PE Regression

Model Summary
Model	R	R Square	Adjusted R Square	Std. Error of the Estimate
1	.439^a	.193	.184	1.063308053220541E3
a. Predictors: (Constant), Expected Earnings Growth - next 5 years (if available), Beta, Payout Ratio

Coefficients^a,b
Model		Unstandardized Coefficients		Standardized Coefficients	t	Sig.
		B	Std. Error	Beta
1	(Constant)	13.554	2.759		4.913	.000
	Beta	-1.250	1.600	-.047	-.781	.435
	Payout Ratio	26.051	4.873	.329	5.346	.000
	Expected Earnings Growth - next 5 years (if available)	11.871	3.552	.196	3.342	.001
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	.590^a	.348	.339	1.227668996158165E2
a. Predictors: (Constant), ROE, Expected Earnings Growth - next 5 years (if available), Beta, Payout Ratio

Coefficients^a,b
Model		Unstandardized Coefficients		Standardized Coefficients	t	Sig.
		B	Std. Error	Beta
1	(Constant)	.407	.384		1.062	.289
	Beta	-.503	.189	-.145	-2.669	.008
	Payout Ratio	.175	.618	.017	.283	.778
	Expected Earnings Growth - next 5 years (if available)	.430	.416	.056	1.032	.303
	ROE	19.260	1.750	.623	11.007	.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	.612^a	.375	.366	1.242054942899337E2
a. Predictors: (Constant), Net Margin, Expected Earnings Growth - next 5 years (if available), Beta, Payout Ratio

Coefficients^a,b
Model		Unstandardized Coefficients		Standardized Coefficients	t	Sig.
		B	Std. Error	Beta
1	(Constant)	.850	.328		2.592	.010
	Beta	-.406	.191	-.114	-2.129	.034
	Payout Ratio	-.019	.573	-.002	-.033	.974
	Expected Earnings Growth - next 5 years (if available)	.406	.418	.051	.972	.332
	Net Margin	13.513	1.068	.635	12.653	.000
a. Dependent Variable: PS
b. Weighted Least Squares Regression - Weighted by Market Cap (US $)

Coefficients^a,b
Model		Unstandardized Coefficients		Standardized Coefficients	t	Sig.
		B	Std. Error	Beta
1	(Constant)	.972	.259		3.752	.000
	Beta	-.264	.186	-.074	-1.418	.157
	Expected Earnings Growth - next 5 years (if available)	.173	.413	.022	.420	.675
	Net Margin	10.300	.968	.553	10.643	.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	.383^a	.147	.146	4.996505204756562E2
a. Predictors: (Constant), Tax Rate, Market Debt to Capital, ROIC

Coefficients^a,b
Model	Unstandardized Coefficients		Standardized Coefficients	t	Sig.
	B	Std. Error	Beta