Ratios and

Round # 1
Market capitalization of the company, k USD 8 977 927

Shares outstanding at the end of round, k shares 30 000

Share price at the end of round, USD 299.26

Average trading price during the round, USD 191.87

Dividend yield, % 0.00

P/E ratio 16.12

Cumulative total shareholder return (p.a.), % 55.97

Round # 1
Operating profit before depreciation (EBITDA), % 40.51

Operating profit (EBIT), % 34.56

Return on sales (ROS), % 26.23

Equity ratio, % 69.43

Net debt to equity (gearing), % -29.66

Return on capital employed (ROCE), % 49.98
Return on equity (ROE), % 58.12

Earnings per share (EPS), USD 18.56

SALES REVENUE 2,122,969

PROFIT FOR THE ROUND 556,873

Mark et capitalizati on
25,000,000

20,000,000

15,000,000

10,000,000

5,000,000

-
R ou n d R o u nd R o u nd R o u nd R ou n d R o u nd R o u nd R ou n d R o u nd
# 1 # 2 # 3 # 4 # 5 # 6 # 7 # 8 # 9
15,000,000

10,000,000

5,000,000

-
R ou n d R o u nd R o u nd R o u nd R ou n d R o u nd R o u nd R ou n d R o u nd
# 1 # 2 # 3 # 4 # 5 # 6 # 7 # 8 # 9
 Ratios and key financial indicators
Round # 2 Round # 3 Round # 4 Round # 5 Round # 6 Round # 7
11,214,584 11,453,880 11,642,448 11,149,156 12,781,642 14,936,793

30 000 30 000 30 000 30 000 30 000 30 000

373.82 381.80 388.08 371.64 426.64 497.89

299.26 373.82 381.80 388.08 371.64 426.64

0.00 0.00 0.00 0.00 0.00 0.00

20.33 26.54 43.76 42.92 24.74 16.12

39.58 25.78 19.26 14.14 14.22 14.59

Round # 2 Round # 3 Round # 4 Round # 5 Round # 6 Round # 7

41.99 32.98 23.52 22.67 32.43 41.27

36.59 28.41 18.77 15.91 25.99 34.96

27.77 21.66 12.45 11.30 18.79 29.47

80.24 83.14 84.45 85.54 87.58 94.18

-51.07 -58.52 -50.48 -47.49 -50.84 -59.37
36.85 23.45 14.52 12.09 20.93 27.29
36.47 21.53 11.31 9.93 17.20 24.88

18.39 14.38 8.87 8.66 17.22 30.89

1,986,208 1,992,617 2,137,486 2,299,015 2,748,412 3,145,291

551,551 431,528 266,069 259,749 516,541 926,810

d R ou n d R o u nd
# 8 # 9
d R ou n d R o u nd
# 8 # 9
 Round # 8 Round # 9 Round # 10
19,382,882 23,527,734 29,099,724

30 000 30 000 30 000

646.10 784.26 969.99

497.89 646.10 784.26

0.00 0.00 0.00

13.77 16.59 16.27

16.39 16.93 17.59

Round # 8 Round # 9 Round # 10

45.80 48.83 54.55
40.54 43.20 49.63
34.68 34.72 40.11
98.66 98.99 99.23
-69.05 -73.90 -82.93
32.95 27.98 27.99
28.77 22.49 22.62
46.92 47.27 52.62
TOTAL

4,058,376 4,084,292 4,459,242 29,033,908

1,407,462 1,418,196 1,788,542 8,123,321