mergers and acquasitions
Sheet4
Sheet5
Sheet1
| SUL & KMD Revenue before expenses | ||
| Date | SUL | KMD |
| 15 | 2,251,300,000 | 369590141 |
| 16 | 2,423,800,000 | 401162220 |
| 17 | 2,467,200,000 | 418638841 |
| 18 | 2,578,900,000 | 456993109 |
| 19 | 2,716,600,000 | 523253899 |
| 20 | 2,826,000,000 | 770203493 |
| revenue growth | ||
| date | sul | kmd |
| 15 | ||
| 16 | 7.6622395949 | 8.5424570349 |
| 17 | 1.7905767803 | 4.3564972295 |
| 18 | 4.5273994812 | 9.1616601815 |
| 19 | 5.3394858273 | 14.4992974063 |
| 20 | 4.0270926894 | 47.1949840167 |
| Date | SUL-EBITDA | KMD |
| 15 | 227500000 | 42477205 |
| 16 | 256700000 | 61078329 |
| 17 | 276900000 | 66582064 |
| 18 | 296100000 | 82463022 |
| 19 | 308800000 | 95286630 |
| 20 | 518300000 | 157996654 |
| Date | SUL-EBITDA growth | KDM-EBITDA growth |
| 15 | ||
| 16 | 12.8351648352 | 43.790837933 |
| 17 | 7.8691079081 | 9.0109456007 |
| 18 | 6.9339111593 | 23.8517057687 |
| 19 | 4.2890915231 | 15.550737396 |
| 20 | 67.8432642487 | 65.8119864245 |
| Date | SUL-ROA% | KMD-ROA% |
| 15 | 7.68 | 5.43 |
| 16 | 8.17 | 8.72 |
| 17 | 9.46 | 8.99 |
| 18 | 8.96 | 8.35 |
| 19 | 9.31 | 10.04 |
| 20 | 6.27 | 2.93 |
| Date | SUL-ROE% | KMD-ROE% |
| 15 | 13.84 | 6.52 |
| 16 | 15.59 | 10.84 |
| 17 | 17.95 | 11.63 |
| 18 | 18.19 | 12.02 |
| 19 | 18.46 | 13.04 |
| 20 | 13.66 | 3.78 |
| Date | SUL-Net Profit Margin% | KDM-Net Profit Margin% |
| 15 | 4.75 | 4.99 |
| 16 | 4.73 | 7.88 |
| 17 | 5.51 | 5.54 |
| 18 | 5.66 | 10.16 |
| 19 | 5.56 | 10.56 |
| 20 | 4.79 | 3.67 |
Revenue before expenses
15 16 17 18 19 20 2251300000 2423800000 2467200000 2578900000 2716600000 2826000000 15 16 17 18 19 20 369590141 401162220 418638841 456993109 523253899 770203493 revenue growth sul 7.6622395949007238 1.790576780262398 4.5273994811932559 5.3394858272907051 4.0270926893911509 revenue growth kmd 8.5424570348590549 4.3564972294748987 9.1616601814545913 14.499297406254763 47.194984016736392 SUL-EBITDA growth 15 16 17 18 19 20 12.835164835164836 7.8691079080638886 6.9339111592632712 4.2890915231340765 67.843264248704656 KDM-EBITDA growth 15 16 17 18 19 20 43.790837932957217 9.0109456006892401 23.851705768688696 15.550737395968826 65.811986424538262 SUL-ROA% 15 16 17 18 19 20 7.68 8.17 9.4600000000000009 8.9600000000000009 9.31 6.27 KMD-ROA% 15 16 17 18 19 20 5.43 8.7200000000000006 8.99 8.35 10.039999999999999 2.93 SUL-ROE% 15 16 17 18 19 20 13.84 15.59 17.95 18.190000000000001 18.46 13.66 KMD-ROE% 15 16 17 18 19 20 6.52 10.84 11.63 12.02 13.04 3.78 SUL-Net Profit Margin% 15 16 17 18 19 20 4.75 4.7300000000000004 5.51 5.66 5.56 4.79 KDM-Net Profit Margin% 15 16 17 18 19 20 4.99 7.88 5.54 10.16 10.56 3.67