Варьеганнефтегаз Financial Ratios 2005-2025 | VJGZ

	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007	2006	2005
Price Earnings Ratio, P/E	39.34	5.42	3.09	8.15	4.39	4.53	4.13	6.89	5.35	13.48	25.52	10.03	19.8	9.78	6.94	13.56
Price Sales Ratio, P/S	0.41	0.27	0.18	0.26	0.41	0.42	0.49	0.53	0.3	0.64	1.0	1.01	0.89	0.99	0.86	1.34
Price To Book Ratio, P/B	0.31	0.38	0.26	0.32	0.42	0.49	0.59	0.65	0.39	0.83	1.25	1.33	1.53	1.66	2.0	2.82
Price Earnings To Growth Ratio, PEG	-0.47	-0.65	0.02	-0.14	-1.42	-0.11	0.03	0.16	0.09	0.34	-0.42	0.1	-0.39	-0.34	0.07	-
Operating Cash Flow Per Share	590.21	2.52	512.33	472.69	427.88	-	333.93	340.62	267.83	152.52	167.98	-	-	-	167.69	120.44
Free Cash Flow Per Share	28.74	2.01	101.63	-1.22	-0.2	-	-102.39	0.5	-0.03	-15.06	6.84	-	-	-	61.11	15.57
Cash Per Share	0.3	0.02	0.03	0.05	0.05	0.05	-1.92	0.09	0.04	0.06	0.17	0.06	0.24	0.98	0.94	0.38
Payout Ratio	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividend Yield	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.35	0.99	0.96	1.02	0.82	1.24	0.94	0.63	0.84	1.04	1.46	1.35	1.02	1.51	1.34	1.36
Quick Ratio	0.28	0.81	0.82	0.88	0.75	1.11	0.89	0.58	0.8	1.01	1.4	1.3	0.96	1.43	1.29	1.29
Cash Ratio	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.01	0.0	0.0
Days Of Sales Outstanding, DSO	24.8	-7.46	-	64.29	72.56	-0.42	57.5	47.88	59.32	-	-	105.81	52.76	77.18	99.16	90.48
Days Of Inventory Outstanding, DIO	16.99	13.16	10.42	10.82	9.03	11.49	12.21	12.27	44.28	74.76	5.06	5.69	4.16	5.99	7.79	7.6
Days Of Payables Outstanding, DPO	102.78	31.9	30.21	38.46	37.41	49.18	111.93	137.92	607.7	1680.01	51.85	84.34	45.21	43.14	31.36	36.7
Operating Cycle	41.79	5.7	10.42	75.11	81.59	11.07	69.71	60.15	103.61	74.76	5.06	111.5	56.92	83.17	106.95	98.08
Cash Conversion Cycle	-60.99	-26.2	-19.79	36.65	44.18	-38.11	-42.22	-77.77	-504.1	-1605.25	-46.78	27.15	11.71	40.03	75.59	61.38
Gross Profit Margin	0.63	0.11	0.12	0.1	0.21	0.21	0.7	0.69	0.93	0.95	0.23	0.3	0.18	0.26	0.44	0.24
Operating Profit Margin	0.04	0.07	0.08	0.05	0.14	0.14	0.17	0.11	0.07	0.07	0.05	0.13	0.06	0.16	0.18	0.18
Pretax Profit Margin	0.02	0.06	0.07	0.04	0.12	0.12	0.15	0.1	0.07	0.07	0.05	0.12	0.06	0.13	0.16	0.14
Net Profit Margin	0.01	0.05	0.06	0.03	0.09	0.09	0.12	0.08	0.06	0.05	0.04	0.1	0.05	0.1	0.12	0.1
Effective Tax Rate	0.31	0.16	0.15	0.13	0.21	0.21	0.21	0.23	0.16	0.32	0.15	0.18	0.21	0.25	0.22	0.29
Return On Assets, ROA	0.01	0.05	0.05	0.02	0.06	0.07	0.1	0.06	0.05	0.04	0.04	0.1	0.06	0.13	0.19	0.13
Return On Equity, ROE	0.01	0.07	0.08	0.04	0.1	0.11	0.14	0.09	0.07	0.06	0.05	0.13	0.08	0.17	0.29	0.21
Return On Capital Employed, ROCE	0.02	0.08	0.09	0.05	0.12	0.12	0.16	0.1	0.08	0.08	0.06	0.17	0.09	0.25	0.4	0.32
Net Income Per Ebt	0.69	0.84	0.85	0.87	0.79	0.79	0.79	0.77	0.84	0.68	0.85	0.82	0.79	0.75	0.78	0.71
Ebt Per Ebit	0.37	0.79	0.83	0.72	0.82	0.82	0.88	0.96	0.91	1.02	0.88	0.92	1.04	0.86	0.9	0.75
Ebit Per Revenue	0.04	0.07	0.08	0.05	0.14	0.14	0.17	0.11	0.07	0.07	0.05	0.13	0.06	0.16	0.18	0.18
Debt Ratio	0.01	0.0	-	0.06	0.06	0.06	0.05	-	-	-	-	-	-	-	-	0.13
Debt Equity Ratio	0.01	0.0	-	0.09	0.09	0.09	0.08	-	-	-	-	-	-	-	-	0.21
Long Term Debt To Capitalization	-	-	-	0.08	-	0.08	0.08	-	-	-	-	-	-	-	-	0.14
Total Debt To Capitalization	0.01	0.0	-	0.08	0.08	0.08	0.08	-	-	-	-	-	-	-	-	0.18
Interest Coverage	53.64	8.8	12.29	8.81	12.17	13.53	16.33	31.14	31.62	32.24	-	-	-	-	47.83	21.36
Cash Flow To Debt Ratio	23.13	0.35	-	3.46	3.39	-	3.19	-	-	-	-	-	-	-	-	1.91
Company Equity Multiplier	1.46	1.54	1.53	1.59	1.49	1.57	1.49	1.53	1.41	1.52	1.32	1.33	1.3	1.29	1.54	1.63
Receivables Turnover	14.72	-48.91	-	5.68	5.03	-878.85	6.35	7.62	6.15	-	-	3.45	6.92	4.73	3.68	4.03
Payables Turnover	3.55	11.44	12.08	9.49	9.76	7.42	3.26	2.65	0.6	0.22	7.04	4.33	8.07	8.46	11.64	9.95
Inventory Turn Over	21.48	27.73	35.04	33.73	40.44	31.77	29.88	29.74	8.24	4.88	72.07	64.13	87.68	60.94	46.85	48.05
Fixed Asset Turnover	0.54	1.22	1.24	0.98	0.9	1.0	0.94	0.91	1.12	1.18	1.28	1.52	1.79	1.94	2.79	2.13
Asset Turnover	0.51	0.93	0.94	0.76	0.69	0.74	0.81	0.79	0.92	0.85	0.94	0.99	1.32	1.31	1.51	1.29
Operating Cash Flow Sales Ratio	0.3	0.0	0.22	0.26	0.28	-	0.22	0.25	0.2	0.16	0.2	-	-	-	0.18	0.2
Free Cash Flow Operating Cash Flow Ratio	0.05	0.8	0.2	-0.0	-0.0	-	-0.31	0.0	-0.0	-0.1	0.04	-	-	-	0.36	0.13
Cash Flow Coverage Ratios	23.13	0.35	-	3.46	3.39	-	3.19	-	-	-	-	-	-	-	-	1.91
Short Term Coverage Ratios	-	-	-	-	4.18	-	-	-	-	-	-	-	-	-	-	7.69
Capital Expenditure Coverage Ratio	1.04	5.0	1.25	1.0	1.0	-	0.77	1.0	1.0	0.91	1.04	-	-	-	1.57	1.15
Dividend Paid And Capex Coverage Ratio	1.04	5.0	1.25	1.0	1.0	-	0.77	1.0	1.0	0.91	1.04	-	-	-	1.57	1.15
Dividend Payout Ratio	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Price To Free Cash Flows Ratio, P/FCF	28.67	339.32	4.18	-392.68	-3068.65	-	-7.42	1430.58	-15437.91	-40.69	120.62	-	-	-	13.5	52.98
Price To Operating Cash Flows Ratio, P/OCF	1.4	271.47	0.83	1.02	1.43	-	2.28	2.1	1.48	4.02	4.91	-	-	-	4.92	6.85
Price Cash Flow Ratio, P/CF	1.4	271.47	0.83	1.02	1.43	-	2.28	2.1	1.48	4.02	4.91	-	-	-	4.92	6.85
Enterprise Value Multiple, EV	2.58	1.15	0.73	1.44	1.55	3.88	2.37	2.98	2.21	5.28	7.08	4.74	6.84	4.91	5.29	9.77
Price Fair Value, P/FV	0.31	0.38	0.26	0.32	0.42	0.49	0.59	0.65	0.39	0.83	1.25	1.33	1.53	1.66	2.0	2.82

	2023-Q3	2023-Q2	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-Q3	2015-Q2	2015-Q1	2014-Q4	2014-Q3	2014-Q2	2014-Q1	2013-Q4	2013-Q3	2013-Q2	2012-Q3
Price Earnings Ratio, P/E	-	-	-	5.22	6.02	-7.35	18.7	-1.82	3.27	-364	8.09	2.07	5.58	1.72	3.54	5.5	6.46	-2.44	8.12	3.54	3.2	3.43	4.95	3.92	9.11	19	4.43	2.99	4.49	1.57	2.89	7.86	4.69	4.09	3.57	-7.78	-
Price Sales Ratio, P/S	-	-	-	2.29	2.38	1.69	1.31	2.17	0.979	1.13	1.06	0.834	1.24	0.615	0.713	0.902	1.08	1.03	1.34	1.25	1.4	1.56	1.63	1.7	2.21	1.75	1.84	1.69	1.87	1	18.4	1.83	2.05	16.7	14.6	1.26	-
Price To Book Ratio, P/B	-	-	-	0.945	0.902	0.479	0.355	0.341	0.315	0.384	0.364	0.348	0.435	0.258	0.296	0.325	0.33	0.317	0.384	0.357	0.431	0.421	0.463	0.492	0.514	0.495	0.534	0.549	0.602	0.59	0.544	0.694	0.733	0.649	0.566	0.461	-
Price Earnings To Growth Ratio, PEG	-	-	-	0.198	-0.018	0.017	-0.17	0.006	-0.0	3.56	-0.111	0.017	-0.119	0.02	0.08	0.316	-0.046	0.007	-0.155	-0.152	0.235	0.098	-0.21	0.03	0.076	-0.243	-0.145	0.07	-0.067	0.016	0.021	-0.253	-0.318	-	-0.01	0.052	-
Operating Cash Flow Per Share	-	-	-	2.81 K	-	388	-	202	-	-	-	-	-	61.9	-	-	-	-49.1	-	-	-	44.6	-	-	-	8.54	-	-	-	152	0.076	83.5	83.5	0.088	0.088	87.4	-
Free Cash Flow Per Share	-	-	-	2.68 K	-	73.5	-	-48.3	-	-	-	-	-	61.9	-	-	-	-49.1	-	-	-	44.6	-	-	-	8.54	-	-	-	-103	-0.051	-25.6	-25.6	-0.0	-0.0	0.128	-
Cash Per Share	-	-	-	0.054	0.291	0.296	0.027	0.034	0.055	0.022	0.04	0.051	0.036	0.032	0.033	0.024	0.033	0.048	0.09	0.054	0.046	0.053	0.103	0.07	0.05	0.048	0.023	0.039	0.027	0.037	0.037	0.309	0.042	0.089	0.089	0.08	-
Payout Ratio	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividend Yield	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.57	1.35	0.978	0.911	0.696	0.376	0.751	0.727	0.986	0.987	1.05	1.12	1.05	0.964	1.19	1.16	1.12	1.02	1.12	0.896	0.921	0.821	0.937	0.928	1.27	1.24	1.18	1.12	1.01	0.945	0.945	0.693	0.592	0.631	0.631	0.735	0.996
Quick Ratio	1.45	1.19	0.843	0.846	0.617	0.306	0.664	0.643	0.911	0.812	0.867	0.94	0.858	0.824	1.05	1.02	0.982	0.885	0.988	0.806	0.842	0.748	0.867	0.853	1.17	1.11	1.05	0.991	0.903	0.887	0.889	0.634	0.523	0.585	0.585	0.682	0.939
Cash Ratio	0.0	0.001	0.0	0.0	0.001	0.001	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.001	0.0	0.0	0.0	0.0	0.0
Days Of Sales Outstanding, DSO	-	-	-	-	37.7	-	-	-	52.8	-	-	-	-	-	-	-	-	61.8	-	-	-	68.7	-	77.4	-	77.6	-	-	-	27.8	555	33.3	31	373	351	-	-
Days Of Inventory Outstanding, DIO	4.92	-	8.91	4.78	6.21	5.66	7.08	7.76	5.41	12.6	13	12.5	14.4	9.09	9.43	10.2	10.2	8.82	10.3	9.94	8.62	8.9	8.17	8.64	9.43	11	11.5	10.3	9.62	7.41	5.52	14.6	6.71	5.33	5.33	32.4	-
Days Of Payables Outstanding, DPO	15.8	-	57.8	61.3	65.7	67.9	67.6	75.9	57.8	29.7	29	61	24.5	26.4	59.1	26.1	27.5	31.3	39	40.5	32.6	36.9	44.4	39	41.8	47	42.3	35.2	37	66	50.6	118	52.4	59.3	59.8	409	-
Operating Cycle	4.92	-	8.91	4.78	43.9	5.66	7.08	7.76	58.2	12.6	13	12.5	14.4	9.09	9.43	10.2	10.2	70.6	10.3	9.94	8.62	77.6	8.17	86	9.43	88.6	11.5	10.3	9.62	35.2	560	47.8	37.7	378	356	32.4	-
Cash Conversion Cycle	-10.8	-	-48.9	-56.5	-21.8	-62.2	-60.5	-68.1	0.434	-17.1	-16	-48.5	-10.1	-17.3	-49.6	-16	-17.3	39.2	-28.7	-30.6	-24	40.7	-36.2	47	-32.3	41.6	-30.8	-24.9	-27.3	-30.8	509	-69.7	-14.7	319	297	-377	-
Gross Profit Margin	-0.949	-	0.143	0.169	0.199	0.017	0.097	-0.242	0.163	0.042	0.1	0.173	0.123	0.148	0.11	0.111	0.115	-0.062	0.108	0.168	0.187	0.242	0.192	0.218	0.181	0.162	0.211	0.236	0.227	0.748	-5.57	0.774	0.228	-4.53	-4.53	0.869	-
Operating Profit Margin	0.092	-	0.114	0.141	0.165	-0.031	0.045	-0.331	0.12	0.002	0.06	0.139	0.085	0.113	0.074	0.07	0.064	-0.108	0.061	0.118	0.14	0.178	0.132	0.153	0.099	0.094	0.149	0.173	0.157	0.226	2.26	0.092	0.139	1.23	1.23	0.007	-
Pretax Profit Margin	0.009	-	0.106	0.137	0.124	-0.069	0.024	-0.372	0.096	-0.015	0.042	0.126	0.07	0.105	0.059	0.049	0.05	-0.131	0.051	0.105	0.13	0.154	0.1	0.131	0.075	0.049	0.126	0.171	0.121	0.198	1.97	0.088	0.115	1.32	1.32	-0.026	-
Net Profit Margin	0.01	-	0.085	0.11	0.099	-0.058	0.018	-0.297	0.075	-0.001	0.033	0.101	0.055	0.09	0.05	0.041	0.042	-0.105	0.041	0.088	0.109	0.114	0.082	0.108	0.061	0.023	0.104	0.141	0.104	0.16	1.59	0.058	0.109	1.02	1.02	-0.04	-
Effective Tax Rate	-0.197	-	0.202	0.201	0.205	0.165	0.263	0.199	0.216	0.95	0.218	0.204	0.213	0.144	0.153	0.168	0.161	0.199	0.186	0.164	0.158	0.261	0.175	0.173	0.192	0.535	0.179	0.178	0.144	0.192	0.192	0.342	0.054	0.224	0.224	-0.556	-
Return On Assets, ROA	0.002	-	0.022	0.029	0.024	-0.01	0.003	-0.031	0.016	-0.0	0.008	0.028	0.013	0.025	0.013	0.009	0.008	-0.02	0.008	0.017	0.022	0.021	0.015	0.02	0.009	0.004	0.02	0.031	0.022	0.063	0.032	0.015	0.025	0.026	0.026	-0.01	-
Return On Equity, ROE	0.003	-	0.034	0.045	0.037	-0.016	0.005	-0.047	0.024	-0.0	0.011	0.042	0.019	0.037	0.021	0.015	0.013	-0.032	0.012	0.025	0.034	0.031	0.023	0.031	0.014	0.006	0.03	0.046	0.034	0.094	0.047	0.022	0.039	0.04	0.04	-0.015	-
Return On Capital Employed, ROCE	0.028	-	0.035	0.045	0.048	-0.007	0.009	-0.039	0.03	0.0	0.016	0.046	0.023	0.037	0.023	0.019	0.015	-0.025	0.014	0.028	0.036	0.039	0.03	0.035	0.017	0.02	0.034	0.044	0.04	0.104	0.052	0.028	0.039	0.038	0.038	0.002	-
Net Income Per Ebt	1.2	-	0.798	0.799	0.795	0.835	0.737	0.801	0.784	0.05	0.782	0.796	0.787	0.856	0.847	0.832	0.839	0.801	0.814	0.836	0.842	0.739	0.825	0.827	0.808	0.465	0.821	0.822	0.856	0.808	0.808	0.658	0.946	0.776	0.776	1.56	-
Ebt Per Ebit	0.093	-	0.932	0.972	0.751	2.22	0.525	1.12	0.797	-9.23	0.7	0.909	0.832	0.93	0.802	0.706	0.775	1.22	0.826	0.896	0.927	0.866	0.756	0.855	0.758	0.528	0.847	0.993	0.774	0.874	0.874	0.96	0.828	1.07	1.07	-3.58	-
Ebit Per Revenue	0.092	-	0.114	0.141	0.165	-0.031	0.045	-0.331	0.12	0.002	0.06	0.139	0.085	0.113	0.074	0.07	0.064	-0.108	0.061	0.118	0.14	0.178	0.132	0.153	0.099	0.094	0.149	0.173	0.157	0.226	2.26	0.092	0.139	1.23	1.23	0.007	-
Debt Ratio	-	0.197	-	0.006	-	0.009	0.035	0.018	-	-	-	-	-	-	0.056	0.057	0.058	0.057	0.057	0.057	0.057	0.058	0.056	0.056	0.057	0.056	0.059	0.06	0.06	0.055	0.055	-	-	-	-	-	-
Debt Equity Ratio	-	0.322	-	0.009	-	0.015	0.055	0.028	-	-	-	-	-	-	0.091	0.091	0.091	0.09	0.086	0.085	0.086	0.087	0.088	0.088	0.089	0.088	0.087	0.089	0.091	0.081	0.081	-	-	-	-	-	-
Long Term Debt To Capitalization	-	0.243	-	0.002	-	-	0.052	0.027	-	-	-	-	-	-	0.083	0.083	0.083	0.083	0.079	-	-	-	-	-	0.081	0.081	0.08	0.082	0.084	0.075	0.075	-	-	-	-	-	-
Total Debt To Capitalization	-	0.243	-	0.009	-	0.015	0.052	0.027	-	-	-	-	-	-	0.083	0.083	0.083	0.083	0.079	0.079	0.079	0.08	0.081	0.081	0.081	0.081	0.08	0.082	0.084	0.075	0.075	-	-	-	-	-	-
Interest Coverage	-	-	15.3	18.9	19.5	-2.67	3.78	-16.1	12.5	0.188	6.79	18.9	9.3	19.6	12.3	9.82	7.55	-18.9	10.3	19.5	24.4	16.3	12.4	14.3	6.44	7.11	15.8	17.9	15.2	-	-	-	7.37	-	-	-	-
Cash Flow To Debt Ratio	-	-	-	170	-	15.2	-	4.17	-	-	-	-	-	-	-	-	-	-0.359	-	-	-	0.353	-	-	-	0.074	-	-	-	1.45	0.001	-	-	-	-	-	-
Company Equity Multiplier	1.39	1.63	1.55	1.58	1.58	1.57	1.57	1.52	1.49	1.54	1.5	1.52	1.53	1.53	1.61	1.6	1.57	1.59	1.51	1.5	1.51	1.49	1.56	1.56	1.55	1.57	1.48	1.5	1.52	1.49	1.49	1.48	1.58	1.53	1.53	1.5	1.31
Receivables Turnover	-	-	-	-	2.38	-	-	-	1.7	-	-	-	-	-	-	-	-	1.46	-	-	-	1.31	-	1.16	-	1.16	-	-	-	3.24	0.162	2.71	2.9	0.241	0.256	-	-
Payables Turnover	5.71	-	1.56	1.47	1.37	1.33	1.33	1.19	1.56	3.03	3.1	1.48	3.67	3.41	1.52	3.44	3.28	2.87	2.31	2.22	2.76	2.44	2.03	2.31	2.15	1.91	2.13	2.56	2.43	1.36	1.78	0.766	1.72	1.52	1.5	0.22	-
Inventory Turn Over	18.3	-	10.1	18.8	14.5	15.9	12.7	11.6	16.6	7.13	6.93	7.2	6.27	9.9	9.54	8.85	8.86	10.2	8.72	9.05	10.4	10.1	11	10.4	9.54	8.19	7.83	8.78	9.35	12.1	16.3	6.17	13.4	16.9	16.9	2.78	-
Fixed Asset Turnover	0.368	-	0.332	0.336	0.294	0.209	0.209	0.125	0.274	0.291	0.406	0.372	0.307	0.36	0.352	0.303	0.317	0.252	0.247	0.253	0.274	0.234	0.247	0.251	0.198	0.243	0.254	0.274	0.267	0.464	0.023	0.292	0.275	0.029	0.029	0.296	-
Asset Turnover	0.242	-	0.258	0.261	0.24	0.18	0.172	0.103	0.215	0.221	0.229	0.274	0.23	0.275	0.257	0.225	0.194	0.194	0.189	0.191	0.203	0.181	0.183	0.186	0.15	0.18	0.197	0.217	0.212	0.395	0.02	0.256	0.227	0.025	0.025	0.244	-
Operating Cash Flow Sales Ratio	-	-	-	3.64	-	0.797	-	0.739	-	-	-	-	-	0.09	-	-	-	-0.105	-	-	-	0.114	-	-	-	0.023	-	-	-	0.2	0.002	0.188	0.244	0.002	0.002	0.221	-
Free Cash Flow Operating Cash Flow Ratio	-	-	-	0.953	-	0.189	-	-0.239	-	-	-	-	-	1	-	-	-	1	-	-	-	1	-	-	-	1	-	-	-	-0.678	-0.678	-0.307	-0.307	-0.003	-0.003	0.001	-0.0
Cash Flow Coverage Ratios	-	-	-	170	-	15.2	-	4.17	-	-	-	-	-	-	-	-	-	-0.359	-	-	-	0.353	-	-	-	0.074	-	-	-	1.45	0.001	-	-	-	-	-	-
Short Term Coverage Ratios	-	-	-	228	-	21.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.436	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Expenditure Coverage Ratio	-	-	-	21.2	-	1.23	-	0.807	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.596	0.596	0.765	0.765	0.997	0.997	1	1.0
Dividend Paid And Capex Coverage Ratio	-	-	-	21.2	-	1.23	-	0.807	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.596	0.596	0.765	0.765	0.997	0.997	1	1.0
Dividend Payout Ratio	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Price To Free Cash Flows Ratio, P/FCF	-	-	-	0.66	-	11.2	-	-12.3	-	-	-	-	-	6.87	-	-	-	-9.77	-	-	-	13.7	-	-	-	76.1	-	-	-	-7.39	-13.6 K	-31.6	-27.3	-2.79 M	-2.43 M	3.87 K	-
Price To Operating Cash Flows Ratio, P/OCF	-	-	-	0.629	-	2.12	-	2.93	-	-	-	-	-	6.87	-	-	-	-9.77	-	-	-	13.7	-	-	-	76.1	-	-	-	5.01	9.23 K	9.7	8.39	8.11 K	7.07 K	5.69	-
Price Cash Flow Ratio, P/CF	-	-	-	0.629	-	2.12	-	2.93	-	-	-	-	-	6.87	-	-	-	-9.77	-	-	-	13.7	-	-	-	76.1	-	-	-	5.01	9.23 K	9.7	8.39	8.11 K	7.07 K	5.69	-
Enterprise Value Multiple, EV	0.001	-	-0.0	7.79	7.77	10.6	42.3	27.8	3.42	6.95	20.9	6.23	15.6	5.57	14.2	20.5	23.6	-10.2	28.9	13.9	12.4	11.4	17.5	14.1	28.6	32.9	15.7	10.8	16.3	-	-	8.69	15.2	-	-	18.3	-
Price Fair Value, P/FV	-	-	-	0.945	0.902	0.479	0.355	0.341	0.315	0.384	0.364	0.348	0.435	0.258	0.296	0.325	0.33	0.317	0.384	0.357	0.431	0.421	0.463	0.492	0.514	0.495	0.534	0.549	0.602	0.59	0.544	0.694	0.733	0.649	0.566	0.461	-