Year 2014 2015 2016 2017 2018 Price $ 92.00 $ 97.40 5 103.00 $ 10450 $ 110.00 $ EPS 4.10 10 CFPS 6.50 4.15 7.80 4.90 8.40 520 6.80 9.25 11.00 31 SPS S 52.00 $ 5852 $ 57.90 $ 00.69 $ 71.60 $ 2019 120.00 8.00 12.25 78.70 12 13 14 Output Area 14 17 PE tabos 2244 23.47 21.02 20.10 1618 15.00 Average PE 19.70 19 EPS growth rate 122% 18.07% 0.12% 30.77% 17.65% 20 Average EPS 5-year growth rate 14.77% 21 Expected share price using PE ratio 22 PICFPS 14.15 12.49 12.20 11:30 9.4 9.80 24 Average PICFPS 1158 25 CFPS growth rate 20.00% 7.09% 10/12% 25.41% 560% 20 Average CFPS 5-year growth rate 13.76% 27 Expected share price using PICFPS 20 PIS 1.749 1.664 1.779 1722 1500 1525 30 Average PIS 1663 1 SPS growth rate 11.25% -1.06% 482% 17 98% 9.92% 32 Average sales 5-year growth rate 8.58% Expected share price using PS 134 35 36 37 D