As of: 8/4/2017

COL Date of COL Buy Outstanding Market Cap Revenue Revenue Growth
Ticker Company Name Price Rating Update FV Below Shares (Mil) (PhpMil) 2015 2016 2017E 2018E 2015 2016 2017E 2018E
Banks and Financials 1,730,204 317,150 372,923 403,941 460,819 3% 18% 8% 14%
BDO BANCO DE ORO 127.50 HOLD 6/15/17 134.00 116.00 3,815 556,868 88,900 106,853 118,685 135,042 10% 20% 11% 14%
BPI BANK OF PHIL ISLANDS 105.40 HOLD 6/15/17 106.00 92.00 3,937 414,126 59,359 66,551 71,250 80,159 6% 12% 7% 13%
CHIB CHINA BANKING CORP 36.20 HOLD 6/15/17 42.00 35.00 2,102 89,990 19,572 21,789 23,047 25,908 4% 11% 6% 12%
EW EASTWEST BANKING COR 32.15 BUY 6/15/17 35.60 29.00 1,500 48,224 16,316 21,575 24,823 30,149 10% 32% 15% 21%
MBT METROPOLITAN BANK 86.05 BUY 6/15/17 110.00 95.00 3,180 273,654 67,402 78,171 83,654 94,391 -10% 16% 7% 13%
PNB PHIL NATIONAL BANK 66.20 HOLD 7/10/17 67.00 53.00 1,249 82,693 26,847 31,828 30,619 33,831 2% 19% -4% 10%
SECB SECURITY BANK CORP 230.00 HOLD 6/15/17 221.00 192.00 754 173,314 18,677 20,832 26,550 32,361 11% 12% 27% 22%
UBP UNION BANK OF PHIL 86.30 BUY 6/15/17 98.50 82.00 1,058 91,335 20,077 25,324 25,313 28,978 -1% 26% 0% 14%
Commercial and Industrial 554,926 612,567 615,025 720,463 783,878 -15% 0% 17% 9%
ABS ABS-CBN BROADCASTING 43.60 BUY 6/15/17 76.60 61.00 872 37,095 38,278 41,631 39,434 41,283 15% 9% -5% 5%
CEB CEBU AIR INC 102.00 BUY 6/15/17 125.50 100.00 606 61,807 56,502 61,899 64,991 74,570 9% 10% 5% 15%
CHP CEMEX HOLDINGS PHIL 5.85 BUY 6/15/17 9.70 7.70 5,344 30,393 23,937 24,806 24,543 26,035 23% 4% -1% 6%
EEI EEI CORPORATION 13.80 HOLD 6/15/17 9.80 8.10 1,036 14,301 18,979 14,836 18,749 21,319 11% -22% 26% 14%
GMA7 GMA NETWORK INC 6.19 BUY 6/15/17 8.60 6.80 3,361 20,805 13,727 16,673 15,248 16,277 15% 21% -9% 7%
ICT INTL CONTAINER TERM 103.60 HOLD 6/15/17 96.80 84.00 2,028 209,695 47,862 53,592 60,565 69,327 2% 12% 13% 14%
IMI INTEGRATED MICRO-ELE 13.74 HOLD 6/29/17 15.10 12.50 1,867 25,514 37,074 40,036 52,751 62,155 -1% 8% 32% 18%
MWC MANILA WATER COMPANY 31.80 HOLD 6/15/17 30.70 26.00 2,054 65,315 16,029 17,712 19,360 20,743 3% 10% 9% 7%
PCOR PETRON CORP c 9.60 N/A N/A N/A N/A 9,375 90,001 360,178 343,840 424,822 452,169 -25% -5% 24% 6%
Conglomerates 3,788,739 1,436,679 1,658,056 1,846,541 2,003,358 9% 15% 11% 8%
AC AYALA CORPORATION 879.00 BUY 6/15/17 1,024.00 890.00 620 546,026 174,035 218,167 242,342 264,823 11% 25% 11% 9%
AEV ABOITIZ EQUITY VENTU 74.95 HOLD 6/15/17 62.70 54.00 5,634 422,253 111,260 116,415 133,207 153,165 3% 5% 14% 15%
AGI ALLIANCE GLOBAL 14.20 BUY 6/15/17 19.38 15.50 10,270 145,832 135,673 139,740 143,312 156,210 13% 3% 3% 9%
COSCO COSCO CAPITAL INC 7.60 BUY 6/15/17 11.90 9.50 7,405 56,053 116,752 129,186 145,059 152,395 18% 11% 12% 5%
DMC DMCI HOLDINGS INC 15.66 HOLD 6/15/17 12.83 10.60 13,277 207,925 57,204 64,899 73,562 76,064 1% 13% 13% 3%
FPH FIRST PHIL HOLDINGS 66.60 BUY 7/14/17 121.40 97.00 554 36,910 96,510 91,910 102,025 105,750 -3% -5% 11% 4%
GTCAP GT CAPITAL HOLDINGS 1,200.00 BUY 6/20/17 1,450.00 1,208.00 174 231,116 131,383 191,785 242,560 275,823 -3% 46% 26% 14%
JGS JG SUMMIT HLDGS 74.00 HOLD 6/15/17 72.00 62.00 7,163 530,050 229,272 240,503 270,040 287,919 24% 5% 12% 7%
LTG LT GROUP INC c 18.22 N/A N/A N/A N/A 10,821 197,166 51,473 57,800 63,122 68,671 0% 12% 9% 9%
MPI METRO PACIFIC INVEST 6.69 BUY 6/15/17 8.45 7.30 31,504 210,797 37,239 44,820 47,440 53,238 10% 20% 6% 12%
SM SM INVESTMENTS CORP 800.00 HOLD 6/15/17 836.00 726.00 1,204 963,666 295,878 362,831 383,872 409,300 7% 23% 6% 7%
c
SMC SAN MIGUEL CORP 101.30 N/A N/A N/A N/A 2,380 240,945 672,243 685,314 820,701 885,650 -13% 2% 20% 8%
Consumer 1,121,846 494,649 546,732 616,500 679,732 16% 11% 13% 10%
CIC CONCEPCION INDUST CO 65.10 HOLD 6/29/17 48.30 40.00 404 26,423 10,594 12,342 14,024 16,221 15% 17% 14% 16%
CNPF CENTURY PACIFIC FOOD 18.44 HOLD 6/15/17 19.20 16.60 3,542 65,319 23,325 28,288 32,404 35,783 14% 21% 15% 10%
DNL D&L INDUSTRIES INC 12.22 HOLD 6/15/17 12.70 11.00 7,143 87,286 19,578 22,232 25,648 28,745 21% 14% 15% 12%
EMP EMPERADOR INC 7.67 BUY 6/15/17 8.07 6.40 16,120 123,636 43,268 40,447 44,233 47,306 38% -7% 9% 7%
JFC JOLLIBEE FOODS CORP 215.20 HOLD 6/15/17 226.00 196.00 1,077 233,020 100,780 113,908 128,106 145,173 11% 13% 12% 13%
PGOLD PUREGOLD PRICE CLUB 47.00 BUY 6/15/17 56.00 48.00 2,765 129,973 97,172 112,589 125,426 140,433 15% 16% 11% 12%
RRHI ROBINSONS RETAIL HLD 87.00 BUY 6/15/17 99.00 86.00 1,385 120,495 90,883 105,293 117,817 129,462 13% 16% 12% 10%
URC UNIVERSAL ROBINA COR 152.30 HOLD 6/29/17 177.00 141.00 2,204 335,694 109,051 111,632 128,840 136,608 18% 2% 15% 6%
Gaming 241,017 68,565 85,222 98,108 104,351 21% 24% 15% 6%
BEL BELLE CORP 3.72 HOLD 6/15/17 3.57 3.10 10,499 39,055 5,195 6,322 8,037 8,439 64% 22% 27% 5%
BLOOM BLOOMBERY RESORTS CO 8.83 BUY 6/15/17 12.30 10.60 11,002 97,145 25,040 30,387 34,391 36,182 4% 21% 13% 5%
MRP MELCO RESORTS & ENT 8.99 BUY 6/15/17 11.28 9.80 5,663 50,931 13,727 23,419 30,355 32,838 3091% 71% 30% 8%
RWM TRAVELLERS INT HOTEL 3.42 HOLD 6/15/17 3.79 3.00 15,756 53,885 24,602 25,095 25,324 26,892 -15% 2% 1% 6%
Mining 269,247 48,637 60,085 66,790 69,161 -23% 24% 11% 4%
NIKL NICKEL ASIA CORP 6.20 HOLD 6/15/17 5.20 4.10 7,603 47,138 15,432 14,123 14,712 15,853 -38% -8% 4% 8%
PX PHILEX MINING CORP 8.84 HOLD 6/15/17 8.10 6.40 4,940 43,673 8,525 9,378 8,808 8,808 -15% 10% -6% 0%
SCC SEMIRARA MINING 167.50 BUY 6/15/17 191.00 166.00 1,065 178,435 24,680 36,584 43,269 44,500 -14% 48% 18% 3%
Power 806,064 260,787 256,913 283,649 290,028 0% -1% 10% 2%
AP ABOITIZ POWER CORP 39.95 BUY 6/21/17 49.20 42.00 7,359 293,976 85,174 89,163 107,998 126,698 -2% 5% 21% 17%
EDC ENERGY DEVT CORP 6.90 BUY 6/15/17 8.73 6.90 18,737 129,285 34,360 34,236 34,751 36,354 11% 0% 2% 5%
FGEN FIRST GEN CORP 18.36 BUY 7/14/17 26.25 21.00 3,661 67,215 83,597 74,161 83,256 85,869 -1% -11% 12% 3%
MER MANILA ELECTRIC CO 280.00 BUY 6/15/17 360.00 313.00 1,127 315,588 57,656 59,353 57,643 41,107 -1% 3% -3% -29%
Property 1,976,112 274,104 307,395 345,748 381,139 11% 12% 12% 10%
ALI AYALA LAND INC 41.90 BUY 6/15/17 46.24 40.00 14,713 616,975 100,661 117,700 133,095 147,483 13% 17% 13% 11%
FLI FILINVEST LAND INC 1.87 HOLD 6/15/17 1.88 1.60 24,250 45,347 17,003 17,640 18,924 20,341 7% 4% 7% 7%
MEG MEGAWORLD CORP 4.81 BUY 6/15/17 5.59 4.80 32,239 155,072 38,466 40,326 47,104 50,618 13% 5% 17% 7%
RLC ROBINSONS LAND 24.55 BUY 6/29/17 29.62 25.70 4,094 100,504 19,714 22,512 22,842 24,836 16% 14% 1% 9%
SMPH SM PRIME HOLDINGS 34.00 BUY 6/15/17 39.50 34.00 28,879 981,894 71,511 79,816 88,770 97,953 8% 12% 11% 10%
VLL VISTA LAND & LIFESCP 5.95 BUY 6/21/17 6.91 6.00 12,839 76,320 26,748 29,401 35,013 39,908 12% 10% 19% 14%
Telecoms 620,392 276,609 285,252 293,526 304,996 5% 3% 3% 4%
GLO GLOBE TELECOM INC 2,018.00 HOLD 7/27/17 2,180.00 1,895.00 133 268,222 113,679 119,990 125,433 131,509 15% 6% 5% 5%
TEL PH LONG DISTANCE TEL 1,630.00 HOLD 6/15/17 2,070.00 1,800.00 216 352,171 162,930 165,262 168,093 173,487 -1% 1% 2% 3%
MARKET 10,839,300 3,741,110 4,127,518 4,608,475 5,008,300 4% 10% 12% 9%
PSEi 9,571,457 2,965,226 3,284,032 3,679,611 3,991,289 2% 11% 12% 8%
PSEi ex-TEL, GLO 8,951,065 2,688,617 2,998,780 3,386,085 3,686,293 2% 12% 13% 9%

* Source: Bloomberg
c
Consensus Forecast
 Net Income Net Income Growth EPS EPS Growth P/E (x) PEG P/BV ROE Div Yield
Ticker 2015 2016 2017E 2018E 2015 2016 2017E 2018E 2015 2016 2017E 2018E 2015 2016 2017E 2018E 2015 2016 2017E 2018E 2017 2017 2017 2017E
89,306 101,851 107,928 126,518 0% 14% 6% 17% -3% 8% 1% 17% 17.6 16.4 16.2 13.9 4.2 1.6 11.1 1.4%
BDO 25,016 26,090 28,633 33,473 10% 4% 10% 17% 6.84 7.06 6.65 7.73 9% 3% -6% 16% 18.6 18.1 19.2 16.5 4.1 1.8 11.0 0.9%
BPI 18,234 22,050 23,225 26,564 1% 21% 5% 14% 4.64 5.60 5.90 6.75 0% 21% 5% 14% 22.7 18.8 17.9 15.6 1.8 2.3 13.4 1.7%
CHIB 5,607 6,458 6,484 7,725 10% 15% 0% 19% 3.02 3.23 2.79 3.11 -2% 7% -14% 11% 12.0 11.2 13.0 11.6 0.0 1.1 7.9 3.3%
EW 2,004 3,408 4,097 5,423 -3% 70% 20% 32% 1.44 2.27 2.73 3.62 -22% 58% 20% 33% 22.3 14.2 11.8 8.9 0.4 1.3 11.3 0.8%
MBT 18,625 18,086 19,600 22,982 -7% -3% 8% 17% 5.86 5.61 6.16 7.23 -18% -4% 10% 17% 14.7 15.3 14.0 11.9 1.0 1.3 9.6 1.2%
PNB 6,114 7,147 7,036 7,939 14% 17% -2% 13% 4.89 5.72 5.63 6.36 6% 17% -2% 13% 13.5 11.6 11.8 10.4 2.2 0.9 7.5 1.5%
SECB 7,699 8,554 10,176 12,438 7% 11% 19% 22% 12.77 11.95 13.50 16.51 7% -6% 13% 22% 18.0 19.2 17.0 13.9 1.0 1.7 10.1 1.0%
UBP 6,008 10,058 8,677 9,974 -28% 67% -14% 15% 5.68 9.50 8.19 9.41 -28% 67% -14% 15% 15.2 9.1 10.5 9.2 0.0 1.5 14.9 3.4%
27,372 43,882 45,152 52,514 13% 60% 3% 16% -11% 99% 11% 15% 32.7 16.5 14.8 12.8 0.7 1.6 12.7 1.5%
ABS 2,932 3,885 2,902 3,282 23% 33% -25% 13% 3.56 4.72 3.52 3.98 24% 33% -25% 13% 12.3 9.2 12.4 11.0 0.0 1.1 8.7 2.3%
CEB 4,387 9,754 8,127 9,239 414% 122% -17% 14% 7.24 16.10 13.41 15.25 413% 122% -17% 14% 14.1 6.3 7.6 6.7 0.0 1.5 21.0 1.0%
CHP 2,183 1,413 2,753 2,916 331% -35% 95% 6% - 0.50 0.53 0.56 - - 6% 6% - 11.7 11.0 10.4 - 1.0 9.2 -
EEI 203 (848) 972 1,044 -78% -518% -215% 7% 0.20 (0.82) 0.94 1.01 -78% -518% -215% 7% 70.6 (16.9) 14.7 13.7 - 2.2 15.6 1.4%
GMA7 2,115 3,626 2,400 2,844 111% 71% -34% 19% 0.44 0.75 0.49 0.59 110% 71% -34% 20% 14.2 8.3 12.6 10.5 0.0 3.1 23.6 11.8%
ICT 2,665 8,550 10,857 13,381 -67% 221% 27% 23% 0.50 3.13 4.22 5.46 -85% 526% 35% 30% 206.9 33.1 24.6 19.0 0.8 2.1 10.8 0.9%
IMI 1,311 1,335 1,863 2,291 1% 2% 40% 23% 0.68 0.71 1.00 1.23 -10% 4% 41% 23% 20.1 19.3 13.7 11.1 0.4 1.9 14.8 1.7%
MWC 5,958 6,065 6,074 6,097 2% 2% 0% 0% 2.41 2.45 2.46 2.47 2% 2% 0% 0% 13.2 13.0 12.9 12.9 31.7 1.4 13.2 2.8%
PCOR 5,618 10,100 9,203 11,420 69% 80% -9% 24% 0.15 0.60 0.92 1.06 -200% 300% 53% 15% 64.0 16.0 10.4 9.1 0.3 1.2 14.3 0.9%
156,389 167,740 196,020 209,465 13% 7% 17% 7% -1% 11% 12% 7% 22.8 20.5 18.3 17.1 2.0 2.0 11.4 1.2%
AC 22,279 26,011 26,880 28,924 20% 17% 3% 8% 33.89 39.88 41.00 45.00 14% 18% 3% 10% 25.9 22.0 21.4 19.5 3.4 2.2 11.3 0.8%
AEV 17,679 22,473 25,118 31,947 -4% 27% 12% 27% 3.18 4.02 4.46 5.67 -4% 26% 11% 27% 23.5 18.7 16.8 13.2 0.9 2.7 15.9 1.8%
AGI 13,965 14,801 15,218 16,132 5% 6% 3% 6% 1.36 1.46 1.48 1.57 4% 7% 1% 6% 10.4 9.7 9.6 9.0 2.6 0.9 9.6 2.8%
COSCO 4,491 4,734 5,335 5,939 12% 5% 13% 11% 0.63 0.66 0.72 0.80 16% 6% 9% 11% 12.1 11.5 10.5 9.5 1.1 1.0 10.0 0.0%
DMC 12,835 12,185 15,070 16,129 19% -5% 24% 7% 0.97 0.92 1.14 1.21 20% -5% 23% 7% 16.1 17.0 13.8 12.9 0.9 2.8 15.5 3.6%
FPH 5,406 9,933 6,514 7,038 -4% 84% -34% 8% 9.59 17.75 11.61 12.55 -5% 85% -35% 8% 6.9 3.8 5.7 5.3 0.0 0.5 8.0 3.0%
GTCAP 12,115 14,634 14,950 16,585 32% 21% 2% 11% 69.51 83.96 77.62 86.11 32% 21% -8% 11% 17.3 14.3 15.5 13.9 12.1 1.3 9.3 0.4%
JGS 22,610 10,918 28,813 27,820 24% -52% 164% -3% 3.16 1.52 4.11 3.96 22% -52% 170% -3% 23.4 48.7 18.0 18.7 0.3 2.2 12.0 0.3%
LTG 6,599 9,390 10,215 11,306 50% 42% 9% 11% 0.61 0.87 0.95 1.05 49% 43% 9% 11% 29.9 20.9 19.1 17.3 1.9 1.4 7.3 1.1%
MPI 9,546 11,456 14,245 11,012 20% 20% 24% -23% 0.35 0.38 0.45 0.35 13% 10% 19% -23% 19.4 17.6 14.8 19.1 0.0 1.3 8.7 1.5%
SM 28,865 31,204 33,661 36,635 2% 8% 8% 9% 24.07 25.90 27.94 30.41 -33% 8% 8% 9% 33.2 30.9 28.6 26.3 3.4 3.0 11.0 1.0%
SMC 12,448 29,289 13,023 13,290 -18% 135% -56% 2% 2.53 9.43 5.48 5.59 -33% 273% -42% 2% 40.0 10.7 18.5 18.1 0.0 0.8 4.8 1.4%
38,497 43,281 45,900 51,395 6% 12% 6% 12% 5% 17% -3% 13% 29.7 25.3 26.0 23.0 4.3 3.8 15.0 1.6%
CIC 667 912 988 1,149 5% 37% 8% 16% 1.97 2.69 2.43 2.83 5% 37% -10% 16% 33.0 24.2 26.7 23.0 10.4 4.7 24.1 1.8%
CNPF 1,934 2,656 3,033 3,460 21% 37% 14% 14% 0.87 0.75 0.86 0.98 14% -13% 14% 14% 21.3 24.6 21.5 18.9 1.5 4.4 22.2 1.2%
DNL 2,280 2,627 3,172 3,676 -16% 15% 21% 16% 0.32 0.37 0.44 0.51 -16% 16% 19% 17% 38.2 33.0 27.8 23.7 1.5 5.6 21.5 1.8%
EMP 6,960 7,693 8,017 8,696 12% 11% 4% 8% 0.43 0.48 0.50 0.54 5% 12% 4% 8% 17.8 16.0 15.3 14.2 2.5 2.1 13.9 2.4%
JFC 4,928 6,165 6,696 7,743 -8% 25% 9% 16% 4.53 5.75 6.08 7.30 -9% 27% 6% 20% 47.5 37.4 35.4 29.5 2.8 6.2 18.7 1.0%
PGOLD 5,002 5,526 6,213 6,995 11% 10% 12% 13% 1.81 2.00 2.25 2.53 11% 10% 12% 13% 26.0 23.5 20.9 18.6 1.7 2.7 13.6 0.9%
RRHI 4,342 4,830 5,465 5,950 22% 11% 13% 9% 3.13 3.49 3.95 4.30 20% 12% 13% 9% 27.8 24.9 22.0 20.3 2.0 2.3 11.0 0.9%
URC 12,383 12,872 12,316 13,726 7% 4% -4% 11% 5.68 6.94 5.59 6.23 7% 22% -19% 11% 26.8 21.9 27.3 24.5 0.0 4.1 15.5 2.5%
(6,953) 6,878 10,569 12,364 -264% -199% 54% 17% -98% 2847% 64% 13% 854.9 29.0 17.7 15.6 1.4 2.2 13.7 1.3%
BEL 1,534 2,700 2,969 3,290 48% 76% 10% 11% 0.15 0.16 0.28 0.31 -31% 7% 75% 11% 24.8 23.3 13.3 12.0 0.3 1.5 11.9 2.6%
BLOOM (3,364) 2,357 4,429 5,177 - - 88% 17% (0.31) 0.21 0.40 0.47 - - 86% 18% - 41.3 22.1 18.8 - 3.5 16.0 0.6%
MCP (9,144) (1,581) (75) 362 - - - - (1.82) (0.28) (0.01) 0.06 - - - - - - - - - 10.3 6.8 0.0%
RWM 4,021 3,402 3,245 3,535 -26% -15% -5% 9% 0.26 0.22 0.21 0.22 -26% -15% -5% 5% 13.2 15.5 16.3 15.5 - 1.1 6.8 1.2%
11,418 15,596 20,308 21,414 -30% 37% 30% 5% -22% 40% 30% 4% 24.2 17.3 13.3 12.8 0.7 2.7 19.0 1.9%
NIKL 2,035 1,966 2,186 2,850 -76% -3% 11% 30% 0.27 0.26 0.29 0.38 -76% -4% 11% 30% 23.0 23.8 21.6 16.5 1.1 1.8 8.2 5.4%
PX 896 1,589 1,581 1,515 -11% 77% 0% -4% 0.18 0.32 0.32 0.31 -11% 78% -1% -4% 48.8 27.5 27.6 28.8 0.0 1.6 5.9 0.9%
SCC 8,487 12,041 16,542 17,049 24% 42% 37% 3% 7.94 11.28 15.48 15.95 24% 42% 37% 3% 21.1 14.8 10.8 10.5 0.6 3.8 15.5 2.4%
51,961 58,010 57,507 58,810 -6% 12% -1% 2% -13% 16% -5% 5% 15.8 13.7 14.4 13.8 3.4 2.0 17.8 3.8%
AP 17,604 20,003 20,825 29,144 5% 14% 4% 40% 2.39 2.72 2.83 3.96 5% 14% 4% 40% 16.7 14.7 14.1 10.1 0.7 2.4 16.7 3.4%
EDC 7,642 9,352 8,533 9,358 -35% 22% -9% 10% 0.41 0.50 0.46 0.50 -35% 23% -9% 10% 17.0 13.8 15.2 13.8 - 2.3 15.0 3.6%
FGEN 7,617 9,479 7,500 8,642 -11% 24% -21% 15% 1.68 2.23 1.56 1.87 -9% 33% -30% 20% 10.9 8.2 11.7 9.8 0.0 0.6 6.9 1.9%
MER 19,098 19,176 20,649 11,666 6% 0% 8% -44% 16.94 17.01 18.32 10.35 6% 0% 8% -44% 16.5 16.5 15.3 27.0 0.0 4.0 26.0 5.2%
73,891 75,491 84,356 94,556 6% 2% 12% 12% 5% 4% 11% 13% 27.1 26.2 23.6 21.0 3.8 2.7 12.7 1.1%
ALI 17,630 20,908 24,131 27,326 19% 19% 15% 13% 1.20 1.43 1.64 1.86 14% 19% 15% 13% 34.9 29.3 25.5 22.5 1.8 3.8 15.4 1.4%
FLI 5,012 4,901 5,368 6,145 10% -2% 10% 14% 0.21 0.20 0.22 0.25 11% -4% 10% 14% 8.9 9.3 8.4 7.4 0.7 0.7 8.7 3.1%
MEG 10,215 12,431 13,217 14,734 -52% 22% 6% 11% 0.32 0.38 0.41 0.46 -52% 18% 8% 12% 15.0 12.7 11.7 10.5 1.2 1.1 9.5 0.8%
RLC 5,700 5,538 5,556 6,105 20% -3% 0% 10% 1.39 1.35 1.36 1.49 20% -3% 1% 10% 17.7 18.2 18.1 16.5 3.6 1.5 9.9 1.5%
SMPH 28,302 23,806 27,130 30,289 54% -16% 14% 12% 0.98 0.83 0.93 1.05 49% -16% 13% 12% 34.6 41.2 36.4 32.4 2.9 3.7 11.2 0.8%
VLL 7,032 7,907 8,954 9,957 14% 12% 13% 11% 0.62 0.68 0.69 0.77 28% 9% 2% 12% 9.6 8.8 8.6 7.7 1.3 0.9 11.2 2.2%
38,562 36,176 44,906 39,867 -19% -6% 24% -11% -28% -8% 33% -16% 16.2 17.6 13.2 15.6 1.5 3.2 20.7 4.7%
GLO 16,497 16,014 16,525 17,130 23% -3% 3% 4% 120.11 115.45 124.48 129.04 19% -4% 8% 4% 16.8 17.5 16.2 15.6 2.8 3.9 24.4 4.5%
TEL 22,065 20,162 28,380 22,737 -35% -9% 41% -20% 101.85 92.33 130.36 104.24 -35% -9% 41% -20% 16.0 17.7 12.5 15.6 2.0 3.0 19.6 4.8%
469,025 533,310 592,337 645,489 1% 14% 11% 9% -6% 13% 9% 9% 22.4 19.8 18.1 16.7 1.9 2.1 13.0 1.6%
407,521 439,975 500,078 539,390 2% 8% 14% 8% 342 373 415 450 -3% 9% 11% 8% 23.2 21.3 19.1 17.6 2.1 2.3 13.0 1.6%
368,959 403,799 455,172 499,523 5% 9% 13% 10% -3% 11% 10% 11% 23.9 21.6 19.7 17.8 2.3 2.2 12.5 1.4%