China related stocks under GS coverage Source: Datastream, Goldman Sachs Research
Ticker Company
Rating/
coverage
view Analyst
Quoted
currency
Airlines
753 HK Air China B/C Julie Lim HKD 1055 HK China Southern Airlines N/C Julie Lim HKD 670 HK China Eastern Airlines N/C Julie Lim HKD Airports
694 HK Beijing Capital International Airport B/N Bingchao Cao HKD 000089 CH Shenzhen Airport N/N Bingchao Cao CNY 600009 CH Shanghai International Airport N/N Bingchao Cao CNY 600004 CH Guangzhou Baiyun International Airport N/N Bingchao Cao CNY Automobiles
489 HK Dongfeng Motor B/N Anthony Yang, CFA HKD 2338 HK Weichai Power N/N Anthony Yang, CFA HKD 203 HK Denway Motors N/N Anthony Yang, CFA HKD 600066 CH Zhengzhou Yutong Bus B/N Anthony Yang, CFA CNY 000581 CH Weifu Hi-technology S/N Anthony Yang, CFA CNY Banks
HK-listed
3328 HK Bank of Communications N/A Ning Ma HKD 939 HK China Construction Bank N/A Ning Ma HKD 3988 HK Bank of China N/A Ning Ma HKD 183 HK CITIC International Financial Holdings N/A Darwin Lam, CFA HKD 349 HK ICBC (Asia)N/A Darwin Lam, CFA HKD A-shares
600000 CH Shanghai Pudong Development Bank B/A Ning Ma CNY 600036 CH China Merchants Bank N/A Ning Ma CNY 000001 CH Shenzhen Development Bank S/A Ning Ma CNY 600015 CH Hua Xia Bank S/A Ning Ma CNY Conglomerates
1199 HK COSCO Pacific N/N Mike Warren HKD 144 HK China Merchants Holdings N/N Mike Warren HKD 363 HK Shanghai Industrial N/N Edward Chan HKD 392 HK Beijing Enterprises Holdings B/N Edward Chan HKD 267 HK CITIC Pacific N/N Mike Warren HKD 291 HK China Resources Enterprise B/N Mike Warren HKD Consumer Electronics
1070 HK TCL Multimedia Technology B/N Cheryl Tang HKD 751 HK Skyworth Digital S/N Cheryl Tang HKD 600839 CH Sichuan Changhong N/N Cheryl Tang CNY Food and Beverage
1068 HK China Yurun Food Group N/N Yifan Deng HKD 2319 HK Mengniu Dairy B/N Yifan Deng HKD 600887 CH Yili Industrial N/N Yifan Deng CNY PFH SP People's Food Holdings N/N Yifan Deng SGD 506 HK COFCO International N/N Yifan Deng HKD 828 HK Dynasty Fine Wines Group S/N Yifan Deng HKD 200869 CH Yantai Changyu Pioneer Wine N/N Yifan Deng HKD Health care equipment
233 HK Mingyuan Medicare Development B/N Joy Yuan HKD CMED US China Medical Technologies N/N Joy Yuan USD
2328 HK PICC Property and Casualty Company B/A Philippa Rogers, CFA HKD 2628 HK China Life Insurance Company N/A Philippa Rogers, CFA HKD 2318 HK Ping An Insurance Group N/A Philippa Rogers, CFA HKD Internet
SINA US SINA Corporation B/N James Mitchell, CFA USD SOHU US https://www.doczj.com/doc/cf12983615.html, N/N James Mitchell, CFA USD SNDA US Shanda Interactive Entertainment N/N James Mitchell, CFA USD NTES US Netease N/N James Mitchell, CFA USD KONG US
TOMO US Tom Online (ADR)S/N Kit Low USD IT services
696 HK TravelSky Technology B/N Bingchao Cao HKD Media
1000 HK Beijing Media N/N Kit Low HKD FMCN US Focus Media B/N Kit Low USD 700 HK Tencent Holdings B/N James Mitchell, CFA HKD 8002 HK Phoenix Satellite Television NR/N Kit Low HKD BIDU US https://www.doczj.com/doc/cf12983615.html,, Inc.N/A Anthony Noto USD CTRP US https://www.doczj.com/doc/cf12983615.html, International N/N Kit Low USD JOBS US51job, Inc.N/N Kit Low USD 100 HK Clear Media N/N Kit Low HKD Metals and mining
1088 HK China Shenhua Energy N/N Song Shen HKD 600019 CH Baoshan Iron & Steel B/N Song Shen CNY 600005 CH Wuhan Iron and Steel N/N Song Shen CNY 1171 HK Yanzhou Coal Mining S/N Song Shen HKD 2600 HK Aluminum Corporation of China N/N Song Shen HKD 347 HK Angang New Steel N/N Song Shen HKD 323 HK Maanshan Iron & Steel B/N Song Shen HKD 914 HK Anhui Conch Cement N/N Song Shen HKD 358 HK Jiangxi Copper B/N Song Shen HKD 3323 HK China National Building Material B/N Song Shen HKD Oil and chemicals
857 HK PetroChina B/A Kelvin Koh, CFA HKD 883 HK CNOOC B/A Kelvin Koh, CFA HKD 386 HK China Petroleum and Chemical N/A Kelvin Koh, CFA HKD 1033 HK Sinopec Yizheng Chemical Fibre N/C Kelvin Koh, CFA HKD 338 HK Sinopec Shanghai Petrochemical N/C Kelvin Koh, CFA HKD 297 HK Sinochem Hong Kong Holdings B/C Kelvin Koh, CFA HKD 2883 HK China Oilfield Services Limited S/A Kelvin Koh, CFA HKD Property
688 HK China Overseas Land & Investment B/N Yi Wang, CFA HKD 2337 HK Shanghai Forte Land N/N Yi Wang, CFA HKD 1109 HK China Resources Land N/N Yi Wang, CFA HKD 2868 HK Beijing Capital Land N/N Yi Wang, CFA HKD 69 HK Shangri-La B/A Carmen Tang, CFA HKD 000002 CH China Vanke (A)B/N Yi Wang, CFA CNY 2777 HK Guangzhou R&F Properties S/N Yi Wang, CFA HKD Retailing
589 HK Ports Design N/N Manning Doherty HKD 980 HK Lianhua Supermarket N/N Manning Doherty HKD 8277 HK Wumart Stores N/N Manning Doherty HKD 3368 HK Parkson Retail Group N/N Manning Doherty HKD 503 HK China Paradise N/N Manning Doherty HKD Utilities
991 HK Datang International Power Generation N/N Stephen Oldfield HKD 1071 HK Huadian Power International B/N Stephen Oldfield HKD 902 HK Huaneng Power International S/N Stephen Oldfield HKD 836 HK China Resources Power N/N Stephen Oldfield HKD 2688 HK Xinao Gas Holdings N/N Stephen Oldfield HKD 2380 HK China Power International B/N Stephen Oldfield HKD 1065 HK Tianjin Capital Environmental Protection N/N Franklin Chow, CFA HKD 270 HK Guangdong Investment N/N Franklin Chow, CFA HKD A-shares
000539 CH Guangdong Electric Power Development B/N Franklin Chow, CFA CNY 600795 CH GD Power Development N/N Franklin Chow, CFA CNY 600649 CH Shanghai Municipal Raw Water N/N Franklin Chow, CFA CNY 600642 CH Shenergy S/N Franklin Chow, CFA CNY 600900 CH China Yangtze Power N/N Stephen Oldfield CNY 600008 CH Beijing Capital N/N Franklin Chow, CFA CNY Technology
981 HK SMIC N/N Donald Lu HKD 903 HK TPV Technology N/N Cheryl Tang HKD 2038 HK Foxconn International Holdings N/N Henry King HKD 992 HK Lenovo Group N/N Henry King HKD 763 HK ZTE Corporation B/N Donald Lu HKD 3355 HK Advanced Semiconductor Manufacturing N/N Donald Lu HKD Telecom services
941 HK China Mobile (HK)N/N Hao Fei Chen HKD 762 HK China Unicom B/N Hao Fei Chen HKD 728 HK China Telecom N/N Hao Fei Chen HKD 906 HK China Netcom N/N Hao Fei Chen HKD Transportation
1138 HK China Shipping Development B/A Julie Lim HKD 1919 HK China COSCO Holdings N/A Julie Lim HKD 2866 HK China Shipping Container Lines N/A Julie Lim HKD 000039 CH China International Marine Containers N/N Bingchao Cao CNY 716 HK Singamas Container Holdings B/N Bingchao Cao HKD 2343 HK Pacific Basin Shipping B/A Jean-Louis Morisot HKD 316 HK Orient Overseas International B/A Jean-Louis Morisot HKD Water Treatment Systems
SINO SP Sinomem Technology B/N Christina Hee, CFA SGD o
Number of st118
Last Price
as of 07/07/2006
Potential
valuation
upside/
(down-side)
20D avg.
value traded
(US$mn)52 wk high52 wk low
Market cap.
(US$mn)
Free float
(%)
1W
change
3.1821.38.9 3.7 2.34,33721.5(2.3) 1.7636.4 1.6 2.5 1.799126.8(1.1) 1.062
4.5 1.3 1.4 1.066432.2(0.9)
5.00 3.0 4.1 5.5 3.02,47535.0 1.0 5.51(21.4)18.7 5.6 3.49933
6.0(0.7) 14.88(20.7)44.31
7.611.43,59039.3 3.3 7.22(5.8)11.8
8.7 5.990445.1 5.1
3.5523.99.6
4.3 1.73,93733.1(2.1) 16.30 6.1 2.121.711.269238.3 1.2 2.700.012.9 3.6 2.32,61262.0 3.8 8.9014.68.78.9 4.344669.97.2 6.62(18.4)11.87.2
5.247057.9(2.1) 5.00 4.463.9 5.2 2.829,47611.8(1.0) 3.53(4.0)150.2 3.8 2.3101,93911.4(0.7)
3.559.782
4.6 3.7 3.3115,98114.10.7
4.4313.0
5.7 4.9 2.81,8214
6.2 1.1 11.95 2.1 1.712.49.51,72542.5 4.4 9.5421.749.912.2
7.24,67723.0(3.7) 7.457.491.5
8.0 5.411,45538.3(3.4) 7.71(8.8)33.88.8 5.51,87972.0 2.0 4.39(20.5)71.9 6.1 3.62,30928.6(2.7)
17.50 2.910.118.512.34,99648.4 1.7 25.25NA 19.827.814.77,44944.6 6.8 14.7019.0 2.918.213.51,83143.3(3.0) 13.3527.3 3.617.610.31,07048.0(0.7) 22.6010.612.928.619.76,37845.9(1.3) 15.9519.112.217.911.44,58445.10.6 0.8082.40.8 1.50.740231.4(2.4) 0.869.3 1.0 2.70.725259.713.2 3.55(16.3)11.9 4.5 3.184465.2(1.7)
5.8514.5 3.5
6.7 3.31,09332.3(0.8) 9.7013.4
7.29.9 4.91,70869.7(0.5) 22.50(27.6)1
8.224.4
9.61,45571.8(1.3) 1.0625.5 1.4 1.40.876142.4 1.9 4.3814.3 1.8 5.2 2.899031.5(1.1) 2.93 2.60.5 3.7 2.646931.3 3.5 22.40(11.7) 2.324.77.92,08046.2(0.6) 0.6944.90.70.90.523951.9(4.2) 21.8832.511.343.515.159949.49.4
2.8320.41
3.7 3.5 1.74,05121.1(0.9) 12.40(17.0)197.412.9 5.242,715NA 1.2 23.25 2.129.923.912.218,53821.4(1.3)
22.8335.834.829.821.81,21258.2(8.6)
23.6222.820.228.615.186837.7(8.4) 12.8732.111.339.312.491024.0(0.7) 22.35(22.8)62.824.813.72,91348.80.1 6.6580.5 6.515.0 6.72307.2(24.4) 13.67(17.3)11.828.312.772534.1(29.2)
8.7035.60.810.4 6.599565.0(2.2)
9.4017.00.318.48.023917.97.4 64.4521.042.269.217.83,15155.7(1.1) 15.5022.610.218.0 5.93,34242.0(4.9) 1.24NA 0.8 1.50.978816.5(0.8) 87.18(23.1)270.5122.545.23,005NA 5.6 53.72(16.2)29.055.925.31,72361.4 5.2 21.10(0.5)12.531.210.757920.3(2.9) 9.00(2.2) 1.810.5 6.158136.80.0 14.80(10.8)31.615.97.334,45818.8 3.1 4.2939.944.3 5.2 3.89,40770.8(1.6) 2.7615.924.0 3.9 2.52,70924.2(2.8) 5.70(27.0)16.47.4 4.63,60835.5(0.9) 5.8521.445.78.7 4.28,32022.3 1.7 7.05 2.18.57.9 3.65,38361.9(4.1) 2.6063.510.4 3.3 2.32,16036.8 1.0 13.259.4 5.716.5 6.82,14150.4 4.7 7.8032.138.59.6 3.62,90643.48.3 2.7826.1 3.7 3.8 2.374036.57.8 8.55 4.7142.29.6 5.7197,00210.0 3.0 6.3511.888.2 6.9 4.633,56729.4 2.4 4.43(7.3)100.8 5.5 3.049,37922.6(0.6) 1.67(4.2)10.6 2.3 1.086035.00.0 3.93(22.3)26.3 5.0 2.33,63730.9 3.3
2.9528.8 6.8
3.6 1.22,20525.8(3.3)
3.90(23.1) 2.3
4.8 2.72,00538.4(1.3)
4.5043.626.7
5.9 1.53,69440.0(4.8)
2.8855.1
3.1
4.4 2.093634.8(8.7)
3.9848.210.3 6.1 1.21,5923
4.5(6.5) 2.2842.4 2.7 4.2 1.650539.50.0 1
5.3518.6 5.715.910.34,9935
6.9 2.7 5.6075.259.1
7.0 3.22,61084.3(0.9) 33.7539.311.14
8.911.03,31628.0(6.3) 12.55(8.4) 1.713.3 5.887838.00.4 8.3515.7 1.010.5 6.966832.80.6 28.35 2.3 2.430.112.51,11337.2 6.0 22.5015.6 3.127.012.01,59924.6 1.8 2.0590.2 5.3 4.3 1.857248.2 1.2
5.1015.7
6.0 6.2 4.83,3892
7.7(5.6) 2.102
8.6 2.0 2.4 1.91,62733.2(4.5)
5.15 4.920.5
6.0 4.77,99125.00.0
6.15
7.3 3.2 6.8 4.23,01427.8(5.4)
7.40 4.1 1.78.1 5.194157.10.0 2.7833.3 1.4 3.0 2.41,12036.3(2.6) 1.8314.80.4 3.1 1.660134.0 4.0
3.1511.1
4.2 3.7 2.22,25537.4
5.9
4.5312.6 6.8
5.6 3.81,44544.3(2.6) 7.94(3.0)22.89.0 5.22,2562
6.0(2.1) 5.548.311.6 6.1 4.21,30729.8(2.1)
5.93(3.9)28.17.8 4.82,14630.3(3.4)
6.6816.875.98.7 6.46,84833.0(2.5) 4.8012.521.7 5.8 3.11,32235.5(1.8)
1.0528.67.4 1.8 1.02,470NA(4.5) 7.308.7 5.79.8 5.11,79857.2(0.7) 16.5010.938.020.8 5.814,71026.2(0.6)
2.58(12.6)11.5
3.9 2.22,92141.90.0 2
4.8037.1 3.632.921.33,06352.00.8 1.287
5.80.5 2.1 1.225330.5(5.9)
45.40(11.9)146.746.827.6115,30621.4 2.3 7.0513.521.67.8 5.911,40922.5 1.4 2.5312.933.3 3.2 2.426,30210.5 1.0 14.00(0.7)20.915.511.411,88118.2 2.9 6.1023.0 6.9 6.6 5.22,61149.08.9 3.95 6.3 4.6 4.2 3.03,12236.5(1.3) 2.1516.3 4.7 3.5 1.81,66940.1(1.1) 16.93(16.1)43.116.97.24,27683.8 5.2 5.5034.5 1.8 6.8 3.743348.3 1.9 3.6822.4 2.4 4.1 3.159964.0 4.3 28.1021.0 3.938.123.72,26332.2(0.2)
0.8627.5 1.0 1.10.625130.0 4.3
e price change (%)
Absolut Relative to MSCI China (%)
1M change
3M
change
1Y
change
YTD
change
1W
change
1M
change
3M
change
1Y
change
YTD
change
2.4 4.129.628.3(
3.3)(1.2)7.8(10.4) 5.4
(3.3)(22.6)(17.2)(20.9)(2.1)(6.9)(18.9)(57.2)(43.8) (7.8)(15.2)(14.5)(13.8)(1.9)(11.4)(11.5)(54.5)(36.7)
7.0 6.457.540.80.0 3.310.117.517.9 13.133.123.254.5(1.7)9.536.8(16.8)31.6 7.829.4(7.3) 3.2 2.3 4.233.1(47.4)(19.7) 11.115.9(7.3) 6.8 4.17.519.6(47.3)(16.1)
8.4(13.4)NA82.1(3.1) 4.8(9.7)NA 59.1 4.5 3.8(22.2)24.40.30.97.5(62.2) 1.5 1.9(18.2) 2.9 4.9 2.9(1.7)(14.5)(37.2)(18.1) 20.149.588.384.1 6.216.553.248.361.2 2.015.5 1.514.9(3.1)(1.6)19.3(38.5)(8.0) (1.0) 2.078.641.8(2.0)(4.6) 5.838.618.9 0.7 1.4NA30.6(1.7)(2.9) 5.2NA 7.6 0.7NA NA 4.4(0.3)(2.9)NA NA (18.5) 0.0(8.8)48.753.90.2(3.6)(5.0)8.731.0 2.6(1.6)26.525.8 3.4(1.0) 2.1(13.6) 2.9
5.1(12.2)30.0(2.2)(4.7) 1.5(8.4)(10.0)(25.1) 8.812.03
6.422.9(4.4) 5.115.8(3.6)0.0 (12.2)19.239.925.6 1.0(15.8)22.9(0.1) 2.7 4.0(21.7)21.3(
7.4)(3.6)0.4(1
8.0)(18.7)(30.3) 10.8
9.420.723.20.87.113.1(19.3)0.3 9.8 2.272.949.9 5.8 6.2 5.932.926.9 (1.7)(15.8)(5.2)(9.0)(4.0)(5.3)(12.0)(45.2)(31.9) 4.7(21.0)27.1 1.9(1.7) 1.1(17.3)(12.9)(21.0) (4.8)(14.2) 2.3 5.4(2.3)(8.5)(10.5)(37.8)(17.6) 8.5(5.9)34.015.2(0.4) 4.9(2.2)(6.0)(7.8)
(7.0)(38.0)(42.0)(28.6)(3.4)(10.6)(34.3)(82.0)(51.5) (1.1)(32.3)(68.4)(68.4)12.2(4.8)(28.6)(108.5)(91.4) 0.9(17.6)(3.0)(6.3)(2.6)(2.8)(13.9)(43.0)(29.2) (2.5)(10.0)NA35.3(1.8)(6.1)(6.3)NA 12.3 4.9 1.099.047.0(1.5) 1.3 4.859.024.1 12.166.4128.8101.5(2.3)8.470.188.878.6 (3.6)(16.5)27.7(0.9)0.9(7.2)(12.8)(12.3)(23.9) 1.2(10.7)21.526.8(2.1)(2.5)(7.0)(18.5) 3.9 0.0(15.2)14.7 1.7 2.6(3.6)(11.5)(25.3)(21.2) 16.418.0161.2119.9(1.6)12.821.7121.297.0
(6.8)(2.8)(14.8)39.4(5.2)(10.4)0.9(54.8)16.5 (6.7)(18.8)NA(31.2)8.4(10.3)(15.1)NA (54.1)
6.6(5.0)52.72
7.0(1.9) 3.0(1.3)12.7 4.1 (0.4)1
8.7138.581.00.2(4.0)22.498.458.1 5.70.98
9.062.6(2.3) 2.1 4.649.039.7
(7.7)(14.4)(16.2)(5.5)(9.6)(11.3)(10.6)(56.2)(28.4)
(7.1)(8.3) 4.728.8(9.4)(10.7)(4.6)(35.3) 5.9
(8.1)(4.7)(66.7)(15.6)(1.7)(11.7)(1.0)(106.7)(38.5) 7.7(2.1)59.259.2(0.9) 4.0 1.619.236.3 (40.6)(49.2)(28.3)(46.8)(25.4)(44.2)(45.4)(68.3)(69.7) (32.7)(50.2) 4.0(31.0)(30.2)(36.3)(46.5)(36.1)(53.9)
(4.9)(1.1)34.921.7(3.2)(8.5) 2.6(5.1)(1.2)
10.6(29.3)(48.4)(11.7) 6.47.0(25.6)(88.4)(34.7) 8.1 5.7NA90.8(2.1) 4.59.4NA 67.9 (5.8)10.7156.286.7(5.9)(9.4)14.4116.263.8 (15.1)(14.5)(6.8)33.3(1.8)(18.7)(10.8)(46.8)10.4 (0.5)51.9NA38.6 4.6(4.1)55.6NA 15.6 11.424.391.586.0 4.27.828.051.563.1 (19.4) 6.762.643.5(3.9)(23.0)10.422.520.6 (5.3)(6.3)26.842.9(1.0)(8.9)(2.5)(13.3)19.9 11.38.497.373.1 2.17.712.157.350.2 (0.9) 1.7(13.0) 4.1(2.6)(4.5) 5.4(53.0)(18.8) (10.1)(0.7)(16.6) 1.8(3.8)(13.7) 3.0(56.6)(21.1) 6.5(18.0)(5.0)14.6(1.9) 2.9(14.3)(45.0)(8.3) 1.7(31.2)41.8(0.8)0.8(1.9)(27.5) 1.8(23.8) 14.60.0100.068.9(5.1)11.0 3.760.045.9
0.0(6.3)7.28.3(0.0)(3.6)(2.6)(32.8)(14.6)
(1.5)19.490.638.7 3.8(5.1)23.150.615.8 15.610.6109.4112.27.311.914.469.489.3 (0.0)(24.5)NA(16.5) 6.8(3.6)(20.8)NA (39.5) 4.9 1.243.734.6 2.0 1.3 4.9 3.711.7 9.5 3.332.321.0 1.4 5.97.0(7.7)(2.0) 2.3(7.3)46.314.9(1.5)(1.3)(3.6) 6.3(8.0) 1.8(20.5)36.9(0.6)(1.0)(1.8)(16.8)(3.1)(23.5) 10.6(12.8)52.431.9 2.37.0(9.1)12.49.0 4.4 5.4NA104.9(4.3)0.89.1NA 81.9 4.0(3.1)28.924.8(2.3)0.40.6(11.1) 1.9
(3.2)(12.6)194.135.3(5.7)(6.8)(8.9)154.112.4 2.7(31.5)45.98.5(9.7)(0.9)(27.8) 5.9(14.4) (5.9)(32.6)213.023.3(7.5)(9.5)(28.9)173.00.3 (3.2)(38.5)38.70.0(1.0)(6.8)(34.8)(1.3)(22.9) (1.3)10.824.318.5 1.7(4.9)14.6(15.7)(4.4) 0.9(18.0)71.329.9(1.9)(2.7)(14.3)31.27.0
(16.8)(19.3)NA25.0(7.2)(20.4)(15.5)NA 2.1
17.8 6.8100.839.4(0.6)14.210.560.816.5 (1.2)(12.1)(1.2)15.2(0.4)(4.8)(8.4)(41.2)(7.7) 18.1(2.4)125.978.0 5.014.5 1.385.955.1 0.4(12.5)NA60.70.8(3.2)(8.7)NA 37.8 (7.9)(42.7)NA(25.5)0.2(11.5)(38.9)NA (48.4)
0.0(1.0)(12.1)(10.5)(6.5)(3.6) 2.8(52.1)(33.4) 5.5 2.4(5.6) 6.1(5.5) 1.9 6.2(45.6)(16.9)
4.6(3.7)(7.2) 1.0(1.0) 1.0(0.0)(47.2)(21.9)
5.18.843.940.6(
6.4) 1.512.6 3.81
7.7 0.0(2.0)4
8.020.3(1.0)(3.6) 1.78.0(2.6) 5.7 3.7 6.78.8(3.6) 2.17.5(33.3)(14.1) 7.6(13.9)(31.6)0.0 3.0 4.0(10.2)(71.6)(22.9) 12.5(14.9)44.88.6 4.98.9(11.1) 4.8(14.3)
0.013.80.2(5.2)(3.6)(3.6)17.5(39.8)(28.1) 0.133.926.827.4(3.1)(3.5)37.6(13.2) 4.5 8.6(6.9)13.5 4.3(3.1) 5.0(3.2)(26.5)(18.6) (0.2)13.2(23.6)7.0(4.4)(3.8)16.9(63.6)(15.9) 2.5 3.6(19.6)(3.5)(3.5)(1.2)7.3(59.6)(26.4) (1.4)8.044.111.6(2.8)(5.1)11.7 4.1(11.3)
(2.8)(11.8)(33.1)0.0(5.5)(6.4)(8.0)(73.1)(22.9) 9.0(18.4)33.9(3.9)(1.7) 5.3(14.7)(6.1)(26.9) (9.3) 2.5175.030.4(1.6)(13.0) 6.2135.07.5 12.0(15.6)12.0(28.0)(1.0)8.3(11.9)(28.1)(50.9) 0.8(22.5)12.5(5.0)(0.2)(2.8)(18.8)(27.5)(27.9) (28.9)NA NA(39.8)(6.9)(32.5)NA NA (62.7) 9.00.765.423.7 1.3 5.4 4.425.40.8 0.0 4.412.811.90.5(3.6)8.2(27.2)(11.0) 0.0(9.8)(8.2)(11.4)0.0(3.6)(6.1)(48.2)(34.3) 7.70.724.411.6 2.0 4.1 4.4(15.6)(11.4)
8.0(4.7)16.27.07.9 4.4(1.0)(23.8)(15.9) 11.37.5NA15.3(2.2)7.711.2NA (7.6) 10.3(18.9)(32.3)(20.4)(2.1) 6.6(15.1)(72.3)(43.3) 25.484.880.1100.6 4.221.888.540.177.7 (10.6)(7.6)18.940.10.9(14.2)(3.8)(21.1)17.2 5.8 6.5 2.8 2.1 3.3 2.110.2(37.2)(20.8) 2.40.2(13.5) 6.8(1.2)(1.2) 3.9(53.6)(16.1) 23.0(5.0)34.621.3 3.319.4(1.3)(5.4)(1.6)
y EPS (calendarized)
(quoted currency)
DPS (calendarized)(quoted currency)Sales (calendarized)(mn of quoted currenc 20052006E 2007E 04-07CAGR
20052006E 2007E 20052006E 2007E 0.25 0.24 0.29 (0.09)
0.020.050.0637,25442,26048,943(0.20) (0.02) 0.04 NM
0.000.000.0037,67843,80450,8940.01 (0.03) 0.06 (0.26)
0.000.000.0025,70029,91434,9230.23 0.25 0.30 0.26
0.080.090.113,0113,0633,3990.25 0.26 0.29 0.27
0.150.130.151,0131,0691,1820.72 0.83 0.91 0.17
0.000.210.232,6813,3073,7800.25 0.31 0.39 0.17
0.100.090.102,1492,4272,6620.25 0.28 0.34 0.11
0.160.080.1040,60550,01458,4620.93 1.17 1.35 (0.11)
0.320.230.275,1096,2467,4250.25 0.29 0.26 (0.04)
0.130.120.118501,0211,2290.46 0.61 0.72 0.42
0.670.430.584,5765,7356,9940.32 0.25 0.42
0.00 0.400.050.082,7912,7243,0200.21
0.27 0.35 1.47 0.090.110.14NA NA NA 0.23
0.21 0.22 (0.05) 0.030.080.09NA NA NA 0.13
0.15 0.20 0.35 0.140.030.07NA NA NA 0.35
0.28 0.34 0.09 0.170.140.171,9712,1502,3350.91
0.95 1.03 0.17 0.530.570.622,0332,3932,6730.65
0.93 1.14 0.51 0.130.190.23NA NA NA 0.36
0.44 0.58 0.34 0.080.090.16NA NA NA 0.15
0.30 0.46 0.64 0.000.000.00NA NA NA 0.33
0.41 0.51 0.44 0.110.070.10NA NA NA 1.19
1.22 1.17 0.25 0.670.690.662,3042,0412,5301.08
1.16 1.35 0.18 0.500.540.622,9723,4504,3251.07
1.05 1.25 (0.07) 0.420.410.496,0256,7117,2330.92
0.61 0.82 0.01 0.300.300.3011,0019,7917,7971.82
3.37 1.56 (0.02) 1.10 1.10 1.1026,56428,57429,3591.02 0.87 1.00 0.15
0.380.430.5053,58459,48664,862(0.19) 0.06 0.10 (0.05)
0.000.010.0134,55641,96055,5190.18 0.06 0.07 (0.35)
0.060.010.0110,46610,19010,6410.13 0.17 0.22 NM
0.000.000.0015,02820,37022,2640.33 0.37 0.44 0.56
0.090.110.134,3335,8567,8550.36 0.42 0.52 0.22
0.070.100.1310,53214,16218,2650.57 0.69 0.77 0.29
0.200.280.2812,17515,95819,7650.13 0.13 0.15 0.18
0.070.070.061,5131,7241,9850.24 0.29 0.34 0.45
0.090.110.1317,58819,41021,0930.15 0.15 0.17 (0.05)
0.060.060.079471,1251,3740.58 0.72 0.87 0.60
0.520.610.731,6412,1002,5100.03 0.03 0.05 0.36
0.000.010.012822032580.72 0.91 1.16
0.77 0.000.000.00274666
0.100.200.24 3.540.070.080.10NA NA NA 0.340.380.530.470.050.060.10NA NA NA 0.670.85 1.250.540.200.260.37NA NA NA
0.820.86 1.21(0.05)0.000.000.00194213282 0.820.81 1.070.04NA NA0.32108141174 0.280.430.80(0.12)0.000.000.00241195222 0.88 1.070.970.52NA NA NA202269307 0.640.86 1.010.30NA NA0.0078119144 0.880.830.980.14NA NA0.00172191245
0.580.570.690.180.220.230.281,4561,6661,944
0.080.390.70(0.26)0.380.150.288349221,122 0.93 1.56 2.75NM NA NA NA68218362 0.250.530.730.650.080.370.691,3962,8433,731 0.030.040.050.280.010.010.021,0351,1131,265 0.300.80 1.51 2.460.000.000.0037100188 0.87 1.03 1.570.730.260.350.6166102145 0.270.520.670.59NA NA NA7190109 0.210.270.410.52NA NA0.296758211,016 0.90 1.03 1.100.400.400.360.3951,51960,89570,112 0.720.650.71(0.03)0.320.320.32126,608125,291132,529 0.620.550.580.190.300.270.2840,74641,52045,529 0.560.540.52(0.09)0.150.160.1612,26611,02111,367 0.61 1.010.49(0.04)0.210.330.1636,59757,56948,317 0.69 1.17 1.360.540.360.590.6826,03251,37761,779 0.430.410.790.230.160.150.2831,63933,14343,056 0.290.710.960.160.070.120.1610,46713,26414,943 0.65 1.40 1.250.790.190.560.5012,97818,41917,254 0.240.240.310.530.100.050.064,6586,4748,604 0.730.870.790.170.330.390.36537,272603,229628,821 0.600.680.590.250.200.210.2167,57584,50382,140 0.460.510.500.110.130.140.14809,983918,995939,200 (0.24)(0.07)(0.05)NA 0.000.000.0015,37114,48413,352 0.250.190.29(0.26)0.100.070.1243,96647,60247,721 0.130.190.250.960.020.030.0419,24925,72933,280 0.200.170.180.030.050.030.044,6725,6036,510
0.240.330.470.660.070.130.197,9317,19512,990 0.230.330.430.460.110.130.171,9723,7276,550 0.250.230.32 3.740.070.060.092,7074,4675,955 0.120.160.340.480.050.070.141,1041,3255,962 0.480.490.580.240.200.250.256,5427,7508,658
0.420.490.670.550.170.200.279,91814,13116,374
1.66 3.04 4.42 1.150.66 1.07 1.335,65511,41812,941
0.300.460.620.610.180.280.388291,0871,419 0.370.440.510.210.130.150.1713,92515,93117,839 0.560.81 1.060.670.190.160.213,8126,5078,806 0.530.750.950.680.250.360.451,1821,9792,559 0.170.160.190.270.050.030.0411,91415,74121,736
0.430.490.480.070.220.240.2417,59826,61232,337 0.170.190.230.100.060.070.0812,98214,71920,915 0.390.440.450.050.240.280.2839,18744,25950,633 0.750.540.600.320.190.150.165,9279,33212,149 0.330.440.530.370.050.070.082,0373,2014,205 0.200.250.350.160.080.090.134,2736,0057,962 0.150.140.18(0.13)0.060.060.0762******* 0.230.230.250.100.090.090.105,2495,3835,573
0.270.380.460.140.180.190.238,3179,52410,886 0.410.420.440.100.080.080.0911,04511,94012,430 0.200.220.270.080.100.110.131,0111,0121,484 0.500.620.450.020.250.310.227,9648,5398,914 0.410.420.440.070.190.230.247,2597,5508,576 0.220.200.240.030.180.140.164711,2862,033
(0.05)(0.01)0.070.540.000.000.009,12712,23915,660 0.770.720.820.190.260.220.2539,26754,74967,189 0.430.68 1.02 1.070.000.000.3049,45086,756133,655
0.150.020.12(0.06)0.050.050.0322,555103,551112,818
1.31 1.31
2.130.290.240.240.4020,99225,02933,290 (0.07)0.060.14(0.07)0.000.000.009061,3751,597 2.64 2.82
3.020.21 1.03 1.27 1.51236,458267,925295,742 0.380.460.25(0.16)0.110.160.1084,69293,524104,071
0.250.290.310.120.070.090.10158,127164,428170,570
1.55 1.22 1.12NM 0.470.550.5681,55783,56885,921
0.790.830.950.320.290.330.388,2859,71911,599
1.060.700.58(0.15)0.130.180.1538,10542,60546,699
0.580.320.27(0.41)0.120.050.0427,60633,12541,002
1.29 1.34 1.630.190.370.340.4930,07133,18440,184 0.570.750.880.270.210.200.246,5497,9868,969 0.900.520.63(0.08)0.650.420.452,0561,8052,124 8.47 4.89 3.32(0.40)
2.10 1.220.8336,48840,47744,141 0.060.050.080.230.010.010.018191150
y)
Net profit (calendarized)
(mn of quoted currency)
EBITDA
(calendarized)
04-07
CAGR20052006E2007E
04-07
CAGR20052006E2007E
04-07
CAGR NA 2,3412,4153,102NA 7,8928,02411,176NA
0.5(887)(82)154NM 3,6574,8207,6700.5
0.347(130)273(0.3)2,8383,1195,1740.2
0.18529771,1580.31,7841,9522,3080.2
0.136********.35305506060.1
0.31,3891,6031,7540.21,7292,1332,4470.3
0.32523103880.28671,0541,2030.4
0.41,5582,4102,9320.13,8405,0175,8920.2
0.1307387444(0.1)5997668880.0
(0.0)2,0192,1821,990(0.0)322732NM
0.31862432890.43394385300.4
0.21821452360.03853353820.2
NA 9,15512,53815,973 2.2NA NA NA NA NA 47,00847,19349,5830.0NA NA NA NA NA 25,65737,17751,8920.5NA NA NA NA
0.01,1031,0051,6230.3NA NA NA NA
0.39811,0601,1550.2NA NA NA NA
NA 2,5583,6284,4580.5NA NA NA NA NA 3,7495,4367,0870.5NA NA NA NA NA 2865808860.6NA NA NA NA NA 1,4011,7342,1450.4NA NA NA NA
0.12,6102,6882,6030.32,2382,1202,021(0.0)
0.42,3642,6553,0840.26349881,409 1.0
0.51,0281,0151,210(0.1)1,4111,4341,5470.3
(0.1)5703825130.01,5431,5971,6550.0
0.13,9897,3913,413(0.0)3,0923,6283,5550.1
0.22,2201,9342,2420.23,6444,1354,6390.2
0.5(599)2284080.1(0)8541,1620.2
0.1403128149(0.3)182186296(0.2)
0.4285334423NM 7838721,015NM
0.8349535635 1.0429*******.6
0.64445757120.59081,2281,5600.6
0.52933574450.46848281,0380.3
0.21451511690.21812202480.2
0.14295115990.48891,0131,2090.3
0.31791882080.12312472920.1
0.43053784560.64445646830.5
(0.3)70901360.4941101550.4
1.2152332 1.0182737 1.1
NA 1,1282,2962,650 3.5NA NA NA NA NA 9,24210,33614,1880.4NA NA NA NA NA 4,2815,3067,7170.6NA NA NA NA
0.2434665(0.0)545176(0.0) 0.33030390.13239490.1 0.2213157(0.1)9441770.0 0.61171411280.51281671570.6 0.72230350.32229460.5 0.44544520.24942540.1
0.25155106110.27057959410.3
(0.0)1676139(0.1)4982155(0.2) 2.52476136NM 2788169 2.5 0.84759431,2480.75281,2471,7180.9 0.11862002460.31852433050.4 2.742449 4.6133566 2.8 0.92933500.72936560.8 0.4814180.61220250.4 0.41051382030.52803224270.3 0.415,41618,74919,9870.528,65735,13538,9890.4 0.512,66611,31812,4960.230,02030,31132,4380.2 0.44,8254,2954,5570.29,3008,5649,3750.2 0.02,8392,6952,546(0.1)5,5285,0094,766(0.1) 0.26,92511,5165,663(0.0)12,36419,16812,2610.1 0.72,0886,9618,042 1.13,84514,46916,468 1.2 0.32,8702,6915,1090.25,6796,0779,7500.3 0.43739041,2100.12,0103,3334,2800.3 0.31,8434,0893,6310.81,8534,4903,7390.9 0.73464616520.88811,2511,7250.9
155,183141,4050.2236,881281,539270,3100.2 0.3129,750
0.224,63729,03725,8400.340,99547,74744,0860.3 0.339,81244,27643,0510.195,566103,780104,7560.1 0.0(941)(265)(191)NA 2572688(0.3) 0.11,8001,3362,098(0.3)4,0613,5594,495(0.2) 0.77791,0851,473 1.01,0261,4021,8800.8 0.37996797300.01,5631,8152,0930.3
0.21,5352,1353,0000.71,7432,1584,0240.7 0.95458291,0980.66281,0261,6700.7 0.8385700995 5.84791,0161,4208.5 0.92062715900.53313951,3440.7 0.21,1731,2601,5020.32,0662,6823,1230.3 0.51,3501,9412,6800.72,0982,9053,3920.6 0.81,2302,3243,376 1.51,2863,0394,144 1.5 0.41612523370.62093054100.6 0.32332743180.25666757630.2 0.91602463230.82574676190.9 0.82414165250.94497759930.8 0.62813374100.52763465580.5
0.62,2992,5642,7060.17,10710,38813,0610.5 0.51,0411,1771,3710.23,5874,4396,5810.4
0.34,7645,3725,4810.012,88415,19217,6140.3
1.52,8582,0572,2660.31,8702,9373,692 1.3 0.73004014910.46359811,1840.7 0.66487831,1100.39411,3692,0680.5 0.1200192237(0.1)4524865980.0 0.01,3031,3471,4790.13,3763,3263,4480.1
0.27201,0131,2250.12,3212,8943,2630.2 0.39309621,0100.13,6593,9704,1750.2 0.23774175080.16186839550.2 0.21,3431,7481,2910.12,8132,9312,7430.1
0.23,3393,4503,8640.16,4106,6547,5740.2
1.54824325170.06048291,2120.5
0.4(869)(167)1,3310.65,7168,14410,7160.5
0.51,1621,3211,5650.41,4782,0752,4310.5
1.32,9754,7907,201 1.33,9186,1649,133 1.2 1.21,1201731,2520.11,1742,4143,4050.7 0.31,2531,2532,0460.32,2502,5493,3970.3 0.2(73)992110.11915116350.3
0.352,09855,72659,5040.2129,726140,626149,3270.2 0.24,8005,7913,106(0.2)27,67030,88932,7650.1 0.120,55923,20024,6940.179,60983,73186,1930.1 0.110,1998,0437,375NM 41,00742,42943,1110.1
0.42,6182,7513,1460.34,0714,3724,9840.3 0.25,3034,3283,577(0.1)8,4778,3437,3000.1 0.43,4861,9541,658(0.3)5,3783,8733,823(0.2) 0.32,5932,7083,2830.23,4153,3184,1130.1 0.53494595380.35276747800.6 0.21,143662800(0.0)1,296825977(0.0) 0.25,0573,0622,078(0.4)7,0635,7875,188(0.1) 0.72425380.32628480.6
Net debt (calendarized)
P/E (calendarized)
20052006E2007E 04-07
CAGR20052006E2007E2006 PEG
30,07533,52237,928NA 12.813.210.9NM
40,67753,69662,6350.4(8.7)(93.8)49.9NA
30,53345,01152,6550.5109.5(39.6)18.9 1.5 237(795)1,038NM 21.819.716.60.8 (725)(824)(1,000)NM 21.821.018.90.8 (492)4,81510,100NM 20.617.916.3 1.0
2,5523,4083,967NM 28.823.318.6 1.4 (269)554866(0.1)14.112.710.4 1.2 (317)10811NM 17.513.912.1NM
(1,665)(1,768)(2,112)NM 10.69.310.3NM (774)(557)(597)NM 19.214.712.30.4
533736876NM 20.626.015.9111.9
NA NA NA NA 23.818.414.30.1
NA NA NA NA 15.316.916.0NM NA NA NA NA 26.424.417.40.7
NA NA NA NA 12.815.913.2 1.8
NA NA NA NA 13.112.611.60.8
NA NA NA NA 14.610.38.40.2
NA NA NA NA 20.416.812.90.5
NA NA NA NA 52.425.916.90.4
NA NA NA NA 13.210.68.60.2
4,4661,8523,174(0.1)14.714.414.90.6
6,85210,15810,130NM 23.421.818.8 1.2
(3,747)(3,010)(1,105)NM 13.814.011.7NM
(81)(1,160)(1,929)NA 14.621.816.222.0
16,23313,59515,4460.212.4 6.714.5NM
(1,858)3,3512,953(0.2)15.718.415.9 1.2
2,8732,3462,8470.2(4.3)13.77.6NM (116)(365)(516)NM 4.815.213.1NM
56(473)107(0.6)27.020.915.9NA
(1,039)(800)(645)NA 17.515.913.40.3 (425)(396)(666)NM 27.323.118.6 1.0
(1,193)(800)(1,683)NM 39.632.529.4 1.1
(29)(130)(161)NM 8.38.07.10.4
2,0182,0001,6770.117.915.012.80.3 (763)(744)(665)NM 19.919.417.5NM
(1,130)(998)(1,003)NM 38.831.225.90.5 (229)(256)(554)NM 26.520.615.00.6
(2)(102)(136)NM 30.624.118.80.3
NA NA NA NA 28.613.811.90.0 NA NA NA NA 36.832.323.40.7 NA NA NA NA 34.527.318.70.5
(201)(242)(296)NM 27.826.418.9NM
(53)(87)(118)NM 28.829.122.1 6.5
(99)(90)(187)NM 46.330.116.1NM
(316)(463)(603)NM 25.320.823.20.4 (117)(129)(157)NM 10.47.7 6.60.3
(24)(58)(117)NM 15.616.613.9 1.1
(834)(2,177)(2,491)NM 15.015.212.60.8
(250)(54)(128)NM 116.624.313.4NM
(71)(147)(238)NM 69.041.323.5NA (2,327)(1,874)(2,600)NM 60.829.221.40.5 (513)(628)(775)NM 39.631.225.0 1.1 (113)(164)(247)NA 289.3108.457.90.4
(93)(122)(160)NM 61.552.134.20.7
(103)(109)(133)NM 77.940.831.30.7 6(141)(128)NM 42.932.822.20.6
28,24336,80827,693(0.3)16.414.413.40.4 24,53110,04711,450 1.0 5.9 6.6 6.0NM 2,3573,3145,353 1.0 4.5 5.0 4.70.3 (6,078)(7,927)(10,408)NM 10.110.511.0NM 7,7735,9283,216(0.2)9.6 5.812.0NM 78017,01710,405 3.110.3 6.1 5.20.1 7,45614,73617,134 1.3 6.0 6.3 3.30.3 7,1268,0948,8820.345.718.513.7 1.2 1,8092,1653,053(0.1)12.0 5.6 6.20.1 3,2253,9444,0930.511.411.58.80.2
(9,084)(29,410)(26,390)NA 11.69.910.80.6 (3,707)(6,505)(5,963)NM 10.69.310.70.4 130,847156,695185,1780.29.68.78.90.8 (190)(827)(636)NA (7.1)(25.2)(34.9)NA 4,4023,6241,696(0.5)15.721.113.5NM 1,1931,3721,395(0.1)22.015.811.60.2 (770)8152,217NM 19.523.021.3 6.7 2,0534,9923,9610.318.813.59.60.2 1,3993,1332,570NM 12.38.6 6.60.2 3,8054,9245,5630.616.016.912.40.0 3,1901,1926,8820.718.914.5 6.70.3 6,2476,9195,337(0.1)32.231.426.3 1.3 3944,0952,0380.513.311.58.30.2 1,0532,8972,7950.120.411.17.60.1
(210)(222)(226)NM 42.527.120.20.4 (1,035)(979)(1,009)NM 22.318.916.30.9 (327)(259)(202)NM 50.335.026.80.5 (1,796)(1,686)(1,934)NM 42.129.823.70.4 (1,169)(1,354)(674)NM 12.213.210.80.5
36,44844,85951,7130.511.710.510.7 1.5 17,10032,81246,0380.912.310.89.2 1.1 39,46451,37556,0170.513.411.611.3 2.6 6,34210,00411,2850.48.211.410.30.4 1,7271,9952,360 1.322.417.014.00.5 1,76810,11013,707NM 13.711.27.80.7 8791,4881,5120.212.212.710.3NM 11,0429,1867,672(0.2)13.914.012.7 1.4
2,5916,2609,850 2.216.711.99.80.9 19,17026,51534,9160.519.418.717.8 2.0 (721)83442NM 27.725.020.6 3.0 3,0871,3722,704(0.1)11.99.513.3 5.2 14,28111,00210,7220.316.415.915.2 2.4 1,7063,3194,0030.621.924.520.49.0
3,1783,5944,7210.7(21.9)(115.0)14.4NM 1,2691,6641,751NM 9.510.18.90.5 (1,314)(3,015)(5,355)NA 38.424.116.30.2 (2,512)(1,323)(7,971)NM 17.2149.820.6NM (3,921)(3,573)(4,609)NM 19.019.011.60.7 1,051187(179)NA (19.4)19.99.3NM (66,561)(60,469)(70,507)NM 17.216.115.10.8 28,32534,54945,6580.118.515.428.7NM 121,937107,44787,070(0.2)9.98.88.30.7 65,60964,35452,924(0.1)9.111.512.5NA
543621264(0.5)7.77.4 6.40.2 8,31111,17514,4340.1 3.7 5.6 6.8NM 4,9128,03210,359 1.6 3.7 6.67.8NM (1,871)(1,641)(1,965)NA 13.212.610.40.7 535665475(0.3)9.67.3 6.20.3 1,8212,4042,442(0.0) 4.17.0 5.8NM 6,80710,14911,8080.5 3.3 5.78.5NM
(89)(76)(52)NM 14.915.710.50.7
P/B (calendarized)Dividend yield (calendarized) (%)
ROE
(calendarized) (
20052006E2007E20052006E2007E20052006E
1.5 1.3 1.20.7 1.5 1.81
2.09.8 0.70.70.70.00.00.0(8.3)(0.8) 0.80.80.70.00.00.00.7(2.0)
2.4 2.3 2.1 1.6 1.8 2.111.111.5
2.6 2.5 2.3 2.7 2.4 2.611.811.7
3.1 2.8 2.40.0 1.4 1.515.215.4
1.8 1.7 1.6 1.4 1.3 1.3 6.37.4
2.6 2.1 1.9 4.4 2.4 2.918.216.9 2.3 2.0 1.8 2.0 1.4 1.71
3.11
4.7 2.3 2.1 1.9 4.8 4.3 3.922.022.2 2.8 2.8 2.67.5 4.8 6.514.519.3
1.6 1.7 1.5 6.00.8 1.37.8 6.4
2.8 2.6 2.3 1.7 2.2 2.811.814.1
2.8 2.6 2.30.9 2.4 2.518.215.2
3.4 2.4 2.1
4.00.9 2.012.79.8 1.5 1.4 1.3 3.9 3.2 3.811.78.6
1.4 1.3 1.2 4.4 4.7 5.210.310.3
2.3 2.0 1.7 1.4 2.0 2.416.019.5
3.2 2.7 2.3 1.1 1.2 2.115.816.0 3.0 2.7 2.30.00.00.0 5.610.3
1.7 1.6 1.4
2.5 1.7 2.31
3.015.2
2.6 2.4 2.3
3.9 3.9 3.817.816.9
3.4 3.3 3.0 2.0 2.1 2.51
4.61
5.1
0.90.80.8 2.9 2.8 3.3 6.3 6.0
1.0 1.00.9
2.2 2.2 2.2 6.8 4.4 1.3 1.1 1.1 4.9 4.9 4.910.216.8 1.9 1.9 1.8 2.4 2.7
3.112.210.1 0.80.70.70.00.7 1.3(18.2) 5.4 0.70.70.6 6.4 1.3 1.513.9
4.3 0.80.80.70.00.00.0 2.9 3.6
3.9 3.3 2.8 1.6 1.9 2.222.321.0 5.9
4.8 4.00.7 1.1 1.321.520.9
5.1 4.6 3.80.9 1.2 1.212.914.1 1.7 1.5 1.47.0
6.3 5.621.119.4
1.6 1.5 1.4
2.0 2.5
3.09.210.2
2.8 2.5 2.3 1.9 2.2 2.414.01
3.1 6.5 6.2 5.7 2.3 2.7 3.316.819.7 3.8 3.2 2.30.0 1.0 1.31
4.21
5.5 13.8 3.9 3.00.00.00.045.01
6.0