Industry Performance Key Ratios and Benchmarking for SMEs in South Africa

SME Performance Benchmark

Discover key financial ratios, operational efficiency metrics, and financial structure ratios tailored for SMEs in South Africa. Access comprehensive benchmarking insights to enhance your business strategy, improve operational efficiency, and strengthen your financial structure. Stay competitive in the market by leveraging these essential performance indicators.

Industry Segment Ratio Analysis

Industry Segment	Abrasive Product
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Accommodation
Historical Growth	3.42
Gross Profit Percentage	50.00
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	6.00
Net Profit Percentage	5.00
Debtors Days	30.00
Creditors Days	30.00
Stock Days	20.00
Turnover per PPE Cost	260.00
Funding Structure	54.00
Return on Assets	70.96
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	26.00

Industry Segment	Accounting, Tax, Bookkeeping and Payroll Services
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Activities Related to Credit Intermediation
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Activities Related to Real Estate
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Adhesive
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Administrative and General Management
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Administrative and Support Services
Historical Growth	1.00
Gross Profit Percentage	40.00
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	0.00
Net Profit Percentage	5.00
Debtors Days	51.00
Creditors Days	65.00
Stock Days	5.00
Turnover per PPE Cost	169.00
Funding Structure	58.33
Return on Assets	49.04
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.26

Industry Segment	Advertising Agencies
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Advertising Material Distribution Services
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Advertising, Public Relations and Others
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Aerospace Product and Parts
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Agencies, Brokerages and Others
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Agents and Managers
Historical Growth	1.00
Gross Profit Percentage	30.80
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	6,175.50
Cost per Job	100,000.00
Operating Profit Percentage	2.03
Net Profit Percentage	5.00
Debtors Days	55.00
Creditors Days	60.00
Stock Days	5.00
Turnover per PPE Cost	284.00
Funding Structure	69.00
Return on Assets	72.88
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Agents for Wireless Telecommunications Services
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Agricultural Implement
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Agriculture, Construction and Mining Machinery
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Air and Gas Compressor
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Air-Conditioning and Industrial Refrigeration
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Aircraft
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Aircraft Engine and Engine Parts
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Airport Operations
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Air Traffic Control
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Air Transportation
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Ambulatory Health Care Services
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Amusement and Recreation Industries
Historical Growth	1.00
Gross Profit Percentage	24.60
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	6,474.94
Cost per Job	100,000.00
Operating Profit Percentage	3.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	60.00
Stock Days	53.00
Turnover per PPE Cost	208.00
Funding Structure	61.67
Return on Assets	10.00
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	18.60

Industry Segment	All Other Animal Production
Historical Growth	6.17
Gross Profit Percentage	42.40
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	2,117.24
Cost per Job	100,000.00
Operating Profit Percentage	13.63
Net Profit Percentage	5.00
Debtors Days	15.00
Creditors Days	15.00
Stock Days	5.00
Turnover per PPE Cost	718.00
Funding Structure	71.33
Return on Assets	10.00
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.17

Industry Segment	All Other Automotive Repair and Maintenance
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Basic Organic Chemical
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Business Support Services
Historical Growth	7.15
Gross Profit Percentage	38.37
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	7,390.10
Cost per Job	100,000.00
Operating Profit Percentage	1.00
Net Profit Percentage	5.00
Debtors Days	50.00
Creditors Days	60.00
Stock Days	15.00
Turnover per PPE Cost	423.00
Funding Structure	62.33
Return on Assets	10.00
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.19

Industry Segment	All Other Chemical Product and Preparation
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Consumer Goods Rental
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Converted Paper Product
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Crop Farming
Historical Growth	3.76
Gross Profit Percentage	17.30
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	6,474.94
Cost per Job	100,000.00
Operating Profit Percentage	1.27
Net Profit Percentage	5.00
Debtors Days	30.00
Creditors Days	30.00
Stock Days	30.00
Turnover per PPE Cost	148.00
Funding Structure	69.00
Return on Assets	10.00
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Electrical Equipment and Component
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Fabricated Metal Product
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Financial Investment Activities
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Food
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other General Merchandise Retailers
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other General Purpose Machinery
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Grain Farming
Historical Growth	3.02
Gross Profit Percentage	18.83
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	5,737.95
Cost per Job	100,000.00
Operating Profit Percentage	6.37
Net Profit Percentage	5.00
Debtors Days	45.00
Creditors Days	60.00
Stock Days	39.00
Turnover per PPE Cost	312.00
Funding Structure	67.00
Return on Assets	85.75
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Health and Personal Care Retailers
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Home Furnishings Retailers
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Industrial Machinery
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Insurance Related Activities
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Legal Services
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Miscellaneous
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Miscellaneous Ambulatory
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Miscellaneous Crop Farming
Historical Growth	1.40
Gross Profit Percentage	17.30
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	6,474.94
Cost per Job	100,000.00
Operating Profit Percentage	1.27
Net Profit Percentage	5.00
Debtors Days	30.00
Creditors Days	30.00
Stock Days	30.00
Turnover per PPE Cost	148.00
Funding Structure	69.00
Return on Assets	10.00
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Miscellaneous Fabricated Metal Product
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Definition of Industry Metrics

Metric	Description
Historical Growth	Description of historical growth trends in the industry.
Gross Profit Percentage	Percentage of revenue remaining after deducting the cost of goods sold.
Total Overheads Percentage of Revenue	Percentage of revenue used to cover all overhead expenses.
Operating Expenses Percentage of Revenue	Percentage of revenue allocated to operating expenses.
Marketing Expenses Percentage of Revenue	Percentage of revenue spent on marketing and promotion.
Admin Expenses Percentage of Revenue	Percentage of revenue allocated to administrative expenses.
Directors Percentage of Revenue	Percentage of revenue attributed to director's fees or compensation.
Payroll Expenses Percentage of Revenue	Percentage of revenue used for employee salaries and benefits.
Average Revenue per Employee	Average revenue generated per employee in the industry.
Average Salary per Employee	Average salary paid to employees in the industry.
Cost per Job	Average cost incurred per job or project.
Operating Profit Percentage	Percentage of revenue remaining after deducting operating expenses.
Net Profit Percentage	Percentage of revenue remaining after deducting all expenses and taxes.
Debtors Days	Number of days it takes on average to collect accounts receivable.
Creditors Days	Number of days it takes on average to pay accounts payable.
Stock Days	Number of days stock is held before it is sold or used.
Turnover per Property, Plant, and Equipment (PPE) Cost	Revenue generated per unit of property, plant, and equipment.
Funding Structure	Composition of funding sources (e.g., equity, debt).
Return on Assets (ROA)	Percentage return generated on total assets.
Return on Equity (ROE)	Percentage return generated on shareholders' equity.
Interest Rate Percentage	Rate of interest paid on borrowed funds.
EBITDA Multiple	Multiplier used to estimate the enterprise value based on EBITDA.
Price Earnings Multiple	Multiplier used to estimate the enterprise value based on earnings per share.
Weighted Average Cost of Capital (WACC)	Weighted average cost of capital used to discount cash flows.

Industry Segment	All Other Miscellaneous Food
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Miscellaneous Retailers
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Miscellaneous Schools and Instruction
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Miscellaneous Textile Product Mills
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Miscellaneous Wood Product
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Nonmetallic Mineral Product
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Outpatient Care Centers
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Personal Services
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Petroleum and Coal Products
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Pipeline Transportation
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Plastics Product
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Professional, Scientific and Technical
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Publishers
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Rubber Product
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Others
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Schools and Instruction
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Specialty Food Retailers
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Specialty Trade Contractors
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Support Activities for Transportation
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Support Services
Historical Growth	4.40
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	50.00
Stock Days	60.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Telecommunications
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Textile Product Mills
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Transportation Equipment
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Travel and Reservation Services
Historical Growth	5.30
Gross Profit Percentage	97.27
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	11,389.74
Cost per Job	100,000.00
Operating Profit Percentage	49.20
Net Profit Percentage	5.00
Debtors Days	30.00
Creditors Days	40.00
Stock Days	10.00
Turnover per PPE Cost	8,951.00
Funding Structure	89.00
Return on Assets	10.00
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	15.32

Industry Segment	All Other Traveler Accommodation
Historical Growth	1.00
Gross Profit Percentage	45.00
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	4,741.96
Cost per Job	100,000.00
Operating Profit Percentage	6.77
Net Profit Percentage	5.00
Debtors Days	27.00
Creditors Days	35.00
Stock Days	27.00
Turnover per PPE Cost	342.00
Funding Structure	57.67
Return on Assets	96.16
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	19.08

Industry Segment	All Other Waste Management Services
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Other Wood Product
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	All Sectors
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Alumina and Aluminum Production and Processing
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18

Industry Segment	Alumina Refining and Primary Aluminum Production
Historical Growth	5.30
Gross Profit Percentage	42.93
Total Overheads (% of Revenue)	35.00
Operating Expenses (% of Revenue)	15.00
Marketing Expenses (% of Revenue)	5.00
Admin Expenses (% of Revenue)	5.00
Directors (% of Revenue)	1.00
Payroll Expenses (% of Revenue)	10.00
Average Revenue per Employee	500,000.00
Average Salary per Employee	3,983.84
Cost per Job	100,000.00
Operating Profit Percentage	7.00
Net Profit Percentage	5.00
Debtors Days	43.00
Creditors Days	55.00
Stock Days	45.00
Turnover per PPE Cost	601.00
Funding Structure	62.00
Return on Assets	160.82
Return on Equity	26.00
Interest Rate Percentage	14.00
EBIDTA Multiple	12.00
Price Earning Multiple	6.00
WACC (Weighted Average Cost of Capital)	0.18