PE Regression

Model Summary
Model	R	R Square	Adjusted R Square	Std. Error of the Estimate
1	.425^a	.180	.179	1.523233323064045E3
a. Predictors: (Constant), Expected Earnings Growth (if available), Payout Ratio, Beta

Coefficients^a,b
Model		Unstandardized Coefficients		Standardized Coefficients	t	Sig.
		B	Std. Error	Beta
1	(Constant)	14.148	1.301		10.872	.000
	Beta	-2.620	.868	-.074	-3.018	.003
	Payout Ratio	7.488	.654	.277	11.453	.000
	Expected Earnings Growth (if available)	29.061	2.272	.311	12.789	.000
a. Dependent Variable: PE
b. Weighted Least Squares Regression - Weighted by Market Cap (US $)

PBV Regression

Model Summary
Model	R	R Square	Adjusted R Square	Std. Error of the Estimate
1	.623^a	.388	.386	2.266149512376126E2
a. Predictors: (Constant), ROE, Expected Earnings Growth (if available), Payout Ratio, Beta

Coefficients^a,b
Model		Unstandardized Coefficients		Standardized Coefficients	t	Sig.
		B	Std. Error	Beta
1	(Constant)	1.475	.225		6.547	.000
	Beta	-.881	.129	-.144	-6.803	.000
	Payout Ratio	.051	.103	.010	.491	.624
	Expected Earnings Growth (if available)	2.374	.339	.148	7.009	.000
	ROE	12.581	.447	.589	28.122	.000
a. Dependent Variable: PBV
b. Weighted Least Squares Regression - Weighted by Market Cap (US $)

PS Regression

Model Summary
Model	R	R Square	Adjusted R Square	Std. Error of the Estimate
1	.574^a	.330	.328	1.897233704811547E2
a. Predictors: (Constant), Net Margin, Beta, Payout Ratio, Expected Earnings Growth (if available)

Coefficients^a,b
Model		Unstandardized Coefficients		Standardized Coefficients	t	Sig.
		B	Std. Error	Beta
1	(Constant)	1.085	.173		6.262	.000
	Beta	-.605	.108	-.124	-5.596	.000
	Payout Ratio	-.034	.082	-.009	-.417	.677
	Expected Earnings Growth (if available)	1.676	.284	.130	5.913	.000
	Net Margin	12.343	.496	.544	24.872	.000
a. Dependent Variable: PS
b. Weighted Least Squares Regression - Weighted by Market Cap (US $)

EV/EBITDA Regression

Model Summary
Model	R	R Square	Adjusted R Square	Std. Error of the Estimate
1	.563^a	.317	.315	1.725943743700766E3
a. Predictors: (Constant), ROIC, Expected Earnings Growth (if available), Tax Rate, Market Debt to Capital

Coefficients^a,b
Model		Unstandardized Coefficients		Standardized Coefficients	t	Sig.
		B	Std. Error	Beta
1	(Constant)	6.540	1.535		4.261	.000
	Expected Earnings Growth (if available)	2.913	1.287	.047	2.264	.024
	Tax Rate	-12.445	3.405	-.077	-3.655	.000
	Market Debt to Capital	43.753	2.020	.561	21.658	.000
	ROIC	4.279	4.323	.026	.990	.322
a. Dependent Variable: EV/EBITDA
b. Weighted Least Squares Regression - Weighted by Market Cap (US $)

EV/EBIT Regression

Model Summary
Model	R	R Square	Adjusted R Square