.01	0.39	0.91	0.95	1.51	0.97	0.99	1.06	0.61	-0.27	-	2.38	0.65	0.12	0.57	0.13	0.83
Dividend Payout Ratio	0.0	0.99	1.23	1.85	0.57	1.11	1.11	0.32	0.03	0.07	-	0.69	0.01	0.02	0.08	0.17	-
Price To Free Cash Flows Ratio, P/FCF	7.0	-117.99	11.0	8.85	5.98	7.95	14.77	25.24	-33.37	-11.27	-18.79	4.28	-2.97	-19.59	-60.61	-31.05	-132184.11
Price To Operating Cash Flows Ratio, P/OCF	5.61	16.23	7.09	6.35	4.47	5.07	5.32	8.69	20.13	-51.15	-	2.74	1.58	138.75	35.16	174.87	27676.38
Price Cash Flow Ratio, P/CF	5.61	16.23	7.09	6.35	4.47	5.07	5.32	8.69	20.13	-51.15	-	2.74	1.58	138.75	35.16	174.87	27676.38
Enterprise Value Multiple, EV	10.67	6.46	6.46	6.22	4.16	7.29	9.73	6.41	7.48	9.47	29.38	5.94	3.49	9.71	10.74	13.72	16.36
Price Fair Value, P/FV	1.19	1.29	1.0	1.13	1.06	1.05	1.94	1.77	1.68	1.95	1.46	0.78	0.34	3.16	3.74	3.22	4.09

	2021-Q2	2021-Q1	2020-Q4	2020-Q3	2020-Q2	2020-Q1	2019-Q4	2019-Q3	2019-Q2	2019-Q1	2018-Q4	2018-Q3	2018-Q2	2018-Q1	2017-Q4	2017-Q3	2017-Q2	2017-Q1	2016-Q4	2016-Q3	2016-Q2	2016-Q1	2015-Q4	2015-Q3	2015-Q2	2015-Q1	2014-Q4	2014-Q2	2014-Q1	2013-Q4
Price Earnings Ratio, P/E	11.9	21.6	9.17	15	1.74 K	3.59 K	8.47	14.4	6.66	6.85	16.3	17.5	9.5	12.4	-	-	-	7.93	-	-	-	-	-	-	-	-	-	7.85	-	-
Price Sales Ratio, P/S	8.2	14.9	5.71	9.35	4.57	9.4	4.49	7.66	3.86	7.06	6.56	7.05	8.11	11.2	-	-	-	8.98	-	-	-	-	-	-	-	-	-	5.71	-	-
Price To Book Ratio, P/B	1.6	1.46	1.19	0.971	1.1	1.14	1.29	1.1	1.08	1	0.995	1.07	1.11	4.06	1.13	1.09	1.2	1.12	1.06	1.02	1.04	1.11	1.05	2.73	1.97	1.98	1.92	1.75	1.62	-
Price Earnings To Growth Ratio, PEG	0.119	-0.474	0.092	0.001	17.4	-35.9	0.085	-0.276	1.09	0.046	-3.9 K	-0.392	0.424	15.9	-	-	-	-0.964	-	-	-	-	-	-	-	-	-	0.112	-	-
Operating Cash Flow Per Share	1.17 K	0.557	2.34 K	1.1	1.6 K	0.76	831	332	301	313	313	0.686	549	549	549	0.666	666	666	666	0.856	775	775	775	607	607	607	613	391	391	-
Free Cash Flow Per Share	866	0.403	1.98 K	0.92	1.21 K	0.567	-331	-0.249	-41.4	-43.1	-43.1	0.465	354	354	354	0.461	478	478	478	0.601	580	580	580	387	387	387	391	141	141	-
Cash Per Share	3.96 K	3.98 K	6.05 K	6.06 K	4.74 K	4.76 K	3.97 K	4.26 K	4.21 K	4.44 K	4.64 K	4.64 K	3.93 K	586	4.57 K	4.57 K	4.4 K	4.4 K	3.48 K	3.48 K	3.1 K	3.1 K	3.23 K	-	2.61 K	2.61 K	2.47 K	1.49 K	1.49 K	-
Payout Ratio	0.0	0.0	0.002	0.0	0.514	0.001	1.9	0.002	0.671	0.741	1.84	0.002	0.952	1.16	-	-	-	1.17	-	-	-	-	-	-	-	-	-	0.61	-	-
Dividend Yield	0.0	0.0	0.0	0.0	0.0	0.0	0.056	0.0	0.025	0.027	0.028	0.0	0.025	0.023	0.024	0.0	0.034	0.037	0.037	0.0	0.027	0.025	0.026	0.032	0.045	0.045	0.049	0.019	0.021	-
Current Ratio	2.46	2.46	2.76	2.76	2.77	2.77	2.67	2.67	2.75	2.75	3.55	3.55	3.82	2.5	3.84	3.84	3.89	3.89	2.66	2.66	2.61	2.61	2.02	-	1.72	1.72	2.08	3.05	3.05	-
Quick Ratio	1.35	1.35	1.67	1.67	1.5	1.5	1.43	1.43	1.61	1.61	2.13	2.17	2.38	1.39	2.43	2.47	2.37	2.44	1.48	1.52	1.6	1.65	1.31	-	1.1	1.1	1.29	1.69	1.69	-
Cash Ratio	1.01	1.01	1.42	1.42	1.17	1.17	0.961	0.961	1.14	1.14	1.61	1.61	1.67	0.072	1.72	1.72	1.32	1.32	1.04	1.04	1.03	1.03	0.85	-	0.66	0.66	0.797	0.894	0.894	-
Days Of Sales Outstanding, DSO	26.7	34.1	24.2	30.8	24.2	31.9	35.1	35.9	32.2	41.6	54	38	66.3	-	-	-	-	51.5	-	-	-	-	-	-	-	-	-	88.8	-	-
Days Of Inventory Outstanding, DIO	173	359	174	362	161	332	149	304	128	278	260	252	266	171	-	-	-	342	-	-	-	-	-	-	-	-	-	262	-	-
Days Of Payables Outstanding, DPO	20.7	42.9	8.32	17.3	15.5	29	7.73	15.7	17	36.8	18.9	18.9	33.8	20.7	-	-	-	18.7	-	-	-	-	-	-	-	-	-	28	-	-
Operating Cycle	200	393	199	393	185	363	184	340	160	320	314	290	332	171	-	-	-	393	-	-	-	-	-	-	-	-	-	350	-	-
Cash Conversion Cycle	179	350	190	376	170	334	177	324	143	283	295	272	298	151	-	-	-	375	-	-	-	-	-	-	-	-	-	322	-	-
Gross Profit Margin	0.363	0.385	0.346	0.37	0.312	0.331	0.321	0.333	0.321	0.385	0.411	0.411	0.437	0.393	-	-	-	0.398	-	-	-	-	-	-	-	-	-	0.405	-	-
Operating Profit Margin	0.223	0.212	0.196	0.185	0.194	0.19	0.19	0.181	0.217	0.233	0.258	0.258	0.284	0.294	-	-	-	0.303	-	-	-	-	-	-	-	-	-	0.252	-	-
Pretax Profit Margin	0.224	0.224	0.165	0.166	-0.01	-0.006	0.195	0.185	0.195	0.326	0.129	0.129	0.249	0.279	-	-	-	0.339	-	-	-	-	-	-	-	-	-	0.226	-	-
Net Profit Margin	0.173	0.173	0.156	0.156	0.001	0.001	0.133	0.133	0.145	0.258	0.101	0.101	0.213	0.226	-	-	-	0.283	-	-	-	-	-	-	-	-	-	0.182	-	-
Effective Tax Rate	0.222	0.222	0.066	0.065	0.684	-1.02	0.256	0.27	0.256	0.206	0.239	0.239	0.288	0.19	-	-	-	0.166	-	-	-	-	-	-	-	-	-	0.205	-	-
Return On Assets, ROA	0.02	0.01	0.018	0.009	0.0	0.0	0.02	0.01	0.022	0.02	0.008	0.008	0.016	0.03	-	-	-	0.02	-	-	-	-	-	-	-	-	-	0.028	-	-
Return On Equity, ROE	0.034	0.017	0.032	0.016	0.0	0.0	0.038	0.019	0.04	0.037	0.015	0.015	0.029	0.082	-	-	-	0.035	-	-	-	-	-	-	-	-	-	0.056	-	-
Return On Capital Employed, ROCE	0.03	0.014	0.027	0.013	0.03	0.015	0.034	0.016	0.039	0.021	0.023	0.024	0.024	0.046	-	-	-	0.024	-	-	-	-	-	-	-	-	-	0.049	-	-
Net Income Per Ebt	0.774	0.772	0.945	0.937	-0.069	-0.102	0.681	0.718	0.744	0.791	0.778	0.778	0.857	0.81	-	-	-	0.834	-	-	-	-	-	-	-	-	-	0.804	-	-
Ebt Per Ebit	1	1.06	0.841	0.897	-0.049	-0.034	1.02	1.02	0.898	1.4	0.502	0.502	0.876	0.946	-	-	-	1.12	-	-	-	-	-	-	-	-	-	0.897	-	-
Ebit Per Revenue	0.223	0.212	0.196	0.185	0.194	0.19	0.19	0.181	0.217	0.233	0.258	0.258	0.284	0.294	-	-	-	0.303	-	-	-	-	-	-	-	-	-	0.252	-	-
Debt Ratio	0.254	0.254	0.29	0.296	0.308	0.314	0.315	0.321	0.287	0.287	0.305	0.308	0.297	0.546	0.27	0.272	0.285	0.285	0.252	0.252	0.284	0.284	0.326	-	0.47	0.47	0.504	0.353	0.353	-
Debt Equity Ratio	0.422	0.422	0.512	0.522	0.559	0.569	0.592	0.602	0.516	0.516	0.567	0.567	0.53	1.48	0.466	0.466	0.505	0.505	0.416	0.416	0.489	0.489	0.598	-	1.16	1.16	1.26	0.694	0.694	-
Long Term Debt To Capitalization	0.224	0.224	0.261	0.261	0.285	0.285	0.3	0.3	0.275	0.275	0.324	0.324	0.317	0.562	0.281	0.281	0.304	0.304	0.205	0.205	0.248	0.248	0.258	-	0.352	0.352	0.417	0.337	0.337	-
Total Debt To Capitalization	0.297	0.297	0.339	0.343	0.358	0.363	0.372	0.376	0.34	0.34	0.362	0.362	0.347	0.597	0.318	0.318	0.336	0.336	0.294	0.294	0.329	0.329	0.374	-	0.538	0.538	0.557	0.41	0.41	-
Interest Coverage	7.02	-	6.31	-	6.95	-	5.7	-	6.28	-	-	-	6.96	7.62	-	-	-	8.73	-	-	-	-	-	-	-	-	-	-	-	-
Cash Flow To Debt Ratio	0.152	0.0	0.26	0.0	0.169	0.0	0.089	0.035	0.037	0.037	0.035	0.0	0.07	0.086	0.078	0.0	0.106	0.106	0.123	0.0	0.139	0.139	0.11	-	0.115	0.115	0.112	0.134	0.134	-
Company Equity Multiplier	1.66	1.66	1.77	1.77	1.81	1.81	1.88	1.88	1.8	1.8	1.86	1.84	1.79	2.71	1.73	1.72	1.77	1.77	1.65	1.65	1.72	1.72	1.83	-	2.48	2.48	2.49	1.97	1.97	-
Receivables Turnover	3.37	2.64	3.72	2.92	3.72	2.82	2.57	2.51	2.8	2.16	1.67	2.37	1.36	-	-	-	-	1.75	-	-	-	-	-	-	-	-	-	1.01	-	-
Payables Turnover	4.35	2.1	10.8	5.21	5.81	3.1	11.6	5.72	5.31	2.45	4.76	4.76	2.66	4.35	-	-	-	4.81	-	-	-	-	-	-	-	-	-	3.21	-	-
Inventory Turn Over	0.52	0.251	0.516	0.249	0.558	0.271	0.603	0.296	0.702	0.324	0.346	0.356	0.339	0.525	-	-	-	0.263	-	-	-	-	-	-	-	-	-	0.344	-	-
Fixed Asset Turnover	0.222	0.111	0.222	0.111	0.242	0.121	0.28	0.14	0.277	0.141	0.142	0.142	0.135	0.531	-	-	-	0.135	-	-	-	-	-	-	-	-	-	0.453	-	-
Asset Turnover	0.118	0.059	0.118	0.059	0.133	0.067	0.153	0.076	0.155	0.079	0.082	0.082	0.077	0.134	-	-	-	0.071	-	-	-	-	-	-	-	-	-	0.156	-	-
Operating Cash Flow Sales Ratio	0.329	0.0	0.641	0.001	0.391	0.0	0.183	0.146	0.069	0.136	0.132	0.0	0.271	0.351	-	-	-	0.428	-	-	-	-	-	-	-	-	-	0.302	-	-
Free Cash Flow Operating Cash Flow Ratio	0.738	0.723	0.848	0.839	0.759	0.747	-0.398	-0.001	-0.138	-0.138	-0.138	0.679	0.645	0.645	0.645	0.691	0.718	0.718	0.718	0.702	0.748	0.748	0.748	0.638	0.638	0.638	0.638	0.361	0.361	0.344
Cash Flow Coverage Ratios	0.152	0.0	0.26	0.0	0.169	0.0	0.089	0.035	0.037	0.037	0.035	0.0	0.07	0.086	0.078	0.0	0.106	0.106	0.123	0.0	0.139	0.139	0.11	-	0.115	0.115	0.112	0.134	0.134	-
Short Term Coverage Ratios	0.485	0.0	0.84	0.0	0.589	0.0	0.323	0.129	0.141	0.141	0.229	0.001	0.562	0.652	0.493	0.001	0.772	0.772	0.324	0.0	0.427	0.427	0.263	-	0.215	0.215	0.261	0.498	0.498	-
Capital Expenditure Coverage Ratio	3.81	3.62	6.6	6.2	4.15	3.95	0.716	571	0.879	0.879	0.879	0.003	2.81	2.81	2.81	3.24	3.55	3.55	3.55	3.36	3.97	3.97	3.97	2.76	2.76	2.76	2.76	1.56	1.56	1.52
Dividend Paid And Capex Coverage Ratio	3.81	3.61	6.58	6.18	4.14	3.94	0.361	288	0.393	0.393	0.393	0.003	0.906	0.906	0.906	0.866	0.947	0.947	0.947	1.19	1.51	1.51	1.51	0.972	0.972	0.972	0.972	0.993	0.993	1.06
Dividend Payout Ratio	0.0	0.0	0.002	0.0	0.514	0.001	1.9	0.002	0.671	0.741	1.84	0.002	0.952	1.16	-	-	-	1.17	-	-	-	-	-	-	-	-	-	0.61	-	-
Price To Free Cash Flows Ratio, P/FCF	33.8	66.2 K	10.5	18.5 K	15.4	33.8 K	-61.5	-69.7 K	-406	-378	-361	36 K	46.4	49.4	47.7	35.5 K	31.3	29.2	29	22 K	20.5	21.9	21.3	32.2	23.2	23.2	21.3	52.5	48.4	-
Price To Operating Cash Flows Ratio, P/OCF	24.9	47.9 K	8.9	15.5 K	11.7	25.3 K	24.5	52.3	55.8	52	49.7	24.4 K	29.9	31.9	30.8	24.5 K	22.4	21	20.8	15.5 K	15.3	16.4	15.9	20.5	14.8	14.8	13.6	18.9	17.4	-
Price Cash Flow Ratio, P/CF	24.9	47.9 K	8.9	15.5 K	11.7	25.3 K	24.5	52.3	55.8	52	49.7	24.4 K	29.9	31.9	30.8	24.5 K	22.4	21	20.8	15.5 K	15.3	16.4	15.9	20.5	14.8	14.8	13.6	18.9	17.4	-
Enterprise Value Multiple, EV	20.2	40.8	17.1	29.7	15.4	31.7	17.5	31.2	16.5	22.2	20.5	21.7	24.1	47.9	-	-	-	29.2	-	-	-	-	-	-	-	-	-	21.4	-	-
Price Fair Value, P/FV	1.6	1.46	1.19	0.971	1.1	1.14	1.29	1.1	1.08	1	0.995	1.07	1.11	4.06	1.13	1.09	1.2	1.12	1.06	1.02	1.04	1.11	1.05	2.73	1.97	1.98	1.92	1.75	1.62	-