{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Price","Template","Template-Finance","ตารางเวลา","ICHI","HMPRO","DOHOME","WASH","TURBO","2","1","ADVICE","SABINA","READY","XO","KCG","MTC","MC","TFMAMA","KTC"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Price","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Name","Price","Volume","Avg.Volume"]
["ตารางเวลา","N/A","N/A","N/A"]
["ICHI",12.8,8806010,5869120]
["HMPRO",6.15,7426267,49027976]
["DOHOME",3.18,1322400,20452081]
["WASH",5.15,9400,2034288]
["TURBO",1.58,676500,19685747]
[2,1.58,676500,19685747]
[1,1.58,676500,19685747]
["ADVICE",5.55,111800,2063269]
["SABINA",15.6,12300,484076]
["READY",3.16,116601,94400]
["XO",14,200,482864]
["KCG",9.65,141600,900272]
["MTC",28.75,5187078,13093738]
["MC",11,28943,1753210]
["TFMAMA",189,504,3528]
["KTC",29.25,2194708,20025311]

{"sheet":"Template","index":1,"n_rows":345,"n_cols":29,"rows_kept":345,"cut":false,"hidden":false,"merged":[[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[338,24,338,28],[308,24,308,28],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,24,333,28]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S61/S55,\"-\")","v":"-"},{"$f":"IFERROR(T61/T55,\"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":""},"","","","","","","","","",{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":""},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":""},"","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":""},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":""},"","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":""},"","","","",null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":"-"},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":"-"},"-",null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":""},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":""},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":"-"},{"$f":"IFERROR((Q130-P130)/P130,\"-\")","v":"-"},{"$f":"IFERROR((R130-Q130)/Q130,\"-\")","v":"-"},{"$f":"IFERROR((S130-R130)/R130,\"-\")","v":"-"},{"$f":"IFERROR((T130-S130)/S130,\"-\")","v":"-"},"-",null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":""},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":""},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":""},"",null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":""},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":""},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":""},"",null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":""},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":""},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":""},"",null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":""},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T156/T130, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((T156-S156)/S156,\"-\")","v":"-"},{"$f":"IFERROR((U156-T156)/T156,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":""},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":""},"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":""},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":""},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":""},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T164/T130, \"-\")","v":"-"},"-",null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((T164-S164)/S164,\"-\")","v":"-"},{"$f":"IFERROR((U164-T164)/T164,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":""},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T173/T130, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((T173-S173)/S173,\"-\")","v":"-"},{"$f":"IFERROR((U173-T173)/T173,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":""},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T181/T130, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((T181-S181)/S181,\"-\")","v":"-"},{"$f":"IFERROR((U181-T181)/T181,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":""},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S189/S130, \"-\")","v":"-"},{"$f":"IFERROR(T189/T130, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((T189-S189)/S189,\"-\")","v":"-"},{"$f":"IFERROR((U189-T189)/T189,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":""},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":""},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":""},"",null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T160+T133-T185, \"\")","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T161+T134-T186, \"\")","v":""},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T162+T135-T187, \"\")","v":""},"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T163+T136-T188, \"\")","v":""},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":""},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":""},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":"-"},"-",null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":"-"},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":"-"},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":"-"},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":"-"},"-",null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T199+T252, \"\")","v":""},"",null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T200+T253-T252, \"\")","v":""},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T201+T254-T253, \"\")","v":""},"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T202+T255-T254, \"\")","v":""},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":""},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":"-"},"-",null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":"-"},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":"-"},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":"-"},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":"-"},"-",null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":""},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":""},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":""},"","","","","","","","",{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":""},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T219/T130, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":""},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":""},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":""},"",null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T199-T215, \"\")","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T200-T216, \"\")","v":""},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T201-T217, \"\")","v":""},"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T202-T218, \"\")","v":""},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":""},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":"-"},"-",null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":"-"},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":"-"},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":"-"},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":"-"},"-",null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":""},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S240/S232, \"-\")","v":"-"},{"$f":"IFERROR(T240/T232, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":""},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":""},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":""},"","","","","","","","",{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":""},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":"-"},"-",null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":"-"},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":"-"},"-",{"$f":"IFERROR((T247-S247)/S247,\"-\")","v":"-"},{"$f":"IFERROR((U247-T247)/T247,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T255/T130,\"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":""},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":""},"",null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":""},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":""},"","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T160/T126, \"\")","v":""},"",null,"GPM Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T161/T127, \"\")","v":""},"",null,"GPM Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T162/T128, \"\")","v":""},"",null,"GPM Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T163/T129, \"\")","v":""},"",null,"GPM Q4"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T164/T130, \"\")","v":""},"",null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T169/T126,\"\")","v":""},"",null,"Selling Expense Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T170/T127,\"\")","v":""},"",null,"Selling Expense Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T171/T128,\"\")","v":""},"",null,"Selling Expense Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T172/T129,\"\")","v":""},"",null,"Selling Expense Q4"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T173/T130,\"\")","v":""},"",null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T177/T126,\"\")","v":""},"",null,"Admin Expense Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T178/T127,\"\")","v":""},"",null,"Admin Expense Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T179/T128,\"\")","v":""},"",null,"Admin Expense Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T180/T129,\"\")","v":""},"",null,"Admin Expense Q4"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T181/T130,\"\")","v":""},"",null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T185/T126,\"\")","v":""},"",null,"SG&A Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T186/T127,\"\")","v":""},"",null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T187/T128,\"\")","v":""},"",null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"Template"},{"$f":"INDIRECT(\"Price!B\" & MATCH(Y308,Price!A:A, 0))","v":{"$error":"#N/A"}}]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T188/T129,\"\")","v":""},"",null,"SG&A Q4",null,"Stock"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T189/T130,\"\")","v":""},"",null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T243/T145,\"\")","v":""},"",null,"NPM Q1",null,"Rev.Growth"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T244/T146,\"\")","v":""},"",null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Z311)","v":{"$error":"#VALUE!"}},{"$f":"Z312*(1+AA311)","v":{"$error":"#VALUE!"}},{"$f":"AA312*(1+AB311)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T245/T147,\"\")","v":""},"",null,"NPM Q3",null,"Other Rev"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T246/T148,\"\")","v":""},"",null,"NPM Q4",null,"GPM"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T247/T149,\"\")","v":""},"",null,"NPM",null,"Gross Profit",{"$f":"Z312*Z314","v":{"$error":"#VALUE!"}},{"$f":"AA312*AA314","v":{"$error":"#VALUE!"}},{"$f":"AB312*AB314","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T247/T55,\"\")","v":""},"",null,"ROA",null,"Selling Expense %"]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":""},"",null,"ROIC",null,"Selling Expense",{"$f":"Z312*Z316","v":{"$error":"#VALUE!"}},{"$f":"AA312*AA316","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T247/T122,\"\")","v":""},"",null,"ROE",null,"Admin Expense %"]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Z318*Z312","v":{"$error":"#VALUE!"}},{"$f":"AA318*AA312","v":{"$error":"#VALUE!"}},{"$f":"AB318*AB312","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T31/T67,\"\")","v":""},"",null,"Current Ratio",null,"EBIT",{"$f":"Z315+Z313-Z317-Z319","v":{"$error":"#VALUE!"}},{"$f":"AA315+AA313-AA317-AA319","v":{"$error":"#VALUE!"}},{"$f":"AB315+AB313-AB317-AB319","v":{"$error":"#VALUE!"}},{"$f":"AC315+AC313-AC317-AC319","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR((T31-T25)/T67,\"\")","v":""},"",null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Z320-Z321","v":{"$error":"#VALUE!"}},{"$f":"AA320-AA321","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T97/T122,\"\")","v":""},"",null,"Debt to Equity",null,"Tax %"]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T97/T247,\"\")","v":""},"",null,"Debt to Net Profit",null,"Tax",{"$f":"Z322*Z323","v":{"$error":"#VALUE!"}},{"$f":"AA322*AA323","v":{"$error":"#VALUE!"}},{"$f":"AB322*AB323","v":{"$error":"#VALUE!"}},{"$f":"AC322*AC323","v":{"$error":"#VALUE!"}}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Z322-Z324","v":{"$error":"#VALUE!"}},{"$f":"AA322-AA324","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(365/(T130/((T19+S19)/2)),\"\")","v":""},{"$f":"IFERROR(365/(U130/((U19+T19)/2)),\"\")","v":""},null,"Collection Period",null,"NPM",{"$f":"Z325/Z312","v":{"$error":"#VALUE!"}},{"$f":"AA325/AA312","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(365/(T156/((T25+S25)/2)),\"\")","v":""},{"$f":"IFERROR(365/(U156/((U25+T25)/2)),\"\")","v":""},null,"Inventory Period",null,"NP Growth",{"$f":"(Z325/S247)-1","v":{"$error":"#VALUE!"}},{"$f":"AA325/Z325-1","v":{"$error":"#VALUE!"}},{"$f":"AB325/AA325-1","v":{"$error":"#VALUE!"}},{"$f":"AC325/AB325-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(365/(T156/((T61+S61)/2)),\"\")","v":""},{"$f":"IFERROR(365/(U156/((U61+T61)/2)),\"\")","v":""},null,"Payment Period",null,"Price",{"$f":"Z308","v":{"$error":"#N/A"}},{"$f":"Z328","v":{"$error":"#N/A"}},{"$f":"AA328","v":{"$error":"#N/A"}},{"$f":"AB328","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S326+S327-S328, \"\")","v":""},{"$f":"IFERROR(T326+T327-T328, \"\")","v":""},"",null,"Cash Cycle",null,"EPS",{"$f":"Z325/S332","v":{"$error":"#VALUE!"}},{"$f":"AA325/S332","v":{"$error":"#VALUE!"}},{"$f":"AB325/S332","v":{"$error":"#VALUE!"}},{"$f":"AC325/S332","v":{"$error":"#VALUE!"}}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Z328/Z329","v":{"$error":"#N/A"}},{"$f":"AA328/AA329","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Shares",null,"Core P/E",null,{"$f":"Z331","v":0},{"$f":"AA331","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Z332","v":0},0,0]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":""},"",null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Z333","v":0},{"$f":"AA333","v":0},0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(S247/S332, \"\")","v":""},{"$f":"IFERROR(T247/T332, \"\")","v":""},"",null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR((T334-S334)/S334,\"\")","v":""},{"$f":"IFERROR((U334-T334)/T334,\"\")","v":""},null,"EPS Growth",null,"Price",{"$f":"Z331*Z329","v":{"$error":"#VALUE!"}},{"$f":"AA331*AA329","v":{"$error":"#VALUE!"}},{"$f":"AB331*AB329","v":{"$error":"#VALUE!"}},{"$f":"AC331*AC329","v":{"$error":"#VALUE!"}}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend Per Share",null,"MOS",{"$f":"Z335/Z328-1","v":{"$error":"#VALUE!"}},{"$f":"AA335/AA328-1","v":{"$error":"#VALUE!"}},{"$f":"AB335/AB328-1","v":{"$error":"#VALUE!"}},{"$f":"AC335/AC328-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","","",{"$f":"IFERROR(J336/J345,\"\")","v":""},{"$f":"IFERROR(K336/K345,\"\")","v":""},{"$f":"IFERROR(L336/L345,\"\")","v":""},{"$f":"IFERROR(M336/M345,\"\")","v":""},{"$f":"IFERROR(N336/N345,\"\")","v":""},"","","","",{"$f":"IFERROR(S336/S345,\"\")","v":""},{"$f":"IFERROR(T336/T345,\"\")","v":""},"",null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB335)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC335)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S336*S332/S247,\"\")","v":""},{"$f":"IFERROR(T336*T332/T247,\"\")","v":""},"",null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AB337+AB333","v":{"$error":"#N/A"}},{"$f":"AC337+AC333","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":""},"","","","","","","","",{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":""},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":""},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":""},"",null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S345/S333,\"\")","v":""},{"$f":"IFERROR(T345/T333,\"\")","v":""},"",null,"P / BV",null,"Price",{"$f":"Z332*Z329","v":{"$error":"#VALUE!"}},{"$f":"AA332*AA329","v":{"$error":"#VALUE!"}},{"$f":"AB332*AB329","v":{"$error":"#VALUE!"}},{"$f":"AC332*AC329","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S345/S334,\"\")","v":""},{"$f":"IFERROR(T345/T334,\"\")","v":""},"",null,"P / E",null,"MOS",{"$f":"Z340/Z328-1","v":{"$error":"#VALUE!"}},{"$f":"AA340/AA328-1","v":{"$error":"#VALUE!"}},{"$f":"AB340/AB328-1","v":{"$error":"#VALUE!"}},{"$f":"AC340/AC328-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":""},"",null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB340)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC340)","v":{"$error":"#N/A"}}]
["HS","High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Price",null,"Total Return",null,null,{"$f":"AB342+AB333","v":{"$error":"#N/A"}},{"$f":"AC342+AC333","v":{"$error":"#N/A"}}]
["HS","Low",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Price",null,"Upside",{"$f":"Z341","v":{"$error":"#VALUE!"}},{"$f":"AA341","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["HS","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,"Downside Risk",{"$f":"Z336","v":{"$error":"#VALUE!"}},{"$f":"AA336","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"Template-Finance","index":2,"n_rows":336,"n_cols":28,"rows_kept":336,"cut":false,"hidden":false,"merged":[[57,3,57,19],[1,3,1,19],[2,3,2,19],[8,3,8,19],[13,3,13,19],[18,3,18,19],[24,3,24,19],[30,3,30,19],[35,3,35,19],[40,3,40,19],[46,3,46,19],[51,3,51,19],[123,3,123,19],[63,3,63,19],[69,3,69,19],[75,3,75,19],[80,3,80,19],[81,3,81,19],[87,3,87,19],[93,3,93,19],[99,3,99,19],[105,3,105,19],[111,3,111,19],[117,3,117,19],[192,3,192,19],[124,3,124,19],[130,3,130,19],[136,3,136,19],[137,3,137,19],[145,3,145,19],[153,3,153,19],[161,3,161,19],[168,3,168,19],[175,3,175,19],[176,3,176,19],[184,3,184,19],[272,3,272,19],[200,3,200,19],[206,3,206,19],[214,3,214,19],[222,3,222,19],[230,3,230,19],[236,3,236,19],[244,3,244,19],[251,3,251,19],[259,3,259,19],[260,3,260,19],[266,3,266,19],[329,23,329,27],[277,3,277,19],[278,3,278,19],[283,3,283,19],[288,3,288,19],[293,3,293,19],[298,3,298,19],[299,3,299,19],[300,23,300,27],[317,3,317,19],[320,3,320,19],[324,23,324,27]]}
[null,null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,"Asset"]
[null,null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents","    Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D7/D80,IFERROR(D6/D79,IFERROR(D5/D78,IFERROR(D4/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Current Portion Of Trade And Loan Receivables - Net - Raw"]
["BS","    Current Portion Of Trade And Loan Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Current Portion Of Lease Receivables - Net - Raw"]
["BS","    Current Portion Of Lease Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Current Portion Of Trade And Loan Receivables - Net"]
[null,null,null,{"$f":"IF(D10+D15 = 0, \"\", D10+D15)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(T10+T15 = 0, \"\", T10+T15)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(T11+T16 = 0, \"\", T11+T16)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D23/D80,IFERROR(D22/D79,IFERROR(D21/D78,IFERROR(D20/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D29/D80,IFERROR(D28/D79,IFERROR(D27/D78,IFERROR(D26/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Non-Current Portion Of Trade And Loan Receivables - Net"]
["BS","    Non-Current Portion Of Trade And Loan Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Current Portion Of Lease Receivables - Net - Raw"]
["BS","    Non-Current Portion Of Lease Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Non-Current Portion Of Trade And Loan Receivables - Net"]
[null,null,null,{"$f":"IF(D32+D37 = 0, \"\", D32+D37)","v":""},"","","","","","","","","","",{"$f":"IF(O32+O37 = 0, \"\", O32+O37)","v":""},"","","","",{"$f":"IF(T32+T37 = 0, \"\", T32+T37)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(T33+T38 = 0, \"\", T33+T38)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D45/D80,IFERROR(D44/D79,IFERROR(D43/D78,IFERROR(D42/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T45/T80,IFERROR(T44/T79,IFERROR(T43/T78,IFERROR(T42/T77,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,null,"Total Loan Receivables - Old"]
["BS",null,"    Loans To Customers And Accrued Interest Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"Total Loan Receivables"]
[null,null,null,{"$f":"IF(AND(D20=\"\", D42=\"\"), IF(D48=\"\", \"\", D48), D20+D42)","v":""},"","","","","","","","","","",{"$f":"IF(AND(O20=\"\", O42=\"\"), IF(O48=\"\", \"\", O48), O20+O42)","v":""},{"$f":"IF(AND(P20=\"\", P42=\"\"), IF(P48=\"\", \"\", P48), P20+P42)","v":""},"","","","",null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D56/D80,IFERROR(D55/D79,IFERROR(D54/D78,IFERROR(D53/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T56/T80,IFERROR(T55/T79,IFERROR(T54/T78,IFERROR(T53/T77,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D62/D80,IFERROR(D61/D79,IFERROR(D60/D78,IFERROR(D59/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net","    Goodwill And Other Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D68/D80,IFERROR(D67/D79,IFERROR(D66/D78,IFERROR(D65/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D74/D80,IFERROR(D73/D79,IFERROR(D72/D78,IFERROR(D71/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Total Assets"]
["BS","    Total Assets","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null," Liabilities"]
[null,null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D86/D80,IFERROR(D85/D79,IFERROR(D84/D78,IFERROR(D83/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D92/D80,IFERROR(D91/D79,IFERROR(D90/D78,IFERROR(D89/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"Short-Term Debts"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D89), ISBLANK(D83)), \"\", D89 + D83)","v":""},"","","","","",{"$f":"IF(AND(ISBLANK(J89), ISBLANK(J83)), \"\", J89 + J83)","v":""},"","","","","",{"$f":"IF(AND(ISBLANK(P89), ISBLANK(P83)), \"\", P89 + P83)","v":""},"","","",{"$f":"IF(AND(ISBLANK(T89), ISBLANK(T83)), \"\", T89 + T83)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T90), ISBLANK(T84)), \"\", T90 + T84)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D98/D80,IFERROR(D97/D79,IFERROR(D96/D78,IFERROR(D95/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D104/D80,IFERROR(D103/D79,IFERROR(D102/D78,IFERROR(D101/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Debts Issued And Borrowings - Old"]
["BS",null,"    Debts Issued And Borrowings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D110/D86,IFERROR(D109/D85,IFERROR(D108/D84,IFERROR(D107/D83,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"Total Debts"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D89), ISBLANK(D83), ISBLANK(D101)), IF(ISBLANK(D107), \"\", D107), D89 + D83+D101)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T89), ISBLANK(T83), ISBLANK(T101)), IF(ISBLANK(T107), \"\", T107), T89 + T83+T101)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T90), ISBLANK(T84), ISBLANK(T102)), IF(ISBLANK(T108), \"\", T108), T90 + T84+T102)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D116/D80,IFERROR(D115/D79,IFERROR(D114/D78,IFERROR(D113/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Total Liabilities"]
["BS","    Total Liabilities","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D122/D80,IFERROR(D121/D79,IFERROR(D120/D78,IFERROR(D119/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"Equity"]
[null,null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D129/D80,IFERROR(D128/D79,IFERROR(D127/D78,IFERROR(D126/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D135/D80,IFERROR(D134/D79,IFERROR(D133/D78,IFERROR(D132/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"Revenue Structure"]
[null,null,null,"      Interest Income"]
["PL","      Interest Income","    Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":""},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR((D143-C143)/C143,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((T143-S143)/S143,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,null,{"$f":"IFERROR(D143/D174, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"%Common Size"]
[null,null,null,"      Fees And Service Income"]
["PL","      Fees And Service Income","    Fees And Service Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D147:D150)=4,SUM(D147:D150),IF(COUNT(D147:D150)=0,\"\",SUM(D147:D150)*4/COUNT(D147:D150)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S147:S150)=4,SUM(S147:S150),IF(COUNT(S147:S150)=0,\"\",SUM(S147:S150)*4/COUNT(S147:S150)))","v":""},{"$f":"IF(COUNT(T147:T150)=4,SUM(T147:T150),IF(COUNT(T147:T150)=0,\"\",SUM(T147:T150)*4/COUNT(T147:T150)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR((D151-B151)/B151,\"-\")","v":"-"},{"$f":"IFERROR((E151-D151)/D151,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((T151-S151)/S151,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,null,{"$f":"IFERROR(D151/D174, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"%Common Size"]
[null,null,null,"    Other Income"]
["PL","    Other Income","    Other Operating Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D155:D158)=4,SUM(D155:D158),IF(COUNT(D155:D158)=0,\"\",SUM(D155:D158)*4/COUNT(D155:D158)))","v":""},{"$f":"IF(COUNT(E155:E158)=4,SUM(E155:E158),IF(COUNT(E155:E158)=0,\"\",SUM(E155:E158)*4/COUNT(E155:E158)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(S155:S158)=4,SUM(S155:S158),IF(COUNT(S155:S158)=0,\"\",SUM(S155:S158)*4/COUNT(S155:S158)))","v":""},{"$f":"IF(COUNT(T155:T158)=4,SUM(T155:T158),IF(COUNT(T155:T158)=0,\"\",SUM(T155:T158)*4/COUNT(T155:T158)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D159/C159-1, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T159/S159-1, \"\")","v":""},null,"YoY Growth"]
[null,null,null,{"$f":"IFERROR(D159/D174, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"%Common Size"]
[null,null,null,"    Total Revenue - New"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D163:D166)=4,SUM(D163:D166),IF(COUNT(D163:D166)=0,\"\",SUM(D163:D166)*4/COUNT(D163:D166)))","v":""},{"$f":"IF(COUNT(E163:E166)=4,SUM(E163:E166),IF(COUNT(E163:E166)=0,\"\",SUM(E163:E166)*4/COUNT(E163:E166)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(S163:S166)=4,SUM(S163:S166),IF(COUNT(S163:S166)=0,\"\",SUM(S163:S166)*4/COUNT(S163:S166)))","v":""},{"$f":"IF(COUNT(T163:T166)=4,SUM(T163:T166),IF(COUNT(T163:T166)=0,\"\",SUM(T163:T166)*4/COUNT(T163:T166)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D167/C167-1, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T167/S167-1, \"\")","v":""},null,"%YoY Growth"]
[null,null,null,"    Total Revenue"]
[null,null,null,{"$f":"IF(ISBLANK(D163), IF(D139+D147+D155 = 0, \"\", D139+D147+D155), D163)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK(T163), IF(T139+T147+T155 = 0, \"\", T139+T147+T155), T163)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK(T164), IF(T140+T148+T156 = 0, \"\", T140+T148+T156), T164)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D170:D173)=4,SUM(D170:D173),IF(COUNT(D170:D173)=0,\"\",SUM(D170:D173)*4/COUNT(D170:D173)))","v":""},{"$f":"IF(COUNT(E170:E173)=4,SUM(E170:E173),IF(COUNT(E170:E173)=0,\"\",SUM(E170:E173)*4/COUNT(E170:E173)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(S170:S173)=4,SUM(S170:S173),IF(COUNT(S170:S173)=0,\"\",SUM(S170:S173)*4/COUNT(S170:S173)))","v":""},{"$f":"IF(COUNT(T170:T173)=4,SUM(T170:T173),IF(COUNT(T170:T173)=0,\"\",SUM(T170:T173)*4/COUNT(T170:T173)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D174/C174-1, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T174/S174-1, \"\")","v":""},null,"%YoY Growth"]
[null,null,null,"COGS Breakdown"]
[null,null,null,"    Finance Costs"]
["PL","    Finance Costs","    Interest Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D178:D181)=4,SUM(D178:D181),IF(COUNT(D178:D181)=0,\"\",SUM(D178:D181)*4/COUNT(D178:D181)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(T178:T181)=4,SUM(T178:T181),IF(COUNT(T178:T181)=0,\"\",SUM(T178:T181)*4/COUNT(T178:T181)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D182/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T182/T143, \"-\")","v":"-"},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D182-B182)/B182,\"-\")","v":"-"},{"$f":"IFERROR((E182-D182)/D182,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((S182-R182)/R182,\"-\")","v":"-"},{"$f":"IFERROR((T182-S182)/S182,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,null,"Net Interest Income"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D139),ISBLANK(D178)),\"\",D139-D178)","v":""},"","","","","","","","","","","","","","","","",null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D186:D189)=4,SUM(D186:D189),IF(COUNT(D186:D189)=0,\"\",SUM(D186:D189)*4/COUNT(D186:D189)))","v":""},{"$f":"IF(COUNT(E186:E189)=4,SUM(E186:E189),IF(COUNT(E186:E189)=0,\"\",SUM(E186:E189)*4/COUNT(E186:E189)))","v":""},"","",{"$f":"IF(COUNT(H186:H189)=4,SUM(H186:H189),IF(COUNT(H186:H189)=0,\"\",SUM(H186:H189)*4/COUNT(H186:H189)))","v":""},{"$f":"IF(COUNT(I186:I189)=4,SUM(I186:I189),IF(COUNT(I186:I189)=0,\"\",SUM(I186:I189)*4/COUNT(I186:I189)))","v":""},{"$f":"IF(COUNT(J186:J189)=4,SUM(J186:J189),IF(COUNT(J186:J189)=0,\"\",SUM(J186:J189)*4/COUNT(J186:J189)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(T186:T189)=4,SUM(T186:T189),IF(COUNT(T186:T189)=0,\"\",SUM(T186:T189)*4/COUNT(T186:T189)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D190/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%GPM"]
[null,null,null,{"$f":"IFERROR((D190-B190)/B190,\"-\")","v":"-"},{"$f":"IFERROR((E190-D190)/D190,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J190-I190)/I190,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses","    Fees And Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D194:D197)=4,SUM(D194:D197),IF(COUNT(D194:D197)=0,\"\",SUM(D194:D197)*4/COUNT(D194:D197)))","v":""},"","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D198/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T198/T143, \"-\")","v":"-"},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D198-B198)/B198,\"-\")","v":"-"},{"$f":"IFERROR((E198-D198)/D198,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D202:D205)=4,SUM(D202:D205),IF(COUNT(D202:D205)=0,\"\",SUM(D202:D205)*4/COUNT(D202:D205)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S202:S205)=4,SUM(S202:S205),IF(COUNT(S202:S205)=0,\"\",SUM(S202:S205)*4/COUNT(S202:S205)))","v":""},{"$f":"IF(COUNT(T202:T205)=4,SUM(T202:T205),IF(COUNT(T202:T205)=0,\"\",SUM(T202:T205)*4/COUNT(T202:T205)))","v":""},null,"Yearly"]
[null,null,null,"PPOP"]
[null,null,null,{"$f":"IFERROR(D170-D194,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T170-T194,\"\")","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T171-T195,\"\")","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D208:D211)=4,SUM(D208:D211),IF(COUNT(D208:D211)=0,\"\",SUM(D208:D211)*4/COUNT(D208:D211)))","v":""},{"$f":"IF(COUNT(E208:E211)=4,SUM(E208:E211),IF(COUNT(E208:E211)=0,\"\",SUM(E208:E211)*4/COUNT(E208:E211)))","v":""},"","",{"$f":"IF(COUNT(H208:H211)=4,SUM(H208:H211),IF(COUNT(H208:H211)=0,\"\",SUM(H208:H211)*4/COUNT(H208:H211)))","v":""},{"$f":"IF(COUNT(I208:I211)=4,SUM(I208:I211),IF(COUNT(I208:I211)=0,\"\",SUM(I208:I211)*4/COUNT(I208:I211)))","v":""},{"$f":"IF(COUNT(J208:J211)=4,SUM(J208:J211),IF(COUNT(J208:J211)=0,\"\",SUM(J208:J211)*4/COUNT(J208:J211)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(T208:T211)=4,SUM(T208:T211),IF(COUNT(T208:T211)=0,\"\",SUM(T208:T211)*4/COUNT(T208:T211)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D212/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%GPM"]
[null,null,null,{"$f":"IFERROR((D212-B212)/B212,\"-\")","v":"-"},{"$f":"IFERROR((E212-D212)/D212,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J212-I212)/I212,\"-\")","v":"-"},{"$f":"IFERROR((K212-J212)/J212,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    (Reversal Of) Expected Credit Losses"]
["PL","    (Reversal Of) Expected Credit Losses","    (Reversal Of) Expected Credit Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D216:D219)=4,SUM(D216:D219),IF(COUNT(D216:D219)=0,\"\",SUM(D216:D219)*4/COUNT(D216:D219)))","v":""},{"$f":"IF(COUNT(E216:E219)=4,SUM(E216:E219),IF(COUNT(E216:E219)=0,\"\",SUM(E216:E219)*4/COUNT(E216:E219)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(T216:T219)=4,SUM(T216:T219),IF(COUNT(T216:T219)=0,\"\",SUM(T216:T219)*4/COUNT(T216:T219)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D220/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T220/T143, \"-\")","v":"-"},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D220-B220)/B220,\"-\")","v":"-"},{"$f":"IFERROR((E220-D220)/D220,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    (Reversal Of) Loss On Impairment"]
["PL","    (Reversal Of) Loss On Impairment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D224:D227)=4,SUM(D224:D227),IF(COUNT(D224:D227)=0,\"\",SUM(D224:D227)*4/COUNT(D224:D227)))","v":""},{"$f":"IF(COUNT(E224:E227)=4,SUM(E224:E227),IF(COUNT(E224:E227)=0,\"\",SUM(E224:E227)*4/COUNT(E224:E227)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(T224:T227)=4,SUM(T224:T227),IF(COUNT(T224:T227)=0,\"\",SUM(T224:T227)*4/COUNT(T224:T227)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D228/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D228-B228)/B228,\"-\")","v":"-"},{"$f":"IFERROR((E228-D228)/D228,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D232:D235)=4,SUM(D232:D235),IF(COUNT(D232:D235)=0,\"\",SUM(D232:D235)*4/COUNT(D232:D235)))","v":""},{"$f":"IF(COUNT(E232:E235)=4,SUM(E232:E235),IF(COUNT(E232:E235)=0,\"\",SUM(E232:E235)*4/COUNT(E232:E235)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(S232:S235)=4,SUM(S232:S235),IF(COUNT(S232:S235)=0,\"\",SUM(S232:S235)*4/COUNT(S232:S235)))","v":""},{"$f":"IF(COUNT(T232:T235)=4,SUM(T232:T235),IF(COUNT(T232:T235)=0,\"\",SUM(T232:T235)*4/COUNT(T232:T235)))","v":""},null,"Yearly"]
[null,null,null,"EBT"]
[null,null,null,{"$f":"IFERROR(D170-D178-D194-D216-D224, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T170-T178-T194-T216-T224, \"\")","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T171-T179-T195-T217-T225, \"\")","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D238:D241)=4,SUM(D238:D241),IF(COUNT(D238:D241)=0,\"\",SUM(D238:D241)*4/COUNT(D238:D241)))","v":""},"","","","",{"$f":"IF(COUNT(I238:I241)=4,SUM(I238:I241),IF(COUNT(I238:I241)=0,\"\",SUM(I238:I241)*4/COUNT(I238:I241)))","v":""},"","","","","","","","","","",{"$f":"IF(COUNT(T238:T241)=4,SUM(T238:T241),IF(COUNT(T238:T241)=0,\"\",SUM(T238:T241)*4/COUNT(T238:T241)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D242/(D143+D151), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%EBT"]
[null,null,null,{"$f":"IFERROR((D242-B242)/B242,\"-\")","v":"-"},{"$f":"IFERROR((E242-D242)/D242,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J242-I242)/I242,\"-\")","v":"-"},{"$f":"IFERROR((K242-J242)/J242,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",{"$f":"IFERROR((T242-S242)/S242,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D246:D249)=4,SUM(D246:D249),IF(COUNT(D246:D249)=0,\"\",SUM(D246:D249)*4/COUNT(D246:D249)))","v":""},{"$f":"IF(COUNT(E246:E249)=4,SUM(E246:E249),IF(COUNT(E246:E249)=0,\"\",SUM(E246:E249)*4/COUNT(E246:E249)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(T246:T249)=4,SUM(T246:T249),IF(COUNT(T246:T249)=0,\"\",SUM(T246:T249)*4/COUNT(T246:T249)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D250/D242, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T250/T242, \"-\")","v":"-"},null,"%Common Size"]
[null,null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D253:D256)=4,SUM(D253:D256),IF(COUNT(D253:D256)=0,\"\",SUM(D253:D256)*4/COUNT(D253:D256)))","v":""},{"$f":"IF(COUNT(E253:E256)=4,SUM(E253:E256),IF(COUNT(E253:E256)=0,\"\",SUM(E253:E256)*4/COUNT(E253:E256)))","v":""},"","","",{"$f":"IF(COUNT(I253:I256)=4,SUM(I253:I256),IF(COUNT(I253:I256)=0,\"\",SUM(I253:I256)*4/COUNT(I253:I256)))","v":""},{"$f":"IF(COUNT(J253:J256)=4,SUM(J253:J256),IF(COUNT(J253:J256)=0,\"\",SUM(J253:J256)*4/COUNT(J253:J256)))","v":""},{"$f":"IF(COUNT(K253:K256)=4,SUM(K253:K256),IF(COUNT(K253:K256)=0,\"\",SUM(K253:K256)*4/COUNT(K253:K256)))","v":""},"","","","","","","","",{"$f":"IF(COUNT(T253:T256)=4,SUM(T253:T256),IF(COUNT(T253:T256)=0,\"\",SUM(T253:T256)*4/COUNT(T253:T256)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D257/(D143+D159), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T257/(T143+T151), \"-\")","v":"-"},null,"%NPM"]
[null,null,null,{"$f":"IFERROR((D257-C257)/C257,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"Operating Activities"]
[null,null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D265/(D143+D151),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D271/D257,IFERROR(D270/D257,IFERROR(D269/D257,IFERROR(D268/D257,\"\"))))","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T271/T257,IFERROR(T270/T257,IFERROR(T269/T257,IFERROR(T268/T257,\"\"))))","v":""},null,"CFO/Net Profit"]
[null,null,null,"Free Cash Flow"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D268),ISBLANK(D280)),\"\",D268+D280)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T268),ISBLANK(T280)),\"\",T268+T280)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T269),ISBLANK(T281)),\"\",T269+T281)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,null,"Investing Activities"]
[null,null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent","    Net Increase (Decrease) In Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"Financial Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock Name","Price"]
[null,null,null,"Profitability Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"Template-Finance"},{"$f":"INDIRECT(\"Price!B\" & MATCH(X300,Price!A:A, 0))","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IFERROR(D194/(D170-D178), \"\")","v":""},"","","","","","","","","","","","","","","","",null,"COST to Income Q1",null,"Stock"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"COST to Income Q2",null,"Forecast",2025,2026,2027,2028]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"COST to Income Q3",null,"Rev.Growth"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"COST to Income Q4",null,"Revenue",{"$f":"T143*(1+Y303)","v":{"$error":"#VALUE!"}},{"$f":"Y304*(1+Z303)","v":{"$error":"#VALUE!"}},{"$f":"Z304*(1+AA303)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"COST to Income ",null,"Other Rev"]
[null,null,null,{"$f":"IFERROR(D216/D139,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"ECL Q1",null,"Interest Expense %"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"ECL Q2",null,"Interest Expense",{"$f":"Y304*Y306","v":{"$error":"#VALUE!"}},{"$f":"Z304*Z306","v":{"$error":"#VALUE!"}},{"$f":"AA304*AA306","v":{"$error":"#VALUE!"}},{"$f":"AB304*AB306","v":{"$error":"#VALUE!"}}]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"ECL Q3",null,"Cost to Income %"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"ECL Q4",null,"Cost to Income",{"$f":"(Y304+Y305-Y307)*Y308","v":{"$error":"#VALUE!"}},{"$f":"(Z304+Z305-Z307)*Z308","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"ECL",null,"PPOP",{"$f":"Y304+Y305-Y307-Y309","v":{"$error":"#VALUE!"}},{"$f":"Z304+Z305-Z307-Z309","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,{"$f":"IFERROR(D253/D170,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"NPM Q1",null,"ECL %"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"NPM Q2",null,"ECL",{"$f":"Y304*Y311","v":{"$error":"#VALUE!"}},{"$f":"Z304*Z311","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"NPM Q3",null,"EBT",{"$f":"Y310-Y312","v":{"$error":"#VALUE!"}},{"$f":"Z310-Z312","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"NPM Q4",null,"Tax %"]
[null,null,null,"","","","","","","","","","","","","","","","","",null,"NPM",null,"Tax",{"$f":"Y313*Y314","v":{"$error":"#VALUE!"}},{"$f":"Z313*Z314","v":{"$error":"#VALUE!"}},{"$f":"AA313*AA314","v":{"$error":"#VALUE!"}},{"$f":"AB313*AB314","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"IFERROR(D257/D80,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"ROA",null,"Net Profit",{"$f":"Y313-Y315","v":{"$error":"#VALUE!"}},{"$f":"Z313-Z315","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,{"$f":"IFERROR(D257/D135,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"ROE",null,"NPM",{"$f":"Y316/Y304","v":{"$error":"#VALUE!"}},{"$f":"Z316/Z304","v":{"$error":"#VALUE!"}},{"$f":"AA316/AA304","v":{"$error":"#VALUE!"}},{"$f":"AB316/AB304","v":{"$error":"#VALUE!"}}]
[null,null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NP Growth",{"$f":"(Y316/T257)-1","v":{"$error":"#VALUE!"}},{"$f":"Z316/Y316-1","v":{"$error":"#VALUE!"}},{"$f":"AA316/Z316-1","v":{"$error":"#VALUE!"}},{"$f":"AB316/AA316-1","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"IFERROR(D116/D135,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Debt to Equity",null,"Price",{"$f":"Y300","v":{"$error":"#N/A"}},{"$f":"Y319","v":{"$error":"#N/A"}},{"$f":"Z319","v":{"$error":"#N/A"}},{"$f":"AA319","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IFERROR(D116/D212,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Debt to PPOP",null,"EPS",{"$f":"Y316/T323","v":{"$error":"#VALUE!"}},{"$f":"Z316/T323","v":{"$error":"#VALUE!"}},{"$f":"AA316/T323","v":{"$error":"#VALUE!"}},{"$f":"AB316/T323","v":{"$error":"#VALUE!"}}]
[null,null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Y319/Y320","v":{"$error":"#N/A"}},{"$f":"Z319/Z320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Shares",null,"Core P/E",null,{"$f":"Y322","v":0},{"$f":"Z322","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Y323","v":0},0,0]
[null,null,null,{"$f":"IFERROR(IF(ISBLANK(D135), IF(ISBLANK(D134), IF(ISBLANK(D133), IF(ISBLANK(D132), \"\",D132/D323),D133/D323),D134/D323),D135/D323),\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Y324","v":0},{"$f":"Z324","v":0},0]
[null,null,null,{"$f":"IFERROR(D257/D323, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"EPS",null,"Core Valuation"]
[null,null,null,{"$f":"IFERROR((D325-B325)/B325,\"\")","v":""},{"$f":"IFERROR((E325-D325)/D325,\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IFERROR((T325-S325)/S325,\"\")","v":""},null,"EPS Growth",null,"Price",{"$f":"Y322*Y320","v":{"$error":"#VALUE!"}},{"$f":"Z322*Z320","v":{"$error":"#VALUE!"}},{"$f":"AA322*AA320","v":{"$error":"#VALUE!"}},{"$f":"AB322*AB320","v":{"$error":"#VALUE!"}}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend Per Share",null,"MOS",{"$f":"Y326/Y319-1","v":{"$error":"#VALUE!"}},{"$f":"Z326/Z319-1","v":{"$error":"#VALUE!"}},{"$f":"AA326/AA319-1","v":{"$error":"#VALUE!"}},{"$f":"AB326/AB319-1","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"IFERROR(D327/D336,\"\")","v":""},"","","","","","",{"$f":"IFERROR(K327/K336,\"\")","v":""},{"$f":"IFERROR(L327/L336,\"\")","v":""},{"$f":"IFERROR(M327/M336,\"\")","v":""},{"$f":"IFERROR(N327/N336,\"\")","v":""},{"$f":"IFERROR(O327/O336,\"\")","v":""},"","","","",{"$f":"IFERROR(T327/T336,\"\")","v":""},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA302-Y302,AA319,AA326)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RRI(AB302-Y302,AB319,AB326)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IFERROR(D327*D323/D257,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AA328+AA324","v":{"$error":"#N/A"}},{"$f":"AB328+AB324","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IF(AND(ISBLANK(D323), ISBLANK(D336)), \"\", D323*D336)","v":""},{"$f":"IF(AND(ISBLANK(E323), ISBLANK(E336)), \"\", E323*E336)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(J323), ISBLANK(J336)), \"\", J323*J336)","v":""},"","","","","","","","",{"$f":"IF(AND(ISBLANK(S323), ISBLANK(S336)), \"\", S323*S336)","v":""},{"$f":"IF(AND(ISBLANK(T323), ISBLANK(T336)), \"\", T323*T336)","v":""},null,"Market Cap",null,"Fair Valuation"]
[null,null,null,{"$f":"IFERROR(D336/D324,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T336/T324,\"\")","v":""},null,"P / BV",null,"Price",{"$f":"Y323*Y320","v":{"$error":"#VALUE!"}},{"$f":"Z323*Z320","v":{"$error":"#VALUE!"}},{"$f":"AA323*AA320","v":{"$error":"#VALUE!"}},{"$f":"AB323*AB320","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"IFERROR(D336/D325,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T336/T325,\"\")","v":""},null,"P / E",null,"MOS",{"$f":"Y331/Y319-1","v":{"$error":"#VALUE!"}},{"$f":"Z331/Z319-1","v":{"$error":"#VALUE!"}},{"$f":"AA331/AA319-1","v":{"$error":"#VALUE!"}},{"$f":"AB331/AB319-1","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"IFERROR(D330/D143, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"P / S",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA302-Y302,AA319,AA331)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RRI(AB302-Y302,AB319,AB331)","v":{"$error":"#N/A"}}]
["HS","High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Price",null,"Total Return",null,null,{"$f":"AA333+AA324","v":{"$error":"#N/A"}},{"$f":"AB333+AB324","v":{"$error":"#N/A"}}]
["HS","Low",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Price",null,"Upside",{"$f":"Y332","v":{"$error":"#VALUE!"}},{"$f":"Z332","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["HS","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,"Downside Risk",{"$f":"Y327","v":{"$error":"#VALUE!"}},{"$f":"Z327","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"ตารางเวลา","index":3,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":false,"merged":[[13,0,14,0],[1,0,2,0],[3,0,4,0],[5,0,6,0],[7,0,8,0],[9,0,10,0],[11,0,12,0]]}
["หุ้น","เรื่อง","วันเวลา"]
["ICHI","ประกาศงบปีที่แล้ว","2025-11-11T18:00:00"]
[null,"OPP DAY","25/11/2025 11:15 - 12:00"]
["HMPRO","ประกาศงบปีที่แล้ว","2025-10-29T07:00:00"]
[null,"OPP DAY","14/11/2025 16:15 - 17:00"]
["READY","ประกาศงบปีที่แล้ว","611/2025 20:30"]
[null,"OPP DAY","10/11/2025 11:15 - 12:00"]
["TURBO","ประกาศงบปีที่แล้ว"]
[null,"OPP DAY"]
["DOHOME","ประกาศงบปีที่แล้ว","2025-11-05T21:00:00"]
[null,"OPP DAY","12/11/2025 16:15 - 17:00"]
["ADVICE","ประกาศงบปีที่แล้ว","2025-11-11T18:00:00"]
[null,"OPP DAY","25/11/2025 16:15 - 17:00"]
["SABINA","ประกาศงบปีที่แล้ว","2025-11-14T17:15:00"]
[null,"OPP DAY","18/11/2025 10:15 - 11:00"]

{"sheet":"ICHI","index":4,"n_rows":345,"n_cols":29,"rows_kept":345,"cut":false,"hidden":false,"merged":[[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[338,24,338,28],[308,24,308,28],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,24,333,28]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,null,null,null,132.38499999999999,114.104,130.83000000000001,101.986,50.652999999999999,46.465000000000003,142.68899999999999,348.36900000000003,352.39800000000002,397.78300000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,139.45699999999999,146.12799999999999,62.298000000000002,54.640999999999998,28.058,96.971999999999994,209.673,646.68100000000004,494.59800000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,107.652,64.974000000000004,53.182000000000002,44.619,31.361999999999998,158.69300000000001,211.745,822.99199999999996,283.93700000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,109.84647,114.55813999999999,97.683189999999996,17.869199999999999,41.304040000000001,162.21769,549.35540000000003,420.72079000000002,231.63261,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",1.2733900564817355E-2,1.4010184933872688E-2,1.2707676648652168E-2,2.4132726495173507E-3,5.8123378662348025E-3,2.1963715487607404E-2,7.6244445519750195E-2,5.9412141741977051E-2,{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":3.4111101520146181E-2},5.5267803961250868E-2,null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,0,0.01,0.01,0,208.35499999999999,481.47800000000001,909.89300000000003,968.89800000000002,770.03200000000004,1168.6089999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,0,0.01,0.01,0,0,154.97300000000001,477.476,312.75599999999997,142.369,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,0,0.01,0.01,0,95.914000000000001,332.03699999999998,1030.521,314.512,615.25599999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,0,0.01,0.01,184.7955,296.36194999999998,572.72661000000005,411.06975999999997,487.55117000000001,366.48329000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",0,1.2229759433832192E-6,1.3009072132730482E-6,2.4957016872824953E-2,4.1704292948006663E-2,7.7545206778754441E-2,5.7051930173320928E-2,6.8849602650980821E-2,{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":5.3969726933643637E-2},0.16236604661172901,null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,null,null,null,1099.32,1025.4770000000001,903.06299999999999,835.10500000000002,1044.3140000000001,1336.327,1559.6489999999999,1758.22,1554.4169999999999,1808.0630000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,819.42499999999995,730.61400000000003,1050.5640000000001,892.58699999999999,1006.575,1334.8389999999999,1708.6010000000001,1903.77,2325.5839999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,885.596,730.36699999999996,726.42399999999998,878.95500000000004,904.6,1278.52,1548.1489999999999,1693.4939999999999,1707.576,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,726.31190000000004,796.88076000000001,811.21366,870.53390000000002,1053.9550300000001,1303.9809399999999,1532.8726999999999,1592.38833,2205.43048,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",8.4197366685006519E-2,9.7456599922493656E-2,0.10553137017996299,0.11756741495689077,0.14831340300313572,0.17655451983949999,0.21274575450402849,0.22486932763705383,{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":0.32478010328038315},0.25121151842484751,null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,null,null,null,532.44100000000003,786.57600000000002,690.98299999999995,611.36300000000006,456.803,450.46800000000002,467.65899999999999,841.97900000000004,1034.297,659.17100000000005,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,656.36599999999999,755.43200000000002,527.06899999999996,629.71900000000005,510.59699999999998,433.46199999999999,412.85300000000001,837.39499999999998,682.56,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,600.02700000000004,669.19899999999996,694.42899999999997,563.26599999999996,598.57299999999998,488.10599999999999,475.46100000000001,963.81200000000001,713.798,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,736.82944999999995,654.35664999999995,546.64792,590.12168999999994,531.12714000000005,587.78435000000002,750.06021999999996,948.25982999999997,727.29262000000006,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",8.5416608740627356E-2,8.0026244134283289E-2,7.111382222487081E-2,7.9697162400328869E-2,7.4740640082834348E-2,7.9583972817442117E-2,0.10410005177035093,0.13390863671886302,{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":0.10710388487904661},9.1584943562046883E-2,null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,1764.259,1926.28,1724.999,1548.454,1760.125,2314.7869999999998,3079.9250000000002,3917.5309999999999,3711.2159999999999,4033.6590000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,1615.3610000000001,1632.297,1640.0070000000001,1576.9469999999999,1545.23,2020.288,2808.6759999999999,3700.6669999999999,3645.1770000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,1593.3879999999999,1464.663,1474.0450000000001,1486.84,1630.4490000000001,2257.3980000000001,3265.942,3794.8560000000002,3320.6190000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,1573.10043,1565.9181599999999,1455.55476,1663.3202799999999,1922.84816,2626.7513399999998,3243.42355,3448.9661700000001,3530.8812200000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",0.18236093025193639,0.19150802389869145,0.18935416865979204,0.22463486552904113,0.27058474598097221,0.35565306772924393,0.45015126847838355,0.48704621170568657,{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":0.51997103409143297},0.5604348975660981,null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,6383.3850000000002,6676.1440000000002,6137.6909999999998,5663.5150000000003,5111.8980000000001,4554.5959999999995,4129.9530000000004,3432.0410000000002,3368.6869999999999,2904.03,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,6885.8090000000002,6536.4129999999996,6037.0709999999999,5529.4359999999997,4984.5569999999998,4444.0370000000003,4002.1080000000002,3336.13,3237.8150000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,6843.817,6400.3140000000003,5939.7280000000001,5392.9380000000001,4844.2110000000002,4375.5540000000001,3894.5889999999999,3390.4659999999999,3116.444,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,6808.9676200000004,6264.0429999999997,5794.2335000000003,5253.8005400000002,4692.5242500000004,4262.1254099999996,3545.5905899999998,3308.19137,2997.2983899999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",0.78932638092185481,0.76607738973180495,0.753776015553834,0.70953669717734924,0.66033580217576948,0.57707707388597418,0.49208870719136272,0.46716667979261312,{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":0.44139359163401343},0.403484715881753,null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,null,null,null,56.506999999999998,25.85,20.94,10.148999999999999,10.673,11.43,9.4380000000000006,7.4859999999999998,5.93,4.2649999999999997,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,56.387999999999998,26.173999999999999,20.861999999999998,9.8149999999999995,10.215,10.91,8.952,7.3819999999999997,5.4450000000000003,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,56.066000000000003,26.023,20.443000000000001,11.343,12.49,10.413,8.4610000000000003,6.8890000000000002,5.016,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,26.080469999999998,21.345389999999998,9.9944600000000001,10.854089999999999,11.952629999999999,9.9195200000000003,7.9708100000000002,6.3959400000000004,4.6966200000000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",3.0233662644207145E-3,2.6104898472132728E-3,1.3001865106768949E-3,1.4658674441161207E-3,1.6819837466285157E-3,1.3430687803138574E-3,1.1062601528869654E-3,9.0320350903786025E-4,{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":6.9164217258333772E-4},5.9257731953033421E-4,null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,7040.4639999999999,7049.45,6578.1030000000001,6207.8,5592.3270000000002,5045.3429999999998,4642.6149999999998,3778.7089999999998,3596.6410000000001,3163.7139999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,7128.5630000000001,6889.17,6485.5519999999997,6031.0280000000002,5433.8869999999997,4943.6149999999998,4518.0590000000002,3676.8690000000001,3463.0419999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,7193.1540000000005,6755.1149999999998,6382.6180000000004,5881.3639999999996,5312.65,4900.3540000000003,4326.1310000000003,3722.7170000000001,3372.527,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,7053.2014099999997,6610.8575600000004,6231.3885499999997,5741.2305500000002,5183.4214599999996,4758.9612500000003,3961.7622999999999,3632.4279299999998,3259.6532299999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",0.8176390685888183,0.80849197610130863,0.81064583134020796,0.77536513447095889,0.72941525401902774,0.64434693227075601,0.54984873152161651,0.51295378829431337,{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":0.48002896590856703},0.43956510243390196,null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,null,null,null,8804.723,8975.73,8303.1020000000008,7756.2539999999999,7352.4520000000002,7360.13,7722.54,7696.24,7307.857,7197.3729999999996,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,8743.9240000000009,8521.4670000000006,8125.5590000000002,7607.9750000000004,6979.1170000000002,6963.9030000000002,7326.7349999999997,7377.5360000000001,7108.2190000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,8786.5419999999995,8219.7780000000002,7856.6629999999996,7368.2039999999997,6943.0990000000002,7157.7520000000004,7592.0730000000003,7517.5730000000003,6693.1459999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,8626.3018499999998,8176.7757199999996,7686.9433099999997,7404.5508300000001,7106.26962,7385.7125900000001,7205.1858499999998,7081.3941000000004,6790.5344500000001,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,null,null,null,684.44,746.76800000000003,669.94299999999998,700.41300000000001,673.62,712.86800000000005,832.26800000000003,942.11599999999999,837.202,767.69299999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,804.97699999999998,709.24300000000005,684.81399999999996,591.21400000000006,726.49300000000005,776.40099999999995,928.12,926.26400000000001,882.46600000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,705.40700000000004,599.31799999999998,706.77099999999996,545.25300000000004,620.14800000000002,828.73,942.423,878.15800000000002,866.44500000000005,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,674.19228999999996,633.59412999999995,483.09402999999998,597.65161000000001,609.47636,790.71543999999994,896.91893000000005,896.75009999999997,746.14984000000004,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",7.8155425317049387E-2,7.7487037885881987E-2,6.2846050831614625E-2,8.0714093767656661E-2,8.5766005596618497E-2,0.10706014218189337,0.12448241428775915,{"$f":"IFERROR(S61/S55,\"-\")","v":0.12663468341636289},{"$f":"IFERROR(T61/T55,\"-\")","v":0.10988087101155934},{"$f":"IFERROR(U61/U55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,null,null,null,2053.308,2267.547,1803.1010000000001,961.81799999999998,828.06799999999998,957.44200000000001,1215.7909999999999,1392.547,1274.6320000000001,1135.895,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,2053.5030000000002,1949.0840000000001,1629.0709999999999,1188.7249999999999,939.053,1057.559,1338.7059999999999,1350.1990000000001,1322.528,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,2208.9389999999999,1710.3530000000001,1333.1030000000001,891.15599999999995,762.01300000000003,1047.7070000000001,1279.3620000000001,1141.297,1226.47,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,1772.8481200000001,1721.2636600000001,1105.5066899999999,870.18790999999999,796.02039000000002,1110.43794,1261.8476900000001,1282.6465700000001,1006.34619,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",0.20551658762091662,0.21050640483997526,0.14381616273426115,0.1175206882873137,0.11201663215249635,0.1503494654670823,0.17513048466334843,0.18112910422539541,{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":0.1481983778169331},0.1578207771085367,null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,553.71799999999996,630,580,0,0,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,443.71699999999998,370,400,330,0,0,0,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,643.71799999999996,390,150,100,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,240,460,260,0,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",2.7821887545008642E-2,5.6256893395628081E-2,3.3823587545099253E-2,0,0,0,0,0,{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":0},0,null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,524.02099999999996,673.23199999999997,368.60500000000002,108.22499999999999,0,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,545.35599999999999,656.99,300.78500000000003,108.22499999999999,0,0,0,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,589.45600000000002,563.54499999999996,262.18900000000002,98.037999999999997,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,647.53071999999997,444.22478999999998,215.98957999999999,98.037840000000003,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",7.506469530741032E-2,5.4327623162446236E-2,2.8098240261381607E-2,1.324021432911144E-2,0,0,0,0,{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":0},0,null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":""},"","",1077.739,1303.232,948.60500000000002,108.22499999999999,0,0,0,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":0},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":0},{"$f":"IF(AND(ISBLANK(U76), ISBLANK(U70)), \"\", U76 + U70)","v":0},null,"Q1"]
[null,null,"","","","","","","","","",989.07299999999998,1026.99,700.78500000000008,438.22500000000002,0,0,0,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":0},0,{"$f":"IF(AND(ISBLANK(U77), ISBLANK(U71)), \"\", U77 + U71)","v":""},null,"Q2"]
[null,null,"","","","","","","","","",1233.174,953.54499999999996,412.18900000000002,198.03800000000001,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(U78), ISBLANK(U72)), \"\", U78 + U72)","v":""},null,"Q3"]
[null,null,"","","","","","","","","",887.53071999999997,904.22478999999998,475.98957999999999,98.037840000000003,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(U79), ISBLANK(U73)), \"\", U79 + U73)","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",0.10288658285241896,0.11058451655807432,6.192182780648086E-2,1.324021432911144E-2,0,0,0,0,{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":0},0,null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,911.73,610.79100000000005,473.70800000000003,297.61799999999999,0,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,759.39,697.63599999999997,396.85199999999998,220.56200000000001,0,0,0,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,584.28499999999997,613.91999999999996,351.73099999999999,156.24,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,767.49744999999996,540.66396999999995,324.67439000000002,131.73003,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",8.897178227075371E-2,6.6121902876406638E-2,4.2237125591602684E-2,1.7790414709058049E-2,0,0,0,0,{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":0},0,null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","","","","",1989.4690000000001,1914.0230000000001,1422.3130000000001,405.84299999999996,0,0,0,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":0},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":0},{"$f":"IF(AND(ISBLANK(U76), ISBLANK(U70), ISBLANK(U88)), \"\", U76 + U70+U88)","v":0},null,"Q1"]
[null,null,"","","","","","","","","",1748.463,1724.626,1097.6370000000002,658.78700000000003,0,0,0,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":0},0,{"$f":"IF(AND(ISBLANK(U77), ISBLANK(U71), ISBLANK(U89)), \"\", U77 + U71+U89)","v":""},null,"Q2"]
[null,null,"","","","","","","","","",1817.4589999999998,1567.4649999999999,763.92000000000007,354.27800000000002,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(U78), ISBLANK(U72), ISBLANK(U90)), \"\", U78 + U72+U90)","v":""},null,"Q3"]
[null,null,"","","","","","","","","",1655.02817,1444.8887599999998,800.66397000000006,229.76787000000002,0,{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":0},0,0,0,{"$f":"IF(AND(ISBLANK(U79), ISBLANK(U73), ISBLANK(U91)), \"\", U79 + U73+U91)","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",0.27327947656196955,0.24550038754327627,0.12871671096323581,3.6594957145222859E-2,0,0,0,{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":0},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":0},{"$f":"IFERROR(U97/U122,IFERROR(U96/U121,IFERROR(U95/U120,IFERROR(U94/U119,\"-\"))))","v":0},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,null,null,null,938.74,641.55600000000004,503.82499999999999,423.78300000000002,121.973,116.92400000000001,109.959,95.165000000000006,79.531999999999996,129.84299999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,787.34900000000005,729.38499999999999,431.84,345.27,119.97,115.008,107.27200000000001,92.46,76.965999999999994,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,613.19299999999998,646.65300000000002,387.60300000000001,282.428,120.989,119.011,104.562,90.010999999999996,118.29900000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,797.27931999999998,570.02742999999998,361.07902999999999,255.68717000000001,119.27531999999999,105.25479,101.82769,87.595470000000006,131.4513,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",9.2424231595837333E-2,6.9712983395856187E-2,4.697303146886353E-2,3.4531084446617268E-2,1.6784519357991936E-2,1.425113538028969E-2,1.4132555650871934E-2,1.2369805826793343E-2,{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":1.9358019750566172E-2},1.8040332215657019E-2,null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,null,null,null,2992.0479999999998,2909.1030000000001,2306.9259999999999,1385.6010000000001,950.04100000000005,1074.366,1325.75,1487.712,1354.164,1265.7380000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,2840.8519999999999,2678.4690000000001,2060.9110000000001,1533.9949999999999,1059.0229999999999,1172.567,1445.9780000000001,1442.6590000000001,1399.4939999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,2822.1320000000001,2357.0059999999999,1720.7059999999999,1173.5840000000001,883.00199999999995,1166.7180000000001,1383.924,1231.308,1344.769,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,2570.1274400000002,2291.29108,1466.58572,1125.87508,915.29570000000001,1215.69272,1363.6753900000001,1370.2420400000001,1137.7974899999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",0.29794081921675397,0.28021938701285548,0.19078919420312468,0.15205177273393097,0.12880115010328022,0.1646005994934065,0.18926304170210961,0.19349891005218872,{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":0.16755639756749927},0.17586110932419372,null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,824.26099999999997,1109.8620000000001,1043.5170000000001,1431.2059999999999,1454.1189999999999,1333.2429999999999,1449.144,1261.605,1019.33,1014.24,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,914.50099999999998,884.49099999999999,1115.2670000000001,1125.5360000000001,968.41300000000001,835.78599999999994,924.70399999999995,990.47,776.50599999999997,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,983.74900000000002,908.197,1187.8779999999999,1248.473,1096.6679999999999,1028.018,1252.7170000000001,1347.722,419.81799999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,1076.9524899999999,929.27569000000005,1272.0083999999999,1332.54144,1229.3126099999999,1227.41498,897.83528999999999,774.10023000000001,727.66395999999997,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",0.12484521278373767,0.11364818136408419,0.16547649029039085,0.17996249476755904,0.17298986328075741,0.1661877530492965,0.12460959490725697,0.10931466587913811,{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":0.10715856982361675},0.14091808219471189,null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,5812.6750000000002,6066.6270000000004,5996.1760000000004,6370.6530000000002,6402.4110000000001,6285.7640000000001,6396.79,6208.5280000000002,5953.6930000000002,5931.6350000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,5903.0720000000001,5842.9979999999996,6064.6480000000001,6073.98,5920.0940000000001,5791.3360000000002,5880.7569999999996,5934.8770000000004,5708.7250000000004,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,5964.41,5862.7719999999999,6135.9570000000003,6194.62,6060.0969999999998,5991.0339999999997,6208.1490000000003,6286.2650000000003,5348.3770000000004,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,6056.1743999999999,5885.4846399999997,6220.3575899999996,6278.6757500000003,6190.9739200000004,6170.0198700000001,5841.5104700000002,5711.1520600000003,5652.7369699999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-",0.70205917962400077,0.71978061298714446,0.80921080579687532,0.847948227266069,0.87119884989671981,0.83539940050659345,0.81073695968577975,0.80650108994781122,{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":0.83244360390513883},0.82413889067580637,null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,null,null,null,1488.115,1321.547,1319.3630000000001,1285.404,1287.7819999999999,1442.3489999999999,1832.5329999999999,2140.2750000000001,1745.6759999999999,1928.79,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,1438.92,1332.9960000000001,1645.087,1370.028,1492.7080000000001,1616.4559999999999,2029.7180000000001,2304.154,2263.5700000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,1455.903,1237.1559999999999,1135.3599999999999,1222.123,1158.8920000000001,1664.2159999999999,2076.6419999999998,2141.846,2134.9929999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,1304.57293,1312.28943,1234.40419,1221.74062,1288.87563,1617.3418799999999,2111.0115999999998,2008.11562,1942.0093400000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","","","","","",5687.5109300000004,5203.9884300000003,5334.2141899999997,5099.2956199999999,5228.2576300000001,6340.3628799999997,{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":8049.9045999999998},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":8594.3906200000001},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":8086.2483400000001},{"$f":"IF(COUNT(U126:U129)=4,SUM(U126:U129),IF(COUNT(U126:U129)=0,\"\",SUM(U126:U129)*4/COUNT(U126:U129)))","v":7715.16},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",-8.5014781677087703E-2,2.5024221662229819E-2,-4.4039958207977362E-2,{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":2.5290161545880371E-2},0.21271049146826371,0.26962837180700927,6.7638816489825268E-2,-5.9124876034550085E-2,-4.5891286588905358E-2,null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,null,null,null,3.5339999999999998,3.855,3.5659999999999998,2.625,1.3620000000000001,5.484,7.9720000000000004,8.84,4.8579999999999997,11.840999999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,8.4190000000000005,2.1949999999999998,2.895,3.8940000000000001,2.726,3.7090000000000001,10.532999999999999,38.031999999999996,124.639,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,2.319,3.3180000000000001,2.6970000000000001,1.1419999999999999,2.431,11.577999999999999,4.6159999999999997,5.673,7.6740000000000004,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,16.315560000000001,2.1038700000000001,3.76864,0.75560000000000005,15.827400000000001,-2.4624799999999998,4.3751800000000003,6.2684899999999999,4.4546099999999997,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","","","","","","",30.58756,11.471870000000001,12.926640000000001,8.416599999999999,22.346400000000003,18.308520000000001,{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":27.496179999999999},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":58.813490000000002},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":141.62560999999999},{"$f":"IF(COUNT(U133:U136)=4,SUM(U133:U136),IF(COUNT(U133:U136)=0,\"\",SUM(U133:U136)*4/COUNT(U133:U136)))","v":47.363999999999997},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.77600000000000002,4.7910000000000004,3.4830000000000001,1.7330000000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,0.45500000000000002,0.39600000000000002,0.29799999999999999,0.18,9.6000000000000002E-2,0.1,1.252,3.528,3.7480000000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,1E-3,0,0,0,0,0.17599999999999999,0.53800000000000003,2.3969999999999998,1.903,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,0.47121000000000002,0.36331000000000002,0.27421000000000001,7.1179999999999993E-2,6.5250000000000002E-2,0.65342,5.0774999999999997,7.2229900000000002,2.8549600000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","",0.92721000000000009,0.75931000000000004,0.57221,0.25117999999999996,0.16125,0.92942000000000002,{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":7.6434999999999995},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":17.93899},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":11.988960000000001},{"$f":"IF(COUNT(U139:U142)=4,SUM(U139:U142),IF(COUNT(U139:U142)=0,\"\",SUM(U139:U142)*4/COUNT(U139:U142)))","v":6.9320000000000004},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,1491.6489999999999,1325.402,1322.9290000000001,1288.029,1289.144,1447.8330000000001,1841.2809999999999,2153.9059999999999,1754.0170000000001,1942.364,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,1447.7940000000001,1335.587,1648.28,1374.1020000000001,1495.53,1620.2650000000001,2041.5029999999999,2345.7139999999999,2391.9569999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,1458.223,1240.4739999999999,1138.057,1223.2650000000001,1161.3230000000001,1675.97,2081.7959999999998,2149.9160000000002,2144.5700000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,1321.3597,1314.7565999999999,1238.44704,1222.5673899999999,1304.76827,1615.5328099999999,2120.4642899999999,2021.6070999999999,1949.3189,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","","","","","","",5719.0257000000001,5216.2195999999994,5347.7130399999996,5107.9633900000008,5250.7652699999999,6359.6008099999999,{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":8085.0442899999998},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":8671.1430999999993},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":8239.8629000000001},{"$f":"IF(COUNT(U145:U148)=4,SUM(U145:U148),IF(COUNT(U145:U148)=0,\"\",SUM(U145:U148)*4/COUNT(U145:U148)))","v":7769.4560000000001},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,null,null,null,1135.127,1095.8920000000001,1060.453,1033.0550000000001,1065.5650000000001,1229.962,1452,1582.347,1334.403,1463.8,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,1110.018,1119.279,1326.761,1075.93,1174.809,1325.32,1563.65,1694.7550000000001,1721.2090000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,1107.5920000000001,1074.348,931.36,981.00800000000004,925.85299999999995,1338.895,1553.9670000000001,1591.7360000000001,1583.9,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,981.91701,1141.72966,1024.3810699999999,1003.6111,1054.6526899999999,1259.61347,1593.59834,1513.3858,1484.9821400000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","","","","","",4334.6540100000002,4431.2486600000002,4342.95507,4093.6041000000005,4220.8796899999998,5153.7904699999999,6163.2153400000007,{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":6382.2237999999998},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":6124.4941400000007},{"$f":"IF(COUNT(U152:U155)=4,SUM(U152:U155),IF(COUNT(U152:U155)=0,\"\",SUM(U152:U155)*4/COUNT(U152:U155)))","v":5855.2},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-",0.76213550415102238,0.85151009069403327,0.81416960686387441,0.80277834529624714,0.80732052410355293,0.81285418004339838,0.76562588580242319,0.74260341217769776,{"$f":"IFERROR(T156/T130, \"-\")","v":0.75739624637845349},0.75892139631582489,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",2.2284281462178337E-2,-1.9925216744663618E-2,-5.7415047123662626E-2,3.1091328543470843E-2,0.22102283138044151,0.19586067300869545,3.5534773315254481E-2,-4.0382422816322906E-2,-4.3970021661250351E-2,null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","","","","",352.98800000000006,225.65499999999997,258.91000000000008,252.34899999999993,222.21699999999987,212.38699999999994,380.5329999999999,557.92800000000011,{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":411.27299999999991},464.99,null,"Q1"]
[null,null,"","","","","","","","","",328.90200000000004,213.7170000000001,318.32600000000002,294.09799999999996,317.89900000000011,291.13599999999997,466.06799999999998,609.39899999999989,{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":542.3610000000001},"",null,"Q2"]
[null,null,"","","","","","","","","",348.31099999999992,162.80799999999999,203.99999999999989,241.11500000000001,233.0390000000001,325.32099999999991,522.67499999999973,550.1099999999999,{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":551.09299999999985},"",null,"Q3"]
[null,null,"","","","","","","","","",322.65592000000004,170.55977000000007,210.02312000000006,218.12952000000007,234.22294000000011,357.72840999999994,517.41325999999981,494.72982000000002,{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":457.02719999999999},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":""},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":""},"","",1352.8569200000002,772.73977000000014,991.25912000000005,1005.69152,1007.3779400000002,1186.5724099999998,1886.6892599999994,{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":2212.1668199999999},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":1961.7541999999999},{"$f":"IF(COUNT(U160:U163)=4,SUM(U160:U163),IF(COUNT(U160:U163)=0,\"\",SUM(U160:U163)*4/COUNT(U160:U163)))","v":1859.96},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-",0.23786449584897768,0.1484899093059667,0.18583039313612565,0.197221654703753,0.19267947589644702,0.18714581995660157,0.23437411419757689,0.25739658782230218,{"$f":"IFERROR(T164/T130, \"-\")","v":0.24260375362154657},0.24107860368417505,null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":"-"},"-","-","-",-0.42880894603399744,0.28278517359084532,1.4559664278296794E-2,1.6768760265575529E-3,0.1778820667841898,0.59003297573723279,0.1725125418904439,-0.1131978916490575,-5.1889375335605156E-2,null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,null,null,null,201.756,141.602,95.506,62.411999999999999,62.741,57.749000000000002,83.39,91.983999999999995,81.007999999999996,94.23,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,175.12200000000001,168.315,144.75800000000001,72.893000000000001,89.271000000000001,74.626000000000005,111.456,112.209,107.706,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,198.614,102.79,91.162000000000006,63.820999999999998,53.747,73.444999999999993,83.281999999999996,70.283000000000001,88.953999999999994,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,135.90996000000001,101.92053,75.746520000000004,93.824330000000003,71.262979999999999,87.162729999999996,103.28487,108.91343000000001,87.34357,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","","","","","","",711.40196000000014,514.62753000000009,407.17252000000008,292.95033000000001,277.02197999999999,292.98273,381.41287,{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":383.38943},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":365.01157000000001},{"$f":"IF(COUNT(U169:U172)=4,SUM(U169:U172),IF(COUNT(U169:U172)=0,\"\",SUM(U169:U172)*4/COUNT(U169:U172)))","v":376.92},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-",0.12508142292044794,9.8890982738022742E-2,7.6332240419464695E-2,5.7449175696152328E-2,5.2985525887330839E-2,4.6209142212377603E-2,4.7381042254836164E-2,4.4609262826361969E-2,{"$f":"IFERROR(T173/T130, \"-\")","v":4.5139792231510913E-2},4.8854463160841771E-2,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",-0.27660091068627363,-0.20880151903260985,-0.28052529183452768,-5.4372186575109928E-2,5.7615464303590706E-2,0.30182714182504883,5.1822058337989653E-3,-4.7935228678578849E-2,3.2624801454923767E-2,null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,null,null,null,43.991999999999997,31.692,36.534999999999997,42.997999999999998,33.881999999999998,38.802999999999997,36.445,38.707000000000001,39.584000000000003,52.725999999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,38.548000000000002,39.030999999999999,40.573,41.3,43.576000000000001,43.924999999999997,46.750999999999998,68.007999999999996,56.048000000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,37.676000000000002,31.366,38.215000000000003,39.866999999999997,38.677999999999997,41.692,35.756,41.953000000000003,46.637999999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,64.548159999999996,37.192329999999998,54.113810000000001,41.05789,52.209899999999998,47.77543,49.213900000000002,56.126640000000002,122.4675,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","","","","","","",184.76416,139.28133,169.43681000000001,165.22289000000001,168.3459,172.19542999999999,168.16589999999999,{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":204.79464000000002},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":264.73750000000001},{"$f":"IF(COUNT(U177:U180)=4,SUM(U177:U180),IF(COUNT(U177:U180)=0,\"\",SUM(U177:U180)*4/COUNT(U177:U180)))","v":210.904},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-",3.2485943723716063E-2,2.6764342748548345E-2,3.1764155687194109E-2,3.2401120137451458E-2,3.2199235751892354E-2,2.7158607994373973E-2,2.0890421484001189E-2,2.3828872697899319E-2,{"$f":"IFERROR(T181/T130, \"-\")","v":3.2739224528936496E-2},2.7336309292354272E-2,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",-0.24616695142607747,0.21650769704740766,-2.4870156608826625E-2,1.8901799865623906E-2,2.2866787964541977E-2,-2.3400911394686807E-2,0.21781312382593632,0.29269740653368659,-0.20334671136503144,null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,null,null,null,245.74799999999999,173.29400000000001,132.041,105.41,96.623000000000005,96.552000000000007,119.83499999999999,130.691,120.592,146.95599999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,213.67,207.346,185.33099999999999,114.193,132.84700000000001,118.551,158.20699999999999,180.21700000000001,163.75399999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,236.29,134.15600000000001,129.37700000000001,103.688,92.424999999999997,115.137,119.038,112.236,135.59200000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,200.45812000000001,139.11286000000001,129.86033,134.88222999999999,123.47288,134.93817000000001,152.49878000000001,165.04006999999999,209.81107,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","","","","","","",896.16611999999998,653.90886,576.60933,458.17322999999999,445.36788000000001,465.17817000000002,549.57878000000005,{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":588.18407000000002},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":629.74906999999996},{"$f":"IF(COUNT(U185:U188)=4,SUM(U185:U188),IF(COUNT(U185:U188)=0,\"\",SUM(U185:U188)*4/COUNT(U185:U188)))","v":587.82399999999996},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-",0.15756736664416396,0.12565532548657107,0.10809639610665878,8.9850297794658945E-2,8.51847616392232E-2,7.3367751783948373E-2,6.8271464981088104E-2,{"$f":"IFERROR(S189/S130, \"-\")","v":6.8438135524261284E-2},{"$f":"IFERROR(T189/T130, \"-\")","v":7.7879016760447395E-2},{"$f":"IFERROR(U189/U130, \"-\")","v":7.619077245319604E-2},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",-0.27032628727361396,-0.11821147369069139,-0.2054009427839123,-2.7948708395730531E-2,4.448073354549055E-2,0.18143716847245869,7.0245233995388179E-2,7.0666653722872744E-2,-6.65742467868988E-2,null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,20.527999999999999,0,0,0,0,0,0,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","","",20.527999999999999,0,0,0,0,0,{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":0},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":0},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":0},{"$f":"IF(COUNT(U193:U196)=4,SUM(U193:U196),IF(COUNT(U193:U196)=0,\"\",SUM(U193:U196)*4/COUNT(U193:U196)))","v":0},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","","","","",110.77400000000006,56.215999999999951,130.43500000000006,149.56399999999994,126.95599999999986,121.31899999999995,268.6699999999999,436.07700000000011,{"$f":"IFERROR(T160+T133-T185, \"\")","v":295.53899999999993},329.875,null,"Q1"]
[null,null,"","","","","","","","","",123.65100000000004,8.5660000000000878,135.89000000000001,183.79899999999998,187.77800000000011,176.29399999999998,318.39400000000001,467.21399999999994,{"$f":"IFERROR(T161+T134-T186, \"\")","v":503.24600000000009},"",null,"Q2"]
[null,null,"","","","","","","","","",114.33999999999995,31.97,77.319999999999879,138.56900000000002,143.04500000000013,221.76199999999989,408.2529999999997,443.54699999999991,{"$f":"IFERROR(T162+T135-T187, \"\")","v":423.17499999999984},"",null,"Q3"]
[null,null,"","","","","","","","","",138.51336000000003,33.55078000000006,83.931430000000063,84.002890000000065,126.57746000000012,220.3277599999999,369.2896599999998,335.95824000000005,{"$f":"IFERROR(T163+T136-T188, \"\")","v":251.67074},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":""},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":""},"","",487.27836000000008,130.3027800000001,427.57642999999996,555.93489,584.3564600000002,739.70275999999967,1364.6066599999995,{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":1682.7962400000001},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":1473.6307400000001},{"$f":"IF(COUNT(U199:U202)=4,SUM(U199:U202),IF(COUNT(U199:U202)=0,\"\",SUM(U199:U202)*4/COUNT(U199:U202)))","v":1319.5},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-",8.5216853268996431E-2,2.4983946287540543E-2,7.9963562508227407E-2,0.1088422499261323,0.11129318772872693,0.11632976662388934,0.1689413088649539,0.1944708825318579,{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":0.17910225034499955},0.1699833713879661,null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":"-"},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":"-"},"-","-",-0.73259066953024532,2.2814068126558746,0.30020003675132434,5.1123918486210139E-2,0.26584167478870591,{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":0.84480406697414523},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":0.23317311085085923},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":-0.12429639134444467},{"$f":"IFERROR((U203-T203)/T203,\"-\")","v":-0.10459251141843041},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","","","","",239.89300000000006,197.02899999999994,271.0440000000001,296.78499999999997,268.86799999999988,265.02299999999997,408.6219999999999,578.69900000000007,{"$f":"IFERROR(T199+T252, \"\")","v":440.52899999999994},480.08500000000004,null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","","","","",253.46799999999999,150.58200000000011,278.17599999999993,331.31399999999996,335.57000000000005,318.09399999999999,460.02700000000004,610.07099999999991,{"$f":"IFERROR(T200+T253-T252, \"\")","v":653.07100000000014},"",null,"Q2"]
[null,null,"","","","","","","","","",244.94199999999995,175.22899999999998,222.82499999999987,287.82900000000006,289.96600000000007,363.22099999999989,551.7669999999996,587.38499999999999,{"$f":"IFERROR(T201+T254-T253, \"\")","v":575.09399999999982},"",null,"Q3"]
[null,null,"","","","","","","","","",272.16978000000006,177.05823000000004,229.79444000000012,232.47765000000015,273.77944000000014,363.55136999999985,513.71354999999971,479.98197000000005,{"$f":"IFERROR(T202+T255-T254, \"\")","v":404.50398999999999},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","","","","","",1010.4727800000001,699.89823000000001,1001.83944,1148.4056500000002,1168.1834400000002,1309.8893699999996,1934.1295499999992,{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":2256.13697},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":2073.1979900000001},{"$f":"IF(COUNT(U207:U210)=4,SUM(U207:U210),IF(COUNT(U207:U210)=0,\"\",SUM(U207:U210)*4/COUNT(U207:U210)))","v":1920.3400000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-",0.17671482605050406,0.13419682822626411,0.1873598380613439,0.22483757904434176,0.22248553372629781,0.20600048148422953,0.23944949652479658,0.26072850487748406,{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":0.25197250256854026},0.24738603062612113,null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":"-"},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":"-"},"-","-",-0.30735568156521748,0.43140730617364176,0.14629710525271414,1.7221954629011181E-2,0.12130451874921235,{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":0.4765594670029269},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":0.16648699669574923},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":-8.1085050434681671E-2},{"$f":"IFERROR((U211-T211)/T211,\"-\")","v":-7.3730531641119312E-2},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,null,null,null,18.004999999999999,16.134,11.699,5.2960000000000003,0.86,0.48799999999999999,0.44400000000000001,0.41599999999999998,0.31900000000000001,0.51500000000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,16.25,15.976000000000001,10.16,3.7360000000000002,0.64400000000000002,0.46899999999999997,0.48499999999999999,0.39100000000000001,0.29499999999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,15.574,14.371,8.1180000000000003,2.9460000000000002,0.621,0.32700000000000001,0.46300000000000002,0.36799999999999999,0.27200000000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,14.519500000000001,12.966189999999999,6.8881199999999998,1.95295,0.50802000000000003,0.46405999999999997,0.43939,0.34408,0.50399000000000005,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":""},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":""},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":""},"",64.348500000000001,59.447189999999999,36.865120000000005,13.930949999999999,2.6330200000000001,1.7480599999999999,1.8313900000000001,{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":1.5190799999999998},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":1.3899900000000001},{"$f":"IF(COUNT(U215:U218)=4,SUM(U215:U218),IF(COUNT(U215:U218)=0,\"\",SUM(U215:U218)*4/COUNT(U215:U218)))","v":2.06},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-",1.1314000235248778E-2,1.1423390116953045E-2,6.9110685635966201E-3,2.7319361414077027E-3,5.0361328502474738E-4,2.7570346257531559E-4,2.2750455949502806E-4,1.7675249673489938E-4,{"$f":"IFERROR(T219/T130, \"-\")","v":1.7189553691100218E-4},2.6700677626905991E-4,null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,-43.814999999999998,-31.31,-6.4080000000000004,8.3840000000000003,13.599,29.957999999999998,9.4879999999999995,11.52,6.3470000000000004,6.31,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,-39.436999999999998,-55.485999999999997,-4.8470000000000004,1.3979999999999999,8.6,14.635999999999999,0.98599999999999999,1.2410000000000001,0.46,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,-18.151,-11.574999999999999,1.2490000000000001,7.85,8.8960000000000008,21.036000000000001,1.6479999999999999,0.92100000000000004,3.5960000000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,-42.940820000000002,-11.58461,-19.76737,10.32103,27.85576,16.615300000000001,-7.5077499999999997,-4.4105999999999996,6.2201399999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","","",-144.34381999999999,-109.95560999999999,-29.77337,27.953029999999998,58.950760000000002,82.2453,{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":4.6142500000000002},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":9.2713999999999999},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":16.623139999999999},{"$f":"IF(COUNT(U222:U225)=4,SUM(U222:U225),IF(COUNT(U222:U225)=0,\"\",SUM(U222:U225)*4/COUNT(U222:U225)))","v":25.24},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","","","","",92.769000000000062,40.081999999999951,118.73600000000006,144.26799999999994,126.09599999999986,120.83099999999995,268.22599999999989,435.66100000000012,{"$f":"IFERROR(T199-T215, \"\")","v":295.21999999999991},329.36,null,"Q1"]
[null,null,"","","","","","","","","",107.40100000000004,-7.4099999999999131,125.73000000000002,180.06299999999999,187.1340000000001,175.82499999999999,317.90899999999999,466.82299999999992,{"$f":"IFERROR(T200-T216, \"\")","v":502.95100000000008},"",null,"Q2"]
[null,null,"","","","","","","","","",98.765999999999948,17.598999999999997,69.201999999999884,135.62300000000002,142.42400000000012,221.43499999999989,407.78999999999968,443.17899999999992,{"$f":"IFERROR(T201-T217, \"\")","v":422.90299999999985},"",null,"Q3"]
[null,null,"","","","","","","","","",123.99386000000004,20.584590000000063,77.043310000000062,82.049940000000063,126.06944000000011,219.86369999999991,368.8502699999998,335.61416000000003,{"$f":"IFERROR(T202-T218, \"\")","v":251.16675000000001},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","","","","","",422.92986000000008,70.855590000000092,390.71131000000003,542.00394000000006,581.72344000000021,737.95469999999978,1362.7752699999992,{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":1681.2771600000001},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":1472.2407499999999},{"$f":"IF(COUNT(U228:U231)=4,SUM(U228:U231),IF(COUNT(U228:U231)=0,\"\",SUM(U228:U231)*4/COUNT(U228:U231)))","v":1317.44},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-",7.3963374492348077E-2,1.3585682935789978E-2,7.3069201358588506E-2,0.1061148155288984,0.11079171780546555,0.11605485699418276,0.16871457875091339,0.19429533137407989,{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":0.17893331362957987},0.16971799378655708,null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":"-"},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":"-"},"-","-",-0.83246491510436249,4.5141917525490856,0.38722357435724097,7.3282677613008038E-2,0.26856621077534626,{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":0.84669231051716265},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":0.23371563676819665},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":-0.12433191562538097},{"$f":"IFERROR((U232-T232)/T232,\"-\")","v":-0.10514635598831229},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,null,null,null,-13.509,-24.138000000000002,-1.913,-6.5460000000000003,18.117999999999999,46.859000000000002,56.761000000000003,88.201999999999998,59.82,50.828000000000003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,-1.2929999999999999,-32.128999999999998,-15.569000000000001,32.311,31.536000000000001,38.018000000000001,64.587000000000003,92.727000000000004,99.983000000000004,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,11.368,-17.681999999999999,-2.16,20.536000000000001,23.065000000000001,50.414999999999999,81.962999999999994,89.245000000000005,70.09,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,-21.877929999999999,-8.2327700000000004,-26.298649999999999,8.3741000000000003,21.345269999999999,44.193809999999999,71.301720000000003,132.04861,-56.669089999999997,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","","","","","","",-25.311929999999997,-82.18177,-45.940649999999998,54.6751,94.064269999999993,179.48581000000001,274.61272000000002,{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":402.22260999999997},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":173.22390999999999},{"$f":"IF(COUNT(U236:U239)=4,SUM(U236:U239),IF(COUNT(U236:U239)=0,\"\",SUM(U236:U239)*4/COUNT(U236:U239)))","v":203.31200000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-","-","-","-","-",-5.9849001912515687E-2,-1.1598487853957591,-0.1175820838152855,0.10087583496164251,0.16169929477141226,0.24322063400368624,0.20150990852659087,{"$f":"IFERROR(S240/S232, \"-\")","v":0.23923634934765897},{"$f":"IFERROR(T240/T232, \"-\")","v":0.11766004303304334},{"$f":"IFERROR(U240/U232, \"-\")","v":0.15432353655574449},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,62.463000000000001,32.909999999999997,114.241,159.19800000000001,121.577,103.93,221.72900000000001,363.77,245.23,286.57499999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,90.24,-30.370999999999999,136.75,149.33000000000001,164.29400000000001,152.54300000000001,255.56,378.86500000000001,407.17599999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,69.248000000000005,23.706,72.611000000000004,122.937,128.255,192.232,328.01299999999998,357.25200000000001,358.31200000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,93.143190000000004,17.596060000000001,83.84881,84.068039999999996,132.64517000000001,192.93861999999999,295.11831000000001,206.37795,316.91093999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":""},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":""},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":""},"",315.09419000000003,43.841059999999999,407.45080999999999,515.53304000000003,546.77116999999998,641.64362000000006,1100.42031,{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":1306.26495},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":1327.6289400000001},{"$f":"IF(COUNT(U243:U246)=4,SUM(U243:U246),IF(COUNT(U243:U246)=0,\"\",SUM(U243:U246)*4/COUNT(U243:U246)))","v":1146.3},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-",5.5104715413882281E-2,8.405980963942912E-3,7.6199752906077847E-2,0.10093228001009033,0.10413490845547535,0.10090844134515271,0.13623445709474874,0.15095737178907245,{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":0.16135747193842223},0.14767104101707126,null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":"-"},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":"-"},"-","-",-0.86086363572746305,8.2938174852524096,0.26526448677326236,6.0593846710581253E-2,0.17351399489479313,{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":0.71500234039574784},0.18706001527725349,1.6355020472684396E-2,-0.13658103897614651,null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,129.119,140.81299999999999,140.60900000000001,147.221,141.91200000000001,143.70400000000001,139.952,142.62200000000001,144.99,150.21,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,258.93599999999998,282.82900000000001,282.89499999999998,294.73599999999999,289.70400000000001,285.50400000000002,281.58499999999998,285.47899999999998,294.815,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,389.53800000000001,426.08800000000002,428.4,443.99599999999998,436.625,426.96300000000002,425.09899999999999,429.31700000000001,446.73399999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,523.19442000000004,569.59545000000003,574.26301000000001,592.47076000000004,583.82698000000005,570.18660999999997,569.52288999999996,573.34073000000001,599.56724999999994,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",9.1990050909669191E-2,0.10945363496897706,0.10765653375459977,0.11618678424452671,0.11166759967029399,8.992964926322955E-2,7.0749023535011821E-2,6.6711039252251261E-2,{"$f":"IFERROR(T255/T130,\"-\")","v":7.4146529365681085E-2},0,null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,441.94099999999997,-71.869,167.13300000000001,422.30599999999998,291.65600000000001,307.98599999999999,319.32900000000001,299.66000000000003,283.423,1026.096,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,785.93899999999996,368.37200000000001,541.78599999999994,542.03200000000004,722.85400000000004,714.447,746.28800000000001,588.96199999999999,154.40199999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,942.45799999999997,473.86900000000003,901.88400000000001,906.15599999999995,829.54,920.98800000000006,1252.0550000000001,947.14099999999996,1185.423,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,1250.57907,670.31551999999999,932.02353000000005,1196.00541,1057.0841800000001,1196.5949700000001,1557.81061,1543.82338,916.79971999999998,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","","","","","",3.9689055199653156,15.289674109157032,2.2874504286787407,2.319939397094704,1.9333209905708819,1.8648903109174528,1.4156505435636679,{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":1.1818608315257944},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":0.69055418451483885},{"$f":"IFERROR(U261/U247,IFERROR(U260/U247,IFERROR(U259/U247,IFERROR(U258/U247,\"\"))))","v":0},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","","","","",409.98099999999999,-79.814999999999998,154.80800000000002,407.24,290.31,286.67899999999997,315.32400000000001,{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":275.00600000000003},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":197.60900000000001},{"$f":"IF(AND(ISBLANK(U258),ISBLANK(U270)),\"\",U258+U270)","v":974.55100000000004},null,"Q1"]
[null,null,"","","","","","","","","",676.28199999999993,352.15200000000004,486.17499999999995,516.80400000000009,713.08800000000008,664.45100000000002,731.83799999999997,{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":523.57899999999995},31.905999999999992,{"$f":"IF(AND(ISBLANK(U259),ISBLANK(U271)),\"\",U259+U271)","v":""},null,"Q2"]
[null,null,"","","","","","","","","",714.27699999999993,441.745,819.02099999999996,869.04399999999998,816.43899999999996,795.3420000000001,1195.0630000000001,687.06,1012.149,{"$f":"IF(AND(ISBLANK(U260),ISBLANK(U272)),\"\",U260+U272)","v":""},null,"Q3"]
[null,null,"","","","","","","","","",894.71885999999995,627.24838,833.38548000000003,1155.65744,1030.7176100000001,1059.1922300000001,1363.06629,1263.9406100000001,716.84591,{"$f":"IF(AND(ISBLANK(U261),ISBLANK(U273)),\"\",U261+U273)","v":""},null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,-31.96,-7.9459999999999997,-12.324999999999999,-15.066000000000001,-1.3460000000000001,-21.306999999999999,-4.0049999999999999,-24.654,-85.813999999999993,-51.545000000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,-109.657,-16.22,-55.610999999999997,-25.228000000000002,-9.766,-49.996000000000002,-14.45,-65.382999999999996,-122.496,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,-228.18100000000001,-32.124000000000002,-82.863,-37.112000000000002,-13.101000000000001,-125.646,-56.991999999999997,-260.08100000000002,-173.274,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,-355.86021,-43.067140000000002,-98.638050000000007,-40.347969999999997,-26.366569999999999,-137.40273999999999,-194.74431999999999,-279.88276999999999,-199.95381,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,-31.96,-166.65600000000001,-116.72499999999999,-15.055999999999999,-24.823,-298.697,-338.48399999999998,-496.22,-362.33100000000002,-849.81200000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,-109.202,-174.53399999999999,-159.71299999999999,-25.038,175.292,-0.52200000000000002,87.147000000000006,166.22800000000001,575.88900000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,-348.77499999999998,-190.43799999999999,-186.935,-36.921999999999997,76.08,-146.63999999999999,-411.78300000000002,-26.073,57.014000000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,-475.983,-201.01783,-202.43583000000001,-223.85804999999999,-137.39395999999999,-397.14600999999999,232.99698000000001,-208.65241,283.21042,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,-311.42599999999999,242.78200000000001,-34.136000000000003,-402.947,-234.04900000000001,-4.1280000000000001,-4.0780000000000003,-4.54,-4.5389999999999997,-4.7270000000000003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,-571.11,-157.55699999999999,-434.33300000000003,-611.56600000000003,-887.95699999999999,-658.25699999999995,-788.29300000000001,-659.07799999999997,-659.07899999999995,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,-519.86099999999999,-328.30399999999997,-776.32500000000005,-922.298,-892.12699999999995,-662.38599999999997,-792.72299999999996,-663.61800000000005,-1378.4559999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,-698.57998999999995,-464.58602000000002,-746.46265000000005,-1051.96136,-896.25537999999995,-666.51476000000002,-1400.96201,-1448.15696,-1383.18208,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,null,null,null,98.555000000000007,4.2569999999999997,16.271999999999998,4.3029999999999999,32.783999999999999,5.1609999999999996,-23.233000000000001,-201.1,-83.447000000000003,171.55699999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,105.627,36.280999999999999,-52.26,-94.572000000000003,10.189,55.667999999999999,45.142000000000003,96.111999999999995,71.212000000000003,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,73.822000000000003,-44.872999999999998,-61.375999999999998,-53.064,13.493,111.962,47.548999999999999,257.45,-136.01900000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,76.016080000000002,4.7116699999999998,-16.874939999999999,-79.813999999999993,23.434840000000001,132.9342,389.84557999999998,-112.98599,-183.17194000000001,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","","","","",0.237204785920443,0.17075064299642764,0.19623863940401548,0.19631882272032755,0.1725579329420662,0.14725076940463089,0.20765410500111045,0.26068052002663211,{"$f":"IFERROR(T160/T126, \"\")","v":0.2355952651007403},0.24107860368417505,null,"GPM Q1"]
[null,null,"","","","","","","","","",0.22857559836544078,0.16032831306320505,0.19350101240846229,0.2146656856648185,0.21296797498238107,0.18010759340186183,0.22962204601821531,0.26447841593921234,{"$f":"IFERROR(T161/T127, \"\")","v":0.23960425345803313},"",null,"GPM Q2"]
[null,null,"","","","","","","","","",0.23924052632627305,0.13159860195480602,0.17967869222096947,0.19729192560814254,0.20108776313927448,0.19548003384176088,0.25169239570421853,0.25683919385427334,{"$f":"IFERROR(T162/T128, \"\")","v":0.25812403132000894},"",null,"GPM Q3"]
[null,null,"","","","","","","","","",0.24732685508045918,0.12997115278144095,0.17014128897277972,0.17853995883348797,0.18172656426128572,0.22118292639525292,0.24510204491533816,0.24636520680019411,{"$f":"IFERROR(T163/T129, \"\")","v":0.23533728215745861},"",null,"GPM Q4"]
[null,null,"","","","","","","","","",0.23786449584897768,0.1484899093059667,0.18583039313612565,0.197221654703753,0.19267947589644702,0.18714581995660157,0.23437411419757689,0.25739658782230218,{"$f":"IFERROR(T164/T130, \"\")","v":0.24260375362154657},0.24107860368417505,null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","","","","",0.13557823152108539,0.10714866743294034,7.2387962979104312E-2,4.8554384458115891E-2,4.8720202642993926E-2,4.0038159973765024E-2,4.5505319685921072E-2,4.2977654740629118E-2,{"$f":"IFERROR(T169/T126,\"\")","v":4.6404945705846905E-2},4.8854463160841771E-2,null,"Selling Expense Q1"]
[null,null,"","","","","","","","","",0.12170377783337503,0.12626819585355092,8.7994130401614024E-2,5.3205481931756136E-2,5.9804730730993599E-2,4.6166428285087879E-2,5.4912061675562812E-2,4.8698567890861466E-2,{"$f":"IFERROR(T170/T127,\"\")","v":4.7582358840239092E-2},"",null,"Selling Expense Q2"]
[null,null,"","","","","","","","","",0.13641980269289919,8.3085722414958194E-2,8.0293475197294267E-2,5.2221421248106775E-2,4.6377919599065315E-2,4.4131891533310576E-2,4.0104168171499949E-2,3.2814217268655167E-2,{"$f":"IFERROR(T171/T128,\"\")","v":4.1664773608157027E-2},"",null,"Selling Expense Q3"]
[null,null,"","","","","","","","","",0.10417965670957162,7.7666197463771389E-2,6.1362818284017656E-2,7.6795621316085902E-2,5.5290811883843285E-2,5.3892582068053536E-2,4.8926718356261049E-2,5.4236633048051291E-2,{"$f":"IFERROR(T172/T129,\"\")","v":4.4975875347746781E-2},"",null,"Selling Expense Q4"]
[null,null,"","","","","","","","","",0.12508142292044794,9.8890982738022742E-2,7.6332240419464695E-2,5.7449175696152328E-2,5.2985525887330839E-2,4.6209142212377603E-2,4.7381042254836164E-2,4.4609262826361969E-2,{"$f":"IFERROR(T173/T130,\"\")","v":4.5139792231510913E-2},4.8854463160841771E-2,null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","","","","",2.9562231413566824E-2,2.3980985920288873E-2,2.7691393498226035E-2,3.3450961720984218E-2,2.6310353771057525E-2,2.6902642841642347E-2,1.9887772825919098E-2,1.808505916295803E-2,{"$f":"IFERROR(T177/T126,\"\")","v":2.2675456384804515E-2},2.7336309292354272E-2,null,"Admin Expense Q1"]
[null,null,"","","","","","","","","",2.6789536596892115E-2,2.9280658006475637E-2,2.4663133317569225E-2,3.0145369291722502E-2,2.9192581536375498E-2,2.7173644070732517E-2,2.3033248953795549E-2,2.9515388294358794E-2,{"$f":"IFERROR(T178/T127,\"\")","v":2.4760886564144248E-2},"",null,"Admin Expense Q2"]
[null,null,"","","","","","","","","",2.5878097647988912E-2,2.5353310334347488E-2,3.3658927564825261E-2,3.2621102785889797E-2,3.337498231068986E-2,2.5052036514490908E-2,1.7218182045822053E-2,1.9587309264998513E-2,{"$f":"IFERROR(T179/T128,\"\")","v":2.1844568108654219E-2},"",null,"Admin Expense Q3"]
[null,null,"","","","","","","","","",4.947838370369987E-2,2.8341560291314696E-2,4.3837999286117139E-2,3.3606061162147496E-2,4.050809774407791E-2,2.95394749810102E-2,2.3312946267088255E-2,2.7949904597624711E-2,{"$f":"IFERROR(T180/T129,\"\")","v":6.3062261070278888E-2},"",null,"Admin Expense Q4"]
[null,null,"","","","","","","","","",3.2485943723716063E-2,2.6764342748548345E-2,3.1764155687194109E-2,3.2401120137451458E-2,3.2199235751892354E-2,2.7158607994373973E-2,2.0890421484001189E-2,2.3828872697899319E-2,{"$f":"IFERROR(T181/T130,\"\")","v":3.2739224528936496E-2},2.7336309292354272E-2,null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","","","","",0.16514046293465223,0.13112965335322921,0.10007935647733034,8.2005346179100103E-2,7.5030556414051458E-2,6.6940802815407374E-2,6.5393092511840167E-2,6.1062713903587154E-2,{"$f":"IFERROR(T185/T126,\"\")","v":6.9080402090651416E-2},7.619077245319604E-2,null,"SG&A Q1"]
[null,null,"","","","","","","","","",0.14849331443026711,0.15554885386002656,0.11265726371918323,8.3350851223478642E-2,8.8997312267369108E-2,7.3340072355820393E-2,7.7945310629358361E-2,7.8213956185220271E-2,{"$f":"IFERROR(T186/T127,\"\")","v":7.2343245404383333E-2},"",null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","","","","","",0.16229790034088809,0.10843903274930568,0.11395240276211953,8.4842524033996572E-2,7.9752901909755175E-2,6.9183928047801491E-2,5.7322350217322009E-2,5.2401526533653681E-2,{"$f":"IFERROR(T187/T128,\"\")","v":6.350934171681126E-2},"",null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"ICHI"},{"$f":"INDIRECT(\"Price!B\" & MATCH(Y308,Price!A:A, 0))","v":12.8}]
[null,null,"","","","","","","","","",0.1536580404132715,0.1060077577550861,0.10520081757013479,0.11040169066327678,9.5798909627921203E-2,8.3432063232048395E-2,7.2239669360414704E-2,8.2186537645675989E-2,{"$f":"IFERROR(T188/T129,\"\")","v":0.10803813641802566},"",null,"SG&A Q4",null,"Stock"]
[null,null,"","","","","","","","","",0.15756736664416396,0.12565532548657107,0.10809639610665878,8.9850297794658945E-2,8.51847616392232E-2,7.3367751783948373E-2,6.8271464981088104E-2,6.8438135524261284E-2,{"$f":"IFERROR(T189/T130,\"\")","v":7.7879016760447395E-2},7.619077245319604E-2,null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","","","","",4.1875132822802148E-2,2.4830202459329317E-2,8.6354596505179029E-2,0.12359814879944474,9.4308316216031723E-2,7.178314073515385E-2,0.1204210546896427,0.16888852159750703,{"$f":"IFERROR(T243/T145,\"\")","v":0.13981050354700095},0.1475392871778925,null,"NPM Q1",null,"Rev.Growth",0.1,0.1,0.1,0.05]
[null,null,"","","","","","","","","",6.2329309280187643E-2,-2.2739814029336912E-2,8.296527289052831E-2,0.1086746107639753,0.10985670631816147,9.4146945098486978E-2,0.12518227991827591,0.16151372247426585,{"$f":"IFERROR(T244/T146,\"\")","v":0.17022714037083442},"",null,"NPM Q2",null,"Revenue",{"$f":"T130*(1+Z311)","v":8894.8731740000003},{"$f":"Z312*(1+AA311)","v":9784.3604914000007},{"$f":"AA312*(1+AB311)","v":10762.796540540001},11300.936367567001]
[null,null,"","","","","","","","","",4.7487935658674978E-2,1.9110436816894189E-2,6.3802603911754865E-2,0.1004990741989675,0.11043869793330537,0.11469895045854042,0.15756250852629172,0.16617021316181654,{"$f":"IFERROR(T245/T147,\"\")","v":0.16707871508041239},"",null,"NPM Q3",null,"Other Rev",7,7,7,7]
[null,null,"","","","","","","","","",7.0490412262459654E-2,1.338351144234606E-2,6.7704800683281538E-2,6.8763522311845737E-2,0.10166186061529532,0.11942723713546864,0.13917626974043501,0.10208608289909547,{"$f":"IFERROR(T246/T148,\"\")","v":0.1625752153739442},"",null,"NPM Q4",null,"GPM",0.25,0.25,0.25,0.25]
[null,null,"","","","","","","","","",5.5095781437037437E-2,8.4047573457221789E-3,7.6191599465479182E-2,0.10092731694382796,0.10413171069062091,0.10089369430091635,0.13610566257021703,0.15064506892983925,{"$f":"IFERROR(T247/T149,\"\")","v":0.1611226978060521},0.1475392871778925,null,"NPM",null,"Gross Profit",{"$f":"Z312*Z314","v":2223.7182935000001},{"$f":"AA312*AA314","v":2446.0901228500002},{"$f":"AB312*AB314","v":2690.6991351350002},2825.2340918917503]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","","","","","",3.6527146334439944E-2,5.3616561712420312E-3,5.3005569778294619E-2,6.9623809983353172E-2,7.6942080618663602E-2,8.6876332131954795E-2,0.15272615209502194,0.18446437686613149,{"$f":"IFERROR(T247/T55,\"\")","v":0.19551170084999717},"",null,"ROA",null,"Selling Expense %",4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","","","","","",6.6972885073562222E-2,3.8392901119701638E-2,6.8060146738774654E-2,7.6800925531708156E-2,7.9125907951310054E-2,9.0727711990094967E-2,0.18653136074386303,0.2241597137314591,{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":0.23002012841166827},"",null,"ROIC",null,"Selling Expense",{"$f":"Z312*Z316","v":400.26929282999998},{"$f":"AA312*AA316","v":440.296222113},484.32584432430002,508.542136540515]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","","","","","",5.2028585900696658E-2,7.4490144281474163E-3,6.5502795314376777E-2,8.2108562462395035E-2,8.8317472673184821E-2,0.10399376882395681,0.18837941242275988,0.22872179488073374,{"$f":"IFERROR(T247/T122,\"\")","v":0.23486480036943946},"",null,"ROE",null,"Admin Expense %",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Z318*Z312","v":222.37182935000001},{"$f":"AA318*AA312","v":244.60901228500003},{"$f":"AB318*AB312","v":269.06991351350001},282.52340918917503]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","","","","","",0.88732949667453742,0.90974915487380936,1.3166403904801336,1.9114495396747122,2.4155765155714164,2.3655093593073735,2.5703764215790574,2.6889450692562953,{"$f":"IFERROR(T31/T67,\"\")","v":3.5086148833136641},"",null,"Current Ratio",null,"EBIT",{"$f":"Z315+Z313-Z317-Z319","v":1608.0771713199999},{"$f":"AA315+AA313-AA317-AA319","v":1768.184888452},{"$f":"AB315+AB313-AB317-AB319","v":1944.3033772972003},{"$f":"AC315+AC313-AC317-AC319","v":2041.1685461620602}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","","","","","",0.47171044748040797,0.52958854078171846,0.82216312956007531,1.2332952201094129,1.7483484562499712,1.8361827496636145,1.9759621939792116,1.9496456767510009,{"$f":"IFERROR((T31-T25)/T67,\"\")","v":2.7859086941045605},"",null,"Quick Ratio",null,"Financial Cost",0.4,0.3,0.2,0.1]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Z320-Z321","v":1607.6771713199998},{"$f":"AA320-AA321","v":1767.884888452},1944.1033772972003,2041.0685461620603]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","","","","","",0.27327947656196955,0.24550038754327627,0.12871671096323581,3.6594957145222859E-2,0,0,0,0,{"$f":"IFERROR(T97/T122,\"\")","v":0},"",null,"Debt to Equity",null,"Tax %",0.25,0.25,0.25,0.25]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","","","","","",5.2524871055223201,32.957432142379766,1.9650567635391376,0.44568990185381718,0,0,0,0,{"$f":"IFERROR(T97/T247,\"\")","v":0},"",null,"Debt to Net Profit",null,"Tax",{"$f":"Z322*Z323","v":401.91929282999996},{"$f":"AA322*AA323","v":441.97122211300001},{"$f":"AB322*AB323","v":486.02584432430007},{"$f":"AC322*AC323","v":510.26713654051508}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Z322-Z324","v":1205.7578784899999},{"$f":"AA322-AA324","v":1325.913666339},1458.0775329729001,1530.8014096215452]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","","","","","",23.305787607514979,53.417232607106314,55.017894144591892,60.188495151414656,67.177108432776294,67.870455156819034,64.314524833002366,66.364232578365161,85.713659002587576,52.168854903851638,null,"Collection Period",null,"NPM",{"$f":"Z325/Z312","v":0.13555650034611724},{"$f":"AA325/AA312","v":0.13551357469958478},0.13547385453964403,0.13545792665595852]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","","","","","",31.022400937831712,57.295693094776581,50.468708630918442,50.679168956519256,48.479920420333045,39.621584950658651,39.615139266738645,48.563544438068746,49.928747605104249,22.668893146263152,null,"Inventory Period",null,"NP Growth",{"$f":"(Z325/T247)-1","v":-9.1796026614183401E-2},{"$f":"AA325/Z325-1","v":9.9651671361645322E-2},{"$f":"AB325/AA325-1","v":9.9677580817776557E-2},{"$f":"AC325/AB325-1","v":4.9876549774666046E-2}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","","","","","",28.38521659194663,53.860895644253908,46.925557809190046,48.181522805295216,52.19311392526329,49.581954289267024,49.972823523800479,51.290053159057194,48.955755723851503,23.256651489274493,null,"Payment Period",null,"Price",{"$f":"Z308","v":12.8},{"$f":"Z328","v":12.8},{"$f":"AA328","v":12.8},{"$f":"AB328","v":12.8}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","","","","","",25.942971953400061,56.852030057628987,58.561044966320289,62.686141302638688,63.463914927846048,57.910085818210668,53.956840575940539,{"$f":"IFERROR(S326+S327-S328, \"\")","v":63.637723857376713},{"$f":"IFERROR(T326+T327-T328, \"\")","v":86.686650883840343},{"$f":"IFERROR(U326+U327-U328, \"\")","v":51.581096560840294},null,"Cash Cycle",null,"EPS",{"$f":"Z325/T332","v":0.92750606037692307},{"$f":"AA325/T332","v":1.0199335894915385},{"$f":"AB325/T332","v":1.1215981022868462},{"$f":"AC325/T332","v":1.1775395458627271}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Z328/Z329","v":13.800448910057034},{"$f":"AA328/AA329","v":12.549836706898839},11.412287497546451,10.870123254011016]
["HS","Listed Shares",null,null,null,null,null,null,1300000000,1300000000,1300000000,1300000000,1300000000,1300000000,1300000000,1300000000,1300000000,1300000000,1300000000,1300000000,1300000000,null,"Common Shares",null,"Core P/E",10,{"$f":"Z331","v":10},{"$f":"AA331","v":10},10]
[null,null,null,null,null,null,null,null,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,null,"Common Shares Adjusted (M)",null,"Fair P/E",12,12,12,12]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","","","","",4.6585956923076921,4.5272958769230769,4.7848904538461534,4.8297505769230771,4.7622876307692312,4.7461691307692311,4.4934695923076928,4.3931938923076927,{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":4.3482592076923074},4.5627961538461541,null,"Book Value / Share",null,"Dividend Yield",0.05,0.05,0.05,0.05]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":""},"","",0.24238014615384618,3.3723892307692308E-2,0.31342369999999997,0.39656387692307693,0.42059320769230768,0.49357201538461543,0.84647716153846153,{"$f":"IFERROR(S247/S332, \"\")","v":1.0048191923076923},{"$f":"IFERROR(T247/T332, \"\")","v":1.0212530307692309},{"$f":"IFERROR(U247/U332, \"\")","v":0.88176923076923075},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","","","","",-0.86086363572746305,8.2938174852524096,0.26526448677326242,6.0593846710581295E-2,0.17351399489479313,0.71500234039574784,0.18706001527725352,1.6355020472684452E-2,-0.1365810389761466,null,"EPS Growth",null,"Price",{"$f":"Z331*Z329","v":9.27506060376923},{"$f":"AA331*AA329","v":10.199335894915384},{"$f":"AB331*AB329","v":11.215981022868462},{"$f":"AC331*AC329","v":11.775395458627271}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,0.5,0.25,0.15,0.05,0.35,0.5,0.5,0.6,1,1.1000000000000001,1.1000000000000001,0.45,null,"Dividend Per Share",null,"MOS",{"$f":"Z335/Z328-1","v":-0.27538589033052896},{"$f":"AA335/AA328-1","v":-0.2031768832097357},{"$f":"AB335/AB328-1","v":-0.12375148258840141},{"$f":"AC335/AC328-1","v":-8.0047229794744545E-2}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","",0,{"$f":"IFERROR(J336/J345,\"\")","v":2.5893319523562924E-2},{"$f":"IFERROR(K336/K345,\"\")","v":2.0990764063811923E-2},{"$f":"IFERROR(L336/L345,\"\")","v":1.5756302521008403E-2},{"$f":"IFERROR(M336/M345,\"\")","v":7.2150072150072159E-3},{"$f":"IFERROR(N336/N345,\"\")","v":6.0344827586206892E-2},5.3995680345572353E-2,3.9872408293460927E-2,5.7971014492753624E-2,6.9541029207232263E-2,{"$f":"IFERROR(S336/S345,\"\")","v":6.7237163814180934E-2},{"$f":"IFERROR(T336/T345,\"\")","v":9.2436974789915971E-2},{"$f":"IFERROR(U336/U345,\"\")","v":3.3161385408990419E-2},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB335)","v":-6.3918530569267884E-2},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC335)","v":-2.7427817243719899E-2}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","","","","","",0.61886256931617811,1.4826283853538214,1.1166992157899991,1.2608309255988714,1.1887971342746546,1.2156280771559762,1.1813667815709437,{"$f":"IFERROR(S336*S332/S247,\"\")","v":1.0947243130116906},{"$f":"IFERROR(T336*T332/T247,\"\")","v":1.0771081865690575},{"$f":"IFERROR(U336*U332/U247,\"\")","v":0.51033760795603245},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AB337+AB333","v":-1.3918530569267881E-2},{"$f":"AC337+AC333","v":2.2572182756280104E-2}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":29068},25103,15483,12376,9009,7540,12038,16301.999999999998,13455,{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":18694},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":21268},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":15470},{"$f":"IF(AND(ISBLANK(U332), ISBLANK(U345)), \"\", U332*U345)","v":17641},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","","","","",2.0435342813113175,1.5307150644436989,1.2121489626450881,1.9172832742636852,2.6331882851801769,2.1807061052463026,3.2001996908172963,{"$f":"IFERROR(S345/S333,\"\")","v":3.7239421707850653},{"$f":"IFERROR(T345/T333,\"\")","v":2.7367273733240771},{"$f":"IFERROR(U345/U333,\"\")","v":2.974053528243056},null,"P / BV",null,"Price",{"$f":"Z332*Z329","v":11.130072724523076},{"$f":"AA332*AA329","v":12.239203073898462},{"$f":"AB332*AB329","v":13.459177227442154},{"$f":"AC332*AC329","v":14.130474550352726}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","","","","",39.277144399266767,205.49229421003963,18.505301290234275,23.350588742091098,29.815032127608337,20.969584330940592,16.988054318990169,{"$f":"IFERROR(S345/S334,\"\")","v":16.281536146246594},{"$f":"IFERROR(T345/T334,\"\")","v":11.652352200156166},{"$f":"IFERROR(U345/U334,\"\")","v":15.389514088807468},null,"P / E",null,"MOS",{"$f":"Z340/Z328-1","v":-0.13046306839663468},{"$f":"AA340/AA328-1","v":-4.3812259851682689E-2},{"$f":"AB340/AB328-1","v":5.1498220893918312E-2},{"$f":"AC340/AC328-1","v":0.10394332424630659}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","","","","",1.5414148018910514,1.9136062395814313,0.70920623767816537,3.4083052447538911E-2,-0.27509719706350216,-0.5508017062540177,-0.48690180034734509,-0.3931516445120794,{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":-0.28103726841834337},"",null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB340)","v":2.5425872939589089E-2},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC340)","v":3.3512164154597457E-2}]
["HS","High",null,null,null,null,null,null,29.75,24.2,13.7,11.9,10.199999999999999,8.3000000000000007,12.6,15,12.3,17.600000000000001,18.8,14.8,15.2,null,"Max Price",null,"Total Return",null,null,{"$f":"AB342+AB333","v":7.5425872939589092E-2},{"$f":"AC342+AC333","v":8.351216415459746E-2}]
["HS","Low",null,null,null,null,null,null,15.8,11.6,9.1,7.7,2.94,2.9,3.42,9.1,7.2,10.9,13.9,9.4,11.8,null,"Min Price",null,"Upside",{"$f":"Z341","v":-0.13046306839663468},{"$f":"AA341","v":-4.3812259851682689E-2},5.1498220893918312E-2,0.10394332424630659]
["HS","Average",null,null,null,null,null,null,22.36,19.309999999999999,11.91,9.52,6.93,5.8,9.26,12.54,10.35,14.38,16.36,11.9,13.57,null,"Price",null,"Downside Risk",{"$f":"Z336","v":-0.27538589033052896},{"$f":"AA336","v":-0.2031768832097357},-0.12375148258840141,-8.0047229794744545E-2]

{"sheet":"HMPRO","index":5,"n_rows":345,"n_cols":29,"rows_kept":345,"cut":false,"hidden":false,"merged":[[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[338,24,338,28],[308,24,308,28],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,24,333,28]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",120.5,846.68,1424.4929999999999,1923.0229999999999,2998.0279999999998,742.93899999999996,977.99,3678.7420000000002,3071.7069999999999,2271.91,4946.7120000000004,7575.8670000000002,10455.518,5479.0410000000002,4685.5990000000002,3943.9029999999998,4985.1120000000001,5197.1499999999996,3144.4940000000001,null,"Q1"]
[null,null,138.14099999999999,87.174000000000007,1472.501,1483.973,410.00700000000001,491.697,396.53100000000001,3082.3510000000001,1972.7260000000001,4768.5770000000002,3916.39,6730.4560000000001,3708.9,3200.3719999999998,4165.7960000000003,2004.6880000000001,3561.9929999999999,1418.1890000000001,1699.74,null,"Q2"]
[null,null,166.78399999999999,345.82499999999999,1164.0909999999999,1736.7149999999999,363.17399999999998,3224.7510000000002,821.27599999999995,1732.1120000000001,1464.7339999999999,1588.3630000000001,897.63599999999997,2314.88,3205.9079999999999,2263.4299999999998,5759.8670000000002,1513.2940000000001,3052.277,2381.9059999999999,null,null,"Q3"]
[null,null,603.78800000000001,846.33100000000002,1417.2451100000001,1977.3241499999999,1290.61868,807.45937000000004,2434.7633799999999,2698.06277,3720.58448,2504.9125399999998,6237.7522300000001,2859.9785999999999,3282.6911,4545.9662900000003,5420.2978199999998,6428.6739500000003,5553.7231300000003,4487.9904299999998,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":4.516304497425102E-2},6.1036296767899213E-2,8.5417428957194758E-2,9.5624519275399514E-2,5.002204414695987E-2,2.2465819618948939E-2,5.4944899625724054E-2,5.7416542592344466E-2,7.1900587383559922E-2,4.9164762965766023E-2,0.11380401447777164,5.4947856185597527E-2,5.8524618479599395E-2,7.7594295017297657E-2,8.3152858538758687E-2,9.3104568711620025E-2,7.9720570992292183E-2,{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":6.3525651484737641E-2},2.5176016158720615E-2,null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":0},0,null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",110.28100000000001,135.989,481.83300000000003,617.07600000000002,945.79600000000005,1000.125,1115.1020000000001,1412.5820000000001,1313.14,1410.539,1569.7370000000001,1732.175,1157.7550000000001,1318.5509999999999,1332.722,1717.0540000000001,2004.875,1761.654,1902.759,null,"Q1"]
[null,null,80.58,353.78699999999998,476.31400000000002,615.51,861.64800000000002,1128.0150000000001,1196.298,1393.4,1316.248,1476.973,1699.4680000000001,1748.511,1414.57,1409.4390000000001,1449.5550000000001,1616.761,1745.5050000000001,1683.41,1843.204,null,"Q2"]
[null,null,126.931,330.82,513.47699999999998,598.35900000000004,930.47199999999998,1177.1369999999999,1274.19,1395.0239999999999,1354.2539999999999,1646.027,1654.5889999999999,1558.7560000000001,1328.78,1192.19,1515.9839999999999,1648.0719999999999,1513.2550000000001,1670.44,null,null,"Q3"]
[null,null,134.983,485.57900000000001,642.41813000000002,986.43610999999999,1251.62059,1410.78349,1620.1567299999999,1704.1013600000001,1895.47982,1796.55726,1998.6191200000001,1912.40428,1769.3834099999999,1674.87328,2068.8941500000001,2114.6855399999999,2007.8733,2358.3340199999998,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":1.0096661907423343E-2},3.5019329255645527E-2,3.8718570692467522E-2,4.7704610705657499E-2,4.8510548761175498E-2,3.9252015129542989E-2,3.6561807048285454E-2,3.6264392884422084E-2,3.6630296439790669E-2,3.5261635059851665E-2,3.6463596321463898E-2,3.6742413158672306E-2,3.1544999471434458E-2,2.8588115950351448E-2,3.1738931752391314E-2,3.0626360380650398E-2,2.8821891586838604E-2,{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":3.3381244317653387E-2},2.7300959963181704E-2,null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",2749.7620000000002,2814.46,2986.96,3853.442,4386.8090000000002,5417.4369999999999,7277.4809999999998,8045.6840000000002,8836.4269999999997,10472.189,9868.5859999999993,10386.759,10935.099,11612.727000000001,12875.13,14257.47,14518.295,15192.775,15591.017,null,"Q1"]
[null,null,2719.9720000000002,2536.4349999999999,3319.1689999999999,4248.7309999999998,5552.8029999999999,5391.6260000000002,8162.134,7798.799,9224.19,10352.09,9598.5169999999998,10298.027,9362.6260000000002,11684.485000000001,12525.498,14070.642,14585.427,14257.665000000001,15518.135,null,"Q2"]
[null,null,2835.9879999999998,2724.0990000000002,3692.9070000000002,4237.3490000000002,5563.43,5948.7830000000004,8029.9070000000002,8027.0420000000004,9329.4670000000006,10453.758,9699.4249999999993,9838.0220000000008,9877.1749999999993,11779.663,13004.906999999999,13496.691000000001,14264.064,14250.413,null,null,"Q3"]
[null,null,2728.0790000000002,2905.1379999999999,3714.2317600000001,4382.4962800000003,5352.5376699999997,6505.6387800000002,8030.8158800000001,8364.7577500000007,9671.5449700000008,10342.98978,10245.44917,10421.263070000001,10344.55976,12572.20154,13630.078729999999,13965.274439999999,14899.72896,15190.38039,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":0.20405896534927781},0.20951479399868511,0.22385692160924547,0.21194000993778725,0.20745467253504007,0.18100540134609996,0.18123008423071929,0.1780075226446709,0.18690336638976532,0.20300534760029607,0.18692201977281059,0.20022040180392911,0.18442533727691171,0.21459268570856119,0.20909921302217924,0.20225490727766818,0.21387722659512406,{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":0.21501356244552711},0.22984975202866786,null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",3228.473,4116.5,4974.3670000000002,6499.2839999999997,8460.0689999999995,7355.2359999999999,9937.6460000000006,13804.886,13827.692999999999,14754.022999999999,16974.264999999999,20232.188999999998,23043.855,18856.915000000001,19045.593000000001,20278.612000000001,21744.968000000001,22352.632000000001,20852.171999999999,null,"Q1"]
[null,null,3230.875,3037.7069999999999,5376.393,6511.6660000000002,7133.3450000000003,7311.0439999999999,10407.965,12818.897999999999,13093.759,17277.941999999999,15890.346,19346.679,14927.387000000001,16721.548999999999,18343.748,17999.195,20097.98,17598.184000000001,19293.775000000001,null,"Q2"]
[null,null,3471.3519999999999,3459.8760000000002,5530.27,6734.1130000000003,7089.83,10769.075999999999,10817.643,11839.433999999999,12712.727999999999,14326.089,12803.562,14214.725,14887.338,15606.81,20591.223999999998,16869.559000000001,18994.914000000001,18471.16,null,null,"Q3"]
[null,null,3846.4780000000001,4301.0990000000002,5889.4604799999997,7454.5248799999999,8132.0925200000001,9220.8231799999994,12790.710870000001,13367.21377,15900.17902,15241.679459999999,19006.259040000001,15689.844279999999,15828.318509999999,18920.210220000001,21429.97033,22658.947410000001,22649.577109999998,22207.568599999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":0.28771465962633758},0.31018969527538814,0.35495805813477538,0.36050505835196789,0.31518518780667432,0.25654956521230676,0.28864584159049067,0.28446306264630694,0.30727220875838201,0.29915358156619898,0.34675769399010548,0.301443971319177,0.2821911272648624,0.32294572373522162,0.32875745033144432,0.32816278169891161,0.32512193670395495,{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":0.31433896422256918},0.28577334837252749,null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",8350.1479999999992,8838.9419999999991,9683.2659999999996,9918.2469999999994,12314.063,18107.294999999998,26142.446,28677.722000000002,30230.371999999999,31553.797999999999,32000.918000000001,32305.534,29318.345000000001,28284.088,27387.527999999998,30023.34,31049.933000000001,32051.68,32716.347000000002,null,"Q1"]
[null,null,8345.7209999999995,9555.1489999999994,9710.2610000000004,10280.766,13513.17,19658.264999999999,26134.019,29115.687000000002,30466.144,31427.065999999999,32117.260999999999,32075.963,29092.879000000001,28009.659,27832.082999999999,30362.746999999999,31113.969000000001,32212.95,32698.583999999999,null,"Q2"]
[null,null,8333.2109999999993,9482.7860000000001,10139.165999999999,11201.303,14661.745999999999,22004.569,27053.514999999999,29653.216,30884.9,31143.859,32086.117999999999,32793.065000000002,28899.447,27768.43,27841.355,30885.86,31542.867999999999,32497.911,null,null,"Q3"]
[null,null,8613.1710000000003,9413.5869999999995,10504.21478,11871.78225,16027.217280000001,24767.393530000001,28319.229220000001,29813.037189999999,32057.133750000001,32042.059300000001,32300.444090000001,32806.180070000002,28741.156630000001,27584.172289999999,29468.563880000002,31178.914479999999,31940.693780000001,32857.883950000003,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":0.64426094795510114},0.67889571548535743,0.6330895152792344,0.57412613435104753,0.62118593412353063,0.68909943478209068,0.63907532853183124,0.63444095469535156,0.6195066282860866,0.62890030101391048,0.58930205486164577,0.63029466880807294,0.51240435825142328,0.47082936078662102,0.45207761732435842,0.4515549253445782,0.45849068929576892,{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":0.46508978057995876},0.48432117803386593,null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",619.87099999999998,841.94899999999996,0,142.911,192.68700000000001,184.44399999999999,237.661,252.81,349.27600000000001,421.37900000000002,496.15699999999998,482.17599999999999,473.01499999999999,480.81700000000001,500.262,458.76400000000001,467.03,416.99,409.68,null,"Q1"]
[null,null,610.39599999999996,117.843,101.045,163.595,197.45,203.58699999999999,232.97399999999999,291.98,370.76499999999999,420.97399999999999,520.62599999999998,502.61399999999998,458.06200000000001,507.005,484.3,461.23099999999999,457.06,406.53399999999999,388.58300000000003,null,"Q2"]
[null,null,647.30700000000002,110.411,111.836,177.959,196.047,197.81800000000001,234.702,359.18400000000003,364.79199999999997,445.96899999999999,528.928,493.267,466.495,513.18899999999996,472.38499999999999,472.58600000000001,441.04899999999998,394.58199999999999,null,null,"Q3"]
[null,null,853.12599999999998,92.116,130.20148,189.54794999999999,189.82944000000001,241.57167000000001,246.25632999999999,352.13261999999997,426.03638000000001,491.29127999999997,483.03107999999997,476.02954999999997,488.87031000000002,505.15915999999999,470.91591,484.25605999999999,436.26911999999999,430.86882000000003,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":6.3813404550442987E-2},6.6432867436875213E-3,7.8472492792877688E-3,9.166646550282341E-3,7.3574455222302137E-3,6.7212119456465762E-3,5.5572255789592085E-3,7.4936127503007826E-3,8.2331865150299024E-3,9.6427395937535559E-3,8.8126097341852359E-3,9.1458038369569301E-3,8.715699256245428E-3,8.6224724054718566E-3,7.2243270292998074E-3,7.0133361814512908E-3,6.2623977714756605E-3,{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":6.0987702451406871E-3},5.7555696088837901E-3,null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",9018.7999999999993,9738.3109999999997,9743.1380000000008,11274.037,13706.257,19831.864000000001,28146.544000000002,32155.525000000001,34063.120999999999,35298.987000000001,35642.828000000001,35832.474999999999,39844.612999999998,39709.980000000003,39551.841,44595.203000000001,46104.154999999999,47221.247000000003,48304.491999999998,null,"Q1"]
[null,null,9007.8520000000008,9732.1810000000005,9870.9549999999999,11632.659,14943.94,21445.197,29326.161,32770.983999999997,34189.987999999998,35097.949000000001,35759.25,35622.925999999999,39510.635999999999,39859.330999999998,40527.230000000003,45151.254999999997,46350.618999999999,47274.442000000003,48220.481,null,"Q2"]
[null,null,9033.7039999999997,9652.5460000000003,10317.794,12545.682000000001,16215.45,23782.763999999999,30366.01,33478.745000000003,34564.375999999997,34807.580999999998,35706.345000000001,36327.449999999997,39847.296000000002,39485.103000000003,41827.413999999997,46291.91,46592.894999999997,47695.544999999998,null,null,"Q3"]
[null,null,9522.5939999999991,9564.9290000000001,10702.52931,13223.47868,17668.905859999999,26720.859949999998,31522.107909999999,33623.821360000002,35846.053039999999,35707.666960000002,35805.095889999997,36359.112650000003,40262.454669999999,39666.136740000002,43754.773939999999,46388.941850000003,47015.291830000002,48440.906849999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":0.71228534037366231},0.6898103047246118,0.64504194126252423,0.63949494164803211,0.68481481219332563,0.74345043478769324,0.71135415840950933,0.71553693735369317,0.69272779124161799,0.70084641843380102,0.65324230600989441,0.698556028680823,0.71780887291341999,0.67705427626477843,0.6712425495151455,0.67183721830108856,0.67487806329604505,{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":0.68566103563588487},0.71422665162747268,null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",12247.272999999999,13854.811,14717.504999999999,17773.321,22166.326000000001,27187.1,38084.19,45960.411,47890.813999999998,50053.01,52617.093000000001,56064.663999999997,62888.468000000001,58566.894999999997,58597.434000000001,64873.815000000002,67849.123000000007,69573.879000000001,69156.664000000004,null,"Q1"]
[null,null,12238.727000000001,12769.888000000001,15247.348,18144.325000000001,22077.285,28756.241000000002,39734.125999999997,45589.881999999998,47283.747000000003,52375.891000000003,51649.595999999998,54969.605000000003,54438.023000000001,56580.88,58870.978000000003,63150.45,66448.599000000002,64872.625999999997,67514.255999999994,null,"Q2"]
[null,null,12505.056,13112.422,15848.064,19279.794999999998,23305.279999999999,34551.839999999997,41183.652999999998,45318.178999999996,47277.103999999999,49133.67,48509.906999999999,50542.175000000003,54734.633999999998,55091.913,62418.637999999999,63161.468999999997,65587.808999999994,66166.705000000002,null,null,"Q3"]
[null,null,13369.072,13866.028,16591.989799999999,20678.003560000001,25800.998380000001,35941.683129999998,44312.818780000001,46991.035129999997,51746.232060000002,50949.346420000002,54811.354930000001,52048.95693,56090.77317,58586.346960000003,65184.744279999999,69047.889259999996,69664.86894,70648.475460000001,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",3355.0230000000001,3929.88,4748.942,5796.2650000000003,7819.3869999999997,8990.7829999999994,11369.03,11610.823,12718.791999999999,13590.736999999999,13126.802,13859.612999999999,12965.75,13651.183000000001,13085.697,15650.023999999999,16170.055,15627.759,14348.416999999999,null,"Q1"]
[null,null,3359.357,3704.1370000000002,4948.1559999999999,6091.84,8476.1579999999994,9253.1299999999992,12113.087,12142.218999999999,13742.489,13268.455,13895.007,14397.687,11966.788,13573.636,13468.870999999999,15517.781999999999,15123.237999999999,13223.959000000001,13975.444,null,"Q2"]
[null,null,3529.712,4008.1880000000001,5207.9539999999997,5758.567,7811.1989999999996,10189.627,10654.004999999999,12254.644,13190.807000000001,13499.519,14030.416999999999,13448.971,13376.078,11713.614,14446.532999999999,14157.78,13583.56,13729.932000000001,null,null,"Q3"]
[null,null,3697.1579999999999,4533.3490000000002,5378.0031499999996,7291.7785400000002,8091.3321999999998,11056.71538,12075.36515,12773.31264,14031.577289999999,14084.93276,14370.530220000001,14069.08079,13050.309279999999,13972.618549999999,15811.877630000001,15224.701139999999,15458.716899999999,15312.70205,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":0.27654559718131522},0.32693926479883062,0.32413250097345164,0.35263455288814161,0.31360539157554879,0.30762931552226391,0.27250275388597156,0.27182445767927482,0.27116133351951732,0.27644972408264307,0.26218162711636511,0.27030475959242245,0.23266410039396501,0.23849615610169114,0.24257021799579884,0.22049480879381192,{"$f":"IFERROR(S61/S55,\"-\")","v":0.22190118398577727},{"$f":"IFERROR(T61/T55,\"-\")","v":0.21674497503728582},{"$f":"IFERROR(U61/U55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",6167.4579999999996,6531.335,6763.0140000000001,8395.2980000000007,10662.433999999999,12206.492,14689.571,16735.343000000001,20475.807000000001,20782.383000000002,18833.291000000001,23463.71,27317.5,19765.094000000001,21892.225999999999,22346.163,20639.111000000001,26104.456999999999,23595.238000000001,null,"Q1"]
[null,null,6045.7089999999998,5990.3180000000002,6535.607,8331.6910000000007,11789.492,12497.673000000001,15968.397999999999,16790.534,21217.597000000002,20164.165000000001,19071.621999999999,27432.303,20708.994999999999,18432.917000000001,22962.423999999999,21790.438999999998,20409.271000000001,24395.358,23501.621999999999,null,"Q2"]
[null,null,6199.1570000000002,5916.2939999999999,6816.4009999999998,8022.3140000000003,11047.199000000001,13544.585999999999,15140.067999999999,18568.885999999999,22204.710999999999,19928.764999999999,19227.436000000002,23708.603999999999,20963.026000000002,17673.892,23855.279999999999,20302.722000000002,21678.697,25420.955000000002,null,null,"Q3"]
[null,null,6203.5510000000004,6441.6880000000001,7634.1696499999998,9115.8980300000003,11587.854369999999,14331.29603,16776.561849999998,19474.348549999999,22491.414049999999,20377.780340000001,23651.210190000002,22289.268950000001,20610.004990000001,20510.683540000002,24485.031019999999,23579.25981,25949.09146,30283.814269999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":0.4640225589330359},0.46456620453961295,0.4601117612789275,0.44085000776544986,0.44912426253173537,0.39873747643270152,0.37859387671298117,0.41442689006795669,0.43464834355322912,0.39996156519881809,0.43150201669353261,0.42823661154202503,0.36744020139524852,0.35009323168764439,0.3756251756519125,0.34149139188328032,0.37248460888298057,{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":0.42865488707036847},0.34809865934092499,null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",498.56,295.61099999999999,0,0,0,0,1000,0,0,22.030999999999999,294.77999999999997,309.64100000000002,4272.9769999999999,1748.424,197.57300000000001,61.725999999999999,22.6,1005.341,2005.692,null,"Q1"]
[null,null,438.68700000000001,577.91099999999994,0,0,0,1300,1850,0,0,353.85700000000003,374.12799999999999,277.31,2759.6509999999998,723.31200000000001,1055.9739999999999,60.762,1013.25,2005.3869999999999,2505.7190000000001,null,"Q2"]
[null,null,237.60300000000001,0,0,0,0,1500,0,0,2509.1170000000002,391.88099999999997,326.78699999999998,283.14400000000001,1754.942,2234.279,1077.5060000000001,68.445999999999998,3013.3270000000002,4005.3539999999998,null,null,"Q3"]
[null,null,124.824,0,0,0,0,1360,0,0,1507.40464,341.13753000000003,340.17741999999998,280.74191000000002,1248.7144000000001,1231.8289,1074.19975,2039.9465,3012.9055499999999,6005.43851,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":9.3367737117430443E-3},0,0,0,0,3.7839073787416147E-2,0,0,2.9130713097180818E-2,6.6956213174520253E-3,6.2063311595643485E-3,5.3938047284514531E-3,2.2262385227163735E-2,2.1025869744721148E-2,1.6479312174422171E-2,2.9543937140765832E-2,4.3248564101870536E-2,{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":8.5004502516125485E-2},3.7113924502108118E-2,null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",912.23699999999997,646.24,318.76,690,1000,1300,500,3000,5700,4750,2800,6805.79,8288.9089999999997,2069.96,6324.2479999999996,4005.7840000000001,2030.2139999999999,7023.9579999999996,4725.5339999999997,null,"Q1"]
[null,null,1071.8309999999999,613.44000000000005,217.2,630,2000,500,500,3000,5700,4600,2705.6619999999998,10795.699000000001,4013.2629999999999,2066.326,6323.1660000000002,4017.4850000000001,2031.5530000000001,7024.1660000000002,4725.6549999999997,null,"Q2"]
[null,null,1037.9010000000001,646.24,140,630,2000,500,3000,4700,4750,4050,2910.7930000000001,8089.0630000000001,4080.5509999999999,2064.09,6345.7259999999997,4030.8649999999998,3031.7240000000002,5724.0140000000001,null,null,"Q3"]
[null,null,960,646.24,730,300,2000,500,3000,4700,4750,3800,6907.6385600000003,6020.2069099999999,4075.16698,3182.5042199999998,5173.6882599999999,4019.8979599999998,5025.5578999999998,6724.3955999999998,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":7.1807527104349497E-2},4.6605992718318466E-2,4.3997134086955623E-2,1.4508170439641805E-2,7.7516380201408316E-2,1.3911424186550054E-2,6.7700500274968059E-2,0.10001907783043128,9.1794123183546045E-2,7.4583881188087675E-2,0.12602568516727597,0.11566431423585495,7.2653071970482166E-2,5.4321601962533418E-2,7.9369618108441245E-2,5.8218983999106244E-2,7.2139056262753368E-2,{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":9.5181043273994514E-2},6.9994920776435723E-2,null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":1410.797},941.851,318.76,690,1000,{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":1300},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":1500},3000,5700,4772.0309999999999,3094.7799999999997,7115.4309999999996,12561.885999999999,3818.384,6521.8209999999999,4067.51,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":2052.8139999999999},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":8029.299},{"$f":"IF(AND(ISBLANK(U76), ISBLANK(U70)), \"\", U76 + U70)","v":6731.2259999999997},null,"Q1"]
[null,null,1510.518,1191.3510000000001,217.2,630,2000,1800,2350,3000,5700,4953.857,3079.79,11073.009,6772.9139999999998,2789.6379999999999,7379.14,4078.2470000000003,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":3044.8029999999999},9029.5529999999999,{"$f":"IF(AND(ISBLANK(U77), ISBLANK(U71)), \"\", U77 + U71)","v":7231.3739999999998},null,"Q2"]
[null,null,1275.5040000000001,646.24,140,630,2000,2000,3000,4700,7259.1170000000002,4441.8810000000003,3237.58,8372.2070000000003,5835.4930000000004,4298.3690000000006,7423.232,4099.3109999999997,6045.0510000000004,9729.3680000000004,{"$f":"IF(AND(ISBLANK(U78), ISBLANK(U72)), \"\", U78 + U72)","v":""},null,"Q3"]
[null,null,1084.8240000000001,646.24,730,300,2000,1860,3000,4700,6257.4046399999997,4141.13753,7247.8159800000003,6300.9488199999996,5323.8813799999998,4414.3331199999993,6247.8880099999997,6059.8444600000003,8038.4634499999993,12729.83411,{"$f":"IF(AND(ISBLANK(U79), ISBLANK(U73)), \"\", U79 + U73)","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":8.1144300816092543E-2},4.6605992718318466E-2,4.3997134086955623E-2,1.4508170439641805E-2,7.7516380201408316E-2,5.1750497973966199E-2,6.7700500274968059E-2,0.10001907783043128,0.12092483628072687,8.1279502505539697E-2,0.13223201632684034,0.12105811896430639,9.4915457197645894E-2,7.534747170725456E-2,9.5848930282863412E-2,8.776292113987208E-2,0.1153876203646239,{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":0.18018554579012},0.10710884527854385,null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",910.86400000000003,1463.76,1690,2000,2000,3500,8900,11850,8650,9699.4930000000004,12917.171,10000,12430.105,10006.696,5868.6329999999998,9089.5869999999995,11742.017,6610.3109999999997,9615.8989999999994,null,"Q1"]
[null,null,1173.856,1335,2630,2000,1000,4150,8650,11500,8300,13509.102000000001,12807.574000000001,6000,8114.4750000000004,10044.839,5885.3680000000004,9086.9629999999997,11744.450999999999,6624.1679999999997,9662.8119999999999,null,"Q2"]
[null,null,1056.7539999999999,1685.64,2630,3000,2300,8150,10200,10000,7950,11008.875,10097.137000000001,6000,8078.4080000000004,10083.401,9030.375,10725.653,10586.043,7776.1639999999998,null,null,"Q3"]
[null,null,1565,1524.08,2000,2700,3500,7900,10850,9650,10200,10911.16776,10000,7071.6522699999996,8055.58745,8943.3683799999999,9055.7647699999998,11742.515820000001,8596.8439299999991,5758.0177400000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":0.11706122908156975},0.10991467780102564,0.12054009338891952,0.13057353395677623,0.13565366535246454,0.21980050214749083,0.2448501426611345,0.20535831937524721,0.19711580136256204,0.21415716837766649,0.18244394820691948,0.13586539840770637,0.14361698002602163,0.15265277396636645,0.13892460375546017,0.17006335669123104,0.12340285800873566,{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":8.1502363674642836E-2},0.14312254288931217,null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":2321.6610000000001},2405.6109999999999,2008.76,2690,3000,4800,10400,14850,14350,14471.524000000001,16011.951000000001,17115.431,24991.990999999998,13825.08,12390.454,13157.097,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":13794.831},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":14639.61},{"$f":"IF(AND(ISBLANK(U76), ISBLANK(U70), ISBLANK(U88)), \"\", U76 + U70+U88)","v":16347.125},null,"Q1"]
[null,null,2684.3739999999998,2526.3510000000001,2847.2,2630,3000,5950,11000,14500,14000,18462.959000000003,15887.364000000001,17073.008999999998,14887.388999999999,12834.476999999999,13264.508000000002,13165.21,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":14789.253999999999},15653.721,{"$f":"IF(AND(ISBLANK(U77), ISBLANK(U71), ISBLANK(U89)), \"\", U77 + U71+U89)","v":16894.186000000002},null,"Q2"]
[null,null,2332.2579999999998,2331.88,2770,3630,4300,10150,13200,14700,15209.117,15450.756000000001,13334.717000000001,14372.207,13913.901000000002,14381.77,16453.607,14824.964,16631.094000000001,17505.531999999999,{"$f":"IF(AND(ISBLANK(U78), ISBLANK(U72), ISBLANK(U90)), \"\", U78 + U72+U90)","v":""},null,"Q3"]
[null,null,2649.8240000000001,2170.3199999999997,2730,3000,5500,9760,13850,14350,16457.404640000001,15052.30529,17247.815979999999,13372.60109,13379.46883,13357.701499999999,{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":15303.65278},17802.360280000001,16635.307379999998,18487.851849999999,{"$f":"IF(AND(ISBLANK(U79), ISBLANK(U73), ISBLANK(U91)), \"\", U79 + U73+U91)","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":0.5346473484068166},0.41155732897336511,0.43762590020248809,0.369399328531266,0.55781534270146749,0.76751406988155524,0.88207439242322583,0.84898074158715064,0.94094116201274602,0.80775294975056056,0.86611108693309025,0.63263090488367779,0.62041826909551101,0.58354961615189871,0.63118571805383028,0.69652609211385863,{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":0.62066402710999624},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":0.70842218106782262},{"$f":"IFERROR(U97/U122,IFERROR(U96/U121,IFERROR(U95/U120,IFERROR(U94/U119,\"-\"))))","v":0.65299598130119019},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",1569.4659999999999,2125.152,2332.0309999999999,2728.3829999999998,2770.6170000000002,4359.37,9952.41,12846.223,9614.152,10734.370999999999,13901.098,11262.394,13821.195,15852.49,12300.754999999999,16671.826000000001,19936.532999999999,14959.079,18128.082999999999,null,"Q1"]
[null,null,1810.546,1991.973,3345.7649999999999,2735.7429999999999,1801.923,5035.8069999999998,9683.7960000000003,12501.635,9260.9850000000006,14518.223,13747.851000000001,7308.7120000000004,13797.553,16393.991999999998,12612.154,16646.307000000001,20033.535,14973.956,18140.826000000001,null,"Q2"]
[null,null,1692.337,2325.88,3338.1379999999999,3756.107,3149.7660000000001,9064.3169999999991,11203.526,10964.447,8901.1190000000006,12091.964,11061.409,7357.6540000000005,13754.572,16368.626,15966.912,18977.159,18829.726999999999,16252.218000000001,null,null,"Q3"]
[null,null,2209.31,2150.904,2719.6107999999999,3440.8097400000001,4353.2441399999998,8894.0033100000001,11834.623310000001,10614.057500000001,11764.44909,11936.77406,11246.04898,8621.6068699999996,13915.525229999999,15185.23063,16453.831610000001,19909.842710000001,16913.3403,14267.43634,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":0.16525529969469832},0.15512041371905494,0.16391106990675705,0.16639951386099869,0.16872386393289637,0.24745650552398046,0.26706997288426615,0.22587409429556871,0.22734890293768761,0.23428708901581233,0.20517735776395993,0.16564418152692459,0.24808938161406341,0.25919401734277375,0.25241844225579591,0.28834831771655522,0.24278148451792667,{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":0.20194967049328597},0.26869622913418467,null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",7736.924,8656.4869999999992,9095.0450000000001,11123.681,13433.050999999999,16565.862000000001,24641.981,29581.565999999999,30089.958999999999,31516.754000000001,32734.388999999999,34726.103999999999,41138.695,35617.584000000003,34192.981,39017.989000000001,40575.644,41063.536,41723.321000000004,null,"Q1"]
[null,null,7856.2550000000001,7982.2910000000002,9881.3719999999994,11067.433999999999,13591.415000000001,17533.48,25652.194,29292.169000000002,30478.581999999999,34682.387999999999,32819.472999999998,34741.014999999999,34506.548000000003,34826.909,35574.578000000001,38436.745999999999,40442.805999999997,39369.313999999998,41642.447999999997,null,"Q2"]
[null,null,7891.4939999999997,8242.1740000000009,10154.539000000001,11778.421,14196.965,22608.902999999998,26343.594000000001,29533.332999999999,31105.83,32020.728999999999,30288.845000000001,31066.258000000002,34717.597999999998,34042.517999999996,39822.192000000003,39279.881000000001,40508.423999999999,41673.173000000003,null,null,"Q3"]
[null,null,8412.8610000000008,8592.5920000000006,10353.78045,12556.707770000001,15941.09852,23225.299340000001,28611.185150000001,30088.406060000001,34255.863140000001,32314.554400000001,34897.259169999998,30910.875820000001,34525.530209999997,35695.914169999996,40938.862639999999,43489.102529999996,42862.431770000003,44551.250610000003,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":0.62927785862773422},0.61968661825866789,0.62402283118568458,0.60724952162644852,0.61784812685221369,0.64619398195668198,0.64566384937157906,0.640300984576332,0.66199724649091674,0.6342486542146305,0.63667937445749245,0.59388079306894959,0.61552958283102943,0.60928724903041809,0.62804361806111852,0.62983970974466252,0.61526609354445161,{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":0.63060455756365452},0.61679488847510966,null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",1889.673,2507.252,1062.4939999999999,1334.56,1810.173,2340.2220000000002,2462.364,2524.1619999999998,2944.085,3481.2379999999998,4837.223,6281.3370000000004,6695.8310000000001,7870.5770000000002,9316.8369999999995,10769.162,12183.636,13421.842000000001,12337.152,null,"Q1"]
[null,null,1733.325,2072.8249999999998,759.32100000000003,979.90099999999995,1496.855,1734.194,1692.652,1577.0930000000001,1913.7850000000001,2637.2190000000001,3782.576,5178.0240000000003,4877.7089999999998,6673.2749999999996,8206.6679999999997,9627.375,10912.373,10414.536,10774.907999999999,null,"Q2"]
[null,null,1951.922,379.34699999999998,434.17899999999997,643.21299999999997,2086.252,2415.5810000000001,2420.0169999999998,1025.271,1236.9880000000001,2062.7910000000002,3175.721,4424.8329999999996,4963.1229999999996,5965.5460000000003,7504.2979999999998,8793.3610000000008,9987.2819999999992,9405.7839999999997,null,null,"Q3"]
[null,null,2277.3939999999998,739.79,946.60607000000005,1230.1397099999999,1621.2587900000001,1773.2349999999999,1872.6913500000001,2120.2043600000002,2487.3110299999998,3588.74917,4861.4961999999996,6085.8587900000002,6508.1072000000004,7805.89185,9158.04198,10470.79932,11714.46616,11007.678239999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":0.17034794935654471},5.3352697686749224E-2,5.7051992040159046E-2,5.9490255257505134E-2,6.2837056385257606E-2,4.9336448534874164E-2,4.2260713751868441E-2,4.5119337212608461E-2,4.8067481070234272E-2,7.0437589923454808E-2,8.8695056092093577E-2,0.11692566285592998,0.1160281242741158,0.13323738814658465,0.14049363974892318,0.15164546566473858,0.16815457113813384,{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":0.15580914051333442},0.15959456029553226,null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",4510.3469999999998,5198.3220000000001,5622.4560000000001,6649.6350000000002,8733.2710000000006,10621.231,13442.199000000001,16378.837,17800.848000000002,18536.252,19882.7,21338.556,21749.769,22949.308000000001,24404.45,25855.824000000001,27273.476999999999,28510.341,27433.342000000001,null,"Q1"]
[null,null,4382.47,4787.5950000000003,5365.9719999999998,7076.8850000000002,8485.8649999999998,11222.755999999999,14081.922,16297.705,16805.157999999999,17693.499,18830.118999999999,20228.585999999999,19931.472000000002,21753.968000000001,23296.397000000001,24713.702000000001,26005.791000000001,25503.31,25871.807000000001,null,"Q2"]
[null,null,4613.5590000000002,4870.2460000000001,5693.5209999999997,7501.3680000000004,9108.31,11942.933999999999,14840.049000000001,15784.838,16171.267,17112.937000000002,18221.058000000001,19475.913,20017.032999999999,21049.392,22596.444,23881.585999999999,25079.383000000002,24493.53,null,null,"Q3"]
[null,null,4956.2089999999998,5273.433,6238.2048199999999,8121.2925100000002,9859.8937299999998,12716.37926,15701.62349,16902.621340000002,17490.365290000002,18634.788390000002,19914.092130000001,21138.07749,21565.23993,22890.429759999999,24245.879369999999,25558.784489999998,26802.435219999999,26097.223300000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":0.37072199177325094},0.38031316538521343,0.37597689579100391,0.39275031975088798,0.38215163556008097,0.35380589200581491,0.35433592180072998,0.35969885092420611,0.33800268335904804,0.36575127453813572,0.36332055931535429,0.40611913738114558,0.3844703631493907,0.39071269925104746,0.37195634711478226,0.37016025781408513,0.3847338784643955,{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":0.36939542049673552},0.38320509671320385,null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",4377.8559999999998,5068.174,5826.5519999999997,6830.134,8657.5669999999991,9664.8189999999995,11390.611000000001,12619.984,14078.637000000001,14270.687,15373.83,16057.708000000001,14927.583000000001,15376.954,16171.842000000001,17700.457999999999,18114.663,18018.73,16513.990000000002,null,"Q1"]
[null,null,4590.9579999999996,4944.9650000000001,5981.3860000000004,7120.4570000000003,8146.3159999999998,9991.0360000000001,12294.69,13603.895,15008.72,15219.388000000001,15889.447,17054.093000000001,13824.165999999999,16456.734,16723.319,18252.427,17856.183000000001,16866.53,17403.266,null,"Q2"]
[null,null,4811.7960000000003,5021.9269999999997,6013.4889999999996,7283.2389999999996,8649.7919999999995,10174.49,12154.859,13227.903,14241.085999999999,15578.468000000001,15894.182000000001,15886.093999999999,15064.306,13387.226000000001,16337.216,16824.393,16397.241000000002,16099.583000000001,null,null,"Q3"]
[null,null,5369.7839999999997,5978.2870000000003,7019.0267299999996,7943.0415999999996,9981.2926499999994,11279.9305,13315.406300000001,14538.17288,15305.78386,14338.715920000001,16398.582289999998,16255.416730000001,15357.940839999999,16570.15265,17579.091950000002,17388.264149999999,17438.299159999999,16902.752270000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":19150.394},21013.352999999999,24840.453730000001,29176.871600000002,35434.967649999991,41110.275500000003,49155.566300000006,53989.954879999998,58634.226859999995,59407.258920000007,63556.041290000001,65253.311730000001,59173.995840000003,61791.066650000008,66811.468950000009,{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":70165.542149999994},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":69806.386160000009},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":67887.595269999991},{"$f":"IF(COUNT(U126:U129)=4,SUM(U126:U129),IF(COUNT(U126:U129)=0,\"\",SUM(U126:U129)*4/COUNT(U126:U129)))","v":67834.512000000002},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":9.7280452819926255E-2},0.18212708509679545,0.1745707995970652,0.21448824725951732,0.16016122565868954,0.19570024044231962,9.834875160414927E-2,8.602103836394237E-2,1.31839729352238E-2,6.9836286767361144E-2,2.6705100027478446E-2,-9.3164863649442209E-2,{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":4.4226704194124007E-2},8.1248027784288149E-2,5.0202057411880684E-2,-5.1186947181592439E-3,-2.7487325953273758E-2,-7.8192886032960041E-4,null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",123.73099999999999,172.202,229.43600000000001,264.92899999999997,330.52199999999999,361.09899999999999,435.55399999999997,476.29399999999998,533.17200000000003,1001.879,526.50099999999998,495.30099999999999,405.70600000000002,455.60700000000003,500.67500000000001,551.41300000000001,672.91300000000001,635.73400000000004,635.05499999999995,null,"Q1"]
[null,null,138.97,152.768,223.155,276.38299999999998,316.78399999999999,374.88900000000001,493.55099999999999,515.11699999999996,626.5,554.08500000000004,575.27300000000002,511.31900000000002,557.70799999999997,497.56099999999998,584.23699999999997,650.24400000000003,679.06799999999998,590.28300000000002,651.60299999999995,null,"Q2"]
[null,null,146.602,152.49299999999999,235.04900000000001,307.32799999999997,340.60700000000003,388.35700000000003,460.875,527.04100000000005,567.44200000000001,577.92700000000002,599.77099999999996,489.375,953.35699999999997,389.61,604.28099999999995,666.20299999999997,615.38400000000001,616.18499999999995,null,null,"Q3"]
[null,null,267.40499999999997,309.43200000000002,386.80766999999997,476.91924,549.53702999999996,595.61321999999996,663.04292999999996,734.76705000000004,782.73086999999998,2694.4971799999998,792.32185000000004,674.56912,666.61035000000004,791.94443999999999,888.76896999999997,788.36791000000005,844.28481999999997,839.97735,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":676.70799999999997},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":786.89499999999998},1074.44767,1325.5592399999998,1537.45003,1719.95822,2053.0229300000001,2253.2190500000002,2509.8448699999999,4828.3881799999999,2493.8668499999999,2170.56412,2583.3813500000001,2134.72244,2577.9619699999998,{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":2656.2279100000001},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":2811.6498200000001},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":2682.1793499999999},{"$f":"IF(COUNT(U133:U136)=4,SUM(U133:U136),IF(COUNT(U133:U136)=0,\"\",SUM(U133:U136)*4/COUNT(U133:U136)))","v":2573.3159999999998},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",0,0,0,0,0,0,0,0,0,0,0,0,0,2.8250000000000002,1.9390000000000001,0,7.9619999999999997,5.6459999999999999,4.5739999999999998,null,"Q1"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,8.0090000000000003,1.7969999999999999,1.736,0,22.802,22.718,4.3040000000000003,null,"Q2"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.8220000000000001,1.169,0,0,5.5179999999999998,6.3250000000000002,null,null,"Q3"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.78927999999999998,0,0,0,25.66893,5.0639500000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":0},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":0},0,0,0,0,0,0,0,0,0,0,10.620279999999999,5.7910000000000004,3.6749999999999998,{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":0},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":61.95093},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":39.752949999999998},{"$f":"IF(COUNT(U139:U142)=4,SUM(U139:U142),IF(COUNT(U139:U142)=0,\"\",SUM(U139:U142)*4/COUNT(U139:U142)))","v":17.756},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",4501.5870000000004,5240.3760000000002,6055.9880000000003,7095.0630000000001,8988.0889999999999,10025.918,11826.165000000001,13096.278,14611.808999999999,15272.566000000001,15900.331,16553.008999999998,15333.289000000001,15835.386,16674.455999999998,18251.870999999999,18795.538,18660.11,17153.618999999999,null,"Q1"]
[null,null,4729.9279999999999,5097.7330000000002,6204.5410000000002,7396.84,8463.1,10365.924999999999,12788.241,14119.012000000001,15635.22,15773.473,16464.72,17565.412,14389.883,16956.092000000001,17309.292000000001,18902.670999999998,18558.053,17479.530999999999,18059.172999999999,null,"Q2"]
[null,null,4958.3980000000001,5174.42,6248.5379999999996,7590.567,8990.3989999999994,10562.847,12615.734,13754.944,14808.528,16156.395,16493.953000000001,16375.468999999999,16019.485000000001,13778.004999999999,16941.496999999999,17490.596000000001,17018.143,16722.093000000001,null,null,"Q3"]
[null,null,5637.1890000000003,6287.7190000000001,7405.8343999999997,8419.9608399999997,10530.829680000001,11875.54372,13978.44923,15272.93994,16088.514730000001,17033.213100000001,17190.904129999999,16929.985850000001,16025.340469999999,17356.306079999998,18467.860919999999,18176.63206,18308.252899999999,17747.793570000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":19827.101999999999},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":21800.248},25914.901399999999,30502.430840000001,36972.417679999999,42830.233720000004,51208.589229999998,56243.173939999993,61144.071730000003,64235.647100000002,66049.908129999996,67423.875849999997,61767.997470000002,63925.789080000002,69393.105920000002,{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":72821.77006000001},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":72679.986899999989},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":70609.527570000006},{"$f":"IF(COUNT(U145:U148)=4,SUM(U145:U148),IF(COUNT(U145:U148)=0,\"\",SUM(U145:U148)*4/COUNT(U145:U148)))","v":70425.584000000003},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",3206.549,3733.576,4276.3810000000003,4989.7079999999996,6324.2809999999999,6953.4059999999999,8191.2749999999996,9105.82,10218.992,10559.290999999999,10884.239,11724.689,10956.371999999999,11341.853999999999,11819.543,12924.262000000001,13224.861000000001,13160.576999999999,11971.098,null,"Q1"]
[null,null,3428.1390000000001,3626.7649999999999,4366.9570000000003,5160.8389999999999,5848.9610000000002,7118.7809999999999,8850.2900000000009,9867.8070000000007,10911.087,10954.58,11275.59,12515.617,10655.877,12244.986999999999,12299.061,13309.53,13034.217000000001,12364.396000000001,12438.907999999999,null,"Q2"]
[null,null,3553.1179999999999,3664.5070000000001,4331.1450000000004,5244.8779999999997,6232.2650000000003,7258.5079999999998,8779.2309999999998,9547.5930000000008,10307.093999999999,11132.991,11157.781000000001,11440.706,11314.974,9995.9120000000003,11822.611999999999,12210.659,11820.944,11640.647999999999,null,null,"Q3"]
[null,null,3958.9229999999998,4370.2219999999998,5077.7379899999996,5678.5524100000002,7153.8843100000004,8015.3653100000001,9652.0855200000005,10478.51008,10967.47746,11402.899240000001,11326.60166,11618.13696,11224.66102,11951.42013,12841.43115,12459.575290000001,12464.87801,11986.03901,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":14146.728999999999},15395.07,18052.220990000002,21073.97741,25559.391310000003,29346.060310000001,35472.881520000003,38999.730080000001,42404.650459999997,44049.76124,44644.211660000001,47299.148960000006,44151.884019999998,45534.173129999996,48782.647150000004,50904.026290000002,{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":50544.900009999998},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":49151.66001},{"$f":"IF(COUNT(U152:U155)=4,SUM(U152:U155),IF(COUNT(U152:U155)=0,\"\",SUM(U152:U155)*4/COUNT(U152:U155)))","v":48820.012000000002},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":0.73871738618014848},0.73263272167940074,0.72672670097801795,0.72228365326185273,0.72130420895135228,0.71383759785312062,0.72164526197310841,0.72235159608268229,0.72320643983673394,0.74148785924156213,0.70243852124604222,0.72485438219152287,0.74613659924845788,0.73690543955029764,0.73015378821423138,0.72548468564779711,0.72407272157232661,{"$f":"IFERROR(T156/T130, \"-\")","v":0.72401533467956647},0.71969283128328543,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},8.824237744287039E-2,0.17259752570140974,0.16738973125101309,0.21284135465911574,0.14815176754692433,0.20877832135825805,9.9423796682869492E-2,8.7306255018060261E-2,3.8795527428101877E-2,1.3494974848131572E-2,5.9468791166465071E-2,-6.6539568030316798E-2,3.1307590620002677E-2,7.134145185255962E-2,4.3486347378342241E-2,-7.0549680678314774E-3,-2.7564403129185219E-2,-6.7474427096159669E-3,null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":1171.3069999999998},1334.598,1550.1709999999994,1840.4260000000004,2333.2859999999991,2711.4129999999996,3199.3360000000011,3514.1640000000007,3859.6450000000004,3711.3960000000006,4489.5910000000003,4333.0190000000002,3971.2110000000011,4035.1000000000004,4352.2990000000009,4776.1959999999981,4889.8019999999997,{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":4858.1530000000002},4542.8920000000016,null,"Q1"]
[null,null,1162.8189999999995,1318.2000000000003,1614.4290000000001,1959.6180000000004,2297.3549999999996,2872.2550000000001,3444.3999999999996,3736.0879999999997,4097.6329999999998,4264.8080000000009,4613.857,4538.4760000000006,3168.2889999999989,4211.7470000000012,4424.2579999999998,4942.896999999999,4821.9660000000003,{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":4502.1339999999982},4964.3580000000002,null,"Q2"]
[null,null,1258.6780000000003,1357.4199999999996,1682.3439999999991,2038.3609999999999,2417.5269999999991,2915.982,3375.6280000000006,3680.3099999999995,3933.9920000000002,4445.4770000000008,4736.4009999999998,4445.387999999999,3749.3320000000003,3391.3140000000003,4514.6040000000012,4613.7340000000004,4576.2970000000023,{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":4458.9350000000013},"",null,"Q3"]
[null,null,1410.8609999999999,1608.0650000000005,1941.28874,2264.4891899999993,2827.408339999999,3264.5651900000003,3663.32078,4059.6628000000001,4338.3063999999995,2935.8166799999999,5071.9806299999982,4637.279770000001,4133.2798199999997,4618.7325199999996,4737.6608000000015,4928.6888599999984,4973.4211499999983,{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":4916.7132600000004},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":5003.6649999999991},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":5618.2830000000004},6788.2327399999986,8102.89419,{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":9875.576339999996},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":11764.215189999999},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":13682.684780000001},14990.2248,16229.5764,15357.497680000002,18911.82963,17954.162770000003,15022.11182,16256.893520000001,18028.821800000005,19261.515859999996,{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":19261.486150000001},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":18735.935259999998},{"$f":"IF(COUNT(U160:U163)=4,SUM(U160:U163),IF(COUNT(U160:U163)=0,\"\",SUM(U160:U163)*4/COUNT(U160:U163)))","v":19014.500000000004},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":0.26128261381985141},0.26736727832059931,0.273273299021982,0.27771634673814721,0.27869579104864789,0.28616240214687927,0.27835473802689159,0.27764840391731777,0.27679356016326606,0.25851214075843781,0.29756147875395778,0.27514561780847718,0.25386340075154201,0.26309456044970214,0.26984621178576862,0.274515314352203,0.27592727842767328,{"$f":"IFERROR(T164/T130, \"-\")","v":0.27598466532043359},0.28030716871671463,null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},0.12283356299832252,0.20823973089287209,0.19366770415122828,0.21877147947800069,0.19124340544564145,{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":0.16307671689232359},9.5561656284827337E-2,8.2677319155347151E-2,-5.3733917540817501E-2,0.23143952381179833,-5.0638509268338704E-2,-0.16330758429455869,8.2197610748446781E-2,0.10899550260448551,6.8373522888777474E-2,-1.5424538863499361E-6,-2.7285064397795818E-2,1.4867938863704491E-2,null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",0,0,1032.6590000000001,1228.421,1571.182,1862.7080000000001,2272.009,2557.672,2723.299,2892.9369999999999,2962.9859999999999,0,2217.7730000000001,2202.8139999999999,2304.2640000000001,2566.5650000000001,2678.0219999999999,2643.8649999999998,2671.3820000000001,null,"Q1"]
[null,null,0,887.00199999999995,1021.649,1270.384,1607.8979999999999,1945.4359999999999,2439.634,2679.136,2792.9989999999998,2867.623,2987.4720000000002,2521.9119999999998,2002.3440000000001,2343.806,2475.3220000000001,2797.703,2718.886,2637.0279999999998,2891.498,null,"Q2"]
[null,null,0,909.995,1120.008,1355.239,1696.925,2026.0550000000001,2388.3679999999999,2659.252,2779.2910000000002,2976.3180000000002,3065.7759999999998,2571.877,2426.6219999999998,2093.9490000000001,2542.9969999999998,2726.1709999999998,2657.5279999999998,2758.77,null,null,"Q3"]
[null,null,0,1061.9780000000001,1294.1925200000001,1531.6410800000001,1914.99002,2261.29765,2525.3527199999999,2751.74521,2913.8815399999999,3079.3296300000002,3011.8252499999999,2593.5578,2400.4022399999999,2614.3729899999998,2925.0616799999998,2873.6409100000001,2925.9025099999999,2983.8607499999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":0},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":2858.9749999999999},4468.5085199999994,5385.6850800000002,6790.9950200000003,8095.496650000001,9625.3637200000012,10647.805209999999,11209.47054,11816.207630000001,12028.05925,7687.3467999999993,9047.141239999999,9254.9419899999994,10247.644680000001,10964.07991,{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":10980.33851},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":11023.52375},{"$f":"IF(COUNT(U169:U172)=4,SUM(U169:U172),IF(COUNT(U169:U172)=0,\"\",SUM(U169:U172)*4/COUNT(U169:U172)))","v":11125.76},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":0},0.13605515502452178,0.17988836148364507,0.18458747578681464,0.19164671143702883,0.19692148864339282,0.19581431859121926,0.19721826465064085,0.19117623170447312,0.19890174777988223,0.18925123412135036,0.11780776478913585,0.15289049035090477,0.14977799367701963,0.15338152028462473,0.15626017520909302,0.15729704850831944,{"$f":"IFERROR(T173/T130, \"-\")","v":0.16237905770793112},0.16401326805446761,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-",0.56297572381710215,0.20525339850980096,0.26093429510364169,0.19209285622477171,0.18897754345930093,0.10622367317668462,5.2749399422944709E-2,5.4127185386224366E-2,1.7928901271346349E-2,-0.36088219718405534,0.17688735468523414,2.2968664298204364E-2,0.10726190299978336,6.9912184933406479E-2,1.4828968899770821E-3,3.9329607152521848E-3,9.2743710920929374E-3,null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",0,0,226.04599999999999,236.94499999999999,260.52,283.63900000000001,324.02699999999999,372.89400000000001,458.39400000000001,408.05599999999998,421.12799999999999,0,480.53800000000001,483.65899999999999,565.56700000000001,625.82000000000005,595.30200000000002,548.56100000000004,591.01599999999996,null,"Q1"]
[null,null,0,190.52600000000001,211.346,230.34700000000001,210.916,317.08800000000002,394.95600000000002,391.745,551.73500000000001,445.339,485.56900000000002,534.68799999999999,459.43200000000002,515.33100000000002,550.66,667.99900000000002,620.31899999999996,555.01499999999999,595.255,null,"Q2"]
[null,null,0,194.34399999999999,190.494,235.55799999999999,212.66900000000001,288.36799999999999,335.78100000000001,381.74400000000003,387.255,472.04300000000001,470.60599999999999,428.99099999999999,464.24200000000002,465.79500000000002,587.36400000000003,510.38600000000002,545.06399999999996,534.08900000000006,null,null,"Q3"]
[null,null,0,211.63800000000001,254.16369,217.00991999999999,281.32258999999999,316.45060000000001,378.19531999999998,465.72411,522.06213000000002,603.93686000000002,634.30759,478.22084000000001,505.17234000000002,605.86523999999997,567.66264999999999,632.97595999999999,599.14194999999995,647.56938000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":0},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":596.50800000000004},882.04968999999994,919.85991999999999,965.42759000000001,1205.5455999999999,1432.9593199999999,1612.1071099999999,1919.44613,1929.3748600000001,2011.6105899999998,1441.89984,1909.3843400000001,2070.6502399999999,2271.2536499999997,2437.1809599999997,{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":2359.8269499999997},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":2285.2343799999999},{"$f":"IF(COUNT(U177:U180)=4,SUM(U177:U180),IF(COUNT(U177:U180)=0,\"\",SUM(U177:U180)*4/COUNT(U177:U180)))","v":2372.5419999999999},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":0},2.8387092721470965E-2,3.5508598175674304E-2,3.1527023616884267E-2,2.7245053517072994E-2,2.9324678206060668E-2,2.9151516864937426E-2,2.9859389836185763E-2,3.2735933136511387E-2,3.2477089417610849E-2,3.1650973678823344E-2,2.2096960319288917E-2,3.226728756264434E-2,3.3510511345089387E-2,3.3994966518394433E-2,3.4734727122749096E-2,3.3805316100895821E-2,{"$f":"IFERROR(T181/T130, \"-\")","v":3.3662031640850611E-2},3.4975441409529115E-2,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-",0.478688785397681,4.2866326499134133E-2,4.9537618727860243E-2,0.24871674736372504,0.18863966655429709,0.12501945275041024,0.19064429285967241,5.1727057325646779E-3,4.2622992402834375E-2,-0.28321125014558596,0.32421426719903096,8.4459632679295918E-2,9.6879427594686263E-2,7.3055385073349272E-2,-3.173913273965509E-2,-3.1609338981402772E-2,3.8205105246141118E-2,null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",985.61400000000003,1116.2760000000001,1258.7049999999999,1465.366,1831.702,2146.3470000000002,2596.0360000000001,2930.5659999999998,3181.6930000000002,3300.9929999999999,3384.114,2968.6680000000001,2698.3110000000001,2686.473,2869.8310000000001,3192.3850000000002,3273.3240000000001,3192.4259999999999,3262.3980000000001,null,"Q1"]
[null,null,979.10199999999998,1077.528,1232.9949999999999,1500.731,1818.8140000000001,2262.5239999999999,2834.59,3070.8809999999999,3344.7339999999999,3312.962,3473.0410000000002,3056.6,2461.7759999999998,2859.1370000000002,3025.982,3465.7020000000002,3339.2049999999999,3192.0430000000001,3486.7530000000002,null,"Q2"]
[null,null,1039.655,1104.3389999999999,1310.502,1590.797,1909.5940000000001,2314.4229999999998,2724.1489999999999,3040.9960000000001,3166.5459999999998,3448.3609999999999,3536.3820000000001,3000.8679999999999,2890.864,2559.7440000000001,3130.3609999999999,3236.5569999999998,3202.5920000000001,3292.8589999999999,null,null,"Q3"]
[null,null,1160.135,1273.616,1548.3562099999999,1748.65101,2196.3126099999999,2577.7482500000001,2903.5480400000001,3217.4693200000002,3435.9436700000001,3683.26649,3646.1328400000002,3071.77864,2905.57458,3220.2382200000002,3492.7243199999998,3506.6168699999998,3525.0444600000001,3631.43012,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":4164.5060000000003},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":4571.759},5350.5582099999992,6305.5450099999998,7756.4226100000005,9301.0422500000004,11058.323039999999,12259.912319999999,13128.916670000001,13745.582489999999,14039.66984,12097.914640000001,10956.52558,11325.592220000002,12518.898319999998,13401.26087,{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":13340.16546},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":13308.758119999999},{"$f":"IF(COUNT(U185:U188)=4,SUM(U185:U188),IF(COUNT(U185:U188)=0,\"\",SUM(U185:U188)*4/COUNT(U185:U188)))","v":13498.302},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":0.21746320206257899},0.2175644696017813,0.21539695965931935,0.21611449974643612,0.21889176495410184,0.22624616684945348,0.22496583545615664,0.22707765448682665,0.2239121648409845,0.23137883719749305,0.22090220780017369,0.18539924364387506,0.18515777791354912,0.18328850486027337,0.18737648665334422,0.1909949023318421,{"$f":"IFERROR(S189/S130, \"-\")","v":0.19110236460921526},{"$f":"IFERROR(T189/T130, \"-\")","v":0.19604108920147939},{"$f":"IFERROR(U189/U130, \"-\")","v":0.19898870946399672},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},9.7791430724316328E-2,0.17035001407554493,0.17848358293068653,0.23009551080819274,0.19914072732558338,0.18893374987088127,0.10865926738200987,7.0881775278471254E-2,4.6970046006088201E-2,2.1395044568969856E-2,-0.138304904754085,-9.4345934317156099E-2,3.3684641842455565E-2,0.10536368225342974,7.0482444017486184E-2,-4.5589299837277102E-3,-2.3543441117110076E-3,1.4242041089856482E-2,null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":""},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":""},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":""},{"$f":"IF(COUNT(U193:U196)=4,SUM(U193:U196),IF(COUNT(U193:U196)=0,\"\",SUM(U193:U196)*4/COUNT(U193:U196)))","v":""},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":309.42399999999975},390.52399999999989,520.90199999999936,639.98900000000049,832.10599999999909,926.16499999999951,1038.8540000000012,1059.8920000000007,1211.1240000000007,1412.2820000000006,1631.9780000000005,1859.6520000000005,1678.6060000000011,1804.2340000000004,1983.1430000000009,2135.2239999999983,2289.3910000000001,{"$f":"IFERROR(T160+T133-T185, \"\")","v":2301.4610000000007},1915.5490000000018,null,"Q1"]
[null,null,322.68699999999956,393.44000000000028,604.58900000000017,735.27000000000021,795.32499999999959,984.62000000000035,1103.3609999999994,1180.3240000000001,1379.3989999999999,1505.9310000000009,1716.0889999999999,1993.1950000000011,1264.2209999999991,1850.1710000000007,1982.5129999999999,2127.4389999999985,2161.8290000000006,{"$f":"IFERROR(T161+T134-T186, \"\")","v":1900.3739999999984},2129.2080000000001,null,"Q2"]
[null,null,365.62500000000045,405.57399999999961,606.89099999999917,754.89199999999983,848.53999999999905,989.91600000000017,1112.3540000000007,1166.3549999999996,1334.8880000000004,1575.0430000000006,1799.7899999999995,1933.8949999999991,1811.8250000000003,1221.1800000000003,1988.5240000000013,2043.38,1989.0890000000022,{"$f":"IFERROR(T162+T135-T187, \"\")","v":1782.2610000000009},"",null,"Q3"]
[null,null,518.13099999999986,643.88100000000054,779.74020000000019,992.75741999999946,1180.6327599999991,1282.4301600000003,1422.8156699999995,1576.9605300000003,1685.0935999999997,1947.0473700000002,2218.1696399999983,2240.0702500000011,1894.3155899999997,2190.4387399999996,2133.7054500000017,2210.4398999999985,2292.6615099999981,{"$f":"IFERROR(T163+T136-T188, \"\")","v":2125.2604900000006},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":1515.8669999999997},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":1833.4190000000003},2512.1221999999989,3122.9084200000002,{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":3656.6037599999968},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":4183.1311600000008},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":4677.3846700000013},4983.5315300000002,5610.5046000000002,6440.3033700000024,7366.0266399999982,8026.8122500000009,6648.9675900000002,7066.0237400000005,8087.8854500000034,8516.4828999999954,{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":8732.970510000001},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":8109.3564900000001},{"$f":"IF(COUNT(U199:U202)=4,SUM(U199:U202),IF(COUNT(U199:U202)=0,\"\",SUM(U199:U202)*4/COUNT(U199:U202)))","v":8089.5140000000038},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":7.6454289688931837E-2},8.4100832247412979E-2,9.693736284097916E-2,0.10238228016583875,9.8900856082722838E-2,9.7667717326666043E-2,9.1339846309607092E-2,8.8606868741129038E-2,9.175876648802303E-2,0.10026058210286172,0.11152213299656526,0.11904999747949081,0.10766272617996846,0.11053479105360543,0.11655788702640656,0.11694968267020996,0.12025897412600334,{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":0.11491260293329247},0.1148950937671306,null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},0.20948539680592074,0.37018444774489545,0.24313555288035016,0.17089689104619871,0.1439935619384706,{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":0.11815395958084192},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":6.545257266599773E-2},0.12580899031655168,0.14790091607803016,0.14373907824158841,8.9707197963650426E-2,-0.17165527448334181,6.272494855099757E-2,0.14461622938164695,{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":5.2992522291471354E-2},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":2.5419837336843089E-2},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":-7.1409152164880127E-2},{"$f":"IFERROR((U203-T203)/T203,\"-\")","v":-2.4468636968253887E-3},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":485.05499999999972},581.20199999999988,722.2369999999994,874.04400000000055,1112.3549999999991,1275.9149999999995,1549.9170000000013,1692.3880000000008,1919.7770000000007,2177.8870000000006,2389.1400000000003,2574.2440000000006,2492.3200000000011,2604.6140000000005,2756.0980000000009,2953.9339999999984,3153.8310000000001,{"$f":"IFERROR(T199+T252, \"\")","v":3181.9670000000006},2848.2010000000018,null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":503.14399999999966},596.37800000000027,812.00500000000011,981.14900000000011,1088.6099999999994,1377.2890000000002,1657.3649999999993,1853.7849999999999,2100.527,2271.1560000000009,2477.2860000000001,2719.9450000000011,2066.7669999999989,2646.5900000000006,2762.0060000000003,2995.1269999999986,3026.9790000000007,{"$f":"IFERROR(T200+T253-T252, \"\")","v":2775.8669999999988},3087.3009999999999,null,"Q2"]
[null,null,548.56900000000041,611.97099999999966,822.87899999999922,1028.8129999999999,1174.0479999999989,1410.7740000000003,1678.0120000000006,1873.6549999999995,2063.6680000000006,2346.2860000000005,2561.7699999999995,2685.0529999999985,2588.6390000000001,2030.2360000000003,2768.9500000000007,2915.2169999999996,2873.9790000000021,{"$f":"IFERROR(T201+T254-T253, \"\")","v":2681.8490000000011},"",null,"Q3"]
[null,null,707.36699999999985,848.39100000000042,1015.46011,1269.7563099999995,1530.869169999999,1768.5287900000003,2056.5866699999997,2284.4068000000002,2431.4828599999996,2710.8145300000001,3002.3224199999986,2989.5827500000014,2682.9774199999997,2992.4955699999996,2956.9622000000018,3083.6008599999982,3220.8031399999977,{"$f":"IFERROR(T202+T255-T254, \"\")","v":3052.8898100000001},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":2244.1349999999998},2637.9420000000005,3372.5811099999987,4153.7623100000001,4905.8821699999962,5832.5067900000004,6941.8806700000014,7704.2348000000002,8515.4548600000016,9506.1435300000012,10430.518419999999,10968.824750000002,9830.7034199999998,10273.935570000001,11244.016200000004,11947.878859999995,{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":12275.592140000002},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":11692.572810000001},{"$f":"IF(COUNT(U207:U210)=4,SUM(U207:U210),IF(COUNT(U207:U210)=0,\"\",SUM(U207:U210)*4/COUNT(U207:U210)))","v":11871.004000000004},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":0.11318522495118045},0.12100513718926503,0.13014061130095592,0.1361780748488044,0.13269032640659051,0.1361773281026121,0.13556086536227355,0.13698079716462402,0.13926869145389187,0.14798860070952721,0.15791874226215993,0.16268457740997697,0.15918265747839799,0.16071660148825861,0.16204220226223467,0.16407015168892197,0.16904329584706568,{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":0.16568811326040767},0.16860346835297921,null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},0.17548275839020414,0.27848948536396861,0.23162710533001879,0.18106954704396558,0.18888032526879969,{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":0.1902053302195986},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":0.10981953828370816},0.10529534484073635,0.11634007651823773,9.7239736290831824E-2,5.1608779959376475E-2,-0.10375964207104335,4.5086514266951781E-2,9.4421521664263472E-2,{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":6.2598865697115536E-2},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":2.7428574045653433E-2},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":-4.7494191999116135E-2},{"$f":"IFERROR((U211-T211)/T211,\"-\")","v":1.5260216284255317E-2},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",33.609000000000002,30.777000000000001,23.745000000000001,26.51,29.189,49.692,100.941,136.261,118.446,110.062,98.070999999999998,107.834,115.06399999999999,106.752,93.652000000000001,133.39699999999999,157.85400000000001,177.04599999999999,170.667,null,"Q1"]
[null,null,29.754999999999999,28.297999999999998,24.256,26.373000000000001,29.893000000000001,52.487000000000002,105.96,140.012,130.06399999999999,124.476,98.213999999999999,107.925,125.992,101.83199999999999,98.534000000000006,129.852,161.72499999999999,177.87799999999999,163.68199999999999,null,"Q2"]
[null,null,31.475000000000001,26.696999999999999,27.893999999999998,30.504000000000001,39.091999999999999,75.289000000000001,127.73399999999999,139.96100000000001,131.697,114.946,95.388999999999996,99.754999999999995,110.014,107.65300000000001,122.83,138.44800000000001,179.816,181.94399999999999,null,null,"Q3"]
[null,null,39.57,27.356999999999999,27.597799999999999,34.226120000000002,47.994840000000003,99.152569999999997,131.38051999999999,127.44725,123.47658,98.197590000000005,108.37671,89.950879999999998,107.71718,99.375450000000001,129.56274999999999,165.76392000000001,188.13445999999999,174.08493000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":134.40899999999999},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":113.129},103.49280000000002,117.61312000000001,146.16884000000002,{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":276.62057000000004},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":466.01551999999998},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":543.68125000000009},503.68358000000001,447.68159000000003,400.05070999999998,405.46487999999999,458.78717999999998,415.61245000000002,444.57875000000001,567.46091999999999,{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":687.52945999999997},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":710.95292999999992},{"$f":"IF(COUNT(U215:U218)=4,SUM(U215:U218),IF(COUNT(U215:U218)=0,\"\",SUM(U215:U218)*4/COUNT(U215:U218)))","v":668.69799999999998},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":7.018602332672633E-3},5.3836719918044498E-3,4.1663007095160661E-3,4.0310394346733183E-3,4.1249886677969085E-3,6.7287452257526227E-3,9.480422159229604E-3,1.0070044533439701E-2,8.5902655662645176E-3,7.5358061984119561E-3,6.2944560718407195E-3,6.2137057760026119E-3,7.753189107602438E-3,6.726092824293396E-3,6.6542280387924318E-3,8.087458638698768E-3,9.8490911479666814E-3,{"$f":"IFERROR(T219/T130, \"-\")","v":1.0472501304139948E-2},9.8577844858676062E-3,null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7E-2,-2E-3,0.11700000000000001,null,"Q1"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3E-2,-0.32900000000000001,0.157,null,"Q2"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39700000000000002,-0.13,null,null,"Q3"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41763,-0.27779999999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":0},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":0},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":0.83862999999999999},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":-0.73880000000000001},{"$f":"IF(COUNT(U222:U225)=4,SUM(U222:U225),IF(COUNT(U222:U225)=0,\"\",SUM(U222:U225)*4/COUNT(U222:U225)))","v":0.54800000000000004},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":275.81499999999977},359.7469999999999,497.15699999999936,613.4790000000005,802.91699999999912,876.4729999999995,937.91300000000115,923.63100000000077,1092.6780000000008,1302.2200000000007,1533.9070000000006,1751.8180000000004,1563.5420000000011,1697.4820000000004,1889.4910000000009,2001.8269999999984,2131.5370000000003,{"$f":"IFERROR(T199-T215, \"\")","v":2124.4150000000009},1744.8820000000019,null,"Q1"]
[null,null,292.93199999999956,365.14200000000028,580.3330000000002,708.89700000000016,765.43199999999956,932.13300000000038,997.40099999999939,1040.3120000000001,1249.3349999999998,1381.4550000000008,1617.875,1885.2700000000011,1138.2289999999991,1748.3390000000009,1883.9789999999998,1997.5869999999984,2000.1040000000007,{"$f":"IFERROR(T200-T216, \"\")","v":1722.4959999999985},1965.5260000000001,null,"Q2"]
[null,null,334.15000000000043,378.87699999999961,578.99699999999916,724.38799999999981,809.44799999999907,914.62700000000018,984.62000000000069,1026.3939999999996,1203.1910000000003,1460.0970000000007,1704.4009999999996,1834.139999999999,1701.8110000000004,1113.5270000000003,1865.6940000000013,1904.932,1809.2730000000022,{"$f":"IFERROR(T201-T217, \"\")","v":1600.3170000000009},"",null,"Q3"]
[null,null,478.56099999999986,616.52400000000057,752.14240000000018,958.53129999999942,1132.637919999999,1183.2775900000004,1291.4351499999996,1449.5132800000003,1561.6170199999997,1848.8497800000002,2109.7929299999983,2150.1193700000013,1786.5984099999996,2091.0632899999996,2004.1427000000017,2044.6759799999984,2104.5270499999979,{"$f":"IFERROR(T202-T218, \"\")","v":1951.1755600000006},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":1381.4579999999996},1720.2900000000002,2408.6293999999989,3005.2952999999998,3510.434919999997,3906.5105900000008,4211.3691500000004,4439.8502800000006,5106.8210200000012,5992.6217800000031,6965.9759299999987,7621.3473700000022,6190.1804099999999,6650.4112900000018,7643.3067000000046,7949.021979999995,{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":8045.4410500000013},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":7398.4035600000007},{"$f":"IF(COUNT(U228:U231)=4,SUM(U228:U231),IF(COUNT(U228:U231)=0,\"\",SUM(U228:U231)*4/COUNT(U228:U231)))","v":7420.8160000000044},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":6.9675235442880137E-2},7.8911487612434508E-2,9.2943799508339961E-2,9.852641960780853E-2,9.4947399717896883E-2,9.1209182175810005E-2,8.2239507342897367E-2,7.8940251229879355E-2,8.3521114566113663E-2,9.3291218358412115E-2,0.10546533865323252,0.11303632836171347,0.10023386179363747,0.10403330775685855,0.11015087742702594,0.10915722006551835,0.11079122343952987,{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":0.10483813502081439},0.10539759868746418,null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},0.24527130032183436,0.4001298618256216,0.24772009342740778,0.16808318969520142,0.11282809082813139,{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":7.8038585324812754E-2},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":5.4253408300718564E-2},0.15022370078659511,0.17345443604365865,0.162425426755365,9.4081783598698662E-2,-0.1877839823485177,7.434854067524696E-2,0.14929834662902519,{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":3.9997777401761227E-2},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":1.2129677115323104E-2},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":-8.0422873771475903E-2},{"$f":"IFERROR((U232-T232)/T232,\"-\")","v":3.0293616478530806E-3},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",89.004000000000005,111.057,153.53700000000001,198.46600000000001,192.583,184.48699999999999,187.35400000000001,183.96199999999999,226.387,249.137,285.012,330.209,285.59899999999999,331.084,380.48500000000001,392.63900000000001,426.709,422.68299999999999,345.60199999999998,null,"Q1"]
[null,null,92.893000000000001,98.728999999999999,165.44200000000001,221.61099999999999,170.55500000000001,192.28299999999999,202.87200000000001,218.64400000000001,258.63600000000002,249.65899999999999,304.11,350.40100000000001,203.56100000000001,310.50700000000001,362.03500000000003,388.452,400.72899999999998,346.33100000000002,375.61099999999999,null,"Q2"]
[null,null,104.152,111.06699999999999,158.40299999999999,221.22,189.351,187.19200000000001,207.72499999999999,210.63300000000001,252.67699999999999,277.09399999999999,322.21800000000002,347.875,301.10899999999998,212.047,336.59100000000001,371.14100000000002,331.358,302.928,null,null,"Q3"]
[null,null,105.682,176.886,187.20169000000001,279.91622000000001,250.64090999999999,224.786,239.69594000000001,304.75623999999999,232.02365,324.48041000000001,398.17450000000002,398.49615,245.08391,340.33046999999999,361.83929000000001,380.37148999999999,403.60428000000002,344.44580999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":391.73099999999999},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":497.73900000000003},664.58369000000005,921.21322000000009,803.12991,788.74800000000005,837.64694000000009,917.99523999999997,969.72365000000002,1100.37041,1309.5145000000002,1426.9811500000001,1035.3529100000001,1193.96847,1440.9502899999998,1532.60349,{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":1562.4002800000001},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":1416.3878099999999},{"$f":"IF(COUNT(U236:U239)=4,SUM(U236:U239),IF(COUNT(U236:U239)=0,\"\",SUM(U236:U239)*4/COUNT(U236:U239)))","v":1442.4259999999999},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":0.2835634525262441},0.28933435641665067,0.27591778544262574,0.30653001719997369,0.22878359186331268,0.20190601863951427,0.19890133354849693,0.20676265687049245,0.18988792561991918,0.18362086752619977,0.18798722722546077,0.18723476056439081,0.16725730777206865,0.17953302704681287,0.18852446284799732,0.19280403222636464,{"$f":"IFERROR(S240/S232, \"-\")","v":0.19419697071796951},{"$f":"IFERROR(T240/T232, \"-\")","v":0.19144505953389759},{"$f":"IFERROR(U240/U232, \"-\")","v":0.19437565895718195},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",186.81100000000001,242.05799999999999,339.50400000000002,408.05399999999997,610.33299999999997,691.48699999999997,725.72900000000004,733.67899999999997,866.18100000000004,1046.2270000000001,1248.4739999999999,1419.8409999999999,1266.5219999999999,1362.47,1510.9449999999999,1611.12,1712.837,1707.376,1403.971,null,"Q1"]
[null,null,200.03800000000001,251.874,375.358,479.053,591.755,730.22400000000005,792.78,820.18,990.67,1131.1990000000001,1312.559,1526.625,942.67700000000002,1432.588,1520.07,1619.8679999999999,1621.6990000000001,1398.5540000000001,1594.181,null,"Q2"]
[null,null,229.99700000000001,256.483,387.536,500.37299999999999,620.09699999999998,719.58699999999999,766.16499999999996,802.71900000000005,948.42100000000005,1183.0029999999999,1365.816,1482.251,1400.518,870.41399999999999,1533.33,1533.13,1441.9960000000001,1303.567,null,null,"Q3"]
[null,null,342.572,392.44200000000001,539.32727,617.88088000000005,857.28076999999996,927.17958999999996,1028.6544899999999,1142.23251,1319.92354,1525.95849,1685.7748099999999,1747.87311,1544.9845700000001,1775.04727,1652.7442699999999,1677.43786,1727.0152599999999,1601.8938700000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":959.41800000000001},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":1142.857},1641.7252700000001,2005.3608800000002,2679.4657699999998,{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":3068.4775899999995},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":3313.3284899999999},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":3498.8105100000002},4125.1955399999997,4886.3874900000001,5612.62381,6176.5901099999992,5154.7015700000002,5440.5192699999998,6217.0892699999995,6441.5558600000004,{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":6503.5472600000003},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":6011.3908700000002},{"$f":"IF(COUNT(U243:U246)=4,SUM(U243:U246),IF(COUNT(U243:U246)=0,\"\",SUM(U243:U246)*4/COUNT(U243:U246)))","v":5996.3040000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":4.8389219967698759E-2},5.2424036643986802E-2,6.3350627681724461E-2,6.5744297250244998E-2,7.2472019362949072E-2,7.1642793500964322E-2,6.4702592666991923E-2,6.2208624896500406E-2,6.7466811144276412E-2,7.6069716903342272E-2,8.4975497590449797E-2,9.1608351376020747E-2,8.3466976813818927E-2,8.5106798796654462E-2,8.9597063811746244E-2,8.8456458208755612E-2,8.9558291851781352E-2,{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":8.518364841562534E-2},8.5165302926259845E-2,null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},0.19119820557879877,0.43650979081372399,0.22149601802742552,0.33615141131106513,0.14518260481454098,{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":7.9795564027567295E-2},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":5.5980570764355565E-2},0.17902799485988724,0.18452263477430222,0.14862438181299453,0.10048175667772025,-0.16544541920396255,5.5447962625700481E-2,0.14273821329558489,{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":3.6104771903975076E-2},9.6236687761953026E-3,-7.5675069362069969E-2,-2.5097136962581321E-3,null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",175.631,190.678,201.33500000000001,234.05500000000001,280.24900000000002,349.75,511.06299999999999,632.49599999999998,708.65300000000002,765.60500000000002,757.16200000000003,714.59199999999998,813.71400000000006,800.38,772.95500000000004,818.71,864.44,880.50599999999997,932.65200000000004,null,"Q1"]
[null,null,356.08800000000002,393.61599999999999,408.75099999999998,479.93400000000003,573.53399999999999,742.41899999999998,1065.067,1305.9570000000001,1429.7809999999999,1530.83,1518.3589999999999,1441.3420000000001,1616.26,1596.799,1552.4480000000001,1686.3979999999999,1729.59,1755.999,1890.7449999999999,null,"Q2"]
[null,null,539.03200000000004,600.01300000000003,624.73900000000003,753.85500000000002,899.04200000000003,1163.277,1630.7249999999999,2013.2570000000001,2158.5610000000001,2302.0729999999999,2280.3389999999999,2192.5,2393.0740000000001,2405.855,2332.8739999999998,2558.2350000000001,2614.48,2655.587,null,null,"Q3"]
[null,null,728.26800000000003,804.52300000000002,860.45890999999995,1030.8538900000001,1249.2784099999999,1649.37563,2264.4960000000001,2720.70327,2904.9502600000001,3065.8401600000002,3064.4917799999998,2942.0124999999998,3181.7358300000001,3207.91183,3156.1307499999998,3431.3959599999998,3542.6216300000001,3583.21632,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":3.8028878152585266E-2},3.8286274446538829E-2,3.4639420010304296E-2,3.5331200141416122E-2,3.5255525624841376E-2,4.0120763238378196E-2,4.606794653080825E-2,5.0392767988918168E-2,4.9543592805207502E-2,5.1607164103103509E-2,4.8217159498921962E-2,4.5086025858323123E-2,5.3769156279441815E-2,5.1915462928814798E-2,4.7239355751360103E-2,4.8904289126197542E-2,5.074924838366679E-2,{"$f":"IFERROR(T255/T130,\"-\")","v":5.2781606208747958E-2},0,null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",779.048,902.93,1113.605,1240.539,1749.527,2061.819,1422.45,1539.087,1414.3,1272.2860000000001,1979.2829999999999,2227.3850000000002,1422.451,2247.5430000000001,1817.6479999999999,2800.4059999999999,3681.433,3165.1439999999998,2447.413,null,"Q1"]
[null,null,943.52099999999996,945.40599999999995,1172.0630000000001,1523.5640000000001,1358.9739999999999,2842.62,2123.4490000000001,3475.107,3576.6410000000001,2287.297,4192.4830000000002,4583.2020000000002,3631.1869999999999,3998.163,4268.7700000000004,4845.8879999999999,5019.7280000000001,3752.5810000000001,4466.2269999999999,null,"Q2"]
[null,null,1513.4269999999999,1532.3510000000001,1417.49,1962.0029999999999,1381.9939999999999,3481.41,1995.7170000000001,4696.2879999999996,4280.1779999999999,4314.8339999999998,6404.3770000000004,6203.0219999999999,6527.2659999999996,3631.4059999999999,6707.7489999999998,6426.6490000000003,6267.79,6324.4229999999998,null,null,"Q3"]
[null,null,2263.241,2454.23,2624.5554099999999,3830.4613800000002,3434.5135599999999,5193.4417100000001,4912.8024299999997,6892.8103099999998,7005.3416299999999,7525.5527599999996,8724.9700099999991,8375.3817099999997,8362.8753300000008,7825.4061300000003,9951.9838299999992,9792.4910400000008,10153.21012,9337.0502099999994,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":2.3589728356149249},2.1474515184314398,1.5986568873365758,1.9101107527339418,1.2817904219765421,1.6925141402124435,1.4827393193362484,1.9700439021489047,1.6981841374724265,1.5401056046826118,1.5545260657688724,1.3559879417026752,1.6223781758135807,1.4383564769544508,1.6007464904875011,1.520205871505087,{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":1.56118033960439},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":1.5532262685823321},{"$f":"IFERROR(U261/U247,IFERROR(U260/U247,IFERROR(U259/U247,IFERROR(U258/U247,\"\"))))","v":0},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":779.048},902.93,1102.6390000000001,544.55099999999993,1034.26,330.93799999999987,-420.40100000000007,271.06600000000003,633.28800000000001,1103.2370000000001,1755.2289999999998,1589.8640000000003,677.30100000000004,1890.6110000000001,1187.482,839.38099999999986,{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":2748.623},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":1872.9379999999999},{"$f":"IF(AND(ISBLANK(U258),ISBLANK(U270)),\"\",U258+U270)","v":1088.75},null,"Q1"]
[null,null,943.52099999999996,940.71299999999997,1152.855,287.00300000000016,-715.63400000000024,-942.44300000000021,-1208.3139999999999,934.22499999999991,1965.547,1588.319,3240.259,3379.0030000000002,2491.433,3413.547,2582.5650000000005,1978.8150000000001,{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":3407.0529999999999},1654.556,{"$f":"IF(AND(ISBLANK(U259),ISBLANK(U271)),\"\",U259+U271)","v":2463.194},null,"Q2"]
[null,null,1513.4269999999999,1524.298,1380.5989999999999,-356.02000000000021,-2037.2760000000001,-2236.0789999999997,-2956.0030000000002,917.07099999999946,1837.0119999999997,3143.9849999999997,4690.7010000000009,4061.3179999999998,4428.9879999999994,2689.6610000000001,3463.3109999999997,2377.2680000000005,3635.078,3318.4559999999997,{"$f":"IF(AND(ISBLANK(U260),ISBLANK(U272)),\"\",U260+U272)","v":""},null,"Q3"]
[null,null,2263.241,2430.384,2566.8762900000002,671.68641000000025,-2088.7072599999997,-4213.0841599999994,-1648.51332,2348.5084900000002,2303.0356700000002,4650.7623100000001,6336.4537299999993,5584.1488499999996,5127.0257100000008,6414.0000600000003,4356.0461099999993,4511.3830100000005,6384.5276599999997,4954.8082099999992,{"$f":"IF(AND(ISBLANK(U261),ISBLANK(U273)),\"\",U261+U273)","v":""},null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",0,0,-10.965999999999999,-695.98800000000006,-715.26700000000005,-1730.8810000000001,-1842.8510000000001,-1268.021,-781.01199999999994,-169.04900000000001,-224.054,-637.52099999999996,-745.15,-356.93200000000002,-630.16600000000005,-1961.0250000000001,-932.81,-1292.2059999999999,-1358.663,null,"Q1"]
[null,null,0,-4.6929999999999996,-19.207999999999998,-1236.5609999999999,-2074.6080000000002,-3785.0630000000001,-3331.7629999999999,-2540.8820000000001,-1611.0940000000001,-698.97799999999995,-952.22400000000005,-1204.1990000000001,-1139.7539999999999,-584.61599999999999,-1686.2049999999999,-2867.0729999999999,-1612.675,-2098.0250000000001,-2003.0329999999999,null,"Q2"]
[null,null,0,-8.0530000000000008,-36.890999999999998,-2318.0230000000001,-3419.27,-5717.4889999999996,-4951.72,-3779.2170000000001,-2443.1660000000002,-1170.8489999999999,-1713.6759999999999,-2141.7040000000002,-2098.2779999999998,-941.745,-3244.4380000000001,-4049.3809999999999,-2632.712,-3005.9670000000001,null,null,"Q3"]
[null,null,0,-23.846,-57.679119999999998,-3158.7749699999999,-5523.2208199999995,-9406.5258699999995,-6561.3157499999998,-4544.3018199999997,-4702.3059599999997,-2874.79045,-2388.5162799999998,-2791.2328600000001,-3235.84962,-1411.40607,-5595.9377199999999,-5281.1080300000003,-3768.68246,-4382.2420000000002,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",-262.11900000000003,-415.88600000000002,-383.35599999999999,-701.71600000000001,-738.399,-1909.88,-1897.694,-1291.3679999999999,-1055.6769999999999,-336.42899999999997,-487.87,-760.54499999999996,-735.92399999999998,-353.03800000000001,-660.98,-1949.0540000000001,-924.27700000000004,-1285.915,-1350.9459999999999,null,"Q1"]
[null,null,-443.74799999999999,-674.32500000000005,-668.29200000000003,-1310.873,-2097.4360000000001,-3961.9319999999998,-3624.4250000000002,-2572.89,-1981.1780000000001,-877.601,-1240.9059999999999,-1296.115,-1119.579,-577.67399999999998,-1749.375,-2842.7469999999998,-1580.529,-2067.2669999999998,-1988.7270000000001,null,"Q2"]
[null,null,-633.98699999999997,-826.74599999999998,-1159.44,-2500.44,-3471.3139999999999,-6066.99,-5261.3860000000004,-4027.7629999999999,-2841.623,-1350.443,-1970.933,-2402.1419999999998,-2037.91,-1008.741,-3260.4839999999999,-4026.576,-2594.9209999999998,-2963.9450000000002,null,null,"Q3"]
[null,null,-1279.2059999999999,-900.95899999999995,-2005.68344,-3418.7349199999999,-5667.2250800000002,-9661.5155599999998,-7060.9088700000002,-4885.8413799999998,-4968.7386299999998,-3232.9074799999999,-2869.6730899999998,-3016.6376,-3144.8148000000001,-1673.0797299999999,-5509.1672200000003,-5244.5484999999999,-3691.3124600000001,-4330.6303399999997,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",-631.50400000000002,-244.15199999999999,-152.08699999999999,-33.045000000000002,9.5980000000000008,-699.13300000000004,645.68399999999997,997.48599999999999,-6.9240000000000004,-2388.84,950.90899999999999,-132.29499999999999,6906.1090000000004,287.28500000000003,-1020.254,-2325.7759999999998,-4203.5230000000001,-2236.6170000000002,-2445.6120000000001,null,"Q1"]
[null,null,-596.70699999999999,-787.69500000000005,122.399,-145.96299999999999,-828.91300000000001,320.488,1090.528,-253.041,-2333.2579999999998,-371.48,-1540.0409999999999,-2787.4760000000001,-1659.807,-3521.627,-2901.8939999999998,-5415.4679999999998,-6313.183,-5821.92,-5272.1419999999998,null,"Q2"]
[null,null,-947.73099999999999,-963.56799999999998,59.71,857.90700000000004,475.01799999999997,4519.2190000000001,3288.0039999999999,-1368.8330000000001,-2690.3130000000001,-5093.4210000000003,-6040.8320000000003,-7715.1930000000002,-4146.0550000000003,-3667.9969999999998,-2238.7159999999999,-6305.5079999999998,-7055.5169999999998,-6532.5839999999998,null,null,"Q3"]
[null,null,-615.322,-1310.7280000000001,-47.957700000000003,148.45070999999999,1546.0692899999999,3985.26296,3784.3735799999999,-1717.7448899999999,-1051.58673,-5495.2229100000004,-2124.9348199999999,-8729.0314199999993,-4797.4827400000004,-4915.3085300000002,-3567.58977,-3535.8378899999998,-7339.2960599999997,-6074.0500700000002,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",-114.575,242.892,578.16200000000003,505.77800000000002,1020.726,-547.19399999999996,170.44,1245.2049999999999,351.69900000000001,-1452.9829999999999,2442.3220000000001,1334.5450000000001,7592.6360000000004,2181.79,136.41399999999999,-1474.424,-1446.367,-357.38799999999998,-1349.145,null,"Q1"]
[null,null,-96.933999999999997,-516.61400000000003,626.16999999999996,66.727999999999994,-1567.375,-798.82399999999996,-410.44799999999998,649.17600000000004,-737.79499999999996,1038.2159999999999,1411.5360000000001,499.61099999999999,851.80100000000004,-101.13800000000001,-382.49900000000002,-3412.3270000000002,-2873.9839999999999,-4136.6059999999998,-2794.6419999999998,null,"Q2"]
[null,null,-68.290999999999997,-257.96300000000002,317.76,319.47000000000003,-1614.3019999999999,1933.6389999999999,22.335000000000001,-700.30799999999999,-1251.758,-2129.0300000000002,-1607.3879999999999,-3914.3130000000001,343.30099999999999,-1045.3320000000001,1208.549,-3905.4349999999999,-3382.6480000000001,-3172.1060000000002,null,null,"Q3"]
[null,null,368.71300000000002,242.54300000000001,570.91427999999996,560.17717000000005,-686.64221999999995,-482.8109,1636.26713,289.22403000000003,985.01626999999996,-1202.57763,3730.3620999999998,-3370.2873100000002,420.57780000000002,1237.0178699999999,875.22685000000001,1012.10465,-877.39841000000001,-1067.6302000000001,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":0.26755265591193494},0.26332915957502639,0.26605289028571261,0.26945679250216764,0.26950828102167729,0.2805446227187493,0.28087483630158216,0.27846025795278351,0.27414905292323399,0.26007129159233894,0.29202814132847837,0.26984044049125816,0.26603174807334856,0.26241217864084138,0.26912821681042892,0.2698345997600739,0.2699361285385215,{"$f":"IFERROR(T160/T126, \"\")","v":0.26961683759066263},0.27509354189992857,null,"GPM Q1"]
[null,null,0.25328460857189278,0.26657418202151084,0.26990884721367253,0.27520958275571361,0.28201152520967754,0.28748319994042659,0.28015346462578555,0.27463369865762705,0.273016819555565,0.28022204309397991,0.290372408806927,0.26612239067771004,0.22918482026329828,0.2559284849594094,0.26455621638264509,0.27080765752411989,0.270044611437954,{"$f":"IFERROR(T161/T127, \"\")","v":0.2669271035595347},0.28525438845789064,null,"GPM Q2"]
[null,null,0.26158174619206637,0.27029863237757135,0.279761715702814,0.27987012371830722,0.27948961084844576,0.28659736261964974,0.27771840051785057,0.27822323765150075,0.27624241578205483,0.28536034480412326,0.29799589560507106,0.27982888682391022,0.24888846522368838,0.25332462453386534,0.27633863688892901,0.27422885330840763,0.27908945169495292,{"$f":"IFERROR(T162/T128, \"\")","v":0.27695965789921401},"",null,"GPM Q3"]
[null,null,0.26274073594021657,0.26898424247614749,0.27657520261359653,0.28509093921905171,0.28327075852244443,0.28941359080182277,0.27511896351221365,0.27924160989891872,0.28344228820176215,0.20474753083747543,0.3092938487184308,0.28527596966749685,0.26912981779658945,0.27873807909669435,0.26950543369789931,0.28344915958732997,0.28520104537534491,{"$f":"IFERROR(T163/T129, \"\")","v":0.29088240669103765},"",null,"GPM Q4"]
[null,null,0.26128261381985141,0.26736727832059931,0.273273299021982,0.27771634673814721,0.27869579104864789,0.28616240214687927,0.27835473802689159,0.27764840391731777,0.27679356016326606,0.25851214075843781,0.29756147875395778,0.27514561780847718,0.25386340075154201,0.26309456044970214,0.26984621178576862,0.274515314352203,0.27592727842767328,{"$f":"IFERROR(T164/T130, \"\")","v":0.27598466532043359},0.28030716871671463,null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":0},0,0.17723329337831364,0.17985313318889498,0.18148077860673792,0.19273076919495338,0.19946331237191753,0.20266840274916353,0.19343484742166445,0.20271883196653392,0.19272920280762829,0,0.14856879375582771,0.1432542491835509,0.14248618060948159,0.14499992034104431,0.14783725206480516,{"$f":"IFERROR(T169/T126,\"\")","v":0.14672870951504349},0.16176478246626042,null,"Selling Expense Q1"]
[null,null,0,0.17937477818346539,0.17080472652993803,0.17841326757538173,0.19737731755065724,0.19471814534548768,0.19842989127826727,0.19693889139838258,0.18609175199484032,0.18841907440693409,0.18801610905653293,0.14787722806484049,0.14484374681264678,0.14242230566526748,0.14801619224030829,0.15327841059164352,0.15226580059131337,{"$f":"IFERROR(T170/T127,\"\")","v":0.15634680043850158},0.16614686002041226,null,"Selling Expense Q2"]
[null,null,0,0.18120434645903855,0.18624928057571905,0.18607641462816202,0.19618101799442114,0.19913086552741219,0.19649491614834858,0.20103352738525523,0.19516004608075538,0.19105331795141858,0.19288668017014021,0.16189486226129596,0.16108422120474716,0.15641395760406226,0.15565669205818175,0.16203681166981773,0.16207165583527128,{"$f":"IFERROR(T171/T128,\"\")","v":0.17135661215573098},"",null,"Selling Expense Q3"]
[null,null,0,0.17763917991892997,0.18438347220826157,0.19282803202239307,0.19185791732095944,0.20047088499348467,0.18965645231569087,0.18927723811742153,0.19037780532202028,0.21475630364535461,0.18366375804551335,0.15955037284362503,0.15629714067839839,0.1577760353342309,0.16639435576761968,0.16526324221960939,0.16778600270325905,{"$f":"IFERROR(T172/T129,\"\")","v":0.17653105851263828},"",null,"Selling Expense Q4"]
[null,null,0,0.13605515502452178,0.17988836148364507,0.18458747578681464,0.19164671143702883,0.19692148864339282,0.19581431859121926,0.19721826465064085,0.19117623170447312,0.19890174777988223,0.18925123412135036,0.11780776478913585,0.15289049035090477,0.14977799367701963,0.15338152028462473,0.15626017520909302,0.15729704850831944,{"$f":"IFERROR(T173/T130,\"\")","v":0.16237905770793112},0.16401326805446761,null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":0},0,3.8795843579530399E-2,3.4691120262062204E-2,3.009159501739923E-2,2.9347574951998585E-2,2.8446849778295473E-2,2.9547898000504596E-2,3.2559543938806008E-2,2.8593998312765181E-2,2.7392523528619737E-2,0,3.2191279726932351E-2,3.1453498527731827E-2,3.4972330301025693E-2,3.5356147281612717E-2,3.2862990606007961E-2,{"$f":"IFERROR(T177/T126,\"\")","v":3.0443932508006949E-2},3.5788806944899443E-2,null,"Admin Expense Q1"]
[null,null,0,3.8529291916120742E-2,3.5333951027404012E-2,3.2350030342153599E-2,2.589096715619674E-2,3.1737249270245849E-2,3.2124112116694283E-2,2.8796532169647001E-2,3.6760962960199137E-2,2.9261294869412618E-2,3.0559213294207157E-2,3.1352473567489048E-2,3.3233975923032177E-2,3.1314293589481366E-2,3.2927674225433357E-2,3.6597817923063054E-2,3.4739731330038451E-2,{"$f":"IFERROR(T178/T127,\"\")","v":3.2906294300013107E-2},3.4203637409208135E-2,null,"Admin Expense Q2"]
[null,null,0,3.8699089015033473E-2,3.1677783064041523E-2,3.2342478394571425E-2,2.4586602776112999E-2,2.8342255975483784E-2,2.7625248470591061E-2,2.8858996017736147E-2,2.7192799762602377E-2,3.0300989802078099E-2,2.9608695810831913E-2,2.7004183658991317E-2,3.0817350630025706E-2,3.4793989434405606E-2,3.5952514798114933E-2,3.0336072154282179E-2,3.3241201980259968E-2,{"$f":"IFERROR(T179/T128,\"\")","v":3.3174089043175842E-2},"",null,"Admin Expense Q3"]
[null,null,0,3.5401110719508778E-2,3.6210674182743853E-2,2.7320758335194921E-2,2.818498563910958E-2,2.8054304057990427E-2,2.8402837395956889E-2,3.203456953250923E-2,3.4108813686070182E-2,4.2119312731317436E-2,3.8680635849039607E-2,2.9419168265149728E-2,3.2893233882257879E-2,3.6563648675861773E-2,3.2291921085264019E-2,3.6402481267803835E-2,3.4357820364403012E-2,{"$f":"IFERROR(T180/T129,\"\")","v":3.8311475531079296E-2},"",null,"Admin Expense Q4"]
[null,null,0,2.8387092721470965E-2,3.5508598175674304E-2,3.1527023616884267E-2,2.7245053517072994E-2,2.9324678206060668E-2,2.9151516864937426E-2,2.9859389836185763E-2,3.2735933136511387E-2,3.2477089417610849E-2,3.1650973678823344E-2,2.2096960319288917E-2,3.226728756264434E-2,3.3510511345089387E-2,3.3994966518394433E-2,3.4734727122749096E-2,3.3805316100895821E-2,{"$f":"IFERROR(T181/T130,\"\")","v":3.3662031640850611E-2},3.4975441409529115E-2,null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":0.22513623106835859},0.22025210657724065,0.21602913695784401,0.21454425345095718,0.21157237362413714,0.22207834414695199,0.22791016215021301,0.23221630074966812,0.22599439136047048,0.23131283027929911,0.22012172633624802,0.18487495226591491,0.18076007348276008,0.17470774771128275,0.17745851091050729,0.18035606762265702,0.18070024267081314,{"$f":"IFERROR(T185/T126,\"\")","v":0.17717264202305047},0.19755358941115986,null,"SG&A Q1"]
[null,null,0.21326747053665054,0.21790407009958615,0.20613867755734203,0.21076329791753534,0.223268284706854,0.22645539461573352,0.23055400339496157,0.22573542356802959,0.22285271495503947,0.21768036927634671,0.21857532235074009,0.17922970163232954,0.17807772273567896,0.17373659925474885,0.18094386646574165,0.18987622851470659,0.18700553192135183,{"$f":"IFERROR(T186/T127,\"\")","v":0.1892530947385147},0.20035049742962041,null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,0.21606381484169318,0.21990343547407201,0.21792706363976055,0.21841889302273346,0.22076762077053416,0.22747312150289595,0.22412016461893963,0.22989252340299138,0.22235284584335774,0.22135430775349665,0.22249537598097216,0.18889904592028728,0.19190157183477288,0.19120794703846786,0.19160920685629668,0.19237288382409992,0.19531285781553126,{"$f":"IFERROR(T187/T128,\"\")","v":0.20453070119890682},"",null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"HMPRO"},{"$f":"INDIRECT(\"Price!B\" & MATCH(Y308,Price!A:A, 0))","v":6.15}]
[null,null,0.216048727472092,0.21304029063843871,0.22059414639100541,0.22014879161655154,0.22004290296006901,0.22852518905147509,0.21805928971164779,0.22131180764993078,0.22448661900809047,0.256875616376672,0.22234439389455299,0.18896954110877476,0.18919037456065627,0.19433968340659796,0.19868627628402613,0.20166572348741321,0.20214382306766207,{"$f":"IFERROR(T188/T129,\"\")","v":0.21484253345209797},"",null,"SG&A Q4",null,"Stock"]
[null,null,0.21746320206257899,0.2175644696017813,0.21539695965931935,0.21611449974643612,0.21889176495410184,0.22624616684945348,0.22496583545615664,0.22707765448682665,0.2239121648409845,0.23137883719749305,0.22090220780017369,0.18539924364387506,0.18515777791354912,0.18328850486027337,0.18737648665334422,0.1909949023318421,0.19110236460921526,{"$f":"IFERROR(T189/T130,\"\")","v":0.19604108920147939},0.19898870946399672,null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":4.1498920269673778E-2},4.6190960343303604E-2,5.6060877267260105E-2,5.7512385725116182E-2,6.7904645804019073E-2,6.8969943699918546E-2,6.1366385468154719E-2,5.6021947609847619E-2,5.9279518367643599E-2,6.8503681699591285E-2,7.8518742785920609E-2,8.577540192239369E-2,8.2599499689857789E-2,8.6039582489495364E-2,9.0614350477161001E-2,8.8271498302831528E-2,9.112997989203607E-2,{"$f":"IFERROR(T243/T145,\"\")","v":9.149871035058206E-2},8.1846926878811996E-2,null,"NPM Q1",null,"Rev.Growth",0.02,0.02,0.02,0.02]
[null,null,4.2291975691807572E-2,4.9409021618040803E-2,6.0497303507221566E-2,6.4764548104325623E-2,6.9921778071864921E-2,7.0444653998557788E-2,6.1992888623228166E-2,5.809046695335339E-2,6.3361436551580344E-2,7.1715277922623638E-2,7.9719485056532993E-2,8.691085640348202E-2,6.5509705673076013E-2,8.4488100206108807E-2,8.7818149927795991E-2,8.5695190907147459E-2,8.7385190677060798E-2,{"$f":"IFERROR(T244/T146,\"\")","v":8.0010956815717779E-2},8.8275415491063741E-2,null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Z311)","v":71202.513883200008},{"$f":"Z312*(1+AA311)","v":72626.564160864014},{"$f":"AA312*(1+AB311)","v":74079.095444081293},75560.677352962914]
[null,null,4.6385344621387797E-2,4.9567487757081953E-2,6.2020267781039348E-2,6.5920371956403254E-2,6.8973245792539356E-2,6.812434185594092E-2,6.0730909513469447E-2,5.8358580013121109E-2,6.4045595889071494E-2,7.3221965667464792E-2,8.2807074810992851E-2,9.0516552533548816E-2,8.7425906638072315E-2,6.3174167813119533E-2,9.0507350088365857E-2,8.7654531612301828E-2,8.4732864214385792E-2,{"$f":"IFERROR(T245/T147,\"\")","v":7.7954775158827302E-2},"",null,"NPM Q3",null,"Other Rev",600,600,600,600]
[null,null,6.0770004340815961E-2,6.2414048719416373E-2,7.2824646200568569E-2,7.3382868607260662E-2,8.140676433388104E-2,7.8074706460682375E-2,7.3588598640279917E-2,7.4787991996778588E-2,8.2041354478717618E-2,8.9587236479769045E-2,9.8062021476702871E-2,0.10324126230737517,9.6408845284271211E-2,0.10227102828322558,8.9492999603984449E-2,9.2285405484518565E-2,9.4329877866172585E-2,{"$f":"IFERROR(T246/T148,\"\")","v":9.0258761669831614E-2},"",null,"NPM Q4",null,"GPM",0.27,0.27,0.27,0.27]
[null,null,4.8389219967698759E-2,5.2424036643986802E-2,6.3350627681724475E-2,6.5744297250244998E-2,7.2472019362949058E-2,7.1642793500964322E-2,6.4702592666991937E-2,6.2208624885439753E-2,6.7466811144276398E-2,7.6069716903342285E-2,8.4975497603315145E-2,9.1608351376020747E-2,8.3452625649772419E-2,8.510679880996784E-2,8.9592318827282136E-2,8.8456458208755598E-2,8.9481954213175591E-2,{"$f":"IFERROR(T247/T149,\"\")","v":8.5135690279764323E-2},8.5143830685166913E-2,null,"NPM",null,"Gross Profit",{"$f":"Z312*Z314","v":19224.678748464004},{"$f":"AA312*AA314","v":19609.172323433286},{"$f":"AB312*AB314","v":20001.355769901951},20401.382885299987]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":7.1763993791042494E-2},8.242136825340321E-2,9.8946858682374558E-2,9.698039146676693E-2,0.10385124368198963,8.5373786722825626E-2,7.4771332116101499E-2,7.44569788752385E-2,7.9719727906310475E-2,9.5906774735031036E-2,0.1023989247696563,0.11866885475355095,9.1899278235604329E-2,9.286326170352506E-2,9.5376446416581689E-2,9.3291133574616686E-2,9.3354762004953837E-2,{"$f":"IFERROR(T247/T55,\"\")","v":8.5088755714248218E-2},"",null,"ROA",null,"Selling Expense %",0.16,0.16,0.16,0.16]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":0.14278435551218352},0.17503910911511184,0.20282576528116608,0.19472945670264166,0.18359715681224986,0.14853512496022489,0.12679664191328341,0.1264893356385359,0.13388618837693961,0.15607547887665366,0.16095265341523177,0.18904044338486989,0.15844685412776235,0.15993759973967717,0.16594687302672984,0.15853987926188953,0.16200321817802382,{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":0.14706401709385367},"",null,"ROIC",null,"Selling Expense",{"$f":"Z312*Z316","v":11392.402221312002},{"$f":"AA312*AA316","v":11620.250265738243},11852.655271053007,12089.708376474066]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":0.19357900362958866},0.21671973456380311,0.26317271031828676,0.24692632084495625,0.27175402122716386,0.24130120117225881,0.21101821044875912,0.20699810044966671,0.23585531071546872,0.2622185660354579,0.28184181198723818,0.29220207527964737,0.23902825040351872,0.23767658917033807,0.25641838661016153,0.25202903770796659,0.24264762536006609,{"$f":"IFERROR(T247/T122,\"\")","v":0.2303459950852319},"",null,"ROE",null,"Admin Expense %",3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Z318*Z312","v":2278.4804442624004},{"$f":"AA318*AA312","v":2324.0500531476487},{"$f":"AB318*AB312","v":2370.5310542106013},2417.9416752948132]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":0.62004455190261187},0.66769750413245721,0.77146051895768386,0.8177499194777631,0.70177724541079134,0.64340469701399361,0.76241550470008856,0.68640107450474908,0.70694439151992761,0.74795582274884798,0.80360619551028567,0.70391919605779618,0.76799197854051549,0.92245634735194204,0.87522741190302977,0.96096941093928268,0.87284663298959286,{"$f":"IFERROR(T31/T67,\"\")","v":0.73331478003414663},"",null,"Current Ratio",null,"EBIT",{"$f":"Z315+Z313-Z317-Z319","v":6153.7960828896012},{"$f":"AA315+AA313-AA317-AA319","v":6264.8720045473947},{"$f":"AB315+AB313-AB317-AB319","v":6378.1694446383426},{"$f":"AC315+AC313-AC317-AC319","v":6493.7328335311086}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":0.18028367946036067},0.21670732888646582,0.28493324352570548,0.33699681478337024,0.23986794804705514,0.18945839889960037,0.28372291251082543,0.25687411351174566,0.27693385734455406,0.24039368362334596,0.37041698076423041,0.23637299284326677,0.26607265513330663,0.30949766581986865,0.31855755435346805,0.3686999948282092,0.29865585706328995,{"$f":"IFERROR((T31-T25)/T67,\"\")","v":0.231714147611565},"",null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Z320-Z321","v":6153.7960828896012},{"$f":"AA320-AA321","v":6264.8720045473947},6378.1694446383426,6493.7328335311086]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":0.5346473484068166},0.41155732897336511,0.43762590020248809,0.369399328531266,0.55781534270146749,0.76751406988155524,0.88207439242322583,0.84898074158715064,0.94094116201274602,0.80775294975056056,0.86611108693309025,0.63263090488367779,0.62041826909551101,0.58354961615189871,0.63118571805383028,0.69652609211385863,0.62066402710999624,{"$f":"IFERROR(T97/T122,\"\")","v":0.70842218106782262},"",null,"Debt to Equity",null,"Tax %",0.2,0.2,0.2,0.2]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":2.7619077399006482},1.8990302373787795,1.6628848016696482,1.4959900883276429,2.0526479798993664,3.1807304155674156,4.1800865932251714,4.1013938762862576,3.989484736037507,3.0804567424921925,3.0730397339778235,2.165045899411318,2.5955855345472503,2.4552254733581709,2.4615462502438863,2.7636739736353073,2.5578821395387226,{"$f":"IFERROR(T97/T247,\"\")","v":3.0754699286423208},"",null,"Debt to Net Profit",null,"Tax",{"$f":"Z322*Z323","v":1230.7592165779204},{"$f":"AA322*AA323","v":1252.9744009094791},{"$f":"AB322*AB323","v":1275.6338889276685},{"$f":"AC322*AC323","v":1298.7465667062218}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Z322-Z324","v":4923.0368663116806},{"$f":"AA322-AA324","v":5011.8976036379154},5102.5355557106741,5194.986266824887]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":1.2863650481551452},5.3895523003872832,8.2872671515006164,10.188408917699045,11.526618333176328,11.81915564151352,11.252979708831061,11.236851424925659,11.20375590384309,11.341993880030039,10.897778956836598,10.9383225399095,11.355093464396337,10.172616852293809,10.226351354231074,10.881456481769666,10.777910585079338,11.737532206449004,6.3447933206919798,null,"Collection Period",null,"NPM",{"$f":"Z325/Z312","v":6.9141335015044381E-2},{"$f":"AA325/AA312","v":6.9009151975533714E-2},6.8879560760327183E-2,6.8752510549340368E-2]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":35.193606769451797},66.778657225982087,66.918911632490477,70.117417255976832,69.510407126944997,73.74472686500792,74.786790973106136,76.723407606594378,77.624157036855351,82.921053123851152,84.16298482299149,79.740863561617871,85.834676154664351,91.849893162867232,98.02494183169803,98.9342557076736,104.22145695130044,111.72450646138411,56.785000814317698,null,"Inventory Period",null,"NP Growth",{"$f":"(Z325/S247)-1","v":-0.24302281977855877},{"$f":"AA325/Z325-1","v":1.8049984133636787E-2},{"$f":"AB325/AA325-1","v":1.8084557834335824E-2},{"$f":"AC325/AB325-1","v":1.8118582439027531E-2}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":47.695218802876624},97.568086894051135,100.19940307494538,109.71992203653976,109.8389893561984,119.07965316077548,119.00935350698286,116.27987392150177,115.36216804426878,116.4878750685596,116.32240330279807,109.73197453751817,112.09688550398127,108.30732151202238,111.426313872145,111.27166234859729,110.78711781390662,114.25420743129443,57.242266227320876,null,"Payment Period",null,"Price",{"$f":"Z308","v":6.15},{"$f":"Z328","v":6.15},{"$f":"AA328","v":6.15},{"$f":"AB328","v":6.15}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":-11.21524698526968},-25.399877367681768,-24.993224290954288,-29.414095862863874,-28.801963896077069,-33.515770654254041,-32.969582825045663,-28.319614889981736,-26.534255103570345,-22.22482806467842,-21.261639522969972,-19.052788435990806,-14.907115884920586,-6.2848114968613373,-3.1750206862159018,-1.4559501591540283,{"$f":"IFERROR(S326+S327-S328, \"\")","v":4.2122497224731603},{"$f":"IFERROR(T326+T327-T328, \"\")","v":9.2078312365386807},{"$f":"IFERROR(U326+U327-U328, \"\")","v":5.8875279076887992},null,"Cash Cycle",null,"EPS",{"$f":"Z325/S332","v":0.37434132289340849},{"$f":"AA325/S332","v":0.38109817783219907},{"$f":"AB325/S332","v":0.38799016986976548},{"$f":"AC325/S332","v":0.3950200017480831}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Z328/Z329","v":16.428856831686673},{"$f":"AA328/AA329","v":16.137573879211516},15.850917053038579,15.568831888978757]
["HS","Listed Shares",1933610600,3703926216,4352991862,5836721415,7041430018,9589550988,12329315446,13151198025,13151198025,13151198025,13151198025,13151198025,13151198025,13151198025,13151198025,13151198025,13151198025,13151198025,13151198025,null,"Common Shares",null,"Core P/E",10,{"$f":"Z331","v":10},{"$f":"AA331","v":10},10]
[null,null,1933.6106,3703.9262159999998,4352.9918619999999,5836.721415,7041.430018,9589.5509880000009,12329.315446000001,13151.198025,13151.198025,13151.198025,13151.198025,13151.198025,13151.198025,13151.198025,13151.198025,13151.198025,13151.198025,13151.198025,13151.198025,null,"Common Shares Adjusted (M)",null,"Fair P/E",12,{"$f":"Z332","v":12},12,12]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":2.5631887826845796},1.423741374010135,1.4330844205010371,1.3914134207482987,1.4002686534972533,1.3260661814002337,1.2735194876609373,1.2852533516618538,1.3299446374962482,1.4169650821602622,1.5142416753320846,1.6073119308079158,1.6397928073933021,1.7405585191923989,1.8436251453220742,1.9434567437440742,2.0380223283878354,{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":1.9843989308342882},1.967258568445136,null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Z333","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":0.49617953066661924},0.30855285266298083,0.37714871105816927,0.3435765967596725,0.38052863738622472,0.31998136240578684,{"$f":"IFERROR(I247/I332, \"\")","v":0.26873580325783153},0.26604500239057122,0.3136745057110491,0.37155455196637877,0.42677661756218593,0.46965988180380996,0.39195680577549513,0.41369001209302375,0.47273938527741083,0.48980753295287716,{"$f":"IFERROR(S247/S332, \"\")","v":0.49452127841410104},{"$f":"IFERROR(T247/T332, \"\")","v":0.45709834636909441},{"$f":"IFERROR(U247/U332, \"\")","v":0.45595116038867495},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},-0.37814272134838212,0.22231477623093893,-8.9015588053590874E-2,0.10755109915824594,-0.15911358313614721,-0.16015169996984968,-1.0012811224407989E-2,0.1790279948598873,0.18452263477430214,0.14862438181299445,0.10048175667772023,-0.16544541920396252,5.5447962625700536E-2,0.14273821329558478,3.6104771903975111E-2,9.6236687761953599E-3,-7.567506936207001E-2,-2.5097136962581386E-3,null,"EPS Growth",null,"Price",{"$f":"Z331*Z329","v":3.7434132289340849},{"$f":"AA331*AA329","v":3.8109817783219908},{"$f":"AB331*AB329","v":3.8799016986976547},{"$f":"AC331*AC329","v":3.9502000174808312}]
["DV","Dividend (per Share)",5.2852929637000001E-2,7.4600372984999996E-2,1.3999007934E-2,7.4053057382999998E-2,1.1624564055E-2,1.3250165624999999E-2,null,0.25,0.27,0.31,0.35,0.38,0.3,0.32,0.38,0.4,0.43,0.38,null,null,"Dividend Per Share",null,"MOS",{"$f":"Z335/Z328-1","v":-0.39131492212453911},{"$f":"AA335/AA328-1","v":-0.38032816612650555},{"$f":"AB335/AB328-1","v":-0.36912167500851145},{"$f":"AC335/AC328-1","v":-0.3576910540681576}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":7.5504185195714293E-2},7.104797427142856E-2,6.1942512982300886E-3,1.9960392825606469E-2,2.0181534817708333E-3,1.6277844748157247E-3,0,{"$f":"IFERROR(J336/J345,\"\")","v":3.5612535612535613E-2},{"$f":"IFERROR(K336/K345,\"\")","v":2.9126213592233014E-2},{"$f":"IFERROR(L336/L345,\"\")","v":2.883720930232558E-2},{"$f":"IFERROR(M336/M345,\"\")","v":2.4255024255024255E-2},{"$f":"IFERROR(N336/N345,\"\")","v":2.2988505747126436E-2},2.1276595744680851E-2,2.2727272727272728E-2,2.6279391424619641E-2,2.9433406916850629E-2,{"$f":"IFERROR(S336/S345,\"\")","v":4.3303121852970798E-2},{"$f":"IFERROR(T336/T345,\"\")","v":5.1560379918588875E-2},{"$f":"IFERROR(U336/U345,\"\")","v":0},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB335)","v":-0.20572150665431677},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC335)","v":-0.13719101919722021}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":0.10651977030570341},0.24177502279158256,3.7118005506960018E-2,0.2155358021512716,3.0548460517575791E-2,4.1409179351504538E-2,0,0.93969064539308234,0.86076488552346309,0.83433239711204321,0.8201011620534745,0.80909614536490593,0.76539046032494162,0.77352604763405242,0.80382555766325681,0.8166473014176423,{"$f":"IFERROR(S336*S332/S247,\"\")","v":0.86952780147091591},{"$f":"IFERROR(T336*T332/T247,\"\")","v":0.83133094446410527},{"$f":"IFERROR(U336*U332/U247,\"\")","v":0},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AB337+AB333","v":-0.20572150665431677},{"$f":"AC337+AC333","v":-0.13719101919722021}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":1353.5274199999999},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":3889.1225267999998},9837.7616081199994,21654.236449650001,40558.636903679995,78058.945042320018,{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":94812.435779740015},92321.410135499988,121911.60569175,141375.37876875,189771.78750074998,217389.30335325,185431.89215249999,185168.86819199999,190166.32344150002,{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":178724.78115974998},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":130591.39638825},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":96924.329444250005},{"$f":"IF(AND(ISBLANK(U332), ISBLANK(U345)), \"\", U332*U345)","v":85745.811122999992},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":0.27309732499174266},0.73749349366911465,1.577018051183513,2.6663534681193251,4.1134963534419349,6.1384568237798858,6.038384237153811,5.4619581352758377,6.970214953798143,7.5866371975877307,9.5295224237144254,10.284251415772912,8.5986473025296863,8.0893574359872567,7.8432429914997144,6.9926948689471891,{"$f":"IFERROR(S345/S333,\"\")","v":4.872370563209218},{"$f":"IFERROR(T345/T333,\"\")","v":3.7139709589046581},{"$f":"IFERROR(U345/U333,\"\")","v":3.3142567553553564},null,"P / BV",null,"Price",{"$f":"Z332*Z329","v":4.4920958747209019},{"$f":"AA332*AA329","v":4.5731781339863886},{"$f":"AB332*AB329","v":4.655882038437186},{"$f":"AC332*AC329","v":4.740240020976997}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":1.4107796810149484},3.4029826363228293,5.9923312309860455,10.798174366326522,15.136837110511026,25.43898162942752,28.615465102809658,26.38651332263775,29.552927736305559,28.932494415982141,33.811599338376112,35.195682323373411,35.973351635272259,34.035146095898305,30.587677799501829,27.745592065664393,{"$f":"IFERROR(S345/S334,\"\")","v":20.080025740944638},{"$f":"IFERROR(T345/T334,\"\")","v":16.12344489658015},{"$f":"IFERROR(U345/U334,\"\")","v":14.299777183244878},null,"P / E",null,"MOS",{"$f":"Z340/Z328-1","v":-0.26957790654944691},{"$f":"AA340/AA328-1","v":-0.25639379935180673},{"$f":"AB340/AB328-1","v":-0.24294601001021376},{"$f":"AC340/AC328-1","v":-0.22922926488178919}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":0.91232903876994931},0.50337654221616668,0.39216036871182042,0.25141787336638671,0.86629474774027904,1.548322170927523,1.6580591921612127,1.5243900199063896,1.510046377686012,1.3347966069231809,1.0737563644032904,0.97822802696827182,1.0459281683988082,0.87570182009541242,0.89590063766018913,0.96690058934525858,0.91337147068070024,{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":1.2056188127721608},"",null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB340)","v":-0.12991150450670463},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC340)","v":-8.3128642982211121E-2}]
["HS","High",0.85,1.48,3.52,5.27,7.02,10.56,9.25,8.3000000000000007,11.5,13.7,16.100000000000001,18.8,16.7,15.4,16.600000000000001,15.9,12.3,9.8000000000000007,7.55,null,"Max Price",null,"Total Return",null,null,{"$f":"AB342+AB333","v":-0.12991150450670463},{"$f":"AC342+AC333","v":-8.3128642982211121E-2}]
["HS","Low",0.4,0.46,1.1599999999999999,2.59,4.87,6.25,5.91,5.95,6.4,9.15,12.7,14.5,9,12.4,12.4,11.4,7.65,5.7,5.85,null,"Min Price",null,"Upside",{"$f":"Z341","v":-0.26957790654944691},{"$f":"AA341","v":-0.25639379935180673},-0.24294601001021376,-0.22922926488178919]
["HS","Average",0.7,1.05,2.2599999999999998,3.71,5.76,8.14,7.69,7.02,9.27,10.75,14.43,16.53,14.1,14.08,14.46,13.59,9.93,7.37,6.52,null,"Price",null,"Downside Risk",{"$f":"Z336","v":-0.39131492212453911},{"$f":"AA336","v":-0.38032816612650555},-0.36912167500851145,-0.3576910540681576]

{"sheet":"DOHOME","index":6,"n_rows":345,"n_cols":29,"rows_kept":345,"cut":false,"hidden":false,"merged":[[338,24,338,28],[308,24,308,28],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,24,333,28],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,167.27512999999999,80.424499999999995,223.01900000000001,124.274,153.863,202.36199999999999,141.21199999999999,124.393,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,133.66995,260.93311,148.155,128.83600000000001,152.83600000000001,208.559,302.36900000000003,165.79300000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,143.14085,176.93645000000001,139.70099999999999,146.023,158.37200000000001,202.67400000000001,145.72499999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,167.13592,204.01641000000001,99.51849,301.04651000000001,160.31929,296.04399000000001,124.36772000000001,144.84083999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",1.0023363499004538E-2,1.1239512865718077E-2,4.7925686843458539E-3,1.105710963799663E-2,4.8117873816226177E-3,8.7115979863163703E-3,3.7051674426474336E-3,{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":4.2220011954775989E-3},4.7661543447702773E-3,null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,null,null,6.522E-2,6.5860000000000002E-2,0,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6.5509999999999999E-2,0,0,0,0,0,0,0,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6.5540000000000001E-2,0,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,6.5180000000000002E-2,6.583E-2,0,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",3.9089313228725209E-6,3.6266549928519031E-6,0,0,0,0,0,{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":0},0,null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,null,null,null,null,null,979.20348999999999,901.01467000000002,1095.904,1744.39,1615.3720000000001,1341.2929999999999,1690.944,1883.1610000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,961.39431999999999,832.75256999999999,1113.7850000000001,1555.8869999999999,1359.604,1559.806,1494.673,1589.3320000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,903.84838000000002,889.56600000000003,1179.55,1304.3030000000001,1297.7180000000001,1500.0640000000001,1420.2080000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,836.36757,859.89909,996.44691,1570.85274,1463.41625,1325.8639700000001,1586.7239300000001,1389.7021500000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",5.0158075971276091E-2,4.737288968703187E-2,4.7986462178829202E-2,5.7695706126363711E-2,4.3922648645783616E-2,3.901580265548181E-2,4.7271734545793601E-2,{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":4.0508769064428171E-2},4.5689514135593391E-2,null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,null,null,null,null,null,6656.7169700000004,7046.3696900000004,9523.4539999999997,13753.571,14112.686,13293.987999999999,12359.402,12797.623,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6790.6317499999996,7262.7040299999999,10411.632,14761.585999999999,13466.791999999999,13584.735000000001,11779.404,13095.913,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6679.70532,8582.82791,11972.383,14106.721,12906.165999999999,13277.4,12187.361999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,6260.1986299999999,7048.1560300000001,8559.7142999999996,11796.05143,13760.73395,13264.44017,12411.6788,12674.03198,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.37543244112013868,0.38829151232870651,0.4122150436680399,0.43325609041924096,0.41301159693556505,0.39032871525135832,0.3697691667770171,{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":0.3694384689503411},0.37647634486186726,null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,7866.6384799999996,8095.3081300000003,11108.276,16093.227999999999,16194.909,14985.583000000001,14451.861999999999,14905.021000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7960.1832800000002,8446.9269100000001,11886.078,16703.521000000001,15162.156000000001,15570.221,13842.806,14948.92,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7803.1012700000001,9732.4932700000008,13614.386,15778.06,14705.041999999999,15101.707,13921.098,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,7330.8254299999999,8203.5702099999999,9749.3070100000004,13973.573130000001,15658.58322,15044.104890000001,14442.178,14298.41908,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.4396393547995921,0.45194468876359767,0.46950293830020445,0.51323408510191248,0.46997322126416397,0.44269837690559521,0.43026186961149582,{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":0.41678812722433611},0.42974588799058638,null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,9187.3123400000004,9655.1878500000003,10690.046,13287.331,16245.623,17239.121999999999,17779.495999999999,18041.61,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,9176.6424000000006,9884.8402399999995,11051.589,14674.665000000001,17010.668000000001,17145.755000000001,18024.541000000001,17888.991000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,9532.7079099999992,10077.555710000001,11530.413,15438.501,17237.319,17195.805,18073.436000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,8874.3887099999993,9627.5991400000003,10414.51477,12345.64524,16016.40481,17355.821810000001,17555.065299999998,18180.551319999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.53220889843303554,0.53039617940540318,0.50153772780675598,0.45344207102912842,0.48071279858910182,0.510724579583128,0.52300111639185543,{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":0.52994935273422772},0.51426593510103802,null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,13.941129999999999,82.376829999999998,90.522000000000006,96.697999999999993,122.386,123.218,127.711,128.87700000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,83.99427,83.952169999999995,88.581999999999994,103.476,121.349,119.92400000000001,128.97300000000001,127.565,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,80.411180000000002,84.643090000000001,95.263999999999996,116.697,123.75,124.467,133.68700000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,16.308499999999999,77.699520000000007,89.811160000000001,89.913610000000006,115.10290000000001,123.01913,129.25452999999999,133.93889999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",9.7804244368006289E-4,4.2805613269056107E-3,4.3250872568582482E-3,3.3024287300924705E-3,3.4546727459195338E-3,3.6200471598372653E-3,3.8507554562445616E-3,{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":3.9042178706016522E-3},3.6671902854198933E-3,null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,9744.3650600000001,10062.46178,11496.138000000001,14413.092000000001,17892.315999999999,18822.537,19548.741999999998,19918.829000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,9801.6355800000001,10326.69263,11847.932000000001,15802.413,18594.485000000001,18740.098999999998,19824.170999999998,19836.566999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10154.325290000001,10669.19737,12460.144,16681.64,18827.414000000001,18786.909,19905.364000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,9343.8087899999991,9948.1426300000003,11015.86018,13252.93722,17659.449619999999,18938.637480000001,19123.840789999998,20007.786270000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.56036064520040785,0.54805531123640228,0.53049706169979549,0.48676591489808752,0.53002677873583603,0.55730162309440479,0.56973813038850407,{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":0.583211872775664},0.57025411200941356,null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,17611.003540000002,18157.769909999999,22604.414000000001,30506.32,34087.224999999999,33808.120000000003,34000.603999999999,34823.85,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,17761.818859999999,18773.61954,23734.01,32505.934000000001,33756.641000000003,34310.32,33666.976999999999,34785.487000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,17957.42656,20401.690640000001,26074.53,32459.7,33532.455999999998,33888.616000000002,33826.462,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,16674.63422,18151.71284,20765.16719,27226.51035,33318.03284,33982.74237,33566.018790000002,34306.205349999997,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,null,null,null,null,null,3062.25263,2658.33347,3742.0390000000002,5909.3729999999996,4297.3459999999995,3756.8009999999999,4227.4560000000001,4087.5970000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2635.9073199999998,2912.1909000000001,3580.739,4500.1400000000003,3320.201,3636.0050000000001,3598.576,3758.8649999999998,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1923.1040599999999,3264.7489799999998,3752.098,3538.7930000000001,3552.7730000000001,3136.0590000000002,3802.7249999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,2128.1267200000002,2488.1773600000001,2845.06023,3896.67697,4482.5217400000001,3854.76395,3181.9127600000002,3497.21324,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",0.12762659089981526,0.13707672559236014,0.13701118820608929,0.14312069082331,0.13453740686090279,0.11343298630904461,{"$f":"IFERROR(S61/S55,\"-\")","v":9.4795655686993677E-2},{"$f":"IFERROR(T61/T55,\"-\")","v":0.10194112710282603},{"$f":"IFERROR(U61/U55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,10376.486279999999,8879.9764500000001,12070.98,16070.252,16494.612000000001,15709.721,15681.861000000001,16326.4,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,13046.680050000001,8722.1805999999997,12443.904,16841.624,16240.07,15437.867,15662.082,16274.236000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8543.2847899999997,10434.583269999999,12459.552,15951.002,15483.721,15555.424999999999,15642.21,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,9595.5440999999992,9065.7230500000005,10674.83664,13325.29628,16456.01958,15869.3307,15331.95141,15513.05876,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.57545754667834625,0.49944174028702848,0.51407419657765829,0.48942358417225512,0.49390729815968332,0.46698205010109667,0.45677003000926936,{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":0.45219395738269846},0.46784557019425949,null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,6427.3284800000001,5139.5136599999996,7143.02,9171.1779999999999,11307.27,10731.991,9859.01,10727.897000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6927.5876600000001,5209.4295199999997,7681.3329999999996,11340.645,11953.312,10509.567999999999,10569.837,10942.231,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5381.5040300000001,6404.20424,7797.9889999999996,11640.625,10947.423000000001,10856.579,10692.067999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,6577.0275300000003,5731.7054900000003,6852.3089300000001,8494.2103299999999,11161.4656,10872.6286,10588.508760000001,10805.74762,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.39443309179827996,0.31576664640536478,0.32999054942836703,0.31198307167558109,0.33499773691921242,0.31994559125394095,0.31545322149299793,{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":0.31497938958148286},0.31456311075938076,null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,819.93209000000002,981.98541,899.55200000000002,655.34400000000005,786.94799999999998,1090.152,1469.309,1389.83,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,862.11717999999996,490.66755000000001,830.42,740.71100000000001,857.14099999999996,1168.6949999999999,1361.723,1397.8920000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1207.3421599999999,689.28565000000003,761.29700000000003,716.49,944.75599999999997,1482.855,1097.451,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,838.68209000000002,803.01817000000005,800.80998,688.43399999999997,750.87965999999994,1071.48856,1483.11195,1152.2235599999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",5.029688081517629E-2,4.4239250426572972E-2,3.8565062957241714E-2,2.5285429206684945E-2,2.2536734494676726E-2,3.1530373515290845E-2,4.4184922831594468E-2,{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":3.358644735681908E-2},4.0186069552511944E-2,null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":""},"","","","",7247.2605700000004,6121.4990699999998,8042.5720000000001,9826.5220000000008,12094.218000000001,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":11822.143},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":11328.319},{"$f":"IF(AND(ISBLANK(U76), ISBLANK(U70)), \"\", U76 + U70)","v":12117.727000000001},null,"Q1"]
[null,null,"","","","","","","","","","","",7789.7048400000003,5700.0970699999998,8511.7529999999988,12081.356,12810.453,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":11678.262999999999},{"$f":"IF(AND(ISBLANK(T77), ISBLANK(T71)), \"\", T77 + T71)","v":11931.56},12340.123,null,"Q2"]
[null,null,"","","","","","","","","","","",6588.8461900000002,7093.4898899999998,8559.2860000000001,12357.115,11892.179,12339.433999999999,{"$f":"IF(AND(ISBLANK(T78), ISBLANK(T72)), \"\", T78 + T72)","v":11789.519},"",null,"Q3"]
[null,null,"","","","","","","","","","",7415.7096200000005,6534.7236600000006,7653.1189100000001,9182.6443299999992,11912.34526,11944.11716,12071.620710000001,{"$f":"IF(AND(ISBLANK(T79), ISBLANK(T73)), \"\", T79 + T73)","v":11957.97118},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.44472997261345626,0.36000589683193779,0.36855561238560874,0.33726850088226601,0.35753447141388917,0.35147596476923176,0.3596381443245924,{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":0.34856583693830195},0.35474918031189268,null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,2106.9336699999999,2477.0945999999999,2579.297,2762.5859999999998,5089.6099999999997,5007.4669999999996,4428.7730000000001,3851.35,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1900.3172099999999,3130.20307,2749.3910000000001,3702.3110000000001,5010.0709999999999,5579.8370000000004,3939.0859999999998,3493.8319999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3003.6058200000002,2822.12896,2771.4250000000002,4499.1459999999997,5435.7950000000001,4984.1090000000004,3969.1790000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,2209.5428099999999,2536.1202699999999,2738.5567500000002,2737.15119,4646.7861499999999,5287.4692599999998,4710.6908199999998,4470.0514499999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.13250922214232536,0.1397179589802281,0.13188223937435103,0.1005325748622794,0.13946760219352733,0.15559277713466066,0.14034106485703959,{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":0.13029862686343421},0.10043935851753347,null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","","","","","","",9354.1942400000007,8598.5936700000002,10621.869000000001,12589.108,17183.828000000001,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":16829.61},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":15757.092000000001},{"$f":"IF(AND(ISBLANK(U76), ISBLANK(U70), ISBLANK(U88)), \"\", U76 + U70+U88)","v":15969.077000000001},null,"Q1"]
[null,null,"","","","","","","","","","","",9690.0220499999996,8830.3001399999994,11261.143999999998,15783.666999999999,17820.523999999998,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":17258.099999999999},{"$f":"IF(AND(ISBLANK(T77), ISBLANK(T71), ISBLANK(T89)), \"\", T77 + T71+T89)","v":15870.645999999999},15833.955,null,"Q2"]
[null,null,"","","","","","","","","","","",9592.4520100000009,9915.6188499999989,11330.710999999999,16856.260999999999,17327.974000000002,17323.542999999998,{"$f":"IF(AND(ISBLANK(T78), ISBLANK(T72), ISBLANK(T90)), \"\", T78 + T72+T90)","v":15758.698},"",null,"Q3"]
[null,null,"","","","","","","","","","",9625.2524300000005,9070.8439300000009,10391.675660000001,11919.79552,{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":16559.131410000002},17231.58642,16782.311529999999,{"$f":"IF(AND(ISBLANK(T79), ISBLANK(T73), ISBLANK(T91)), \"\", T79 + T73+T91)","v":16428.022629999999},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",2.0084545581410058,1.4040752400756116,1.4657312949824788,1.0955952430486331,1.4271481610714882,1.4152535040013208,{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":1.3084377770060445},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":1.2252442688112919},{"$f":"IFERROR(U97/U122,IFERROR(U96/U121,IFERROR(U95/U120,IFERROR(U94/U119,\"-\"))))","v":1.1347176871128555},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,2195.4670500000002,2697.50522,2896.5239999999999,3092.06,5724.2860000000001,5674.0709999999999,5244.1859999999997,4832.1049999999996,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1989.59573,3332.6539400000001,3055.1759999999999,4045.7629999999999,5621.6710000000003,6271.7640000000001,4792.9930000000004,4557.1540000000005,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3088.8463099999999,3093.1870600000002,3065.279,4841.2039999999997,6059.8050000000003,5673.64,4868.0039999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,2286.7221100000002,2625.62048,3000.5753300000001,3021.47,5259.0606100000005,5937.79036,5407.8426799999997,5385.1865900000003,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.137137767451429,0.14464863471253547,0.14450041757645971,0.11097529434211902,0.15784427115655608,0.17472958171974629,0.16111063733334696,{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":0.15697412567373911},0.1310073364791472,null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,12571.95333,11577.481669999999,14967.504000000001,19162.312000000002,22218.898000000001,21383.792000000001,20926.046999999999,21158.505000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,15036.27578,12054.83454,15499.08,20887.386999999999,21861.741000000002,21709.631000000001,20455.075000000001,20831.39,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,11632.131100000001,13527.770329999999,15524.831,20792.205999999998,21543.526000000002,21229.064999999999,20510.214,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,11882.26621,11691.34353,13675.411969999999,16346.76627,21715.080190000001,21807.121060000001,20739.794089999999,20898.245350000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.71259531412977528,0.64409037499956401,0.65857461415411789,0.60039887814708504,0.65175156931623945,0.64171163182084301,0.61788066734261626,{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":0.60916808305643755},0.59885290667340663,null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,3556.6706100000001,1629.2877699999999,2340.4929999999999,3784.5140000000001,3779.7559999999999,4118.42,4599.74,5004.1710000000003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1243.16347,1775.68091,2741.2919999999999,3561.645,3617.2910000000002,4154.9979999999996,4586.067,5159.183,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1377.1357599999999,1619.5345400000001,3081.6849999999999,3611.9540000000002,3707.7930000000001,4232.0770000000002,4688.1220000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,3309.9884099999999,1495.2993100000001,1800.1401000000001,3324.9832799999999,3521.4080300000001,3874.0953,4354.6563100000003,4753.4393600000003,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.19850440893209589,8.237786280448893E-2,8.669037352451002E-2,0.12212300574906397,0.1056907545205481,0.11400184416605692,0.12973407234394271,{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":0.13855917060789122},0.14831423806140762,null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,5039.0497400000004,6580.2879400000002,7636.91,11344.007,11868.325999999999,12424.325000000001,13074.554,13665.341,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2725.5426000000002,6718.7847000000002,8234.93,11618.546,11894.898999999999,12600.688,13211.9,13954.092000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6325.2949900000003,6873.9200099999998,10549.699000000001,11667.493,11988.925999999999,12659.548000000001,13316.245000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,4792.3675400000002,6460.3688400000001,7089.7549200000003,10879.743769999999,11602.951859999999,12175.618270000001,12826.220569999999,13407.957130000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-",0.28740465768369944,0.35590959910756281,0.34142537139861096,0.39960111046695335,0.34824840697287696,0.35828827872198593,0.38211920961627988,{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":0.39083183328522814},0.40114694958848784,null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,null,null,null,null,null,4909.47055,4543.2780199999997,6109.9459999999999,8317.848,8461.59,7958.8190000000004,8079.33,8098.4520000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4442.8276800000003,4571.6201000000001,6365.84,7884.5609999999997,7994.5039999999999,8015.9759999999997,7282.7740000000003,7793.6540000000005,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4086.3495499999999,4707.3732200000004,6034.6040000000003,7475.433,7430.76,7393.1049999999996,6752.6679999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,4573.3240299999998,4291.7020700000003,4795.4872400000004,7274.2125500000002,7642.78424,7331.2912200000001,7623.3725299999996,6995.5322100000003,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","","","","","","",18293.296119999999,17730.349849999999,18617.758580000002,25784.60255,31320.626240000001,{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":31218.145219999999},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":30991.272530000002},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":29110.304209999998},{"$f":"IF(COUNT(U126:U129)=4,SUM(U126:U129),IF(COUNT(U126:U129)=0,\"\",SUM(U126:U129)*4/COUNT(U126:U129)))","v":31784.212},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",-3.0773364532405569E-2,5.0050266210624313E-2,{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":0.38494665935237393},0.2147026962802652,-3.2719977951501805E-3,-7.267334058483713E-3,-6.0693484534370082E-2,9.1854340329478867E-2,null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,null,null,null,null,null,70.767669999999995,78.510819999999995,22.087,42.055,57.064,63.98,56.213999999999999,67.698999999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,67.776259999999994,68.695319999999995,31.571999999999999,58.375,60.478999999999999,79.62,81.373999999999995,58.502000000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,63.051389999999998,72.179190000000006,28.173999999999999,47.786000000000001,77.331000000000003,115.419,84.308999999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,60.469569999999997,43.372970000000002,87.677909999999997,51.345379999999999,74.539320000000004,190.09710000000001,94.219170000000005,76.927170000000004,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","","","","","","","",241.87827999999999,244.96829,307.06324000000001,133.17838,222.75532000000001,{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":384.97110000000004},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":353.23817000000003},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":298.82416999999998},{"$f":"IF(COUNT(U133:U136)=4,SUM(U133:U136),IF(COUNT(U133:U136)=0,\"\",SUM(U133:U136)*4/COUNT(U133:U136)))","v":252.40199999999999},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,null,null,null,null,null,0,0,7.2549999999999999,3.9670000000000001,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.5960000000000001,0,0,0,0,0,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.905,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,6.5909300000000002,0,0,0,4.2289399999999997,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","","",0,0,0,19.34693,3.9670000000000001,{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":0},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":0},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":4.2289399999999997},{"$f":"IF(COUNT(U139:U142)=4,SUM(U139:U142),IF(COUNT(U139:U142)=0,\"\",SUM(U139:U142)*4/COUNT(U139:U142)))","v":0},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,4980.2382299999999,4621.7888300000004,6139.2879999999996,8363.8700000000008,8518.6540000000005,8022.799,8135.5439999999999,8166.1509999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4510.6039300000002,4640.3154100000002,6401.0079999999998,7942.9359999999997,8054.9830000000002,8095.5959999999995,7364.1480000000001,7852.1559999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4149.4009400000004,4779.5524100000002,6064.683,7523.2190000000001,7508.0910000000003,7508.5240000000003,6836.9769999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,4633.7935900000002,4335.0750399999997,4883.1651499999998,7332.1488600000002,7717.3235500000001,7521.3883299999998,7717.5916999999999,7089.3751499999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","","","","","","","",18535.174360000001,17975.318139999999,18924.821800000002,25937.127860000001,31547.348550000002,{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":31603.116330000004},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":31344.510700000003},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":29426.044149999998},{"$f":"IF(COUNT(U145:U148)=4,SUM(U145:U148),IF(COUNT(U145:U148)=0,\"\",SUM(U145:U148)*4/COUNT(U145:U148)))","v":32036.614000000001},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,null,null,null,null,null,4139.2439299999996,3871.5472500000001,4786.0439999999999,6852.9,7064.9319999999998,6542.4679999999998,6660.3159999999998,6673.8810000000003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3736.5236199999999,3926.6881199999998,4921.0290000000005,6559.1719999999996,6875.7629999999999,6615.4309999999996,5971.7089999999998,6252.78,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3442.0303199999998,3951.1801300000002,4850.9709999999995,6427.5429999999997,6282.5429999999997,6179.8530000000001,5558.1689999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,3940.21666,3592.9446800000001,3987.88285,6019.9698200000003,6594.08043,6093.7860600000004,6345.0589399999999,5864.38364,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","","","","","","",15760.86664,14910.742549999999,15737.298350000001,20578.01382,26433.69543,26317.024059999996,{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":25682.810939999999},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":24054.57764},{"$f":"IF(COUNT(U152:U155)=4,SUM(U152:U155),IF(COUNT(U152:U155)=0,\"\",SUM(U152:U155)*4/COUNT(U152:U155)))","v":25853.322},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",0.86156516226557434,0.84097283337023376,0.84528426353673336,0.79807372559248546,0.8439708461589176,0.84300408863304011,0.82871108035782215,{"$f":"IFERROR(T156/T130, \"-\")","v":0.82632518940618793},0.8134013830514345,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",-5.3938917790373561E-2,5.5433577317046623E-2,0.3075950752372944,0.28456009706382829,-4.4137366381089326E-3,-2.4098967974268623E-2,-6.3397783981039568E-2,7.477763222119084E-2,null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","","","","","","",770.22662000000037,671.73076999999967,1323.902,1464.9480000000003,1396.6580000000004,1416.3510000000006,{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":1419.0140000000001},1424.5709999999999,null,"Q1"]
[null,null,"","","","","","","","","","","",706.30406000000039,644.93198000000029,1444.8109999999997,1325.3890000000001,1118.741,1400.5450000000001,{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":1311.0650000000005},1540.8740000000007,null,"Q2"]
[null,null,"","","","","","","","","","","",644.31923000000006,756.19309000000021,1183.6330000000007,1047.8900000000003,1148.2170000000006,1213.2519999999995,{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":1194.4989999999998},"",null,"Q3"]
[null,null,"","","","","","","","","","",633.10736999999972,698.75739000000021,807.60439000000042,1254.2427299999999,1048.70381,1237.5051599999997,1278.3135899999997,{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":1131.1485700000003},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":""},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":""},"","","",2532.4294799999989,2819.607300000001,2880.4602300000006,5206.5887300000004,4886.9308100000007,4901.1211600000006,{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":5308.4615899999999},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":5055.7265700000007},{"$f":"IF(COUNT(U160:U163)=4,SUM(U160:U163),IF(COUNT(U160:U163)=0,\"\",SUM(U160:U163)*4/COUNT(U160:U163)))","v":5930.8900000000012},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",0.13843483773442569,0.15902716662976626,0.15471573646326658,0.20192627440751459,0.15602915384108235,0.15699591136695984,0.17128891964217771,{"$f":"IFERROR(T164/T130, \"-\")","v":0.1736748105938121},0.18659861694856558,null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":"-"},"-","-","-","-",0.11340012516360466,2.158205860794854E-2,0.80755445805964121,-6.1394885706672599E-2,2.9037345834654555E-3,8.3111683368382441E-2,-4.7609842459084117E-2,0.17310339431588373,null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,null,null,null,null,null,361.33542999999997,365.06448,458.858,644.423,785.88099999999997,826.56399999999996,819.89800000000002,867.81700000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,358.22266000000002,383.66476,525.91200000000003,707.61599999999999,769.18200000000002,872.47299999999996,840.428,921.87599999999998,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,369.92176999999998,422.86095,543.548,749.56100000000004,766.67200000000003,850.66399999999999,844.50400000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,384.34278,383.86725000000001,423.78757000000002,643.63433999999995,764.58741999999995,799.24130000000002,817.55952000000002,841.57029,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","","","","","","","",1537.37112,1473.3471099999999,1595.3777599999999,2171.9523399999998,2866.1874199999997,3120.9763000000003,{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":3367.2605199999998},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":3346.40029},{"$f":"IF(COUNT(U169:U172)=4,SUM(U169:U172),IF(COUNT(U169:U172)=0,\"\",SUM(U169:U172)*4/COUNT(U169:U172)))","v":3579.386},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",8.4040137431504069E-2,8.3097464092057954E-2,8.5691183132744209E-2,8.4234470389383601E-2,9.1511178545323993E-2,9.9973149525889746E-2,0.10865189600525253,{"$f":"IFERROR(T173/T130, \"-\")","v":0.11495586806167561},0.11261521915345896,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",-4.1645123397400681E-2,8.2825458557420267E-2,0.36140317011815437,0.31963642443461721,8.8894703194252578E-2,7.8912556945722245E-2,-6.1950151691855951E-3,6.9622785623174782E-2,null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,92.088989999999995,99.053439999999995,147.04,229.90799999999999,214.79900000000001,197.499,226.364,234.68299999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,97.23948,90.801569999999998,148.11500000000001,199.13900000000001,223.43899999999999,226.15700000000001,253.51599999999999,231.78399999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,114.40483999999999,112.91421,177.31200000000001,192.452,206.42099999999999,236.727,211.24,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,92.407250000000005,102.00427999999999,139.6489,191.12593000000001,240.61224000000001,222.09558999999999,227.86613,176.57646,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","","","","","","","",369.62900000000002,405.73758999999995,442.41812000000004,663.59293000000002,862.11124000000007,866.75459000000001,{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":888.24913000000004},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":867.69646},{"$f":"IF(COUNT(U177:U180)=4,SUM(U177:U180),IF(COUNT(U177:U180)=0,\"\",SUM(U177:U180)*4/COUNT(U177:U180)))","v":932.93399999999997},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",2.0205708013215064E-2,2.288378928969639E-2,2.3763232190327391E-2,2.5736015465555432E-2,2.7525351293869914E-2,2.776444865291712E-2,2.8661266785355844E-2,{"$f":"IFERROR(T181/T130, \"-\")","v":2.9807193141661779E-2},2.9352119851201595E-2,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",9.7688736543939822E-2,9.0404564191353565E-2,0.49992258454513561,0.29915675864720265,5.386021878104664E-3,2.4798876461675303E-2,-2.3138407126838428E-2,7.5184748362347786E-2,null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,453.42441000000002,464.11792000000003,605.89800000000002,874.33100000000002,1000.68,1024.0630000000001,1046.2619999999999,1102.5,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,455.46213999999998,474.46633000000003,674.02700000000004,906.755,992.62099999999998,1098.6300000000001,1093.944,1153.6600000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,484.32661000000002,535.77515000000005,720.86,942.01300000000003,973.09299999999996,1087.3910000000001,1055.7439999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,476.75002999999998,485.87153000000001,563.43646999999999,834.76026999999999,1005.19967,1021.33689,1045.4256499999999,1018.14675,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","","","","","","","",1907.0001199999999,1879.0846900000001,2037.7958700000004,2835.5452700000005,3728.2986700000001,3987.7308899999998,{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":4255.50965},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":4214.0967499999997},{"$f":"IF(COUNT(U185:U188)=4,SUM(U185:U188),IF(COUNT(U185:U188)=0,\"\",SUM(U185:U188)*4/COUNT(U185:U188)))","v":4512.32},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",0.10424584544471913,0.10598125281774969,0.10945441478595004,0.10997048585493906,0.11903653015847233,0.12773759817880687,{"$f":"IFERROR(S189/S130, \"-\")","v":0.13731316279060837},{"$f":"IFERROR(T189/T130, \"-\")","v":0.14476306120333737},{"$f":"IFERROR(U189/U130, \"-\")","v":0.14196733900466055},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",-1.4638399708123662E-2,8.4461962169464666E-2,0.39147660064695294,0.31484364204843024,6.9584612973080204E-2,6.7150659707631413E-2,-9.7315958383504698E-3,7.076801214874813E-2,null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":""},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":""},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":""},{"$f":"IF(COUNT(U193:U196)=4,SUM(U193:U196),IF(COUNT(U193:U196)=0,\"\",SUM(U193:U196)*4/COUNT(U193:U196)))","v":""},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","","","","","","",387.5698800000003,286.12366999999961,740.09100000000001,632.67200000000037,453.04200000000048,456.26800000000048,{"$f":"IFERROR(T160+T133-T185, \"\")","v":428.96600000000012},389.77,null,"Q1"]
[null,null,"","","","","","","","","","","",318.61818000000039,239.1609700000003,802.35599999999954,477.00900000000013,186.59900000000005,381.53499999999985,{"$f":"IFERROR(T161+T134-T186, \"\")","v":298.49500000000057},445.71600000000058,null,"Q2"]
[null,null,"","","","","","","","","","","",223.04401000000001,292.59713000000022,490.94700000000068,153.66300000000035,252.4550000000005,241.27999999999952,{"$f":"IFERROR(T162+T135-T187, \"\")","v":223.06399999999985},"",null,"Q3"]
[null,null,"","","","","","","","","","",216.82690999999971,256.25883000000022,331.84583000000043,470.82783999999992,118.0434600000001,406.26536999999962,327.10710999999992,{"$f":"IFERROR(T163+T136-T188, \"\")","v":189.92899000000023},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":""},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":""},"","","",867.30763999999886,1185.4909000000009,1149.7276000000006,2504.2218400000002,1381.3874600000011,1298.3613700000005,{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":1406.1901099999998},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":1140.4539900000009},{"$f":"IF(COUNT(U199:U202)=4,SUM(U199:U202),IF(COUNT(U199:U202)=0,\"\",SUM(U199:U202)*4/COUNT(U199:U202)))","v":1670.9720000000011},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",4.6792526538083121E-2,6.5951038572272025E-2,6.075236062645268E-2,9.6621768922405968E-2,4.3793258416901355E-2,4.1083333581832054E-2,4.4862404248664813E-2,{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":3.8778911610844582E-2},5.2158196243835296E-2,null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":"-"},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":"-"},"-","-","-",0.36686320438731806,-3.0167502761936235E-2,1.1781001343274693,-0.4483765623575901,{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":-6.0103405021499516E-2},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":8.3049867695924443E-2},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":-0.1889759557475475},{"$f":"IFERROR((U203-T203)/T203,\"-\")","v":0.46518142305767179},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","","","","","","",487.94930000000028,404.08286999999962,872.55399999999997,800.84400000000039,669.89300000000048,703.95700000000045,{"$f":"IFERROR(T199+T252, \"\")","v":680.53500000000008},667.78600000000006,null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","","","","","","",421.40732000000048,356.6844100000003,948.17799999999966,665.75400000000013,406.90500000000009,629.39599999999984,{"$f":"IFERROR(T200+T253-T252, \"\")","v":555.53000000000065},729.80200000000059,null,"Q2"]
[null,null,"","","","","","","","","","","",325.15758,427.03202000000027,635.46600000000058,368.77500000000038,479.45200000000051,492.12099999999947,{"$f":"IFERROR(T201+T254-T253, \"\")","v":492.60199999999992},"",null,"Q3"]
[null,null,"","","","","","","","","","",604.70325999999977,358.74377000000021,464.95910000000043,637.77914999999996,330.32278000000008,639.36806999999953,576.27420999999993,{"$f":"IFERROR(T202+T255-T254, \"\")","v":467.31471000000033},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","","","","","","",2418.8130399999991,1593.257970000001,1652.7584000000006,3093.9771500000002,2165.6957800000009,2195.6180700000004,{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":2401.7482099999997},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":2195.9817100000009},{"$f":"IF(COUNT(U207:U210)=4,SUM(U207:U210),IF(COUNT(U207:U210)=0,\"\",SUM(U207:U210)*4/COUNT(U207:U210)))","v":2795.1760000000013},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",0.13049853148400908,8.8635870452527132E-2,8.7332838095909776E-2,0.11937662249543522,6.865769213362681E-2,6.9474733053794008E-2,7.662420488829004E-2,{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":7.4670071197805457E-2},8.7249420303906075E-2,null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":"-"},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":"-"},"-","-","-",-0.34130586215129649,3.7345132502302536E-2,0.87200812290531937,-0.30002851507807649,{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":1.3816478877748705E-2},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":9.3882512089180997E-2},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":-8.5673635205914797E-2},{"$f":"IFERROR((U211-T211)/T211,\"-\")","v":0.27285941739469227},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,null,null,null,null,null,76.466830000000002,64.426749999999998,63.512999999999998,67.385999999999996,122.47,152.88800000000001,124.675,82.021000000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,75.928179999999998,57.306910000000002,65.766999999999996,81.936999999999998,140.98599999999999,146.19999999999999,109.34399999999999,76.126000000000005,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,75.155709999999999,58.898980000000002,61.415999999999997,90.197999999999993,144.95500000000001,147.22900000000001,100.768,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,80.0488,70.488020000000006,64.502300000000005,67.281049999999993,110.77414,157.94783000000001,136.84126000000001,95.919740000000004,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":""},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":""},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":""},"","",320.1952,298.03874000000002,245.13494000000003,257.97704999999996,350.29513999999995,566.35883000000013,{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":583.15826000000004},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":430.70674000000002},{"$f":"IF(COUNT(U215:U218)=4,SUM(U215:U218),IF(COUNT(U215:U218)=0,\"\",SUM(U215:U218)*4/COUNT(U215:U218)))","v":316.29399999999998},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",1.7503417530640181E-2,1.6809523924876193E-2,1.3166726754279354E-2,1.0005081501634391E-2,1.1184167816945921E-2,1.8141975636565385E-2,1.8816854307466543E-2,{"$f":"IFERROR(T219/T130, \"-\")","v":1.4795679800970381E-2},9.9512927990789892E-3,null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":""},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":""},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":""},{"$f":"IF(COUNT(U222:U225)=4,SUM(U222:U225),IF(COUNT(U222:U225)=0,\"\",SUM(U222:U225)*4/COUNT(U222:U225)))","v":""},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","","","","","","",311.10305000000028,221.69691999999961,676.57799999999997,565.2860000000004,330.57200000000046,303.38000000000045,{"$f":"IFERROR(T199-T215, \"\")","v":304.29100000000011},307.74899999999997,null,"Q1"]
[null,null,"","","","","","","","","","","",242.6900000000004,181.85406000000029,736.58899999999949,395.07200000000012,45.613000000000056,235.33499999999987,{"$f":"IFERROR(T200-T216, \"\")","v":189.15100000000058},369.5900000000006,null,"Q2"]
[null,null,"","","","","","","","","","","",147.88830000000002,233.69815000000023,429.53100000000069,63.465000000000359,107.50000000000048,94.050999999999505,{"$f":"IFERROR(T201-T217, \"\")","v":122.29599999999985},"",null,"Q3"]
[null,null,"","","","","","","","","","",136.77810999999971,185.77081000000021,267.34353000000044,403.54678999999993,7.2693200000000928,248.31753999999961,190.26584999999992,{"$f":"IFERROR(T202-T218, \"\")","v":94.009250000000222},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","","","","","","",547.11243999999886,887.45216000000096,904.59266000000059,2246.2447900000002,1031.0923200000009,732.00254000000064,{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":823.03184999999974},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":709.74725000000069},{"$f":"IF(COUNT(U228:U231)=4,SUM(U228:U231),IF(COUNT(U228:U231)=0,\"\",SUM(U228:U231)*4/COUNT(U228:U231)))","v":1354.6780000000012},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",2.951752318014331E-2,4.9370595451391601E-2,4.7799269583823252E-2,8.6668098479062192E-2,3.2688071760433056E-2,2.3162353123282138E-2,2.6257607205206736E-2,{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":2.4133569714452064E-2},4.2285305182376678E-2,null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":"-"},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":"-"},"-","-","-",0.62206540213196915,1.9314280557950994E-2,1.483156109181782,-0.54097063481669738,{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":-0.29007080568692434},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":0.12435654936388475},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":-0.13764303289113183},{"$f":"IFERROR((U232-T232)/T232,\"-\")","v":0.90867664510147794},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,61.370950000000001,44.292960000000001,140.46,109.33499999999999,65.846999999999994,58.356999999999999,58.652999999999999,57.015000000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50.197130000000001,35.419840000000001,138.875,77.42,6.2210000000000001,42.206000000000003,31.742999999999999,63.976999999999997,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5.3460200000000002,45.925460000000001,86.19,13.156000000000001,16.89,14.654,20.173999999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,26.753360000000001,15.209720000000001,51.60962,82.003919999999994,-17.182600000000001,47.509399999999999,29.658349999999999,13.49967,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","","","","","","","",107.01344,132.12381999999999,177.24788000000001,447.52892000000003,182.72839999999999,136.4674,{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":144.87535},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":124.06966999999999},{"$f":"IF(COUNT(U236:U239)=4,SUM(U236:U239),IF(COUNT(U236:U239)=0,\"\",SUM(U236:U239)*4/COUNT(U236:U239)))","v":241.98399999999998},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",0.19559679542289374,0.1488799351167277,0.1959422045277262,0.19923426066132355,0.17721827275369467,0.18643022741423804,{"$f":"IFERROR(S240/S232, \"-\")","v":0.17602641987670348},{"$f":"IFERROR(T240/T232, \"-\")","v":0.17480824335705403},{"$f":"IFERROR(U240/U232, \"-\")","v":0.17862842682910607},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,246.68219999999999,177.30029999999999,543.15300000000002,459.53199999999998,258.34800000000001,244.32499999999999,245.084,250.732,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,192.49287000000001,146.39313999999999,601.30999999999995,315.37700000000001,39.392000000000003,192.59399999999999,157.17400000000001,305.38,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,133.97228999999999,187.58664999999999,340.39299999999997,50.308999999999997,90.602000000000004,77.078999999999994,102.05500000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,109.68801000000001,152.36355,215.40011000000001,333.20679000000001,-51.149419999999999,196.93799999999999,160.08418,96.808310000000006,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":""},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":""},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":""},"","",438.75204000000002,725.51090999999997,726.68020000000001,1818.0627899999999,774.06858,585.28,{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":674.08217999999988},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":601.12130999999999},{"$f":"IF(COUNT(U243:U246)=4,SUM(U243:U246),IF(COUNT(U243:U246)=0,\"\",SUM(U243:U246)*4/COUNT(U243:U246)))","v":1112.2239999999999},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",2.3671319758394073E-2,4.0361505946620205E-2,3.83982584835771E-2,7.0147316813515478E-2,2.4539809675370772E-2,1.8519692617452607E-2,2.1505589493856728E-2,{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":2.0439956677151955E-2},3.4717276925707564E-2,null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":"-"},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":"-"},"-","-","-",0.65357843122507175,1.6116780380326001E-3,1.5018746760954818,-0.57423440804263959,{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":-0.24389128415469341},0.15172597731000531,-0.10823735171281326,0.85024882914232391,null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,100.37942,117.9592,132.46299999999999,168.172,216.851,247.68899999999999,251.56899999999999,278.01600000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,203.16856000000001,235.48264,278.28500000000003,356.91699999999997,437.15699999999998,495.55,508.60399999999998,562.10199999999998,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,305.28213,369.91753,422.80399999999997,572.029,664.154,746.39099999999996,778.14200000000005,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,387.87635,407.76706999999999,503.0308,589.75531000000001,784.30831999999998,897.25670000000002,995.55809999999997,1055.52772,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-",2.1203196376181552E-2,2.2998252908134242E-2,2.7018870066366493E-2,2.2872383192891216E-2,2.5041271971706271E-2,2.8741512145480375E-2,3.2123821280209942E-2,{"$f":"IFERROR(T255/T130,\"-\")","v":3.6259590844035364E-2},0,null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,799.28071,465.37597,435.73899999999998,318.93599999999998,25.372,478.50900000000001,1570.952,716.01900000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,595.52176999999995,837.62097000000006,121.123,-1273.4280000000001,328.988,19.411999999999999,2055.2190000000001,1030.5150000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,205.84446,102.10334,-1185.9469999999999,-1003.811,1349.3030000000001,439.34399999999999,2400.5100000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,852.35334,588.26295000000005,-59.079419999999999,-660.70060999999998,-45.613669999999999,1946.5628400000001,1401.44758,2030.19031,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","","","","","","",1.9426766425974908,0.81082578069018985,-8.1300440000979801E-2,-0.3634091262601552,-5.8927168959628871E-2,3.3258659786768727,{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":2.0790455846199647},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":3.377338777093096},{"$f":"IFERROR(U261/U247,IFERROR(U260/U247,IFERROR(U259/U247,IFERROR(U258/U247,\"\"))))","v":0},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","","","","","","",361.52274,269.91543000000001,-94.448000000000036,-660.59999999999991,-628.59700000000009,{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":319.346},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":1050.1190000000001},{"$f":"IF(AND(ISBLANK(U258),ISBLANK(U270)),\"\",U258+U270)","v":447.58300000000003},null,"Q1"]
[null,null,"","","","","","","","","","","",-7.588980000000106,269.99441000000002,-781.40199999999993,-3957.4490000000005,-1247.701,{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":-84.795999999999992},{"$f":"IF(AND(ISBLANK(T259),ISBLANK(T271)),\"\",T259+T271)","v":1115.692},641.29300000000012,null,"Q2"]
[null,null,"","","","","","","","","","","",-855.98754000000008,-755.81097999999997,-2806.6689999999999,-5007.5060000000003,-739.13699999999994,-154.12299999999999,{"$f":"IF(AND(ISBLANK(T260),ISBLANK(T272)),\"\",T260+T272)","v":1069.3480000000002},"",null,"Q3"]
[null,null,"","","","","","","","","","",-255.04856000000007,-580.7846199999999,-1332.02675,-3230.52502,-4686.8429799999994,-493.37433999999985,314.34131000000002,{"$f":"IF(AND(ISBLANK(T261),ISBLANK(T273)),\"\",T261+T273)","v":403.79231000000004},"",null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,-437.75797,-195.46054000000001,-530.18700000000001,-979.53599999999994,-653.96900000000005,-159.16300000000001,-520.83299999999997,-268.43599999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-603.11075000000005,-567.62656000000004,-902.52499999999998,-2684.0210000000002,-1576.6890000000001,-104.208,-939.52700000000004,-389.22199999999998,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-1061.8320000000001,-857.91431999999998,-1620.722,-4003.6950000000002,-2088.44,-593.46699999999998,-1331.162,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,-1107.4019000000001,-1169.04757,-1272.94733,-2569.8244100000002,-4641.2293099999997,-2439.9371799999999,-1087.10627,-1626.3979999999999,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,-524.95266000000004,-60.3157,-527.80600000000004,-1149.501,-652.20699999999999,-158.69800000000001,-518.66099999999994,-267.06700000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-687.46262999999999,-477.99534,-897.83399999999995,-2679.8739999999998,-1570.5640000000001,-102.535,-935.72199999999998,-386.32900000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-1147.3414499999999,-852.00324999999998,-1621.2560000000001,-3996.99,-2079.3690000000001,-590.58399999999995,-1325.838,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,-1245.59447,-944.04075999999998,-1284.7739300000001,-2558.3424100000002,-4638.0307400000002,-2437.7090499999999,-1082.8187,-1619.5447899999999,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,-274.18137999999999,-536.11356999999998,215.62200000000001,653.74,620.29200000000003,-413.65699999999998,-1035.4770000000001,-469.31099999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,58.018799999999999,-302.70893000000001,825.41399999999999,3780.9270000000001,1233.886,-4.7270000000000003,-941.50699999999995,-623.11900000000003,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,916.00320999999997,722.82199000000003,2847.4029999999998,4845.4040000000005,727.77499999999998,57.448999999999998,-1053.2940000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,470.11642999999998,392.70004999999998,1239.4095400000001,3420.5234700000001,4542.3773499999998,626.42963999999995,-490.75540000000001,-390.07758000000001,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,null,null,null,null,null,0.14666999999999999,-131.05330000000001,123.55500000000001,-176.82499999999999,-6.5430000000000001,-93.846000000000004,16.814,-20.359000000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-33.922060000000002,56.916699999999999,48.703000000000003,-172.375,-7.69,-87.85,177.99,21.067,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-25.493780000000001,-27.077919999999999,40.200000000000003,-155.39699999999999,-2.2909999999999999,-93.790999999999997,21.378,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,76.875290000000007,36.922249999999998,-104.44381,201.48043999999999,-141.26705000000001,135.28343000000001,-172.12653,20.56794,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","","","","","","",0.15688588253167143,0.14785156599331328,0.2166798200835163,0.17612103515236158,0.16505857646139796,0.17795994606737514,{"$f":"IFERROR(T160/T126, \"\")","v":0.17563510835675733},0.17590658066504561,null,"GPM Q1"]
[null,null,"","","","","","","","","","","",0.15897624460645304,0.1410729601088245,0.22696313448028849,0.16809927654818069,0.13993876293013299,0.1747192107361599,{"$f":"IFERROR(T161/T127, \"\")","v":0.18002274957317094},0.19770880257193874,null,"GPM Q2"]
[null,null,"","","","","","","","","","","",0.15767599470290056,0.16064013934293489,0.196140956390842,0.14017783317702137,0.15452214847471868,0.16410587973523974,{"$f":"IFERROR(T162/T128, \"\")","v":0.17689289625967097},"",null,"GPM Q3"]
[null,null,"","","","","","","","","","",0.13843483773442569,0.1628159128017011,0.16840924593931364,0.17242316214694606,0.13721489146735352,0.16879770873431485,0.16768347407522008,{"$f":"IFERROR(T163/T129, \"\")","v":0.16169585616131418},"",null,"GPM Q4"]
[null,null,"","","","","","","","","","",0.13843483773442569,0.15902716662976626,0.15471573646326658,0.20192627440751459,0.15602915384108235,0.15699591136695984,0.17128891964217771,{"$f":"IFERROR(T164/T130, \"\")","v":0.1736748105938121},0.18659861694856558,null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","","","","","","",7.3599673594131235E-2,8.0352661314792267E-2,7.510017273475085E-2,7.747472663602413E-2,9.2876279753568769E-2,0.10385510714592201,{"$f":"IFERROR(T169/T126,\"\")","v":0.10148093963237051},0.10715838039170943,null,"Selling Expense Q1"]
[null,null,"","","","","","","","","","","",8.0629429228729385E-2,8.3923150132269295E-2,8.2614705993238918E-2,8.9747038547865893E-2,9.6213848914204064E-2,0.10884176798932532,{"$f":"IFERROR(T170/T127,\"\")","v":0.1153994343364218},0.11828546661168175,null,"Selling Expense Q2"]
[null,null,"","","","","","","","","","","",9.0526217954115057E-2,8.9829493060675558E-2,9.0071858899109195E-2,0.10026991078643872,0.10317544907923282,0.11506180420811013,{"$f":"IFERROR(T171/T128,\"\")","v":0.12506227168283707},"",null,"Selling Expense Q3"]
[null,null,"","","","","","","","","","",8.4040137431504069E-2,8.9444058263811396E-2,8.8372160906844577E-2,8.8481651529415367E-2,0.10004042976882466,0.10901780818904641,0.10724381063403182,{"$f":"IFERROR(T172/T129,\"\")","v":0.12030111001375833},"",null,"Selling Expense Q4"]
[null,null,"","","","","","","","","","",8.4040137431504069E-2,8.3097464092057954E-2,8.5691183132744209E-2,8.4234470389383601E-2,9.1511178545323993E-2,9.9973149525889746E-2,0.10865189600525253,{"$f":"IFERROR(T173/T130,\"\")","v":0.11495586806167561},0.11261521915345896,null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","","","","","","",1.8757417742326612E-2,2.1802196467826988E-2,2.4065679140208438E-2,2.764032235260851E-2,2.5385181744802102E-2,2.4815113900693055E-2,{"$f":"IFERROR(T177/T126,\"\")","v":2.8017669782024007E-2},2.897874803727922E-2,null,"Admin Expense Q1"]
[null,null,"","","","","","","","","","","",2.1886844821314339E-2,1.98620112812961E-2,2.3267157201563346E-2,2.5256827869046865E-2,2.7949076015222458E-2,2.8213283073701821E-2,{"$f":"IFERROR(T178/T127,\"\")","v":3.4810362095542162E-2},2.9740093671081623E-2,null,"Admin Expense Q2"]
[null,null,"","","","","","","","","","","",2.7996831548588397E-2,2.398667042593236E-2,2.9382541091345846E-2,2.57445956642244E-2,2.777925811087964E-2,3.2019969958495112E-2,{"$f":"IFERROR(T179/T128,\"\")","v":3.1282450136745951E-2},"",null,"Admin Expense Q3"]
[null,null,"","","","","","","","","","",2.0205708013215064E-2,2.3767791504688485E-2,2.9120899089286282E-2,2.6274449459137678E-2,3.1482275626820523E-2,3.0294198298127351E-2,2.9890462404045734E-2,{"$f":"IFERROR(T180/T129,\"\")","v":2.5241318987508456E-2},"",null,"Admin Expense Q4"]
[null,null,"","","","","","","","","","",2.0205708013215064E-2,2.288378928969639E-2,2.3763232190327391E-2,2.5736015465555432E-2,2.7525351293869914E-2,2.776444865291712E-2,2.8661266785355844E-2,{"$f":"IFERROR(T181/T130,\"\")","v":2.9807193141661779E-2},2.9352119851201595E-2,null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","","","","","","",9.2357089299578352E-2,0.10215485778261926,9.9165851874959299E-2,0.10511504898863264,0.11826146149837087,0.12867022104661507,{"$f":"IFERROR(T185/T126,\"\")","v":0.12949860941439451},0.13613712842898865,null,"SG&A Q1"]
[null,null,"","","","","","","","","","","",0.10251627405004372,0.1037851614135654,0.10588186319480226,0.11500386641691275,0.12416292492942652,0.13705505106302715,{"$f":"IFERROR(T186/T127,\"\")","v":0.15020979643196397},0.1480255602827634,null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","","","","","","","",0.11852304950270347,0.11381616136228094,0.11945439999045504,0.12601450645066312,0.13095470719011243,0.14708177416660526,{"$f":"IFERROR(T187/T128,\"\")","v":0.156344721819583},"",null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"DOHOME"},{"$f":"INDIRECT(\"Price!B\" & MATCH(Y308,Price!A:A, 0))","v":3.18}]
[null,null,"","","","","","","","","","",0.10424584544471913,0.11321184976849988,0.11749305999613086,0.11475610098855304,0.13152270670406888,0.13931200648717376,0.13713427303807754,{"$f":"IFERROR(T188/T129,\"\")","v":0.14554242900126679},"",null,"SG&A Q4",null,"Stock"]
[null,null,"","","","","","","","","","",0.10424584544471913,0.10598125281774969,0.10945441478595004,0.10997048585493906,0.11903653015847233,0.12773759817880687,0.13731316279060837,{"$f":"IFERROR(T189/T130,\"\")","v":0.14476306120333737},0.14196733900466055,null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","","","","","","",4.9532208823673082E-2,3.8361834891534836E-2,8.8471659905839259E-2,5.4942508671225153E-2,3.0327326359305119E-2,3.0453835375908081E-2,{"$f":"IFERROR(T243/T145,\"\")","v":3.0125090590131406E-2},3.0703816277705371E-2,null,"NPM Q1",null,"Rev.Growth",0.15,0.15,0.15,0.15]
[null,null,"","","","","","","","","","","",4.2675631243020713E-2,3.1548101166683405E-2,9.3939891967015188E-2,3.9705343213139323E-2,4.890388967922093E-3,2.3789971732779157E-2,{"$f":"IFERROR(T244/T146,\"\")","v":2.1343134331357816E-2},3.8891229364266325E-2,null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Z311)","v":35639.9634095},{"$f":"Z312*(1+AA311)","v":40985.957920925001},{"$f":"AA312*(1+AB311)","v":47133.851609063749},54203.929350423306]
[null,null,"","","","","","","","","","","",3.228714022511403E-2,3.9247744120876789E-2,5.6127088588142193E-2,6.6871640982403939E-3,1.2067248518964407E-2,1.0265532879697793E-2,{"$f":"IFERROR(T245/T147,\"\")","v":1.4926918724459656E-2},"",null,"NPM Q3",null,"Other Rev",80,80,80,80]
[null,null,"","","","","","","","","","",2.3671319809478179E-2,3.5146692639488893E-2,4.4110756729167769E-2,4.5444629720733737E-2,-6.6278703579818162E-3,2.6183729832760808E-2,2.0742763574807928E-2,{"$f":"IFERROR(T246/T148,\"\")","v":1.3655407980490355E-2},"",null,"NPM Q4",null,"GPM",0.17,0.17,0.17,0.17]
[null,null,"","","","","","","","","","",2.3671319809478179E-2,4.0361505946620205E-2,3.8398258524156882E-2,7.009499277689106E-2,2.4536723863597086E-2,1.851969261159252E-2,2.1505589493856728E-2,{"$f":"IFERROR(T247/T149,\"\")","v":2.0428206623213405E-2},3.4717276925707564E-2,null,"NPM",null,"Gross Profit",{"$f":"Z312*Z314","v":6058.7937796150009},{"$f":"AA312*AA314","v":6967.612846557251},{"$f":"AB312*AB314","v":8012.754773540838},9214.6679895719626]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","","","","","","",2.6312543604329813E-2,3.9969280937566881E-2,3.4995152861083227E-2,6.6775461365727318E-2,2.3232721563041715E-2,1.7222859580534787E-2,2.0082279766846303E-2,{"$f":"IFERROR(T247/T55,\"\")","v":1.7522232606819049E-2},"",null,"ROA",null,"Selling Expense %",0.11,0.11,0.11,0.11]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","","","","","","",4.8389751319697624E-2,6.4965634472247943E-2,5.2881681234215598E-2,8.7953314655581386E-2,4.0358532763303888E-2,3.5920026254118574E-2,3.9132757252449947E-2,{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":3.154222649796292E-2},"",null,"ROIC",null,"Selling Expense",{"$f":"Z312*Z316","v":3920.3959750449999},{"$f":"AA312*AA316","v":4508.4553713017503},5184.7236769970123,5962.4322285465641]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","","","","","","",9.1552251854205652E-2,0.1123017784229174,0.10249722426230214,0.16710529479684613,6.6713073478182991E-2,4.8069838181613748E-2,5.2555012314122393E-2,{"$f":"IFERROR(T247/T122,\"\")","v":4.4833176610850331E-2},"",null,"ROE",null,"Admin Expense %",3.1E-2,3.1E-2,3.1E-2,3.1E-2]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Z318*Z312","v":1104.8388656945001},{"$f":"AA318*AA312","v":1270.564695548675},{"$f":"AB318*AB312","v":1461.1493998809763},1680.3218098631226]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","","","","","","",0.76398225609739012,0.90489971563823579,0.91329800527982608,1.0486500890019985,0.95154135809554019,0.9479987010416262,0.94196606901456392,{"$f":"IFERROR(T31/T67,\"\")","v":0.92170211569546068},"",null,"Current Ratio",null,"EBIT",{"$f":"Z315+Z313-Z317-Z319","v":1113.5589388755009},{"$f":"AA315+AA313-AA317-AA319","v":1268.5927797068257},{"$f":"AB315+AB313-AB317-AB319","v":1446.8816966628494},{"$f":"AC315+AC313-AC317-AC319","v":1651.9139511622759}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","","","","","","",0.11157541342548778,0.12744865176528855,0.11143896156147649,0.16341262920121735,0.11532857388590934,0.11214491358479288,0.13243579670332389,{"$f":"IFERROR((T31-T25)/T67,\"\")","v":0.1047109487001002},"",null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Z320-Z321","v":1113.5589388755009},{"$f":"AA320-AA321","v":1268.5927797068257},1446.8816966628494,1651.9139511622759]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","","","","","","",2.0084545581410058,1.4040752400756116,1.4657312949824788,1.0955952430486331,1.4271481610714882,1.4152535040013208,1.3084377770060445,{"$f":"IFERROR(T97/T122,\"\")","v":1.2252442688112919},"",null,"Debt to Equity",null,"Tax %",0.2,0.2,0.2,0.2]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","","","","","","",21.937795274980374,12.502698174449232,14.300204766828655,6.5563167485541021,21.392331167866292,29.441611570530345,24.89653639857384,{"$f":"IFERROR(T97/T247,\"\")","v":27.328963982328293},"",null,"Debt to Net Profit",null,"Tax",{"$f":"Z322*Z323","v":222.71178777510019},{"$f":"AA322*AA323","v":253.71855594136514},{"$f":"AB322*AB323","v":289.3763393325699},{"$f":"AC322*AC323","v":330.38279023245519}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Z322-Z324","v":890.84715110040065},{"$f":"AA322-AA324","v":1014.8742237654606},1157.5053573302796,1321.5311609298208]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","","","","","","",8.3438807595817792,17.459817097179275,18.196773985668472,18.171006716758562,17.680173009050279,16.306018072588106,17.151515518940197,18.659982241387922,7.9794535216100373,null,"Collection Period",null,"NPM",{"$f":"Z325/Z312","v":2.499573697269681E-2},{"$f":"AA325/AA312","v":2.4761510411040702E-2},2.4557835140035397E-2,2.438072620872642E-2]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","","","","","","",72.488796210955059,162.88757701406362,180.99906806589834,180.5289508608659,176.4457544046841,187.4107902799098,182.4524473965154,190.32311794729148,89.466678067522622,null,"Inventory Period",null,"NP Growth",{"$f":"(Z325/S247)-1","v":0.32157054070232327},{"$f":"AA325/Z325-1","v":0.13922374058429443},{"$f":"AB325/AA325-1","v":0.14054069974860384},{"$f":"AC325/AB325-1","v":0.14170630188516564}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","","","","","","",24.642244317600547,56.501243434050174,61.847709722997031,59.790368971576477,57.850547935098156,57.816363847067912,50.002061790476269,50.673951263772842,24.687017641291902,null,"Payment Period",null,"Price",{"$f":"Z308","v":3.18},{"$f":"Z328","v":3.18},{"$f":"AA328","v":3.18},{"$f":"AB328","v":3.18}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","","","","","","",56.190432652936295,123.84615067719272,137.34813232856979,138.909588606048,136.27537947863621,145.90044450542999,{"$f":"IFERROR(S326+S327-S328, \"\")","v":149.60190112497932},{"$f":"IFERROR(T326+T327-T328, \"\")","v":158.30914892490657},{"$f":"IFERROR(U326+U327-U328, \"\")","v":72.75911394784076},null,"Cash Cycle",null,"EPS",{"$f":"Z325/S332","v":0.27584377938825538},{"$f":"AA325/S332","v":0.31424778217159721},{"$f":"AB325/S332","v":0.35841238537244036},{"$f":"AC325/S332","v":0.40920167905340971}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",15,15,15,15]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,null,null,1856160000,2165517966,2422170022,2906740337,3089131812,3229535040,3383286282,3518606692,null,"Common Shares",null,"Core P/E",13,13,13,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1856.16,2165.5179659999999,2422.1700219999998,2906.7403370000002,3089.1318120000001,3229.5350400000002,3383.286282,3518.6066919999998,null,"Common Shares Adjusted (M)",null,"Fair P/E",13,{"$f":"Z332","v":13},{"$f":"AA332","v":13},13]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","","","","","","",3.4805021334367727,3.2739303165864388,4.4917341355816678,3.9917400643964016,3.9414369508943441,3.9715378254573754,{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":3.9629981067029316},3.9658004492876127,null,"Book Value / Share",null,"Dividend Yield",0,{"$f":"Z333","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":""},"","","","",0.39086657938970776,0.33556876987831002,0.75059255687543147,0.26630124822188406,0.18946423643252422,{"$f":"IFERROR(S247/S332, \"\")","v":0.20872421932291524},{"$f":"IFERROR(T247/T332, \"\")","v":0.17767379402627803},{"$f":"IFERROR(U247/U332, \"\")","v":0.31609784706224275},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","","","","","","",-0.14147489815511669,1.2367771504709,-0.64521197847945155,-0.28853417812498838,0.10165497854921168,-0.14876292457752299,0.77909099535236892,null,"EPS Growth",null,"Price",{"$f":"Z331*Z329","v":3.5859691320473202},{"$f":"AA331*AA329","v":4.0852211682307633},{"$f":"AB331*AB329","v":4.6593610098417244},{"$f":"AC331*AC329","v":5.3196218276943261}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,null,1.1769241842999999E-2,null,1.8360292762000002E-2,6.0960385829999996E-3,4.635109894E-3,5.087301596E-3,4.4444443999999998E-3,null,null,"Dividend Per Share",null,"MOS",{"$f":"Z335/Z328-1","v":0.12766324907148419},{"$f":"AA335/AA328-1","v":0.28466074472665515},{"$f":"AB335/AB328-1","v":0.46520786473010189},{"$f":"AC335/AC328-1","v":0.6728370527340648}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","","",{"$f":"IFERROR(J336/J345,\"\")","v":""},{"$f":"IFERROR(K336/K345,\"\")","v":""},{"$f":"IFERROR(L336/L345,\"\")","v":""},{"$f":"IFERROR(M336/M345,\"\")","v":""},{"$f":"IFERROR(N336/N345,\"\")","v":2.1205841158558557E-3},0,1.215108720185308E-3,4.4626929597364566E-4,4.2798798651892889E-4,{"$f":"IFERROR(S336/S345,\"\")","v":5.1805515234215887E-4},{"$f":"IFERROR(T336/T345,\"\")","v":1.1138958395989975E-3},{"$f":"IFERROR(U336/U345,\"\")","v":0},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB335)","v":0.21045770877387615},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC335)","v":0.18709245987453627}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","","","","","","",0,3.0110637397999816E-2,0,2.4461064253594882E-2,2.2891513365798186E-2,2.4464299866168927E-2,{"$f":"IFERROR(S336*S332/S247,\"\")","v":2.4373317157456866E-2},{"$f":"IFERROR(T336*T332/T247,\"\")","v":2.5014631022865785E-2},{"$f":"IFERROR(U336*U332/U247,\"\")","v":0},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AB337+AB333","v":0.21045770877387615},{"$f":"AC337+AC333","v":0.18709245987453627}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":""},"","","","",10301.688,13772.69426376,36598.989032419995,39706.073003420002,{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":33455.297523959998},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":31714.034092800004},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":13499.31226518},{"$f":"IF(AND(ISBLANK(U332), ISBLANK(U345)), \"\", U332*U345)","v":12772.542291959999},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","","","","","","",1.5945974997922874,1.9426192328464857,3.3639568914608731,3.4220665122556153,2.7477288448170114,{"$f":"IFERROR(S345/S333,\"\")","v":2.4725938494288662},{"$f":"IFERROR(T345/T333,\"\")","v":1.0068135014375601},{"$f":"IFERROR(U345/U333,\"\")","v":0.91532593392389838},null,"P / BV",null,"Price",{"$f":"Z332*Z329","v":3.5859691320473202},{"$f":"AA332*AA329","v":4.0852211682307633},{"$f":"AB332*AB329","v":4.6593610098417244},{"$f":"AC332*AC329","v":5.3196218276943261}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","","","","","","",14.199218589283516,18.952896010872458,20.130761838220117,51.295290920372977,57.161183577022967,{"$f":"IFERROR(S345/S334,\"\")","v":47.047726573635295},{"$f":"IFERROR(T345/T334,\"\")","v":22.45688522534661},{"$f":"IFERROR(U345/U334,\"\")","v":11.483785902803753},null,"P / E",null,"MOS",{"$f":"Z340/Z328-1","v":0.12766324907148419},{"$f":"AA340/AA328-1","v":0.28466074472665515},{"$f":"AB340/AB328-1","v":0.46520786473010189},{"$f":"AC340/AC328-1","v":0.6728370527340648}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","","","","","","",5.5716422231360276,6.2355936985488967,3.7671086223220551,7.5904096710219457,7.7285744544468784,6.9489623327720951,{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":7.4211369921952448},"",null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB340)","v":0.21045770877387615},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC340)","v":0.18709245987453627}]
["HS","High",null,null,null,null,null,null,null,null,null,null,null,7.03,9.98,21.17,19.25,13.3,11.56,8.67,4.29,null,"Max Price",null,"Total Return",null,null,{"$f":"AB342+AB333","v":0.21045770877387615},{"$f":"AC342+AC333","v":0.18709245987453627}]
["HS","Low",null,null,null,null,null,null,null,null,null,null,null,4.22,2.4700000000000002,8.52,10.08,7.55,7.94,2.17,3.02,null,"Min Price",null,"Upside",{"$f":"Z341","v":0.12766324907148419},{"$f":"AA341","v":0.28466074472665515},0.46520786473010189,0.6728370527340648]
["HS","Average",null,null,null,null,null,null,null,null,null,null,null,5.55,6.36,15.11,13.66,10.83,9.82,3.99,3.63,null,"Price",null,"Downside Risk",{"$f":"Z336","v":0.12766324907148419},{"$f":"AA336","v":0.28466074472665515},0.46520786473010189,0.6728370527340648]

{"sheet":"WASH","index":7,"n_rows":345,"n_cols":29,"rows_kept":345,"cut":false,"hidden":false,"merged":[[288,2,288,18],[289,2,289,18],[318,2,318,18],[321,2,321,18],[324,2,324,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[234,2,234,18],[241,2,241,18],[150,2,150,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[80,2,80,18],[86,2,86,18],[92,2,92,18],[98,2,98,18],[104,2,104,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[338,24,338,28],[308,24,308,28],[333,24,333,28],[329,2,329,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18],[26,2,26,18]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S61/S55,\"-\")","v":"-"},{"$f":"IFERROR(T61/T55,\"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":""},"","","","","","","","","",{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":""},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":""},"","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":""},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":""},"","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":""},"","","","",null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":"-"},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":"-"},"-",null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":""},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":""},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":"-"},{"$f":"IFERROR((Q130-P130)/P130,\"-\")","v":"-"},{"$f":"IFERROR((R130-Q130)/Q130,\"-\")","v":"-"},{"$f":"IFERROR((S130-R130)/R130,\"-\")","v":"-"},{"$f":"IFERROR((T130-S130)/S130,\"-\")","v":"-"},"-",null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":""},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":""},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":""},"",null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":""},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":""},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":""},"",null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":""},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":""},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":""},"",null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":""},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","","","","","","","","","","","","","","",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},"","","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":""},"","","","","","","","","","",{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":""},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":""},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":""},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":""},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S189/S130, \"-\")","v":"-"},{"$f":"IFERROR(T189/T130, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":""},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":""},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":""},"",null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},"","","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":""},"","","","","","","","","","",{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":""},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":"-"},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":"-"},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":"-"},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":"-"},"-",null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":""},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":"-"},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":"-"},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":"-"},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":"-"},"-",null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},"","","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":""},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":""},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":""},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":""},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":""},"",null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":""},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":"-"},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":"-"},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":"-"},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":"-"},"-",null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":""},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S240/S232, \"-\")","v":"-"},{"$f":"IFERROR(T240/T232, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},"","","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":""},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":""},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":""},"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":"-"},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":"-"},"-","-","-",null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":""},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":""},"",null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":""},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":""},"","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"GPM Q1"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"GPM Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"GPM Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"GPM Q4"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Selling Expense Q1"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Selling Expense Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Selling Expense Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Selling Expense Q4"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Admin Expense Q1"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Admin Expense Q2"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Admin Expense Q3"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Admin Expense Q4"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"SG&A Q1"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"WASH"},{"$f":"INDIRECT(\"Price!B\" & MATCH(Y308,Price!A:A, 0))","v":5.15}]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"SG&A Q4",null,"Stock"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"NPM Q1",null,"Rev.Growth"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Z311)","v":{"$error":"#VALUE!"}},{"$f":"Z312*(1+AA311)","v":{"$error":"#VALUE!"}},{"$f":"AA312*(1+AB311)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"NPM Q3",null,"Other Rev"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"NPM Q4",null,"GPM"]
[null,null,"","","","","","","","","","","","","","","","","","","",null,"NPM",null,"Gross Profit",{"$f":"Z312*Z314","v":{"$error":"#VALUE!"}},{"$f":"AA312*AA314","v":{"$error":"#VALUE!"}},{"$f":"AB312*AB314","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"ROA",null,"Selling Expense %"]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"ROIC",null,"Selling Expense",{"$f":"Z312*Z316","v":{"$error":"#VALUE!"}},{"$f":"AA312*AA316","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"ROE",null,"Admin Expense %"]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Z318*Z312","v":{"$error":"#VALUE!"}},{"$f":"AA318*AA312","v":{"$error":"#VALUE!"}},{"$f":"AB318*AB312","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Current Ratio",null,"EBIT",{"$f":"Z315+Z313-Z317-Z319","v":{"$error":"#VALUE!"}},{"$f":"AA315+AA313-AA317-AA319","v":{"$error":"#VALUE!"}},{"$f":"AB315+AB313-AB317-AB319","v":{"$error":"#VALUE!"}},{"$f":"AC315+AC313-AC317-AC319","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Z320-Z321","v":{"$error":"#VALUE!"}},{"$f":"AA320-AA321","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Debt to Equity",null,"Tax %"]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Debt to Net Profit",null,"Tax",{"$f":"Z322*Z323","v":{"$error":"#VALUE!"}},{"$f":"AA322*AA323","v":{"$error":"#VALUE!"}},{"$f":"AB322*AB323","v":{"$error":"#VALUE!"}},{"$f":"AC322*AC323","v":{"$error":"#VALUE!"}}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Z322-Z324","v":{"$error":"#VALUE!"}},{"$f":"AA322-AA324","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Collection Period",null,"NPM",{"$f":"Z325/Z312","v":{"$error":"#VALUE!"}},{"$f":"AA325/AA312","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Inventory Period",null,"NP Growth",{"$f":"(Z325/S247)-1","v":{"$error":"#VALUE!"}},{"$f":"AA325/Z325-1","v":{"$error":"#VALUE!"}},{"$f":"AB325/AA325-1","v":{"$error":"#VALUE!"}},{"$f":"AC325/AB325-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Payment Period",null,"Price",{"$f":"Z308","v":5.15},{"$f":"Z328","v":5.15},{"$f":"AA328","v":5.15},{"$f":"AB328","v":5.15}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S326+S327-S328, \"\")","v":""},{"$f":"IFERROR(T326+T327-T328, \"\")","v":""},"",null,"Cash Cycle",null,"EPS",{"$f":"Z325/S332","v":{"$error":"#VALUE!"}},{"$f":"AA325/S332","v":{"$error":"#VALUE!"}},{"$f":"AB325/S332","v":{"$error":"#VALUE!"}},{"$f":"AC325/S332","v":{"$error":"#VALUE!"}}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Z328/Z329","v":{"$error":"#VALUE!"}},{"$f":"AA328/AA329","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352941176,352941176,null,"Common Shares",null,"Core P/E",null,{"$f":"Z331","v":0},{"$f":"AA331","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352.94117599999998,352.94117599999998,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Z332","v":0},0,0]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Z333","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(S247/S332, \"\")","v":""},{"$f":"IFERROR(T247/T332, \"\")","v":""},"",null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"EPS Growth",null,"Price",{"$f":"Z331*Z329","v":{"$error":"#VALUE!"}},{"$f":"AA331*AA329","v":{"$error":"#VALUE!"}},{"$f":"AB331*AB329","v":{"$error":"#VALUE!"}},{"$f":"AC331*AC329","v":{"$error":"#VALUE!"}}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17879999999999999,null,null,"Dividend Per Share",null,"MOS",{"$f":"Z335/Z328-1","v":{"$error":"#VALUE!"}},{"$f":"AA335/AA328-1","v":{"$error":"#VALUE!"}},{"$f":"AB335/AB328-1","v":{"$error":"#VALUE!"}},{"$f":"AC335/AC328-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","","",{"$f":"IFERROR(J336/J345,\"\")","v":""},{"$f":"IFERROR(K336/K345,\"\")","v":""},{"$f":"IFERROR(L336/L345,\"\")","v":""},{"$f":"IFERROR(M336/M345,\"\")","v":""},{"$f":"IFERROR(N336/N345,\"\")","v":""},"","","","",{"$f":"IFERROR(S336/S345,\"\")","v":""},{"$f":"IFERROR(T336/T345,\"\")","v":3.4921874999999998E-2},0,null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB335)","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC335)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S336*S332/S247,\"\")","v":""},{"$f":"IFERROR(T336*T332/T247,\"\")","v":""},"",null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AB337+AB333","v":{"$error":"#VALUE!"}},{"$f":"AC337+AC333","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":""},"","","","","","","","",{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":""},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":""},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":1807.0588211199999},1634.1176448799999,null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S345/S333,\"\")","v":""},{"$f":"IFERROR(T345/T333,\"\")","v":""},"",null,"P / BV",null,"Price",{"$f":"Z332*Z329","v":{"$error":"#VALUE!"}},{"$f":"AA332*AA329","v":{"$error":"#VALUE!"}},{"$f":"AB332*AB329","v":{"$error":"#VALUE!"}},{"$f":"AC332*AC329","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S345/S334,\"\")","v":""},{"$f":"IFERROR(T345/T334,\"\")","v":""},"",null,"P / E",null,"MOS",{"$f":"Z340/Z328-1","v":{"$error":"#VALUE!"}},{"$f":"AA340/AA328-1","v":{"$error":"#VALUE!"}},{"$f":"AB340/AB328-1","v":{"$error":"#VALUE!"}},{"$f":"AC340/AC328-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB340)","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC340)","v":{"$error":"#VALUE!"}}]
["HS","High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7,5.8,null,"Max Price",null,"Total Return",null,null,{"$f":"AB342+AB333","v":{"$error":"#VALUE!"}},{"$f":"AC342+AC333","v":{"$error":"#VALUE!"}}]
["HS","Low",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9,3.2,null,"Min Price",null,"Upside",{"$f":"Z341","v":{"$error":"#VALUE!"}},{"$f":"AA341","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["HS","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.12,4.63,null,"Price",null,"Downside Risk",{"$f":"Z336","v":{"$error":"#VALUE!"}},{"$f":"AA336","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"TURBO","index":8,"n_rows":345,"n_cols":27,"rows_kept":345,"cut":false,"hidden":false,"merged":[[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[338,22,338,26],[308,22,308,26],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,22,333,26]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S61/S55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":""},"","","","","","","","","",{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":""},null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":""},null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":""},"","",null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":"-"},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":""},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":"-"},{"$f":"IFERROR((Q130-P130)/P130,\"-\")","v":"-"},{"$f":"IFERROR((R130-Q130)/Q130,\"-\")","v":"-"},{"$f":"IFERROR((S130-R130)/R130,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":""},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":""},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":""},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":""},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":""},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":""},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","","","","","","","","","","","","",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":""},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S189/S130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":""},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":""},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":""},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":"-"},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":"-"},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":"-"},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":"-"},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":""},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":""},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":""},"","","","","","","","",{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":""},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":""},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":"-"},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":"-"},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S240/S232, \"-\")","v":"-"},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":""},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":""},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":""},"","","","","","","","",{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":"-"},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":"-"},"-",null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":""},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":""},null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"GPM Q1"]
[null,null,"","","","","","","","","","","","","","","","","",null,"GPM Q2"]
[null,null,"","","","","","","","","","","","","","","","","",null,"GPM Q3"]
[null,null,"","","","","","","","","","","","","","","","","",null,"GPM Q4"]
[null,null,"","","","","","","","","","","","","","","","","",null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Selling Expense Q1"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Selling Expense Q2"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Selling Expense Q3"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Selling Expense Q4"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Admin Expense Q1"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Admin Expense Q2"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Admin Expense Q3"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Admin Expense Q4"]
[null,null,"","","","","","","","","","","","","","","","","",null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"SG&A Q1"]
[null,null,"","","","","","","","","","","","","","","","","",null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","","","","","","","","","","","","","",null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"TURBO"},{"$f":"INDIRECT(\"Price!B\" & MATCH(W308,Price!A:A, 0))","v":1.58}]
[null,null,"","","","","","","","","","","","","","","","","",null,"SG&A Q4",null,"Stock"]
[null,null,"","","","","","","","","","","","","","","","","",null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"NPM Q1",null,"Rev.Growth",0.1,0.1,0.1,0.1]
[null,null,"","","","","","","","","","","","","","","","","",null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+X311)","v":{"$error":"#VALUE!"}},{"$f":"X312*(1+Y311)","v":{"$error":"#VALUE!"}},{"$f":"Y312*(1+Z311)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,"","","","","","","","","","","","","","","","","",null,"NPM Q3",null,"Other Rev"]
[null,null,"","","","","","","","","","","","","","","","","",null,"NPM Q4",null,"GPM"]
[null,null,"","","","","","","","","","","","","","","","","",null,"NPM",null,"Gross Profit",{"$f":"X312*X314","v":{"$error":"#VALUE!"}},{"$f":"Y312*Y314","v":{"$error":"#VALUE!"}},{"$f":"Z312*Z314","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"ROA",null,"Selling Expense %"]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","","","","","","","","","","","","","",null,"ROIC",null,"Selling Expense",{"$f":"X312*X316","v":{"$error":"#VALUE!"}},{"$f":"Y312*Y316","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"ROE",null,"Admin Expense %"]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"X318*X312","v":{"$error":"#VALUE!"}},{"$f":"Y318*Y312","v":{"$error":"#VALUE!"}},{"$f":"Z318*Z312","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Current Ratio",null,"EBIT",{"$f":"X315+X313-X317-X319","v":{"$error":"#VALUE!"}},{"$f":"Y315+Y313-Y317-Y319","v":{"$error":"#VALUE!"}},{"$f":"Z315+Z313-Z317-Z319","v":{"$error":"#VALUE!"}},{"$f":"AA315+AA313-AA317-AA319","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"X320-X321","v":{"$error":"#VALUE!"}},{"$f":"Y320-Y321","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Debt to Equity",null,"Tax %"]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Debt to Net Profit",null,"Tax",{"$f":"X322*X323","v":{"$error":"#VALUE!"}},{"$f":"Y322*Y323","v":{"$error":"#VALUE!"}},{"$f":"Z322*Z323","v":{"$error":"#VALUE!"}},{"$f":"AA322*AA323","v":{"$error":"#VALUE!"}}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"X322-X324","v":{"$error":"#VALUE!"}},{"$f":"Y322-Y324","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Collection Period",null,"NPM",{"$f":"X325/X312","v":{"$error":"#VALUE!"}},{"$f":"Y325/Y312","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Inventory Period",null,"NP Growth",{"$f":"(X325/S247)-1","v":{"$error":"#VALUE!"}},{"$f":"Y325/X325-1","v":{"$error":"#VALUE!"}},{"$f":"Z325/Y325-1","v":{"$error":"#VALUE!"}},{"$f":"AA325/Z325-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Payment Period",null,"Price",{"$f":"X308","v":1.58},{"$f":"X328","v":1.58},{"$f":"Y328","v":1.58},{"$f":"Z328","v":1.58}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S326+S327-S328, \"\")","v":""},null,"Cash Cycle",null,"EPS",{"$f":"X325/S332","v":{"$error":"#VALUE!"}},{"$f":"Y325/S332","v":{"$error":"#VALUE!"}},{"$f":"Z325/S332","v":{"$error":"#VALUE!"}},{"$f":"AA325/S332","v":{"$error":"#VALUE!"}}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"X328/X329","v":{"$error":"#VALUE!"}},{"$f":"Y328/Y329","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Shares",null,"Core P/E",null,{"$f":"X331","v":0},{"$f":"Y331","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"X332","v":0},0,0]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","","","","","","","","","","","","",null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"X333","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(S247/S332, \"\")","v":""},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","","","","","","","","","","","",null,"EPS Growth",null,"Price",{"$f":"X331*X329","v":{"$error":"#VALUE!"}},{"$f":"Y331*Y329","v":{"$error":"#VALUE!"}},{"$f":"Z331*Z329","v":{"$error":"#VALUE!"}},{"$f":"AA331*AA329","v":{"$error":"#VALUE!"}}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend Per Share",null,"MOS",{"$f":"X335/X328-1","v":{"$error":"#VALUE!"}},{"$f":"Y335/Y328-1","v":{"$error":"#VALUE!"}},{"$f":"Z335/Z328-1","v":{"$error":"#VALUE!"}},{"$f":"AA335/AA328-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","","",{"$f":"IFERROR(J336/J345,\"\")","v":""},{"$f":"IFERROR(K336/K345,\"\")","v":""},{"$f":"IFERROR(L336/L345,\"\")","v":""},{"$f":"IFERROR(M336/M345,\"\")","v":""},{"$f":"IFERROR(N336/N345,\"\")","v":""},"","","","",{"$f":"IFERROR(S336/S345,\"\")","v":""},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(Z310-X310,Z328,Z335)","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.RRI(AA310-X310,AA328,AA335)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S336*S332/S247,\"\")","v":""},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"Z337+Z333","v":{"$error":"#VALUE!"}},{"$f":"AA337+AA333","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":""},"","","","","","","","",{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":""},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":""},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S345/S333,\"\")","v":""},null,"P / BV",null,"Price",{"$f":"X332*X329","v":{"$error":"#VALUE!"}},{"$f":"Y332*Y329","v":{"$error":"#VALUE!"}},{"$f":"Z332*Z329","v":{"$error":"#VALUE!"}},{"$f":"AA332*AA329","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S345/S334,\"\")","v":""},null,"P / E",null,"MOS",{"$f":"X340/X328-1","v":{"$error":"#VALUE!"}},{"$f":"Y340/Y328-1","v":{"$error":"#VALUE!"}},{"$f":"Z340/Z328-1","v":{"$error":"#VALUE!"}},{"$f":"AA340/AA328-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","","","","","","","","","","","","",null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(Z310-X310,Z328,Z340)","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.RRI(AA310-X310,AA328,AA340)","v":{"$error":"#VALUE!"}}]
["HS","High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Price",null,"Total Return",null,null,{"$f":"Z342+Z333","v":{"$error":"#VALUE!"}},{"$f":"AA342+AA333","v":{"$error":"#VALUE!"}}]
["HS","Low",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Price",null,"Upside",{"$f":"X341","v":{"$error":"#VALUE!"}},{"$f":"Y341","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["HS","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,"Downside Risk",{"$f":"X336","v":{"$error":"#VALUE!"}},{"$f":"Y336","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"2","index":9,"n_rows":336,"n_cols":30,"rows_kept":336,"cut":false,"hidden":false,"merged":[[57,3,57,19],[1,3,1,19],[2,3,2,19],[8,3,8,19],[13,3,13,19],[18,3,18,19],[24,3,24,19],[30,3,30,19],[35,3,35,19],[40,3,40,19],[46,3,46,19],[51,3,51,19],[123,3,123,19],[63,3,63,19],[69,3,69,19],[75,3,75,19],[80,3,80,19],[81,3,81,19],[87,3,87,19],[93,3,93,19],[99,3,99,19],[105,3,105,19],[111,3,111,19],[117,3,117,19],[192,3,192,19],[124,3,124,19],[130,3,130,19],[136,3,136,19],[137,3,137,19],[145,3,145,19],[153,3,153,19],[161,3,161,19],[168,3,168,19],[175,3,175,19],[176,3,176,19],[184,3,184,19],[272,3,272,19],[200,3,200,19],[206,3,206,19],[214,3,214,19],[222,3,222,19],[230,3,230,19],[236,3,236,19],[244,3,244,19],[251,3,251,19],[259,3,259,19],[260,3,260,19],[266,3,266,19],[329,25,329,29],[277,3,277,19],[278,3,278,19],[283,3,283,19],[288,3,288,19],[293,3,293,19],[298,3,298,19],[299,3,299,19],[300,25,300,29],[317,3,317,19],[320,3,320,19],[324,25,324,29]]}
[null,null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,"Asset"]
[null,null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents","    Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D7/D80,IFERROR(D6/D79,IFERROR(D5/D78,IFERROR(D4/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U7/U80,IFERROR(U6/U79,IFERROR(U5/U78,IFERROR(U4/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Current Portion Of Trade And Loan Receivables - Net - Raw"]
["BS","    Current Portion Of Trade And Loan Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Current Portion Of Lease Receivables - Net - Raw"]
["BS","    Current Portion Of Lease Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Current Portion Of Trade And Loan Receivables - Net"]
[null,null,null,{"$f":"IF(D10+D15 = 0, \"\", D10+D15)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(T10+T15 = 0, \"\", T10+T15)","v":""},{"$f":"IF(U10+U15 = 0, \"\", U10+U15)","v":""},{"$f":"IF(V10+V15 = 0, \"\", V10+V15)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(T11+T16 = 0, \"\", T11+T16)","v":""},"",{"$f":"IF(V11+V16 = 0, \"\", V11+V16)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(V12+V17 = 0, \"\", V12+V17)","v":""},null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(V13+V18 = 0, \"\", V13+V18)","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D23/D80,IFERROR(D22/D79,IFERROR(D21/D78,IFERROR(D20/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U23/U80,IFERROR(U22/U79,IFERROR(U21/U78,IFERROR(U20/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D29/D80,IFERROR(D28/D79,IFERROR(D27/D78,IFERROR(D26/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U29/U80,IFERROR(U28/U79,IFERROR(U27/U78,IFERROR(U26/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Non-Current Portion Of Trade And Loan Receivables - Net"]
["BS","    Non-Current Portion Of Trade And Loan Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Current Portion Of Lease Receivables - Net - Raw"]
["BS","    Non-Current Portion Of Lease Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Non-Current Portion Of Trade And Loan Receivables - Net"]
[null,null,null,{"$f":"IF(D32+D37 = 0, \"\", D32+D37)","v":""},"","","","","","","","","","",{"$f":"IF(O32+O37 = 0, \"\", O32+O37)","v":""},"","","","",{"$f":"IF(T32+T37 = 0, \"\", T32+T37)","v":""},{"$f":"IF(U32+U37 = 0, \"\", U32+U37)","v":""},{"$f":"IF(V32+V37 = 0, \"\", V32+V37)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(T33+T38 = 0, \"\", T33+T38)","v":""},"",{"$f":"IF(V33+V38 = 0, \"\", V33+V38)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(V34+V39 = 0, \"\", V34+V39)","v":""},null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(V35+V40 = 0, \"\", V35+V40)","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D45/D80,IFERROR(D44/D79,IFERROR(D43/D78,IFERROR(D42/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T45/T80,IFERROR(T44/T79,IFERROR(T43/T78,IFERROR(T42/T77,\"-\"))))","v":"-"},{"$f":"IFERROR(U45/U80,IFERROR(U44/U79,IFERROR(U43/U78,IFERROR(U42/U77,\"-\"))))","v":"-"},{"$f":"IFERROR(V45/V80,IFERROR(V44/V79,IFERROR(V43/V78,IFERROR(V42/V77,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,null,"Total Loan Receivables - Old"]
["BS",null,"    Loans To Customers And Accrued Interest Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"Total Loan Receivables"]
[null,null,null,{"$f":"IF(AND(D20=\"\", D42=\"\"), IF(D48=\"\", \"\", D48), D20+D42)","v":""},"","","","","","","","","","",{"$f":"IF(AND(O20=\"\", O42=\"\"), IF(O48=\"\", \"\", O48), O20+O42)","v":""},{"$f":"IF(AND(P20=\"\", P42=\"\"), IF(P48=\"\", \"\", P48), P20+P42)","v":""},"","","","",{"$f":"IF(AND(U20=\"\", U42=\"\"), IF(U48=\"\", \"\", U48), U20+U42)","v":""},"",null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(U21=\"\", U43=\"\"), IF(U49=\"\", \"\", U49), U21+U43)","v":""},"",null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(U22=\"\", U44=\"\"), IF(U50=\"\", \"\", U50), U22+U44)","v":""},"",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(U23=\"\", U45=\"\"), IF(U51=\"\", \"\", U51), U23+U45)","v":""},"",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D56/D80,IFERROR(D55/D79,IFERROR(D54/D78,IFERROR(D53/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T56/T80,IFERROR(T55/T79,IFERROR(T54/T78,IFERROR(T53/T77,\"-\"))))","v":"-"},{"$f":"IFERROR(U56/U80,IFERROR(U55/U79,IFERROR(U54/U78,IFERROR(U53/U77,\"-\"))))","v":"-"},{"$f":"IFERROR(V56/V80,IFERROR(V55/V79,IFERROR(V54/V78,IFERROR(V53/V77,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D62/D80,IFERROR(D61/D79,IFERROR(D60/D78,IFERROR(D59/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U62/U80,IFERROR(U61/U79,IFERROR(U60/U78,IFERROR(U59/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net","    Goodwill And Other Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D68/D80,IFERROR(D67/D79,IFERROR(D66/D78,IFERROR(D65/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U68/U80,IFERROR(U67/U79,IFERROR(U66/U78,IFERROR(U65/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D74/D80,IFERROR(D73/D79,IFERROR(D72/D78,IFERROR(D71/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U74/U80,IFERROR(U73/U79,IFERROR(U72/U78,IFERROR(U71/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Total Assets"]
["BS","    Total Assets","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null," Liabilities"]
[null,null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D86/D80,IFERROR(D85/D79,IFERROR(D84/D78,IFERROR(D83/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U86/U80,IFERROR(U85/U79,IFERROR(U84/U78,IFERROR(U83/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D92/D80,IFERROR(D91/D79,IFERROR(D90/D78,IFERROR(D89/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U92/U80,IFERROR(U91/U79,IFERROR(U90/U78,IFERROR(U89/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"Short-Term Debts"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D89), ISBLANK(D83)), \"\", D89 + D83)","v":""},"","","","","",{"$f":"IF(AND(ISBLANK(J89), ISBLANK(J83)), \"\", J89 + J83)","v":""},"","","","","",{"$f":"IF(AND(ISBLANK(P89), ISBLANK(P83)), \"\", P89 + P83)","v":""},"","","",{"$f":"IF(AND(ISBLANK(T89), ISBLANK(T83)), \"\", T89 + T83)","v":""},{"$f":"IF(AND(ISBLANK(U89), ISBLANK(U83)), \"\", U89 + U83)","v":""},{"$f":"IF(AND(ISBLANK(V89), ISBLANK(V83)), \"\", V89 + V83)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T90), ISBLANK(T84)), \"\", T90 + T84)","v":""},"",{"$f":"IF(AND(ISBLANK(V90), ISBLANK(V84)), \"\", V90 + V84)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(V91), ISBLANK(V85)), \"\", V91 + V85)","v":""},null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(V92), ISBLANK(V86)), \"\", V92 + V86)","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D98/D80,IFERROR(D97/D79,IFERROR(D96/D78,IFERROR(D95/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U98/U80,IFERROR(U97/U79,IFERROR(U96/U78,IFERROR(U95/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D104/D80,IFERROR(D103/D79,IFERROR(D102/D78,IFERROR(D101/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U104/U80,IFERROR(U103/U79,IFERROR(U102/U78,IFERROR(U101/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Debts Issued And Borrowings - Old"]
["BS",null,"    Debts Issued And Borrowings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D110/D86,IFERROR(D109/D85,IFERROR(D108/D84,IFERROR(D107/D83,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U110/U86,IFERROR(U109/U85,IFERROR(U108/U84,IFERROR(U107/U83,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"Total Debts"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D89), ISBLANK(D83), ISBLANK(D101)), IF(ISBLANK(D107), \"\", D107), D89 + D83+D101)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T89), ISBLANK(T83), ISBLANK(T101)), IF(ISBLANK(T107), \"\", T107), T89 + T83+T101)","v":""},{"$f":"IF(AND(ISBLANK(U89), ISBLANK(U83), ISBLANK(U101)), IF(ISBLANK(U107), \"\", U107), U89 + U83+U101)","v":""},{"$f":"IF(AND(ISBLANK(V89), ISBLANK(V83), ISBLANK(V101)), IF(ISBLANK(V107), \"\", V107), V89 + V83+V101)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T90), ISBLANK(T84), ISBLANK(T102)), IF(ISBLANK(T108), \"\", T108), T90 + T84+T102)","v":""},"",{"$f":"IF(AND(ISBLANK(V90), ISBLANK(V84), ISBLANK(V102)), IF(ISBLANK(V108), \"\", V108), V90 + V84+V102)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(V91), ISBLANK(V85), ISBLANK(V103)), IF(ISBLANK(V109), \"\", V109), V91 + V85+V103)","v":""},null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(V92), ISBLANK(V86), ISBLANK(V104)), IF(ISBLANK(V110), \"\", V110), V92 + V86+V104)","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D116/D80,IFERROR(D115/D79,IFERROR(D114/D78,IFERROR(D113/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U116/U80,IFERROR(U115/U79,IFERROR(U114/U78,IFERROR(U113/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Total Liabilities"]
["BS","    Total Liabilities","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D122/D80,IFERROR(D121/D79,IFERROR(D120/D78,IFERROR(D119/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U122/U80,IFERROR(U121/U79,IFERROR(U120/U78,IFERROR(U119/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"Equity"]
[null,null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D129/D80,IFERROR(D128/D79,IFERROR(D127/D78,IFERROR(D126/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U129/U80,IFERROR(U128/U79,IFERROR(U127/U78,IFERROR(U126/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D135/D80,IFERROR(D134/D79,IFERROR(D133/D78,IFERROR(D132/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U135/U80,IFERROR(U134/U79,IFERROR(U133/U78,IFERROR(U132/U77,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,null,"Revenue Structure"]
[null,null,null,"      Interest Income"]
["PL","      Interest Income","    Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":""},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":""},{"$f":"IF(COUNT(U139:U142)=4,SUM(U139:U142),IF(COUNT(U139:U142)=0,\"\",SUM(U139:U142)*4/COUNT(U139:U142)))","v":""},{"$f":"IF(COUNT(V139:V142)=4,SUM(V139:V142),IF(COUNT(V139:V142)=0,\"\",SUM(V139:V142)*4/COUNT(V139:V142)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR((D143-C143)/C143,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((T143-S143)/S143,\"-\")","v":"-"},{"$f":"IFERROR((U143-T143)/T143,\"-\")","v":"-"},{"$f":"IFERROR((V143-U143)/U143,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,null,{"$f":"IFERROR(D143/D174, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U143/U174, \"\")","v":""},"",null,"%Common Size"]
[null,null,null,"      Fees And Service Income"]
["PL","      Fees And Service Income","    Fees And Service Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D147:D150)=4,SUM(D147:D150),IF(COUNT(D147:D150)=0,\"\",SUM(D147:D150)*4/COUNT(D147:D150)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S147:S150)=4,SUM(S147:S150),IF(COUNT(S147:S150)=0,\"\",SUM(S147:S150)*4/COUNT(S147:S150)))","v":""},{"$f":"IF(COUNT(T147:T150)=4,SUM(T147:T150),IF(COUNT(T147:T150)=0,\"\",SUM(T147:T150)*4/COUNT(T147:T150)))","v":""},{"$f":"IF(COUNT(U147:U150)=4,SUM(U147:U150),IF(COUNT(U147:U150)=0,\"\",SUM(U147:U150)*4/COUNT(U147:U150)))","v":""},{"$f":"IF(COUNT(V147:V150)=4,SUM(V147:V150),IF(COUNT(V147:V150)=0,\"\",SUM(V147:V150)*4/COUNT(V147:V150)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR((D151-B151)/B151,\"-\")","v":"-"},{"$f":"IFERROR((E151-D151)/D151,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((T151-S151)/S151,\"-\")","v":"-"},{"$f":"IFERROR((U151-T151)/T151,\"-\")","v":"-"},{"$f":"IFERROR((V151-U151)/U151,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,null,{"$f":"IFERROR(D151/D174, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U151/U174, \"\")","v":""},"",null,"%Common Size"]
[null,null,null,"    Other Income"]
["PL","    Other Income","    Other Operating Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D155:D158)=4,SUM(D155:D158),IF(COUNT(D155:D158)=0,\"\",SUM(D155:D158)*4/COUNT(D155:D158)))","v":""},{"$f":"IF(COUNT(E155:E158)=4,SUM(E155:E158),IF(COUNT(E155:E158)=0,\"\",SUM(E155:E158)*4/COUNT(E155:E158)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(S155:S158)=4,SUM(S155:S158),IF(COUNT(S155:S158)=0,\"\",SUM(S155:S158)*4/COUNT(S155:S158)))","v":""},{"$f":"IF(COUNT(T155:T158)=4,SUM(T155:T158),IF(COUNT(T155:T158)=0,\"\",SUM(T155:T158)*4/COUNT(T155:T158)))","v":""},{"$f":"IF(COUNT(U155:U158)=4,SUM(U155:U158),IF(COUNT(U155:U158)=0,\"\",SUM(U155:U158)*4/COUNT(U155:U158)))","v":""},{"$f":"IF(COUNT(V155:V158)=4,SUM(V155:V158),IF(COUNT(V155:V158)=0,\"\",SUM(V155:V158)*4/COUNT(V155:V158)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D159/C159-1, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T159/S159-1, \"\")","v":""},{"$f":"IFERROR(U159/T159-1, \"\")","v":""},{"$f":"IFERROR(V159/U159-1, \"\")","v":""},null,"YoY Growth"]
[null,null,null,{"$f":"IFERROR(D159/D174, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U159/U174, \"\")","v":""},"",null,"%Common Size"]
[null,null,null,"    Total Revenue - New"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D163:D166)=4,SUM(D163:D166),IF(COUNT(D163:D166)=0,\"\",SUM(D163:D166)*4/COUNT(D163:D166)))","v":""},{"$f":"IF(COUNT(E163:E166)=4,SUM(E163:E166),IF(COUNT(E163:E166)=0,\"\",SUM(E163:E166)*4/COUNT(E163:E166)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(S163:S166)=4,SUM(S163:S166),IF(COUNT(S163:S166)=0,\"\",SUM(S163:S166)*4/COUNT(S163:S166)))","v":""},{"$f":"IF(COUNT(T163:T166)=4,SUM(T163:T166),IF(COUNT(T163:T166)=0,\"\",SUM(T163:T166)*4/COUNT(T163:T166)))","v":""},{"$f":"IF(COUNT(U163:U166)=4,SUM(U163:U166),IF(COUNT(U163:U166)=0,\"\",SUM(U163:U166)*4/COUNT(U163:U166)))","v":""},{"$f":"IF(COUNT(V163:V166)=4,SUM(V163:V166),IF(COUNT(V163:V166)=0,\"\",SUM(V163:V166)*4/COUNT(V163:V166)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D167/C167-1, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T167/S167-1, \"\")","v":""},{"$f":"IFERROR(U167/T167-1, \"\")","v":""},{"$f":"IFERROR(V167/U167-1, \"\")","v":""},null,"%YoY Growth"]
[null,null,null,"    Total Revenue"]
[null,null,null,{"$f":"IF(ISBLANK(D163), IF(D139+D147+D155 = 0, \"\", D139+D147+D155), D163)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK(T163), IF(T139+T147+T155 = 0, \"\", T139+T147+T155), T163)","v":""},{"$f":"IF(ISBLANK(U163), IF(U139+U147+U155 = 0, \"\", U139+U147+U155), U163)","v":""},{"$f":"IF(ISBLANK(V163), IF(V139+V147+V155 = 0, \"\", V139+V147+V155), V163)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK(T164), IF(T140+T148+T156 = 0, \"\", T140+T148+T156), T164)","v":""},"",{"$f":"IF(ISBLANK(V164), IF(V140+V148+V156 = 0, \"\", V140+V148+V156), V164)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK(V165), IF(V141+V149+V157 = 0, \"\", V141+V149+V157), V165)","v":""},null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK(V166), IF(V142+V150+V158 = 0, \"\", V142+V150+V158), V166)","v":""},null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D170:D173)=4,SUM(D170:D173),IF(COUNT(D170:D173)=0,\"\",SUM(D170:D173)*4/COUNT(D170:D173)))","v":""},{"$f":"IF(COUNT(E170:E173)=4,SUM(E170:E173),IF(COUNT(E170:E173)=0,\"\",SUM(E170:E173)*4/COUNT(E170:E173)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(S170:S173)=4,SUM(S170:S173),IF(COUNT(S170:S173)=0,\"\",SUM(S170:S173)*4/COUNT(S170:S173)))","v":""},{"$f":"IF(COUNT(T170:T173)=4,SUM(T170:T173),IF(COUNT(T170:T173)=0,\"\",SUM(T170:T173)*4/COUNT(T170:T173)))","v":""},{"$f":"IF(COUNT(U170:U173)=4,SUM(U170:U173),IF(COUNT(U170:U173)=0,\"\",SUM(U170:U173)*4/COUNT(U170:U173)))","v":""},{"$f":"IF(COUNT(V170:V173)=4,SUM(V170:V173),IF(COUNT(V170:V173)=0,\"\",SUM(V170:V173)*4/COUNT(V170:V173)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D174/C174-1, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T174/S174-1, \"\")","v":""},{"$f":"IFERROR(U174/T174-1, \"\")","v":""},{"$f":"IFERROR(V174/U174-1, \"\")","v":""},null,"%YoY Growth"]
[null,null,null,"COGS Breakdown"]
[null,null,null,"    Finance Costs"]
["PL","    Finance Costs","    Interest Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D178:D181)=4,SUM(D178:D181),IF(COUNT(D178:D181)=0,\"\",SUM(D178:D181)*4/COUNT(D178:D181)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(T178:T181)=4,SUM(T178:T181),IF(COUNT(T178:T181)=0,\"\",SUM(T178:T181)*4/COUNT(T178:T181)))","v":""},{"$f":"IF(COUNT(U178:U181)=4,SUM(U178:U181),IF(COUNT(U178:U181)=0,\"\",SUM(U178:U181)*4/COUNT(U178:U181)))","v":""},{"$f":"IF(COUNT(V178:V181)=4,SUM(V178:V181),IF(COUNT(V178:V181)=0,\"\",SUM(V178:V181)*4/COUNT(V178:V181)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D182/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T182/T143, \"-\")","v":"-"},{"$f":"IFERROR(U182/U143, \"-\")","v":"-"},{"$f":"IFERROR(V182/V143, \"-\")","v":"-"},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D182-B182)/B182,\"-\")","v":"-"},{"$f":"IFERROR((E182-D182)/D182,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((S182-R182)/R182,\"-\")","v":"-"},{"$f":"IFERROR((T182-S182)/S182,\"-\")","v":"-"},{"$f":"IFERROR((U182-T182)/T182,\"-\")","v":"-"},{"$f":"IFERROR((V182-U182)/U182,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,null,"Net Interest Income"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D139),ISBLANK(D178)),\"\",D139-D178)","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(U139),ISBLANK(U178)),\"\",U139-U178)","v":""},"",null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(U140),ISBLANK(U179)),\"\",U140-U179)","v":""},"",null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(U141),ISBLANK(U180)),\"\",U141-U180)","v":""},"",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(U142),ISBLANK(U181)),\"\",U142-U181)","v":""},"",null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D186:D189)=4,SUM(D186:D189),IF(COUNT(D186:D189)=0,\"\",SUM(D186:D189)*4/COUNT(D186:D189)))","v":""},{"$f":"IF(COUNT(E186:E189)=4,SUM(E186:E189),IF(COUNT(E186:E189)=0,\"\",SUM(E186:E189)*4/COUNT(E186:E189)))","v":""},"","",{"$f":"IF(COUNT(H186:H189)=4,SUM(H186:H189),IF(COUNT(H186:H189)=0,\"\",SUM(H186:H189)*4/COUNT(H186:H189)))","v":""},{"$f":"IF(COUNT(I186:I189)=4,SUM(I186:I189),IF(COUNT(I186:I189)=0,\"\",SUM(I186:I189)*4/COUNT(I186:I189)))","v":""},{"$f":"IF(COUNT(J186:J189)=4,SUM(J186:J189),IF(COUNT(J186:J189)=0,\"\",SUM(J186:J189)*4/COUNT(J186:J189)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(T186:T189)=4,SUM(T186:T189),IF(COUNT(T186:T189)=0,\"\",SUM(T186:T189)*4/COUNT(T186:T189)))","v":""},{"$f":"IF(COUNT(U186:U189)=4,SUM(U186:U189),IF(COUNT(U186:U189)=0,\"\",SUM(U186:U189)*4/COUNT(U186:U189)))","v":""},{"$f":"IF(COUNT(V186:V189)=4,SUM(V186:V189),IF(COUNT(V186:V189)=0,\"\",SUM(V186:V189)*4/COUNT(V186:V189)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D190/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U190/U143, \"-\")","v":"-"},"-",null,"%GPM"]
[null,null,null,{"$f":"IFERROR((D190-B190)/B190,\"-\")","v":"-"},{"$f":"IFERROR((E190-D190)/D190,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J190-I190)/I190,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses","    Fees And Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D194:D197)=4,SUM(D194:D197),IF(COUNT(D194:D197)=0,\"\",SUM(D194:D197)*4/COUNT(D194:D197)))","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF(COUNT(U194:U197)=4,SUM(U194:U197),IF(COUNT(U194:U197)=0,\"\",SUM(U194:U197)*4/COUNT(U194:U197)))","v":""},"",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D198/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T198/T143, \"-\")","v":"-"},{"$f":"IFERROR(U198/U143, \"-\")","v":"-"},{"$f":"IFERROR(V198/V143, \"-\")","v":"-"},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D198-B198)/B198,\"-\")","v":"-"},{"$f":"IFERROR((E198-D198)/D198,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D202:D205)=4,SUM(D202:D205),IF(COUNT(D202:D205)=0,\"\",SUM(D202:D205)*4/COUNT(D202:D205)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S202:S205)=4,SUM(S202:S205),IF(COUNT(S202:S205)=0,\"\",SUM(S202:S205)*4/COUNT(S202:S205)))","v":""},{"$f":"IF(COUNT(T202:T205)=4,SUM(T202:T205),IF(COUNT(T202:T205)=0,\"\",SUM(T202:T205)*4/COUNT(T202:T205)))","v":""},{"$f":"IF(COUNT(U202:U205)=4,SUM(U202:U205),IF(COUNT(U202:U205)=0,\"\",SUM(U202:U205)*4/COUNT(U202:U205)))","v":""},{"$f":"IF(COUNT(V202:V205)=4,SUM(V202:V205),IF(COUNT(V202:V205)=0,\"\",SUM(V202:V205)*4/COUNT(V202:V205)))","v":""},null,"Yearly"]
[null,null,null,"PPOP"]
[null,null,null,{"$f":"IFERROR(D170-D194,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T170-T194,\"\")","v":""},{"$f":"IFERROR(U170-U194,\"\")","v":""},{"$f":"IFERROR(V170-V194,\"\")","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T171-T195,\"\")","v":""},"",{"$f":"IFERROR(V171-V195,\"\")","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(V172-V196,\"\")","v":""},null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(V173-V197,\"\")","v":""},null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D208:D211)=4,SUM(D208:D211),IF(COUNT(D208:D211)=0,\"\",SUM(D208:D211)*4/COUNT(D208:D211)))","v":""},{"$f":"IF(COUNT(E208:E211)=4,SUM(E208:E211),IF(COUNT(E208:E211)=0,\"\",SUM(E208:E211)*4/COUNT(E208:E211)))","v":""},"","",{"$f":"IF(COUNT(H208:H211)=4,SUM(H208:H211),IF(COUNT(H208:H211)=0,\"\",SUM(H208:H211)*4/COUNT(H208:H211)))","v":""},{"$f":"IF(COUNT(I208:I211)=4,SUM(I208:I211),IF(COUNT(I208:I211)=0,\"\",SUM(I208:I211)*4/COUNT(I208:I211)))","v":""},{"$f":"IF(COUNT(J208:J211)=4,SUM(J208:J211),IF(COUNT(J208:J211)=0,\"\",SUM(J208:J211)*4/COUNT(J208:J211)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(T208:T211)=4,SUM(T208:T211),IF(COUNT(T208:T211)=0,\"\",SUM(T208:T211)*4/COUNT(T208:T211)))","v":""},{"$f":"IF(COUNT(U208:U211)=4,SUM(U208:U211),IF(COUNT(U208:U211)=0,\"\",SUM(U208:U211)*4/COUNT(U208:U211)))","v":""},{"$f":"IF(COUNT(V208:V211)=4,SUM(V208:V211),IF(COUNT(V208:V211)=0,\"\",SUM(V208:V211)*4/COUNT(V208:V211)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D212/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U212/U143, \"-\")","v":"-"},"-",null,"%GPM"]
[null,null,null,{"$f":"IFERROR((D212-B212)/B212,\"-\")","v":"-"},{"$f":"IFERROR((E212-D212)/D212,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J212-I212)/I212,\"-\")","v":"-"},{"$f":"IFERROR((K212-J212)/J212,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    (Reversal Of) Expected Credit Losses"]
["PL","    (Reversal Of) Expected Credit Losses","    (Reversal Of) Expected Credit Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D216:D219)=4,SUM(D216:D219),IF(COUNT(D216:D219)=0,\"\",SUM(D216:D219)*4/COUNT(D216:D219)))","v":""},{"$f":"IF(COUNT(E216:E219)=4,SUM(E216:E219),IF(COUNT(E216:E219)=0,\"\",SUM(E216:E219)*4/COUNT(E216:E219)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(T216:T219)=4,SUM(T216:T219),IF(COUNT(T216:T219)=0,\"\",SUM(T216:T219)*4/COUNT(T216:T219)))","v":""},{"$f":"IF(COUNT(U216:U219)=4,SUM(U216:U219),IF(COUNT(U216:U219)=0,\"\",SUM(U216:U219)*4/COUNT(U216:U219)))","v":""},{"$f":"IF(COUNT(V216:V219)=4,SUM(V216:V219),IF(COUNT(V216:V219)=0,\"\",SUM(V216:V219)*4/COUNT(V216:V219)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D220/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T220/T143, \"-\")","v":"-"},{"$f":"IFERROR(U220/U143, \"-\")","v":"-"},{"$f":"IFERROR(V220/V143, \"-\")","v":"-"},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D220-B220)/B220,\"-\")","v":"-"},{"$f":"IFERROR((E220-D220)/D220,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    (Reversal Of) Loss On Impairment"]
["PL","    (Reversal Of) Loss On Impairment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D224:D227)=4,SUM(D224:D227),IF(COUNT(D224:D227)=0,\"\",SUM(D224:D227)*4/COUNT(D224:D227)))","v":""},{"$f":"IF(COUNT(E224:E227)=4,SUM(E224:E227),IF(COUNT(E224:E227)=0,\"\",SUM(E224:E227)*4/COUNT(E224:E227)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(T224:T227)=4,SUM(T224:T227),IF(COUNT(T224:T227)=0,\"\",SUM(T224:T227)*4/COUNT(T224:T227)))","v":""},{"$f":"IF(COUNT(U224:U227)=4,SUM(U224:U227),IF(COUNT(U224:U227)=0,\"\",SUM(U224:U227)*4/COUNT(U224:U227)))","v":""},{"$f":"IF(COUNT(V224:V227)=4,SUM(V224:V227),IF(COUNT(V224:V227)=0,\"\",SUM(V224:V227)*4/COUNT(V224:V227)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D228/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U228/U143, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D228-B228)/B228,\"-\")","v":"-"},{"$f":"IFERROR((E228-D228)/D228,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D232:D235)=4,SUM(D232:D235),IF(COUNT(D232:D235)=0,\"\",SUM(D232:D235)*4/COUNT(D232:D235)))","v":""},{"$f":"IF(COUNT(E232:E235)=4,SUM(E232:E235),IF(COUNT(E232:E235)=0,\"\",SUM(E232:E235)*4/COUNT(E232:E235)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(S232:S235)=4,SUM(S232:S235),IF(COUNT(S232:S235)=0,\"\",SUM(S232:S235)*4/COUNT(S232:S235)))","v":""},{"$f":"IF(COUNT(T232:T235)=4,SUM(T232:T235),IF(COUNT(T232:T235)=0,\"\",SUM(T232:T235)*4/COUNT(T232:T235)))","v":""},{"$f":"IF(COUNT(U232:U235)=4,SUM(U232:U235),IF(COUNT(U232:U235)=0,\"\",SUM(U232:U235)*4/COUNT(U232:U235)))","v":""},{"$f":"IF(COUNT(V232:V235)=4,SUM(V232:V235),IF(COUNT(V232:V235)=0,\"\",SUM(V232:V235)*4/COUNT(V232:V235)))","v":""},null,"Yearly"]
[null,null,null,"EBT"]
[null,null,null,{"$f":"IFERROR(D170-D178-D194-D216-D224, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T170-T178-T194-T216-T224, \"\")","v":""},{"$f":"IFERROR(U170-U178-U194-U216-U224, \"\")","v":""},{"$f":"IFERROR(V170-V178-V194-V216-V224, \"\")","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T171-T179-T195-T217-T225, \"\")","v":""},"",{"$f":"IFERROR(V171-V179-V195-V217-V225, \"\")","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(V172-V180-V196-V218-V226, \"\")","v":""},null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(V173-V181-V197-V219-V227, \"\")","v":""},null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D238:D241)=4,SUM(D238:D241),IF(COUNT(D238:D241)=0,\"\",SUM(D238:D241)*4/COUNT(D238:D241)))","v":""},"","","","",{"$f":"IF(COUNT(I238:I241)=4,SUM(I238:I241),IF(COUNT(I238:I241)=0,\"\",SUM(I238:I241)*4/COUNT(I238:I241)))","v":""},"","","","","","","","","","",{"$f":"IF(COUNT(T238:T241)=4,SUM(T238:T241),IF(COUNT(T238:T241)=0,\"\",SUM(T238:T241)*4/COUNT(T238:T241)))","v":""},{"$f":"IF(COUNT(U238:U241)=4,SUM(U238:U241),IF(COUNT(U238:U241)=0,\"\",SUM(U238:U241)*4/COUNT(U238:U241)))","v":""},{"$f":"IF(COUNT(V238:V241)=4,SUM(V238:V241),IF(COUNT(V238:V241)=0,\"\",SUM(V238:V241)*4/COUNT(V238:V241)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D242/(D143+D151), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U242/(U143+U151), \"-\")","v":"-"},"-",null,"%EBT"]
[null,null,null,{"$f":"IFERROR((D242-B242)/B242,\"-\")","v":"-"},{"$f":"IFERROR((E242-D242)/D242,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J242-I242)/I242,\"-\")","v":"-"},{"$f":"IFERROR((K242-J242)/J242,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",{"$f":"IFERROR((T242-S242)/S242,\"-\")","v":"-"},{"$f":"IFERROR((U242-T242)/T242,\"-\")","v":"-"},{"$f":"IFERROR((V242-U242)/U242,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D246:D249)=4,SUM(D246:D249),IF(COUNT(D246:D249)=0,\"\",SUM(D246:D249)*4/COUNT(D246:D249)))","v":""},{"$f":"IF(COUNT(E246:E249)=4,SUM(E246:E249),IF(COUNT(E246:E249)=0,\"\",SUM(E246:E249)*4/COUNT(E246:E249)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(T246:T249)=4,SUM(T246:T249),IF(COUNT(T246:T249)=0,\"\",SUM(T246:T249)*4/COUNT(T246:T249)))","v":""},{"$f":"IF(COUNT(U246:U249)=4,SUM(U246:U249),IF(COUNT(U246:U249)=0,\"\",SUM(U246:U249)*4/COUNT(U246:U249)))","v":""},{"$f":"IF(COUNT(V246:V249)=4,SUM(V246:V249),IF(COUNT(V246:V249)=0,\"\",SUM(V246:V249)*4/COUNT(V246:V249)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D250/D242, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T250/T242, \"-\")","v":"-"},{"$f":"IFERROR(U250/U242, \"-\")","v":"-"},{"$f":"IFERROR(V250/V242, \"-\")","v":"-"},null,"%Common Size"]
[null,null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D253:D256)=4,SUM(D253:D256),IF(COUNT(D253:D256)=0,\"\",SUM(D253:D256)*4/COUNT(D253:D256)))","v":""},{"$f":"IF(COUNT(E253:E256)=4,SUM(E253:E256),IF(COUNT(E253:E256)=0,\"\",SUM(E253:E256)*4/COUNT(E253:E256)))","v":""},"","","",{"$f":"IF(COUNT(I253:I256)=4,SUM(I253:I256),IF(COUNT(I253:I256)=0,\"\",SUM(I253:I256)*4/COUNT(I253:I256)))","v":""},{"$f":"IF(COUNT(J253:J256)=4,SUM(J253:J256),IF(COUNT(J253:J256)=0,\"\",SUM(J253:J256)*4/COUNT(J253:J256)))","v":""},{"$f":"IF(COUNT(K253:K256)=4,SUM(K253:K256),IF(COUNT(K253:K256)=0,\"\",SUM(K253:K256)*4/COUNT(K253:K256)))","v":""},"","","","","","","","",{"$f":"IF(COUNT(T253:T256)=4,SUM(T253:T256),IF(COUNT(T253:T256)=0,\"\",SUM(T253:T256)*4/COUNT(T253:T256)))","v":""},{"$f":"IF(COUNT(U253:U256)=4,SUM(U253:U256),IF(COUNT(U253:U256)=0,\"\",SUM(U253:U256)*4/COUNT(U253:U256)))","v":""},{"$f":"IF(COUNT(V253:V256)=4,SUM(V253:V256),IF(COUNT(V253:V256)=0,\"\",SUM(V253:V256)*4/COUNT(V253:V256)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D257/(D143+D159), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T257/(T143+T151), \"-\")","v":"-"},{"$f":"IFERROR(U257/(U143+U151), \"-\")","v":"-"},{"$f":"IFERROR(V257/(V143+V151), \"-\")","v":"-"},null,"%NPM"]
[null,null,null,{"$f":"IFERROR((D257-C257)/C257,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"Operating Activities"]
[null,null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D265/(D143+D151),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U265/(U143+U151),\"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D271/D257,IFERROR(D270/D257,IFERROR(D269/D257,IFERROR(D268/D257,\"\"))))","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T271/T257,IFERROR(T270/T257,IFERROR(T269/T257,IFERROR(T268/T257,\"\"))))","v":""},{"$f":"IFERROR(U271/U257,IFERROR(U270/U257,IFERROR(U269/U257,IFERROR(U268/U257,\"\"))))","v":""},{"$f":"IFERROR(V271/V257,IFERROR(V270/V257,IFERROR(V269/V257,IFERROR(V268/V257,\"\"))))","v":""},null,"CFO/Net Profit"]
[null,null,null,"Free Cash Flow"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D268),ISBLANK(D280)),\"\",D268+D280)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T268),ISBLANK(T280)),\"\",T268+T280)","v":""},{"$f":"IF(AND(ISBLANK(U268),ISBLANK(U280)),\"\",U268+U280)","v":""},{"$f":"IF(AND(ISBLANK(V268),ISBLANK(V280)),\"\",V268+V280)","v":""},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T269),ISBLANK(T281)),\"\",T269+T281)","v":""},"",{"$f":"IF(AND(ISBLANK(V269),ISBLANK(V281)),\"\",V269+V281)","v":""},null,"Q2"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(V270),ISBLANK(V282)),\"\",V270+V282)","v":""},null,"Q3"]
[null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(V271),ISBLANK(V283)),\"\",V271+V283)","v":""},null,"Yearly"]
[null,null,null,"Investing Activities"]
[null,null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent","    Net Increase (Decrease) In Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"Financial Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock Name","Price"]
[null,null,null,"Profitability Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"2"},{"$f":"INDIRECT(\"Price!B\" & MATCH(Z300,Price!A:A, 0))","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IFERROR(D194/(D170-D178), \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U194/(U170-U178), \"\")","v":""},"",null,"COST to Income Q1",null,"Stock"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U195/(U171-U179), \"\")","v":""},"",null,"COST to Income Q2",null,"Forecast",2025,2026,2027,2028]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U196/(U172-U180), \"\")","v":""},"",null,"COST to Income Q3",null,"Rev.Growth"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U197/(U173-U181), \"\")","v":""},"",null,"COST to Income Q4",null,"Revenue",{"$f":"T143*(1+AA303)","v":{"$error":"#VALUE!"}},{"$f":"AA304*(1+AB303)","v":{"$error":"#VALUE!"}},{"$f":"AB304*(1+AC303)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U198/(U174-U182), \"\")","v":""},"",null,"COST to Income ",null,"Other Rev"]
[null,null,null,{"$f":"IFERROR(D216/D139,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U216/U139,\"\")","v":""},"",null,"ECL Q1",null,"Interest Expense %"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U217/U140,\"\")","v":""},"",null,"ECL Q2",null,"Interest Expense",{"$f":"AA304*AA306","v":{"$error":"#VALUE!"}},{"$f":"AB304*AB306","v":{"$error":"#VALUE!"}},{"$f":"AC304*AC306","v":{"$error":"#VALUE!"}},{"$f":"AD304*AD306","v":{"$error":"#VALUE!"}}]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U218/U141,\"\")","v":""},"",null,"ECL Q3",null,"Cost to Income %"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U219/U142,\"\")","v":""},"",null,"ECL Q4",null,"Cost to Income",{"$f":"(AA304+AA305-AA307)*AA308","v":{"$error":"#VALUE!"}},{"$f":"(AB304+AB305-AB307)*AB308","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U220/U143,\"\")","v":""},"",null,"ECL",null,"PPOP",{"$f":"AA304+AA305-AA307-AA309","v":{"$error":"#VALUE!"}},{"$f":"AB304+AB305-AB307-AB309","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,{"$f":"IFERROR(D253/D170,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U253/U170,\"\")","v":""},"",null,"NPM Q1",null,"ECL %"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U254/U171,\"\")","v":""},"",null,"NPM Q2",null,"ECL",{"$f":"AA304*AA311","v":{"$error":"#VALUE!"}},{"$f":"AB304*AB311","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U255/U172,\"\")","v":""},"",null,"NPM Q3",null,"EBT",{"$f":"AA310-AA312","v":{"$error":"#VALUE!"}},{"$f":"AB310-AB312","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U256/U173,\"\")","v":""},"",null,"NPM Q4",null,"Tax %"]
[null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(U257/U174,\"\")","v":""},"",null,"NPM",null,"Tax",{"$f":"AA313*AA314","v":{"$error":"#VALUE!"}},{"$f":"AB313*AB314","v":{"$error":"#VALUE!"}},{"$f":"AC313*AC314","v":{"$error":"#VALUE!"}},{"$f":"AD313*AD314","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"IFERROR(D257/D80,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U257/U80,\"\")","v":""},"",null,"ROA",null,"Net Profit",{"$f":"AA313-AA315","v":{"$error":"#VALUE!"}},{"$f":"AB313-AB315","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,{"$f":"IFERROR(D257/D135,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U257/U135,\"\")","v":""},"",null,"ROE",null,"NPM",{"$f":"AA316/AA304","v":{"$error":"#VALUE!"}},{"$f":"AB316/AB304","v":{"$error":"#VALUE!"}},{"$f":"AC316/AC304","v":{"$error":"#VALUE!"}},{"$f":"AD316/AD304","v":{"$error":"#VALUE!"}}]
[null,null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NP Growth",{"$f":"(AA316/T257)-1","v":{"$error":"#VALUE!"}},{"$f":"AB316/AA316-1","v":{"$error":"#VALUE!"}},{"$f":"AC316/AB316-1","v":{"$error":"#VALUE!"}},{"$f":"AD316/AC316-1","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"IFERROR(D116/D135,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U116/U135,\"\")","v":""},"",null,"Debt to Equity",null,"Price",{"$f":"AA300","v":{"$error":"#N/A"}},{"$f":"AA319","v":{"$error":"#N/A"}},{"$f":"AB319","v":{"$error":"#N/A"}},{"$f":"AC319","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IFERROR(D116/D212,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U116/U212,\"\")","v":""},"",null,"Debt to PPOP",null,"EPS",{"$f":"AA316/T323","v":{"$error":"#VALUE!"}},{"$f":"AB316/T323","v":{"$error":"#VALUE!"}},{"$f":"AC316/T323","v":{"$error":"#VALUE!"}},{"$f":"AD316/T323","v":{"$error":"#VALUE!"}}]
[null,null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"AA319/AA320","v":{"$error":"#N/A"}},{"$f":"AB319/AB320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Shares",null,"Core P/E",null,{"$f":"AA322","v":0},{"$f":"AB322","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"AA323","v":0},0,0]
[null,null,null,{"$f":"IFERROR(IF(ISBLANK(D135), IF(ISBLANK(D134), IF(ISBLANK(D133), IF(ISBLANK(D132), \"\",D132/D323),D133/D323),D134/D323),D135/D323),\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(ISBLANK(U135), IF(ISBLANK(U134), IF(ISBLANK(U133), IF(ISBLANK(U132), \"\",U132/U323),U133/U323),U134/U323),U135/U323),\"\")","v":""},"",null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"AA324","v":0},0,0]
[null,null,null,{"$f":"IFERROR(D257/D323, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U257/U323, \"\")","v":""},"",null,"EPS",null,"Core Valuation"]
[null,null,null,{"$f":"IFERROR((D325-B325)/B325,\"\")","v":""},{"$f":"IFERROR((E325-D325)/D325,\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IFERROR((T325-S325)/S325,\"\")","v":""},{"$f":"IFERROR((U325-T325)/T325,\"\")","v":""},{"$f":"IFERROR((V325-U325)/U325,\"\")","v":""},null,"EPS Growth",null,"Price",{"$f":"AA322*AA320","v":{"$error":"#VALUE!"}},{"$f":"AB322*AB320","v":{"$error":"#VALUE!"}},{"$f":"AC322*AC320","v":{"$error":"#VALUE!"}},{"$f":"AD322*AD320","v":{"$error":"#VALUE!"}}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend Per Share",null,"MOS",{"$f":"AA326/AA319-1","v":{"$error":"#VALUE!"}},{"$f":"AB326/AB319-1","v":{"$error":"#VALUE!"}},{"$f":"AC326/AC319-1","v":{"$error":"#VALUE!"}},{"$f":"AD326/AD319-1","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"IFERROR(D327/D336,\"\")","v":""},"","","","","","",{"$f":"IFERROR(K327/K336,\"\")","v":""},{"$f":"IFERROR(L327/L336,\"\")","v":""},{"$f":"IFERROR(M327/M336,\"\")","v":""},{"$f":"IFERROR(N327/N336,\"\")","v":""},{"$f":"IFERROR(O327/O336,\"\")","v":""},"","","","",{"$f":"IFERROR(T327/T336,\"\")","v":""},{"$f":"IFERROR(U327/U336,\"\")","v":""},{"$f":"IFERROR(V327/V336,\"\")","v":""},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AC302-AA302,AC319,AC326)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RRI(AD302-AA302,AD319,AD326)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IFERROR(D327*D323/D257,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U327*U323/U257,\"\")","v":""},"",null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AC328+AC324","v":{"$error":"#N/A"}},{"$f":"AD328+AD324","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IF(AND(ISBLANK(D323), ISBLANK(D336)), \"\", D323*D336)","v":""},{"$f":"IF(AND(ISBLANK(E323), ISBLANK(E336)), \"\", E323*E336)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(J323), ISBLANK(J336)), \"\", J323*J336)","v":""},"","","","","","","","",{"$f":"IF(AND(ISBLANK(S323), ISBLANK(S336)), \"\", S323*S336)","v":""},{"$f":"IF(AND(ISBLANK(T323), ISBLANK(T336)), \"\", T323*T336)","v":""},{"$f":"IF(AND(ISBLANK(U323), ISBLANK(U336)), \"\", U323*U336)","v":""},{"$f":"IF(AND(ISBLANK(V323), ISBLANK(V336)), \"\", V323*V336)","v":""},null,"Market Cap",null,"Fair Valuation"]
[null,null,null,{"$f":"IFERROR(D336/D324,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T336/T324,\"\")","v":""},{"$f":"IFERROR(U336/U324,\"\")","v":""},{"$f":"IFERROR(V336/V324,\"\")","v":""},null,"P / BV",null,"Price",{"$f":"AA323*AA320","v":{"$error":"#VALUE!"}},{"$f":"AB323*AB320","v":{"$error":"#VALUE!"}},{"$f":"AC323*AC320","v":{"$error":"#VALUE!"}},{"$f":"AD323*AD320","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"IFERROR(D336/D325,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(T336/T325,\"\")","v":""},{"$f":"IFERROR(U336/U325,\"\")","v":""},{"$f":"IFERROR(V336/V325,\"\")","v":""},null,"P / E",null,"MOS",{"$f":"AA331/AA319-1","v":{"$error":"#VALUE!"}},{"$f":"AB331/AB319-1","v":{"$error":"#VALUE!"}},{"$f":"AC331/AC319-1","v":{"$error":"#VALUE!"}},{"$f":"AD331/AD319-1","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"IFERROR(D330/D143, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(U330/U143, \"\")","v":""},"",null,"P / S",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AC302-AA302,AC319,AC331)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RRI(AD302-AA302,AD319,AD331)","v":{"$error":"#N/A"}}]
["HS","High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Price",null,"Total Return",null,null,{"$f":"AC333+AC324","v":{"$error":"#N/A"}},{"$f":"AD333+AD324","v":{"$error":"#N/A"}}]
["HS","Low",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Price",null,"Upside",{"$f":"AA332","v":{"$error":"#VALUE!"}},{"$f":"AB332","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["HS","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,"Downside Risk",{"$f":"AA327","v":{"$error":"#VALUE!"}},{"$f":"AB327","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"1","index":10,"n_rows":345,"n_cols":29,"rows_kept":345,"cut":false,"hidden":false,"merged":[[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[338,24,338,28],[308,24,308,28],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,24,333,28]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S61/S55,\"-\")","v":"-"},{"$f":"IFERROR(T61/T55,\"-\")","v":"-"},{"$f":"IFERROR(U61/U55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":""},"","","","","","","","","",{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":""},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":""},{"$f":"IF(AND(ISBLANK(U76), ISBLANK(U70)), \"\", U76 + U70)","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":""},"",{"$f":"IF(AND(ISBLANK(U77), ISBLANK(U71)), \"\", U77 + U71)","v":""},null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(U78), ISBLANK(U72)), \"\", U78 + U72)","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(U79), ISBLANK(U73)), \"\", U79 + U73)","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":""},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":""},{"$f":"IF(AND(ISBLANK(U76), ISBLANK(U70), ISBLANK(U88)), \"\", U76 + U70+U88)","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":""},"",{"$f":"IF(AND(ISBLANK(U77), ISBLANK(U71), ISBLANK(U89)), \"\", U77 + U71+U89)","v":""},null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(U78), ISBLANK(U72), ISBLANK(U90)), \"\", U78 + U72+U90)","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":""},"","","",{"$f":"IF(AND(ISBLANK(U79), ISBLANK(U73), ISBLANK(U91)), \"\", U79 + U73+U91)","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":"-"},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":"-"},{"$f":"IFERROR(U97/U122,IFERROR(U96/U121,IFERROR(U95/U120,IFERROR(U94/U119,\"-\"))))","v":"-"},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":"-"},"-",null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":""},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":""},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":""},{"$f":"IF(COUNT(U126:U129)=4,SUM(U126:U129),IF(COUNT(U126:U129)=0,\"\",SUM(U126:U129)*4/COUNT(U126:U129)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":"-"},"-","-","-","-","-",null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":""},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":""},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":""},{"$f":"IF(COUNT(U133:U136)=4,SUM(U133:U136),IF(COUNT(U133:U136)=0,\"\",SUM(U133:U136)*4/COUNT(U133:U136)))","v":""},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":""},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":""},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":""},{"$f":"IF(COUNT(U139:U142)=4,SUM(U139:U142),IF(COUNT(U139:U142)=0,\"\",SUM(U139:U142)*4/COUNT(U139:U142)))","v":""},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":""},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":""},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":""},{"$f":"IF(COUNT(U145:U148)=4,SUM(U145:U148),IF(COUNT(U145:U148)=0,\"\",SUM(U145:U148)*4/COUNT(U145:U148)))","v":""},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":""},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":""},{"$f":"IF(COUNT(U152:U155)=4,SUM(U152:U155),IF(COUNT(U152:U155)=0,\"\",SUM(U152:U155)*4/COUNT(U152:U155)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T156/T130, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":""},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":""},"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":""},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":""},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":""},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":""},{"$f":"IF(COUNT(U160:U163)=4,SUM(U160:U163),IF(COUNT(U160:U163)=0,\"\",SUM(U160:U163)*4/COUNT(U160:U163)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T164/T130, \"-\")","v":"-"},"-",null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":""},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":""},{"$f":"IF(COUNT(U169:U172)=4,SUM(U169:U172),IF(COUNT(U169:U172)=0,\"\",SUM(U169:U172)*4/COUNT(U169:U172)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T173/T130, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":""},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":""},{"$f":"IF(COUNT(U177:U180)=4,SUM(U177:U180),IF(COUNT(U177:U180)=0,\"\",SUM(U177:U180)*4/COUNT(U177:U180)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T181/T130, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":""},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":""},{"$f":"IF(COUNT(U185:U188)=4,SUM(U185:U188),IF(COUNT(U185:U188)=0,\"\",SUM(U185:U188)*4/COUNT(U185:U188)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S189/S130, \"-\")","v":"-"},{"$f":"IFERROR(T189/T130, \"-\")","v":"-"},{"$f":"IFERROR(U189/U130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":""},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":""},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":""},{"$f":"IF(COUNT(U193:U196)=4,SUM(U193:U196),IF(COUNT(U193:U196)=0,\"\",SUM(U193:U196)*4/COUNT(U193:U196)))","v":""},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T160+T133-T185, \"\")","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T161+T134-T186, \"\")","v":""},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T162+T135-T187, \"\")","v":""},"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T163+T136-T188, \"\")","v":""},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":""},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":""},"","","","","","","","","",{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":""},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":""},{"$f":"IF(COUNT(U199:U202)=4,SUM(U199:U202),IF(COUNT(U199:U202)=0,\"\",SUM(U199:U202)*4/COUNT(U199:U202)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":"-"},"-",null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":"-"},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":"-"},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":"-"},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":"-"},{"$f":"IFERROR((U203-T203)/T203,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T199+T252, \"\")","v":""},"",null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T200+T253-T252, \"\")","v":""},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T201+T254-T253, \"\")","v":""},"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T202+T255-T254, \"\")","v":""},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":""},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":""},{"$f":"IF(COUNT(U207:U210)=4,SUM(U207:U210),IF(COUNT(U207:U210)=0,\"\",SUM(U207:U210)*4/COUNT(U207:U210)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":"-"},"-",null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":"-"},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":"-"},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":"-"},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":"-"},{"$f":"IFERROR((U211-T211)/T211,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":""},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":""},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":""},"","","","","","","","",{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":""},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":""},{"$f":"IF(COUNT(U215:U218)=4,SUM(U215:U218),IF(COUNT(U215:U218)=0,\"\",SUM(U215:U218)*4/COUNT(U215:U218)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T219/T130, \"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":""},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":""},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":""},{"$f":"IF(COUNT(U222:U225)=4,SUM(U222:U225),IF(COUNT(U222:U225)=0,\"\",SUM(U222:U225)*4/COUNT(U222:U225)))","v":""},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T199-T215, \"\")","v":""},"",null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T200-T216, \"\")","v":""},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T201-T217, \"\")","v":""},"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T202-T218, \"\")","v":""},"",null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":""},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":""},{"$f":"IF(COUNT(U228:U231)=4,SUM(U228:U231),IF(COUNT(U228:U231)=0,\"\",SUM(U228:U231)*4/COUNT(U228:U231)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":"-"},"-",null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":"-"},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":"-"},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":"-"},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":"-"},{"$f":"IFERROR((U232-T232)/T232,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":""},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":""},{"$f":"IF(COUNT(U236:U239)=4,SUM(U236:U239),IF(COUNT(U236:U239)=0,\"\",SUM(U236:U239)*4/COUNT(U236:U239)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(S240/S232, \"-\")","v":"-"},{"$f":"IFERROR(T240/T232, \"-\")","v":"-"},{"$f":"IFERROR(U240/U232, \"-\")","v":"-"},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":""},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":""},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":""},"","","","","","","","",{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":""},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":""},{"$f":"IF(COUNT(U243:U246)=4,SUM(U243:U246),IF(COUNT(U243:U246)=0,\"\",SUM(U243:U246)*4/COUNT(U243:U246)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":"-"},"-",null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":"-"},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":"-"},"-","-","-",null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(T255/T130,\"-\")","v":"-"},"-",null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":""},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":""},{"$f":"IFERROR(U261/U247,IFERROR(U260/U247,IFERROR(U259/U247,IFERROR(U258/U247,\"\"))))","v":""},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":""},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":""},{"$f":"IF(AND(ISBLANK(U258),ISBLANK(U270)),\"\",U258+U270)","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":""},"",{"$f":"IF(AND(ISBLANK(U259),ISBLANK(U271)),\"\",U259+U271)","v":""},null,"Q2"]
[null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(U260),ISBLANK(U272)),\"\",U260+U272)","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(U261),ISBLANK(U273)),\"\",U261+U273)","v":""},null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T160/T126, \"\")","v":""},"",null,"GPM Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T161/T127, \"\")","v":""},"",null,"GPM Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T162/T128, \"\")","v":""},"",null,"GPM Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T163/T129, \"\")","v":""},"",null,"GPM Q4"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T164/T130, \"\")","v":""},"",null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T169/T126,\"\")","v":""},"",null,"Selling Expense Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T170/T127,\"\")","v":""},"",null,"Selling Expense Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T171/T128,\"\")","v":""},"",null,"Selling Expense Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T172/T129,\"\")","v":""},"",null,"Selling Expense Q4"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T173/T130,\"\")","v":""},"",null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T177/T126,\"\")","v":""},"",null,"Admin Expense Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T178/T127,\"\")","v":""},"",null,"Admin Expense Q2"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T179/T128,\"\")","v":""},"",null,"Admin Expense Q3"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T180/T129,\"\")","v":""},"",null,"Admin Expense Q4"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T181/T130,\"\")","v":""},"",null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T185/T126,\"\")","v":""},"",null,"SG&A Q1"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T186/T127,\"\")","v":""},"",null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T187/T128,\"\")","v":""},"",null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"1"},{"$f":"INDIRECT(\"Price!B\" & MATCH(Y308,Price!A:A, 0))","v":{"$error":"#N/A"}}]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T188/T129,\"\")","v":""},"",null,"SG&A Q4",null,"Stock"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T189/T130,\"\")","v":""},"",null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T243/T145,\"\")","v":""},"",null,"NPM Q1",null,"Rev.Growth"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T244/T146,\"\")","v":""},"",null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Z311)","v":{"$error":"#VALUE!"}},{"$f":"Z312*(1+AA311)","v":{"$error":"#VALUE!"}},{"$f":"AA312*(1+AB311)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T245/T147,\"\")","v":""},"",null,"NPM Q3",null,"Other Rev"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T246/T148,\"\")","v":""},"",null,"NPM Q4",null,"GPM"]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IFERROR(T247/T149,\"\")","v":""},"",null,"NPM",null,"Gross Profit",{"$f":"Z312*Z314","v":{"$error":"#VALUE!"}},{"$f":"AA312*AA314","v":{"$error":"#VALUE!"}},{"$f":"AB312*AB314","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T247/T55,\"\")","v":""},"",null,"ROA",null,"Selling Expense %"]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":""},"",null,"ROIC",null,"Selling Expense",{"$f":"Z312*Z316","v":{"$error":"#VALUE!"}},{"$f":"AA312*AA316","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T247/T122,\"\")","v":""},"",null,"ROE",null,"Admin Expense %"]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Z318*Z312","v":{"$error":"#VALUE!"}},{"$f":"AA318*AA312","v":{"$error":"#VALUE!"}},{"$f":"AB318*AB312","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T31/T67,\"\")","v":""},"",null,"Current Ratio",null,"EBIT",{"$f":"Z315+Z313-Z317-Z319","v":{"$error":"#VALUE!"}},{"$f":"AA315+AA313-AA317-AA319","v":{"$error":"#VALUE!"}},{"$f":"AB315+AB313-AB317-AB319","v":{"$error":"#VALUE!"}},{"$f":"AC315+AC313-AC317-AC319","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR((T31-T25)/T67,\"\")","v":""},"",null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Z320-Z321","v":{"$error":"#VALUE!"}},{"$f":"AA320-AA321","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T97/T122,\"\")","v":""},"",null,"Debt to Equity",null,"Tax %"]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(T97/T247,\"\")","v":""},"",null,"Debt to Net Profit",null,"Tax",{"$f":"Z322*Z323","v":{"$error":"#VALUE!"}},{"$f":"AA322*AA323","v":{"$error":"#VALUE!"}},{"$f":"AB322*AB323","v":{"$error":"#VALUE!"}},{"$f":"AC322*AC323","v":{"$error":"#VALUE!"}}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Z322-Z324","v":{"$error":"#VALUE!"}},{"$f":"AA322-AA324","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Collection Period",null,"NPM",{"$f":"Z325/Z312","v":{"$error":"#VALUE!"}},{"$f":"AA325/AA312","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Inventory Period",null,"NP Growth",{"$f":"(Z325/S247)-1","v":{"$error":"#VALUE!"}},{"$f":"AA325/Z325-1","v":{"$error":"#VALUE!"}},{"$f":"AB325/AA325-1","v":{"$error":"#VALUE!"}},{"$f":"AC325/AB325-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"Payment Period",null,"Price",{"$f":"Z308","v":{"$error":"#N/A"}},{"$f":"Z328","v":{"$error":"#N/A"}},{"$f":"AA328","v":{"$error":"#N/A"}},{"$f":"AB328","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S326+S327-S328, \"\")","v":""},{"$f":"IFERROR(T326+T327-T328, \"\")","v":""},{"$f":"IFERROR(U326+U327-U328, \"\")","v":""},null,"Cash Cycle",null,"EPS",{"$f":"Z325/S332","v":{"$error":"#VALUE!"}},{"$f":"AA325/S332","v":{"$error":"#VALUE!"}},{"$f":"AB325/S332","v":{"$error":"#VALUE!"}},{"$f":"AC325/S332","v":{"$error":"#VALUE!"}}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Z328/Z329","v":{"$error":"#N/A"}},{"$f":"AA328/AA329","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Shares",null,"Core P/E",null,{"$f":"Z331","v":0},{"$f":"AA331","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Z332","v":0},0,0]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":""},"",null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Z333","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(S247/S332, \"\")","v":""},{"$f":"IFERROR(T247/T332, \"\")","v":""},{"$f":"IFERROR(U247/U332, \"\")","v":""},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,"EPS Growth",null,"Price",{"$f":"Z331*Z329","v":{"$error":"#VALUE!"}},{"$f":"AA331*AA329","v":{"$error":"#VALUE!"}},{"$f":"AB331*AB329","v":{"$error":"#VALUE!"}},{"$f":"AC331*AC329","v":{"$error":"#VALUE!"}}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend Per Share",null,"MOS",{"$f":"Z335/Z328-1","v":{"$error":"#VALUE!"}},{"$f":"AA335/AA328-1","v":{"$error":"#VALUE!"}},{"$f":"AB335/AB328-1","v":{"$error":"#VALUE!"}},{"$f":"AC335/AC328-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","","",{"$f":"IFERROR(J336/J345,\"\")","v":""},{"$f":"IFERROR(K336/K345,\"\")","v":""},{"$f":"IFERROR(L336/L345,\"\")","v":""},{"$f":"IFERROR(M336/M345,\"\")","v":""},{"$f":"IFERROR(N336/N345,\"\")","v":""},"","","","",{"$f":"IFERROR(S336/S345,\"\")","v":""},{"$f":"IFERROR(T336/T345,\"\")","v":""},{"$f":"IFERROR(U336/U345,\"\")","v":""},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB335)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC335)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S336*S332/S247,\"\")","v":""},{"$f":"IFERROR(T336*T332/T247,\"\")","v":""},{"$f":"IFERROR(U336*U332/U247,\"\")","v":""},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AB337+AB333","v":{"$error":"#N/A"}},{"$f":"AC337+AC333","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":""},"","","","","","","","",{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":""},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":""},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":""},{"$f":"IF(AND(ISBLANK(U332), ISBLANK(U345)), \"\", U332*U345)","v":""},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S345/S333,\"\")","v":""},{"$f":"IFERROR(T345/T333,\"\")","v":""},{"$f":"IFERROR(U345/U333,\"\")","v":""},null,"P / BV",null,"Price",{"$f":"Z332*Z329","v":{"$error":"#VALUE!"}},{"$f":"AA332*AA329","v":{"$error":"#VALUE!"}},{"$f":"AB332*AB329","v":{"$error":"#VALUE!"}},{"$f":"AC332*AC329","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S345/S334,\"\")","v":""},{"$f":"IFERROR(T345/T334,\"\")","v":""},{"$f":"IFERROR(U345/U334,\"\")","v":""},null,"P / E",null,"MOS",{"$f":"Z340/Z328-1","v":{"$error":"#VALUE!"}},{"$f":"AA340/AA328-1","v":{"$error":"#VALUE!"}},{"$f":"AB340/AB328-1","v":{"$error":"#VALUE!"}},{"$f":"AC340/AC328-1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","","","","","","","","","","","","",{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":""},"",null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB340)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC340)","v":{"$error":"#N/A"}}]
["HS","High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Price",null,"Total Return",null,null,{"$f":"AB342+AB333","v":{"$error":"#N/A"}},{"$f":"AC342+AC333","v":{"$error":"#N/A"}}]
["HS","Low",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Price",null,"Upside",{"$f":"Z341","v":{"$error":"#VALUE!"}},{"$f":"AA341","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["HS","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,"Downside Risk",{"$f":"Z336","v":{"$error":"#VALUE!"}},{"$f":"AA336","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"ADVICE","index":11,"n_rows":345,"n_cols":29,"rows_kept":345,"cut":false,"hidden":false,"merged":[[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[338,24,338,28],[308,24,308,28],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,24,333,28]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153.03684999999999,246.20500000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260.83078,314.27999999999997,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140.34965,318.85397,135.809,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.52172,99.842240000000004,195.08729,218.14599999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",4.7374329716004235E-2,3.7771163079746449E-2,6.5215874278441374E-2,{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":5.7540472281021049E-2},null,null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":0},null,null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352.21267,422.904,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377.03079000000002,374.71300000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278.26092999999997,372.572,446.11200000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.00867,273.08647999999999,360.17928000000001,496.69600000000003,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.10981498117055359,0.1033109230216982,0.12040459756337553,{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":0.13101373584706588},null,null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1574.45703,1703.174,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1620.2315900000001,1876.886,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1349.3309999999999,1480.9915599999999,1957.048,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1232.6766700000001,1366.6378400000001,1619.36609,2107.7750000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.47662758078980727,0.51701064324671031,0.54133908639671602,{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":0.55596879595376103},null,null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079.7065499999999,2372.2829999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2258.0931599999999,2565.8789999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1767.94157,2172.4175300000002,2538.9690000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1689.20705,1739.56656,2174.6326600000002,2822.6170000000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.65314992105317204,0.65809272934815499,0.72695955823853298,{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":0.74452300408184802},null,null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454.14451000000003,505.32,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457.46161000000001,519.20899999999995,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452.91242999999997,473.75416000000001,558.29300000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454.46782000000002,453.93265000000002,500.66127999999998,603.82399999999996,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.17572482944243409,0.17172655732054357,0.16736642911264765,{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":0.15927093842937873},null,null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.71488,16.245000000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.471629999999999,38.051000000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2080599999999997,15.23157,40.049999999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9320899999999996,5.9597899999999999,16.487590000000001,40.668999999999997,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",2.6803665283266979E-3,2.2546389184681962E-3,5.5116486399215828E-3,{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":1.0727281119969401E-2},null,null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,857.52729999999997,800.10599999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871.67457999999999,824.28200000000004,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895.79450999999995,763.54300000000001,890.39099999999996,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897.03998999999999,903.77909,816.77536999999995,968.55799999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.3468500789468279,0.34190726686876055,0.27304044176146708,{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":0.25547699591815198},null,null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2937.2338500000001,3172.3890000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3129.7677399999998,3390.1610000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2663.7360800000001,2935.9605299999998,3429.36,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2586.2470400000002,2643.34566,2991.4080300000001,3791.1750000000002,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1435.22217,1882.636,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1955.9682299999999,2147.2330000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1758.88582,1789.62312,2199.0970000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1630.4747199999999,1704.4016200000001,1759.80017,2265.1990000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.63044043928610927,0.64478953539507966,{"$f":"IFERROR(S61/S55,\"-\")","v":0.5882848987337912},{"$f":"IFERROR(T61/T55,\"-\")","v":0.59749259794127152},null,null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1908.50332,1989.59,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054.50164,2245.87,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2164.4142499999998,1879.0997299999999,2288.6640000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061.8155099999999,2156.8578499999999,1863.7059400000001,2554.38,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.79722295593231485,0.81595755055356622,0.62301963533874716,{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":0.67377000534135201},null,null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359.70695999999998,0,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.54743999999999,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321.94382999999999,344.2432,0,189.61,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.12448301535803787,0.13023011148681932,0,{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":5.001351823643066E-2},null,null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.662800000000001,0,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.1648,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.1968,15.4138,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",7.0359867864749678E-3,5.8311707898239841E-3,0,{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":0},null,null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":""},"","","","","","","","","",{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":372.36975999999999},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":0},null,null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":0},0,null,null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",320.71224000000001,0,0,null,null,"Q3"]
[null,null,"","","","","","","","","","","","","","",340.14062999999999,359.65699999999998,0,189.61,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.13151900214451284,0.1360612822766433,0,{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":5.001351823643066E-2},null,null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.937530000000001,0,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.533930000000002,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.149529999999999,14.73573,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",1.1657637315265906E-2,5.574651178991097E-3,0,{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":0},null,null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":385.30728999999997},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":0},null,null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":0},0,null,null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",337.24617000000001,0,0,null,null,"Q3"]
[null,null,"","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":370.29016000000001},374.39272999999997,0,189.61,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",1.1914987602516907,1.2046821795891018,{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":0},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":0.1909675885872669},null,null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170.62083999999999,179.19900000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155.83905999999999,174.03399999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187.00828000000001,168.19727,207.161,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.65474,175.70648,187.52870999999999,243.904,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",8.2611883820657747E-2,6.6471246140393153E-2,6.2689110986975577E-2,{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":6.433467196845305E-2},null,null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079.1241599999998,2168.7890000000002,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2210.3407000000002,2419.904,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2351.4225299999998,2047.297,2495.8249999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2275.4702499999999,2332.5643300000002,2051.2346600000001,2798.2840000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.87983483975297261,0.88242879669395946,0.68570874966863016,{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":0.738104677309805},null,null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79.758930000000007,225.249,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141.07628,191.90600000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76.738799999999998,110.31278,155.184,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75.202039999999997,75.206569999999999,161.82261,214.54,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",2.9077670785850371E-2,2.8451280942198079E-2,5.4095799829754418E-2,{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":5.6589315977236605E-2},null,null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858.10969,1003.6,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919.42704000000003,970.25699999999995,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312.31356,888.66353000000004,933.53499999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310.77679000000001,310.78133000000003,940.17336999999998,992.89099999999996,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.12016516024702728,0.11757120330604058,0.31429125033136984,{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":0.26189532269019494},null,null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3567.3989200000001,3989.6410000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3405.4529200000002,4009.6379999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3586.3884499999999,3747.8187499999999,4287.9089999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3597.0582199999999,3182.22037,3488.10979,4293.1629999999996,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","","","","","","","","","","",14388.23288,{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":13537.217639999999},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":14208.78038},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":16580.350999999999},null,null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":"-"},{"$f":"IFERROR((Q130-P130)/P130,\"-\")","v":"-"},{"$f":"IFERROR((R130-Q130)/Q130,\"-\")","v":-5.9146612867444819E-2},{"$f":"IFERROR((S130-R130)/R130,\"-\")","v":4.9608624006727671E-2},{"$f":"IFERROR((T130-S130)/S130,\"-\")","v":0.16690880966378893},null,null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97790999999999995,3.1,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86870000000000003,1.6879999999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.19432,0.75046999999999997,2.0680000000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.70069,1.76664,5.1358699999999997,2.4710000000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","","","","","","","","","","","",6.8027600000000001,{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":5.9219200000000001},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":7.7329499999999998},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":9.327},null,null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25530999999999998,0,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84280999999999995,0.51800000000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23943,5.4879999999999998E-2,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47509,0.70635999999999999,0.70159000000000005,0.28899999999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","","","","","","",5.90036,{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":1.89158},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":1.85459},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":0.80699999999999994},null,null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3568.6321499999999,3992.741,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3407.1644299999998,4011.8440000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3587.8222000000001,3748.6241100000002,4289.9769999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3600.2339900000002,3184.69337,3493.9472500000002,4295.9229999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","","","","","","","","","","","",14400.935960000001,{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":13545.031139999999},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":14218.36794},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":16590.485000000001},null,null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3233.1529099999998,3580.2579999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3090.81657,3593.6889999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3271.7604200000001,3407.1527099999998,3851.1619999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3289.7638000000002,2882.3879000000002,3139.3486699999999,3843.587,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","","","","","","","","","","",13159.055200000001,12308.29664,{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":12870.470859999999},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":14868.696},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.91457062932943023,0.90921908528908024,0.90581109115573499,{"$f":"IFERROR(T156/T130, \"-\")","v":0.89676605760638006},null,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",-6.4651948568465623E-2,4.5674412669988992E-2,0.15525656844539101,null,null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","","","","","","","","","","","",334.2460100000003,{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":409.38300000000027},null,null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",314.63635000000022,{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":415.94900000000007},null,null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",314.62802999999985,340.66604000000007,{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":436.74699999999984},null,null,"Q3"]
[null,null,"","","","","","","","","","","","","","",307.29441999999972,299.83246999999983,348.76112000000012,{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":449.57599999999957},null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":""},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":""},"","","","","","","",1229.1776799999989,1228.9209999999994,{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":1338.3095200000007},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":1711.6549999999997},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",8.5429370670569715E-2,9.0780914710919827E-2,9.4188908844264979E-2,{"$f":"IFERROR(T164/T130, \"-\")","v":0.10323394239362001},null,null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",-2.0882253572933879E-4,8.9011840468184195E-2,0.278967962508403,null,null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159.57679999999999,224.238,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132.76765,215.976,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159.16642999999999,156.53279000000001,250.64500000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152.03808000000001,158.06296,184.55561,271.29899999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","","","","","","","","","","","",608.15232000000003,634.45877999999993,{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":633.43285000000003},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":962.15800000000002},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",4.226733922588554E-2,4.6867738768215594E-2,4.4580381500695702E-2,{"$f":"IFERROR(T173/T130, \"-\")","v":5.8030013960500601E-2},null,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",4.3256367089086992E-2,-1.6170160022056959E-3,0.51895816581031429,null,null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105.98546,107.629,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.05450999999999,107.16200000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.266580000000005,105.81596999999999,103.67400000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.995109999999997,92.629530000000003,101.94611999999999,98.141999999999996,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","","","","","","","","","","","",355.98043999999999,361.79222000000004,{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":417.80205999999998},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":416.60700000000003},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",2.4741081338405472E-2,2.6725744508307992E-2,2.940449840354278E-2,{"$f":"IFERROR(T181/T130, \"-\")","v":2.5126548889103737E-2},null,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",1.6326121738599052E-2,0.15481217368355774,-2.8603497072272823E-3,null,null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265.56225999999998,331.86700000000002,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236.82216,323.13799999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247.43301,262.34876000000003,354.31900000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241.03318999999999,250.69248999999999,286.50173999999998,369.44099999999997,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","","","","","","","","","","","",964.13275999999996,996.25099999999998,{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":1051.2349199999999},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":1378.7650000000001},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",6.7008420564291002E-2,7.3593483276523583E-2,{"$f":"IFERROR(S189/S130, \"-\")","v":7.3984880608028644E-2},{"$f":"IFERROR(T189/T130, \"-\")","v":8.3156562849604349E-2},null,null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",3.3313088541872614E-2,5.519083042325669E-2,0.31156697115807402,null,null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":""},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":""},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":""},null,null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","","","","","","","","","","","",69.661660000000325,{"$f":"IFERROR(T160+T133-T185, \"\")","v":80.61600000000027},null,null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",78.682890000000214,{"$f":"IFERROR(T161+T134-T186, \"\")","v":94.49900000000008},null,null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",68.389339999999862,79.067750000000046,{"$f":"IFERROR(T162+T135-T187, \"\")","v":84.49599999999981},null,null,"Q3"]
[null,null,"","","","","","","","","","","","","","",67.961919999999736,50.906619999999833,67.395250000000146,{"$f":"IFERROR(T163+T136-T188, \"\")","v":82.605999999999597},null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":""},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":""},"","","","","","","",271.84767999999895,238.59191999999939,{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":294.80755000000073},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":342.21699999999976},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",1.888482160090011E-2,1.7617179454067398E-2,2.0736979817540167E-2,{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":2.0628308759217614E-2},null,null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":"-"},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":-0.12233232963400564},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":0.23561413982502627},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":0.16081491128703762},null,null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","","","","","","","","","","","",101.07339000000033,{"$f":"IFERROR(T199+T252, \"\")","v":115.81200000000027},null,null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","","","","","","","","","","","",110.52788000000021,{"$f":"IFERROR(T200+T253-T252, \"\")","v":129.21700000000007},null,null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",161.87153999999987,112.88365000000005,{"$f":"IFERROR(T201+T254-T253, \"\")","v":120.3009999999998},null,null,"Q3"]
[null,null,"","","","","","","","","","","","","","",191.88883999999973,82.113529999999827,102.47618000000014,{"$f":"IFERROR(T202+T255-T254, \"\")","v":120.07399999999961},null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","","","","","","","","","","",767.55535999999893,487.97013999999939,{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":426.96110000000067},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":485.40399999999977},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",5.332083776626196E-2,3.6030799050556298E-2,3.0032757687429443E-2,{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":2.9259398524793534E-2},null,null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":"-"},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":-0.36425414317997851},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":-0.12502617475733002},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":0.13688108823028375},null,null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5861900000000002,1.6950000000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9970400000000001,1.637,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5536899999999996,2.1706099999999999,2.4849999999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7566499999999996,6.2116100000000003,2.1053600000000001,3.3290000000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":""},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":""},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":""},"","","","","","",23.026599999999998,21.5306,{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":11.859200000000001},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":9.1460000000000008},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",1.6003772104639441E-3,1.5904745400842947E-3,8.3463884181732989E-4,{"$f":"IFERROR(T219/T130, \"-\")","v":5.5161679025974794E-4},null,null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":""},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":""},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":""},null,null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","","","","","","","","","","","",66.075470000000323,{"$f":"IFERROR(T199-T215, \"\")","v":78.921000000000276},null,null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",74.685850000000215,{"$f":"IFERROR(T200-T216, \"\")","v":92.86200000000008},null,null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",63.835649999999859,76.89714000000005,{"$f":"IFERROR(T201-T217, \"\")","v":82.010999999999811},null,null,"Q3"]
[null,null,"","","","","","","","","","","","","","",62.205269999999736,44.695009999999833,65.289890000000142,{"$f":"IFERROR(T202-T218, \"\")","v":79.276999999999603},null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","","","","","","","","","","",248.82107999999894,217.0613199999994,{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":282.94835000000069},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":333.07099999999974},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",1.7285200691590574E-2,1.6027400370376116E-2,1.9902794970333326E-2,{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":2.0077002097328215E-2},null,null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":"-"},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":-0.12764095389345501},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":0.30354109152197856},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":0.17714416783133363},null,null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8784299999999998,15.494999999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.211309999999999,18.222999999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.82929,14.715540000000001,16.433,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.2622,11.690239999999999,13.54461,16.670000000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","","","","","","","","","","","",49.0488,49.039059999999999,{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":52.349889999999995},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":66.820999999999998},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.19712477737014969,0.22592261025594121,{"$f":"IFERROR(S240/S232, \"-\")","v":0.18501571046447124},{"$f":"IFERROR(T240/T232, \"-\")","v":0.20062088863935931},null,null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.452359999999999,63.426000000000002,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.317349999999998,75.156999999999996,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.245780000000003,62.236490000000003,65.578000000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.418149999999997,33.71114,52.44688,62.896000000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":""},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":""},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":""},"","","","","","",205.67259999999999,169.91383999999999,{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":232.45308},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":267.05700000000002},null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",1.4287745104881171E-2,1.2546118959140371E-2,1.635092055303549E-2,{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":1.6097780800808793E-2},null,null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":"-"},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":-0.17386253686684564},0.36806442606441009,0.14886410625318458,null,null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.411729999999999,35.195999999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.256720000000001,69.914000000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93.482200000000006,97.072620000000001,105.71899999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123.92692,124.68911,132.15355,143.18700000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",8.6130743805419973E-3,9.2108373608153059E-3,9.3008369800702054E-3,{"$f":"IFERROR(T255/T130,\"-\")","v":8.6359450412117345E-3},null,null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-456.56182000000001,102.53,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79.531739999999999,341.911,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268.58175999999997,146.28823,342.52300000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.604030000000002,277.44425000000001,89.025670000000005,319.41699999999997,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","","","","","","","","","","",8.5592490200444793E-2,1.6328525681015744,{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":0.38298339604706466},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":1.1960630127650649},null,null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":-467.61619000000002},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":78.379000000000005},null,null,"Q1"]
[null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":48.679769999999998},275.702,null,null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",240.34134999999998,81.867040000000003,221.221,null,null,"Q3"]
[null,null,"","","","","","","","","","","","","","",-51.180559999999993,235.17161000000002,-13.53398,136.38799999999998,null,null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11.05437,-24.151,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-30.851970000000001,-66.209000000000003,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-28.240410000000001,-64.421189999999996,-121.30200000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-68.784589999999994,-42.272640000000003,-102.55965,-183.029,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.20223,-23.968,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.366680000000001,-65.484999999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.020569999999999,116.68998000000001,-120.5,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-32.125450000000001,12.909090000000001,79.280829999999995,-181.92099999999999,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478.55419999999998,-23.047999999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69.090109999999996,-152.83699999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-276.77440000000001,-46.996479999999998,-276.90499999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0698600000000003,-313.03282000000002,-73.061449999999994,-110.041,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.194609999999997,55.514000000000003,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160.98853,123.589,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.827929999999999,215.98173,-54.881999999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.4515500000000001,-22.679480000000002,95.245050000000006,27.454999999999998,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","","","","","","","","","","","",9.3694598640513202E-2,{"$f":"IFERROR(T160/T126, \"\")","v":0.10261148810131043},null,null,"GPM Q1"]
[null,null,"","","","","","","","","","","","","","","","",9.2391924772226838E-2,{"$f":"IFERROR(T161/T127, \"\")","v":0.10373729498772709},null,null,"GPM Q2"]
[null,null,"","","","","","","","","","","","","","","",8.7728374766542605E-2,9.0897149175103539E-2,{"$f":"IFERROR(T162/T128, \"\")","v":0.10185547314553547},null,null,"GPM Q3"]
[null,null,"","","","","","","","","","","","","","",8.5429370670569715E-2,9.4221152257912236E-2,9.9985706011851222E-2,{"$f":"IFERROR(T163/T129, \"\")","v":0.1047190614472359},null,null,"GPM Q4"]
[null,null,"","","","","","","","","","","","","","",8.5429370670569715E-2,9.0780914710919827E-2,9.4188908844264979E-2,{"$f":"IFERROR(T164/T130, \"\")","v":0.10323394239362001},null,null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","","","","","","","","","","","",4.4731975194969222E-2,{"$f":"IFERROR(T169/T126,\"\")","v":5.6205057046486137E-2},null,null,"Selling Expense Q1"]
[null,null,"","","","","","","","","","","","","","","","",3.8986781822841939E-2,{"$f":"IFERROR(T170/T127,\"\")","v":5.3864214175943066E-2},null,null,"Selling Expense Q2"]
[null,null,"","","","","","","","","","","","","","","",4.4380700032647047E-2,4.1766371439387245E-2,{"$f":"IFERROR(T171/T128,\"\")","v":5.845389909160853E-2},null,null,"Selling Expense Q3"]
[null,null,"","","","","","","","","","","","","","",4.226733922588554E-2,4.9670651815983444E-2,5.2909920017167808E-2,{"$f":"IFERROR(T172/T129,\"\")","v":6.3193267993784538E-2},null,null,"Selling Expense Q4"]
[null,null,"","","","","","","","","","","","","","",4.226733922588554E-2,4.6867738768215594E-2,4.4580381500695702E-2,{"$f":"IFERROR(T173/T130,\"\")","v":5.8030013960500601E-2},null,null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","","","","","","","","","","","",2.9709450043787087E-2,{"$f":"IFERROR(T177/T126,\"\")","v":2.6977113980932121E-2},null,null,"Admin Expense Q1"]
[null,null,"","","","","","","","","","","","","","","","",3.0555263116073261E-2,{"$f":"IFERROR(T178/T127,\"\")","v":2.6726103453728244E-2},null,null,"Admin Expense Q2"]
[null,null,"","","","","","","","","","","","","","","",2.4611550374583659E-2,2.8234014785266763E-2,{"$f":"IFERROR(T179/T128,\"\")","v":2.4178218334390961E-2},null,null,"Admin Expense Q3"]
[null,null,"","","","","","","","","","","","","","",2.4741081338405472E-2,2.9108458632611921E-2,2.9226752062755455E-2,{"$f":"IFERROR(T180/T129,\"\")","v":2.2860068439050651E-2},null,null,"Admin Expense Q4"]
[null,null,"","","","","","","","","","","","","","",2.4741081338405472E-2,2.6725744508307992E-2,2.940449840354278E-2,{"$f":"IFERROR(T181/T130,\"\")","v":2.5126548889103737E-2},null,null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","","","","","","","","","","","",7.4441425238756298E-2,{"$f":"IFERROR(T185/T126,\"\")","v":8.3182171027418261E-2},null,null,"SG&A Q1"]
[null,null,"","","","","","","","","","","","","","","","",6.9542044938915193E-2,{"$f":"IFERROR(T186/T127,\"\")","v":8.059031762967131E-2},null,null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","","","","","","","","","","","",6.8992250407230712E-2,7.0000386224654015E-2,{"$f":"IFERROR(T187/T128,\"\")","v":8.2632117425999491E-2},null,null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"ADVICE"},{"$f":"INDIRECT(\"Price!B\" & MATCH(Y308,Price!A:A, 0))","v":5.55}]
[null,null,"","","","","","","","","","","","","","",6.7008420564291002E-2,7.8779110448595355E-2,8.2136674946805502E-2,{"$f":"IFERROR(T188/T129,\"\")","v":8.6053336432835192E-2},null,null,"SG&A Q4",null,"Stock"]
[null,null,"","","","","","","","","","","","","","",6.7008420564291002E-2,7.3593483276523583E-2,7.3984880608028644E-2,{"$f":"IFERROR(T189/T130,\"\")","v":8.3156562849604349E-2},null,null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","","","","","","","","","","","",1.581904708222729E-2,{"$f":"IFERROR(T243/T145,\"\")","v":1.5885327898804355E-2},null,null,"NPM Q1",null,"Rev.Growth"]
[null,null,"","","","","","","","","","","","","","","","",1.799659255071526E-2,{"$f":"IFERROR(T244/T146,\"\")","v":1.8733779279553241E-2},null,null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Z311)","v":14208.78038},{"$f":"Z312*(1+AA311)","v":14208.78038},{"$f":"AA312*(1+AB311)","v":14208.78038},14208.78038]
[null,null,"","","","","","","","","","","","","","","",1.4283255173570196E-2,1.660248885290342E-2,{"$f":"IFERROR(T245/T147,\"\")","v":1.528632904092493E-2},null,null,"NPM Q3",null,"Other Rev"]
[null,null,"","","","","","","","","","","","","","",1.4281891161190885E-2,1.0585364455354143E-2,1.501078185997227E-2,{"$f":"IFERROR(T246/T148,\"\")","v":1.4640858320784614E-2},null,null,"NPM Q4",null,"GPM"]
[null,null,"","","","","","","","","","","","","","",1.4281891161190885E-2,1.2544366878435985E-2,1.6348787777959277E-2,{"$f":"IFERROR(T247/T149,\"\")","v":1.6096997767093609E-2},null,null,"NPM",null,"Gross Profit",{"$f":"Z312*Z314","v":0},{"$f":"AA312*AA314","v":0},{"$f":"AB312*AB314","v":0},0]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","","","","","","","","","","",7.9525504261186111E-2,6.4279841479377306E-2,7.7706911818378716E-2,{"$f":"IFERROR(T247/T55,\"\")","v":7.0441749589507205E-2},null,null,"ROA",null,"Selling Expense %"]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","","","","","","","","","","",0.32046741748576624,0.26954991648052584,0.25555235805760002,{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":0.23134113320200506},null,null,"ROIC",null,"Selling Expense",{"$f":"Z312*Z316","v":0},{"$f":"AA312*AA316","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","","","","","","","","","","",0.6618016744429337,0.54673116946889955,0.24724490973404192,{"$f":"IFERROR(T247/T122,\"\")","v":0.26896910134143631},null,null,"ROE",null,"Admin Expense %"]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Z318*Z312","v":0},{"$f":"AA318*AA312","v":0},{"$f":"AB318*AB312","v":0},0]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","","","","","","","","","","",0.8192813769259113,0.80652814463410283,1.1668324993373151,{"$f":"IFERROR(T31/T67,\"\")","v":1.1050106092280709},null,null,"Current Ratio",null,"EBIT",{"$f":"Z315+Z313-Z317-Z319","v":0},{"$f":"AA315+AA313-AA317-AA319","v":0},{"$f":"AB315+AB313-AB317-AB319","v":0},{"$f":"AC315+AC313-AC317-AC319","v":0}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","","","","","","","","","","",0.2214215470713963,0.17290370804918828,0.29793679253927807,{"$f":"IFERROR((T31-T25)/T67,\"\")","v":0.2798495133848527},null,null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Z320-Z321","v":0},{"$f":"AA320-AA321","v":0},0,0]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","","","","","","","","","","",1.1914987602516907,1.2046821795891018,0,{"$f":"IFERROR(T97/T122,\"\")","v":0.1909675885872669},null,null,"Debt to Equity",null,"Tax %"]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","","","","","","","","","","",1.8003864394187656,2.2034269250815588,0,{"$f":"IFERROR(T97/T247,\"\")","v":0.70999824007608858},null,null,"Debt to Net Profit",null,"Tax",{"$f":"Z322*Z323","v":0},{"$f":"AA322*AA323","v":0},{"$f":"AB322*AB323","v":0},{"$f":"AC322*AC323","v":0}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Z322-Z324","v":0},{"$f":"AA322-AA324","v":0},0,0]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","","","","","","","","","","",3.6023591435642652,7.5103959749146796,8.1337734914022235,9.4316301627148906,null,null,"Collection Period",null,"NPM",{"$f":"Z325/Z312","v":0},{"$f":"AA325/AA312","v":0},0,0]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","","","","","","","","","","",17.095717652662479,38.541068025071581,42.340775497082319,45.747337152161833,null,null,"Inventory Period",null,"NP Growth",{"$f":"(Z325/S247)-1","v":-1},{"$f":"AA325/Z325-1","v":{"$error":"#DIV/0!"}},{"$f":"AB325/AA325-1","v":{"$error":"#DIV/0!"}},{"$f":"AC325/AB325-1","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","","","","","","","","","","",22.612690035679762,49.447535256186349,49.121499403713351,49.403279784925324,null,null,"Payment Period",null,"Price",{"$f":"Z308","v":5.55},{"$f":"Z328","v":5.55},{"$f":"AA328","v":5.55},{"$f":"AB328","v":5.55}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","","","","","","","","","","",-1.9146132394530184,-3.3960712562000879,{"$f":"IFERROR(S326+S327-S328, \"\")","v":1.3530495847711919},{"$f":"IFERROR(T326+T327-T328, \"\")","v":5.7756875299513979},null,null,"Cash Cycle",null,"EPS",{"$f":"Z325/S332","v":0},{"$f":"AA325/S332","v":0},{"$f":"AB325/S332","v":0},{"$f":"AC325/S332","v":0}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Z328/Z329","v":{"$error":"#DIV/0!"}},{"$f":"AA328/AA329","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,620000000,620000000,null,null,"Common Shares",null,"Core P/E",null,{"$f":"Z331","v":0},{"$f":"AA331","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,620,620,null,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Z332","v":0},0,0]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","","","","","","","","","","","",1.5164086612903225,{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":1.6014370967741935},null,null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Z333","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(S247/S332, \"\")","v":0.37492432258064518},{"$f":"IFERROR(T247/T332, \"\")","v":0.43073709677419358},null,null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","","","","","","","","","","","",0.14886410625318455,null,null,"EPS Growth",null,"Price",{"$f":"Z331*Z329","v":0},{"$f":"AA331*AA329","v":0},{"$f":"AB331*AB329","v":0},{"$f":"AC331*AC329","v":0}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,0.32500000000000001,0.35,null,null,"Dividend Per Share",null,"MOS",{"$f":"Z335/Z328-1","v":-1},{"$f":"AA335/AA328-1","v":-1},{"$f":"AB335/AB328-1","v":-1},{"$f":"AC335/AC328-1","v":-1}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","","",{"$f":"IFERROR(J336/J345,\"\")","v":""},{"$f":"IFERROR(K336/K345,\"\")","v":""},{"$f":"IFERROR(L336/L345,\"\")","v":""},{"$f":"IFERROR(M336/M345,\"\")","v":""},{"$f":"IFERROR(N336/N345,\"\")","v":""},"","","","",{"$f":"IFERROR(S336/S345,\"\")","v":6.5236220814215568E-2},{"$f":"IFERROR(T336/T345,\"\")","v":6.6598339724390221E-2},null,null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB335)","v":-1},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC335)","v":-1}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","","","","","","","","","","",0,0,{"$f":"IFERROR(S336*S332/S247,\"\")","v":0.86684160089425355},{"$f":"IFERROR(T336*T332/T247,\"\")","v":0.81256061440067096},null,null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AB337+AB333","v":-1},{"$f":"AC337+AC333","v":-1}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":""},"","","","","","","","",{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":""},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":3088.7748782052581},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":3258.3394856092541},null,null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S345/S333,\"\")","v":3.2853247887730093},{"$f":"IFERROR(T345/T333,\"\")","v":3.2816688696032639},null,null,"P / BV",null,"Price",{"$f":"Z332*Z329","v":0},{"$f":"AA332*AA329","v":0},{"$f":"AB332*AB329","v":0},{"$f":"AC332*AC329","v":0}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S345/S334,\"\")","v":13.28773479020049},{"$f":"IFERROR(T345/T334,\"\")","v":12.200913983191805},null,null,"P / E",null,"MOS",{"$f":"Z340/Z328-1","v":-1},{"$f":"AA340/AA328-1","v":-1},{"$f":"AB340/AB328-1","v":-1},{"$f":"AC340/AC328-1","v":-1}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","","","","","","","","","","","",-0.449686201206139,{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":-5.2075509296154843E-2},null,null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB310-Z310,AB328,AB340)","v":-1},{"$f":"_xlfn.RRI(AC310-Z310,AC328,AC340)","v":-1}]
["HS","High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.15,6.3,null,null,"Max Price",null,"Total Return",null,null,{"$f":"AB342+AB333","v":-1},{"$f":"AC342+AC333","v":-1}]
["HS","Low",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.76,3.92,null,null,"Min Price",null,"Upside",{"$f":"Z341","v":-1},{"$f":"AA341","v":-1},-1,-1]
["HS","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9818949648471902,5.2553862671117004,null,null,"Price",null,"Downside Risk",{"$f":"Z336","v":-1},{"$f":"AA336","v":-1},-1,-1]

{"sheet":"SABINA","index":12,"n_rows":345,"n_cols":28,"rows_kept":345,"cut":false,"hidden":false,"merged":[[338,23,338,27],[308,23,308,27],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,23,333,27],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",52.408009999999997,34.895000000000003,31.250800000000002,22.38683,29.490300000000001,31.655280000000001,31.915109999999999,40.308970000000002,33.630040000000001,41.49183,38.073920000000001,52.447229999999998,48.657359999999997,48.908839999999998,121.64923,88.815169999999995,110.87900999999999,78.981020000000001,null,"Q1"]
[null,null,38.799999999999997,41.117539999999998,18.600529999999999,14.92686,20.868569999999998,29.981100000000001,37.538119999999999,33.234900000000003,33.151009999999999,43.290489999999998,36.350189999999998,58.110759999999999,85.973489999999998,52.443869999999997,103.76876,85.188419999999994,102.08565,128.48903000000001,null,"Q2"]
[null,null,23.475670000000001,45.575400000000002,15.05771,16.519410000000001,16.612100000000002,39.466470000000001,30.620699999999999,32.365670000000001,31.253150000000002,33.791379999999997,68.609449999999995,45.262329999999999,51.895330000000001,70.379519999999999,103.63417,114.16146000000001,86.75264,null,null,"Q3"]
[null,null,17.698,25.15587,15.60285,23.179500000000001,23.882380000000001,44.197670000000002,43.94659,39.389510000000001,40.930990000000001,43.886710000000001,60.416139999999999,65.146519999999995,62.881680000000003,79.824349999999995,117.77491000000001,104.52585999999999,111.35346,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":9.8388196974304436E-3},1.2366733939110442E-2,8.2396136263702489E-3,1.0850401575096617E-2,1.1018978876374095E-2,1.9271607588001644E-2,1.9045040013526974E-2,1.7776164018368876E-2,1.8288840344926248E-2,1.8383799227998484E-2,2.3218916267665167E-2,2.1586652698710157E-2,2.2426174332469836E-2,2.9528331328294292E-2,4.2985551095351335E-2,3.6287482369601394E-2,4.2013739458156861E-2,{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":5.4008281180978571E-2},null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",0,17.007000000000001,28.988579999999999,16.755490000000002,12.352919999999999,14.276,77.903779999999998,91.954939999999993,76.173749999999998,144.03079,391.13416000000001,215.56950000000001,0,224.92113000000001,340.73477000000003,433.00439,360.07506000000001,444.90476000000001,null,"Q1"]
[null,null,65.781999999999996,10.06795,56.09037,2.37751,1.8755999999999999,60.178899999999999,87.538830000000004,91.520560000000003,90.099090000000004,164.29107999999999,234.1849,179.91476,0,234.43206000000001,392.38481999999999,347.77897000000002,315.08512000000002,327.25538,null,"Q2"]
[null,null,46.186979999999998,44.113779999999998,101.15143999999999,1.51718,3.01172,59.242350000000002,96.657499999999999,90.080449999999999,64.691559999999996,246.25335999999999,202.86989,167.4067,0,140.65221,343.54644000000002,198.64919,150.15065999999999,null,null,"Q3"]
[null,null,11.423999999999999,10.941739999999999,1.2140899999999999,61.653399999999998,20.119319999999998,63.801630000000003,106.8257,75.621070000000003,116.77073,369.43891000000002,298.97233,177.94552999999999,0,273.83524999999997,410.16453000000001,335.59762999999998,304.18443000000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":6.3509253149195049E-3},5.3790064669169569E-3,6.4114136248440861E-4,2.8860163009127103E-2,9.2827583384491354E-3,2.7819565529922128E-2,4.6294825855044228E-2,3.4127171004781583E-2,5.2175655607902216E-2,0.15475506704536754,0.11489998362389187,5.8963216383590554E-2,0,0.10129613321456797,0.14970207459140292,0.11650698766702337,0.11476900124385857,{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":0.13755649475311621},null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",542.06816000000003,568.63499999999999,578.97466999999995,610.00206000000003,529.23783000000003,477.86914000000002,312.55070000000001,248.10187999999999,302.04248000000001,328.71886999999998,409.48768999999999,518.61753999999996,396.36705999999998,423.07850999999999,443.87918999999999,533.27616,373.76449000000002,308.80479000000003,null,"Q1"]
[null,null,583.14099999999996,563.00031999999999,566.39604999999995,608.23711000000003,508.32826999999997,445.78751,304.75074000000001,289.10282999999998,328.06009999999998,365.99680000000001,463.79689999999999,514.66403000000003,451.37817000000001,398.80196999999998,447.78561999999999,452.25862999999998,351.63560999999999,310.22766999999999,null,"Q2"]
[null,null,577.09546999999998,582.50012000000004,600.06984999999997,564.86854000000005,489.14593000000002,360.10590999999999,287.93060000000003,302.17941000000002,300.68491999999998,419.47818000000001,496.61612000000002,499.06979000000001,439.74664000000001,371.97617000000002,456.54041999999998,452.89485999999999,367.30725999999999,null,null,"Q3"]
[null,null,623.91700000000003,596.40281000000004,602.18978000000004,532.85292000000004,493.06851999999998,368.11829999999998,309.15955000000002,334.16836000000001,318.82859000000002,350.54890999999998,465.58001999999999,491.63954999999999,436.31061,445.46046000000001,472.1866,381.62752999999998,350.00599999999997,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":0.34685313985544758},0.29319418775052647,0.31800671780789425,0.24943023630634104,0.2274945632087354,0.16051143473314916,0.13397981505081494,0.15080745043818361,0.14245942206401432,0.14684219393601639,0.17893005909145923,0.16290743110760403,0.15560617659970691,0.16478310260633988,0.17233892363696326,0.13248685317326761,0.13205751211315436,{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":0.13039917284362587},null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",528.65033000000005,659.73599999999999,759.87280999999996,810.35262,1102.8971300000001,1099.6883700000001,1209.2824599999999,1260.90266,1138.41176,1130.48891,1010.22576,1241.2548099999999,1644.06429,1330.57798,1191.74648,1132.70174,1409.42398,1181.8795600000001,null,"Q1"]
[null,null,580.01,756.41616999999997,747.94731999999999,946.05349999999999,1113.38284,1076.0832700000001,1201.36193,1213.5311899999999,1097.68517,1045.7782999999999,1012.24888,1385.5527099999999,1550.1952900000001,1337.2472700000001,1083.1202599999999,1207.4212500000001,1414.0819899999999,1051.62138,null,"Q2"]
[null,null,620.32557999999995,835.44484999999997,727.14008000000001,1056.9441300000001,1143.1841099999999,1161.1431,1233.69299,1185.39447,1154.51386,984.21601999999996,984.48491000000001,1490.36806,1453.09033,1366.8225399999999,1079.8078,1303.1717699999999,1377.4703500000001,null,null,"Q3"]
[null,null,657.06100000000004,828.13628000000006,758.79989,1070.4216699999999,1088.03854,1182.0237400000001,1225.1372899999999,1147.59239,1151.1560400000001,975.63611000000003,1117.50299,1563.7878700000001,1403.95063,1260.2968100000001,1126.4516699999999,1379.7816399999999,1274.9404999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":0.36527882863675815},0.40711535876456145,0.40070999293925447,0.50106796842837642,0.50200497977759806,0.51540041990860797,0.53093513535666803,0.51789906883512749,0.51436109968650978,0.40868632818056866,0.4294747786547678,0.51816959131732154,0.50070611317256242,0.46620438221761107,0.41113294688341373,0.4790087537705951,0.48103595516162889,{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":0.44203200216367666},null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",1148.4065000000001,1301.239,1537.1828,1548.02007,1766.9572000000001,1743.2803699999999,1700.0496800000001,1708.0452700000001,1627.3952400000001,1723.96262,1927.8806400000001,2124.0884599999999,2336.9701500000001,2106.7705599999999,2180.3167400000002,2265.3535299999999,2326.9637299999999,2066.3402900000001,null,"Q1"]
[null,null,1288.056,1398.09754,1520.8975700000001,1661.39627,1733.9391000000001,1667.54564,1696.9582600000001,1694.5041200000001,1627.00182,1691.7531899999999,1823.1066900000001,2232.9943600000001,2294.92371,2094.1203099999998,2098.0882700000002,2171.93615,2245.3959399999999,1860.5345,null,"Q2"]
[null,null,1312.9830400000001,1542.5918300000001,1478.99883,1761.0541700000001,1797.78628,1723.1388199999999,1751.0765100000001,1700.1319599999999,1651.5489500000001,1760.23342,1879.9586300000001,2376.7126800000001,2180.6985199999999,2026.15347,2058.8939799999998,2149.1140599999999,2038.4538299999999,null,null,"Q3"]
[null,null,1337.4949999999999,1598.9021499999999,1463.22415,1715.5521699999999,1738.68271,1726.6131399999999,1757.01451,1671.0017600000001,1705.74297,1869.43704,2029.03322,2407.05773,2162.6657300000002,2145.0070700000001,2200.5830599999999,2284.0700700000002,2104.9314800000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":0.74355137027995999},0.78602717710505154,0.77270509200396242,0.80305571593556446,0.80220263031602657,0.75285893782109647,0.76143363221805116,0.75410944083191356,0.76216238228809807,0.78309254015039564,0.77979083800274296,0.79759163257309296,0.77129489358169412,0.79347316281928704,0.80317000934404947,0.79294398913397346,0.79419214075604416,{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":0.78204552110722114},null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",457.28523000000001,434.38099999999997,390.93459000000001,386.28178000000003,373.34589,366.01668000000001,398.90980000000002,368.54264999999998,353.51801999999998,320.47183999999999,300.25502,293.81371000000001,283.88634000000002,261.33109999999999,241.12755000000001,251.03867,259.26299,265.22505999999998,null,"Q1"]
[null,null,449.79899999999998,422.52775000000003,380.41367000000002,381.40454,372.87445000000002,404.51996000000003,358.56504000000001,360.61372,344.79115000000002,312.67604999999998,307.29415999999998,287.20285999999999,274.72877999999997,253.80292,237.07032000000001,254.76965000000001,257.48689999999999,270.67216000000002,null,"Q2"]
[null,null,447.24056999999999,412.26994000000002,373.35615999999999,380.29969,372.67970000000003,402.08344,353.66491000000002,361.74115999999998,335.43063000000001,284.60250000000002,294.61338999999998,295.928,334.82994000000002,245.92825999999999,236.67583999999999,251.58162999999999,258.77618000000001,null,null,"Q3"]
[null,null,440.37200000000001,400.25324000000001,382.09192999999999,394.14670000000001,393.83530000000002,368.43579999999997,376.49892,356.86622,327.47703000000001,301.06788999999998,306.80390999999997,282.08755000000002,331.45247999999998,243.62558999999999,240.51859999999999,250.47572,258.46413000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":0.24481527335274267},0.19676621509599615,0.20177659036356227,0.18450139021545475,0.18170981499626315,0.16064987495882602,0.16316253425919258,0.16105080919603496,0.1463237297290054,0.12611498204711932,0.11790978862407098,9.3471239484166427E-2,0.1182094864419887,9.012108637992268E-2,8.7784610233897595E-2,8.6955833451293443E-2,9.7518699617409152E-2,{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":0.11377265533985914},null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",19.226929999999999,19.616,26.880410000000001,33.372250000000001,8.7882200000000008,7.3748100000000001,7.3822799999999997,6.4465700000000004,5.1018600000000003,4.2218,3.5093800000000002,8.6696200000000001,10.629060000000001,13.25977,17.507079999999998,20.281189999999999,20.638190000000002,20.48527,null,"Q1"]
[null,null,18.2,17.434000000000001,24.91563,31.45579,8.4337199999999992,7.2400799999999998,7.3791599999999997,6.1120099999999997,5.2647899999999996,3.8747600000000002,3.9685899999999998,9.1993399999999994,10.354990000000001,13.730090000000001,18.79054,20.798249999999999,20.672820000000002,21.35162,null,"Q2"]
[null,null,17.53772,29.639240000000001,35.641800000000003,29.28227,8.0703399999999998,6.9342300000000003,7.11571,5.7737600000000002,4.9149099999999999,3.5239199999999999,5.6524400000000004,8.9572800000000008,10.355,14.968640000000001,19.077549999999999,20.672689999999999,20.274239999999999,null,null,"Q3"]
[null,null,17.64,28.845410000000001,33.962330000000001,8.8888700000000007,7.7192299999999996,7.5413399999999999,6.7774700000000001,5.4355200000000004,4.5650199999999996,3.54942,8.6093600000000006,8.6895100000000003,13.534319999999999,15.92116,19.084019999999999,21.205860000000001,20.471350000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":9.8065758539198234E-3},1.4180527679406665E-2,1.7934959129343876E-2,4.1609098146564447E-3,3.5615391896399438E-3,3.2882671228528634E-3,2.9371377242347735E-3,2.4530057633396405E-3,2.0397484143773511E-3,1.4868242494331968E-3,3.3087186463449303E-3,2.8793162626640522E-3,4.8268910721124677E-3,5.8894972224739191E-3,6.9652960619091681E-3,7.3618841393147637E-3,7.7238548784810063E-3,{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":8.9748073950702695E-3},null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",478.22368,458.42599999999999,424.55221,435.59726000000001,419.09431000000001,526.12456999999995,560.69602999999995,533.99661000000003,548.39856999999995,528.80175999999994,532.85252000000003,589.8066,689.59387000000004,609.26274000000001,559.63762999999994,577.45709999999997,574.31688999999994,521.07335999999998,null,"Q1"]
[null,null,469.77699999999999,445.66464000000002,422.72708,428.04297000000003,417.99932999999999,535.40300000000002,555.70794000000001,530.25549000000001,541.55600000000004,512.04024000000004,546.84568000000002,588.57844999999998,636.71910000000003,579.03971000000001,549.19905000000006,590.57983999999999,548.54182000000003,518.52715000000001,null,"Q2"]
[null,null,467.77809999999999,446.81342000000001,421.35667999999998,426.47721000000001,426.81941,548.94497000000001,564.13309000000004,544.80723999999998,544.35212000000001,521.21623,558.28938000000005,614.45667000000003,615.92674,574.09915000000001,544.59450000000004,597.32694000000004,526.85217999999998,null,null,"Q3"]
[null,null,461.298,435.25418000000002,430.4144,420.72820999999999,428.70323000000002,566.79543000000001,550.49390000000005,544.85932000000003,532.28794000000005,517.81215999999995,572.98916999999994,610.84972000000005,641.27572999999995,558.30687,539.28899000000001,596.42350999999996,545.47434999999996,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":0.25644862972004007},0.21397282781099144,0.22729490799603758,0.19694428406443537,0.19779736507012055,0.24714106217890344,0.23856636778194887,0.24589055916808647,0.23783761771190196,0.21690745984960427,0.22020916199725704,0.20240836742690702,0.22870510641830588,0.20652683348154954,0.19682999065595053,0.20705601086602665,0.20580785924395584,{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":0.21795448309611684},null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",1626.6301800000001,1759.665,1961.7350200000001,1983.61733,2186.0515099999998,2269.4049399999999,2260.7457100000001,2242.0418800000002,2175.7938100000001,2252.7643800000001,2460.73315,2713.89507,3026.5640199999998,2716.0333000000001,2739.9543800000001,2842.8106299999999,2901.28062,2587.41365,null,"Q1"]
[null,null,1757.8330000000001,1843.76217,1943.62464,2089.4392400000002,2151.9384300000002,2202.9486400000001,2252.6662000000001,2224.7596100000001,2168.5578099999998,2203.7934300000002,2369.95237,2821.5728100000001,2931.6428099999998,2673.1600199999998,2647.2873199999999,2762.5159800000001,2793.9377599999998,2379.0616399999999,null,"Q2"]
[null,null,1780.7611400000001,1989.40526,1900.3555100000001,2187.5313799999999,2224.6056899999999,2272.0837799999999,2315.2096000000001,2244.9391999999998,2195.9010699999999,2281.44965,2438.2480099999998,2991.1693500000001,2796.62527,2600.2526200000002,2603.48848,2746.44101,2565.3060099999998,null,null,"Q3"]
[null,null,1798.7929999999999,2034.1563200000001,1893.6385499999999,2136.2803800000002,2167.3859499999999,2293.4085700000001,2307.5084099999999,2215.8610800000001,2238.0309099999999,2387.2492000000002,2602.0223900000001,3017.9074500000002,2803.94146,2703.3139500000002,2739.8720499999999,2880.4935799999998,2650.4058300000002,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",174.14007000000001,113.33,101.42018,170.75343000000001,185.50083000000001,207.41871,158.53371000000001,168.52217999999999,189.53131999999999,179.79685000000001,269.95371999999998,301.16210999999998,167.11299,160.48910000000001,149.34952999999999,227.50048000000001,194.82617999999999,134.75491,null,"Q1"]
[null,null,188.66200000000001,186.86018000000001,129.7782,210.88451000000001,199.17931999999999,228.46468999999999,187.74877000000001,176.09074000000001,223.57234,210.47656000000001,294.23815000000002,349.02060999999998,173.14138,173.70779999999999,199.24763999999999,218.17097999999999,199.67753999999999,201.91077000000001,null,"Q2"]
[null,null,222.87468000000001,200.08596,150.22857999999999,191.52304000000001,202.62565000000001,233.3655,214.44633999999999,191.60821999999999,244.88365999999999,255.25268,337.42849999999999,332.77719999999999,225.46665999999999,156.95804000000001,239.32335,248.53021000000001,187.05715000000001,null,null,"Q3"]
[null,null,174.44499999999999,145.50048000000001,180.28864999999999,228.47418999999999,205.71482,229.15351000000001,224.31456,231.54382000000001,255.73982000000001,327.81459000000001,409.31193999999999,366.53273999999999,212.74199999999999,251.64697000000001,289.15471000000002,268.90478000000002,181.88166000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":9.697891864155575E-2},7.1528662064673579E-2,9.5207530497306361E-2,0.10694953346901027,9.4913792349719722E-2,9.9918310674142113E-2,9.7210722625275289E-2,0.10449383406291878,0.11427001247270531,0.13731896527601725,0.15730531050503374,0.12145261114617679,7.58724827300781E-2,9.3088325904580924E-2,0.10553584427418793,9.3353716136385226E-2,{"$f":"IFERROR(S61/S55,\"-\")","v":6.8624079354669992E-2},{"$f":"IFERROR(T61/T55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",741.82524000000001,473.27100000000002,633.16616999999997,671.68804,885.17881999999997,817.79855999999995,730.50251000000003,581.99417000000005,406.00867,366.29223999999999,395.01864999999998,670.85005999999998,960.08763999999996,668.90859999999998,622.86584000000005,634.48144000000002,678.22384999999997,422.66590000000002,null,"Q1"]
[null,null,500.58199999999999,596.34830999999997,641.41186000000005,848.73365999999999,841.45696999999996,747.85745999999995,694.42502999999999,562.15696000000003,389.69459000000001,299.39598999999998,443.49461000000002,838.12112999999999,1021.4971,688.77431000000001,587.10685000000001,650.92503999999997,696.70226000000002,340.96843999999999,null,"Q2"]
[null,null,530.90205000000003,716.11620000000005,594.98121000000003,913.04362000000003,906.22632999999996,808.87967000000003,742.27755999999999,566.05981999999995,426.34280999999999,344.93178999999998,565.92469000000006,1089.8111899999999,913.57741999999996,706.43255999999997,634.67733999999996,748.12545999999998,596.84965,null,null,"Q3"]
[null,null,517.42399999999998,724.00622999999996,611.81096000000002,878.17393000000004,840.92628000000002,800.14499999999998,687.96018000000004,485.93155000000002,408.00315000000001,403.73543000000001,664.47666000000004,1034.5827300000001,852.78378999999995,710.93021999999996,670.49064999999996,778.66642999999999,583.09554000000003,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":0.2876506635282659},0.3559245781071535,0.32308750790904633,0.41107615752198218,0.38799101747429898,0.34888899015494651,0.29813983646542813,0.21929693805534053,0.18230451964579883,0.16912161076438939,0.25536930910114114,0.34281459824091026,0.30413751576682346,0.26298470438477922,0.24471604431309119,0.27032395954862709,0.22000236092145933,{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":0.14332055725971019},null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",454.87761,295,469,420.38835999999998,644,549,526,387,166,128,34,232.46057999999999,646.06583999999998,456.26949000000002,402.86633999999998,294.90219999999999,340.38033999999999,206.39806999999999,null,"Q1"]
[null,null,214.29599999999999,355,436,528.40904999999998,594,480,482,361,125,51,78,400.82429999999999,723.21676000000002,469.90701999999999,332.67441000000002,313.30232999999998,424.15242000000001,85.309510000000003,null,"Q2"]
[null,null,192.42394999999999,454,350,579,622,514,476.86640999999997,330,121,19,102.47324999999999,597.97436000000005,621.91341999999997,479.81094999999999,293.06941,331.27575999999999,307.44891000000001,null,null,"Q3"]
[null,null,240.21600000000001,500.50108999999998,340,614,581,532,431,219,108,18,156.16283000000001,565.06772000000001,558.82111999999995,394.59823999999998,317.41716000000002,373.47208999999998,313.18114000000003,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":0.13354288125426328},0.24604848952808109,0.17954852049246675,0.28741545620523834,0.26806485480816189,0.23196913404749334,0.18678155110169242,9.8832910590225267E-2,4.8256706159612424E-2,7.5400590772006539E-3,6.0015943982711081E-2,0.18723825344610881,0.19929842615187834,0.14596833638209131,0.11585108873970959,0.12965558840092953,0.1181634663096104,{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":3.5858469812492966E-2},null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",18.579999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Q1"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Q2"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Q3"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":473.45760999999999},295,469,420.38835999999998,644,{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":549},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":526},387,166,128,34,232.46057999999999,646.06583999999998,456.26949000000002,402.86633999999998,294.90219999999999,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":340.38033999999999},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":206.39806999999999},null,"Q1"]
[null,null,214.29599999999999,355,436,528.40904999999998,594,480,482,361,125,51,78,400.82429999999999,723.21676000000002,469.90701999999999,332.67441000000002,313.30232999999998,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":424.15242000000001},85.309510000000003,null,"Q2"]
[null,null,192.42394999999999,454,350,579,622,514,476.86640999999997,330,121,19,102.47324999999999,597.97436000000005,621.91341999999997,479.81094999999999,293.06941,331.27575999999999,307.44891000000001,"",null,"Q3"]
[null,null,240.21600000000001,500.50108999999998,340,614,581,532,431,219,108,18,156.16283000000001,565.06772000000001,558.82111999999995,394.59823999999998,317.41716000000002,373.47208999999998,313.18114000000003,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":0.13354288125426328},0.24604848952808109,0.17954852049246675,0.28741545620523834,0.26806485480816189,0.23196913404749334,0.18678155110169242,9.8832910590225267E-2,4.8256706159612424E-2,7.5400590772006539E-3,6.0015943982711081E-2,0.18723825344610881,0.19929842615187834,0.14596833638209131,0.11585108873970959,0.12965558840092953,0.1181634663096104,{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":3.5858469812492966E-2},null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",3.629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Q1"]
[null,null,1.3,3.3940299999999999,0,0,0,0,54.267800000000001,0,0,0,0,126.63043,0,0,0,0,0,0,null,"Q2"]
[null,null,1.3380000000000001,3.0193400000000001,1.927,0,0,0,57.458359999999999,0,0,86.736969999999999,101.70451,0,6.6515000000000004,0,0,0,0,null,null,"Q3"]
[null,null,0,0,0,0,0,20.97991,0,0,0,88.151070000000004,0,122.38463,6.617,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":0},0,0,0,0,9.1479164569442592E-3,0,0,0,3.6925793084358345E-2,0,4.0552810855747079E-2,2.3598923495357139E-3,0,0,0,0,{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":477.08661000000001},295,469,420.38835999999998,644,549,526,387,166,128,34,232.46057999999999,646.06583999999998,456.26949000000002,402.86633999999998,294.90219999999999,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":340.38033999999999},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":206.39806999999999},null,"Q1"]
[null,null,215.596,358.39402999999999,436,528.40904999999998,594,480,536.26779999999997,361,125,51,78,527.45473000000004,723.21676000000002,469.90701999999999,332.67441000000002,313.30232999999998,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":424.15242000000001},85.309510000000003,null,"Q2"]
[null,null,193.76194999999998,457.01934,351.92700000000002,579,622,514,534.32476999999994,330,121,105.73697,204.17775999999998,597.97436000000005,628.56492000000003,479.81094999999999,293.06941,331.27575999999999,307.44891000000001,"",null,"Q3"]
[null,null,240.21600000000001,500.50108999999998,340,614,581,552.97991000000002,431,219,108,106.15107,156.16283000000001,687.45235000000002,565.43811999999991,394.59823999999998,{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":317.41716000000002},373.47208999999998,313.18114000000003,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":0.18811331466943365},0.38288425723281894,0.26566514241812117,0.4957580030460696,0.44541706699899125,0.37559331891523323,0.27517796320728893,0.1316478916635235,6.1568652981627343E-2,5.600567638056822E-2,8.5084782594340144E-2,0.36941132801325161,0.31498824143603643,0.21571930871963585,0.16995188367584169,0.20003133469278753,{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":0.17058703306436154},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":4.6651907459036468E-2},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",7.9332099999999999,3.7370000000000001,1.9660299999999999,17.739830000000001,19.43404,22.830220000000001,21.612880000000001,56.070720000000001,70.738680000000002,79.646860000000004,92.641040000000004,106.51908,159.18725000000001,161.40442999999999,193.92305999999999,221.53602000000001,225.40144000000001,190.95738,null,"Q1"]
[null,null,5.1829999999999998,3.3940299999999999,1.8194999999999999,18.790179999999999,20.518000000000001,22.94482,54.267800000000001,62.368250000000003,73.843980000000002,83.043440000000004,97.128510000000006,126.63043,159.04371,166.46881999999999,204.34998999999999,224.41265000000001,226.44148000000001,201.99950000000001,null,"Q2"]
[null,null,4.8015699999999999,3.0193400000000001,1.927,19.954689999999999,21.521260000000002,23.79721,57.458359999999999,66.365340000000003,77.148030000000006,86.736969999999999,101.70451,130.45510999999999,159.65305000000001,176.65033,209.80133000000001,229.63401999999999,231.08682999999999,null,null,"Q3"]
[null,null,4.3940000000000001,2.9637099999999998,2.0209999999999999,19.598960000000002,22.064209999999999,20.97991,53.289079999999998,66.401179999999997,75.888369999999995,88.151070000000004,102.16665,122.38463,156.04901000000001,163.16295,200.94891999999999,226.50530000000001,223.08124000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":2.4427491100977158E-3},1.4569725890092851E-3,1.0672575291625743E-3,9.1743388103391194E-3,1.0180101979529765E-2,9.1479164569442592E-3,2.3093774986501565E-2,2.9966309981851385E-2,3.3908544185388391E-2,3.6925793084358345E-2,3.9264323932277925E-2,4.0552810855747079E-2,5.5653447914707894E-2,6.0356641151502209E-2,7.3342446775936126E-2,7.8634197129507241E-2,8.416871011787655E-2,{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":8.4907215771004574E-2},null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",749.75845000000004,477.00799999999998,635.13220000000001,689.42786000000001,904.61285999999996,840.62878000000001,752.11540000000002,638.06488999999999,476.74736000000001,445.9391,487.65969000000001,777.36914000000002,1119.2748899999999,830.31303000000003,816.78890000000001,856.01746000000003,903.62528999999995,613.62328000000002,null,"Q1"]
[null,null,505.76499999999999,599.74233000000004,643.23136,867.52383999999995,861.97496999999998,770.80227000000002,748.69282999999996,624.52521999999999,463.53856999999999,382.43943000000002,540.62311999999997,964.75156000000004,1180.54081,855.24312999999995,791.45684000000006,875.33768999999995,923.14373000000001,542.96794999999997,null,"Q2"]
[null,null,535.70361000000003,719.13553999999999,596.90821000000005,932.99830999999995,927.74757999999997,832.67687999999998,799.73591999999996,632.42515000000003,503.49083999999999,431.66876999999999,667.62919999999997,1220.2663,1073.2304799999999,883.08289000000002,844.47866999999997,977.75948000000005,827.93647999999996,null,null,"Q3"]
[null,null,521.81799999999998,726.96992999999998,613.83195999999998,897.77288999999996,862.99049000000002,821.12490000000003,741.24926000000005,552.33272999999997,483.89150999999998,491.88650000000001,766.64331000000004,1156.9673600000001,1008.8328,874.09317999999996,871.43957999999998,1005.17173,806.17677000000003,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":0.29009341263836363},0.35738154578011977,0.32415476543820892,0.42025049633232126,0.39817111945382871,0.3580369022515687,0.32123361145192969,0.24926324803719191,0.21621305936297366,0.20604740384874776,0.29463363303341905,0.38336740909665734,0.35979096368153135,0.32334134923544483,0.3180584947388328,0.34895815667813435,0.30417106726632881,{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":0.22822777723405266},null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",360.18621000000002,429.22,454.62873000000002,472.81894999999997,454.37912999999998,592.78664000000003,676.93579,750.98248000000001,854.85194000000001,972.63076000000001,1146.85895,1114.09844,1318.94517,1266.4431,1266.29991,1342.482,1375.74389,1378.57134,null,"Q1"]
[null,null,407.71800000000002,390.58276000000001,438.41919000000001,409.54487999999998,469.40395000000001,604.15683999999999,662.27885000000003,743.63986999999997,864.52472999999998,987.15948000000003,1007.01702,1031.1449700000001,1153.8732299999999,1172.64293,1222.51884,1250.0956699999999,1260.64519,1253.0406,null,"Q2"]
[null,null,400.70801,416.83262999999999,447.21321999999998,437.66255999999998,471.29858999999999,613.01738,664.17916000000002,755.51953000000003,860.31570999999997,1016.42637,943.54414999999995,949.53476999999998,1117.96362,1085.3357599999999,1110.6801499999999,1139.51331,1131.1294800000001,null,null,"Q3"]
[null,null,423.53800000000001,436.21230000000003,462.43606999999997,415.44797,471.60593999999998,643.78914999999995,718.86463000000003,818.93382999999994,921.62487999999996,1067.4681800000001,1018.84852,1248.5729200000001,1188.0546999999999,1183.1856,1225.2140300000001,1252.99531,1244.38229,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":0.23545677573795321},0.21444384372583519,0.24420503585544348,0.19447258603760614,0.21759204446259328,0.28071280382457103,0.31153283207318844,0.3695781461173549,0.41180167614396351,0.44715406334621455,0.39156024326139638,0.41372140818963815,0.42370881024028223,0.43767968570576121,0.44717928707656263,0.43499326598047827,0.4695063208489848,{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":0.52669530664199193},null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",876.87172999999996,1282.6569999999999,1326.6028200000001,1294.18947,1281.4386500000001,1428.7761599999999,1508.63031,1603.9770000000001,1699.04646,1806.82528,1973.0734600000001,1936.52592,1907.2891299999999,1885.72027,1923.1654699999999,1979.8016600000001,1989.15752,1965.44796,null,"Q1"]
[null,null,1252.068,1244.0198399999999,1300.39328,1221.9154000000001,1289.9634699999999,1432.14636,1503.9733699999999,1600.2343900000001,1705.0192500000001,1821.354,1829.32926,1856.82125,1751.1020000000001,1817.91689,1855.0816,1878.8090199999999,1862.34484,1828.6392699999999,null,"Q2"]
[null,null,1245.05753,1270.26971,1303.4473,1254.5330799999999,1296.8581099999999,1439.4069,1515.4736800000001,1612.51405,1692.41023,1849.78089,1770.6188099999999,1770.9030499999999,1723.3947900000001,1717.1697300000001,1758.26252,1760.18542,1729.3456000000001,null,null,"Q3"]
[null,null,1276.9749999999999,1307.1863900000001,1279.8065899999999,1238.50749,1304.39546,1472.28367,1566.2591399999999,1663.52835,1754.1394,1895.3626999999999,1835.3790799999999,1860.9400900000001,1795.1086600000001,1829.2207699999999,1867.68839,1867.0679299999999,1835.90238,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":0.70990658736163637},0.64261845421988029,0.67584523456179113,0.57974950366767863,0.60182888054617134,0.6419630977484313,0.67876638421439162,0.75073675196280809,0.78378694063702636,0.79395259615125213,0.70536636696658095,0.61663259090334266,0.6402090363184687,0.676658650764555,0.68166993053562486,0.64817638996438942,0.69268727046227474,{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":0.76863887814188792},null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",466.27161999999998,377.673,460.61473000000001,481.15807999999998,479.60226,532.59202000000005,486.60487999999998,483.80727999999999,569.14683000000002,578.149,686.01625000000001,770.13666000000001,672.44052999999997,665.15580999999997,720.60909000000004,869.07599000000005,900.16345000000001,841.60698000000002,null,"Q1"]
[null,null,457.149,380.44233000000003,439.53615000000002,492.37214,509.40805,606.17094999999995,540.76846999999998,569.19502,648.37464999999997,681.37670000000003,783.06552999999997,861.89923999999996,658.66504999999995,625.69949999999994,837.10105999999996,837.85514000000001,897.54988000000003,844.41335000000004,null,"Q2"]
[null,null,546.50644999999997,421.64246000000003,498.49058000000002,482.39816000000002,484.64348999999999,506.58305000000001,533.12675999999999,598.35337000000004,541.53206,730.84367999999995,848.98581000000001,844.43244000000004,808.86134000000004,541.02508,773.85600999999997,849.71803,874.77701999999999,null,null,"Q3"]
[null,null,483.92322000000001,470.76814999999999,468.9015,445.00560999999999,541.06799999999998,532.30944999999997,592.92836,645.20115999999996,623.85979999999995,672.31179999999995,771.77500999999995,803.27367000000004,758.03899999999999,799.47659999999996,836.19311000000005,874.40698999999995,893.85271,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":1953.8502899999999},1650.52594,1867.54296,1900.93399,2014.7218,2177.6554699999997,2153.4284699999998,2296.55683,2382.9133400000001,2662.68118,3089.8425999999999,3279.7420099999999,2898.0059199999996,2631.3569899999998,3167.75927,{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":3431.0561499999999},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":3566.3430600000002},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":3372.0406600000001},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":-0.15524441742156195},0.13148355608394741,1.7879658307833519E-2,5.9858895994594763E-2,8.0871547625086332E-2,-1.1125267671474159E-2,6.6465342124876883E-2,3.7602600933676907E-2,0.11740579705680777,0.16042529733131622,6.1459250383822141E-2,-0.11639210914641433,{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":-9.2011175049635463E-2},{"$f":"IFERROR((Q130-P130)/P130,\"-\")","v":0.20385005988868135},{"$f":"IFERROR((R130-Q130)/Q130,\"-\")","v":8.3117704837463821E-2},{"$f":"IFERROR((S130-R130)/R130,\"-\")","v":3.9430106674296271E-2},{"$f":"IFERROR((T130-S130)/S130,\"-\")","v":-5.4482251631731697E-2},null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",14.33516,6.4669999999999996,7.1060800000000004,8.50563,3.1440399999999999,2.7364299999999999,1.5587200000000001,4.2967899999999997,3.0241199999999999,1.77444,3.5833699999999999,4.3424699999999996,9.1456400000000002,7.1765699999999999,3.3434900000000001,4.9206200000000004,6.33019,3.45519,null,"Q1"]
[null,null,3.7280000000000002,5.5181100000000001,3.64499,10.61384,6.34239,4.4018699999999997,4.0427499999999998,3.5610499999999998,4.0188899999999999,8.0967900000000004,2.4100600000000001,3.8528199999999999,0.95889999999999997,4.2202099999999998,4.20913,11.854340000000001,3.8184,3.16866,null,"Q2"]
[null,null,4.6998100000000003,6.5135399999999999,4.5652999999999997,4.6305300000000003,4.7613200000000004,1.4555400000000001,2.72438,4.2012,3.2728100000000002,3.8779400000000002,3.6111399999999998,1.97743,4.08934,6.1354300000000004,6.5248499999999998,2.05294,5.7773599999999998,null,null,"Q3"]
[null,null,7.6261000000000001,6.29603,10.59647,2.5875599999999999,3.5131999999999999,3.1815899999999999,2.8422000000000001,-0.69127000000000005,3.8095300000000001,2.69374,2.0232800000000002,1.04905,1.07124,2.70356,-2.1162899999999998,-3.7399200000000001,0.42842999999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":30.38907},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":24.79468},25.912839999999999,26.33756,17.760950000000001,11.77543,11.168049999999999,11.36777,14.125350000000001,16.442910000000001,11.627849999999999,11.221769999999999,15.26512,20.235769999999999,11.961180000000001,{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":15.08798},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":16.354379999999999},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":13.2477},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Q1"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,2.9158499999999998,0,3.177,5.0975000000000001,7.0315000000000003,3.702,0.61029999999999995,null,"Q2"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,1.077,2.1539999999999999,0,0.89749999999999996,0.71799999999999997,0,null,null,"Q3"]
[null,null,0,0,0,0,0,0,0,0,0,0,0.35899999999999999,0,0,0.89749999999999996,0,0,0.53849999999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":0},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":0},0,0,0,0,0,0,0,0,0.35899999999999999,3.9928499999999998,2.1539999999999999,4.0745000000000005,5.9950000000000001,{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":7.7495000000000003},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":4.2404999999999999},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":1.2205999999999999},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",480.60678000000001,384.14,467.72080999999997,489.66370999999998,482.74630000000002,535.32844999999998,488.16359,488.10406999999998,572.17094999999995,579.92344000000003,689.59961999999996,774.47913000000005,681.58618000000001,672.33236999999997,723.95258999999999,873.99661000000003,906.49364000000003,845.06217000000004,null,"Q1"]
[null,null,460.87700000000001,385.96044000000001,443.18113,502.98599000000002,515.75044000000003,610.57281999999998,544.81122000000005,572.75607000000002,652.39354000000003,689.47348999999997,785.47558000000004,868.66791000000001,659.62395000000004,633.09671000000003,846.40769,856.74098000000004,905.07028000000003,848.19231000000002,null,"Q2"]
[null,null,551.20627000000002,428.15600999999998,503.05588,487.02868000000001,489.40481,508.03859,535.85113999999999,602.55457000000001,544.80487000000005,734.72162000000003,852.59694999999999,847.48686999999995,815.10468000000003,547.16051000000004,781.27836000000002,852.48896999999999,880.55438000000004,null,null,"Q3"]
[null,null,491.54932000000002,477.06418000000002,479.49795999999998,447.59316999999999,544.58119999999997,535.49104,595.77054999999996,644.50989000000004,627.66931999999997,675.00554,775.23428999999999,804.32272999999998,759.11023,803.07764999999995,834.07681000000002,870.66705999999999,894.81964000000005,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":1984.2393700000002},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":1675.3206299999999},1893.45578,1927.2715499999999,2032.4827500000001,2189.4308999999998,2164.5965000000001,2307.9246000000003,2397.0386800000001,2679.1240899999998,3102.9064399999997,3294.9566399999999,2915.4250400000001,2655.6672399999998,3185.7154500000001,{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":3453.8936199999998},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":3586.9379400000003},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":3386.5089600000001},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",287.66462999999999,236.92599999999999,303.58686999999998,285.45934,240.80506,268.19941999999998,229.54924,218.97395,268.53559000000001,266.61801000000003,322.24038000000002,349.10847999999999,316.49252000000001,348.23329999999999,367.58172999999999,439.827,454.60219000000001,399.70386000000002,null,"Q1"]
[null,null,277.45699999999999,237.48266000000001,277.58253000000002,257.29275000000001,251.00400999999999,314.13035000000002,271.17120999999997,294.24196000000001,320.46447000000001,348.44378,387.34399000000002,408.88630000000001,403.06858,317.17021,454.64249000000001,422.01377000000002,457.47503999999998,446.15890999999999,null,"Q2"]
[null,null,351.95832999999999,256.49164000000002,329.12954999999999,265.83677,220.79606000000001,218.01963000000001,234.30578,281.97683999999998,246.72976,363.14679000000001,430.19808,388.09008,428.27406999999999,268.13252999999997,402.63330999999999,418.46564000000001,440.58247999999998,null,null,"Q3"]
[null,null,319.49340999999998,300.70343000000003,304.41239000000002,264.84357,299.98689000000002,261.13047,277.09404999999998,303.83073999999999,289.27328,328.89972,355.07055000000003,348.04651000000001,376.96834000000001,412.22942,422.58852000000002,430.08348999999998,445.57830999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":1236.5733700000001},1031.60373,1214.7113400000001,1073.4324299999998,1012.59202,1061.4798700000001,1012.1202799999999,1099.02349,1125.0030999999999,1307.1082999999999,1494.8530000000001,1494.1313700000001,1524.8035100000002,1345.7654600000001,1647.44605,1710.3899000000001,{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":1798.2380199999998},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":1691.7255399999999},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":0.63289054249903665},0.62501515728980306,0.65043287678908335,0.56468685164601629,0.50259644780733503,0.48744160158631533,0.47000413252639867,0.47855270796847649,0.4721124688487412,0.49089928971518842,0.48379584125094272,0.45556368929152452,0.52615610598890716,0.51143401108794451,0.520066681077063,0.49850245091442186,0.50422463283720098,{"$f":"IFERROR(T156/T130, \"-\")","v":0.50169191613484276},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},-0.16575614918830089,0.17749801079141117,-0.11630657041532207,-5.6678378908302407E-2,4.8279908427483031E-2,-4.6500731097237152E-2,8.5862532069805167E-2,2.3638812306004366E-2,0.16187084284478859,0.14363362240144922,-4.8274311922309727E-4,2.05284090916317E-2,-0.11741712871581735,0.22417025772083637,3.8206926411945397E-2,5.1361458577368617E-2,-5.923158047787238E-2,null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":178.60699},140.74700000000001,157.02786000000003,195.69873999999999,238.7972,264.39260000000007,257.05563999999998,264.83332999999999,300.61124000000001,311.53098999999997,363.77587,421.02818000000002,355.94800999999995,316.92250999999999,353.02736000000004,429.24899000000005,445.56126,{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":441.90312},null,"Q1"]
[null,null,179.69200000000001,142.95967000000002,161.95362,235.07938999999999,258.40404000000001,292.04059999999993,269.59726000000001,274.95305999999999,327.91017999999997,332.93292000000002,395.72153999999995,453.01293999999996,255.59646999999995,308.52928999999995,382.45856999999995,415.84136999999998,440.07484000000005,{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":398.25444000000005},null,"Q2"]
[null,null,194.54811999999998,165.15082000000001,169.36103000000003,216.56139000000002,263.84742999999997,288.56342000000001,298.82097999999996,316.37653000000006,294.8023,367.69688999999994,418.78773000000001,456.34236000000004,380.58727000000005,272.89255000000003,371.22269999999997,431.25238999999999,434.19454000000002,{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":""},null,"Q3"]
[null,null,164.42981000000003,170.06471999999997,164.48910999999998,180.16203999999999,241.08110999999997,271.17897999999997,315.83431000000002,341.37041999999997,334.58651999999995,343.41207999999995,416.70445999999993,455.22716000000003,381.07065999999998,387.24717999999996,413.60459000000003,444.32349999999997,448.27440000000001,{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":717.27692000000002},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":618.92220999999995},652.83162000000004,827.50155999999993,{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":1002.1297799999999},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":1116.1755999999998},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":1141.30819},1197.53334,1257.9102400000002,1355.5728799999997,1594.9895999999999,1785.6106399999999,1373.2024099999999,1285.5915299999999,1520.31322,1720.66625,{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":1768.1050400000001},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":1680.3151200000002},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":0.36710945750096341},0.37498484271019694,0.34956712321091671,0.43531314835398355,0.49740355219266497,0.51255839841368478,0.52999586747360128,0.52144729203152351,0.52788753115125875,0.50910071028481141,0.51620415874905734,0.54443631070847553,0.473843894011093,0.4885659889120556,0.47993331892293695,0.5014975490855782,0.49577536716279896,{"$f":"IFERROR(T164/T130, \"-\")","v":0.49830808386515724},null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},-0.13712236830372301,5.4787838361787175E-2,0.26755741396227078,0.21103068373671702,0.113803443701673,{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":2.2516698985356937E-2},4.9263775107054993E-2,5.0417719476603638E-2,7.7638798774703949E-2,0.17661663458478177,0.11951240309027721,-0.23096201420484369,-6.3800412351446401E-2,0.18257874645456018,0.13178404776352598,2.7570012487895403E-2,-4.9651982214812269E-2,null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",0,0,87.215620000000001,113.90151,125.44253999999999,162.11577,145.50432000000001,171.68501000000001,200.30248,190.18709999999999,212.29371,251.81780000000001,225.58857,184.03209000000001,189.60675000000001,239.00586000000001,245.45176000000001,258.34496999999999,null,"Q1"]
[null,null,0,80.072059999999993,102.38611,137.24556000000001,165.59065000000001,210.03478999999999,181.53485000000001,190.28449000000001,216.57662999999999,207.36080999999999,217.3929,269.93848000000003,150.95482000000001,195.56332,214.21191999999999,241.83543,249.46877000000001,239.68097,null,"Q2"]
[null,null,0,93.269210000000001,107.87895,120.81551,159.71359000000001,195.48948999999999,214.0992,218.64497,205.35085000000001,220.59482,220.83517000000001,258.76467000000002,234.88274000000001,171.37539000000001,209.24036000000001,236.55549999999999,253.62374,null,null,"Q3"]
[null,null,0,96.404390000000006,106.73748000000001,124.24603999999999,182.67348999999999,183.26961,191.93034,204.36284000000001,210.76169999999999,218.41362000000001,259.87840999999997,275.20886000000002,251.68197000000001,223.69931,231.93017,249.39699999999999,254.23815999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":0},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":269.74566000000004},404.21816000000001,496.20862,633.42026999999996,750.90966000000003,733.06871000000001,784.97730999999999,832.99166000000002,836.55635000000007,910.40019000000007,1055.72981,863.10810000000004,774.67011000000002,844.98919999999998,966.79378999999994,{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":1002.78243},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":996.05187999999998},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":0},0.1634301245819863,0.21644383484490232,0.26103411407778554,0.31439589823269892,0.34482482208262272,0.34041934534282442,0.34180617685824916,0.34956859152922448,0.31417818861813568,0.29464290187467806,0.3218941632546275,0.29782827358751568,0.29439947257023458,0.26674665843531725,0.28177731512787979,0.28117946398572208,{"$f":"IFERROR(T173/T130, \"-\")","v":0.29538548921293256},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-",0.49851589827246878,0.22757626723153651,0.27652008544309442,0.18548410204807636,-2.3759116376262917E-2,7.0810006336240947E-2,6.1166545055932935E-2,4.2793825810933583E-3,8.8271208508548166E-2,0.15963267758105362,-0.18245360524583462,-0.10246455803160695,9.0772948500620426E-2,0.14414928616839123,3.7224732277190191E-2,-6.7118746785381888E-3,null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",0,0,42.733420000000002,41.455599999999997,40.407559999999997,52.37341,66.338740000000001,52.959910000000001,58.004510000000003,57.162320000000001,55.000979999999998,52.569870000000002,48.197929999999999,39.79336,42.234900000000003,45.17042,47.87097,57.705269999999999,null,"Q1"]
[null,null,0,42.631630000000001,33.937069999999999,43.002609999999997,51.25573,48.042749999999998,52.312469999999998,48.614600000000003,54.872970000000002,53.985199999999999,59.743740000000003,57.407899999999998,39.89387,41.311169999999997,40.656179999999999,50.717770000000002,48.381779999999999,37.347819999999999,null,"Q2"]
[null,null,0,38.35942,38.232610000000001,44.74042,50.013869999999997,52.036799999999999,51.563409999999998,51.61741,53.414239999999999,52.933810000000001,63.556809999999999,51.62303,42.57611,36.526739999999997,43.457810000000002,46.161009999999997,45.675510000000003,null,null,"Q3"]
[null,null,0,40.922960000000003,33.147910000000003,52.497579999999999,38.015079999999998,44.391660000000002,49.839829999999999,58.655149999999999,51.60866,66.116950000000003,67.060419999999993,59.117600000000003,41.959530000000001,44.575299999999999,46.874279999999999,48.271830000000001,52.336669999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":0},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":121.91401},148.05100999999999,181.69620999999998,179.69223999999997,196.84461999999999,220.05445,211.84707,217.90037999999998,230.19828000000001,245.36195000000001,220.7184,172.62744000000001,162.20657,173.22317000000001,190.32103000000001,{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":194.26492999999999},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":190.10617999999999},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":0},7.3863734610556925E-2,7.9275825601355904E-2,9.5582598320523474E-2,8.9189604242134055E-2,9.0392912337046605E-2,0.10218795426253467,9.224551608418069E-2,9.1442847015158341E-2,8.6453564823709014E-2,7.9409206799077731E-2,6.7297488438732414E-2,5.9567662994974152E-2,6.1643695863555184E-2,5.4683186200572623E-2,5.5470100656907065E-2,5.4471745070985962E-2,{"$f":"IFERROR(T181/T130, \"-\")","v":5.6377190896624595E-2},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-",0.21438881388611519,0.22725410654071182,-1.1029233906420006E-2,9.5454205479324122E-2,0.11790939472971124,-3.7297041709449641E-2,2.8573961395831352E-2,5.6438176014195235E-2,6.5872212424871276E-2,-0.10043753727910951,-0.21788378313724635,-6.036624304919315E-2,6.7917101015082262E-2,9.8704232234059663E-2,2.0722355275189425E-2,-2.1407621025575734E-2,null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",116.8369,124.538,129.94905,155.35711000000001,165.8501,214.48918,211.84306000000001,224.64492000000001,258.30698999999998,247.34942000000001,267.29469,304.38767999999999,273.78649999999999,223.82545999999999,231.84164999999999,284.17628000000002,293.32272999999998,316.05023999999997,null,"Q1"]
[null,null,118.315,122.70368999999999,136.32318000000001,180.24816999999999,216.84638000000001,258.07754,233.84732,238.89909,271.44959999999998,261.34600999999998,277.13664,327.34638000000001,190.84869,236.87450000000001,254.8681,292.55318999999997,297.85055,277.02879000000001,null,"Q2"]
[null,null,148.99865,131.62862000000001,146.11156,165.55591999999999,209.72746000000001,247.52628999999999,265.66260999999997,270.26238000000001,258.76508999999999,273.52863000000002,284.39197999999999,310.3877,277.45884999999998,207.90213,252.69817,282.71651000000003,299.29924,null,null,"Q3"]
[null,null,132.78629000000001,137.32735,139.88538,176.74361999999999,220.68858,227.66128,241.77017000000001,263.01799,262.37036000000001,284.53057000000001,326.93883,334.32646,293.64150000000001,268.27461,278.80444999999997,297.66881999999998,306.57483000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":516.93684000000007},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":516.19766000000004},552.26917000000003,677.90481999999997,813.11252000000002,947.75429000000008,953.12315999999998,996.82438000000002,1050.89204,1066.7546299999999,1155.76214,1276.44822,1035.7355399999999,936.87670000000003,1018.21237,1157.1147999999998,{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":1197.0473500000001},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":1186.15806},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":0.26457341314518018},0.31274737796608032,0.29571966044625825,0.35661670713773708,0.40358550743829746,0.43521773901176397,0.44260729960535911,0.43405169294242985,0.44101143854438279,0.4006317534418446,0.37405210867375577,0.38919165474238021,0.3573959365824898,0.35604317603443086,0.32142984463588986,0.33724740995567787,{"$f":"IFERROR(S189/S130, \"-\")","v":0.33565120625271533},{"$f":"IFERROR(T189/T130, \"-\")","v":0.35176268010955714},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},-1.4299232378176664E-3,6.9879259041972383E-2,0.22748988505007428,0.19944938582970992,0.16558811565218559,5.6648332343606708E-3,4.5850548841977604E-2,5.4239905328158138E-2,1.5094404940016442E-2,8.3437659886229087E-2,0.10442120902143406,-0.1885800585001404,-9.5447955759053973E-2,8.6815767752576128E-2,0.13641793607359129,3.451044788295874E-2,-9.0967913675261657E-3,null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":""},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":""},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":""},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":76.105249999999998},22.67600000000003,34.184890000000024,48.847259999999977,76.091139999999996,52.639850000000052,46.771299999999968,44.485199999999963,45.328370000000007,65.956009999999992,100.06455,120.98297000000002,91.307149999999979,100.27362000000002,124.52920000000003,149.99333000000001,158.56872000000004,{"$f":"IFERROR(T160+T133-T185, \"\")","v":129.30807000000004},null,"Q1"]
[null,null,65.105000000000018,25.774090000000029,29.27543,65.445060000000012,47.900050000000022,38.364929999999902,39.792690000000022,39.615020000000015,60.479469999999992,79.683700000000044,120.99495999999994,129.51937999999996,65.706679999999977,75.874999999999943,131.79959999999997,135.14251999999999,146.04269000000005,{"$f":"IFERROR(T161+T134-T186, \"\")","v":124.39431000000002},null,"Q2"]
[null,null,50.249279999999999,40.035740000000004,27.814770000000038,55.636000000000024,58.881289999999979,42.492670000000004,35.882749999999987,50.31535000000008,39.310020000000009,98.046199999999942,138.00689,147.93209000000007,107.21776000000006,71.125850000000014,125.04937999999999,150.58881999999994,140.67266000000001,{"$f":"IFERROR(T162+T135-T187, \"\")","v":""},null,"Q3"]
[null,null,39.269620000000032,39.033399999999972,35.200199999999995,6.0059799999999939,23.905729999999977,46.699289999999934,76.90634,77.661159999999995,76.02568999999994,61.575249999999926,91.78890999999993,121.94975000000005,88.500399999999956,121.67612999999994,132.68385000000006,142.91476,142.12799999999999,{"$f":"IFERROR(T163+T136-T188, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":230.72915000000006},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":127.51923000000004},126.47529000000006,175.93430000000001,{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":206.77820999999997},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":180.19673999999989},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":199.35307999999998},212.07673000000005,221.14354999999995,305.2611599999999,450.85530999999986,520.3841900000001,352.73198999999994,368.95059999999989,514.06203000000005,578.63942999999995,{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":587.41207000000009},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":507.40476000000012},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":0.11628090574717764},7.6116313783567022E-2,6.6796008652538957E-2,9.1286720856746939E-2,0.10173676012748446,8.2303003944997719E-2,9.2097108240754247E-2,9.189066661883151E-2,9.2256979798686509E-2,0.11394065737358208,0.14536824298938586,0.15812516478075614,0.12107764267618573,0.13914301078420502,0.16166893853829198,0.16790923657624268,0.16395804553342355,{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":0.14988524049986693},null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},-0.44732067881323184,-8.1865299845362734E-3,0.39105670364543088,0.17531493290393041,-0.12855063403440858,{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":0.10630791655831341},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":6.3824697366100788E-2},4.2752545269817629E-2,0.38037559766043361,0.47694947500035706,0.15421550652248114,-0.32217004901705437,4.5979980437838817E-2,0.39330856217607507,{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":0.12562180482382621},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":1.5160805754284907E-2},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":-0.13620304056741625},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":89.998840000000001},37.373000000000033,47.982260000000025,62.499909999999979,90.365600000000001,67.381180000000057,60.858859999999964,58.955559999999963,60.494020000000006,80.318699999999993,112.42796,132.94519000000003,111.09619999999998,110.46038000000001,140.80593000000005,168.12616000000003,176.92838000000003,{"$f":"IFERROR(T199+T252, \"\")","v":147.65594000000004},null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":80.72441000000002},40.587480000000028,42.75132,79.456390000000013,62.029020000000024,53.576849999999901,54.483500000000021,54.38218000000002,75.553909999999988,93.952890000000039,133.57719999999995,141.51848999999996,77.102809999999977,85.77326999999994,148.43335999999999,154.73417999999998,164.56200000000007,{"$f":"IFERROR(T200+T253-T252, \"\")","v":142.70197000000002},null,"Q2"]
[null,null,65.743299999999991,54.472070000000002,41.813740000000045,70.25981000000003,73.333139999999972,56.728210000000004,50.408850000000001,65.325540000000075,54.23435000000002,111.98782999999995,150.71468999999999,160.06548000000006,118.50141000000005,110.07893000000003,141.84434999999999,171.57189999999994,160.04258999999999,{"$f":"IFERROR(T201+T254-T253, \"\")","v":""},null,"Q3"]
[null,null,54.230600000000038,53.398519999999962,48.959340000000005,20.56680999999999,39.024539999999966,61.051109999999937,91.634690000000006,93.187110000000004,90.960969999999918,74.612089999999924,104.25665999999993,134.22604000000007,99.81093999999996,142.71168999999992,150.15309000000008,163.22149999999999,161.32822999999999,{"$f":"IFERROR(T202+T255-T254, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":290.69715000000002},185.83107000000001,181.50666000000007,232.78291999999999,264.75229999999993,238.73734999999988,257.38589999999999,271.85039000000006,281.24324999999993,360.87150999999989,500.97650999999985,568.75520000000006,406.51135999999997,449.02426999999989,581.23673000000008,657.65373999999997,{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":662.86120000000005},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":580.71582000000012},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":0.1465030660413873},0.11092269012960636,9.5859993140584576E-2,0.12078366434662516,0.13026053972659787,0.10904082426168366,0.11890710237305564,0.11778997892738786,0.11732945787370663,0.13469757199637583,0.16152870648824008,0.17282329372825855,0.13953777537980128,0.16934133958036601,0.1827949151945103,0.19083756081902473,0.18501735385168333,{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":0.17154102051146985},null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},-0.3607399659748986,-2.3270651134925626E-2,0.2825034629583284,0.1373355914600605,-9.8261469305460467E-2,{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":7.8113248722917139E-2},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":5.6197678272197772E-2},3.4551578167682118E-2,0.28312949733015808,0.38824067879451057,0.13529314977263152,-0.28526128640230469,0.10457988185127207,0.29444390611670107,{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":0.13147312627679239},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":7.9182397715857021E-3},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":-0.12392546131829699},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",4.7578399999999998,4.9379999999999997,3.9871500000000002,2.2090999999999998,5.7643899999999997,4.5980400000000001,3.7068300000000001,2.64594,1.1200000000000001,0.64151999999999998,0.12181,1.33752,2.8315299999999999,1.38537,1.0608299999999999,1.8050299999999999,2.78817,1.6693899999999999,null,"Q1"]
[null,null,4.0789999999999997,4.0756300000000003,3.75109,3.7623700000000002,5.6984199999999996,3.9992100000000002,3.4407700000000001,2.29216,0.80591000000000002,0.56230000000000002,0.21096999999999999,1.60033,2.3308,1.14191,0.93162,1.7521800000000001,2.7242500000000001,1.0171699999999999,null,"Q2"]
[null,null,3.2392300000000001,3.4525800000000002,3.53071,4.9931000000000001,5.2668799999999996,3.6053299999999999,3.1983199999999998,1.9123699999999999,0.67357,0.15281,0.35811999999999999,2.5771000000000002,1.9777400000000001,1.20627,0.92650999999999994,2.2536,2.6275200000000001,null,null,"Q3"]
[null,null,4.7984600000000004,4.0617400000000004,3.8614899999999999,5.7326199999999998,5.3025200000000003,3.8776700000000002,3.0805600000000002,1.5677099999999999,0.66898999999999997,9.4049999999999995E-2,0.75044,2.8151899999999999,1.96105,1.17961,1.4095200000000001,2.74709,2.3484799999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":16.87453},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":16.527950000000001},15.13044,16.697189999999999,22.032209999999999,{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":16.080249999999999},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":13.42648},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":8.4181799999999996},3.2684699999999998,1.45068,1.4413399999999998,8.3301400000000001,9.1011199999999999,4.9131600000000004,4.3284799999999999,8.5579000000000001,{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":10.488420000000001},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":5.3731200000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":8.6365521894719993E-3},1.001374749675246E-2,8.1017895299179618E-3,8.783676912421351E-3,1.0935609075158665E-2,7.384202974954528E-3,6.2349319640972335E-3,3.6655657243195674E-3,1.371627723566313E-3,5.4481926371673225E-4,4.6647683606925475E-4,2.5398766045015841E-3,3.1404766764589636E-3,1.8671582832248089E-3,1.3664169626121873E-3,2.494246560202753E-3,2.9409453391172078E-3,{"$f":"IFERROR(T219/T130, \"-\")","v":1.5934327434829923E-3},null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":""},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":""},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":""},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":71.347409999999996},17.738000000000032,30.197740000000024,46.638159999999978,70.32674999999999,48.041810000000055,43.064469999999972,41.83925999999996,44.208370000000009,65.314489999999992,99.942740000000001,119.64545000000003,88.475619999999978,98.888250000000028,123.46837000000004,148.18830000000003,155.78055000000003,{"$f":"IFERROR(T199-T215, \"\")","v":127.63868000000005},null,"Q1"]
[null,null,61.026000000000018,21.698460000000029,25.524339999999999,61.682690000000015,42.201630000000023,34.365719999999904,36.351920000000021,37.322860000000013,59.673559999999995,79.121400000000051,120.78398999999993,127.91904999999996,63.375879999999981,74.733089999999947,130.86797999999996,133.39033999999998,143.31844000000004,{"$f":"IFERROR(T200-T216, \"\")","v":123.37714000000003},null,"Q2"]
[null,null,47.01005,36.583160000000007,24.284060000000039,50.642900000000026,53.614409999999978,38.887340000000002,32.684429999999985,48.402980000000078,38.636450000000011,97.89338999999994,137.64876999999998,145.35499000000007,105.24002000000006,69.919580000000011,124.12286999999999,148.33521999999994,138.04514,{"$f":"IFERROR(T201-T217, \"\")","v":""},null,"Q3"]
[null,null,34.471160000000033,34.971659999999972,31.338709999999995,0.27335999999999405,18.603209999999976,42.821619999999932,73.825779999999995,76.09344999999999,75.356699999999947,61.481199999999923,91.038469999999933,119.13456000000005,86.539349999999956,120.49651999999995,131.27433000000008,140.16766999999999,139.77951999999999,{"$f":"IFERROR(T202-T218, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":213.85462000000004},110.99128000000003,111.34485000000005,159.23711,184.74599999999998,164.11648999999989,185.92659999999995,203.65855000000005,217.87507999999997,303.81047999999993,449.41396999999984,512.05405000000007,343.63086999999996,364.03743999999995,509.73355000000004,570.08152999999993,{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":576.92365000000007},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":502.03164000000015},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":0.10777662428790852},6.625076936019568E-2,5.8805095952068197E-2,8.2623079243814915E-2,9.0896712407522257E-2,7.4958515475414128E-2,8.5894344873103629E-2,8.8243155777272819E-2,9.0893434848980256E-2,0.11339918189455715,0.14490351504074458,0.15559394883404037,0.11795362164448661,0.13729010181789755,0.16030766163736188,0.16542591037827545,0.16103052508949792,{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":0.14829804336077301},null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},-0.48099657608519275,3.1855655687547612E-3,0.43012550647829628,0.16019437931271158,-0.11166417676160836,{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":0.13289408029625835},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":9.5370700050450563E-2},6.9805711569683265E-2,0.39442509900627448,0.4792576279791268,0.13938169300789707,-0.32891680087287678,5.9385147789545192E-2,0.40022287268034878,{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":0.11839122616119714},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":1.2002002590752479E-2},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":-0.12981268838606272},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",15.66404,2.5710000000000002,2.2370899999999998,11.434979999999999,20.95645,23.70458,9.9178099999999993,9.7214100000000006,8.29026,14.308619999999999,20.551970000000001,24.39555,18.031140000000001,20.499839999999999,21.874230000000001,31.150210000000001,32.788080000000001,24.996259999999999,null,"Q1"]
[null,null,13.493,6.6456400000000002,7.5045400000000004,24.630230000000001,16.751809999999999,6.2795500000000004,6.79277,6.99125,11.77576,15.942679999999999,24.32591,26.070650000000001,12.95116,15.241949999999999,26.671589999999998,26.233969999999999,29.136089999999999,23.659230000000001,null,"Q2"]
[null,null,1.8954299999999999,1.5610299999999999,2.7683300000000002,11.90278,29.132269999999998,7.4393000000000002,6.4591099999999999,8.7233199999999993,8.0954700000000006,19.976510000000001,27.371639999999999,29.858350000000002,21.626290000000001,14.751749999999999,24.78332,30.054320000000001,27.932279999999999,null,null,"Q3"]
[null,null,2.5543300000000002,2.9563700000000002,6.2676999999999996,8.1473899999999997,15.065849999999999,9.5448500000000003,15.840310000000001,12.679169999999999,14.04753,10.43939,17.013580000000001,22.471730000000001,16.38505,23.423770000000001,25.180479999999999,26.813459999999999,26.558669999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":33.606800000000007},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":13.73404},18.777660000000001,56.115380000000002,81.906379999999999,46.968280000000007,39.01,38.11515,42.209020000000002,60.667200000000008,89.263100000000009,102.79628,68.993639999999999,73.917310000000001,98.509619999999998,114.25196,{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":116.41512},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":97.310980000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":0.1571478792461907},0.12373981091127155,0.16864417168822798,0.35240139688543709,0.44334589111536926,0.28618867001116122,0.2098139803556888,0.18715222120554226,0.19373037063256618,0.19968764737806288,0.19862110650454423,0.20075279162424353,0.20077835265498703,0.20304864796324248,0.19325708500058508,0.20041336894391232,{"$f":"IFERROR(S240/S232, \"-\")","v":0.20178600755923248},{"$f":"IFERROR(T240/T232, \"-\")","v":0.19383435673496588},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",55.68338,5.6820000000000004,18.416429999999998,25.11647,38.931159999999998,24.337230000000002,33.146639999999998,32.117849999999997,35.918109999999999,51.005879999999998,79.39076,95.249920000000003,70.444490000000002,78.388409999999993,101.59415,117.26797000000001,122.74858999999999,102.68617,null,"Q1"]
[null,null,47.531999999999996,6.5380599999999998,6.72546,27.07593,25.449819999999999,28.08616,29.559149999999999,30.331620000000001,47.897790000000001,63.178719999999998,96.458079999999995,104.76425,50.424720000000001,62.668129999999998,109.29501,113.26985999999999,117.93298,100.44726,null,"Q2"]
[null,null,45.114620000000002,26.249870000000001,12.05402,28.11768,24.482140000000001,31.448039999999999,26.22531,39.679650000000002,30.540980000000001,77.916889999999995,110.27712,116.57365,85.76773,55.167839999999998,100.23866,118.87206999999999,110.19498,null,null,"Q3"]
[null,null,31.916830000000001,22.176680000000001,14.85929,-17.525590000000001,3.53735,33.276769999999999,57.985460000000003,63.414299999999997,61.309170000000002,51.041809999999998,75.460890000000006,96.662840000000003,70.15428,97.970240000000004,106.09705,113.59638,113.49211,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":180.24682999999999},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":60.64661000000001},52.055199999999999,62.784489999999998,92.400469999999999,{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":117.1482},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":146.91656},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":165.54342},175.66605000000001,243.14329999999998,361.58684999999997,413.25066000000004,276.79122000000001,294.19461999999999,417.22487000000001,463.00628,{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":464.36865999999998},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":406.26686000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":9.0839257417008407E-2},3.6200002122578789E-2,2.7492165383527833E-2,3.2576877918423071E-2,4.5461871693621994E-2,5.350623305809743E-2,6.7872492006039079E-2,7.1728261833163873E-2,7.3284611855806148E-2,9.0754773512562448E-2,0.11658561828309535,0.12557131819907177,9.5010459445613427E-2,0.1109501520889656,0.13121432420261978,0.13435487969564408,0.12961425511834454,{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":0.12000952852359083},null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},-0.66353577480391746,-0.14166348292179909,0.2061137023774762,0.47170853820744585,0.26783121341265909,{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":0.25410855651217862},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":0.12678529908405148},6.1147884947647058E-2,0.38412231617890857,0.48713474728688799,0.14288077677603617,-0.33020985374832801,6.2875549303912079E-2,0.41819340544024913,{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":0.10972838220310308},2.9424654888049752E-3,-0.12511998548739264,null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",13.89359,14.696999999999999,13.797370000000001,13.65265,14.274459999999999,14.74133,14.08756,14.470359999999999,15.165649999999999,14.362690000000001,12.36341,11.96222,19.78905,10.18676,16.276730000000001,18.132829999999998,18.359660000000002,18.34787,null,"Q1"]
[null,null,29.513000000000002,29.510390000000001,27.273260000000001,27.663979999999999,28.40343,29.953250000000001,28.778369999999999,29.23752,30.240089999999999,28.631879999999999,24.945650000000001,23.96133,31.185179999999999,20.08503,32.910490000000003,37.724490000000003,36.878970000000002,36.655529999999999,null,"Q2"]
[null,null,45.007019999999997,43.946719999999999,41.27223,42.287790000000001,42.85528,44.188789999999997,43.304470000000002,44.247709999999998,45.16442,42.573509999999999,37.653449999999999,36.094720000000002,42.468829999999997,59.038110000000003,49.705460000000002,58.707569999999997,56.248899999999999,null,null,"Q3"]
[null,null,59.968000000000004,58.311839999999997,55.031370000000003,56.848619999999997,57.974089999999997,58.540610000000001,58.032820000000001,59.77366,60.099699999999999,55.610349999999997,50.121200000000002,48.371009999999998,53.77937,80.073670000000007,67.174700000000001,79.014309999999995,75.449129999999997,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":3.0692218491315426E-2},3.5329247839631046E-2,2.94672578776983E-2,2.9905625497285152E-2,2.8775233384579445E-2,2.6882402109273975E-2,2.6949035367773329E-2,2.6027511803398306E-2,2.5221101829913797E-2,2.0885095225707796E-2,1.6221279362256188E-2,1.4748419190447238E-2,1.8557370648849471E-2,3.0430561229170205E-2,2.1205746483380979E-2,2.3029150951085424E-2,2.1155881173136493E-2,{"$f":"IFERROR(T255/T130,\"-\")","v":0},null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",87.774209999999997,-21.007000000000001,58.531509999999997,-39.68045,-3.3588100000000001,60.702030000000001,11.787190000000001,23.752770000000002,59.775509999999997,12.032920000000001,-42.014510000000001,-163.93951999999999,-130.71195,143.94734,102.3938,43.961370000000002,92.698070000000001,247.17751999999999,null,"Q1"]
[null,null,80.849999999999994,-35.366669999999999,130.40461999999999,-71.696709999999996,49.415909999999997,144.41587999999999,88.623509999999996,78.983469999999997,162.95291,165.43826000000001,16.565159999999999,-173.87911,10.219889999999999,277.60660999999999,402.94923,177.4136,220.07077000000001,565.28169000000003,null,"Q2"]
[null,null,132.19132999999999,-79.143990000000002,178.88229000000001,-110.26732,54.538670000000003,155.02404999999999,116.27658,150.75790000000001,190.12728000000001,328.05635999999998,176.38328999999999,-183.45914999999999,194.53537,370.81303000000003,597.44692999999995,295.51913000000002,421.18839000000003,null,null,"Q3"]
[null,null,53.734000000000002,-77.225170000000006,207.51696000000001,-130.61118999999999,139.35685000000001,163.74207000000001,199.07642000000001,279.91903000000002,270.82848000000001,535.11285999999996,236.68586999999999,-105.05929999999999,329.92689000000001,577.95322999999996,682.21482000000003,408.94882000000001,622.93254999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":0.29811342590602014},-1.2733633421554806,3.9864789684796142,-2.0803098026280056,1.5081833458206437,1.3977344082111378,1.3550305016670687,1.6909100343583576,1.5417235145891879,2.2008126894715998,0.6545754360259507,-0.2542265752219246,1.1919702149511824,1.964526849607243,1.6351250106447395,0.88324681038883535,{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":1.3414612217801263},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":0},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":70.034359999999992},-31.689,56.017789999999998,-56.932870000000001,-13.62987,33.520269999999996,3.3372400000000013,17.569240000000001,48.291719999999998,5.0184500000000005,-53.525130000000004,-174.99600999999998,-145.56684000000001,139.9033,93.777680000000004,20.913340000000002,{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":75.657730000000001},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":231.41983999999999},null,"Q1"]
[null,null,56.003999999999991,-46.826630000000002,126.89613999999999,-96.166779999999989,27.582439999999998,103.62889999999999,71.769970000000001,66.296059999999997,144.95833999999999,152.25322,-15.073360000000001,-189.73648,-6.5996500000000005,268.81101999999998,387.3116,139.56434000000002,{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":195.77287000000001},534.36777000000006,null,"Q2"]
[null,null,94.702820000000003,-106.98849,157.69367,-146.08510999999999,18.910500000000006,102.74345,91.36287999999999,122.27086,166.90041000000002,310.61133000000001,128.77529999999999,-209.02622,170.73266999999998,360.25128000000001,572.09277999999995,251.80215000000001,386.41683,"",null,"Q3"]
[null,null,8.0510000000000019,-106.63709,165.51284000000001,-174.44621999999998,82.823160000000001,94.110330000000019,169.69518000000002,241.11914000000002,240.96975,506.86738999999994,175.72118999999998,-137.46706,294.55739,558.99986000000001,642.50376000000006,355.33136000000002,578.23320000000001,"",null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",-17.739850000000001,-10.682,-2.5137200000000002,-17.252420000000001,-10.27106,-27.181760000000001,-8.4499499999999994,-6.1835300000000002,-11.483790000000001,-7.0144700000000002,-11.510619999999999,-11.05649,-14.854889999999999,-4.0440399999999999,-8.6161200000000004,-23.048030000000001,-17.04034,-15.757680000000001,null,"Q1"]
[null,null,-24.846,-11.459960000000001,-3.50848,-24.47007,-21.833469999999998,-40.78698,-16.853539999999999,-12.68741,-17.99457,-13.185040000000001,-31.63852,-15.85737,-16.81954,-8.7955900000000007,-15.63763,-37.849260000000001,-24.297899999999998,-30.913920000000001,null,"Q2"]
[null,null,-37.488509999999998,-27.8445,-21.18862,-35.817790000000002,-35.628169999999997,-52.2806,-24.913699999999999,-28.48704,-23.226870000000002,-17.445029999999999,-47.607990000000001,-25.567070000000001,-23.802700000000002,-10.56175,-25.354150000000001,-43.71698,-34.771560000000001,null,null,"Q3"]
[null,null,-45.683,-29.411919999999999,-42.00412,-43.835030000000003,-56.53369,-69.631739999999994,-29.381239999999998,-38.799889999999998,-29.858730000000001,-28.245470000000001,-60.964680000000001,-32.407760000000003,-35.369500000000002,-18.95337,-39.711060000000003,-53.617460000000001,-44.699350000000003,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",-17.739850000000001,-16.225999999999999,-20.55885,-32.780479999999997,-20.330390000000001,-20.929130000000001,-18.069749999999999,16.60961,-12.534979999999999,-31.472090000000001,20.201720000000002,79.672849999999997,-6.0839999999999996,-51.716970000000003,-61.977350000000001,-51.208460000000002,-45.246540000000003,-162.51831000000001,null,"Q1"]
[null,null,-90.596000000000004,-10.047739999999999,-48.647069999999999,-25.61694,-21.301839999999999,-19.942160000000001,-22.695550000000001,15.054830000000001,-36.966410000000003,-57.428759999999997,152.19832,114.62999000000001,26.795929999999998,-33.471530000000001,-151.00057000000001,7.9599200000000003,-20.732469999999999,-70.818489999999997,null,"Q2"]
[null,null,-83.264650000000003,-60.369869999999999,-14.376530000000001,-36.044730000000001,-36.09357,-32.477460000000001,-27.807449999999999,1.2111700000000001,-27.288640000000001,-148.89597000000001,173.9162,112.39538,34.678019999999997,41.742649999999998,-87.046570000000003,141.12728000000001,132.44344000000001,null,null,"Q3"]
[null,null,-56.695999999999998,-128.97570999999999,-32.170769999999997,-44.040770000000002,-72.641459999999995,-54.464280000000002,-51.414999999999999,-9.9261099999999995,-85.311999999999998,-344.85714000000002,51.887239999999998,86.84657,-24.767910000000001,-81.848150000000004,-174.39054999999999,-12.309089999999999,-39.680399999999999,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",-41.82593,54.429000000000002,-31.87773,79.244919999999993,30,-32,-6,-44,-53,20,16,76.297749999999994,120.30679000000001,-106.2032,1.4084300000000001,-30.66159,-43.40316,-117.29396,null,"Q1"]
[null,null,24.346,68.833430000000007,-88.312899999999999,96.637649999999994,-30.425000000000001,-118.375,-72.587500000000006,-104.75,-132.22499999999999,-105.65,-176.3,56.943739999999998,-16.188849999999999,-254.57289,-228.00425999999999,-227.36344,-202.99619000000001,-474.20970999999997,null,"Q2"]
[null,null,-49.650590000000001,167.39075,-174.60392999999999,147.22861,-25.012499999999999,-106.96250000000001,-102.04609000000001,-163.55000000000001,-170.97499999999999,-186.3,-325.57675,55.909959999999998,-242.46458000000001,-405.05784,-486.59053999999998,-449.78883999999999,-569.93060000000003,null,null,"Q3"]
[null,null,-3.5390000000000001,213.65823,-184.89921000000001,182.22861,-66.012500000000003,-88.962500000000006,-147.91249999999999,-274.55,-183.97499999999999,-187.3,-272.04369000000003,22.94312,-307.42381999999998,-479.16241000000002,-469.87371999999999,-418.11306999999999,-575.08272999999997,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",28.20843,17.196000000000002,6.0949299999999997,6.7839799999999997,6.3108000000000004,7.7728999999999999,-12.28256,-3.6376200000000001,-5.7594700000000003,0.56084000000000001,-5.8127899999999997,-7.9689100000000002,-16.489159999999998,-13.97284,41.82488,-37.908679999999997,4.0483700000000002,-32.63476,null,"Q1"]
[null,null,14.6,23.41902,-6.5553499999999998,-0.67598999999999998,-2.3109299999999999,6.0987099999999996,-6.6595500000000003,-10.711690000000001,-6.2385000000000002,2.3595000000000002,-7.5365200000000003,-2.30538,20.82696,-10.437810000000001,23.944400000000002,-41.989919999999998,-3.6578900000000001,20.253489999999999,null,"Q2"]
[null,null,-0.72392000000000001,27.87689,-10.09817,0.91656000000000004,-6.5674000000000001,15.58409,-13.576969999999999,-11.580920000000001,-8.1363599999999998,-7.1396100000000002,24.722740000000002,-15.15381,-13.251189999999999,7.4978400000000001,23.809819999999998,-13.142429999999999,-16.298760000000001,null,null,"Q3"]
[null,null,-6.5010000000000003,7.4573600000000004,-9.5530200000000001,7.5766499999999999,0.70287999999999995,20.315280000000001,-0.25108000000000003,-4.55708,1.54148,2.9557199999999999,16.529430000000001,4.7303800000000003,-2.26484,16.94267,37.95055,-21.47334,8.1694099999999992,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":0.38305353004328252},0.37266894906440229,0.34090933218744446,0.40672441788777608,0.49790674464294643,0.49642613871683627,0.52826358831419851,0.54739426409623271,0.528178712688253,0.53884204590858065,0.53027296365064236,0.5466928168307168,0.52933753115684445,0.47646356723547223,0.48990134165529337,0.4939142203203658,0.49497817313066866,{"$f":"IFERROR(T160/T126, \"\")","v":0.52507064520781421},null,"GPM Q1"]
[null,null,0.39307096810886605,0.3757722491080317,0.36846484640683136,0.47744250923701731,0.50726336185696319,0.48177927365209428,0.49854470990144822,0.48305598316724557,0.50574182688974656,0.48861799941207268,0.50534920110708992,0.52559849107187984,0.38805227330643999,0.49309499208485857,0.45688458452077457,0.49631654703461026,0.49030683397785096,{"$f":"IFERROR(T161/T127, \"\")","v":0.47163446669809284},null,"GPM Q2"]
[null,null,0.35598503915187091,0.39168450919293091,0.33974770395861847,0.44892665013481808,0.54441550427098484,0.56962707299425042,0.56050643565519009,0.52874529644581103,0.54438568235461438,0.50311290917915574,0.49328001135849375,0.54041310871477177,0.47052226528715047,0.5043990751778088,0.47970513274168408,0.50752411361684302,0.49634881812510351,{"$f":"IFERROR(T162/T128, \"\")","v":""},null,"GPM Q3"]
[null,null,0.33978491463997124,0.36124941757423473,0.35079672383219074,0.40485341297158028,0.44556527090864728,0.50943859816879067,0.53266858411022877,0.52909145420631298,0.53631684554766945,0.51079287913732885,0.53992997259654718,0.56671490302925032,0.50270587661057009,0.48437587791812792,0.49462807700006045,0.50814266706628219,0.50150812878332052,{"$f":"IFERROR(T163/T129, \"\")","v":""},null,"GPM Q4"]
[null,null,0.36710945750096341,0.37498484271019694,0.34956712321091671,0.43531314835398355,0.49740355219266497,0.51255839841368478,0.52999586747360128,0.52144729203152351,0.52788753115125875,0.50910071028481141,0.51620415874905734,0.54443631070847553,0.473843894011093,0.4885659889120556,0.47993331892293695,0.5014975490855782,0.49577536716279896,{"$f":"IFERROR(T164/T130, \"\")","v":0.49830808386515724},null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":0},0,0.18934613749760021,0.23672367717486945,0.26155535630711996,0.3043901596572926,0.29901944263279895,0.35486239479488613,0.3519346317012782,0.32895862485276284,0.30945871909010902,0.32697807165808729,0.33547735440634435,0.27667515976444679,0.26312011967542626,0.27501146361205997,0.27267465703034266,{"$f":"IFERROR(T169/T126,\"\")","v":0.30696628728055464},null,"Selling Expense Q1"]
[null,null,0,0.21047095363967513,0.23294127229353034,0.27874355360561226,0.32506484732622504,0.34649431814573101,0.33569791892637529,0.33430455874332843,0.33403007042301852,0.30432624127006397,0.27761776207924771,0.31319029820701549,0.22918298154729785,0.31255150435632445,0.25589732260045162,0.28863632679988094,0.27794418511871449,{"$f":"IFERROR(T170/T127,\"\")","v":0.28384317940970494},null,"Selling Expense Q2"]
[null,null,0,0.22120450108369066,0.21641121081967085,0.25044770071262296,0.32954861314654205,0.38589820563479171,0.40159154644572709,0.36541111149754196,0.3792034953572278,0.30183584538898933,0.26011644411347701,0.30643620228517038,0.29038690364407821,0.31676052799622528,0.27038668343481626,0.27839293936130788,0.28992958685631681,{"$f":"IFERROR(T171/T128,\"\")","v":""},null,"Selling Expense Q3"]
[null,null,0,0.20478103711986465,0.2276330529972713,0.27920106445399645,0.33761651030924023,0.3442914830837589,0.3236990384470731,0.31674282792671982,0.33783503921874758,0.32486953226166793,0.33672820010070031,0.34260908863102657,0.33201717853566903,0.27980720136149079,0.27736436383696106,0.28521844272996949,0.28442959019501096,{"$f":"IFERROR(T172/T129,\"\")","v":""},null,"Selling Expense Q4"]
[null,null,0,0.1634301245819863,0.21644383484490232,0.26103411407778554,0.31439589823269892,0.34482482208262272,0.34041934534282442,0.34180617685824916,0.34956859152922448,0.31417818861813568,0.29464290187467806,0.3218941632546275,0.29782827358751568,0.29439947257023458,0.26674665843531725,0.28177731512787979,0.28117946398572208,{"$f":"IFERROR(T173/T130,\"\")","v":0.29538548921293256},null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":0},0,9.2774757767733571E-2,8.6157962888205056E-2,8.425223017089202E-2,9.8336828253641498E-2,0.13632978773250282,0.10946488858125492,0.10191484331029306,9.8871259830943234E-2,8.0174456508865496E-2,6.8260443542578542E-2,7.1676122794085598E-2,5.9825621909549286E-2,5.8610001713966721E-2,5.1975224859220882E-2,5.3180308531744984E-2,{"$f":"IFERROR(T177/T126,\"\")","v":6.8565579149545544E-2},null,"Admin Expense Q1"]
[null,null,0,0.11205806146755541,7.7211100838918481E-2,8.7337618249480969E-2,0.10061821755663264,7.9256107538640708E-2,9.6737278340210925E-2,8.5409390967615989E-2,8.463157836291102E-2,7.9229595024308874E-2,7.629468762339725E-2,6.6606277550494183E-2,6.0567765057520512E-2,6.6023977963862848E-2,4.8567827640786883E-2,6.0532862518453967E-2,5.3904279949321586E-2,{"$f":"IFERROR(T178/T127,\"\")","v":4.4229310206902815E-2},null,"Admin Expense Q2"]
[null,null,0,9.0976179201686658E-2,7.6696755232566277E-2,9.2745834685604933E-2,0.10319723886108528,0.10272116289717945,9.6718855380660315E-2,8.6265762988850539E-2,9.8635415971493917E-2,7.24283611510467E-2,7.4862040391464255E-2,6.1133404585925193E-2,5.2637093522110968E-2,6.7513949630579037E-2,5.615748852296179E-2,5.4325091818988466E-2,5.2213888746185863E-2,{"$f":"IFERROR(T179/T128,\"\")","v":""},null,"Admin Expense Q3"]
[null,null,0,8.6928055774376414E-2,7.0692693454808747E-2,0.11797060266273947,7.0259338937065208E-2,8.3394461623779184E-2,8.4057085749786029E-2,9.0909864452196593E-2,8.2724772456888557E-2,9.8342688615609616E-2,8.6891152383905254E-2,7.3595839385598188E-2,5.5352732511124103E-2,5.5755603103330352E-2,5.6056764208449406E-2,5.5205219711246825E-2,5.8551783100819821E-2,{"$f":"IFERROR(T180/T129,\"\")","v":""},null,"Admin Expense Q4"]
[null,null,0,7.3863734610556925E-2,7.9275825601355904E-2,9.5582598320523474E-2,8.9189604242134055E-2,9.0392912337046605E-2,0.10218795426253467,9.224551608418069E-2,9.1442847015158341E-2,8.6453564823709014E-2,7.9409206799077731E-2,6.7297488438732414E-2,5.9567662994974152E-2,6.1643695863555184E-2,5.4683186200572623E-2,5.5470100656907065E-2,5.4471745070985962E-2,{"$f":"IFERROR(T181/T130,\"\")","v":5.6377190896624595E-2},null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":0.25057690622474516},0.32975086913811685,0.2821209169754515,0.32288164006307452,0.34580758647801202,0.40272698791093414,0.43534923036530176,0.46432728337614104,0.45384947501157125,0.42782988468370614,0.38963317559897453,0.39523852818537425,0.40715347720042988,0.33650079670806754,0.32173012138939294,0.32698668847128087,0.3258549655620876,{"$f":"IFERROR(T185/T126,\"\")","v":0.37553186643010017},null,"SG&A Q1"]
[null,null,0.25881058473276763,0.32252901510723053,0.31015237313244881,0.36608117185509315,0.42568306488285768,0.42575042568437177,0.43243519726658619,0.41971394971094439,0.41866164878592954,0.38355583629437279,0.35391244970264496,0.37979657575750969,0.28975074660481837,0.37857549830230014,0.30446515024123849,0.3491691773830975,0.33184846506803611,{"$f":"IFERROR(T186/T127,\"\")","v":0.32807248961660779},null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,0.27263841076349604,0.31218065656860083,0.2931079660522371,0.34319351466846387,0.43274585200762733,0.48861936853197119,0.49831040182638736,0.45167687448639254,0.47783891132872169,0.37426420654003606,0.33497848450494122,0.36756960687109552,0.34302399716618914,0.38427447762680428,0.32654417195777807,0.33271803118029641,0.3421434641710181,{"$f":"IFERROR(T187/T128,\"\")","v":""},null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"SABINA"},{"$f":"INDIRECT(\"Price!B\" & MATCH(X308,Price!A:A, 0))","v":15.6}]
[null,null,0.27439536792634173,0.29170909289424102,0.29832572512563937,0.3971716671167359,0.40787586772827078,0.42768596349360322,0.40775612419685914,0.40765269237891638,0.42055981167563616,0.4232122208772775,0.42361935248460558,0.41620492801662473,0.38736991104679314,0.33556280446482112,0.33342112804541041,0.34042365100489419,0.34298137329583084,{"$f":"IFERROR(T188/T129,\"\")","v":""},null,"SG&A Q4",null,"Stock"]
[null,null,0.26457341314518018,0.31274737796608032,0.29571966044625825,0.35661670713773708,0.40358550743829746,0.43521773901176397,0.44260729960535911,0.43405169294242985,0.44101143854438279,0.4006317534418446,0.37405210867375577,0.38919165474238021,0.3573959365824898,0.35604317603443086,0.32142984463588986,0.33724740995567787,0.33565120625271533,{"$f":"IFERROR(T189/T130,\"\")","v":0.35176268010955714},null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":0.11586057941171782},1.4791482272088303E-2,3.9374835599040377E-2,5.1293304950044187E-2,8.0645175322938772E-2,4.5462239116938398E-2,6.7900680589472059E-2,6.5801233740992976E-2,6.2775137395563341E-2,8.7952782181040995E-2,0.11512587550439776,0.12298578013328777,0.10335375344611594,0.11659175356974111,0.14033260106162476,0.1341743991432644,0.13541031573040047,{"$f":"IFERROR(T243/T145,\"\")","v":0.12151315447004331},null,"NPM Q1",null,"Rev.Growth"]
[null,null,0.1031338079357399,1.6939715376011074E-2,1.5175420487781147E-2,5.3830386011347951E-2,4.9345222080663657E-2,4.5999689275392247E-2,5.4255765877949426E-2,5.295730868465523E-2,7.3418553470042017E-2,9.1633283826474607E-2,0.12280213727331916,0.12060333850711719,7.6444646984088427E-2,9.8986661927211714E-2,0.12912809192459015,0.13221015761379826,0.13030256611674398,{"$f":"IFERROR(T244/T146,\"\")","v":0.11842510102455421},null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Y311)","v":3566.3430600000002},{"$f":"Y312*(1+Z311)","v":3566.3430600000002},{"$f":"Z312*(1+AA311)","v":3566.3430600000002},3566.3430600000002]
[null,null,8.1847073328828429E-2,6.130912421385841E-2,2.3961592497437859E-2,5.7733109269868868E-2,5.0024314227724902E-2,6.190088827701061E-2,4.8941409362309091E-2,6.5852375827138779E-2,5.6058566436823512E-2,0.10604954023266662,0.1293426161095228,0.13755216054261704,0.1052229635094231,0.10082569738082887,0.12830082737732554,0.13944118244720516,0.12514273110537477,{"$f":"IFERROR(T245/T147,\"\")","v":""},null,"NPM Q3",null,"Other Rev"]
[null,null,6.493108361944229E-2,4.648573699245246E-2,3.0989266356837054E-2,-3.9155177457243152E-2,6.4955418953133162E-3,6.2142533701404226E-2,9.732851011182074E-2,9.8391508003081218E-2,9.7677499993149272E-2,7.5616875677790726E-2,9.7339463660721215E-2,0.12017917235784199,9.2416459728121431E-2,0.12199348344459594,0.12720297306911096,0.1304705153310842,0.1268323860213886,{"$f":"IFERROR(T246/T148,\"\")","v":""},null,"NPM Q4",null,"GPM"]
[null,null,9.0839256959204459E-2,3.6200001906500738E-2,2.7492165673919249E-2,3.2576877918423071E-2,4.5461871693621994E-2,5.350623305809743E-2,6.7872492633153564E-2,7.1728261833163859E-2,7.3284612161535923E-2,9.0754773512562462E-2,0.11653166377778378,0.12541914967354473,9.4940262981345599E-2,0.11077992587655673,0.13096740011729546,0.13405342808444692,0.12946102435215256,{"$f":"IFERROR(T247/T149,\"\")","v":0.11996627346882908},null,"NPM",null,"Gross Profit",{"$f":"Y312*Y314","v":0},{"$f":"Z312*Z314","v":0},{"$f":"AA312*AA314","v":0},0]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":0.10020432034147342},2.9814134441742416E-2,2.748951218805722E-2,2.9389630025998738E-2,4.2632217856722748E-2,5.1080388175230376E-2,6.3668916378943993E-2,7.4708392820365788E-2,7.8491342195090602E-2,0.10185082479030676,0.13896377348236422,0.13693284729457161,9.8715049493223017E-2,0.10882739683269121,0.15227896134784835,0.16073852176403741,0.1752066248662002,{"$f":"IFERROR(T247/T55,\"\")","v":""},null,"ROA",null,"Selling Expense %"]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":0.12817802992320931},6.1813795707789644E-2,6.4912669282893604E-2,6.1503020924324817E-2,6.1050290332357662E-2,6.3510979958002756E-2,7.8871095710211114E-2,9.1571581864619445E-2,9.5750795077693185E-2,0.12205975336542475,0.18142019891228431,0.16320704951564655,0.11942616198399786,0.13222104774829355,0.18979215927245102,0.206500374150833,0.21817697136433098,{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":""},null,"ROIC",null,"Selling Expense",{"$f":"Y312*Y316","v":0},{"$f":"Z312*Z316","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":0.14115141643336793},4.6394768537943547E-2,4.0674270945893473E-2,5.069367000759923E-2,7.0837773385074493E-2,7.9569041202501412E-2,9.3800927476151874E-2,9.9513434802598943E-2,0.10014372289910368,0.12828325681411795,0.19700935569125044,0.22206553677931676,0.15419190278988459,0.16083057049477958,0.22339104972430654,0.24798577093014501,0.25293755542710283,{"$f":"IFERROR(T247/T122,\"\")","v":""},null,"ROE",null,"Admin Expense %"]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Y318*Y312","v":0},{"$f":"Z318*Z312","v":0},{"$f":"AA318*AA312","v":0},0]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":2.5849110207489407},2.2084093806761858,2.3916278812658081,1.9535448632596049,2.0675804185831841,2.1578753101000445,2.5539479770471596,3.4387595536861109,4.1807102959866853,4.6303517132494418,3.0535808737059327,2.3265976322647486,2.5360070809976349,3.0171836977193065,3.282048839905523,2.9333100567851633,3.6099255363880851,{"$f":"IFERROR(T31/T67,\"\")","v":""},null,"Current Ratio",null,"EBIT",{"$f":"Y315+Y313-Y317-Y319","v":0},{"$f":"Z315+Z313-Z317-Z319","v":0},{"$f":"AA315+AA313-AA317-AA319","v":0},{"$f":"AB315+AB313-AB317-AB319","v":0}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":1.3150414360369831},1.0645845823729996,1.1513756798341761,0.73462725089094816,0.773723197234364,0.6806133888232756,0.77312210134022585,1.0771257186325935,1.3592711968032598,2.2138283231669806,1.3718017273925016,0.81508209594799619,0.88969221612432403,1.2444403615308406,1.6020080071213523,1.1613296723219471,1.4234219318501393,{"$f":"IFERROR((T31-T25)/T67,\"\")","v":""},null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Y320-Y321","v":0},{"$f":"Z320-Z321","v":0},0,0]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":0.18811331466943365},0.38288425723281894,0.26566514241812117,0.4957580030460696,0.44541706699899125,0.37559331891523323,0.27517796320728893,0.1316478916635235,6.1568652981627343E-2,5.600567638056822E-2,8.5084782594340144E-2,0.36941132801325161,0.31498824143603643,0.21571930871963585,0.16995188367584169,0.20003133469278753,0.17058703306436154,{"$f":"IFERROR(T97/T122,\"\")","v":""},null,"Debt to Equity",null,"Tax %"]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":1.3327058234533169},8.2527463612558041,6.531528070202401,9.7794853474162178,6.287846804242446,4.72034491353687,2.9336379779107271,1.3229157643354232,0.61480291723984226,0.43657822362368204,0.43188193929065738,1.6635239009660625,2.0428325725071765,1.3412829915108577,0.76078197351945975,0.80662424276405054,0.67442350653035033,{"$f":"IFERROR(T97/T247,\"\")","v":""},null,"Debt to Net Profit",null,"Tax",{"$f":"Y322*Y323","v":0},{"$f":"Z322*Z323","v":0},{"$f":"AA322*AA323","v":0},{"$f":"AB322*AB323","v":0}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Y322-Y324","v":0},{"$f":"Z322-Z324","v":0},0,0]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":58.277163343973513},134.93175716159905,117.12884381251396,108.97027137170606,92.931273588244295,72.172387604546103,57.398334491695465,51.123204112044547,50.011026995635518,45.879091596689022,48.204245007496496,53.264119858317756,58.437045635848811,61.155981832400485,52.867208072285109,45.414901975591391,37.439785510987825,18.942860256020754,null,"Collection Period",null,"NPM",{"$f":"Y325/Y312","v":0},{"$f":"Z325/Z312","v":0},0,0]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":96.972517287833881},262.7447882531406,238.4236003139643,310.99576030137274,389.02043522424759,390.29130726708928,434.04612737825994,394.00719869963831,372.90705107834816,296.94522433604016,255.5421073175757,327.5050586415303,355.20135722274142,361.30007215373178,264.3980952213883,267.4171421820252,269.42306032991121,137.53805552288347,null,"Inventory Period",null,"NP Growth",{"$f":"(Y325/S247)-1","v":-1},{"$f":"Z325/Y325-1","v":{"$error":"#DIV/0!"}},{"$f":"AA325/Z325-1","v":{"$error":"#DIV/0!"}},{"$f":"AB325/AA325-1","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":25.745510353340375},56.601239799704871,48.947033148632663,69.495961007997508,78.254116919665236,74.766816091387582,81.766885231269171,75.698249497833743,79.048017112130623,81.476553874686587,89.99252215769711,94.765197319965239,69.331975796671657,62.976045636510833,59.908672942582854,59.545403609434324,45.749519465726799,19.621033178939889,null,"Payment Period",null,"Price",{"$f":"Y308","v":15.6},{"$f":"Y328","v":15.6},{"$f":"Z328","v":15.6},{"$f":"AA328","v":15.6}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":129.50417027846703},341.07530561503472,306.60541097784557,350.47007066508132,403.69759189282667,387.6968787802478,409.67757663868622,369.43215331384914,343.87006096185303,261.34776205804258,213.75383016737504,286.00398117988283,344.30642706191855,359.48000834962141,257.35663035109053,253.28664054818225,{"$f":"IFERROR(S326+S327-S328, \"\")","v":261.11332637517222},{"$f":"IFERROR(T326+T327-T328, \"\")","v":136.85988259996435},null,"Cash Cycle",null,"EPS",{"$f":"Y325/S332","v":0},{"$f":"Z325/S332","v":0},{"$f":"AA325/S332","v":0},{"$f":"AB325/S332","v":0}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Y328/Y329","v":{"$error":"#DIV/0!"}},{"$f":"Z328/Z329","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["HS","Listed Shares",69500000,69500000,69500000,69500000,347500000,347500000,347500000,347500000,347500000,347500000,347500000,347500000,347500000,347500000,347500000,347500000,347500000,347500000,null,"Common Shares",null,"Core P/E",null,{"$f":"Y331","v":0},{"$f":"Z331","v":0},0]
[null,null,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,347.5,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Y332","v":0},0,0]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":3.6747482014388488},3.7616874532374105,3.6828966618705032,3.5640503309352516,3.7536559999999999,4.2367875395683452,4.5072205467625892,4.7871319424460435,5.0478831654676259,5.4542811510791367,5.2816664172661865,5.3552232805755393,5.1657803165467628,5.2639446618705037,5.3746428489208631,5.3728573525179852,5.2831723165467626,{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":5.2622712805755389},null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Y333","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":0.51869591366906476},0.17452261870503599,0.14979913669064748,0.18067479136690648,0.26590063309352518,0.33711712230215829,{"$f":"IFERROR(I247/I332, \"\")","v":0.4227814676258993},0.47638394244604315,0.50551381294964037,0.69969294964028772,1.0405376978417264,1.1892105323741009,0.79652149640287773,0.84660322302158264,1.2006471079136691,1.3323921726618706,{"$f":"IFERROR(S247/S332, \"\")","v":1.336312690647482},{"$f":"IFERROR(T247/T332, \"\")","v":1.1691132661870505},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},-0.66353577480391746,-0.14166348292179903,0.20611370237747623,0.47170853820744579,0.26783121341265909,0.25410855651217856,0.12678529908405145,6.1147884947647176E-2,0.38412231617890846,0.48713474728688788,0.14288077677603633,-0.33020985374832801,6.2875549303912009E-2,0.4181934054402493,0.1097283822031031,2.9424654888049783E-3,-0.12511998548739264,null,"EPS Growth",null,"Price",{"$f":"Y331*Y329","v":0},{"$f":"Z331*Z329","v":0},{"$f":"AA331*AA329","v":0},{"$f":"AB331*AB329","v":0}]
["DV","Dividend (per Share)",0.13,6.6000000000000003E-2,0.26,0.03,0.115,0.13,0.1,0.19,0.24,0.14000000000000001,null,null,null,null,null,null,null,null,null,"Dividend Per Share",null,"MOS",{"$f":"Y335/Y328-1","v":-1},{"$f":"Z335/Z328-1","v":-1},{"$f":"AA335/AA328-1","v":-1},{"$f":"AB335/AB328-1","v":-1}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":1.2297416962089148E-2},4.4048111686224804E-3,1.1760436190602458E-2,1.3500587045379743E-3,5.0055340802288338E-3,5.5450989838322093E-3,4.3009379815729179E-3,{"$f":"IFERROR(J336/J345,\"\")","v":8.0140790833065426E-3},{"$f":"IFERROR(K336/K345,\"\")","v":1.0184924018676562E-2},{"$f":"IFERROR(L336/L345,\"\")","v":6.017014437791901E-3},{"$f":"IFERROR(M336/M345,\"\")","v":0},{"$f":"IFERROR(N336/N345,\"\")","v":0},0,0,0,0,{"$f":"IFERROR(S336/S345,\"\")","v":0},{"$f":"IFERROR(T336/T345,\"\")","v":0},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA335)","v":-1},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB335)","v":-1}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":0.25062854087364539},0.37817447669375087,1.7356575327729027,0.16604419339871995,0.43249238883741609,0.38562265574716476,0.23652881608444956,0.39883796045774583,0.4747644749796559,0.20008776717269203,0,0,0,0,0,0,{"$f":"IFERROR(S336*S332/S247,\"\")","v":0},{"$f":"IFERROR(T336*T332/T247,\"\")","v":0},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AA337+AA333","v":-1},{"$f":"AB337+AB333","v":-1}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":3673.5356814578922},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":5206.8066307533627},7682.5381759391694,7721.8864372032695,7983.6635530754529,8146.8338314097373,{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":8079.6328960994233},8238.6259623430906,8188.5736061521511,8085.4052292840061,10452.246728395556,9747.2191584278953,6702.9194400909764,7036.923246532866,8084.3729009775989,{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":9170.8811626943389},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":8428.0221754883823},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":5925.1179973894268},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":2.8767483164963235},3.9832166786508254,6.0028899960103894,6.2348322473231637,6.120585204333242,5.5334674950308571,5.1585543475899041,4.9525010874284714,4.6681430256638388,4.2658881222491116,5.694870799331305,5.2377930975885931,3.7339909218035729,3.8469513149759753,4.3285448173598162,4.9119161736629149,{"$f":"IFERROR(S345/S333,\"\")","v":4.5906701071373863},{"$f":"IFERROR(T345/T333,\"\")","v":3.2401786916614932},null,"P / BV",null,"Price",{"$f":"Y332*Y329","v":0},{"$f":"Z332*Z329","v":0},{"$f":"AA332*AA329","v":0},{"$f":"AB332*AB329","v":0}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":20.380584121550942},85.854866920894054,147.58445219573011,122.99035059778728,86.402845711449871,69.542970625325339,54.994705131262421,49.767160557291199,46.614434639773307,33.25366246688273,28.90660080253349,23.586699555247883,24.216517561832259,23.919279171498331,19.37653644898397,19.807250050030287,{"$f":"IFERROR(S345/S334,\"\")","v":18.149420711312391},{"$f":"IFERROR(T345/T334,\"\")","v":14.584300568816827},null,"P / E",null,"MOS",{"$f":"Y340/Y328-1","v":-1},{"$f":"Z340/Z328-1","v":-1},{"$f":"AA340/AA328-1","v":-1},{"$f":"AB340/AB328-1","v":-1}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":0.73880165554240174},2.5270816480298652,1.8228840648378359,2.3063933833169687,2.0584597888406466,1.8980165601712926,1.1201365066854845,0.41283018193331655,-0.14760584082941675,-0.82879677802970952,-0.38479527367781075,0.79842350304388943,1.2527555427727555,0.10684403149641086,-0.34828822173544044,-8.7402405462341973E-2,-0.14170195483535861,{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":""},null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA340)","v":-1},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB340)","v":-1}]
["HS","High",13,24,24.1,22.7,24.4,24.5,24.1,30.75,24.2,23.8,38.75,33.25,24.6,22.9,27.75,32,29.25,20.5,null,"Max Price",null,"Total Return",null,null,{"$f":"AA342+AA333","v":-1},{"$f":"AB342+AB333","v":-1}]
["HS","Low",7.75,12,20,21.7,22,21.5,22.1,22.7,22.8,23,23.3,21.5,13.9,18.7,19.7,22.9,20,13.5,null,"Min Price",null,"Upside",{"$f":"Y341","v":-1},{"$f":"Z341","v":-1},-1,-1]
["HS","Average",10.5713257020371,14.9836162036068,22.108023527882501,22.221255934397899,22.9745713757567,23.444126133553201,23.250742147048701,23.708276150627601,23.5642405932436,23.267353177795702,30.078407851498,28.049551535044301,19.2889768060172,20.250138838943499,23.264382448856399,26.391024928616801,24.253301224426998,17.050699273063099,null,"Price",null,"Downside Risk",{"$f":"Y336","v":-1},{"$f":"Z336","v":-1},-1,-1]

{"sheet":"READY","index":13,"n_rows":345,"n_cols":28,"rows_kept":345,"cut":false,"hidden":false,"merged":[[338,23,338,27],[308,23,308,27],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,23,333,27],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199.13225,120.77041,73.106780000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166.13377,138.87387000000001,145.48302000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101.02471,149.19784000000001,102.10803,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83.716269999999994,78.054450000000003,169.52248,67.655150000000006,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.33476058113699225,0.3041127689496162,0.44548828172989985,0.17046077848664021,{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":0.3833896634937447},null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32541999999999999,94.827780000000004,125.03266000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.325420000000001,63.827779999999997,25.332660000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32478000000000001,55.159379999999999,88.527780000000007,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32433000000000001,0.32502999999999999,33.660209999999999,124.76876,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",1.2969151549652262E-3,1.2663694804292869E-3,8.8455696941005066E-2,0.31436158164474953,{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":6.6758856069948552E-2},null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.97973,37.118580000000001,39.272129999999997,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.754480000000001,41.99503,34.764319999999998,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.398350000000001,36.74221,32.014870000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.885829999999999,31.509160000000001,39.752749999999999,34.042259999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.11550726325270304,0.12276478656728078,0.10446628843288676,8.577129961347528E-2,{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":9.1613996921351082E-2},null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,0,{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226.65924999999999,255.00986,239.80832000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235.52825999999999,246.57117,208.011,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135.72891000000001,243.52875,224.78636,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129.80882,126.22939,246.18579,228.71083999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.51907324609549887,0.49181013146234448,0.64695186487018097,0.57624922618209273,{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":0.54816890172473276},null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6794100000000007,8.6590500000000006,10.31728,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3005200000000006,8.1409800000000008,10.01051,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2085800000000004,8.6125000000000007,7.9405299999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7221500000000001,8.3671399999999991,8.0337800000000001,7.2653499999999998,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",2.2881457324281654E-2,3.2599731515488117E-2,2.1111977880432346E-2,1.8305438935216481E-2,{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":2.6380577336796874E-2},null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.443719999999999,99.362859999999998,105.56708999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91.761390000000006,102.10305,105.7868,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87.688550000000006,93.541049999999998,103.57924,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86.227500000000006,88.379800000000003,95.027969999999996,104.33772999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.3448023664932755,0.34434200352719535,0.24972409011229937,0.2628845059293915,{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":0.27877868945860534},null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137.26428000000001,139.64530999999999,172.07127,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133.28729000000001,136.67847,171.45416,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126.20311,133.89712,166.52142000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120.26922,130.43346,134.34605999999999,168.18485999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.48092675390450124,0.50818986853765558,0.35304813512981892,0.42375077381790732,{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":0.45183109827526718},null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363.92353000000003,394.65517999999997,411.87957999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368.81554999999997,383.24964,379.46516000000003,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261.93202000000002,377.42586999999997,391.30777999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250.07803999999999,256.66284999999999,380.53185000000002,396.89569999999998,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.693379999999998,49.876930000000002,49.230550000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.487520000000004,46.678139999999999,44.836280000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.699109999999997,55.791449999999998,47.69267,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.018859999999997,54.810490000000001,51.888890000000004,46.143889999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.20801050743999752,0.21355053916061481,0.13635886194545871,{"$f":"IFERROR(S61/S55,\"-\")","v":0.11626200535808275},{"$f":"IFERROR(T61/T55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.05515,133.81003999999999,128.52235999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134.05862999999999,131.94465,122.25002000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133.5119,135.11596,131.00225,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139.39302000000001,133.70687000000001,129.15197000000001,124.30677,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.55739808261453105,0.5209436036418984,0.33939858122257044,0.31319757306516549,{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":0.32216401632234171},null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,0,{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",3.9987517496538283E-2,0,0,0,{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":""},"","","","","","","","",0,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":0},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":0},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",0,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":0},0,null,"Q2"]
[null,null,"","","","","","","","","","","","","","",0,0,0,"",null,"Q3"]
[null,null,"","","","","","","","","","","","","",10,0,0,0,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",3.9987517496538283E-2,0,0,0,{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,0,{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","","","","","","","","","","",0,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":0},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":0},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",0,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":0},0,null,"Q2"]
[null,null,"","","","","","","","","","","","","","",0,0,0,"",null,"Q3"]
[null,null,"","","","","","","","","","","","","",10,{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":0},0,0,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.13481667628358956,0,0,{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":0},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":0},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.403550000000003,37.128360000000001,34.05003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.37724,37.099670000000003,35.185630000000003,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.614069999999998,37.499119999999998,31.13711,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.510219999999997,40.934359999999998,36.866430000000001,33.544319999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.14599530610524619,0.15948689107130229,9.6881325439644533E-2,8.4516713081043707E-2,{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":9.2724270127987507E-2},null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175.45869999999999,170.9384,162.57239000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172.43586999999999,169.04431,157.43565000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173.12597,172.61508000000001,162.13935000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175.90323000000001,174.64123000000001,166.01840000000001,157.85108,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.70339334873225978,0.68043049471320061,0.436279906662215,0.39771426095067297,{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":0.41488828645032921},null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.037109999999998,57.616770000000002,71.168769999999995,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.95196,38.105330000000002,42.846380000000003,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.715009999999999,40.38306,53.068440000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-55.98847,19.991489999999999,48.413449999999997,60.906179999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",-0.22388399237294088,7.7890080313531937E-2,0.12722574996022012,0.15345638665271508,{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":0.11291255302594842},null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188.46483000000001,223.71677,249.30718999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196.37968000000001,214.20532,222.02950999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.806049999999999,204.81077999999999,229.16843,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74.174800000000005,82.021619999999999,214.51345000000001,239.04461000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.29660661128022281,0.31956950528679939,0.56372009333778494,0.60228571385379082,{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":0.58511171354967073},null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.860140000000001,49.051169999999999,50.974899999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.609270000000002,48.239429999999999,48.831620000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.454169999999998,47.567549999999997,47.914749999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.412959999999998,42.935540000000003,49.08135,49.983930000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","","","","","","","","","",145.65183999999999,168.77942000000002,{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":187.11831000000001},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":195.18928},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":199.61304000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":"-"},{"$f":"IFERROR((Q130-P130)/P130,\"-\")","v":0.15878673417376687},{"$f":"IFERROR((R130-Q130)/Q130,\"-\")","v":0.10865596054305668},{"$f":"IFERROR((S130-R130)/R130,\"-\")","v":4.31329782745472E-2},{"$f":"IFERROR((T130-S130)/S130,\"-\")","v":2.2663949577558847E-2},null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34566999999999998,6.5629999999999994E-2,0.11020000000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24056,5.2420000000000001E-2,0.14362,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13797000000000001,0.13922999999999999,0.29725000000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4178900000000001,0.12554000000000001,0.12870999999999999,0.46505999999999997,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","","","","","","","","","","",5.6715600000000004,0.52702000000000004,{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":0.85416999999999998},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":0.88036000000000003},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":0.50763999999999998},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.664E-2,0.88468999999999998,0.95565999999999995,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47397,0.92678000000000005,0.87463999999999997,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2999999999999996E-4,0.46548,0.90332000000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.452E-2,6.5759999999999999E-2,0.95567999999999997,1.0531600000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","","","","","",5.808E-2,0.13297999999999999,{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":1.92177},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":3.7679499999999999},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":3.6605999999999996},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.23245,50.001489999999997,52.040759999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.323799999999999,49.218620000000001,49.849890000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.592869999999998,48.172260000000001,49.115319999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.845370000000003,43.126849999999997,50.165730000000003,51.50215,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","","","","","","","","","","",151.38148000000001,169.43943999999999,{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":189.89424},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":199.83758},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":203.78129999999999},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.2439,16.42642,15.8049,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.544309999999999,15.72682,15.852399999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.07179,16.13129,14.954459999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.576930000000001,14.619,16.167059999999999,15.064629999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","","","","","","","","","",58.307720000000003,59.38158,63.086559999999999,{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":62.172329999999995},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":63.314599999999999},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.4003225774559388,0.35182950622771419,0.33714797873067576,0.31852328160644888,{"$f":"IFERROR(T156/T130, \"-\")","v":0.31718669281325507},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",1.8417115263639122E-2,6.2392748727804127E-2,-1.449167619854377E-2,1.8372642620921614E-2,null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","","","","","","","","","","",29.616240000000001,32.624749999999999,{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":35.17},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",30.064960000000003,32.512609999999995,{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":32.979219999999998},null,"Q2"]
[null,null,"","","","","","","","","","","","","","",26.382379999999998,31.436259999999997,32.960290000000001,{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","",21.836029999999997,28.316540000000003,32.914290000000001,34.9193,{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":""},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":""},"","","","","","",87.34411999999999,109.39784,124.03174999999999,{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":133.01695000000001},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":136.29844},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.5996774225440612,0.64817049377228575,0.66285202126932408,0.68147671839355117,{"$f":"IFERROR(T164/T130, \"-\")","v":0.68281330718674482},null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":"-"},"-","-","-","-","-","-","-",0.25249232575701736,0.13376781479414937,7.2442741475469155E-2,2.4669713145580249E-2,null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7412200000000002,7.8894000000000002,8.7027900000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9036999999999997,7.4824400000000004,8.4912200000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5086300000000001,8.0959699999999994,7.6679500000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1999300000000002,7.3467799999999999,7.8818299999999999,7.9506899999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","","","","","","","","","","",24.799720000000001,27.710819999999998,31.622720000000001,{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":30.990479999999998},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":34.388019999999997},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.17026712467209479,0.16418364276876882,0.16899853360154868,0.15877142433231989,{"$f":"IFERROR(T173/T130, \"-\")","v":0.17227341460257303},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.11738438982375597,0.14116868429010773,-1.9993220064561272E-2,0.10963173206739617,null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.29674,14.294650000000001,14.84657,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.826779999999999,13.967309999999999,14.50658,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.82695,13.3,13.8504,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.638310000000001,12.681139999999999,13.913320000000001,14.782870000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","","","","","","","","","","",50.553240000000002,51.016179999999999,55.336839999999995,{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":56.895230000000005},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":58.706299999999999},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.34708274196879357,0.30226540652882911,0.29573182870238618,0.2914874730825382,{"$f":"IFERROR(T181/T130, \"-\")","v":0.29410052569711875},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",9.1574743775076749E-3,8.4691954591660859E-2,2.8161889981430273E-2,3.1831666731991302E-2,null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.037960000000002,22.184059999999999,23.54935,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.73048,21.449739999999998,22.997800000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.33558,21.395969999999998,21.518350000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.838229999999999,20.027920000000002,21.79515,22.733560000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","","","","","","","","","","",75.352919999999997,78.727000000000004,86.95956000000001,{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":87.885709999999989},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":93.094300000000004},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.51734959201339303,0.46644904929759801,0.46473036230393489,{"$f":"IFERROR(S189/S130, \"-\")","v":0.45025889741485797},{"$f":"IFERROR(T189/T130, \"-\")","v":0.46637384010583677},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",4.4777030538431774E-2,0.10457098581172922,1.065035287667024E-2,5.9265493787329197E-2,null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":""},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":""},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":""},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","","","","","","","","","","",6.9239499999999978,10.506319999999999,{"$f":"IFERROR(T160+T133-T185, \"\")","v":11.73085},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",9.5750400000000013,11.115289999999995,{"$f":"IFERROR(T161+T134-T186, \"\")","v":10.125039999999995},null,"Q2"]
[null,null,"","","","","","","","","","","","","","",7.1847699999999968,10.17952,11.739189999999997,{"$f":"IFERROR(T162+T135-T187, \"\")","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","",4.4156899999999979,8.4141600000000025,11.24785,12.6508,{"$f":"IFERROR(T163+T136-T188, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":""},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":""},"","","","","","",17.662759999999992,31.197859999999999,37.926360000000003,{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":46.011599999999987},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":43.71177999999999},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.11672193461156696,0.18426859604395437,0.20176549248060141,0.23466968164984639,{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":0.21842710108720392},null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":"-"},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":"-"},"-","-","-","-","-","-",0.76630719094864075,{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":0.21567184415854179},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":0.21318259912103307},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":-4.998348242617074E-2},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","","","","","","","","","","",11.681279999999997,15.772579999999998,{"$f":"IFERROR(T199+T252, \"\")","v":17.40438},null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","","","","","","","","","","",14.536840000000002,16.539669999999997,{"$f":"IFERROR(T200+T253-T252, \"\")","v":16.112679999999997},null,"Q2"]
[null,null,"","","","","","","","","","","","","","",20.536999999999999,15.39331,17.378959999999999,{"$f":"IFERROR(T201+T254-T253, \"\")","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","",22.498169999999998,13.049060000000003,16.586510000000001,18.493279999999999,{"$f":"IFERROR(T202+T255-T254, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","","","","","","","","","",89.992679999999993,67.172120000000007,58.197940000000003,{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":68.184489999999983},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":67.034120000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.59470432200175249,0.39674875923207648,0.3096088321013799,0.34775649101003087,{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":0.33496848001915641},null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":"-"},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":"-"},"-","-","-","-","-","-",-0.25358240247984598,{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":-0.13359977323925468},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":0.17159627986832487},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":-1.687143219814332E-2},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10104,8.4000000000000005E-2,0.10002999999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8330000000000001E-2,8.0610000000000001E-2,9.8640000000000005E-2,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5550000000000001E-2,9.5600000000000004E-2,9.3170000000000003E-2,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6410000000000001E-2,8.4370000000000001E-2,9.2399999999999996E-2,8.9459999999999998E-2,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":""},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":""},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":""},"","","","","",0.34564,0.33984000000000003,0.38736999999999999,{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":0.34723999999999999},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":0.39734000000000003},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",2.3730561865885117E-3,2.0135156288604381E-3,2.0701875727714724E-3,1.7789911413167772E-3,{"$f":"IFERROR(T219/T130, \"-\")","v":1.9905513186914041E-3},null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":""},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":""},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":""},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","","","","","","","","","","",6.8229099999999976,10.422319999999999,{"$f":"IFERROR(T199-T215, \"\")","v":11.63082},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",9.4767100000000006,11.034679999999994,{"$f":"IFERROR(T200-T216, \"\")","v":10.026399999999995},null,"Q2"]
[null,null,"","","","","","","","","","","","","","",7.0992199999999972,10.083920000000001,11.646019999999996,{"$f":"IFERROR(T201-T217, \"\")","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","",4.329279999999998,8.3297900000000027,11.15545,12.56134,{"$f":"IFERROR(T202-T218, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","","","","","","","","","",17.317119999999992,30.85802,37.538989999999998,{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":45.664359999999988},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":43.314439999999991},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.11443781992738726,0.18226134812119371,0.19970471209402565,0.23289867824513774,{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":0.2164415991390794},null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":"-"},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":"-"},"-","-","-","-","-","-",0.78193718124029943,{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":0.21650676226148011},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":0.21645148151295465},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":-5.1460701518646006E-2},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8039399999999999,2.1036999999999999,2.32389,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0358200000000002,1.4729000000000001,2.1787399999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5343899999999999,2.1183000000000001,2.5244900000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77824000000000004,1.6467700000000001,2.4084599999999998,2.7388300000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","","","","","","","","","","",3.1129600000000002,6.3623200000000004,9.3665199999999995,{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":8.8399199999999993},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":9.0052599999999998},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.17976199275630136,0.20618043542651152,0.24951443818813451,{"$f":"IFERROR(S240/S232, \"-\")","v":0.19358466865625626},{"$f":"IFERROR(T240/T232, \"-\")","v":0.20790433859932164},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0456200000000004,9.2033299999999993,10.26258,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9148500000000004,10.48856,8.7223100000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5507400000000002,8.4311000000000007,10.024850000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4546999999999999,6.7476500000000001,9.7026699999999995,10.87567,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":""},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":""},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":""},"","","","","",13.8188,24.596780000000003,30.094239999999999,{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":40.592410000000001},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":37.96978},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",9.1319650496882843E-2,0.1452796479566873,0.16009918047578026,0.20703057342278999,{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":0.18973441425443885},null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":"-"},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":"-"},"-","-","-","-","-","-",0.7799505022143749,{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":0.22350323904185818},0.34884316733035964,-6.4608876388467712E-2,null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7573299999999996,5.2662599999999999,5.6735300000000004,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7191299999999998,10.69064,11.66117,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.35223,14.932919999999999,16.330410000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.08248,17.987130000000001,20.27158,22.172889999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.12414865476467719,0.10657182018992599,0.10833563000862929,0.11359686351627507,{"$f":"IFERROR(T255/T130,\"-\")","v":0},null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.41122,21.683060000000001,14.55358,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.574570000000001,35.57826,28.286529999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.113489999999999,35.414879999999997,59.233330000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.346400000000003,38.815649999999998,39.640239999999999,66.311059999999998,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","","","","","","","","","",3.5709612990997774,1.5780785127158918,1.3172035578901478,{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":1.6335827313529794},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":0},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","","","","","","","","","","",11.486509999999999,{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":12.028760000000002},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":5.6745400000000004},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",14.405710000000001,{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":18.958120000000001},14.215839999999998,null,"Q2"]
[null,null,"","","","","","","","","","","","","","",28.3874,16.441369999999996,36.306930000000001,"",null,"Q3"]
[null,null,"","","","","","","","","","","","","",29.142810000000004,18.693879999999996,15.066779999999998,38.127259999999993,"",null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.9247100000000001,-9.6542999999999992,-8.8790399999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13.16886,-16.620139999999999,-14.070690000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13.726089999999999,-18.973510000000001,-22.926400000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.203589999999998,-20.121770000000001,-24.573460000000001,-28.183800000000002,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7824899999999999,-69.926829999999995,-8.5355399999999992,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-41.008659999999999,-45.265880000000003,86.709100000000007,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13.47627,-65.414230000000003,-105.21455,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.942170000000001,-19.78942,-48.84713,-145.934,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101.88409,-0.50829999999999997,-0.56640999999999997,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101.51340999999999,-20.960989999999999,-37.167760000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10.974919999999999,101.14273,-21.433229999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8780199999999998,-24.337589999999999,100.67492,-22.244399999999999,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121.0778,-48.752079999999999,5.4516299999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.079319999999996,-30.648610000000001,77.827870000000004,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.662299999999998,71.143389999999997,-67.414450000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.526209999999999,-5.3113599999999996,91.468029999999999,-101.86734,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","","","","","","","","","","",0.66019053886144807,0.665116652671078,{"$f":"IFERROR(T160/T126, \"\")","v":0.68994740548779898},null,"GPM Q1"]
[null,null,"","","","","","","","","","","","","","","",0.65918529281437743,0.67398412460512069,{"$f":"IFERROR(T161/T127, \"\")","v":0.67536608451654889},null,"GPM Q2"]
[null,null,"","","","","","","","","","","","","","",0.63642282549620455,0.66087616452812892,0.68789443751663115,{"$f":"IFERROR(T162/T128, \"\")","v":""},null,"GPM Q3"]
[null,null,"","","","","","","","","","","","","",0.5996774225440612,0.65951284180890701,0.67060685983576251,0.69861053342544288,{"$f":"IFERROR(T163/T129, \"\")","v":""},null,"GPM Q4"]
[null,null,"","","","","","","","","","","","","",0.5996774225440612,0.64817049377228575,0.66285202126932408,0.68147671839355117,{"$f":"IFERROR(T164/T130, \"\")","v":0.68281330718674482},null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","","","","","","","","","","",0.17256343827727688,0.16084020014201497,{"$f":"IFERROR(T169/T126,\"\")","v":0.17072696562425824},null,"Selling Expense Q1"]
[null,null,"","","","","","","","","","","","","","","",0.1732915260428417,0.15511045632172688,{"$f":"IFERROR(T170/T127,\"\")","v":0.17388773913296343},null,"Selling Expense Q2"]
[null,null,"","","","","","","","","","","","","","",0.15700784746142549,0.17019943217592665,0.16003318393605312,{"$f":"IFERROR(T171/T128,\"\")","v":""},null,"Selling Expense Q3"]
[null,null,"","","","","","","","","","","","","",0.17026712467209479,0.17111185744956275,0.16058706616668042,0.15906492346640211,{"$f":"IFERROR(T172/T129,\"\")","v":""},null,"Selling Expense Q4"]
[null,null,"","","","","","","","","","","","","",0.17026712467209479,0.16418364276876882,0.16899853360154868,0.15877142433231989,{"$f":"IFERROR(T173/T130,\"\")","v":0.17227341460257303},null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","","","","","","","","","","",0.34098734422139565,0.29142322191295339,{"$f":"IFERROR(T177/T126,\"\")","v":0.29125255763130481},null,"Admin Expense Q1"]
[null,null,"","","","","","","","","","","","","","","",0.28123186361018271,0.28954135652100366,{"$f":"IFERROR(T178/T127,\"\")","v":0.29707349459223348},null,"Admin Expense Q2"]
[null,null,"","","","","","","","","","","","","","",0.30942484193990616,0.27960237598951387,0.28906338862250147,{"$f":"IFERROR(T179/T128,\"\")","v":""},null,"Admin Expense Q3"]
[null,null,"","","","","","","","","","","","","",0.34708274196879357,0.29535298729211273,0.28347468030117345,0.29575245483898527,{"$f":"IFERROR(T180/T129,\"\")","v":""},null,"Admin Expense Q4"]
[null,null,"","","","","","","","","","","","","",0.34708274196879357,0.30226540652882911,0.29573182870238618,0.2914874730825382,{"$f":"IFERROR(T181/T130,\"\")","v":0.29410052569711875},null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","","","","","","","","","","",0.51355078249867259,0.45226362592370373,{"$f":"IFERROR(T185/T126,\"\")","v":0.46197932708058281},null,"SG&A Q1"]
[null,null,"","","","","","","","","","","","","","","",0.45452338965302447,0.44465160554343197,{"$f":"IFERROR(T186/T127,\"\")","v":0.47096123372519694},null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","","","","","","","","","","",0.46643268940133165,0.44980180816544052,0.44909657255855456,{"$f":"IFERROR(T187/T128,\"\")","v":""},null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"READY"},{"$f":"INDIRECT(\"Price!B\" & MATCH(X308,Price!A:A, 0))","v":3.16}]
[null,null,"","","","","","","","","","","","","",0.51734959201339303,0.46646484474167554,0.44406174646785385,0.45481737830538738,{"$f":"IFERROR(T188/T129,\"\")","v":""},null,"SG&A Q4",null,"Stock"]
[null,null,"","","","","","","","","","","","","",0.51734959201339303,0.46644904929759801,0.46473036230393489,0.45025889741485797,{"$f":"IFERROR(T189/T130,\"\")","v":0.46637384010583677},null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","","","","","","","","","","",8.9440655989228984E-2,0.18406111497877364,{"$f":"IFERROR(T243/T145,\"\")","v":0.19720273109001482},null,"NPM Q1",null,"Rev.Growth",2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04]
[null,null,"","","","","","","","","","","","","","","",0.1708592559332352,0.21310146444577274,{"$f":"IFERROR(T244/T146,\"\")","v":0.17497149943560558},null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Y311)","v":200.06901199999999},{"$f":"Y312*(1+Z311)","v":206.07108235999999},{"$f":"Z312*(1+AA311)","v":213.28357024259998},221.81491305230398]
[null,null,"","","","","","","","","","","","","","",0.13345412326680031,0.17501981430806859,0.20410841260934473,{"$f":"IFERROR(T245/T147,\"\")","v":""},null,"NPM Q3",null,"Other Rev",0.8,0.8,0.8,0.8]
[null,null,"","","","","","","","","","","","","",9.1284614207761738E-2,0.15646053444663824,0.19341231553891469,0.21116924244910162,{"$f":"IFERROR(T246/T148,\"\")","v":""},null,"NPM Q4",null,"GPM",0.67,0.67,0.67,0.67]
[null,null,"","","","","","","","","","","","","",9.1284614207761738E-2,0.14516561197322184,0.15847895123095887,0.20312700944436979,{"$f":"IFERROR(T247/T149,\"\")","v":0.18632612511550373},null,"NPM",null,"Gross Profit",{"$f":"Y312*Y314","v":134.04623803999999},{"$f":"Z312*Z314","v":138.06762518120001},{"$f":"AA312*AA314","v":142.899992062542},148.61599174504369]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","","","","","","","","","",5.525795067811632E-2,9.5833035439293238E-2,7.9084681085170652E-2,0.10227475379551858,{"$f":"IFERROR(T247/T55,\"\")","v":""},null,"ROA",null,"Selling Expense %",0.18,0.18,0.18,0.18]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","","","","","","","","","",0.17211406578719168,0.30193833821893118,0.13268718391354511,0.15521981298660442,{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":""},null,"ROIC",null,"Selling Expense",{"$f":"Y312*Y316","v":36.012422159999993},{"$f":"Z312*Z316","v":37.092794824799995},38.391042643667994,39.926684349414714]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","","","","","","","","","",0.18630046862276675,0.29988166534628313,0.1402906903972688,0.16981102397581774,{"$f":"IFERROR(T247/T122,\"\")","v":""},null,"ROE",null,"Admin Expense %",0.3,0.31,0.32,0.33]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Y318*Y312","v":60.02070359999999},{"$f":"Z318*Z312","v":63.882035531599996},{"$f":"AA318*AA312","v":68.250742477631988},73.198921307260321]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","","","","","","","","","",0.93124332911360974,0.94407557367845041,1.9061713886361933,1.839890458098139,{"$f":"IFERROR(T31/T67,\"\")","v":""},null,"Current Ratio",null,"EBIT",{"$f":"Y315+Y313-Y317-Y319","v":38.813112280000013},{"$f":"Z315+Z313-Z317-Z319","v":37.892794824800035},{"$f":"AA315+AA313-AA317-AA319","v":37.058206941242034},{"$f":"AB315+AB313-AB317-AB319","v":36.290386088368663}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","","","","","","","","","",0.93124332911360974,0.94407557367845041,1.9061713886361933,1.839890458098139,{"$f":"IFERROR((T31-T25)/T67,\"\")","v":""},null,"Quick Ratio",null,"Financial Cost",0.4,0.3,0.2,0.1]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Y320-Y321","v":38.413112280000014},{"$f":"Z320-Z321","v":37.592794824800038},36.858206941242031,36.190386088368662]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","","","","","","","","","",0.13481667628358956,0,0,0,{"$f":"IFERROR(T97/T122,\"\")","v":""},null,"Debt to Equity",null,"Tax %",0.25,0.25,0.25,0.25]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","","","","","","","","","",0.72365183662836141,0,0,0,{"$f":"IFERROR(T97/T247,\"\")","v":""},null,"Debt to Net Profit",null,"Tax",{"$f":"Y322*Y323","v":9.6032780700000036},{"$f":"Z322*Z323","v":9.3981987062000094},{"$f":"AA322*AA323","v":9.2145517353105078},{"$f":"AB322*AB323","v":9.0475965220921655}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Y322-Y324","v":28.809834210000012},{"$f":"Z322-Z324","v":28.194596118600028},27.643655205931523,27.142789566276498]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","","","","","","","","","",36.193596833380198,65.304677993324063,69.503078426691644,68.997586983260547,31.12378054058993,null,"Collection Period",null,"NPM",{"$f":"Y325/Y312","v":0.14399948258853806},{"$f":"Z325/Z312","v":0.13681976042298316},0.12960986715708187,0.12236683815698282]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","","","","","","","","","","","","","","",null,"Inventory Period",null,"NP Growth",{"$f":"(Y325/S247)-1","v":-0.29026549027268866},{"$f":"Z325/Y325-1","v":-2.1355141682364631E-2},{"$f":"AA325/Z325-1","v":-1.9540656314102955E-2},{"$f":"AB325/AA325-1","v":-1.811864733241042E-2}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","","","","","","","","","",162.81620941446519,328.32330118194903,308.66537737990467,287.76438570019815,133.00660392705632,null,"Payment Period",null,"Price",{"$f":"Y308","v":3.16},{"$f":"Y328","v":3.16},{"$f":"Z328","v":3.16},{"$f":"AA328","v":3.16}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","","","","","","","","","","","","",{"$f":"IFERROR(S326+S327-S328, \"\")","v":""},{"$f":"IFERROR(T326+T327-T328, \"\")","v":""},null,"Cash Cycle",null,"EPS",{"$f":"Y325/S332","v":0.24008199776571634},{"$f":"Z325/S332","v":0.23495501268804433},{"$f":"AA325/S332","v":0.23036383753583156},{"$f":"AB325/S332","v":0.22618995640537912}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Y328/Y329","v":13.162169714547616},{"$f":"Z328/Z329","v":13.449383198287459},13.71743079904407,13.970558420094601]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000000,119999977,119999977,null,"Common Shares",null,"Core P/E",10,{"$f":"Y331","v":10},{"$f":"Z331","v":10},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,119.999977,119.999977,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Y332","v":0},0,0]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","","","","","","","","","","",2.1451345000000002,1.992038798474103,{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":1.8502462712972019},null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Y333","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":""},"","","","","","","","",0.3009424,{"$f":"IFERROR(S247/S332, \"\")","v":0.33827014816844508},{"$f":"IFERROR(T247/T332, \"\")","v":0.31641489397952133},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","","","","","","","","","","",0.12403618821556911,-6.4608876388467795E-2,null,"EPS Growth",null,"Price",{"$f":"Y331*Y329","v":2.4008199776571635},{"$f":"Z331*Z329","v":2.3495501268804433},{"$f":"AA331*AA329","v":2.3036383753583154},{"$f":"AB331*AB329","v":2.2618995640537913}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.3,0.15,null,"Dividend Per Share",null,"MOS",{"$f":"Y335/Y328-1","v":-0.24024684251355588},{"$f":"Z335/Z328-1","v":-0.25647147883530275},{"$f":"AA335/AA328-1","v":-0.27100051412711545},{"$f":"AB335/AB328-1","v":-0.28420899871715466}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","","",{"$f":"IFERROR(J336/J345,\"\")","v":""},{"$f":"IFERROR(K336/K345,\"\")","v":""},{"$f":"IFERROR(L336/L345,\"\")","v":""},{"$f":"IFERROR(M336/M345,\"\")","v":""},{"$f":"IFERROR(N336/N345,\"\")","v":""},"","","",1.7218040879503457E-2,{"$f":"IFERROR(S336/S345,\"\")","v":3.6285905686722832E-2},{"$f":"IFERROR(T336/T345,\"\")","v":3.9223565112718795E-2},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA335)","v":-0.14618533283101509},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB335)","v":-0.105468967521823}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","","","","","","","","","",0,0,0.66457900249350044,{"$f":"IFERROR(S336*S332/S247,\"\")","v":0.88686513316159343},{"$f":"IFERROR(T336*T332/T247,\"\")","v":0.47406112308261988},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AA337+AA333","v":-0.14618533283101509},{"$f":"AB337+AB333","v":-0.105468967521823}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":""},"","","","","","","","",{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":1161.57233798929},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":992.1205608262535},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":458.90771270465791},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","","","","","","","","","","",5.4149161182633998,{"$f":"IFERROR(S345/S333,\"\")","v":4.1503573781741139},{"$f":"IFERROR(T345/T333,\"\")","v":2.066877113338033},null,"P / BV",null,"Price",{"$f":"Y332*Y329","v":0},{"$f":"Z332*Z329","v":0},{"$f":"AA332*AA329","v":0},{"$f":"AB332*AB329","v":0}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","","","","","","","","","","",38.597829285248274,{"$f":"IFERROR(S345/S334,\"\")","v":24.441036164796657},{"$f":"IFERROR(T345/T334,\"\")","v":12.086130409622019},null,"P / E",null,"MOS",{"$f":"Y340/Y328-1","v":-1},{"$f":"Z340/Z328-1","v":-1},{"$f":"AA340/AA328-1","v":-1},{"$f":"AB340/AB328-1","v":-1}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","","","","","","","","","","",-3.4712760909064944,-2.8075562263378928,{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":""},null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA340)","v":-1},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB340)","v":-1}]
["HS","High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.416090000000001,11.6,5.55,null,"Max Price",null,"Total Return",null,null,{"$f":"AA342+AA333","v":-1},{"$f":"AB342+AB333","v":-1}]
["HS","Low",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3330000000000002,4.9800000000000004,3.04,null,"Min Price",null,"Upside",{"$f":"Y341","v":-1},{"$f":"Z341","v":-1},-1,-1]
["HS","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.6157233798929,8.2676729248560896,3.8242316721832199,null,"Price",null,"Downside Risk",{"$f":"Y336","v":-0.24024684251355588},{"$f":"Z336","v":-0.25647147883530275},-0.27100051412711545,-0.28420899871715466]

{"sheet":"XO","index":14,"n_rows":345,"n_cols":28,"rows_kept":345,"cut":false,"hidden":false,"merged":[[338,23,338,27],[308,23,308,27],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,23,333,27],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[234,2,234,18],[149,2,149,18],[150,2,150,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[226,2,226,18],[220,2,220,18],[191,2,191,18],[143,2,143,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,55.118000000000002,107.768,142.828,85.326999999999998,135.465,151.16,116.164,59.707999999999998,185.345,145.03700000000001,901.67100000000005,null,null,"Q1"]
[null,null,null,null,null,null,null,null,93.210999999999999,111.095,88.117000000000004,57.34,134.56399999999999,115.614,88.611000000000004,150.023,154.233,283.375,803.38300000000004,null,null,"Q2"]
[null,null,null,null,null,null,null,null,162.678,135.31700000000001,61.287999999999997,85.036000000000001,125.349,65.206999999999994,162.25200000000001,186.54400000000001,148.458,213.83600000000001,214.73400000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,49.414140000000003,67.464389999999995,110.47016000000001,55.273420000000002,110.36747,185.33750000000001,59.77046,131.66601,130.91716,234.07201000000001,850.96573999999998,384.79192,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-",0.20686794265151587,0.14098772464694809,0.1793908135830104,7.9393908751060421E-2,0.14723412874891836,0.18691183596491215,6.4012546491070077E-2,0.10580892275827077,9.5454388494781411E-2,0.14912515849787486,0.38379588063640757,0.19658709362792318,{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,0,171.16200000000001,133.74,0.58799999999999997,0,120,50.2,0,0,0,0,null,null,"Q1"]
[null,null,null,null,null,null,null,null,0,132.047,0.216,0.58799999999999997,0,57,0,0,0,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,99.998999999999995,132.428,0.58499999999999996,0.26600000000000001,48.982999999999997,111.14400000000001,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,0,190.57946999999999,133.15562,0.58796000000000004,0,78.888890000000004,131.62611000000001,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-",0,0.39827479118571002,0.21622938723860063,8.4453689656390873E-4,0,7.9559005960121387E-2,0.14096800469351758,0,0,0,0,0,{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,64.231999999999999,48.41,52.578000000000003,85.486000000000004,99.841999999999999,124.26600000000001,140.66800000000001,187.41399999999999,117.67400000000001,173.33500000000001,347.59699999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,50.820999999999998,64.91,48.276000000000003,70.817999999999998,88.691000000000003,84.432000000000002,109.31100000000001,245.07599999999999,173.47399999999999,187.178,419.04500000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,34.237000000000002,29.919,43.225999999999999,60.381999999999998,81.772000000000006,70.100999999999999,114.812,132.27600000000001,125.492,213.24,250.25700000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,35.583060000000003,50.228610000000003,33.477229999999999,55.084049999999998,83.361450000000005,80.31653,76.608040000000003,103.67931,122.96386,100.52934999999999,289.73086000000001,231.45354,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-",0.14896534504992801,0.10496822747643526,5.4363164914448953E-2,7.9121900532640274E-2,0.11120713795465749,8.0998772944660111E-2,8.2045139389754676E-2,8.3318360626412305E-2,8.9655474219406478E-2,6.4046338784540427E-2,0.13067213559178506,0.11824774994884056,{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,53.554000000000002,83.984999999999999,95.801000000000002,112.681,106.017,119.39,112.664,160.547,158.83799999999999,153.76599999999999,249.63499999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,67.537000000000006,82.016999999999996,92.852999999999994,117.53400000000001,111.30200000000001,126.47499999999999,108.02800000000001,168.09200000000001,145.18299999999999,174.43199999999999,267.935,null,null,"Q2"]
[null,null,null,null,null,null,null,null,65.91,82.278000000000006,100.997,100.559,108.967,116.733,92.316999999999993,171.91900000000001,141.22399999999999,198.80099999999999,250.11099999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,46.287669999999999,60.727290000000004,78.881910000000005,85.221990000000005,81.134159999999994,88.427710000000005,87.831509999999994,98.007180000000005,136.48850999999999,113.42932,150.05940000000001,202.27448000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-",0.19377925150639658,0.12690846891338328,0.12809513457644855,0.12241158404245266,0.10823585391035367,8.9178852775465417E-2,9.4065172281690423E-2,7.8760145753455579E-2,9.9516574134466837E-2,7.226479288705287E-2,6.7678611327843752E-2,0.10334040314126001,{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,175.81700000000001,421.39100000000002,461.8,287.54500000000002,343.41300000000001,517.43600000000004,422.452,817.30899999999997,831.16800000000001,813.72299999999996,1550.7829999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,215.14699999999999,401.887,258.79399999999998,249.88300000000001,336.62700000000001,386.24900000000002,509.34800000000001,802.65200000000004,644.95100000000002,983.71600000000001,1519.7539999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,371.21800000000002,395.84699999999998,219.161,248.72800000000001,367.77600000000001,366.38299999999998,597.42999999999995,645.73400000000004,619.58000000000004,1140.8789999999999,765.25599999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,133.65267,377.39684,374.54597999999999,210.21949000000001,277.17302000000001,435.55229000000003,358.69198,672.25337999999999,748.18298000000004,702.29971999999998,1353.47866,866.49667999999997,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-",0.55952512525325693,0.78868750996708525,0.60821952350250907,0.30195611211961298,0.36975866269659463,0.43925205736897199,0.38414941169473982,0.54023362565939714,0.54551556753983421,0.44742879363497212,0.61043530875553798,0.44268617688085699,{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,96.028000000000006,97.414000000000001,363.90699999999998,469.41300000000001,451.65300000000002,568.13099999999997,548.279,471.209,536.82299999999998,781.67700000000002,797.90899999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,94.225999999999999,111.74,429.33,467.65300000000002,454.68799999999999,563.84900000000005,537.57100000000003,474.76100000000002,537.77499999999998,776.73,813.79499999999996,null,null,"Q2"]
[null,null,null,null,null,null,null,null,92.896000000000001,150.61500000000001,462.923,464.93799999999999,462.74099999999999,565.47299999999996,525.55499999999995,528.803,546.505,770.029,983.49900000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,95.42859,91.307760000000002,193.6037,474.27211999999997,457.56454000000002,541.72546,517.77781000000004,516.56101000000001,526.62647000000004,780.71838000000002,766.649,994.11573999999996,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-",0.3995033827045259,0.19081582631977584,0.31439010548804375,0.68123733647116413,0.61040736363078374,0.54632710766864001,0.55452603400859646,0.41511673367351476,0.38397416854303401,0.49738861199040457,0.34576800717502593,0.50788572706093238,{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,6.8360000000000003,7.53,6.9160000000000004,7.2220000000000004,9.25,10.787000000000001,10.315,8.3480000000000008,6.2629999999999999,1.004,0.49,null,null,"Q1"]
[null,null,null,null,null,null,null,null,7.03,7.2290000000000001,6.5780000000000003,7.484,9.1760000000000002,10.976000000000001,9.8130000000000006,7.835,5.6619999999999999,0.85099999999999998,0.41699999999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,6.9740000000000002,7.6909999999999998,7.4329999999999998,7.1150000000000002,10.603,11.146000000000001,9.4079999999999995,7.4610000000000003,5.1340000000000003,0.73499999999999999,0.378,null,null,"Q3"]
[null,null,null,null,null,null,null,6.8974799999999998,6.9703900000000001,7.2761500000000003,7.3254000000000001,9.3318700000000003,10.713430000000001,10.462669999999999,8.8500499999999995,6.8569199999999997,1.16153,0.54268000000000005,5.5384500000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-",2.8875692202272013E-2,1.4566787397052586E-2,1.1815629381291935E-2,1.0522094329698035E-2,1.2449046345342236E-2,1.080443445488133E-2,1.1205236663658337E-2,7.1120424842891052E-3,4.9995211136388577E-3,7.4000024757354195E-4,2.4475526888281742E-4,2.8295495100405725E-3,{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,105.705,108.179,375.387,482.12900000000002,466.06,582.59100000000001,606.92899999999997,570.45100000000002,640.42200000000003,878.04499999999996,898.86199999999997,null,null,"Q1"]
[null,null,null,null,null,null,null,null,104.08799999999999,157.84899999999999,452.02199999999999,479.33100000000002,468.62299999999999,578.59699999999998,595.81799999999998,570.91,756.31200000000001,870.89099999999996,903.51,null,null,"Q2"]
[null,null,null,null,null,null,null,null,102.845,197.18799999999999,475.846,476.39800000000002,476.81799999999998,580.27800000000002,581.89300000000003,621.38800000000003,770.20299999999997,859.94899999999996,1069.528,null,null,"Q3"]
[null,null,null,null,null,null,null,105.21536999999999,101.11566999999999,241.26124999999999,485.97271999999998,472.43218999999999,556.02482999999995,575.03841,572.12192000000005,623.33237999999994,867.33488999999997,863.75654999999995,1090.86437,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-",0.44047487474674296,0.21131249003291469,0.39178047649749093,0.69804390224423662,0.63024133730340526,0.56074794263102801,0.61585058830526007,0.45976637434060291,0.45448443246016573,0.55257120636502777,0.38956469124446208,0.55731382311914301,{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,281.52199999999999,529.57000000000005,837.18700000000001,769.67399999999998,809.47299999999996,1100.027,1029.3810000000001,1387.76,1471.59,1691.768,2449.645,null,null,"Q1"]
[null,null,null,null,null,null,null,null,319.23500000000001,559.73599999999999,710.81600000000003,729.21400000000006,805.25,964.846,1105.1659999999999,1373.5619999999999,1401.2629999999999,1854.607,2423.2640000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,474.06299999999999,593.03499999999997,695.00699999999995,725.12599999999998,844.59400000000005,946.66099999999994,1179.3230000000001,1267.1220000000001,1389.7829999999999,2000.828,1834.7840000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,238.86804000000001,478.51251000000002,615.80723,696.19219999999996,749.60521000000006,991.57712000000004,933.73039000000006,1244.3752999999999,1371.5153600000001,1569.6346100000001,2217.2352099999998,1957.36105,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,86.953000000000003,107.16200000000001,164.4,149.37799999999999,139.167,171.17099999999999,115.545,182.84,171.92400000000001,116.587,244.14699999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,98.953000000000003,101.20399999999999,164.39400000000001,126.425,115.395,118.47799999999999,118.676,205.69900000000001,164.82300000000001,163.11099999999999,228.80799999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,85.289000000000001,84.064999999999998,138.38200000000001,108.818,131.22,112.20399999999999,168.03200000000001,178.80799999999999,161.24100000000001,200.714,228.79499999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,58.098269999999999,78.376919999999998,85.699259999999995,133.68673999999999,125.78095,215.00650999999999,105.46119,161.37996000000001,169.83628999999999,168.03661,287.30586,218.79168999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-",0.24322328763613582,0.16379283375475387,0.13916572561189319,0.19202562166022544,0.16779625904681211,0.21683286722065551,0.11294608286231317,0.12968753076342807,0.12383112501197215,0.10705460298177293,0.1295784311489443,{"$f":"IFERROR(S61/S55,\"-\")","v":0.11177891273559366},{"$f":"IFERROR(T61/T55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,96.122,109.59,309.15600000000001,172.76300000000001,162.358,201.86799999999999,165.80799999999999,222.392,205.44200000000001,248.68700000000001,341.55599999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,107.02200000000001,105.62,189.679,147.774,142.065,143.72399999999999,151.404,241.79300000000001,211.23099999999999,324.91899999999998,275.38499999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,91.536000000000001,112.9,158.70099999999999,125.428,155.625,133.30600000000001,202.26599999999999,210.61600000000001,199.14099999999999,392.04700000000003,258.66500000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,66.149569999999997,81.382289999999998,122.53404999999999,156.03541000000001,144.28515999999999,242.59826000000001,125.27361000000001,184.57148000000001,200.61520999999999,222.63828000000001,376.27024,256.97151000000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-",0.27692934559181714,0.17007348459918006,0.1989811811725562,0.22412691495250883,0.19248153304590823,0.2446589933418391,0.13416464896253402,0.14832460914323839,0.14627266733636871,0.14184083262537134,0.16970244667907833,0.13128467535409474,{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,3.1840000000000002,1.282,141.255,4.8099999999999996,0,0,0,0,0,0,0,null,null,"Q1"]
[null,null,null,null,null,null,null,null,2.2959999999999998,1.9630000000000001,5.3360000000000003,0,0,0,0,0,0,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,0.46400000000000002,26.609000000000002,12.385,0,0,0,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,2.0431599999999999,0.88405999999999996,33.2821,13.530720000000001,0,0,0,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-",8.553509293248272E-3,1.8475170063996862E-3,5.4046296273591983E-2,1.9435322602005596E-2,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,3.9460000000000002,0.33,0,7.1520000000000001,15.731999999999999,15.731999999999999,11.384,9.1280000000000001,0,27.437999999999999,4.266,null,null,"Q1"]
[null,null,null,null,null,null,null,null,3.9980000000000002,0,0,9.2970000000000006,15.731999999999999,15.731999999999999,7.4509999999999996,8.9390000000000001,0,29.164000000000001,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,4.0510000000000002,0,0,11.442,15.731999999999999,15.731999999999999,3.5179999999999998,0,0,19.27,0,null,null,"Q3"]
[null,null,null,null,null,null,null,3.8793299999999999,0.93032000000000004,0,0,13.587,15.731999999999999,15.317,0,0,27.219390000000001,11.80786,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-",1.6240473191809168E-2,1.9441915949073097E-3,0,0,1.8125541043131223E-2,1.5865634334120172E-2,1.640409283454938E-2,0,0,1.7341226949627468E-2,5.3254882236873739E-3,0,{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":7.1300000000000008},1.6120000000000001,141.255,11.962,15.731999999999999,15.731999999999999,11.384,9.1280000000000001,0,27.437999999999999,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":4.266},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":""},null,"Q1"]
[null,null,"","","","","","",6.2940000000000005,1.9630000000000001,5.3360000000000003,9.2970000000000006,15.731999999999999,15.731999999999999,7.4509999999999996,8.9390000000000001,0,29.164000000000001,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":0},"",null,"Q2"]
[null,null,"","","","","","",4.5150000000000006,26.609000000000002,12.385,11.442,15.731999999999999,15.731999999999999,3.5179999999999998,0,0,19.27,0,"",null,"Q3"]
[null,null,"","","","","",5.9224899999999998,1.8143799999999999,33.2821,13.530720000000001,13.587,15.731999999999999,15.317,0,0,27.219390000000001,11.80786,0,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-",2.4793982485057438E-2,3.7917086013069959E-3,5.4046296273591983E-2,1.9435322602005596E-2,1.8125541043131223E-2,1.5865634334120172E-2,1.640409283454938E-2,0,0,1.7341226949627468E-2,5.3254882236873739E-3,0,{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,9.5310000000000006,0,0,42.847999999999999,27.116,11.384,0,0,0,66.314999999999998,0,null,null,"Q1"]
[null,null,null,null,null,null,null,null,8.5109999999999992,0,0,38.914999999999999,23.183,7.4509999999999996,0,0,0,17.518999999999998,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,7.4809999999999999,0,0,34.981999999999999,19.25,3.5179999999999998,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,10.543340000000001,0,0,0,31.048999999999999,15.317,0,0,0,73.223079999999996,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-",4.4138763812856675E-2,0,0,0,4.1420469849722627E-2,1.5447109146689467E-2,0,0,0,4.6649761373444738E-2,0,0,{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","",16.661000000000001,1.6120000000000001,141.255,54.81,42.847999999999999,27.116,11.384,9.1280000000000001,0,93.753,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":4.266},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":""},null,"Q1"]
[null,null,"","","","","","",14.805,1.9630000000000001,5.3360000000000003,48.212000000000003,38.914999999999999,23.183,7.4509999999999996,8.9390000000000001,0,46.683,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":0},"",null,"Q2"]
[null,null,"","","","","","",11.996,26.609000000000002,12.385,46.423999999999999,34.981999999999999,19.25,3.5179999999999998,0,0,19.27,0,"",null,"Q3"]
[null,null,"","","","","",16.46583,1.8143799999999999,33.2821,13.530720000000001,44.635999999999996,31.048999999999999,15.317,0,0,{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":100.44247},11.80786,0,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-",0.10235205791547744,4.5762815703285801E-3,6.8641779363148844E-2,2.5544529221254258E-2,7.8581296000210979E-2,4.280841630919454E-2,1.9127139596650498E-2,0,0,8.1099863119490231E-2,6.5465626881143794E-3,{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":0},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":"-"},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,10.504,0.69099999999999995,7.7089999999999996,52.146000000000001,32.329000000000001,20.591000000000001,36.703000000000003,33.832999999999998,33.935000000000002,105.42,37.429000000000002,null,null,"Q1"]
[null,null,null,null,null,null,null,null,9.3070000000000004,5.8810000000000002,7.4340000000000002,47.165999999999997,28.167000000000002,16.631,34.97,32.494,33.401000000000003,55.656999999999996,38.475000000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,8.0969999999999995,5.4459999999999997,10.032999999999999,42.238999999999997,28.849,11.891,33.061,31.359000000000002,36.14,36.046999999999997,37.387,null,null,"Q3"]
[null,null,null,null,null,null,null,11.84403,0.65549999999999997,8.4066700000000001,10.46529,37.296840000000003,23.67756,7.6574799999999996,33.121299999999998,36.525939999999999,108.49276,37.291730000000001,41.374200000000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-",4.9583987878830504E-2,1.3698701419530284E-3,1.3651463624420259E-2,1.5032185077626553E-2,4.9755310532059935E-2,2.3878687317835649E-2,8.2009540248550745E-3,2.6616809253607012E-2,2.6631812566794727E-2,6.9119755202135869E-2,1.681902300297676E-2,2.1137745639722424E-2,{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,106.626,110.28100000000001,316.86500000000001,224.90899999999999,194.68700000000001,222.459,202.511,256.22500000000002,239.37700000000001,354.10700000000003,378.98500000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,116.32899999999999,111.501,197.113,194.94,170.232,160.35499999999999,186.374,274.28699999999998,244.63200000000001,380.57600000000002,313.86,null,null,"Q2"]
[null,null,null,null,null,null,null,null,99.632999999999996,118.346,168.73400000000001,167.667,184.47399999999999,145.197,235.327,241.97499999999999,235.28100000000001,428.09399999999999,296.05200000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,77.993600000000001,82.037779999999998,130.94072,166.50069999999999,181.58199999999999,266.27582000000001,132.93109000000001,217.69278,237.14115000000001,331.13103000000001,413.56196,298.34571,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-",0.32651333347064765,0.17144333384303787,0.21263264479697647,0.23915910003013535,0.24223684357796818,0.26853768065967476,0.14236560298738912,0.17494141839684541,0.17290447990316346,0.21096058145659771,0.18652146517193366,0.15242242099381717,{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,17.085999999999999,107.182,202.53399999999999,224.732,283.77,456.69400000000002,210.95400000000001,515.54999999999995,612.21699999999998,698.83,1408.8879999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,45.095999999999997,135.54499999999999,197.459,208.756,298.73899999999998,188.57499999999999,302.80700000000002,483.29,532.71400000000006,822.28800000000001,1432.11,null,null,"Q2"]
[null,null,null,null,null,null,null,null,67.796000000000006,161.31200000000001,207.49100000000001,227.922,323.84100000000001,185.43299999999999,328.01100000000002,409.16199999999998,521.09699999999998,917.63499999999999,861.43799999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,3.06447,84.950590000000005,167.75127000000001,210.29435000000001,237.74354,389.02190000000002,184.38281000000001,410.69792999999999,517.05260999999996,602.35590000000002,1145.21975,981.72053000000005,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-",1.2829133608665269E-2,0.17753055191806794,0.27240873739010829,0.30206363989714335,0.31715833458521447,0.3923264183425289,0.19746900387380559,0.33004346036119492,0.37699367070887191,0.38375549071258053,0.51650801179546491,0.50155311407673109,{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,174.89599999999999,419.28899999999999,520.322,544.76499999999999,614.78599999999994,877.56799999999998,826.87,1131.5350000000001,1232.213,1337.6610000000001,2070.66,null,null,"Q1"]
[null,null,null,null,null,null,null,null,202.90600000000001,448.23500000000001,513.70299999999997,534.274,635.01800000000003,804.49099999999999,918.79200000000003,1099.2750000000001,1156.6310000000001,1474.0309999999999,2109.404,null,null,"Q2"]
[null,null,null,null,null,null,null,null,374.43,474.68900000000002,526.27300000000002,557.45899999999995,660.12,801.46400000000006,943.99599999999998,1025.1469999999999,1154.502,1572.7339999999999,1538.732,null,null,"Q3"]
[null,null,null,null,null,null,null,160.87443999999999,396.47473000000002,484.86651000000001,529.69150000000002,568.02320999999995,725.30129999999997,800.79930000000002,1026.68253,1134.3742099999999,1238.5035700000001,1803.6732500000001,1659.0153299999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-",0.6734866665293523,0.82855666615696211,0.78736735520302348,0.7608408999698647,0.75776315642203163,0.73146231934032513,0.85763439701261091,0.82505858963931544,0.8270955200968364,0.78903941217249285,0.81347853482806642,0.84757757389726329,{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,179.17400000000001,174.327,221.12299999999999,254.86500000000001,268.15699999999998,302.22399999999999,272.46199999999999,351.53899999999999,347.75200000000001,394.947,709.08600000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,202.28899999999999,201.435,234.38300000000001,227.23599999999999,263.47699999999998,210.142,339.34199999999998,456.39600000000002,391.62,616.26199999999994,704.85799999999995,null,null,"Q2"]
[null,null,null,null,null,null,null,null,183.41499999999999,178.19900000000001,199.79400000000001,224.583,301.00799999999998,252.761,345.53300000000002,341.90300000000002,329.13900000000001,698.96199999999999,554.55200000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,152.16301999999999,170.07409000000001,186.15090000000001,222.89142000000001,238.36028999999999,312.34753999999998,225.59114,310.32380000000001,374.69943999999998,386.15206000000001,810.92237,510.41381999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","",608.65207999999996,734.95209,740.11189999999999,878.19141999999999,945.04428999999993,1144.98954,990.71813999999995,1267.6608000000001,1524.5374400000001,1454.6630599999999,{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":2521.0933699999996},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":2478.9098199999999},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-",0.20750772756744715,7.0206072888370089E-3,0.18656573418154743,7.6125624183392665E-2,0.21157235921715384,-0.1347360780256561,0.27953728595299587,{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":0.20263830829193419},{"$f":"IFERROR((Q130-P130)/P130,\"-\")","v":-4.5833167600003444E-2},{"$f":"IFERROR((R130-Q130)/Q130,\"-\")","v":0.7331115633059383},{"$f":"IFERROR((S130-R130)/R130,\"-\")","v":-1.6732244232588556E-2},{"$f":"IFERROR((T130-S130)/S130,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,0.34100000000000003,0.68300000000000005,0.372,0.67800000000000005,0.80900000000000005,0.53100000000000003,1.6839999999999999,2.9359999999999999,3.05,2.5139999999999998,4.16,null,null,"Q1"]
[null,null,null,null,null,null,null,null,0.44500000000000001,0.39,0.4,0.57499999999999996,0.45900000000000002,0.49199999999999999,0.77300000000000002,1.6439999999999999,5.2939999999999996,1.534,6.4989999999999997,null,null,"Q2"]
[null,null,null,null,null,null,null,null,0.61899999999999999,0.502,2.4550000000000001,0.49199999999999999,1.538,4.798,1.601,1.1200000000000001,2.8410000000000002,3.4350000000000001,3.0000000000000001E-3,null,null,"Q3"]
[null,null,null,null,null,null,null,0.28264,1.7723800000000001,1.6677999999999999,2.3715299999999999,0.50797000000000003,0.80279,5.3719999999999997E-2,3.38592,7.2775400000000001,14.523630000000001,5.27616,8.2820300000000007,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","","",1.13056,3.1773800000000003,3.2427999999999999,5.5985300000000002,2.2529700000000004,3.6087899999999999,5.8747199999999999,7.4439200000000003,12.977540000000001,25.708629999999999,{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":12.759160000000001},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":18.944029999999998},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":""},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,0,0.53500000000000003,0.309,3.0000000000000001E-3,0,0,0,0,0,0,0,null,null,"Q1"]
[null,null,null,null,null,null,null,null,0,0.29199999999999998,3.1190000000000002,0.104,0.184,0.72499999999999998,0,0,0,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,1.0999999999999999E-2,0.31900000000000001,0,0,0.13,0.49299999999999999,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,0,0.67125000000000001,0.47256999999999999,0,5.8439999999999999E-2,0,0,0,0,0,0,0,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","",0,0.68225000000000002,1.6185699999999998,3.4280000000000004,0.16544,0.314,1.218,0,0,0,{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":0},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":0},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":""},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,179.51499999999999,175.54499999999999,221.804,255.54599999999999,268.96600000000001,302.755,274.14600000000002,354.47500000000002,350.80200000000002,397.46100000000001,713.24599999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,202.73400000000001,202.11699999999999,237.90199999999999,227.91499999999999,264.12,211.35900000000001,340.11500000000001,458.04,396.91399999999999,617.79600000000005,711.35699999999997,null,null,"Q2"]
[null,null,null,null,null,null,null,null,184.04499999999999,179.02,202.249,225.07499999999999,302.67599999999999,258.05200000000002,347.13400000000001,343.02300000000002,331.98,702.39700000000005,554.55499999999995,null,null,"Q3"]
[null,null,null,null,null,null,null,152.44567000000001,172.51772,188.29127,225.26293999999999,239.10203000000001,312.83632,224.03086999999999,313.70970999999997,381.97698000000003,400.67568999999997,816.19853000000001,518.69584999999995,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","","",609.78268000000003,738.81171999999992,744.97326999999996,887.21794,947.63803000000007,1148.5983200000001,996.19686999999999,1275.1047100000001,1537.5149799999999,1480.3716899999999,{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":2533.8525300000001},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":2497.85385},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":""},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,119.913,126.05,144.29900000000001,185.43100000000001,172.39099999999999,180.81200000000001,180.52500000000001,191.72800000000001,195.548,219.85300000000001,353,null,null,"Q1"]
[null,null,null,null,null,null,null,null,129.78700000000001,138.76,155.08799999999999,153.83099999999999,164.792,142.601,197.364,244.12799999999999,227.727,318.96800000000002,351.113,null,null,"Q2"]
[null,null,null,null,null,null,null,null,124.745,116.717,139.70599999999999,155.84800000000001,183.06,161.12299999999999,199.911,193.33799999999999,198.24,362.28800000000001,296.14800000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,117.93129999999999,119.62756,125.63755999999999,167.01893000000001,171.62406999999999,190.68397999999999,154.73085,175.36430999999999,211.845,231.60162,441.24077,292.48975999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","",471.72519999999997,494.07256000000001,507.16455999999999,606.11193000000003,666.73406999999997,710.92697999999996,639.26684999999998,753.16430999999989,841.03899999999999,853.11662000000001,1342.34977,{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":1292.7507600000001},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-",0.77503259333312391,0.67225138444058308,0.68525389201281595,0.69018202204708401,0.70550563296879987,0.62090259793989033,0.64525602609840171,0.59413709882012589,0.55166831455447884,0.58647025793038288,0.53244746345907856,0.52149971312792665,{"$f":"IFERROR(T156/T130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-",4.7373682813638192E-2,2.6498132177184632E-2,0.19509914099676057,0.10001806102051142,6.6282663491307695E-2,-0.10079815792052228,0.17816888205606143,0.11667399640856603,1.436035665409098E-2,0.57346573555207492,-3.6949393599553348E-2,"-",null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","",59.26100000000001,48.277000000000001,76.823999999999984,69.433999999999997,95.765999999999991,121.41199999999998,91.936999999999983,159.81099999999998,152.20400000000001,175.09399999999999,356.08600000000001,{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":""},null,"Q1"]
[null,null,{"$f":"IF(AND(ISBLANK(C127),ISBLANK(C153)),\"\",C127-C153)","v":""},"","","","","",72.501999999999981,62.675000000000011,79.295000000000016,73.405000000000001,98.684999999999974,67.540999999999997,141.97799999999998,212.26800000000003,163.893,297.29399999999993,353.74499999999995,{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":""},null,"Q2"]
[null,null,{"$f":"IF(AND(ISBLANK(C128),ISBLANK(C154)),\"\",C128-C154)","v":""},"","","","","",58.669999999999987,61.482000000000014,60.088000000000022,68.734999999999985,117.94799999999998,91.638000000000005,145.62200000000001,148.56500000000003,130.899,336.67399999999998,258.404,{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":""},null,"Q3"]
[null,null,{"$f":"IF(AND(ISBLANK(C129),ISBLANK(C155)),\"\",C129-C155)","v":""},"","","","",34.231719999999996,50.44653000000001,60.513340000000014,55.872489999999999,66.736220000000003,121.66355999999999,70.860289999999992,134.95949000000002,162.85443999999998,154.55044000000001,369.6816,217.92406,{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":136.92687999999998},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":240.87952999999999},232.94734000000005,272.07949000000002,278.31021999999996,434.06255999999996,351.45128999999997,514.49648999999999,683.49843999999996,601.54643999999996,1178.7435999999998,{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":1186.15906},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-",0.22496740666687609,0.32774861555941692,0.31474610798718416,0.30981797795291605,0.29449436703120019,0.37909740206010961,0.35474397390159829,0.40586290117987395,0.44833168544552104,0.41352974206961718,0.46755253654092149,0.47850028687207347,{"$f":"IFERROR(T164/T130, \"-\")","v":"-"},null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":0.75918366065158294},-3.2930112409302423E-2,0.16798710815929455,2.2900403113810367E-2,0.55963571873142148,-0.1903211140808827,0.46391976538199658,0.32848027787322703,-0.11990078572820152,0.95952219416342965,6.2909864367451645E-3,"-",null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,10.387,10.787000000000001,14.741,19.404,16.513999999999999,18.248000000000001,15.8,22.148,19.91,22.744450000000001,29.908999999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,13.593999999999999,14.537000000000001,17.645,16.803000000000001,21.344999999999999,17.989000000000001,17.164999999999999,20.420000000000002,20.303999999999998,26.776,41.082000000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,13.726000000000001,10.317,14.489000000000001,16.978999999999999,16.263999999999999,20.489000000000001,16.47,16.356000000000002,16.748000000000001,22.335000000000001,31.31,null,null,"Q3"]
[null,null,null,null,null,null,null,9.7709799999999998,12.299810000000001,13.14766,16.121680000000001,17.767320000000002,21.075559999999999,21.414919999999999,20.93186,21.927119999999999,23.733350000000002,57.718139999999998,32.267789999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","","",39.083919999999999,50.006810000000002,48.788660000000007,62.996679999999998,70.953320000000005,75.198559999999986,78.140919999999994,70.366860000000003,80.851119999999995,80.695350000000005,129.57359,{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":134.56879000000001},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-",6.4213893756840529E-2,6.8040911347024002E-2,6.592065334985156E-2,7.1734565568859696E-2,7.5079359508113647E-2,6.5676198229723551E-2,7.8873008220077603E-2,5.5509218238822246E-2,5.303321379893431E-2,5.5473567879011108E-2,5.1395791818690167E-2,5.428547215162511E-2,{"$f":"IFERROR(T173/T130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-",0.27947273456705474,-2.4359682211282707E-2,0.29121562264673778,0.12630252895866906,5.9831449747523878E-2,3.9127876916792134E-2,-9.9487694795505247E-2,0.14899428509386367,-1.9266276088691135E-3,0.60571321643688247,3.8551065846057143E-2,"-",null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,26.423999999999999,22.774999999999999,27.274000000000001,34.267000000000003,29.390999999999998,32.295999999999999,30.364000000000001,32.088999999999999,37.447000000000003,47.838000000000001,50.576999999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,24.132000000000001,25.157,32.488999999999997,37.877000000000002,32.081000000000003,35.835000000000001,28.995999999999999,30.405000000000001,38.719000000000001,53.12,54.478000000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,24.657,28.39,35.435000000000002,34.997999999999998,31.213000000000001,36.228999999999999,31.122,37.481000000000002,42.664000000000001,52.445,52.936999999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,23.733250000000002,26.937390000000001,29.16516,39.026389999999999,37.495350000000002,32.666150000000002,53.202370000000002,28.719899999999999,32.713650000000001,62.63015,63.146709999999999,64.406930000000003,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","","",94.933000000000007,102.15038999999999,105.48716,134.22439,144.63735,125.35115,157.56236999999999,119.20189999999999,132.68865,181.46015,216.54971,{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":222.39893000000001},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-",0.15597252210162499,0.13898918227445273,0.14252866357100866,0.15284183714753213,0.15304822380335212,0.1094779870216107,0.15903854349532753,9.4032962129932535E-2,8.7035350210881005E-2,0.12474376712363894,8.5895156671646808E-2,8.9716426231269686E-2,{"$f":"IFERROR(T181/T130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-",7.6026144754721539E-2,3.2665269315173599E-2,0.27242396136174296,7.7578747051858452E-2,-0.13334176822238511,0.25696788581516788,-0.24346212867958253,0.1131420723998527,0.36756346530015949,0.19337336599798913,2.701098052728864E-2,"-",null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,36.811,33.561999999999998,42.015000000000001,53.670999999999999,45.905000000000001,50.543999999999997,46.164000000000001,54.237000000000002,57.356999999999999,70.582449999999994,80.486000000000004,null,null,"Q1"]
[null,null,null,null,null,null,null,null,37.725999999999999,39.694000000000003,50.134,54.68,53.426000000000002,53.823999999999998,46.161000000000001,50.825000000000003,59.023000000000003,79.896000000000001,95.56,null,null,"Q2"]
[null,null,null,null,null,null,null,null,38.383000000000003,38.707000000000001,49.923999999999999,51.976999999999997,47.476999999999997,56.718000000000004,47.591999999999999,53.837000000000003,59.411999999999999,74.78,84.247,null,null,"Q3"]
[null,null,null,null,null,null,null,33.50423,39.237200000000001,42.312820000000002,55.148069999999997,55.26267,53.741709999999998,74.617289999999997,49.651760000000003,54.640770000000003,86.363500000000002,120.86485,96.674719999999994,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","","",134.01692,152.15720000000002,154.27582000000001,197.22107,215.59066999999999,200.54971,235.70329000000001,189.56876,213.53977,262.15550000000002,346.12330000000003,{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":356.96771999999999},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-",0.22018641585846549,0.20703009362147676,0.20844931692086022,0.22457640271639184,0.22812758331146576,0.17515418525133425,0.23791155171540518,0.14954218036875477,0.14006856400981532,0.18021733500265005,0.13729094849033699,{"$f":"IFERROR(S189/S130, \"-\")","v":0.14400189838289479},{"$f":"IFERROR(T189/T130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-",0.13535813239104449,1.3923889240864006E-2,0.27836669414558929,9.3142177963034034E-2,-6.9766284412957139E-2,0.17528611734217917,-0.19573137905711885,0.12645021257722003,0.22766592845913439,0.32029768591542046,3.1331089239008056E-2,"-",null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,-8.5440000000000005,6.3170000000000002,-0.55900000000000005,0.44600000000000001,-0.80200000000000005,4.5999999999999999E-2,1.663,1.3740000000000001,0.33400000000000002,-10.635,-6.024,null,null,"Q1"]
[null,null,null,null,null,null,null,null,-7.0140000000000002,4.7190000000000003,1.792,-0.30399999999999999,1.3009999999999999,-0.16400000000000001,-1.4159999999999999,-0.56599999999999995,-10.009,-3.145,-6.2080000000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,1.964,2.282,0.34100000000000003,-0.30499999999999999,-0.85599999999999998,1.1279999999999999,2.2189999999999999,1.6990000000000001,-3.6720000000000002,-1.046,-4.5389999999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,1.5624400000000001,7.8637199999999998,-10.765879999999999,1.5322,-0.18345,0.67703999999999998,2.0658599999999998,-2.12853,0,4.0643900000000004,-19.136500000000002,1.6916100000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","",6.2497600000000002,-5.7302799999999996,2.5521200000000022,3.1062000000000003,-0.34644999999999998,0.32003999999999988,3.0758599999999996,0.33747000000000016,2.5070000000000001,-9.2826100000000018,{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":-33.962499999999999},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":-15.07939},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":""},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","",22.791000000000011,15.398000000000003,35.180999999999983,16.440999999999995,50.669999999999987,71.398999999999987,47.456999999999979,108.50999999999999,97.89700000000002,107.02555000000001,279.76000000000005,{"$f":"IFERROR(T160+T133-T185, \"\")","v":""},null,"Q1"]
[null,null,{"$f":"IFERROR(C161+C134-C186, \"\")","v":""},"","","","","",35.220999999999975,23.371000000000009,29.561000000000021,19.300000000000004,45.717999999999975,14.209000000000003,96.589999999999975,163.08700000000005,110.16400000000002,218.9319999999999,264.68399999999997,{"$f":"IFERROR(T161+T134-T186, \"\")","v":""},null,"Q2"]
[null,null,{"$f":"IFERROR(C162+C135-C187, \"\")","v":""},"","","","","",20.905999999999985,23.277000000000015,12.619000000000021,17.249999999999993,72.008999999999986,39.718000000000004,99.631000000000014,95.848000000000027,74.328000000000003,265.32899999999995,174.15999999999997,{"$f":"IFERROR(T162+T135-T187, \"\")","v":""},null,"Q3"]
[null,null,{"$f":"IFERROR(C163+C136-C188, \"\")","v":""},"","","","",1.0101299999999966,12.981710000000007,19.868320000000011,3.095950000000002,11.981520000000003,68.724639999999994,-3.7032800000000066,88.693650000000019,115.49120999999997,82.710570000000004,254.09291000000002,129.53136999999998,{"$f":"IFERROR(T163+T136-T188, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":4.0405199999999866},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":91.899709999999985},81.914320000000032,80.45695000000002,64.972520000000003,237.12163999999993,121.62271999999999,332.37165000000005,482.93621000000002,365.09957000000003,845.37945999999988,{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":848.13536999999997},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-",6.6261643657156049E-3,0.12450351020397545,0.11019546926924662,9.1036280736163641E-2,6.8587256338100255E-2,0.20644435378902207,0.12203852233097474,0.26066223800034244,0.31410179171067326,0.24662696028725059,0.33363404144123571,0.33954563434526003,{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":"-"},null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":21.744525457119451},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":-0.10865529390680291},-1.7791394715844691E-2,-0.19245608987166446,2.6495681558911355,-0.48708721818894291,1.7328088863659692,0.45300060940817288,-0.24400042398974386,{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":1.3154764602982134},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":3.2599680148368945E-3},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","",27.329000000000011,19.134000000000004,39.400999999999982,25.276999999999994,59.809999999999988,81.918999999999983,62.451999999999977,122.46199999999999,112.36600000000001,121.51555,295.12600000000003,{"$f":"IFERROR(T199+T252, \"\")","v":""},null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","",39.793999999999983,27.512000000000008,33.856000000000023,28.498000000000005,55.180999999999969,25.664000000000005,111.43399999999997,177.22000000000006,124.75700000000003,234.1809999999999,280.47899999999998,{"$f":"IFERROR(T200+T253-T252, \"\")","v":""},null,"Q2"]
[null,null,{"$f":"IFERROR(C201+C254-C253, \"\")","v":""},"","","","","",25.533999999999981,27.637000000000018,17.358000000000018,26.526999999999994,81.84499999999997,52.016000000000012,113.798,109.88200000000003,89.362000000000009,280.49299999999999,190.08499999999998,{"$f":"IFERROR(T201+T254-T253, \"\")","v":""},null,"Q3"]
[null,null,{"$f":"IFERROR(C202+C255-C254, \"\")","v":""},"","","","",20.473399999999998,17.108650000000004,23.874710000000015,10.022510000000002,21.190310000000004,78.872979999999984,8.9420699999999869,103.66082000000003,130.39889999999997,98.375740000000008,269.31432000000001,145.42570999999998,{"$f":"IFERROR(T202+T255-T254, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","",81.893599999999992,109.76564999999997,98.157710000000037,100.63751000000002,101.49231,275.70897999999988,168.54106999999999,391.34482000000003,539.96289999999999,424.86074000000008,905.50386999999978,{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":911.11571000000004},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-",0.13429965798960758,0.1487078547344817,0.13204693533248668,0.11387039420396218,0.10713881933955981,0.24003950972138352,0.16911727623655662,0.30691190602760848,0.3511919604191433,0.28699599085145983,0.35736249812454551,0.36475941536771661,{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":"-"},null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":0.34034466673830405},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":-0.10575202715968003},2.5263425562800743E-2,8.4938508514368349E-3,1.7165504460387184,-0.38869938150001476,1.3219552361925793,0.37976248158848752,-0.21316679349636783,{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":1.1312957040935334},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":6.197477654071493E-3},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,0.22500000000000001,1.9E-2,0.14799999999999999,0.26,0.6,0.497,0.56200000000000006,0.40200000000000002,0.38900000000000001,1.3109999999999999,0.55600000000000005,null,null,"Q1"]
[null,null,null,null,null,null,null,null,0.19700000000000001,1.9E-2,0.157,0.72599999999999998,0.622,0.61399999999999999,0.377,0.38900000000000001,0.36099999999999999,1.036,0.48599999999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,0.18099999999999999,0.112,0.186,0.67800000000000005,0.53500000000000003,0.41599999999999998,0.20699999999999999,0.373,0.39,0.73199999999999998,0.46100000000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,0.30786000000000002,5.2760000000000001E-2,9.3420000000000003E-2,0.26545999999999997,0.63624999999999998,0.55449999999999999,0.33764,0.99436999999999998,0.39584999999999998,0.94425999999999999,0.63768999999999998,0.49410999999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":1.2314400000000001},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":0.65576000000000001},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":0.24342},0.75645999999999991,2.3002500000000001,2.3115000000000001,1.8646399999999999,2.1403699999999999,1.5598500000000002,2.08426,3.7166899999999998,{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":1.9971100000000002},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-",2.0232248282138461E-3,8.9224863623423402E-4,3.2889621150531426E-4,8.6138395658659462E-4,2.4340129074797122E-3,2.0187957350247935E-3,1.8821094766670972E-3,1.6884406301748856E-3,1.0231628027449428E-3,1.4328129017038491E-3,1.4742373464732091E-3,8.0564044076440028E-4,{"$f":"IFERROR(T219/T130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":""},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":""},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":""},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","",22.56600000000001,15.379000000000003,35.03299999999998,16.180999999999994,50.069999999999986,70.901999999999987,46.894999999999982,108.10799999999999,97.508000000000024,105.71455,279.20400000000006,{"$f":"IFERROR(T199-T215, \"\")","v":""},null,"Q1"]
[null,null,{"$f":"IFERROR(C200-C216, \"\")","v":""},"","","","","",35.023999999999972,23.352000000000011,29.404000000000021,18.574000000000005,45.095999999999975,13.595000000000002,96.21299999999998,162.69800000000004,109.80300000000001,217.8959999999999,264.19799999999998,{"$f":"IFERROR(T200-T216, \"\")","v":""},null,"Q2"]
[null,null,{"$f":"IFERROR(C201-C217, \"\")","v":""},"","","","","",20.724999999999984,23.165000000000017,12.433000000000021,16.571999999999992,71.47399999999999,39.302000000000007,99.424000000000021,95.475000000000023,73.938000000000002,264.59699999999992,173.69899999999996,{"$f":"IFERROR(T201-T217, \"\")","v":""},null,"Q3"]
[null,null,{"$f":"IFERROR(C202-C218, \"\")","v":""},"","","","",0.70226999999999662,12.928950000000007,19.774900000000013,2.8304900000000019,11.345270000000003,68.170139999999989,-4.040920000000007,87.699280000000016,115.09535999999997,81.766310000000004,253.45522000000003,129.03725999999997,{"$f":"IFERROR(T202-T218, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","",2.8090799999999865,91.243949999999984,81.670900000000046,79.700490000000016,62.672269999999983,234.81013999999993,119.75807999999998,330.23127999999997,481.37636000000003,363.01531,841.66276999999991,{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":846.13825999999995},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-",4.6066906725976764E-3,0.12361510237492616,0.10986800782990953,9.0180353374690464E-2,6.6159032276732213E-2,0.2044319009239722,0.12016750752157705,0.25898365429938958,0.31308726500993178,0.24521903009371923,0.33216722758526124,0.33874610398042304,{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":"-"},null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":31.481791191422257},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":-0.10491709313329749},-2.4126218763354249E-2,-0.2136526387729866,2.7466353141508999,-0.48997909545132928,1.7574864259680851,0.45769461935889322,-0.24588047904969829,{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":1.3185324332464101},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":5.3174384795469055E-3},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,0,0,0,2.1930000000000001,3.2410000000000001,3.2759999999999998,1.2490000000000001,4.63,2.677,-1.3939999999999999,9.5120000000000005,null,null,"Q1"]
[null,null,null,null,null,null,null,null,0,0,4.3899999999999997,2.7730000000000001,3.4340000000000002,0.246,2.875,7.4960000000000004,4.9859999999999998,1.9159999999999999,8.5579999999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,0,0,2.742,-2.899,3.2029999999999998,-0.53500000000000003,5.0789999999999997,2.258,1.87,15.404999999999999,11.782,null,null,"Q3"]
[null,null,null,null,null,null,null,4.6510000000000003E-2,0,0,1.6298299999999999,1.57419,3.3522599999999998,-2.5390799999999998,2.88408,4.6977799999999998,4.0420199999999999,6.7342700000000004,10.446289999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","","",0.18604000000000001,0,0,8.7618299999999998,3.6411899999999999,13.230259999999999,0.44791999999999987,12.08708,19.081780000000002,13.575020000000002,22.661270000000002,{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":40.298290000000001},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-",6.6228088911672478E-2,0,0,0.10993445586093634,5.80989008376432E-2,5.6344500284357411E-2,3.7402069238250978E-3,3.6601862791435145E-2,3.9640043811042157E-2,3.7395172120977496E-2,2.692440584012051E-2,{"$f":"IFERROR(S240/S232, \"-\")","v":4.7626129091479688E-2},{"$f":"IFERROR(T240/T232, \"-\")","v":"-"},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,14.022,22.231000000000002,34.783000000000001,14.436999999999999,46.027000000000001,67.671999999999997,47.308999999999997,104.852,95.165000000000006,96.473550000000003,263.66800000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,28.01,28.363,29.925000000000001,15.601000000000001,43.146999999999998,13.91,91.921999999999997,154.636,94.808000000000007,212.83500000000001,249.43199999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,22.7,25.765999999999998,10.032,19.166,67.545000000000002,41.457999999999998,96.563999999999993,94.915999999999997,68.396000000000001,248.14599999999999,157.37799999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,2.2182200000000001,21.463920000000002,9.4815900000000006,2.73285,9.8214000000000006,65.180909999999997,-1.0499799999999999,82.686670000000007,107.89058,81.788679999999999,227.58446000000001,120.28258,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":8.8728800000000003},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":86.195920000000001},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":85.841589999999997},77.472849999999994,59.025400000000005,221.89990999999998,121.99001999999999,318.48167000000001,462.29458,340.15768000000003,785.03901000000008,{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":790.76058000000012},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-",1.4550889805587122E-2,0.11677615310495597,0.11547864027764941,8.765979970693262E-2,6.2309269215029724E-2,0.19319191418291543,0.12240707805191378,0.24976903073498152,0.30067647210825871,0.22977856324718021,0.30982032328455994,0.31657599983281653,{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":"-"},null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":8.714536880922541},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":-4.1107514137560626E-3},-9.7490505476424683E-2,-0.23811502997501693,2.7593969714732975,-0.45024754629238017,1.6107190571818912,0.45155788714622097,-0.26419712729489492,{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":1.3078679570015883},7.2882620189792125E-3,"-",null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,4.5380000000000003,3.7360000000000002,4.22,8.8360000000000003,9.14,10.52,14.994999999999999,13.952,14.468999999999999,14.49,15.366,null,null,"Q1"]
[null,null,null,null,null,null,null,null,9.1110000000000007,7.8769999999999998,8.5150000000000006,18.033999999999999,18.603000000000002,21.975000000000001,29.838999999999999,28.085000000000001,29.062000000000001,29.739000000000001,31.161000000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,13.739000000000001,12.237,13.254,27.311,28.439,34.273000000000003,44.006,42.119,44.095999999999997,44.902999999999999,47.085999999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,19.463270000000001,17.865939999999998,16.243390000000002,20.18056,36.51979,38.587339999999998,46.918349999999997,58.973170000000003,57.026690000000002,59.76117,60.124409999999997,62.980339999999998,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-",3.1977661195210248E-2,2.4308985909544115E-2,2.1947208253238464E-2,2.2979682493368018E-2,3.8643469291793721E-2,3.370104149597733E-2,4.7357919579427504E-2,4.6521253950583624E-2,3.7405896702674614E-2,4.1082482702214221E-2,2.3848545522135899E-2,2.5406466783047397E-2,{"$f":"IFERROR(T255/T130,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,12.513999999999999,31.209,23.754999999999999,-2.0960000000000001,31.231999999999999,42.942999999999998,21.295000000000002,6.71,95.712000000000003,35.253,100.65,null,null,"Q1"]
[null,null,null,null,null,null,null,null,54.831000000000003,40.5,78.370999999999995,15.794,71.988,49.106999999999999,146.34100000000001,126.848,178.053,314.584,231.101,null,null,"Q2"]
[null,null,null,null,null,null,null,null,82.138000000000005,84.786000000000001,89.893000000000001,52.640999999999998,168.791,116.803,323.40300000000002,312.976,305.93799999999999,612.49199999999996,549.62099999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,31.199210000000001,88.242360000000005,90.817260000000005,100.69604,99.845070000000007,264.54815000000002,145.72192000000001,413.22588999999999,469.53604000000001,464.31797,821.50936000000002,765.23042999999996,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","",3.5162438802282909,1.0237417269866138,1.0579633951328256,1.2997590768895169,1.6915610906491103,1.1921958418099405,1.1945396844758287,1.2974871991848069,1.0156641680722278,1.3650080456804621,1.0464567359525228,{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":0.96771443766202891},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":""},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","",7.2999999999999989,20.807000000000002,-0.94300000000000139,-10.176,28.704000000000001,12.52,15.024000000000001,1.806,70.655000000000001,22.262,{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":59.169000000000004},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":""},null,"Q1"]
[null,null,"","","","","","",46.650000000000006,19.023,-153.43400000000003,-4.727999999999998,57.372999999999998,5.554000000000002,134.667,108.86199999999999,19.508999999999986,293.79899999999998,{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":160.32999999999998},"",null,"Q2"]
[null,null,"","","","","","",70.717000000000013,45.523000000000003,-185.04100000000003,26.247,143.91499999999999,55.070999999999998,310.57100000000003,231.608,128.45299999999997,584.36899999999991,319.72799999999995,"",null,"Q3"]
[null,null,"","","","","",22.058869999999999,74.169139999999999,18.58811,-191.17776000000003,54.843130000000009,155.06110000000001,74.832640000000012,395.71370000000002,375.56045,159.23369000000002,783.62266,489.90673999999996,"",null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,-5.2140000000000004,-10.401999999999999,-24.698,-8.08,-2.528,-30.422999999999998,-6.2709999999999999,-4.9039999999999999,-25.056999999999999,-12.991,-41.481000000000002,null,null,"Q1"]
[null,null,null,null,null,null,null,null,-8.1809999999999992,-21.477,-231.80500000000001,-20.521999999999998,-14.615,-43.552999999999997,-11.673999999999999,-17.986000000000001,-158.54400000000001,-20.785,-70.771000000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,-11.420999999999999,-39.262999999999998,-274.93400000000003,-26.393999999999998,-24.876000000000001,-61.731999999999999,-12.832000000000001,-81.367999999999995,-177.48500000000001,-28.123000000000001,-229.893,null,null,"Q3"]
[null,null,null,null,null,null,null,-9.1403400000000001,-14.073219999999999,-72.229150000000004,-291.87380000000002,-45.001939999999998,-109.48705,-70.889279999999999,-17.51219,-93.975589999999997,-305.08427999999998,-37.886699999999998,-275.32369,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,-5.2140000000000004,9.6829999999999998,11.117000000000001,-8.0760000000000005,-2.528,-71.138000000000005,43.728999999999999,-74.593999999999994,-36.883000000000003,-111.20099999999999,-38.064,null,null,"Q1"]
[null,null,null,null,null,null,null,null,-8.0969999999999995,3.7309999999999999,-61.805999999999997,-20.364000000000001,-12.339,-20.542999999999999,-80.656999999999996,84.953000000000003,20.253,-122.253,-44.968000000000004,null,null,"Q2"]
[null,null,null,null,null,null,null,null,-111.337,-14.047000000000001,-100.932,-25.911000000000001,-70.284999999999997,-87.947000000000003,-106.062,106.65900000000001,-30.472999999999999,-306.57,-221.08500000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,34.990810000000003,-201.97982999999999,-45.335529999999999,-116.46708,-44.128810000000001,-184.61836,-116.96346,-219.66906,-102.50512999999999,-200.58541,131.99148,-263.63499000000002,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,-1.5960000000000001,-0.58799999999999997,-2.5139999999999998,40.225999999999999,-3.6070000000000002,-5.9829999999999997,-8.6300000000000008,-4.0739999999999998,-4.4009999999999998,-13.087,-11.881,null,null,"Q1"]
[null,null,null,null,null,null,null,null,-2.9369999999999998,-0.6,-38.917999999999999,6.6369999999999996,-35.453000000000003,-98.287999999999997,-36.843000000000004,-193.44399999999999,-174.99,-143.02799999999999,-233.71600000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,142.46299999999999,-2.8860000000000001,-38.143000000000001,3.0329999999999999,-83.525000000000006,-148.98699999999999,-114.85899999999999,-364.75700000000001,-257.92399999999998,-326.15800000000002,-964.76800000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,-31.762329999999999,131.78772000000001,-2.4759600000000002,-39.425699999999999,-0.62219999999999998,-4.9597600000000002,-154.32550000000001,-121.66128999999999,-367.77974999999998,-160.57771,-336.60710999999998,-967.76926000000003,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,5.7039999999999997,40.304000000000002,32.357999999999997,30.053999999999998,25.097000000000001,-34.177999999999997,56.393999999999998,-71.957999999999998,54.427999999999997,-89.034999999999997,50.704999999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,43.796999999999997,43.631,-22.353000000000002,2.0670000000000002,24.196000000000002,-69.724000000000004,28.841000000000001,18.356999999999999,23.315999999999999,49.302999999999997,-47.582999999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,113.264,67.852999999999994,-49.182000000000002,29.763000000000002,14.981,-120.131,102.482,54.878,17.541,-20.236000000000001,-636.23199999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,34.427680000000002,18.050249999999998,43.005769999999998,-55.196750000000002,55.094059999999999,74.970029999999994,-125.56704000000001,71.895539999999997,-0.74885000000000002,103.15485,616.89373000000001,-466.17381999999998,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","",0.33074553227588827,0.27693357884894482,0.34742654540685497,0.272434426068703,0.35712660866581891,0.40172851924400438,0.33743054077265816,0.45460389885617236,0.43767972578159148,0.44333543488113591,0.50217604070592281,{"$f":"IFERROR(T160/T126, \"\")","v":""},null,"GPM Q1"]
[null,null,{"$f":"IFERROR(C161/C127, \"\")","v":""},"","","","","",0.35840802020871121,0.31114255218805081,0.33831378555611974,0.32303420232709606,0.37454882209832352,0.32140647752472135,0.41839206464274975,0.46509610075460789,0.41850007660487204,0.48241494688947228,0.50186704272349891,{"$f":"IFERROR(T161/T127, \"\")","v":""},null,"GPM Q2"]
[null,null,{"$f":"IFERROR(C162/C128, \"\")","v":""},"","","","","",0.31987569173731695,0.34501877114910862,0.30074977226543348,0.30605611288476858,0.3918434061553181,0.36254801967075617,0.42144165680267875,0.43452382693337005,0.39770127514515141,0.4816771154941184,0.46596892626841124,{"$f":"IFERROR(T162/T128, \"\")","v":""},null,"GPM Q3"]
[null,null,{"$f":"IFERROR(C163/C129, \"\")","v":""},"","","","",0.22496740666687609,0.29661502231174663,0.32507680596763172,0.25067133584594686,0.27998044472927941,0.38951342469353206,0.3141093661745758,0.43489893459670192,0.43462685719519623,0.40023207438023251,0.45587791590950932,0.42695564160077015,{"$f":"IFERROR(T163/T129, \"\")","v":""},null,"GPM Q4"]
[null,null,{"$f":"IFERROR(C164/C130, \"\")","v":""},"","","","",0.22496740666687609,0.32774861555941692,0.31474610798718416,0.30981797795291605,0.29449436703120019,0.37909740206010961,0.35474397390159829,0.40586290117987395,0.44833168544552104,0.41352974206961718,0.46755253654092149,0.47850028687207347,{"$f":"IFERROR(T164/T130, \"\")","v":""},null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","",5.7971580698092356E-2,6.187796497387095E-2,6.6664254736051878E-2,7.6134424106880108E-2,6.1583326185779226E-2,6.0379056593784751E-2,5.7989738018512677E-2,6.3002966953879941E-2,5.7253444983781543E-2,5.7588613155689243E-2,4.2179650987327344E-2,{"$f":"IFERROR(T169/T126,\"\")","v":""},null,"Selling Expense Q1"]
[null,null,{"$f":"IFERROR(C170/C127,\"\")","v":""},"","","","","",6.7200885861317228E-2,7.2167200337577883E-2,7.5282763681666323E-2,7.3945149536165045E-2,8.1012763922467618E-2,8.5604020138763323E-2,5.0583187462795644E-2,4.4741846992524037E-2,5.1846177416883708E-2,4.3449052513379056E-2,5.8284079913968494E-2,{"$f":"IFERROR(T170/T127,\"\")","v":""},null,"Selling Expense Q2"]
[null,null,{"$f":"IFERROR(C171/C128,\"\")","v":""},"","","","","",7.4835754981871713E-2,5.789594778870813E-2,7.2519695286144728E-2,7.5602338556346654E-2,5.4031786530590549E-2,8.1060764912308472E-2,4.7665490705663421E-2,4.7838129527965539E-2,5.0884276855674961E-2,3.1954526855537214E-2,5.6459989324716166E-2,{"$f":"IFERROR(T171/T128,\"\")","v":""},null,"Selling Expense Q3"]
[null,null,{"$f":"IFERROR(C172/C129,\"\")","v":""},"","","","",6.4213893756840529E-2,7.2320304638995858E-2,7.0629043426596372E-2,7.2329746923412305E-2,7.4539764991895255E-2,6.7474711022215833E-2,9.4928018892940558E-2,6.7451674670134867E-2,5.8519222766919531E-2,6.1461150822295238E-2,7.1175912929865276E-2,6.3218879927663396E-2,{"$f":"IFERROR(T172/T129,\"\")","v":""},null,"Selling Expense Q4"]
[null,null,{"$f":"IFERROR(C173/C130,\"\")","v":""},"","","","",6.4213893756840529E-2,6.8040911347024002E-2,6.592065334985156E-2,7.1734565568859696E-2,7.5079359508113647E-2,6.5676198229723551E-2,7.8873008220077603E-2,5.5509218238822246E-2,5.303321379893431E-2,5.5473567879011108E-2,5.1395791818690167E-2,5.428547215162511E-2,{"$f":"IFERROR(T173/T130,\"\")","v":""},null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","",0.14747675443981828,0.13064528156854646,0.12334311672688957,0.13445157240107508,0.10960370230872213,0.10686113611096405,0.11144306361988095,9.1281479437558849E-2,0.10768306149209782,0.12112511298984421,7.1327032264069515E-2,{"$f":"IFERROR(T177/T126,\"\")","v":""},null,"Admin Expense Q1"]
[null,null,{"$f":"IFERROR(C178/C127,\"\")","v":""},"","","","","",0.11929467247354035,0.12488892198475934,0.13861500194126705,0.16668573641500467,0.12176015363769895,0.1705275480389451,8.5447719409916842E-2,6.6619777561591251E-2,9.8868801389101688E-2,8.6197104478290085E-2,7.7289326360770544E-2,{"$f":"IFERROR(T178/T127,\"\")","v":""},null,"Admin Expense Q2"]
[null,null,{"$f":"IFERROR(C179/C128,\"\")","v":""},"","","","","",0.13443284355150889,0.15931627001273857,0.17735767840876102,0.15583548175952766,0.1036949184074842,0.1433330300164978,9.006954473234105E-2,0.10962465962568331,0.12962304679785744,7.5032691333720578E-2,9.5459037204806751E-2,{"$f":"IFERROR(T179/T128,\"\")","v":""},null,"Admin Expense Q3"]
[null,null,{"$f":"IFERROR(C180/C129,\"\")","v":""},"","","","",0.15597252210162499,0.15838620685843446,0.15667482671316657,0.17509148624922394,0.15730535484748739,0.10458270297246459,0.23583537013022765,9.2548170652718226E-2,8.7306375477903042E-2,0.16219038168539099,7.7870228194592786E-2,0.12618570947001398,{"$f":"IFERROR(T180/T129,\"\")","v":""},null,"Admin Expense Q4"]
[null,null,{"$f":"IFERROR(C181/C130,\"\")","v":""},"","","","",0.15597252210162499,0.13898918227445273,0.14252866357100866,0.15284183714753213,0.15304822380335212,0.1094779870216107,0.15903854349532753,9.4032962129932535E-2,8.7035350210881005E-2,0.12474376712363894,8.5895156671646808E-2,8.9716426231269686E-2,{"$f":"IFERROR(T181/T130,\"\")","v":""},null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","",0.20544833513791064,0.1925232465424174,0.19000737146294144,0.21058599650795518,0.17118702849450138,0.1672401927047488,0.16943280163839361,0.15428444639143879,0.16493650647587935,0.17871372614553344,0.11350668325139687,{"$f":"IFERROR(T185/T126,\"\")","v":""},null,"SG&A Q1"]
[null,null,{"$f":"IFERROR(C186/C127,\"\")","v":""},"","","","","",0.18649555833485756,0.19705612232233724,0.21389776562293339,0.24063088595116972,0.20277291756016658,0.25613156817770838,0.13603090687271249,0.11136162455411529,0.15071497880598539,0.12964615699166915,0.13557340627473904,{"$f":"IFERROR(T186/T127,\"\")","v":""},null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,{"$f":"IFERROR(C187/C128,\"\")","v":""},"","","","","",0.20926859853338062,0.2172122178014467,0.24987737369490573,0.23143782031587429,0.15772670493807472,0.22439379492880629,0.13773503543800447,0.15746278915364884,0.18050732365353239,0.10698721818925779,0.15191902652952294,{"$f":"IFERROR(T187/T128,\"\")","v":""},null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"XO"},{"$f":"INDIRECT(\"Price!B\" & MATCH(X308,Price!A:A, 0))","v":14}]
[null,null,{"$f":"IFERROR(C188/C129,\"\")","v":""},"","","","",0.22018641585846549,0.23070651149743032,0.22730387013976297,0.24742123317263623,0.23184511983938266,0.17205741399468041,0.33076338902316821,0.15999984532285311,0.14582559824482258,0.22365153250768621,0.14904614112445808,0.18940458939767735,{"$f":"IFERROR(T188/T129,\"\")","v":""},null,"SG&A Q4",null,"Stock"]
[null,null,{"$f":"IFERROR(C189/C130,\"\")","v":""},"","","","",0.22018641585846549,0.20703009362147676,0.20844931692086022,0.22457640271639184,0.22812758331146576,0.17515418525133425,0.23791155171540518,0.14954218036875477,0.14006856400981532,0.18021733500265005,0.13729094849033699,0.14400189838289479,{"$f":"IFERROR(T189/T130,\"\")","v":""},null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","",7.8110464306603913E-2,0.12663989290495317,0.1568186326666787,5.6494721106963131E-2,0.17112571849230013,0.22352066852735711,0.17256863131324182,0.29579519006982158,0.27127838495789647,0.24272456920301613,0.3696732964503131,{"$f":"IFERROR(T243/T145,\"\")","v":""},null,"NPM Q1",null,"Rev.Growth"]
[null,null,{"$f":"IFERROR(C244/C146,\"\")","v":""},"","","","","",0.13816133455661112,0.14032961106685732,0.12578708880127112,6.8450957593839817E-2,0.16336135090110554,6.581219631054272E-2,0.27026740955265127,0.33760370273338569,0.23886282670805264,0.34450692461589261,0.35064250439652661,{"$f":"IFERROR(T244/T146,\"\")","v":""},null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Y311)","v":2478.9098199999999},{"$f":"Y312*(1+Z311)","v":2478.9098199999999},{"$f":"Z312*(1+AA311)","v":2478.9098199999999},2478.9098199999999]
[null,null,{"$f":"IFERROR(C245/C147,\"\")","v":""},"","","","","",0.12333940069004863,0.14392805273153836,4.96022230023387E-2,8.5153837609685673E-2,0.2231594179915157,0.16065754189078169,0.27817499870367057,0.27670447754232219,0.20602445930477739,0.35328453851596742,0.28379150850682078,{"$f":"IFERROR(T245/T147,\"\")","v":""},null,"NPM Q3",null,"Other Rev"]
[null,null,{"$f":"IFERROR(C246/C148,\"\")","v":""},"","","","",1.4550888851090359E-2,0.12441574117719618,5.0355972425062512E-2,1.213182248265072E-2,4.1076188269919753E-2,0.20835467569750213,-4.6867648195090253E-3,0.26357701838428915,0.28245309442469541,0.20412688376477248,0.27883468498773212,0.23189424014092266,{"$f":"IFERROR(T246/T148,\"\")","v":""},null,"NPM Q4",null,"GPM"]
[null,null,{"$f":"IFERROR(C247/C149,\"\")","v":""},"","","","",1.4550888851090359E-2,0.11666831706459665,0.11522774501694537,8.7321103989398588E-2,6.228686284361129E-2,0.1931919158648952,0.12245573507975385,0.24976903269379344,0.30067647210825876,0.22977856324718021,0.30982032328455988,0.31657599983281653,{"$f":"IFERROR(T247/T149,\"\")","v":""},null,"NPM",null,"Gross Profit",{"$f":"Y312*Y314","v":0},{"$f":"Z312*Z314","v":0},{"$f":"AA312*AA314","v":0},0]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","",3.7145530226647315E-2,0.18013305441063598,0.13939685313535535,0.11128083595306008,7.8741982062798102E-2,0.2237848227074864,0.1306480128594722,0.25593699103477868,0.33706846710050697,0.21671137845259414,0.35406212496508216,0.40399321320918291,{"$f":"IFERROR(T247/T55,\"\")","v":""},null,"ROA",null,"Selling Expense %"]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","",2.1275055474938642E-2,0.23073618558137321,0.15809039804236866,0.13182811075275871,9.9888628138550664E-2,0.29584326163100966,0.14846882222614782,0.31188436455711105,0.40885326322577575,0.26248003895553185,0.45311301549706456,0.48688035051570633,{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":""},null,"ROIC",null,"Selling Expense",{"$f":"Y312*Y316","v":0},{"$f":"Z312*Z316","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","",5.5154069223178032E-2,0.21740583567583235,0.17704169751794158,0.14626032322587768,0.10391371155414585,0.30594169623024248,0.15233532297043714,0.31020462576683761,0.40753269593461583,0.27465215946046889,0.43524458213260081,0.47664452865544055,{"$f":"IFERROR(T247/T122,\"\")","v":""},null,"ROE",null,"Admin Expense %"]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Y318*Y312","v":0},{"$f":"Z318*Z312","v":0},{"$f":"AA318*AA312","v":0},0]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","",2.0204616598414775,4.6373337491486168,3.0566685749797711,1.3472550237154501,1.9210085084287256,1.7953644432569302,2.8632684888700819,3.6422386600573393,3.729442947022811,3.1544428029178091,3.5970919730457558,3.3719562141343991,{"$f":"IFERROR(T31/T67,\"\")","v":""},null,"Current Ratio",null,"EBIT",{"$f":"Y315+Y313-Y317-Y319","v":0},{"$f":"Z315+Z313-Z317-Z319","v":0},{"$f":"AA315+AA313-AA317-AA319","v":0},{"$f":"AB315+AB313-AB317-AB319","v":0}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","",1.3207190915980258,3.8911358970115,2.4129135534163768,0.80108418980025109,1.3586903878403018,1.4308617877143885,2.1621510707642257,3.1112401547628052,3.0490931869024291,2.6449647383190347,3.1982844564055872,2.5848087206243209,{"$f":"IFERROR((T31-T25)/T67,\"\")","v":""},null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Y320-Y321","v":0},{"$f":"Z320-Z321","v":0},0,0]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","",0.10235205791547744,4.5762815703285801E-3,6.8641779363148844E-2,2.5544529221254258E-2,7.8581296000210979E-2,4.280841630919454E-2,1.9127139596650498E-2,0,0,8.1099863119490231E-2,6.5465626881143794E-3,0,{"$f":"IFERROR(T97/T122,\"\")","v":""},null,"Debt to Equity",null,"Tax %"]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","",1.8557480772871942,2.1049488189232156E-2,0.38771532540345538,0.17465111971484207,0.75621681513382366,0.13992344566521006,0.12555945150267211,0,0,0.29528208800107053,1.5041112415547347E-2,0,{"$f":"IFERROR(T97/T247,\"\")","v":""},null,"Debt to Net Profit",null,"Tax",{"$f":"Y322*Y323","v":0},{"$f":"Z322*Z323","v":0},{"$f":"AA322*AA323","v":0},{"$f":"AB322*AB323","v":0}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Y322-Y324","v":0},{"$f":"Z322-Z324","v":0},0,0]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","",10.669327623097914,21.308368243432035,20.640548814307671,18.404226267662693,26.735576329443781,26.088649988889852,28.907045171293628,25.955240845973936,27.131100515970271,28.039146622036306,28.250634892193627,38.370154586744917,"",null,"Collection Period",null,"NPM",{"$f":"Y325/Y312","v":0},{"$f":"Z325/Z312","v":0},0,0]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","",17.907671192889421,39.529072814729886,50.237498850471731,49.411602490648882,45.535392206670949,43.527735119857176,50.319061046259478,45.030759523111229,50.884041554553356,53.462800871233753,35.822773225490998,49.739621193492859,"",null,"Inventory Period",null,"NP Growth",{"$f":"(Y325/S247)-1","v":-1},{"$f":"Z325/Y325-1","v":{"$error":"#DIV/0!"}},{"$f":"AA325/Z325-1","v":{"$error":"#DIV/0!"}},{"$f":"AB325/AA325-1","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","",22.476929947774682,50.411061433972371,59.041788822941406,66.057015244692494,71.022099448135307,87.482558968292366,91.488171567163235,64.658546917869771,71.871774822570657,72.278282715908162,61.906369436782484,71.446721002121066,"",null,"Payment Period",null,"Price",{"$f":"Y308","v":14},{"$f":"Y328","v":14},{"$f":"Z328","v":14},{"$f":"AA328","v":14}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","",6.1000688682126523,10.426379624189551,11.836258841837996,1.7588135136190743,1.2488690879794291,-17.866173859545341,-12.262065349610126,6.3274534512153906,6.1433672479529662,9.2236647773618898,2.167038680902138,{"$f":"IFERROR(S326+S327-S328, \"\")","v":16.663054778116717},{"$f":"IFERROR(T326+T327-T328, \"\")","v":""},null,"Cash Cycle",null,"EPS",{"$f":"Y325/S332","v":0},{"$f":"Z325/S332","v":0},{"$f":"AA325/S332","v":0},{"$f":"AB325/S332","v":0}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Y328/Y329","v":{"$error":"#DIV/0!"}},{"$f":"Z328/Z329","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["HS","Listed Shares",null,null,null,null,null,null,350000000,350000000,350821490,352229834,353694665,424764377,424764377,424764377,425607377,426812327,428264377,428264377,null,"Common Shares",null,"Core P/E",null,{"$f":"Y331","v":0},{"$f":"Z331","v":0},0]
[null,null,null,null,null,null,null,null,350,350,350.82148999999998,352.22983399999998,353.69466499999999,424.76437700000002,424.76437700000002,424.76437700000002,425.60737699999999,426.81232699999998,428.26437700000002,428.26437700000002,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Y332","v":0},0,0]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","",1.1327849428571428,1.3853328857142857,1.5098604706342249,1.6126493419066823,2.0506424658681239,1.8852788589660849,2.4170636371420571,2.6705963857228072,2.9099673476759311,4.2259164881149278,3.8738111762211775,{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":""},null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Y333","v":0},{"$f":"Z333","v":0},0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":0.24627405714285713},0.24526168571428569,0.22083268046093754,0.16757637855287411,0.62737703436946102,0.2871945638699358,0.74978432101428316,1.0883553448268568,0.79922881599864759,1.8393072559968497,{"$f":"IFERROR(S247/S332, \"\")","v":1.8464309021901208},{"$f":"IFERROR(T247/T332, \"\")","v":""},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","",-4.1107514137560582E-3,-9.96038381706566E-2,-0.24116132538401078,2.7438273806084759,-0.54222971492959127,1.610719057181891,0.45155788714622103,-0.26565453112577447,1.3013525278097107,3.8730049968787304E-3,"",null,"EPS Growth",null,"Price",{"$f":"Y331*Y329","v":0},{"$f":"Z331*Z329","v":0},{"$f":"AA331*AA329","v":0},{"$f":"AB331*AB329","v":0}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,0.1,0.08,0.08,0.87,0.155,0.60799999999999998,0.80800000000000005,0.39800000000000002,0.88800000000000001,0.38800000000000001,null,null,"Dividend Per Share",null,"MOS",{"$f":"Y335/Y328-1","v":-1},{"$f":"Z335/Z328-1","v":-1},{"$f":"AA335/AA328-1","v":-1},{"$f":"AB335/AB328-1","v":-1}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","",0,{"$f":"IFERROR(J336/J345,\"\")","v":1.8324083968814034E-2},{"$f":"IFERROR(K336/K345,\"\")","v":1.1719406031980352E-2},{"$f":"IFERROR(L336/L345,\"\")","v":1.4803193387601483E-2},{"$f":"IFERROR(M336/M345,\"\")","v":0.10606303439546291},{"$f":"IFERROR(N336/N345,\"\")","v":1.7194019000759522E-2},6.7755867105001685E-2,4.7843713058551861E-2,2.2813436103569767E-2,3.4902283195163246E-2,{"$f":"IFERROR(S336/S345,\"\")","v":1.5029262227783391E-2},{"$f":"IFERROR(T336/T345,\"\")","v":0},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA335)","v":-1},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB335)","v":-1}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","",0,0,0.40772776925497306,0.36226522194549449,0.47739425264377705,1.3867259276941573,0.53970380884436286,0.81089985874540293,0.74240458673774645,0.49798004280250263,0.48279046206378962,{"$f":"IFERROR(S336*S332/S247,\"\")","v":0.21013513126311886},{"$f":"IFERROR(T336*T332/T247,\"\")","v":""},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AA337+AA333","v":-1},{"$f":"AB337+AB333","v":-1}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":1996.4826168890888},1910.054552225743,2394.8073070779542,1903.5343241277251,2901.2403831731517,3829.1500336303966,3811.5775393410281,7173.5572905049175,7425.0864831139652,{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":10859.156240773471},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":11056.203275821563},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":7307.7061498768981},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","",5.0355860432494373,3.9393410615753663,4.5211359953443733,3.3511558869711067,4.0000485083552881,4.7816600659246289,3.7125181621051135,6.3238014645140055,5.9952079775708391,6.0205784172790002,{"$f":"IFERROR(S345/S333,\"\")","v":6.6643165231158914},{"$f":"IFERROR(T345/T333,\"\")","v":""},null,"P / BV",null,"Price",{"$f":"Y332*Y329","v":0},{"$f":"Z332*Z329","v":0},{"$f":"AA332*AA329","v":0},{"$f":"AB332*AB329","v":0}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","",23.162147545836149,22.250922335265962,30.911568466604162,32.249409984984851,13.074545109879276,31.389043412161065,11.967965187261886,15.517286165251857,21.828366430280109,13.832632649393396,{"$f":"IFERROR(S345/S334,\"\")","v":13.981732973868731},{"$f":"IFERROR(T345/T334,\"\")","v":""},null,"P / E",null,"MOS",{"$f":"Y340/Y328-1","v":-1},{"$f":"Z340/Z328-1","v":-1},{"$f":"AA340/AA328-1","v":-1},{"$f":"AB340/AB328-1","v":-1}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","",-2.3161435055785757,-2.1234564808793337,-0.3968287042567134,-0.62889430416819037,-0.83521454258336814,-1.0220085820409803,-0.32670531440957606,-0.22917056469897298,-0.29704898955099035,-0.91473791686746375,-0.41019566738035768,{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":""},null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA340)","v":-1},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB340)","v":-1}]
["HS","High",null,null,null,null,null,null,7.35,6.2,8.0500000000000007,7,12.5,12.9,11.7,26.75,22.4,36.25,34.25,22.4,null,"Max Price",null,"Total Return",null,null,{"$f":"AA342+AA333","v":-1},{"$f":"AB342+AB333","v":-1}]
["HS","Low",null,null,null,null,null,null,3.66,4.3,4.7,4.74,4.4000000000000004,5,3.14,10.1,11.9,11.5,18.100000000000001,12.8,null,"Min Price",null,"Upside",{"$f":"Y341","v":-1},{"$f":"Z341","v":-1},-1,-1]
["HS","Average",null,null,null,null,null,null,5.7042360482545398,5.4572987206449799,6.8262845217319903,5.4042393357506597,8.2026693367657995,9.0147626330500792,8.9733926518537306,16.888321335159699,17.445859457257399,25.442461601568201,25.8163038291218,17.063539585214901,null,"Price",null,"Downside Risk",{"$f":"Y336","v":-1},{"$f":"Z336","v":-1},-1,-1]

{"sheet":"KCG","index":15,"n_rows":345,"n_cols":28,"rows_kept":345,"cut":false,"hidden":false,"merged":[[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[338,23,338,27],[308,23,308,27],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,23,333,27]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227.15899999999999,166.73599999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198.90299999999999,137.42400000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436.38299999999998,115.985,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374.50292000000002,334.48604,64.009510000000006,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",6.7604672956694797E-2,5.696277243502007E-2,1.0679331152357304E-2,{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1168.1469999999999,1252.2639999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,998.21900000000005,1131.6199999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1104.4069999999999,1182.337,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1302.0944300000001,1622.73242,1866.0083099999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.23505202068620434,0.27635035998330276,0.31132437469901902,{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1437.559,1196.183,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1431.249,1258.989,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1527.6769999999999,1582.356,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1530.92057,1288.2050999999999,1174.25308,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.27635935243849841,0.21938055758898717,0.19591209959263103,{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2940.9850000000001,2711.3490000000002,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2734.058,2623.9450000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3164.1439999999998,2975.49,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3332.11391,3306.7142899999999,3174.5490100000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.60150791652039337,0.56313146464617458,0.52964098830280126,{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003.923,2420.183,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2135.087,2477.0079999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2204.4780000000001,2559.2759999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1881.47631,2353.8651799999998,2618.3965800000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.3396411184546142,0.400861831456576,0.43685265152037289,{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.454999999999998,33.302,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.89,36.177,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.630000000000003,41.256999999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.601520000000001,33.840119999999999,40.311990000000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",6.4267299073695579E-3,5.7629521839947977E-3,6.7256426524826716E-3,{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2307.4490000000001,2614.4850000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2342.163,2671.866,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2410.2190000000001,2758.431,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2207.4871800000001,2565.2969499999999,2819.2261699999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.39849208347960668,0.43686853535382536,0.47035901169719885,{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5248.4340000000002,5325.8339999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5076.2209999999995,5295.8109999999997,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5574.3630000000003,5733.9210000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5539.6010900000001,5872.0112399999998,5993.7751799999996,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,966.86300000000006,935.80399999999997,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972.20299999999997,977.71400000000006,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1057.328,1071.729,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1136.7141999999999,976.53652,1141.0614800000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.20519784394800167,0.16630358493659833,{"$f":"IFERROR(S61/S55,\"-\")","v":0.19037442108397534},{"$f":"IFERROR(T61/T55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3604.355,2317.3359999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3674.614,2345.6709999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2820.299,2712.299,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3905.6587599999998,2924.80908,2807.55222,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.70504332289385119,0.49809323593869687,0.46841133270534185,{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2423.9090000000001,1238.21,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2354.5590000000002,1233.173,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1686.875,1536.36,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2512.7955499999998,1825.98164,1517.5893900000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.45360586604982411,0.31096358051249234,0.25319424643484878,{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102.004,6.5039999999999996,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245.07900000000001,8.7420000000000009,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3040000000000003,7.1529999999999996,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114.86162,6.4539999999999997,5.5511400000000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",2.0734637410507118E-2,1.0991123375301986E-3,9.2615085372621541E-4,{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":""},"","","","","","","","",2525.913,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":1244.7139999999999},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",2599.6380000000004,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":1241.915},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",1693.1790000000001,1543.5129999999999,"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","",2627.65717,1832.4356399999999,1523.1405300000001,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.4743405034603313,0.31206269285002253,0.254120397288575,{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170.94900000000001,3.8159999999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.484,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9379999999999997,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202.68870000000001,5.3827100000000003,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",3.6589042551437578E-2,9.1667229165589962E-4,0,{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","","","","","","","","","","",2696.8620000000001,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":1248.53},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",2608.1220000000003,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":1241.915},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",1700.1170000000002,1543.5129999999999,"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","",{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":2830.3458700000001},1837.81835,1523.1405300000001,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",2.3914566770136494,0.68221365377489751,{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":0.51782732141928833},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":"-"},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402.38400000000001,241.36600000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233.41499999999999,248.821,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238.80799999999999,241.756,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450.41886,253.29812000000001,244.81707,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",8.1308898002256685E-2,4.3136518246855403E-2,4.0845220691110407E-2,{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4006.739,2558.7020000000002,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3908.029,2594.4920000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3059.107,2954.0549999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4356.0776100000003,3178.1071999999999,3052.3692999999998,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.78635221909092379,0.5412297541855523,0.50925655506484979,{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319.86500000000001,496.459,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245.82300000000001,427.50400000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301.17200000000003,504.24299999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261.43018000000001,424.84687000000002,667.18053999999995,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",4.719296132566831E-2,7.2351167706552283E-2,0.11131223977606715,{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1241.6949999999999,2767.1320000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1168.192,2701.319,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2515.2559999999999,2779.866,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1183.52379,2693.9043799999999,2941.4062699999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.21364783686978442,0.45877030371624428,0.49074351000265581,{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1707.904,1785.4649999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1561.0419999999999,1688.922,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1680.9949999999999,1752.5540000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1539.2235000000001,2207.01467,2516.46603,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","","","","","","","","","","",6156.8940000000002,{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":7156.9556699999994},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":7743.4070300000003},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":"-"},{"$f":"IFERROR((Q130-P130)/P130,\"-\")","v":"-"},{"$f":"IFERROR((R130-Q130)/Q130,\"-\")","v":0.16242957406770347},{"$f":"IFERROR((S130-R130)/R130,\"-\")","v":8.194145486442575E-2},{"$f":"IFERROR((T130-S130)/S130,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4160000000000004,5.3639999999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6300000000000008,6.08,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8849999999999998,4.9050000000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4744100000000007,8.1960700000000006,8.3467699999999994,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","","","","","","","","","","","",33.897640000000003,{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":35.127069999999996},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":24.69577},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":""},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":""},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":""},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":""},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1717.32,1790.829,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1570.672,1695.002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1688.88,1757.4590000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1547.6979100000001,2215.21074,2524.8128000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","","","","","","","","","","","",6190.7916400000004,{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":7192.0827399999998},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":7768.1028000000006},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":""},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1246.9829999999999,1240.441,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1098.365,1151.346,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1179.0260000000001,1221.5160000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1097.71416,1485.8496600000001,1737.6224400000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","","","","","","","","","","",4390.85664,5010.2236599999997,{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":5350.9254400000009},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.7131609931890982,0.70004955892090914,0.69102985536845796,{"$f":"IFERROR(T156/T130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",0.14105835621178461,6.8001311542247853E-2,"-",null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","","","","","","","","","","",460.92100000000005,545.02399999999989,{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",462.67699999999991,537.57600000000002,{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":""},null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",501.96899999999982,531.03800000000001,{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","","",441.50934000000007,721.16500999999994,778.84358999999995,{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":""},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":""},"","","","","","","",1766.0373600000003,2146.7320099999997,{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":2392.4815899999999},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.28683900681090174,0.2999504410790908,0.3089701446315421,{"$f":"IFERROR(T164/T130, \"-\")","v":"-"},null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",0.21556432418847549,0.11447613342291392,"-",null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244.77799999999999,273.55200000000002,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243.21600000000001,274.46899999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.005,288.16000000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243.90129999999999,377.83373999999998,420.15863000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","","","","","","","","","","","",975.60519999999997,1136.8327400000001,{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":1256.3396299999999},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.15845736502853547,0.15884306015269761,0.16224636327815509,{"$f":"IFERROR(T173/T130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",0.1652590002595313,0.10512266738552928,"-",null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134.47800000000001,157.20500000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139.52799999999999,140.87200000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152.72399999999999,142.923,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.753,164.79266000000001,156.64783,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","","","","","","","","","","","",499.012,591.52265999999997,{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":597.64783},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",8.1049308303829823E-2,8.265003826689904E-2,7.7181507789084933E-2,{"$f":"IFERROR(T181/T130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",0.18538764598847318,1.0354920300094718E-2,"-",null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.25599999999997,430.75700000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382.74400000000003,415.34100000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423.72899999999998,431.08300000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368.65429999999998,542.62639999999999,576.80646000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","","","","","","","","","","","",1474.6171999999999,1728.3553999999999,{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":1853.9874600000001},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.23950667333236528,0.24149309841959662,0.23942787106724003,{"$f":"IFERROR(T189/T130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",0.17207055498877946,7.26887884285837E-2,"-",null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9370000000000003,6.84,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.3730000000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.859,6.7949999999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.471220000000001,1.88028,5.1911699999999996,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","","","","","","","",41.884880000000003,{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":12.676279999999998},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":22.199170000000002},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":""},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","","","","","","","","","","",91.081000000000074,119.63099999999991,{"$f":"IFERROR(T160+T133-T185, \"\")","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",89.562999999999874,128.31500000000005,{"$f":"IFERROR(T161+T134-T186, \"\")","v":""},null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",86.124999999999829,104.85999999999996,{"$f":"IFERROR(T162+T135-T187, \"\")","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","","",81.329450000000065,186.73467999999991,210.38389999999993,{"$f":"IFERROR(T163+T136-T188, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":""},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":""},"","","","","","","",325.31780000000026,453.50367999999969,{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":563.18989999999985},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",5.2548659188924061E-2,6.3055959781686238E-2,7.2500315006129912E-2,{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":"-"},null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":"-"},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":0.3940327888606136},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":0.24186401309907835},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","","","","","","","","","","",135.04200000000009,170.95199999999991,{"$f":"IFERROR(T199+T252, \"\")","v":""},null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","","","","","","","","","","",133.80899999999986,178.89200000000005,{"$f":"IFERROR(T200+T253-T252, \"\")","v":""},null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",132.29899999999984,158.19599999999994,{"$f":"IFERROR(T201+T254-T253, \"\")","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","","",266.02562000000006,233.61597999999989,267.87162999999987,{"$f":"IFERROR(T202+T255-T254, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","","","","","","","","","","",1064.1024800000002,634.76597999999967,{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":775.91162999999972},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.17188471876918154,8.8258992971485165E-2,9.9884315382643959E-2,{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":"-"},null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":"-"},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":-0.40347288731062864},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":0.2223585611818707},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.827000000000002,14.278,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.914999999999999,11.491,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.399999999999999,13.956,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.13391,15.79682,13.334160000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":""},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":""},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":""},"","","","","","",52.535640000000001,79.938819999999993,{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":53.059159999999991},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",8.5328154098478874E-3,1.116938872977538E-2,6.8521724086613063E-3,{"$f":"IFERROR(T219/T130, \"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":""},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":""},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":""},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","","","","","","","","","","",68.254000000000076,105.35299999999991,{"$f":"IFERROR(T199-T215, \"\")","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",66.647999999999882,116.82400000000005,{"$f":"IFERROR(T200-T216, \"\")","v":""},null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",67.724999999999824,90.903999999999954,{"$f":"IFERROR(T201-T217, \"\")","v":""},null,"Q3"]
[null,null,"","","","","","","","","","","","","","",68.195540000000065,170.93785999999992,197.04973999999993,{"$f":"IFERROR(T202-T218, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","","","","","","","","","","",272.78216000000026,373.56485999999973,{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":510.13073999999983},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",4.4062565155237599E-2,5.1941123803033416E-2,6.5669926510241311E-2,{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":"-"},null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":"-"},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":0.36946221116512667},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":0.36557474918813349},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":"-"},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.756,19.484999999999999,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.89,25.652000000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.253,20.96,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.40192,31.440049999999999,39.302680000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","","","","","","","","","","","",73.607680000000002,80.33905,{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":105.39968000000002},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",0.26984052036247508,0.21506051184792932,{"$f":"IFERROR(S240/S232, \"-\")","v":0.20661307334664844},{"$f":"IFERROR(T240/T232, \"-\")","v":"-"},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.435000000000002,71.611999999999995,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.758000000000003,94.545000000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.331000000000003,76.739000000000004,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60.264899999999997,141.37813,162.93759,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":""},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":""},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":""},"","","","","","",241.05959999999999,305.90213,{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":405.83358999999996},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":""},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",3.8938412729393683E-2,4.2533177253186054E-2,5.2243591575538872E-2,{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":"-"},null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":"-"},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":0.26898961916472114},0.32667788223638705,"-",null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.960999999999999,51.320999999999998,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.206999999999994,101.898,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134.381,155.23400000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184.69617,181.26230000000001,212.72173000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",2.9998270231710988E-2,2.5326732252904958E-2,2.7471335185643729E-2,{"$f":"IFERROR(T255/T130,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142.04,576.72900000000004,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505.43299999999999,839.42399999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515.36599999999999,643.89800000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-325.92462,432.22672,767.09951999999998,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","","","","","","","","","","",-1.3520499494730764,1.4129575364512827,{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":1.8901824267429417},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":""},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","","","","","","","","","","",24.459999999999994,{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":450.31100000000004},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":""},null,"Q1"]
[null,null,"","","","","","","","","","","","","","","",245.65100000000001,{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":615.03300000000002},"",null,"Q2"]
[null,null,"","","","","","","","","","","","","","","",130.64400000000001,318.14700000000005,"",null,"Q3"]
[null,null,"","","","","","","","","","","","","","",-460.33631000000003,-79.167010000000005,333.04118999999997,"",null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-117.58,-126.41800000000001,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-259.78199999999998,-224.39099999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-384.72199999999998,-325.75099999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-134.41168999999999,-511.39373000000001,-434.05833000000001,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-116.765,-125.878,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-255.95099999999999,-222.28100000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-377.39699999999999,-323.28300000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-124.47208999999999,-503.15908000000002,-448.83330000000001,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-172.619,-618.601,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-425.08199999999999,-814.20500000000004,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-76.088999999999999,-539.11599999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475.84525000000002,30.915479999999999,-588.74275999999998,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-147.34399999999999,-167.75,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-175.6,-197.06200000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.88,-218.501,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.448550000000001,-40.01688,-270.47654,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","","","","","","","","","","",0.26987523888930526,0.30525605374510278,{"$f":"IFERROR(T160/T126, \"\")","v":""},null,"GPM Q1"]
[null,null,"","","","","","","","","","","","","","","",0.29638984729430723,0.31829533868349164,{"$f":"IFERROR(T161/T127, \"\")","v":""},null,"GPM Q2"]
[null,null,"","","","","","","","","","","","","","","",0.29861421360563228,0.30300806708381023,{"$f":"IFERROR(T162/T128, \"\")","v":""},null,"GPM Q3"]
[null,null,"","","","","","","","","","","","","","",0.28683900681090174,0.32676040617346686,0.30949894841219056,{"$f":"IFERROR(T163/T129, \"\")","v":""},null,"GPM Q4"]
[null,null,"","","","","","","","","","","","","","",0.28683900681090174,0.2999504410790908,0.3089701446315421,{"$f":"IFERROR(T164/T130, \"\")","v":""},null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","","","","","","","","","","",0.14332070186614704,0.15321050818694293,{"$f":"IFERROR(T169/T126,\"\")","v":""},null,"Selling Expense Q1"]
[null,null,"","","","","","","","","","","","","","","",0.155803623477139,0.16251135339583472,{"$f":"IFERROR(T170/T127,\"\")","v":""},null,"Selling Expense Q2"]
[null,null,"","","","","","","","","","","","","","","",0.16121701730225255,0.16442289367403232,{"$f":"IFERROR(T171/T128,\"\")","v":""},null,"Selling Expense Q3"]
[null,null,"","","","","","","","","","","","","","",0.15845736502853547,0.17119675058616624,0.16696375988830653,{"$f":"IFERROR(T172/T129,\"\")","v":""},null,"Selling Expense Q4"]
[null,null,"","","","","","","","","","","","","","",0.15845736502853547,0.15884306015269761,0.16224636327815509,{"$f":"IFERROR(T173/T130,\"\")","v":""},null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","","","","","","","","","","",7.8738617627220273E-2,8.8047091373955819E-2,{"$f":"IFERROR(T177/T126,\"\")","v":""},null,"Admin Expense Q1"]
[null,null,"","","","","","","","","","","","","","","",8.9381323500584864E-2,8.3409417368001615E-2,{"$f":"IFERROR(T178/T127,\"\")","v":""},null,"Admin Expense Q2"]
[null,null,"","","","","","","","","","","","","","","",9.0853333888560053E-2,8.1551267464511787E-2,{"$f":"IFERROR(T179/T128,\"\")","v":""},null,"Admin Expense Q3"]
[null,null,"","","","","","","","","","","","","","",8.1049308303829823E-2,7.4667677673388555E-2,6.2249133559732571E-2,{"$f":"IFERROR(T180/T129,\"\")","v":""},null,"Admin Expense Q4"]
[null,null,"","","","","","","","","","","","","","",8.1049308303829823E-2,8.265003826689904E-2,7.7181507789084933E-2,{"$f":"IFERROR(T181/T130,\"\")","v":""},null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","","","","","","","","","","",0.2220593194933673,0.24125759956089871,{"$f":"IFERROR(T185/T126,\"\")","v":""},null,"SG&A Q1"]
[null,null,"","","","","","","","","","","","","","","",0.24518494697772389,0.24592077076383634,{"$f":"IFERROR(T186/T127,\"\")","v":""},null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","","","","","","","","","","","",0.25207035119081261,0.24597416113854409,{"$f":"IFERROR(T187/T128,\"\")","v":""},null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"KCG"},{"$f":"INDIRECT(\"Price!B\" & MATCH(X308,Price!A:A, 0))","v":9.65}]
[null,null,"","","","","","","","","","","","","","",0.23950667333236528,0.24586442825955479,0.22921289344803911,{"$f":"IFERROR(T188/T129,\"\")","v":""},null,"SG&A Q4",null,"Stock"]
[null,null,"","","","","","","","","","","","","","",0.23950667333236528,0.24149309841959662,0.23942787106724003,{"$f":"IFERROR(T189/T130,\"\")","v":""},null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","","","","","","","","","","",3.4026855798569865E-2,3.9988184243163361E-2,{"$f":"IFERROR(T243/T145,\"\")","v":""},null,"NPM Q1",null,"Rev.Growth",0.08,0.08,0.08,0.08]
[null,null,"","","","","","","","","","","","","","","",3.2316104189799015E-2,5.577869524637729E-2,{"$f":"IFERROR(T244/T146,\"\")","v":""},null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Y311)","v":8362.8795924000005},{"$f":"Y312*(1+Z311)","v":9031.9099597920012},{"$f":"Z312*(1+AA311)","v":9754.4627565753617},10534.819777101391]
[null,null,"","","","","","","","","","","","","","","",3.2761948747098667E-2,4.3664745521801648E-2,{"$f":"IFERROR(T245/T147,\"\")","v":""},null,"NPM Q3",null,"Other Rev",25,25,25,25]
[null,null,"","","","","","","","","","","","","","",3.8938412729393683E-2,6.382152607295502E-2,6.4534523113951262E-2,{"$f":"IFERROR(T246/T148,\"\")","v":""},null,"NPM Q4",null,"GPM",0.309,0.309,0.309,0.309]
[null,null,"","","","","","","","","","","","","","",3.8938412729393683E-2,4.2533177253186054E-2,5.2243591575538872E-2,{"$f":"IFERROR(T247/T149,\"\")","v":""},null,"NPM",null,"Gross Profit",{"$f":"Y312*Y314","v":2584.1297940516001},{"$f":"Z312*Z314","v":2790.8601775757284},{"$f":"AA312*AA314","v":3014.1289917817867},3255.25931112433]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","","","","","","","","","","",4.3515696542690947E-2,5.2094949668386535E-2,6.770917790747033E-2,{"$f":"IFERROR(T247/T55,\"\")","v":""},null,"ROA",null,"Selling Expense %",0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","","","","","","","","","","",5.9178273258834367E-2,7.8551351806618652E-2,0.10008350766604313,{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":""},null,"ROIC",null,"Selling Expense",{"$f":"Y312*Y316","v":1354.7864939688002},{"$f":"Z312*Z316","v":1463.1694134863042},1580.2229665652087,1706.6408038904253]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","","","","","","","","","","",0.20367955594707562,0.11355344765429276,0.13797264054924313,{"$f":"IFERROR(T247/T122,\"\")","v":""},null,"ROE",null,"Admin Expense %",7.4999999999999997E-2,7.2999999999999995E-2,7.0000000000000007E-2,6.8000000000000005E-2]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Y318*Y312","v":627.21596942999997},{"$f":"Z318*Z312","v":659.32942706481606},{"$f":"AA318*AA312","v":682.81239296027536},716.36774484289469]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","","","","","","","","","","",0.85315029160407252,1.1305744065865659,1.130717707540984,{"$f":"IFERROR(T31/T67,\"\")","v":""},null,"Current Ratio",null,"EBIT",{"$f":"Y315+Y313-Y317-Y319","v":627.12733065279997},{"$f":"Z315+Z313-Z317-Z319","v":693.36133702460813},{"$f":"AA315+AA313-AA317-AA319","v":776.09363225630261},{"$f":"AB315+AB313-AB317-AB319","v":857.25076239100997}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","","","","","","","","","","",0.46117529735239854,0.69013365822838602,0.71246971498895229,{"$f":"IFERROR((T31-T25)/T67,\"\")","v":""},null,"Quick Ratio",null,"Financial Cost",53,53,53,53]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Y320-Y321","v":574.12733065279997},{"$f":"Z320-Z321","v":640.36133702460813},723.09363225630261,804.25076239100997]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","","","","","","","","","","",2.3914566770136494,0.68221365377489751,0.51782732141928833,{"$f":"IFERROR(T97/T122,\"\")","v":""},null,"Debt to Equity",null,"Tax %",0.2,0.2,0.2,0.2]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","","","","","","","","","","",11.741270084244727,6.0078638550179431,3.7531159754420531,{"$f":"IFERROR(T97/T247,\"\")","v":""},null,"Debt to Net Profit",null,"Tax",{"$f":"Y322*Y323","v":114.82546613056},{"$f":"Z322*Z323","v":128.07226740492163},{"$f":"AA322*AA323","v":144.61872645126053},{"$f":"AB322*AB323","v":160.85015247820201}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Y322-Y324","v":459.30186452223995},{"$f":"Z322-Z324","v":512.28906961968653},578.47490580504211,643.40060991280802]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","","","","","","","","","","",38.596122245242491,74.582116298758649,82.224165765569992,"",null,"Collection Period",null,"NPM",{"$f":"Y325/Y312","v":5.4921496770041184E-2},{"$f":"Z325/Z312","v":5.6719904416704811E-2},5.9303615200652582E-2,6.1073717778382046E-2]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","","","","","","","","","","",63.630636782757726,102.68811727558686,83.985213938992914,"",null,"Inventory Period",null,"NP Growth",{"$f":"(Y325/S247)-1","v":0.13174925841461271},{"$f":"Z325/Y325-1","v":0.11536466361303188},{"$f":"AA325/Z325-1","v":0.12919626849444721},{"$f":"AB325/AA325-1","v":0.11223599063024392}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","","","","","","","","","","",47.245983758649878,76.97625546720603,72.223326475653522,"",null,"Payment Period",null,"Price",{"$f":"Y308","v":9.65},{"$f":"Y328","v":9.65},{"$f":"Z328","v":9.65},{"$f":"AA328","v":9.65}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","","","","","","","","","","",54.980775269350339,100.29397810713949,{"$f":"IFERROR(S326+S327-S328, \"\")","v":93.986053228909384},{"$f":"IFERROR(T326+T327-T328, \"\")","v":""},null,"Cash Cycle",null,"EPS",{"$f":"Y325/S332","v":0.84275571471970634},{"$f":"Z325/S332","v":0.9399799442563056},{"$f":"AA325/S332","v":1.0614218455138387},{"$f":"AB325/S332","v":1.1805515778216662}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Y328/Y329","v":11.450530481670494},{"$f":"Z328/Z329","v":10.266176484898194},9.091578471638103,8.1741451888159062]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,545000000,545000000,545000000,null,"Common Shares",null,"Core P/E",10,{"$f":"Y331","v":10},{"$f":"Z331","v":10},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,545,545,545,null,"Common Shares Adjusted (M)",null,"Fair P/E",12,{"$f":"Y332","v":12},12,12]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","","","","","","","","","","",4.9429438165137611,5.3970757247706418,{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":""},null,"Book Value / Share",null,"Dividend Yield",0.05,{"$f":"Y333","v":0.05},{"$f":"Z333","v":0.05},0.05]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":""},"","","","","","","","",0.56128831192660555,{"$f":"IFERROR(S247/S332, \"\")","v":0.74464878899082565},{"$f":"IFERROR(T247/T332, \"\")","v":""},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","","","","","","","","","","",0.326677882236387,"",null,"EPS Growth",null,"Price",{"$f":"Y331*Y329","v":8.4275571471970636},{"$f":"Z331*Z329","v":9.3997994425630562},{"$f":"AA331*AA329","v":10.614218455138387},{"$f":"AB331*AB329","v":11.805515778216662}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.41,null,null,"Dividend Per Share",null,"MOS",{"$f":"Y335/Y328-1","v":-0.12667801583450122},{"$f":"Z335/Z328-1","v":-2.5927518905382807E-2},{"$f":"AA335/AA328-1","v":9.9919010895169524E-2},{"$f":"AB335/AB328-1","v":0.22336951069602717}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","","",{"$f":"IFERROR(J336/J345,\"\")","v":""},{"$f":"IFERROR(K336/K345,\"\")","v":""},{"$f":"IFERROR(L336/L345,\"\")","v":""},{"$f":"IFERROR(M336/M345,\"\")","v":""},{"$f":"IFERROR(N336/N345,\"\")","v":""},"","","",3.1856093184625012E-2,{"$f":"IFERROR(S336/S345,\"\")","v":4.2609504566729323E-2},{"$f":"IFERROR(T336/T345,\"\")","v":0},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA335)","v":4.8770237418649165E-2},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB335)","v":6.9512547845525186E-2}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","","","","","","","","","","",0,0.53448467325153959,{"$f":"IFERROR(S336*S332/S247,\"\")","v":0.55059513432586993},{"$f":"IFERROR(T336*T332/T247,\"\")","v":""},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AA337+AA333","v":9.8770237418649168E-2},{"$f":"AB337+AB333","v":0.11951254784552519}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":""},"","","","","","","","",{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":5132.456106667576},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":5244.1351353912696},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":4027.6795927668049},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","","","","","","","","","","",1.9052109439265164,{"$f":"IFERROR(S345/S333,\"\")","v":1.7828666474527064},{"$f":"IFERROR(T345/T333,\"\")","v":""},null,"P / BV",null,"Price",{"$f":"Y332*Y329","v":10.113068576636476},{"$f":"Z332*Z329","v":11.279759331075667},{"$f":"AA332*AA329","v":12.737062146166064},{"$f":"AB332*AB329","v":14.166618933859993}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","","","","","","","","","","",16.778098624771182,{"$f":"IFERROR(S345/S334,\"\")","v":12.921885385069457},{"$f":"IFERROR(T345/T334,\"\")","v":""},null,"P / E",null,"MOS",{"$f":"Y340/Y328-1","v":4.7986380998598532E-2},{"$f":"Z340/Z328-1","v":0.16888697731354063},{"$f":"AA340/AA328-1","v":0.31990281307420343},{"$f":"AB340/AB328-1","v":0.46804341283523243}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","","","","","","","","","","",2.3764108563390063,1.8872963086471481,{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":""},null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA340)","v":0.14887023334848548},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB340)","v":0.13652667381637462}]
["HS","High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.3,11.4,8.4,null,"Max Price",null,"Total Return",null,null,{"$f":"AA342+AA333","v":0.19887023334848547},{"$f":"AB342+AB333","v":0.18652667381637461}]
["HS","Low",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.65,7.7,6.3,null,"Min Price",null,"Upside",{"$f":"Y341","v":4.7986380998598532E-2},{"$f":"Z341","v":0.16888697731354063},0.31990281307420343,0.46804341283523243]
["HS","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4173506544359196,9.6222663034702194,7.3902377848932197,null,"Price",null,"Downside Risk",{"$f":"Y336","v":-0.12667801583450122},{"$f":"Z336","v":-2.5927518905382807E-2},9.9919010895169524E-2,0.22336951069602717]

{"sheet":"MTC","index":16,"n_rows":336,"n_cols":28,"rows_kept":336,"cut":false,"hidden":false,"merged":[[329,23,329,27],[145,3,145,19],[206,3,206,19],[317,3,317,19],[51,3,51,19],[300,23,300,27],[320,3,320,19],[324,23,324,27],[278,3,278,19],[283,3,283,19],[288,3,288,19],[293,3,293,19],[298,3,298,19],[299,3,299,19],[251,3,251,19],[259,3,259,19],[260,3,260,19],[266,3,266,19],[272,3,272,19],[277,3,277,19],[192,3,192,19],[236,3,236,19],[244,3,244,19],[137,3,137,19],[153,3,153,19],[230,3,230,19],[200,3,200,19],[168,3,168,19],[161,3,161,19],[175,3,175,19],[176,3,176,19],[184,3,184,19],[214,3,214,19],[222,3,222,19],[117,3,117,19],[123,3,123,19],[124,3,124,19],[130,3,130,19],[136,3,136,19],[81,3,81,19],[87,3,87,19],[93,3,93,19],[99,3,99,19],[111,3,111,19],[105,3,105,19],[57,3,57,19],[63,3,63,19],[69,3,69,19],[75,3,75,19],[80,3,80,19],[1,3,1,19],[2,3,2,19],[18,3,18,19],[40,3,40,19],[46,3,46,19],[24,3,24,19],[13,3,13,19],[8,3,8,19],[30,3,30,19],[35,3,35,19]]}
[null,null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,"Asset"]
[null,null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents","    Cash",null,null,null,null,null,null,null,100.288,461.51,469.21199999999999,706.83199999999999,960.41200000000003,816.06,983.87900000000002,1652.19,1918.079,1670.8820000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,181.60499999999999,439.495,457.63900000000001,1025.23,947.97799999999995,1963.7090000000001,1326.7,2878.8739999999998,1640.4580000000001,2267.9479999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,65.738,437.33199999999999,307.20400000000001,727.93200000000002,706.36900000000003,955.83299999999997,794.14200000000005,1521.0039999999999,3653.7669999999998,2801.268,8038.759,null,"Q3"]
[null,null,null,null,null,null,null,null,93.824269999999999,705.87834999999995,152.57368,539.29164000000003,1153.71461,880.16418999999996,783.17208000000005,1378.09419,1306.2998700000001,3212.86193,2821.5174299999999,3126.3437699999999,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D7/D80,IFERROR(D6/D79,IFERROR(D5/D78,IFERROR(D4/D77,\"-\"))))","v":"-"},"-","-","-","-",1.5595566489611631E-2,8.0425412872429589E-2,1.1662156084790242E-2,2.2078973412584264E-2,3.1221124132455827E-2,1.7909132610551548E-2,1.2658021643196427E-2,1.7845903622286517E-2,1.3276776386533925E-2,2.5087509405164285E-2,1.8790580758115221E-2,1.8299186636124551E-2,null,"%Common Size"]
[null,null,null,"    Current Portion Of Trade And Loan Receivables - Net - Raw"]
["BS","    Current Portion Of Trade And Loan Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,36995.214,39681.741000000002,49228.542000000001,61675.877999999997,67782.710000000006,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36669.915999999997,41875.732000000004,53074.934999999998,64202.938999999998,0,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38012.771000000001,43978.991999999998,0,66063.880999999994,0,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,34902.345200000003,39345.736620000003,46917.363729999997,60165.005299999997,0,73455.799750000006,null,"Yearly"]
[null,null,null,"    Current Portion Of Lease Receivables - Net - Raw"]
["BS","    Current Portion Of Lease Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,45.23,351.73599999999999,1966.703,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59.015000000000001,689.43100000000004,2204.922,0,70216.126000000004,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80.834000000000003,920.23599999999999,58141.927000000003,0,71838.664999999994,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999839999999999,126.42869,1263.48838,0,66915.926890000002,0,null,"Yearly"]
[null,null,null,"    Current Portion Of Trade And Loan Receivables - Net"]
[null,null,null,{"$f":"IF(D10+D15 = 0, \"\", D10+D15)","v":""},"","","","","","","","","","","",37040.444000000003,40033.476999999999,51195.245000000003,61675.877999999997,{"$f":"IF(T10+T15 = 0, \"\", T10+T15)","v":67782.710000000006},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",36728.930999999997,42565.163,55279.856999999996,64202.938999999998,{"$f":"IF(T11+T16 = 0, \"\", T11+T16)","v":70216.126000000004},null,"Q2"]
[null,null,null,"","","","","","","","","","","","",38093.605000000003,44899.227999999996,58141.927000000003,66063.880999999994,71838.664999999994,null,"Q3"]
[null,null,null,"","","","","","","","","","","",34929.34504,39472.165310000004,48180.85211,60165.005299999997,66915.926890000002,73455.799750000006,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D23/D80,IFERROR(D22/D79,IFERROR(D21/D78,IFERROR(D20/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.56454566855728017,0.51115262149477703,0.48969338072209345,0.46979614101422307,0.44564287105278633,0.42995316191061139,null,"%Common Size"]
[null,null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,38127.783000000003,41431.85,53272.696000000004,64106.258999999998,70005.587,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38939.523000000001,44378.506999999998,58600.752999999997,66347.281000000003,73084.709000000003,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39133.705999999998,46851.17,62221.442999999999,69417.179000000004,80422.331000000006,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,35922.213940000001,41075.01139,49884.134230000003,63802.278050000001,70468.428289999996,77110.770629999999,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D29/D80,IFERROR(D28/D79,IFERROR(D27/D78,IFERROR(D26/D77,\"-\"))))","v":"-"},"-","-","-","-",0,0,0,0,0,0,0.5805929158302634,0.53190899422503257,0.50700494627435944,0.49819764606264355,0.46930161713751889,0.451346520799842,null,"%Common Size"]
[null,null,null,"    Non-Current Portion Of Trade And Loan Receivables - Net"]
["BS","    Non-Current Portion Of Trade And Loan Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,24060.208999999999,31314.86,41956.063999999998,59876.798999999999,74405.078999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25106.703000000001,34013.375999999997,46541.216,63948.413,0,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27638.003000000001,36194.705999999998,0,67813.831999999995,0,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,23636.439630000001,29935.64948,38897.288679999998,56762.661719999996,0,84674.653550000003,null,"Yearly"]
[null,null,null,"    Current Portion Of Lease Receivables - Net - Raw"]
["BS","    Non-Current Portion Of Lease Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,89.683000000000007,883.40200000000004,3621.22,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107.85299999999999,1815.6,3554.8629999999998,0,78894.467999999993,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138.33600000000001,2260.277,53773.512999999999,0,81672.358999999997,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.945740000000001,232.41029,2902.4387400000001,0,71233.445519999994,0,null,"Yearly"]
[null,null,null,"    Non-Current Portion Of Trade And Loan Receivables - Net"]
[null,null,null,{"$f":"IF(D32+D37 = 0, \"\", D32+D37)","v":""},"","","","","","","","","","",{"$f":"IF(O32+O37 = 0, \"\", O32+O37)","v":""},24149.892,32198.262000000002,45577.284,59876.798999999999,{"$f":"IF(T32+T37 = 0, \"\", T32+T37)","v":74405.078999999998},null,"Q1"]
[null,null,null,{"$f":"IF(D33+D38 = 0, \"\", D33+D38)","v":""},"","","","","","","","","","","",25214.556,35828.975999999995,50096.078999999998,63948.413,78894.467999999993,null,"Q2"]
[null,null,null,{"$f":"IF(D34+D39 = 0, \"\", D34+D39)","v":""},"","","","","","","","","","","",27776.339,38454.983,53773.512999999999,67813.831999999995,81672.358999999997,null,"Q3"]
[null,null,null,{"$f":"IF(D35+D40 = 0, \"\", D35+D40)","v":""},"","","","","","","","","","",23693.38537,30168.05977,41799.727419999996,56762.661719999996,71233.445519999994,84674.653550000003,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D45/D80,IFERROR(D44/D79,IFERROR(D43/D78,IFERROR(D42/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.38294442878256529,0.39066726427951864,0.42483785439970267,0.44322907139761797,0.4743964352268279,{"$f":"IFERROR(T45/T80,IFERROR(T44/T79,IFERROR(T43/T78,IFERROR(T42/T77,\"-\"))))","v":0.49561961276594874},null,"%Common Size"]
[null,null,null,"Total Loan Receivables - Old"]
["BS",null,"    Loans To Customers And Accrued Interest Receivables - Net",null,null,null,null,null,null,null,7781.6610000000001,14087.855,25250.778999999999,36772.802000000003,49099.366000000002,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,9056.0679999999993,16776.348000000002,28413.006000000001,40135.487999999998,52843.724000000002,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,6647.02,10677.68,19978.107,31326.896000000001,43368.731,56080.080999999998,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,5524.3243400000001,7138.4237800000001,12309.908789999999,22923.069360000001,34491.297689999999,46605.61666,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"Total Loan Receivables"]
[null,null,null,{"$f":"IF(AND(D20=\"\", D42=\"\"), IF(D48=\"\", \"\", D48), D20+D42)","v":""},"","","","","","",7781.6610000000001,14087.855,25250.778999999999,36772.802000000003,{"$f":"IF(AND(O20=\"\", O42=\"\"), IF(O48=\"\", \"\", O48), O20+O42)","v":49099.366000000002},{"$f":"IF(AND(P20=\"\", P42=\"\"), IF(P48=\"\", \"\", P48), P20+P42)","v":61190.336000000003},72231.739000000001,96772.52900000001,121552.677,142187.78899999999,null,"Q1"]
[null,null,null,{"$f":"IF(AND(D21=\"\", D43=\"\"), IF(D49=\"\", \"\", D49), D21+D43)","v":""},"","","","","","",9056.0679999999993,16776.348000000002,28413.006000000001,40135.487999999998,{"$f":"IF(AND(O21=\"\", O43=\"\"), IF(O49=\"\", \"\", O49), O21+O43)","v":52843.724000000002},61943.486999999994,78394.138999999996,105375.93599999999,128151.352,149110.59399999998,null,"Q2"]
[null,null,null,{"$f":"IF(AND(D22=\"\", D44=\"\"), IF(D50=\"\", \"\", D50), D22+D44)","v":""},"","","","","",6647.02,10677.68,19978.107,31326.896000000001,43368.731,{"$f":"IF(AND(O22=\"\", O44=\"\"), IF(O50=\"\", \"\", O50), O22+O44)","v":56080.080999999998},65869.944000000003,83354.210999999996,111915.44,133877.71299999999,153511.02399999998,null,"Q3"]
[null,null,null,{"$f":"IF(AND(D23=\"\", D45=\"\"), IF(D51=\"\", \"\", D51), D23+D45)","v":""},"","","","",5524.3243400000001,7138.4237800000001,12309.908789999999,22923.069360000001,34491.297689999999,46605.61666,{"$f":"IF(AND(O23=\"\", O45=\"\"), IF(O51=\"\", \"\", O51), O23+O45)","v":58622.730410000004},69640.225080000004,89980.579529999988,116927.66701999999,138149.37241000001,158130.45329999999,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D56/D80,IFERROR(D55/D79,IFERROR(D54/D78,IFERROR(D53/D77,\"-\"))))","v":"-"},"-","-","-","-",0.91825886366768317,0.81332807524819195,0.94092295406725057,0.93848634281492849,0.93338255174646434,0.94830734838288588,0.94749009733984557,0.90181988577429562,0.91453123512179602,0.91302521241184098,0.92003930627961428,{"$f":"IFERROR(T56/T80,IFERROR(T55/T79,IFERROR(T54/T78,IFERROR(T53/T77,\"-\"))))","v":0.92557277467656007},null,"%Common Size"]
[null,null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,395.64299999999997,562.971,829.447,1100.3499999999999,1331.617,1862.0440000000001,1950.829,2097.6280000000002,2080.5250000000001,2191.779,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,426.72500000000002,618.01400000000001,892.13699999999994,1164.1379999999999,1425.712,1941.002,1978.9369999999999,2106.6779999999999,2124.0079999999998,2184.0340000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,342.99599999999998,476.88600000000002,702.803,947.47400000000005,1245.2570000000001,1547.095,2009.1220000000001,2021.125,2056.1129999999998,2106.1579999999999,2163.692,null,"Q3"]
[null,null,null,null,null,null,null,null,335.03944000000001,362.39197999999999,519.70939999999996,772.46101999999996,1022.04956,1268.50442,1778.3116399999999,1928.4949099999999,2053.8198400000001,2037.3314,2134.0909900000001,2173.30645,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D62/D80,IFERROR(D61/D79,IFERROR(D60/D78,IFERROR(D59/D77,\"-\"))))","v":"-"},"-","-","-","-",5.5690599704769854E-2,4.1289727349134948E-2,3.9724624466898131E-2,3.1625089391034727E-2,2.7658084508682665E-2,2.5810881802463218E-2,2.8741968466838255E-2,2.4973426743733759E-2,2.0874308709765761E-2,1.5908424256169802E-2,1.4212497383991374E-2,1.272084686516841E-2,null,"%Common Size"]
[null,null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net","    Goodwill And Other Intangible Assets - Net",null,null,null,null,null,null,null,0,0,24.869,28.457999999999998,27.462,27.202999999999999,42.948,52.906999999999996,45.156999999999996,91.727000000000004,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,0,13.237,23.92,28.544,25.992000000000001,27.193000000000001,41.887,51.448,44.444000000000003,88.191999999999993,null,"Q2"]
[null,null,null,null,null,null,null,null,null,0,0,22.012,25.452000000000002,27.149000000000001,27.405999999999999,26.558,52.616999999999997,47.494999999999997,65.900999999999996,85.058999999999997,null,"Q3"]
[null,null,null,null,null,null,null,null,0,0,0,21.592639999999999,25.916260000000001,25.756740000000001,25.82282,24.817260000000001,50.521259999999998,47.398479999999999,64.660110000000003,79.825230000000005,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D68/D80,IFERROR(D67/D79,IFERROR(D66/D78,IFERROR(D65/D77,\"-\"))))","v":"-"},"-","-","-","-",0,0,0,8.840176429723691E-4,7.0133008934419199E-4,5.2408502585807033E-4,4.1736142387553644E-4,3.2137602302004215E-4,5.1348047044201333E-4,3.7010921685965234E-4,4.3061971046679437E-4,4.6723485627480076E-4,null,"%Common Size"]
[null,null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,29885.614000000001,38310.601000000002,52538.042999999998,67696.091,83157.679999999993,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31143.634999999998,42191.974000000002,57221.500999999997,72150.756999999998,87831.384999999995,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33767.938999999998,45047.243999999999,60998.338000000003,76088.843999999997,90584.131999999998,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25949.388279999999,36146.866479999997,48505.703179999997,64263.919280000002,79687.517730000007,93735.280190000005,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D74/D80,IFERROR(D73/D79,IFERROR(D72/D78,IFERROR(D71/D77,\"-\"))))","v":"-"},"-","-","-","-",0,0,0,0,0,0,0.41940708416973654,0.46809100577496743,0.49299505372564068,0.5018023539373565,0.53069838286248106,0.54865347920015795,null,"%Common Size"]
[null,null,null,"    Total Assets"]
["BS","    Total Assets","    Total Assets",null,null,null,null,null,null,null,8355.2630000000008,15251.874,26813.124,38881.913,51946.461000000003,68013.396999999997,79742.451000000001,105810.739,131802.35,153163.26699999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,9749.5220000000008,18004.083999999999,30034.989000000001,42632.258999999998,55813.095999999998,70083.157999999996,86570.481,115822.254,138498.038,160916.09400000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,7122.2759999999998,11695.253000000001,21175.208999999999,33299.728000000003,45649.525999999998,59207.47,72901.645000000004,91898.414000000004,123219.781,145506.02299999999,171006.46299999999,null,"Q3"]
[null,null,null,null,null,null,null,null,6016.0860499999999,8776.8072900000006,13082.802089999999,24425.575860000001,36953.013129999999,49146.109369999998,61871.602220000001,77221.877869999997,98389.837409999993,128066.19733,150155.94602,170846.05082,null,"Yearly"]
[null,null,null," Liabilities"]
[null,null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,4434.5389999999998,1099.789,3503.703,4865.9480000000003,13522.377,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1518.308,4176.527,5863.3090000000002,5625.1360000000004,12997.701999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3338.5940000000001,1998.6510000000001,7092.7929999999997,8698.0830000000005,9508.5849999999991,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1897.23269,2396.5260800000001,4235.0749500000002,7945.29864,12691.208189999999,8660.7851499999997,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D86/D80,IFERROR(D85/D79,IFERROR(D84/D78,IFERROR(D83/D77,\"-\"))))","v":"-"},"-","-","-","-",0,0,0,0,0,0,3.0664030377844643E-2,3.1034289065521792E-2,4.3043825068558986E-2,6.2040560316838453E-2,8.4520184024611283E-2,5.0693505108437245E-2,null,"%Common Size"]
[null,null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,10963.728999999999,16737.219000000001,26865.793000000001,25405.06,37538.900999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12669.553,16886.423999999999,27125.210999999999,29488.388999999999,42733.216999999997,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13864.695,24138.244999999999,22673.721000000001,33785.906000000003,49374.436000000002,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,12772.04053,16846.10025,24558.408469999998,23853.76597,34007.499309999999,46114.746610000002,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D92/D80,IFERROR(D91/D79,IFERROR(D90/D78,IFERROR(D89/D77,\"-\"))))","v":"-"},"-","-","-","-",0,0,0,0,0,0,0.20642815236278844,0.21815191128037251,0.24960310044687573,0.18626121855194777,0.2264812031184591,0.26991988628748337,null,"%Common Size"]
[null,null,null,"Short-Term Debts"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D89), ISBLANK(D83)), \"\", D89 + D83)","v":""},"","","","","",{"$f":"IF(AND(ISBLANK(J89), ISBLANK(J83)), \"\", J89 + J83)","v":""},"","","","","",{"$f":"IF(AND(ISBLANK(P89), ISBLANK(P83)), \"\", P89 + P83)","v":15398.268},17837.008000000002,30369.496000000003,30271.008000000002,{"$f":"IF(AND(ISBLANK(T89), ISBLANK(T83)), \"\", T89 + T83)","v":51061.277999999998},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",14187.861000000001,21062.951000000001,32988.519999999997,35113.525000000001,{"$f":"IF(AND(ISBLANK(T90), ISBLANK(T84)), \"\", T90 + T84)","v":55730.918999999994},null,"Q2"]
[null,null,null,"","","","","","","","","","","","",17203.289000000001,26136.896000000001,29766.514000000003,42483.989000000001,58883.021000000001,null,"Q3"]
[null,null,null,"","","","","","","","","","","",14669.273220000001,19242.626329999999,28793.483419999997,31799.064610000001,46698.707499999997,54775.531759999998,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D98/D80,IFERROR(D97/D79,IFERROR(D96/D78,IFERROR(D95/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.2370921827406331,0.24918620034589428,0.2926469255154347,0.24830177886878624,0.31100138714307035,0.3206133913959206,null,"%Common Size"]
[null,null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,30042.547999999999,34231.357000000004,42759.870999999999,63690.904000000002,60699.44,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32693.528999999999,37456.231,49631.53,66396.744000000006,62781.682000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31256.413,36472.118000000002,59108.631000000001,64996.637000000002,67093.615999999995,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29466.966130000001,31732.12227,38520.944150000003,59927.666469999996,63165.386440000002,69547.450450000004,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D104/D80,IFERROR(D103/D79,IFERROR(D102/D78,IFERROR(D101/D77,\"-\"))))","v":"-"},"-","-","-","-",0,0,0,0,0,0,0.47625994919644737,0.41092140136011435,0.39151344451845665,0.46794288984452975,0.42066523580482584,0.40707672267633399,null,"%Common Size"]
[null,null,null,"    Debts Issued And Borrowings - Old"]
["BS",null,"    Debts Issued And Borrowings",null,null,null,null,null,null,null,2785.415,8898.6679999999997,18829.273000000001,28016.848000000002,37127.762000000002,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,4342.4809999999998,11865.934999999999,21834.879000000001,31300.177,40750.608999999997,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,4911.2290000000003,6039.25,14603.946,24416.659,33392.881999999998,43128.696000000004,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,3898.96506,3466.9649199999999,7125.0089900000003,17210.980439999999,27057.897440000001,35459.554100000001,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D110/D86,IFERROR(D109/D85,IFERROR(D108/D84,IFERROR(D107/D83,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0,0,0,0,0,0,null,"%Common Size"]
[null,null,null,"Total Debts"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D89), ISBLANK(D83), ISBLANK(D101)), IF(ISBLANK(D107), \"\", D107), D89 + D83+D101)","v":""},"","","","","","",2785.415,8898.6679999999997,18829.273000000001,28016.848000000002,37127.762000000002,45440.815999999999,52068.365000000005,73129.366999999998,93961.912000000011,{"$f":"IF(AND(ISBLANK(T89), ISBLANK(T83), ISBLANK(T101)), IF(ISBLANK(T107), \"\", T107), T89 + T83+T101)","v":111760.71799999999},null,"Q1"]
[null,null,null,"","","","","","","",4342.4809999999998,11865.934999999999,21834.879000000001,31300.177,40750.608999999997,46881.39,58519.182000000001,82620.049999999988,101510.269,{"$f":"IF(AND(ISBLANK(T90), ISBLANK(T84), ISBLANK(T102)), IF(ISBLANK(T108), \"\", T108), T90 + T84+T102)","v":118512.601},null,"Q2"]
[null,null,null,"","","","","","",4911.2290000000003,6039.25,14603.946,24416.659,33392.881999999998,43128.696000000004,48459.702000000005,62609.014000000003,88875.145000000004,107480.626,125976.63699999999,null,"Q3"]
[null,null,null,"","","","","",3898.96506,3466.9649199999999,7125.0089900000003,17210.980439999999,27057.897440000001,35459.554100000001,44136.239350000003,50974.748599999999,67314.42757,91726.731079999998,109864.09393999999,124322.98221,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D116/D80,IFERROR(D115/D79,IFERROR(D114/D78,IFERROR(D113/D77,\"-\"))))","v":"-"},"-","-","-","-",0.64808997537526913,0.39501436062634565,0.5446087880092666,0.70462946456812825,0.73222438843649451,0.72151294486080708,0.71335213193708047,0.66010760170600857,0.6841603700338913,0.71624466871331594,0.73166662294789619,0.72769011407225459,null,"%Common Size"]
[null,null,null,"    Total Liabilities"]
["BS","    Total Liabilities","    Total Liabilities",null,null,null,null,null,null,null,3067.761,9319.7189999999991,19584.625,29101.738000000001,38640.031999999999,50674.059000000001,57684.517,79566.675000000003,101660.345,119871.853,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,4554.2049999999999,12195.64,22447.253000000001,32315.224999999999,42036.944000000003,52111.8,64025.394,88981.981,109111.609,126563.439,null,"Q2"]
[null,null,null,null,null,null,null,null,null,5087.8280000000004,6279.8869999999997,14965.834999999999,25061.636999999999,34362.201999999997,44351.360000000001,53588.05,68151.505000000005,95205.978000000003,114863.88099999999,135337.948,null,"Q3"]
[null,null,null,null,null,null,null,null,4078.9923699999999,3670.7517200000002,7430.6585599999999,17733.29479,28009.696940000002,36847.041160000001,45899.88841,56539.744209999997,73521.336859999996,98975.595690000002,118239.14667,133892.87651999999,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D122/D80,IFERROR(D121/D79,IFERROR(D120/D78,IFERROR(D119/D77,\"-\"))))","v":"-"},"-","-","-","-",0.67801429967910787,0.41823314546080231,0.56797148721524382,0.7260133759646803,0.75798140848386086,0.749744824816028,0.74185711640037111,0.73217261441352721,0.74724523177764235,0.77284715056355147,0.78744232116023671,0.78370483764396082,null,"%Common Size"]
[null,null,null,"Equity"]
[null,null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,719.25900000000001,1322.912,2544.2559999999999,5095.0169999999998,8606.866,12638.674999999999,17349.125,21532.221000000001,25572.188999999998,28771.280999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,627.07399999999996,1199.201,2903.4929999999999,5625.6009999999997,9076.4429999999993,13269.227999999999,17834.796999999999,22128.43,24758.286,29770.315999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,418.34800000000001,847.12300000000005,1600.1310000000001,3553.848,6590.8549999999996,10156.847,14609.200999999999,19035.564999999999,23333.714,26043.423999999999,31261.38,null,"Q3"]
[null,null,null,null,null,null,null,null,337.69369,537.81221000000005,1042.9001699999999,2008.0377100000001,4261.3834699999998,7601.5020000000004,11271.393609999999,15975.469129999999,20156.657190000002,24502.110400000001,27381.906009999999,32764.585480000002,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D129/D80,IFERROR(D128/D79,IFERROR(D127/D78,IFERROR(D126/D77,\"-\"))))","v":"-"},"-","-","-","-",5.6131791864911906E-2,6.1276520291469225E-2,7.9715351713311747E-2,8.2210455201116389E-2,0.11531897155472907,0.15467149073330605,0.1821739409611817,0.20687750117776307,0.20486523527836778,0.19132379121762436,0.18235645497749967,0.1917784187737539,null,"%Common Size"]
[null,null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,5287.5020000000004,5932.1549999999997,7228.4989999999998,9780.1749999999993,13306.429,17339.338,22057.934000000001,26244.063999999998,30142.005000000001,33291.413999999997,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,5195.317,5808.4440000000004,7587.7359999999999,10317.034,13776.152,17971.358,22545.087,26840.273000000001,29386.429,34352.654999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,2034.4480000000001,5415.366,6209.3739999999998,8238.0910000000003,11287.324000000001,14856.11,19313.595000000001,23746.909,28013.803,30642.142,35668.514999999999,null,"Q3"]
[null,null,null,null,null,null,null,null,1937.0936899999999,5106.0555700000004,5652.1435300000003,6692.28107,8943.3161899999996,12299.068219999999,15971.713809999999,20682.133669999999,24868.50056,29090.601640000001,31916.799350000001,36953.174299999999,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D135/D80,IFERROR(D134/D79,IFERROR(D133/D78,IFERROR(D132/D77,\"-\"))))","v":"-"},"-","-","-","-",0.32198570198310245,0.58176685453919774,0.43202851278475624,0.27398662403531965,0.24201859151613922,0.25025517538744696,0.25814288359962889,0.26782738571596976,0.25275476832399413,0.22715284943644856,0.21255767883976334,0.21629516235603904,null,"%Common Size"]
[null,null,null,"Revenue Structure"]
[null,null,null,"      Interest Income"]
["PL","      Interest Income","    Interest Income",null,null,null,null,null,null,null,451.245,769.35199999999998,1414.925,2140.1010000000001,2665.3180000000002,3332.2460000000001,3584.942,4285.1350000000002,5396.7979999999998,6353.0020000000004,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,502.30500000000001,897.25,1599.88,2314.0569999999998,2862.2530000000002,3384.92,3684.4479999999999,4617.1940000000004,5753.7209999999995,6580.3190000000004,null,"Q2"]
[null,null,null,null,null,null,null,null,null,403.69799999999998,591.197,1082.4269999999999,1795.788,2477.779,3104.5369999999998,3554.8130000000001,3843.9630000000002,4958.9849999999997,6063.1729999999998,6937.1329999999998,null,"Q3"]
[null,null,null,null,null,null,null,null,325.26598999999999,432.01155999999997,680.34667000000002,1270.3104900000001,1984.3285000000001,2612.3742299999999,2969.9234000000001,3689.5301399999998,4081.8560000000002,5337.7482200000004,6286.7759699999997,7085.7568899999997,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","",1301.06396,1671.41912,2225.0936699999997,4019.3394899999994,6794.9215000000004,9544.3112299999993,11602.0314,13961.509139999998,15195.208999999999,19199.062220000003,{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":23500.467969999998},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":26956.210889999998},null,"Yearly"]
[null,null,null,{"$f":"IFERROR((D143-C143)/C143,\"-\")","v":"-"},"-","-","-","-","-",0.28465561370249631,0.33126015095483635,0.80636866851542477,0.69055674866618477,0.40462420794706733,0.21559650774296896,0.20336763956698123,8.8364362880043262E-2,0.26349444880949019,0.22404249232127305,{"$f":"IFERROR((T143-S143)/S143,\"-\")","v":0.14704996191614139},null,"%YoY Growth"]
[null,null,null,{"$f":"IFERROR(D143/D174, \"\")","v":""},"","","","",0.84034698565884336,0.84975412624779845,0.8695309712916407,0.89877910042955089,0.9095073148114734,0.91622472600815763,0.9352750633695508,0.94766152418543392,0.94858943878243451,0.95667703983616648,0.95817903507668356,0.96609344255554741,null,"%Common Size"]
[null,null,null,"      Fees And Service Income"]
["PL","      Fees And Service Income","    Fees And Service Income",null,null,null,null,null,null,null,74.034000000000006,92.869,141.61000000000001,193.74799999999999,177.624,190.07599999999999,263.47300000000001,149.04599999999999,217.774,241.74299999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,77.334999999999994,101.43899999999999,154.566,206.261,178.60499999999999,174.66499999999999,197.602,184.59899999999999,254.54300000000001,201.386,null,"Q2"]
[null,null,null,null,null,null,null,null,null,70.207999999999998,81.465000000000003,114.879,165.9,204.60900000000001,182.89400000000001,172.476,177.78299999999999,206.04,217.71199999999999,201.99700000000001,null,"Q3"]
[null,null,null,null,null,null,null,null,59.548670000000001,72.640829999999994,84.45814,126.88576999999999,179.95283000000001,191.76495,180.80347,189.21079,129.92330000000001,251.84213,230.89322000000001,135.5849,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D147:D150)=4,SUM(D147:D150),IF(COUNT(D147:D150)=0,\"\",SUM(D147:D150)*4/COUNT(D147:D150)))","v":""},"","","","",238.19468000000001,285.69765999999998,317.29214000000002,436.07276999999999,642.02882999999997,796.38295000000005,719.92647000000011,726.42778999999996,768.7813000000001,791.52712999999994,{"$f":"IF(COUNT(S147:S150)=4,SUM(S147:S150),IF(COUNT(S147:S150)=0,\"\",SUM(S147:S150)*4/COUNT(S147:S150)))","v":920.92222000000004},{"$f":"IF(COUNT(T147:T150)=4,SUM(T147:T150),IF(COUNT(T147:T150)=0,\"\",SUM(T147:T150)*4/COUNT(T147:T150)))","v":780.71090000000004},null,"Yearly"]
[null,null,null,{"$f":"IFERROR((D151-B151)/B151,\"-\")","v":"-"},{"$f":"IFERROR((E151-D151)/D151,\"-\")","v":"-"},"-","-","-","-",0.19942922318835996,0.11058711506422571,0.37435730365082465,0.47229745622502406,0.24041618193376157,-9.6004667101423927E-2,9.0305333543297134E-3,5.8303812963983861E-2,2.9586866902199416E-2,0.16347524310379621,{"$f":"IFERROR((T151-S151)/S151,\"-\")","v":-0.15225099031707584},null,"%YoY Growth"]
[null,null,null,{"$f":"IFERROR(D151/D174, \"\")","v":""},"","","","",0.15384807164897013,0.14524948442874136,0.12399268686850531,9.7511815789022224E-2,8.5936227107973481E-2,7.6450330733956837E-2,5.8035463931830691E-2,4.9307539735067379E-2,4.7992615429865465E-2,3.9441292652804182E-2,3.7548544363743469E-2,2.7980181788140025E-2,null,"%Common Size"]
[null,null,null,"    Other Income"]
["PL","    Other Income","    Other Operating Income",null,null,null,null,null,null,null,7.8159999999999998,3.5739999999999998,6.6109999999999998,14.494,15.026,17.788,8.7289999999999992,13.638999999999999,15.606999999999999,35.811999999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,3.169,4.4340000000000002,10.837999999999999,16.170999999999999,29.997,5.6779999999999999,14.364000000000001,22.946999999999999,32.777000000000001,50.643999999999998,null,"Q2"]
[null,null,null,null,null,null,null,null,null,1.5620000000000001,2.4380000000000002,4.1150000000000002,5.9189999999999996,28.451000000000001,16.704000000000001,9.3610000000000007,10.1,20.132000000000001,18.594000000000001,30.532,null,"Q3"]
[null,null,null,null,null,null,null,null,2.2468699999999999,3.35181,3.1496900000000001,4.4640199999999997,10.673260000000001,17.187919999999998,21.255510000000001,11.82654,21.558199999999999,21.181190000000001,37.808149999999998,48.371400000000001,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D155:D158)=4,SUM(D155:D158),IF(COUNT(D155:D158)=0,\"\",SUM(D155:D158)*4/COUNT(D155:D158)))","v":""},{"$f":"IF(COUNT(E155:E158)=4,SUM(E155:E158),IF(COUNT(E155:E158)=0,\"\",SUM(E155:E158)*4/COUNT(E155:E158)))","v":""},"","","",8.9874799999999997,9.8276199999999996,16.572690000000001,16.587019999999999,34.041260000000001,76.303920000000005,82.982509999999991,44.65354,54.751199999999997,77.899190000000004,{"$f":"IF(COUNT(S155:S158)=4,SUM(S155:S158),IF(COUNT(S155:S158)=0,\"\",SUM(S155:S158)*4/COUNT(S155:S158)))","v":104.78615000000001},{"$f":"IF(COUNT(T155:T158)=4,SUM(T155:T158),IF(COUNT(T155:T158)=0,\"\",SUM(T155:T158)*4/COUNT(T155:T158)))","v":165.35939999999999},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D159/C159-1, \"\")","v":""},"","","","","",9.347892846493111E-2,0.68633809610058205,8.6467555961022846E-4,1.0522830502404896,1.2415127994674697,8.7526171656711504E-2,-0.46189215052665911,0.22613347116488414,0.42278507137743104,0.34515070054001851,{"$f":"IFERROR(T159/S159-1, \"\")","v":0.5780654218138559},null,"YoY Growth"]
[null,null,null,{"$f":"IFERROR(D159/D174, \"\")","v":""},"","","","",5.8049426921864336E-3,4.9963893234602867E-3,6.4763418398539885E-3,3.7090837814267264E-3,4.5564580805531329E-3,7.3249432578853975E-3,6.6894726986184826E-3,3.0309360794985841E-3,3.417946411968722E-3,3.8816670127357449E-3,4.2724209673004497E-3,5.9263756563124213E-3,null,"%Common Size"]
[null,null,null,"    Total Revenue - New"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,3540.11,3857.1439999999998,4447.82,5630.1790000000001,6630.5569999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3565.2629999999999,3896.4140000000002,4824.74,6041.0410000000002,6832.3490000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3736.65,4031.846,5185.1570000000002,6299.4790000000003,7169.6620000000003,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3171.9823799999999,3890.56747,4233.3374899999999,5610.7715500000004,6555.4773299999997,7269.7131900000004,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D163:D166)=4,SUM(D163:D166),IF(COUNT(D163:D166)=0,\"\",SUM(D163:D166)*4/COUNT(D163:D166)))","v":""},{"$f":"IF(COUNT(E163:E166)=4,SUM(E163:E166),IF(COUNT(E163:E166)=0,\"\",SUM(E163:E166)*4/COUNT(E163:E166)))","v":""},"","","","","","","","","",12687.92952,14732.590469999999,16018.74149,20068.488550000002,{"$f":"IF(COUNT(S163:S166)=4,SUM(S163:S166),IF(COUNT(S163:S166)=0,\"\",SUM(S163:S166)*4/COUNT(S163:S166)))","v":24526.176330000002},{"$f":"IF(COUNT(T163:T166)=4,SUM(T163:T166),IF(COUNT(T163:T166)=0,\"\",SUM(T163:T166)*4/COUNT(T163:T166)))","v":27902.281190000002},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D167/C167-1, \"\")","v":""},{"$f":"IFERROR(E167/D167-1, \"\")","v":""},{"$f":"IFERROR(F167/E167-1, \"\")","v":""},{"$f":"IFERROR(G167/F167-1, \"\")","v":""},{"$f":"IFERROR(H167/G167-1, \"\")","v":""},{"$f":"IFERROR(I167/H167-1, \"\")","v":""},{"$f":"IFERROR(J167/I167-1, \"\")","v":""},{"$f":"IFERROR(K167/J167-1, \"\")","v":""},{"$f":"IFERROR(L167/K167-1, \"\")","v":""},{"$f":"IFERROR(M167/L167-1, \"\")","v":""},{"$f":"IFERROR(N167/M167-1, \"\")","v":""},{"$f":"IFERROR(O167/N167-1, \"\")","v":""},{"$f":"IFERROR(P167/O167-1, \"\")","v":0.16115008731542835},{"$f":"IFERROR(Q167/P167-1, \"\")","v":8.7299719802772735E-2},{"$f":"IFERROR(R167/Q167-1, \"\")","v":0.25281306040977891},{"$f":"IFERROR(S167/R167-1, \"\")","v":0.22212374234829957},{"$f":"IFERROR(T167/S167-1, \"\")","v":0.13765312678888342},null,"%YoY Growth"]
[null,null,null,"    Total Revenue"]
[null,null,null,{"$f":"IF(ISBLANK(D163), IF(D139+D147+D155 = 0, \"\", D139+D147+D155), D163)","v":""},"","","","","","",533.09500000000003,865.79499999999996,1563.146,2348.3430000000003,2857.9679999999998,3540.11,3857.1439999999998,4447.82,5630.1790000000001,{"$f":"IF(ISBLANK(T163), IF(T139+T147+T155 = 0, \"\", T139+T147+T155), T163)","v":6630.5569999999998},null,"Q1"]
[null,null,null,"","","","","","","",582.80899999999997,1003.1229999999999,1765.2840000000001,2536.4889999999996,3070.855,3565.2629999999999,3896.4140000000002,4824.74,6041.0410000000002,{"$f":"IF(ISBLANK(T164), IF(T140+T148+T156 = 0, \"\", T140+T148+T156), T164)","v":6832.3490000000002},null,"Q2"]
[null,null,null,"","","","","","",475.46799999999996,675.1,1201.4209999999998,1967.6070000000002,2710.8389999999999,3304.1349999999998,3736.65,4031.846,5185.1570000000002,6299.4790000000003,7169.6620000000003,null,"Q3"]
[null,null,null,"","","","","",387.06153,508.00419999999997,767.95449999999994,1401.6602800000001,2174.9545900000003,2821.3271,3171.9823799999999,3890.56747,4233.3374899999999,5610.7715500000004,6555.4773299999997,7269.7131900000004,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D170:D173)=4,SUM(D170:D173),IF(COUNT(D170:D173)=0,\"\",SUM(D170:D173)*4/COUNT(D170:D173)))","v":""},{"$f":"IF(COUNT(E170:E173)=4,SUM(E170:E173),IF(COUNT(E170:E173)=0,\"\",SUM(E170:E173)*4/COUNT(E170:E173)))","v":""},"","","",1548.24612,1966.9443999999999,2558.9584999999997,4471.99928,7470.9915900000005,10416.998100000001,12404.94038,14732.590469999999,16018.74149,20068.488550000002,{"$f":"IF(COUNT(S170:S173)=4,SUM(S170:S173),IF(COUNT(S170:S173)=0,\"\",SUM(S170:S173)*4/COUNT(S170:S173)))","v":24526.176330000002},{"$f":"IF(COUNT(T170:T173)=4,SUM(T170:T173),IF(COUNT(T170:T173)=0,\"\",SUM(T170:T173)*4/COUNT(T170:T173)))","v":27902.281190000002},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D174/C174-1, \"\")","v":""},"","","","","",0.27043392816640788,0.30098161391852241,0.74758569941638386,0.67061556190590443,0.39432603751599182,0.19083638692417537,0.18763895824544052,8.7299719802772735E-2,0.25281306040977891,0.22212374234829957,{"$f":"IFERROR(T174/S174-1, \"\")","v":0.13765312678888342},null,"%YoY Growth"]
[null,null,null,"COGS Breakdown"]
[null,null,null,"    Finance Costs"]
["PL","    Finance Costs","    Interest Expenses",null,null,null,null,null,null,null,57.853999999999999,66.400999999999996,122.285,230.49799999999999,331.12400000000002,432.505,476.55200000000002,603.6,847.66800000000001,1130.3430000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,50.427999999999997,71.63,148.79599999999999,257.79300000000001,362.745,447.09699999999998,507.24099999999999,662.63800000000003,908.74699999999996,1227.4480000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,72.066999999999993,58.761000000000003,88.052999999999997,188.86799999999999,292.89400000000001,407.50099999999998,467.09300000000002,557.06100000000004,736.89700000000005,1004.236,1343.0909999999999,null,"Q3"]
[null,null,null,null,null,null,null,null,53.414700000000003,73.682869999999994,60.536929999999998,101.94633,213.15126000000001,319.08346999999998,381.63830000000002,470.26916999999997,586.51223000000005,809.91070000000002,1096.1556499999999,1440.9746700000001,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D178:D181)=4,SUM(D178:D181),IF(COUNT(D178:D181)=0,\"\",SUM(D178:D181)*4/COUNT(D178:D181)))","v":""},"","","","",213.65880000000001,291.49973999999997,227.57992999999999,328.03032999999999,673.10026000000005,1100.26847,1483.0083,1816.96417,2127.3662300000001,2813.0457000000001,3856.8066499999995,{"$f":"IF(COUNT(T178:T181)=4,SUM(T178:T181),IF(COUNT(T178:T181)=0,\"\",SUM(T178:T181)*4/COUNT(T178:T181)))","v":5141.8566700000001},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D182/D143, \"-\")","v":"-"},"-","-","-","-",0.16421852158597955,0.17440254004034605,0.10227880878381179,8.1612994079283421E-2,9.9059313635926474E-2,0.11528002843637361,0.12782315862375618,0.13014095767013911,0.14000243300371848,0.14651995330634435,0.16411616376846133,{"$f":"IFERROR(T182/T143, \"-\")","v":0.1907484954388558},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D182-B182)/B182,\"-\")","v":"-"},{"$f":"IFERROR((E182-D182)/D182,\"-\")","v":"-"},"-","-","-","-",0.36432358508051133,-0.21927913211860836,0.44138514323297318,1.0519451966530049,0.63462790818116743,0.34786039992584716,0.22518813279736871,0.17083554267335946,0.32231378891447382,{"$f":"IFERROR((S182-R182)/R182,\"-\")","v":0.37104301220559599},{"$f":"IFERROR((T182-S182)/S182,\"-\")","v":0.33319015875478247},null,"%YoY Growth"]
[null,null,null,"Net Interest Income"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D139),ISBLANK(D178)),\"\",D139-D178)","v":""},"","","","","","",393.39100000000002,702.95100000000002,1292.6399999999999,1909.6030000000001,2334.1940000000004,2899.741,3108.39,3681.5350000000003,4549.13,5222.6590000000006,null,"Q1"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D140),ISBLANK(D179)),\"\",D140-D179)","v":""},"","","","","","",451.87700000000001,825.62,1451.0840000000001,2056.2639999999997,2499.5080000000003,2937.8230000000003,3177.2069999999999,3954.5560000000005,4844.9739999999993,5352.8710000000001,null,"Q2"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D141),ISBLANK(D180)),\"\",D141-D180)","v":""},"","","","","",331.63099999999997,532.43600000000004,994.37399999999991,1606.92,2184.8850000000002,2697.0360000000001,3087.7200000000003,3286.902,4222.0879999999997,5058.9369999999999,5594.0419999999995,null,"Q3"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D142),ISBLANK(D181)),\"\",D142-D181)","v":""},"","","","",271.85129000000001,358.32868999999999,619.80974000000003,1168.3641600000001,1771.17724,2293.2907599999999,2588.2851000000001,3219.2609699999998,3495.3437700000004,4527.83752,5190.62032,5644.7822199999991,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D186:D189)=4,SUM(D186:D189),IF(COUNT(D186:D189)=0,\"\",SUM(D186:D189)*4/COUNT(D186:D189)))","v":""},{"$f":"IF(COUNT(E186:E189)=4,SUM(E186:E189),IF(COUNT(E186:E189)=0,\"\",SUM(E186:E189)*4/COUNT(E186:E189)))","v":""},"","",{"$f":"IF(COUNT(H186:H189)=4,SUM(H186:H189),IF(COUNT(H186:H189)=0,\"\",SUM(H186:H189)*4/COUNT(H186:H189)))","v":""},{"$f":"IF(COUNT(I186:I189)=4,SUM(I186:I189),IF(COUNT(I186:I189)=0,\"\",SUM(I186:I189)*4/COUNT(I186:I189)))","v":1087.40516},{"$f":"IF(COUNT(J186:J189)=4,SUM(J186:J189),IF(COUNT(J186:J189)=0,\"\",SUM(J186:J189)*4/COUNT(J186:J189)))","v":1379.9193799999998},1997.5137400000003,3691.3091599999998,6121.8212400000002,8444.0427600000003,10119.023100000002,12144.544969999999,13067.842769999999,16386.016520000001,19643.661319999999,{"$f":"IF(COUNT(T186:T189)=4,SUM(T186:T189),IF(COUNT(T186:T189)=0,\"\",SUM(T186:T189)*4/COUNT(T186:T189)))","v":21814.354220000001},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D190/D143, \"-\")","v":"-"},"-","-","-","-",0.83578147841402051,0.82559745995965383,0.89772119121618843,0.91838700592071665,0.90094068636407354,0.88471997156362647,0.87217684137624396,0.869859042329861,0.85999756699628149,0.85348004669365551,0.83588383623153872,0.80925150456114425,null,"%GPM"]
[null,null,null,{"$f":"IFERROR((D190-B190)/B190,\"-\")","v":"-"},{"$f":"IFERROR((E190-D190)/D190,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J190-I190)/I190,\"-\")","v":0.26900205255601306},0.44755829141264802,0.84795182435140559,0.65844175457793419,0.379335075128721,0.19836237068036849,0.20016970511708748,7.6025722024231621E-2,0.25391901390316485,0.1988063905601383,0.11050347817745831,null,"%YoY Growth"]
[null,null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses","    Fees And Service Expenses",null,null,null,null,null,null,null,268.09399999999999,390.11200000000002,621.74800000000005,916.33299999999997,1153.9459999999999,1491.48,1501.597,1962.921,2352.0010000000002,2630.3130000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,297.65899999999999,456.52,705.39599999999996,985.39,1232.1199999999999,1520.029,1656.818,1946.2190000000001,2462.9299999999998,2659.7280000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,219.49100000000001,327.03899999999999,536.85,800.58299999999997,1060.0440000000001,1428.1279999999999,1533.204,1780.3119999999999,2008.001,2390.9009999999998,2733.9079999999999,null,"Q3"]
[null,null,null,null,null,null,null,null,180.80437000000001,239.56411,375.82008999999999,601.10801000000004,861.20222000000001,1138.6961799999999,1328.547,1599.43651,2022.6842899999999,2151.6505299999999,2496.22984,2766.1501899999998,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D194:D197)=4,SUM(D194:D197),IF(COUNT(D194:D197)=0,\"\",SUM(D194:D197)*4/COUNT(D194:D197)))","v":""},"","","","",723.21748000000002,918.11022000000003,1268.6120899999999,1984.5900099999999,2988.92922,4100.4631799999997,5142.741,6144.1495099999993,6961.41129,8068.7915300000004,9702.0618400000003,10790.099190000001,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D198/D143, \"-\")","v":"-"},"-","-","-","-",0.55586620045950708,0.54929981894666846,0.57013873487851863,0.49376023471956088,0.43987693161723795,0.42962379172121778,0.44326211701168128,0.44007774864372579,0.45813198686507045,0.42027008598339755,0.41284547407248934,{"$f":"IFERROR(T198/T143, \"-\")","v":0.40028248903494174},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D198-B198)/B198,\"-\")","v":"-"},{"$f":"IFERROR((E198-D198)/D198,\"-\")","v":"-"},"-","-","-","-",0.26948012926899939,0.38176447921470674,0.56437891901219395,0.50606886305952947,0.37188366742254264,0.25418538692987369,0.19472271887695672,0.1330146310192899,0.15907410061961738,0.20241820648450931,0.11214496134359833,null,"%YoY Growth"]
[null,null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,-130.96899999999999,0,20.308,-111.521,-275.82600000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,43.802999999999997,-183.15199999999999,0,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-334.13299999999998,0,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,382.54539999999997,4.8765400000000003,-98.42022,0,-285.25605999999999,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D202:D205)=4,SUM(D202:D205),IF(COUNT(D202:D205)=0,\"\",SUM(D202:D205)*4/COUNT(D202:D205)))","v":""},{"$f":"IF(COUNT(E202:E205)=4,SUM(E202:E205),IF(COUNT(E202:E205)=0,\"\",SUM(E202:E205)*4/COUNT(E202:E205)))","v":""},"","","","","","","","","",0,251.57639999999998,4.8765400000000003,-34.30922000000001,{"$f":"IF(COUNT(S202:S205)=4,SUM(S202:S205),IF(COUNT(S202:S205)=0,\"\",SUM(S202:S205)*4/COUNT(S202:S205)))","v":-628.80600000000004},{"$f":"IF(COUNT(T202:T205)=4,SUM(T202:T205),IF(COUNT(T202:T205)=0,\"\",SUM(T202:T205)*4/COUNT(T202:T205)))","v":-561.08205999999996},null,"Yearly"]
[null,null,null,"PPOP"]
[null,null,null,{"$f":"IFERROR(D170-D194,\"\")","v":""},"","","","","","",265.00100000000003,475.68299999999994,941.39799999999991,1432.0100000000002,1704.0219999999999,2048.63,2355.5469999999996,2484.8989999999994,3278.1779999999999,{"$f":"IFERROR(T170-T194,\"\")","v":4000.2439999999997},null,"Q1"]
[null,null,null,"","","","","","","",285.14999999999998,546.60299999999995,1059.8880000000001,1551.0989999999997,1838.7350000000001,2045.2339999999999,2239.5960000000005,2878.5209999999997,3578.1110000000003,{"$f":"IFERROR(T171-T195,\"\")","v":4172.6210000000001},null,"Q2"]
[null,null,null,"","","","","","",255.97699999999995,348.06100000000004,664.5709999999998,1167.0240000000003,1650.7949999999998,1876.0069999999998,2203.4459999999999,2251.5340000000001,3177.1559999999999,3908.5780000000004,4435.7540000000008,null,"Q3"]
[null,null,null,"","","","","",206.25716,268.44008999999994,392.13440999999995,800.55227000000002,1313.7523700000002,1682.6309200000001,1843.4353799999999,2291.13096,2210.6531999999997,3459.1210200000005,4059.2474899999997,4503.5630000000001,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D208:D211)=4,SUM(D208:D211),IF(COUNT(D208:D211)=0,\"\",SUM(D208:D211)*4/COUNT(D208:D211)))","v":""},{"$f":"IF(COUNT(E208:E211)=4,SUM(E208:E211),IF(COUNT(E208:E211)=0,\"\",SUM(E208:E211)*4/COUNT(E208:E211)))","v":""},"","",{"$f":"IF(COUNT(H208:H211)=4,SUM(H208:H211),IF(COUNT(H208:H211)=0,\"\",SUM(H208:H211)*4/COUNT(H208:H211)))","v":""},{"$f":"IF(COUNT(I208:I211)=4,SUM(I208:I211),IF(COUNT(I208:I211)=0,\"\",SUM(I208:I211)*4/COUNT(I208:I211)))","v":825.02864},{"$f":"IF(COUNT(J208:J211)=4,SUM(J208:J211),IF(COUNT(J208:J211)=0,\"\",SUM(J208:J211)*4/COUNT(J208:J211)))","v":1048.8341799999998},1290.3464100000001,2487.4092699999997,4482.0623700000006,6316.5349200000001,7262.19938,8588.4409599999999,9057.3302000000003,11999.69702,14824.114490000002,{"$f":"IF(COUNT(T208:T211)=4,SUM(T208:T211),IF(COUNT(T208:T211)=0,\"\",SUM(T208:T211)*4/COUNT(T208:T211)))","v":17112.182000000001},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D212/D143, \"-\")","v":"-"},"-","-","-","-",0.63411843334742746,0.62751117744782037,0.57990655737203201,0.61886020730236946,0.65961944814226336,0.66181149878533463,0.62594205528524949,0.61515133313159875,0.59606486491893607,0.62501474720466832,0.63080082102722501,0.63481407197137418,null,"%GPM"]
[null,null,null,{"$f":"IFERROR((D212-B212)/B212,\"-\")","v":"-"},{"$f":"IFERROR((E212-D212)/D212,\"-\")","v":"-"},{"$f":"IFERROR((F212-E212)/E212,\"-\")","v":"-"},{"$f":"IFERROR((G212-F212)/F212,\"-\")","v":"-"},{"$f":"IFERROR((H212-G212)/G212,\"-\")","v":"-"},{"$f":"IFERROR((I212-H212)/H212,\"-\")","v":"-"},{"$f":"IFERROR((J212-I212)/I212,\"-\")","v":0.27127002524421434},{"$f":"IFERROR((K212-J212)/J212,\"-\")","v":0.23026731451486479},{"$f":"IFERROR((L212-K212)/K212,\"-\")","v":0.92770658384673577},{"$f":"IFERROR((M212-L212)/L212,\"-\")","v":0.80189984175784679},{"$f":"IFERROR((N212-M212)/M212,\"-\")","v":0.40929206212719421},{"$f":"IFERROR((O212-N212)/N212,\"-\")","v":0.14971253574578511},{"$f":"IFERROR((P212-O212)/O212,\"-\")","v":0.18262257900167977},{"$f":"IFERROR((Q212-P212)/P212,\"-\")","v":5.4595384911396122E-2},{"$f":"IFERROR((R212-Q212)/Q212,\"-\")","v":0.32486027946734231},{"$f":"IFERROR((S212-R212)/R212,\"-\")","v":0.23537406530285898},0.15434766856013393,null,"%YoY Growth"]
[null,null,null,"    (Reversal Of) Expected Credit Losses"]
["PL","    (Reversal Of) Expected Credit Losses","    (Reversal Of) Expected Credit Losses",null,null,null,null,null,null,null,-21.4,57.35,145.619,156.29499999999999,116.69799999999999,0,145.44499999999999,169.21899999999999,953.99,858.13699999999994,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,5.1580000000000004,105.801,197.81200000000001,157.98599999999999,189.167,24.670999999999999,137.316,524.32600000000002,1016.718,1149.5650000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,7.4370000000000003,12.507,76.837000000000003,168.93799999999999,159.96299999999999,116.224,52.034999999999997,189.22399999999999,923.32500000000005,965.41899999999998,1222.029,null,"Q3"]
[null,null,null,null,null,null,null,null,39.004150000000003,8.9942700000000002,28.467600000000001,91.739559999999997,167.03649999999999,111.96677,138.55323999999999,498.50549000000001,276.00295,880.47326999999996,1904.9391499999999,-4.4492000000000003,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D216:D219)=4,SUM(D216:D219),IF(COUNT(D216:D219)=0,\"\",SUM(D216:D219)*4/COUNT(D216:D219)))","v":""},{"$f":"IF(COUNT(E216:E219)=4,SUM(E216:E219),IF(COUNT(E216:E219)=0,\"\",SUM(E216:E219)*4/COUNT(E216:E219)))","v":""},"","","",156.01660000000001,32.862540000000003,24.732600000000005,331.72755999999998,679.40550000000007,586.21076999999991,560.64224000000002,575.21149000000003,747.98794999999996,2497.3432700000003,4841.0661499999997,{"$f":"IF(COUNT(T216:T219)=4,SUM(T216:T219),IF(COUNT(T216:T219)=0,\"\",SUM(T216:T219)*4/COUNT(T216:T219)))","v":3225.2817999999997},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D220/D143, \"-\")","v":"-"},"-","-","-","-",0.11991462741001604,1.9661459897622809E-2,1.111530733894902E-2,8.2532854173012399E-2,9.9987247829132389E-2,6.1419913482850662E-2,4.8322765270226734E-2,4.1199807573237754E-2,4.922524922164611E-2,0.13007631525869393,0.20599871271414516,{"$f":"IFERROR(T220/T143, \"-\")","v":0.11964893037680192},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D220-B220)/B220,\"-\")","v":"-"},{"$f":"IFERROR((E220-D220)/D220,\"-\")","v":"-"},"-","-","-","-",-0.78936510602076959,-0.24739231964419053,12.412563175727579,1.0480827700900104,-0.1371709972910142,-4.3616615914443026E-2,2.5986714807646336E-2,0.30037032118395257,2.3387479972103833,0.93848647406810004,-0.33376622007117174,null,"%YoY Growth"]
[null,null,null,"    (Reversal Of) Loss On Impairment"]
["PL","    (Reversal Of) Loss On Impairment",null,null,null,null,null,null,null,null,null,null,null,null,null,-68.658000000000001,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D224:D227)=4,SUM(D224:D227),IF(COUNT(D224:D227)=0,\"\",SUM(D224:D227)*4/COUNT(D224:D227)))","v":""},{"$f":"IF(COUNT(E224:E227)=4,SUM(E224:E227),IF(COUNT(E224:E227)=0,\"\",SUM(E224:E227)*4/COUNT(E224:E227)))","v":""},"","","","","","","","","",0,-68.658000000000001,0,0,0,{"$f":"IF(COUNT(T224:T227)=4,SUM(T224:T227),IF(COUNT(T224:T227)=0,\"\",SUM(T224:T227)*4/COUNT(T224:T227)))","v":0},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D228/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",0,-4.9176632204675844E-3,0,0,0,0,null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D228-B228)/B228,\"-\")","v":"-"},{"$f":"IFERROR((E228-D228)/D228,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",-1,"-","-","-",null,"%YoY Growth"]
[null,null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D232:D235)=4,SUM(D232:D235),IF(COUNT(D232:D235)=0,\"\",SUM(D232:D235)*4/COUNT(D232:D235)))","v":""},{"$f":"IF(COUNT(E232:E235)=4,SUM(E232:E235),IF(COUNT(E232:E235)=0,\"\",SUM(E232:E235)*4/COUNT(E232:E235)))","v":""},"","","","","","","","","","","","","",{"$f":"IF(COUNT(S232:S235)=4,SUM(S232:S235),IF(COUNT(S232:S235)=0,\"\",SUM(S232:S235)*4/COUNT(S232:S235)))","v":""},{"$f":"IF(COUNT(T232:T235)=4,SUM(T232:T235),IF(COUNT(T232:T235)=0,\"\",SUM(T232:T235)*4/COUNT(T232:T235)))","v":""},null,"Yearly"]
[null,null,null,"EBT"]
[null,null,null,{"$f":"IFERROR(D170-D178-D194-D216-D224, \"\")","v":""},"","","","","","",228.54700000000005,351.93199999999996,673.4939999999998,1045.2170000000001,1256.2,1684.7829999999999,1733.5499999999997,1712.0799999999997,1476.5200000000002,{"$f":"IFERROR(T170-T178-T194-T216-T224, \"\")","v":2011.7639999999999},null,"Q1"]
[null,null,null,{"$f":"IFERROR(D171-D179-D195-D217-D225, \"\")","v":""},"","","","","","",229.56399999999999,369.17199999999997,713.28000000000009,1135.3199999999997,1286.8230000000003,1573.4660000000001,1595.0390000000002,1691.5569999999998,1652.6460000000002,1795.6079999999997,null,"Q2"]
[null,null,null,{"$f":"IFERROR(D172-D180-D196-D218-D226, \"\")","v":""},"","","","","",176.47299999999993,276.79300000000006,499.68099999999993,809.2180000000003,1197.9379999999996,1352.2820000000002,1684.3180000000002,1505.249,1516.934,1938.9230000000007,1870.634,null,"Q3"]
[null,null,null,{"$f":"IFERROR(D173-D181-D197-D219-D227, \"\")","v":""},"","","","",113.83831000000001,185.76294999999999,303.12987999999996,606.86638000000005,933.56461000000013,1251.58068,1323.2438399999999,1322.3562999999999,1348.1380199999996,1768.7370500000002,1058.1526900000001,3067.037530000001,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D238:D241)=4,SUM(D238:D241),IF(COUNT(D238:D241)=0,\"\",SUM(D238:D241)*4/COUNT(D238:D241)))","v":""},"","","","",{"$f":"IF(COUNT(I238:I241)=4,SUM(I238:I241),IF(COUNT(I238:I241)=0,\"\",SUM(I238:I241)*4/COUNT(I238:I241)))","v":455.35324000000003},724.47189999999978,1038.03388,1827.6513799999998,3129.5566100000005,4630.0556799999995,5218.5488400000004,6264.9233000000004,6181.9760199999992,6689.3080499999996,6126.2416900000007,{"$f":"IF(COUNT(T238:T241)=4,SUM(T238:T241),IF(COUNT(T238:T241)=0,\"\",SUM(T238:T241)*4/COUNT(T238:T241)))","v":8745.0435300000008},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D242/(D143+D151), \"-\")","v":"-"},"-","-","-","-",0.29582633364331806,0.37017305630581726,0.40829124986345011,0.41020926310419592,0.42081182085829533,0.44775095360184031,0.42351620538368229,0.4265352806086703,0.38724503735134436,0.33462285342778048,0.25085556728496794,0.31528529359565971,null,"%EBT"]
[null,null,null,{"$f":"IFERROR((D242-B242)/B242,\"-\")","v":"-"},{"$f":"IFERROR((E242-D242)/D242,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J242-I242)/I242,\"-\")","v":0.59101075024743366},{"$f":"IFERROR((K242-J242)/J242,\"-\")","v":0.43281455084731413},0.76068567241755136,0.71233783655173932,0.47946059362064031,0.12710282568351336,0.20051061934681441,-1.3239951397330151E-2,8.206632124723133E-2,-8.4174081353601132E-2,{"$f":"IFERROR((T242-S242)/S242,\"-\")","v":0.42747282469686559},null,"%YoY Growth"]
[null,null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense","    Income Tax Expense",null,null,null,null,null,null,null,45.835000000000001,69.944999999999993,131.292,208.02600000000001,250.83600000000001,316.47199999999998,359.89400000000001,356.82400000000001,294.92,346.56299999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,44.97,66.328000000000003,136.61000000000001,222.72300000000001,266.04599999999999,306.91300000000001,324.96699999999998,354.75099999999998,269.39699999999999,351.37299999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,33.878999999999998,54.896999999999998,94.751000000000005,154.49700000000001,232.684,271.87799999999999,344.34500000000003,304.48099999999999,311.64999999999998,319.65199999999999,379.57,null,"Q3"]
[null,null,null,null,null,null,null,null,22.214189999999999,36.135080000000002,61.056100000000001,117.23708999999999,182.91762,249.91289,263.87666999999999,334.84588000000002,267.59311000000002,243.42097000000001,335.80468000000002,383.37882999999999,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D246:D249)=4,SUM(D246:D249),IF(COUNT(D246:D249)=0,\"\",SUM(D246:D249)*4/COUNT(D246:D249)))","v":""},{"$f":"IF(COUNT(E246:E249)=4,SUM(E246:E249),IF(COUNT(E246:E249)=0,\"\",SUM(E246:E249)*4/COUNT(E246:E249)))","v":""},"","","",88.856759999999994,140.02816000000001,206.75810000000001,348.26108999999997,605.31662000000006,913.34589000000005,1052.6366699999999,1302.5758800000001,1256.9351099999999,1266.64597,1219.77368,{"$f":"IF(COUNT(T246:T249)=4,SUM(T246:T249),IF(COUNT(T246:T249)=0,\"\",SUM(T246:T249)*4/COUNT(T246:T249)))","v":1460.88483},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D250/D242, \"-\")","v":"-"},"-","-","-","-",0.1951380866423614,0.19328307971641143,0.19918241974915118,0.19055115970749301,0.19341929079212278,0.19726455859813766,0.20171061003234758,0.207915694674187,0.20332254701952079,0.18935381066805559,0.19910635944890379,{"$f":"IFERROR(T250/T242, \"-\")","v":0.16705289401801296},null,"%Common Size"]
[null,null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,181.447,280.012,536.21799999999996,833.63300000000004,1005.364,1237.3420000000001,1373.6559999999999,1375.5640000000001,1070.079,1389.375,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,183.41499999999999,300.28899999999999,571.23699999999997,912.18499999999995,1020.777,1266.5530000000001,1270.0719999999999,1380.6089999999999,1200.097,1444.2349999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,139.012,220.04900000000001,400.93,650.35500000000002,965.25400000000002,1080.404,1339.973,1200.768,1205.2840000000001,1285.1379999999999,1491.0640000000001,null,"Q3"]
[null,null,null,null,null,null,null,null,87.860910000000004,146.76452,240.0907,482.90654000000001,742.78795000000002,1002.3134700000001,1059.36716,1370.0558100000001,1100.05108,1131.6351999999999,1351.1540199999999,1542.63446,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D253:D256)=4,SUM(D253:D256),IF(COUNT(D253:D256)=0,\"\",SUM(D253:D256)*4/COUNT(D253:D256)))","v":""},{"$f":"IF(COUNT(E253:E256)=4,SUM(E253:E256),IF(COUNT(E253:E256)=0,\"\",SUM(E253:E256)*4/COUNT(E253:E256)))","v":""},"","","",{"$f":"IF(COUNT(I253:I256)=4,SUM(I253:I256),IF(COUNT(I253:I256)=0,\"\",SUM(I253:I256)*4/COUNT(I253:I256)))","v":351.44364000000002},{"$f":"IF(COUNT(J253:J256)=4,SUM(J253:J256),IF(COUNT(J253:J256)=0,\"\",SUM(J253:J256)*4/COUNT(J253:J256)))","v":571.55304000000001},{"$f":"IF(COUNT(K253:K256)=4,SUM(K253:K256),IF(COUNT(K253:K256)=0,\"\",SUM(K253:K256)*4/COUNT(K253:K256)))","v":825.00169999999991},1464.1375399999999,2500.5979499999999,3713.3854700000002,4165.9121599999999,5213.9238100000002,4944.5470800000003,5093.0922,4906.4680200000003,{"$f":"IF(COUNT(T253:T256)=4,SUM(T253:T256),IF(COUNT(T253:T256)=0,\"\",SUM(T253:T256)*4/COUNT(T253:T256)))","v":5867.3084600000002},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D257/(D143+D159), \"-\")","v":"-"},"-","-","-","-",0.26826705369676174,0.33995785770267128,0.36803054848893751,0.36277606551364094,0.36617536775087051,0.3859821240224956,0.35651751825770828,0.37225926394851794,0.32423344160596568,0.26420617293750132,0.20785491209107138,{"$f":"IFERROR(T257/(T143+T151), \"-\")","v":0.2115342324004873},null,"%NPM"]
[null,null,null,{"$f":"IFERROR((D257-C257)/C257,\"-\")","v":"-"},{"$f":"IFERROR((E257-D257)/D257,\"-\")","v":"-"},{"$f":"IFERROR((F257-E257)/E257,\"-\")","v":"-"},{"$f":"IFERROR((G257-F257)/F257,\"-\")","v":"-"},{"$f":"IFERROR((H257-G257)/G257,\"-\")","v":"-"},{"$f":"IFERROR((I257-H257)/H257,\"-\")","v":"-"},{"$f":"IFERROR((J257-I257)/I257,\"-\")","v":0.62630070642336844},{"$f":"IFERROR((K257-J257)/J257,\"-\")","v":0.44343856521172542},{"$f":"IFERROR((L257-K257)/K257,\"-\")","v":0.7747085127218527},{"$f":"IFERROR((M257-L257)/L257,\"-\")","v":0.70789825524178551},{"$f":"IFERROR((N257-M257)/M257,\"-\")","v":0.48499900593775996},{"$f":"IFERROR((O257-N257)/N257,\"-\")","v":0.12186364535971529},{"$f":"IFERROR((P257-O257)/O257,\"-\")","v":0.25156835039939979},{"$f":"IFERROR((Q257-P257)/P257,\"-\")","v":-5.1664876552923768E-2},{"$f":"IFERROR((R257-Q257)/Q257,\"-\")","v":3.0042209649665176E-2},{"$f":"IFERROR((S257-R257)/R257,\"-\")","v":-3.6642607805136493E-2},{"$f":"IFERROR((T257-S257)/S257,\"-\")","v":0.19583138748349568},null,"%YoY Growth"]
[null,null,null,"Operating Activities"]
[null,null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation","    Depreciation And Amortisation",null,null,null,null,null,null,null,9.15,17.253,32.03,47.21,62.805999999999997,267.64400000000001,300.42,330.44799999999998,348.536,373.61900000000003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,19.908999999999999,37.177999999999997,68.358999999999995,99.444000000000003,130.03100000000001,574.77300000000002,610.76599999999996,672.202,711.26800000000003,751.77,null,"Q2"]
[null,null,null,null,null,null,null,null,null,20.715,33.069000000000003,61.753999999999998,108.923,156.857,201.541,868.42700000000002,932.70899999999995,1014.105,1073.9780000000001,1133.3699999999999,null,"Q3"]
[null,null,null,null,null,null,null,null,23.523569999999999,28.71162,48.307279999999999,90.824240000000003,153.43378000000001,217.96575000000001,275.73809999999997,1169.32636,1258.28359,1356.95823,1442.81459,1518.4876300000001,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D265/(D143+D151),\"-\")","v":"-"},"-","-","-","-",1.5282402442775959E-2,1.4670366272164913E-2,1.9000766842700401E-2,2.0385148376819349E-2,2.0631276691611303E-2,2.107844465815157E-2,2.2377783052751177E-2,7.9611341304962988E-2,7.8820117423899966E-2,6.7879851176073494E-2,5.907995322030437E-2,5.4746076060518754E-2,null,"%Common Size"]
[null,null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,177.208,-1338.873,-1493.84,-1056.6669999999999,-1108.191,-433.08699999999999,-638.03300000000002,-4468.6620000000003,-2407.2730000000001,-1084.7529999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,-935.86599999999999,-3762.3470000000002,-4094.23,-3287.826,-3713.1280000000002,680.36199999999997,-5136.4250000000002,-10982.788,-6945.1850000000004,-5265.6450000000004,null,"Q2"]
[null,null,null,null,null,null,null,null,null,-517.73800000000006,-2254.9560000000001,-6432.7219999999998,-6150.3109999999997,-5269.4080000000004,-5475.527,-1198.056,-8105.0550000000003,-15475.496999999999,-10247.266,-6335.0479999999998,null,"Q3"]
[null,null,null,null,null,null,null,null,-402.15827999999999,-1262.6741199999999,-3519.1498099999999,-8609.4005699999998,-8062.1484600000003,-6842.7948699999997,-5991.7754699999996,-2387.5850300000002,-12118.055979999999,-17895.46371,-11492.059380000001,-7250.2655299999997,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D271/D257,IFERROR(D270/D257,IFERROR(D269/D257,IFERROR(D268/D257,\"\"))))","v":""},"","","","",-1.1443037637556905,-2.2091985023822107,-4.265627343555777,-5.8801856620656006,-3.224088246573185,-1.8427375572189115,-1.4382865600315489,-0.45792480231888927,-2.4507919095392654,-3.5136736205168249,-2.3422264922864002,{"$f":"IFERROR(T271/T257,IFERROR(T270/T257,IFERROR(T269/T257,IFERROR(T268/T257,\"\"))))","v":-1.235705533368191},null,"CFO/Net Profit"]
[null,null,null,"Free Cash Flow"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D268),ISBLANK(D280)),\"\",D268+D280)","v":""},"","","","","","",135.57400000000001,-1402.97,-1581.0739999999998,-1171.6989999999998,-1227.4770000000001,-590.75599999999997,-776.48299999999995,-4632.259,-2543.953,{"$f":"IF(AND(ISBLANK(T268),ISBLANK(T280)),\"\",T268+T280)","v":-1258.1179999999999},null,"Q1"]
[null,null,null,"","","","","","","",-1018.352,-3907.308,-4278.1930000000002,-3526.7780000000002,-3997.375,326.75299999999999,-5408.308,-11270.524000000001,-7230.6050000000005,{"$f":"IF(AND(ISBLANK(T269),ISBLANK(T281)),\"\",T269+T281)","v":-5540.5210000000006},null,"Q2"]
[null,null,null,"","","","","","",-547.01300000000003,-2403.018,-6695.1549999999997,-6432.84,-5650.3230000000003,-5955.1639999999998,-1724.5790000000002,-8531.6840000000011,-15815.528999999999,-10626.114,-6693.6229999999996,null,"Q3"]
[null,null,null,"","","","","",-693.54333999999994,-1315.8106299999999,-3722.5765099999999,-8975.9357799999998,-8467.1625500000009,-7318.7711799999997,-6784.8122899999998,-3026.5562200000004,-12689.459049999999,-18328.663240000002,-12023.12342,-7694.9438599999994,null,"Yearly"]
[null,null,null,"Investing Activities"]
[null,null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,-41.634,-64.096999999999994,-87.233999999999995,-115.032,-119.286,-157.66900000000001,-138.44999999999999,-163.59700000000001,-136.68,-173.36500000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,-82.486000000000004,-144.96100000000001,-183.96299999999999,-238.952,-284.24700000000001,-353.60899999999998,-271.88299999999998,-287.73599999999999,-285.42,-274.87599999999998,null,"Q2"]
[null,null,null,null,null,null,null,null,null,-29.274999999999999,-148.06200000000001,-262.43299999999999,-282.529,-380.91500000000002,-479.637,-526.52300000000002,-426.62900000000002,-340.03199999999998,-378.84800000000001,-358.57499999999999,null,"Q3"]
[null,null,null,null,null,null,null,null,-291.38506000000001,-53.136510000000001,-203.42670000000001,-366.53521000000001,-405.01409000000001,-475.97631000000001,-793.03682000000003,-638.97118999999998,-571.40306999999996,-433.19952999999998,-531.06403999999998,-444.67833000000002,null,"Yearly"]
[null,null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,-41.616999999999997,-64.495999999999995,-85.828000000000003,-114.053,-118.557,-156.97900000000001,-136.33600000000001,-162.184,-133.84800000000001,-169.47,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,-82.194999999999993,-145.047,-182.97499999999999,-236.97900000000001,-283.24900000000002,-352.279,-268.14299999999997,-280.45299999999997,-279.74900000000002,-266.077,null,"Q2"]
[null,null,null,null,null,null,null,null,null,-27.658000000000001,-147.16300000000001,-261.95100000000002,-281.16300000000001,-377.17899999999997,-478.07600000000002,-523.72900000000004,-420.81799999999998,-328.21600000000001,-370.59199999999998,-348.38400000000001,null,"Q3"]
[null,null,null,null,null,null,null,null,-287.61329000000001,-52.479649999999999,-202.26482999999999,-365.25335999999999,-402.94063999999997,-471.91390000000001,-790.63766999999996,-633.88313000000005,-562.09663999999998,-417.69738000000001,-521.24591999999996,-432.02737000000002,null,"Yearly"]
[null,null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,-741.18100000000004,1712.3050000000001,1509.588,723.83699999999999,1306.9960000000001,622.95399999999995,380.154,4976.7359999999999,1246.338,103.58799999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,493.78800000000001,4194.3149999999996,4195.5519999999997,3396.32,4064.1909999999998,852.45399999999995,5353.174,12835.815000000001,5652.53,4978.1530000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,517.30999999999995,2133.5729999999999,6849.3029999999999,6620.1139999999996,5199.241,6029.2719999999999,1732.7550000000001,8668.7829999999994,18151.18,10206.263999999999,11900.674000000001,null,"Q3"]
[null,null,null,null,null,null,null,null,733.75438999999994,1927.20785,3168.10997,9361.3718900000003,9079.5120700000007,7041.15834,6685.4210300000004,3616.3902699999999,12608.35831,20219.723150000002,11621.960800000001,7987.11924,null,"Yearly"]
[null,null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent","    Net Increase (Decrease) In Cash",null,null,null,null,null,null,null,-605.59,308.93599999999998,-70.08,-446.88299999999998,80.248000000000005,32.887999999999998,-394.21499999999997,345.89,-1294.7829999999999,-1150.635,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,-524.27300000000002,286.92099999999999,-81.653000000000006,-128.48500000000001,67.813999999999993,1180.537,-51.393999999999998,1572.5740000000001,-1572.404,-553.56899999999996,null,"Q2"]
[null,null,null,null,null,null,null,null,null,-28.085999999999999,-268.54599999999999,154.63,188.64,-447.346,75.668999999999997,10.97,142.91,2347.4670000000001,-411.59399999999999,5217.2420000000002,null,"Q3"]
[null,null,null,null,null,null,null,null,43.982819999999997,612.05408,-553.30466999999999,386.71796000000001,614.42296999999996,-273.55041999999997,-96.992109999999997,594.92210999999998,-71.794319999999999,1906.56206,-391.34449999999998,304.82632999999998,null,"Yearly"]
[null,null,null,"Financial Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock Name","Price"]
[null,null,null,"Profitability Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"MTC"},{"$f":"INDIRECT(\"Price!B\" & MATCH(X300,Price!A:A, 0))","v":28.75}]
[null,null,null,{"$f":"IFERROR(D194/(D170-D178), \"\")","v":""},"","","","","","",0.5641222032610822,0.48800966732299722,0.43151143656466523,0.43267236270831899,0.45667480857544029,0.47994516677634386,0.44418166995603142,0.51061619782426604,0.49179207324353252,0.47822012016259735,null,"COST to Income Q1",null,"Stock"]
[null,null,null,{"$f":"IFERROR(D195/(D171-D179), \"\")","v":""},"","","","","","",0.55910898397951847,0.49009493361732187,0.43637564893769698,0.43243591949079657,0.45497413325160346,0.48747533004977922,0.48885613097944541,0.46760483044384787,0.47988872032662194,0.47453612472370166,null,"COST to Income Q2",null,"Forecast",2025,2026,2027,2028]
[null,null,null,{"$f":"IFERROR(D196/(D172-D180), \"\")","v":""},"","","","","",0.54410127887635384,0.5306154567535073,0.48218558464047828,0.45008458239235766,0.43840699436918551,0.49303018607114324,0.4689332530370322,0.51235169945766423,0.4514126872080319,0.45151865551779202,0.46921388240184492,null,"COST to Income Q3",null,"Rev.Growth",0.15,0.15,0.15,0.15]
[null,null,null,{"$f":"IFERROR(D197/(D173-D181), \"\")","v":""},"","","","",0.54190345521940064,0.55158264964790016,0.53125636955836431,0.46249254307072724,0.43898499244570044,0.45507006845692316,0.47612300200626156,0.46763070636265852,0.55464250294240869,0.44818014877477647,0.45724175755109558,0.47457098658802066,null,"COST to Income Q4",null,"Revenue",{"$f":"T143*(1+Y303)","v":30999.642523499995},{"$f":"Y304*(1+Z303)","v":35649.588902024989},{"$f":"Z304*(1+AA303)","v":40997.027237328737},47146.581322928047]
[null,null,null,{"$f":"IFERROR(D198/(D174-D182), \"\")","v":""},"","","","",0.54190345521940064,0.54798003295435616,0.54414675777001753,0.47891044405629529,0.43968476030345721,0.44011829717548634,0.47086366792348699,0.47571440728352438,0.50113190088855175,0.46760848737069644,0.46939321276874074,0.47407284431441704,null,"COST to Income ",null,"Other Rev",997.5,1047.3800000000001,1099.74,1154.73]
[null,null,null,{"$f":"IFERROR(D216/D139,\"\")","v":""},"","","","","","",-4.7424348192223735E-2,7.4543251983487407E-2,0.10291640899694331,7.3031599910471506E-2,4.3783893704240913E-2,0,4.057108873727943E-2,3.9489771034051435E-2,0.17676963265995874,0.13507582714439564,null,"ECL Q1",null,"Interest Expense %",0.21,0.21,0.21,0.21]
[null,null,null,{"$f":"IFERROR(D217/D140,\"\")","v":""},"","","","","","",1.026866147062044E-2,0.11791696851490666,0.12364177313298497,6.827230271337309E-2,6.6090244293568731E-2,7.2885031256277842E-3,3.7269083455649263E-2,0.11355944757790121,0.17670616979863987,0.17469745767644396,null,"ECL Q2",null,"Interest Expense",{"$f":"Y304*Y306","v":6509.9249299349985},{"$f":"Z304*Z306","v":7486.4136694252475},{"$f":"AA304*AA306","v":8609.375719839034},{"$f":"AB304*AB306","v":9900.7820778148889}]
[null,null,null,{"$f":"IFERROR(D218/D141,\"\")","v":""},"","","","","",1.8422186882273383E-2,2.115538475330558E-2,7.0985849392153008E-2,9.4074578959208982E-2,6.4559026450704438E-2,3.7436822302327213E-2,1.4637900784091877E-2,4.9226280273769539E-2,0.18619233572999316,0.15922669532932673,0.17615764322235136,null,"ECL Q3",null,"Cost to Income %",0.47,0.46,0.45,0.44]
[null,null,null,{"$f":"IFERROR(D219/D142,\"\")","v":""},"","","","",0.11991462741001604,2.0819512329716364E-2,4.1842785825643859E-2,7.2218218083045183E-2,8.4177846561191857E-2,4.2860157137593571E-2,4.6652125775365108E-2,0.1351135432112231,6.7617022746515307E-2,0.16495219214367512,0.30300732189125551,-6.279075149020531E-4,null,"ECL Q4",null,"Cost to Income",{"$f":"(Y304+Y305-Y307)*Y308","v":11978.992268975548},{"$f":"(Z304+Z305-Z307)*Z308","v":13436.855406995879},15069.326182870363,16896.232867849791]
[null,null,null,{"$f":"IFERROR(D220/D143,\"\")","v":""},"","","","",0.11991462741001604,1.9661459897622809E-2,1.111530733894902E-2,8.2532854173012399E-2,9.9987247829132389E-2,6.1419913482850662E-2,4.8322765270226734E-2,4.1199807573237754E-2,4.922524922164611E-2,0.13007631525869393,0.20599871271414516,0.11964893037680192,null,"ECL",null,"PPOP",{"$f":"Y304+Y305-Y307-Y309","v":13508.22532458945},{"$f":"Z304+Z305-Z307-Z309","v":15773.699825603859},18418.065334619336,21504.29637726337]
[null,null,null,{"$f":"IFERROR(D253/D170,\"\")","v":""},"","","","","","",0.34036522571023925,0.3234160511437465,0.34303769449558774,0.35498775093757595,0.35177580714689599,0.34952077760295586,0.35613293151616843,0.30926701170461041,0.19006127513885437,0.20954121953856969,null,"NPM Q1",null,"ECL %",0.16500000000000001,0.16500000000000001,0.16500000000000001,0.16500000000000001]
[null,null,null,{"$f":"IFERROR(D254/D171,\"\")","v":""},"","","","","","",0.31470859235186827,0.29935411709232068,0.32359495695876694,0.359625056524984,0.33240807527545263,0.35524812615506912,0.32595920248721,0.28615199990051277,0.19865731750537696,0.21138191272137882,null,"NPM Q2",null,"ECL",{"$f":"Y304*Y311","v":5114.9410163774992},{"$f":"Z304*Z311","v":5882.1821688341233},6764.5094941592415,7779.1859182831276]
[null,null,null,{"$f":"IFERROR(D255/D172,\"\")","v":""},"","","","","",0.29236878191592286,0.32595022959561548,0.33371316133145673,0.33053094444164915,0.35607205001846293,0.3269854288641354,0.35860275915592843,0.29782089891330177,0.23244889209719205,0.20400702978770147,0.20796852069177041,null,"NPM Q3",null,"EBT",{"$f":"Y310-Y312","v":8393.2843082119507},{"$f":"Z310-Z312","v":9891.5176567697345},11653.555840460094,13725.110458980242]
[null,null,null,{"$f":"IFERROR(D256/D173,\"\")","v":""},"","","","",0.22699468479856422,0.28890414685547877,0.31263662104981482,0.34452466613379384,0.34151883143454498,0.35526312067820853,0.3339763696921923,0.35214806594781922,0.25985433067846431,0.20168976582195722,0.20611069979857591,0.21220018172408806,null,"NPM Q4",null,"Tax %",0.2,0.2,0.2,0.2]
[null,null,null,{"$f":"IFERROR(D257/D174,\"\")","v":""},"","","","",0.22699468479856422,0.29057915414385888,0.3223974519321044,0.32740111264060845,0.33470763818648597,0.35647366298358063,0.33582685868579726,0.35390407549962938,0.3086726309358776,0.25378553981834368,0.20005026278794596,0.21028060107511232,null,"NPM",null,"Tax",{"$f":"Y313*Y314","v":1678.6568616423901},{"$f":"Z313*Z314","v":1978.3035313539469},{"$f":"AA313*AA314","v":2330.7111680920189},{"$f":"AB313*AB314","v":2745.0220917960487}]
[null,null,null,{"$f":"IFERROR(D257/D80,\"\")","v":""},"","","","",5.841732267110774E-2,6.5120837351779204E-2,6.3060015302883785E-2,5.994280537711752E-2,6.766966312606075E-2,7.5558076063427765E-2,6.7331570712958977E-2,6.7518738909424558E-2,5.025465241288684E-2,3.9769215500919101E-2,3.2675815710597862E-2,3.4342663654436355E-2,null,"ROA",null,"Net Profit",{"$f":"Y313-Y315","v":6714.6274465695606},{"$f":"Z313-Z315","v":7913.2141254157877},9322.8446723680754,10980.088367184193]
[null,null,null,{"$f":"IFERROR(D257/D135,\"\")","v":""},"","","","",0.18142831284531211,0.11193631408128212,0.14596262384723976,0.21878004296074791,0.27960522661560955,0.30192412982647887,0.26083062904568788,0.2520979649968581,0.19882771251408332,0.17507689469704621,0.15372681847561259,0.15877684586355009,null,"ROE",null,"NPM",{"$f":"Y316/Y304","v":0.21660338313512428},{"$f":"Z316/Z304","v":0.22197210035615017},{"$f":"AA316/AA304","v":0.22740294359390553},{"$f":"AB316/AB304","v":0.23289256737358432}]
[null,null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NP Growth",{"$f":"(Y316/T257)-1","v":0.14441357435800484},{"$f":"Z316/Y316-1","v":0.17850382443162549},{"$f":"AA316/Z316-1","v":0.17813628250306213},{"$f":"AB316/AA316-1","v":0.17776159027169158}]
[null,null,null,{"$f":"IFERROR(D116/D135,\"\")","v":""},"","","","",2.0127911624140391,0.67899083205629895,1.260585289843126,2.5717659285341403,3.0254881819178978,2.8831089856333851,2.7634003385639181,2.4646755220395984,2.7068148884807552,3.153139705226117,3.4422027326496316,3.3643383705199041,null,"Debt to Equity",null,"Price",{"$f":"Y300","v":28.75},{"$f":"Y319","v":28.75},{"$f":"Z319","v":28.75},{"$f":"AA319","v":28.75}]
[null,null,null,{"$f":"IFERROR(D116/D212,\"\")","v":""},"","","","",4.7258541958010092,3.3055415108611359,5.521779992397545,6.9192394864718025,6.0369301465119944,5.613766811883627,6.0775306543566696,5.935273798517211,7.4320385901355346,7.6440872571297636,7.4111741388743129,7.2651741437766377,null,"Debt to PPOP",null,"EPS",{"$f":"Y316/T323","v":3.1672770974384719},{"$f":"Z316/T323","v":3.7326481723659377},{"$f":"AA316/T323","v":4.3975682416830546},{"$f":"AB316/T323","v":5.1792869656529215}]
[null,null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Y319/Y320","v":9.0771975787187991},{"$f":"Z319/Z320","v":7.702306424925343},6.5377041173547967,5.5509571473176056]
["HS","Listed Shares",null,null,null,null,null,null,null,2120000000,2120000000,2120000000,2120000000,2120000000,2120000000,2120000000,2120000000,2120000000,2120000000,2120000000,null,"Common Shares",null,"Core P/E",10,{"$f":"Y322","v":10},{"$f":"Z322","v":10},10]
[null,null,null,null,null,null,null,null,null,2120,2120,2120,2120,2120,2120,2120,2120,2120,2120,2120,null,"Common Shares Adjusted (M)",null,"Fair P/E",15,{"$f":"Y323","v":15},15,15]
[null,null,null,{"$f":"IFERROR(IF(ISBLANK(D135), IF(ISBLANK(D134), IF(ISBLANK(D133), IF(ISBLANK(D132), \"\",D132/D323),D133/D323),D134/D323),D135/D323),\"\")","v":""},"","","","","",2.408516778301887,2.6661054386792453,3.1567363537735851,4.2185453726415094,5.8014472735849054,7.533827268867924,9.7557234292452826,11.73042479245283,13.721981905660378,15.055094033018868,17.430742594339623,null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Y324","v":0},{"$f":"Z324","v":0},0]
[null,null,null,{"$f":"IFERROR(D257/D323, \"\")","v":""},"","","","","",0.26960049056603774,0.38915174528301882,0.6906309150943396,1.1795273349056603,1.7515969198113208,1.9650529056603774,2.4593980235849058,2.3323335283018869,2.4024019811320754,2.3143717075471701,2.7675983301886795,null,"EPS",null,"Core Valuation"]
[null,null,null,{"$f":"IFERROR((D325-B325)/B325,\"\")","v":""},{"$f":"IFERROR((E325-D325)/D325,\"\")","v":""},"","","","","",0.44343856521172537,0.7747085127218527,0.70789825524178551,0.48499900593775996,0.12186364535971535,0.25156835039939973,-5.1664876552923782E-2,3.0042209649665134E-2,-3.6642607805136354E-2,{"$f":"IFERROR((T325-S325)/S325,\"\")","v":0.19583138748349566},null,"EPS Growth",null,"Price",{"$f":"Y322*Y320","v":31.672770974384719},{"$f":"Z322*Z320","v":37.326481723659377},{"$f":"AA322*AA320","v":43.975682416830544},{"$f":"AB322*AB320","v":51.792869656529213}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,0.13,0.2,0.1,0.18,0.26,0.3,0.37,0.37,0.95,0.21,0.25,null,"Dividend Per Share",null,"MOS",{"$f":"Y326/Y319-1","v":0.10166159910903372},{"$f":"Z326/Z319-1","v":0.29831240777945656},{"$f":"AA326/AA319-1","v":0.52958895362888847},{"$f":"AB326/AB319-1","v":0.80149111848797272}]
[null,null,null,{"$f":"IFERROR(D327/D336,\"\")","v":""},"","","","","",1.1618401316216224E-2,{"$f":"IFERROR(K327/K336,\"\")","v":1.0859703235645592E-2},{"$f":"IFERROR(L327/L336,\"\")","v":4.7214907941176727E-3},{"$f":"IFERROR(M327/M336,\"\")","v":5.4924718234681327E-3},{"$f":"IFERROR(N327/N336,\"\")","v":6.1251923880247736E-3},{"$f":"IFERROR(O327/O336,\"\")","v":5.7185528972882758E-3},7.1771784875729848E-3,5.8984321977320411E-3,2.1597823339585355E-2,5.5025263694880328E-3,{"$f":"IFERROR(T327/T336,\"\")","v":5.4446395846674527E-3},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA302-Y302,AA319,AA326)","v":0.23676552087648717},{"$f":"_xlfn.RRI(AB302-Y302,AB319,AB326)","v":0.21677620580601542}]
[null,null,null,{"$f":"IFERROR(D327*D323/D257,\"\")","v":""},"","","","",0,0.48219496829200664,0.51393833491494634,0.14479513994293186,0.15260350029479949,0.14843597694154817,0.15266764530147944,0.15044331842662656,0.15863940363168713,0.39543756934147001,9.0737369159495707E-2,9.0331027184481785E-2,null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AA328+AA324","v":0.23676552087648717},{"$f":"AB328+AB324","v":0.21677620580601542}]
[null,null,null,{"$f":"IF(AND(ISBLANK(D323), ISBLANK(D336)), \"\", D323*D336)","v":""},{"$f":"IF(AND(ISBLANK(E323), ISBLANK(E336)), \"\", E323*E336)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(J323), ISBLANK(J336)), \"\", J323*J336)","v":23720.991597642191},39043.424189371406,44901.072403682927,69476.915360677231,89989.010153809824,111216.94796275989,109290.8587069639,132984.49040434902,93250.137679784602,{"$f":"IF(AND(ISBLANK(S323), ISBLANK(S336)), \"\", S323*S336)","v":80908.290138993441},{"$f":"IF(AND(ISBLANK(T323), ISBLANK(T336)), \"\", T323*T336)","v":97343.449783622607},null,"Market Cap",null,"Fair Valuation"]
[null,null,null,{"$f":"IFERROR(D336/D324,\"\")","v":""},"","","","","",4.6456587227549875,6.9077198733789773,6.709382336758746,7.7685853753401997,7.3167339626163841,6.963369697566594,5.2843125593706652,5.3475073852361383,3.2055073605478239,2.534975053474259,{"$f":"IFERROR(T336/T324,\"\")","v":2.6342378328137999},null,"P / BV",null,"Price",{"$f":"Y323*Y320","v":47.509156461577078},{"$f":"Z323*Z320","v":55.989722585489062},{"$f":"AA323*AA320","v":65.963523625245813},{"$f":"AB323*AB320","v":77.689304484793823}]
[null,null,null,{"$f":"IFERROR(D336/D325,\"\")","v":""},"","","","","",41.502695178809979,47.325265135055375,30.667250293768799,27.784120738272716,24.233684027909398,26.69690182876057,20.961345560391663,26.895181348814063,18.309139913034485,16.490128909266474,{"$f":"IFERROR(T336/T325,\"\")","v":16.590818506859719},null,"P / E",null,"MOS",{"$f":"Y331/Y319-1","v":0.65249239866355047},{"$f":"Z331/Z319-1","v":0.94746861166918483},{"$f":"AA331/AA319-1","v":1.2943834304433328},{"$f":"AB331/AB319-1","v":1.7022366777319591}]
[null,null,null,{"$f":"IFERROR(D330/D143, \"\")","v":""},"","","","","",14.192126507229492,17.546867673832089,11.17125650007806,10.224829729184837,9.4285494243894039,9.5859892227804089,7.8280118295982373,8.7517381567011707,4.8570152339338888,3.4428374040158931,3.6111696180465152,null,"P / S",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA302-Y302,AA319,AA331)","v":0.51472222880742491},{"$f":"_xlfn.RRI(AB302-Y302,AB319,AB331)","v":0.39286105278615002}]
["HS","High",null,null,null,null,null,null,null,12.9,22.1,28.75,40.5,55.5,64.5,69.25,73.75,61,46.75,54,null,"Max Price",null,"Total Return",null,null,{"$f":"AA333+AA324","v":0.51472222880742491},{"$f":"AB333+AB324","v":0.39286105278615002}]
["HS","Low",null,null,null,null,null,null,null,8.6,11.9,14,24.6,30.5,42.5,29.5,54.75,32.5,30.75,37.5,null,"Min Price",null,"Upside",{"$f":"Y332","v":0.65249239866355047},{"$f":"Z332","v":0.94746861166918483},1.2943834304433328,1.7022366777319591]
["HS","Average",null,null,null,null,null,null,null,11.189146980019901,18.4167095232884,21.179751133812701,32.772129887111902,42.447646298966902,52.460824510735797,51.552291842907501,62.728533209598602,43.985913999898401,38.164287801412001,45.916721596048397,null,"Price",null,"Downside Risk",{"$f":"Y327","v":0.10166159910903372},{"$f":"Z327","v":0.29831240777945656},0.52958895362888847,0.80149111848797272]

{"sheet":"MC","index":17,"n_rows":345,"n_cols":28,"rows_kept":345,"cut":false,"hidden":false,"merged":[[338,23,338,27],[308,23,308,27],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,23,333,27],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,111.108,277.18900000000002,154.19499999999999,557.01099999999997,418.38600000000002,437.58,467.97699999999998,718.54499999999996,748.08500000000004,690.94500000000005,689.93799999999999,523.30499999999995,378.66899999999998,null,"Q1"]
[null,null,null,null,null,null,null,3098.0010000000002,493.57400000000001,132.16300000000001,151.30799999999999,366.05399999999997,null,696.69100000000003,830.17899999999997,861.04499999999996,858.31399999999996,784.25699999999995,721.24099999999999,516.36300000000006,null,"Q2"]
[null,null,null,null,null,null,null,405.26100000000002,84.694999999999993,136.56,207.096,155.529,null,550.78300000000002,548.31500000000005,658.08399999999995,730.75900000000001,529.99099999999999,538.86,null,null,"Q3"]
[null,null,null,null,null,null,152.95911000000001,267.10082999999997,154.40378000000001,496.18592999999998,487.32044999999999,553.50363000000004,350.34320000000002,672.88962000000004,600.53873999999996,727.53507999999999,955.92582000000004,482.18468999999999,431.77731999999997,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-",7.5974130638128745E-2,5.741394821602111E-2,3.1791618422419586E-2,9.7290201451662339E-2,9.3783135505761381E-2,0.10891902167266122,7.2587292305591675E-2,0.15686533695696531,0.14704850415149914,0.13952944241311091,0.18884358848243266,8.9769049221939942E-2,7.7532208154409116E-2,{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":8.9458661818043225E-2},null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,4.125,1666.4649999999999,1512.8989999999999,451.76400000000001,1113.126,619.59,712.56299999999999,753.87099999999998,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,0.36599999999999999,1358.5309999999999,1029.288,803.71400000000006,946.971,null,515.13900000000001,685.11699999999996,0,0,0,0,0,null,"Q2"]
[null,null,null,null,null,null,null,1508.5920000000001,1581.5309999999999,502.733,657.16899999999998,650.41200000000003,null,667.21500000000003,797.93799999999999,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,4.7652400000000004,1524.4867300000001,1544.4795799999999,380.42090999999999,789.68511999999998,417.91091,660.79570999999999,670.63422000000003,880.42052999999999,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-",2.3668741684103461E-3,0.32769198872287802,0.31800714638319644,7.4591447948402542E-2,0.15197217070583316,8.2236944793896968E-2,0.13690966845096747,0.15633955372230532,0.21558063341720482,0,0,0,0,{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,511.92700000000002,498.15699999999998,554.53,652.87599999999998,736.14599999999996,610.51,371.63400000000001,376.32900000000001,287.06599999999997,189.63499999999999,203.60400000000001,250.643,212.572,null,"Q1"]
[null,null,null,null,null,null,null,455.8,498.22399999999999,637.46199999999999,658.73099999999999,598.86300000000006,null,496.94,495.25,410.74599999999998,299.58499999999998,306.93599999999998,358.46100000000001,332.101,null,"Q2"]
[null,null,null,null,null,null,null,436.59800000000001,441.79700000000003,559.62099999999998,604.54899999999998,570.90700000000004,null,398.11500000000001,317.10599999999999,308.80099999999999,210.01300000000001,234.32499999999999,254.36099999999999,null,null,"Q3"]
[null,null,null,null,null,null,637.62977999999998,726.22922000000005,633.96114999999998,707.03521000000001,795.88689999999997,591.89661000000001,417.84676999999999,302.67935,265.79070999999999,202.49134000000001,203.28691000000001,202.90610000000001,200.25943000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-",0.31670796335361318,0.15610466964869188,0.13053210857556924,0.13863270571642045,0.15316568182180812,0.11647403232489136,8.6573296221925625E-2,7.0561198770855219E-2,6.5081773613580543E-2,3.8834558690535807E-2,4.0159423223765756E-2,3.7775333925122903E-2,3.595963727701891E-2,{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":5.7535708500481196E-2},null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,830.55899999999997,1310.4280000000001,1766.1880000000001,2184.4839999999999,1924.8389999999999,2249.5300000000002,2155.8220000000001,1619.499,1433.31,1368.499,1251.056,1471.6279999999999,1394.789,null,"Q1"]
[null,null,null,null,null,null,null,981.39099999999996,1282.3240000000001,2031.1179999999999,2065.0320000000002,2026.492,null,1928.7190000000001,1552.4349999999999,1408.4010000000001,1277.771,1253.2550000000001,1418.0309999999999,1278.08,null,"Q2"]
[null,null,null,null,null,null,null,1141.588,1401.1610000000001,2352.9079999999999,2109.31,2315.308,null,1785.8969999999999,1517.5519999999999,1368.63,1286.116,1267.798,1346.586,null,null,"Q3"]
[null,null,null,null,null,null,779.36302999999998,1362.7768100000001,1536.1823300000001,2315.9779899999999,1988.6596199999999,2216.3071300000001,2144.6291700000002,1603.7900999999999,1408.2465099999999,1250.3235299999999,1200.36699,1294.3889200000001,1257.48639,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-",0.38710625771650897,0.2929320631438489,0.31629874905020749,0.45410792926900612,0.38271066731818032,0.43612722887787314,0.44434378760566345,0.37387866741761461,0.34482461992721597,0.23979179804895806,0.23713305482998287,0.24097833274593122,0.22580087472129498,{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":0.22142432067441833},null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,1510.4580000000001,3836.0070000000001,4053.3969999999999,3924.2739999999999,4258.5330000000004,4046.0430000000001,3811.0050000000001,3498.4540000000002,3380.3820000000001,3393.52,3573.2890000000002,3404.5450000000001,3482.6239999999998,null,"Q1"]
[null,null,null,null,null,null,null,4591.4279999999999,3716.0070000000001,3907.913,3744.6819999999998,4018.2310000000002,null,3703.1819999999998,3599.07,3687.4780000000001,3581.056,3681.078,3503.95,3514.1289999999999,null,"Q2"]
[null,null,null,null,null,null,null,3565.172,3588.116,3633.4839999999999,3649.1680000000001,3827.971,null,3478.6410000000001,3206.8330000000001,3439.692,3352.8029999999999,3283.6779999999999,3095.0940000000001,null,null,"Q3"]
[null,null,null,null,null,null,1629.84113,3953.2771499999999,3952.0935199999999,4028.1387500000001,4114.60437,3915.1282999999999,3684.85734,3337.4007999999999,3191.6515599999998,3323.9643999999998,3405.8873899999999,3230.81385,3200.1077700000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-",0.80953506417509469,0.84976617097625462,0.81373298735016109,0.7898217316697137,0.79184138318904518,0.7704230307558223,0.76346227597106209,0.77802136560294322,0.78151092745623485,0.63748252432450514,0.67283463134688271,0.6014854754670359,0.57462819432058632,{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":0.60881449251007214},null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,242.35300000000001,364.51499999999999,487.166,441.279,401.75200000000001,474.17,456.00700000000001,408.99599999999998,367.57400000000001,332.904,449.786,699.80899999999997,679.73699999999997,null,"Q1"]
[null,null,null,null,null,null,null,253.30699999999999,432.81700000000001,484.50700000000001,424.35899999999998,379.24299999999999,null,459.75700000000001,400.51299999999998,362.54300000000001,333.625,521.327,695.31,667.34299999999996,null,"Q2"]
[null,null,null,null,null,null,null,278.26900000000001,448.01900000000001,476.524,416.67899999999997,504.66500000000002,null,443.36399999999998,390.45600000000002,351.82,331.58600000000001,535.40099999999995,695.82899999999995,null,null,"Q3"]
[null,null,null,null,null,null,231.87601000000001,340.16212000000002,447.58107000000001,445.24480999999997,422.1277,491.60557,470.07659000000001,417.08796000000001,404.40805,342.97388000000001,359.06112999999999,696.69516999999996,688.15655000000004,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-",0.11517181471301741,7.3118643407929368E-2,9.2156594809649536E-2,8.7301865371730958E-2,8.1237016197115042E-2,9.673865685981313E-2,9.7394745621852435E-2,9.7232356454084207E-2,9.9023751272606791E-2,6.577683407192024E-2,7.0932692532310979E-2,0.12970478803136162,0.12356901209498464,{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":0.1156155877815382},null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,4.6630000000000003,30.082999999999998,138.40299999999999,197.90600000000001,200.12899999999999,178.51599999999999,175.08099999999999,164.023,147.33000000000001,132.429,116.586,102.328,92.625,null,"Q1"]
[null,null,null,null,null,null,null,11.368,75.623999999999995,150.047,191.41300000000001,196.114,null,174.375,162.38499999999999,144.05699999999999,128.268,113.122,98.531000000000006,88.704999999999998,null,"Q2"]
[null,null,null,null,null,null,null,8.3539999999999992,97.878,170.21600000000001,184.91499999999999,189.02199999999999,null,170.125,157.24700000000001,140.84299999999999,123.101,108.14100000000001,95.777000000000001,null,null,"Q3"]
[null,null,null,null,null,null,4.2914199999999996,10.42887,115.05397000000001,213.30860999999999,204.28801999999999,185.91408999999999,178.26197999999999,162.58826999999999,152.17859000000001,135.38624999999999,120.87791,104.25521999999999,96.632990000000007,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-",2.1315298167142735E-3,2.2417100019180626E-3,2.3689523094735831E-2,4.1824720096908179E-2,3.9314523045079867E-2,3.6584368557733012E-2,3.6933939203710922E-2,3.7902893729881065E-2,3.7262598618341074E-2,2.5964889518319909E-2,2.3879487105659025E-2,1.9409351167545733E-2,1.7351928293183477E-2,{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":1.5367930305946638E-2},null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,400.85199999999998,756.28099999999995,1050.4390000000001,1124.212,1096.2660000000001,1173.1959999999999,1159.4829999999999,960.42399999999998,2056.23,1776.3879999999999,1751.3420000000001,2200.4059999999999,2331.3040000000001,null,"Q1"]
[null,null,null,null,null,null,null,430.55099999999999,883.10599999999999,1079.923,1083.4000000000001,1073.1389999999999,null,1140.9870000000001,926.22,1990.739,1642.3979999999999,1875.4549999999999,2357.3389999999999,2257.9560000000001,null,"Q2"]
[null,null,null,null,null,null,null,471.52699999999999,882.64800000000002,1115.4970000000001,1074.741,1202.4459999999999,null,1121.57,882.02,1972.7270000000001,1665.1579999999999,1905.529,2384.3560000000002,null,null,"Q3"]
[null,null,null,null,null,null,383.46404000000001,698.91692999999998,904.65135999999995,1071.92193,1081.64384,1166.66202,1141.65139,952.19965000000002,892.29845,1890.2403400000001,1656.1103700000001,2140.57746,2368.8980700000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-",0.19046493582490526,0.15023382902374527,0.18626701264983883,0.21017827029104735,0.20815861681095485,0.2295769692441777,0.23653772402893802,0.22197863439705673,0.21848907254376504,0.36251747567549486,0.32716537062862189,0.39851452639467916,0.42537180567941374,{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":0.39118550748992786},null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,1911.31,4592.2879999999996,5103.8360000000002,5048.4859999999999,5354.799,5219.2389999999996,4970.4880000000003,4458.8779999999997,5436.6120000000001,5169.9080000000004,5324.6310000000003,5604.951,5813.9279999999999,null,"Q1"]
[null,null,null,null,null,null,null,5021.9790000000003,4599.1130000000003,4987.8360000000002,4828.0820000000003,5091.37,null,4844.1689999999999,4525.29,5678.2169999999996,5223.4539999999997,5556.5330000000004,5861.2889999999998,5772.085,null,"Q2"]
[null,null,null,null,null,null,null,4036.6990000000001,4470.7640000000001,4748.9809999999998,4723.9089999999997,5030.4170000000004,null,4600.2110000000002,4088.8530000000001,5412.4189999999999,5017.9610000000002,5189.2070000000003,5479.45,null,null,"Q3"]
[null,null,null,null,null,null,2013.3051700000001,4652.1940800000002,4856.7448800000002,5100.0606699999998,5196.2482099999997,5081.7903200000001,4826.5087299999996,4289.6004499999999,4083.95001,5214.2047400000001,5061.9977500000005,5371.3913000000002,5569.0058399999998,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,320.65600000000001,265.69600000000003,577.77099999999996,504.82600000000002,542.596,533.78700000000003,441.15499999999997,487.85700000000003,325.464,306.79700000000003,407.46600000000001,435.07,418.70699999999999,null,"Q1"]
[null,null,null,null,null,null,null,362.98,320.18,609.53300000000002,402.41500000000002,619.24599999999998,null,480.26100000000002,508.517,484.10899999999998,352.60599999999999,522.63800000000003,499.23,441.71899999999999,null,"Q2"]
[null,null,null,null,null,null,null,363.26100000000002,402.90699999999998,607.70600000000002,513.995,825.68700000000001,null,373.77499999999998,321.32799999999997,403.26799999999997,336.69900000000001,412.91800000000001,356.72800000000001,null,null,"Q3"]
[null,null,null,null,null,null,344.46471000000003,488.23761999999999,529.50558999999998,736.67843000000005,635.26137000000006,652.03966000000003,402.81079999999997,343.35525000000001,282.95438999999999,282.51254,300.24919,416.71848999999997,306.28890999999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-",0.17109413671251836,0.10494781851405477,0.10902478987119454,0.14444503265095474,0.12225385399747871,0.12830904443928337,8.3458007129720874E-2,8.0043643691803515E-2,6.9284489111559905E-2,5.4181328522209124E-2,5.9314366546290929E-2,7.7581108268913485E-2,{"$f":"IFERROR(S61/S55,\"-\")","v":5.4998848771183904E-2},{"$f":"IFERROR(T61/T55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,686.22400000000005,814.24,927.28800000000001,718.57299999999998,770.09500000000003,759.65899999999999,617.60799999999995,639.09799999999996,744.86199999999997,755.58100000000002,876.70299999999997,908.04600000000005,957.24400000000003,null,"Q1"]
[null,null,null,null,null,null,null,1287.04,644.24900000000002,956.24900000000002,625.04,811.58500000000004,null,660.64300000000003,722.71100000000001,967.63400000000001,846.98199999999997,1025.8240000000001,1030.9690000000001,999.10799999999995,null,"Q2"]
[null,null,null,null,null,null,null,477.30700000000002,694.89700000000005,880.31500000000005,702.61300000000006,1009.266,null,592.14599999999996,485.54300000000001,881.755,794.97699999999998,858.976,848.90200000000004,null,null,"Q3"]
[null,null,null,null,null,null,855.84050000000002,902.67758000000003,881.12090999999998,976.41183000000001,854.37248,859.97074999999995,489.40481,468.79019,412.41933,720.71443999999997,734.46718999999996,854.76987999999994,810.87584000000004,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-",0.42509228742506033,0.1940326573821701,0.18142211126395422,0.19145102248362078,0.16442102945655862,0.16922594122301368,0.10139934212861147,0.10928528087038969,0.10098540114108791,0.13822135415419073,0.14509433355635132,0.15913379462784621,0.14560513371629002,{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":0.1730930850810409},null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,0,133.19499999999999,181.40899999999999,109.71,123.41,59.097000000000001,0,0,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,40,114.11799999999999,172.68600000000001,139.148,110.48,null,0,9.8949999999999996,0,0,0,0,0,null,"Q2"]
[null,null,null,null,null,null,null,0,120.483,157.655,144.84200000000001,112.20399999999999,null,0,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,250,108.21223999999999,155.41833,157.89417,146.75398999999999,94.543700000000001,15.87054,0,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-",0.12417392242627578,2.3260474120202653E-2,3.2000513479719772E-2,3.09592728825322E-2,2.8242297917481504E-2,1.8604407904810997E-2,3.2882028994071664E-3,0,0,0,0,0,0,{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,105,0,0,0,0,0,0,0,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,749.99699999999996,0,0,0,0,null,0,0,0,0,0,0,0,null,"Q2"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":105},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":133.19499999999999},181.40899999999999,109.71,123.41,59.097000000000001,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":0},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":0},null,"Q1"]
[null,null,"","","","","",789.99699999999996,114.11799999999999,172.68600000000001,139.148,110.48,"",0,9.8949999999999996,0,0,0,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":0},0,null,"Q2"]
[null,null,"","","","","",0,120.483,157.655,144.84200000000001,112.20399999999999,"",0,0,0,0,0,0,"",null,"Q3"]
[null,null,"","","","",250,108.21223999999999,155.41833,157.89417,146.75398999999999,94.543700000000001,15.87054,0,0,0,0,0,0,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-",0.12417392242627578,2.3260474120202653E-2,3.2000513479719772E-2,3.09592728825322E-2,2.8242297917481504E-2,1.8604407904810997E-2,3.2882028994071664E-3,0,0,0,0,0,0,{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,644.99699999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,0,0,0,0,0,null,"Q2"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,299.99700000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-",0.14900721682446183,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","",749.99699999999996,133.19499999999999,181.40899999999999,109.71,123.41,59.097000000000001,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":0},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":0},null,"Q1"]
[null,null,"","","","","",789.99699999999996,114.11799999999999,172.68600000000001,139.148,110.48,"",0,9.8949999999999996,0,0,0,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":0},0,null,"Q2"]
[null,null,"","","","","",0,120.483,157.655,144.84200000000001,112.20399999999999,"",0,0,0,0,0,0,"",null,"Q3"]
[null,null,"","","","",549.99700000000007,108.21223999999999,155.41833,157.89417,146.75398999999999,94.543700000000001,15.87054,0,0,0,{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":0},0,0,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-",0.67426489707535397,2.9945970075925091E-2,4.0700265144571778E-2,3.9904095217365619E-2,3.5270200895140325E-2,2.349243444377026E-2,3.8390502167499475E-3,0,0,0,0,0,{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":0},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":0},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,689.18299999999999,50.076999999999998,52.155999999999999,50.847000000000001,63.24,53.939,60.351999999999997,58.828000000000003,990.36099999999999,788.29300000000001,655.19799999999998,843.57399999999996,980.98099999999999,null,"Q1"]
[null,null,null,null,null,null,null,35.948999999999998,49.424999999999997,51.603999999999999,50.862000000000002,65.873999999999995,null,59.99,53.023000000000003,940.32899999999995,677.83699999999999,721.09,983.428,914.548,null,"Q2"]
[null,null,null,null,null,null,null,37.567999999999998,48.975999999999999,53.945,54.31,69.421999999999997,null,63.948,53.372999999999998,943.80600000000004,668.12400000000002,717.04700000000003,1017.957,null,null,"Q3"]
[null,null,null,null,null,null,341.75141000000002,48.146009999999997,50.767510000000001,48.081159999999997,55.851999999999997,54.116880000000002,57.451309999999999,60.535640000000001,79.402619999999999,890.93694000000005,652.94722999999999,795.17380000000003,1017.24959,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-",0.16974645229764149,1.0349097473594651E-2,1.0452990892945565E-2,9.4275662803046615E-3,1.0748524270360056E-2,1.0649176095876385E-2,1.1903285213782262E-2,1.4112186136123705E-2,1.9442603314333909E-2,0.17086727208184005,0.12899002770200757,0.14803870274727518,0.18266269047403264,{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":0.15844326616811777},null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,1375.4069999999999,864.31700000000001,979.44399999999996,769.42,833.33500000000004,813.59799999999996,677.96,697.92600000000004,1735.223,1543.874,1531.9010000000001,1751.62,1938.2249999999999,null,"Q1"]
[null,null,null,null,null,null,null,1322.989,693.67399999999998,1007.853,675.90200000000004,877.45899999999995,null,720.63300000000004,775.73400000000004,1907.963,1524.819,1746.914,2014.3969999999999,1913.6559999999999,null,"Q2"]
[null,null,null,null,null,null,null,514.875,743.87300000000005,934.26,756.923,1078.6880000000001,null,656.09400000000005,538.91600000000005,1825.5609999999999,1463.1010000000001,1576.0229999999999,1866.8589999999999,null,null,"Q3"]
[null,null,null,null,null,null,1197.5919100000001,950.82357999999999,931.88842,1024.4929999999999,910.22447999999997,914.08762999999999,546.85612000000003,529.32583999999997,491.82195000000002,1611.65138,1387.41443,1649.9436800000001,1828.1254300000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-",0.59483873972270185,0.20438175270624134,0.19187510215689979,0.20087859072468642,0.17516955372691867,0.17987511731889008,0.11330262734239374,0.12339746933773284,0.12042800445542183,0.30908862623603078,0.27408436323386354,0.30717249737512142,0.32826782419032263,{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":0.33153635124915865},null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,183.18799999999999,346.30399999999997,726.43799999999999,871.88199999999995,1105.1289999999999,969.11400000000003,860.12300000000005,461.94499999999999,427.738,352.71699999999998,494.82,573.75599999999997,610.87400000000002,null,"Q1"]
[null,null,null,null,null,null,null,346.88799999999998,520.01,580.82399999999996,742.88800000000003,794.96199999999999,null,730.048,451.41300000000001,495.803,425.24,519.49699999999996,571.61699999999996,598.60599999999999,null,"Q2"]
[null,null,null,null,null,null,null,245.3,335.935,413.46300000000002,556.178,529.38499999999999,null,504.226,251.602,312.13499999999999,285.48200000000003,326.50299999999999,340.27499999999998,null,null,"Q3"]
[null,null,null,null,null,null,490.69869999999997,323.65708000000001,531.30178000000001,669.54188999999997,873.54992000000004,737.09226000000001,846.63608999999997,397.64073999999999,319.01472999999999,329.12020000000001,379.18973999999997,444.66687999999999,478.30524000000003,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-",0.24372792923389749,6.9570846451014787E-2,0.10939462399762698,0.13128116179841445,0.16811166147122908,0.14504578378590008,0.17541376953025836,9.2698782703643179E-2,7.8114259287909354E-2,6.311992267491974E-2,7.4909108760469106E-2,8.2784302085755684E-2,8.5887006360187271E-2,{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":0.10370706599088544},null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,535.92700000000002,3633.61,4013.7440000000001,4159.1819999999998,4392.4290000000001,4256.4539999999997,4146.1989999999996,3749.2849999999999,3690.078,3615.0569999999998,3783.0720000000001,3850.9059999999999,3874.9520000000002,null,"Q1"]
[null,null,null,null,null,null,null,3699.8270000000002,3807.3159999999998,3868.13,4030.1880000000001,4082.2620000000002,null,3970.9949999999999,3738.7530000000002,3758.143,3687.58,3807.194,3844.866,3857.6759999999999,null,"Q2"]
[null,null,null,null,null,null,null,3523.1640000000002,3623.241,3700.7689999999998,3843.4780000000001,3816.6849999999999,null,3791.5659999999998,3538.942,3574.4749999999999,3543.8220000000001,3610.7779999999998,3610.5639999999999,null,null,"Q3"]
[null,null,null,null,null,null,815.69870000000003,3613.5827199999999,3818.6073099999999,3956.8412499999999,4160.8492800000004,4024.4317900000001,4133.9756200000002,3684.9802800000002,3581.3542699999998,3591.45973,3664.90663,3719.0036599999999,3740.1194300000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-",0.40515402838805603,0.7767480586278549,0.78624828035027439,0.77584199601296122,0.80074105620909142,0.79193188553281357,0.85651468820610643,0.85904977000830007,0.87693391477140037,0.68878379524468003,0.72400400217483296,0.69237250691454921,0.67159553023560847,{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":0.66833319329150553},null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,672.63800000000003,855.07799999999997,892.25400000000002,1144.279,1219.75,1112.9559999999999,814.67499999999995,804.98900000000003,778.93200000000002,438.14699999999999,759.22699999999998,881.69500000000005,842.41700000000003,null,"Q1"]
[null,null,null,null,null,null,null,642.71799999999996,815.38499999999999,907.63300000000004,1006.643,918.84199999999998,null,1099.4770000000001,1131.6310000000001,1133.605,994.803,1116.5119999999999,1302.171,1335.646,null,"Q2"]
[null,null,null,null,null,null,null,657.51400000000001,752.43299999999999,805.61599999999999,880.37300000000005,902.62300000000005,null,979.72900000000004,743.779,776.125,737.59400000000005,956.72299999999996,994.56299999999999,null,null,"Q3"]
[null,null,null,null,null,null,356.76094999999998,999.93942000000004,1046.85691,1289.48615,1410.77277,1186.70452,493.39260999999999,808.98856000000001,549.70007999999996,531.00620000000004,752.41126999999994,837.31092000000001,875.71641,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","",1427.0437999999999,2972.80942,3469.7529099999997,3894.9891500000003,4442.0677699999997,4227.9195200000004,3212.69722,3702.8695600000001,3230.0990800000004,3219.6682000000001,2922.9552699999999,{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":3669.7729199999999},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":4054.1454100000001},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":4356.1260000000002},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-",1.0831942369253138,0.16716291554269888,0.12255519370686274,0.14045703310880833,-4.82091361699327E-2,-0.24012337396621028,0.15257346286744072,-0.12767678481226319,{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":-3.229275555225489E-3},{"$f":"IFERROR((Q130-P130)/P130,\"-\")","v":-9.2156368783590847E-2},{"$f":"IFERROR((R130-Q130)/Q130,\"-\")","v":0.25550088216026651},{"$f":"IFERROR((S130-R130)/R130,\"-\")","v":0.10474012926118606},{"$f":"IFERROR((T130-S130)/S130,\"-\")","v":7.4486867011511582E-2},null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,3.9209999999999998,21.253,10.907,4.6310000000000002,11.448,31.878,6.8440000000000003,7.548,6.18,4.9249999999999998,8.7370000000000001,12.18,35.036000000000001,null,"Q1"]
[null,null,null,null,null,null,null,1.1299999999999999,17.995999999999999,4.05,4.7779999999999996,10.319000000000001,null,11.954000000000001,9.7739999999999991,8.6,10.113,0.65400000000000003,13.089,12.874000000000001,null,"Q2"]
[null,null,null,null,null,null,null,7.1790000000000003,19.538,5.0140000000000002,6.9489999999999998,7.3540000000000001,null,15.112,4.0140000000000002,4.83,5.0350000000000001,5.9109999999999996,7.0060000000000002,null,null,"Q3"]
[null,null,null,null,null,null,2.7208700000000001,32.089179999999999,9.0648199999999992,12.260059999999999,17.39368,53.507429999999999,9.5814299999999992,-6.4794099999999997,7.0791599999999999,7.0358599999999996,4.3648899999999999,5.19937,18.054089999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","",10.88348,44.319180000000003,67.851819999999989,32.231059999999999,33.751679999999993,82.628430000000009,82.918859999999995,27.430590000000002,28.41516,26.645859999999999,24.437889999999999,{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":20.501370000000001},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":50.329089999999994},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":95.820000000000007},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,0,0,7.5419999999999998,0.89500000000000002,0.36599999999999999,0,0.378,0.46100000000000002,0.26100000000000001,0.115,0,0.50800000000000001,0.41499999999999998,null,"Q1"]
[null,null,null,null,null,null,null,0.127,0,8.2829999999999995,1.897,0.41899999999999998,null,2.7389999999999999,3.0009999999999999,0.80700000000000005,0.61299999999999999,0,0.14899999999999999,0.35399999999999998,null,"Q2"]
[null,null,null,null,null,null,null,14.03,0,4.09,0.53300000000000003,1.2729999999999999,null,0.4,0.54600000000000004,0.57999999999999996,0.113,0,0.19800000000000001,null,null,"Q3"]
[null,null,null,null,null,null,0,0,0,4.1383200000000002,4.8399999999999997E-3,1.0139100000000001,0.44346000000000002,3.1899600000000001,1.6293899999999999,0.85531999999999997,0.83704999999999996,0.39237,1.81307,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","",0,14.157,0,24.053319999999999,3.3298399999999999,3.0719099999999999,0.88692000000000004,6.7069600000000005,5.6373899999999999,2.50332,1.6780499999999998,{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":0.39237},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":2.6680700000000002},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":1.5379999999999998},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,676.55899999999997,876.33100000000002,910.70299999999997,1149.8050000000001,1231.5640000000001,1144.8340000000001,821.89700000000005,812.99800000000005,785.37300000000005,443.18700000000001,767.96400000000006,894.38300000000004,877.86800000000005,null,"Q1"]
[null,null,null,null,null,null,null,643.97500000000002,833.38099999999997,919.96600000000001,1013.318,929.58,null,1114.17,1144.4059999999999,1143.0119999999999,1005.529,1117.1659999999999,1315.4090000000001,1348.874,null,"Q2"]
[null,null,null,null,null,null,null,678.72299999999996,771.971,814.72,887.85500000000002,911.25,null,995.24099999999999,748.33900000000006,781.53499999999997,742.74199999999996,962.63400000000001,1001.7670000000001,null,null,"Q3"]
[null,null,null,null,null,null,359.48182000000003,1017.8226,1055.92173,1305.88453,1428.1713,1241.22586,503.41750000000002,805.69911000000002,558.40862000000004,538.89738,757.61320999999998,844.07975999999996,895.58357000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","",1437.9272800000001,3017.0796,3537.60473,3951.2735300000004,4479.1493,4313.6198600000007,3296.5030000000002,3737.00711,3264.1516200000001,3248.81738,2949.0712099999996,{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":3691.8437600000002},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":4107.14257},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":4453.4840000000004},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,278.577,382.38499999999999,391.81099999999998,551.82399999999996,595.94299999999998,478.90800000000002,327.149,334.96600000000001,306.24400000000003,169.304,268.86399999999998,300.17500000000001,292.05099999999999,null,"Q1"]
[null,null,null,null,null,null,null,270.608,381.21199999999999,394.69200000000001,457.60300000000001,451.13900000000001,null,479.52,475.565,448.05200000000002,347.04300000000001,388.18873000000002,468.25400000000002,468.303,null,"Q2"]
[null,null,null,null,null,null,null,285.98899999999998,340.75200000000001,330.82799999999997,396.565,429.863,null,412.48500000000001,319.13299999999998,304.84899999999999,255.65100000000001,336.15100000000001,371.81299999999999,null,null,"Q3"]
[null,null,null,null,null,null,159.12219999999999,452.92169000000001,477.26094000000001,591.85779000000002,605.63207999999997,524.28557000000001,211.1602,310.31076000000002,223.12258,241.53161,258.93936000000002,297.31146000000001,310.64028000000002,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","",636.48879999999997,1288.0956900000001,1581.6099399999998,1709.1887899999999,2011.62408,2001.2305699999999,1380.1364000000001,1529.4647600000001,1352.78658,1300.67661,1030.9373600000001,1290.5151900000001,{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":1450.8822800000003},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":1520.7080000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-",0.44601910607088585,0.43329238710498974,0.45582783011485389,0.43881734304702741,0.45285758438575108,0.47333695935631237,0.42958807054964243,0.41304851149009958,0.41880652775517951,0.40397846274967092,0.35270377572353345,0.35166077523946637,0.35787623118333101,{"$f":"IFERROR(T156/T130, \"-\")","v":0.34909642191249746},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-",1.0237523268280606,0.22786680545449203,8.0663915149648158E-2,0.17694668474861699,-5.1667257830797621E-3,-0.31035612753007258,0.10819826214278529,-0.11551634573130021,-3.85204663990679E-2,-0.20738379388555303,0.25178816877875093,0.12426594529274791,4.8126385553485293E-2,null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","",394.06100000000004,472.69299999999998,500.44300000000004,592.45500000000004,623.80700000000002,634.04799999999989,487.52599999999995,470.02300000000002,472.68799999999999,268.84299999999996,490.363,581.52,{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":550.36599999999999},null,"Q1"]
[null,null,"","","","","",372.10999999999996,434.173,512.94100000000003,549.04,467.70299999999997,"",619.95700000000011,656.06600000000003,685.553,647.76,728.32326999999987,833.91700000000003,{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":867.34299999999996},null,"Q2"]
[null,null,"","","","","",371.52500000000003,411.68099999999998,474.78800000000001,483.80800000000005,472.76000000000005,"",567.24400000000003,424.64600000000002,471.27600000000001,481.94300000000004,620.57199999999989,622.75,{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":""},null,"Q3"]
[null,null,"","","","",197.63874999999999,547.01773000000003,569.59596999999997,697.62835999999993,805.14069000000006,662.41895,282.23240999999996,498.67779999999999,326.57749999999999,289.47459000000003,493.47190999999992,539.99946,565.07612999999992,{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":790.55499999999995},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":1684.7137300000002},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":1888.1429699999999},2185.8003600000002,2430.4436900000001,2226.6889499999997,1832.5608199999997,2173.4048000000003,1877.3125,1918.9915900000001,1892.01791,2379.2577299999998,{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":2603.2631299999998},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":2835.4179999999997},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-",0.5539808939291142,0.56670761289501037,0.54417216988514605,0.56118265695297254,0.54714241561424903,0.52666304064368741,0.57041192945035746,0.58695148850990042,0.58119347224482032,0.59602153725032914,0.6472962242764666,0.64833922476053363,0.64212376881666899,{"$f":"IFERROR(T164/T130, \"-\")","v":0.65090357808750243},null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-",1.1310518939226244,{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":0.12075003389448229},0.15764557807823223,0.11192391330743484,-8.3834380050994028E-2,-0.17700187985394192,0.18599327033522445,-0.13623430849145093,2.2201466191696953E-2,-1.4056174159679385E-2,0.25752389415806309,9.4149279069485267E-2,8.9178411250344813E-2,null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,134.559,181.928,214.41,279.90499999999997,269.18400000000003,282.791,266.01900000000001,269.37299999999999,234.078,150.768,246.642,291.84500000000003,293.69,null,"Q1"]
[null,null,null,null,null,null,null,121.492,180.387,227.86600000000001,235.59299999999999,253.53200000000001,null,306.23,300.96600000000001,286.83699999999999,279.41500000000002,315.678,362.822,379.62299999999999,null,"Q2"]
[null,null,null,null,null,null,null,129.55500000000001,194.08,233.79599999999999,239.72399999999999,266.226,null,318.92099999999999,248.14599999999999,254.23,243.77500000000001,299.39999999999998,308.47800000000001,null,null,"Q3"]
[null,null,null,null,null,null,62.943199999999997,183.71212,222.57004000000001,307.82675999999998,308.20573000000002,359.89127999999999,135.36850999999999,312.01747,202.87284,206.28647000000001,213.90968000000001,287.21771999999999,293.81885999999997,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","",251.77279999999999,569.31812000000002,778.96504000000004,983.89876000000004,1063.4277299999999,1148.8332800000001,836.31901999999991,1203.1874700000001,1021.3578399999999,981.43146999999999,887.86767999999995,1148.9377199999999,{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":1256.9638599999998},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":1346.626},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-",0.17642962325332973,0.19150844859742136,0.22450158850072124,0.25260629031534015,0.23939925842239007,0.27172543719564463,0.26031678764922639,0.32493379810008755,0.3162001581697611,0.30482379209137139,0.30375684811625597,0.31308142085260138,0.31004409878825728,{"$f":"IFERROR(T173/T130, \"-\")","v":0.30913384966366902},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-",1.2612375919876972,0.36824213499475478,0.26308461802085492,8.0830440318879801E-2,8.0311569456628887E-2,-0.27202751299126721,0.43867046094443746,-0.15112327424752867,-3.9091460834138121E-2,-9.5334002281381947E-2,0.29404160764135479,9.4022624655407741E-2,7.1332313404778511E-2,null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,60.531999999999996,71.875,98.078000000000003,94.028999999999996,119.566,117.37,116.35299999999999,97.849000000000004,106.76600000000001,92.224000000000004,102.895,127.01300000000001,136.613,null,"Q1"]
[null,null,null,null,null,null,null,62.462000000000003,71.944000000000003,106.462,131.28800000000001,118.45099999999999,null,110.926,111.517,122.509,90.861999999999995,103.75117,124.143,120.667,null,"Q2"]
[null,null,null,null,null,null,null,71.581999999999994,87.448999999999998,127.69,127.05500000000001,119.35599999999999,null,124.054,88.25,107.03,103.075,124.58799999999999,109.41500000000001,null,null,"Q3"]
[null,null,null,null,null,null,40.081409999999998,137.90860000000001,140.84234000000001,135.76222999999999,139.25119000000001,121.29608,60.054110000000001,245.12620999999999,93.803610000000006,83.62379,132.14592999999999,106.93066,106.3351,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","",160.32563999999999,332.4846,372.11034000000006,467.99223000000001,491.62319000000002,478.66908000000001,354.84822000000003,596.45920999999998,391.41960999999998,419.92878999999999,418.30692999999997,438.16482999999994,{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":466.90610000000004},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":514.55999999999995},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-",0.11234808630260683,0.11184188187885923,0.1072440458015208,0.12015238347968182,0.11067440107965756,0.11321622318865709,0.11045180908769238,0.16108026500398787,0.12117882464459881,0.13042610726161161,0.14311095838288349,0.11939834958507459,0.11516757609342879,{"$f":"IFERROR(T181/T130, \"-\")","v":0.1181233049732721},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-",1.0738080322024601,0.1191806778419213,0.25767058770793611,5.049434260906429E-2,-2.6349672398488799E-2,-0.25867737268511259,0.68088545012287205,-0.34376131102074864,7.2835339036794858E-2,-3.8622262598380706E-3,4.7472079891193709E-2,6.5594653044152587E-2,0.1020631343218688,null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,195.09100000000001,253.803,312.488,373.93400000000003,388.75,400.161,382.37200000000001,367.22199999999998,340.84399999999999,242.99199999999999,349.53699999999998,418.858,430.303,null,"Q1"]
[null,null,null,null,null,null,null,183.95400000000001,252.33099999999999,334.32799999999997,366.88099999999997,371.983,null,417.15600000000001,412.483,409.346,370.27699999999999,419.42917,486.96499999999997,500.29,null,"Q2"]
[null,null,null,null,null,null,null,201.137,281.529,361.48599999999999,366.779,385.58199999999999,null,442.97500000000002,336.39600000000002,361.26,346.85,423.988,417.89299999999997,null,null,"Q3"]
[null,null,null,null,null,null,103.02461,321.62072000000001,363.41237999999998,443.58899000000002,447.45692000000003,481.18736000000001,195.42261999999999,557.14368000000002,296.67644999999999,289.91025999999999,346.05560000000003,394.14837,400.15395999999998,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","",412.09843999999998,901.80272000000002,1151.07538,1451.8909900000001,1555.0509200000001,1627.50236,1191.16724,1799.6466800000003,1412.7774499999998,1401.3602599999999,1306.1746000000001,1587.1025399999999,{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":1723.86996},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":1861.1860000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-",0.28877770955593657,0.30335033047628057,0.33174563430224202,0.37275867379502198,0.35007365950204766,0.38494166038430166,0.37076859673691875,0.48601406310407547,0.43737898281435988,0.43524989935298297,0.44686780307794449,0.43247976771271174,{"$f":"IFERROR(S189/S130, \"-\")","v":0.4252116748816861},{"$f":"IFERROR(T189/T130, \"-\")","v":0.42725715463694119},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-",1.1883186939508921,0.27641595492193677,0.26133441408502728,7.1052118038145567E-2,4.6591040247093526E-2,-0.26810106745405887,0.51082620438755544,-0.2149695461333557,-8.0813789886014196E-3,-6.7923761445896777E-2,0.21507686644649177,8.6174280837582259E-2,7.9655683541234257E-2,null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,0,0,0,0,0,0,0,-39.003999999999998,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,0,0,0,0,0,null,"Q2"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,0,0,0,0,0,0,0,0,5.6999999999999998E-4,0,0,0,0,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","",0,0,0,0,0,0,0,0,-39.003429999999994,0,0,{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":0},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":0},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":0},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","",202.89100000000002,240.14299999999997,198.86200000000002,223.15199999999999,246.505,265.76499999999993,111.99799999999993,110.34900000000005,138.024,30.775999999999982,149.56300000000005,174.84199999999993,{"$f":"IFERROR(T160+T133-T185, \"\")","v":155.09900000000005},null,"Q1"]
[null,null,"","","","","",189.28599999999994,199.83799999999999,182.66300000000001,186.93700000000001,106.03899999999999,"",214.75500000000005,253.35700000000003,284.80700000000002,287.59600000000006,309.54809999999986,360.04100000000011,{"$f":"IFERROR(T161+T134-T186, \"\")","v":379.92699999999996},null,"Q2"]
[null,null,"","","","","",177.56700000000001,149.69,118.31600000000003,123.97800000000007,94.532000000000039,"",139.38099999999997,92.26400000000001,114.846,140.12800000000004,202.49499999999983,211.863,{"$f":"IFERROR(T162+T135-T187, \"\")","v":""},null,"Q3"]
[null,null,"","","","",97.335009999999983,257.48618999999997,215.24841000000004,266.29942999999986,375.07745000000006,234.73901999999998,96.391219999999976,-64.94529,36.98021,6.6001900000000546,151.7811999999999,151.05046000000004,182.97625999999991,{"$f":"IFERROR(T163+T136-T188, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":389.34003999999993},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":827.23018999999988},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":804.91941000000008},766.14042999999992,909.14445000000001,681.81502,724.31243999999981,401.18870999999996,492.95021000000008,544.27719000000002,610.28120000000001,812.65655999999979,{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":929.72226000000001},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":1070.0520000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-",0.27076476356996299,0.2741779684167257,0.22753231958732714,0.19508466269580535,0.20312357550526305,0.15817363080255262,0.21978058803499947,0.10754864055644422,0.15128066771928547,0.16766005381500274,0.20705795490140855,0.22021576070975468,0.22651432235722258,{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":0.24035601509991364},null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-",1.1246984769406199,{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":-2.6970461510839924E-2},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":-4.8177469095943601E-2},0.18665510185906792,-0.25004764644386268,6.2329838377570217E-2,-0.44611097663875543,0.22872403363494484,0.10412203699030766,0.12126910921988113,{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":0.33161001846361932},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":0.14405310405665125},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":0.15093727023380094},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","",223.60900000000001,268.42399999999998,235.08100000000002,267.83799999999997,287.80899999999997,301.60099999999994,145.02699999999993,135.81100000000004,239.559,129.017,242.93600000000004,276.32299999999992,{"$f":"IFERROR(T199+T252, \"\")","v":258.16600000000005},null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","",209.52599999999995,232.53299999999996,220.35200000000003,231.48799999999997,145.68899999999999,"",246.44200000000006,276.53000000000003,385.60800000000006,381.3420000000001,404.85309999999987,466.7410000000001,{"$f":"IFERROR(T200+T253-T252, \"\")","v":481.96899999999994},null,"Q2"]
[null,null,"","","","","",200.59400000000002,183.71800000000002,158.61500000000001,168.0040000000001,133.20900000000006,"",170.38399999999996,115.28500000000003,216.75,233.14800000000005,300.63899999999984,312.32199999999989,{"$f":"IFERROR(T201+T254-T253, \"\")","v":""},null,"Q3"]
[null,null,"","","","",126.08260999999999,283.73813999999993,250.82655,307.21694999999988,419.81894999999997,272.21243000000004,165.42118999999997,-35.343339999999998,64.110709999999983,102.84742000000006,245.08928999999995,250.85613000000001,285.69378999999992,{"$f":"IFERROR(T202+T255-T254, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","",504.33043999999995,917.46713999999997,935.50154999999995,921.26494999999989,1087.14895,838.91943000000003,934.04437999999982,526.50965999999994,591.73671000000013,944.76442000000009,988.59629000000018,1199.2842299999998,{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":1341.0797899999998},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":1480.27},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-",0.3507343152986151,0.3040861897633399,0.26444490591802211,0.23458448997949105,0.24289383478147225,0.19462013640284409,0.28342026417106203,0.1411440470815733,0.18159709193107595,0.29102680841668166,0.33541378307331082,0.32498511919557066,0.32673605110715143,{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":0.3324995406503134},null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-",0.81917859251168745,{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":1.9656736697948637E-2},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":-1.5218146886020731E-2},0.18006112139618483,-0.22833073609646587,0.11338985199091144,-0.43631194483499808,0.12388576118432508,0.59659592523843907,4.6394496947715379E-2,{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":0.21311827904998462},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":0.11823348998760706},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":0.10378965594582573},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,5.923,1.6279999999999999,1.4950000000000001,1,0.61699999999999999,0.32,4.3999999999999997E-2,1E-3,6.3079999999999998,5.1719999999999997,5.2329999999999997,6.1379999999999999,7.476,null,"Q1"]
[null,null,null,null,null,null,null,10.374000000000001,1.47,1.464,0.72299999999999998,0.60799999999999998,null,2.8000000000000001E-2,2E-3,6.33,4.6879999999999997,3.45,7.6420000000000003,5.1219999999999999,null,"Q2"]
[null,null,null,null,null,null,null,0.23,1.5649999999999999,1.419,0.69099999999999995,0.63600000000000001,null,1E-3,0,8.7560000000000002,5.4980000000000002,1.8580000000000001,8.2759999999999998,null,null,"Q3"]
[null,null,null,null,null,null,2.9815,0.92598000000000003,1.46932,1.21584,0.70411000000000001,0.51517000000000002,0.11899,2.8879999999999999E-2,5.9999999999999995E-4,6.6910400000000001,5.0947699999999996,4.7748400000000002,5.2522599999999997,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","",11.926,{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":17.45298},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":6.13232},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":5.5938400000000001},3.1181099999999997,2.3761700000000001,0.87797999999999998,0.10188,3.5999999999999999E-3,28.085039999999999,20.452770000000001,15.315840000000001,{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":27.308260000000001},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":25.195999999999998},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-",8.3571366204737377E-3,5.8708707939979553E-3,1.7673650427171197E-3,1.4361631790424884E-3,7.0195011905457708E-4,5.6201873965661478E-4,2.7328438999302897E-4,2.7513796624259159E-5,1.1145168958718132E-6,8.7229609560388853E-3,6.997291477539443E-3,4.1735116406058179E-3,6.7358856770754058E-3,{"$f":"IFERROR(T219/T130, \"-\")","v":5.7840383864011273E-3},null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,0,0,0,-9.3239999999999998,3.7069999999999999,-5.9889999999999999,-9.1359999999999992,-1.71,-0.22600000000000001,-0.52500000000000002,-1.0999999999999999E-2,-1.0049999999999999,0.22800000000000001,null,"Q1"]
[null,null,null,null,null,null,null,0,0,0,16.417999999999999,2.722,null,-0.51500000000000001,0.48599999999999999,-0.53100000000000003,0.66,0,-0.26100000000000001,1.4E-2,null,"Q2"]
[null,null,null,null,null,null,null,0,0,1.617,5.867,4.7759999999999998,null,5.5060000000000002,0.13200000000000001,5.8120000000000003,-0.46800000000000003,0.115,0.108,null,null,"Q3"]
[null,null,null,null,null,null,0,0,0,5.1518800000000002,-6.6947000000000001,-4.9215999999999998,-0.64454,0.47583999999999999,0.46606999999999998,0.41844999999999999,-0.22561,-1.86341,4.4209999999999999E-2,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","",0,0,0,6.7688800000000002,6.2662999999999984,6.2834000000000003,-13.26708,-3.6691599999999998,-0.6259300000000001,5.4734500000000006,-0.55861000000000005,{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":-1.7594099999999999},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":-1.1137899999999998},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":0.48400000000000004},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","",196.96800000000002,238.51499999999999,197.36700000000002,222.15199999999999,245.88800000000001,265.44499999999994,111.95399999999994,110.34800000000004,131.71600000000001,25.603999999999981,144.33000000000004,168.70399999999992,{"$f":"IFERROR(T199-T215, \"\")","v":147.62300000000005},null,"Q1"]
[null,null,"","","","","",178.91199999999995,198.36799999999999,181.19900000000001,186.214,105.43099999999998,"",214.72700000000006,253.35500000000002,278.47700000000003,282.90800000000007,306.09809999999987,352.39900000000011,{"$f":"IFERROR(T200-T216, \"\")","v":374.80499999999995},null,"Q2"]
[null,null,"","","","","",177.33700000000002,148.125,116.89700000000003,123.28700000000006,93.896000000000043,"",139.37999999999997,92.26400000000001,106.09,134.63000000000005,200.63699999999983,203.58699999999999,{"$f":"IFERROR(T201-T217, \"\")","v":""},null,"Q3"]
[null,null,"","","","",94.353509999999986,256.56020999999998,213.77909000000002,265.08358999999984,374.37334000000004,234.22384999999997,96.272229999999979,-64.974170000000001,36.979610000000001,-9.0849999999945474E-2,146.68642999999989,146.27562000000003,177.7239999999999,{"$f":"IFERROR(T202-T218, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","",377.41403999999994,809.77720999999997,798.78709000000003,760.54658999999992,906.02634000000012,679.43885,723.43445999999983,401.08682999999991,492.94661000000008,516.19215000000008,589.82843000000003,797.34071999999981,{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":902.41399999999999},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":1044.856},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-",0.26247088100310606,0.26839333596850989,0.22579885288654059,0.19366028624098974,0.20242691871764401,0.1576223853396643,0.21951417957640257,0.10752132908125367,0.15127956292129016,0.15900869122933844,0.20011868046813272,0.21606543507095236,0.21986103214918254,{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":0.23469646756721668},null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-",1.1455937622246382,{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":-1.357178229305803E-2},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":-4.7873207364931385E-2},0.19128315334370272,-0.25008929652089373,6.4752861865346428E-2,-0.4455795898912529,0.22902716601290596,4.7156303600505545E-2,0.142652847394134,{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":0.35181805325999593},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":0.13177964873034481},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":0.15784551214852607},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,16.48,27.715,5.3739999999999997,10.225,18.120999999999999,21.516999999999999,6.0060000000000002,3.133,22.491,1.714,28.707999999999998,30.689,15.625,null,"Q1"]
[null,null,null,null,null,null,null,15.951000000000001,20.960999999999999,13.888999999999999,11.414999999999999,16.126000000000001,null,21.013000000000002,30.637,51.49,53.18,59.085999999999999,69.698999999999998,70.637,null,"Q2"]
[null,null,null,null,null,null,null,13.448,6.6719999999999997,7.8680000000000003,-2.8679999999999999,2.1269999999999998,null,6.62,15.362,18.675999999999998,24.614999999999998,37.363999999999997,39.155000000000001,null,null,"Q3"]
[null,null,null,null,null,null,14.78407,31.390930000000001,15.80884,19.72382,48.637120000000003,29.29888,6.8330099999999998,4.1062599999999998,0.89758000000000004,-14.51337,27.100010000000001,27.7791,44.182540000000003,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","",59.136279999999999,77.269930000000002,71.156840000000003,46.854820000000004,67.409120000000001,65.672880000000006,56.700019999999995,37.745260000000002,50.029580000000003,78.143630000000002,106.60901,152.93709999999999,{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":183.72554000000002},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":172.524},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-",0.15668807657499972,9.5421220856536579E-2,8.9081109210215198E-2,6.1606771519414752E-2,7.4400839163241098E-2,9.6657528488398925E-2,7.8376166930173616E-2,9.4107452992161347E-2,0.1014908693661571,0.15138477018683835,0.18074579755336648,0.19180896718782908,{"$f":"IFERROR(S240/S232, \"-\")","v":0.20359340613066731},{"$f":"IFERROR(T240/T232, \"-\")","v":0.16511748987420277},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,180.72800000000001,206.64699999999999,195.136,202.34,231.57900000000001,232.02199999999999,94.019000000000005,64.304000000000002,108.723,23.597000000000001,115.63,129.089,132.63999999999999,null,"Q1"]
[null,null,null,null,null,null,null,163.90100000000001,173.70599999999999,174.386,191.006,89.831999999999994,null,189.72499999999999,227.06899999999999,226.46299999999999,230.923,246.4331,282.98099999999999,304.53399999999999,null,"Q2"]
[null,null,null,null,null,null,null,178.39599999999999,135.92500000000001,112.639,132.142,94.423000000000002,null,138.65600000000001,77.388999999999996,92.733000000000004,109.67700000000001,163.40600000000001,164.65799999999999,null,null,"Q3"]
[null,null,null,null,null,null,79.565190000000001,210.41665,195.36670000000001,249.85526999999999,317.37175000000002,193.57102,87.385959999999997,-116.60266,38.324420000000003,16.985469999999999,121.55878,118.16434,136.43573000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","",318.26076,{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":733.44164999999998},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":711.64470000000006},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":732.01626999999996},842.85975000000008,609.40502000000004,638.81592000000001,305.79734000000002,407.08641999999998,444.90447,485.75578000000002,643.63344000000006,{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":713.16372999999999},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":874.34799999999996},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-",0.22133300092894825,0.24309260467054669,0.20116569100132342,0.18639552427848194,0.18831406391962482,0.14137530241369894,0.19383808808215308,8.1976604483153998E-2,0.12493007242466429,0.13704911532804684,0.16480861345284523,0.17441344177156004,0.17375274959072104,{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":0.19639681164147094},null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-",1.3045305679531463,{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":-2.9718724045736868E-2},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":2.862604049464558E-2},0.15142215349940258,-0.27697933137749192,4.8261663482850811E-2,-0.52130601253644393,0.33122943450064002,9.2899316071511376E-2,9.1820408097945186E-2,{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":0.32501447538102385},0.10802777742561032,0.22601299423906482,null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,20.718,28.280999999999999,36.219000000000001,44.686,41.304000000000002,35.835999999999999,33.029000000000003,25.462,101.535,98.241,93.373000000000005,101.48099999999999,103.06699999999999,null,"Q1"]
[null,null,null,null,null,null,null,40.957999999999998,60.975999999999999,73.908000000000001,89.236999999999995,80.953999999999994,null,64.715999999999994,48.634999999999998,202.33600000000001,191.98699999999999,188.678,208.18100000000001,205.10900000000001,null,"Q2"]
[null,null,null,null,null,null,null,63.984999999999999,95.004000000000005,114.20699999999999,133.26300000000001,119.631,null,95.718999999999994,71.656000000000006,304.24,285.00700000000001,286.822,308.64,null,null,"Q3"]
[null,null,null,null,null,null,28.747599999999998,90.236949999999993,130.58214000000001,155.12451999999999,178.00450000000001,157.10441,69.029970000000006,125.32095,98.786500000000004,400.48723000000001,378.31509,386.62767000000002,411.35753,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-",2.014486170641714E-2,3.035409851466361E-2,3.7634420486731435E-2,3.9826688605794955E-2,4.007244130811629E-2,3.7158798614028488E-2,2.1486609310789644E-2,3.3844278867873487E-2,3.0583117592789134E-2,0.1243877334937805,0.12942897001636292,0.10535465774814209,0.10146590425329613,{"$f":"IFERROR(T255/T130,\"-\")","v":0},null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,255.51400000000001,185.654,34.322000000000003,203.56800000000001,306.447,129.072,199.447,134.892,183.06,18.015999999999998,-125.45699999999999,120.265,10.363,null,"Q1"]
[null,null,null,null,null,null,null,246.66,442.77600000000001,-90.034999999999997,467.92700000000002,523.30899999999997,null,645.55200000000002,400.15600000000001,517.94500000000005,434.28300000000002,284.48899999999998,668.19100000000003,507.24099999999999,null,"Q2"]
[null,null,null,null,null,null,null,248.565,603.53599999999994,-264.78300000000002,720.21400000000006,509.55099999999999,null,966.524,511.13,638.82600000000002,707.64800000000002,639.173,968.649,null,null,"Q3"]
[null,null,null,null,null,null,-202.65530999999999,281.57920999999999,651.46750999999995,14.488149999999999,1199.0454,710.74830999999995,400.58996999999999,1089.82467,502.49430000000001,721.46378000000004,901.32487000000003,739.92366000000004,936.76752999999997,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","",-0.63675870691693182,0.38391494401770065,0.91543927749338949,1.9792114729908942E-2,1.4225918368981314,1.1662987449627507,0.62708200822546811,3.5638788421115759,1.2343676313250638,1.621615040190538,1.8555103348435711,1.1496041287102796,{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":1.3135378183071649},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":0},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","",223.58700000000002,110.157,-63.691000000000003,177.24700000000001,282.55599999999998,117.999,183.66400000000002,115.37899999999999,178.54500000000002,11.520999999999997,-228.733,{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":100.58},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":-2.8079999999999998},null,"Q1"]
[null,null,"","","","","",176.60899999999998,220.68900000000002,-233.696,417.68800000000005,476.28699999999998,"",594.82000000000005,365.93299999999999,503.72200000000004,413.47399999999999,118.26699999999997,{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":616.73},484.28300000000002,null,"Q2"]
[null,null,"","","","","",134.149,310.91399999999993,-459.83000000000004,637.30300000000011,315.411,"",903.33100000000002,465.18200000000002,619.91200000000003,678.65300000000002,415.36199999999997,890.54300000000001,"",null,"Q3"]
[null,null,"","","","",-277.52438999999998,113.66388999999998,302.69750999999997,-236.83395000000002,1043.39617,494.23594999999995,360.65830999999997,1022.19809,410.95837,694.61745000000008,825.46100999999999,335.87786000000006,835.79665,"",null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,-31.927,-75.497,-98.013000000000005,-26.321000000000002,-23.890999999999998,-11.073,-15.782999999999999,-19.513000000000002,-4.5149999999999997,-6.4950000000000001,-103.276,-19.684999999999999,-13.170999999999999,null,"Q1"]
[null,null,null,null,null,null,null,-70.051000000000002,-222.08699999999999,-143.661,-50.238999999999997,-47.021999999999998,null,-50.731999999999999,-34.222999999999999,-14.223000000000001,-20.809000000000001,-166.22200000000001,-51.460999999999999,-22.957999999999998,null,"Q2"]
[null,null,null,null,null,null,null,-114.416,-292.62200000000001,-195.047,-82.911000000000001,-194.14,null,-63.192999999999998,-45.948,-18.914000000000001,-28.995000000000001,-223.81100000000001,-78.105999999999995,null,null,"Q3"]
[null,null,null,null,null,null,-74.869079999999997,-167.91532000000001,-348.77,-251.32210000000001,-155.64922999999999,-216.51236,-39.931660000000001,-67.626580000000004,-91.535929999999993,-26.846329999999998,-75.863860000000003,-404.04579999999999,-100.97087999999999,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,-31.08,-204.964,-58.688000000000002,-93.495000000000005,-337.512,-209.15600000000001,-64.343000000000004,-89.215999999999994,1.925,-6.0519999999999996,-103.086,-27.408999999999999,-12.819000000000001,null,"Q1"]
[null,null,null,null,null,null,null,-64.974999999999994,-40.182000000000002,374.07900000000001,-464.94900000000001,-193.15199999999999,null,85.771000000000001,-5.28,-2.762,-10.74,-165.25200000000001,-65.075000000000003,-33.219000000000001,null,"Q2"]
[null,null,null,null,null,null,null,-1613.864,-294.255,850.55899999999997,-346.72199999999998,-30.963999999999999,null,-63.04,-120.955,-6.8620000000000001,-67.382000000000005,-272.92599999999999,-85.063000000000002,null,null,"Q3"]
[null,null,null,null,null,null,-171.12309999999999,-1676.1320000000001,-306.17732999999998,934.59519999999998,-545.30116999999996,184.10926000000001,-279.49155000000002,-64.095749999999995,-55.252040000000001,-11.68512,-114.20457,-464.19378999999998,-105.18125999999999,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,-266.28500000000003,29.398,24.157,-49.247999999999998,-37.869,-35.838999999999999,-17.47,-2.1000000000000001E-2,-37.439,-48.554000000000002,-37.445,-51.735999999999997,-50.652000000000001,null,"Q1"]
[null,null,null,null,null,null,null,2763.357,-176.12100000000001,-306.28500000000003,-347.85599999999999,-451.423,null,-384.97500000000002,-237.58699999999999,-254.67699999999999,-292.76400000000001,-290.90600000000001,-364.06,-389.43599999999998,null,"Q2"]
[null,null,null,null,null,null,null,1617.6010000000001,-491.68700000000001,-603.62,-662.58199999999999,-810.37800000000004,null,-703.04399999999998,-514.75,-574.41899999999998,-637.04200000000003,-792.18160999999998,-826.91099999999994,null,null,"Q3"]
[null,null,null,null,null,null,526.73752000000002,1508.69451,-457.98723000000001,-607.30119999999999,-662.60970999999995,-828.67438000000004,-324.25884000000002,-703.1825,-519.59313999999995,-582.78232000000003,-558.72955000000002,-749.47100999999998,-881.99364000000003,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,-41.850999999999999,10.087999999999999,-0.20899999999999999,60.825000000000003,-68.933999999999997,-115.923,117.634,45.655000000000001,147.54599999999999,-36.590000000000003,-265.988,41.12,-53.107999999999997,null,"Q1"]
[null,null,null,null,null,null,null,2945.0419999999999,226.47300000000001,-22.241,-344.87799999999999,-121.26600000000001,null,346.34800000000001,157.28899999999999,260.50599999999997,130.779,-171.66900000000001,239.05600000000001,84.585999999999999,null,"Q2"]
[null,null,null,null,null,null,null,252.30199999999999,-182.40600000000001,-17.844000000000001,-289.08999999999997,-331.791,null,200.44,-124.575,57.545000000000002,3.2240000000000002,-425.93461000000002,56.674999999999997,null,null,"Q3"]
[null,null,null,null,null,null,152.95911000000001,114.14173,-112.69705999999999,341.78215,-8.8654799999999998,66.183179999999993,-203.16041999999999,322.54642000000001,-72.350890000000007,126.99634,228.39075,-473.74113,-50.40737,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","",0.58584409444604679,0.55280687843682097,0.56087504230858032,0.51775397433667847,0.51142201270752208,0.56969727464517905,0.5984300487924632,0.58388748169229643,0.60684116200130434,0.61359087246974187,0.64587139287722906,0.65954780281162984,{"$f":"IFERROR(T160/T126, \"\")","v":0.65331777492619447},null,"GPM Q1"]
[null,null,"","","","","",0.57896309112238953,0.53247606958675964,0.56514141729090939,0.54541679622269257,0.50901351919045923,"",0.56386536507812357,0.57975258719494249,0.60475474261316775,0.65114399534380174,0.65232014523802695,0.64040513880281469,{"$f":"IFERROR(T161/T127, \"\")","v":0.64938089883097772},null,"GPM Q2"]
[null,null,"","","","","",0.56504500284404591,0.54713310022287698,0.58934777859426823,0.54954888439331973,0.52376241243575672,"",0.57898051399927941,0.57093034355635208,0.607216621033983,0.65339875324365437,0.64864333772680272,0.62615440148085144,{"$f":"IFERROR(T162/T128, \"\")","v":""},null,"GPM Q3"]
[null,null,"","","","",0.5539808939291142,0.54705087034172528,0.54410107490239523,0.54101268167944261,0.5707089810076218,0.55820041032623691,0.57202399119840885,0.61642132491960078,0.59410124153520227,0.54514352186471648,0.65585395870000718,0.64492107662945564,0.6452729714177674,{"$f":"IFERROR(T163/T129, \"\")","v":""},null,"GPM Q4"]
[null,null,"","","","",0.5539808939291142,0.56670761289501037,0.54417216988514605,0.56118265695297254,0.54714241561424903,0.52666304064368741,0.57041192945035746,0.58695148850990042,0.58119347224482032,0.59602153725032914,0.6472962242764666,0.64833922476053363,0.64212376881666899,{"$f":"IFERROR(T164/T130, \"\")","v":0.65090357808750243},null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","",0.20004668187048605,0.21276187669428989,0.24030152848852457,0.24461254641569055,0.22068784587005535,0.25409000894914086,0.32653389388406423,0.3346294172963854,0.30051146955061547,0.34410369122691697,0.32485936353686051,0.33100448567815405,{"$f":"IFERROR(T169/T126,\"\")","v":0.34862781733986847},null,"Selling Expense Q1"]
[null,null,"","","","","",0.18902846971766779,0.22122923526922866,0.25105521725190688,0.23403828368150376,0.27592556718129996,"",0.27852333427620585,0.26595771943327817,0.25303081761283691,0.28087470584628316,0.28273587744690609,0.27862853649789465,{"$f":"IFERROR(T170/T127,\"\")","v":0.28422426301579912},null,"Selling Expense Q2"]
[null,null,"","","","","",0.19703762961701196,0.25793658704495953,0.29020774165359176,0.2722982190503343,0.29494705984669123,"",0.32551960797322521,0.33362867195766482,0.32756321468835559,0.33050024810397044,0.31294324480544522,0.31016436364513861,{"$f":"IFERROR(T171/T128,\"\")","v":""},null,"Selling Expense Q3"]
[null,null,"","","","",0.17642962325332973,0.18372324995448222,0.21260789117779241,0.23872048567563134,0.21846589086065221,0.30326949458320085,0.27436266222147104,0.38568835880695274,0.36906096138825378,0.38848222487797696,0.28429887819197608,0.34302397489334069,0.33551827583087085,{"$f":"IFERROR(T172/T129,\"\")","v":""},null,"Selling Expense Q4"]
[null,null,"","","","",0.17642962325332973,0.19150844859742136,0.22450158850072124,0.25260629031534015,0.23939925842239007,0.27172543719564463,0.26031678764922639,0.32493379810008755,0.3162001581697611,0.30482379209137139,0.30375684811625597,0.31308142085260138,0.31004409878825728,{"$f":"IFERROR(T173/T130,\"\")","v":0.30913384966366902},null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","",8.9991942173947945E-2,8.4056659158579683E-2,0.10992161424885739,8.2173141340529707E-2,9.8025005124000822E-2,0.1054578977066479,0.1428213704851628,0.12155321377062295,0.13706716375755523,0.21048643491796135,0.13552600210477236,0.14405548403926527,{"$f":"IFERROR(T177/T126,\"\")","v":0.16216790496867939},null,"Admin Expense Q1"]
[null,null,"","","","","",9.7184146079618131E-2,8.8233165927751919E-2,0.11729630808928278,0.13042160924975388,0.1289133496292072,"",0.10088978668948963,9.8545373889545262E-2,0.10807027139082838,9.1336676708855924E-2,9.2924366240577802E-2,9.5335405257834793E-2,{"$f":"IFERROR(T178/T127,\"\")","v":9.0343549114061658E-2},null,"Admin Expense Q2"]
[null,null,"","","","","",0.10886764388286788,0.11622164365465097,0.15849983118508074,0.14431951002586405,0.13223239381225604,"",0.12662072879337041,0.11865083579934363,0.13790304396843292,0.13974490031101119,0.13022369066072415,0.11001314145006401,{"$f":"IFERROR(T179/T128,\"\")","v":""},null,"Admin Expense Q3"]
[null,null,"","","","",0.11234808630260683,0.13791695500913445,0.13453829138883938,0.10528397687714598,9.8705612243990229E-2,0.10221253728771507,0.12171667913712773,0.30300330822972327,0.17064507249116648,0.15748175821675903,0.17562991846201348,0.1277072320996363,0.12142641017769668,{"$f":"IFERROR(T180/T129,\"\")","v":""},null,"Admin Expense Q4"]
[null,null,"","","","",0.11234808630260683,0.11184188187885923,0.1072440458015208,0.12015238347968182,0.11067440107965756,0.11321622318865709,0.11045180908769238,0.16108026500398787,0.12117882464459881,0.13042610726161161,0.14311095838288349,0.11939834958507459,0.11516757609342879,{"$f":"IFERROR(T181/T130,\"\")","v":0.1181233049732721},null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","",0.29003862404443398,0.29681853585286955,0.35022314273738192,0.3267856877562203,0.31871285099405616,0.35954790665578878,0.46935526436922703,0.45618263106700835,0.43757863330817065,0.55459012614487835,0.46038536564163285,0.47505996971741926,{"$f":"IFERROR(T185/T126,\"\")","v":0.51079572230854786},null,"SG&A Q1"]
[null,null,"","","","","",0.28621261579728591,0.30946240119698054,0.36835152534118965,0.36445989293125763,0.40483891681050715,"",0.37941312096569546,0.36450309332282338,0.36110108900366528,0.37221138255513903,0.37566024368748391,0.37396394175572945,{"$f":"IFERROR(T186/T127,\"\")","v":0.37456781212986079},null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","",0.30590527349987984,0.37415823069961046,0.44870757283867252,0.41661772907619837,0.42717945365894727,"",0.45214033676659565,0.45227950775700848,0.46546625865678853,0.47024514841498166,0.44316693546616942,0.42017750509520257,{"$f":"IFERROR(T187/T128,\"\")","v":""},null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"MC"},{"$f":"INDIRECT(\"Price!B\" & MATCH(X308,Price!A:A, 0))","v":11}]
[null,null,"","","","",0.28877770955593657,0.32164020496361667,0.34714618256663177,0.34400446255277733,0.31717150310464243,0.40548203187091597,0.39607934135859879,0.68869166703667606,0.53970603387942018,0.54596398309473593,0.45992878336338588,0.47073119504998212,0.45694468600856752,{"$f":"IFERROR(T188/T129,\"\")","v":""},null,"SG&A Q4",null,"Stock"]
[null,null,"","","","",0.28877770955593657,0.30335033047628057,0.33174563430224202,0.37275867379502198,0.35007365950204766,0.38494166038430166,0.37076859673691875,0.48601406310407547,0.43737898281435988,0.43524989935298297,0.44686780307794449,0.43247976771271174,0.4252116748816861,{"$f":"IFERROR(T189/T130,\"\")","v":0.42725715463694119},null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","",0.26712821793812513,0.23580930036709871,0.21426963565509283,0.17597766577811019,0.18803651292178075,0.20266868384412062,0.11439267937466617,7.909490552252281E-2,0.13843485834119584,5.3243890276564974E-2,0.1505669536592861,0.14433302064104528,{"$f":"IFERROR(T243/T145,\"\")","v":0.15109333066019034},null,"NPM Q1",null,"Rev.Growth"]
[null,null,"","","","","",0.25451453860786521,0.20843527750212687,0.18955700536758965,0.1884956153941803,9.6637190989479108E-2,"",0.17028370894926267,0.19841647107757213,0.19812827861824722,0.22965324719625194,0.22058771928254173,0.21512776634491629,{"$f":"IFERROR(T244/T146,\"\")","v":0.22576904885111582},null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Y311)","v":4054.1454100000001},{"$f":"Y312*(1+Z311)","v":4054.1454100000001},{"$f":"Z312*(1+AA311)","v":4054.1454100000001},4054.1454100000001]
[null,null,"","","","","",0.2628406581182603,0.17607526707609483,0.13825486056559308,0.1488328612217085,0.10361920438957477,"",0.13931901921243198,0.10341436167298509,0.11865495467253546,0.14766500346015171,0.16974883496739154,0.16436756251703238,{"$f":"IFERROR(T245/T147,\"\")","v":""},null,"NPM Q3",null,"Other Rev"]
[null,null,"","","","",0.22133300092894823,0.2067321456607468,0.1850200582575377,0.19133029319215533,0.22222246729086351,0.15595148815220464,0.17358546335794842,-0.1447223393358347,6.8631497844714506E-2,3.1518932231587395E-2,0.16044965741819628,0.13999191261261851,0.15234282379700201,{"$f":"IFERROR(T246/T148,\"\")","v":""},null,"NPM Q4",null,"GPM"]
[null,null,"","","","",0.22133300092894823,0.24309655270613342,0.20116569100132339,0.18526084424228659,0.18817406912513501,0.14127462311896902,0.19378593618752962,8.1829477707362458E-2,0.1247143109118197,0.13694351450434558,0.16471483576010362,0.17433929544190679,0.17363987683534443,{"$f":"IFERROR(T247/T149,\"\")","v":0.19632898647440966},null,"NPM",null,"Gross Profit",{"$f":"Y312*Y314","v":0},{"$f":"Z312*Z314","v":0},{"$f":"AA312*AA314","v":0},0]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","",0.1580787476942703,0.15765499834865013,0.1465270912068167,0.14353089450600595,0.16220544437772347,0.11991935550776522,0.13235569554227244,7.1288070664017211E-2,9.9679579574481605E-2,8.5325469977613491E-2,9.5961279319019849E-2,0.11982620592173206,0.12805943295617014,{"$f":"IFERROR(T247/T55,\"\")","v":""},null,"ROA",null,"Selling Expense %"]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","",0.24041600043023234,0.20105752288428463,0.18450215538427381,0.17472350423376767,0.19535302748514177,0.1495305001876891,0.16085984433046033,9.862572787843768E-2,0.12367395997181545,0.12860562205827986,0.13642242170141575,0.17660153218240868,0.19797146914399416,{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":""},null,"ROIC",null,"Selling Expense",{"$f":"Y312*Y316","v":0},{"$f":"Z312*Z316","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","",0.39016950744190226,0.20296799792091103,0.18636236780262175,0.18500016142927139,0.20256916155347979,0.15142635079920189,0.15452822626951052,8.2984796868438057E-2,0.11366829118527835,0.12387845150640182,0.13254247080231893,0.17306609480454238,0.19067940030995212,{"$f":"IFERROR(T247/T122,\"\")","v":""},null,"ROE",null,"Admin Expense %"]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Y318*Y312","v":0},{"$f":"Z318*Z312","v":0},{"$f":"AA318*AA312","v":0},0]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","",1.9043748572309911,4.3795007626089477,4.4853021590419413,4.1254505795981595,4.8159373883391003,4.5526296097861465,7.5292626159518132,7.1191779845051792,7.738850552906916,4.6120407966295218,4.6372219703918978,3.7797469536479222,3.9464830645342692,{"$f":"IFERROR(T31/T67,\"\")","v":""},null,"Current Ratio",null,"EBIT",{"$f":"Y315+Y313-Y317-Y319","v":0},{"$f":"Z315+Z313-Z317-Z319","v":0},{"$f":"AA315+AA313-AA317-AA319","v":0},{"$f":"AB315+AB313-AB317-AB319","v":0}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","",0.99373434652835435,2.869795813473067,2.7418611482049609,1.7535231624549246,2.4883113627442683,1.9754406414404209,3.1471455501224024,3.6980524272489577,4.3242518482341739,2.8772017804999166,3.0028848531681858,2.2654342125391689,2.3957075598651452,{"$f":"IFERROR((T31-T25)/T67,\"\")","v":""},null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Y320-Y321","v":0},{"$f":"Z320-Z321","v":0},0,0]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","",0.67426489707535397,2.9945970075925091E-2,4.0700265144571778E-2,3.9904095217365619E-2,3.5270200895140325E-2,2.349243444377026E-2,3.8390502167499475E-3,0,0,0,0,0,0,{"$f":"IFERROR(T97/T122,\"\")","v":""},null,"Debt to Equity",null,"Tax %"]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","",1.7281332452043414,0.14754035307375848,0.21839315321255112,0.21569762377002907,0.17411436481573592,0.15514099309519963,2.4843682668396868E-2,0,0,0,0,0,0,{"$f":"IFERROR(T97/T247,\"\")","v":""},null,"Debt to Net Profit",null,"Tax",{"$f":"Y322*Y323","v":0},{"$f":"Z322*Z323","v":0},{"$f":"AA322*AA323","v":0},{"$f":"AB322*AB323","v":0}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Y322-Y324","v":0},{"$f":"Z322-Z324","v":0},0,0]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","",81.54440308699705,83.726950616296151,71.542484137580857,62.832482010893401,61.746758328948239,59.904283744502308,57.35933212218486,35.511922515574646,32.11845314354877,26.543565614928895,25.335499104302066,20.20022108752168,18.148759302888447,8.3898734735863929,null,"Collection Period",null,"NPM",{"$f":"Y325/Y312","v":0},{"$f":"Z325/Z312","v":0},0,0]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","",223.46623063123812,303.50270079701914,334.50728252883897,411.31749898734125,390.52841514255482,383.4672742756473,576.66102767088819,447.27183957804954,406.34397875605777,373.02818284707985,433.82948106565851,352.79937586399114,320.98899441724518,150.91080350402575,null,"Inventory Period",null,"NP Growth",{"$f":"(Y325/S247)-1","v":-1},{"$f":"Z325/Y325-1","v":{"$error":"#DIV/0!"}},{"$f":"AA325/Z325-1","v":{"$error":"#DIV/0!"}},{"$f":"AB325/AA325-1","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","",98.768131623054501,117.97894861755185,117.43612070685393,135.1978113839607,124.46610477043008,117.39398822745349,139.48636449991466,89.034613733107534,84.493379066489538,79.34156263869464,103.16244211481479,101.39098138007968,90.943870718443108,36.757698437175314,null,"Payment Period",null,"Price",{"$f":"Y308","v":11},{"$f":"Y328","v":11},{"$f":"Z328","v":11},{"$f":"AA328","v":11}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","",206.24250209518067,269.25070279576346,288.61364595956593,338.95216961427394,327.80906870107299,325.97756979269616,494.53399529315834,393.74914836051664,353.96905283311702,320.23018582331406,356.00253805514581,271.60861557143318,{"$f":"IFERROR(S326+S327-S328, \"\")","v":248.19388300169049},{"$f":"IFERROR(T326+T327-T328, \"\")","v":122.54297854043682},null,"Cash Cycle",null,"EPS",{"$f":"Y325/S332","v":0},{"$f":"Z325/S332","v":0},{"$f":"AA325/S332","v":0},{"$f":"AB325/S332","v":0}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Y328/Y329","v":{"$error":"#DIV/0!"}},{"$f":"Z328/Z329","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["HS","Listed Shares",null,null,null,null,null,800000000,800000000,800000000,800000000,800000000,800000000,800000000,800000000,800000000,792000000,792000000,792000000,792000000,null,"Common Shares",null,"Core P/E",null,{"$f":"Y331","v":0},{"$f":"Z331","v":0},0]
[null,null,null,null,null,null,null,800,800,800,800,800,800,800,800,800,792,792,792,792,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Y332","v":0},0,0]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","",4.5169784000000002,4.7732591375000002,4.9460515625000001,5.2010616000000001,5.0305397374999998,5.1674695250000005,4.6062253499999999,4.4766928374999999,4.4893246624999996,4.6274073611111106,4.6957116919191915,4.7223730176767678,{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":4.8708030303030299},null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Y333","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","",0.91680206249999996,{"$f":"IFERROR(I247/I332, \"\")","v":0.88955587500000011},0.9150203375,1.0535746875000001,0.76175627500000009,0.79851990000000006,0.38224667500000004,0.50885802499999999,0.5561305875,0.61332800505050511,0.81266848484848497,{"$f":"IFERROR(S247/S332, \"\")","v":0.90045925505050506},{"$f":"IFERROR(T247/T332, \"\")","v":1.1039747474747474},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","",-2.9718724045736812E-2,2.8626040494645594E-2,0.15142215349940247,-0.27697933137749187,4.8261663482850811E-2,-0.52130601253644393,0.33122943450064007,9.2899316071511306E-2,0.1028488970686316,0.32501447538102385,0.10802777742561029,0.22601299423906479,null,"EPS Growth",null,"Price",{"$f":"Y331*Y329","v":0},{"$f":"Z331*Z329","v":0},{"$f":"AA331*AA329","v":0},{"$f":"AB331*AB329","v":0}]
["DV","Dividend (per Share)",null,null,null,null,null,0.73,0.8,0.75,0.9,0.75,0.75,0.65,0.2,0.52,0.73,0.86,0.95,null,null,"Dividend Per Share",null,"MOS",{"$f":"Y335/Y328-1","v":-1},{"$f":"Z335/Z328-1","v":-1},{"$f":"AA335/AA328-1","v":-1},{"$f":"AB335/AB328-1","v":-1}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","",5.0520708545089527E-2,4.8158335991903042E-2,{"$f":"IFERROR(J336/J345,\"\")","v":5.4298237818707358E-2},{"$f":"IFERROR(K336/K345,\"\")","v":6.5822817166078351E-2},{"$f":"IFERROR(L336/L345,\"\")","v":4.4919198784080301E-2},{"$f":"IFERROR(M336/M345,\"\")","v":5.6490489660940481E-2},{"$f":"IFERROR(N336/N345,\"\")","v":8.0917202623903117E-2},2.1353131613860422E-2,5.1699671351025427E-2,7.6524788337937383E-2,7.0041462082683956E-2,{"$f":"IFERROR(S336/S345,\"\")","v":7.7217949087701826E-2},{"$f":"IFERROR(T336/T345,\"\")","v":0},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA335)","v":-1},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB335)","v":-1}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","",0,0.79624602720611792,0.89932518291782393,0.81965391288365763,0.8542346457996125,0.9845668813164683,0.93923770716296484,1.7004726071194731,0.3930369379553364,0.93503218792115084,1.190227731309754,1.0582420950657876,{"$f":"IFERROR(S336*S332/S247,\"\")","v":1.055017197803932},{"$f":"IFERROR(T336*T332/T247,\"\")","v":0},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AA337+AA333","v":-1},{"$f":"AB337+AB333","v":-1}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","",11559.616181526479,{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":13289.495719029921},11050.08236184936,10938.4561615368,13357.317499898161,10621.25684520064,6426.3220074094716,7493.0461205111114,8046.4728136371205,7555.1989434693478,{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":9724.5257272890394},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":9743.8485337838556},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":8089.4858339838311},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","",3.1989349842602963,3.4801943850649364,2.7926524375597226,2.6288998772714018,3.3190567505924014,2.569259671928263,1.7439230386897679,2.0922381746140717,2.2404463417545046,2.0614983425837914,2.614820155161945,{"$f":"IFERROR(S345/S333,\"\")","v":2.6052239015757461},{"$f":"IFERROR(T345/T333,\"\")","v":2.0969842552831892},null,"P / BV",null,"Price",{"$f":"Y332*Y329","v":0},{"$f":"Z332*Z329","v":0},{"$f":"AA332*AA329","v":0},{"$f":"AB332*AB329","v":0}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","",15.760785035219202,18.674340888128469,15.095405409294194,12.977789201034691,21.918620722714362,16.626474877458655,21.014970265632368,18.406524394773747,18.08584394226725,15.553492628475459,15.108795042235592,{"$f":"IFERROR(S345/S334,\"\")","v":13.662849250317114},{"$f":"IFERROR(T345/T334,\"\")","v":9.2520207445820564},null,"P / E",null,"MOS",{"$f":"Y340/Y328-1","v":-1},{"$f":"Z340/Z328-1","v":-1},{"$f":"AA340/AA328-1","v":-1},{"$f":"AB340/AB328-1","v":-1}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","",-1.8222077183259919,-1.6356739700548548,-0.76814231089346308,-1.0295858022384727,-1.0293163939475114,-1.0541759409277742,-2.5395498308475304,-2.4900706665291872,-0.76155345391432372,-0.95931031771981512,-0.39395178595211833,-0.31469676495998511,{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":""},null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA340)","v":-1},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB340)","v":-1}]
["HS","High",null,null,null,null,null,17.7,20.8,16.100000000000001,15.7,23.8,17.2,11.1,12.2,12.4,10.7,14.2,14.9,11.4,null,"Max Price",null,"Total Return",null,null,{"$f":"AA342+AA333","v":-1},{"$f":"AB342+AB333","v":-1}]
["HS","Low",null,null,null,null,null,9,10.9,11.6,11.1,13.2,10.6,5.8,6.15,8.8000000000000007,8.6999999999999993,9.85,9.65,9.15,null,"Min Price",null,"Upside",{"$f":"Y341","v":-1},{"$f":"Z341","v":-1},-1,-1]
["HS","Average",null,null,null,null,null,14.449520226908099,16.611869648787401,13.8126029523117,13.673070201921,16.696646874872702,13.276571056500799,8.0329025092618398,9.3663076506388894,10.058091017046401,9.5393926053905904,12.278441574859899,12.302839057807899,10.2139972651311,null,"Price",null,"Downside Risk",{"$f":"Y336","v":-1},{"$f":"Z336","v":-1},-1,-1]

{"sheet":"TFMAMA","index":18,"n_rows":345,"n_cols":28,"rows_kept":345,"cut":false,"hidden":false,"merged":[[26,2,26,18],[1,2,1,18],[2,2,2,18],[8,2,8,18],[14,2,14,18],[20,2,20,18],[92,2,92,18],[32,2,32,18],[38,2,38,18],[44,2,44,18],[50,2,50,18],[55,2,55,18],[56,2,56,18],[62,2,62,18],[68,2,68,18],[74,2,74,18],[80,2,80,18],[86,2,86,18],[150,2,150,18],[98,2,98,18],[104,2,104,18],[110,2,110,18],[111,2,111,18],[117,2,117,18],[123,2,123,18],[124,2,124,18],[131,2,131,18],[137,2,137,18],[143,2,143,18],[149,2,149,18],[234,2,234,18],[158,2,158,18],[166,2,166,18],[167,2,167,18],[175,2,175,18],[183,2,183,18],[191,2,191,18],[197,2,197,18],[205,2,205,18],[213,2,213,18],[220,2,220,18],[226,2,226,18],[289,2,289,18],[241,2,241,18],[249,2,249,18],[250,2,250,18],[256,2,256,18],[262,2,262,18],[267,2,267,18],[268,2,268,18],[273,2,273,18],[278,2,278,18],[283,2,283,18],[288,2,288,18],[338,23,338,27],[308,23,308,27],[318,2,318,18],[321,2,321,18],[324,2,324,18],[329,2,329,18],[333,23,333,27]]}
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,"Asset"]
[null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents",null,null,null,null,null,null,null,null,null,null,2780.3220000000001,3294.0810000000001,4218.4639999999999,3820.2550000000001,4967.3360000000002,4569.7340000000004,4830.8,6415.2889999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,4370.5719799999997,3653.1930000000002,3184.8029999999999,3785.8560000000002,4608.6469999999999,4446.8770000000004,5535.2780000000002,4776.1840000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,4358.7384099999999,4772.2240000000002,3942.0079999999998,4851.6049999999996,5554.7039999999997,5253.134,4926.4030000000002,5400.8720000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,2444.96317,2777.3789999999999,3876.0929999999998,3320.232,3695.4169999999999,3588.58637,3827.28487,4202.32564,5925.8849899999996,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C7/C55,IFERROR(C6/C54,IFERROR(C5/C53,IFERROR(C4/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",8.9604105116949981E-2,9.4394288201732721E-2,0.12567753513487995,9.6931384323425046E-2,9.8764191808404012E-2,8.8620902552087405E-2,8.9255005477306304E-2,9.1824184208775056E-2,0.11932262108713425,{"$f":"IFERROR(T7/T55,IFERROR(T6/T54,IFERROR(T5/T53,IFERROR(T4/T52,\"-\"))))","v":0.12679617266342721},null,"%Common Size"]
[null,null,"    Short-Term Investments - Net"]
["BS","    Short-Term Investments - Net",null,null,null,null,null,null,null,null,null,null,6813.7520000000004,5228.3500000000004,0,8736.7369999999992,8049.5219999999999,8818.3610000000008,11187.370999999999,12101.062,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,3089.6198399999998,6504.549,5432.5519999999997,0,7281.3109999999997,8083.0410000000002,8117.9,10851.505999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,3323.01998,5130.6210000000001,5417.884,0,6585.6459999999997,7276.3559999999998,8809.4940000000006,11903.674000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,4529.2342699999999,5515.7139999999999,4111.4809999999998,5932.1750000000002,0,8484.4546200000004,8404.8996299999999,10592.76924,11825.43174,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C13/C55,IFERROR(C12/C54,IFERROR(C11/C53,IFERROR(C10/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0.16598940573340917,0.18746159489012196,0.1333097007305788,0.17318486623790566,0,0.20952540877165174,0.19600823769145245,0.23146050004225899,0.23811489981411044,{"$f":"IFERROR(T13/T55,IFERROR(T12/T54,IFERROR(T11/T53,IFERROR(T10/T52,\"-\"))))","v":0.23917369065724678},null,"%Common Size"]
[null,null,"    Trade And Other Receivables - Current - Net"]
["BS","    Trade And Other Receivables - Current - Net",null,null,null,null,null,null,null,null,null,null,3249.7510000000002,3737.8690000000001,4037.3330000000001,3297.8380000000002,3491.7579999999998,3800.7150000000001,4783.7669999999998,3441.279,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,3163.3632200000002,3442.991,3977.9479999999999,3759.723,3117.3119999999999,3658.7939999999999,3731.8209999999999,5020.7060000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,3565.3584500000002,3448.93,3810.6419999999998,3452.7440000000001,3469.1179999999999,3680.2,4326.8649999999998,3620.2159999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,3249.8703999999998,3625.82,3693.643,3635.6179999999999,3237.7269999999999,3649.0200599999998,3923.81486,4533.2305699999997,3820.9950199999998,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C19/C55,IFERROR(C18/C54,IFERROR(C17/C53,IFERROR(C16/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0.11910270572217424,0.12323010221061172,0.11976181890068256,0.10613881367662317,8.6531909782102664E-2,9.011332536156072E-2,9.1506153504909052E-2,9.9054722213419502E-2,7.6938911524046805E-2,{"$f":"IFERROR(T19/T55,IFERROR(T18/T54,IFERROR(T17/T53,IFERROR(T16/T52,\"-\"))))","v":6.8015798862222143E-2},null,"%Common Size"]
[null,null,"    Inventories - Net"]
["BS","    Inventories - Net",null,null,null,null,null,null,null,null,null,null,1617.2760000000001,1511.405,1552.4349999999999,1657.14,2425.5549999999998,2716.5329999999999,2308.5219999999999,2428.1550000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,1481.8311900000001,1352.424,1707.527,1853.53,1902.1220000000001,2202.9839999999999,2831.6089999999999,2504.5,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,1690.1398799999999,1655.6379999999999,1532.575,1614.1959999999999,1832.3330000000001,2575.14,2464.2080000000001,2538.3710000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,1222.8017199999999,1352.5409999999999,1375.9259999999999,1454.7190000000001,1420.943,1907.3957700000001,2685.2186900000002,2203.65011,2261.68226,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C25/C55,IFERROR(C24/C54,IFERROR(C23/C53,IFERROR(C22/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",4.4813785009312532E-2,4.5968571433232477E-2,4.461270361882308E-2,4.2469299275348399E-2,3.7976306057153769E-2,4.7103543633376099E-2,6.2621209819616927E-2,4.8151521554223822E-2,4.5540852680212657E-2,{"$f":"IFERROR(T25/T55,IFERROR(T24/T54,IFERROR(T23/T53,IFERROR(T22/T52,\"-\"))))","v":4.7991721126447173E-2},null,"%Common Size"]
[null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,14558.753000000001,14118.575999999999,15496.593999999999,17614.657999999999,19117.184000000001,20182.776999999998,24899.612000000001,25887.044999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,12193.273219999999,15307.061,14345.638999999999,15674.933000000001,17018.305,18633.609,20962.974999999999,25032.882000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,13029.467650000001,15340.992,14743.097,16600.014999999999,17547.067999999999,19056.319,21256.518,25183.016,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,11516.066129999999,13333.573,13393.278,14367.344999999999,16225.191999999999,17728.092359999999,19070.58959,23383.493979999999,25193.288390000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C31/C55,IFERROR(C30/C54,IFERROR(C29/C53,IFERROR(C28/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0.42204594846566434,0.4531657841874811,0.434260521204268,0.41944256904404248,0.43363657601190397,0.43779900592721843,0.44473971395573453,0.51094808984491324,0.50728780757165337,{"$f":"IFERROR(T31/T55,IFERROR(T30/T54,IFERROR(T29/T53,IFERROR(T28/T52,\"-\"))))","v":0.51164931580882955},null,"%Common Size"]
[null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,8602.3310000000001,8573.4419999999991,8607.4069999999992,8906.5789999999997,8453.08,8289.277,8310.2450000000008,9345.4809999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,9253.5252799999998,8538.6010000000006,8473.5509999999995,8701.7669999999998,8812.41,8344.7119999999995,8252.0920000000006,8751.018,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,9032.9941999999992,8515.16,8456.2759999999998,8827.6080000000002,8726.3690000000006,8310.3960000000006,8339.3770000000004,8725.43,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,9389.9177500000005,8791.4940000000006,8565.1910000000007,8520.9670000000006,9145.2450000000008,8594.9199800000006,8335.1726600000002,8266.6257100000003,9133.2474700000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C37/C55,IFERROR(C36/C54,IFERROR(C35/C53,IFERROR(C34/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0.3441259105389774,0.29879494961249586,0.27771575471472371,0.2487624741536803,0.244416998491604,0.21225337429751456,0.19438215515496599,0.18063239905892584,0.18390553124080081,{"$f":"IFERROR(T37/T55,IFERROR(T36/T54,IFERROR(T35/T53,IFERROR(T34/T52,\"-\"))))","v":0.18471049745362658},null,"%Common Size"]
[null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,39.363,36.159999999999997,28.632999999999999,23.5,20.561,18.721,16.263000000000002,14.557,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,44.48462,38.421999999999997,34.174999999999997,27.378,22.853999999999999,19.936,17.221,16.757000000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,41.631740000000001,36.506,32.149000000000001,25.416,22.143999999999998,19.532,16.91,16.855,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,46.046599999999998,40.305999999999997,36.747,29.908000000000001,24.079000000000001,21.584209999999999,19.306080000000001,17.291149999999998,16.175940000000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C43/C55,IFERROR(C42/C54,IFERROR(C41/C53,IFERROR(C40/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",1.6875364166234657E-3,1.3698728838444588E-3,1.1914761548810705E-3,8.7313893798535657E-4,6.4353846252116073E-4,5.3302665001031882E-4,4.5023151781887452E-4,3.7782548969278842E-4,3.2571600066578723E-4,{"$f":"IFERROR(T43/T55,IFERROR(T42/T54,IFERROR(T41/T53,IFERROR(T40/T52,\"-\"))))","v":2.8771453405474179E-4},null,"%Common Size"]
[null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,15649.959000000001,17755.064999999999,20087.778999999999,20894.339,22476.441999999999,23741.905999999999,22406.541000000001,24708.243999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,15819.17389,15240.707,18336.53,20236.397000000001,21671.797999999999,22616.605,23080.227999999999,22700.186000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,15936.037329999999,16529.534,18970.806,20183.737000000001,22528.440999999999,23081.224999999999,23581.531999999999,23514.815999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,15770.2191,16089.594999999999,17448.295999999998,19886.080999999998,21191.375,22765.586520000001,23809.749159999999,22381.417249999999,24469.42382,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C49/C55,IFERROR(C48/C54,IFERROR(C47/C53,IFERROR(C46/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0.57795405153433554,0.5468342158125189,0.56573947879573194,0.58055743095595747,0.56636342398809592,0.56220099407278157,0.55526028604426536,0.48905190993657871,0.49271219262970495,{"$f":"IFERROR(T49/T55,IFERROR(T48/T54,IFERROR(T47/T53,IFERROR(T46/T52,\"-\"))))","v":0.48835068419117045},null,"%Common Size"]
[null,null,"    Total Assets"]
["BS","    Total Assets",null,null,null,null,null,null,null,null,null,null,30208.712,31873.641,35584.373,38508.997000000003,41593.625999999997,43924.682999999997,47306.152999999998,50595.288999999997,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,28012.447110000001,30547.768,32682.169000000002,35911.33,38690.103000000003,41250.214,44043.203000000001,47733.067999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,28965.504980000002,31870.526000000002,33713.902999999998,36783.752,40075.508999999998,42137.544000000002,44838.05,48697.832000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,27286.285230000001,29423.168000000001,30841.574000000001,34253.425999999999,37416.567000000003,40493.678879999999,42880.338750000003,45764.911240000001,49662.712200000002,null,null,"Yearly"]
[null,null," Liabilities"]
[null,null,"    Trade And Other Payables - Current"]
["BS","    Trade And Other Payables - Current",null,null,null,null,null,null,null,null,null,null,1789.3720000000001,1900.221,1807.7180000000001,1913.85,2111.069,2070.723,2286.6770000000001,2513.4169999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,1719.6357800000001,1840.854,2054.5230000000001,1735.6469999999999,1872.1579999999999,2398.0749999999998,2108.7750000000001,2514.165,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,2313.1451699999998,2216.152,1853.0450000000001,1685.963,2099.5889999999999,2343.3960000000002,2163.4780000000001,2368.7719999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,1870.2037600000001,1787.5640000000001,1933.2850000000001,1823.5419999999999,1781.038,2070.8945600000002,2239.9049599999998,2276.18219,2619.3667399999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C61/C55,\"-\")","v":"-"},"-","-","-","-","-","-","-",6.8540064880059162E-2,6.0753621092059153E-2,6.268438180230361E-2,5.3236776957726793E-2,4.7600251514255704E-2,5.1141180976343049E-2,5.2236176888877765E-2,4.9736405650679896E-2,{"$f":"IFERROR(S61/S55,\"-\")","v":5.2743127065863309E-2},{"$f":"IFERROR(T61/T55,\"-\")","v":"-"},null,"%Common Size"]
[null,null,"    Total Current Liabilities"]
["BS","    Total Current Liabilities",null,null,null,null,null,null,null,null,null,null,2607.0439999999999,2897.3560000000002,3068.1570000000002,2973.4749999999999,3535.393,3478.09,3678.8440000000001,3903.74,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,2610.4272000000001,2771.4140000000002,3194.846,2871.05,2925.3589999999999,3398.806,3588.9070000000002,3874.9290000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,3235.3240000000001,3715.0590000000002,3791.915,3598.5880000000002,3897.1950000000002,3855.0520000000001,4094.39,4562.2439999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,2849.7065600000001,2627.5430000000001,3003.473,3103.2429999999999,2938.2429999999999,3235.6861100000001,3409.8311800000001,3605.2760199999998,4008.0029500000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C67/C55,IFERROR(C66/C54,IFERROR(C65/C53,IFERROR(C64/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0.10443732211913112,8.9301838605550563E-2,9.738390783816675E-2,9.0596572734067529E-2,7.8527861735685156E-2,7.9905955682335383E-2,7.951968849593101E-2,7.8778171361313001E-2,8.0704471674021866E-2,{"$f":"IFERROR(T67/T55,IFERROR(T66/T54,IFERROR(T65/T53,IFERROR(T64/T52,\"-\"))))","v":7.7156195312966788E-2},null,"%Common Size"]
[null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,0,0,0,0,248.005,240,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,346.76799999999997,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,20,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C73/C55,IFERROR(C72/C54,IFERROR(C71/C53,IFERROR(C70/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T73/T55,IFERROR(T72/T54,IFERROR(T71/T53,IFERROR(T70/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C79/C55,IFERROR(C78/C54,IFERROR(C77/C53,IFERROR(C76/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T79/T55,IFERROR(T78/T54,IFERROR(T77/T53,IFERROR(T76/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Short-Term Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70)), \"\", C76 + C70)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(H76), ISBLANK(H70)), \"\", H76 + H70)","v":""},{"$f":"IF(AND(ISBLANK(I76), ISBLANK(I70)), \"\", I76 + I70)","v":""},"","","",0,0,0,0,248.005,240,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70)), \"\", S76 + S70)","v":0},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70)), \"\", T76 + T70)","v":0},null,"Q1"]
[null,null,"","","","","","","","","",0,0,0,0,0,0,346.76799999999997,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71)), \"\", S77 + S71)","v":0},"",null,"Q2"]
[null,null,"","","","","","","","","",0,0,0,0,0,20,0,0,"",null,"Q3"]
[null,null,"","","","","","","","",0,0,0,0,0,0,0,0,0,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C85/C55,IFERROR(C84/C54,IFERROR(C83/C53,IFERROR(C82/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T85/T55,IFERROR(T84/T54,IFERROR(T83/T53,IFERROR(T82/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,89.147999999999996,916.50800000000004,0,0,0,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,144.14090999999999,89.343000000000004,100.099,0,0,0,0,0,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,136.91951,90.150999999999996,90.811000000000007,0,0,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,129.32907,117.61,110.93899999999999,0,0,0,0,0,0,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C91/C55,IFERROR(C90/C54,IFERROR(C89/C53,IFERROR(C88/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",4.7397096713556559E-3,3.9971902413771347E-3,3.5970602537989788E-3,0,0,0,0,0,0,{"$f":"IFERROR(T91/T55,IFERROR(T90/T54,IFERROR(T89/T53,IFERROR(T88/T52,\"-\"))))","v":0},null,"%Common Size"]
[null,null,"Total Debts"]
[null,null,{"$f":"IF(AND(ISBLANK(C76), ISBLANK(C70), ISBLANK(C88)), \"\", C76 + C70+C88)","v":""},"","","","","","","","","",89.147999999999996,916.50800000000004,0,0,248.005,240,{"$f":"IF(AND(ISBLANK(S76), ISBLANK(S70), ISBLANK(S88)), \"\", S76 + S70+S88)","v":0},{"$f":"IF(AND(ISBLANK(T76), ISBLANK(T70), ISBLANK(T88)), \"\", T76 + T70+T88)","v":0},null,"Q1"]
[null,null,"","","","","","","","","",144.14090999999999,89.343000000000004,100.099,0,0,0,346.76799999999997,{"$f":"IF(AND(ISBLANK(S77), ISBLANK(S71), ISBLANK(S89)), \"\", S77 + S71+S89)","v":0},"",null,"Q2"]
[null,null,"","","","","","","","","",136.91951,90.150999999999996,90.811000000000007,0,0,20,0,0,"",null,"Q3"]
[null,null,"","","","","","","","",129.32907,117.61,110.93899999999999,0,0,0,{"$f":"IF(AND(ISBLANK(Q79), ISBLANK(Q73), ISBLANK(Q91)), \"\", Q79 + Q73+Q91)","v":0},0,0,"",null,"Yearly"]
[null,null,{"$f":"IFERROR(C97/C122,IFERROR(C96/C121,IFERROR(C95/C120,IFERROR(C94/C119,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",7.1871939281544445E-3,5.9168174253568396E-3,5.3081364120100274E-3,0,0,0,0,0,{"$f":"IFERROR(S97/S122,IFERROR(S96/S121,IFERROR(S95/S120,IFERROR(S94/S119,\"-\"))))","v":0},{"$f":"IFERROR(T97/T122,IFERROR(T96/T121,IFERROR(T95/T120,IFERROR(T94/T119,\"-\"))))","v":0},null,"D/E Ratio"]
[null,null,"    Total Non-Current Liabilities"]
["BS","    Total Non-Current Liabilities",null,null,null,null,null,null,null,null,null,null,1053.8309999999999,1017.4640000000001,1130.7760000000001,1057.46,1032.2850000000001,1031.6010000000001,1014.701,1059.078,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,1185.6947299999999,1055.001,1147.402,1079.431,1082.807,1049.5129999999999,1037.5029999999999,1033.847,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,1184.0342800000001,1057.3409999999999,1139.4760000000001,1095.729,1088.9190000000001,1068.7639999999999,1055.771,1057.894,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,1125.4087999999999,1078.4169999999999,1015.143,1105.4459999999999,1086.8720000000001,1035.45372,1030.1412600000001,1017.17485,1024.8398199999999,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C103/C55,IFERROR(C102/C54,IFERROR(C101/C53,IFERROR(C100/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",4.124448566427303E-2,3.6651967592340837E-2,3.2914759797927302E-2,3.2272567421431066E-2,2.9047881383666225E-2,2.5570749525339248E-2,2.4023626912229094E-2,2.2226085934390637E-2,2.0636001833182198E-2,{"$f":"IFERROR(T103/T55,IFERROR(T102/T54,IFERROR(T101/T53,IFERROR(T100/T52,\"-\"))))","v":2.0932344116069781E-2},null,"%Common Size"]
[null,null,"    Total Liabilities"]
["BS","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,3660.875,3914.82,4198.933,4030.9349999999999,4567.6779999999999,4509.6909999999998,4693.5450000000001,4962.8180000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,3796.1219299999998,3826.415,4342.2479999999996,3950.4810000000002,4008.1660000000002,4448.3190000000004,4626.41,4908.7759999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,4419.3582800000004,4772.3999999999996,4931.3909999999996,4694.317,4986.1139999999996,4923.8159999999998,5150.1610000000001,5620.1379999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,3975.1153599999998,3705.96,4018.616,4208.6890000000003,4025.1149999999998,4271.1398300000001,4439.9724399999996,4622.4508699999997,5032.8427700000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C109/C55,IFERROR(C108/C54,IFERROR(C107/C53,IFERROR(C106/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0.14568180778340414,0.1259538061978914,0.13029866763609405,0.12286914015549862,0.10757574311935136,0.10547670520767463,0.10354331540816009,0.10100425729570364,0.10134047350720406,{"$f":"IFERROR(T109/T55,IFERROR(T108/T54,IFERROR(T107/T53,IFERROR(T106/T52,\"-\"))))","v":9.8088539429036573E-2},null,"%Common Size"]
[null,null,"Equity"]
[null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,19149.606,21860.928,24461.076000000001,26761.55,28725.955000000002,30586.073,32986.534,35514.980000000003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,17543.41964,19457.86,22154.688999999998,24869.832999999999,26972.937000000002,28651.837,30595.526999999998,33359.582000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,17651.604490000002,19717.467000000001,22473.876,24961.742999999999,27246.496999999999,28979.169000000002,30821.664000000001,33429.938000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,16842.66476,18459.463,20995.297999999999,23466.063999999998,25884.953000000001,28106.865740000001,29800.015759999998,31851.854630000002,34608.777040000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C116/C55,IFERROR(C115/C54,IFERROR(C114/C53,IFERROR(C113/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0.61725752032681502,0.62737849982707505,0.68074664412393471,0.68507202753966856,0.69180459554186247,0.69410501879299735,0.69495756397213626,0.69598855907231516,0.69687649962862885,{"$f":"IFERROR(T116/T55,IFERROR(T115/T54,IFERROR(T114/T53,IFERROR(T113/T52,\"-\"))))","v":0.70194242788098327},null,"%Common Size"]
[null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,20538.719000000001,21800.861000000001,24448.976999999999,26826.184000000001,28736.46,30491.388999999999,32942.656999999999,35317.114999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,18720.66302,20741.395,22117.566999999999,24897.251,27050.805,28525.541000000001,30487.875,33199.053999999996,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,18956.946029999999,21043.162,22417.219000000001,24945.366999999998,27322.445,28834.373,30640.385999999999,33359.614000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,17994.37601,19877.240000000002,20899.802,23391.963,25975.411,28176.824970000001,29746.769199999999,31774.857059999998,34539.116909999997,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C122/C55,IFERROR(C121/C54,IFERROR(C120/C53,IFERROR(C119/C52,\"-\"))))","v":"-"},"-","-","-","-","-","-","-",0.65946594995701435,0.67556423563907197,0.67765030409926552,0.68290871108776097,0.69422218772769817,0.69583267683580741,0.69371581631919821,0.69430610043940721,0.69547383499526216,{"$f":"IFERROR(T122/T55,IFERROR(T121/T54,IFERROR(T120/T53,IFERROR(T119/T52,\"-\"))))","v":0.69803168828623552},null,"%Common Size"]
[null,null,"Revenue Structure"]
[null,null,"    Revenue From Operations"]
["PL","    Revenue From Operations",null,null,null,null,null,null,null,null,null,null,5173.6189999999997,5617.4769999999999,5911.5529999999999,5791.5020000000004,6156.357,6800.12,7004.1509999999998,7051.9660000000003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,5165.3059999999996,5538.8540000000003,5925.6679999999997,6185.4579999999996,5765.8519999999999,6538.527,6706.3010000000004,7478.6809999999996,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,5588.5251200000002,5702.1660000000002,6278.598,5730.5739999999996,6415.1859999999997,6905.6279999999997,6897.05,7620.7470000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,5285.9191700000001,5711.81387,6022.2550000000001,6177.3410000000003,5752.893,6484.4998100000003,6881.2227499999999,7260.5082599999996,7502.4264300000004,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C126:C129)=4,SUM(C126:C129),IF(COUNT(C126:C129)=0,\"\",SUM(C126:C129)*4/COUNT(C126:C129)))","v":""},"","","","","","","",21143.67668,21954.193320000002,22436.894,23999.084000000003,23580.477999999999,24457.039810000002,26481.73475,{"$f":"IF(COUNT(R126:R129)=4,SUM(R126:R129),IF(COUNT(R126:R129)=0,\"\",SUM(R126:R129)*4/COUNT(R126:R129)))","v":27663.97926},{"$f":"IF(COUNT(S126:S129)=4,SUM(S126:S129),IF(COUNT(S126:S129)=0,\"\",SUM(S126:S129)*4/COUNT(S126:S129)))","v":29606.005429999997},{"$f":"IF(COUNT(T126:T129)=4,SUM(T126:T129),IF(COUNT(T126:T129)=0,\"\",SUM(T126:T129)*4/COUNT(T126:T129)))","v":28207.864000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR((C130-B130)/B130,\"-\")","v":"-"},{"$f":"IFERROR((D130-C130)/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-",3.8333760597402476E-2,2.198671902739709E-2,6.9625947334778254E-2,-1.7442582391894765E-2,{"$f":"IFERROR((P130-O130)/O130,\"-\")","v":3.7173199372803341E-2},{"$f":"IFERROR((Q130-P130)/P130,\"-\")","v":8.2785772756200027E-2},{"$f":"IFERROR((R130-Q130)/Q130,\"-\")","v":4.4643771307315901E-2},{"$f":"IFERROR((S130-R130)/R130,\"-\")","v":7.0200535929696092E-2},{"$f":"IFERROR((T130-S130)/S130,\"-\")","v":-4.7224926486815012E-2},null,"%YoY Growth"]
[null,null,"    Other Income"]
["PL","    Other Income",null,null,null,null,null,null,null,null,null,null,55.643999999999998,38.884999999999998,49.344999999999999,34.549999999999997,31.701000000000001,43.234000000000002,63.417999999999999,54.655999999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,80.142229999999998,31.902000000000001,47.093000000000004,51.064999999999998,92.688999999999993,32.36,54.476999999999997,42.594000000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,32.81765,36.619,41.433999999999997,55.322000000000003,42.558,48.719000000000001,37.036999999999999,51.670999999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,38.910490000000003,-30.857119999999998,30.582999999999998,49.564,27.425999999999998,60.17812,58.751429999999999,49.609000000000002,84.215410000000006,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C133:C136)=4,SUM(C133:C136),IF(COUNT(C133:C136)=0,\"\",SUM(C133:C136)*4/COUNT(C133:C136)))","v":""},{"$f":"IF(COUNT(D133:D136)=4,SUM(D133:D136),IF(COUNT(D133:D136)=0,\"\",SUM(D133:D136)*4/COUNT(D133:D136)))","v":""},"","","","","","",155.64196000000001,109.47034666666667,154.74799999999999,176.976,183.15799999999999,229.97512,171.53143,{"$f":"IF(COUNT(R133:R136)=4,SUM(R133:R136),IF(COUNT(R133:R136)=0,\"\",SUM(R133:R136)*4/COUNT(R133:R136)))","v":184.357},{"$f":"IF(COUNT(S133:S136)=4,SUM(S133:S136),IF(COUNT(S133:S136)=0,\"\",SUM(S133:S136)*4/COUNT(S133:S136)))","v":241.89841000000001},{"$f":"IF(COUNT(T133:T136)=4,SUM(T133:T136),IF(COUNT(T133:T136)=0,\"\",SUM(T133:T136)*4/COUNT(T133:T136)))","v":218.624},null,"Yearly"]
[null,null,"    Interest And Dividend Income"]
["PL","    Interest And Dividend Income",null,null,null,null,null,null,null,null,null,null,62.17,78.948999999999998,91.381,89.923000000000002,128.56299999999999,159.227,242.24100000000001,223.77699999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,55.051870000000001,72.262,95.21,88.566999999999993,94.816999999999993,127.869,174.095,214.03399999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,49.266269999999999,65.941999999999993,87.36,78.924999999999997,112.461,126.181,166.048,209.79,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,55.408549999999998,53.592979999999997,74.739999999999995,89.353999999999999,-183.97200000000001,113.34001000000001,130.76410000000001,183.73987,211.90956,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C139:C142)=4,SUM(C139:C142),IF(COUNT(C139:C142)=0,\"\",SUM(C139:C142)*4/COUNT(C139:C142)))","v":""},{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","",221.63419999999999,210.54815999999997,275.11400000000003,350.87299999999999,74.900999999999982,410.54101000000003,513.37710000000004,{"$f":"IF(COUNT(R139:R142)=4,SUM(R139:R142),IF(COUNT(R139:R142)=0,\"\",SUM(R139:R142)*4/COUNT(R139:R142)))","v":683.10987},{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":877.97455999999988},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":895.10799999999995},null,"Yearly"]
[null,null,"    Total Revenue"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,5291.433,5735.3109999999997,6052.2790000000005,5915.9750000000004,6316.6210000000001,7002.5810000000001,7309.81,7330.3990000000003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,5300.5001099999999,5643.018,6067.9709999999995,6325.09,5953.3580000000002,6698.7560000000003,6934.8729999999996,7735.3090000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,5670.60905,5804.7269999999999,6407.3919999999998,5864.8209999999999,6570.2049999999999,7080.5280000000002,7100.1350000000002,7882.2079999999996,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,5380.2382100000004,5734.5497400000004,6127.5780000000004,6316.259,5596.3469999999998,6658.0179399999997,7070.7382799999996,7493.8571300000003,7798.5514000000003,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C145:C148)=4,SUM(C145:C148),IF(COUNT(C145:C148)=0,\"\",SUM(C145:C148)*4/COUNT(C145:C148)))","v":""},{"$f":"IF(COUNT(D145:D148)=4,SUM(D145:D148),IF(COUNT(D145:D148)=0,\"\",SUM(D145:D148)*4/COUNT(D145:D148)))","v":""},"","","","","","",21520.952840000002,22274.211866666668,22866.756000000001,24526.932999999997,23838.537000000004,25097.555939999998,27166.643279999997,{"$f":"IF(COUNT(R145:R148)=4,SUM(R145:R148),IF(COUNT(R145:R148)=0,\"\",SUM(R145:R148)*4/COUNT(R145:R148)))","v":28531.44613},{"$f":"IF(COUNT(S145:S148)=4,SUM(S145:S148),IF(COUNT(S145:S148)=0,\"\",SUM(S145:S148)*4/COUNT(S145:S148)))","v":30725.878400000001},{"$f":"IF(COUNT(T145:T148)=4,SUM(T145:T148),IF(COUNT(T145:T148)=0,\"\",SUM(T145:T148)*4/COUNT(T145:T148)))","v":29321.596000000001},null,"Yearly"]
[null,null,"COGS Breakdown"]
[null,null,"Costs"]
["PL","    Costs",null,null,null,null,null,null,null,null,null,null,3376.62,3653.5329999999999,3752.6239999999998,3820.8530000000001,4380.0140000000001,4724.1890000000003,4619.1239999999998,4825.3969999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,3445.0584399999998,3567.1010000000001,3781.864,3828.2159999999999,3777.4070000000002,4763.9369999999999,4565.2030000000004,4940.8540000000003,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,3674.11589,3696.4740000000002,3964.377,3600.9270000000001,4136.8879999999999,4931.6670000000004,4605.6350000000002,5056.201,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,3492.2044599999999,3790.3182299999999,3888.13,3900.8270000000002,3668.19,4391.7840399999995,4800.6235900000001,4812.1623399999999,4997.5613300000005,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C152:C155)=4,SUM(C152:C155),IF(COUNT(C152:C155)=0,\"\",SUM(C152:C155)*4/COUNT(C152:C155)))","v":""},"","","","","","","",13968.81784,14545.990079999998,14528.325000000001,15300.600999999999,14849.957,16126.93204,18876.241590000001,18707.189340000001,{"$f":"IF(COUNT(S152:S155)=4,SUM(S152:S155),IF(COUNT(S152:S155)=0,\"\",SUM(S152:S155)*4/COUNT(S152:S155)))","v":19613.740330000001},{"$f":"IF(COUNT(T152:T155)=4,SUM(T152:T155),IF(COUNT(T152:T155)=0,\"\",SUM(T152:T155)*4/COUNT(T152:T155)))","v":19301.588},null,"Yearly"]
[null,null,{"$f":"IFERROR(C156/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-",0.66066172177203375,0.66256089977802912,0.6475194382965842,0.63754937480113816,0.62975640273280298,0.65939836404101593,0.71280230574773817,0.67622915576173692,0.66249195205933609,{"$f":"IFERROR(T156/T130, \"-\")","v":0.68426265810130105},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C156-B156)/B156,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",4.1318617409932382E-2,-1.2144295371330981E-3,5.3156575172980919E-2,-2.9452699276322443E-2,8.5991834185109042E-2,0.17047939082156643,-8.9558214856478024E-3,4.8460031783694971E-2,-1.591498229037688E-2,null,"%YoY Growth"]
[null,null,"Gross Profit"]
[null,null,{"$f":"IF(AND(ISBLANK(C126),ISBLANK(C152)),\"\",C126-C152)","v":""},"","","","","","","","","",1796.9989999999998,1963.944,2158.9290000000001,1970.6490000000003,1776.3429999999998,2075.9309999999996,2385.027,{"$f":"IF(AND(ISBLANK(T126),ISBLANK(T152)),\"\",T126-T152)","v":2226.5690000000004},null,"Q1"]
[null,null,"","","","","","","","","",1720.2475599999998,1971.7530000000002,2143.8039999999996,2357.2419999999997,1988.4449999999997,1774.5900000000001,2141.098,2537.8269999999993,{"$f":"IF(AND(ISBLANK(T127),ISBLANK(T153)),\"\",T127-T153)","v":""},null,"Q2"]
[null,null,"","","","","","","","","",1914.4092300000002,2005.692,2314.221,2129.6469999999995,2278.2979999999998,1973.9609999999993,2291.415,2564.5460000000003,{"$f":"IF(AND(ISBLANK(T128),ISBLANK(T154)),\"\",T128-T154)","v":""},null,"Q3"]
[null,null,"","","","","","","","",1793.7147100000002,1921.4956400000001,2134.125,2276.5140000000001,2084.703,2092.7157700000007,2080.5991599999998,2448.3459199999998,2504.8651,{"$f":"IF(AND(ISBLANK(T129),ISBLANK(T155)),\"\",T129-T155)","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C160:C163)=4,SUM(C160:C163),IF(COUNT(C160:C163)=0,\"\",SUM(C160:C163)*4/COUNT(C160:C163)))","v":""},{"$f":"IF(COUNT(D160:D163)=4,SUM(D160:D163),IF(COUNT(D160:D163)=0,\"\",SUM(D160:D163)*4/COUNT(D160:D163)))","v":""},"","",{"$f":"IF(COUNT(G160:G163)=4,SUM(G160:G163),IF(COUNT(G160:G163)=0,\"\",SUM(G160:G163)*4/COUNT(G160:G163)))","v":""},{"$f":"IF(COUNT(H160:H163)=4,SUM(H160:H163),IF(COUNT(H160:H163)=0,\"\",SUM(H160:H163)*4/COUNT(H160:H163)))","v":""},{"$f":"IF(COUNT(I160:I163)=4,SUM(I160:I163),IF(COUNT(I160:I163)=0,\"\",SUM(I160:I163)*4/COUNT(I160:I163)))","v":""},"",7174.8588400000008,7408.2032399999998,7908.5689999999995,8698.4830000000002,8730.5209999999988,8330.1077700000005,7605.4931599999991,8956.7899199999993,{"$f":"IF(COUNT(S160:S163)=4,SUM(S160:S163),IF(COUNT(S160:S163)=0,\"\",SUM(S160:S163)*4/COUNT(S160:S163)))","v":9992.2651000000005},{"$f":"IF(COUNT(T160:T163)=4,SUM(T160:T163),IF(COUNT(T160:T163)=0,\"\",SUM(T160:T163)*4/COUNT(T160:T163)))","v":8906.2760000000017},null,"Yearly"]
[null,null,{"$f":"IFERROR(C164/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-",0.33933827822796619,0.33743910022197066,0.3524805617034158,0.36245062519886173,0.37024359726719702,0.34060163595898402,0.28719769425226188,0.32377084423826302,0.33750804794066408,{"$f":"IFERROR(T164/T130, \"-\")","v":0.31573734189869895},null,"%GPM"]
[null,null,{"$f":"IFERROR((C164-B164)/B164,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I164-H164)/H164,\"-\")","v":"-"},"-","-",3.2522507439323924E-2,6.7542121050123846E-2,9.9880774891134005E-2,3.6831709621089844E-3,-4.5863612263231296E-2,-8.6987423213133463E-2,0.17767378545640561,0.11560784491415216,-0.10868297519448306,null,"%YoY Growth"]
[null,null,"SG&A"]
[null,null,"      Selling Expenses"]
["PL","      Selling Expenses",null,null,null,null,null,null,null,null,null,null,365.84699999999998,414.74599999999998,443.25299999999999,447.952,484.94099999999997,458.74900000000002,529.279,538.85900000000004,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,351.49903999999998,381.71300000000002,444.57400000000001,437.50900000000001,442.71600000000001,510.101,472.49900000000002,567.351,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,379.16235999999998,345.57799999999997,436.65499999999997,425.44099999999997,503.40699999999998,469.32499999999999,479.875,562.59,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,352.61671000000001,362.19657000000001,380.52300000000002,438.21699999999998,442.88,540.51499000000001,469.28199000000001,547.33668999999998,636.43926999999996,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C169:C172)=4,SUM(C169:C172),IF(COUNT(C169:C172)=0,\"\",SUM(C169:C172)*4/COUNT(C169:C172)))","v":""},{"$f":"IF(COUNT(D169:D172)=4,SUM(D169:D172),IF(COUNT(D169:D172)=0,\"\",SUM(D169:D172)*4/COUNT(D169:D172)))","v":""},"","","","","","",1410.46684,1457.1439600000001,1473.6610000000001,1734.192,1749.0830000000001,1934.5899899999999,1933.6489899999999,1958.4596900000001,{"$f":"IF(COUNT(S169:S172)=4,SUM(S169:S172),IF(COUNT(S169:S172)=0,\"\",SUM(S169:S172)*4/COUNT(S169:S172)))","v":2295.6592700000001},{"$f":"IF(COUNT(T169:T172)=4,SUM(T169:T172),IF(COUNT(T169:T172)=0,\"\",SUM(T169:T172)*4/COUNT(T169:T172)))","v":2155.4360000000001},null,"Yearly"]
[null,null,{"$f":"IFERROR(C173/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-",6.6708683704673449E-2,6.6372010975805695E-2,6.5680258595507912E-2,7.2260757952261834E-2,7.417504428875446E-2,7.9101559511261216E-2,7.3018214563908057E-2,7.079457628251562E-2,7.7540324561103754E-2,{"$f":"IFERROR(T173/T130, \"-\")","v":7.6412591892814005E-2},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C173-B173)/B173,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",3.3093383464442211E-2,1.1335214950209827E-2,0.17679167732606071,8.5867078155129738E-3,0.10605956950013228,-4.8640797526303283E-4,1.2831025759230596E-2,0.17217591034513452,-6.1081917439777526E-2,null,"%YoY Growth"]
[null,null,"      Administrative Expenses"]
["PL","      Administrative Expenses",null,null,null,null,null,null,null,null,null,null,525.88199999999995,493.23500000000001,467.28300000000002,523.13599999999997,499.90899999999999,491.971,516.56799999999998,551.822,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,532.57016999999996,532.08600000000001,593.17600000000004,470.64600000000002,468.81400000000002,542.61199999999997,516.73699999999997,607.58000000000004,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,556.62621999999999,528.41200000000003,499.92899999999997,468.99,494.46699999999998,499.178,529.25800000000004,632.16999999999996,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,505.72264999999999,545.38045,567.74099999999999,503.99700000000001,455.07799999999997,454.39852000000002,491.33823000000001,509.91831000000002,447.71841000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C177:C180)=4,SUM(C177:C180),IF(COUNT(C177:C180)=0,\"\",SUM(C177:C180)*4/COUNT(C177:C180)))","v":""},{"$f":"IF(COUNT(D177:D180)=4,SUM(D177:D180),IF(COUNT(D177:D180)=0,\"\",SUM(D177:D180)*4/COUNT(D177:D180)))","v":""},"","","","","","",2022.8905999999999,2179.4357866666669,2154.1210000000001,2090.337,1861.9970000000001,1940.8155199999999,2033.0372300000001,2047.8843099999999,{"$f":"IF(COUNT(S177:S180)=4,SUM(S177:S180),IF(COUNT(S177:S180)=0,\"\",SUM(S177:S180)*4/COUNT(S177:S180)))","v":2204.0364100000002},{"$f":"IF(COUNT(T177:T180)=4,SUM(T177:T180),IF(COUNT(T177:T180)=0,\"\",SUM(T177:T180)*4/COUNT(T177:T180)))","v":2207.288},null,"Yearly"]
[null,null,{"$f":"IFERROR(C181/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-",9.5673549620320805E-2,9.9271959342784308E-2,9.600798577557125E-2,8.7100699343358262E-2,7.8963496838359265E-2,7.9356109123494112E-2,7.6771301019092048E-2,7.4027105455543918E-2,7.4445585548891136E-2,{"$f":"IFERROR(T181/T130, \"-\")","v":7.8250802683960757E-2},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C181-B181)/B181,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",7.7386877306497417E-2,-1.1615293656063366E-2,-2.9610221524231973E-2,-0.10923597486912394,4.2330100424436669E-2,4.7516989146912977E-2,7.3029061056593524E-3,7.6250449909448376E-2,1.4752886954348685E-3,null,"%YoY Growth"]
[null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses",null,null,null,null,null,null,null,null,null,null,891.72900000000004,907.98099999999999,910.53599999999994,971.08799999999997,984.85,950.72,1045.847,1090.681,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,884.06921,913.79899999999998,1037.75,908.15499999999997,911.53,1052.713,989.23599999999999,1174.931,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,935.78857000000005,873.99,936.58399999999995,894.43100000000004,997.87400000000002,968.50300000000004,1009.133,1194.76,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,858.33936000000006,907.57701999999995,948.26400000000001,942.21400000000006,897.95799999999997,994.91350999999997,960.62022000000002,1057.2550000000001,1084.15768,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C185:C188)=4,SUM(C185:C188),IF(COUNT(C185:C188)=0,\"\",SUM(C185:C188)*4/COUNT(C185:C188)))","v":""},{"$f":"IF(COUNT(D185:D188)=4,SUM(D185:D188),IF(COUNT(D185:D188)=0,\"\",SUM(D185:D188)*4/COUNT(D185:D188)))","v":""},"","","","","","",3433.3574400000002,3636.5797333333335,3627.7820000000002,3824.529,3611.08,3875.40551,3966.6862200000005,4006.3440000000001,{"$f":"IF(COUNT(S185:S188)=4,SUM(S185:S188),IF(COUNT(S185:S188)=0,\"\",SUM(S185:S188)*4/COUNT(S185:S188)))","v":4499.6956800000007},{"$f":"IF(COUNT(T185:T188)=4,SUM(T185:T188),IF(COUNT(T185:T188)=0,\"\",SUM(T185:T188)*4/COUNT(T185:T188)))","v":4362.7240000000002},null,"Yearly"]
[null,null,{"$f":"IFERROR(C189/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-",0.16238223332499427,0.16564396971126485,0.16168824437107918,0.1593614572956201,0.1531385411271137,0.15845766863475533,0.1497895155830001,0.14482168173805954,{"$f":"IFERROR(S189/S130, \"-\")","v":0.1519859101099949},{"$f":"IFERROR(T189/T130, \"-\")","v":0.15466339457677475},null,"%Common Size"]
[null,null,{"$f":"IFERROR((C189-B189)/B189,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",5.9190543625231531E-2,-2.419232899719544E-3,5.4233413143347599E-2,-5.5810532486483974E-2,7.3198464171383662E-2,2.3553847401120213E-2,9.9977103810342579E-3,0.12314261581132341,-3.0440209681024594E-2,null,"%YoY Growth"]
[null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,0,0,18.152000000000001,28.472999999999999,5.5259999999999998,-39.881999999999998,31.885999999999999,28.771999999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,0.54174999999999995,18.042999999999999,215.73099999999999,-9.9250000000000007,16.478000000000002,28.693000000000001,28.866,9.8970000000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,0.92218,0,12.173999999999999,26.334,24.390999999999998,86.626000000000005,17.187000000000001,-69.046999999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,2.11727,0,-0.69199999999999995,-20.271000000000001,-2.29,7.2770400000000004,-21.101019999999998,-28.23873,34.087589999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C193:C196)=4,SUM(C193:C196),IF(COUNT(C193:C196)=0,\"\",SUM(C193:C196)*4/COUNT(C193:C196)))","v":""},{"$f":"IF(COUNT(D193:D196)=4,SUM(D193:D196),IF(COUNT(D193:D196)=0,\"\",SUM(D193:D196)*4/COUNT(D193:D196)))","v":""},"","","","","","",8.4690799999999999,1.9519066666666667,17.350999999999999,207.63400000000001,32.271000000000001,76.619039999999998,99.743979999999993,{"$f":"IF(COUNT(R193:R196)=4,SUM(R193:R196),IF(COUNT(R193:R196)=0,\"\",SUM(R193:R196)*4/COUNT(R193:R196)))","v":-22.067729999999997},{"$f":"IF(COUNT(S193:S196)=4,SUM(S193:S196),IF(COUNT(S193:S196)=0,\"\",SUM(S193:S196)*4/COUNT(S193:S196)))","v":6.8235900000000029},{"$f":"IF(COUNT(T193:T196)=4,SUM(T193:T196),IF(COUNT(T193:T196)=0,\"\",SUM(T193:T196)*4/COUNT(T193:T196)))","v":115.08799999999999},null,"Yearly"]
[null,null,"EBIT"]
[null,null,{"$f":"IFERROR(C160+C133-C185, \"\")","v":""},"","","","","","","","","",960.91399999999976,1094.848,1297.7379999999998,1034.1110000000003,823.19399999999985,1168.4449999999995,1402.5980000000002,{"$f":"IFERROR(T160+T133-T185, \"\")","v":1190.5440000000003},null,"Q1"]
[null,null,"","","","","","","","","",916.32057999999972,1089.8560000000002,1153.1469999999995,1500.1519999999998,1169.6039999999996,754.23700000000008,1206.3389999999999,1405.4899999999993,{"$f":"IFERROR(T161+T134-T186, \"\")","v":""},null,"Q2"]
[null,null,"","","","","","","","","",1011.4383100000001,1168.3209999999999,1419.0710000000004,1290.5379999999996,1322.9819999999997,1054.1769999999992,1319.3189999999997,1421.4570000000001,{"$f":"IFERROR(T162+T135-T187, \"\")","v":""},null,"Q3"]
[null,null,"","","","","","","","",974.28584000000012,983.06150000000025,1216.444,1383.864,1214.1709999999998,1157.9803800000009,1178.7303699999995,1440.6999199999996,1504.9228299999997,{"$f":"IFERROR(T163+T136-T188, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C199:C202)=4,SUM(C199:C202),IF(COUNT(C199:C202)=0,\"\",SUM(C199:C202)*4/COUNT(C199:C202)))","v":""},{"$f":"IF(COUNT(D199:D202)=4,SUM(D199:D202),IF(COUNT(D199:D202)=0,\"\",SUM(D199:D202)*4/COUNT(D199:D202)))","v":""},"","",{"$f":"IF(COUNT(G199:G202)=4,SUM(G199:G202),IF(COUNT(G199:G202)=0,\"\",SUM(G199:G202)*4/COUNT(G199:G202)))","v":""},{"$f":"IF(COUNT(H199:H202)=4,SUM(H199:H202),IF(COUNT(H199:H202)=0,\"\",SUM(H199:H202)*4/COUNT(H199:H202)))","v":""},{"$f":"IF(COUNT(I199:I202)=4,SUM(I199:I202),IF(COUNT(I199:I202)=0,\"\",SUM(I199:I202)*4/COUNT(I199:I202)))","v":""},"",3897.1433600000005,3881.0938533333333,4435.5349999999999,5050.93,5302.5989999999983,4684.677380000001,3810.3383699999986,5134.8029199999983,{"$f":"IF(COUNT(S199:S202)=4,SUM(S199:S202),IF(COUNT(S199:S202)=0,\"\",SUM(S199:S202)*4/COUNT(S199:S202)))","v":5734.4678299999996},{"$f":"IF(COUNT(T199:T202)=4,SUM(T199:T202),IF(COUNT(T199:T202)=0,\"\",SUM(T199:T202)*4/COUNT(T199:T202)))","v":4762.1760000000013},null,"Yearly"]
[null,null,{"$f":"IFERROR(C203/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-",0.18297032998422716,0.17590432450240848,0.19633521990123604,0.20892279387129251,0.22313921152470095,0.18976281228343717,0.14295952864715655,0.18438454893893896,0.19212296651515881,{"$f":"IFERROR(T203/(T130+T137), \"-\")","v":0.16752600602649195},null,"%EBIT"]
[null,null,{"$f":"IFERROR((C203-B203)/B203,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I203-H203)/H203,\"-\")","v":"-"},{"$f":"IFERROR((J203-I203)/I203,\"-\")","v":"-"},"-",-4.1182746396753499E-3,0.14285692838643332,0.13874200068311951,4.9826269617673981E-2,-0.11653184032961902,-0.18663804123049391,{"$f":"IFERROR((R203-Q203)/Q203,\"-\")","v":0.34759762031317976},{"$f":"IFERROR((S203-R203)/R203,\"-\")","v":0.11678440620657775},{"$f":"IFERROR((T203-S203)/S203,\"-\")","v":-0.16955223375976256},null,"%YoY Growth"]
[null,null,"EBITDA"]
[null,null,{"$f":"IFERROR(C199+C252, \"\")","v":""},"","","","","","","","","",1266.0429999999997,1393.0629999999999,1603.3729999999998,1342.2730000000004,1118.3939999999998,1455.8669999999995,1705.2020000000002,{"$f":"IFERROR(T199+T252, \"\")","v":1496.0750000000003},null,"Q1"]
[null,null,{"$f":"IFERROR(C200+C253-C252, \"\")","v":""},"","","","","","","","",916.32057999999972,1395.7210000000005,1453.2529999999995,1808.2809999999997,1475.1789999999994,1047.1650000000002,1500.0679999999998,1711.2409999999993,{"$f":"IFERROR(T200+T253-T252, \"\")","v":""},null,"Q2"]
[null,null,"","","","","","","","","",1011.4383100000001,1474.19,1720.2240000000006,1593.2749999999996,1627.7569999999996,1345.5229999999992,1614.8040000000001,1727.308,{"$f":"IFERROR(T201+T254-T253, \"\")","v":""},null,"Q3"]
[null,null,"","","","","","","","",974.28584000000012,2181.9135000000006,1525.1369999999999,1686.3059999999996,1513.731,1458.9987900000012,1466.8841699999994,1740.8777799999993,1809.9143799999997,{"$f":"IFERROR(T202+T255-T254, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C207:C210)=4,SUM(C207:C210),IF(COUNT(C207:C210)=0,\"\",SUM(C207:C210)*4/COUNT(C207:C210)))","v":""},"","","","","","","",3897.1433600000005,5479.5631866666672,5661.0909999999994,6252.8459999999995,6518.6599999999989,5904.2077900000004,4977.9661699999988,6311.6167799999985,{"$f":"IF(COUNT(S207:S210)=4,SUM(S207:S210),IF(COUNT(S207:S210)=0,\"\",SUM(S207:S210)*4/COUNT(S207:S210)))","v":6953.6653799999985},{"$f":"IF(COUNT(T207:T210)=4,SUM(T207:T210),IF(COUNT(T207:T210)=0,\"\",SUM(T207:T210)*4/COUNT(T207:T210)))","v":5984.3000000000011},null,"Yearly"]
[null,null,{"$f":"IFERROR(C211/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-",0.18297032998422716,0.24835237109533534,0.25058342372812031,0.25863792528641966,0.27431239899483395,0.23916248306007729,0.18676758549521974,0.22664250823004098,0.23296997394775842,{"$f":"IFERROR(T211/(T130+T137), \"-\")","v":0.21051844322098462},null,"%EBITDA"]
[null,null,{"$f":"IFERROR((C211-B211)/B211,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I211-H211)/H211,\"-\")","v":"-"},{"$f":"IFERROR((J211-I211)/I211,\"-\")","v":"-"},"-",0.40604609081321208,3.3128154042468376E-2,0.1045302045135823,4.2510882244660979E-2,-9.4260509061678113E-2,-0.15687822192992323,{"$f":"IFERROR((R211-Q211)/Q211,\"-\")","v":0.26791074194865411},{"$f":"IFERROR((S211-R211)/R211,\"-\")","v":0.10172490225238298},{"$f":"IFERROR((T211-S211)/S211,\"-\")","v":-0.13940351268383835},null,"%YoY Growth"]
[null,null,"    Finance Costs"]
["PL","    Finance Costs",null,null,null,null,null,null,null,null,null,null,3.306,2.923,2.4249999999999998,0.65700000000000003,0.86799999999999999,1.7110000000000001,0.92500000000000004,1.236,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,4.1447900000000004,3.4670000000000001,3.0219999999999998,2.2170000000000001,0.67100000000000004,1.214,1.921,0.90600000000000003,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,3.8179500000000002,3.113,2.6539999999999999,2.3479999999999999,0.81799999999999995,0.88700000000000001,2.2290000000000001,1.022,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,4.77691,4.9044600000000003,2.9550000000000001,2.73,-4.1589999999999998,0.74961999999999995,0.99431999999999998,1.1149199999999999,1.1233599999999999,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C215:C218)=4,SUM(C215:C218),IF(COUNT(C215:C218)=0,\"\",SUM(C215:C218)*4/COUNT(C215:C218)))","v":""},{"$f":"IF(COUNT(D215:D218)=4,SUM(D215:D218),IF(COUNT(D215:D218)=0,\"\",SUM(D215:D218)*4/COUNT(D215:D218)))","v":""},"","","",{"$f":"IF(COUNT(H215:H218)=4,SUM(H215:H218),IF(COUNT(H215:H218)=0,\"\",SUM(H215:H218)*4/COUNT(H215:H218)))","v":""},{"$f":"IF(COUNT(I215:I218)=4,SUM(I215:I218),IF(COUNT(I215:I218)=0,\"\",SUM(I215:I218)*4/COUNT(I215:I218)))","v":""},{"$f":"IF(COUNT(J215:J218)=4,SUM(J215:J218),IF(COUNT(J215:J218)=0,\"\",SUM(J215:J218)*4/COUNT(J215:J218)))","v":""},19.10764,17.156266666666667,12.840999999999999,11.329000000000001,2.8309999999999995,2.8956200000000001,3.96332,6.9759200000000003,{"$f":"IF(COUNT(S215:S218)=4,SUM(S215:S218),IF(COUNT(S215:S218)=0,\"\",SUM(S215:S218)*4/COUNT(S215:S218)))","v":3.9763599999999997},{"$f":"IF(COUNT(T215:T218)=4,SUM(T215:T218),IF(COUNT(T215:T218)=0,\"\",SUM(T215:T218)*4/COUNT(T215:T218)))","v":4.944},null,"Yearly"]
[null,null,{"$f":"IFERROR(C219/C130, \"-\")","v":"-"},"-","-","-","-","-","-","-",9.0370470042582961E-4,7.8145739251724261E-4,5.7231629297709388E-4,4.7205968361125781E-4,1.2005693862524753E-4,1.1839617641772157E-4,1.496624007987241E-4,2.521661809545472E-4,1.3430923700266309E-4,{"$f":"IFERROR(T219/T130, \"-\")","v":1.7527027214822078E-4},null,"%Common Size"]
[null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,50.116999999999997,66.513000000000005,76.542000000000002,85.278000000000006,41.475000000000001,-10.914999999999999,57.570999999999998,53.41,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,45.889980000000001,54.445,56.42,72.296999999999997,54.521999999999998,38.19,50.003999999999998,34.238999999999997,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,63.143050000000002,60.174999999999997,76.519000000000005,73.251999999999995,51.079000000000001,50.247,38.811,51.146000000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,48.03257,57.091990000000003,52.627000000000002,74.712999999999994,72.887,46.850099999999998,34.258740000000003,48.395960000000002,57.772590000000001,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C222:C225)=4,SUM(C222:C225),IF(COUNT(C222:C225)=0,\"\",SUM(C222:C225)*4/COUNT(C222:C225)))","v":""},{"$f":"IF(COUNT(D222:D225)=4,SUM(D222:D225),IF(COUNT(D222:D225)=0,\"\",SUM(D222:D225)*4/COUNT(D222:D225)))","v":""},"","","","","","",192.13028,221.50002666666668,217.364,274.16499999999996,294.97800000000001,237.72910000000002,164.17073999999997,{"$f":"IF(COUNT(R222:R225)=4,SUM(R222:R225),IF(COUNT(R222:R225)=0,\"\",SUM(R222:R225)*4/COUNT(R222:R225)))","v":126.29596000000001},{"$f":"IF(COUNT(S222:S225)=4,SUM(S222:S225),IF(COUNT(S222:S225)=0,\"\",SUM(S222:S225)*4/COUNT(S222:S225)))","v":200.72859000000003},{"$f":"IF(COUNT(T222:T225)=4,SUM(T222:T225),IF(COUNT(T222:T225)=0,\"\",SUM(T222:T225)*4/COUNT(T222:T225)))","v":213.64},null,"Yearly"]
[null,null,"EBT"]
[null,null,{"$f":"IFERROR(C199-C215, \"\")","v":""},"","","","","","","","","",957.60799999999972,1091.925,1295.3129999999999,1033.4540000000004,822.32599999999979,1166.7339999999995,1401.6730000000002,{"$f":"IFERROR(T199-T215, \"\")","v":1189.3080000000002},null,"Q1"]
[null,null,"","","","","","","","","",912.17578999999978,1086.3890000000001,1150.1249999999995,1497.9349999999997,1168.9329999999995,753.02300000000002,1204.4179999999999,1404.5839999999994,{"$f":"IFERROR(T200-T216, \"\")","v":""},null,"Q2"]
[null,null,"","","","","","","","","",1007.6203600000001,1165.2079999999999,1416.4170000000004,1288.1899999999996,1322.1639999999998,1053.2899999999993,1317.0899999999997,1420.4350000000002,{"$f":"IFERROR(T201-T217, \"\")","v":""},null,"Q3"]
[null,null,"","","","","","","","",969.50893000000008,978.15704000000028,1213.489,1381.134,1218.33,1157.2307600000008,1177.7360499999995,1439.5849999999996,1503.7994699999997,{"$f":"IFERROR(T202-T218, \"\")","v":""},null,"Q4"]
[null,null,{"$f":"IF(COUNT(C228:C231)=4,SUM(C228:C231),IF(COUNT(C228:C231)=0,\"\",SUM(C228:C231)*4/COUNT(C228:C231)))","v":""},"","","","","","","",3878.0357200000003,3863.9375866666669,4422.6939999999995,5039.6009999999997,5299.7679999999991,4681.7817599999998,3806.3750499999987,5127.8269999999984,{"$f":"IF(COUNT(S228:S231)=4,SUM(S228:S231),IF(COUNT(S228:S231)=0,\"\",SUM(S228:S231)*4/COUNT(S228:S231)))","v":5730.4914699999999},{"$f":"IF(COUNT(T228:T231)=4,SUM(T228:T231),IF(COUNT(T228:T231)=0,\"\",SUM(T228:T231)*4/COUNT(T228:T231)))","v":4757.2320000000009},null,"Yearly"]
[null,null,{"$f":"IFERROR(C232/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-",0.18207322898663392,0.17512674436314152,0.19576682385459188,0.20845418980594851,0.22302007992379616,0.18964551904210314,0.14281082942308271,0.1841340521072837,0.19198974576969824,{"$f":"IFERROR(T232/(T130+T137), \"-\")","v":0.16735208373260885},null,"%EBT"]
[null,null,{"$f":"IFERROR((C232-B232)/B232,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I232-H232)/H232,\"-\")","v":"-"},{"$f":"IFERROR((J232-I232)/I232,\"-\")","v":"-"},"-",-3.6353799581127651E-3,0.1446080328164305,0.13948670199656593,5.1624523449376146E-2,-0.11660628163346007,-0.18698152858795392,{"$f":"IFERROR((R232-Q232)/Q232,\"-\")","v":0.34716808844152131},{"$f":"IFERROR((S232-R232)/R232,\"-\")","v":0.11752823759459938},{"$f":"IFERROR((T232-S232)/S232,\"-\")","v":-0.16983874334254948},null,"%YoY Growth"]
[null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,141.494,141.06800000000001,175.08199999999999,150.59200000000001,121.583,198.46899999999999,267.38,224.75399999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,103.29844,149.18,206.578,198.25299999999999,174.07400000000001,126.021,212.58799999999999,272.44499999999999,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,114.23327,143.97399999999999,195.041,194.99799999999999,189.69,192.65899999999999,240.71100000000001,247.97399999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,101.4008,109.59584,155.358,186.18100000000001,157.35300000000001,167.05287000000001,182.55825999999999,246.95574999999999,290.82263,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C236:C239)=4,SUM(C236:C239),IF(COUNT(C236:C239)=0,\"\",SUM(C236:C239)*4/COUNT(C236:C239)))","v":""},{"$f":"IF(COUNT(D236:D239)=4,SUM(D236:D239),IF(COUNT(D236:D239)=0,\"\",SUM(D236:D239)*4/COUNT(D236:D239)))","v":""},"","","","","","",405.60320000000002,436.17006666666663,590.00599999999997,728.86800000000005,725.68599999999992,681.40886999999998,622.82125999999994,898.72375,{"$f":"IF(COUNT(S236:S239)=4,SUM(S236:S239),IF(COUNT(S236:S239)=0,\"\",SUM(S236:S239)*4/COUNT(S236:S239)))","v":1078.6216300000001},{"$f":"IF(COUNT(T236:T239)=4,SUM(T236:T239),IF(COUNT(T236:T239)=0,\"\",SUM(T236:T239)*4/COUNT(T236:T239)))","v":899.01599999999996},null,"Yearly"]
[null,null,{"$f":"IFERROR(C240/C232, \"-\")","v":"-"},"-","-","-","-","-","-","-",0.10458985664010335,0.11288227536898204,0.13340421019405821,0.14462811639254777,0.13692788061666097,0.14554477438948371,0.16362582557386196,0.17526405434504719,{"$f":"IFERROR(S240/S232, \"-\")","v":0.18822497784819145},{"$f":"IFERROR(T240/T232, \"-\")","v":0.18897880111796098},null,"%Common Size"]
[null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,689.43399999999997,865.65599999999995,1005.849,845.07899999999995,608.74599999999998,803.60500000000002,1144.4359999999999,981.48800000000006,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,679.42299000000003,845.70299999999997,974.17600000000004,1141.6010000000001,877.89499999999998,556.23699999999997,940.30200000000002,1093.4280000000001,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,765.32817999999997,889.36099999999999,1064.06,987.67600000000004,984.33100000000002,789.75199999999995,980.43499999999995,1048.9069999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,717.79623000000004,729.31683999999996,979.904,1039.174,954.88,867.33936000000006,831.18496000000005,1053.19974,1194.93678,null,null,"Q4"]
[null,null,{"$f":"IF(COUNT(C243:C246)=4,SUM(C243:C246),IF(COUNT(C243:C246)=0,\"\",SUM(C243:C246)*4/COUNT(C243:C246)))","v":""},{"$f":"IF(COUNT(D243:D246)=4,SUM(D243:D246),IF(COUNT(D243:D246)=0,\"\",SUM(D243:D246)*4/COUNT(D243:D246)))","v":""},"","","",{"$f":"IF(COUNT(H243:H246)=4,SUM(H243:H246),IF(COUNT(H243:H246)=0,\"\",SUM(H243:H246)*4/COUNT(H243:H246)))","v":""},{"$f":"IF(COUNT(I243:I246)=4,SUM(I243:I246),IF(COUNT(I243:I246)=0,\"\",SUM(I243:I246)*4/COUNT(I243:I246)))","v":""},{"$f":"IF(COUNT(J243:J246)=4,SUM(J243:J246),IF(COUNT(J243:J246)=0,\"\",SUM(J243:J246)*4/COUNT(J243:J246)))","v":""},2871.1849200000001,2898.7573466666668,3404.402,3943.0659999999998,4090.0060000000003,3574.6443599999998,2785.9199600000002,3777.5417400000001,{"$f":"IF(COUNT(S243:S246)=4,SUM(S243:S246),IF(COUNT(S243:S246)=0,\"\",SUM(S243:S246)*4/COUNT(S243:S246)))","v":4481.7077799999997},{"$f":"IF(COUNT(T243:T246)=4,SUM(T243:T246),IF(COUNT(T243:T246)=0,\"\",SUM(T243:T246)*4/COUNT(T243:T246)))","v":3925.9520000000002},null,"Yearly"]
[null,null,{"$f":"IFERROR(C247/(C130+C137), \"-\")","v":"-"},"-","-","-","-","-","-","-",0.13480172622085343,0.13138150537737076,0.15069298637080031,0.16309795723538076,0.17211196131770409,0.1447985659722692,0.10452452398087296,0.1356469451076644,0.15015150826082263,{"$f":"IFERROR(T247/(T130+T137), \"-\")","v":0.13810893558149007},null,"%NPM"]
[null,null,{"$f":"IFERROR((C247-B247)/B247,\"-\")","v":"-"},"-","-","-","-","-",{"$f":"IFERROR((I247-H247)/H247,\"-\")","v":"-"},{"$f":"IFERROR((J247-I247)/I247,\"-\")","v":"-"},"-",9.6031525084307751E-3,0.17443497087287529,0.15822573244875304,3.726541731738716E-2,-0.12600510610497895,-0.2206441594094691,{"$f":"IFERROR((R247-Q247)/Q247,\"-\")","v":0.3559405130935635},0.18640853985639866,-0.12400535851090219,null,"%YoY Growth"]
[null,null,"Operating Activities"]
[null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,305.12900000000002,298.21499999999997,305.63499999999999,308.16199999999998,295.2,287.42200000000003,302.60399999999998,305.53100000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,610.99400000000003,598.32100000000003,613.76400000000001,613.73699999999997,588.12800000000004,581.15099999999995,608.35500000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,916.86300000000006,899.47400000000005,916.50099999999998,918.51199999999994,879.47400000000005,876.63599999999997,914.20600000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,1198.8520000000001,1225.556,1201.9159999999999,1216.0609999999999,1219.5304100000001,1167.6278,1176.81386,1219.1975500000001,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C255/C130,\"-\")","v":"-"},"-","-","-","-","-","-","-",0,5.4606971093210721E-2,5.4622355482893487E-2,5.0081744786592677E-2,5.1570667905883841E-2,4.9864187140970267E-2,4.4091816907878362E-2,4.2539572811984533E-2,4.1180751414865907E-2,{"$f":"IFERROR(T255/T130,\"-\")","v":0},null,"%Common Size"]
[null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,1283.3420000000001,954.23900000000003,959.25300000000004,956.55100000000004,558.78700000000003,1037.6410000000001,1189.6610000000001,1157.9659999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,2716.9209999999998,2009.721,2253.9360000000001,2081.7249999999999,1598.825,2377.7890000000002,2238.3739999999998,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,4023.8789999999999,3765.2220000000002,4035.9459999999999,3521.6480000000001,2415.3249999999998,3677.8589999999999,4906.8689999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,3693.0859999999998,5352.3620000000001,5543.2449999999999,5928.1139999999996,4654.9160499999998,3313.43588,5390.1687499999998,6583.6024900000002,null,null,"Yearly"]
[null,null,{"$f":"IFERROR(C261/C247,IFERROR(C260/C247,IFERROR(C259/C247,IFERROR(C258/C247,\"\"))))","v":""},"","","","","","","",0,1.2740238517193396,1.5721885958238775,1.4058210032497553,1.4494144996364307,1.3022039624663528,1.189350709128054,1.4268985284594102,{"$f":"IFERROR(S261/S247,IFERROR(S260/S247,IFERROR(S259/S247,IFERROR(S258/S247,\"\"))))","v":1.4689941453523327},{"$f":"IFERROR(T261/T247,IFERROR(T260/T247,IFERROR(T259/T247,IFERROR(T258/T247,\"\"))))","v":0},null,"CFO/Net Profit"]
[null,null,"Free Cash Flow"]
[null,null,{"$f":"IF(AND(ISBLANK(C258),ISBLANK(C270)),\"\",C258+C270)","v":""},"","","","","","","","","",1209.9090000000001,696.89400000000001,670.029,848.26600000000008,460.07500000000005,864.8180000000001,{"$f":"IF(AND(ISBLANK(S258),ISBLANK(S270)),\"\",S258+S270)","v":948.12100000000009},{"$f":"IF(AND(ISBLANK(T258),ISBLANK(T270)),\"\",T258+T270)","v":944.40699999999993},null,"Q1"]
[null,null,"","","","","","","","","","",2392.8379999999997,1431.3809999999999,1567.4410000000003,1741.0909999999999,1354.258,1965.5250000000001,{"$f":"IF(AND(ISBLANK(S259),ISBLANK(S271)),\"\",S259+S271)","v":1309.4949999999999},"",null,"Q2"]
[null,null,"","","","","","","","","","",3458.085,2868.1680000000001,2978.105,2996.4430000000002,1909.0109999999997,2934.5529999999999,3588.7779999999998,"",null,"Q3"]
[null,null,"","","","","","","","","",3133.6909999999998,4393.3240000000005,4321.49,3873.0089999999996,3947.5706,2496.1698999999999,4408.0790299999999,4825.7774200000003,"",null,"Yearly"]
[null,null,"Investing Activities"]
[null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,-73.433000000000007,-257.34500000000003,-289.22399999999999,-108.285,-98.712000000000003,-172.82300000000001,-241.54,-213.559,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,-324.08300000000003,-578.34,-686.495,-340.63400000000001,-244.56700000000001,-412.26400000000001,-928.87900000000002,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,-565.79399999999998,-897.05399999999997,-1057.8409999999999,-525.20500000000004,-506.31400000000002,-743.30600000000004,-1318.0909999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,-559.39499999999998,-959.03800000000001,-1221.7550000000001,-2055.105,-707.34545000000003,-817.26598000000001,-982.08972000000006,-1757.8250700000001,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,-1222.8610000000001,-1512.421,-65.805000000000007,-822.30200000000002,582.93499999999995,-498.03100000000001,-570.57500000000005,-643.49800000000005,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,-1221.5050000000001,-1971.174,-1045.6400000000001,-472.78800000000001,-80.405000000000001,-80.066999999999993,-938.21299999999997,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,-1386.9359999999999,-2924.585,-1768.614,-954.36599999999999,-81.474000000000004,-1613.5260000000001,-2396.047,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,-2040.9829999999999,-2974.069,-3945.6559999999999,-3920.047,-3314.70966,-1937.9049299999999,-3285.4142000000002,-2608.3380900000002,null,null,"Yearly"]
[null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,-51.485999999999997,-16.771999999999998,-15.824,-9.4870000000000001,-11.492000000000001,224.102,-13.996,-15.191000000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,-607.976,-710.85,-748.34299999999996,-702.00699999999995,-650.73199999999997,-587.43700000000001,-743.36300000000006,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,-628.66,-742.16899999999998,-758.44899999999996,-713.46600000000001,-643.28,-950.03899999999999,-1287.816,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,-1324.373,-1263.479,-1593.953,-1642.652,-1440.7178699999999,-1119.26475,-1706.8179,-2260.78008,null,null,"Yearly"]
[null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent",null,null,null,null,null,null,null,null,null,null,8.9949999999999992,-574.95399999999995,877.62400000000002,124.762,1130.23,763.71199999999999,605.09,499.27699999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,887.44,-672.303,459.95299999999997,906.93,867.68799999999999,1710.2850000000001,556.798,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,2008.2829999999999,98.468000000000004,1508.883,1853.816,1690.5709999999999,1114.2940000000001,1223.0060000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,327.73,1114.8140000000001,3.6360000000000001,365.41500000000002,-100.51148000000001,256.26620000000003,397.93664999999999,1714.48432,null,null,"Yearly"]
[null,null,"Financial Ratio"]
[null,null,"Profitability Ratio"]
[null,null,{"$f":"IFERROR(C160/C126, \"\")","v":""},"","","","","","","","","",0.34733887439334049,0.34961318043669781,0.36520504848725877,0.34026561676055717,0.28853801038503774,0.30527858331911784,0.34051621674061566,{"$f":"IFERROR(T160/T126, \"\")","v":0.31573734189869895},null,"GPM Q1"]
[null,null,"","","","","","","","","",0.33303884803727019,0.35598573278876822,0.36178267159078092,0.38109417281630559,0.34486577178880062,0.27140516510828816,0.31926661210106733,0.33934152292362779,{"$f":"IFERROR(T161/T127, \"\")","v":""},null,"GPM Q2"]
[null,null,"","","","","","","","","",0.34256072736414578,0.35174212746524741,0.36858881552856226,0.37162891535821713,0.35514137859759637,0.28584815168149796,0.33223117129787372,0.33652160345960835,{"$f":"IFERROR(T162/T128, \"\")","v":""},null,"GPM Q3"]
[null,null,"","","","","","","","",0.33933827822796619,0.33640725761254542,0.35437307121667877,0.36852652298132804,0.36237472172696417,0.32272585878909921,0.3023589317756063,0.33721412225209696,0.33387399708230125,{"$f":"IFERROR(T163/T129, \"\")","v":""},null,"GPM Q4"]
[null,null,"","","","","","","","",0.33933827822796619,0.33743910022197066,0.3524805617034158,0.36245062519886173,0.37024359726719702,0.34060163595898402,0.28719769425226188,0.32377084423826302,0.33750804794066408,{"$f":"IFERROR(T164/T130, \"\")","v":0.31573734189869895},null,"GPM"]
[null,null,{"$f":"IFERROR(C169/C126,\"\")","v":""},"","","","","","","","","",7.0713943179812819E-2,7.3831365931716325E-2,7.4980804536472906E-2,7.7346429302795713E-2,7.8770773039965034E-2,6.7461897731216511E-2,7.5566474794732441E-2,{"$f":"IFERROR(T169/T126,\"\")","v":7.6412591892814005E-2},null,"Selling Expense Q1"]
[null,null,"","","","","","","","","",6.8049993553140897E-2,6.891551934750402E-2,7.5025127968694844E-2,7.0731868197957209E-2,7.6782407873112246E-2,7.8014665994343979E-2,7.0455978638596747E-2,7.5862441518765145E-2,{"$f":"IFERROR(T170/T127,\"\")","v":""},null,"Selling Expense Q2"]
[null,null,"","","","","","","","","",6.7846587759455207E-2,6.0604689516229437E-2,6.9546577118012654E-2,7.4240556007129477E-2,7.8471146432854799E-2,6.796268203268406E-2,6.9576848072726738E-2,7.3823471636048285E-2,{"$f":"IFERROR(T171/T128,\"\")","v":""},null,"Selling Expense Q3"]
[null,null,"","","","","","","","",6.6708683704673449E-2,6.3411829979676843E-2,6.3186132105000542E-2,7.0939421994026225E-2,7.6983875764767395E-2,8.3354924178801082E-2,6.8197471154381684E-2,7.5385451045544297E-2,8.4831124428633678E-2,{"$f":"IFERROR(T172/T129,\"\")","v":""},null,"Selling Expense Q4"]
[null,null,"","","","","","","","",6.6708683704673449E-2,6.6372010975805695E-2,6.5680258595507912E-2,7.2260757952261834E-2,7.417504428875446E-2,7.9101559511261216E-2,7.3018214563908057E-2,7.079457628251562E-2,7.7540324561103754E-2,{"$f":"IFERROR(T173/T130,\"\")","v":7.6412591892814005E-2},null,"Selling Expense"]
[null,null,{"$f":"IFERROR(C177/C126,\"\")","v":""},"","","","","","","","","",0.10164683560965737,8.7803652778640662E-2,7.9045726224564003E-2,9.0328208468200472E-2,8.1202081035911339E-2,7.2347399751769084E-2,7.375169381699509E-2,{"$f":"IFERROR(T177/T126,\"\")","v":7.8250802683960757E-2},null,"Admin Expense Q1"]
[null,null,"","","","","","","","","",0.10310525068601938,9.6064276111989949E-2,0.10010280697467358,7.6089110943765206E-2,8.1308712051575388E-2,8.2986886801874479E-2,7.7052461558167445E-2,8.1241598618793889E-2,{"$f":"IFERROR(T178/T127,\"\")","v":""},null,"Admin Expense Q2"]
[null,null,"","","","","","","","","",9.9601631566075877E-2,9.2668645563808563E-2,7.9624304661645801E-2,8.1839969259623918E-2,7.7077578109192788E-2,7.2285677710991675E-2,7.6736865761448739E-2,8.2953810171102635E-2,{"$f":"IFERROR(T179/T128,\"\")","v":""},null,"Admin Expense Q3"]
[null,null,"","","","","","","","",9.5673549620320805E-2,9.5482882042863204E-2,9.4273822679378408E-2,8.1588016591604709E-2,7.9104200269325353E-2,7.0074567555581432E-2,7.1402750332417303E-2,7.0231765014203015E-2,5.9676481226087812E-2,{"$f":"IFERROR(T180/T129,\"\")","v":""},null,"Admin Expense Q4"]
[null,null,"","","","","","","","",9.5673549620320805E-2,9.9271959342784308E-2,9.600798577557125E-2,8.7100699343358262E-2,7.8963496838359265E-2,7.9356109123494112E-2,7.6771301019092048E-2,7.4027105455543918E-2,7.4445585548891136E-2,{"$f":"IFERROR(T181/T130,\"\")","v":7.8250802683960757E-2},null,"Admin Expense"]
[null,null,{"$f":"IFERROR(C185/C126,\"\")","v":""},"","","","","","","","","",0.1723607787894702,0.16163501871035699,0.1540265307610369,0.16767463777099617,0.15997285407587636,0.1398092974829856,0.14931816861172753,{"$f":"IFERROR(T185/T126,\"\")","v":0.15466339457677475},null,"SG&A Q1"]
[null,null,"","","","","","","","","",0.17115524423916029,0.16497979545949396,0.17512793494336842,0.1468209791417224,0.15809111992468763,0.16100155279621847,0.14750844019676421,0.15710404013755902,{"$f":"IFERROR(T186/T127,\"\")","v":""},null,"SG&A Q2",null,"Stock Name","Price"]
[null,null,"","","","","","","","","",0.16744821753615022,0.15327333508003801,0.14917088177965845,0.15608052526675339,0.15554872454204757,0.14024835974367575,0.14631371383417549,0.15677728180715092,{"$f":"IFERROR(T187/T128,\"\")","v":""},null,"SG&A Q3",null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"TFMAMA"},{"$f":"INDIRECT(\"Price!B\" & MATCH(X308,Price!A:A, 0))","v":189}]
[null,null,"","","","","","","","",0.16238223332499427,0.15889471202254005,0.15745995478437894,0.15252743858563095,0.15608807603409275,0.1534294917343825,0.13960022148679899,0.14561721605974734,0.14450760565472148,{"$f":"IFERROR(T188/T129,\"\")","v":""},null,"SG&A Q4",null,"Stock"]
[null,null,"","","","","","","","",0.16238223332499427,0.16564396971126485,0.16168824437107918,0.1593614572956201,0.1531385411271137,0.15845766863475533,0.1497895155830001,0.14482168173805954,0.1519859101099949,{"$f":"IFERROR(T189/T130,\"\")","v":0.15466339457677475},null,"SG&A",null,"Forecast",2025,2026,2027,2028]
[null,null,{"$f":"IFERROR(C243/C145,\"\")","v":""},"","","","","","","","","",0.13029249354569925,0.15093444801859918,0.16619342895461361,0.14284695253107052,9.6372095143906836E-2,0.11475840122377735,0.15656166165741653,{"$f":"IFERROR(T243/T145,\"\")","v":0.13389284812463823},null,"NPM Q1",null,"Rev.Growth"]
[null,null,"","","","","","","","","",0.12818092178098267,0.1498671455593443,0.16054394459037463,0.18048770847529444,0.14746215497203427,8.3035865166607048E-2,0.13559037058068693,0.1413554390652009,{"$f":"IFERROR(T244/T146,\"\")","v":""},null,"NPM Q2",null,"Revenue",{"$f":"S130*(1+Y311)","v":29606.005429999997},{"$f":"Y312*(1+Z311)","v":29606.005429999997},{"$f":"Z312*(1+AA311)","v":29606.005429999997},29606.005429999997]
[null,null,"","","","","","","","","",0.134964017665792,0.15321323466202633,0.16606756696016101,0.1684068448124845,0.14981739534763375,0.11153857452438574,0.13808681102542414,0.133072737994227,{"$f":"IFERROR(T245/T147,\"\")","v":""},null,"NPM Q3",null,"Other Rev"]
[null,null,"","","","","","","","",0.1334134664643408,0.12717944268803219,0.15991701778418813,0.16452365237080999,0.17062558844188896,0.13026990431930258,0.11755278262116642,0.1405417426205989,0.15322547979872261,{"$f":"IFERROR(T246/T148,\"\")","v":""},null,"NPM Q4",null,"GPM"]
[null,null,"","","","","","","","",0.1334134664643408,0.13013961454702033,0.14887997230564753,0.16076473972510139,0.17157118324836795,0.1424299787814319,0.10254928926206303,0.13239923846790308,0.14586101401742185,{"$f":"IFERROR(T247/T149,\"\")","v":0.13389284812463823},null,"NPM",null,"Gross Profit",{"$f":"Y312*Y314","v":0},{"$f":"Z312*Z314","v":0},{"$f":"AA312*AA314","v":0},0]
[null,null,{"$f":"IFERROR(C247/C55,\"\")","v":""},"","","","","","","",0.10522447067449349,9.8519552573899133E-2,0.11038353619695285,0.1151144997875541,0.10931002836256998,8.827660165412958E-2,6.4969635063808817E-2,8.2542315447523634E-2,9.0242912266881789E-2,{"$f":"IFERROR(T247/T55,\"\")","v":""},null,"ROA",null,"Selling Expense %"]
[null,null,{"$f":"IFERROR((C203*(1-C241))/(C122+C97),\"\")","v":""},"","","","","","","",0.1925401941417858,0.17219369728947684,0.18294528291681375,0.18469691953896256,0.17618683135254234,0.14206167912467899,0.10713326839181532,0.1332769659350912,0.1347775556004244,{"$f":"IFERROR((T203*(1-T241))/(T122+T97),\"\")","v":""},null,"ROIC",null,"Selling Expense",{"$f":"Y312*Y316","v":0},{"$f":"Z312*Z316","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C122,\"\")","v":""},"","","","","","","",0.15956012691989979,0.1458329902273488,0.16289159103038392,0.16856498960775546,0.15745683485046685,0.12686469692046357,9.3654539128908171E-2,0.11888461788724725,0.12975745128858304,{"$f":"IFERROR(T247/T122,\"\")","v":""},null,"ROE",null,"Admin Expense %"]
[null,null,"Liquidity Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Expense",{"$f":"Y318*Y312","v":0},{"$f":"Z318*Z312","v":0},{"$f":"AA318*AA312","v":0},0]
[null,null,{"$f":"IFERROR(C31/C67,\"\")","v":""},"","","","","","","",4.0411410394479352,5.0745403595678544,4.4592636591039776,4.629784067828397,5.5220728850540954,5.4789283500679238,5.5928251527103461,6.4859094977144078,6.2857459698227025,{"$f":"IFERROR(T31/T67,\"\")","v":""},null,"Current Ratio",null,"EBIT",{"$f":"Y315+Y313-Y317-Y319","v":0},{"$f":"Z315+Z313-Z317-Z319","v":0},{"$f":"AA315+AA313-AA317-AA319","v":0},{"$f":"AB315+AB313-AB317-AB319","v":0}]
[null,null,{"$f":"IFERROR((C31-C25)/C67,\"\")","v":""},"","","","","","","",3.6120436238880678,4.5597853203544148,4.0011519997016789,4.161010272157224,5.038469929137924,4.8894410805503004,4.8053320047357877,5.8746802609582174,5.7214544041191386,{"$f":"IFERROR((T31-T25)/T67,\"\")","v":""},null,"Quick Ratio",null,"Financial Cost"]
[null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT",{"$f":"Y320-Y321","v":0},{"$f":"Z320-Z321","v":0},0,0]
[null,null,{"$f":"IFERROR(C97/C122,\"\")","v":""},"","","","","","","",7.1871939281544445E-3,5.9168174253568396E-3,5.3081364120100274E-3,0,0,0,0,0,0,{"$f":"IFERROR(T97/T122,\"\")","v":""},null,"Debt to Equity",null,"Tax %"]
[null,null,{"$f":"IFERROR(C97/C247,\"\")","v":""},"","","","","","","",4.5043796761094719E-2,4.0572557801446148E-2,3.2586927160775957E-2,0,0,0,0,0,0,{"$f":"IFERROR(T97/T247,\"\")","v":""},null,"Debt to Net Profit",null,"Tax",{"$f":"Y322*Y323","v":0},{"$f":"Z322*Z323","v":0},{"$f":"AA322*AA323","v":0},{"$f":"AB322*AB323","v":0}]
[null,null,"Efficiency Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Profit",{"$f":"Y322-Y324","v":0},{"$f":"Z322-Z324","v":0},0,0]
[null,null,{"$f":"IFERROR(365/(C130/((C19+B19)/2)),\"\")","v":""},"","","","","","","",28.051003473819669,57.155982900855669,59.535958831913184,55.73504940855242,53.195930230930855,51.389348351802838,52.18851355272335,55.791351506927064,51.497868355791901,24.721176731070454,null,"Collection Period",null,"NPM",{"$f":"Y325/Y312","v":0},{"$f":"Z325/Z312","v":0},0,0]
[null,null,{"$f":"IFERROR(365/(C156/((C25+B25)/2)),\"\")","v":""},"","","","","","","",15.975676428464327,32.311313552057641,34.274097495753978,33.762903333012872,35.340729606153069,37.665057682291817,44.402490556913882,47.693886012702322,41.548585013055487,21.384614180449816,null,"Inventory Period",null,"NP Growth",{"$f":"(Y325/S247)-1","v":-1},{"$f":"Z325/Y325-1","v":{"$error":"#DIV/0!"}},{"$f":"AA325/Z325-1","v":{"$error":"#DIV/0!"}},{"$f":"AB325/AA325-1","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IFERROR(365/(C156/((C61+B61)/2)),\"\")","v":""},"","","","","","","",24.433863345446849,45.891865217056449,46.740071033653223,44.810065140578466,44.298838710442048,43.590292961884401,41.677836588867265,44.05717448492986,45.55162170462976,24.766585529128484,null,"Payment Period",null,"Price",{"$f":"Y308","v":189},{"$f":"Y328","v":189},{"$f":"Z328","v":189},{"$f":"AA328","v":189}]
[null,null,{"$f":"IFERROR(C326+C327-C328, \"\")","v":""},"","","","","","","",19.592816556837146,43.575431235856854,47.069985294013932,44.687887600986819,44.237821126641883,45.464113072210253,54.91316752076996,59.42806303469952,{"$f":"IFERROR(S326+S327-S328, \"\")","v":47.494831664217621},{"$f":"IFERROR(T326+T327-T328, \"\")","v":21.339205382391789},null,"Cash Cycle",null,"EPS",{"$f":"Y325/S332","v":0},{"$f":"Z325/S332","v":0},{"$f":"AA325/S332","v":0},{"$f":"AB325/S332","v":0}]
[null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Y328/Y329","v":{"$error":"#DIV/0!"}},{"$f":"Z328/Z329","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["HS","Listed Shares",null,null,null,null,null,null,null,null,null,329704014,329704014,329704014,329704014,329704014,329704014,329704014,329704014,329704014,null,"Common Shares",null,"Core P/E",null,{"$f":"Y331","v":0},{"$f":"Z331","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,329.70401399999997,329.70401399999997,329.70401399999997,329.70401399999997,329.70401399999997,329.70401399999997,329.70401399999997,329.70401399999997,329.70401399999997,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Y332","v":0},0,0]
[null,null,{"$f":"IFERROR(IF(ISBLANK(C122), IF(ISBLANK(C121), IF(ISBLANK(C120), IF(ISBLANK(C119), \"\",C119/C332),C120/C332),C121/C332),C122/C332),\"\")","v":""},"","","","","","","","",60.288134678275419,63.389589184680055,70.948371893343108,78.784030212019204,85.460970365984096,90.22264800209561,96.373886003098534,104.75795089956047,{"$f":"IFERROR(IF(ISBLANK(T122), IF(ISBLANK(T121), IF(ISBLANK(T120), IF(ISBLANK(T119), \"\",T119/T332),T120/T332),T121/T332),T122/T332),\"\")","v":107.11763733637771},null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Y333","v":0},0,0]
[null,null,{"$f":"IFERROR(C247/C332, \"\")","v":""},"","","","","",{"$f":"IFERROR(I247/I332, \"\")","v":""},"","",8.7919989553620272,10.325631037054952,11.959411570888548,12.4050840339481,10.84198010400929,8.4497605176259718,11.457372611787493,{"$f":"IFERROR(S247/S332, \"\")","v":13.593124710941494},{"$f":"IFERROR(T247/T332, \"\")","v":11.90750440787779},null,"EPS",null,"Core Valuation"]
[null,null,{"$f":"IFERROR((C334-B334)/B334,\"\")","v":""},"","","","","","","","","",0.17443497087287529,0.1582257324487529,3.7265417317387257E-2,-0.12600510610497892,-0.22064415940946908,0.35594051309356328,0.18640853985639877,-0.12400535851090222,null,"EPS Growth",null,"Price",{"$f":"Y331*Y329","v":0},{"$f":"Z331*Z329","v":0},{"$f":"AA331*AA329","v":0},{"$f":"AB331*AB329","v":0}]
["DV","Dividend (per Share)",null,null,null,null,null,null,null,null,null,null,3.92,2,2.5,4.08,4.08,4.42,5.42,null,null,"Dividend Per Share",null,"MOS",{"$f":"Y335/Y328-1","v":-1},{"$f":"Z335/Z328-1","v":-1},{"$f":"AA335/AA328-1","v":-1},{"$f":"AB335/AB328-1","v":-1}]
[null,null,{"$f":"IFERROR(C336/C345,\"\")","v":""},"","","","","","",{"$f":"IFERROR(J336/J345,\"\")","v":""},{"$f":"IFERROR(K336/K345,\"\")","v":""},{"$f":"IFERROR(L336/L345,\"\")","v":0},{"$f":"IFERROR(M336/M345,\"\")","v":2.2955911132324761E-2},{"$f":"IFERROR(N336/N345,\"\")","v":1.1765423892448687E-2},1.2942992450744782E-2,2.1131407238073361E-2,1.9750842734475162E-2,2.2024019162299478E-2,{"$f":"IFERROR(S336/S345,\"\")","v":2.5928759410927611E-2},{"$f":"IFERROR(T336/T345,\"\")","v":0},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA335)","v":-1},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB335)","v":-1}]
[null,null,{"$f":"IFERROR(C336*C332/C247,\"\")","v":""},"","","","","","","",0,0,0.37963781447666867,0.1672323080567254,0.20153027526120984,0.37631502371889103,0.48285392130217547,0.3857778000038723,{"$f":"IFERROR(S336*S332/S247,\"\")","v":0.39873098461586892},{"$f":"IFERROR(T336*T332/T247,\"\")","v":0},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AA337+AA333","v":-1},{"$f":"AB337+AB333","v":-1}]
[null,null,{"$f":"IF(AND(ISBLANK(C332), ISBLANK(C345)), \"\", C332*C345)","v":""},{"$f":"IF(AND(ISBLANK(D332), ISBLANK(D345)), \"\", D332*D345)","v":""},"","","","",{"$f":"IF(AND(ISBLANK(I332), ISBLANK(I345)), \"\", I332*I345)","v":""},"","",65361.026024800645,56300.955663662804,56046.261828545146,63683.884398199523,63658.437981182302,68108.100257006357,{"$f":"IF(AND(ISBLANK(R332), ISBLANK(R345)), \"\", R332*R345)","v":66168.292496520298},{"$f":"IF(AND(ISBLANK(S332), ISBLANK(S345)), \"\", S332*S345)","v":68919.44684121196},{"$f":"IF(AND(ISBLANK(T332), ISBLANK(T345)), \"\", T332*T345)","v":65502.294964766108},null,"Market Cap",null,"Fair Valuation"]
[null,null,{"$f":"IFERROR(C345/C333,\"\")","v":""},"","","","","","","","",3.2882344845059293,2.6938511505354361,2.3959623152851748,2.4516988161688578,2.2592480894834579,2.2895965541362506,2.0824103904409603,{"$f":"IFERROR(S345/S333,\"\")","v":1.995402691412123},{"$f":"IFERROR(T345/T333,\"\")","v":1.8546898568800456},null,"P / BV",null,"Price",{"$f":"Y332*Y329","v":0},{"$f":"Z332*Z329","v":0},{"$f":"AA332*AA329","v":0},{"$f":"AB332*AB329","v":0}]
[null,null,{"$f":"IFERROR(C345/C334,\"\")","v":""},"","","","","","","","",22.54794665719794,16.537693158346986,14.213878699607147,15.570609040231119,17.808327646105276,24.447256645882373,17.516230673475047,{"$f":"IFERROR(S345/S334,\"\")","v":15.377943012877997},{"$f":"IFERROR(T345/T334,\"\")","v":16.684436020808736},null,"P / E",null,"MOS",{"$f":"Y340/Y328-1","v":-1},{"$f":"Z340/Z328-1","v":-1},{"$f":"AA340/AA328-1","v":-1},{"$f":"AB340/AB328-1","v":-1}]
[null,null,{"$f":"IFERROR(((C339/1000)+C97-(C7+C13))/C211, \"\")","v":""},"","","","","","","","",-1.4800672421680308,-1.3814181832329382,-1.4707479982989273,-0.55712878346190797,-2.0340379233195685,-2.4435835809914708,-2.3336218121125349,-2.5428887236962199,{"$f":"IFERROR(((T339/1000)+T97-(T7+T13))/T211, \"\")","v":""},null,"EV / EBITDA",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AA310-Y310,AA328,AA340)","v":-1},{"$f":"_xlfn.RRI(AB310-Y310,AB328,AB340)","v":-1}]
["HS","High",null,null,null,null,null,null,null,null,null,229,205,185.5,208,212,218,226,240,203,null,"Max Price",null,"Total Return",null,null,{"$f":"AA342+AA333","v":-1},{"$f":"AB342+AB333","v":-1}]
["HS","Low",null,null,null,null,null,null,null,null,null,179.5,149,151,169.5,189,192,187,194.5,180,null,"Min Price",null,"Upside",{"$f":"Y341","v":-1},{"$f":"Z341","v":-1},-1,-1]
["HS","Average",null,null,null,null,null,null,null,null,null,198.24152345564301,170.762117757119,169.98962538728799,193.154713603819,193.077534024752,206.573463970646,200.68998158002501,209.034297171802,198.66999546073501,null,"Price",null,"Downside Risk",{"$f":"Y336","v":-1},{"$f":"Z336","v":-1},-1,-1]

{"sheet":"KTC","index":19,"n_rows":336,"n_cols":29,"rows_kept":336,"cut":false,"hidden":false,"merged":[[329,24,329,28],[277,3,277,19],[278,3,278,19],[283,3,283,19],[288,3,288,19],[293,3,293,19],[298,3,298,19],[299,3,299,19],[300,24,300,28],[317,3,317,19],[320,3,320,19],[324,24,324,28],[272,3,272,19],[200,3,200,19],[206,3,206,19],[214,3,214,19],[222,3,222,19],[230,3,230,19],[236,3,236,19],[244,3,244,19],[251,3,251,19],[259,3,259,19],[260,3,260,19],[266,3,266,19],[192,3,192,19],[124,3,124,19],[130,3,130,19],[136,3,136,19],[137,3,137,19],[145,3,145,19],[153,3,153,19],[161,3,161,19],[168,3,168,19],[175,3,175,19],[176,3,176,19],[184,3,184,19],[123,3,123,19],[63,3,63,19],[69,3,69,19],[75,3,75,19],[80,3,80,19],[81,3,81,19],[87,3,87,19],[93,3,93,19],[99,3,99,19],[105,3,105,19],[111,3,111,19],[117,3,117,19],[57,3,57,19],[1,3,1,19],[2,3,2,19],[8,3,8,19],[13,3,13,19],[18,3,18,19],[24,3,24,19],[30,3,30,19],[35,3,35,19],[40,3,40,19],[46,3,46,19],[51,3,51,19]]}
[null,null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,"Asset"]
[null,null,null,"    Cash And Cash Equivalents"]
["BS","    Cash And Cash Equivalents","    Cash",null,null,null,null,null,null,null,null,null,null,null,null,1053.3579999999999,1183.2919999999999,1674.4670000000001,1705.2049999999999,3652.002,3833.172,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1126.318,1348.87,1573.124,1855.3620000000001,4297.0630000000001,2624.9659999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3204.7170000000001,1444.693,1618.3050000000001,2744.1970000000001,2288.4059999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1348.36778,1913.99629,2362.88456,2181.9296300000001,5343.7357400000001,3062.8686200000002,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D7/D80,IFERROR(D6/D79,IFERROR(D5/D78,IFERROR(D4/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",1.5787137656908434E-2,2.1650730449534826E-2,2.6409475610985812E-2,2.1434337583955257E-2,4.7367797698331604E-2,2.7577043456705315E-2,{"$f":"IFERROR(U7/U80,IFERROR(U6/U79,IFERROR(U5/U78,IFERROR(U4/U77,\"-\"))))","v":2.4753892901842902E-2},null,"%Common Size"]
[null,null,null,"    Current Portion Of Trade And Loan Receivables - Net - Raw"]
["BS","    Current Portion Of Trade And Loan Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,75433.735000000001,79517.067999999999,79947.426000000007,92361.126000000004,96362.941999999995,98217.865999999995,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74800.021999999997,78676.823000000004,84685.914999999994,94159.436000000002,96879.404999999999,98188.911999999997,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77315.796000000002,77015.951000000001,87608.467999999993,95246.137000000002,97408.892000000007,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,80183.49828,82794.070489999998,82443.432570000004,94013.965899999996,100818.24804000001,102228.75825,null,null,"Yearly"]
[null,null,null,"    Current Portion Of Lease Receivables - Net - Raw"]
["BS","    Current Portion Of Lease Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Current Portion Of Trade And Loan Receivables - Net"]
[null,null,null,{"$f":"IF(D10+D15 = 0, \"\", D10+D15)","v":""},"","","","","","","","","","","",75433.735000000001,79517.067999999999,79947.426000000007,92361.126000000004,{"$f":"IF(T10+T15 = 0, \"\", T10+T15)","v":96362.941999999995},{"$f":"IF(U10+U15 = 0, \"\", U10+U15)","v":98217.865999999995},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",74800.021999999997,78676.823000000004,84685.914999999994,94159.436000000002,{"$f":"IF(T11+T16 = 0, \"\", T11+T16)","v":96879.404999999999},98188.911999999997,null,"Q2"]
[null,null,null,"","","","","","","","","","","","",77315.796000000002,77015.951000000001,87608.467999999993,95246.137000000002,97408.892000000007,"",null,"Q3"]
[null,null,null,"","","","","","","","","","","",80183.49828,82794.070489999998,82443.432570000004,94013.965899999996,100818.24804000001,102228.75825,"",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D23/D80,IFERROR(D22/D79,IFERROR(D21/D78,IFERROR(D20/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.9388150206013085,0.93654941358260191,0.92145331964222932,0.92355273744875899,0.89367038525354492,0.92043350810955504,{"$f":"IFERROR(U23/U80,IFERROR(U22/U79,IFERROR(U21/U78,IFERROR(U20/U77,\"-\"))))","v":0.9259387785580756},null,"%Common Size"]
[null,null,null,"    Total Current Assets"]
["BS","    Total Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,76848.895999999993,81002.001000000004,81972.229000000007,94506.793000000005,100848.178,102876.92,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76298.629000000001,80287.229000000007,86602.172999999995,96452.816999999995,102103.23699999999,101679.321,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80755.702000000005,78704.126000000004,89558.154999999999,98710.751999999993,100513.433,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,82688.330889999997,85166.585309999995,85243.374599999996,96681.187260000006,107023.92058999999,106162.56337,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D29/D80,IFERROR(D28/D79,IFERROR(D27/D78,IFERROR(D26/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.96814243246039577,0.96338681087732003,0.95274769686455918,0.94975437211897351,0.94867853989153772,0.95585217218024898,{"$f":"IFERROR(U29/U80,IFERROR(U28/U79,IFERROR(U27/U78,IFERROR(U26/U77,\"-\"))))","v":0.95885395177160626},null,"%Common Size"]
[null,null,null,"    Non-Current Portion Of Trade And Loan Receivables - Net"]
["BS","    Non-Current Portion Of Trade And Loan Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,516.05499999999995,2017.2809999999999,1584.8579999999999,804.49099999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1027.598,569.49199999999996,2203.768,1398.7190000000001,720.76199999999994,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,965.08799999999997,809.30100000000004,1985.2190000000001,1164.075,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,500.98894999999999,1387.8382799999999,1764.9611299999999,966.65323999999998,null,null,"Yearly"]
[null,null,null,"    Current Portion Of Lease Receivables - Net - Raw"]
["BS","    Non-Current Portion Of Lease Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"    Non-Current Portion Of Trade And Loan Receivables - Net"]
[null,null,null,{"$f":"IF(D32+D37 = 0, \"\", D32+D37)","v":""},"","","","","","","","","","",{"$f":"IF(O32+O37 = 0, \"\", O32+O37)","v":""},"","",516.05499999999995,2017.2809999999999,{"$f":"IF(T32+T37 = 0, \"\", T32+T37)","v":1584.8579999999999},{"$f":"IF(U32+U37 = 0, \"\", U32+U37)","v":804.49099999999999},null,"Q1"]
[null,null,null,"","","","","","","","","","","","","",1027.598,569.49199999999996,2203.768,{"$f":"IF(T33+T38 = 0, \"\", T33+T38)","v":1398.7190000000001},720.76199999999994,null,"Q2"]
[null,null,null,"","","","","","","","","","","","","",965.08799999999997,809.30100000000004,1985.2190000000001,1164.075,"",null,"Q3"]
[null,null,null,"","","","","","","","","","","","","",500.98894999999999,1387.8382799999999,1764.9611299999999,966.65323999999998,"",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D45/D80,IFERROR(D44/D79,IFERROR(D43/D78,IFERROR(D42/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",5.5994506377401651E-3,1.3633525937981701E-2,1.5644920673277669E-2,{"$f":"IFERROR(T45/T80,IFERROR(T44/T79,IFERROR(T43/T78,IFERROR(T42/T77,\"-\"))))","v":8.7034220903164268E-3},{"$f":"IFERROR(U45/U80,IFERROR(U44/U79,IFERROR(U43/U78,IFERROR(U42/U77,\"-\"))))","v":6.7969129336220334E-3},null,"%Common Size"]
[null,null,null,"Total Loan Receivables - Old"]
["BS",null,"    Loans To Customers And Accrued Interest Receivables - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,"Total Loan Receivables"]
[null,null,null,{"$f":"IF(AND(D20=\"\", D42=\"\"), IF(D48=\"\", \"\", D48), D20+D42)","v":""},"","","","","","","","","","",{"$f":"IF(AND(O20=\"\", O42=\"\"), IF(O48=\"\", \"\", O48), O20+O42)","v":""},{"$f":"IF(AND(P20=\"\", P42=\"\"), IF(P48=\"\", \"\", P48), P20+P42)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},80463.481,94378.407000000007,97947.799999999988,{"$f":"IF(AND(U20=\"\", U42=\"\"), IF(U48=\"\", \"\", U48), U20+U42)","v":99022.356999999989},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",{"$error":"#VALUE!"},79704.421000000002,85255.406999999992,96363.203999999998,98278.123999999996,{"$f":"IF(AND(U21=\"\", U43=\"\"), IF(U49=\"\", \"\", U49), U21+U43)","v":98909.673999999999},null,"Q2"]
[null,null,null,"","","","","","","","","","","","",{"$error":"#VALUE!"},77981.039000000004,88417.769,97231.356,98572.967000000004,{"$f":"IF(AND(U22=\"\", U44=\"\"), IF(U50=\"\", \"\", U50), U22+U44)","v":""},null,"Q3"]
[null,null,null,"","","","","","","","","","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},82944.421520000004,95401.804179999992,102583.20917,103195.41149,{"$f":"IF(AND(U23=\"\", U45=\"\"), IF(U51=\"\", \"\", U51), U23+U45)","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D56/D80,IFERROR(D55/D79,IFERROR(D54/D78,IFERROR(D53/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",0.92705277027996957,0.9371862633867406,0.90931530592682253,{"$f":"IFERROR(T56/T80,IFERROR(T55/T79,IFERROR(T54/T78,IFERROR(T53/T77,\"-\"))))","v":0.92913693019987154},{"$f":"IFERROR(U56/U80,IFERROR(U55/U79,IFERROR(U54/U78,IFERROR(U53/U77,\"-\"))))","v":0.93273569149169766},null,"%Common Size"]
[null,null,null,"    Property, Plant And Equipment - Net"]
["BS","    Property, Plant And Equipment - Net","    Property, Plant And Equipment - Net",null,null,null,null,null,null,null,null,null,null,null,null,476.72300000000001,435.79700000000003,423.28300000000002,352.36500000000001,434.64699999999999,397.74299999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439.26100000000002,460.99900000000002,364.94900000000001,363.846,404.233,377.18900000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394.55799999999999,438.589,335.25599999999997,377.62200000000001,404.51499999999999,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,495.08996999999999,481.43504000000001,458.42786999999998,387.12824000000001,420.95066000000003,389.77222999999998,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D62/D80,IFERROR(D61/D79,IFERROR(D60/D78,IFERROR(D59/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",5.7966777498529862E-3,5.4458936699407169E-3,5.1237541846568986E-3,3.8029812100046742E-3,3.7313794457693693E-3,3.509378644170163E-3,{"$f":"IFERROR(U62/U80,IFERROR(U61/U79,IFERROR(U60/U78,IFERROR(U59/U77,\"-\"))))","v":3.5569588748018922E-3},null,"%Common Size"]
[null,null,null,"    Intangible Assets - Net"]
["BS","    Intangible Assets - Net","    Goodwill And Other Intangible Assets - Net",null,null,null,null,null,null,null,null,null,null,null,null,462.767,449.09,428.79899999999998,467.12200000000001,416.24799999999999,365.25200000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445.72,436.69200000000001,417.50900000000001,386.596,401.15300000000002,358.959,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411.87099999999998,430.38,394.96899999999999,388.91,379.38299999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,480.73838000000001,474.97372000000001,448.76781999999997,483.33515,386.83098999999999,362.73469,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D68/D80,IFERROR(D67/D79,IFERROR(D66/D78,IFERROR(D65/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",5.6286445690797776E-3,5.3728045535202306E-3,5.0157857890803055E-3,4.7480764864500473E-3,3.4289367905317369E-3,3.2659416874970398E-3,{"$f":"IFERROR(U68/U80,IFERROR(U67/U79,IFERROR(U66/U78,IFERROR(U65/U77,\"-\"))))","v":3.3850467557113607E-3},null,"%Common Size"]
[null,null,null,"    Total Non-Current Assets"]
["BS","    Total Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,2774.9059999999999,3086.75,4190.8109999999997,5713.1629999999996,5586.0810000000001,4618.0060000000003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2986.386,4622.152,4242.8630000000003,6092.3,5366.567,4363.232,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2931.4810000000002,4586.067,4403.3879999999999,5867.1729999999998,5176.2299999999996,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2720.9313499999998,3236.7271999999998,4227.7150600000004,5114.8034699999998,5789.7629500000003,4903.3173800000004,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D74/D80,IFERROR(D73/D79,IFERROR(D72/D78,IFERROR(D71/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",3.1857567656687624E-2,3.661318912267985E-2,4.7252303247208756E-2,5.0245627881026468E-2,5.1321460019820443E-2,4.4147827819751032E-2,{"$f":"IFERROR(U74/U80,IFERROR(U73/U79,IFERROR(U72/U78,IFERROR(U71/U77,\"-\"))))","v":4.1146048228393746E-2},null,"%Common Size"]
[null,null,null,"    Total Assets"]
["BS","    Total Assets","    Total Assets",null,null,null,null,null,null,null,null,null,null,null,null,79623.801999999996,84088.751000000004,86163.04,100219.95600000001,106434.25900000001,107494.92600000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79285.014999999999,84909.380999999994,90845.035999999993,102545.117,107469.804,106042.553,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83687.183000000005,83290.192999999999,93961.543000000005,104577.925,105689.663,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,85409.262229999993,88403.312510000003,89471.089649999994,101795.99073,112813.68355,111065.88075,null,null,"Yearly"]
[null,null,null," Liabilities"]
[null,null,null,"    Bank Overdrafts And Short-Term Borrowings From Financial Institutions"]
["BS","    Bank Overdrafts And Short-Term Borrowings From Financial Institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,4719.5690000000004,6680,4079.9659999999999,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5240,8710,12347.537,0,0,0,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10428.308999999999,7190,0,0,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,11375.485570000001,13959.408659999999,9129.9711599999991,0,0,0,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D86/D80,IFERROR(D85/D79,IFERROR(D84/D78,IFERROR(D83/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.13318796197263441,0.15790594564452479,0.10204381321067324,0,0,0,{"$f":"IFERROR(U86/U80,IFERROR(U85/U79,IFERROR(U84/U78,IFERROR(U83/U77,\"-\"))))","v":0},null,"%Common Size"]
[null,null,null,"    Current Portion Of Long-Term Debts"]
["BS","    Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,8485,7480,10697.753000000001,6407.1390000000001,9825.7209999999995,11489.557000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9985,9980,6698.3289999999997,6417.3450000000003,10834.303,14496.545,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10150,7430,5598.9110000000001,8327.6630000000005,14218.56,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6185,8780,9500,4639.4935500000001,12415.12038,12982.64575,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D92/D80,IFERROR(D91/D79,IFERROR(D90/D78,IFERROR(D89/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",7.2416033560204665E-2,9.9317545357893958E-2,0.10617954958593712,4.5576387800042389E-2,0.11004977401076982,0.1168913951101045,{"$f":"IFERROR(U92/U80,IFERROR(U91/U79,IFERROR(U90/U78,IFERROR(U89/U77,\"-\"))))","v":0.13670497917944319},null,"%Common Size"]
[null,null,null,"Short-Term Debts"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D89), ISBLANK(D83)), \"\", D89 + D83)","v":""},"","","","","",{"$f":"IF(AND(ISBLANK(J89), ISBLANK(J83)), \"\", J89 + J83)","v":""},"","","","","",{"$f":"IF(AND(ISBLANK(P89), ISBLANK(P83)), \"\", P89 + P83)","v":13204.569},14160,14777.719000000001,6407.1390000000001,{"$f":"IF(AND(ISBLANK(T89), ISBLANK(T83)), \"\", T89 + T83)","v":9825.7209999999995},{"$f":"IF(AND(ISBLANK(U89), ISBLANK(U83)), \"\", U89 + U83)","v":11489.557000000001},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",15225,18690,19045.866000000002,6417.3450000000003,{"$f":"IF(AND(ISBLANK(T90), ISBLANK(T84)), \"\", T90 + T84)","v":10834.303},14496.545,null,"Q2"]
[null,null,null,"","","","","","","","","","","","",20578.309000000001,14620,5598.9110000000001,8327.6630000000005,14218.56,"",null,"Q3"]
[null,null,null,"","","","","","","","","","","",17560.485570000001,22739.408660000001,18629.971160000001,4639.4935500000001,12415.12038,12982.64575,"",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D98/D80,IFERROR(D97/D79,IFERROR(D96/D78,IFERROR(D95/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.20560399553283909,0.25722349100241876,0.20822336279661038,4.5576387800042389E-2,0.11004977401076982,0.1168913951101045,{"$f":"IFERROR(U98/U80,IFERROR(U97/U79,IFERROR(U96/U78,IFERROR(U95/U77,\"-\"))))","v":0.13670497917944319},null,"%Common Size"]
[null,null,null,"Long-Term Debts"]
["BS","    Non-Current Portion Of Long-Term Debts",null,null,null,null,null,null,null,null,null,null,null,null,null,38680,38780.707999999999,35589.396000000001,42868.205000000002,45538.529000000002,38307,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37180,34791.49,36603.076999999997,46876.786999999997,44545.517,34307,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35330,36002.391000000003,41148.908000000003,48232.94,39077,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,39980,34700,35773.04911,46816.76268,44531.541069999999,38807,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D104/D80,IFERROR(D103/D79,IFERROR(D102/D78,IFERROR(D101/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.46809911426628659,0.39251922823677909,0.39982802545425356,0.45990772666258617,0.39473528094012844,0.34940523352397762,{"$f":"IFERROR(U104/U80,IFERROR(U103/U79,IFERROR(U102/U78,IFERROR(U101/U77,\"-\"))))","v":0.32352106799993774},null,"%Common Size"]
[null,null,null,"    Debts Issued And Borrowings - Old"]
["BS",null,"    Debts Issued And Borrowings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D110/D86,IFERROR(D109/D85,IFERROR(D108/D84,IFERROR(D107/D83,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0,0,0,0,"-","-",{"$f":"IFERROR(U110/U86,IFERROR(U109/U85,IFERROR(U108/U84,IFERROR(U107/U83,\"-\"))))","v":"-"},null,"%Common Size"]
[null,null,null,"Total Debts"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D89), ISBLANK(D83), ISBLANK(D101)), IF(ISBLANK(D107), \"\", D107), D89 + D83+D101)","v":""},"","","","","","","","","","","",51884.569000000003,52940.707999999999,50367.115000000005,49275.344000000005,{"$f":"IF(AND(ISBLANK(T89), ISBLANK(T83), ISBLANK(T101)), IF(ISBLANK(T107), \"\", T107), T89 + T83+T101)","v":55364.25},{"$f":"IF(AND(ISBLANK(U89), ISBLANK(U83), ISBLANK(U101)), IF(ISBLANK(U107), \"\", U107), U89 + U83+U101)","v":49796.557000000001},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",52405,53481.49,55648.942999999999,53294.131999999998,{"$f":"IF(AND(ISBLANK(T90), ISBLANK(T84), ISBLANK(T102)), IF(ISBLANK(T108), \"\", T108), T90 + T84+T102)","v":55379.82},48803.544999999998,null,"Q2"]
[null,null,null,"","","","","","","","","","","","",55908.309000000001,50622.391000000003,46747.819000000003,56560.603000000003,53295.56,"",null,"Q3"]
[null,null,null,"","","","","","","","","","","",57540.485570000004,57439.408660000001,54403.020270000001,51456.256229999999,56946.66145,51789.645749999996,"",null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D116/D80,IFERROR(D115/D79,IFERROR(D114/D78,IFERROR(D113/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.67370310979912573,0.64974271923919791,0.60805138825086391,0.50548411446262853,0.50478505495089832,0.46629662863408211,{"$f":"IFERROR(U116/U80,IFERROR(U115/U79,IFERROR(U114/U78,IFERROR(U113/U77,\"-\"))))","v":0.46022604717938087},null,"%Common Size"]
[null,null,null,"    Total Liabilities"]
["BS","    Total Liabilities","    Total Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,58247.792000000001,59604.891000000003,57334.212,66778.066999999995,68796.259000000005,65766.812999999995,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59029.014000000003,60308.62,62693.786,70267.72,71316.103000000003,65861.554000000004,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62210.396000000001,57376.656999999999,64046.718000000001,70462.173999999999,67640.562000000005,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,65674.217990000005,65553.039290000001,62386.689160000002,70220.236940000003,76968.201140000005,71166.096550000002,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D122/D80,IFERROR(D121/D79,IFERROR(D120/D78,IFERROR(D119/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.76893554955602861,0.74152243200824375,0.69728321633333323,0.68981338495196354,0.68225944511320769,0.64075570345666222,{"$f":"IFERROR(U122/U80,IFERROR(U121/U79,IFERROR(U120/U78,IFERROR(U119/U77,\"-\"))))","v":0.62108608418735456},null,"%Common Size"]
[null,null,null,"Equity"]
[null,null,null,"      Retained Earnings (Deficits) - Unappropriated"]
["BS","      Retained Earnings (Deficits) - Unappropriated","      Retained Earnings (Deficits) - Unappropriated",null,null,null,null,null,null,null,null,null,null,null,null,16620.87,19704.782999999999,23431.958999999999,28068.413,32332.819,36519.118000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15501.098,19115.933000000001,22747.54,26909.342000000001,30884.560000000001,35010.527000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16722.173999999999,20432.878000000001,24520.057000000001,28765.864000000001,32803.89,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,14979.730219999999,18070.976920000001,21684.686689999999,26196.70246,30523.2516,34658.608890000003,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D129/D80,IFERROR(D128/D79,IFERROR(D127/D78,IFERROR(D126/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.17538765502576104,0.20441515602660079,0.2423652911217227,0.2573451299224857,0.27056338060685547,0.31205450905317744,{"$f":"IFERROR(U129/U80,IFERROR(U128/U79,IFERROR(U127/U78,IFERROR(U126/U77,\"-\"))))","v":0.33015545184016837},null,"%Common Size"]
[null,null,null,"    Equity Attributable To Owners Of The Parent"]
["BS","    Equity Attributable To Owners Of The Parent","    Equity Attributable To Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,21348.846000000001,24432.758999999998,28583.629000000001,33224.927000000003,37484.572,41670.792999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20229.074000000001,24224.544999999998,27899.21,32065.856,36036.317000000003,40162.201999999997,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21450.15,25541.49,29671.726999999999,33922.377999999997,37955.646999999997,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,19707.706419999999,22798.953119999998,26836.357080000002,31353.216939999998,35681.57243,39810.283669999997,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D135/D80,IFERROR(D134/D79,IFERROR(D133/D78,IFERROR(D132/D77,\"-\"))))","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.23074437017063554,0.257897045627346,0.29994445339808157,0.30800050881335922,0.31628762847891245,0.35843846374035976,{"$f":"IFERROR(U135/U80,IFERROR(U134/U79,IFERROR(U133/U78,IFERROR(U132/U77,\"-\"))))","v":0.37873665678343293},null,"%Common Size"]
[null,null,null,"Revenue Structure"]
[null,null,null,"      Interest Income"]
["PL","      Interest Income","    Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,2523.7379999999998,2609.453,2611.7739999999999,3012.817,4007.598,3991.7930000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2541.2579999999998,2689.9050000000002,2818.9609999999998,3160.8319999999999,4004.0770000000002,4023.23,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2644.0590000000002,2660.4119999999998,2912.683,3265.261,4074.8560000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2366.9949999999999,2645.80881,2684.45309,3035.4466299999999,3302.9523199999999,4101.6199299999998,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D139:D142)=4,SUM(D139:D142),IF(COUNT(D139:D142)=0,\"\",SUM(D139:D142)*4/COUNT(D139:D142)))","v":""},"","","","","","","","","","",9467.98,10354.863809999999,10644.22309,11378.86463,{"$f":"IF(COUNT(S139:S142)=4,SUM(S139:S142),IF(COUNT(S139:S142)=0,\"\",SUM(S139:S142)*4/COUNT(S139:S142)))","v":12741.86232},{"$f":"IF(COUNT(T139:T142)=4,SUM(T139:T142),IF(COUNT(T139:T142)=0,\"\",SUM(T139:T142)*4/COUNT(T139:T142)))","v":16188.15093},{"$f":"IF(COUNT(U139:U142)=4,SUM(U139:U142),IF(COUNT(U139:U142)=0,\"\",SUM(U139:U142)*4/COUNT(U139:U142)))","v":16030.046},null,"Yearly"]
[null,null,null,{"$f":"IFERROR((D143-C143)/C143,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",9.3671914178103402E-2,2.7944286405829667E-2,6.9017863848624073E-2,0.11978327665543202,{"$f":"IFERROR((T143-S143)/S143,\"-\")","v":0.27046977305590597},{"$f":"IFERROR((U143-T143)/T143,\"-\")","v":-9.7667071850064298E-3},null,"%YoY Growth"]
[null,null,null,{"$f":"IFERROR(D143/D174, \"\")","v":""},"","","","","","","","","","",0.49884085746823364,0.54813730977324016,0.51842758498831587,0.49109356397793291,0.50398999947413525,0.59449675867784979,{"$f":"IFERROR(U143/U174, \"\")","v":0.59279053401657522},null,"%Common Size"]
[null,null,null,"      Fees And Service Income"]
["PL","      Fees And Service Income","    Fees And Service Income",null,null,null,null,null,null,null,null,null,null,null,null,2274.578,1829.6579999999999,1809.308,2136.3510000000001,1544.4480000000001,1656.1780000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059.5729999999999,1781.7940000000001,1933.0619999999999,2137.1880000000001,1534.5709999999999,1545.8009999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1946.482,1687.2639999999999,2016.606,2212.3760000000002,1582.049,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2292.96576,2009.08762,1920.22066,2217.0904599999999,2348.5958999999998,1716.9528800000001,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D147:D150)=4,SUM(D147:D150),IF(COUNT(D147:D150)=0,\"\",SUM(D147:D150)*4/COUNT(D147:D150)))","v":""},"","","","","","","","","","",9171.8630400000002,8289.7206200000001,7218.9366600000003,7976.06646,{"$f":"IF(COUNT(S147:S150)=4,SUM(S147:S150),IF(COUNT(S147:S150)=0,\"\",SUM(S147:S150)*4/COUNT(S147:S150)))","v":8834.5109000000011},{"$f":"IF(COUNT(T147:T150)=4,SUM(T147:T150),IF(COUNT(T147:T150)=0,\"\",SUM(T147:T150)*4/COUNT(T147:T150)))","v":6378.02088},{"$f":"IF(COUNT(U147:U150)=4,SUM(U147:U150),IF(COUNT(U147:U150)=0,\"\",SUM(U147:U150)*4/COUNT(U147:U150)))","v":6403.9580000000005},null,"Yearly"]
[null,null,null,{"$f":"IFERROR((D151-B151)/B151,\"-\")","v":"-"},{"$f":"IFERROR((E151-D151)/D151,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",-9.6179196762188029E-2,-0.12917009017367823,0.10488106983889227,0.10762754351472657,{"$f":"IFERROR((T151-S151)/S151,\"-\")","v":-0.27805614230438053},{"$f":"IFERROR((U151-T151)/T151,\"-\")","v":4.0666408103700825E-3},null,"%YoY Growth"]
[null,null,null,{"$f":"IFERROR(D151/D174, \"\")","v":""},"","","","","","","","","","",0.48323929956070888,0.43881843767277484,0.35159878435312086,0.34423424759261367,0.34943911902551794,0.23422766172218087,{"$f":"IFERROR(U151/U174, \"\")","v":0.23681814029976703},null,"%Common Size"]
[null,null,null,"    Other Income"]
["PL","    Other Income","    Other Operating Income",null,null,null,null,null,null,null,null,null,null,null,null,31.946000000000002,43.411000000000001,935.57299999999998,878.84500000000003,1158.194,1124.0809999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100.83499999999999,933.85,982.96699999999998,913.98,1182.3530000000001,1179.752,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.933,783.93399999999997,957.58,959.32799999999997,1181.462,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,85.029489999999996,66.705029999999994,907.39047000000005,939.41063999999994,953.44830000000002,1141.8262400000001,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D155:D158)=4,SUM(D155:D158),IF(COUNT(D155:D158)=0,\"\",SUM(D155:D158)*4/COUNT(D155:D158)))","v":""},{"$f":"IF(COUNT(E155:E158)=4,SUM(E155:E158),IF(COUNT(E155:E158)=0,\"\",SUM(E155:E158)*4/COUNT(E155:E158)))","v":""},"","","","","","","","","",340.11795999999998,246.41902999999999,2668.58547,3815.5306399999999,{"$f":"IF(COUNT(S155:S158)=4,SUM(S155:S158),IF(COUNT(S155:S158)=0,\"\",SUM(S155:S158)*4/COUNT(S155:S158)))","v":3705.6013000000003},{"$f":"IF(COUNT(T155:T158)=4,SUM(T155:T158),IF(COUNT(T155:T158)=0,\"\",SUM(T155:T158)*4/COUNT(T155:T158)))","v":4663.8352400000003},{"$f":"IF(COUNT(U155:U158)=4,SUM(U155:U158),IF(COUNT(U155:U158)=0,\"\",SUM(U155:U158)*4/COUNT(U155:U158)))","v":4607.6659999999993},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D159/C159-1, \"\")","v":""},"","","","","","","","","","","",-0.27548950958073481,9.8294617911611777,0.42979517909164056,-2.8811022731034752E-2,{"$f":"IFERROR(T159/S159-1, \"\")","v":0.25859067460927321},{"$f":"IFERROR(U159/T159-1, \"\")","v":-1.204357296292502E-2},null,"YoY Growth"]
[null,null,null,{"$f":"IFERROR(D159/D174, \"\")","v":""},"","","","","","","","","","",1.7919845078543301E-2,1.3044253083337402E-2,0.12997363065856318,0.16467218842945344,0.1465708818958856,0.17127557959996931,{"$f":"IFERROR(U159/U174, \"\")","v":0.17039132568365783},null,"%Common Size"]
[null,null,null,"    Total Revenue - New"]
["PL","    Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,4830.2619999999997,4482.5219999999999,5356.6549999999997,6028.0129999999999,6710.24,6772.0519999999997,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4701.6660000000002,5405.549,5734.99,6212,6721.0010000000002,6748.7830000000004,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4637.4740000000002,5131.6099999999997,5886.8689999999997,6436.9650000000001,6838.3670000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4744.9902400000001,4721.6014500000001,5512.0642200000002,6191.9477299999999,6604.9965099999999,6960.39905,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D163:D166)=4,SUM(D163:D166),IF(COUNT(D163:D166)=0,\"\",SUM(D163:D166)*4/COUNT(D163:D166)))","v":""},{"$f":"IF(COUNT(E163:E166)=4,SUM(E163:E166),IF(COUNT(E163:E166)=0,\"\",SUM(E163:E166)*4/COUNT(E163:E166)))","v":""},"","","","","","","","","",18979.96096,18891.00345,20531.745220000001,23170.461729999999,{"$f":"IF(COUNT(S163:S166)=4,SUM(S163:S166),IF(COUNT(S163:S166)=0,\"\",SUM(S163:S166)*4/COUNT(S163:S166)))","v":25281.97451},{"$f":"IF(COUNT(T163:T166)=4,SUM(T163:T166),IF(COUNT(T163:T166)=0,\"\",SUM(T163:T166)*4/COUNT(T163:T166)))","v":27230.00705},{"$f":"IF(COUNT(U163:U166)=4,SUM(U163:U166),IF(COUNT(U163:U166)=0,\"\",SUM(U163:U166)*4/COUNT(U163:U166)))","v":27041.67},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D167/C167-1, \"\")","v":""},"","","","","","","","","","","",-4.6869174382115908E-3,8.6853076616213443E-2,0.12851886099919163,9.1129508104109691E-2,{"$f":"IFERROR(T167/S167-1, \"\")","v":7.7052230996810689E-2},{"$f":"IFERROR(U167/T167-1, \"\")","v":-6.9165259360446374E-3},null,"%YoY Growth"]
[null,null,null,"    Total Revenue"]
[null,null,null,{"$f":"IF(ISBLANK(D163), IF(D139+D147+D155 = 0, \"\", D139+D147+D155), D163)","v":""},"","","","","","","","","","","",4830.2619999999997,4482.5219999999999,5356.6549999999997,6028.0129999999999,{"$f":"IF(ISBLANK(T163), IF(T139+T147+T155 = 0, \"\", T139+T147+T155), T163)","v":6710.24},{"$f":"IF(ISBLANK(U163), IF(U139+U147+U155 = 0, \"\", U139+U147+U155), U163)","v":6772.0519999999997},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",4701.6660000000002,5405.549,5734.99,6212,{"$f":"IF(ISBLANK(T164), IF(T140+T148+T156 = 0, \"\", T140+T148+T156), T164)","v":6721.0010000000002},6748.7830000000004,null,"Q2"]
[null,null,null,"","","","","","","","","","","","",4637.4740000000002,5131.6099999999997,5886.8689999999997,6436.9650000000001,6838.3670000000002,"",null,"Q3"]
[null,null,null,"","","","","","","","","","","",4744.9902400000001,4721.6014500000001,5512.0642200000002,6191.9477299999999,6604.9965099999999,6960.39905,"",null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D170:D173)=4,SUM(D170:D173),IF(COUNT(D170:D173)=0,\"\",SUM(D170:D173)*4/COUNT(D170:D173)))","v":""},{"$f":"IF(COUNT(E170:E173)=4,SUM(E170:E173),IF(COUNT(E170:E173)=0,\"\",SUM(E170:E173)*4/COUNT(E170:E173)))","v":""},"","","","","","","","","",18979.96096,18891.00345,20531.745220000001,23170.461729999999,{"$f":"IF(COUNT(S170:S173)=4,SUM(S170:S173),IF(COUNT(S170:S173)=0,\"\",SUM(S170:S173)*4/COUNT(S170:S173)))","v":25281.97451},{"$f":"IF(COUNT(T170:T173)=4,SUM(T170:T173),IF(COUNT(T170:T173)=0,\"\",SUM(T170:T173)*4/COUNT(T170:T173)))","v":27230.00705},{"$f":"IF(COUNT(U170:U173)=4,SUM(U170:U173),IF(COUNT(U170:U173)=0,\"\",SUM(U170:U173)*4/COUNT(U170:U173)))","v":27041.67},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D174/C174-1, \"\")","v":""},"","","","","","","","","","","",-4.6869174382115908E-3,8.6853076616213443E-2,0.12851886099919163,9.1129508104109691E-2,{"$f":"IFERROR(T174/S174-1, \"\")","v":7.7052230996810689E-2},{"$f":"IFERROR(U174/T174-1, \"\")","v":-6.9165259360446374E-3},null,"%YoY Growth"]
[null,null,null,"COGS Breakdown"]
[null,null,null,"    Finance Costs"]
["PL","    Finance Costs","    Interest Expenses",null,null,null,null,null,null,null,null,null,null,null,null,394.16,364.31599999999997,337.27100000000002,390.44200000000001,451.20400000000001,439.41199999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378.97399999999999,358.774,333.642,414.846,447.7,432.149,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385.63200000000001,345.142,343.46800000000002,441.48200000000003,452.83100000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,391.54235999999997,375.3698,344.45406000000003,378.1182,455.86926,454.47811000000002,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D178:D181)=4,SUM(D178:D181),IF(COUNT(D178:D181)=0,\"\",SUM(D178:D181)*4/COUNT(D178:D181)))","v":""},"","","","","","","","","","",1566.1694399999999,1534.1358,1412.68606,1392.4992000000002,1702.6392599999999,{"$f":"IF(COUNT(T178:T181)=4,SUM(T178:T181),IF(COUNT(T178:T181)=0,\"\",SUM(T178:T181)*4/COUNT(T178:T181)))","v":1806.2131100000001},{"$f":"IF(COUNT(U178:U181)=4,SUM(U178:U181),IF(COUNT(U178:U181)=0,\"\",SUM(U178:U181)*4/COUNT(U178:U181)))","v":1743.1219999999998},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D182/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.16541748503904741,0.14815605768937681,0.13271856931739676,0.12237593514635213,0.13362562059138619,{"$f":"IFERROR(T182/T143, \"-\")","v":0.11157624597215193},{"$f":"IFERROR(U182/U143, \"-\")","v":0.10874092313896042},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D182-B182)/B182,\"-\")","v":"-"},{"$f":"IFERROR((E182-D182)/D182,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",-2.0453495759692436E-2,-7.9164921384404188E-2,-1.4289700005958717E-2,{"$f":"IFERROR((S182-R182)/R182,\"-\")","v":0.22272189456194996},{"$f":"IFERROR((T182-S182)/S182,\"-\")","v":6.0831353084152558E-2},{"$f":"IFERROR((U182-T182)/T182,\"-\")","v":-3.4930047650911081E-2},null,"%YoY Growth"]
[null,null,null,"Net Interest Income"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D139),ISBLANK(D178)),\"\",D139-D178)","v":""},"","","","","","","","","","","",2129.578,2245.1370000000002,2274.5029999999997,2622.375,3556.3939999999998,{"$f":"IF(AND(ISBLANK(U139),ISBLANK(U178)),\"\",U139-U178)","v":3552.3810000000003},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",2162.2839999999997,2331.1310000000003,2485.319,2745.9859999999999,3556.3770000000004,{"$f":"IF(AND(ISBLANK(U140),ISBLANK(U179)),\"\",U140-U179)","v":3591.0810000000001},null,"Q2"]
[null,null,null,"","","","","","","","","","","","",2258.4270000000001,2315.27,2569.2150000000001,2823.779,3622.0250000000001,{"$f":"IF(AND(ISBLANK(U141),ISBLANK(U180)),\"\",U141-U180)","v":""},null,"Q3"]
[null,null,null,"","","","","","","","","","","",1975.45264,2270.4390100000001,2339.9990299999999,2657.32843,2847.0830599999999,3647.1418199999998,{"$f":"IF(AND(ISBLANK(U142),ISBLANK(U181)),\"\",U142-U181)","v":""},null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D186:D189)=4,SUM(D186:D189),IF(COUNT(D186:D189)=0,\"\",SUM(D186:D189)*4/COUNT(D186:D189)))","v":""},{"$f":"IF(COUNT(E186:E189)=4,SUM(E186:E189),IF(COUNT(E186:E189)=0,\"\",SUM(E186:E189)*4/COUNT(E186:E189)))","v":""},"","",{"$f":"IF(COUNT(H186:H189)=4,SUM(H186:H189),IF(COUNT(H186:H189)=0,\"\",SUM(H186:H189)*4/COUNT(H186:H189)))","v":""},{"$f":"IF(COUNT(I186:I189)=4,SUM(I186:I189),IF(COUNT(I186:I189)=0,\"\",SUM(I186:I189)*4/COUNT(I186:I189)))","v":""},{"$f":"IF(COUNT(J186:J189)=4,SUM(J186:J189),IF(COUNT(J186:J189)=0,\"\",SUM(J186:J189)*4/COUNT(J186:J189)))","v":""},"","","","",7901.8105599999999,8820.7280099999989,9231.5370299999995,9986.3654299999998,11039.22306,{"$f":"IF(COUNT(T186:T189)=4,SUM(T186:T189),IF(COUNT(T186:T189)=0,\"\",SUM(T186:T189)*4/COUNT(T186:T189)))","v":14381.937819999999},{"$f":"IF(COUNT(U186:U189)=4,SUM(U186:U189),IF(COUNT(U186:U189)=0,\"\",SUM(U186:U189)*4/COUNT(U186:U189)))","v":14286.924000000001},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D190/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.83458251496095259,0.85184394231062321,0.86728143068260322,0.87762406485364786,0.86637437940861384,0.88842375402784801,{"$f":"IFERROR(U190/U143, \"-\")","v":0.89125907686103967},null,"%GPM"]
[null,null,null,{"$f":"IFERROR((D190-B190)/B190,\"-\")","v":"-"},{"$f":"IFERROR((E190-D190)/D190,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J190-I190)/I190,\"-\")","v":"-"},"-","-","-","-","-",0.11629201219422793,4.6573142209381045E-2,8.1766275490962353E-2,0.10542951160560529,0.30280344385033187,-6.6064685572391323E-3,null,"%YoY Growth"]
[null,null,null,"    Selling And Administrative Expenses"]
["PL","    Selling And Administrative Expenses","    Fees And Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,1883.0650000000001,1660.921,1742.329,1925.2560000000001,2314.8679999999999,2347.0169999999998,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1455.346,1693.2339999999999,1909.3009999999999,2047.2280000000001,2280.1869999999999,2309.5920000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1724.79,1782.0319999999999,1999.9290000000001,2186.652,2402.7840000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1879.75326,1986.70848,1867.1686099999999,2220.6376500000001,2375.0900999999999,2386.2659100000001,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D194:D197)=4,SUM(D194:D197),IF(COUNT(D194:D197)=0,\"\",SUM(D194:D197)*4/COUNT(D194:D197)))","v":""},"","","","","","","","","","",7519.0130399999998,7049.9094800000003,7003.3556099999996,7872.1966499999999,8534.2260999999999,9384.10491,{"$f":"IF(COUNT(U194:U197)=4,SUM(U194:U197),IF(COUNT(U194:U197)=0,\"\",SUM(U194:U197)*4/COUNT(U194:U197)))","v":9313.2180000000008},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D198/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.79415176626904582,0.6808307293420599,0.65794896919996815,0.69182619760193065,0.66977855243377016,{"$f":"IFERROR(T198/T143, \"-\")","v":0.57968973421228165},{"$f":"IFERROR(U198/U143, \"-\")","v":0.58098510759108246},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D198-B198)/B198,\"-\")","v":"-"},{"$f":"IFERROR((E198-D198)/D198,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",-6.2388980775061879E-2,-6.6034706022921365E-3,0.12406067725011614,8.4097168736251018E-2,9.9584754380950866E-2,-7.5539340917278024E-3,null,"%YoY Growth"]
[null,null,null,"    Other Gains (Losses)"]
["PL","    Other Gains (Losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,24.045000000000002,3.222,0,26.908999999999999,52.762999999999998,59.703000000000003,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0730000000000004,0,0,27.661999999999999,60.189,63.249000000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.694,0,0,23.88,51.195999999999998,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.277700000000003,7.6401199999999996,0,15.26614,58.130740000000003,61.51379,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D202:D205)=4,SUM(D202:D205),IF(COUNT(D202:D205)=0,\"\",SUM(D202:D205)*4/COUNT(D202:D205)))","v":""},"","","","","","","","","","",149.11080000000001,45.452120000000008,3.222,15.26614,{"$f":"IF(COUNT(S202:S205)=4,SUM(S202:S205),IF(COUNT(S202:S205)=0,\"\",SUM(S202:S205)*4/COUNT(S202:S205)))","v":136.58174},{"$f":"IF(COUNT(T202:T205)=4,SUM(T202:T205),IF(COUNT(T202:T205)=0,\"\",SUM(T202:T205)*4/COUNT(T202:T205)))","v":225.66179},{"$f":"IF(COUNT(U202:U205)=4,SUM(U202:U205),IF(COUNT(U202:U205)=0,\"\",SUM(U202:U205)*4/COUNT(U202:U205)))","v":245.904},null,"Yearly"]
[null,null,null,"PPOP"]
[null,null,null,{"$f":"IFERROR(D170-D194,\"\")","v":""},"","","","","","","","","","","",2947.1969999999997,2821.6009999999997,3614.326,4102.7569999999996,{"$f":"IFERROR(T170-T194,\"\")","v":4395.3719999999994},{"$f":"IFERROR(U170-U194,\"\")","v":4425.0349999999999},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",3246.32,3712.3150000000001,3825.6889999999999,4164.7719999999999,{"$f":"IFERROR(T171-T195,\"\")","v":4440.8140000000003},4439.1910000000007,null,"Q2"]
[null,null,null,"","","","","","","","","","","","",2912.6840000000002,3349.5779999999995,3886.9399999999996,4250.3130000000001,4435.5830000000005,"",null,"Q3"]
[null,null,null,"","","","","","","","","","","",2865.2369800000001,2734.8929699999999,3644.8956100000005,3971.3100799999997,4229.9064099999996,4574.1331399999999,"",null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D208:D211)=4,SUM(D208:D211),IF(COUNT(D208:D211)=0,\"\",SUM(D208:D211)*4/COUNT(D208:D211)))","v":""},{"$f":"IF(COUNT(E208:E211)=4,SUM(E208:E211),IF(COUNT(E208:E211)=0,\"\",SUM(E208:E211)*4/COUNT(E208:E211)))","v":""},"","",{"$f":"IF(COUNT(H208:H211)=4,SUM(H208:H211),IF(COUNT(H208:H211)=0,\"\",SUM(H208:H211)*4/COUNT(H208:H211)))","v":""},{"$f":"IF(COUNT(I208:I211)=4,SUM(I208:I211),IF(COUNT(I208:I211)=0,\"\",SUM(I208:I211)*4/COUNT(I208:I211)))","v":""},{"$f":"IF(COUNT(J208:J211)=4,SUM(J208:J211),IF(COUNT(J208:J211)=0,\"\",SUM(J208:J211)*4/COUNT(J208:J211)))","v":""},"","","","",11460.947920000001,11841.093970000002,13528.389609999998,15298.265079999997,16747.74841,{"$f":"IF(COUNT(T208:T211)=4,SUM(T208:T211),IF(COUNT(T208:T211)=0,\"\",SUM(T208:T211)*4/COUNT(T208:T211)))","v":17845.902139999998},{"$f":"IF(COUNT(U208:U211)=4,SUM(U208:U211),IF(COUNT(U208:U211)=0,\"\",SUM(U208:U211)*4/COUNT(U208:U211)))","v":17728.452000000001},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D212/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",1.2104955777261888,1.1435296675331168,1.2709607357543649,1.3444456523075798,1.3143878021435096,1.1024052232505346,{"$f":"IFERROR(U212/U143, \"-\")","v":1.1059514114931424},null,"%GPM"]
[null,null,null,{"$f":"IFERROR((D212-B212)/B212,\"-\")","v":"-"},{"$f":"IFERROR((E212-D212)/D212,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J212-I212)/I212,\"-\")","v":"-"},{"$f":"IFERROR((K212-J212)/J212,\"-\")","v":"-"},"-","-","-","-",3.3168814015516544E-2,0.14249491172647086,0.13082676660137962,9.4748216377487621E-2,6.5570230882158215E-2,-6.5813506696724049E-3,null,"%YoY Growth"]
[null,null,null,"    (Reversal Of) Expected Credit Losses"]
["PL","    (Reversal Of) Expected Credit Losses","    (Reversal Of) Expected Credit Losses",null,null,null,null,null,null,null,null,null,null,null,null,493.74099999999999,369.476,1045.095,1366.511,1683.422,1593.934,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1385.1,1143.6210000000001,1038.7090000000001,1438.366,1690.3219999999999,1521.799,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932.63699999999994,1292.6120000000001,1276.4970000000001,1477.2570000000001,1611.434,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,734.19542000000001,675.06093999999996,1832.3596199999999,1508.0849599999999,1611.9833100000001,1776.9469799999999,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D216:D219)=4,SUM(D216:D219),IF(COUNT(D216:D219)=0,\"\",SUM(D216:D219)*4/COUNT(D216:D219)))","v":""},{"$f":"IF(COUNT(E216:E219)=4,SUM(E216:E219),IF(COUNT(E216:E219)=0,\"\",SUM(E216:E219)*4/COUNT(E216:E219)))","v":""},"","","","","","","","","",2936.7816800000001,3486.5389399999999,4638.06862,4868.3859600000005,5894.1173099999996,{"$f":"IF(COUNT(T216:T219)=4,SUM(T216:T219),IF(COUNT(T216:T219)=0,\"\",SUM(T216:T219)*4/COUNT(T216:T219)))","v":6762.1249799999996},{"$f":"IF(COUNT(U216:U219)=4,SUM(U216:U219),IF(COUNT(U216:U219)=0,\"\",SUM(U216:U219)*4/COUNT(U216:U219)))","v":6231.4660000000003},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D220/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.31018038483393501,0.33670543659231383,0.43573575833424216,0.42784461528478529,0.46257895133181753,{"$f":"IFERROR(T220/T143, \"-\")","v":0.41772065316418444},{"$f":"IFERROR(U220/U143, \"-\")","v":0.38873662620805954},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D220-B220)/B220,\"-\")","v":"-"},{"$f":"IFERROR((E220-D220)/D220,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.18719718382334768,0.33027873768706573,4.9658027698607124E-2,0.21069228249931093,0.14726677878082478,-7.8475180741187561E-2,null,"%YoY Growth"]
[null,null,null,"    (Reversal Of) Loss On Impairment"]
["PL","    (Reversal Of) Loss On Impairment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D224:D227)=4,SUM(D224:D227),IF(COUNT(D224:D227)=0,\"\",SUM(D224:D227)*4/COUNT(D224:D227)))","v":""},{"$f":"IF(COUNT(E224:E227)=4,SUM(E224:E227),IF(COUNT(E224:E227)=0,\"\",SUM(E224:E227)*4/COUNT(E224:E227)))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(COUNT(T224:T227)=4,SUM(T224:T227),IF(COUNT(T224:T227)=0,\"\",SUM(T224:T227)*4/COUNT(T224:T227)))","v":""},{"$f":"IF(COUNT(U224:U227)=4,SUM(U224:U227),IF(COUNT(U224:U227)=0,\"\",SUM(U224:U227)*4/COUNT(U224:U227)))","v":""},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D228/D143, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(U228/U143, \"-\")","v":"-"},null,"%Common Size"]
[null,null,null,{"$f":"IFERROR((D228-B228)/B228,\"-\")","v":"-"},{"$f":"IFERROR((E228-D228)/D228,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"%YoY Growth"]
[null,null,null,"    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method"]
["PL","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method","    Share Of Profit (Loss) From Investments Accounted For Using The Equity Method",null,null,null,null,null,null,null,null,null,null,null,null,0,2.1179999999999999,4.0419999999999998,0,0,0,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6930000000000001,3.5739999999999998,11.879,0,0,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5720000000000001,-0.50800000000000001,12.099,0,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.19889000000000001,2.2869999999999999,0,0,0,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D232:D235)=4,SUM(D232:D235),IF(COUNT(D232:D235)=0,\"\",SUM(D232:D235)*4/COUNT(D232:D235)))","v":""},{"$f":"IF(COUNT(E232:E235)=4,SUM(E232:E235),IF(COUNT(E232:E235)=0,\"\",SUM(E232:E235)*4/COUNT(E232:E235)))","v":""},"","","","","","","","","",0,0.19889000000000001,10.669999999999998,7.1079999999999997,{"$f":"IF(COUNT(S232:S235)=4,SUM(S232:S235),IF(COUNT(S232:S235)=0,\"\",SUM(S232:S235)*4/COUNT(S232:S235)))","v":23.978000000000002},{"$f":"IF(COUNT(T232:T235)=4,SUM(T232:T235),IF(COUNT(T232:T235)=0,\"\",SUM(T232:T235)*4/COUNT(T232:T235)))","v":0},{"$f":"IF(COUNT(U232:U235)=4,SUM(U232:U235),IF(COUNT(U232:U235)=0,\"\",SUM(U232:U235)*4/COUNT(U232:U235)))","v":0},null,"Yearly"]
[null,null,null,"EBT"]
[null,null,null,{"$f":"IFERROR(D170-D178-D194-D216-D224, \"\")","v":""},"","","","","","","","","","","",2059.2959999999998,2087.8089999999997,2231.96,2345.8039999999996,{"$f":"IFERROR(T170-T178-T194-T216-T224, \"\")","v":2260.7460000000001},{"$f":"IFERROR(U170-U178-U194-U216-U224, \"\")","v":2391.6889999999994},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",1482.2460000000001,2209.9199999999996,2453.3379999999997,2311.5600000000004,{"$f":"IFERROR(T171-T179-T195-T217-T225, \"\")","v":2302.7920000000004},2485.2429999999999,null,"Q2"]
[null,null,null,"","","","","","","","","","","","",1594.4150000000006,1711.8239999999996,2266.9749999999995,2331.5740000000001,2371.3180000000002,"",null,"Q3"]
[null,null,null,"","","","","","","","","","","",1739.4991999999997,1684.4622299999996,1468.0819300000005,2085.1069200000002,2162.0538399999996,2342.7080500000002,"",null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D238:D241)=4,SUM(D238:D241),IF(COUNT(D238:D241)=0,\"\",SUM(D238:D241)*4/COUNT(D238:D241)))","v":""},"","","","",{"$f":"IF(COUNT(I238:I241)=4,SUM(I238:I241),IF(COUNT(I238:I241)=0,\"\",SUM(I238:I241)*4/COUNT(I238:I241)))","v":""},"","","","","",6957.996799999999,6820.4192299999995,7477.6349299999993,9037.3799199999994,9150.9918399999988,{"$f":"IF(COUNT(T238:T241)=4,SUM(T238:T241),IF(COUNT(T238:T241)=0,\"\",SUM(T238:T241)*4/COUNT(T238:T241)))","v":9277.5640500000009},{"$f":"IF(COUNT(U238:U241)=4,SUM(U238:U241),IF(COUNT(U238:U241)=0,\"\",SUM(U238:U241)*4/COUNT(U238:U241)))","v":9753.8639999999978},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D242/(D143+D151), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.37328623342313288,0.36581234918948524,0.41860650829145724,0.466929067222011,0.42412094686597185,0.41112706790119935,{"$f":"IFERROR(U242/(U143+U151), \"-\")","v":0.43478034505119983},null,"%EBT"]
[null,null,null,{"$f":"IFERROR((D242-B242)/B242,\"-\")","v":"-"},{"$f":"IFERROR((E242-D242)/D242,\"-\")","v":"-"},"-","-","-","-",{"$f":"IFERROR((J242-I242)/I242,\"-\")","v":"-"},{"$f":"IFERROR((K242-J242)/J242,\"-\")","v":"-"},"-","-","-","-",-1.97725831089775E-2,9.636001510130042E-2,0.20858801005948552,1.2571333838535736E-2,{"$f":"IFERROR((T242-S242)/S242,\"-\")","v":1.3831529107778344E-2},{"$f":"IFERROR((U242-T242)/T242,\"-\")","v":5.1338901831671738E-2},null,"%YoY Growth"]
[null,null,null,"    Income Tax Expense"]
["PL","    Income Tax Expense","    Income Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,396.71499999999997,407.64100000000002,435.91300000000001,452.37099999999998,466.928,569.96100000000001,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296.60399999999998,427.84699999999998,479.37400000000002,463.029,468.92,615.89300000000003,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310.065,337.25299999999999,446.63900000000001,464.15199999999999,470.27800000000002,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,345.02695,321.1395,290.13985000000002,455.85694000000001,438.95551999999998,471.15422999999998,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D246:D249)=4,SUM(D246:D249),IF(COUNT(D246:D249)=0,\"\",SUM(D246:D249)*4/COUNT(D246:D249)))","v":""},{"$f":"IF(COUNT(E246:E249)=4,SUM(E246:E249),IF(COUNT(E246:E249)=0,\"\",SUM(E246:E249)*4/COUNT(E246:E249)))","v":""},"","","","","","","","","",1380.1078,1324.5235,1462.88085,1817.7829400000001,1818.5075199999999,{"$f":"IF(COUNT(T246:T249)=4,SUM(T246:T249),IF(COUNT(T246:T249)=0,\"\",SUM(T246:T249)*4/COUNT(T246:T249)))","v":1877.2802299999998},{"$f":"IF(COUNT(U246:U249)=4,SUM(U246:U249),IF(COUNT(U246:U249)=0,\"\",SUM(U246:U249)*4/COUNT(U246:U249)))","v":2371.7080000000001},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D250/D242, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.1983484384471117,0.19419971930376487,0.19563416289968574,0.20114048054759662,0.19872245017759738,{"$f":"IFERROR(T250/T242, \"-\")","v":0.2023462430313267},{"$f":"IFERROR(U250/U242, \"-\")","v":0.24315573807467489},null,"%Common Size"]
[null,null,null,"      Net Profit (Loss) Attributable To : Owners Of The Parent"]
["PL","      Net Profit (Loss) Attributable To : Owners Of The Parent","      Net Profit (Loss) Attributable To : Owners Of The Parent",null,null,null,null,null,null,null,null,null,null,null,null,1641.14,1633.806,1747.2719999999999,1871.71,1802.999,1860.509,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1149.155,1679.96,1893.7550000000001,1805.8330000000001,1826.1849999999999,1894.7919999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1221.076,1316.944,1772.5170000000001,1856.5219999999999,1919.33,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1381.0179599999999,1321.4941899999999,1247.98206,1665.8552500000001,1761.32962,1888.6500699999999,null,null,"Q4"]
[null,null,null,{"$f":"IF(COUNT(D253:D256)=4,SUM(D253:D256),IF(COUNT(D253:D256)=0,\"\",SUM(D253:D256)*4/COUNT(D253:D256)))","v":""},{"$f":"IF(COUNT(E253:E256)=4,SUM(E253:E256),IF(COUNT(E253:E256)=0,\"\",SUM(E253:E256)*4/COUNT(E253:E256)))","v":""},"","","",{"$f":"IF(COUNT(I253:I256)=4,SUM(I253:I256),IF(COUNT(I253:I256)=0,\"\",SUM(I253:I256)*4/COUNT(I253:I256)))","v":""},{"$f":"IF(COUNT(J253:J256)=4,SUM(J253:J256),IF(COUNT(J253:J256)=0,\"\",SUM(J253:J256)*4/COUNT(J253:J256)))","v":""},{"$f":"IF(COUNT(K253:K256)=4,SUM(K253:K256),IF(COUNT(K253:K256)=0,\"\",SUM(K253:K256)*4/COUNT(K253:K256)))","v":""},"","","",5524.0718399999996,5332.8651900000004,5878.6920600000003,7079.3992500000004,7295.3946200000009,{"$f":"IF(COUNT(T253:T256)=4,SUM(T253:T256),IF(COUNT(T253:T256)=0,\"\",SUM(T253:T256)*4/COUNT(T253:T256)))","v":7437.1640699999998},{"$f":"IF(COUNT(U253:U256)=4,SUM(U253:U256),IF(COUNT(U253:U256)=0,\"\",SUM(U253:U256)*4/COUNT(U253:U256)))","v":7510.6019999999999},null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D257/(D143+D159), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",0.56321540246932855,0.50303961044020229,0.4415816567559806,0.46592175102734446,0.44355742554303945,{"$f":"IFERROR(T257/(T143+T151), \"-\")","v":0.32957136605262777},{"$f":"IFERROR(U257/(U143+U151), \"-\")","v":0.33478651425755296},null,"%NPM"]
[null,null,null,{"$f":"IFERROR((D257-C257)/C257,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-",-3.4613353254290623E-2,0.10235152222177209,0.20424733558845401,3.0510409481426061E-2,1.9432732207705968E-2,9.874453394975332E-3,null,"%YoY Growth"]
[null,null,null,"Operating Activities"]
[null,null,null,"    Depreciation And Amortisation"]
["CF","    Depreciation And Amortisation","    Depreciation And Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,108.08199999999999,145.78700000000001,140.02000000000001,132.37799999999999,135.14599999999999,121.70699999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.22300000000001,297.76400000000001,280.54300000000001,259.55399999999997,268.61700000000002,246.61,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359.72199999999998,446.69200000000001,416.07900000000001,397.93900000000002,397.69600000000003,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,338.5265,507.98176999999998,594.21081000000004,549.40873999999997,534.73855000000003,525.80452000000002,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D265/(D143+D151),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",1.816144584874144E-2,2.7245539953287122E-2,3.3264596987103587E-2,2.838598274751078E-2,2.4783523372886855E-2,2.3300563534972042E-2,{"$f":"IFERROR(U265/(U143+U151),\"-\")","v":0},null,"%Common Size"]
[null,null,null,"    Net Cash From (Used In) Operating Activities"]
["CF","    Net Cash From (Used In) Operating Activities","    Net Cash From (Used In) Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,5451.0402700000004,3887.7420000000002,3497.181,2060.277,5395.3429999999998,6704.3509999999997,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7337.28,7683.8729999999996,809.67,1774.3219999999999,6872.915,7371.62,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5973.3289999999997,10758.796,-520.93899999999996,2959.5239999999999,6946.0630000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2211.3675699999999,3480.1025300000001,8334.25504,-4277.2032399999998,2102.9753300000002,5999.8392700000004,null,null,"Yearly"]
[null,null,null,{"$f":"IFERROR(D271/D257,IFERROR(D270/D257,IFERROR(D269/D257,IFERROR(D268/D257,\"\"))))","v":""},"","","","","","","","","","",-0.40031477396572018,0.65257650550135127,1.4177056656374682,-0.60417601677147947,0.2882606684818374,{"$f":"IFERROR(T271/T257,IFERROR(T270/T257,IFERROR(T269/T257,IFERROR(T268/T257,\"\"))))","v":0.80673751628018076},{"$f":"IFERROR(U271/U257,IFERROR(U270/U257,IFERROR(U269/U257,IFERROR(U268/U257,\"\"))))","v":0},null,"CFO/Net Profit"]
[null,null,null,"Free Cash Flow"]
[null,null,null,{"$f":"IF(AND(ISBLANK(D268),ISBLANK(D280)),\"\",D268+D280)","v":""},"","","","","","","","","","","",5387.1762700000008,3836.0790000000002,3424.9380000000001,1997.0830000000001,{"$f":"IF(AND(ISBLANK(T268),ISBLANK(T280)),\"\",T268+T280)","v":5310.8890000000001},{"$f":"IF(AND(ISBLANK(U268),ISBLANK(U280)),\"\",U268+U280)","v":6668.0519999999997},null,"Q1"]
[null,null,null,"","","","","","","","","","","","",7238.7069999999994,7606.6679999999997,696.91099999999994,1629.62,{"$f":"IF(AND(ISBLANK(T269),ISBLANK(T281)),\"\",T269+T281)","v":6722.14},7263.4790000000003,null,"Q2"]
[null,null,null,"","","","","","","","","","","","",5864.7669999999998,10638.65,-663.09799999999996,2723.473,6712.9589999999998,"",null,"Q3"]
[null,null,null,"","","","","","","","","","","",-2715.1537799999996,3143.1216600000002,8105.3979499999996,-4507.5499600000003,1766.1958600000003,5716.7337800000005,"",null,"Yearly"]
[null,null,null,"Investing Activities"]
[null,null,null,"    Payment For Purchase Of Fixed Assets"]
["CF","    Payment For Purchase Of Fixed Assets","    Payment For Purchase Of Fixed Assets",null,null,null,null,null,null,null,null,null,null,null,null,-63.863999999999997,-51.662999999999997,-72.242999999999995,-63.194000000000003,-84.453999999999994,-36.298999999999999,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-98.572999999999993,-77.204999999999998,-112.759,-144.702,-150.77500000000001,-108.14100000000001,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-108.562,-120.146,-142.15899999999999,-236.05099999999999,-233.10400000000001,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,-503.78620999999998,-336.98086999999998,-228.85709,-230.34672,-336.77947,-283.10548999999997,null,null,"Yearly"]
[null,null,null,"    Net Cash From (Used In) Investing Activities"]
["CF","    Net Cash From (Used In) Investing Activities","    Net Cash From (Used In) Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,-63.863999999999997,-51.548999999999999,-71.41,-63.192,70.683000000000007,-35.124000000000002,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-94.561000000000007,-374.10700000000003,-108.879,-144.696,-20.954999999999998,-106.836,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-104.54900000000001,-417.04199999999997,-137.78100000000001,-235.892,-102.212,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,-487.32175999999998,-401.86207999999999,-778.69114000000002,-225.72478000000001,-348.91852,-149.15317999999999,null,null,"Yearly"]
[null,null,null,"    Net Cash From (Used In) Financing Activities"]
["CF","    Net Cash From (Used In) Financing Activities","    Net Cash From (Used In) Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,-5682.1859999999997,-4566.8969999999999,-4114.1880000000001,-2473.8090000000002,-7157.76,-5898.924,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7464.7690000000002,-8158.2839999999997,-1490.5509999999999,-1956.193,-7898.6329999999998,-7702.6869999999999,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4012.431,-11094.449000000001,-85.858999999999995,-2161.364,-9899.1810000000005,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1324.9123199999999,-2512.6119399999998,-7390.0676000000003,4321.9731000000002,1407.74929,-8131.55321,null,null,"Yearly"]
[null,null,null,"    Net Increase (Decrease) In Cash And Cash Equivalent"]
["CF","    Net Increase (Decrease) In Cash And Cash Equivalent","    Net Increase (Decrease) In Cash",null,null,null,null,null,null,null,null,null,null,null,null,-295.00972999999999,-730.70399999999995,-688.41700000000003,-476.72399999999999,-1691.7339999999999,770.303,null,"Q1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-222.05,-848.51800000000003,-789.76,-326.56700000000001,-1046.673,-437.90300000000002,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1856.3489999999999,-752.69500000000005,-744.57899999999995,562.26800000000003,-3055.33,null,null,"Q3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1373.77701,565.62851000000001,165.49629999999999,-180.95492999999999,3161.80611,-2280.8671199999999,null,null,"Yearly"]
[null,null,null,"Financial Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock Name","Price"]
[null,null,null,"Profitability Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1)) + 1, 31)","v":"KTC"},{"$f":"INDIRECT(\"Price!B\" & MATCH(Y300,Price!A:A, 0))","v":29.25}]
[null,null,null,{"$f":"IFERROR(D194/(D170-D178), \"\")","v":""},"","","","","","","","","","","",0.42448640721065478,0.40331178187783712,0.34712008485503398,0.34150452384546465,0.36984417408687215,{"$f":"IFERROR(U194/(U170-U178), \"\")","v":0.37062220495717424},null,"COST to Income Q1",null,"Stock"]
[null,null,null,"","","","","","","","","","","","",0.33667584921618288,0.33550812152315096,0.35348601867533808,0.35314362875300531,0.36347482768641259,{"$f":"IFERROR(U195/(U171-U179), \"\")","v":0.36563650830489786},null,"COST to Income Q2",null,"Forecast",2025,2026,2027,2028]
[null,null,null,"","","","","","","","","","","","",0.40565712460622944,0.37230626006483275,0.36077653411687161,0.36471657079171105,0.3762854050153347,{"$f":"IFERROR(U196/(U172-U180), \"\")","v":""},null,"COST to Income Q3",null,"Rev.Growth"]
[null,null,null,"","","","","","","","","","","",0.43178494651002919,0.45711058222126749,0.36132149140290409,0.38195781946155549,0.38624832491472672,0.36678372393501607,{"$f":"IFERROR(U197/(U173-U181), \"\")","v":""},null,"COST to Income Q4",null,"Revenue",{"$f":"T143*(1+Z303)","v":16188.15093},{"$f":"Z304*(1+AA303)","v":16188.15093},{"$f":"AA304*(1+AB303)","v":16188.15093},16188.15093]
[null,null,null,"","","","","","","","","","","",0.43178494651002919,0.40617406447758447,0.36630231390528317,0.36147535101852346,0.36193667079736691,0.369107180940281,{"$f":"IFERROR(U198/(U174-U182), \"\")","v":0.36813251100418892},null,"COST to Income ",null,"Other Rev"]
[null,null,null,{"$f":"IFERROR(D216/D139,\"\")","v":""},"","","","","","","","","","","",0.19563877074403127,0.14159136033490544,0.40014756253795314,0.45356588203000714,0.42005760058768371,{"$f":"IFERROR(U216/U139,\"\")","v":0.39930276945723386},null,"ECL Q1",null,"Interest Expense %"]
[null,null,null,"","","","","","","","","","","","",0.54504501313916176,0.42515293291027006,0.36847228464671916,0.45505930084230989,0.42215022338481495,{"$f":"IFERROR(U217/U140,\"\")","v":0.37825304543861521},null,"ECL Q2",null,"Interest Expense",{"$f":"Z304*Z306","v":0},{"$f":"AA304*AA306","v":0},{"$f":"AB304*AB306","v":0},{"$f":"AC304*AC306","v":0}]
[null,null,null,"","","","","","","","","","","","",0.35272926965699325,0.48586910598809513,0.43825469506980336,0.45241620807647537,0.3954579008436126,{"$f":"IFERROR(U218/U141,\"\")","v":""},null,"ECL Q3",null,"Cost to Income %"]
[null,null,null,"","","","","","","","","","","",0.31018038483393501,0.25514350751594933,0.68258209719731033,0.49682473251061571,0.48804316678722148,0.43323053094292918,{"$f":"IFERROR(U219/U142,\"\")","v":""},null,"ECL Q4",null,"Cost to Income",{"$f":"(Z304+Z305-Z307)*Z308","v":0},{"$f":"(AA304+AA305-AA307)*AA308","v":0},0,0]
[null,null,null,"","","","","","","","","","","",0.31018038483393501,0.33670543659231383,0.43573575833424216,0.42784461528478529,0.46257895133181753,0.41772065316418444,{"$f":"IFERROR(U220/U143,\"\")","v":0.38873662620805954},null,"ECL",null,"PPOP",{"$f":"Z304+Z305-Z307-Z309","v":16188.15093},{"$f":"AA304+AA305-AA307-AA309","v":16188.15093},16188.15093,16188.15093]
[null,null,null,{"$f":"IFERROR(D253/D170,\"\")","v":""},"","","","","","","","","","","",0.33976210814237412,0.36448365451413289,0.32618714477598426,0.31050198465066353,0.26869366818474455,{"$f":"IFERROR(U253/U170,\"\")","v":0.27473341905821164},null,"NPM Q1",null,"ECL %"]
[null,null,null,"","","","","","","","","","","","",0.24441442671597682,0.31078434401390126,0.33021068912064366,0.2907007405022537,0.27171324628578392,{"$f":"IFERROR(U254/U171,\"\")","v":0.2807605460125181},null,"NPM Q2",null,"ECL",{"$f":"Z304*Z311","v":0},{"$f":"AA304*AA311","v":0},0,0]
[null,null,null,"","","","","","","","","","","","",0.26330627406212953,0.25663368806281073,0.30109672900823853,0.28841573629808454,0.28067080927361748,{"$f":"IFERROR(U255/U172,\"\")","v":""},null,"NPM Q3",null,"EBT",{"$f":"Z310-Z312","v":16188.15093},{"$f":"AA310-AA312","v":16188.15093},16188.15093,16188.15093]
[null,null,null,"","","","","","","","","","","",0.29104758706521594,0.27988262118142138,0.22640920174184764,0.2690357416825287,0.26666624536944683,0.27134221133485154,{"$f":"IFERROR(U256/U173,\"\")","v":""},null,"NPM Q4",null,"Tax %"]
[null,null,null,"","","","","","","","","","","",0.29104758706521594,0.28229655476559667,0.28632208304794071,0.30553552762541347,0.28856110969949716,0.2731238393124103,{"$f":"IFERROR(U257/U174,\"\")","v":0.27774179627219769},null,"NPM",null,"Tax",{"$f":"Z313*Z314","v":0},{"$f":"AA313*AA314","v":0},{"$f":"AB313*AB314","v":0},{"$f":"AC313*AC314","v":0}]
[null,null,null,{"$f":"IFERROR(D257/D80,\"\")","v":""},"","","","","","","","","","",6.4677667219793289E-2,6.032426883774019E-2,6.5704934219497357E-2,6.9544971262936503E-2,6.4667639513487016E-2,6.6961734961076241E-2,{"$f":"IFERROR(U257/U80,\"\")","v":""},null,"ROA",null,"Net Profit",{"$f":"Z313-Z315","v":16188.15093},{"$f":"AA313-AA315","v":16188.15093},16188.15093,16188.15093]
[null,null,null,{"$f":"IFERROR(D257/D135,\"\")","v":""},"","","","","","","","","","",0.28030008780697069,0.23390833613854989,0.21905700697287039,0.22579498823191571,0.20445832745493725,0.18681514886075667,{"$f":"IFERROR(U257/U135,\"\")","v":""},null,"ROE",null,"NPM",{"$f":"Z316/Z304","v":1},{"$f":"AA316/AA304","v":1},{"$f":"AB316/AB304","v":1},{"$f":"AC316/AC304","v":1}]
[null,null,null,"Leverage Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NP Growth",{"$f":"(Z316/T257)-1","v":1.1766564214039184},{"$f":"AA316/Z316-1","v":0},{"$f":"AB316/AA316-1","v":0},{"$f":"AC316/AB316-1","v":0}]
[null,null,null,{"$f":"IFERROR(D116/D135,\"\")","v":""},"","","","","","","","","","",2.9196946790117653,2.5193879893376439,2.0272133102053655,1.6411794785993019,1.5959683828877718,1.300911246433226,{"$f":"IFERROR(U116/U135,\"\")","v":""},null,"Debt to Equity",null,"Price",{"$f":"Z300","v":29.25},{"$f":"Z319","v":29.25},{"$f":"AA319","v":29.25},{"$f":"AB319","v":29.25}]
[null,null,null,{"$f":"IFERROR(D116/D212,\"\")","v":""},"","","","","","","","","","",5.0205695001535267,4.8508532071044774,4.0213966213529249,3.3635354048918078,3.400257757394864,2.9020469429739908,{"$f":"IFERROR(U116/U212,\"\")","v":""},null,"Debt to PPOP",null,"EPS",{"$f":"Z316/T323","v":6.2785312106588265},{"$f":"AA316/T323","v":6.2785312106588265},{"$f":"AB316/T323","v":6.2785312106588265},{"$f":"AC316/T323","v":6.2785312106588265}]
[null,null,null,"Market Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fwd P/E",{"$f":"Z319/Z320","v":4.6587329135743367},{"$f":"AA319/AA320","v":4.6587329135743367},4.6587329135743367,4.6587329135743367]
["HS","Listed Shares",null,257833407,257833407,257833407,257833407,257833407,257833407,257833407,257833407,257833407,257833407,2578334070,2578334070,2578334070,2578334070,2578334070,2578334070,2578334070,2578334070,null,"Common Shares",null,"Core P/E",null,{"$f":"Z322","v":0},{"$f":"AA322","v":0},0]
[null,null,null,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,2578.3340699999999,null,"Common Shares Adjusted (M)",null,"Fair P/E",null,{"$f":"Z323","v":0},0,0]
[null,null,null,{"$f":"IFERROR(IF(ISBLANK(D135), IF(ISBLANK(D134), IF(ISBLANK(D133), IF(ISBLANK(D132), \"\",D132/D323),D133/D323),D134/D323),D135/D323),\"\")","v":""},"","","","","","","","","","",7.6435814308577941,8.8425132279309331,10.408409597597259,12.160261660739719,13.839002806180194,15.440312461138909,{"$f":"IFERROR(IF(ISBLANK(U135), IF(ISBLANK(U134), IF(ISBLANK(U133), IF(ISBLANK(U132), \"\",U132/U323),U133/U323),U134/U323),U135/U323),\"\")","v":15.576803047868813},null,"Book Value / Share",null,"Dividend Yield",null,{"$f":"Z324","v":0},0,0]
[null,null,null,{"$f":"IFERROR(D257/D323, \"\")","v":""},"","","","","","","","","","",2.1424965462291703,2.0683375564284425,2.2800350537973539,2.7457261385837408,2.8294993673957856,2.8844842708842613,{"$f":"IFERROR(U257/U323, \"\")","v":2.9129669763856474},null,"EPS",null,"Core Valuation"]
[null,null,null,{"$f":"IFERROR((D325-B325)/B325,\"\")","v":""},{"$f":"IFERROR((E325-D325)/D325,\"\")","v":""},"","","","","","","","","","",-3.4613353254290574E-2,0.10235152222177205,0.20424733558845398,3.0510409481426064E-2,{"$f":"IFERROR((T325-S325)/S325,\"\")","v":1.9432732207705965E-2},{"$f":"IFERROR((U325-T325)/T325,\"\")","v":9.8744533949753511E-3},null,"EPS Growth",null,"Price",{"$f":"Z322*Z320","v":0},{"$f":"AA322*AA320","v":0},{"$f":"AB322*AB320","v":0},{"$f":"AC322*AC320","v":0}]
["DV","Dividend (per Share)",null,null,null,4.4999999999999998E-2,null,0.04,0.2,0.27500000000000002,0.32500000000000001,0.4,0.53,0.82,0.88,0.88,1,1.1499999999999999,1.27,1.32,null,null,"Dividend Per Share",null,"MOS",{"$f":"Z326/Z319-1","v":-1},{"$f":"AA326/AA319-1","v":-1},{"$f":"AB326/AB319-1","v":-1},{"$f":"AC326/AC319-1","v":-1}]
[null,null,null,{"$f":"IFERROR(D327/D336,\"\")","v":0},0,3.7175801494102906E-2,0,1.9838179862793164E-2,4.9312873932685644E-2,5.3072045207434533E-2,{"$f":"IFERROR(K327/K336,\"\")","v":3.690418592508897E-2},{"$f":"IFERROR(L327/L336,\"\")","v":3.5725720567119458E-2},{"$f":"IFERROR(M327/M336,\"\")","v":4.1891813560935603E-2},{"$f":"IFERROR(N327/N336,\"\")","v":2.6891667406929567E-2},{"$f":"IFERROR(O327/O336,\"\")","v":2.2377643587931425E-2},2.4925578420473413E-2,1.4718057161030503E-2,1.9193906351919365E-2,2.5014591954735706E-2,{"$f":"IFERROR(T327/T336,\"\")","v":2.9818069857440965E-2},{"$f":"IFERROR(U327/U336,\"\")","v":0},null,"Dividend Yield",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB302-Z302,AB319,AB326)","v":-1},{"$f":"_xlfn.RRI(AC302-Z302,AC319,AC326)","v":-1}]
[null,null,null,{"$f":"IFERROR(D327*D323/D257,\"\")","v":""},"","","","","","","","","","",0.41073578463816646,0.42546246731581067,0.43858974814203822,0.41883273930340903,0.44884265203737522,0.45762080012845546,{"$f":"IFERROR(U327*U323/U257,\"\")","v":0},null,"Dividend Payout Ratio",null,"Total Return",null,null,{"$f":"AB328+AB324","v":-1},{"$f":"AC328+AC324","v":-1}]
[null,null,null,{"$f":"IF(AND(ISBLANK(D323), ISBLANK(D336)), \"\", D323*D336)","v":5558.4705145052003},{"$f":"IF(AND(ISBLANK(E323), ISBLANK(E336)), \"\", E323*E336)","v":2492.3853608484696},3120.982695380615,3923.1270869235664,5198.7311090685453,10457.042408518089,{"$f":"IF(AND(ISBLANK(J323), ISBLANK(J336)), \"\", J323*J336)","v":13359.987663536938},22706.328611365509,28868.098715108881,32620.145583152465,78620.410754269338,101392.89119894947,91028.338172338626,175181.68612816249,154480.49636876004,{"$f":"IF(AND(ISBLANK(S323), ISBLANK(S336)), \"\", S323*S336)","v":130902.96555007693},{"$f":"IF(AND(ISBLANK(T323), ISBLANK(T336)), \"\", T323*T336)","v":114138.87581159774},{"$f":"IF(AND(ISBLANK(U323), ISBLANK(U336)), \"\", U323*U336)","v":74459.851825417543},null,"Market Cap",null,"Fair Valuation"]
[null,null,null,{"$f":"IFERROR(D336/D324,\"\")","v":""},"","","","","","","","","","",5.144834667115437,3.9926542983451965,6.5277744518729017,4.9271019514324852,3.6686434098968586,{"$f":"IFERROR(T336/T324,\"\")","v":2.8670701459384436},{"$f":"IFERROR(U336/U324,\"\")","v":1.8539783208454943},null,"P / BV",null,"Price",{"$f":"Z323*Z320","v":0},{"$f":"AA323*AA320","v":0},{"$f":"AB323*AB320","v":0},{"$f":"AC323*AC320","v":0}]
[null,null,null,{"$f":"IFERROR(D336/D325,\"\")","v":""},"","","","","","","","","","",18.35473797874241,17.069311698152756,29.799432312527436,21.821130708055492,17.943233007740563,{"$f":"IFERROR(T336/T325,\"\")","v":15.34709665368425},{"$f":"IFERROR(U336/U325,\"\")","v":9.9139658612475472},null,"P / E",null,"MOS",{"$f":"Z331/Z319-1","v":-1},{"$f":"AA331/AA319-1","v":-1},{"$f":"AB331/AB319-1","v":-1},{"$f":"AC331/AC319-1","v":-1}]
[null,null,null,{"$f":"IFERROR(D330/D143, \"\")","v":""},"","","","","","","","","","",10.709030986435277,8.7908773927504349,16.457911925271617,13.576090532044587,10.273456286261059,7.0507667185184655,{"$f":"IFERROR(U330/U143, \"\")","v":4.6450179759569963},null,"P / S",null,"Expected Return",null,null,{"$f":"_xlfn.RRI(AB302-Z302,AB319,AB331)","v":-1},{"$f":"_xlfn.RRI(AC302-Z302,AC319,AC331)","v":-1}]
["HS","High",null,3.1,1.45,1.52,1.98,3.2,5.15,7.55,11.1,15.65,18.649999999999999,38.200000000000003,48.25,61,90.25,68,60.25,50.5,52.25,null,"Max Price",null,"Total Return",null,null,{"$f":"AB333+AB324","v":-1},{"$f":"AC333+AC324","v":-1}]
["HS","Low",null,0.62,0.61,0.93,0.95,1.1000000000000001,2.9,2.6,6.15,7.9,9.5,16.8,26.75,23.3,52.75,52,40.5,37,21.8,null,"Min Price",null,"Upside",{"$f":"Z332","v":-1},{"$f":"AA332","v":-1},-1,-1]
["HS","Average",null,2.1558379804930401,0.96666502213519201,1.2104648236605799,1.52157438889351,2.0163140104914898,4.05573603909213,5.1816356223912203,8.80658905902194,11.1964151779249,12.651636559707899,30.4927168550619,39.324962726396997,35.305098447672698,67.943750255824099,59.914848958560299,50.770366444437101,44.268458901292703,28.879055158828798,null,"Price",null,"Downside Risk",{"$f":"Z327","v":-1},{"$f":"AA327","v":-1},-1,-1]