Diversified Healthcare Trust

NASDAQ

DHC

Stock

Yield per half year: +29.85%
Dividend yield: 1.44%
Sector: Real Estate

Reporting Diversified Healthcare Trust

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	4.15	4.36	4.35	4.4	2.69	1.94	0.6955	0.1981	0.4407		0.7074	1.19	-30.36
Выручка, млрд $		1.06	1.08	1.12	1.04	1.63	1.38	1.28	1.41	1.5	1.5	1.44	-1.65
Чистая прибыль, млрд $		0.141	0.148	0.287	-0.088	-0.139	0.175	-0.0218	-0.2936	-0.3703	-0.3703	-0.1299	21.65
EV, млрд $		8.37	4.91	4.48	3.19	4.67	4.26	2.55	3.43	3.3	3.3	3.64	-6.71
EBIT, млрд $		0.3243	0.2812	0.4666	0.226	0.1132	0.0068	-1.24	-0.0809	-0.0551	-0.0551	-0.2512	-186.59
EBITDA, млрд $		0.593	0.547	0.758	0.386	0.339	0.708	0.164	0.2032	0.2299	0.2299	0.3288	-7.47
OIBDA, млрд $						0.6308	0.5405	0.1105	0.4227	0.5475	0.5475	0.4504	-2.79
Баланс стоимость, млрд $		3.2	-1.59	-1.59	-1.88	-2.12	-1.95	2.64	2.34	1.96	1.96	0.5740	-198.44
FCF, млрд $		0.427	0.407	0.393	0.266	0.159	-0.063	-0.0404	0.0105	0.1122	0.1122	0.0357	-6.73
Операционный денежный поток, млрд $		0.4268	0.4071	0.3928	0.2658	0.1585	-0.0633	-0.0404	0.0105	0.1122	0.1122	0.0355	-6.68
Операционная прибыль, млрд $		0.324	0.281	0.293	0.225	0.095	-0.014	-0.0753	-0.0741	-0.0526	-0.0526	-0.0242	-188.85
Операционные расходы, млрд $		0.3344	0.3806	0.3721	0.3261	0.3007	0.3052	0.2657	0.2362	0.3115	0.3115	0.2839	0.71
CAPEX, млрд $	1.2	0.2929	0.2214	0.0991	0.0188	0.1856	0.2276	0.2994	0.235		0.235	0.1933	65.72

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $	0.8976	0.769	0.7275	0.5444	0.3821	0.235	0.2466	0.3427	0.6056	0.5619						0.3984	19.05
Выручка, млрд $						0.3369	0.346	0.3462	0.3565	1.51	0.3708	0.3714	0.3736	0.3796	0.3869	0.3765	0.85
Чистая прибыль, млрд $						-0.0653	-0.052	-0.0726	-0.0658	-0.1026	-0.0863	-0.0979	-0.0987	-0.0874	-0.009	-0.0759	-36.37
EV, млрд $						2.55	2.74	2.9	2.97	3.45	3.23	3.32	3.69	3.3	0.2733	2.76	-38.98
EBIT, млрд $						-0.0082	-0.0062	-0.0106	-0.0128	-0.031	-0.0304	-0.0267	-0.0193	-0.0121	-0.0669	-0.0311	17.09
EBITDA, млрд $						0.0551	0.0583	0.0579	0.0544	0.0526	0.0398	0.0417	0.0497	0.0654	0.0015	0.0396	-48.09
OIBDA, млрд $											0.1114	0.1304	0.1294	0.141	0.083	0.1190	-5.72
Баланс стоимость, млрд $						-1.98	2.58	2.51	2.44	2.34	2.25	2.15	2.05	1.96	1.95	2.07	-2.82
FCF, млрд $						-0.1137	0.006	0.0257	-0.014	-0.0738	-0.0181	0.0033	0.1089	0.0182	-0.0032	0.0218	-29.29
Операционный денежный поток, млрд $						-0.0034	0.006	0.0257	-0.014	-0.0072	0.0286	0.0443	0.0211	0.0182	-0.0032	0.0218	-164.53
Операционная прибыль, млрд $						-0.0034	-0.0062	-0.1202	-0.1137	1.11	-0.0146	-0.0091	-0.0189	-0.0118	0.0725	0.0036	-237.78
Операционные расходы, млрд $						0.0691	0.0707	0.0757	0.0742	0.0071	0.0077	0.0746	0.0639	0.0763	0.3143	0.1074	109.98
CAPEX, млрд $				0.0583	0.0725	0.0634	0.0603	0.0476	0.0605	0.0666	0.0467	0.041	0.0877			0.0605	7.71

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $						0.0317	0.0312	0.055	0.0374	0.0744	0.7947	0.6581	0.2459	0.1446	0.1446	0.3835	14.21
Short Term Investments $	0.0169	0.0252	0.0291	0.024	0.0515	0.1156	0.1628				0.2151	0.0059			0.0059	0.1102	-35.17
Long term investments $					0.0583	0.1156	0.1628	0.142	0.0016	0.0738	0.2467	0.1555	0.1299			0.1215	140.93
Total Receivables $						0.0184	0.0185	0.0187	0.002	0.1048	0.0821	0.0087	0.0061	0.0041	0.0041	0.0412	-47.70
Total Current Assets $						0.0356	0.0473	0.0888	0.2618	0.2033	1.02	0.6887	0.2625	0.4302	0.4302	0.5209	16.17
Чистые активы, млрд $					6.31	6.35	3.1	3.02	2.74	2.5	2.66	4.86	2.58		4.86	3.07	-1.20
Активы, млрд $						7.23	7.29	7.16	6.65	6.48	6.62	6	5.45	5.14	5.14	5.94	-4.53
Short Term Debt $					0.775	0.327	0.596	0.139	0.5375	0.000692	0.8	0.7	0.0018		0.0018	0.4080	-68.01
Long Term Debt $						3.71	3.67	3.51	2.96	3.5	2.81	2.32	2.82	2.91	2.91	2.87	-3.62
Задолженность, млрд $						4.03	4.02	3.98	3.78	3.86	3.96	3.36	3.11	3.18	3.18	3.49	-3.80
Чистый долг, млрд $						3.79	4.24	3.73	4	3.49	3.04	2.39	2.57	2.77	2.77	2.85	-4.52
Долг, млрд $						4.04	0.596	0.139	0.5375	2.81	4.3	3.05	2.82	2.91	2.91	3.18	0.70
Interest income $					0.1477	0.00043	0.000406	0.000667	0.000941	0.0182	0.0206	0.0159	0.0217			0.0155	87.32
Расходы на обслуживание долга $						0.1676	0.165	0.1801	0.2015	0.25	0.2558	0.2094	0.1918	0.2352	0.2352	0.2284	-1.21
Чист. проц. доходы, млрд $						-0.1671	0.000406	0.000667	0.000941	0.0182	0.0206	0.0159	0.0217		0.0217	0.0155	87.32
Амортизация, млрд $						0.2878	0.2769	0.2862	0.289	0.2701	0.2711	1.4	0.2841	0.285	0.285	0.5021	1.08
Себестоимость, млрд $						0.3998	0.4134	0.4516	0.4891	1.24	1.09	1.11	1.17	1.24	1.24	1.17	0.00
Товарно материальные запасы $				-0.0183	-0.0179	-0.0184	-0.0185	0.0187	0.2767	0.1149	1.4	0.0087			0.0087	0.3638	-14.19

	2011Q4	2012Q4	2013Q4	2014Q1	2014Q4	2015Q4	2018Q4	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $																	0.6883	0.3801	0.3384	0.2781	0.247	0.2082	0.2701	0.2565	0.1446	0.3026	0.2364	7.76
Short Term Investments $	0.0169	0.0252	0.0291	0.0291	0.024	0.0515							0.2151		0.1588	0.1595	0.0059										0.1182	-35.17
Long term investments $									0.0738				0.2467	0.2667	0.1588	0.1595	0.1555	0.1534	0.1551	0.1537	0.1299						0.1495	-3.53
Total Receivables $																0.0746	0.0087	0.0788	0.0742	0.0749	0.0814	0.0747	0.075	0.0741	0.0041		0.0619	-44.99
Total Current Assets $																	0.6887	0.3827	0.3791	0.3037	0.2625	0.2463	0.3141	0.3426	0.4302	0.3026	0.3272	4.20
Чистые активы, млрд $										5.81	2.39	2.3	2.66	2.9	2.79	2.71	2.64	4.84	4.83								3.56	11.60
Активы, млрд $																	6	5.67	5.59	5.53	5.45	5.35	5.33	5.29	5.14	5	5.22	-1.34
Short Term Debt $												0.8	0.8	0.7	0.7	0.7	0.7	0.45	0.45	0.45	0.0018						0.4104	-69.66
Long Term Debt $																2.32	2.32	2.32	2.32	2.32	2.82	2.83	2.79	2.82	2.91		2.83	0.63
Задолженность, млрд $																	3.36	3.08	3.08	3.09	3.11	3.1	3.18	3.24	3.18	3.05	3.15	-0.32
Чистый долг, млрд $																	2.39	2.42	2.45	2.51	2.59	2.65	2.67	2.69	2.77	-0.3026	2.10	-164.79
Долг, млрд $																3.02	3.05	2.8	2.77	2.78	2.84	2.86	2.94	2.95	2.91		2.90	0.49
Interest income $												0.000976	0.000786	0.000395	0.0023	0.0041	0.0092	0.0042	0.0051	0.0032	0.003						0.0049	-20.08
Расходы на обслуживание долга $																	0.0493	0.0478	0.0474	0.0478	0.0489	0.0576	0.0587	0.0594	0.0595	0.0578	0.0586	0.07
Чист. проц. доходы, млрд $														0.000395	0.0023	0.0041	0.0092	0.0042	0.0051	0.0032	0.003	0.0022	0.0024				0.0032	-13.99
Амортизация, млрд $																	0.0634	0.0645	0.0684	0.0672	0.0837	0.0701	0.0684	0.069	0.0775	0.0683	0.0707	-0.52
Себестоимость, млрд $																0.2891	0.2852	0.2861	0.2862	0.2984	0.3959	0.3777	0.3724	0.3097	0.3152		0.3542	-4.46
Товарно материальные запасы $							-0.0187	-0.002							-0.0719	-0.0746	0.0087	0	0.3978	0			0	0.2614			0.1043	-229.45

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.6	0.62	1.21	-0.37	-0.59	0.73	-0.0916	-1.23	-1.55		-1.55	-0.5463	21.31
Цена акции ао		18.35	18.56	11.36	8.18	4.12	0.93	3.74	2.3	3.42	3.42	2.90	-3.66
Число акций ао, млн	237	237	237	237	237	237	238.31	238.84	239.54		239.54	238.14	0.21
FCF/акцию	0.5651	1.71	1.65	1.12	0.6669	-0.2664	-0.1693	0.0439	0.4685		0.4685	0.1487	-6.82

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						-0.27	-0.218	-0.304	-0.2754	-0.4288	-0.3606	-0.4089	-0.4118	-0.3651	-0.0374		-0.3168	-36.44
Цена акции ао			3.05	2.29	1.6	0.9872	1.03	1.44	2.54	2.35					2.42	3.42	2.43	18.89
Число акций ао, млн	238.01	238	238.2	238.2	238.34	238	238.59	238.68	238.89	239							238.63	0.08
FCF/акцию						-0.0143	0.0253	0.1076	-0.0587	-0.3086	-0.0758	0.0138	0.4542	0.076	-0.0135		0.0909	-29.18

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				4.31	4.68	9.36	-3.06	-5.33	6.77	-0.8236	-11.8	-17.24		-17.24	6.27	-5.6847	26.46
ROA, %				1.96	2.03	3.97	-1.28	-2.12	2.66	-0.3458	-5.13	-7		-7	2.41	-2.3872	26.99
ROIC, %			4.26	4.4	4.49	6.83	1.38	-0.1	6.17	-0.2151	-5.51			10.55	2.95	0.3450	-231.90
ROS, %					13.73	25.68	-8.01	-8.23	12.62	-1.7	-20.82	-24.76	-24.76	-24.76	9.32	-11.8840	-214.43
ROCE, %					8.58	6.59	3.71	1.75	0.1177	-23.5	-1.49	-1.08	-2.81	-2.81	10.58	-5.7525	-288.62
Ebit margin, %							21.72	-68.66	-54.11	-96.53	-5.74	-3.68	-3.68	-3.68	16.39	-32.7480	-41.59
Рентаб EBITDA, %					50.88	67.86	37.12	20.77	-0.39	12.78	14.41	15.37	15.37	15.37	39.33	11.51	-308.51
Чистая рентаб, %				30.6	26.1	26.3	21.6	5.8	-1	-1.7	-20.82	-24.76		-24.76	9.32	-8.4960	-233.68
Operation Margin, %					25.6	26.27	21.72	6.93	0.4928	-5.87	-5.25	-3.52	-3.52	-3.52	15.18	-3.5334	-248.17
Чистая процентная маржа, %	19.85	18.78	12.41	13.35	13.73	25.68	-8.48	-8.54	12.62					36.24	7.25	7.00	-1.67
Доходность FCF, %		-21.05	-19.22	3.07	4.06	12.84	12.1	14.9	-6.78	-8.58	-50.95					-7.8620	-233.31

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %						-2.27	-1.91	-2.89	-2.55	-4.09	-3.56	-4.18	-4.4	-4.07	-0.4354			6.27	-3.3291	-34.31
ROA, %						-1.04	-0.8915	-1.3	-1.18	-1.87	-1.6	-1.83	-1.86	-1.68	-0.1774			2.41	-1.4295	-35.59
ROIC, %					-1.42	-1.07	-0.9269	-1.33	-1.21	-1.93	-1.64	-1.87	-1.93	-1.75				2.95	-1.8240	-1.94
ROS, %								-20.96	-18.45	-6.78	-23.26	-26.35	-26.41	-23.04	-2.32	-24.76	-24.76	9.32	-20.2580	-1.28
ROCE, %								-0.4205	-0.249	-0.5979	-0.5813	-0.5053	-0.3619	-0.2303	-1.29	-2.81	-2.81	10.58	-1.5004	50.67
Ebit margin, %									-3.6	-2.05	-8.19	-7.18	-5.16	-3.18	-17.28	-3.68	-3.68	16.39	-6.5960	-6.54
Рентаб EBITDA, %								16.71	15.26	3.48	10.73	11.23	13.3	17.23	0.3771	15.37	15.37	39.33	12.33	2.94
Чистая рентаб, %						-18.61	-15.03	-20.96	-18.45	-6.78	-23.26	-26.35	-26.41	-23.04	-2.32			9.32	-20.2760	-36.94
Operation Margin, %								-34.71	-31.9	73.38	-3.94	-2.46	-5.07	-3.11	18.75	-3.52	-3.52	15.18	0.7060	-7.04
Доходность FCF, %	-4.48	-6.52	-0.9984	-15.69	-20.3	-1.45	2.45	7.49	-2.32	-13.14									-1.3940	55.40

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	19.8	42.4	34.8	5.9	-26.38	-7.92	4.21	0.47	-1.5			0.47	111.72	-6.2240	-43.64
P/BV		1.4	1.5	0.9	0.7	0.4	0.3	0.0593	0.3659	0.2739		0.2739	6.72	0.2798	-7.29
P/S		4.3	4.2	2.5	1.9	0.7	0.5	0.1219	0.6063	0.3588		0.3588	10.41	0.4574	-12.51
P/FCF			24.65	7.79	8.26	6.71	-14.75	-11.65	-17.51	-3.15	6.3	6.3	383.33	-8.1520	-184.35
E/P			0.0323	0.0749	-0.0379	-0.1262	0.1868	-0.0464	-0.6662	-0.415	-0.5234	-0.5234	0.01	-0.2928	-222.88
EV/EBIT					24.19	-3.99	-5.05	-2.05	-42.35	-59.94	-59.94	-59.94	73.29	-33.8660	64.02
EV/EBITDA		13.68	8.98	5.91	8.27	13.78	13.39	15.53	16.86	14.37		14.37	30.54	14.79	0.84
EV/S			8.2	6.65	5.44	2.94	2.82	1.98	2.43	2.21	2.21	2.21	12.01	2.33	-4.76
EV/FCF			47.49	15.09	21.29	30.22	-61.68	-63.1	326.81	29.43	29.43	29.43	574.27	52.18	-186.24
Debt/EBITDA			1.09	0.18	1.39	8.28	5.23	18.59	13.86	12.66	12.66	12.66	4.97	12.60	19.34
Netdebt/Ebitda			6.7	6.34	6.88	9.11	10.95	14.57	12.65	12.03	12.03	12.03	4.08	12.45	1.90
Debt/Ratio			0.5855	0.5095	0.5263	0.587	0.5445	0.5078	0.5172	0.5667	0.5667	0.5667	0.49	0.5406	0.80
Debt/Equity			1.3	1.15	1.22	1.45	1.35	1.16	1.21	1.49	1.62	1.62	1.59	1.37	3.71
Debt/Net Income			28.93	12.72	-42.05	-28.31	20.67	-139.63	-9.6	-7.86	-7.86	-7.86	21.00	-28.8560	-182.42
PEG											0.3393	0.3393	30.08	0.3393	0.00
Бета							1.41	1.77	2.08	-3.35	2.75	2.75	-0.68	0.9320	14.29
Индекс Альтмана			2.2	2.16	1.82	1.62	0.4266	1.12	1.89	1.99	1.66	1.66	3.70	1.42	31.23

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E	-10.05	4.22	1.58	-4.84	-4.57	-3.75	-4.74	-4.72	-9.21	-5.48								111.72	-5.5800	7.88
P/BV						0.0593	0.1247	0.1807	0.1898	0.3664	0.2585	0.3018	0.4902	0.2739	0.2956			6.72	0.3240	2.72
P/S						0.1207	0.2441	0.3352	0.3342	0.3339	0.2246	0.2481	0.3813	0.3586	0.3805			10.41	0.3186	11.12
P/FCF			-100.16	-6.37	-4.93	-69.01	40.82	13.34	-43.16	-7.61						6.3	6.3	383.33	-4.9660	-13.93
E/P			0.3305	-0.2068	-0.2189	-0.2668	-0.2109	-0.2118	-0.1086	-0.1825						-0.5234	-0.5234	0.01	-0.3099	19.83
EV/EBIT									-231.46	-111.2	-106.5	-124.58	-191.54	-273.26	-4.09	-59.94	-59.94	73.29	-117.7540	-20.73
EV/EBITDA						15.5	14.63	50.11	13.16	16.52	17.34	18.29	20.09	16.8	1.73			30.54	14.85	-36.93
EV/S								8.37	8.33	2.28	8.72	8.94	9.88	8.7	0.7065	2.21	2.21	12.01	4.74	-25.88
EV/FCF								112.91	-211.7	-46.74	-178.46	1007.74	33.93	181.53	-84.28	29.43	29.43	574.27	38.01	-2.81
Debt/EBITDA							48.02	47.87	51.19	53.98	71.94	70.54	59.29	44.49		12.66	12.66	4.97	39.93	-29.07
Netdebt/Ebitda								42.27	46.08	49.28	66.7	64.07	54.12	42.28	-207.39	12.03	12.03	4.08	-17.3860	-25.97
Debt/Ratio							0.4886	0.4959	0.5036	0.5216	0.5349	0.5516	0.5573	0.5667		0.5667	0.5667	0.49	0.5618	0.54
Debt/Equity							1.07	1.1	1.14	1.22	1.27	1.37	1.44	1.49		1.62	1.62	1.59	1.51	3.41
Debt/Net Income							-53.24	-38.17	-42.34	-27.7	-33.17	-30.06	-29.84	-33.29		-7.86	-7.86	21.00	-21.7820	-23.53
PEG																0.3393	0.3393	30.08	0.3393	0.00
Бета															0.2434	3.09	2.75	-0.68	2.03	124.39
Индекс Альтмана		1.3	1.24	1.35	1.35	1.34	1.34	1.34							1.99	1.66	1.66	3.70	1.60	4.38

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.3564	0.3706	0.3707	0.1997	0.0428	0.0095	0.0096	0.0096	0.0096			0.0096		0.0162	-25.84
Дивиденд			1.56	1.56	0.84	0.18	0.04	0.04	0.04	0.04	0.01	0.04		0.0340	-24.21
Див доход, ао, %			8.4	13.5	10.31	4.37	1.29	4.3	1.37	1.61	1.79	1.44	1.98	2.07	6.77
Дивиденды / прибыль, %	208	349.6	283.4	78.8	-239.82	-31.89	5.47	-43.96	-3.28			2.3	201.60	-62.6960	-57.62
Dividend Coverage Ratio											-38.57	-38.57		-38.5700	0.00

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд					0.0024	0.0024	0.0024	0.0024	0.0024	0.0024	0.0024	0.0024	0.0024	0.0024				0.0024	0.00
Дивиденд	0.01	0.01	0.0044	0.01	0.01	0.01	0.01	0.01	0.01	0.01								0.0100	0.00
Див доход, ао, %	0.2652	0.3095	0.1441	0.4375	0.6238	1.01	0.9673	0.6965	0.3945	0.4253							1.98	0.6987	-15.88
Дивиденды / прибыль, %					-2.86	-3.82	-4.61	-3.3	-3.65	-2.34	-2.79	-2.46	-2.44	-2.76			201.60	-2.5580	3.36
Dividend Coverage Ratio															-38.57	-38.57		-38.5700	0.00

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	CAGR 5
Всего задолженность	0.2195	0.5771	0.0518				-38.20
CAPEX/Выручка, %			11.37	16.45	23.32	16.66	10.02

	2024Q1	2024Q2	2024Q3	CAGR 5
CAPEX/Выручка, %	12.6	11.04	23.48	23.06

	CAGR 5