НКХП Financial Ratios 2012-2025 | NKHP

	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Price Earnings Ratio, P/E	13.78	9.96	8.26	9.69	17.11	4.58	6.63	9.87	18.39	23.22	54.64	0.05
Price Sales Ratio, P/S	7.28	3.93	3.09	2.92	0.91	1.14	2.5	2.89	3.07	9.79	17.35	0.01
Price To Book Ratio, P/B	5.15	1.74	2.14	2.84	2.63	2.47	3.54	4.86	12.97	15.2	15.82	0.02
Price Earnings To Growth Ratio, PEG	0.09	-0.57	2.82	0.07	-0.24	0.11	0.09	-0.59	0.67	0.17	-0.55	-
Operating Cash Flow Per Share	77.66	36.73	37.31	77.55	15.07	32.69	41.59	16.51	29.85	18.28	7.35	12085.63
Free Cash Flow Per Share	58.6	19.99	26.07	66.22	0.97	7.21	14.15	-11.59	21.94	14.11	6.97	11054.66
Cash Per Share	67.96	20.1	13.35	44.63	12.11	20.07	27.57	1.8	7.0	10.49	10.79	8422.52
Payout Ratio	0.2	0.0	0.75	0.21	0.48	0.46	0.5	0.59	0.93	0.36	0.59	0.98
Dividend Yield	0.01	0.0	0.09	0.02	0.03	0.1	0.08	0.06	0.05	0.02	0.01	20.83
Current Ratio	1.92	2.09	1.04	1.07	1.2	1.74	3.4	3.04	1.91	2.09	2.66	2.25
Quick Ratio	1.8	1.76	0.78	1.0	1.03	1.27	2.75	1.95	1.37	1.71	1.92	1.84
Cash Ratio	1.63	1.41	0.64	0.94	0.17	0.54	2.08	0.29	0.67	1.13	1.71	1.44
Days Of Sales Outstanding, DSO	13.1	12.5	-	-	52.41	10.59	8.48	7.85	-	-	12.78	3.83
Days Of Inventory Outstanding, DIO	46.67	59.92	47.93	21.86	19.85	50.22	78.05	60.1	21.3	82.99	125.96	26.1
Days Of Payables Outstanding, DPO	9.64	0.3	-	-	57.08	27.01	22.83	0.51	7.25	16.07	0.27	0.02
Operating Cycle	59.77	72.41	47.93	21.86	72.26	60.81	86.53	67.95	21.3	82.99	138.74	29.94
Cash Conversion Cycle	50.13	72.12	47.93	21.86	15.18	33.8	63.71	67.44	14.05	66.93	138.47	29.92
Gross Profit Margin	0.73	0.61	0.57	0.47	0.15	0.37	0.57	0.46	0.29	0.58	0.49	0.34
Operating Profit Margin	0.64	0.49	0.47	0.41	0.08	0.32	0.46	0.37	0.26	0.51	0.39	0.25
Pretax Profit Margin	0.66	0.5	0.47	0.38	0.07	0.32	0.48	0.35	0.22	0.53	0.4	0.27
Net Profit Margin	0.53	0.39	0.37	0.3	0.05	0.25	0.38	0.29	0.17	0.42	0.32	0.22
Effective Tax Rate	0.2	0.2	0.2	0.21	0.23	0.21	0.21	0.17	0.24	0.2	0.21	0.2
Return On Assets, ROA	0.29	0.16	0.21	0.18	0.07	0.28	0.27	0.3	0.53	0.47	0.23	0.3
Return On Equity, ROE	0.37	0.18	0.26	0.29	0.15	0.54	0.53	0.49	0.71	0.65	0.29	0.37
Return On Capital Employed, ROCE	0.42	0.21	0.3	0.33	0.16	0.45	0.37	0.42	1.07	0.78	0.34	0.41
Net Income Per Ebt	0.8	0.8	0.8	0.79	0.77	0.79	0.79	0.83	0.76	0.8	0.79	0.8
Ebt Per Ebit	1.03	1.0	0.99	0.93	0.86	0.99	1.03	0.96	0.86	1.04	1.03	1.07
Ebit Per Revenue	0.64	0.49	0.47	0.41	0.08	0.32	0.46	0.37	0.26	0.51	0.39	0.25
Debt Ratio	0.04	0.03	0.11	0.25	0.32	0.36	0.42	0.3	-	-	-	-
Debt Equity Ratio	0.05	0.03	0.13	0.4	0.72	0.69	0.82	0.48	-	-	-	-
Long Term Debt To Capitalization	0.05	0.0	0.04	0.13	0.32	0.34	0.43	0.32	-	-	-	-
Total Debt To Capitalization	0.05	0.03	0.12	0.29	0.42	0.41	0.45	0.32	-	-	-	-
Interest Coverage	-	54.38	25.28	11.07	4.28	27.56	231.23	22.84	6.91	-	-	-
Cash Flow To Debt Ratio	7.85	6.89	2.07	1.65	0.22	0.51	0.76	0.75	-	-	-	-
Company Equity Multiplier	1.29	1.12	1.23	1.61	2.28	1.93	1.97	1.62	1.33	1.4	1.26	1.24
Receivables Turnover	27.86	29.21	-	-	6.96	34.46	43.03	46.51	-	-	28.56	95.21
Payables Turnover	37.88	1227.11	-	-	6.39	13.51	15.99	709.86	50.32	22.72	1366.66	23476.41
Inventory Turn Over	7.82	6.09	7.62	16.69	18.39	7.27	4.68	6.07	17.14	4.4	2.9	13.98
Fixed Asset Turnover	0.81	0.47	0.65	0.83	2.15	1.74	1.1	1.57	6.92	3.21	1.34	2.1
Asset Turnover	0.55	0.4	0.56	0.6	1.28	1.12	0.72	1.03	3.18	1.11	0.72	1.37
Operating Cash Flow Sales Ratio	0.57	0.5	0.4	0.69	0.05	0.16	0.44	0.21	0.2	0.39	0.28	0.27
Free Cash Flow Operating Cash Flow Ratio	0.75	0.54	0.7	0.85	0.06	0.22	0.34	-0.7	0.74	0.77	0.95	0.91
Cash Flow Coverage Ratios	7.85	6.89	2.07	1.65	0.22	0.51	0.76	0.75	-	-	-	-
Short Term Coverage Ratios	234.04	7.34	2.86	2.67	0.63	1.96	11.04	0.78	-	-	-	-
Capital Expenditure Coverage Ratio	4.07	2.19	3.32	6.84	1.07	1.28	1.52	0.59	3.77	4.38	19.52	11.72
Dividend Paid And Capex Coverage Ratio	2.31	2.19	0.99	4.17	0.72	0.67	0.92	0.4	0.96	1.62	1.38	1.14
Dividend Payout Ratio	0.2	0.0	0.75	0.21	0.48	0.46	0.5	0.59	0.93	0.36	0.59	0.98
Price To Free Cash Flows Ratio, P/FCF	17.0	14.43	11.16	5.0	255.05	31.9	16.61	-19.24	20.92	32.54	65.82	0.04
Price To Operating Cash Flows Ratio, P/OCF	12.83	7.86	7.8	4.27	16.49	7.04	5.65	13.51	15.38	25.11	62.45	0.04
Price Cash Flow Ratio, P/CF	12.83	7.86	7.8	4.27	16.49	7.04	5.65	13.51	15.38	25.11	62.45	0.04
Enterprise Value Multiple, EV	9.78	6.58	5.9	6.48	10.77	3.98	5.5	7.9	11.79	18.03	36.53	-0.48
Price Fair Value, P/FV	5.15	1.74	2.14	2.84	2.63	2.47	3.54	4.86	12.97	15.2	15.82	0.02

	2024-Q2	2024-Q1	2023-Q4	2023-Q3	2023-Q2	2023-Q1	2022-Q4	2022-Q3	2022-Q2	2022-Q1	2021-Q4	2021-Q3	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-Q2	2015-Q1	2014-Q4	2014-Q3	2014-Q1
Price Earnings Ratio, P/E	9.57	11.6	19.5	17.2	4.87	5.3	4.99	9.24	30.2	17.3	4.37	8.51	4.86	7.18	6.71	4.45	8.15	-	6.58	5.7	12.3	6.92	1.95	-	2.49	5.29	5.07	5.09	7.73	5.03	5.56	11.5	-183	9.57	31.8	26.5	-	13.8	-	-
Price Sales Ratio, P/S	21.9	26.5	46.7	32.5	10.7	11.6	11.3	11.5	27.9	24.1	6.94	16	6.92	14.9	41.1	5.01	4.38	-	1.09	1.52	5.3	3.67	1.81	-	2.81	3.83	13.1	8.06	7.8	5.84	8.26	13.4	34.4	13.1	11.4	13.2	-	28.4	-	-
Price To Book Ratio, P/B	3.78	4.58	5.15	7.62	3.78	2.06	1.74	1.75	2.17	2.38	2.14	2.8	2.83	2.85	2.84	2.32	2.27	-	2.63	2.4	2.74	2.39	2.46	2.47	2.58	3.03	3.54	3.37	2.95	3.13	4.86	5.89	7.86	6.48	13	10.5	-	15.2	-	-
Price Earnings To Growth Ratio, PEG	-	0.146	-0.433	-0.479	0.049	0.207	0.048	0.053	-0.649	-0.244	0.076	-0.195	0.1	2.68	-0.408	0.041	-	-	-0.657	0.053	-0.301	-0.098	0.02	-	0.027	-0.796	0.301	0.063	-0.219	-0.266	0.069	-0.008	1.73	0.096	-	-	-	-	-	-
Operating Cash Flow Per Share	-	-	-	-	35.1	17	-	-	-	-	18	-	17.8	-	-	-	36.8	-	-9.48	-	18.6	3.77	22.3	-	4.58	8.17	8.17	-	10.4	10.4	10.4	-	-	-	3.61	-	-	-	-	-
Free Cash Flow Per Share	-	-	-	-	26.1	12.5	-	-	-	-	12.4	-	12.4	-	-	-	33.7	-	-15.4	-	10.4	0.244	13.7	-	-12.4	1.8	1.8	-	3.54	3.54	3.54	-	-	-	3.61	-	-	-	-	-
Cash Per Share	74.9	74.9	68	59	50	50	20.1	11.1	6.33	10.5	13.4	23.4	31.3	37.8	44.6	41.2	32.5	-	12.1	41.7	31.4	31.5	20.1	17.8	17.8	25.9	27.6	39.4	22.8	18.1	1.8	28.3	11.7	6.5	7.56	16.3	-	13.7	-	-
Payout Ratio	-	-	-	-	0.0	0.0	-	-	-	-	0.938	-	0.575	-	-	-	0.891	-	0.731	-	0.006	0.201	0.787	-	0.0	0.535	0.5	-	0.806	0.523	0.441	-	-7.91	0.466	0.931	1.35	0.645	0.698	-	-
Dividend Yield	-	-	-	-	0.0	0.0	-	-	-	-	0.054	-	0.03	-	-	-	0.027	-	0.028	-	0.0	0.007	0.101	-	0.0	0.025	0.025	-	0.026	0.026	0.02	-	0.011	0.012	0.007	0.013	-	0.013	-	-
Current Ratio	5.58	5.58	1.92	8.73	2.81	2.81	2.09	1.26	0.91	0.89	1.04	1.01	1.14	1.31	1.07	1.17	1.02	1.08	1.2	1.7	1.49	2.09	1.74	1.69	1.69	1.99	3.4	10.4	4.61	4.94	3.04	5.78	4.07	5.12	1.91	2.55	-	2.09	2.09	-
Quick Ratio	5.24	5.24	1.8	8.21	2.59	2.59	1.76	0.958	0.556	0.601	0.778	0.825	1.02	1.2	0.995	1.12	0.959	1.02	1.03	1.4	1.32	1.78	1.27	1.24	1.24	1.81	2.75	10	4.35	4.48	1.95	4.71	3.87	4.58	1.37	2.39	-	1.71	1.71	-
Cash Ratio	4.97	4.97	1.63	7.41	2.28	2.28	1.41	0.617	0.449	0.476	0.643	0.709	0.904	1.15	0.94	0.922	0.79	0.548	0.167	0.871	0.886	1.05	0.545	0.595	0.604	0.883	2.08	8.4	3.23	3.43	0.287	3.37	1.85	1.51	0.668	0.965	-	1.13	1.13	-
Days Of Sales Outstanding, DSO	9.06	9.06	10.2	11.6	9.16	3.24	17.6	23.9	-	17.5	-	14.9	-	5.88	-	15.3	-	49.4	-	14.6	-	28.9	4.13	-	-	18.6	1.66	17	24.2	16.6	34.1	-	107	14.4	16.6	47.2	-	6.4	6.4	-
Days Of Inventory Outstanding, DIO	48.3	48.3	130	22.4	25.6	51.3	112	41.1	65.8	92.1	36.3	76.4	14.9	50.1	30	6.42	6.13	7.85	5.66	9.3	17.3	16.6	19	-	27.4	10.9	73.8 K	14	13.2	13	46	75.8	16.2	20.1	21.1	7.9	-	77.5	77.5	-
Days Of Payables Outstanding, DPO	124	124	26.9	33.3	-	-	0.555	68.3	0.34	66.8	-	185	10.3	65.7	-	28.7	-	42.6	16.3	18.1	0.199	-	10.2	-	30.1	38.9	21.6 K	5.98	10.6	3.26	1.43	42.8	67.5	31.6	7.19	48.8	-	22.1	22.1	-
Operating Cycle	57.4	57.4	141	34.1	34.8	54.5	129	65	65.8	110	36.3	91.3	14.9	56	30	21.7	6.13	57.3	5.66	23.9	17.3	45.5	23.2	-	27.4	29.5	73.8 K	31	37.5	29.6	80.1	75.8	123	34.5	37.7	55.1	-	83.9	83.9	-
Cash Conversion Cycle	-67	-67	114	0.801	34.8	54.5	129	-3.24	65.5	42.8	36.3	-93.8	4.64	-9.67	30	-7.03	6.13	14.7	-10.6	5.81	17.1	45.5	12.9	-	-2.74	-9.47	52.2 K	25	26.9	26.4	78.6	33	55.7	2.98	30.5	6.35	-	61.8	61.8	-
Gross Profit Margin	0.76	0.76	0.846	0.661	0.739	0.739	0.852	0.487	0.391	0.553	0.682	0.68	0.522	0.738	-0.336	0.402	0.255	0.157	0.115	0.119	0.336	0.235	0.352	-	0.404	0.273	0.999	0.55	0.441	0.415	0.503	0.468	0.207	0.505	0.347	0.172	0.436	0.677	0.677	0.354
Operating Profit Margin	0.68	0.68	0.691	-0.899	0.674	0.668	0.773	0.332	0.353	0.437	0.494	0.593	0.453	0.653	5.74	-0.225	0.178	0.1	0.068	-0.058	0.269	0.2	0.298	-	0.33	0.23	2.42	0.502	0.326	0.364	0.395	0.462	-0.052	0.431	0.298	0.145	0.392	0.615	0.615	0.265
Pretax Profit Margin	0.717	0.717	0.758	0.597	0.685	0.685	0.711	0.39	0.291	0.437	0.502	0.595	0.447	0.649	1.95	0.352	0.17	0.206	0.053	0.084	0.148	0.167	0.292	-	0.355	0.226	0.819	0.498	0.326	0.364	0.418	0.369	-0.052	0.431	0.146	0.157	0.402	0.64	0.64	0.276
Net Profit Margin	0.572	0.572	0.599	0.472	0.548	0.548	0.567	0.311	0.231	0.348	0.397	0.471	0.356	0.518	1.53	0.281	0.134	0.164	0.042	0.067	0.107	0.132	0.231	-	0.282	0.181	0.644	0.396	0.252	0.29	0.371	0.29	-0.047	0.342	0.09	0.125	0.321	0.512	0.512	0.219
Effective Tax Rate	0.201	0.201	0.21	0.209	0.2	0.2	0.202	0.203	0.206	0.203	0.208	0.209	0.203	0.201	0.212	0.201	0.211	0.203	0.21	0.204	0.274	0.204	0.209	-	0.207	0.202	0.214	0.205	0.226	0.202	0.111	0.214	0.095	0.205	0.385	0.205	0.201	0.201	0.201	0.206
Return On Assets, ROA	0.09	0.09	0.051	0.1	0.162	0.081	0.078	0.041	0.016	0.028	0.099	0.06	0.104	0.07	0.066	0.08	0.041	0.043	0.044	0.051	0.029	0.048	0.163	-	0.136	0.071	0.089	0.083	0.056	0.095	0.134	0.059	-0.006	0.138	0.077	0.072	-	0.196	0.196	-
Return On Equity, ROE	0.099	0.099	0.066	0.111	0.194	0.097	0.087	0.047	0.018	0.034	0.122	0.082	0.146	0.099	0.106	0.13	0.07	0.082	0.1	0.105	0.056	0.086	0.315	-	0.259	0.143	0.175	0.165	0.095	0.156	0.218	0.128	-0.011	0.169	0.102	0.099	0.297	0.275	0.275	0.055
Return On Capital Employed, ROCE	0.113	0.113	0.071	-0.197	0.221	0.11	0.115	0.048	0.026	0.041	0.141	0.093	0.163	0.107	0.329	-0.085	0.072	0.038	0.109	-0.058	0.091	0.086	0.265	-	0.197	0.112	0.37	0.11	0.079	0.126	0.156	0.104	-0.008	0.19	0.335	0.114	-	0.327	0.327	-
Net Income Per Ebt	0.799	0.799	0.79	0.791	0.8	0.8	0.798	0.797	0.794	0.797	0.792	0.791	0.797	0.799	0.788	0.799	0.789	0.797	0.79	0.796	0.726	0.796	0.791	-	0.793	0.798	0.786	0.795	0.774	0.798	0.889	0.786	0.905	0.795	0.615	0.795	0.799	0.799	0.799	0.794
Ebt Per Ebit	1.05	1.05	1.1	-0.664	1.02	1.02	0.92	1.17	0.823	0.999	1.02	1	0.987	0.993	0.339	-1.57	0.956	2.07	0.77	-1.45	0.55	0.835	0.98	-	1.08	0.984	0.339	0.992	1	1	1.06	0.799	1	1	0.489	1.08	1.03	1.04	1.04	1.04
Ebit Per Revenue	0.68	0.68	0.691	-0.899	0.674	0.668	0.773	0.332	0.353	0.437	0.494	0.593	0.453	0.653	5.74	-0.225	0.178	0.1	0.068	-0.058	0.269	0.2	0.298	-	0.33	0.23	2.42	0.502	0.326	0.364	0.395	0.462	-0.052	0.431	0.298	0.145	0.392	0.615	0.615	0.265
Debt Ratio	-	-	0.04	0.039	0.041	0.041	0.029	0.047	0.07	0.087	0.108	0.145	0.18	0.223	0.251	0.3	0.361	0.344	0.317	0.355	0.384	0.378	0.349	0.353	0.356	0.359	0.418	0.454	0.332	0.328	0.296	0.446	0.316	0.095	-	-	-	-	-	-
Debt Equity Ratio	-	-	0.051	0.043	0.05	0.05	0.032	0.055	0.08	0.105	0.133	0.198	0.252	0.317	0.404	0.489	0.612	0.657	0.724	0.732	0.736	0.684	0.675	0.669	0.677	0.722	0.824	0.904	0.561	0.538	0.48	0.957	0.536	0.117	-	-	-	-	-	-
Long Term Debt To Capitalization	-	-	0.047	0.04	0.047	0.047	0.002	-	-	-	0.035	0.06	0.082	0.104	0.134	0.159	0.195	0.217	0.315	0.35	0.328	0.324	0.338	0.333	0.336	0.374	0.427	0.47	0.354	0.345	0.32	0.486	0.344	0.103	-	-	-	-	-	-
Total Debt To Capitalization	-	-	0.049	0.041	0.047	0.047	0.031	0.052	0.074	0.095	0.117	0.165	0.201	0.241	0.288	0.328	0.38	0.397	0.42	0.423	0.424	0.406	0.403	0.401	0.404	0.419	0.452	0.475	0.359	0.35	0.325	0.489	0.349	0.105	-	-	-	-	-	-
Interest Coverage	-	-	-	-	193	-	-	-	-	-	-	-	12.8	-	-	-	2.9	-	4.79	-	5.01	-	14.9	-	11.3	-	-	124	-	-	-	-	-	-	-	-	-	-	-	-
Cash Flow To Debt Ratio	-	-	-	-	3.78	1.83	-	-	-	-	0.995	-	0.545	-	-	-	0.594	-	-0.139	-	0.276	0.055	0.354	-	0.084	0.15	0.15	-	0.322	0.355	0.471	-	-	-	-	-	-	-	-	-
Company Equity Multiplier	1.1	1.1	1.29	1.11	1.2	1.2	1.12	1.16	1.14	1.21	1.23	1.37	1.4	1.42	1.61	1.63	1.7	1.91	2.28	2.06	1.92	1.81	1.93	1.89	1.9	2.01	1.97	1.99	1.69	1.64	1.62	2.15	1.7	1.22	1.33	1.37	-	1.4	1.4	-
Receivables Turnover	9.94	9.94	8.83	7.74	9.83	27.8	5.11	3.76	-	5.16	-	6.04	-	15.3	-	5.89	-	1.82	-	6.17	-	3.11	21.8	-	-	4.84	54.1	5.3	3.71	5.42	2.64	-	0.841	6.26	5.43	1.91	-	14.1	14.1	-
Payables Turnover	0.723	0.723	3.34	2.71	-	-	162	1.32	265	1.35	-	0.486	8.75	1.37	-	3.13	-	2.11	5.53	4.98	452	-	8.8	-	2.99	2.31	0.004	15	8.49	27.6	63.1	2.1	1.33	2.85	12.5	1.84	-	4.07	4.07	-
Inventory Turn Over	1.86	1.86	0.69	4.01	3.51	1.76	0.805	2.19	1.37	0.978	2.48	1.18	6.03	1.8	3	14	14.7	11.5	15.9	9.68	5.2	5.41	4.73	-	3.28	8.28	0.001	6.43	6.8	6.91	1.96	1.19	5.55	4.47	4.26	11.4	-	1.16	1.16	-
Fixed Asset Turnover	0.245	0.245	0.126	0.307	0.41	0.208	0.164	0.155	0.075	0.094	0.287	0.16	0.373	0.181	0.059	0.406	0.406	0.401	1.78	1.31	0.387	0.599	1.1	-	1.08	0.918	0.272	0.472	0.419	0.582	0.548	0.474	0.305	0.88	1.86	2.18	-	1.11	1.11	-
Asset Turnover	0.157	0.157	0.085	0.211	0.296	0.148	0.137	0.131	0.068	0.082	0.25	0.128	0.291	0.135	0.043	0.285	0.306	0.263	1.06	0.767	0.27	0.361	0.706	-	0.483	0.394	0.138	0.21	0.223	0.326	0.362	0.205	0.135	0.404	0.854	0.578	-	0.383	0.383	-
Operating Cash Flow Sales Ratio	-	-	-	-	0.531	0.514	-	-	-	-	0.428	-	0.336	-	-	-	0.699	-	-0.042	-	0.392	0.058	0.175	-	0.062	0.137	0.454	-	0.478	0.357	0.385	-	-	-	0.09	-	-	-	-	-
Free Cash Flow Operating Cash Flow Ratio	-	-	-	-	0.743	0.735	-	-	-	-	0.688	-	0.698	-	-	-	0.915	-	1.63	-	0.562	0.065	0.617	-	-2.7	0.221	0.221	-	0.34	0.34	0.34	-	-	-	1	-	-	-	-	-
Cash Flow Coverage Ratios	-	-	-	-	3.78	1.83	-	-	-	-	0.995	-	0.545	-	-	-	0.594	-	-0.139	-	0.276	0.055	0.354	-	0.084	0.15	0.15	-	0.322	0.355	0.471	-	-	-	-	-	-	-	-	-
Short Term Coverage Ratios	-	-	-	-	283	137	-	-	-	-	1.38	-	0.843	-	-	-	0.983	-	-0.381	-	0.817	0.185	1.45	-	0.33	0.862	1.59	-	13.9	17.5	21	-	-	-	-	-	-	-	-	-
Capital Expenditure Coverage Ratio	-	-	-	-	3.89	3.77	-	-	-	-	3.2	-	3.31	-	-	-	11.7	-	-1.59	-	2.28	1.07	2.61	-	0.27	1.28	1.28	-	1.52	1.52	1.52	-	-	-	-	-	-	-	-	-
Dividend Paid And Capex Coverage Ratio	-	-	-	-	3.89	3.77	-	-	-	-	0.846	-	1.1	-	-	-	3.9	-	-0.737	-	2.27	0.717	0.703	-	0.27	0.672	0.672	-	0.922	0.922	0.922	-	-	-	1.07	-	-	-	-	-
Dividend Payout Ratio	-	-	-	-	0.0	0.0	-	-	-	-	0.938	-	0.575	-	-	-	0.891	-	0.731	-	0.006	0.201	0.787	-	0.0	0.535	0.5	-	0.806	0.523	0.441	-	-7.91	0.466	0.931	1.35	0.645	0.698	-	-
Price To Free Cash Flows Ratio, P/FCF	-	-	-	-	27.1	30.8	-	-	-	-	23.5	-	29.5	-	-	-	6.84	-	-16.1	-	24	977	16.7	-	-16.8	127	130	-	47.9	48.1	63	-	-	-	127	-	-	-	-	-
Price To Operating Cash Flows Ratio, P/OCF	-	-	-	-	20.1	22.6	-	-	-	-	16.2	-	20.6	-	-	-	6.26	-	-26.2	-	13.5	63.2	10.3	-	45.4	28	28.8	-	16.3	16.4	21.4	-	-	-	127	-	-	-	-	-
Price Cash Flow Ratio, P/CF	-	-	-	-	20.1	22.6	-	-	-	-	16.2	-	20.6	-	-	-	6.26	-	-26.2	-	13.5	63.2	10.3	-	45.4	28	28.8	-	16.3	16.4	21.4	-	-	-	127	-	-	-	-	-
Enterprise Value Multiple, EV	29.2	35.9	58.7	53.5	14.2	14.8	13.2	29.8	62.8	49	12.9	26.2	14	21.7	14.6	20.5	22.9	8.92	17.9	21.8	18.5	22	6.86	-	9.48	18.4	16.2	17.3	25.3	17.1	22.8	30.6	-683	30.2	37.7	84.4	-	43.8	-1.28	-
Price Fair Value, P/FV	3.78	4.58	5.15	7.62	3.78	2.06	1.74	1.75	2.17	2.38	2.14	2.8	2.83	2.85	2.84	2.32	2.27	-	2.63	2.4	2.74	2.39	2.46	2.47	2.58	3.03	3.54	3.37	2.95	3.13	4.86	5.89	7.86	6.48	13	10.5	-	15.2	-	-