Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	-

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	3.3	15.1	1.4
Enea S.A.	1.8	7.4	0.7
Mediana / Enea S.A.	1.9	2.0	2.2

---

Pozostałe spółki z branży Regulated Electric

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Pinnacle West Capital Corporation	PNW	11,044	-0.5	18.8	1.6	New York Stock Exchange
DTE Energy Company 2021 Series	DTG	27,106	6.1	2.3	0.3	New York Stock Exchange
Jiangxi Ganneng Co., Ltd.	000899.SZ	1,300	-1.1	13.3	1.6	Shenzhen
Shenzhen Nanshan Power Co., Ltd.	000037.SZ	522	33.4	150.8	4.0	Shenzhen
PPL Corporation	PPL	26,591	2.9	26.7	1.9	New York Stock Exchange
Equatorial Energia S.A.	EQTL3.SA	7,659	-0.9	13.9	1.6	São Paulo
American Electric Power Company, Inc.	AEP	57,373	1.5	20.7	2.1	NASDAQ Global Select
Companhia Energética de Brasília - CEB	CEBR5.SA	262	8.0	7.8	1.3	São Paulo
Engie Brasil Energia S.A.	EGIE3.SA	6,106	1.8	10.1	2.8	São Paulo
CK Infrastructure Holdings Limited	1038.HK	16,825	72.3	16.3	1.0	HKSE
CMS Energy Corporation	CMS-PC	5,190	1.4	21.0	2.6	New York Stock Exchange
PG&E Corporation	PCG	29,559	-3.1	12.2	0.8	New York Stock Exchange
Emera Incorporated	EMA-PC.TO	12,477	-0.4	19.7	1.4	Toronto Stock Exchange
National Grid plc	NG.L	69,632	0.7	17.9	1.4	London Stock Exchange
Public joint stock company Yakutskenergo	YKEN.ME	59	-2.7	0.5	-5.2	Moscow Stock Exchange
DTE Energy Company 2020 Series	DTB	26,677	6.4	2.3	0.3	New York Stock Exchange
Fortis Inc.	FTS.TO	23,707	-0.2	18.8	1.3	Toronto Stock Exchange
Jersey Electricity plc	JEL.L	195	5.4	12.5	0.6	London Stock Exchange
Korea Electric Power Corporation	KEP	16,749	0.2	4.4	0.6	New York Stock Exchange
TXNM Energy, Inc.	TXNM	5,269	-0.6	25.9	2.1	New York Stock Exchange
Centrais Elétricas Brasileiras S.A. - Eletrobrás	EBR	15,804	1.9	9.0	0.7	New York Stock Exchange
Fortis Inc.	FTS	23,708	-0.2	18.8	1.3	New York Stock Exchange
CLP Holdings Limited	0002.HK	21,330	4.5	14.2	1.6	HKSE
Public Joint-Stock Energy and Electrification Company Samaraenergo	SAGO.ME	109	-108.7	4.4	0.9	Moscow Stock Exchange
Ratch Group Public Company Limited	RATCH-R.BK	1,713	-2.6	9.6	0.6	Thailand
PGE Polska Grupa Energetyczna S.A.	PGE.WA	7,519	3.0	-16.7	0.6	Warsaw Stock Exchange
Odas Elektrik Üretim Sanayi Ticaret A.S.	ODAS.IS	181	36.9	-2.1	0.5	Istanbul Stock Exchange
Elia Group SA/NV	ELI.BR	12,726	-1.2	17.4	1.4	Brussels
National Grid plc	NNGF.DE	69,525	0.8	17.9	1.4	Frankfurt Stock Exchange
SPIC Industry-Finance Holdings Co., Ltd.	000958.SZ	5,203	16.4	38.2	1.8	Shenzhen
Global Power Synergy Public Company Limited	GPSC-R.BK	2,743	-0.9	20.7	0.8	Thailand
Public Joint-Stock Company Interregional Distribution Grid Company of the North-West	MRKZ.ME	112	0.4	4.9	0.5	Moscow Stock Exchange
Huadian Power International Corporation Limited	1071.HK	7,736	-3.6	6.9	0.6	HKSE
Emera Incorporated	EMA.TO	13,609	-0.4	19.7	1.4	Toronto Stock Exchange
Mega First Corporation Berhad	3069.KL	815	4.9	8.1	1.0	Kuala Lumpur
Southern Company (The) Series 2	SOJD	101,007	2.6	22.5	3.1	New York Stock Exchange
Duke Energy Corporation	DUK	92,043	0.3	19.3	1.8	New York Stock Exchange
Harbin Hatou Investment Co.,Ltd	600864.SS	1,895	12.8	40.4	1.0	Shanghai
Emera Incorporated	EMA-PH.TO	9,919	-0.4	19.7	1.4	Toronto Stock Exchange
National Grid plc	NGG	70,135	0.8	18.0	1.4	New York Stock Exchange
Portland General Electric Company	POR	4,382	-0.6	14.4	1.1	New York Stock Exchange
The Southern Company	SO	103,444	2.6	22.5	3.1	New York Stock Exchange
Sichuan Guangan Aaapublic Co.,Ltd	600979.SS	880	8.2	28.2	1.4	Shanghai
India Power Corporation Limited	DPSCLTD.NS	155	17.1	190.2	1.5	National Stock Exchange of India
OGE Energy Corp.	OGE	8,969	2.2	18.5	1.9	New York Stock Exchange
CMS Energy Corporation 5.875% J	CMSD	21,263	1.4	21.0	2.6	New York Stock Exchange
Eversource Energy	ES	24,036	-1.2	28.6	1.1	New York Stock Exchange
Dominion Energy, Inc.	D	49,513	0.8	23.6	1.8	New York Stock Exchange
NZ Windfarms Limited	NWF.NZ	53	6.6	15.0	1.7	NZSE
Centrais Elétricas Brasileiras S.A. - Eletrobrás	ELET6.SA	16,093	2.1	8.9	0.7	São Paulo
WEC Energy Group, Inc.	WEC	34,409	3.5	21.0	2.6	New York Stock Exchange
DTE Energy Company	DTE	28,486	1.2	18.5	2.4	New York Stock Exchange
FirstEnergy Corp.	FE	23,536	-0.3	21.7	1.9	New York Stock Exchange
Public Joint Stock Company Inter RAO UES	IRAO.ME	3,008	2.9	1.6	0.2	Moscow Stock Exchange
Ningbo Energy Group Co.,Ltd.	600982.SS	733	-0.9	18.1	1.1	Shanghai
Entergy Corporation	ETR	37,219	1.4	27.7	2.4	New York Stock Exchange
CMS Energy Corporation	CMS	21,513	1.4	21.0	2.6	New York Stock Exchange
Avangrid, Inc.	AGR	13,937	-0.3	12.4	0.7	New York Stock Exchange
Engie Energia Chile S.A.	ECL.SN	1,341	-1.3	5.2	0.8	Santiago
Redeia Corporación, S.A.	RED.MC	11,215	3.4	25.8	1.8	Madrid Stock Exchange
Endesa, S.A.	ELE.MC	31,878	3.7	12.6	3.1	Madrid Stock Exchange
Power Grid Corporation of India Limited	POWERGRID.NS	31,757	3.7	17.6	2.9	National Stock Exchange of India
Power Grid Corporation of India Limited	POWERGRID.BO	31,746	3.7	17.6	2.9	Bombay Stock Exchange
NextEra Energy, Inc.	NEE-PR	89,592	6.8	28.4	3.1	New York Stock Exchange
Public Joint Stock Company Rosseti Volga	MRKV.ME	259	1.2	5.5	0.4	Moscow Stock Exchange
Exelon Corporation	PEO.DE	48,120	0.2	19.8	1.8	Frankfurt Stock Exchange
Spic Yuanda Environmental-Protection Co., Ltd.	600292.SS	1,313	55.1	218.2	1.9	Shanghai
Xcel Energy Inc.	XEL	40,592	1.7	21.0	2.0	NASDAQ Global Select
Zespól Elektrocieplowni Wroclawskich KOGENERACJA S.A.	KGN.WA	259	1.1	4.9	0.4	Warsaw Stock Exchange
Gujarat Industries Power Company Limited	GIPCL.BO	381	3.6	15.1	0.9	Bombay Stock Exchange
Hydro One Limited	H.TO	20,982	3.7	23.6	2.3	Toronto Stock Exchange
Enel Chile S.A.	ENELCHILE.SN	4,725	10.8	-1,399.4	883.9	Santiago
GuiZhou QianYuan Power Co., Ltd.	002039.SZ	965	-0.5	26.8	1.7	Shenzhen
Energa SA	ENG.WA	1,451	-3.4	17.1	0.4	Warsaw Stock Exchange
Caribbean Utilities Company, Ltd.	CUP-U.TO	554	1.8	12.5	1.4	Toronto Stock Exchange
CMS Energy Corporation 5.6% JRSUB NT 78	CMSA	21,016	3.7	6.3	0.6	New York Stock Exchange
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima	EDN.BA	1,139	1.7	6.0	0.8	Buenos Aires
Consolidated Edison, Inc.	ED	36,413	1.9	18.7	1.5	New York Stock Exchange
Sichuan Xichang Electric Power Co.,Ltd.	600505.SS	807	17.7	266.2	4.8	Shanghai
Redeia Corporación, S.A.	REE.VI	11,240	3.2	25.9	1.8	Vienna
Georgia Power Company 5% JR SUB NT 77	GPJA	199	-9.7	0.1	0.0	New York Stock Exchange
Volgogradenergosbyt Public Joint-Stock Company	VGSB.ME	51	8.9	4.0	-1.2	Moscow Stock Exchange
Neoenergia S.A.	NEOE3.SA	5,144	-1.3	8.1	0.8	São Paulo
Saudi Electricity Company	5110.SR	16,700	-3.5	13.1	0.2	Saudi
Bajel Projects Limited	BAJEL.NS	344	37.4	190.2	4.4	National Stock Exchange of India
Equatorial Pará Distribuidora de Energia S.A.	EQPA3.SA	2,232	1.9	0.0	0.0	São Paulo
Ameren Corporation	AEE	27,304	7.6	22.0	2.2	New York Stock Exchange
NextEra Energy, Inc.	NEE	156,353	6.8	28.4	3.1	New York Stock Exchange
Rio Paranapanema Energia S.A.	GEPA4.SA	596	3.5	200.4	2.0	São Paulo
Transmissora Aliança de Energia Elétrica S.A.	TAEE11.SA	2,087	0.6	6.9	1.6	São Paulo
Public Service Enterprise Group Incorporated	PEG	42,061	4.7	23.0	2.6	New York Stock Exchange
Rosseti Kuban PJSC	KUBE.ME	290	0.9	2.7	0.4	Moscow Stock Exchange
Algonquin Power & Utilities Cor	AQNB	18,938	14.7	-13.7	4.0	New York Stock Exchange
Central Puerto S.A.	CEPU	1,719	5.1	53.7	1.2	New York Stock Exchange
Public Joint Stock Company Interregional Distribution Grid Company of Siberia	MRKS.ME	587	0.2	-93.9	2.4	Moscow Stock Exchange
Duke Energy Corporation	DUK-PA	92,635	0.3	19.3	1.8	New York Stock Exchange
Tenaga Nasional Berhad	5347.KL	18,917	0.9	15.9	1.3	Kuala Lumpur
Entergy Louisiana, LLC COLLATERAL TR MT	ELC	35,272	1.4	27.7	2.4	New York Stock Exchange
Consumers Energy Company	CMS-PB	6,364	1.4	21.0	2.6	New York Stock Exchange
Elektro Redes S.A.	EKTR4.SA	1,465	0.7	10.0	4.1	São Paulo
Korea Electric Power Corporation	015760.KS	16,727	0.2	4.4	0.6	KSE
Via Renewables, Inc.	VIASP	96	1.7	1.3	1.2	NASDAQ Global Select
Exelon Corporation	EXC	43,814	-0.4	16.1	1.6	NASDAQ Global Select
Centrais Elétricas Brasileiras S.A. - Eletrobrás	EBR-B	16,499	2.1	9.7	0.8	New York Stock Exchange
Guangxi Guiguan Electric PowerCo.,Ltd.	600236.SS	7,189	5.7	21.2	2.6	Shanghai
Evergy, Inc.	EVRG	15,853	0.6	18.1	1.6	NASDAQ Global Select
SG MART LIMITED	SGMART.BO	489	23.2	41.9	3.8	Bombay Stock Exchange
Public Joint Stock Company Territorial Generation Company No. 14	TGKN.ME	106	0.4	5.3	0.9	Moscow Stock Exchange
Edison International	EIX	19,673	-2.2	6.7	1.2	New York Stock Exchange
Central Puerto S.A.	CEPU.BA	1,737	6.3	54.0	1.2	Buenos Aires
Companhia Energética do Ceará - Coelce	COCE5.SA	370	-2.2	5.8	0.4	São Paulo
Transmissora Aliança de Energia Elétrica S.A.	TAEE4.SA	2,074	0.6	6.9	1.6	São Paulo
Terna - Rete Elettrica Nazionale Società per Azioni	TRN.MI	19,840	2.2	16.1	2.3	Milan
Pinnacle West Capital Corporation	0KIT.L	11,053	-0.5	18.8	1.6	London Stock Exchange
An Hui Wenergy Company Limited	000543.SZ	2,301	-2.2	8.0	1.0	Shenzhen
Public Joint Stock Company "ROSSETI Northern Caucasus"	MRKK.ME	402	-3.0	-5.1	-38.6	Moscow Stock Exchange
Chongqing Fuling Electric Power Industrial Co., Ltd.	600452.SS	1,975	16.9	27.8	2.6	Shanghai
Alliant Energy Corporation	LNT	16,473	3.2	22.1	2.3	NASDAQ Global Select
IDACORP, Inc.	IDA	6,494	5.9	21.6	1.9	New York Stock Exchange
Rede Energia Participações S.A.	REDE3.SA	2,477	-0.5	10.1	3.2	São Paulo
HK Electric Investments and HK Electric Investments Limited	2638.HK	6,824	0.3	17.2	1.1	HKSE
Public Joint Stock Company Territorial Generating Company No. 1	TGKA.ME	304	0.0	0.0	0.0	Moscow Stock Exchange
Public Joint-Stock Company Federal Grid Company of Unified Energy System	FEES.ME	1,066	7.1	32.2	2.7	Moscow Stock Exchange
Public Joint Stock Company TNS Energo Yaroslavl	YRSB.ME	139	-5.7	410.0	12.8	Moscow Stock Exchange
DTE Energy Company JR SUB DB 2017 E	DTW	27,857	1.2	18.5	2.4	New York Stock Exchange
CMS Energy Corporation 5.875% J	CMSC	21,067	1.4	21.0	2.6	New York Stock Exchange
Enel Chile S.A.	ENIC	4,689	11.1	-1,374.4	868.1	New York Stock Exchange
GCL Intelligent Energy Co., Ltd.	002015.SZ	2,768	5.4	35.8	1.7	Shenzhen
NLC India Limited	NLCINDIA.BO	3,758	1.9	12.7	1.8	Bombay Stock Exchange
Compañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.	TRAN.BA	830	6.9	12.4	1.5	Buenos Aires
Transmissora Aliança de Energia Elétrica S.A.	TAEE3.SA	2,054	0.5	6.9	1.6	São Paulo
Enel Américas S.A.	ENELAM.SN	10,256	2.1	4.2	0.7	Santiago
Entergy Mississippi, Inc. 1M BD 66	EMP	179	0.0	6.4	20.4	New York Stock Exchange
Entergy Utility Group, Inc. 1ST MTG BD 66	ENO	183	0.0	6.4	21.7	New York Stock Exchange
NLC India Limited	NLCINDIA.NS	3,760	1.9	12.7	1.8	National Stock Exchange of India
Korea Electric Power Industrial Development Co., Ltd	130660.KS	301	16.9	36.5	3.8	KSE
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima	EDN	1,099	1.7	5.9	0.8	New York Stock Exchange
Reliance Infrastructure Limited	RELINFRA.NS	1,793	3.6	4.1	1.4	National Stock Exchange of India
China Power International Development Limited	2380.HK	4,855	-6.1	12.9	0.9	HKSE
Public Joint Stock Company Rosseti South	MRKY.ME	133	-1.7	1.8	1.2	Moscow Stock Exchange
LIAONING ENERGY INDUSTRY Co.,LTD	600758.SS	723	5.9	24.8	0.9	Shanghai
Entergy Arkansas, Inc. 1M BD 4.875%66	EAI	967	0.2	0.8	2.6	New York Stock Exchange
Centrais Elétricas de Santa Catarina S.A.	CLSC4.SA	685	0.2	5.7	1.1	São Paulo
Centrais Elétricas Brasileiras S.A. - Eletrobrás	ELET3.SA	16,430	2.1	8.9	0.7	São Paulo
Companhia Energética de Brasília - CEB	CEBR6.SA	262	8.0	7.8	1.3	São Paulo
Guangzhou Development Group Incorporated	600098.SS	3,198	-0.3	13.2	0.9	Shanghai
Rio Paranapanema Energia S.A.	GEPA3.SA	587	3.3	7.0	1.9	São Paulo
SEMPRA ENERGY	SREA	49,049	2.5	17.2	1.6	New York Stock Exchange
CPFL Energia S.A.	CPFE3.SA	7,853	1.2	8.2	2.0	São Paulo
Top Energy Company Ltd.Shanxi	600780.SS	983	10.5	12.9	0.9	Shanghai
Joint-Stock Company Ryazanenergosbyt	RZSB.ME	75	6.0	12.9	6.0	Moscow Stock Exchange
Leshan Electric Power Co.,Ltd	600644.SS	1,246	73.2	334.0	4.3	Shanghai
Northern Electric PLC	NTEA.L	196	-2.7	1.0	0.1	London Stock Exchange
Enea S.A.	ENA.WA	2,915	1.8	7.5	0.7	Warsaw Stock Exchange
The Southern Company JR 2017B NT 77	SOJC	101,731	2.6	22.5	3.1	New York Stock Exchange
NTPC Limited	NTPC.BO	38,500	1.7	14.2	1.8	Bombay Stock Exchange
Ta-Yuan Cogeneration Company Ltd.	8931.TWO	220	6.4	19.9	3.0	Taipei Exchange
Oklo Inc.	OKLO	10,082	-161.6	-160.4	35.4	New York Stock Exchange
Gujarat Industries Power Company Limited	GIPCL.NS	381	3.6	15.1	0.9	National Stock Exchange of India
Duke Energy Corporation 5.625%	DUKB	89,784	0.3	19.3	1.8	New York Stock Exchange
CenterPoint Energy, Inc.	CNP	24,304	1.0	25.1	2.2	New York Stock Exchange
Huadian Power International Corporation Limited	600027.SS	7,781	-8.8	9.5	0.8	Shanghai
Public Joint Stock Company "TNS energo Kuban"	KBSB.ME	123	2.7	2.8	1.8	Moscow Stock Exchange
Luenmei Quantum Co.,Ltd	600167.SS	1,871	16.1	18.8	1.2	Shanghai
Bajel Projects Limited	BAJEL.BO	344	37.4	190.2	4.4	Bombay Stock Exchange
Colbún S.A.	COLBUN.SN	2,607	1.3	9.6	0.8	Santiago
Enerjisa Enerji A.S.	ENJSA.IS	1,883	0.8	-32.5	1.0	Istanbul Stock Exchange
Global Power Synergy Public Company Limited	GPSC.BK	2,743	-0.9	20.7	0.8	Thailand
Southern Company (The) Series 2	SOJE	98,658	2.6	22.5	3.1	New York Stock Exchange
Ratch Group Public Company Limited	RATCH.BK	1,713	-2.6	9.6	0.6	Thailand
Public Joint-Stock Company TNS energo Nizhny Novgorod	NNSB.ME	158	-2.0	-2.1	-2.2	Moscow Stock Exchange
Sahacogen (Chonburi) Public Company Limited	SCG.BK	93	-2.9	-13.7	0.9	Thailand
CESC Limited	CESC.BO	2,750	2.4	17.3	2.0	Bombay Stock Exchange
Public Joint stock company Rosseti Lenenergo	LSNG.ME	1,500	2.5	5.9	0.6	Moscow Stock Exchange
Tianjin Binhai Energy & Development Co.,Ltd	000695.SZ	382	-166.2	-73.5	18.7	Shenzhen
Yunnan Wenshan Electric Power Co.,Ltd.	600995.SS	4,473	4.6	25.8	1.4	Shanghai
GuangDong ShaoNeng Group Co., Ltd.	000601.SZ	827	-0.2	83.3	1.5	Shenzhen
Beijing Huayuanyitong Thermal Technology Co., Ltd.	002893.SZ	403	26.1	37.7	2.1	Shenzhen
Genie Energy Ltd.	GNE	551	33.7	35.8	0.0	New York Stock Exchange
Jointo Energy Investment Co., Ltd. Hebei	000600.SZ	1,936	-1.4	19.2	1.3	Shenzhen
Entergy Texas, Inc.	ETI-P	1,057	nan	nan	nan	New York Stock Exchange
Public joint stock company FAR-EASTERN ENERGY COMPANY	DVEC.ME	463	3.4	13.5	1.6	Moscow Stock Exchange
Public Joint Stock Company Kurgan Generation Company	KGKC.ME	61	1.6	6.0	0.6	Moscow Stock Exchange
Lipetsk Power Sale Company Open Joint-Stock Company	LPSB.ME	114	8.8	8.0	0.0	Moscow Stock Exchange
Guangzhou Hengyun Enterprises Holding Ltd	000531.SZ	951	0.5	29.6	1.0	Shenzhen
Companhia Energética de Brasília - CEB	CEBR3.SA	262	8.0	7.8	1.3	São Paulo
Zhejiang Fuchunjiang Environmental Thermoelectric Co.,LTD.	002479.SZ	647	5.0	14.7	1.1	Shenzhen
Entergy Utility Group, Inc. 1ST MTG 5% 52	ENJ	174	0.0	6.4	21.7	New York Stock Exchange
Wedge Industrial Co.,Ltd.	000534.SZ	1,011	21.3	37.4	5.0	Shenzhen
CHN Energy Changyuan Electric Power Co., Ltd.	000966.SZ	2,235	-3.2	41.1	1.2	Shenzhen
Equatorial Maranhão Distribuidora de Energia S.A.	EQMA3B.SA	848	0.4	6.6	1.1	São Paulo
Dala Energi AB (publ)	DE.ST	253	1.0	1.0	0.7	Stockholm Stock Exchange
DaTang HuaYin Electric Power Co., LTD	600744.SS	2,268	-4.6	-339.9	9.2	Shanghai
Henan Yuneng Holdings Co.,Ltd.	001896.SZ	1,353	-7.0	-116.9	3.1	Shenzhen
Ampla Energia e Serviços S.A.	CBEE3.SA	817	-0.0	6.8	0.6	São Paulo
0	CKI.L	17,162	665.8	162.6	1.0	London Stock Exchange
Public Joint stock company Rosseti Lenenergo	LSNGP.ME	1,649	2.5	5.9	0.6	Moscow Stock Exchange
Public Joint Stock Company Kamchatskenergo	KCHE.ME	284	3.1	11.2	1.2	Moscow Stock Exchange
Jilin Electric Power Co.,Ltd.	000875.SZ	2,642	-4.3	17.4	1.1	Shenzhen
Rezil Inc.	176A.T	239	9.6	17.3	4.1	Tokyo
JIANGXI BESTOO ENE	001376.SZ	502	11.0	29.5	5.0	Shenzhen