As of: 5/4/2017

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 1,730,675 335,232 345,232 396,840 429,023 4% 3% 15% 8%
BDO BANCO DE ORO 121.10 HOLD 1/3/17 118.00 102.00 3,815 528,864 80,712 88,900 106,853 118,685 8% 10% 20% 11%
BPI BANK OF PHILIPPINE ISLANDS 104.80 HOLD 1/3/17 96.00 83.00 3,937 411,769 55,787 59,359 66,551 70,456 6% 6% 12% 6%
CHIB CHINA BANKING CORP 35.40 HOLD 1/3/17 38.50 30.00 2,102 70,872 18,848 19,572 21,789 23,047 25% 4% 11% 6%
EW EASTWEST BANKING CORP 22.55 BUY 4/26/17 28.00 22.40 1,500 33,825 14,886 16,316 21,575 24,480 13% 10% 32% 13%
MBT METROPOLITAN BANK & TRUST 86.50 BUY 1/28/17 98.00 85.00 3,180 275,085 74,894 67,402 78,171 83,654 -5% -10% 16% 7%
PNB PHILIPPINE NATIONAL BANK 63.90 BUY 1/3/17 65.00 52.00 1,249 79,820 26,412 26,847 31,828 31,522 8% 2% 19% -1%
c
RCB RIZAL COMMERCIAL BANKING CORP 58.70 N/A N/A N/A N/A 1,400 82,175 26,565 28,082 23,917 25,316 -6% 6% -15% 6%
SECB SECURITY BANK CORP 215.00 HOLD 1/3/17 194.00 161.00 754 162,011 16,769 18,677 20,832 26,550 36% 11% 12% 27%
UBP UNION BANK OF PHILIPPINES 81.50 BUY 1/3/17 89.50 71.00 1,058 86,255 20,359 20,077 25,324 25,313 -5% -1% 26% 0%
Commercial and Industrial 521,911 707,861 604,978 595,388 693,842 8% -15% -2% 17%
ABS ABS-CBN BROADCASTING CORP 44.50 BUY 1/3/17 72.00 60.00 872 37,861 33,261 38,278 41,631 39,434 0% 15% 9% -5%
CEB CEBU AIR INC 106.50 HOLD 1/3/17 113.00 90.00 606 64,534 52,000 56,502 61,899 64,991 27% 9% 10% 5%
EEI EEI CORPORATION 10.00 HOLD 4/20/17 9.20 7.30 1,036 10,363 17,080 18,979 14,836 18,749 62% 11% -22% 26%
GMA7 GMA NETWORK INC 6.22 BUY 1/3/17 8.20 6.50 3,361 20,906 11,983 13,727 16,673 15,248 -7% 15% 21% -9%
ICT INTL CONTAINER TERM SVCS 88.95 BUY 3/16/17 93.00 74.00 2,028 180,032 47,111 47,862 56,420 60,565 30% 2% 18% 7%
IMI INTEGRATED MICRO-ELECTRONICS INC 8.10 BUY 2/16/17 8.90 7.10 1,867 15,041 37,491 37,074 40,741 44,403 19% -1% 10% 9%
MWC MANILA WATER COMPANY 32.05 HOLD 1/12/17 28.70 22.90 2,054 65,829 16,357 16,936 17,712 19,360 3% 4% 5% 9%
MWIDE MEGAWIDE CONSTRUCTION CORP c 19.26 N/A N/A N/A N/A 2,139 41,189 10,042 15,442 - - -8% 54% 0% 0%
PCOR PETRON CORP c 9.19 N/A N/A N/A N/A 9,375 86,157 482,535 360,178 345,476 431,092 4% -25% -4% 25%
Conglomerates 3,766,774 1,320,675 1,436,679 1,641,806 1,771,868 15% 9% 14% 8%
AC AYALA CORPORATION 881.00 HOLD 2/23/17 902.00 784.00 620 546,860 156,416 174,035 218,167 242,342 14% 11% 25% 11%
AEV ABOITIZ EQUITY VENTURES INC 76.75 HOLD 1/3/17 58.70 51.00 5,634 432,394 107,989 111,260 116,415 111,398 21% 3% 5% -4%
AGI ALLIANCE GLOBAL 14.26 BUY 1/3/17 17.94 14.30 10,270 146,448 120,595 135,673 139,740 143,312 7% 13% 3% 3%
COSCO COSCO CAPITAL INC 8.30 BUY 2/28/17 11.09 8.80 7,405 61,216 98,787 116,752 127,149 139,890 28% 18% 9% 10%
DMC DMCI HOLDINGS INC 13.10 HOLD 1/3/17 12.50 - 13,277 173,935 56,561 57,204 64,899 72,568 1% 1% 13% 12%
FPH FIRST PHILIPPINE HLDGS 72.25 BUY 1/3/17 137.60 114.00 554 40,041 99,191 96,510 91,910 111,784 7% -3% -5% 22%
GTCAP GT CAPITAL HLDGS 1,225.00 HOLD 1/9/17 1,320.00 1,100.00 174 213,518 135,077 131,383 176,416 184,257 38% -3% 34% 4%
JGS JG SUMMIT HLDGS 85.00 HOLD 1/3/17 66.90 58.00 7,163 608,842 184,812 229,272 240,503 270,186 25% 24% 5% 12%
LTG LT GROUP INC c 16.30 N/A N/A N/A N/A 10,821 176,389 51,696 51,473 58,956 64,880 -7% 0% 15% 10%
MPI METRO PACIFIC INVESTMENTS 6.60 BUY 4/19/17 7.75 6.40 31,504 207,928 33,832 37,239 44,820 47,381 10% 10% 20% 6%
SM SM INVESTMENTS CORP 755.00 HOLD 1/3/17 575.00 500.00 1,204 909,460 275,718 295,878 362,831 383,872 9% 7% 23% 6%
SMC SAN MIGUEL CORP c 105.00 N/A N/A N/A N/A 2,380 249,745 773,723 672,243 - - 3% -13% - -
Consumer 1,163,983 461,675 533,965 557,575 624,828 15% 16% 4% 12%
CIC CONCEPCION INDUSTRIAL CORPORATION 75.50 HOLD 1/3/17 58.00 46.00 340 25,537 9,175 10,594 12,463 14,416 21% 15% 18% 16%
CNPF CENTURY PACIFIC FOOD INC 16.94 HOLD 4/11/17 16.00 12.80 3,542 60,006 20,439 23,325 28,288 31,667 7% 14% 21% 12%
DNL D&L INDUSTRIES INC 12.84 HOLD 1/3/17 11.70 10.10 7,143 91,714 16,121 19,578 22,549 25,943 50% 21% 15% 15%
EMP EMPERADOR INC 6.40 BUY 4/10/17 7.36 5.80 16,120 103,168 31,458 43,268 40,447 44,233 10% 38% -7% 9%
JFC JOLLIBEE FOODS CORPORATION 213.40 HOLD 2/28/17 179.00 149.00 1,077 229,807 90,671 100,780 113,987 128,027 13% 11% 13% 12%
PGOLD PUREGOLD PRICE CLUB INC 43.40 BUY 1/3/17 51.00 44.00 2,765 120,018 84,697 97,172 109,914 120,494 16% 15% 13% 10%
PIP PEPSI-COLA PRODUCTS PHILS. INC c 3.70 N/A N/A N/A N/A 3,694 13,667 25,325 27,333 - - 13% 8% - -
RFM RFM CORPORATION c 4.85 N/A N/A N/A N/A 3,496 16,957 11,010 11,982 12,632 13,767 8% 9% 5% 9%
RRHI ROBINSONS RETAIL HOLDINGS INC 79.50 BUY 1/5/17 86.00 74.00 1,385 110,108 80,401 90,883 105,662 116,599 20% 13% 16% 10%
URC UNIVERSAL ROBINA CORPORATION 178.30 HOLD 1/17/17 192.00 153.00 2,204 393,002 92,376 109,051 111,632 129,683 14% 18% 2% 16%
Gaming 253,501 63,272 77,835 85,233 94,591 24% 23% 10% 11%
BEL BELLE CORP 4.27 HOLD 1/3/17 3.36 2.90 10,499 44,829 3,164 5,195 6,322 7,927 21% 64% 22% 25%
BLOOM BLOOMBERY RESORTS CORP 9.65 BUY 3/24/17 9.70 8.40 11,002 106,167 24,037 25,040 30,387 33,768 96% 4% 21% 11%
c
LR LIESURE & RESORTS WORLD CORP 4.34 N/A N/A N/A N/A 1,200 5,207 6,580 9,270 - - 30% 0 - -
MCP MELCO CROWN PHILS RESORTS CORP 8.00 BUY 4/12/17 7.95 6.90 5,663 45,303 430 13,727 23,429 27,572 712% 3091% 71% 18%
RWM TRAVELLERS INTERNATIONAL HOTEL GROUP INC 3.30 HOLD 1/3/17 3.70 3.20 15,756 51,994 29,060 24,602 25,095 25,324 -6% -15% 2% 1%
Mining 261,701 63,379 48,637 60,085 65,740 31% -23% 24% 9%
NIKL NICKEL ASIA CORP 6.66 HOLD 1/3/17 4.90 3.90 7,603 50,636 24,746 15,432 14,123 14,712 123% -38% -8% 4%
PX PHILEX MINING CORP 9.30 HOLD 1/3/17 7.60 6.00 4,940 45,946 10,048 8,525 9,378 8,808 3% -15% 10% -6%
SCC SEMIRARA MINING 155.00 BUY 1/3/17 185.40 - 1,065 165,119 28,585 24,680 36,584 42,219 5% -14% 48% 15%
Power 808,116 260,594 260,787 260,827 283,772 11% 0% 0% 9%
AP ABOITIZ POWER CORP 41.95 HOLD 1/3/17 47.40 41.00 7,359 308,693 86,759 85,174 89,163 86,190 20% -2% 5% -3%
EDC PNOC ENERGY DEV CORP 5.90 BUY 1/3/17 8.34 6.60 18,737 110,548 30,867 34,360 34,236 34,751 20% 11% 0% 2%
FGEN FIRST GEN CORPORATION 21.25 BUY 1/3/17 32.20 28.00 3,661 77,795 84,470 83,597 78,075 105,188 4% -1% -7% 35%
MER MANILA ELECTRIC COMPANY 276.00 BUY 1/25/17 335.00 291.00 1,127 311,079 58,498 57,656 59,353 57,643 3% -1% 3% -3%
Property 1,779,024 246,077 274,104 308,914 328,046 16% 11% 13% 6%
ALI AYALA LAND INC 35.90 BUY 1/3/17 39.14 34.00 14,713 528,185 89,028 100,661 117,700 126,261 17% 13% 17% 7%
FLI FILINVEST LAND INC 1.75 HOLD 3/23/17 1.83 1.50 24,250 42,437 15,839 17,003 17,640 18,924 27% 7% 4% 7%
MEG MEGAWORLD CORP 4.15 BUY 1/3/17 5.08 4.00 32,239 133,794 34,072 38,466 40,326 42,192 23% 13% 5% 5%
RLC ROBINSONS LAND 25.95 HOLD 1/3/17 29.40 25.50 4,094 106,235 17,051 19,714 22,436 23,611 7% 16% 14% 5%
SMPH SM PRIME HOLDINGS 31.20 HOLD 1/3/17 24.50 21.30 28,879 901,032 66,240 71,511 79,816 83,390 11% 8% 12% 4%
VLL VISTA LAND & LIFESCAPES INC 5.25 BUY 3/22/17 5.91 4.70 12,839 67,341 23,848 26,748 30,996 33,668 19% 12% 16% 9%
Telecoms 651,294 264,095 276,609 285,252 292,710 4% 5% 3% 3%
GLO GLOBE TELECOM INC 2,076.00 BUY 1/3/17 1,830.00 1,464.00 133 275,573 99,025 113,679 119,990 124,618 9% 15% 6% 4%
TEL PHILIPPINE LONG DISTANCE TEL 1,739.00 HOLD 4/26/17 1,900.00 1,520.00 216 375,721 165,070 162,930 165,262 168,093 1% -1% 1% 2%
MARKET 10,675,278 3,659,481 3,810,189 4,131,834 4,518,681 11% 4% 8% 9%
PSEi 9,329,186 2,854,676 2,911,322 3,206,057 3,507,295 10% 2% 10% 9%
PSEi ex-TEL, GLO 8,677,892 2,590,581 2,634,713 2,920,805 3,214,585 11% 2% 11% 10%

* 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 94,435 106,734 113,599 -2% 1% 13% 6% -7% -3% 9% 2% 16.7 17.3 15.8 15.6 6.2 1.7 12.1 1.3%
BDO 22,805 25,016 26,090 28,633 1% 10% 4% 10% 6.27 6.84 7.19 6.65 1% 9% 5% -8% 19.3 17.7 16.8 18.2 0.0 2.0 12.6 1.0%
BPI 18,039 18,234 22,050 23,418 -4% 1% 21% 6% 4.62 4.64 5.60 5.95 -11% 0% 21% 6% 22.7 22.6 18.7 17.6 1.4 2.5 14.0 1.7%
CHIB 5,116 5,607 6,458 6,484 0% 10% 15% 0% 3.08 2.80 3.23 3.24 -14% -9% 15% 0% 11.5 12.6 11.0 10.9 1.4 1.1 10.2 2.8%
EW 2,073 2,004 3,408 3,946 1% -3% 70% 16% 1.84 1.44 2.27 2.63 1% -22% 58% 16% 12.3 15.7 9.9 8.6 0.3 1.0 10.4 0.0%
MBT 20,113 18,625 18,086 19,600 -11% -7% -3% 8% 7.15 5.86 5.60 6.16 -11% -18% -4% 10% 12.1 14.8 15.4 14.0 6.1 1.4 9.4 1.2%
PNB 5,359 6,114 7,147 7,825 4% 14% 17% 9% 4.60 4.89 5.72 6.26 -5% 6% 17% 9% 13.9 13.1 11.2 10.2 0.8 0.9 8.1 1.6%
RCB 4,411 5,129 4,875 4,840 -17% 16% -5% -1% 3.11 3.07 3.40 3.45 -21% -1% 11% 1% 18.9 19.1 17.3 17.0 2.9 1.3 7.8 1.4%
SECB 7,164 7,699 8,554 10,176 43% 7% 11% 19% 11.88 12.77 12.38 13.50 43% 7% -3% 9% 18.1 16.8 17.4 15.9 6.2 1.7 11.5 0.9%
UBP 8,401 6,008 10,066 8,677 -7% -28% 68% -14% 7.94 5.68 9.50 8.19 -44% -28% 67% -14% 10.3 14.3 8.6 10.0 0.4 1.5 19.3 1.8%
24,536 26,462 38,322 40,379 -3% 8% 45% 5% -13% -11% 80% 7% 25.7 28.8 16.0 14.9 1.1 1.8 13.1 1.4%
ABS 2,387 2,932 3,885 2,902 11% 23% 33% -25% 2.87 3.56 4.72 3.52 7% 24% 33% -25% 15.5 12.5 9.4 12.6 0.0 1.2 12.3 1.7%
CEB 853 4,387 9,754 8,127 67% 414% 122% -17% 1.41 7.24 16.10 13.41 68% 413% 122% -17% 75.5 14.7 6.6 7.9 0.2 1.8 32.1 0.9%
EEI 918 203 (848) 972 0% -78% -518% -215% 0.89 0.20 (0.82) 0.94 0% -78% -518% -215% 11.3 51.1 (12.2) 10.7 0.0 1.8 (13.4) 2.0%
GMA7 1,005 2,115 3,626 2,400 -40% 111% 71% -34% 0.21 0.44 0.75 0.49 -40% 110% 72% -35% 30.0 14.3 8.3 12.7 1.4 2.8 37.1 6.4%
ICT 8,080 2,665 9,001 10,857 10% -67% 238% 21% 3.33 0.50 3.30 4.22 9% -85% 559% 28% 26.7 177.6 26.9 21.1 0.1 2.0 10.2 1.0%
IMI 1,293 1,311 1,470 1,635 191% 1% 12% 11% 0.75 0.68 0.75 0.88 196% -10% 10% 17% 10.7 11.9 10.8 9.2 0.8 1.3 12.1 2.7%
MWC 5,813 5,958 6,065 6,074 1% 2% 2% 0% 2.36 2.41 2.45 2.46 1% 2% 2% 0% 13.6 13.3 13.1 13.0 12.7 1.5 14.4 2.6%
MWIDE 868 1,274 0 0 -38% 47% 0% 0% 0.35 0.41 0.00 0.00 -69% 17% 0% 0% 55.0 47.0 0.0 0.0 0.0 0.0 0.0 0.0%
PCOR 3,320 5,618 5,369 7,412 -37% 69% -4% 38% (0.15) 0.15 0.60 0.78 -133% -200% 302% 29% (61.3) 61.3 15.2 11.8 0.1 1.3 10.5 0.7%
138,817 156,389 167,694 199,870 0% 13% 7% 19% 3% -1% 16% 9% 22.4 22.7 19.6 17.9 3.3 2.1 11.3 1.3%
AC 18,609 22,279 24,611 26,880 46% 20% 10% 9% 29.83 33.89 38.00 41.00 45% 14% 12% 8% 29.5 26.0 23.2 21.5 2.3 2.4 11.5 0.7%
AEV 18,381 17,679 22,473 22,077 -13% -4% 27% -2% 3.32 3.18 4.02 3.92 -13% -4% 26% -2% 23.1 24.1 19.1 19.6 1.7 3.1 16.5 1.7%
AGI 13,246 13,965 14,800 15,218 -23% 5% 6% 3% 1.31 1.36 1.44 1.48 -23% 4% 6% 3% 10.9 10.5 9.9 9.6 2.3 1.0 9.9 2.8%
COSCO 4,027 4,491 4,943 5,534 21% 12% 10% 12% 0.54 0.63 0.67 0.75 21% 16% 6% 12% 15.3 13.2 12.4 11.1 1.4 1.1 9.5 0.0%
DMC 10,775 12,835 12,185 14,520 -43% 19% -5% 19% 0.81 0.97 0.92 1.09 -43% 20% -5% 19% 16.2 13.5 14.2 12.0 2.3 2.6 18.0 3.7%
FPH 5,632 5,406 9,933 6,358 140% -4% 84% -36% 10.10 9.59 17.75 11.33 147% -5% 85% -36% 7.2 7.5 4.1 6.4 0.5 0.5 13.1 2.8%
GTCAP 9,153 12,115 16,241 14,913 2% 32% 34% -8% 52.51 69.51 93.18 85.56 6% 32% 34% -8% 23.3 17.6 13.1 14.3 1.2 1.4 16.4 0.9%
JGS 18,245 22,610 10,918 32,336 75% 24% -52% 196% 2.60 3.16 1.52 4.60 70% 22% -52% 203% 32.7 26.9 55.9 18.5 2.7 2.5 7.2 0.3%
LTG 4,410 6,599 8,931 10,250 -49% 50% 35% 15% 0.41 0.61 0.79 0.91 -52% 49% 29% 16% 39.8 26.7 20.7 17.9 0.9 1.4 6.9 0.9%
MPI 7,940 9,546 11,456 13,337 10% 20% 20% 16% 0.31 0.35 0.36 0.42 10% 13% 6% 16% 21.6 19.1 18.1 15.6 1.7 1.4 7.5 0.5%
SM 28,399 28,865 31,204 38,448 3% 2% 8% 23% 35.66 24.07 35.90 31.92 2% -33% 49% -11% 21.2 31.4 21.0 23.7 1.4 3.0 10.8 1.9%
SMC 15,137 12,448 - - -60% -18% - - 3.80 2.53 - - -72% -33% - - 27.6 42 - - - - - -
37,803 40,216 46,716 48,727 20% 6% 16% 4% 6% 5% 15% 3% 31.6 30.2 26.3 25.5 3.1 4.5 17.0 1.4%
CIC 637 667 999 1,167 18% 5% 50% 17% 1.88 1.97 2.95 3.45 -15% 5% 50% 17% 40.2 38.3 25.6 21.9 0.8 6.4 27.7 0.9%
CNPF 1,592 1,934 2,656 2,936 114% 21% 37% 11% 0.76 0.87 0.75 0.83 52% 14% -13% 11% 22.3 19.6 22.6 20.4 0.0 4.8 23.2 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% 33.7 40.2 34.1 28.9 1.9 6.5 20.1 1.5%
EMP 6,204 6,960 7,693 8,017 6% 12% 11% 4% 0.41 0.43 0.48 0.50 -21% 5% 11% 4% 15.6 14.9 13.4 12.9 1.8 1.9 14.6 2.6%
JFC 5,362 4,929 6,140 6,182 15% -8% 25% 1% 4.96 4.53 5.61 5.73 14% -9% 24% 2% 43.1 47.1 38.0 37.2 3.0 6.9 19.1 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% 26.6 24.0 21.6 18.9 1.7 2.8 13.7 0.8%
PIP 811 812 - - -10% 0% - - 0.22 0.22 - - -8% 0% - - 16.8 17 - - - - - -
RFM 838 906 1,016 1,169 6% 8% 12% 15% 0.25 0.26 0.29 0.33 0% 4% 12% 14% 19.4 18.7 16.7 14.7 1.3 - 10.2 2.7%
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% 30.6 25.4 22.9 20.9 2.2 2.4 10.7 1.7%
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% 33.6 31.4 25.7 27.2 3.5 5.2 20.2 1.8%
4,998 (5,922) 6,413 8,593 453% -218% -208% 34% 103% -81% 189% 50% 18.8 98.5 34.1 22.7 -3.8 2.8 9.7 1.1%
BEL 1,034 1,534 2,700 2,923 -36% 48% 76% 8% 0.22 0.15 0.16 0.28 -39% -31% 7% 75% 19.8 28.5 26.7 15.3 0.7 1.9 11.6 2.3%
BLOOM 4,072 (3,364) 1,895 3,547 - - - 87% 0.38 (0.31) 0.21 0.32 - - - 52% 25.3 - 46.0 30.2 - 4.5 9.9 0.5%
LR 750 1,030 - - 132% 0 - - 0.52 1 - - 141% 0 - - 8.4 6 - - - - - 0.0%
MCP (6,303) (9,144) (1,581) (1,122) - - - - (1.35) (1.82) (0.28) (0.20) - - - - - - - - - 9.0 N/A 0.0%
RWM 5,445 4,021 3,399 3,245 99% -26% -15% -5% 0.35 0.26 0.22 0.21 101% -26% -15% -5% 9.4 12.7 15.0 15.7 0.0 1.2 7.7 1.5%
16,418 11,418 15,664 20,517 66% -30% 37% 31% -42% -22% 198% 13% 18.3 23.4 7.8 6.9 0.4 3.0 19.1 2.1%
NIKL 8,552 2,035 1,966 2,191 316% -76% -3% 11% 1.12 0.27 3.54 3.49 314% -76% 1210% -1% 5.9 24.7 1.9 1.9 0.0 1.9 7.5 1.2%
PX 1,006 896 1,657 1,581 194% -11% 85% -5% 0.20 0.18 0.34 0.32 196% -11% 85% -5% 45.6 51.4 27.7 29.1 0.8 1.8 6.6 0.3%
SCC 6,861 8,487 12,041 16,744 -9% 24% 42% 39% 6.42 7.94 11.28 15.67 -70% 24% 42% 39% 24.1 19.5 13.7 9.9 0.3 4.8 39.6 3.2%
55,015 51,961 58,530 58,861 21% -6% 13% 1% 42% -12% 16% -3% 13.6 15.4 13.3 13.7 15.1 2.1 19.2 5.1%
AP 16,705 17,604 20,002 20,335 -10% 5% 14% 2% 2.27 2.39 2.72 2.76 -10% 5% 14% 2% 18.5 17.6 15.4 15.2 2.0 2.9 19.0 3.2%
EDC 11,681 7,642 9,352 8,543 146% -35% 22% -9% 0.62 0.41 0.50 0.46 147% -35% 23% -9% 9.5 14.5 11.8 12.9 2.0 2.1 17.2 4.4%
FGEN 8,575 7,617 10,000 9,333 71% -11% 31% -7% 1.85 1.74 2.35 2.03 100% -6% 35% -14% 11.5 12.2 9.0 10.5 1.1 0.7 9.4 1.6%
MER 18,053 19,098 19,176 20,649 5% 6% 0% 8% 16.02 16.94 17.02 18.32 5% 6% 0% 8% 17.2 16.3 16.2 15.1 4.1 4.1 25.5 9.1%
69,847 73,891 75,876 82,117 38% 6% 3% 8% 30% 5% 3% 8% 25.4 24.2 23.4 21.7 5.7 3.0 12.2 1.1%
ALI 14,803 17,630 20,908 22,511 26% 19% 19% 8% 1.05 1.20 1.42 1.53 25% 14% 18% 8% 34.2 29.9 25.3 23.5 2.0 3.6 14.6 1.3%
FLI 4,542 5,012 4,901 5,368 16% 10% -2% 10% 0.19 0.21 0.20 0.22 19% 11% -4% 10% 9.2 8.3 8.7 7.9 3.2 0.7 8.8 3.3%
MEG 21,220 10,215 12,431 12,433 137% -52% 22% 0% 0.67 0.32 0.38 0.38 118% -52% 20% 0% 6.2 12.9 10.8 10.8 1.2 10.7 9.4 1.0%
RLC 4,737 5,700 5,930 7,076 6% 20% 4% 19% 1.16 1.39 1.45 1.73 6% 20% 4% 19% 22.4 18.7 17.9 15.0 1.5 1.7 10.5 1.4%
SMPH 18,390 28,302 23,805 26,049 13% 54% -16% 9% 0.66 0.98 0.82 0.90 13% 49% -16% 10% 47.3 31.8 38.0 34.7 0.0 3.8 10.8 0.5%
VLL 6,156 7,032 7,901 8,680 22% 14% 12% 10% 0.49 0.62 0.64 0.67 -18% 28% 3% 5% 10.8 8.4 8.2 7.8 2.2 0.9 11.2 2.1%
47,467 38,562 36,176 37,084 18% -19% -6% 3% 6% -28% -8% 6% 12.4 17.1 18.6 17.6 -0.9 3.7 19.8 5.7%
GLO 13,376 16,497 16,014 15,058 170% 23% -3% -6% 100.60 120.11 115.78 109.52 170% 19% -4% -5% 20.6 17.3 17.9 19.0 0.0 4.4 25.3 4.1%
TEL 34,091 22,065 20,162 22,026 -4% -35% -9% 9% 157.51 101.85 92.32 100.95 -4% -35% -9% 9% 11.0 17.1 18.8 17.2 0.0 3.5 18.2 6.1%
471,965 475,994 536,461 589,230 10% 1% 13% 10% 4% -6% 16% 6% 20.4 21.7 18.7 17.6 0.0 2.3 13.5 1.8%
400,296 409,479 440,764 497,480 8% 2% 8% 13% 351 345 384 414 4% -2% 11% 8% 21.2 22.5 20.2 18.7 0.0 2.5 13.6 1.8%
352,829 370,917 404,588 460,396 7% 5% 9% 14% 4% -3% 13% 8% 22.4 23.0 20.3 18.8 41.5 2.4 13.2 1.5%