COM:MOTHERSON

Motherson Group

Stock

Last Close

140.70

01/01 00:00

Volume Today

18.66M

Avg: -

Overview Analysis Metrics Financials Filings people API Chart Data

Income Statement Balance Sheet Cash Flow Key Metrics Ratios

Quarterly

Yearly

Preview

Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page

Subscribe Now Help

	Jan '14	Jan '14	Mar '14	Mar '14	Jun '14	Jun '14	Sep '14	Sep '14	Jan '15	Jan '15	Mar '15	Mar '15	Jun '15	Jun '15	Sep '15	Sep '15	Jan '16	Jan '16	Mar '16	Mar '16	Jun '16	Jun '16	Sep '16	Sep '16	Jan '17	Jan '17	Mar '17	Mar '17	Jun '17	Jun '17	Sep '17	Sep '17	Jan '18	Jan '18	Mar '18	Mar '18	Jun '18	Jun '18	Sep '18	Sep '18	Jan '19	Jan '19	Mar '19	Mar '19	Jun '19	Jun '19	Sep '19	Sep '19	Jan '20	Jan '20	Mar '20	Mar '20	Jun '20	Jun '20	Sep '20	Sep '20	Dec '20	Dec '20	Mar '21	Mar '21	Jun '21	Jun '21	Sep '21	Sep '21	Dec '21	Dec '21	Mar '22	Mar '22	Jun '22	Jun '22
asset turnover			0.54 -	0.54 0%			0.47 -	0.47 0%			0.54 -	0.54 0%			0.48 -	0.48 0%			0.50 -	0.50 0%			0.39 -	0.39 0%			0.34 -	0.34 0%			0.38 -	0.38 0%			0.41 -	0.41 0%			0.33 -	0.33 0%			0.40 -	0.40 0%			0.36 -	0.36 0%			0.34 -	0.34 0%			0.33 -	0.33 0%			0.35 -	0.35 0%			0.29 -	0.29 0%			0.30 -	0.30 0%
cash conversion cycle			-13.27 -	-13.27 0%			-1.87 -	-1.87 0%			-16.59 -	-16.59 0%			-5.73 -	-5.73 0%			-15.55 -	-15.55 0%			-43.79 -	-43.79 0%			-56.99 -	-56.99 0%			-45.69 -	-45.69 0%			-48.71 -	-48.71 0%			-50.87 -	-50.87 0%			-52.61 -	-52.61 0%			-43.17 -	-43.17 0%			-53.15 -	-53.15 0%			-53.20 -	-53.20 0%			-56.30 -	-56.30 0%			-38.51 -	-38.51 0%			-44.12 -	-44.12 0%
cash per share			2.87 -	2.87 0%			3.57 -	3.57 0%			5.99 -	5.99 0%			4.61 -	4.61 0%			6.11 -	6.11 0%			21.41 -	21.41 0%			17.48 -	17.48 0%			11.13 -	11.13 0%			9.50 -	9.50 0%			25.22 -	25.22 0%			11.55 -	11.55 0%			22.42 -	22.42 0%			15.83 -	15.83 0%			25.18 -	25.18 0%			18.96 -	18.96 0%			19.45 -	19.45 0%			25.87 -	25.87 0%
company equity multiplier			5.19 -	5.19 0%			5.10 -	5.10 0%			5.29 -	5.29 0%			4.87 -	4.87 0%			4.88 -	4.88 0%			3.40 -	3.40 0%			3.91 -	3.91 0%			3.98 -	3.98 0%			3.79 -	3.79 0%			4.24 -	4.24 0%			3.95 -	3.95 0%			3.95 -	3.95 0%			4.04 -	4.04 0%			4.15 -	4.15 0%			3.83 -	3.83 0%			3.75 -	3.75 0%			2.73 -	2.73 0%
days of inventory outstanding			53.82 -	53.82 0%			75.42 -	75.42 0%			55.83 -	55.83 0%			71.49 -	71.49 0%			65.82 -	65.82 0%			35.65 -	35.65 0%			41.24 -	41.24 0%			41.35 -	41.35 0%			38.68 -	38.68 0%			52.78 -	52.78 0%			40.88 -	40.88 0%			48.79 -	48.79 0%			53.11 -	53.11 0%			49.38 -	49.38 0%			45.75 -	45.75 0%			70.99 -	70.99 0%			57.79 -	57.79 0%
days of payables outstanding			67.09 -	67.09 0%			77.29 -	77.29 0%			72.42 -	72.42 0%			77.22 -	77.22 0%			81.37 -	81.37 0%			79.44 -	79.44 0%			98.23 -	98.23 0%			87.03 -	87.03 0%			87.39 -	87.39 0%			103.65 -	103.65 0%			93.49 -	93.49 0%			91.96 -	91.96 0%			106.26 -	106.26 0%			102.58 -	102.58 0%			102.05 -	102.05 0%			109.50 -	109.50 0%			101.91 -	101.91 0%
days of sales outstanding
dividend yield	0.00 -	0.00 124.64%	0.00 24.65%	0.00 44.26%	0.00 6.19%	0.00 41.40%	0.00 29.66%	0.00 15.88%	0.00 59.65%	0.00 1.64%	0.00 17.35%	0.00 12.31%	0.00 5.88%	0.00 11.61%	0.00 13.33%	0.00 32.69%	0.00 102.34%	0.00 13.63%	0.00 4.62%	0.00 12.83%	0.00 6.10%	0.00 5.36%			0.00 -	0.00 7.89%	0.00 10.48%	0.00 21.67%	0.00 0.21%	0.00 33.84%			0.00 -	0.00 44.29%	0.00 13.10%	0.00 58.70%	0.00 0.13%	0.00 28.42%			0.00 -	0.00 3.38%	0.00 8.26%	0.00 13.10%	0.00 0.08%	0.00 7.82%			0.01 -	0.01 1.61%	0.01 118.34%	0.01 55.06%	0.01 0.05%	0.01 43.53%	0.01 30.36%	0.01 18.28%
ebit per revenue	0.06 -	0.06 0%	0.09 59.68%	0.09 0%	0.05 45.29%	0.05 0%	0.05 0.65%	0.05 0%	0.05 6.97%	0.05 0%	0.10 110.78%	0.10 0%	0.05 48.28%	0.05 0%	0.06 14.62%	0.06 0%	0.05 9.98%	0.05 0%	0.10 99.23%	0.10 0%	0.06 45.35%	0.06 0%	0.06 7.25%	0.06 0%	0.07 10.39%	0.07 0%	0.08 25.18%	0.08 0%	0.06 27.18%	0.06 0%	0.06 3.69%	0.06 0%	0.06 5.13%	0.06 0%	0.07 17.93%	0.07 0%	0.07 7.37%	0.07 0%	0.05 17.49%	0.05 0%	0.05 7.40%	0.05 0%	0.05 6.14%	0.05 0%	0.04 21.40%	0.04 0%	0.04 13.14%	0.04 0%	0.04 10.94%	0.04 0%	0.04 18.00%	0.04 0%	-0.16 450.65%	-0.16 0%	0.04 128.43%	0.04 0%	0.06 40.94%	0.06 0%	0.08 30.34%	0.08 0%	0.03 64.03%	0.03 0%	0.01 49.46%	0.01 0%	0.03 101.84%	0.02 27.83%	0.03 33.17%	0.03 13.19%	0.02 28.80%	0.02 14.61%
ebt per ebit	1.13 -	1.13 0%	0.76 33.27%	0.76 0%	0.98 29.42%	0.98 0%	0.65 33.94%	0.65 0%	1.26 95.03%	1.26 0%	0.68 46.19%	0.68 0%	1.13 66.02%	1.13 0%	1.07 4.99%	1.07 0%	1.17 9.40%	1.17 0%	0.60 49.06%	0.60 0%	1.01 68.98%	1.01 0%	1.06 4.84%	1.06 0%	1.08 2.55%	1.08 0%	0.98 9.15%	0.98 0%	0.72 27.05%	0.72 0%	0.97 34.97%	0.97 0%	0.94 3.12%	0.94 0%	0.96 1.77%	0.96 0%	0.98 2.49%	0.98 0%	0.93 5.36%	0.93 0%	1.00 8.13%	1.00 0%	0.81 18.83%	0.81 0%	0.87 6.87%	0.87 0%	0.97 11.62%	0.97 0%	0.80 17.94%	0.80 0%	0.68 14.11%	0.68 0%	1.07 56.45%	1.07 0%	0.84 21.33%	0.84 0%	0.96 14.06%	0.96 0%	0.67 30.51%	0.67 0%	1.11 66.94%	1.11 0%	0.87 22.34%	0.87 0%	0.69 20.55%	0.95 38.57%	0.82 14.27%	0.72 11.65%	0.68 5.78%	0.80 17.11%
effective tax rate	0.31 -	0.31 0%	0.20 35.11%	0.20 0%	0.38 89.06%	0.38 0%	0.42 12.19%	0.42 0%	0.24 43.32%	0.24 0%	0.22 7.85%	0.22 0%	0.31 40.03%	0.31 0%	0.32 4.25%	0.32 0%	0.28 12.42%	0.28 0%	0.11 61.61%	0.11 0%	0.33 202.75%	0.33 0%	0.32 1.02%	0.32 0%	0.37 13.75%	0.37 0%	0.24 35.65%	0.24 0%	0.40 69.58%	0.40 0%	0.28 29.87%	0.28 0%	0.31 9.53%	0.31 0%	0.28 11.02%	0.28 0%	0.35 25.73%	0.35 0%	0.34 1.14%	0.34 0%	0.33 4.52%	0.33 0%	0.37 12.09%	0.37 0%	0.33 9.95%	0.33 0%	0.29 12.08%	0.29 0%	0.26 8.59%	0.26 0%	0.71 167.76%	0.71 0%	0.15 78.52%	0.15 0%	0.30 96.31%	0.30 0%	-0.11 135.83%	-0.11 0%	0.07 166.91%	0.07 0%	0.30 312.91%	0.30 0%	0.48 61.79%	0.48 0%	0.31 35.55%	0.31 0%	0.67 116.95%	0.67 0%	0.34 49.54%	0.34 0%
enterprise value multiple			42.86 -	72.00 67.99%			88.54 -	77.69 12.25%			68.98 -	61.89 10.27%			58.60 -	45.56 22.25%			52.10 -	58.95 13.15%			45.81 -	47.57 3.86%			55.17 -	46.28 16.12%			43.68 -	68.10 55.89%			57.70 -	38.50 33.28%			43.40 -	50.99 17.50%			57.69 -	51.96 9.94%			38.67 -	31.47 18.63%			23.90 -	44.38 85.73%			38.95 -	33.95 12.84%			46.06 -	32.36 29.74%			44.51 -	69.05 55.12%			41.30 -	40.42 2.13%
fixed asset turnover			1.33 -	1.33 0%			1.10 -	1.10 0%			1.40 -	1.40 0%			1.12 -	1.12 0%			1.24 -	1.24 0%			1.15 -	1.15 0%			1.11 -	1.11 0%			1.20 -	1.20 0%			1.20 -	1.20 0%			0.98 -	0.98 0%			1.16 -	1.16 0%			0.96 -	0.96 0%			0.90 -	0.90 0%			0.89 -	0.89 0%			1.01 -	1.01 0%			0.84 -	0.84 0%			0.97 -	0.97 0%
free cash flow per share	1.08 -	1.08 0%	1.02 5.65%	1.02 0%	1.08 6.19%	1.08 0%	1.07 0.54%	1.07 0%	1.21 13.06%	1.21 0%	1.15 5.66%	1.15 0%	1.21 5.88%	1.21 0%	1.21 0.17%	1.21 0%	0.06 95.46%	0.06 0%	0.05 5.52%	0.05 0%	0.06 6.10%	0.06 0%			0.78 -	0.78 0%	0.79 0.32%	0.79 0%	0.78 0.21%	0.78 0%			0.16 -	0.16 0%	0.16 0.01%	0.16 0%	0.16 0.13%	0.16 0%			1.22 -	1.22 0%	1.23 0.26%	1.23 0%	1.23 0.08%	1.23 0%			3.24 -	3.24 0%	3.23 0.30%	3.23 0%	3.23 0.05%	3.23 0%	3.23 0.05%	3.23 0%
gross profit margin	0.36 -	0.36 0%	0.34 4.02%	0.34 0%	0.37 7.45%	0.37 0%	0.39 5.25%	0.39 0%	0.36 6.37%	0.36 0%	0.36 1.56%	0.36 0%	0.38 5.50%	0.38 0%	0.39 4.32%	0.39 0%	0.38 3.23%	0.38 0%	0.41 7.43%	0.41 0%	0.38 6.12%	0.38 0%	0.39 0.93%	0.39 0%	0.38 2.65%	0.38 0%	0.40 4.85%	0.40 0%	0.39 1.11%	0.39 0%	0.39 0.42%	0.39 0%	0.38 2.59%	0.38 0%	0.39 2.39%	0.39 0%	0.42 6.88%	0.42 0%	0.41 1.08%	0.41 0%	0.41 0.73%	0.41 0%	0.41 0.15%	0.41 0%	0.42 0.74%	0.42 0%	0.42 0.51%	0.42 0%	0.41 1.08%	0.41 0%	0.43 4.14%	0.43 0%	0.40 6.77%	0.40 0%	0.44 8.23%	0.44 0%	0.43 1.28%	0.43 0%	0.42 3.13%	0.42 0%	0.43 2.35%	0.43 0%	0.42 1.24%	0.42 0%	0.41 2.85%	0.41 0%	0.41 0.51%	0.41 0%	0.41 0.00%	0.41 0%
interest coverage	6.40 -	6.40 0%	25.81 303.08%	25.81 0%	6.66 74.18%	6.66 0%	4.16 37.63%	4.16 0%	5.58 34.33%	5.58 0%	25.48 356.39%	25.48 0%	6.89 72.96%	6.89 0%	8.11 17.72%	8.11 0%	7.08 12.73%	7.08 0%	31.82 349.53%	31.82 0%	6.98 78.05%	6.98 0%	6.26 10.29%	6.26 0%	6.56 4.72%	6.56 0%	11.22 70.97%	11.22 0%	6.89 38.60%	6.89 0%	11.06 60.59%	11.06 0%	8.39 24.12%	8.39 0%	9.68 15.28%	9.68 0%	9.61 0.72%	9.61 0%	6.17 35.73%	6.17 0%	9.32 51.01%	9.32 0%	-4.30 146.08%	-4.30 0%	3.97 192.33%	3.97 0%	5.29 33.48%	5.29 0%	3.24 38.74%	3.24 0%	-11.88 466.34%	-11.88 0%	-11.77 0.92%	-11.77 0%	5.18 143.98%	5.18 0%	7.68 48.39%	7.68 0%	-54.81 813.32%	-54.81 0%	3.88 107.08%	3.88 0%	1.57 59.50%	1.57 0%	3.68 133.81%	2.65 27.83%	3.01 13.46%	3.41 13.19%	2.38 30.09%	2.03 14.61%
inventory turnover			1.67 -	1.67 0%			1.19 -	1.19 0%			1.61 -	1.61 0%			1.26 -	1.26 0%			1.37 -	1.37 0%			2.52 -	2.52 0%			2.18 -	2.18 0%			2.18 -	2.18 0%			2.33 -	2.33 0%			1.71 -	1.71 0%			2.20 -	2.20 0%			1.84 -	1.84 0%			1.69 -	1.69 0%			1.82 -	1.82 0%			1.97 -	1.97 0%			1.27 -	1.27 0%			1.56 -	1.56 0%
long term debt to capitalization			0.50 -	0.50 0%			0.59 -	0.59 0%			0.55 -	0.55 0%			0.57 -	0.57 0%			0.54 -	0.54 0%			0.49 -	0.49 0%			0.53 -	0.53 0%			0.46 -	0.46 0%			0.43 -	0.43 0%			0.46 -	0.46 0%			0.42 -	0.42 0%			0.46 -	0.46 0%			0.45 -	0.45 0%			0.49 -	0.49 0%			0.40 -	0.40 0%			0.40 -	0.40 0%			0.32 -	0.32 0%
net income per ebt	0.49 -	0.49 0%	0.53 7.38%	0.53 0%	0.40 22.99%	0.40 0%	0.41 0.48%	0.41 0%	0.48 18.75%	0.48 0%	0.54 12.14%	0.54 0%	0.50 7.40%	0.50 0%	0.51 1.48%	0.51 0%	0.52 1.61%	0.52 0%	0.64 23.06%	0.64 0%	0.51 20.20%	0.51 0%	0.56 9.62%	0.56 0%	0.54 3.02%	0.54 0%	0.51 4.92%	0.51 0%	0.48 6.82%	0.48 0%	0.53 10.36%	0.53 0%	0.45 15.03%	0.45 0%	0.50 10.66%	0.50 0%	0.47 5.52%	0.47 0%	0.49 5.15%	0.49 0%	0.47 4.19%	0.47 0%	0.61 28.22%	0.61 0%	0.62 1.82%	0.62 0%	0.60 3.19%	0.60 0%	0.58 2.06%	0.58 0%	0.39 32.79%	0.39 0%	0.58 46.80%	0.58 0%	0.61 5.79%	0.61 0%	0.78 28.53%	0.78 0%	0.78 0.39%	0.78 0%	0.55 28.99%	0.55 0%	1.21 118.92%	1.21 0%	0.69 43.06%	0.75 8.47%	0.31 58.83%	0.33 6.88%	0.66 100.64%	0.51 22.21%
net profit margin	0.03 -	0.03 0%	0.04 14.42%	0.04 0%	0.02 45.48%	0.02 0%	0.01 33.20%	0.01 0%	0.03 115.45%	0.03 0%	0.04 27.19%	0.04 0%	0.03 20.49%	0.03 0%	0.03 10.51%	0.03 0%	0.03 0.06%	0.03 0%	0.04 24.90%	0.04 0%	0.03 26.31%	0.03 0%	0.04 23.25%	0.04 0%	0.04 9.78%	0.04 0%	0.04 8.13%	0.04 0%	0.02 50.50%	0.02 0%	0.03 54.45%	0.03 0%	0.03 21.90%	0.03 0%	0.03 32.81%	0.03 0%	0.03 10.31%	0.03 0%	0.02 17.89%	0.02 0%	0.02 4.07%	0.02 0%	0.02 2.31%	0.02 0%	0.02 14.47%	0.02 0%	0.02 22.27%	0.02 0%	0.02 28.42%	0.02 0%	0.01 31.88%	0.01 0%	-0.10 905.29%	-0.10 0%	0.02 123.66%	0.02 0%	0.05 106.62%	0.05 0%	0.04 9.78%	0.04 0%	0.02 57.36%	0.02 0%	0.02 14.08%	0.02 0%	0.01 8.69%	0.02 8.47%	0.01 52.99%	0.01 6.88%	0.01 34.60%	0.01 22.21%
operating cash flow per share	2.26 -	2.26 0%	2.14 5.65%	2.14 0%	2.27 6.19%	2.27 0%	2.26 0.54%	2.26 0%	2.85 26.23%	2.85 0%	2.69 5.66%	2.69 0%	2.84 5.88%	2.84 0%	2.85 0.17%	2.85 0%	1.94 31.97%	1.94 0%	1.83 5.52%	1.83 0%	1.94 6.10%	1.94 0%			3.00 -	3.00 0%	3.01 0.32%	3.01 0%	3.01 0.21%	3.01 0%			2.58 -	2.58 0%	2.58 0.01%	2.58 0%	2.58 0.13%	2.58 0%			3.41 -	3.41 0%	3.42 0.26%	3.42 0%	3.41 0.08%	3.41 0%			5.05 -	5.05 0%	5.03 0.30%	5.03 0%	5.04 0.05%	5.04 0%	5.03 0.05%	5.03 0%
operating cycle			53.82 -	53.82 0%			75.42 -	75.42 0%			55.83 -	55.83 0%			71.49 -	71.49 0%			65.82 -	65.82 0%			35.65 -	35.65 0%			41.24 -	41.24 0%			41.35 -	41.35 0%			38.68 -	38.68 0%			52.78 -	52.78 0%			40.88 -	40.88 0%			48.79 -	48.79 0%			53.11 -	53.11 0%			49.38 -	49.38 0%			45.75 -	45.75 0%			70.99 -	70.99 0%			57.79 -	57.79 0%
operating profit margin	0.06 -	0.06 0%	0.09 59.68%	0.09 0%	0.05 45.29%	0.05 0%	0.05 0.65%	0.05 0%	0.05 6.97%	0.05 0%	0.10 110.78%	0.10 0%	0.05 48.28%	0.05 0%	0.06 14.62%	0.06 0%	0.05 9.98%	0.05 0%	0.10 99.23%	0.10 0%	0.06 45.35%	0.06 0%	0.06 7.25%	0.06 0%	0.07 10.39%	0.07 0%	0.08 25.18%	0.08 0%	0.06 27.18%	0.06 0%	0.06 3.69%	0.06 0%	0.06 5.13%	0.06 0%	0.07 17.93%	0.07 0%	0.07 7.37%	0.07 0%	0.05 17.49%	0.05 0%	0.05 7.40%	0.05 0%	0.05 6.14%	0.05 0%	0.04 21.40%	0.04 0%	0.04 13.14%	0.04 0%	0.04 10.94%	0.04 0%	0.04 18.00%	0.04 0%	-0.16 450.65%	-0.16 0%	0.04 128.43%	0.04 0%	0.06 40.94%	0.06 0%	0.08 30.34%	0.08 0%	0.03 64.03%	0.03 0%	0.01 49.46%	0.01 0%	0.03 101.84%	0.02 27.83%	0.03 33.17%	0.03 13.19%	0.02 28.80%	0.02 14.61%
payables turnover			1.34 -	1.34 0%			1.16 -	1.16 0%			1.24 -	1.24 0%			1.17 -	1.17 0%			1.11 -	1.11 0%			1.13 -	1.13 0%			0.92 -	0.92 0%			1.03 -	1.03 0%			1.03 -	1.03 0%			0.87 -	0.87 0%			0.96 -	0.96 0%			0.98 -	0.98 0%			0.85 -	0.85 0%			0.88 -	0.88 0%			0.88 -	0.88 0%			0.82 -	0.82 0%			0.88 -	0.88 0%
pretax profit margin	0.06 -	0.06 0%	0.07 6.56%	0.07 0%	0.05 29.20%	0.05 0%	0.03 33.52%	0.03 0%	0.06 81.43%	0.06 0%	0.07 13.43%	0.07 0%	0.06 14.14%	0.06 0%	0.06 8.90%	0.06 0%	0.06 1.53%	0.06 0%	0.06 1.50%	0.06 0%	0.06 7.66%	0.06 0%	0.06 12.44%	0.06 0%	0.07 13.20%	0.07 0%	0.08 13.73%	0.08 0%	0.04 46.87%	0.04 0%	0.06 39.95%	0.06 0%	0.06 8.09%	0.06 0%	0.07 20.02%	0.07 0%	0.06 5.06%	0.06 0%	0.05 21.91%	0.05 0%	0.05 0.13%	0.05 0%	0.04 23.81%	0.04 0%	0.03 16.00%	0.03 0%	0.04 26.30%	0.04 0%	0.03 26.92%	0.03 0%	0.03 1.35%	0.03 0%	-0.17 648.57%	-0.17 0%	0.04 122.36%	0.04 0%	0.06 60.75%	0.06 0%	0.05 9.43%	0.05 0%	0.03 39.95%	0.03 0%	0.01 60.75%	0.01 0%	0.02 60.36%	0.02 0%	0.02 14.17%	0.02 0%	0.02 32.91%	0.02 0%
price fair value			8.07 -	14.48 79.41%			12.23 -	10.55 13.71%			14.48 -	12.89 10.96%			10.43 -	7.86 24.64%			8.80 -	10.10 14.72%			5.40 -	5.62 4.04%			6.30 -	5.17 17.81%			4.88 -	8.05 65.08%			6.89 -	4.34 36.99%			4.03 -	4.92 22.10%			4.42 -	3.91 11.58%			3.89 -	3.00 22.75%			1.71 -	3.81 122.52%			3.91 -	3.31 15.46%			5.06 -	3.41 32.56%			3.42 -	5.69 66.32%			2.13 -	2.07 2.58%
receivables turnover
return on assets			0.02 -	0.02 0%			0.01 -	0.01 0%			0.02 -	0.02 0%			0.02 -	0.02 0%			0.02 -	0.02 0%			0.01 -	0.01 0%			0.01 -	0.01 0%			0.01 -	0.01 0%			0.01 -	0.01 0%			0.01 -	0.01 0%			0.01 -	0.01 0%			0.01 -	0.01 0%			0.00 -	0.00 0%			0.01 -	0.01 0%			0.01 -	0.01 0%			0.00 -	0.00 0%			0.00 -	0.00 6.88%
return on capital employed			0.10 -	0.10 0%			0.04 -	0.04 0%			0.10 -	0.10 0%			0.05 -	0.05 0%			0.10 -	0.10 0%			0.04 -	0.04 0%			0.04 -	0.04 0%			0.04 -	0.04 0%			0.05 -	0.05 0%			0.03 -	0.03 0%			0.03 -	0.03 0%			0.03 -	0.03 0%			0.03 -	0.03 0%			0.03 -	0.03 0%			0.05 -	0.05 0%			0.01 -	0.01 0%			0.01 -	0.02 13.19%
return on equity			0.10 -	0.10 0%			0.03 -	0.03 0%			0.10 -	0.10 0%			0.07 -	0.07 0%			0.10 -	0.10 0%			0.05 -	0.05 0%			0.06 -	0.06 0%			0.05 -	0.05 0%			0.05 -	0.05 0%			0.03 -	0.03 0%			0.04 -	0.04 0%			0.03 -	0.03 0%			0.02 -	0.02 0%			0.03 -	0.03 0%			0.06 -	0.06 0%			0.02 -	0.02 0%			0.01 -	0.01 6.88%
total debt to capitalization			0.62 -	0.62 0%			0.64 -	0.64 0%			0.61 -	0.61 0%			0.60 -	0.60 0%			0.60 -	0.60 0%			0.51 -	0.51 0%			0.56 -	0.56 0%			0.53 -	0.53 0%			0.51 -	0.51 0%			0.57 -	0.57 0%			0.51 -	0.51 0%			0.53 -	0.53 0%			0.54 -	0.54 0%			0.56 -	0.56 0%			0.49 -	0.49 0%			0.49 -	0.49 0%			0.41 -	0.41 0%

All numbers in (except ratios and percentages)