As of: 2/2/2017

COL Date of COL Buy Outstanding Market Cap Revenue Revenue Growth
Ticker Company Name Price Rating Update FV Below Shares (Mil) (PhpMil) 2014 2015 2016E 2017E 2014 2015 2016E 2017E
Banks and Financials 1,572,519 335,232 344,951 378,536 422,525 4% 3% 10% 12%
BDO BANCO DE ORO 112.00 HOLD 1/3/17 118.00 102.00 3,815 489,045 80,712 88,900 94,900 106,586 8% 10% 7% 12%
BPI BANK OF PHILIPPINE ISLANDS 91.00 HOLD 1/3/17 96.00 83.00 3,932 357,547 55,787 59,359 68,254 75,838 6% 6% 15% 11%
CHIB CHINA BANKING CORP 38.60 HOLD 1/3/17 38.50 30.00 2,002 77,278 18,848 19,572 21,047 23,049 25% 4% 8% 10%
EW EASTWEST BANKING CORP 19.90 BUY 1/3/17 26.50 21.20 1,500 29,850 14,886 16,316 18,900 21,917 13% 10% 16% 16%
MBT METROPOLITAN BANK & TRUST 81.10 BUY 1/3/17 103.00 89.00 3,180 257,912 74,894 67,402 77,452 85,625 -5% -10% 15% 11%
PNB PHILIPPINE NATIONAL BANK 54.20 BUY 1/3/17 65.00 52.00 1,249 67,703 26,412 26,847 29,489 31,522 8% 2% 10% 7%
c
RCB RIZAL COMMERCIAL BANKING CORP 36.35 N/A N/A N/A N/A 1,400 50,887 26,565 27,801 23,917 25,892 -6% 5% -14% 8%
SECB SECURITY BANK CORP 210.80 HOLD 1/3/17 194.00 161.00 603 158,846 16,769 18,677 21,852 26,550 36% 11% 17% 22%
UBP UNION BANK OF PHILIPPINES 78.85 BUY 1/3/17 89.50 71.00 1,058 83,450 20,359 20,077 22,725 25,546 -5% -1% 13% 12%
Commercial and Industrial 476,115 707,861 604,978 551,811 629,713 8% -15% -9% 14%
ABS ABS-CBN BROADCASTING CORP 46.90 BUY 1/3/17 72.00 60.00 872 39,903 33,261 38,278 40,482 39,434 0% 15% 6% -3%
CEB CEBU AIR INC 95.65 HOLD 1/3/17 113.00 98.00 606 57,959 52,000 56,502 61,013 64,991 27% 9% 8% 7%
EEI EEI CORPORATION 8.10 BUY 1/3/17 9.50 7.60 1,036 8,394 17,080 18,979 16,167 20,990 62% 11% -15% 30%
GMA7 GMA NETWORK INC 6.25 BUY 1/3/17 8.20 6.50 3,361 21,007 11,983 13,727 16,095 15,248 -7% 15% 17% -5%
ICT INTL CONTAINER TERM SVCS 77.50 BUY 1/3/17 86.90 69.00 2,035 157,174 47,111 47,862 57,269 62,754 30% 2% 20% 10%
IMI INTEGRATED MICRO-ELECTRONICS INC 6.13 BUY 1/3/17 8.60 6.80 1,867 11,383 37,491 37,074 41,556 43,618 19% -1% 12% 5%
MWC MANILA WATER COMPANY 30.05 HOLD 1/12/17 28.70 22.90 2,054 61,721 16,357 16,936 18,276 19,360 3% 4% 8% 6%
MWIDE MEGAWIDE CONSTRUCTION CORP c 14.72 N/A N/A N/A N/A 2,399 31,480 10,042 15,442 0 0 -8% 54% 0% 0%
PCOR PETRON CORP c 9.29 N/A N/A N/A N/A 9,375 87,095 482,535 360,178 300,953 363,318 4% -25% -16% 21%
Conglomerates 3,504,184 1,320,675 1,458,060 1,620,734 1,767,474 15% 10% 11% 9%
AC AYALA CORPORATION 802.00 BUY 1/3/17 841.00 731.00 620 497,822 156,416 174,035 199,146 219,823 14% 11% 14% 10%
AEV ABOITIZ EQUITY VENTURES INC 74.05 HOLD 1/3/17 58.70 51.00 5,554 417,182 107,989 111,260 103,819 113,720 21% 3% -7% 10%
AGI ALLIANCE GLOBAL 12.80 BUY 1/3/17 17.94 14.30 10,147 131,454 120,595 135,673 145,301 154,609 7% 13% 7% 6%
COSCO COSCO CAPITAL INC 9.28 BUY 1/3/17 11.40 9.10 7,405 68,444 98,787 116,752 130,802 142,281 28% 18% 12% 9%
DMC DMCI HOLDINGS INC 13.00 HOLD 1/3/17 12.50 - 13,277 172,607 56,561 57,204 67,070 72,568 1% 1% 17% 8%
FPH FIRST PHILIPPINE HLDGS 72.00 BUY 1/3/17 137.60 114.00 554 39,903 99,191 96,510 103,666 111,784 7% -3% 7% 8%
GTCAP GT CAPITAL HLDGS 1,266.00 HOLD 1/3/17 1,420.00 1,234.00 174 220,664 135,077 149,864 189,343 215,061 38% 11% 26% 14%
JGS JG SUMMIT HLDGS 73.90 HOLD 1/3/17 66.90 58.00 7,163 529,334 184,812 229,272 252,305 273,783 25% 24% 10% 9%
LTG LT GROUP INC c 12.96 N/A N/A N/A N/A 10,821 140,245 51,696 54,374 62,742 66,877 -7% 5% 15% 7%
MPI METRO PACIFIC INVESTMENTS 6.80 HOLD 1/3/17 7.19 5.90 27,895 214,226 33,832 37,239 43,531 49,101 10% 10% 17% 13%
SM SM INVESTMENTS CORP 695.00 HOLD 1/3/17 575.00 500.00 1,205 837,185 275,718 295,878 323,008 347,867 9% 7% 9% 8%
SMC SAN MIGUEL CORP c 98.85 N/A N/A N/A N/A 2,379 235,117 773,723 673,925 - - 3% -13% - -
Consumer 1,113,785 461,675 533,968 587,120 652,743 15% 16% 10% 11%
CIC CONCEPCION INDUSTRIAL CORPORATION 56.25 HOLD 1/3/17 58.00 46.00 340 19,026 9,175 10,594 12,463 14,416 21% 15% 18% 16%
CNPF CENTURY PACIFIC FOOD INC 16.26 HOLD 1/3/17 16.00 12.80 3,348 57,597 20,439 23,325 26,481 29,380 7% 14% 14% 11%
DNL D&L INDUSTRIES INC 12.30 HOLD 1/3/17 11.70 10.10 7,143 87,857 16,121 19,578 22,549 25,943 50% 21% 15% 15%
EMP EMPERADOR INC 6.85 HOLD 1/3/17 7.75 6.20 16,120 110,422 31,458 43,268 41,052 42,678 10% 38% -5% 4%
JFC JOLLIBEE FOODS CORPORATION 206.40 HOLD 1/3/17 181.00 150.00 1,070 221,897 90,671 100,783 113,709 126,204 13% 11% 13% 11%
PGOLD PUREGOLD PRICE CLUB INC 43.00 BUY 1/3/17 51.00 42.00 2,765 118,911 84,697 97,172 109,914 120,494 16% 15% 13% 10%
PIP PEPSI-COLA PRODUCTS PHILS. INC c 3.31 N/A N/A N/A N/A 3,694 12,226 25,325 27,333 31,026 33,580 13% 8% 14% 8%
RFM RFM CORPORATION c 4.94 N/A N/A N/A N/A 3,500 17,281 11,010 11,982 12,632 13,767 8% 9% 5% 9%
RRHI ROBINSONS RETAIL HOLDINGS INC 80.50 BUY 1/5/17 86.00 71.00 1,385 111,493 80,401 90,883 105,662 116,599 20% 13% 16% 10%
URC UNIVERSAL ROBINA CORPORATION 162.00 HOLD 1/17/17 192.00 153.00 2,204 357,074 92,376 109,051 111,632 129,683 14% 18% 2% 16%
Gaming 195,262 63,272 77,835 84,597 88,567 24% 23% 9% 5%
BEL BELLE CORP 3.30 HOLD 1/3/17 3.22 2.50 10,519 34,646 3,164 5,195 6,465 7,439 21% 64% 24% 15%
BLOOM BLOOMBERY RESORTS CORP 7.06 BUY 1/3/17 7.43 5.90 11,016 77,672 24,037 25,040 29,442 30,408 96% 4% 18% 3%
c
LR LIESURE & RESORTS WORLD CORP 4.09 N/A N/A N/A N/A 1,200 4,907 6,580 9,270 - - 30% 0 - -
MCP MELCO CROWN PHILS RESORTS CORP 4.71 BUY 1/3/17 5.06 4.00 5,643 26,672 430 13,727 22,898 25,396 712% 3091% 67% 11%
RWM TRAVELLERS INTERNATIONAL HOTEL GROUP INC 3.26 HOLD 1/3/17 3.40 2.70 15,756 51,364 29,060 24,602 25,792 25,324 -6% -15% 5% -2%
Mining 241,140 63,379 48,637 53,046 59,566 31% -23% 9% 12%
NIKL NICKEL ASIA CORP 6.81 HOLD 1/3/17 4.90 3.90 7,597 51,776 24,746 15,432 12,415 14,712 123% -38% -20% 19%
PX PHILEX MINING CORP 9.22 HOLD 1/3/17 7.60 6.00 4,940 45,550 10,048 8,525 8,669 8,808 3% -15% 2% 2%
SCC SEMIRARA MINING 135.00 BUY 1/3/17 185.40 - 1,069 143,814 28,585 24,680 31,962 36,046 5% -14% 30% 13%
Power 820,532 260,594 260,787 265,929 284,253 11% 0% 2% 7%
AP ABOITIZ POWER CORP 42.40 HOLD 1/3/17 47.40 41.00 7,359 312,005 86,759 85,174 80,086 88,512 20% -2% -6% 11%
EDC PNOC ENERGY DEV CORP 5.68 BUY 1/3/17 8.34 6.60 18,745 106,426 30,867 34,360 34,785 34,751 20% 11% 1% 0%
FGEN FIRST GEN CORPORATION 22.40 BUY 1/3/17 32.20 28.00 3,661 82,005 84,470 83,597 95,460 104,136 4% -1% 14% 9%
MER MANILA ELECTRIC COMPANY 284.00 HOLD 1/25/17 334.40 290.00 1,127 320,096 58,498 57,656 55,598 56,853 3% -1% -4% 2%
Property 1,710,283 246,077 274,104 304,085 334,782 16% 11% 11% 10%
ALI AYALA LAND INC 35.30 BUY 1/3/17 39.14 34.00 14,696 519,358 89,028 100,661 112,230 126,261 17% 13% 11% 13%
FLI FILINVEST LAND INC 1.59 BUY 1/3/17 2.02 1.70 24,250 38,557 15,839 17,003 18,372 19,996 27% 7% 8% 9%
MEG MEGAWORLD CORP 3.65 BUY 1/3/17 5.08 4.20 32,239 117,674 34,072 38,466 42,846 47,856 23% 13% 11% 12%
RLC ROBINSONS LAND 24.55 HOLD 1/3/17 29.40 25.50 4,094 100,504 17,051 19,714 21,767 23,611 7% 16% 10% 8%
SMPH SM PRIME HOLDINGS 30.10 HOLD 1/3/17 24.50 21.30 28,879 869,265 66,240 71,511 77,229 83,390 11% 8% 8% 8%
VLL VISTA LAND & LIFESCAPES INC 5.06 BUY 1/3/17 6.24 4.90 12,507 64,926 23,848 26,748 31,640 33,668 19% 12% 18% 6%
Telecoms 538,014 264,095 276,609 291,849 299,319 4% 5% 6% 3%
GLO GLOBE TELECOM INC 1,693.00 BUY 1/3/17 1,830.00 1,464.00 133 224,733 99,025 113,679 125,487 131,582 9% 15% 10% 5%
TEL PHILIPPINE LONG DISTANCE TEL 1,450.00 HOLD 1/12/17 1,660.00 1,328.00 216 313,281 165,070 162,930 166,362 167,737 1% -1% 2% 1%
MARKET 9,930,693 3,659,481 3,831,293 4,084,660 4,479,376 11% 5% 7% 10%
PSEi 8,702,009 2,854,676 2,932,707 3,117,149 3,433,380 10% 3% 6% 10%
PSEi ex-TEL, GLO 8,163,996 2,590,581 2,656,098 2,825,300 3,134,061 11% 3% 6% 11%

* Source: Bloomberg
c
Consensus Forecast
 Net Income Net Income Growth EPS EPS Growth P/E (x) PEG P/BV ROE Div Yield
Ticker 2014 2015 2016E 2017E 2014 2015 2016E 2017E 2014 2015 2016E 2017E 2014 2015 2016E 2017E 2014 2015 2016E 2017E 2016E 2016E 2016E 2016E
93,481 94,435 104,943 119,906 -2% 1% 11% 14% -7% -3% 8% 13% 15.4 15.9 14.7 13.0 6.6 1.6 11.9 1.8%
BDO 22,805 25,016 26,199 30,300 1% 10% 5% 16% 6.27 6.84 7.22 8.37 1% 9% 6% 16% 17.9 16.4 15.5 13.4 1.5 1.9 12.7 2.1%
BPI 18,039 18,234 21,899 24,722 -4% 1% 20% 13% 4.62 4.64 5.58 6.30 -11% 0% 20% 13% 19.7 19.6 16.3 14.5 1.0 2.1 13.6 2.0%
CHIB 5,116 5,607 5,792 6,486 0% 10% 3% 12% 3.08 2.80 2.89 3.24 -14% -9% 3% 12% 12.5 13.8 13.3 11.9 1.8 1.2 9.2 2.8%
EW 2,073 2,004 2,770 3,643 1% -3% 38% 32% 1.84 1.44 1.85 2.43 1% -22% 28% 32% 10.8 13.8 10.8 8.2 0.4 0.9 8.4 0.0%
MBT 20,113 18,625 19,764 22,770 -11% -7% 6% 15% 7.15 5.86 6.06 7.00 -11% -18% 3% 16% 11.3 13.8 13.4 11.6 1.4 1.2 9.9 1.2%
PNB 5,359 6,114 7,408 7,825 4% 14% 21% 6% 4.60 4.89 5.93 6.26 -5% 6% 21% 6% 11.8 11.1 9.1 8.7 0.7 0.7 8.2 0.0%
RCB 4,411 5,129 4,671 5,190 -17% 16% -9% 11% 3.11 3.07 3.35 3.70 -21% -1% 9% 11% 11.7 11.8 10.9 9.8 1.1 0.8 7.8 2.2%
SECB 7,164 7,699 8,707 10,176 43% 7% 13% 17% 11.88 12.77 12.60 13.50 43% 7% -1% 7% 17.7 16.5 16.7 15.6 5.9 1.7 11.7 1.0%
UBP 8,401 6,008 7,734 8,794 -7% -28% 29% 14% 7.94 5.68 7.30 8.30 -44% -28% 28% 14% 9.9 13.9 10.8 9.5 0.5 1.5 15.1 1.9%
24,536 26,462 42,189 41,238 -3% 8% 59% -2% -13% -11% 92% -2% 23.4 26.2 13.7 13.9 0.9 1.5 12.9 1.6%
ABS 2,387 2,932 3,699 2,902 11% 23% 26% -22% 2.87 3.56 4.49 3.52 7% 24% 26% -22% 16.4 13.2 10.4 13.3 0.0 1.2 11.8 1.5%
CEB 853 4,387 10,595 8,127 67% 414% 142% -23% 1.41 7.24 17.49 13.41 68% 413% 142% -23% 67.8 13.2 5.5 7.1 0.2 1.7 30.3 1.0%
EEI 918 203 322 1,003 0% -78% 59% 211% 0.89 0.20 0.31 0.97 0% -78% 59% 211% 9.1 41.4 26.1 8.4 0.2 1.2 4.7 2.5%
GMA7 1,005 2,115 3,423 2,400 -40% 111% 62% -30% 0.21 0.44 0.70 0.49 -40% 110% 62% -30% 30.2 14.4 8.9 12.7 1.4 2.9 35.0 6.4%
ICT 8,080 2,665 9,254 10,120 10% -67% 247% 9% 3.33 0.50 3.30 3.73 9% -85% 559% 13% 23.3 154.8 23.5 20.8 0.1 1.6 9.2 1.1%
IMI 1,293 1,311 1,541 1,635 191% 1% 18% 6% 0.75 0.68 0.79 0.84 196% -10% 15% 6% 8.1 9.0 7.8 7.3 0.7 1.0 12.8 3.6%
MWC 5,813 5,958 6,185 6,074 1% 2% 4% -2% 2.36 2.41 2.50 2.46 1% 2% 4% -2% 12.7 12.5 12.0 12.2 11.9 1.4 14.8 2.8%
MWIDE 868 1,274 0 0 -38% 47% 0% 0% 0.35 0.41 0.00 0.00 -69% 17% 0% 0% 42.1 35.9 0.0 0.0 0.0 0.0 0.0 0.0%
PCOR 3,320 5,618 7,170 8,978 -37% 69% 28% 25% (0.15) 0.15 0.67 0.84 -133% -200% 345% 26% (61.9) 61.9 13.9 11.0 0.1 1.4 9.7 0.8%
138,817 155,983 177,542 197,653 0% 12% 14% 11% 3% 9% 2% 11% 20.9 19.2 18.8 16.9 3.6 2.0 11.9 1.5%
AC 18,609 22,279 25,380 26,938 46% 20% 14% 6% 29.83 33.89 38.73 41.24 45% 14% 14% 6% 26.9 23.7 20.7 19.4 2.0 2.2 11.6 1.0%
AEV 18,381 17,679 20,159 23,735 -13% -4% 14% 18% 3.32 3.18 3.58 4.21 -13% -4% 12% 18% 22.3 23.3 20.7 17.6 1.4 3.1 15.2 1.4%
AGI 13,246 13,965 13,258 13,821 -23% 5% -5% 4% 1.31 1.36 1.29 1.35 -23% 4% -5% 4% 9.8 9.4 9.9 9.5 0.0 0.9 9.1 3.1%
COSCO 4,027 4,491 5,138 5,667 21% 12% 14% 10% 0.54 0.63 0.69 0.77 21% 16% 10% 10% 17.1 14.8 13.4 12.1 1.3 1.3 9.9 0.0%
DMC 10,775 12,835 11,674 14,520 -43% 19% -9% 24% 0.81 0.97 0.88 1.09 -43% 20% -9% 24% 16.0 13.4 14.8 11.9 2.4 2.5 13.7 3.4%
FPH 5,632 5,406 5,885 6,358 140% -4% 9% 8% 10.10 9.59 10.49 11.33 147% -5% 9% 8% 7.1 7.5 6.9 6.4 0.8 0.5 7.9 2.8%
GTCAP 9,153 12,119 13,809 15,538 2% 32% 14% 13% 52.51 69.53 79.23 89.14 6% 32% 14% 13% 24.1 18.2 16.0 14.2 1.2 1.5 14.2 0.9%
JGS 18,245 22,610 30,756 33,552 75% 24% 36% 9% 2.60 3.16 4.38 4.78 70% 22% 39% 9% 28.4 23.4 16.9 15.5 0.7 2.3 13.8 0.3%
LTG 4,410 6,599 8,533 9,755 -49% 50% 29% 14% 0.41 0.61 0.76 0.86 -52% 49% 24% 13% 31.6 21.2 17.1 15.1 0.9 1.1 6.6 1.1%
MPI 7,940 9,546 10,615 12,094 10% 20% 11% 14% 0.31 0.35 0.34 0.38 10% 13% -2% 14% 22.3 19.7 20.1 17.7 3.6 1.5 7.6 1.4%
SM 28,399 28,455 32,334 35,675 3% 0% 14% 10% 35.66 35.68 26.84 29.62 2% 0% -25% 10% 19.5 19.5 25.9 23.5 0.0 2.7 11.0 2.1%
SMC 15,137 12,448 - - -60% -18% - - 3.80 2.53 - - -72% -33% - - 26.0 39 - - - - - -
37,803 40,094 46,996 49,468 20% 6% 17% 5% 6% 5% 17% 4% 30.0 28.7 24.6 23.7 2.8 4.2 16.8 1.5%
CIC 637 667 999 1,167 18% 5% 50% 17% 1.88 1.97 2.95 3.45 -15% 5% 50% 17% 29.9 28.6 19.1 16.3 0.6 4.8 27.7 1.2%
CNPF 1,592 1,934 2,813 3,175 114% 21% 45% 13% 0.76 0.87 0.79 0.90 52% 14% -8% 13% 21.4 18.8 20.5 18.1 11.8 4.6 24.5 1.0%
DNL 2,719 2,280 2,693 3,174 94% -16% 18% 18% 0.38 0.32 0.38 0.44 94% -16% 18% 18% 32.3 38.5 32.6 27.7 1.8 6.2 20.1 1.6%
EMP 6,204 6,960 7,065 7,375 6% 12% 2% 4% 0.41 0.43 0.44 0.46 -21% 5% 2% 4% 16.7 15.9 15.6 15.0 5.0 2.0 13.5 2.5%
JFC 5,362 4,807 5,982 6,297 15% -10% 24% 5% 4.96 4.53 5.54 5.83 14% -9% 22% 5% 41.7 45.6 37.3 35.4 2.8 6.4 18.3 0.8%
PGOLD 4,520 5,002 5,561 6,364 14% 11% 11% 14% 1.63 1.81 2.01 2.30 14% 11% 11% 14% 26.4 23.8 21.4 18.7 1.7 2.8 13.7 0.8%
PIP 811 812 910 1,029 -10% 0% 12% 13% 0.22 0.22 0.25 0.28 -8% 0% 14% 12% 15.0 15.0 13.2 11.8 1.0 - 10.3 2.1%
RFM 838 906 1,016 1,169 6% 8% 12% 15% 0.25 0.26 0.29 0.33 0% 4% 12% 14% 19.8 19.0 17.0 15.0 1.3 - 10.2 2.6%
RRHI 3,561 4,342 4,816 5,269 30% 22% 11% 9% 2.60 3.13 3.48 3.80 -31% 20% 11% 9% 31.0 25.7 23.1 21.2 2.3 2.4 10.7 1.6%
URC 11,559 12,383 15,140 14,448 15% 7% 22% -5% 5.30 5.68 6.94 6.56 15% 7% 22% -6% 30.6 28.5 23.3 24.7 3.1 4.7 20.2 2.0%
4,998 (6,269) 3,586 4,746 453% -225% -157% 32% 103% -85% 193% 32% 14.6 99.8 34.0 25.8 -2.9 2.2 5.7 1.4%
BEL 1,034 1,186 1,425 2,219 -36% 15% 20% 56% 0.22 0.12 0.14 0.21 -39% -46% 17% 56% 15.3 28.4 24.3 15.6 0.7 1.5 6.2 2.9%
BLOOM 4,072 (3,364) 1,216 1,827 - - - 50% 0.38 (0.31) 0.11 0.17 - - - 50% 18.5 - 64.0 42.6 - 3.5 5.4 0.7%
LR 750 1,030 - - 132% 0 - - 0.52 1 - - 141% 0 - - 7.9 5 - - - - - 0.0%
MCP (6,303) (9,144) (3,083) (2,546) - - - - (1.35) (1.82) (0.54) (0.45) - - - - - - - - - 7.6 (87.4) 0.0%
RWM 5,445 4,021 4,027 3,245 99% -26% 0% -19% 0.35 0.26 0.26 0.21 101% -26% -2% -19% 9.3 12.5 12.8 15.8 0.0 1.1 8.9 1.6%
16,418 11,418 13,441 20,503 66% -30% 18% 53% -42% -22% 24% 48% 16.8 21.4 17.4 11.7 -13.1 2.8 20.2 2.2%
NIKL 8,552 2,035 626 2,178 316% -76% -69% 248% 1.12 0.27 0.08 0.29 314% -76% -70% 248% 6.1 25.2 82.7 23.8 27.3 2.0 2.5 1.2%
PX 1,006 896 1,585 1,581 194% -11% 77% 0% 0.20 0.18 0.32 0.32 196% -11% 77% 0% 45.2 50.9 28.7 28.8 0.9 1.8 6.3 0.3%
SCC 6,861 8,487 11,230 16,744 -9% 24% 32% 49% 6.42 7.94 10.51 15.67 -70% 24% 32% 49% 21.0 17.0 12.8 8.6 0.3 4.3 37.0 3.0%
55,015 51,961 56,784 60,716 21% -6% 9% 7% 42% -12% 10% 5% 13.7 15.6 14.1 13.5 -9.5 2.1 18.2 5.2%
AP 16,705 17,604 18,845 22,578 -10% 5% 7% 20% 2.27 2.39 2.56 3.07 -10% 5% 7% 20% 18.7 17.7 16.6 13.8 1.2 2.9 17.7 4.5%
EDC 11,681 7,642 9,243 8,543 146% -35% 21% -8% 0.62 0.41 0.49 0.46 147% -35% 21% -8% 9.1 14.0 11.5 12.5 2.0 2.0 17.2 2.9%
FGEN 8,575 7,617 8,260 9,240 71% -11% 8% 12% 1.85 1.72 1.74 2.01 100% -7% 1% 15% 12.1 13.0 12.9 11.2 1.6 0.8 7.9 2.8%
MER 18,053 19,098 20,437 20,356 5% 6% 7% 0% 16.02 16.94 18.13 18.06 5% 6% 7% 0% 17.7 16.8 15.7 15.7 4.8 3.8 24.0 8.8%
69,847 73,891 75,483 83,313 38% 6% 2% 10% 30% 5% 3% 10% 24.5 23.3 22.7 20.6 6.0 2.5 12.1 1.3%
ALI 14,803 17,630 20,182 22,511 26% 19% 14% 12% 1.05 1.20 1.37 1.53 25% 14% 14% 12% 33.6 29.4 25.7 23.0 2.0 3.5 14.4 1.5%
FLI 4,542 5,012 5,470 6,153 16% 10% 9% 12% 0.19 0.21 0.23 0.26 19% 11% 9% 13% 8.4 7.6 6.9 6.2 0.6 0.6 9.5 4.2%
MEG 21,220 10,215 11,221 12,520 137% -52% 10% 12% 0.67 0.32 0.35 0.39 118% -52% 8% 12% 5.4 11.4 10.5 9.4 1.1 0.9 9.3 1.1%
RLC 4,737 5,700 6,436 7,076 6% 20% 13% 10% 1.16 1.39 1.57 1.73 6% 20% 13% 10% 21.2 17.7 15.6 14.2 1.4 1.6 10.1 1.5%
SMPH 18,390 28,302 23,842 26,049 13% 54% -16% 9% 0.66 0.98 0.83 0.90 13% 49% -15% 9% 45.6 30.7 36.3 33.4 0.0 3.6 10.7 0.8%
VLL 6,156 7,032 8,333 9,003 22% 14% 19% 8% 0.49 0.62 0.64 0.70 -18% 28% 4% 8% 10.4 8.1 7.8 7.3 1.3 0.9 11.8 2.1%
47,467 38,562 42,779 34,553 18% -19% 11% -19% 6% -28% 18% -25% 10.3 14.2 12.0 16.0 -1.9 2.8 24.0 6.8%
GLO 13,376 16,497 14,801 15,058 170% 23% -10% 2% 100.60 120.11 107.59 109.52 170% 19% -10% 2% 16.8 14.1 15.7 15.5 0.0 3.6 23.5 5.0%
TEL 34,091 22,065 27,978 19,495 -4% -35% 27% -30% 157.51 101.85 129.22 89.96 -4% -35% 27% -30% 9.2 14.2 11.2 16.1 0.0 2.6 24.1 7.3%
471,965 475,119 550,302 591,593 10% 1% 16% 8% 4% -3% 11% 8% 19.0 19.6 17.7 16.5 34.3 2.1 13.7 2.0%
400,296 408,951 460,174 500,984 8% 2% 13% 9% 351 359 391 421 4% 2% 9% 8% 19.7 20.1 18.5 17.2 20.3 2.2 14.0 2.0%
352,829 370,390 417,394 466,431 7% 5% 13% 12% 4% 2% 8% 11% 21.0 20.7 19.2 17.3 7.8 2.2 13.3 1.7%