This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q2 2027
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 2-Aug-26
Dollarama Inc TSX DOL OTC DLMAF https://www.dollarama.com/en-CA/ Fiscal Yr: Feb 1
Year-end 1-Feb-14 1-Feb-15 1-Feb-16 1-Feb-17 1-Feb-18 1-Feb-19 1-Feb-20 1-Feb-21 1-Feb-22 1-Feb-23 1-Feb-24 1-Feb-25 1-Feb-26 1-Feb-27 1-Feb-28 1-Feb-29 Value Description #Y Item Total G
Year  2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
Actual Date 2-Feb-14 1-Feb-15 31-Jan-16 29-Jan-17 28-Jan-18 3-Feb-19 2-Feb-20 31-Jan-21 30-Jan-22 29-Jan-23 28-Jan-24 2-Feb-25 1-Feb-26 1-Feb-27 1-Feb-28 1-Feb-29 Actual Date
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Date 18-Nov-14 20-Jun-18 Got estimates from Morningstar report on TD.
Split   2 3
$7,883 <-12 mths 8.65%
Revenue* $2,064.7 $2,330.8 $2,650.3 $2,963.2 $3,266.1 $3,548.5 $3,787.3 $4,026.3 $4,330.8 $5,052.7 $5,867.3 $6,413.1 $7,255.8 $8,159 $9,450 $10,241 173.77% <-Total Growth 10 Revenue
Increase 11.07% 12.89% 13.71% 11.81% 10.22% 8.65% 6.73% 6.31% 7.56% 16.67% 16.12% 9.30% 13.14% 12.45% 15.82% 8.37% 10.60% <-IRR #YR-> 10 Revenue 104.47%
5 year Running Average $1,640.0 $1,855.4 $2,101 $2,374 $2,655 $2,952 $3,243 $3,518 $3,792 $4,149 $4,613 $5,138 $5,784 $6,549.6 $7,429.0 $8,303.8 12.50% <-IRR #YR-> 5 Revenue 80.21%
Revenue per Share $4.95 $5.99 $7.23 $8.59 $9.96 $11.28 $12.21 $12.98 $14.79 $17.76 $21.05 $23.14 $26.58 $30.29 $35.08 $38.01 10.65% <-IRR #YR-> 10 5 yr Running Average 39.40%
Increase 16.85% 20.86% 20.75% 18.78% 15.99% 13.24% 8.26% 6.30% 13.97% 20.08% 18.52% 9.93% 14.90% 13.92% 15.82% 8.37% 10.45% <-IRR #YR-> 5 5 yr Running Average 39.40%
5 year Running Average $3.78 $4.40 $5.20 $6.20 $7.34 $8.61 $9.85 $11.00 $12.24 $13.80 $15.76 $17.94 $20.66 $23.76 $27.23 $30.62 13.91% <-IRR #YR-> 10 Revenue per Share 135.76%
P/S (Price/Sales) Med 2.49 2.84 3.54 3.40 4.47 3.75 3.54 3.49 3.82 4.20 4.21 5.43 6.46 6.07 0.00 0.00 15.16% <-IRR #YR-> 5 Revenue per Share 104.86%
P/S (Price/Sales) Close 2.80 3.36 3.45 3.82 5.61 3.09 3.69 3.91 4.45 4.50 4.76 5.95 7.03 6.77 5.84 5.39 14.78% <-IRR #YR-> 10 5 yr Running Average 49.72%
*Sales in M CDN $  P/S Med 20 yr  3.54 15 yr  3.54 10 yr  4.01 5 yr  4.21 68.71% Diff M/C 13.44% <-IRR #YR-> 5 5 yr Running Average 49.72%
-$2,650.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $7,255.8
-$4,026.3 $0.0 $0.0 $0.0 $0.0 $7,255.8
-$2,101.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $5,783.9
-$3,518.3 $0.0 $0.0 $0.0 $0.0 $5,783.9
-$7.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.58
-$12.98 $0.00 -$0.20 $0.00 $0.00 $26.58
$4.98 <-12 mths 5.29%
EPS Basic $0.58 $0.74 $1.01 $1.25 $1.54 $1.69 $1.80 $1.82 $2.19 $2.77 $3.57 $4.18 $4.75 370.30% <-Total Growth 10 EPS Basic
EPS Diluted* $0.58 $0.74 $1.00 $1.24 $1.52 $1.67 $1.78 $1.81 $2.18 $2.76 $3.56 $4.16 $4.73 $5.13 $5.91 $6.55 373.00% <-Total Growth 10 EPS Diluted
Increase 18.03% 27.38% 35.75% 23.67% 22.64% 10.11% 6.59% 1.69% 20.44% 26.61% 28.99% 16.85% 13.70% 8.46% 15.20% 10.83% 10 0 10 Years of Data, EPS P or N
Earnings Yield 4.16% 3.66% 4.01% 3.77% 2.71% 4.80% 3.95% 3.57% 3.31% 3.45% 3.55% 3.02% 2.53% 2.50% 2.88% 3.20% 16.81% <-IRR #YR-> 10 Earnings per Share 373.00%
5 year Running Average $0.39 $0.49 $0.64 $0.81 $1.01 $1.23 $1.44 $1.60 $1.79 $2.04 $2.42 $2.89 $3.48 $4.07 $4.70 $5.30 21.18% <-IRR #YR-> 5 Earnings per Share 161.33%
10 year Running Average $0.64 $0.81 $0.97 $1.12 $1.30 $1.53 $1.83 $2.17 $2.54 $2.93 $3.37 $3.86 18.49% <-IRR #YR-> 10 5 yr Running Average 70.49%
* Diluted ESP per share  E/P 10 Yrs 3.50% 5Yrs 3.31% 16.76% <-IRR #YR-> 5 5 yr Running Average 70.49%
-$1.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.73
-$1.81 $0.00 $0.00 $0.00 $0.00 $4.73
-$0.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.48
-$1.60 $0.00 $0.00 $0.00 $0.00 $3.48
Dividend* $0.48 $0.52 $0.59 Estimates Dividend*
Increase 17.24% 8.33% 13.46% Estimates Increase
Payout Ratio EPS 9.36% 8.80% 9.01% Estimates Payout Ratio EPS
Pre-split 2014 Pre-split 2014
Pre-split 2018 Pre-split 2018
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre-split 2014 Pre-split 2014
Pre-split 2018 $0.27 $0.31 $0.35 $0.39 $0.43 Pre-split 2018
Dividend* $0.0883 $0.1033 $0.1167 $0.1300 $0.1433 $0.1567 $0.1760 $0.1760 $0.1790 $0.2162 $0.2677 $0.3468 $0.4094 $0.4658 $0.4800 $0.4800 250.91% <-Total Growth 10 Dividends
Increase 26.19% 16.98% 12.90% 11.43% 10.26% 9.33% 12.32% 0.00% 1.70% 20.78% 23.82% 29.55% 18.05% 13.78% 3.05% 0.00% 12 0 13 Years of data, Count P, N 92.31%
Average Increases 5 Year Running 13.50% 15.55% 12.18% 11.25% 8.67% 6.72% 8.83% 11.72% 15.17% 18.78% 21.20% 17.65% 12.88% 11.95% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.10 $0.12 $0.15 $0.17 $0.18 $0.19 $0.20 $0.20 $0.24 $0.28 $0.34 $0.39 $0.44 68.40% <-Total Growth 9 Dividends 5 Yr Running
Yield H/L Price 0.71% 0.61% 0.46% 0.44% 0.32% 0.37% 0.41% 0.39% 0.32% 0.29% 0.30% 0.28% 0.24% 0.25% 0.32% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 0.59% 0.51% 0.37% 0.37% 0.25% 0.29% 0.34% 0.32% 0.27% 0.25% 0.26% 0.23% 0.20% 0.23% 0.27% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 0.91% 0.75% 0.58% 0.55% 0.44% 0.51% 0.51% 0.50% 0.38% 0.34% 0.35% 0.35% 0.30% 0.28% 0.41% <-Median-> 10 Yield on Low Price CFPS
Yield on Close Price 0.64% 0.51% 0.47% 0.40% 0.26% 0.45% 0.39% 0.35% 0.27% 0.27% 0.27% 0.25% 0.22% 0.23% 0.23% 0.23% 0.27% <-Median-> 10 Yield on Close Price FCF 
Payout Ratio EPS 15.27% 14.03% 11.67% 10.51% 9.45% 16.57% 9.89% 9.72% 8.21% 7.83% 7.52% 8.34% 8.66% 9.08% 8.12% 7.33% 9.05% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 0.00% 0.00% 0.00% 12.58% 11.48% 12.50% 11.70% 11.26% 10.62% 10.04% 8.39% 8.19% 8.16% 8.39% 8.39% 8.24% 10.94% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 11.94% 11.31% 9.52% 8.88% 7.38% 16.33% 7.45% 6.14% 4.92% 7.08% 4.87% 5.85% 6.34% 6.71% 6.46% 6.07% 6.71% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 0.00% 0.00% 0.00% 10.32% 9.25% 10.64% 9.70% 8.73% 7.61% 7.52% 5.83% 5.65% 5.78% 6.12% 6.11% 6.29% 8.17% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 11.36% 11.03% 8.95% 8.82% 7.69% 13.11% 6.68% 6.55% 5.48% 5.04% 5.14% 5.93% 6.24% 6.71% 6.46% 6.07% 6.39% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 0.00% 0.00% 0.00% 9.91% 9.15% 10.01% 8.98% 8.38% 7.57% 6.83% 5.61% 5.57% 5.64% 5.91% 6.16% 6.29% 7.97% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 0.32% 0.27% 5 Yr Med 5 Yr Cl 0.29% 0.27% 5 Yr Med Payout 8.21% 5.85% 5.48% 18.39% <-IRR #YR-> 5 Dividends 132.61%
* Dividends per share  10 Yr Med and Cur. -26.65% -13.64% 5 Yr Med and Cur. -19.18% -12.31% Last Div Inc ---> $0.1085 $0.1200 10.60% 13.38% <-IRR #YR-> 10 Dividends 250.91%
Dividends Growth 15 15.92% <-IRR #YR-> 13 Dividends
Dividends Growth 5 -$0.18 $0.00 $0.00 $0.00 $0.00 $0.41 Dividends Growth 5
Dividends Growth 10 -$0.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.41 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.41 Dividends Growth 15
Historical Dividends Historical High Div 0.93% Low Div 0.21% 10 Yr High 0.55% 10 Yr Low 0.20% Med Div 0.38% Close Div 0.37% Historical Dividends
High/Ave/Median Values Curr diff Exp. -74.81%     11.54% Exp. -57.41% 17.12% Exp. -38.36% Exp. -36.44% High/Ave/Median 
Div Pd
Future Div Yield Div Yd 0.54% earning in 5 Years at IRR of 18.39% Div Inc. 132.61% Future Dividend Yield $1.12
Future Div Yield Div Yd 1.27% earning in 10 Years at IRR of 18.39% Div Inc. 441.09% Future Dividend Yield $2.60
Future Div Yield Div Yd 2.95% earning in 15 Years at IRR of 18.39% Div Inc. 1158.65% Future Dividend Yield $6.04
Future Div Yield Div Yd 6.86% earning in 20 Years at IRR of 18.39% Div Inc. 2827.80% Future Dividend Yield
Future Dividend Paid Div Paid $1.12 earning in 5 Years at IRR of 18.39% Div Inc. 132.61% Future Dividend Paid
Future Dividend Paid Div Paid $2.60 earning in 10 Years at IRR of 18.39% Div Inc. 441.09% Future Dividend Paid Yr
Future Dividend Paid Div Paid $6.04 earning in 15 Years at IRR of 18.39% Div Inc. 1158.65% Future Dividend Paid 5
5
Dividend Covering Cost Total Div $3.46 over 5 Years at IRR of 18.39% Div Cov. 1.69% Dividend Covering Cost 5
Dividend Covering Cost Total Div $10.39 over 10 Years at IRR of 18.39% Div Cov. 5.07% Dividend Covering Cost 5
Dividend Covering Cost Total Div $26.52 over 15 Years at IRR of 18.39% Div Cov. 12.94% Dividend Covering Cost 5
5
Yield if held 5 years 3.09% 2.82% 2.13% 1.57% 1.27% 1.03% 0.69% 0.61% 0.49% 0.63% 0.80% 0.91% 0.82% 0.64% 0.54% 0.85% <-Median-> 10 Paid Median Price
Yield if held 10 years 5.26% 4.26% 2.93% 2.37% 2.17% 2.04% 1.60% 1.59% 1.08% 1.14% 2.37% <-Median-> 7 Paid Median Price 10
Yield if held 15 years 10.36% 9.90% 7.62% 5.25% 3.88% 10.13% <-Median-> 2 Paid Median Price 10
Yield if held 20 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price 10
Yield if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price 10
Yield if held 30 years 10
10
Cost covered if held 5 years 9.16% 10.24% 8.32% 6.37% 6.23% 4.95% 3.52% 3.25% 2.30% 2.40% 2.74% 3.14% 3.02% 2.64% 2.46% 3.39% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 34.34% 32.05% 23.88% 17.57% 14.45% 11.92% 9.06% 9.09% 6.72% 7.56% 17.57% <-Median-> 7 Paid Median Price
Cost covered if held 15 years 69.77% 66.37% 51.80% 39.12% 32.10% 68.07% <-Median-> 2 Paid Median Price
Cost covered if held 20 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $4,026.3 $4,330.8 $5,052.7 $5,867.3 $6,413.1 $7,255.8 $7,883.4 <-12 mths 8.65% 80.21% <-Total Growth 5 Revenue Growth  80.21%
EPS Growth $1.81 $2.18 $2.76 $3.56 $4.16 $4.73 $4.98 <-12 mths 5.29% 161.33% <-Total Growth 5 EPS Growth 161.33%
Net Income Growth $564.3 $663.2 $801.9 $1,010.5 $1,168.5 $1,309.4 $1,365.8 <-12 mths 4.30% 132.03% <-Total Growth 5 Net Income Growth 132.03%
Cash Flow Growth $889.1 $1,065.9 $869.0 $1,531.0 $1,644.1 $1,761.2 $1,999.5 <-12 mths 13.53% 98.09% <-Total Growth 5 Cash Flow Growth 98.09%
Dividend Growth $0.18 $0.18 $0.22 $0.27 $0.35 $0.41 $0.47 <-12 mths 13.78% 132.61% <-Total Growth 5 Dividend Growth 132.61%
Stock Price Growth $51.88 $63.31 $79.19 $95.49 $140.28 $205.14 $204.92 <-12 mths -0.11% 295.41% <-Total Growth 5 Stock Price Growth 295.41%
Revenue Growth  $2,650.3 $2,963.2 $3,266.1 $3,548.5 $3,787.3 $4,026.3 $4,330.8 $5,052.7 $5,867.3 $6,413.1 $7,255.8 $9,450.0 <-this year 30.24% 173.77% <-Total Growth 10 Revenue Growth  173.77%
EPS Growth $1.00 $1.24 $1.52 $1.67 $1.78 $1.81 $2.18 $2.76 $3.56 $4.16 $4.73 $5.91 <-this year 24.95% 373.00% <-Total Growth 10 EPS Growth 373.00%
Net Income Growth $385.1 $445.6 $519.4 $548.9 $564.0 $564.3 $663.2 $801.9 $1,010.5 $1,168.5 $1,309.4 $1,451.0 <-this year 10.81% 239.98% <-Total Growth 10 Net Income Growth 239.98%
Cash Flow Growth $449.2 $505.2 $637.3 $533.1 $732.5 $889.1 $1,065.9 $869.0 $1,531.0 $1,644.1 $1,761.2 $1,871.0 <-this year 6.24% 292.03% <-Total Growth 10 Cash Flow Growth 292.03%
Dividend Growth $0.12 $0.13 $0.14 $0.16 $0.18 $0.18 $0.18 $0.22 $0.27 $0.35 $0.41 $0.48 <-this year 17.24% 250.91% <-Total Growth 10 Dividend Growth 250.91%
Stock Price Growth $26.65 $32.79 $52.35 $32.47 $44.63 $51.88 $63.31 $79.19 $95.49 $140.28 $205.14 $207.47 <-this year 1.14% 669.85% <-Total Growth 10 Stock Price Growth 669.85%
Dividends on Shares $4.94 $5.45 $10.51 $6.69 $6.69 $6.80 $8.22 $10.17 $13.18 $15.56 $17.70 $18.24 $18.24 $88.20 No of Years 10 Total Divs 12/31/15
Paid  $1,012.57 $1,246.02 $1,989.30 $1,233.86 $1,695.94 $1,971.44 $2,405.78 $3,009.22 $3,628.62 $5,330.64 $7,795.32 $7,786.96 $7,786.96 $7,786.96 $7,795.32 No of Years 10 Worth $26.65
Total $7,883.52
Minimum Book Value
Graham Number $5.19 $5.61 $5.35 $2.84 $3.15 $3.30 $3.41 $6.63 $7.28 $2.49 $10.46 $20.03 $23.83 $25.16 $27.01 $28.43 345.16% <-Total Growth 10 Graham Number
Increase 7.33% 8.10% -4.67% -46.88% 10.74% 4.93% 3.24% 94.35% 9.75% -65.77% 320.09% 91.49% 18.95% 5.61% 7.33% 5.28% 10.24% <-Median-> 10 Increase
Price/GP Ratio Med 2.38 3.03 4.79 10.28 14.14 12.79 12.69 6.82 7.77 29.96 8.47 6.27 7.21 7.31 9.37 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 2.89 3.62 5.81 12.23 17.92 16.23 15.23 8.30 9.05 34.33 9.72 7.54 8.65 8.04 10.98 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 1.87 2.44 3.76 8.32 10.37 9.36 10.14 5.35 6.49 25.58 7.23 5.00 5.77 6.58 7.77 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 2.67 3.58 4.66 11.53 17.75 10.53 13.22 7.66 9.05 32.09 9.58 6.87 7.85 8.14 7.59 7.21 10.06 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close 167.44% 258.31% 366.28% 1052.87% 1675.28% 953.22% 1221.81% 665.65% 804.92% 3108.56% 858.03% 587.27% 684.84% 714.34% 658.70% 620.68% 905.63% <-Median-> 10 Graham Price
Month, Year Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 Dec-27 Dec-28 17.00 <Count Years> Month, Year
Pre-split 2018 $44.11 $59.40 $79.94
Price Close $14.70 $19.80 $26.65 $32.79 $52.35 $32.47 $44.63 $51.88 $63.31 $79.19 $95.49 $140.28 $205.14 $204.92 $204.92 $204.92 669.85% <-Total Growth 10 Stock Price
Increase 49.58% 34.66% 34.58% 23.05% 59.65% -37.98% 37.45% 16.24% 22.03% 25.08% 20.58% 46.91% 46.24% -0.11% 0.00% 0.00% 27.32 <-Median-> 10 CAPE (10 Yr P/E) 669.85%
P/E Ratio 24.02 27.31 24.96 26.51 36.86 20.84 25.33 28.04 30.20 28.95 28.15 33.09 39.53 39.95 34.67 31.29 31.65% <-IRR #YR-> 5 Stock Price
Trailing P/E Ratio 28.35 34.78 33.88 32.78 45.20 22.95 27.00 28.52 36.38 36.65 36.31 38.67 44.95 43.32 39.95 34.67 22.64% <-IRR #YR-> 10 Stock Price 295.41%
CAPE (10 Yr P/E) 27.51 25.26 25.43 26.11 26.80 27.36 27.32 28.56 31.39 33.10 33.31 33.57 31.95% <-IRR #YR-> 5 Price & Dividend
Median 10, 5 Yrs D.  per yr 0.35% 0.30% % Tot Ret 1.52% 0.95% T P/E $36.34 $36.65 P/E:  $28.55 $30.20 22.99% <-IRR #YR-> 10 Price & Dividend
Price 15 D.  per yr 0.66% % Tot Ret 2.33% CAPE Diff 46.22% 28.45% <-IRR #YR-> 15 Stock Price
Price 20 D.  per yr 0.55% % Tot Ret 1.99% 27.83% <-IRR #YR-> 17 Stock Price
Price & Dividend 15 29.11% <-IRR #YR-> 15 Price & Dividend
Price & Dividend 20 28.38% <-IRR #YR-> 17 Price & Dividend
Price  5 -$51.88 $0.00 $0.00 $0.00 $0.00 $205.14 Price  5
Price 10 -$26.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $205.14 Price 10
Price & Dividend 5 -$51.88 $0.18 $0.22 $0.27 $0.35 $205.55 Price & Dividend 5
Price & Dividend 10 -$26.65 $0.13 $0.14 $0.28 $0.18 $0.18 $0.18 $0.22 $0.27 $0.35 $205.55 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $205.14 Price 15
Price 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $205.14 Price 20
Price & Dividend 15 $0.09 $0.10 $0.12 $0.13 $0.14 $0.28 $0.18 $0.18 $0.18 $0.22 $0.27 $0.35 $205.55 Price & Dividend 15
Price & Dividend 20 $0.09 $0.10 $0.12 $0.13 $0.14 $0.28 $0.18 $0.18 $0.18 $0.22 $0.27 $0.35 $205.55 Price & Dividend 20
Month, Year Feb-14 Feb-15 Feb-16 Feb-17 Feb-18 Feb-19 Feb-20 Feb-21 Feb-22 Feb-23 Feb-24 Feb-25 Feb-26 Feb-27 Feb-28 Feb-29 17.00 <Count Years> Month, Year
Pre-split 2018 $41.67 $60.35 $74.87 $98.34
Price Close $13.89 $20.12 $24.96 $32.78 $55.90 $34.80 $45.09 $50.76 $65.84 $79.90 $100.22 $137.67 $187.00 $204.92 $204.92 $204.92 649.30% <-Total Growth 10 Stock Price
Increase 38.72% 44.83% 24.06% 31.35% 70.53% -37.75% 29.57% 12.57% 29.71% 21.35% 25.43% 37.37% 35.83% 9.58% 0.00% 0.00% 22.31% <-IRR #YR-> 10 Stock Price 649.30%
P/E Ratio 24.02 27.31 24.96 26.51 36.86 20.84 25.33 28.04 30.20 28.95 28.15 33.09 39.53 39.95 34.67 31.29 29.80% <-IRR #YR-> 5 Stock Price 268.40%
Trailing P/E Ratio 28.35 34.78 33.88 32.78 45.20 22.95 27.00 28.52 36.38 36.65 36.31 38.67 44.95 43.32 39.95 34.67 22.69% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 0.38% 0.32% % Tot Ret 1.66% 1.06% T P/E 36.34 36.65 P/E:  28.55 30.20 30.11% <-IRR #YR-> 5 Price & Dividend
-$24.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $187.00
-$50.76 $0.00 $0.00 $0.00 $0.00 $187.00
-$24.96 $0.13 $0.14 $0.28 $0.18 $0.18 $0.18 $0.22 $0.27 $0.35 $187.41
-$50.76 $0.18 $0.22 $0.27 $0.35 $187.41
Price H/L Median $12.36 $17.01 $25.62 $29.22 $44.53 $42.28 $43.28 $45.23 $56.51 $74.60 $88.63 $125.59 $171.85 $183.85 570.90% <-Total Growth 10 Stock Price
Increase 35.22% 37.67% 50.57% 14.08% 52.39% -5.06% 2.37% 4.51% 24.94% 32.02% 18.80% 41.71% 36.83% 6.98% 20.97% <-IRR #YR-> 10 Stock Price 570.90%
P/E Ratio 21.37 23.09 25.62 23.63 29.36 25.31 24.31 24.99 25.92 27.03 24.89 30.19 36.33 35.84 30.60% <-IRR #YR-> 5 Stock Price 279.99%
Trailing P/E Ratio 25.22 29.41 34.77 29.22 36.01 27.87 25.91 25.41 31.22 34.22 32.11 35.28 41.31 38.87 21.46% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 31.87 34.76 40.17 36.15 43.93 34.31 30.04 28.22 31.54 36.57 36.65 43.40 49.41 45.19 30.96% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 69.92 52.20 44.84 40.37 43.47 48.86 48.56 57.95 67.65 62.75 24.89 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 0.49% 0.35% % Tot Ret 2.29% 1.14% T P/E 31.66 34.22 P/E:  25.62 27.03 Count 17 Years of data
-$25.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $171.85
-$45.23 $0.00 $0.00 $0.00 $0.00 $171.85
-$25.62 $0.18 $0.18 $0.18 $0.22 $0.27 $0.35 $0.41 $0.47 $0.48 $172.26
-$45.23 $0.18 $0.22 $0.27 $0.35 $172.26
High Months Nov 13 Jan 16 Oct 15 Sep 16 Jan 18 Jun 18 Aug 19 Dec 20 Feb 21 Dec 22 Jan 24 Nov 24 Jan 26 Mar 26
Pre-split 2018 $45.01 $61.01 $93.34 $104.36
Price High $15.00 $20.34 $31.11 $34.79 $56.42 $53.63 $51.97 $55.00 $65.81 $85.49 $101.66 $151.00 $206.17 $202.20 562.64% <-Total Growth 10 Stock Price
Increase 37.90% 35.55% 52.99% 11.81% 62.19% -4.95% -3.10% 5.83% 19.65% 29.90% 18.91% 48.53% 36.54% -1.93% 20.82% <-IRR #YR-> 10 Stock Price 562.64%
P/E Ratio 25.94 27.61 31.11 28.13 37.20 32.11 29.20 30.39 30.19 30.97 28.56 36.30 43.59 39.42 30.25% <-IRR #YR-> 5 Stock Price 274.85%
Trailing P/E Ratio 30.62 35.16 42.24 34.79 45.62 35.36 31.12 30.90 36.36 39.22 36.83 42.42 49.56 42.75 29.20 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 36.60 39.22 P/E:  30.68 30.97 33.79 P/E Ratio Historical High
-$31.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $206.17
-$55.00 $0.00 $0.00 $0.00 $0.00 $206.17
Low Months Feb 13 Feb 14 Feb 15 Feb 16 Mar 17 Dec 18 Mar 19 Mar 20 Feb 21 Feb 22 Mar 23 Feb 24 Feb 25 Sep 26
Price Low $9.71 $13.69 $20.12 $23.66 $32.64 $30.92 $34.58 $35.45 $47.20 $63.71 $75.59 $100.18 $137.53 $165.50 583.66% <-Total Growth 10 Stock Price
Increase 31.28% 40.95% 46.98% 17.60% 37.97% -5.27% 11.84% 2.52% 33.15% 34.98% 18.65% 32.53% 37.28% 20.34% 21.19% <-IRR #YR-> 10 Stock Price 583.66%
P/E Ratio 16.79 18.58 20.12 19.13 21.52 18.51 19.43 19.59 21.65 23.08 21.23 24.08 29.08 32.26 31.15% <-IRR #YR-> 5 Stock Price 287.95%
Trailing P/E Ratio 19.82 23.67 27.31 23.66 26.39 20.39 20.71 19.92 26.08 29.22 27.39 28.14 33.06 34.99 19.43 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 26.24 28.14 P/E:  21.38 23.08 14.32 P/E Ratio Historical Low
-$20.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $137.53
Free Cash Flow Market Screener $592 $721 $906 $712 $1,252 $1,397 $1,170 $1,223 $1,361 <-Total Growth 6 Free Cash Flow Market Scr
Change 21.84% 25.68% -21.43% 75.79% 11.58% -16.25% 4.53% 11.28% 16.71% <-Median-> 6 Change
Free Cash Flow Company $1,218 $1,363 $1,209 $1,483 $1,624 $1,717
Change 11.90% -11.30% 22.66% 9.51% 5.73%
$1,600 <-12 mths 23.08%
Free Cash Flow MS $201 $271 $355 $250 $340 $480 $480 $680 $670 $800 $1,000 $1,100 $1,300 $1,223 $1,361 266.20% <-Total Growth 10 Free Cash Flow
Change 12.29% 34.83% 31.00% -29.58% 36.00% 41.18% 0.00% 41.67% -1.47% 19.40% 25.00% 10.00% 18.18% -5.92% 11.28% 13.84% <-IRR #YR-> 5 Free Cash Flow MS 91.18%
FCF/CF from Op Ratio 0.65 0.76 0.79 0.49 0.53 0.90 0.66 0.76 0.63 0.92 0.65 0.67 0.74 0.65 0.68 13.86% <-IRR #YR-> 10 Free Cash Flow MS 266.20%
Dividends paid $36.82 $41.84 $45.12 $46.94 $48.93 $51.30 $54.14 $54.77 $60.46 $62.98 $76.13 $97.24 $113.20 $125.48 $129.31 150.90% <-Total Growth 10 Dividends paid
Percentage paid 12.71% 18.77% 14.39% 10.69% 11.28% 8.05% 9.02% 7.87% 7.61% 8.84% 8.71% 10.26% 9.50% 8.93% <-Median-> 10 Percentage paid
5 Year Coverage 12.94% 11.48% 10.17% 9.12% 8.50% 8.27% 8.42% 8.76% 9.05% 9.12% <-Median-> 7 5 Year Coverage
Dividend Coverage Ratio 7.87 5.33 6.95 9.36 8.87 12.42 11.08 12.70 13.14 11.31 11.48 9.75 10.53 11.20 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 7.73 8.71 9.83 10.96 11.77 12.09 11.88 11.42 11.05 10.96 <-Median-> 7 5 Year of Coverage
$1,389.35 <-12 mths 0.10%
Free Cash Flow WSJ $271.00 $366.01 $351.59 $524.55 $524.85 $611.55 $749.04 $929.11 $671 $1,177 $1,326 $1,388 $1,223 $1,361 279.23% <-Total Growth 10 Free Cash Flow
Change 35.06% -3.94% 49.19% 0.06% 16.52% 22.48% 24.04% -27.78% 75.41% 12.66% 4.68% -11.89% 11.28% 13.13% <-IRR #YR-> 5 Free Cash Flow MS 85.30%
FCF/CF from Op Ratio 0.76 0.81 0.70 0.82 0.98 0.83 0.84 0.87 0.77 0.77 0.81 0.79 0.65 0.68 14.26% <-IRR #YR-> 10 Free Cash Flow MS 279.23%
Dividends paid $41.84 $45.12 $46.94 $48.93 $51.30 $54.14 $54.77 $60.46 $62.98 $76.13 $97.24 $113.20 $125.48 $129.31 150.90% <-Total Growth 10 Dividends paid
Percentage paid 15.44% 12.33% 13.35% 9.33% 9.77% 8.85% 7.31% 6.51% 9.39% 6.47% 7.33% 8.16% 10.26% 9.50% 8.50% <-Median-> 10 Percentage paid
5 Year Coverage 15.44% 13.65% 13.54% 12.08% 11.49% 10.36% 9.27% 8.07% 8.14% 7.46% 7.25% 7.47% 8.21% 8.36% 8.71% <-Median-> 10 5 Year Coverage
Dividend Coverage Ratio 6.48 8.11 7.49 10.72 10.23 11.29 13.68 15.37 10.66 15.46 13.64 12.26 9.75 10.53 11.78 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 6.48 7.33 7.38 8.28 8.70 9.65 10.78 12.39 12.29 13.41 13.80 13.39 12.18 11.96 11.54 <-Median-> 10 5 Year of Coverage
Market Cap $5,790.4 $7,832.8 $9,151.0 $11,314.1 $18,333.9 $10,951.0 $13,988 $15,749 $19,279 $22,732 $27,937 $38,159 $51,038 $55,204 $55,204 $55,204 457.73% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 432.276 401.868 385.260 360.729 342.519 328.404 317.185 312.455 304.416 291.005 284.168 280.819 276.684 278.227 -28.18% <-Total Growth 10 Diluted # of Shares in Million
Change -4.18% -7.03% -4.13% -6.37% -5.05% -4.12% -3.42% -1.49% -2.57% -4.41% -2.35% -1.18% -1.47% 0.56% -2.99% <-Median-> 10 Change
Difference Diluted/Basic -0.29% -0.46% -0.89% -1.04% -1.25% -1.20% -1.03% -0.55% -0.48% -0.55% -0.38% -0.35% -0.39% -0.43% -0.55% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 431.028 400.014 381.813 356.994 338.253 324.460 313.910 310.738 302.963 289.412 283.074 279.825 275.611 277.022 -27.82% <-Total Growth 10 Basic
Change -2.47% -7.20% -4.55% -6.50% -5.25% -4.08% -3.25% -1.01% -2.50% -4.47% -2.19% -1.15% -1.51% 0.51% -2.88% <-Median-> 10 Change
Difference Basic/Outstanding -3.28% -2.66% -3.96% -3.32% -3.04% -3.01% -1.17% -0.15% -3.35% -1.70% -1.52% -0.95% -0.97% -2.75% -1.61% <-Median-> 10 Difference Basic/Outstanding
$2,000 <-12 mths 13.53%
# of Share in Millions 416.873 389.371 366.675 345.154 327.978 314.685 310.231 310.266 292.814 284.506 278.761 277.177 272.929 269.394 269.394 269.394 -2.91% <-IRR #YR-> 10 Shares -20.93%
Increase -4.94% -6.60% -5.83% -5.87% -4.98% -4.05% -1.42% 0.01% -5.63% -2.84% -2.02% -0.57% -1.53% -1.30% 0.00% 0.00% -2.53% <-IRR #YR-> 5 Shares -12.03%
CF fr Op $Millon $308.4 $355.9 $449.2 $505.2 $637.3 $533.1 $732.5 $889.1 $1,065.9 $869.0 $1,531.0 $1,644.1 $1,761.2 $1,871.0 $2,002.0 $2,129.0 292.03% <-Total Growth 10 Cash Flow Est plus
Increase 20.30% 15.40% 26.24% 12.45% 26.16% -16.36% 37.42% 21.38% 19.89% -18.47% 76.17% 7.39% 7.12% 6.24% 7.00% 6.34% Shares Issues SO, Buy Backs Alpha Sp
5 year Running Average $193.9 $240.6 $308.6 $375.0 $451.2 $496.1 $571.5 $659.4 $771.6 $817.9 $1,017.5 $1,199.8 $1,374.2 $1,535.3 $1,761.8 $1,881.5 345.34% <-Total Growth 10 CF 5 Yr Running
CFPS $0.74 $0.91 $1.23 $1.46 $1.94 $1.69 $2.36 $2.87 $3.64 $3.05 $5.49 $5.93 $6.45 $6.95 $7.43 $7.90 426.69% <-Total Growth 10 Cash Flow per Share
Increase 26.55% 23.55% 34.05% 19.46% 32.77% -12.83% 39.39% 21.36% 27.03% -16.09% 79.80% 8.01% 8.78% 7.63% 7.00% 6.34% 14.64% <-IRR #YR-> 10 Cash Flow 230.39%
5 year Running Average $0.45 $0.58 $0.77 $0.99 $1.26 $1.45 $1.74 $2.07 $2.50 $2.72 $3.48 $4.20 $4.91 $5.58 $6.45 $6.93 14.65% <-IRR #YR-> 5 Cash Flow 98.09%
P/CF on Med Price 16.70 18.61 20.91 19.97 22.92 24.96 18.33 15.78 15.52 24.42 16.14 21.17 26.63 26.47 0.00 0.00 18.07% <-IRR #YR-> 10 Cash Flow per Share 14.64%
P/CF on Closing Price 18.78 22.01 20.37 22.40 28.77 20.54 19.10 17.71 18.09 26.16 18.25 23.21 28.98 29.51 27.57 25.93 17.63% <-IRR #YR-> 5 Cash Flow per Share 125.19%
43.44% Diff M/C 20.35% <-IRR #YR-> 10 CFPS 5 yr Running 80.47%
$1,871 <-12 mths 4.46%
Excl.Working Capital CF $15.8 $8.8 $28.9 $3.6 -$25.9 $131.2 $84.4 -$55.5 -$110.1 $351.2 -$80.1 -$22.7 $30.3 $0.0 $0.0 $0.0 18.93% <-IRR #YR-> 5 CFPS 5 yr Running 80.47%
CF fr Op $M WC $324.2 $364.6 $478.1 $508.8 $611.5 $664.2 $816.9 $833.6 $955.8 $1,220.3 $1,450.8 $1,621.5 $1,791.5 $1,871.0 $2,002.0 $2,129.0 274.71% <-Total Growth 10 Cash Flow less WC
Increase 15.56% 12.48% 31.11% 6.41% 20.19% 8.63% 22.98% 2.04% 14.66% 27.67% 18.90% 11.76% 10.48% 4.44% 7.00% 6.34% 14.12% <-IRR #YR-> 10 Cash Flow less WC 274.71%
5 year Running Average $206.6 $262.7 $334.5 $391.2 $457.4 $525.4 $615.9 $687.0 $776.4 $898.1 $1,055.5 $1,216.4 $1,408.0 $1,591.0 $1,747.4 $1,883.0 16.53% <-IRR #YR-> 5 Cash Flow less WC 114.92%
CFPS Excl. WC $0.78 $0.94 $1.30 $1.47 $1.86 $2.11 $2.63 $2.69 $3.26 $4.29 $5.20 $5.85 $6.56 $6.95 $7.43 $7.90 15.46% <-IRR #YR-> 10 CF less WC 5 Yr Run 56.77%
Increase 21.56% 20.42% 39.23% 13.05% 26.48% 13.21% 24.75% 2.03% 21.50% 31.40% 21.35% 12.40% 12.20% 5.81% 7.00% 6.34% 15.43% <-IRR #YR-> 5 CF less WC 5 Yr Run 56.77%
5 year Running Average $0.48 $0.63 $0.83 $1.03 $1.27 $1.54 $1.88 $2.15 $2.51 $3.00 $3.62 $4.26 $5.03 $5.77 $6.40 $6.94 17.54% <-IRR #YR-> 10 CFPS - Less WC 210.98%
P/CF on Median Price 15.89 18.17 19.65 19.82 23.89 20.03 16.44 16.83 17.31 17.39 17.03 21.47 26.18 26.47 0.00 0.00 19.56% <-IRR #YR-> 5 CFPS - Less WC 144.32%
P/CF on Closing Price 17.86 21.48 19.14 22.24 29.98 16.49 17.12 18.89 20.17 18.63 19.26 23.53 28.49 29.51 27.57 25.93 19.71% <-IRR #YR-> 10 CFPS 5 yr Running 67.99%
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 20.57 5 yr  21.17 P/CF Med 10 yr 18.61 5 yr  17.39 58.56% Diff M/C 18.51% <-IRR #YR-> 5 CFPS 5 yr Running 67.99%
-$1.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.45 Cash Flow per Share
-$2.87 $0.00 $0.00 $0.00 $0.00 $6.45 Cash Flow per Share
-$0.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.91 CFPS 5 yr Running
-$2.07 $0.00 $0.00 $0.00 $0.00 $4.91 CFPS 5 yr Running
-$478.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,791.5 Cash Flow less WC
-$833.6 $0.0 $0.0 $0.0 $0.0 $1,791.5 Cash Flow less WC
-$334.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,408.0 CF less WC 5 Yr Run
-$687.0 $0.0 $0.0 $0.0 $0.0 $1,408.0 CF less WC 5 Yr Run
-$1.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.56 CFPS - Less WC
-$2.69 $0.00 $0.00 $0.00 $0.00 $6.56 CFPS - Less WC
OPM Ratio 14.94% 15.27% 16.95% 17.05% 19.51% 15.02% 19.34% 22.08% 24.61% 17.20% 26.09% 25.64% 24.27% 22.93% 43.20% <-Total Growth 10 OPM
Increase 8.30% 2.22% 11.02% 0.58% 14.46% -23.02% 28.75% 14.17% 11.46% -30.12% 51.71% -1.75% -5.32% -5.52% Should increase  or be stable.
Diff from Median -28.2% -26.6% -18.5% -18.0% -6.2% -27.8% -7.0% 6.2% 18.3% -17.3% 25.5% 23.3% 16.7% 10.3% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 20.80% 5 Yrs 24.61% should be  zero, it is a   check on calculations
$2,559 <-12 mths 6.27%
EBITDA $355.18 $402.40 $460.87 $597.46 $703.26 $826.11 $883.83 $1,130.63 $1,282.58 $1,523.29 $1,861.17 $2,121.80 $2,408.20 $2,614 $2,831 $3,055 422.53% <-Total Growth 10 EBITDA
Change 0.00% 13.30% 14.53% 29.64% 17.71% 17.47% 6.99% 27.92% 13.44% 18.77% 22.18% 14.00% 13.50% 8.55% 8.30% 7.91% 17.59% <-Median-> 10 Change
Margin 17.20% 17.26% 17.39% 20.16% 21.53% 23.28% 23.34% 28.08% 29.62% 30.15% 31.72% 33.09% 33.19% 32.04% 29.96% 29.83% 28.85% <-Median-> 10 Margin
$2,525 <-12 mths 29.63%
EBIT $861.00 $984.60 $1,192.00 $1,496.00 $1,711.00 $1,948.21 <-Total Growth 5 EBIT
Change 14.36% 21.06% 25.50% 14.37% 13.86% 14.37% <-Median-> 5 Change
Margin 21.38% 22.74% 23.59% 25.50% 26.68% 26.85% 24.54% <-Median-> 6 Margin
Long Term Debt $398.46 $564.49 $924.31 $1,328.74 $1,260.46 $1,890.85 $1,270.29 $1,044.08 $1,539.24 $1,741.59 $2,242.93 $2,008.91 $2,226.85 $2,967.87 140.92% <-Total Growth 10 Debt Type
Change 52.04% 41.67% 63.74% 43.75% -5.14% 50.01% -32.82% -17.81% 47.43% 13.15% 28.79% -10.43% 10.85% 33.28% 12.00% <-Median-> 10 Change Lg Term R
Ratio to Market Cap 0.07 0.07 0.10 0.12 0.07 0.17 0.09 0.07 0.08 0.08 0.08 0.05 0.04 0.05 0.08 <-Median-> 10 % of Market C. Intang/GW
Assets/Current Liabilities Ratio 9.51 7.89 7.99 3.63 2.68 3.16 3.40 3.20 4.46 4.14 7.77 6.39 5.61 7.57 3.89 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Debt to Cash Flow (Years) 1.29 1.59 2.06 2.63 1.98 3.55 1.73 1.17 1.44 2.00 1.47 1.22 1.26 1.59 1.60 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $129.44 $134.08 $136.93 $139.52 $145.60 $150.96 $152.97 $161.79 $164.07 $164.65 $167.84 $180.69 $178.28 $184.19 30.19% <-Total Growth 10 Intangibles Leverage
Goodwill $727.78 $727.78 $727.78 $727.78 $727.78 $727.78 $727.78 $727.78 $727.78 $727.78 $916.81 $727.78 $801.71 $804.63 10.16% <-Total Growth 10 Goodwill D/E Ratio
Total $857.22 $861.86 $864.72 $867.30 $873.38 $878.74 $880.75 $889.57 $891.85 $892.44 $1,084.65 $908.47 $979.99 $988.82 13.33% <-Total Growth 10 Total
Change 2.08% 0.54% 0.33% 0.30% 0.70% 0.61% 0.23% 1.00% 0.26% 0.07% 21.54% -16.24% 7.87% 0.90% 0.46% <-Median-> 10 Change
Ratio to Market Cap 0.15 0.11 0.09 0.08 0.05 0.08 0.06 0.06 0.05 0.04 0.04 0.02 0.02 0.02 0.05 <-Median-> 10 % of Market C.
Current Assets $459.0 $548.3 $616.9 $559.1 $570.0 $709.6 $764.5 $1,100.4 $717.4 $1,156.9 $1,309.1 $1,201.3 $1,522.0 $1,677.5 146.70% <-Total Growth 10 Current Assets
Current Liabilities $164.8 $215.5 $227.0 $513.4 $720.9 $688.5 $1,092.5 $1,321.2 $911.9 $1,162.9 $677.8 $1,014.3 $1,348.2 $1,080.7 493.84% <-Total Growth 10 Current Liabilities
Liquidity Ratio 2.78 2.54 2.72 1.09 0.79 1.03 0.70 0.83 0.79 0.99 1.93 1.18 1.13 1.55 1.01 <-Median-> 10 Ratio
Liq. with CF aft div 4.43 4.01 4.51 1.99 1.61 1.68 1.32 1.46 1.90 1.69 4.08 2.71 2.35 3.17 2.35 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  2.69 2.88 3.19 1.50 1.36 1.33 1.12 1.22 1.62 1.49 2.98 2.22 1.81 3.17 1.81 <-Median-> 5 Ratio
Curr Long Term Debt $3.017 $3.846 $3.542 $278.643 $405.192 $7.383 $606.494 $832.821 $832.821 $510.315 $21.460 $273.771 $398.275 $28.872
Liquidity Less CLTD 2.84 2.59 2.76 2.38 1.81 1.04 1.57 2.25 9.07 1.77 1.99 1.62 1.60 1.59 1.77 <-Median-> 5 Ratio
Liq. with CF aft div 4.51 4.08 4.58 4.34 3.67 1.70 2.97 3.96 21.89 3.01 4.21 3.71 3.34 3.25 3.71 <-Median-> 5 Ratio
Assets $1,566.8 $1,700.8 $1,813.9 $1,863.5 $1,934.3 $2,177.9 $3,716.5 $4,223.7 $4,063.6 $4,819.7 $5,263.6 $6,482.6 $7,558.4 $8,180.3 316.70% <-Total Growth 10 Assets
Liabilities $702.6 $960.4 $1,347.0 $1,763.2 $2,186.7 $2,412.0 $3,808.7 $3,888.9 $4,129.6 $4,791.2 $4,882.8 $5,294.3 $6,102.5 $6,702.4 353.03% <-Total Growth 10 Liabilities
Debt Ratio 2.23 1.77 1.35 1.06 0.88 0.90 0.98 1.09 0.98 1.01 1.08 1.22 1.24 1.22 1.03 <-Median-> 10 Ratio
Estimates BVPS $6.50 $7.36 $8.78 Estimates Estimates BVPS
Estimate Book Value $1,749.7 $1,982.5 $2,366.4 Estimates Estimate Book Value
P/B Ratio (Close) 31.55 27.85 23.33 Estimates P/B Ratio (Close)
Difference from 10 year median 2.58% Diff M/C Estimates Difference from 10 yr med.
Book Value $864.2 $740.5 $466.9 $100.3 -$252.4 -$234.1 -$92.2 $334.9 -$66.0 $28.4 $380.8 $1,188.3 $1,455.9 $1,477.9 $1,477.9 $1,477.9 211.85% <-Total Growth 10 Book Value
Book Value per share $2.07 $1.90 $1.27 $0.29 -$0.77 -$0.74 -$0.30 $1.08 -$0.23 $0.10 $1.37 $4.29 $5.33 $5.49 $5.49 $5.49 318.97% <-Total Growth 10 Book Value per Share
Increase -2.41% -8.26% -33.05% -77.18% -364.82% 3.32% 60.05% 463.16% -120.90% 144.28% 1268.17% 213.79% 24.43% 2.84% 0.00% 0.00% 21.45% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 5.96 8.95 20.12 100.57 -57.87 -56.83 -145.62 41.90 -250.56 747.07 64.87 29.30 32.22 33.51 0.00 0.00 5.13 P/B Ratio Historical Median
P/B Ratio (Close) 6.70 10.58 19.60 112.82 -72.65 -46.78 -151.72 47.03 -291.95 800.14 73.36 32.11 35.06 37.35 37.35 37.35 15.40% <-IRR #YR-> 10 Book Value per Share 318.97%
Change 42.13% 57.87% 85.30% 475.57% -164.39% 35.61% -224.33% 131.00% -720.74% 374.06% -90.83% -56.22% 9.16% 6.55% 0.00% 0.00% 37.65% <-IRR #YR-> 5 Book Value per Share 394.26%
Leverage (A/BK) 1.81 2.30 3.89 18.58 -7.67 -9.30 -40.31 12.61 -61.54 169.65 13.82 5.46 5.19 5.54 0.00 0.00 5.46 <-Median-> 5 A/BV
Debt/Equity Ratio 0.81 1.30 2.89 17.58 -8.67 -10.30 -41.31 11.61 -62.54 168.65 12.82 4.46 4.19 4.54 0.00 0.00 4.46 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 30.76 5 yr Med 32.22 21.45% Diff M/C 2.22 Historical Leverage (A/BK)
-$1.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.33
-$1.08 $0.00 $0.00 $0.00 $0.00 $5.33
$1,472 <-12 mths 19.35%
Comprehensive Income $260.54 $348.50 $388.65 $374.50 $488.33 $581.41 $573.28 $531.73 $662.10 $840.77 $1,055.34 $1,254.85 $1,233.75 217.45% <-Total Growth 10 Comprehensive Income
Increase 17.48% 33.76% 11.52% -3.64% 30.40% 19.06% -1.40% -7.25% 24.52% 26.99% 25.52% 18.90% -1.68% 24.52% <-Median-> 5 Comprehensive Income
5 Yr Running Average $161 $227 $280 $319 $372 $436 $481 $510 $567 $638 $733 $869 $1,009 12.25% <-IRR #YR-> 10 Comprehensive Income 217.45%
ROE 30.1% 47.1% 83.2% 373.4% -193.5% -248.4% -621.8% 158.8% -1002.7% 2959.4% 277.1% 105.6% 84.7% 18.33% <-IRR #YR-> 5 Comprehensive Income 132.03%
5Yr Median 20.4% 23.8% 30.1% 47.1% 47.1% 47.1% -193.5% -193.5% -248.4% -248.4% 158.8% 158.8% 105.6% 13.67% <-IRR #YR-> 10 5 Yr Running Average 260.03%
% Difference from NI 4.17% 17.97% 0.91% -15.96% 5.98% -5.93% -1.64% -5.78% 0.16% 4.85% 4.44% 7.39% -5.78% 14.64% <-IRR #YR-> 5 5 Yr Running Average 97.97%
Median Values Diff 5, 10 yr -0.7% 4.4% 105.6% <-Median-> 5 Return on Equity
-$388.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,233.7
-$531.7 $0.0 $0.0 $0.0 $0.0 $1,233.7
-$280.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,009.4
-$509.8 $0.0 $0.0 $0.0 $0.0 $1,009.4
Current Liability Coverage Ratio 1.97 1.69 2.11 0.99 0.85 0.96 0.75 0.63 1.05 1.05 2.14 1.60 1.33 1.73   CFO / Current Liabilities
5 year Median 1.58 1.69 1.97 1.97 1.69 0.99 0.96 0.85 0.85 0.96 1.05 1.05 1.33 1.60 1.33 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 20.69% 21.44% 26.36% 27.30% 31.61% 30.50% 21.98% 19.73% 23.52% 25.32% 27.56% 25.01% 23.70% 22.87% CFO / Total Assets
5 year Median 16.0% 19.3% 20.69% 21.44% 26.36% 27.30% 27.30% 27.30% 23.52% 23.52% 23.52% 25.01% 25.01% 25.01% 25.0% <-Median-> 5 Return on Assets 
Return on Assets ROA 15.96% 17.37% 21.23% 23.91% 26.85% 25.20% 15.18% 13.36% 16.32% 16.64% 19.20% 18.03% 17.32% 17.74% Net  Income/Assets Return on Assets
5Yr Median 12.32% 15.20% 15.96% 17.37% 21.23% 23.91% 23.91% 23.91% 16.32% 16.32% 16.32% 16.64% 17.32% 17.74% 17.3% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 28.94% 39.89% 82.50% 444.37% -205.82% -234.47% -611.78% 168.54% -1004.28% 2822.47% 265.32% 98.34% 89.94% 98.18% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 19.38% 23.72% 28.94% 39.89% 39.89% 39.89% -205.82% -205.82% -234.47% -234.47% 168.54% 168.54% 98.34% 98.34% 98.3% <-Median-> 5 Return on Equity
$1,366 <-12 mths 4.30%
Net Income $250.1 $295.4 $385.1 $445.6 $519.4 $548.9 $564.0 $564.3 $663.2 $801.9 $1,010.5 $1,168.5 $1,309.4 $1,451 $1,581 $1,718 239.98% <-Total Growth 10 Net Income Est plus
Increase 13.17% 18.12% 30.38% 15.71% 16.55% 5.67% 2.76% 0.05% 17.51% 20.91% 26.01% 15.64% 12.06% 10.81% 8.96% 8.67% EPS/CF Ratio should not be higher than 1.00 Alpha Sp
5 Yr Running Average $166.8 $211.4 $265 $319 $379 $439 $493 $528 $572 $628 $721 $842 $991 $1,148 $1,304 $1,446 13.02% <-IRR #YR-> 10 Net Income 239.98%
Operating Cash Flow $308.4 $355.9 $449.2 $505.2 $637.3 $533.1 $732.5 $889.1 $1,065.9 $869.0 $1,531.0 $1,644.1 $1,761.2 18.33% <-IRR #YR-> 5 Net Income 132.03%
Investment Cash Flow -$106.8 -$84.2 -$93.8 -$165.8 -$131.2 -$179.5 -$199.3 -$264.5 -$158.7 -$156.5 -$250.9 -$224.1 -$403.5 14.09% <-IRR #YR-> 10 5 Yr Running Average 57.64%
Total Accruals $48.6 $23.8 $29.7 $106.2 $13.3 $195.3 $30.8 -$60.2 -$244.0 $89.4 -$269.6 -$251.5 -$48.2 13.39% <-IRR #YR-> 5 5 Yr Running Average 57.64%
Total Assets $1,566.8 $1,700.8 $1,813.9 $1,863.5 $1,934.3 $2,177.9 $3,716.5 $4,223.7 $4,063.6 $4,819.7 $5,263.6 $6,482.6 $7,558.4 Balance Sheet Assets
Accruals Ratio 3.10% 1.40% 1.64% 5.70% 0.69% 8.97% 0.83% -1.43% -6.01% 1.85% -5.12% -3.88% -0.64% -3.88% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.74 0.79 0.77 0.84 0.81 0.79 0.68 0.67 0.67 0.64 0.68 0.71 0.72 0.70 <-Median-> 10 EPS/CF Ratio
-$385.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,309.4
-$564.3 $0.0 $0.0 $0.0 $0.0 $1,309.4
-$265.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $990.7
-$528.5 $0.0 $0.0 $0.0 $0.0 $990.7
Change in Close 38.72% 44.83% 24.06% 31.35% 70.53% -37.75% 29.57% 12.57% 29.71% 21.35% 25.43% 37.37% 35.83% 9.58% 0.00% 0.00% Count 17 Years of data
up/down down down up down Count 6 35.29%
Meet Prediction? yes % right Count 2 33.33%
Financial Cash Flow -$182.6 -$302.3 -$336.5 -$336.6 -$513.3 -$358.0 -$493.1 -$275.9 -$1,275.3 -$682.3 -$1,067.4 -$1,611.2 -$1,148.8 C F Statement  Financial Cash Flow
Total Accruals $231.2 $326.0 $366.2 $442.8 $526.6 $553.3 $523.9 $215.7 $1,031.3 $771.7 $797.8 $1,359.8 $1,100.6 Accruals
Accruals Ratio 14.76% 19.17% 20.19% 23.76% 27.22% 25.41% 14.10% 5.11% 25.38% 16.01% 15.16% 20.98% 14.56% 16.01% <-Median-> 5 Ratio
Cash $71.5 $40.2 $59.2 $62.0 $54.8 $50.4 $90.5 $439.1 $71.1 $101.3 $313.9 $122.7 $331.6 $479.7 Cash
Cash per Share $0.17 $0.10 $0.16 $0.18 $0.17 $0.16 $0.29 $1.42 $0.24 $0.36 $1.13 $0.44 $1.21 $1.78 $0.44 <-Median-> 5 Cash per Share
Percentage of Stock Price 1.23% 0.51% 0.65% 0.55% 0.30% 0.46% 0.65% 2.79% 0.37% 0.45% 1.12% 0.32% 0.65% 0.87% 0.45% <-Median-> 5 % of Stock Price
Notes
October 11, 2026.  Last estimates were for 2026, 2027, 2028 of $7189M, $8030M, $8479M Revenue, $4.59, 5.19, $5.89 EPS, $0.42, $0.48, $0.55 Dividends, 
$1170M, $1223M, $1361M FCF, $6.42, $7.25 2026/7 CFPS, $2339M, $2605M, $2837M EBITDA, $6.50, $7.36, $8.78 BVPS, $1274M, $1424M, $1589M Net Income.
October 18, 2025.  Last estimates were for 2025, 2025, 2027 of $6372M, $6709M, $7179M for Revenue, $4.07, $4.52 and $5.16 EPS, $0.33, $0.34 and $0.45 Dividends, 
$1149M, $1205M $1090M FCF, $5.55, $5.95 2025/5 CFPS, $2061M, $2189M, $2381M EBITDA, $1141M, 1243M, $1398M Net Income.
October 13, 2024.  Last estimates were for 2023, 2024 and 2025 of $5836M, $6275M, $6735M Revenue, $3.38, $3.80, $4.47 EPS, 
$0.28, $0.31 2023/4 Dividends, $4.84, $5.14 2023/4 CPFS, $960M, $1055M, $1157M Net Income.
October 21, 2023.  Last estimates were for 2023, 2024 and 2025 of $4855M, $5267M and $5691M for Revenue, $2.68, $3.17 and $3.81 for EPS, 
$0.22, $0.26 and $0.30 for Dividends, $750M, $939M and $1047M for FCF, $3.71, $4.10 and 4.78 for CFPS, -$0.1, -$0.10 2023/24 for BVPS, and $781M, $882M and $1100M for Net Income.
October 23, 2022.  Last estimates were for 2022, 2023 and 2024 of $4334M, $4704M and $5064M for Revenue, $2.11, $2.53 and $3.23 for EPS, $0.20 and $0.23 for 2022/23, 
$679M, $760M for 2022/23 for FCF, $3.09 and 3.41 for CFPS 2022/23 and $637M, $726M for Net Income for 2022/23.
October 17, 2021.  Last estimates were for 2021, 2022 and 2023 of $3962M, $4304M and $4570M for Revenue, $1.71, $2.21 and $2.64 for EPS, 
$.018, $0.19 and $0.19 for Dividends, $564M, and $730M for FCF for 2021 and 22, $2.48 and $3.14 for CFPS 2021 and 22, and $532M, $672M for Net Income for 2021, 22.
October 31, 2020.  Last estimates were for 2019, 2021 and 2022 of $3804M, $4099M and $4360M for Revenue, $1.80, $3.10 and $2.23 for EPS, 
$2.42 and $2.90 for CFPS for 2019 and 2020 and $574M and $645M for Net Income for 2019 and 2020.
November 3, 2019.  Last estimates were for 2018, 2019 and 2020 of $3551, $3803, and $4107 for Revenue, $1.75, $1.97 and $2.29 for EPS,
 $1.68, $2.21 and $2.50 for CFPS and $574M, $622M and and $686M for Net Income.
November 4, 2018.  Last estimetes were for 2017. 2018 and 2019 of $3228M, $3617M and $3932M for Revenue, $4.35, $5.12 and $5.97 for EPS, 
$5.19, $5.77 and $6.82 for CFPS and $503M, $560M and $618M for Net Income.
November 11, 2017.  Last estimates were for 2016, 2017 and 2018 of $2948M, $3275M and $3633M for Revenue, $3.45, $3.94 and $5.15 for EPS,$3.90, $4.54 and $5.45 for CFPS.
Started Spreadsheet in November 2016
Probably went public in October 16, 2009.
The Dollarama business was founded in 1992 by Larry Rossy, a third generation retailer.
Sector
Consumer Discretionary, Consumer
What should this stock accomplish?
Would I buy this company and Why.
I would not buy this stock.  It is not really a dividend stock as yield is extremely low.  Also, rising and very high Leverage and Debt/Equity Ratios is a very bad sign.
Book Value has been declining rapidly.  This is also a bad sign.
Why am I following this stock. 
I belong to an investment club and this was a stock I volunteered to look at.  I had, of course, heard of this stock before and people have mentioned that it is doing very well for shareholders.
Dividends
Dividends are paid quarterly in Cycle 2 of May, August, November and February.   Dividends are declared in one month for shareholders of record of the following month and paid in the next month.
For example, the dividends declared on 10 June 2015 was for shareholders of record for 6 July 2015 and was paid on August 5, 2015.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
How they make their money.
Founded in 1992, Dollarama is Canada's largest discount retailer. Beyond its domestic base, Dollarama holds a majority stake 
in Latin American value retailer Dollarcity and recently acquired The Reject Shop in Australia.  
Info from Proxy
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2018 Nov 03 2019 Oct 31 2020 Oct 17 2021 Oct 23 2022 Oct 21 2023 Oct 13 2024 Oct 18 2025 Oct 11 2026
Rossy, Neil George 3.07% 2.635 0.85% 17.349 5.59% 13.159 10.85% 10.109 3.55% 6.938 2.49% 5.356 1.93% 5.446 2.00% 5.398 2.00% -0.88%
CEO - Shares - Amount $335.755 $118.801 $880.640 $866.394 $807.716 $695.326 $737.398 $1,018.319 $1,106.071
Options - percentage 1.40% 1.650 0.53% 1.410 0.45% 1.091 0.37% 1.230 0.43% 1.119 0.40% 1.169 0.42% 1.215 0.45% 1.146 0.43% -5.75%
Options - amount $153.470 $74.399 $71.572 $71.811 $98.253 $112.152 $160.949 $227.267 $234.738
Bui, Patrick 0.000 0.00% 0.000 0.00% 0.000 0.00% Will Start Dec 18, 2023 #DIV/0!
CFO - Shares - Amount $0.000 $0.000 $0.000
Options - percentage 0.029 0.01% 0.040 0.01% 0.043 0.02% 8.79%
Options - amount $3.979 $7.435 $8.864
Towner, J. P.  0.000 0.00% 0.000 0.00% Ceased insider  Sept 2023
CFO - Shares - Amount $0.000 $0.000
Options - percentage 0.109 0.04% 0.134 0.05%
Options - amount $7.198 $10.696
Robillard, Geoffrey Peter 0.500 0.18% 0.500 0.18% 0.328 0.12% 0.300 0.11% 0.250 0.09% -16.67%
Officer- Shares - Amount $39.950 $50.110 $45.156 $56.100 $51.230
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000
Choinière, Johanne 0.06% 0.066 0.02% 0.066 0.02% 0.066 0.02% 0.066 0.02% 0.501 0.18% 0.528 0.19% 0.533 0.20% 0.533 0.20% 0.00%
Officer - Shares - Amount $6.890 $2.976 $3.350 $4.345 $5.273 $50.188 $72.662 $99.691 $109.246
Options - percentage 1.08% 1.112 0.36% 1.084 0.35% 1.048 0.36% 0.954 0.34% 0.115 0.04% 0.075 0.03% 0.083 0.03% 0.096 0.04% 16.37%
Options - amount $117.764 $50.140 $55.024 $69.022 $76.242 $11.505 $10.267 $15.486 $19.748
Bekenstein, Joshua 0.01% 0.045 0.01% 0.045 0.01% 0.045 0.02% 0.025 0.01% 0.034 0.01% 0.046 0.02% 0.046 0.02% 0.046 0.02% 0.05%
Director - Shares - Amount $1.566 $2.029 $2.284 $2.963 $1.975 $3.416 $6.345 $8.636 $9.469
Options - percentage 0.04% 0.127 0.04% 0.130 0.04% 0.133 0.05% 0.051 0.02% 0.042 0.02% 0.000 0.00% 0.032 0.01% 0.033 0.01% 0.82%
Options - amount $4.275 $5.704 $6.598 $8.756 $4.106 $4.193 0 $0.000 $6.058 $6.693
Nomicos, Nicholas George 0.000 0.00% 0.012 0.00% 0.012 0.00% 0.012 0.00%
Director - Shares - Amount $0.000 $1.203 $1.652 $2.251
Options - percentage 0.052 0.02% 0.030 0.01% 0.032 0.01% 0.033 0.01%
Options - amount $4.143 $2.992 $4.344 $6.147
Thomas, Huw 0.002 0.00% #DIV/0!
Director - Shares - Amount $0.410
Options - percentage 0.027 0.01% #DIV/0!
Options - amount $5.626
Gunn, Stephen 0.08% 0.092 0.03% 0.099 0.03% 0.113 0.04% 0.113 0.04% 0.120 0.04% 0.126 0.05% 0.071 0.03% 0.071 0.03% 0.00%
Chairman - Shares - Amt $8.932 $4.153 $5.047 $7.456 $9.035 $12.003 $17.406 $13.295 $14.569 Chairman since 2019
Options - percentage 0.07% 0.069 0.02% 0.104 0.03% 0.036 0.01% 0.038 0.01% 0.027 0.01% 0.016 0.01% 0.017 0.01% 0.017 0.01% Before Lead Director 0.06%
Options - amount $7.745 $3.098 $5.259 $2.361 $2.997 $2.681 $2.182 $3.145 $3.449
Rossy, Lawrence 22.42% last filed Jun 2018
Chairman - Shares - Amt $2,455.743
Options - percentage 0.00%
Options - amount $0.000
Increase in O/S Shares 0.00% 0.498 0.16% 2.635 0.85% 1.657 0.53% 0.724 0.25% 0.608 0.21% 1.381 0.50% 0.144 0.05% 0.055 0.02%
Due to SO $0.000 $17.332 $118.803 $84.114 $47.662 $48.591 $138.369 $19.783 $10.271
Book Value $6.559 $9.883 $49.964 $39.220 $23.384 $23.675 $48.121 $20.000 $9.970
Insider Buying -$0.052 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 -$10.395 $0.000
Insider Selling $15.147 $121.571 $19.262 $33.016 $28.026 $44.239 $31.273 $27.057 $0.000
Net Insider Selling $15.095 $121.571 $19.262 $33.016 $28.026 $44.239 $31.273 $16.661 $0.000
Net Selling % of Market Cap 0.14% 0.87% 0.12% 0.17% 0.12% 0.16% 0.08% 0.03% 0.00%
Directors 9 9 9 9 9 9 10 9
Women 22% 2 22% 2 22% 3 33% 3 33% 4 44% 4 44% 4 40% 3 33%
Minorities 0% 0 0% 0 0% 1 11% 1 11% 1 11% 1 11% 2 20% 2 22%
Institutions/Holdings 20 31.55% 20 45.95% 20 36.56% 20 24.14% 20 24.14% 20 28.09% 20 13.39%
Total Shares Held 98.152 31.19% 139.185 47.53% 105.353 37.03% 68.398 24.54% 68.013 24.54% 77.609 28.44% 35.940 13.34%
Increase/Decrease 3 Mths 7.353 8.10% -8.942 -6.04% -1.084 -1.02% -0.452 -0.66% 2.393 3.65% -2.321 -2.90% 0.592 1.68%
Starting No. of Shares 90.799 Top 20 MS 148.127 Top 20 MS 106.437 Top 20 MS 68.851 Top 20 MS 65.620 Top 20 MS 79.929 Top 20 MS 35.348 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.