Professional Documents
Culture Documents
Non-current Assets
PPE 460,211.00 453,209.98 446,315.46
Intangible assets 985,657.00 985,657.00 985,657.00
Derivative financial instrumetns - - -
Investments in associate - - -
Other non-current assets 2,094.00 2,094.00 2,094.00
Total non-current assets 1,447,962.00 1,440,960.98 1,434,066.46
Total assets 1,878,529.00 1,866,387.83 1,847,708.49
LIABILITIES
Current Liabilities
Trade and other payables 379,740.00 373,963.16 368,274.19
Provisions 87,295.00 85,967.01 84,659.23
Deferred Income 9,817.00 9,667.66 9,520.59
Derivative financial instruments 7,944.00 7,944.00 7,944.00
Current tax liabilities 1,627.00 7,823.15 7,704.14
Other liabilities 591.00 1,602.25 1,577.87
Total current liabilities 487,014.00 486,967.23 479,680.02
Non-current Liabilities
Borrowings 143,367.00 143,367.00 143,367.00
Provisions 13,821.00 13,821.00 13,821.00
Deffered income' 75,927.00 75,927.00 75,927.00
Deferred tax liabilities 84,574.00 84,574.00 84,574.00
Derivative financial instruments 958.00 958.00 958.00
Other liabilities - - -
Total non-current liabilities 318,647.00 318,647.00 318,647.00
Total liabilities 805,661.00 805,614.23 798,327.02
Equity
Contributed equity 739,329.00 739,329.00 739,329.00
Retained Earnings 342,146.00 330,051.60 318,659.47
Reserves - 8,607.00 - 8,607.00 - 8,607.00
Non-controlling interest - - -
Total equity 1,072,868.00 1,060,773.60 1,049,381.47
Total liabilities and equity 1,878,529.00 1,866,387.83 1,847,708.49
et)
5-YEAR FORECAST
2020 2021 2022
Non-current Assets
PPE 460,211 445,379
Intangible assets 985,657 1,019,671
Derivative financial instrumetns - 80
Investments in associate - 9,203
Other non-current assets 2,094 2,271
Total non-current assets 1,447,962 1,476,604
Total assets 1,878,529 1,956,342
LIABILITIES
Current Liabilities
Trade and other payables 379,740 400,590
Provisions 87,295 94,228
Deferred Income 9,817 10,812
Derivative financial instruments 7,944 7,127
Current tax liabilities 1,627 7,033
Other liabilities 591 795
Total current liabilities 487,014 520,585
Non-current Liabilities
Borrowings 143,367 147,273
Provisions 13,821 19,754
Deffered income' 75,927 69,702
Deferred tax liabilities 84,574 88,444
Derivative financial instruments 958 2,819
Other liabilities - -
Total non-current liabilities 318,647 327,992
Total liabilities 805,661 848,577
Equity
Contributed equity 739,329 739,338
Retained Earnings 342,146 379,483
Reserves - 8,607 - 11,056
Non-controlling interest - -
Total equity 1,072,868 1,107,765
Statement)
2015 2014 2013
3,159,626 3,143,027 3,144,904
- 501,153 - 491,482 - 485,720
2,658,473 2,651,545 2,659,184
- 40,122 - 39,378 - 37,942
2,618,351 2,612,167 2,621,242
131,423 128,769 116,414
- 1,495,382 - 1,455,066 - 1,450,678
1,254,392 1,285,870 1,286,978
108 6,356 24,633
- 1,157,224 - 1,131,922 - 1,096,762
- - -
- - -
- 61,687 - -
35,589 160,304 214,849
753 1,025 1,417
- 23,488 - 22,931 - 29,782
12,854 138,398 186,484
- 19,208 - 39,856 - 56,607
- 6,354 98,542 129,877
MYER GROUP CALCULATIONS OF EXPECTED GROWTH
INCOME STATEMENT
1 Revenue/Sales Growth Rate
2013 2017
Sales 3,144,904 3,201,866
Concession Sales - 485,720 - 701,678
Sale of Goods 2,659,184 2,500,188
Sales revenue under loyalty program - 37,942 - 34,847
Revenue from sale of goods 2,621,242 2,465,341
2 Other Operating Revenue (Operating Revenue/Revenue) 7.16%
3 COGS (COGS/Revenue) -57.66%
4 SG&A (SG&A/ Revenue) -45.08%
5 Restructuring and store exit costs 2018
Restructuring cost (2017 vs 2016) 10% 7001.11
Store exit costs Stable as they continue to plan on the same lin
6 Interest rate on debt (Interest/Interest Bearing Liabilities) -7.28%
7 Finance revenue 1.15%
8 Effective Tax Rate (2017 vs 2016) -60%
9 Total debt (Short-Term + Long-Term) 152,269.00
Depreciation Rate (Depreciation charged during the
10 year/average) 13.92%
BALANCE SHEET
1 Trade and other receivables (Receivables/Revenue) 1.12%
2 Inventories (Inventories/Revenue) 15.10%
3 Derivative financial instruments (Derivatives/Revenue) 0.000%
4 PPE (PPE/Revenue) 18.67%
5 Trade and other payables (Payables/Revenue) 15.40%
6 Provisions (Provisions/Revenue) 3.54%
7 Deferred Income (Deferred Income/Revenue) 0.40%
8 Current tax liabilities (Current tax liabilities/Revenue) 0.32%
9 Other liabilities (Other liabilities/Revenue) 0.07%
10 Dividend Payout Ratio (Dividends/Net Income) 173%
WACC 3.5%
Longterm growth rate (LTG) 0%
ROC 1.69%
RR 0.0
0.45%
9.63%
-1.53%
-2.10%
-1.52%
Terminal Value
WACC 3.48%
EV 168,791.60
cash 30,591.00
Debt 152,269.00
Equity 47,113.60
Number of shares 79,593.00
Intrinsic value per share 0.59
Share price today 0.48
UNDERVALUED STOCK
5-YEAR FORECAST
2020 2021 2022
14,557.60 13,563.41 12,546.02
62,118.18 61,173.20 60,242.59
5,900.97 5,811.20 5,722.79
8,730.22 8,597.41 8,466.62
91,306.96 89,145.21 86,978.02
17,399.93 17,483.32 17,554.43
6,789.63 6,686.34 6,584.63
115,496.52 113,314.87 111,117.08
1,079.67
MYER GROUP
CALCULATION OF BETA AND MARKET RISK
3.54%
Myer Closing Returns
2.39679
2.38743 -0.39%
2.39679 0.39%
2.40615 0.39%
2.41551 0.39%
2.50914 3.88%
2.5185 0.37%
2.54659 1.12%
2.7432 7.72%
2.73384 -0.34%
2.69639 -1.37%
2.65894 -1.39%
2.65894 0.00%
2.63085 -1.06%
2.69639 2.49%
2.68702 -0.35%
2.67766 -0.35%
2.65894 -0.70%
2.6683 0.35%
2.6683 0.00%
2.61212 -2.11%
2.5934 -0.72%
2.61212 0.72%
2.55595 -2.15%
2.58404 1.10%
2.49978 -3.26%
2.48105 -0.75%
2.37806 -4.15%
2.32189 -2.36%
2.35934 1.61%
2.49041 5.56%
2.53723 1.88%
2.50914 -1.11%
2.56531 2.24%
2.50914 -2.19%
2.50914 0.00%
2.55595 1.87%
2.56531 0.37%
2.5934 1.09%
2.57467 -0.72%
2.58404 0.36%
2.55595 -1.09%
2.55595 0.00%
2.55595 0.00%
2.56531 0.37%
2.57467 0.36%
2.58404 0.36%
2.56531 -0.72%
2.49978 -2.55%
2.49041 -0.37%
2.54659 2.26%
2.49041 -2.21%
2.48105 -0.38%
2.47169 -0.38%
2.46233 -0.38%
2.4436 -0.76%
2.34061 -4.21%
2.39679 2.40%
2.46233 2.73%
2.40615 -2.28%
2.3687 -1.56%
2.31253 -2.37%
2.24699 -2.83%
2.25635 0.42%
2.2938 1.66%
2.38743 4.08%
2.4436 2.35%
2.39679 -1.92%
2.41551 0.78%
2.35934 -2.33%
2.33125 -1.19%
2.34061 0.40%
2.31253 -1.20%
2.30316 -0.41%
2.39679 4.07%
2.42488 1.17%
2.46233 1.54%
2.38743 -3.04%
2.4436 2.35%
2.41551 -1.15%
2.45296 1.55%
2.43424 -0.76%
2.42488 -0.38%
2.45296 1.16%
2.49041 1.53%
2.61212 4.89%
2.61212 0.00%
2.5934 -0.72%
2.57467 -0.72%
2.55595 -0.73%
2.53723 -0.73%
2.49041 -1.85%
2.48105 -0.38%
2.49041 0.38%
2.35934 -5.26%
2.31253 -1.98%
2.26571 -2.02%
2.144 -5.37%
2.12528 -0.87%
2.07846 -2.20%
2.08783 0.45%
2.08783 0.00%
2.08783 0.00%
2.12528 1.79%
2.10655 -0.88%
2.18145 3.56%
2.20954 1.29%
2.15336 -2.54%
2.23763 3.91%
2.144 -4.18%
2.07846 -3.06%
2.0691 -0.45%
2.09719 1.36%
2.11591 0.89%
2.11591 0.00%
2.10655 -0.44%
2.0691 -1.78%
2.10655 1.81%
2.08783 -0.89%
2.05038 -1.79%
2.07846 1.37%
2.03165 -2.25%
1.98484 -2.30%
2.01293 1.42%
2.02229 0.46%
2.01293 -0.46%
1.97548 -1.86%
1.9942 0.95%
1.97548 -0.94%
2.00357 1.42%
2.04102 1.87%
2.00357 -1.83%
2.01293 0.47%
1.9942 -0.93%
2.02229 1.41%
2.05974 1.85%
2.07846 0.91%
2.07846 0.00%
1.9942 -4.05%
1.95675 -1.88%
2.03165 3.83%
2.03165 0.00%
2.01293 -0.92%
2.05038 1.86%
1.97548 -3.65%
1.94739 -1.42%
1.93803 -0.48%
1.9193 -0.97%
1.90058 -0.98%
1.87249 -1.48%
1.89122 1.00%
1.86313 -1.49%
1.87249 0.50%
1.89122 1.00%
1.9193 1.48%
1.9193 0.00%
1.9193 0.00%
1.9193 0.00%
1.90994 -0.49%
1.92867 0.98%
2.00357 3.88%
2.00357 0.00%
1.98484 -0.93%
1.96612 -0.94%
1.9942 1.43%
2.01293 0.94%
2.05038 1.86%
2.05974 0.46%
2.05038 -0.45%
2.08783 1.83%
2.12528 1.79%
2.144 0.88%
2.15336 0.44%
2.12528 -1.30%
2.12528 0.00%
2.144 0.88%
2.16273 0.87%
2.12528 -1.73%
2.11591 -0.44%
2.13464 0.89%
2.11591 -0.88%
2.09719 -0.88%
2.11591 0.89%
2.11591 0.00%
2.11591 0.00%
2.13464 0.89%
2.20018 3.07%
2.22826 1.28%
2.18145 -2.10%
2.20018 0.86%
2.20954 0.43%
2.17209 -1.69%
2.15336 -0.86%
2.20018 2.17%
2.18145 -0.85%
2.19081 0.43%
2.18145 -0.43%
2.22826 2.15%
2.19081 -1.68%
2.20954 0.85%
2.20018 -0.42%
2.2189 0.85%
2.20954 -0.42%
2.26571 2.54%
2.28444 0.83%
2.26571 -0.82%
2.26571 0.00%
2.2938 1.24%
2.32189 1.22%
2.34061 0.81%
2.32189 -0.80%
2.26571 -2.42%
2.26571 0.00%
2.2938 1.24%
2.31253 0.82%
2.01293 -12.96%
1.89122 -6.05%
1.87249 -0.99%
1.88185 0.50%
1.88185 0.00%
1.90058 1.00%
1.90058 0.00%
1.89122 -0.49%
1.89122 0.00%
1.88185 -0.50%
1.81632 -3.48%
1.82568 0.52%
1.81632 -0.51%
1.83504 1.03%
1.821 -0.77%
1.81163 -0.51%
1.77887 -1.81%
1.78355 0.26%
1.7695 -0.79%
1.76014 -0.53%
1.75546 -0.27%
1.73205 -1.33%
1.70397 -1.62%
1.75078 2.75%
1.74142 -0.53%
1.71801 -1.34%
1.65715 -3.54%
1.68524 1.70%
1.67588 -0.56%
1.72269 2.79%
1.70397 -1.09%
1.67588 -1.65%
1.69929 1.40%
1.7461 2.75%
1.77887 1.88%
1.79291 0.79%
1.81632 1.31%
1.75546 -3.35%
1.78823 1.87%
1.74142 -2.62%
1.7461 0.27%
1.7695 1.34%
1.76014 -0.53%
1.77887 1.06%
1.64779 -7.37%
1.6712 1.42%
1.6712 0.00%
1.65247 -1.12%
1.62439 -1.70%
1.57757 -2.88%
1.57757 0.00%
1.58225 0.30%
1.60098 1.18%
1.53544 -4.09%
1.56821 2.13%
1.53544 -2.09%
1.51672 -1.22%
1.48395 -2.16%
1.50267 1.26%
1.55885 3.74%
1.51204 -3.00%
1.46522 -3.10%
1.43714 -1.92%
1.36224 -5.21%
1.36224 0.00%
1.33415 -2.06%
1.33415 0.00%
1.26393 -5.26%
1.2218 -3.33%
1.27798 4.60%
1.28734 0.73%
1.28734 0.00%
1.32011 2.55%
1.28734 -2.48%
1.27798 -0.73%
1.38096 8.06%
1.32947 -3.73%
1.31074 -1.41%
1.33415 1.79%
1.32479 -0.70%
1.28734 -2.83%
1.27798 -0.73%
1.28734 0.73%
1.33415 3.64%
1.34351 0.70%
1.32011 -1.74%
1.30606 -1.06%
1.31542 0.72%
1.35287 2.85%
1.39501 3.11%
1.38564 -0.67%
1.40437 1.35%
1.45118 3.33%
1.41373 -2.58%
1.39969 -0.99%
1.41373 1.00%
1.44182 1.99%
1.45586 0.97%
1.45586 0.00%
1.52608 4.82%
1.58225 3.68%
1.6712 5.62%
1.69929 1.68%
1.68992 -0.55%
1.68056 -0.55%
1.72269 2.51%
1.69929 -1.36%
1.73674 2.20%
1.77419 2.16%
1.74142 -1.85%
1.76014 1.07%
1.7695 0.53%
1.77419 0.27%
1.76482 -0.53%
1.76014 -0.27%
1.7695 0.53%
1.77419 0.27%
1.73674 -2.11%
1.54949 -10.78%
1.5214 -1.81%
1.50267 -1.23%
1.56353 4.05%
1.59162 1.80%
1.57289 -1.18%
1.58225 0.60%
1.5214 -3.85%
1.49331 -1.85%
1.46991 -1.57%
1.48863 1.27%
1.46522 -1.57%
1.43246 -2.24%
1.28734 -10.13%
1.25925 -2.18%
1.26393 0.37%
1.26861 0.37%
1.32479 4.43%
1.26393 -4.59%
1.26861 0.37%
1.25457 -1.11%
1.26861 1.12%
1.24521 -1.84%
1.21712 -2.26%
1.22648 0.77%
1.33415 8.78%
1.40437 5.26%
1.35756 -3.33%
1.31542 -3.10%
1.31542 0.00%
1.27798 -2.85%
1.29202 1.10%
1.27798 -1.09%
1.26393 -1.10%
1.24521 -1.48%
1.24053 -0.38%
1.23584 -0.38%
1.24521 0.76%
1.24521 0.00%
1.26861 1.88%
1.2967 2.21%
1.29202 -0.36%
1.32011 2.17%
1.30138 -1.42%
1.31074 0.72%
1.31074 0.00%
1.27329 -2.86%
1.27329 0.00%
1.27329 0.00%
1.32011 3.68%
1.45586 10.28%
1.41841 -2.57%
1.46054 2.97%
1.42309 -2.56%
1.3716 -3.62%
1.34819 -1.71%
1.36224 1.04%
1.37628 1.03%
1.38096 0.34%
1.40437 1.70%
1.38564 -1.33%
1.3716 -1.01%
1.40437 2.39%
1.38564 -1.33%
1.36224 -1.69%
1.34819 -1.03%
1.31074 -2.78%
1.30138 -0.71%
1.26861 -2.52%
1.24521 -1.84%
1.28734 3.38%
1.21712 -5.45%
1.2218 0.38%
1.21244 -0.77%
1.20776 -0.39%
1.16563 -3.49%
1.19839 2.81%
1.23116 2.73%
1.25457 1.90%
1.25457 0.00%
1.25457 0.00%
1.18903 -5.22%
1.13754 -4.33%
1.1469 0.82%
1.17031 2.04%
1.19839 2.40%
1.18435 -1.17%
1.14222 -3.56%
1.21244 6.15%
1.16563 -3.86%
1.17499 0.80%
1.17031 -0.40%
1.14222 -2.40%
1.16094 1.64%
1.18435 2.02%
1.19839 1.19%
1.20308 0.39%
1.17967 -1.95%
1.16094 -1.59%
1.12349 -3.23%
1.12349 0.00%
1.10945 -1.25%
1.10945 0.00%
1.11881 0.84%
1.14222 2.09%
1.16094 1.64%
1.17967 1.61%
1.17967 0.00%
1.21712 3.17%
1.23584 1.54%
1.2218 -1.14%
1.26393 3.45%
1.31542 4.07%
1.2967 -1.42%
1.25925 -2.89%
1.27329 1.11%
1.25457 -1.47%
1.2218 -2.61%
1.24989 2.30%
1.19839 -4.12%
1.17967 -1.56%
1.16563 -1.19%
1.13286 -2.81%
1.12349 -0.83%
1.11881 -0.42%
1.12349 0.42%
1.13286 0.83%
1.13286 0.00%
1.13286 0.00%
1.13286 0.00%
0.9 -20.56%
0.93 3.33%
0.93 0.00%
0.91 -2.15%
0.925 1.65%
0.905 -2.16%
0.9 -0.55%
0.88 -2.22%
0.855 -2.84%
0.875 2.34%
0.89 1.71%
0.875 -1.69%
0.865 -1.14%
0.87 0.58%
0.85 -2.30%
0.83 -2.35%
0.9 8.43%
0.925 2.78%
0.88 -4.86%
0.88 0.00%
0.9 2.27%
0.88 -2.22%
0.89 1.14%
0.88 -1.12%
0.885 0.57%
0.89 0.56%
0.89 0.00%
0.895 0.56%
0.92 2.79%
0.94 2.17%
0.96 2.13%
0.99 3.13%
1.01 2.02%
0.99 -1.98%
1 1.01%
0.98 -2.00%
0.985 0.51%
0.99 0.51%
0.995 0.51%
0.97 -2.51%
0.95 -2.06%
0.96 1.05%
0.935 -2.60%
0.955 2.14%
0.95 -0.52%
0.95 0.00%
0.955 0.53%
0.955 0.00%
0.945 -1.05%
0.945 0.00%
0.95 0.53%
0.94 -1.05%
0.93 -1.06%
0.96 3.23%
0.97 1.04%
0.985 1.55%
1.03 4.57%
1.07 3.88%
1.065 -0.47%
1.06 -0.47%
1.05 -0.94%
1.07 1.90%
1.11 3.74%
1.12 0.90%
1.18 5.36%
1.155 -2.12%
1.18 2.16%
1.18 0.00%
1.18 0.00%
1.18 0.00%
1.165 -1.27%
1.135 -2.58%
1.125 -0.88%
1.13 0.44%
1.12 -0.88%
1.15 2.68%
1.15 0.00%
1.155 0.43%
1.15 -0.43%
1.135 -1.30%
1.16 2.20%
1.215 4.74%
1.195 -1.65%
1.2 0.42%
1.2 0.00%
1.15 -4.17%
1.135 -1.30%
1.125 -0.88%
1.1 -2.22%
1.065 -3.18%
1.105 3.76%
1.03 -6.79%
0.975 -5.34%
0.99 1.54%
1.005 1.52%
0.995 -1.00%
0.98 -1.51%
1.02 4.08%
1.025 0.49%
1.02 -0.49%
1.015 -0.49%
1.035 1.97%
1.035 0.00%
1.025 -0.97%
1.01 -1.46%
1.02 0.99%
1.035 1.47%
1.075 3.86%
1.025 -4.65%
1.015 -0.98%
1.035 1.97%
0.98 -5.31%
1.025 4.59%
1.12 9.27%
1.16 3.57%
1.155 -0.43%
1.145 -0.87%
1.135 -0.87%
1.14 0.44%
1.095 -3.95%
1.105 0.91%
1.105 0.00%
1.155 4.52%
1.145 -0.87%
1.15 0.44%
1.18 2.61%
1.14 -3.39%
1.175 3.07%
1.155 -1.70%
1.155 0.00%
1.16 0.43%
1.14 -1.72%
1.12 -1.75%
1.1 -1.79%
1.1 0.00%
1.24 12.73%
1.24 0.00%
1.245 0.40%
1.245 0.00%
1.23 -1.20%
1.21 -1.63%
1.195 -1.24%
1.175 -1.67%
1.175 0.00%
1.15 -2.13%
1.16 0.87%
1.135 -2.16%
1.135 0.00%
1.11 -2.20%
1.08 -2.70%
1.07 -0.93%
1.08 0.93%
1.085 0.46%
1.09 0.46%
1.105 1.38%
1.075 -2.71%
1.06 -1.40%
1.04 -1.89%
1.025 -1.44%
1.015 -0.98%
0.99 -2.46%
1.025 3.54%
1.045 1.95%
1.035 -0.96%
1.02 -1.45%
1.06 3.92%
1.04 -1.89%
1.05 0.96%
1.09 3.81%
1.095 0.46%
1.1 0.46%
1.125 2.27%
1.2 6.67%
1.225 2.08%
1.225 0.00%
1.235 0.82%
1.21 -2.02%
1.19 -1.65%
1.205 1.26%
1.17 -2.90%
1.15 -1.71%
1.145 -0.43%
1.145 0.00%
1.11 -3.06%
1.115 0.45%
1.12 0.45%
1.125 0.45%
1.155 2.67%
1.16 0.43%
1.145 -1.29%
1.165 1.75%
1.16 -0.43%
1.155 -0.43%
1.14 -1.30%
1.14 0.00%
1.12 -1.75%
1.115 -0.45%
1.095 -1.79%
1.11 1.37%
1.115 0.45%
1.115 0.00%
1.115 0.00%
1.09 -2.24%
1.1 0.92%
1.1 0.00%
1.11 0.91%
1.12 0.90%
1.13 0.89%
1.15 1.77%
1.115 -3.04%
1.12 0.45%
1.105 -1.34%
1.12 1.36%
1.14 1.79%
1.145 0.44%
1.155 0.87%
1.15 -0.43%
1.21 5.22%
1.21 0.00%
1.23 1.65%
1.245 1.22%
1.245 0.00%
1.225 -1.61%
1.245 1.63%
1.27 2.01%
1.275 0.39%
1.305 2.35%
1.335 2.30%
1.29 -3.37%
1.29 0.00%
1.285 -0.39%
1.305 1.56%
1.305 0.00%
1.335 2.30%
1.31 -1.87%
1.29 -1.53%
1.305 1.16%
1.345 3.07%
1.37 1.86%
1.35 -1.46%
1.355 0.37%
1.39 2.58%
1.405 1.08%
1.43 1.78%
1.435 0.35%
1.415 -1.39%
1.4 -1.06%
1.38 -1.43%
1.37 -0.72%
1.36 -0.73%
1.365 0.37%
1.345 -1.47%
1.31 -2.60%
1.3 -0.76%
1.29 -0.77%
1.3 0.78%
1.285 -1.15%
1.28 -0.39%
1.25 -2.34%
1.27 1.60%
1.295 1.97%
1.275 -1.54%
1.305 2.35%
1.285 -1.53%
1.265 -1.56%
1.24 -1.98%
1.23 -0.81%
1.22 -0.81%
1.215 -0.41%
1.19 -2.06%
1.17 -1.68%
1.19 1.71%
1.165 -2.10%
1.18 1.29%
1.17 -0.85%
1.18 0.85%
1.18 0.00%
1.18 0.00%
1.175 -0.42%
1.175 0.00%
1.175 0.00%
1.18 0.43%
1.175 -0.42%
1.185 0.85%
1.195 0.84%
1.22 2.09%
1.215 -0.41%
1.21 -0.41%
1.21 0.00%
1.21 0.00%
1.18 -2.48%
1.155 -2.12%
1.17 1.30%
1.175 0.43%
1.165 -0.85%
1.15 -1.29%
1.135 -1.30%
1.12 -1.32%
1.11 -0.89%
1.09 -1.80%
1.09 0.00%
1.09 0.00%
1.095 0.46%
1.085 -0.91%
1.07 -1.38%
1.045 -2.34%
1.04 -0.48%
1.19 14.42%
1.2 0.84%
1.27 5.83%
1.26 -0.79%
1.26 0.00%
1.285 1.98%
1.27 -1.17%
1.275 0.39%
1.275 0.00%
1.28 0.39%
1.28 0.00%
1.255 -1.95%
1.25 -0.40%
1.255 0.40%
1.27 1.20%
1.27 0.00%
1.3 2.36%
1.295 -0.38%
1.295 0.00%
1.325 2.32%
1.325 0.00%
1.33 0.38%
1.35 1.50%
1.355 0.37%
1.37 1.11%
1.39 1.46%
1.37 -1.44%
1.375 0.36%
1.38 0.36%
1.37 -0.72%
1.345 -1.82%
1.35 0.37%
1.355 0.37%
1.355 0.00%
1.325 -2.21%
1.31 -1.13%
1.285 -1.91%
1.32 2.72%
1.325 0.38%
1.305 -1.51%
1.295 -0.77%
1.28 -1.16%
1.255 -1.95%
1.24 -1.20%
1.24 0.00%
1.245 0.40%
1.255 0.80%
1.22 -2.79%
1.21 -0.82%
1.205 -0.41%
1.225 1.66%
1.225 0.00%
1.23 0.41%
1.22 -0.81%
1.24 1.64%
1.255 1.21%
1.3 3.59%
1.295 -0.38%
1.315 1.54%
1.305 -0.76%
1.3 -0.38%
1.285 -1.15%
1.25 -2.72%
1.265 1.20%
1.26 -0.40%
1.295 2.78%
1.28 -1.16%
1.28 0.00%
1.26 -1.56%
1.205 -4.37%
1.17 -2.90%
1.16 -0.85%
1.18 1.72%
1.18 0.00%
1.16 -1.69%
1.155 -0.43%
1.14 -1.30%
1.16 1.75%
1.135 -2.16%
1.14 0.44%
1.08 -5.26%
1.135 5.09%
1.1 -3.08%
1.095 -0.45%
1.075 -1.83%
1.075 0.00%
1.065 -0.93%
1.26 18.31%
1.195 -5.16%
1.19 -0.42%
1.22 2.52%
1.215 -0.41%
1.24 2.06%
1.21 -2.42%
1.21 0.00%
1.21 0.00%
1.2 -0.83%
1.195 -0.42%
1.21 1.26%
1.2 -0.83%
1.19 -0.83%
1.155 -2.94%
1.145 -0.87%
1.115 -2.62%
1.11 -0.45%
1.135 2.25%
1.12 -1.32%
1.105 -1.34%
1.11 0.45%
1.13 1.80%
1.12 -0.88%
1.09 -2.68%
1.12 2.75%
1.105 -1.34%
1 -9.50%
0.985 -1.50%
1.015 3.05%
0.98 -3.45%
0.945 -3.57%
0.915 -3.17%
0.94 2.73%
0.95 1.06%
0.93 -2.11%
0.94 1.08%
0.92 -2.13%
0.93 1.09%
0.915 -1.61%
0.875 -4.37%
0.84 -4.00%
0.84 0.00%
0.845 0.60%
0.865 2.37%
0.885 2.31%
0.885 0.00%
0.875 -1.13%
0.86 -1.71%
0.845 -1.74%
0.85 0.59%
0.86 1.18%
0.865 0.58%
0.88 1.73%
0.885 0.57%
0.915 3.39%
0.895 -2.19%
0.89 -0.56%
0.865 -2.81%
0.885 2.31%
0.87 -1.69%
0.87 0.00%
0.84 -3.45%
0.89 5.95%
0.86 -3.37%
0.835 -2.91%
0.83 -0.60%
0.86 3.61%
0.855 -0.58%
0.845 -1.17%
0.84 -0.59%
0.84 0.00%
0.84 0.00%
0.84 0.00%
0.835 -0.60%
0.835 0.00%
0.835 0.00%
0.825 -1.20%
0.815 -1.21%
0.735 -9.82%
0.745 1.36%
0.74 -0.67%
0.74 0.00%
0.765 3.38%
0.765 0.00%
0.765 0.00%
0.76 -0.65%
0.77 1.32%
0.75 -2.60%
0.76 1.33%
0.74 -2.63%
0.745 0.68%
0.74 -0.67%
0.74 0.00%
0.74 0.00%
0.74 0.00%
0.74 0.00%
0.745 0.68%
0.75 0.67%
0.755 0.67%
0.74 -1.99%
0.735 -0.68%
0.73 -0.68%
0.715 -2.05%
0.71 -0.70%
0.73 2.82%
0.74 1.37%
0.73 -1.35%
0.735 0.68%
0.73 -0.68%
0.74 1.37%
0.75 1.35%
0.755 0.67%
0.735 -2.65%
0.735 0.00%
0.72 -2.04%
0.72 0.00%
0.73 1.39%
0.7 -4.11%
0.695 -0.71%
0.69 -0.72%
0.685 -0.72%
0.69 0.73%
0.72 4.35%
0.715 -0.69%
0.725 1.40%
0.775 6.90%
0.765 -1.29%
0.775 1.31%
0.79 1.94%
0.795 0.63%
0.77 -3.14%
0.76 -1.30%
0.75 -1.32%
0.755 0.67%
0.745 -1.32%
0.735 -1.34%
0.74 0.68%
0.75 1.35%
0.745 -0.67%
0.745 0.00%
0.745 0.00%
0.75 0.67%
0.75 0.00%
0.745 -0.67%
0.75 0.67%
0.745 -0.67%
0.78 4.70%
0.79 1.28%
0.765 -3.16%
0.765 0.00%
0.73 -4.58%
0.73 0.00%
0.735 0.68%
0.73 -0.68%
0.745 2.05%
0.725 -2.68%
0.7 -3.45%
0.72 2.86%
0.725 0.69%
0.72 -0.69%
0.705 -2.08%
0.72 2.13%
0.725 0.69%
0.72 -0.69%
0.72 0.00%
0.705 -2.08%
0.71 0.71%
0.72 1.41%
0.71 -1.39%
0.71 0.00%
0.74 4.23%
0.785 6.08%
0.765 -2.55%
0.77 0.65%
0.78 1.30%
0.78 0.00%
0.77 -1.28%
0.77 0.00%
0.755 -1.95%
0.73 -3.31%
0.725 -0.68%
0.655 -9.66%
0.645 -1.53%
0.65 0.78%
0.63 -3.08%
0.625 -0.79%
0.61 -2.40%
0.625 2.46%
0.645 3.20%
0.63 -2.33%
0.66 4.76%
0.645 -2.27%
0.66 2.33%
0.655 -0.76%
0.66 0.76%
0.665 0.76%
0.66 -0.75%
0.655 -0.76%
0.655 0.00%
0.655 0.00%
0.655 0.00%
0.65 -0.76%
0.655 0.77%
0.645 -1.53%
0.64 -0.78%
0.635 -0.78%
0.635 0.00%
0.62 -2.36%
0.625 0.81%
0.635 1.60%
0.645 1.57%
0.655 1.55%
0.67 2.29%
0.67 0.00%
0.65 -2.99%
0.65 0.00%
0.635 -2.31%
0.645 1.57%
0.585 -9.30%
0.55 -5.98%
0.535 -2.73%
0.545 1.87%
0.555 1.83%
0.55 -0.90%
0.52 -5.45%
0.525 0.96%
0.515 -1.90%
0.485 -5.83%
0.475 -2.06%
0.48 1.05%
0.47 -2.08%
0.45 -4.26%
0.425 -5.56%
0.4 -5.88%
0.46 15.00%
0.45 -2.17%
0.435 -3.33%
0.455 4.60%
0.435 -4.40%
0.43 -1.15%
0.42 -2.33%
0.415 -1.19%
0.425 2.41%
0.43 1.18%
0.44 2.33%
0.43 -2.27%
0.415 -3.49%
0.395 -4.82%
0.355 -10.13%
0.38 7.04%
0.375 -1.32%
0.385 2.67%
0.375 -2.60%
0.37 -1.33%
0.36 -2.70%
0.345 -4.17%
0.37 7.25%
0.38 2.70%
0.385 1.32%
0.36 -6.49%
0.36 0.00%
0.38 5.56%
0.38 0.00%
0.38 0.00%
0.375 -1.32%
0.355 -5.33%
0.355 0.00%
0.385 8.45%
0.39 1.30%
0.37 -5.13%
0.39 5.41%
0.385 -1.28%
0.43 11.69%
0.48 11.63%
0.47 -2.08%
0.43 -8.51%
0.415 -3.49%
0.415 0.00%
0.395 -4.82%
0.39 -1.27%
0.385 -1.28%
0.385 0.00%
0.375 -2.60%
0.435 16.00%
0.43 -1.15%
0.45 4.65%
0.445 -1.11%
0.47 5.62%
0.44 -6.38%
0.435 -1.14%
0.435 0.00%
0.45 3.45%
0.45 0.00%
0.44 -2.22%
0.43 -2.27%
0.44 2.33%
0.42 -4.55%
0.42 0.00%
0.415 -1.19%
0.41 -1.20%
0.405 -1.22%
0.41 1.23%
0.405 -1.22%
0.405 0.00%
0.41 1.23%
0.41 0.00%
0.395 -3.66%
0.4 1.27%
0.395 -1.25%
0.395 0.00%
0.395 0.00%
0.4 1.27%
0.375 -6.25%
0.37 -1.33%
0.37 0.00%
0.395 6.76%
0.395 0.00%
0.4 1.27%
0.4 0.00%
0.395 -1.25%
0.395 0.00%
0.415 5.06%
0.425 2.41%
0.41 -3.53%
0.415 1.22%
0.415 0.00%
0.415 0.00%
0.425 2.41%
0.415 -2.35%
0.435 4.82%
0.43 -1.15%
0.43 0.00%
0.43 0.00%
0.445 3.49%
0.46 3.37%
0.455 -1.09%
0.465 2.20%
0.48 3.23%
0.505 5.21%
0.535 5.94%
0.505 -5.61%
0.475 -5.94%
0.465 -2.11%
0.47 1.08%
0.48 2.13%
0.475 -1.04%
0.485 2.11%
0.495 2.06%
0.49 -1.01%
0.5 2.04%
0.5 0.00%
0.49 -2.00%
0.49 0.00%
0.475 -3.06%
0.44 -7.37%
0.46 4.55%
0.46 0.00%
0.455 -1.09%
0.46 1.10%
0.445 -3.26%
0.435 -2.25%
0.44 1.15%
0.445 1.14%
0.45 1.12%
0.45 0.00%
0.45 0.00%
0.435 -3.33%
0.415 -4.60%
0.57 37.35%
0.595 4.39%
0.59 -0.84%
0.56 -5.08%
0.54 -3.57%
0.56 3.70%
0.55 -1.79%
0.545 -0.91%
0.545 0.00%
0.53 -2.75%
0.525 -0.94%
0.51 -2.86%
0.515 0.98%
0.51 -0.97%
0.52 1.96%
0.525 0.96%
0.525 0.00%
0.52 -0.95%
0.505 -2.88%
0.51 0.99%
0.475 -6.86%
0.5 5.26%
0.49 -2.00%
0.5 2.04%
0.505 1.00%
0.52 2.97%
0.51 -1.92%
0.505 -0.98%
0.52 2.97%
0.49 -5.77%
0.475 -3.06%
0.48 1.05%
0.465 -3.12%
0.46 -1.08%
0.455 -1.09%
0.47 3.30%
0.48 2.13%
0.92