{ "reviewed": "2026-10-19", "publisher": "Aswath Damodaran, NYU Stern", "geography": "US", "units": "ROIC and WACC as decimal fractions; spread = ROIC minus WACC", "requested_window": "1975–2026", "requested_window_available": false, "historical_window": { "first": 2015, "last": 2026, "observations": 12, "method": "Unweighted arithmetic mean of the 12 published annual industry ratios and the same 12 WACC snapshots. Each annual ROIC is already based on aggregate sector earnings/capital; the mean is not a pooled 12-year earnings/capital ratio, company-weighted mean, time-series investment return, or risk-free benchmark.", "limitation": "Industry membership and data providers can change across snapshots. This is an average of published sector snapshots under the same explicit return column, not a fixed-company panel. Each vintage generally uses available TTM accounting data from the preceding year." }, "timing": "January 2026 dataset, primarily latest available trailing 12-month accounting data through Q3 2025, with prior year-end market values. This is not full-year 2026 profitability.", "roic_definition": "Aggregated operating profits adjusted for leases treated as debt and R&D as capital expense, after effective taxes, divided by aggregate book invested capital.", "wacc_definition": "Cost of equity × E/(D+E) + pre-tax cost of debt × (1-marginal tax rate) × D/(D+E), using aggregate market equity and debt including leases.", "aggregation": "Ratio of aggregate sector operating earnings to aggregate sector invested capital, not the simple average of company ROICs.", "exclusions": [ "Bank (Money Center)", "Banks (Regional)", "Brokerage & Investment Banking", "Financial Svcs. (Non-bank & Insurance)", "Insurance (General)", "Insurance (Life)", "Insurance (Prop/Cas.)", "Investments & Asset Management", "Reinsurance" ], "missing_common_categories": [ "Publishing & Newspapers", "Retail (REITs)" ], "sources": [ { "file": "roc14.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc14.xls", "sha256": "70b6745bd1e30b29829dd2873940ec4fbaf1a834f4189392df9ffe82bc64e209", "internal_date": "2015-01-05" }, { "file": "roc15.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc15.xls", "sha256": "c2fb249dd7e5a0f2ecfcdc4563b6b20683e59f4b26c45527f3cb8b7f334bc1fb", "internal_date": "2016-01-05" }, { "file": "roc16.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc16.xls", "sha256": "2f5d3f7141ac4a2ec32c1542592a99f75627d9cac4277eb61c274350fcd7f5f2", "internal_date": "2017-01-05" }, { "file": "roc17.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc17.xls", "sha256": "9fe9aab4f6fde5946884678d372f0aac63b7cb8a45f2227ce33f839483b07023", "internal_date": "2018-01-05" }, { "file": "roc18.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc18.xls", "sha256": "ba973263835f111f243a8e368c9d747ca22c59c777b2ff7e9a5015dced40f0ba", "internal_date": "2019-01-05" }, { "file": "roc19.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc19.xls", "sha256": "c25377e20418ce46e3349fd1fdeacec74bdd3c52aa68cdb4ea7a762342400de6", "internal_date": "2020-01-05" }, { "file": "roc20.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc20.xls", "sha256": "009f8331366fc2f217560fd54f8433be0b8157ef9014b12b32d203149171fc9c", "internal_date": "2021-01-05" }, { "file": "roc21.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc21.xls", "sha256": "7561d97bfd3e53441a0b9707f4b96010287967708b49172d139e22f1904b962a", "internal_date": "2022-01-05" }, { "file": "roc22.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc22.xls", "sha256": "2a3b42beec398da69c8c7bd516caff6fb56fe547765f4a4053ba3258abc306ff", "internal_date": "2023-01-05" }, { "file": "roc23.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc23.xls", "sha256": "87d7f48a52fd9ffa9b550115f49eebd36389cd440a60285c9628319f99e80d1e", "internal_date": "2024-01-05" }, { "file": "roc24.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc24.xls", "sha256": "108cb356eaf84b3a04510c0c9ed834ff4fd509a4101b1593a4001ca6456aa3e9", "internal_date": "2025-01-05" }, { "file": "wacc14.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc14.xls", "sha256": "eb38e563ef66deca0c2392e2de97c4a40bcb1ca7b0b3c90ea7b0b85f88749f1e", "internal_date": "2015-01-05" }, { "file": "wacc15.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc15.xls", "sha256": "5974f606e12bd1cb8e2a6c7cb1d9a2cd3fd79ed97d5e840221c08a136f1fdd22", "internal_date": "2016-01-05" }, { "file": "wacc16.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc16.xls", "sha256": "9606e3f072171e17dd9c0dc00776c21b3b9d713249dc4b64ee8b5c36f27bdfde", "internal_date": "2017-01-05" }, { "file": "wacc17.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc17.xls", "sha256": "63847d210598940f649f9ad58dd08a20bf7bec009bbf1680b50fabd1fc41a96c", "internal_date": "2018-01-05" }, { "file": "wacc18.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc18.xls", "sha256": "eccf799b2619d020680f9b20b146964cf544a1df2029ba929ff01fc38545a31f", "internal_date": "2019-01-05" }, { "file": "wacc19.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc19.xls", "sha256": "345f80f7a5f35c63c8e309cb5bc130932c1d64721b6adf45c52173fd2d69c227", "internal_date": "2020-01-05" }, { "file": "wacc20.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc20.xls", "sha256": "21ad1f8dbdb15c5347ab0939100a323e9f16bd41690e75148eafc14b74d4e4da", "internal_date": "2021-01-05" }, { "file": "wacc21.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc21.xls", "sha256": "bd22c3ca13a91b7c525d99eeb93230fd0c108de595c6f3088de6edaec657b912", "internal_date": "2022-01-05" }, { "file": "wacc22.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc22.xls", "sha256": "d5a414ec7d32a58a9ddd6462b3881dad7bf58e58c2907eaabc382fafe2e522a8", "internal_date": "2023-01-05" }, { "file": "wacc23.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc23.xls", "sha256": "c90415a00ef016f0f6632320b34d3fb43ec3d84a5901c7560bc457317c8eef4e", "internal_date": "2024-01-05" }, { "file": "wacc24.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc24.xls", "sha256": "812345650229c0a1c50921f5bab7ea3198dd5f48f05e7956d175cb349a508dea", "internal_date": "2025-01-05" }, { "file": "roc.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/datasets/roc.xls", "sha256": "8f9b081f5dbb70657a7ce702125705bea2b68f4808725ace4f50601407704bc2", "internal_date": "2026-01-05" }, { "file": "wacc.xls", "url": "https://pages.stern.nyu.edu/~adamodar/pc/datasets/wacc.xls", "sha256": "d38b149c731bba6847d077ef67c9a4bfa0a54f947ba480b2f9ea89f5451d39a6", "internal_date": "2026-01-05" } ], "source_links": { "roc": "https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/roc.html", "eva": "https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/EVA.html", "wacc": "https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/wacc.html", "timing": "https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datacurrent.html", "definitions": "https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm", "background": "https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datahistory.html", "archive_index": "https://pages.stern.nyu.edu/~adamodar/New_Home_Page/dataarchived.html", "earliest_listed_eva": "https://pages.stern.nyu.edu/~adamodar/pc/archives/EVA98.xls", "earliest_listed_wacc": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc98.xls", "2014_roc": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc13.xls", "2015_roc": "https://pages.stern.nyu.edu/~adamodar/pc/archives/roc14.xls", "2015_wacc": "https://pages.stern.nyu.edu/~adamodar/pc/archives/wacc14.xls", "current_roc": "https://pages.stern.nyu.edu/~adamodar/pc/datasets/roc.xls", "current_wacc": "https://pages.stern.nyu.edu/~adamodar/pc/datasets/wacc.xls" }, "source_caveat": "Utility (Water) uses the dedicated ROC workbook; the EVA workbook contains a mismatching ROC for that row. The ROC HTML footer has a stale 2025 date; the analysis header and workbooks are dated January 2026.", "history": [ { "industry": "Tobacco", "roic": 0.6953052425840295, "wacc": 0.08214230067562596, "observations": [ { "year": 2015, "industry": "Tobacco", "roic": 1.0006944435858331, "wacc": 0.07338785294755132, "firms": 20, "roic_cell": "roc14.xls / Sheet1 / H97", "wacc_cell": "wacc14.xls / Sheet1 / K108" }, { "year": 2016, "industry": "Tobacco", "roic": 0.7733528508259244, "wacc": 0.11822076967985619, "firms": 20, "roic_cell": "roc15.xls / Sheet1 / H97", "wacc_cell": "wacc15.xls / Sheet1 / K108" }, { "year": 2017, "industry": "Tobacco", "roic": 0.6073399243294589, "wacc": 0.08627366353376778, "firms": 22, "roic_cell": "roc16.xls / Sheet1 / H97", "wacc_cell": "wacc16.xls / Sheet1 / K108" }, { "year": 2018, "industry": "Tobacco", "roic": 0.9559418995472633, "wacc": 0.07966109235958599, "firms": 24, "roic_cell": "roc17.xls / Sheet1 / H97", "wacc_cell": "wacc17.xls / Sheet1 / K108" }, { "year": 2019, "industry": "Tobacco", "roic": 0.6453, "wacc": 0.0897343772324598, "firms": 17, "roic_cell": "roc18.xls / Sheet1 / H97", "wacc_cell": "wacc18.xls / Sheet1 / K108" }, { "year": 2020, "industry": "Tobacco", "roic": 0.5411116801528135, "wacc": 0.08834688116254458, "firms": 17, "roic_cell": "roc19.xls / Sheet1 / H97", "wacc_cell": "wacc19.xls / Industry Averages / K108" }, { "year": 2021, "industry": "Tobacco", "roic": 0.45326065003003474, "wacc": 0.03654236698609617, "firms": 15, "roic_cell": "roc20.xls / Industry Averages / H97", "wacc_cell": "wacc20.xls / Industry Averages / K108" }, { "year": 2022, "industry": "Tobacco", "roic": 0.6444837918764037, "wacc": 0.04931630417494762, "firms": 16, "roic_cell": "roc21.xls / Industry Averages / H97", "wacc_cell": "wacc21.xls / Industry Averages / K108" }, { "year": 2023, "industry": "Tobacco", "roic": 0.7088019113767647, "wacc": 0.1350606001627262, "firms": 15, "roic_cell": "roc22.xls / Industry Averages / H97", "wacc_cell": "wacc22.xls / Industry Averages / K108" }, { "year": 2024, "industry": "Tobacco", "roic": 0.8036055993679144, "wacc": 0.08034181011489157, "firms": 16, "roic_cell": "roc23.xls / Industry Averages / H97", "wacc_cell": "wacc23.xls / Industry Averages / K108" }, { "year": 2025, "industry": "Tobacco", "roic": 0.5789921248582272, "wacc": 0.07945790953602982, "firms": 12, "roic_cell": "roc24.xls / Industry Averages / H97", "wacc_cell": "wacc24.xls / Industry Averages / K108" }, { "year": 2026, "industry": "Tobacco", "roic": 0.6307780350577148, "wacc": 0.0693639802170545, "firms": 10, "roic_cell": "roc.xls / Industry Averages / H97", "wacc_cell": "wacc.xls / Industry Averages / K108" } ] }, { "industry": "Advertising", "roic": 0.5087963178310035, "wacc": 0.0730449846859711, "observations": [ { "year": 2015, "industry": "Advertising", "roic": 0.4086480898846218, "wacc": 0.06690256591399306, "firms": 52, "roic_cell": "roc14.xls / Sheet1 / H9", "wacc_cell": "wacc14.xls / Sheet1 / K20" }, { "year": 2016, "industry": "Advertising", "roic": 0.5968413384594851, "wacc": 0.06571276763462153, "firms": 44, "roic_cell": "roc15.xls / Sheet1 / H9", "wacc_cell": "wacc15.xls / Sheet1 / K20" }, { "year": 2017, "industry": "Advertising", "roic": 0.7182680923765835, "wacc": 0.07200939652187059, "firms": 41, "roic_cell": "roc16.xls / Sheet1 / H9", "wacc_cell": "wacc16.xls / Sheet1 / K20" }, { "year": 2018, "industry": "Advertising", "roic": 0.7756505118287118, "wacc": 0.06987635666195088, "firms": 40, "roic_cell": "roc17.xls / Sheet1 / H9", "wacc_cell": "wacc17.xls / Sheet1 / K20" }, { "year": 2019, "industry": "Advertising", "roic": 0.6462, "wacc": 0.07493864453151758, "firms": 48, "roic_cell": "roc18.xls / Sheet1 / H9", "wacc_cell": "wacc18.xls / Sheet1 / K20" }, { "year": 2020, "industry": "Advertising", "roic": 0.6351383510510417, "wacc": 0.06347344569467485, "firms": 47, "roic_cell": "roc19.xls / Sheet1 / H9", "wacc_cell": "wacc19.xls / Industry Averages / K20" }, { "year": 2021, "industry": "Advertising", "roic": 0.5151189951700217, "wacc": 0.0434158193811354, "firms": 61, "roic_cell": "roc20.xls / Industry Averages / H9", "wacc_cell": "wacc20.xls / Industry Averages / K20" }, { "year": 2022, "industry": "Advertising", "roic": 0.5019809309584689, "wacc": 0.05636653853723919, "firms": 49, "roic_cell": "roc21.xls / Industry Averages / H9", "wacc_cell": "wacc21.xls / Industry Averages / K20" }, { "year": 2023, "industry": "Advertising", "roic": 0.3662007137757841, "wacc": 0.10729463931854823, "firms": 58, "roic_cell": "roc22.xls / Industry Averages / H9", "wacc_cell": "wacc22.xls / Industry Averages / K20" }, { "year": 2024, "industry": "Advertising", "roic": 0.3151511149045307, "wacc": 0.08633158509130047, "firms": 57, "roic_cell": "roc23.xls / Industry Averages / H9", "wacc_cell": "wacc23.xls / Industry Averages / K20" }, { "year": 2025, "industry": "Advertising", "roic": 0.34913076808783805, "wacc": 0.09215681958311851, "firms": 54, "roic_cell": "roc24.xls / Industry Averages / H9", "wacc_cell": "wacc24.xls / Industry Averages / K20" }, { "year": 2026, "industry": "Advertising", "roic": 0.2772269074749548, "wacc": 0.07806123736168302, "firms": 52, "roic_cell": "roc.xls / Industry Averages / H9", "wacc_cell": "wacc.xls / Industry Averages / K20" } ] }, { "industry": "Healthcare Support Services", "roic": 0.3962389140390273, "wacc": 0.06857486950147701, "observations": [ { "year": 2015, "industry": "Healthcare Support Services", "roic": 0.37097153252926535, "wacc": 0.0689764090639929, "firms": 138, "roic_cell": "roc14.xls / Sheet1 / H48", "wacc_cell": "wacc14.xls / Sheet1 / K59" }, { "year": 2016, "industry": "Healthcare Support Services", "roic": 0.4149955438331973, "wacc": 0.07198022655838324, "firms": 127, "roic_cell": "roc15.xls / Sheet1 / H48", "wacc_cell": "wacc15.xls / Sheet1 / K59" }, { "year": 2017, "industry": "Healthcare Support Services", "roic": 0.4183811955880474, "wacc": 0.06435473150294782, "firms": 121, "roic_cell": "roc16.xls / Sheet1 / H48", "wacc_cell": "wacc16.xls / Sheet1 / K59" }, { "year": 2018, "industry": "Healthcare Support Services", "roic": 0.5053965397514799, "wacc": 0.06174340839674076, "firms": 115, "roic_cell": "roc17.xls / Sheet1 / H48", "wacc_cell": "wacc17.xls / Sheet1 / K59" }, { "year": 2019, "industry": "Healthcare Support Services", "roic": 0.4396, "wacc": 0.07923922293415513, "firms": 111, "roic_cell": "roc18.xls / Sheet1 / H48", "wacc_cell": "wacc18.xls / Sheet1 / K59" }, { "year": 2020, "industry": "Healthcare Support Services", "roic": 0.37910420233851516, "wacc": 0.06507269037899566, "firms": 128, "roic_cell": "roc19.xls / Sheet1 / H48", "wacc_cell": "wacc19.xls / Industry Averages / K59" }, { "year": 2021, "industry": "Healthcare Support Services", "roic": 0.3527178244976464, "wacc": 0.04281953220576919, "firms": 129, "roic_cell": "roc20.xls / Industry Averages / H48", "wacc_cell": "wacc20.xls / Industry Averages / K59" }, { "year": 2022, "industry": "Healthcare Support Services", "roic": 0.3204676060282301, "wacc": 0.05328333655901651, "firms": 131, "roic_cell": "roc21.xls / Industry Averages / H48", "wacc_cell": "wacc21.xls / Industry Averages / K59" }, { "year": 2023, "industry": "Healthcare Support Services", "roic": 0.3378630108253928, "wacc": 0.09503056038035224, "firms": 131, "roic_cell": "roc22.xls / Industry Averages / H48", "wacc_cell": "wacc22.xls / Industry Averages / K59" }, { "year": 2024, "industry": "Healthcare Support Services", "roic": 0.45741028306204884, "wacc": 0.07610278893641609, "firms": 119, "roic_cell": "roc23.xls / Industry Averages / H48", "wacc_cell": "wacc23.xls / Industry Averages / K59" }, { "year": 2025, "industry": "Healthcare Support Services", "roic": 0.44602956452982473, "wacc": 0.07603089728331025, "firms": 113, "roic_cell": "roc24.xls / Industry Averages / H48", "wacc_cell": "wacc24.xls / Industry Averages / K59" }, { "year": 2026, "industry": "Healthcare Support Services", "roic": 0.3119296654846798, "wacc": 0.06826462981764432, "firms": 104, "roic_cell": "roc.xls / Industry Averages / H48", "wacc_cell": "wacc.xls / Industry Averages / K59" } ] }, { "industry": "Retail (Building Supply)", "roic": 0.3349339366110324, "wacc": 0.09047340739845515, "observations": [ { "year": 2015, "industry": "Retail (Building Supply)", "roic": 0.16280098210012595, "wacc": 0.09117454254271606, "firms": 5, "roic_cell": "roc14.xls / Sheet1 / H79", "wacc_cell": "wacc14.xls / Sheet1 / K90" }, { "year": 2016, "industry": "Retail (Building Supply)", "roic": 0.21616260683483443, "wacc": 0.09727844940584927, "firms": 5, "roic_cell": "roc15.xls / Sheet1 / H79", "wacc_cell": "wacc15.xls / Sheet1 / K90" }, { "year": 2017, "industry": "Retail (Building Supply)", "roic": 0.25605446234867496, "wacc": 0.08448682915406444, "firms": 6, "roic_cell": "roc16.xls / Sheet1 / H79", "wacc_cell": "wacc16.xls / Sheet1 / K90" }, { "year": 2018, "industry": "Retail (Building Supply)", "roic": 0.30300046876164194, "wacc": 0.0618684866556126, "firms": 8, "roic_cell": "roc17.xls / Sheet1 / H79", "wacc_cell": "wacc17.xls / Sheet1 / K90" }, { "year": 2019, "industry": "Retail (Building Supply)", "roic": 0.2626, "wacc": 0.08240383334762887, "firms": 17, "roic_cell": "roc18.xls / Sheet1 / H79", "wacc_cell": "wacc18.xls / Sheet1 / K90" }, { "year": 2020, "industry": "Retail (Building Supply)", "roic": 0.28826035423221785, "wacc": 0.0771103959143985, "firms": 17, "roic_cell": "roc19.xls / Sheet1 / H79", "wacc_cell": "wacc19.xls / Industry Averages / K90" }, { "year": 2021, "industry": "Retail (Building Supply)", "roic": 0.37473666366176334, "wacc": 0.0729766906640184, "firms": 15, "roic_cell": "roc20.xls / Industry Averages / H79", "wacc_cell": "wacc20.xls / Industry Averages / K90" }, { "year": 2022, "industry": "Retail (Building Supply)", "roic": 0.5461706005766941, "wacc": 0.07338947330156369, "firms": 16, "roic_cell": "roc21.xls / Industry Averages / H79", "wacc_cell": "wacc21.xls / Industry Averages / K90" }, { "year": 2023, "industry": "Retail (Building Supply)", "roic": 0.5028484728676212, "wacc": 0.126906147142674, "firms": 15, "roic_cell": "roc22.xls / Industry Averages / H79", "wacc_cell": "wacc22.xls / Industry Averages / K90" }, { "year": 2024, "industry": "Retail (Building Supply)", "roic": 0.39426101011063314, "wacc": 0.11303522243500778, "firms": 16, "roic_cell": "roc23.xls / Industry Averages / H79", "wacc_cell": "wacc23.xls / Industry Averages / K90" }, { "year": 2025, "industry": "Retail (Building Supply)", "roic": 0.3628459653896072, "wacc": 0.10997594425268678, "firms": 13, "roic_cell": "roc24.xls / Industry Averages / H79", "wacc_cell": "wacc24.xls / Industry Averages / K90" }, { "year": 2026, "industry": "Retail (Building Supply)", "roic": 0.3494656524485739, "wacc": 0.09507487396524136, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H79", "wacc_cell": "wacc.xls / Industry Averages / K90" } ] }, { "industry": "Computers/Peripherals", "roic": 0.3326100611048565, "wacc": 0.08672193939865391, "observations": [ { "year": 2015, "industry": "Computers/Peripherals", "roic": 0.3097691921140556, "wacc": 0.08557685340789313, "firms": 64, "roic_cell": "roc14.xls / Sheet1 / H29", "wacc_cell": "wacc14.xls / Sheet1 / K40" }, { "year": 2016, "industry": "Computers/Peripherals", "roic": 0.3569928437330082, "wacc": 0.09012332742123043, "firms": 64, "roic_cell": "roc15.xls / Sheet1 / H29", "wacc_cell": "wacc15.xls / Sheet1 / K40" }, { "year": 2017, "industry": "Computers/Peripherals", "roic": 0.24354380049187055, "wacc": 0.07433662889848557, "firms": 55, "roic_cell": "roc16.xls / Sheet1 / H29", "wacc_cell": "wacc16.xls / Sheet1 / K40" }, { "year": 2018, "industry": "Computers/Peripherals", "roic": 0.23859785285448615, "wacc": 0.06836782077318006, "firms": 58, "roic_cell": "roc17.xls / Sheet1 / H29", "wacc_cell": "wacc17.xls / Sheet1 / K40" }, { "year": 2019, "industry": "Computers/Peripherals", "roic": 0.2226, "wacc": 0.10829796658370146, "firms": 57, "roic_cell": "roc18.xls / Sheet1 / H29", "wacc_cell": "wacc18.xls / Sheet1 / K40" }, { "year": 2020, "industry": "Computers/Peripherals", "roic": 0.22641153931591998, "wacc": 0.0990210141718216, "firms": 48, "roic_cell": "roc19.xls / Sheet1 / H29", "wacc_cell": "wacc19.xls / Industry Averages / K40" }, { "year": 2021, "industry": "Computers/Peripherals", "roic": 0.27816937415419485, "wacc": 0.061483820752963034, "firms": 52, "roic_cell": "roc20.xls / Industry Averages / H29", "wacc_cell": "wacc20.xls / Industry Averages / K40" }, { "year": 2022, "industry": "Computers/Peripherals", "roic": 0.4492878065717235, "wacc": 0.06659168089475659, "firms": 46, "roic_cell": "roc21.xls / Industry Averages / H29", "wacc_cell": "wacc21.xls / Industry Averages / K40" }, { "year": 2023, "industry": "Computers/Peripherals", "roic": 0.42627570781813673, "wacc": 0.10903551915795263, "firms": 42, "roic_cell": "roc22.xls / Industry Averages / H29", "wacc_cell": "wacc22.xls / Industry Averages / K40" }, { "year": 2024, "industry": "Computers/Peripherals", "roic": 0.37798197124632166, "wacc": 0.08788432760842899, "firms": 36, "roic_cell": "roc23.xls / Industry Averages / H29", "wacc_cell": "wacc23.xls / Industry Averages / K40" }, { "year": 2025, "industry": "Computers/Peripherals", "roic": 0.414087117520171, "wacc": 0.09287358178677504, "firms": 35, "roic_cell": "roc24.xls / Industry Averages / H29", "wacc_cell": "wacc24.xls / Industry Averages / K40" }, { "year": 2026, "industry": "Computers/Peripherals", "roic": 0.4476035274383902, "wacc": 0.09707073132665844, "firms": 36, "roic_cell": "roc.xls / Industry Averages / H29", "wacc_cell": "wacc.xls / Industry Averages / K40" } ] }, { "industry": "Household Products", "roic": 0.3199542434076333, "wacc": 0.0699776944626453, "observations": [ { "year": 2015, "industry": "Household Products", "roic": 0.30376118802389684, "wacc": 0.0714622050849403, "firms": 135, "roic_cell": "roc14.xls / Sheet1 / H53", "wacc_cell": "wacc14.xls / Sheet1 / K64" }, { "year": 2016, "industry": "Household Products", "roic": 0.2900623469914083, "wacc": 0.07528924120345137, "firms": 134, "roic_cell": "roc15.xls / Sheet1 / H53", "wacc_cell": "wacc15.xls / Sheet1 / K64" }, { "year": 2017, "industry": "Household Products", "roic": 0.3103901053154139, "wacc": 0.06149135008993311, "firms": 129, "roic_cell": "roc16.xls / Sheet1 / H53", "wacc_cell": "wacc16.xls / Sheet1 / K64" }, { "year": 2018, "industry": "Household Products", "roic": 0.2951790059622168, "wacc": 0.06689057530360931, "firms": 131, "roic_cell": "roc17.xls / Sheet1 / H53", "wacc_cell": "wacc17.xls / Sheet1 / K64" }, { "year": 2019, "industry": "Household Products", "roic": 0.2699, "wacc": 0.08370211126542255, "firms": 141, "roic_cell": "roc18.xls / Sheet1 / H53", "wacc_cell": "wacc18.xls / Sheet1 / K64" }, { "year": 2020, "industry": "Household Products", "roic": 0.28181193709251784, "wacc": 0.066130768047847, "firms": 127, "roic_cell": "roc19.xls / Sheet1 / H53", "wacc_cell": "wacc19.xls / Industry Averages / K64" }, { "year": 2021, "industry": "Household Products", "roic": 0.34990818070240404, "wacc": 0.04092863119781059, "firms": 140, "roic_cell": "roc20.xls / Industry Averages / H53", "wacc_cell": "wacc20.xls / Industry Averages / K64" }, { "year": 2022, "industry": "Household Products", "roic": 0.39778870170478026, "wacc": 0.05322600368406165, "firms": 118, "roic_cell": "roc21.xls / Industry Averages / H53", "wacc_cell": "wacc21.xls / Industry Averages / K64" }, { "year": 2023, "industry": "Household Products", "roic": 0.34916245427993664, "wacc": 0.09889993040768906, "firms": 127, "roic_cell": "roc22.xls / Industry Averages / H53", "wacc_cell": "wacc22.xls / Industry Averages / K64" }, { "year": 2024, "industry": "Household Products", "roic": 0.3117119490495866, "wacc": 0.07227827771017822, "firms": 93, "roic_cell": "roc23.xls / Industry Averages / H53", "wacc_cell": "wacc23.xls / Industry Averages / K64" }, { "year": 2025, "industry": "Household Products", "roic": 0.33557667664941937, "wacc": 0.0791196430040043, "firms": 101, "roic_cell": "roc24.xls / Industry Averages / H53", "wacc_cell": "wacc24.xls / Industry Averages / K64" }, { "year": 2026, "industry": "Household Products", "roic": 0.34419837512001855, "wacc": 0.07031359655279625, "firms": 110, "roic_cell": "roc.xls / Industry Averages / H53", "wacc_cell": "wacc.xls / Industry Averages / K64" } ] }, { "industry": "Information Services", "roic": 0.31641501679214473, "wacc": 0.07413444673698728, "observations": [ { "year": 2015, "industry": "Information Services", "roic": 0.3597056958595062, "wacc": 0.0779646672041436, "firms": 67, "roic_cell": "roc14.xls / Sheet1 / H54", "wacc_cell": "wacc14.xls / Sheet1 / K65" }, { "year": 2016, "industry": "Information Services", "roic": 0.37612042099480003, "wacc": 0.07444744152799589, "firms": 70, "roic_cell": "roc15.xls / Sheet1 / H54", "wacc_cell": "wacc15.xls / Sheet1 / K65" }, { "year": 2017, "industry": "Information Services", "roic": 0.3640517696013522, "wacc": 0.07025788474698566, "firms": 64, "roic_cell": "roc16.xls / Sheet1 / H54", "wacc_cell": "wacc16.xls / Sheet1 / K65" }, { "year": 2018, "industry": "Information Services", "roic": 0.33510939162754816, "wacc": 0.06356799445985124, "firms": 61, "roic_cell": "roc17.xls / Sheet1 / H54", "wacc_cell": "wacc17.xls / Sheet1 / K65" }, { "year": 2019, "industry": "Information Services", "roic": 0.3895, "wacc": 0.08547759713571934, "firms": 71, "roic_cell": "roc18.xls / Sheet1 / H54", "wacc_cell": "wacc18.xls / Sheet1 / K65" }, { "year": 2020, "industry": "Information Services", "roic": 0.4152425174889749, "wacc": 0.07056954988842642, "firms": 69, "roic_cell": "roc19.xls / Sheet1 / H54", "wacc_cell": "wacc19.xls / Industry Averages / K65" }, { "year": 2021, "industry": "Information Services", "roic": 0.24335217141940213, "wacc": 0.0539634506136396, "firms": 77, "roic_cell": "roc20.xls / Industry Averages / H54", "wacc_cell": "wacc20.xls / Industry Averages / K65" }, { "year": 2022, "industry": "Information Services", "roic": 0.29040012257299486, "wacc": 0.06417521250150109, "firms": 79, "roic_cell": "roc21.xls / Industry Averages / H54", "wacc_cell": "wacc21.xls / Industry Averages / K65" }, { "year": 2023, "industry": "Information Services", "roic": 0.3288577979075361, "wacc": 0.11288527033347798, "firms": 73, "roic_cell": "roc22.xls / Industry Averages / H54", "wacc_cell": "wacc22.xls / Industry Averages / K65" }, { "year": 2024, "industry": "Information Services", "roic": 0.22740740434639165, "wacc": 0.07018523190235645, "firms": 18, "roic_cell": "roc23.xls / Industry Averages / H54", "wacc_cell": "wacc23.xls / Industry Averages / K65" }, { "year": 2025, "industry": "Information Services", "roic": 0.24548990546783805, "wacc": 0.07616090354117182, "firms": 16, "roic_cell": "roc24.xls / Industry Averages / H54", "wacc_cell": "wacc24.xls / Industry Averages / K65" }, { "year": 2026, "industry": "Information Services", "roic": 0.2217430042193927, "wacc": 0.06995815698857832, "firms": 15, "roic_cell": "roc.xls / Industry Averages / H54", "wacc_cell": "wacc.xls / Industry Averages / K65" } ] }, { "industry": "Beverage (Soft)", "roic": 0.2713327223315884, "wacc": 0.07000228250024229, "observations": [ { "year": 2015, "industry": "Beverage (Soft)", "roic": 0.2757695735013163, "wacc": 0.0749186271162958, "firms": 46, "roic_cell": "roc14.xls / Sheet1 / H18", "wacc_cell": "wacc14.xls / Sheet1 / K29" }, { "year": 2016, "industry": "Beverage (Soft)", "roic": 0.22421933236723704, "wacc": 0.07919710871587762, "firms": 43, "roic_cell": "roc15.xls / Sheet1 / H18", "wacc_cell": "wacc15.xls / Sheet1 / K29" }, { "year": 2017, "industry": "Beverage (Soft)", "roic": 0.2531136284105799, "wacc": 0.06569360153339784, "firms": 36, "roic_cell": "roc16.xls / Sheet1 / H18", "wacc_cell": "wacc16.xls / Sheet1 / K29" }, { "year": 2018, "industry": "Beverage (Soft)", "roic": 0.24915365465938585, "wacc": 0.05420534343977182, "firms": 35, "roic_cell": "roc17.xls / Sheet1 / H18", "wacc_cell": "wacc17.xls / Sheet1 / K29" }, { "year": 2019, "industry": "Beverage (Soft)", "roic": 0.2612, "wacc": 0.08500702282713124, "firms": 37, "roic_cell": "roc18.xls / Sheet1 / H18", "wacc_cell": "wacc18.xls / Sheet1 / K29" }, { "year": 2020, "industry": "Beverage (Soft)", "roic": 0.2620710602824583, "wacc": 0.07369944567347367, "firms": 34, "roic_cell": "roc19.xls / Sheet1 / H18", "wacc_cell": "wacc19.xls / Industry Averages / K29" }, { "year": 2021, "industry": "Beverage (Soft)", "roic": 0.2673628021205749, "wacc": 0.042248872204295476, "firms": 41, "roic_cell": "roc20.xls / Industry Averages / H18", "wacc_cell": "wacc20.xls / Industry Averages / K29" }, { "year": 2022, "industry": "Beverage (Soft)", "roic": 0.2730403175525605, "wacc": 0.0608615456247755, "firms": 32, "roic_cell": "roc21.xls / Industry Averages / H18", "wacc_cell": "wacc21.xls / Industry Averages / K29" }, { "year": 2023, "industry": "Beverage (Soft)", "roic": 0.2871936673456856, "wacc": 0.10629307611688682, "firms": 31, "roic_cell": "roc22.xls / Industry Averages / H18", "wacc_cell": "wacc22.xls / Industry Averages / K29" }, { "year": 2024, "industry": "Beverage (Soft)", "roic": 0.3065163030779624, "wacc": 0.0687168756429393, "firms": 29, "roic_cell": "roc23.xls / Industry Averages / H18", "wacc_cell": "wacc23.xls / Industry Averages / K29" }, { "year": 2025, "industry": "Beverage (Soft)", "roic": 0.3060959745263867, "wacc": 0.0659291553123623, "firms": 29, "roic_cell": "roc24.xls / Industry Averages / H18", "wacc_cell": "wacc24.xls / Industry Averages / K29" }, { "year": 2026, "industry": "Beverage (Soft)", "roic": 0.2902563541349132, "wacc": 0.06325671579570011, "firms": 27, "roic_cell": "roc.xls / Industry Averages / H18", "wacc_cell": "wacc.xls / Industry Averages / K29" } ] }, { "industry": "Computer Services", "roic": 0.2670615817721385, "wacc": 0.0729499306616717, "observations": [ { "year": 2015, "industry": "Computer Services", "roic": 0.37393772712913603, "wacc": 0.07404137719969693, "firms": 119, "roic_cell": "roc14.xls / Sheet1 / H28", "wacc_cell": "wacc14.xls / Sheet1 / K39" }, { "year": 2016, "industry": "Computer Services", "roic": 0.3009980926948191, "wacc": 0.07753461727820274, "firms": 118, "roic_cell": "roc15.xls / Sheet1 / H28", "wacc_cell": "wacc15.xls / Sheet1 / K39" }, { "year": 2017, "industry": "Computer Services", "roic": 0.2966005325151362, "wacc": 0.06767813992471382, "firms": 117, "roic_cell": "roc16.xls / Sheet1 / H28", "wacc_cell": "wacc16.xls / Sheet1 / K39" }, { "year": 2018, "industry": "Computer Services", "roic": 0.27960737590311713, "wacc": 0.0681860183860272, "firms": 111, "roic_cell": "roc17.xls / Sheet1 / H28", "wacc_cell": "wacc17.xls / Sheet1 / K39" }, { "year": 2019, "industry": "Computer Services", "roic": 0.2666, "wacc": 0.08324763278208254, "firms": 119, "roic_cell": "roc18.xls / Sheet1 / H28", "wacc_cell": "wacc18.xls / Sheet1 / K39" }, { "year": 2020, "industry": "Computer Services", "roic": 0.2489135369885101, "wacc": 0.06501825004368351, "firms": 106, "roic_cell": "roc19.xls / Sheet1 / H28", "wacc_cell": "wacc19.xls / Industry Averages / K39" }, { "year": 2021, "industry": "Computer Services", "roic": 0.2298022219858635, "wacc": 0.05061533057625046, "firms": 116, "roic_cell": "roc20.xls / Industry Averages / H28", "wacc_cell": "wacc20.xls / Industry Averages / K39" }, { "year": 2022, "industry": "Computer Services", "roic": 0.21406933396630365, "wacc": 0.05748104639386396, "firms": 83, "roic_cell": "roc21.xls / Industry Averages / H28", "wacc_cell": "wacc21.xls / Industry Averages / K39" }, { "year": 2023, "industry": "Computer Services", "roic": 0.28393181700102466, "wacc": 0.09189034260791246, "firms": 80, "roic_cell": "roc22.xls / Industry Averages / H28", "wacc_cell": "wacc22.xls / Industry Averages / K39" }, { "year": 2024, "industry": "Computer Services", "roic": 0.24167411086330845, "wacc": 0.07417563522879664, "firms": 72, "roic_cell": "roc23.xls / Industry Averages / H28", "wacc_cell": "wacc23.xls / Industry Averages / K39" }, { "year": 2025, "industry": "Computer Services", "roic": 0.20511859984992606, "wacc": 0.08721007553742005, "firms": 63, "roic_cell": "roc24.xls / Industry Averages / H28", "wacc_cell": "wacc24.xls / Industry Averages / K39" }, { "year": 2026, "industry": "Computer Services", "roic": 0.26348563236851774, "wacc": 0.07832070198141003, "firms": 64, "roic_cell": "roc.xls / Industry Averages / H28", "wacc_cell": "wacc.xls / Industry Averages / K39" } ] }, { "industry": "Shoe", "roic": 0.25672446170728885, "wacc": 0.07514519515440649, "observations": [ { "year": 2015, "industry": "Shoe", "roic": 0.21651257400852916, "wacc": 0.06664721240548956, "firms": 13, "roic_cell": "roc14.xls / Sheet1 / H89", "wacc_cell": "wacc14.xls / Sheet1 / K100" }, { "year": 2016, "industry": "Shoe", "roic": 0.22407377750341895, "wacc": 0.0687188779475045, "firms": 11, "roic_cell": "roc15.xls / Sheet1 / H89", "wacc_cell": "wacc15.xls / Sheet1 / K100" }, { "year": 2017, "industry": "Shoe", "roic": 0.22137212377394572, "wacc": 0.06813877703851826, "firms": 10, "roic_cell": "roc16.xls / Sheet1 / H89", "wacc_cell": "wacc16.xls / Sheet1 / K100" }, { "year": 2018, "industry": "Shoe", "roic": 0.20404001919502757, "wacc": 0.0654051356283123, "firms": 11, "roic_cell": "roc17.xls / Sheet1 / H89", "wacc_cell": "wacc17.xls / Sheet1 / K100" }, { "year": 2019, "industry": "Shoe", "roic": 0.2154, "wacc": 0.06899827216675879, "firms": 10, "roic_cell": "roc18.xls / Sheet1 / H89", "wacc_cell": "wacc18.xls / Sheet1 / K100" }, { "year": 2020, "industry": "Shoe", "roic": 0.30569969295317156, "wacc": 0.06112303190189624, "firms": 11, "roic_cell": "roc19.xls / Sheet1 / H89", "wacc_cell": "wacc19.xls / Industry Averages / K100" }, { "year": 2021, "industry": "Shoe", "roic": 0.20895913003172306, "wacc": 0.05333676616265818, "firms": 11, "roic_cell": "roc20.xls / Industry Averages / H89", "wacc_cell": "wacc20.xls / Industry Averages / K100" }, { "year": 2022, "industry": "Shoe", "roic": 0.4094598365399511, "wacc": 0.06306809963349497, "firms": 12, "roic_cell": "roc21.xls / Industry Averages / H89", "wacc_cell": "wacc21.xls / Industry Averages / K100" }, { "year": 2023, "industry": "Shoe", "roic": 0.3342396344576759, "wacc": 0.11134640097735939, "firms": 13, "roic_cell": "roc22.xls / Industry Averages / H89", "wacc_cell": "wacc22.xls / Industry Averages / K100" }, { "year": 2024, "industry": "Shoe", "roic": 0.24043080830071734, "wacc": 0.09340004827272026, "firms": 13, "roic_cell": "roc23.xls / Industry Averages / H89", "wacc_cell": "wacc23.xls / Industry Averages / K100" }, { "year": 2025, "industry": "Shoe", "roic": 0.2912089771267716, "wacc": 0.10150893548196988, "firms": 12, "roic_cell": "roc24.xls / Industry Averages / H89", "wacc_cell": "wacc24.xls / Industry Averages / K100" }, { "year": 2026, "industry": "Shoe", "roic": 0.20929696659653424, "wacc": 0.0800507842361955, "firms": 11, "roic_cell": "roc.xls / Industry Averages / H89", "wacc_cell": "wacc.xls / Industry Averages / K100" } ] }, { "industry": "Aerospace/Defense", "roic": 0.2544114313091626, "wacc": 0.07630176009181165, "observations": [ { "year": 2015, "industry": "Aerospace/Defense", "roic": 0.3718059874446721, "wacc": 0.07781536974103595, "firms": 93, "roic_cell": "roc14.xls / Sheet1 / H10", "wacc_cell": "wacc14.xls / Sheet1 / K21" }, { "year": 2016, "industry": "Aerospace/Defense", "roic": 0.3015178999233392, "wacc": 0.08863245107163323, "firms": 92, "roic_cell": "roc15.xls / Sheet1 / H10", "wacc_cell": "wacc15.xls / Sheet1 / K21" }, { "year": 2017, "industry": "Aerospace/Defense", "roic": 0.3187503256389528, "wacc": 0.07355610886422334, "firms": 96, "roic_cell": "roc16.xls / Sheet1 / H10", "wacc_cell": "wacc16.xls / Sheet1 / K21" }, { "year": 2018, "industry": "Aerospace/Defense", "roic": 0.3705112427670117, "wacc": 0.07140114574105255, "firms": 87, "roic_cell": "roc17.xls / Sheet1 / H10", "wacc_cell": "wacc17.xls / Sheet1 / K21" }, { "year": 2019, "industry": "Aerospace/Defense", "roic": 0.3977, "wacc": 0.08722718033802852, "firms": 85, "roic_cell": "roc18.xls / Sheet1 / H10", "wacc_cell": "wacc18.xls / Sheet1 / K21" }, { "year": 2020, "industry": "Aerospace/Defense", "roic": 0.3393297331685048, "wacc": 0.07177126575273358, "firms": 77, "roic_cell": "roc19.xls / Sheet1 / H10", "wacc_cell": "wacc19.xls / Industry Averages / K21" }, { "year": 2021, "industry": "Aerospace/Defense", "roic": 0.1911487501301388, "wacc": 0.04946433874116383, "firms": 72, "roic_cell": "roc20.xls / Industry Averages / H10", "wacc_cell": "wacc20.xls / Industry Averages / K21" }, { "year": 2022, "industry": "Aerospace/Defense", "roic": 0.14762414243070365, "wacc": 0.05887173797912962, "firms": 73, "roic_cell": "roc21.xls / Industry Averages / H10", "wacc_cell": "wacc21.xls / Industry Averages / K21" }, { "year": 2023, "industry": "Aerospace/Defense", "roic": 0.15249479884885908, "wacc": 0.10594482009093814, "firms": 77, "roic_cell": "roc22.xls / Industry Averages / H10", "wacc_cell": "wacc22.xls / Industry Averages / K21" }, { "year": 2024, "industry": "Aerospace/Defense", "roic": 0.16167717664340658, "wacc": 0.07813355986817368, "firms": 70, "roic_cell": "roc23.xls / Industry Averages / H10", "wacc_cell": "wacc23.xls / Industry Averages / K21" }, { "year": 2025, "industry": "Aerospace/Defense", "roic": 0.1402535112217883, "wacc": 0.07678815213522051, "firms": 67, "roic_cell": "roc24.xls / Industry Averages / H10", "wacc_cell": "wacc24.xls / Industry Averages / K21" }, { "year": 2026, "industry": "Aerospace/Defense", "roic": 0.16012360749257398, "wacc": 0.07601499077840683, "firms": 79, "roic_cell": "roc.xls / Industry Averages / H10", "wacc_cell": "wacc.xls / Industry Averages / K21" } ] }, { "industry": "Machinery", "roic": 0.24741572185513802, "wacc": 0.07732045777171968, "observations": [ { "year": 2015, "industry": "Machinery", "roic": 0.24158730699699676, "wacc": 0.07980914165994735, "firms": 137, "roic_cell": "roc14.xls / Sheet1 / H59", "wacc_cell": "wacc14.xls / Sheet1 / K70" }, { "year": 2016, "industry": "Machinery", "roic": 0.225353454880832, "wacc": 0.08985014947854358, "firms": 130, "roic_cell": "roc15.xls / Sheet1 / H59", "wacc_cell": "wacc15.xls / Sheet1 / K70" }, { "year": 2017, "industry": "Machinery", "roic": 0.23847958706126327, "wacc": 0.07354850501197342, "firms": 127, "roic_cell": "roc16.xls / Sheet1 / H59", "wacc_cell": "wacc16.xls / Sheet1 / K70" }, { "year": 2018, "industry": "Machinery", "roic": 0.25888143465746444, "wacc": 0.07378397647862028, "firms": 126, "roic_cell": "roc17.xls / Sheet1 / H59", "wacc_cell": "wacc17.xls / Sheet1 / K70" }, { "year": 2019, "industry": "Machinery", "roic": 0.2582, "wacc": 0.08272139284483426, "firms": 127, "roic_cell": "roc18.xls / Sheet1 / H59", "wacc_cell": "wacc18.xls / Sheet1 / K70" }, { "year": 2020, "industry": "Machinery", "roic": 0.24494098740934434, "wacc": 0.07257941721976893, "firms": 120, "roic_cell": "roc19.xls / Sheet1 / H59", "wacc_cell": "wacc19.xls / Industry Averages / K70" }, { "year": 2021, "industry": "Machinery", "roic": 0.21421867033781458, "wacc": 0.05220460141411764, "firms": 125, "roic_cell": "roc20.xls / Industry Averages / H59", "wacc_cell": "wacc20.xls / Industry Averages / K70" }, { "year": 2022, "industry": "Machinery", "roic": 0.27215393056173515, "wacc": 0.062423223673217315, "firms": 111, "roic_cell": "roc21.xls / Industry Averages / H59", "wacc_cell": "wacc21.xls / Industry Averages / K70" }, { "year": 2023, "industry": "Machinery", "roic": 0.2744089522575868, "wacc": 0.09942831276875491, "firms": 116, "roic_cell": "roc22.xls / Industry Averages / H59", "wacc_cell": "wacc22.xls / Industry Averages / K70" }, { "year": 2024, "industry": "Machinery", "roic": 0.24909385325604075, "wacc": 0.07909230901965258, "firms": 103, "roic_cell": "roc23.xls / Industry Averages / H59", "wacc_cell": "wacc23.xls / Industry Averages / K70" }, { "year": 2025, "industry": "Machinery", "roic": 0.2475872269593568, "wacc": 0.08540880731803642, "firms": 109, "roic_cell": "roc24.xls / Industry Averages / H59", "wacc_cell": "wacc24.xls / Industry Averages / K70" }, { "year": 2026, "industry": "Machinery", "roic": 0.24408325788322105, "wacc": 0.07699565637316959, "firms": 105, "roic_cell": "roc.xls / Industry Averages / H59", "wacc_cell": "wacc.xls / Industry Averages / K70" } ] }, { "industry": "Semiconductor Equip", "roic": 0.24599445147416676, "wacc": 0.08817262682697592, "observations": [ { "year": 2015, "industry": "Semiconductor Equip", "roic": 0.0968292563344733, "wacc": 0.08202540290946168, "firms": 47, "roic_cell": "roc14.xls / Sheet1 / H87", "wacc_cell": "wacc14.xls / Sheet1 / K98" }, { "year": 2016, "industry": "Semiconductor Equip", "roic": 0.09980670566001722, "wacc": 0.08406788271511109, "firms": 46, "roic_cell": "roc15.xls / Sheet1 / H87", "wacc_cell": "wacc15.xls / Sheet1 / K98" }, { "year": 2017, "industry": "Semiconductor Equip", "roic": 0.15886550248783737, "wacc": 0.0776695244804624, "firms": 45, "roic_cell": "roc16.xls / Sheet1 / H87", "wacc_cell": "wacc16.xls / Sheet1 / K98" }, { "year": 2018, "industry": "Semiconductor Equip", "roic": 0.29056277229654887, "wacc": 0.0694045648889067, "firms": 45, "roic_cell": "roc17.xls / Sheet1 / H87", "wacc_cell": "wacc17.xls / Sheet1 / K98" }, { "year": 2019, "industry": "Semiconductor Equip", "roic": 0.2686, "wacc": 0.09884195663745074, "firms": 41, "roic_cell": "roc18.xls / Sheet1 / H87", "wacc_cell": "wacc18.xls / Sheet1 / K98" }, { "year": 2020, "industry": "Semiconductor Equip", "roic": 0.22138163141196174, "wacc": 0.079369292731273, "firms": 39, "roic_cell": "roc19.xls / Sheet1 / H87", "wacc_cell": "wacc19.xls / Industry Averages / K98" }, { "year": 2021, "industry": "Semiconductor Equip", "roic": 0.27892537443467325, "wacc": 0.05677419696050618, "firms": 40, "roic_cell": "roc20.xls / Industry Averages / H87", "wacc_cell": "wacc20.xls / Industry Averages / K98" }, { "year": 2022, "industry": "Semiconductor Equip", "roic": 0.3724450615969296, "wacc": 0.06953354380932644, "firms": 34, "roic_cell": "roc21.xls / Industry Averages / H87", "wacc_cell": "wacc21.xls / Industry Averages / K98" }, { "year": 2023, "industry": "Semiconductor Equip", "roic": 0.3816616626750827, "wacc": 0.13242736181428552, "firms": 30, "roic_cell": "roc22.xls / Industry Averages / H87", "wacc_cell": "wacc22.xls / Industry Averages / K98" }, { "year": 2024, "industry": "Semiconductor Equip", "roic": 0.25683632466511935, "wacc": 0.10396731419447477, "firms": 30, "roic_cell": "roc23.xls / Industry Averages / H87", "wacc_cell": "wacc23.xls / Industry Averages / K98" }, { "year": 2025, "industry": "Semiconductor Equip", "roic": 0.24197449544323665, "wacc": 0.10505466748188336, "firms": 30, "roic_cell": "roc24.xls / Industry Averages / H87", "wacc_cell": "wacc24.xls / Industry Averages / K98" }, { "year": 2026, "industry": "Semiconductor Equip", "roic": 0.28404463068412095, "wacc": 0.09893581330056925, "firms": 31, "roic_cell": "roc.xls / Industry Averages / H87", "wacc_cell": "wacc.xls / Industry Averages / K98" } ] }, { "industry": "Business & Consumer Services", "roic": 0.24304070794355145, "wacc": 0.07218214247110456, "observations": [ { "year": 2015, "industry": "Business & Consumer Services", "roic": 0.23952116217211847, "wacc": 0.07441405093960571, "firms": 177, "roic_cell": "roc14.xls / Sheet1 / H22", "wacc_cell": "wacc14.xls / Sheet1 / K33" }, { "year": 2016, "industry": "Business & Consumer Services", "roic": 0.22408826449922928, "wacc": 0.07579292648195472, "firms": 159, "roic_cell": "roc15.xls / Sheet1 / H22", "wacc_cell": "wacc15.xls / Sheet1 / K33" }, { "year": 2017, "industry": "Business & Consumer Services", "roic": 0.23847665951888933, "wacc": 0.068990563302889, "firms": 165, "roic_cell": "roc16.xls / Sheet1 / H22", "wacc_cell": "wacc16.xls / Sheet1 / K33" }, { "year": 2018, "industry": "Business & Consumer Services", "roic": 0.2636613562564103, "wacc": 0.07189772766174424, "firms": 169, "roic_cell": "roc17.xls / Sheet1 / H22", "wacc_cell": "wacc17.xls / Sheet1 / K33" }, { "year": 2019, "industry": "Business & Consumer Services", "roic": 0.2497, "wacc": 0.08223994059663153, "firms": 168, "roic_cell": "roc18.xls / Sheet1 / H22", "wacc_cell": "wacc18.xls / Sheet1 / K33" }, { "year": 2020, "industry": "Business & Consumer Services", "roic": 0.2193703432956895, "wacc": 0.0636731360990937, "firms": 165, "roic_cell": "roc19.xls / Sheet1 / H22", "wacc_cell": "wacc19.xls / Industry Averages / K33" }, { "year": 2021, "industry": "Business & Consumer Services", "roic": 0.18329932580841857, "wacc": 0.04686923489653813, "firms": 169, "roic_cell": "roc20.xls / Industry Averages / H22", "wacc_cell": "wacc20.xls / Industry Averages / K33" }, { "year": 2022, "industry": "Business & Consumer Services", "roic": 0.23264063621315148, "wacc": 0.054849046386817785, "firms": 160, "roic_cell": "roc21.xls / Industry Averages / H22", "wacc_cell": "wacc21.xls / Industry Averages / K33" }, { "year": 2023, "industry": "Business & Consumer Services", "roic": 0.23990816674375973, "wacc": 0.09389034033599651, "firms": 164, "roic_cell": "roc22.xls / Industry Averages / H22", "wacc_cell": "wacc22.xls / Industry Averages / K33" }, { "year": 2024, "industry": "Business & Consumer Services", "roic": 0.27452359974428153, "wacc": 0.07856495724643378, "firms": 162, "roic_cell": "roc23.xls / Industry Averages / H22", "wacc_cell": "wacc23.xls / Industry Averages / K33" }, { "year": 2025, "industry": "Business & Consumer Services", "roic": 0.2683220667135423, "wacc": 0.08266869528691966, "firms": 152, "roic_cell": "roc24.xls / Industry Averages / H22", "wacc_cell": "wacc24.xls / Industry Averages / K33" }, { "year": 2026, "industry": "Business & Consumer Services", "roic": 0.28297691435712685, "wacc": 0.0723350904186299, "firms": 155, "roic_cell": "roc.xls / Industry Averages / H22", "wacc_cell": "wacc.xls / Industry Averages / K33" } ] }, { "industry": "Environmental & Waste Services", "roic": 0.23943014759587888, "wacc": 0.07003609205696117, "observations": [ { "year": 2015, "industry": "Environmental & Waste Services", "roic": 0.19527809961528464, "wacc": 0.07519393773837259, "firms": 103, "roic_cell": "roc14.xls / Sheet1 / H40", "wacc_cell": "wacc14.xls / Sheet1 / K51" }, { "year": 2016, "industry": "Environmental & Waste Services", "roic": 0.1831160493043983, "wacc": 0.07169538883530074, "firms": 97, "roic_cell": "roc15.xls / Sheet1 / H40", "wacc_cell": "wacc15.xls / Sheet1 / K51" }, { "year": 2017, "industry": "Environmental & Waste Services", "roic": 0.2047892792615543, "wacc": 0.05874485706307244, "firms": 89, "roic_cell": "roc16.xls / Sheet1 / H40", "wacc_cell": "wacc16.xls / Sheet1 / K51" }, { "year": 2018, "industry": "Environmental & Waste Services", "roic": 0.21281666656778458, "wacc": 0.06005881422945433, "firms": 87, "roic_cell": "roc17.xls / Sheet1 / H40", "wacc_cell": "wacc17.xls / Sheet1 / K51" }, { "year": 2019, "industry": "Environmental & Waste Services", "roic": 0.2122, "wacc": 0.08182317150739972, "firms": 91, "roic_cell": "roc18.xls / Sheet1 / H40", "wacc_cell": "wacc18.xls / Sheet1 / K51" }, { "year": 2020, "industry": "Environmental & Waste Services", "roic": 0.20001472749670868, "wacc": 0.07129327954737741, "firms": 82, "roic_cell": "roc19.xls / Sheet1 / H40", "wacc_cell": "wacc19.xls / Industry Averages / K51" }, { "year": 2021, "industry": "Environmental & Waste Services", "roic": 0.19189575392252223, "wacc": 0.047814387649734336, "firms": 86, "roic_cell": "roc20.xls / Industry Averages / H40", "wacc_cell": "wacc20.xls / Industry Averages / K51" }, { "year": 2022, "industry": "Environmental & Waste Services", "roic": 0.2556262081316091, "wacc": 0.060513759345098055, "firms": 58, "roic_cell": "roc21.xls / Industry Averages / H40", "wacc_cell": "wacc21.xls / Industry Averages / K51" }, { "year": 2023, "industry": "Environmental & Waste Services", "roic": 0.28322287490094245, "wacc": 0.08734139469572688, "firms": 62, "roic_cell": "roc22.xls / Industry Averages / H40", "wacc_cell": "wacc22.xls / Industry Averages / K51" }, { "year": 2024, "industry": "Environmental & Waste Services", "roic": 0.2994248396119106, "wacc": 0.07289474103587697, "firms": 57, "roic_cell": "roc23.xls / Industry Averages / H40", "wacc_cell": "wacc23.xls / Industry Averages / K51" }, { "year": 2025, "industry": "Environmental & Waste Services", "roic": 0.31722930695398477, "wacc": 0.07880517730111564, "firms": 50, "roic_cell": "roc24.xls / Industry Averages / H40", "wacc_cell": "wacc24.xls / Industry Averages / K51" }, { "year": 2026, "industry": "Environmental & Waste Services", "roic": 0.31754796538384716, "wacc": 0.07425419573500486, "firms": 53, "roic_cell": "roc.xls / Industry Averages / H40", "wacc_cell": "wacc.xls / Industry Averages / K51" } ] }, { "industry": "Building Materials", "roic": 0.22355801474555195, "wacc": 0.07527913689553638, "observations": [ { "year": 2015, "industry": "Building Materials", "roic": 0.15411849624390156, "wacc": 0.06956944835542372, "firms": 39, "roic_cell": "roc14.xls / Sheet1 / H21", "wacc_cell": "wacc14.xls / Sheet1 / K32" }, { "year": 2016, "industry": "Building Materials", "roic": 0.15910130983600126, "wacc": 0.07535964457356771, "firms": 39, "roic_cell": "roc15.xls / Sheet1 / H21", "wacc_cell": "wacc15.xls / Sheet1 / K32" }, { "year": 2017, "industry": "Building Materials", "roic": 0.18388681331534731, "wacc": 0.06887171551028888, "firms": 41, "roic_cell": "roc16.xls / Sheet1 / H21", "wacc_cell": "wacc16.xls / Sheet1 / K32" }, { "year": 2018, "industry": "Building Materials", "roic": 0.18274340530816907, "wacc": 0.07147265851223086, "firms": 39, "roic_cell": "roc17.xls / Sheet1 / H21", "wacc_cell": "wacc17.xls / Sheet1 / K32" }, { "year": 2019, "industry": "Building Materials", "roic": 0.2016, "wacc": 0.07703514631319147, "firms": 42, "roic_cell": "roc18.xls / Sheet1 / H21", "wacc_cell": "wacc18.xls / Sheet1 / K32" }, { "year": 2020, "industry": "Building Materials", "roic": 0.18653741318760034, "wacc": 0.06898544807436474, "firms": 42, "roic_cell": "roc19.xls / Sheet1 / H21", "wacc_cell": "wacc19.xls / Industry Averages / K32" }, { "year": 2021, "industry": "Building Materials", "roic": 0.2416569439389175, "wacc": 0.051966588676434354, "firms": 42, "roic_cell": "roc20.xls / Industry Averages / H21", "wacc_cell": "wacc20.xls / Industry Averages / K32" }, { "year": 2022, "industry": "Building Materials", "roic": 0.30440682527072144, "wacc": 0.05874600909701991, "firms": 44, "roic_cell": "roc21.xls / Industry Averages / H21", "wacc_cell": "wacc21.xls / Industry Averages / K32" }, { "year": 2023, "industry": "Building Materials", "roic": 0.3459620341330455, "wacc": 0.09819764357803407, "firms": 45, "roic_cell": "roc22.xls / Industry Averages / H21", "wacc_cell": "wacc22.xls / Industry Averages / K32" }, { "year": 2024, "industry": "Building Materials", "roic": 0.252670574449478, "wacc": 0.09000582287201073, "firms": 44, "roic_cell": "roc23.xls / Industry Averages / H21", "wacc_cell": "wacc23.xls / Industry Averages / K32" }, { "year": 2025, "industry": "Building Materials", "roic": 0.26836667409798826, "wacc": 0.0946029597283786, "firms": 39, "roic_cell": "roc24.xls / Industry Averages / H21", "wacc_cell": "wacc24.xls / Industry Averages / K32" }, { "year": 2026, "industry": "Building Materials", "roic": 0.20164568716545334, "wacc": 0.07853655745549157, "firms": 41, "roic_cell": "roc.xls / Industry Averages / H21", "wacc_cell": "wacc.xls / Industry Averages / K32" } ] }, { "industry": "Software (Entertainment)", "roic": 0.21924496358377055, "wacc": 0.08375315232768932, "observations": [ { "year": 2015, "industry": "Software (Entertainment)", "roic": 0.1379932254873804, "wacc": 0.07684929408045134, "firms": 20, "roic_cell": "roc14.xls / Sheet1 / H90", "wacc_cell": "wacc14.xls / Sheet1 / K101" }, { "year": 2016, "industry": "Software (Entertainment)", "roic": 0.24518552631402252, "wacc": 0.09996296824378535, "firms": 17, "roic_cell": "roc15.xls / Sheet1 / H90", "wacc_cell": "wacc15.xls / Sheet1 / K101" }, { "year": 2017, "industry": "Software (Entertainment)", "roic": 0.2588537559061836, "wacc": 0.07283892435094855, "firms": 13, "roic_cell": "roc16.xls / Sheet1 / H90", "wacc_cell": "wacc16.xls / Sheet1 / K101" }, { "year": 2018, "industry": "Software (Entertainment)", "roic": 0.2779404350031538, "wacc": 0.06696190730577053, "firms": 13, "roic_cell": "roc17.xls / Sheet1 / H90", "wacc_cell": "wacc17.xls / Sheet1 / K101" }, { "year": 2019, "industry": "Software (Entertainment)", "roic": 0.1976, "wacc": 0.10044385142113507, "firms": 92, "roic_cell": "roc18.xls / Sheet1 / H90", "wacc_cell": "wacc18.xls / Sheet1 / K101" }, { "year": 2020, "industry": "Software (Entertainment)", "roic": 0.17012255734797888, "wacc": 0.0840459508291083, "firms": 86, "roic_cell": "roc19.xls / Sheet1 / H90", "wacc_cell": "wacc19.xls / Industry Averages / K101" }, { "year": 2021, "industry": "Software (Entertainment)", "roic": 0.14733514240062395, "wacc": 0.05371771427622788, "firms": 101, "roic_cell": "roc20.xls / Industry Averages / H90", "wacc_cell": "wacc20.xls / Industry Averages / K101" }, { "year": 2022, "industry": "Software (Entertainment)", "roic": 0.25460137429438645, "wacc": 0.06535056241215396, "firms": 88, "roic_cell": "roc21.xls / Industry Averages / H90", "wacc_cell": "wacc21.xls / Industry Averages / K101" }, { "year": 2023, "industry": "Software (Entertainment)", "roic": 0.21872362118463728, "wacc": 0.11632763909909853, "firms": 91, "roic_cell": "roc22.xls / Industry Averages / H90", "wacc_cell": "wacc22.xls / Industry Averages / K101" }, { "year": 2024, "industry": "Software (Entertainment)", "roic": 0.19944873406255512, "wacc": 0.08826612748850601, "firms": 84, "roic_cell": "roc23.xls / Industry Averages / H90", "wacc_cell": "wacc23.xls / Industry Averages / K101" }, { "year": 2025, "industry": "Software (Entertainment)", "roic": 0.2529435269270178, "wacc": 0.09582542949919137, "firms": 81, "roic_cell": "roc24.xls / Industry Averages / H90", "wacc_cell": "wacc24.xls / Industry Averages / K101" }, { "year": 2026, "industry": "Software (Entertainment)", "roic": 0.2701916640773067, "wacc": 0.08444745892589496, "firms": 77, "roic_cell": "roc.xls / Industry Averages / H90", "wacc_cell": "wacc.xls / Industry Averages / K101" } ] }, { "industry": "Software (System & Application)", "roic": 0.2144062031192723, "wacc": 0.08408059824261889, "observations": [ { "year": 2015, "industry": "Software (System & Application)", "roic": 0.2264162980074301, "wacc": 0.07959319907725039, "firms": 259, "roic_cell": "roc14.xls / Sheet1 / H92", "wacc_cell": "wacc14.xls / Sheet1 / K103" }, { "year": 2016, "industry": "Software (System & Application)", "roic": 0.18951004844373825, "wacc": 0.09385548455502808, "firms": 241, "roic_cell": "roc15.xls / Sheet1 / H92", "wacc_cell": "wacc15.xls / Sheet1 / K103" }, { "year": 2017, "industry": "Software (System & Application)", "roic": 0.1519561034250845, "wacc": 0.07681319050693508, "firms": 236, "roic_cell": "roc16.xls / Sheet1 / H92", "wacc_cell": "wacc16.xls / Sheet1 / K103" }, { "year": 2018, "industry": "Software (System & Application)", "roic": 0.14823289628166247, "wacc": 0.07319883412656292, "firms": 255, "roic_cell": "roc17.xls / Sheet1 / H92", "wacc_cell": "wacc17.xls / Sheet1 / K103" }, { "year": 2019, "industry": "Software (System & Application)", "roic": 0.1647, "wacc": 0.09250304054279372, "firms": 355, "roic_cell": "roc18.xls / Sheet1 / H92", "wacc_cell": "wacc18.xls / Sheet1 / K103" }, { "year": 2020, "industry": "Software (System & Application)", "roic": 0.20028865277858346, "wacc": 0.07666334897697707, "firms": 363, "roic_cell": "roc19.xls / Sheet1 / H92", "wacc_cell": "wacc19.xls / Industry Averages / K103" }, { "year": 2021, "industry": "Software (System & Application)", "roic": 0.22277139598413231, "wacc": 0.05045922454759551, "firms": 388, "roic_cell": "roc20.xls / Industry Averages / H92", "wacc_cell": "wacc20.xls / Industry Averages / K103" }, { "year": 2022, "industry": "Software (System & Application)", "roic": 0.2503159075495545, "wacc": 0.061489569931495326, "firms": 375, "roic_cell": "roc21.xls / Industry Averages / H92", "wacc_cell": "wacc21.xls / Industry Averages / K103" }, { "year": 2023, "industry": "Software (System & Application)", "roic": 0.2247072128366467, "wacc": 0.11908240552609259, "firms": 390, "roic_cell": "roc22.xls / Industry Averages / H92", "wacc_cell": "wacc22.xls / Industry Averages / K103" }, { "year": 2024, "industry": "Software (System & Application)", "roic": 0.23224389866710615, "wacc": 0.09492392344119566, "firms": 351, "roic_cell": "roc23.xls / Industry Averages / H92", "wacc_cell": "wacc23.xls / Industry Averages / K103" }, { "year": 2025, "industry": "Software (System & Application)", "roic": 0.2685477285289906, "wacc": 0.09694447695549925, "firms": 333, "roic_cell": "roc24.xls / Industry Averages / H92", "wacc_cell": "wacc24.xls / Industry Averages / K103" }, { "year": 2026, "industry": "Software (System & Application)", "roic": 0.2931842949283384, "wacc": 0.09344048072400105, "firms": 309, "roic_cell": "roc.xls / Industry Averages / H92", "wacc_cell": "wacc.xls / Industry Averages / K103" } ] }, { "industry": "Electrical Equipment", "roic": 0.21188572114055967, "wacc": 0.08287504004785841, "observations": [ { "year": 2015, "industry": "Electrical Equipment", "roic": 0.29559693660123515, "wacc": 0.08307893635125227, "firms": 126, "roic_cell": "roc14.xls / Sheet1 / H35", "wacc_cell": "wacc14.xls / Sheet1 / K46" }, { "year": 2016, "industry": "Electrical Equipment", "roic": 0.24347039293121886, "wacc": 0.08007922205322386, "firms": 120, "roic_cell": "roc15.xls / Sheet1 / H35", "wacc_cell": "wacc15.xls / Sheet1 / K46" }, { "year": 2017, "industry": "Electrical Equipment", "roic": 0.2163486221419252, "wacc": 0.07872529671034133, "firms": 119, "roic_cell": "roc16.xls / Sheet1 / H35", "wacc_cell": "wacc16.xls / Sheet1 / K46" }, { "year": 2018, "industry": "Electrical Equipment", "roic": 0.2188365814552507, "wacc": 0.0732177307353196, "firms": 118, "roic_cell": "roc17.xls / Sheet1 / H35", "wacc_cell": "wacc17.xls / Sheet1 / K46" }, { "year": 2019, "industry": "Electrical Equipment", "roic": 0.2685, "wacc": 0.09267695229391733, "firms": 116, "roic_cell": "roc18.xls / Sheet1 / H35", "wacc_cell": "wacc18.xls / Sheet1 / K46" }, { "year": 2020, "industry": "Electrical Equipment", "roic": 0.2559534760369159, "wacc": 0.08273484211029712, "firms": 113, "roic_cell": "roc19.xls / Sheet1 / H35", "wacc_cell": "wacc19.xls / Industry Averages / K46" }, { "year": 2021, "industry": "Electrical Equipment", "roic": 0.22121527249320072, "wacc": 0.054309385623975644, "firms": 122, "roic_cell": "roc20.xls / Industry Averages / H35", "wacc_cell": "wacc20.xls / Industry Averages / K46" }, { "year": 2022, "industry": "Electrical Equipment", "roic": 0.22779416201485914, "wacc": 0.06287309982915741, "firms": 104, "roic_cell": "roc21.xls / Industry Averages / H35", "wacc_cell": "wacc21.xls / Industry Averages / K46" }, { "year": 2023, "industry": "Electrical Equipment", "roic": 0.1840328456371863, "wacc": 0.11684555033628852, "firms": 110, "roic_cell": "roc22.xls / Industry Averages / H35", "wacc_cell": "wacc22.xls / Industry Averages / K46" }, { "year": 2024, "industry": "Electrical Equipment", "roic": 0.13265964322266596, "wacc": 0.08606636921867376, "firms": 103, "roic_cell": "roc23.xls / Industry Averages / H35", "wacc_cell": "wacc23.xls / Industry Averages / K46" }, { "year": 2025, "industry": "Electrical Equipment", "roic": 0.12226468202114389, "wacc": 0.09396789169195413, "firms": 101, "roic_cell": "roc24.xls / Industry Averages / H35", "wacc_cell": "wacc24.xls / Industry Averages / K46" }, { "year": 2026, "industry": "Electrical Equipment", "roic": 0.15595603913111394, "wacc": 0.08992520361989993, "firms": 112, "roic_cell": "roc.xls / Industry Averages / H35", "wacc_cell": "wacc.xls / Industry Averages / K46" } ] }, { "industry": "Telecom. Equipment", "roic": 0.2013590365721324, "wacc": 0.07563880970063024, "observations": [ { "year": 2015, "industry": "Telecom. Equipment", "roic": 0.14098722108624115, "wacc": 0.08569134822525058, "firms": 126, "roic_cell": "roc14.xls / Sheet1 / H95", "wacc_cell": "wacc14.xls / Sheet1 / K106" }, { "year": 2016, "industry": "Telecom. Equipment", "roic": 0.14013867535416896, "wacc": 0.08713625997844604, "firms": 121, "roic_cell": "roc15.xls / Sheet1 / H95", "wacc_cell": "wacc15.xls / Sheet1 / K106" }, { "year": 2017, "industry": "Telecom. Equipment", "roic": 0.155304658028189, "wacc": 0.06920947522357677, "firms": 107, "roic_cell": "roc16.xls / Sheet1 / H95", "wacc_cell": "wacc16.xls / Sheet1 / K106" }, { "year": 2018, "industry": "Telecom. Equipment", "roic": 0.135873101682357, "wacc": 0.06859216362124045, "firms": 104, "roic_cell": "roc17.xls / Sheet1 / H95", "wacc_cell": "wacc17.xls / Sheet1 / K106" }, { "year": 2019, "industry": "Telecom. Equipment", "roic": 0.1365, "wacc": 0.08295472516636687, "firms": 98, "roic_cell": "roc18.xls / Sheet1 / H95", "wacc_cell": "wacc18.xls / Sheet1 / K106" }, { "year": 2020, "industry": "Telecom. Equipment", "roic": 0.2069648259414282, "wacc": 0.06009815513940997, "firms": 91, "roic_cell": "roc19.xls / Sheet1 / H95", "wacc_cell": "wacc19.xls / Industry Averages / K106" }, { "year": 2021, "industry": "Telecom. Equipment", "roic": 0.21798778520816608, "wacc": 0.04666729139220242, "firms": 96, "roic_cell": "roc20.xls / Industry Averages / H95", "wacc_cell": "wacc20.xls / Industry Averages / K106" }, { "year": 2022, "industry": "Telecom. Equipment", "roic": 0.2684213717561465, "wacc": 0.05822211533158371, "firms": 82, "roic_cell": "roc21.xls / Industry Averages / H95", "wacc_cell": "wacc21.xls / Industry Averages / K106" }, { "year": 2023, "industry": "Telecom. Equipment", "roic": 0.25986621816079664, "wacc": 0.10464394813646649, "firms": 79, "roic_cell": "roc22.xls / Industry Averages / H95", "wacc_cell": "wacc22.xls / Industry Averages / K106" }, { "year": 2024, "industry": "Telecom. Equipment", "roic": 0.2818216189274289, "wacc": 0.08334368336730298, "firms": 66, "roic_cell": "roc23.xls / Industry Averages / H95", "wacc_cell": "wacc23.xls / Industry Averages / K106" }, { "year": 2025, "industry": "Telecom. Equipment", "roic": 0.2177054718093945, "wacc": 0.0838922168998698, "firms": 61, "roic_cell": "roc24.xls / Industry Averages / H95", "wacc_cell": "wacc24.xls / Industry Averages / K106" }, { "year": 2026, "industry": "Telecom. Equipment", "roic": 0.2547374909112715, "wacc": 0.07721433392584677, "firms": 57, "roic_cell": "roc.xls / Industry Averages / H95", "wacc_cell": "wacc.xls / Industry Averages / K106" } ] }, { "industry": "Metals & Mining", "roic": 0.1978072937489974, "wacc": 0.07714241654542991, "observations": [ { "year": 2015, "industry": "Metals & Mining", "roic": 0.13239467195959004, "wacc": 0.07169448204906162, "firms": 124, "roic_cell": "roc14.xls / Sheet1 / H60", "wacc_cell": "wacc14.xls / Sheet1 / K71" }, { "year": 2016, "industry": "Metals & Mining", "roic": 0.08290337268377374, "wacc": 0.08395589976268894, "firms": 114, "roic_cell": "roc15.xls / Sheet1 / H60", "wacc_cell": "wacc15.xls / Sheet1 / K71" }, { "year": 2017, "industry": "Metals & Mining", "roic": 0.037265263630283305, "wacc": 0.07560741455466437, "firms": 97, "roic_cell": "roc16.xls / Sheet1 / H60", "wacc_cell": "wacc16.xls / Sheet1 / K71" }, { "year": 2018, "industry": "Metals & Mining", "roic": 0.14344929651934318, "wacc": 0.07367969560070914, "firms": 102, "roic_cell": "roc17.xls / Sheet1 / H60", "wacc_cell": "wacc17.xls / Sheet1 / K71" }, { "year": 2019, "industry": "Metals & Mining", "roic": 0.2671, "wacc": 0.0930986811946175, "firms": 94, "roic_cell": "roc18.xls / Sheet1 / H60", "wacc_cell": "wacc18.xls / Sheet1 / K71" }, { "year": 2020, "industry": "Metals & Mining", "roic": 0.11256543469121104, "wacc": 0.07235473553839117, "firms": 92, "roic_cell": "roc19.xls / Sheet1 / H60", "wacc_cell": "wacc19.xls / Industry Averages / K71" }, { "year": 2021, "industry": "Metals & Mining", "roic": 0.10749615366753695, "wacc": 0.047702603820969684, "firms": 86, "roic_cell": "roc20.xls / Industry Averages / H60", "wacc_cell": "wacc20.xls / Industry Averages / K71" }, { "year": 2022, "industry": "Metals & Mining", "roic": 0.36124131167177337, "wacc": 0.06010770384849776, "firms": 74, "roic_cell": "roc21.xls / Industry Averages / H60", "wacc_cell": "wacc21.xls / Industry Averages / K71" }, { "year": 2023, "industry": "Metals & Mining", "roic": 0.3472496988991556, "wacc": 0.10428770839268217, "firms": 68, "roic_cell": "roc22.xls / Industry Averages / H60", "wacc_cell": "wacc22.xls / Industry Averages / K71" }, { "year": 2024, "industry": "Metals & Mining", "roic": 0.2402669710602103, "wacc": 0.07720990923388173, "firms": 68, "roic_cell": "roc23.xls / Industry Averages / H60", "wacc_cell": "wacc23.xls / Industry Averages / K71" }, { "year": 2025, "industry": "Metals & Mining", "roic": 0.27131917252639576, "wacc": 0.08403629807802435, "firms": 64, "roic_cell": "roc24.xls / Industry Averages / H60", "wacc_cell": "wacc24.xls / Industry Averages / K71" }, { "year": 2026, "industry": "Metals & Mining", "roic": 0.2704361776786952, "wacc": 0.08197386647097057, "firms": 73, "roic_cell": "roc.xls / Industry Averages / H60", "wacc_cell": "wacc.xls / Industry Averages / K71" } ] }, { "industry": "Entertainment", "roic": 0.1939457230805547, "wacc": 0.07572273386490487, "observations": [ { "year": 2015, "industry": "Entertainment", "roic": 0.30866149991156405, "wacc": 0.07613333497052133, "firms": 84, "roic_cell": "roc14.xls / Sheet1 / H39", "wacc_cell": "wacc14.xls / Sheet1 / K50" }, { "year": 2016, "industry": "Entertainment", "roic": 0.330047154085737, "wacc": 0.07904027440352251, "firms": 84, "roic_cell": "roc15.xls / Sheet1 / H39", "wacc_cell": "wacc15.xls / Sheet1 / K50" }, { "year": 2017, "industry": "Entertainment", "roic": 0.3315342294664057, "wacc": 0.0762516709142528, "firms": 79, "roic_cell": "roc16.xls / Sheet1 / H39", "wacc_cell": "wacc16.xls / Sheet1 / K50" }, { "year": 2018, "industry": "Entertainment", "roic": 0.31108160448399386, "wacc": 0.06926588034137642, "firms": 90, "roic_cell": "roc17.xls / Sheet1 / H39", "wacc_cell": "wacc17.xls / Sheet1 / K50" }, { "year": 2019, "industry": "Entertainment", "roic": 0.2685, "wacc": 0.09417252854796343, "firms": 120, "roic_cell": "roc18.xls / Sheet1 / H39", "wacc_cell": "wacc18.xls / Sheet1 / K50" }, { "year": 2020, "industry": "Entertainment", "roic": 0.18572742748682836, "wacc": 0.07833107424791706, "firms": 107, "roic_cell": "roc19.xls / Sheet1 / H39", "wacc_cell": "wacc19.xls / Industry Averages / K50" }, { "year": 2021, "industry": "Entertainment", "roic": 0.07964578595907326, "wacc": 0.04818644735794123, "firms": 118, "roic_cell": "roc20.xls / Industry Averages / H39", "wacc_cell": "wacc20.xls / Industry Averages / K50" }, { "year": 2022, "industry": "Entertainment", "roic": 0.10060434495742451, "wacc": 0.05380356634938027, "firms": 108, "roic_cell": "roc21.xls / Industry Averages / H39", "wacc_cell": "wacc21.xls / Industry Averages / K50" }, { "year": 2023, "industry": "Entertainment", "roic": 0.11234825527684747, "wacc": 0.1047373955226708, "firms": 110, "roic_cell": "roc22.xls / Industry Averages / H39", "wacc_cell": "wacc22.xls / Industry Averages / K50" }, { "year": 2024, "industry": "Entertainment", "roic": 0.07557891173918209, "wacc": 0.07463488276352676, "firms": 98, "roic_cell": "roc23.xls / Industry Averages / H39", "wacc_cell": "wacc23.xls / Industry Averages / K50" }, { "year": 2025, "industry": "Entertainment", "roic": 0.09941346558875379, "wacc": 0.08284046008408509, "firms": 96, "roic_cell": "roc24.xls / Industry Averages / H39", "wacc_cell": "wacc24.xls / Industry Averages / K50" }, { "year": 2026, "industry": "Entertainment", "roic": 0.12420599801084616, "wacc": 0.07127529087570077, "firms": 92, "roic_cell": "roc.xls / Industry Averages / H39", "wacc_cell": "wacc.xls / Industry Averages / K50" } ] }, { "industry": "Food Processing", "roic": 0.19273753845236294, "wacc": 0.05746236559743272, "observations": [ { "year": 2015, "industry": "Food Processing", "roic": 0.2650175439758841, "wacc": 0.06604882666743724, "firms": 96, "roic_cell": "roc14.xls / Sheet1 / H43", "wacc_cell": "wacc14.xls / Sheet1 / K54" }, { "year": 2016, "industry": "Food Processing", "roic": 0.23127279048518368, "wacc": 0.06450897139480861, "firms": 89, "roic_cell": "roc15.xls / Sheet1 / H43", "wacc_cell": "wacc15.xls / Sheet1 / K54" }, { "year": 2017, "industry": "Food Processing", "roic": 0.19449061539379678, "wacc": 0.05757050263482886, "firms": 87, "roic_cell": "roc16.xls / Sheet1 / H43", "wacc_cell": "wacc16.xls / Sheet1 / K54" }, { "year": 2018, "industry": "Food Processing", "roic": 0.197102223884028, "wacc": 0.05166487308919483, "firms": 87, "roic_cell": "roc17.xls / Sheet1 / H43", "wacc_cell": "wacc17.xls / Sheet1 / K54" }, { "year": 2019, "industry": "Food Processing", "roic": 0.2019, "wacc": 0.06117439413447789, "firms": 83, "roic_cell": "roc18.xls / Sheet1 / H43", "wacc_cell": "wacc18.xls / Sheet1 / K54" }, { "year": 2020, "industry": "Food Processing", "roic": 0.15554861201386966, "wacc": 0.05378145498969217, "firms": 88, "roic_cell": "roc19.xls / Sheet1 / H43", "wacc_cell": "wacc19.xls / Industry Averages / K54" }, { "year": 2021, "industry": "Food Processing", "roic": 0.1753093853314738, "wacc": 0.03424655347060719, "firms": 101, "roic_cell": "roc20.xls / Industry Averages / H43", "wacc_cell": "wacc20.xls / Industry Averages / K54" }, { "year": 2022, "industry": "Food Processing", "roic": 0.19538259857223317, "wacc": 0.04135597828492157, "firms": 92, "roic_cell": "roc21.xls / Industry Averages / H43", "wacc_cell": "wacc21.xls / Industry Averages / K54" }, { "year": 2023, "industry": "Food Processing", "roic": 0.1859935447135467, "wacc": 0.08164388656482782, "firms": 92, "roic_cell": "roc22.xls / Industry Averages / H43", "wacc_cell": "wacc22.xls / Industry Averages / K54" }, { "year": 2024, "industry": "Food Processing", "roic": 0.17232732992047894, "wacc": 0.0594732838386618, "firms": 82, "roic_cell": "roc23.xls / Industry Averages / H43", "wacc_cell": "wacc23.xls / Industry Averages / K54" }, { "year": 2025, "industry": "Food Processing", "roic": 0.179008744988626, "wacc": 0.06018584218624499, "firms": 77, "roic_cell": "roc24.xls / Industry Averages / H43", "wacc_cell": "wacc24.xls / Industry Averages / K54" }, { "year": 2026, "industry": "Food Processing", "roic": 0.15949707214923414, "wacc": 0.05789381991348973, "firms": 78, "roic_cell": "roc.xls / Industry Averages / H43", "wacc_cell": "wacc.xls / Industry Averages / K54" } ] }, { "industry": "Broadcasting", "roic": 0.17797810567225772, "wacc": 0.05623018728525194, "observations": [ { "year": 2015, "industry": "Broadcasting", "roic": 0.19980260107869124, "wacc": 0.06540199601819162, "firms": 28, "roic_cell": "roc14.xls / Sheet1 / H19", "wacc_cell": "wacc14.xls / Sheet1 / K30" }, { "year": 2016, "industry": "Broadcasting", "roic": 0.19376921975091635, "wacc": 0.0617172225115327, "firms": 29, "roic_cell": "roc15.xls / Sheet1 / H19", "wacc_cell": "wacc15.xls / Sheet1 / K30" }, { "year": 2017, "industry": "Broadcasting", "roic": 0.194982571502313, "wacc": 0.05880514362414849, "firms": 30, "roic_cell": "roc16.xls / Sheet1 / H19", "wacc_cell": "wacc16.xls / Sheet1 / K30" }, { "year": 2018, "industry": "Broadcasting", "roic": 0.21378655366306393, "wacc": 0.05387635264213134, "firms": 27, "roic_cell": "roc17.xls / Sheet1 / H19", "wacc_cell": "wacc17.xls / Sheet1 / K30" }, { "year": 2019, "industry": "Broadcasting", "roic": 0.249, "wacc": 0.05435418650350579, "firms": 24, "roic_cell": "roc18.xls / Sheet1 / H19", "wacc_cell": "wacc18.xls / Sheet1 / K30" }, { "year": 2020, "industry": "Broadcasting", "roic": 0.21471018773708805, "wacc": 0.05364348988275905, "firms": 27, "roic_cell": "roc19.xls / Sheet1 / H19", "wacc_cell": "wacc19.xls / Industry Averages / K30" }, { "year": 2021, "industry": "Broadcasting", "roic": 0.16921739618580592, "wacc": 0.04024439876702893, "firms": 29, "roic_cell": "roc20.xls / Industry Averages / H19", "wacc_cell": "wacc20.xls / Industry Averages / K30" }, { "year": 2022, "industry": "Broadcasting", "roic": 0.1722188695580889, "wacc": 0.04747764911931422, "firms": 28, "roic_cell": "roc21.xls / Industry Averages / H19", "wacc_cell": "wacc21.xls / Industry Averages / K30" }, { "year": 2023, "industry": "Broadcasting", "roic": 0.13517156563045288, "wacc": 0.07207268906838304, "firms": 26, "roic_cell": "roc22.xls / Industry Averages / H19", "wacc_cell": "wacc22.xls / Industry Averages / K30" }, { "year": 2024, "industry": "Broadcasting", "roic": 0.12063888924002568, "wacc": 0.05603594331400262, "firms": 22, "roic_cell": "roc23.xls / Industry Averages / H19", "wacc_cell": "wacc23.xls / Industry Averages / K30" }, { "year": 2025, "industry": "Broadcasting", "roic": 0.12676646580261572, "wacc": 0.06025105661230134, "firms": 22, "roic_cell": "roc24.xls / Industry Averages / H19", "wacc_cell": "wacc24.xls / Industry Averages / K30" }, { "year": 2026, "industry": "Broadcasting", "roic": 0.14567294791803095, "wacc": 0.05088211935972416, "firms": 24, "roic_cell": "roc.xls / Industry Averages / H19", "wacc_cell": "wacc.xls / Industry Averages / K30" } ] }, { "industry": "Transportation", "roic": 0.17779479949020804, "wacc": 0.06853572377515413, "observations": [ { "year": 2015, "industry": "Transportation", "roic": 0.19975223656269578, "wacc": 0.061953377832817534, "firms": 21, "roic_cell": "roc14.xls / Sheet1 / H98", "wacc_cell": "wacc14.xls / Sheet1 / K109" }, { "year": 2016, "industry": "Transportation", "roic": 0.20139992560445302, "wacc": 0.08690080866047836, "firms": 21, "roic_cell": "roc15.xls / Sheet1 / H98", "wacc_cell": "wacc15.xls / Sheet1 / K109" }, { "year": 2017, "industry": "Transportation", "roic": 0.23862734050278475, "wacc": 0.06735111828143135, "firms": 17, "roic_cell": "roc16.xls / Sheet1 / H98", "wacc_cell": "wacc16.xls / Sheet1 / K109" }, { "year": 2018, "industry": "Transportation", "roic": 0.17605587954076538, "wacc": 0.062475260588514124, "firms": 18, "roic_cell": "roc17.xls / Sheet1 / H98", "wacc_cell": "wacc17.xls / Sheet1 / K109" }, { "year": 2019, "industry": "Transportation", "roic": 0.2338, "wacc": 0.0759259884695344, "firms": 19, "roic_cell": "roc18.xls / Sheet1 / H98", "wacc_cell": "wacc18.xls / Sheet1 / K109" }, { "year": 2020, "industry": "Transportation", "roic": 0.10453314775070761, "wacc": 0.0650764952585409, "firms": 18, "roic_cell": "roc19.xls / Sheet1 / H98", "wacc_cell": "wacc19.xls / Industry Averages / K109" }, { "year": 2021, "industry": "Transportation", "roic": 0.133171237007476, "wacc": 0.044115754919745676, "firms": 21, "roic_cell": "roc20.xls / Industry Averages / H98", "wacc_cell": "wacc20.xls / Industry Averages / K109" }, { "year": 2022, "industry": "Transportation", "roic": 0.21050607736749496, "wacc": 0.04387695194703899, "firms": 17, "roic_cell": "roc21.xls / Industry Averages / H98", "wacc_cell": "wacc21.xls / Industry Averages / K109" }, { "year": 2023, "industry": "Transportation", "roic": 0.24195399230782733, "wacc": 0.08789575311072637, "firms": 18, "roic_cell": "roc22.xls / Industry Averages / H98", "wacc_cell": "wacc22.xls / Industry Averages / K109" }, { "year": 2024, "industry": "Transportation", "roic": 0.15477553498576985, "wacc": 0.08247618556062086, "firms": 36, "roic_cell": "roc23.xls / Industry Averages / H98", "wacc_cell": "wacc23.xls / Industry Averages / K109" }, { "year": 2025, "industry": "Transportation", "roic": 0.1089542373441166, "wacc": 0.07717314559231597, "firms": 21, "roic_cell": "roc24.xls / Industry Averages / H98", "wacc_cell": "wacc24.xls / Industry Averages / K109" }, { "year": 2026, "industry": "Transportation", "roic": 0.1300079849084052, "wacc": 0.06720784508008498, "firms": 19, "roic_cell": "roc.xls / Industry Averages / H98", "wacc_cell": "wacc.xls / Industry Averages / K109" } ] }, { "industry": "Semiconductor", "roic": 0.17763208118289786, "wacc": 0.08973620608374581, "observations": [ { "year": 2015, "industry": "Semiconductor", "roic": 0.13746726252759892, "wacc": 0.08478200061595242, "firms": 100, "roic_cell": "roc14.xls / Sheet1 / H86", "wacc_cell": "wacc14.xls / Sheet1 / K97" }, { "year": 2016, "industry": "Semiconductor", "roic": 0.13347772757946735, "wacc": 0.0967627986635172, "firms": 87, "roic_cell": "roc15.xls / Sheet1 / H86", "wacc_cell": "wacc15.xls / Sheet1 / K97" }, { "year": 2017, "industry": "Semiconductor", "roic": 0.12879839725850403, "wacc": 0.0838268726258151, "firms": 80, "roic_cell": "roc16.xls / Sheet1 / H86", "wacc_cell": "wacc16.xls / Sheet1 / K97" }, { "year": 2018, "industry": "Semiconductor", "roic": 0.16128529346193524, "wacc": 0.07741514290008879, "firms": 72, "roic_cell": "roc17.xls / Sheet1 / H86", "wacc_cell": "wacc17.xls / Sheet1 / K97" }, { "year": 2019, "industry": "Semiconductor", "roic": 0.227, "wacc": 0.09746717324045903, "firms": 72, "roic_cell": "roc18.xls / Sheet1 / H86", "wacc_cell": "wacc18.xls / Sheet1 / K97" }, { "year": 2020, "industry": "Semiconductor", "roic": 0.17003312768423534, "wacc": 0.07992042703017539, "firms": 72, "roic_cell": "roc19.xls / Sheet1 / H86", "wacc_cell": "wacc19.xls / Industry Averages / K97" }, { "year": 2021, "industry": "Semiconductor", "roic": 0.17390673660088912, "wacc": 0.05325184826739939, "firms": 70, "roic_cell": "roc20.xls / Industry Averages / H86", "wacc_cell": "wacc20.xls / Industry Averages / K97" }, { "year": 2022, "industry": "Semiconductor", "roic": 0.21704586484505703, "wacc": 0.06176563670405735, "firms": 67, "roic_cell": "roc21.xls / Industry Averages / H86", "wacc_cell": "wacc21.xls / Industry Averages / K97" }, { "year": 2023, "industry": "Semiconductor", "roic": 0.1851707902340006, "wacc": 0.12487881611852436, "firms": 68, "roic_cell": "roc22.xls / Industry Averages / H86", "wacc_cell": "wacc22.xls / Industry Averages / K97" }, { "year": 2024, "industry": "Semiconductor", "roic": 0.11368358391768708, "wacc": 0.10362246070915908, "firms": 63, "roic_cell": "roc23.xls / Industry Averages / H86", "wacc_cell": "wacc23.xls / Industry Averages / K97" }, { "year": 2025, "industry": "Semiconductor", "roic": 0.21144652173406386, "wacc": 0.10763510523051874, "firms": 63, "roic_cell": "roc24.xls / Industry Averages / H86", "wacc_cell": "wacc24.xls / Industry Averages / K97" }, { "year": 2026, "industry": "Semiconductor", "roic": 0.27226966835133587, "wacc": 0.10550619089928288, "firms": 66, "roic_cell": "roc.xls / Industry Averages / H86", "wacc_cell": "wacc.xls / Industry Averages / K97" } ] }, { "industry": "Paper/Forest Products", "roic": 0.1757733204674312, "wacc": 0.07321955747975761, "observations": [ { "year": 2015, "industry": "Paper/Forest Products", "roic": 0.13552837895393538, "wacc": 0.052604380367649486, "firms": 22, "roic_cell": "roc14.xls / Sheet1 / H67", "wacc_cell": "wacc14.xls / Sheet1 / K78" }, { "year": 2016, "industry": "Paper/Forest Products", "roic": 0.11921492243019582, "wacc": 0.07006224318063856, "firms": 20, "roic_cell": "roc15.xls / Sheet1 / H67", "wacc_cell": "wacc15.xls / Sheet1 / K78" }, { "year": 2017, "industry": "Paper/Forest Products", "roic": 0.07371792916538757, "wacc": 0.06595863326059175, "firms": 23, "roic_cell": "roc16.xls / Sheet1 / H67", "wacc_cell": "wacc16.xls / Sheet1 / K78" }, { "year": 2018, "industry": "Paper/Forest Products", "roic": 0.08478814875472258, "wacc": 0.06921197107701232, "firms": 21, "roic_cell": "roc17.xls / Sheet1 / H67", "wacc_cell": "wacc17.xls / Sheet1 / K78" }, { "year": 2019, "industry": "Paper/Forest Products", "roic": 0.154, "wacc": 0.08528981905868108, "firms": 20, "roic_cell": "roc18.xls / Sheet1 / H67", "wacc_cell": "wacc18.xls / Sheet1 / K78" }, { "year": 2020, "industry": "Paper/Forest Products", "roic": 0.09368534615215812, "wacc": 0.07800921411694349, "firms": 15, "roic_cell": "roc19.xls / Sheet1 / H67", "wacc_cell": "wacc19.xls / Industry Averages / K78" }, { "year": 2021, "industry": "Paper/Forest Products", "roic": 0.08377338690804254, "wacc": 0.05098359220434256, "firms": 15, "roic_cell": "roc20.xls / Industry Averages / H67", "wacc_cell": "wacc20.xls / Industry Averages / K78" }, { "year": 2022, "industry": "Paper/Forest Products", "roic": 0.44889363114442454, "wacc": 0.05383797951601357, "firms": 11, "roic_cell": "roc21.xls / Industry Averages / H67", "wacc_cell": "wacc21.xls / Industry Averages / K78" }, { "year": 2023, "industry": "Paper/Forest Products", "roic": 0.4283275094215141, "wacc": 0.09664956582693224, "firms": 7, "roic_cell": "roc22.xls / Industry Averages / H67", "wacc_cell": "wacc22.xls / Industry Averages / K78" }, { "year": 2024, "industry": "Paper/Forest Products", "roic": 0.18901373691463047, "wacc": 0.10352473153234908, "firms": 7, "roic_cell": "roc23.xls / Industry Averages / H67", "wacc_cell": "wacc23.xls / Industry Averages / K78" }, { "year": 2025, "industry": "Paper/Forest Products", "roic": 0.19419479914040808, "wacc": 0.0832112761085043, "firms": 6, "roic_cell": "roc24.xls / Industry Averages / H67", "wacc_cell": "wacc24.xls / Industry Averages / K78" }, { "year": 2026, "industry": "Paper/Forest Products", "roic": 0.1041420566237548, "wacc": 0.0692912835074329, "firms": 6, "roic_cell": "roc.xls / Industry Averages / H67", "wacc_cell": "wacc.xls / Industry Averages / K78" } ] }, { "industry": "Drugs (Pharmaceutical)", "roic": 0.17239103925419438, "wacc": 0.07943517226536478, "observations": [ { "year": 2015, "industry": "Drugs (Pharmaceutical)", "roic": 0.184004486022299, "wacc": 0.07416892308644221, "firms": 151, "roic_cell": "roc14.xls / Sheet1 / H33", "wacc_cell": "wacc14.xls / Sheet1 / K44" }, { "year": 2016, "industry": "Drugs (Pharmaceutical)", "roic": 0.15191231371629962, "wacc": 0.07721294955599771, "firms": 157, "roic_cell": "roc15.xls / Sheet1 / H33", "wacc_cell": "wacc15.xls / Sheet1 / K44" }, { "year": 2017, "industry": "Drugs (Pharmaceutical)", "roic": 0.16548040433186006, "wacc": 0.07489879343591166, "firms": 164, "roic_cell": "roc16.xls / Sheet1 / H33", "wacc_cell": "wacc16.xls / Sheet1 / K44" }, { "year": 2018, "industry": "Drugs (Pharmaceutical)", "roic": 0.17683207506584858, "wacc": 0.08132033756948359, "firms": 185, "roic_cell": "roc17.xls / Sheet1 / H33", "wacc_cell": "wacc17.xls / Sheet1 / K44" }, { "year": 2019, "industry": "Drugs (Pharmaceutical)", "roic": 0.1679, "wacc": 0.1049122675244513, "firms": 237, "roic_cell": "roc18.xls / Sheet1 / H33", "wacc_cell": "wacc18.xls / Sheet1 / K44" }, { "year": 2020, "industry": "Drugs (Pharmaceutical)", "roic": 0.18292849705273642, "wacc": 0.08505281840229462, "firms": 267, "roic_cell": "roc19.xls / Sheet1 / H33", "wacc_cell": "wacc19.xls / Industry Averages / K44" }, { "year": 2021, "industry": "Drugs (Pharmaceutical)", "roic": 0.2031087214884036, "wacc": 0.04750929543564714, "firms": 287, "roic_cell": "roc20.xls / Industry Averages / H33", "wacc_cell": "wacc20.xls / Industry Averages / K44" }, { "year": 2022, "industry": "Drugs (Pharmaceutical)", "roic": 0.19664317425763292, "wacc": 0.056301092179203226, "firms": 298, "roic_cell": "roc21.xls / Industry Averages / H33", "wacc_cell": "wacc21.xls / Industry Averages / K44" }, { "year": 2023, "industry": "Drugs (Pharmaceutical)", "roic": 0.19583591126440983, "wacc": 0.10572849259539045, "firms": 281, "roic_cell": "roc22.xls / Industry Averages / H33", "wacc_cell": "wacc22.xls / Industry Averages / K44" }, { "year": 2024, "industry": "Drugs (Pharmaceutical)", "roic": 0.1337527062215693, "wacc": 0.08045603140384625, "firms": 245, "roic_cell": "roc23.xls / Industry Averages / H33", "wacc_cell": "wacc23.xls / Industry Averages / K44" }, { "year": 2025, "industry": "Drugs (Pharmaceutical)", "roic": 0.14079869875837178, "wacc": 0.08717355433110663, "firms": 231, "roic_cell": "roc24.xls / Industry Averages / H33", "wacc_cell": "wacc24.xls / Industry Averages / K44" }, { "year": 2026, "industry": "Drugs (Pharmaceutical)", "roic": 0.16949548287090127, "wacc": 0.07848751166460263, "firms": 228, "roic_cell": "roc.xls / Industry Averages / H33", "wacc_cell": "wacc.xls / Industry Averages / K44" } ] }, { "industry": "Food Wholesalers", "roic": 0.17185585131427708, "wacc": 0.07108420843519134, "observations": [ { "year": 2015, "industry": "Food Wholesalers", "roic": 0.21260456481976903, "wacc": 0.0906919082869308, "firms": 14, "roic_cell": "roc14.xls / Sheet1 / H44", "wacc_cell": "wacc14.xls / Sheet1 / K55" }, { "year": 2016, "industry": "Food Wholesalers", "roic": 0.17943809666952226, "wacc": 0.058028873144589835, "firms": 14, "roic_cell": "roc15.xls / Sheet1 / H44", "wacc_cell": "wacc15.xls / Sheet1 / K55" }, { "year": 2017, "industry": "Food Wholesalers", "roic": 0.2008991239010139, "wacc": 0.07412449228716003, "firms": 16, "roic_cell": "roc16.xls / Sheet1 / H44", "wacc_cell": "wacc16.xls / Sheet1 / K55" }, { "year": 2018, "industry": "Food Wholesalers", "roic": 0.1996331991717597, "wacc": 0.09162035551386298, "firms": 15, "roic_cell": "roc17.xls / Sheet1 / H44", "wacc_cell": "wacc17.xls / Sheet1 / K55" }, { "year": 2019, "industry": "Food Wholesalers", "roic": 0.2333, "wacc": 0.09591138730614406, "firms": 18, "roic_cell": "roc18.xls / Sheet1 / H44", "wacc_cell": "wacc18.xls / Sheet1 / K55" }, { "year": 2020, "industry": "Food Wholesalers", "roic": 0.1682460733021894, "wacc": 0.0521812461737359, "firms": 17, "roic_cell": "roc19.xls / Sheet1 / H44", "wacc_cell": "wacc19.xls / Industry Averages / K55" }, { "year": 2021, "industry": "Food Wholesalers", "roic": 0.08885997750640885, "wacc": 0.04511919787280942, "firms": 18, "roic_cell": "roc20.xls / Industry Averages / H44", "wacc_cell": "wacc20.xls / Industry Averages / K55" }, { "year": 2022, "industry": "Food Wholesalers", "roic": 0.12290769061970223, "wacc": 0.05906613235324937, "firms": 15, "roic_cell": "roc21.xls / Industry Averages / H44", "wacc_cell": "wacc21.xls / Industry Averages / K55" }, { "year": 2023, "industry": "Food Wholesalers", "roic": 0.15535644943181512, "wacc": 0.08524266826284077, "firms": 14, "roic_cell": "roc22.xls / Industry Averages / H44", "wacc_cell": "wacc22.xls / Industry Averages / K55" }, { "year": 2024, "industry": "Food Wholesalers", "roic": 0.14961754390226162, "wacc": 0.06931042285276451, "firms": 14, "roic_cell": "roc23.xls / Industry Averages / H44", "wacc_cell": "wacc23.xls / Industry Averages / K55" }, { "year": 2025, "industry": "Food Wholesalers", "roic": 0.17303730342745285, "wacc": 0.06639226063111167, "firms": 14, "roic_cell": "roc24.xls / Industry Averages / H44", "wacc_cell": "wacc24.xls / Industry Averages / K55" }, { "year": 2026, "industry": "Food Wholesalers", "roic": 0.17837019301943033, "wacc": 0.06532155653709673, "firms": 13, "roic_cell": "roc.xls / Industry Averages / H44", "wacc_cell": "wacc.xls / Industry Averages / K55" } ] }, { "industry": "Office Equipment & Services", "roic": 0.17121050849079833, "wacc": 0.07495885169374016, "observations": [ { "year": 2015, "industry": "Office Equipment & Services", "roic": 0.2140540478168979, "wacc": 0.07161265145406934, "firms": 25, "roic_cell": "roc14.xls / Sheet1 / H61", "wacc_cell": "wacc14.xls / Sheet1 / K72" }, { "year": 2016, "industry": "Office Equipment & Services", "roic": 0.2302139209471858, "wacc": 0.08994283392411256, "firms": 24, "roic_cell": "roc15.xls / Sheet1 / H61", "wacc_cell": "wacc15.xls / Sheet1 / K72" }, { "year": 2017, "industry": "Office Equipment & Services", "roic": 0.22716180700529015, "wacc": 0.07821176324476574, "firms": 24, "roic_cell": "roc16.xls / Sheet1 / H61", "wacc_cell": "wacc16.xls / Sheet1 / K72" }, { "year": 2018, "industry": "Office Equipment & Services", "roic": 0.17715975041930154, "wacc": 0.0720212626361757, "firms": 24, "roic_cell": "roc17.xls / Sheet1 / H61", "wacc_cell": "wacc17.xls / Sheet1 / K72" }, { "year": 2019, "industry": "Office Equipment & Services", "roic": 0.1843, "wacc": 0.09548667958515812, "firms": 24, "roic_cell": "roc18.xls / Sheet1 / H61", "wacc_cell": "wacc18.xls / Sheet1 / K72" }, { "year": 2020, "industry": "Office Equipment & Services", "roic": 0.17477407471504222, "wacc": 0.0763257228070921, "firms": 22, "roic_cell": "roc19.xls / Sheet1 / H61", "wacc_cell": "wacc19.xls / Industry Averages / K72" }, { "year": 2021, "industry": "Office Equipment & Services", "roic": 0.12839147542241577, "wacc": 0.04432424561183153, "firms": 22, "roic_cell": "roc20.xls / Industry Averages / H61", "wacc_cell": "wacc20.xls / Industry Averages / K72" }, { "year": 2022, "industry": "Office Equipment & Services", "roic": 0.1346554316629493, "wacc": 0.057255045516102984, "firms": 18, "roic_cell": "roc21.xls / Industry Averages / H61", "wacc_cell": "wacc21.xls / Industry Averages / K72" }, { "year": 2023, "industry": "Office Equipment & Services", "roic": 0.12191063223697689, "wacc": 0.08169894962414706, "firms": 16, "roic_cell": "roc22.xls / Industry Averages / H61", "wacc_cell": "wacc22.xls / Industry Averages / K72" }, { "year": 2024, "industry": "Office Equipment & Services", "roic": 0.12926389341779917, "wacc": 0.07292631690141482, "firms": 17, "roic_cell": "roc23.xls / Industry Averages / H61", "wacc_cell": "wacc23.xls / Industry Averages / K72" }, { "year": 2025, "industry": "Office Equipment & Services", "roic": 0.15003946621251396, "wacc": 0.08050288904790745, "firms": 14, "roic_cell": "roc24.xls / Industry Averages / H61", "wacc_cell": "wacc24.xls / Industry Averages / K72" }, { "year": 2026, "industry": "Office Equipment & Services", "roic": 0.18260160203320722, "wacc": 0.07919785997210449, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H61", "wacc_cell": "wacc.xls / Industry Averages / K72" } ] }, { "industry": "Engineering/Construction", "roic": 0.1703553901597423, "wacc": 0.07480753172096825, "observations": [ { "year": 2015, "industry": "Engineering/Construction", "roic": 0.17793104739483465, "wacc": 0.08016910036401682, "firms": 56, "roic_cell": "roc14.xls / Sheet1 / H38", "wacc_cell": "wacc14.xls / Sheet1 / K49" }, { "year": 2016, "industry": "Engineering/Construction", "roic": 0.1519800619615943, "wacc": 0.07877237983650752, "firms": 51, "roic_cell": "roc15.xls / Sheet1 / H38", "wacc_cell": "wacc15.xls / Sheet1 / K49" }, { "year": 2017, "industry": "Engineering/Construction", "roic": 0.15453774381037966, "wacc": 0.07467286637872911, "firms": 48, "roic_cell": "roc16.xls / Sheet1 / H38", "wacc_cell": "wacc16.xls / Sheet1 / K49" }, { "year": 2018, "industry": "Engineering/Construction", "roic": 0.1843486912975418, "wacc": 0.07513541343929546, "firms": 49, "roic_cell": "roc17.xls / Sheet1 / H38", "wacc_cell": "wacc17.xls / Sheet1 / K49" }, { "year": 2019, "industry": "Engineering/Construction", "roic": 0.2126, "wacc": 0.06955587424359068, "firms": 52, "roic_cell": "roc18.xls / Sheet1 / H38", "wacc_cell": "wacc18.xls / Sheet1 / K49" }, { "year": 2020, "industry": "Engineering/Construction", "roic": 0.14554412172740805, "wacc": 0.08034010316520696, "firms": 54, "roic_cell": "roc19.xls / Sheet1 / H38", "wacc_cell": "wacc19.xls / Industry Averages / K49" }, { "year": 2021, "industry": "Engineering/Construction", "roic": 0.1485004333970936, "wacc": 0.050954978455299976, "firms": 61, "roic_cell": "roc20.xls / Industry Averages / H38", "wacc_cell": "wacc20.xls / Industry Averages / K49" }, { "year": 2022, "industry": "Engineering/Construction", "roic": 0.15987763647324238, "wacc": 0.05244460086439903, "firms": 48, "roic_cell": "roc21.xls / Industry Averages / H38", "wacc_cell": "wacc21.xls / Industry Averages / K49" }, { "year": 2023, "industry": "Engineering/Construction", "roic": 0.1383462171293748, "wacc": 0.09340947462486192, "firms": 43, "roic_cell": "roc22.xls / Industry Averages / H38", "wacc_cell": "wacc22.xls / Industry Averages / K49" }, { "year": 2024, "industry": "Engineering/Construction", "roic": 0.12584190576281387, "wacc": 0.07367746430176464, "firms": 43, "roic_cell": "roc23.xls / Industry Averages / H38", "wacc_cell": "wacc23.xls / Industry Averages / K49" }, { "year": 2025, "industry": "Engineering/Construction", "roic": 0.19158078820440533, "wacc": 0.0817026733632642, "firms": 42, "roic_cell": "roc24.xls / Industry Averages / H38", "wacc_cell": "wacc24.xls / Industry Averages / K49" }, { "year": 2026, "industry": "Engineering/Construction", "roic": 0.2531760347582192, "wacc": 0.08685545161468271, "firms": 48, "roic_cell": "roc.xls / Industry Averages / H38", "wacc_cell": "wacc.xls / Industry Averages / K49" } ] }, { "industry": "Beverage (Alcoholic)", "roic": 0.16813254631941058, "wacc": 0.06801459262320643, "observations": [ { "year": 2015, "industry": "Beverage (Alcoholic)", "roic": 0.15847547775767903, "wacc": 0.07155553795660127, "firms": 22, "roic_cell": "roc14.xls / Sheet1 / H17", "wacc_cell": "wacc14.xls / Sheet1 / K28" }, { "year": 2016, "industry": "Beverage (Alcoholic)", "roic": 0.15849331108066342, "wacc": 0.07052586270420264, "firms": 22, "roic_cell": "roc15.xls / Sheet1 / H17", "wacc_cell": "wacc15.xls / Sheet1 / K28" }, { "year": 2017, "industry": "Beverage (Alcoholic)", "roic": 0.17930499166465125, "wacc": 0.05894607182229809, "firms": 25, "roic_cell": "roc16.xls / Sheet1 / H17", "wacc_cell": "wacc16.xls / Sheet1 / K28" }, { "year": 2018, "industry": "Beverage (Alcoholic)", "roic": 0.2432223548239073, "wacc": 0.07867142798505035, "firms": 28, "roic_cell": "roc17.xls / Sheet1 / H17", "wacc_cell": "wacc17.xls / Sheet1 / K28" }, { "year": 2019, "industry": "Beverage (Alcoholic)", "roic": 0.1821, "wacc": 0.08565234354841778, "firms": 31, "roic_cell": "roc18.xls / Sheet1 / H17", "wacc_cell": "wacc18.xls / Sheet1 / K28" }, { "year": 2020, "industry": "Beverage (Alcoholic)", "roic": 0.1494764364798027, "wacc": 0.06579785232999658, "firms": 21, "roic_cell": "roc19.xls / Sheet1 / H17", "wacc_cell": "wacc19.xls / Industry Averages / K28" }, { "year": 2021, "industry": "Beverage (Alcoholic)", "roic": 0.14430150625179838, "wacc": 0.040875112234379216, "firms": 23, "roic_cell": "roc20.xls / Industry Averages / H17", "wacc_cell": "wacc20.xls / Industry Averages / K28" }, { "year": 2022, "industry": "Beverage (Alcoholic)", "roic": 0.15284887811975884, "wacc": 0.04511867587286382, "firms": 21, "roic_cell": "roc21.xls / Industry Averages / H17", "wacc_cell": "wacc21.xls / Industry Averages / K28" }, { "year": 2023, "industry": "Beverage (Alcoholic)", "roic": 0.14657661188814805, "wacc": 0.08821185500433976, "firms": 23, "roic_cell": "roc22.xls / Industry Averages / H17", "wacc_cell": "wacc22.xls / Industry Averages / K28" }, { "year": 2024, "industry": "Beverage (Alcoholic)", "roic": 0.16670846804136458, "wacc": 0.08050113083311888, "firms": 19, "roic_cell": "roc23.xls / Industry Averages / H17", "wacc_cell": "wacc23.xls / Industry Averages / K28" }, { "year": 2025, "industry": "Beverage (Alcoholic)", "roic": 0.17863486195942435, "wacc": 0.06548305854129567, "firms": 18, "roic_cell": "roc24.xls / Industry Averages / H17", "wacc_cell": "wacc24.xls / Industry Averages / K28" }, { "year": 2026, "industry": "Beverage (Alcoholic)", "roic": 0.15744765776572892, "wacc": 0.06483618264591316, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H17", "wacc_cell": "wacc.xls / Industry Averages / K28" } ] }, { "industry": "Restaurant/Dining", "roic": 0.16707727093379923, "wacc": 0.06838744894106397, "observations": [ { "year": 2015, "industry": "Restaurant/Dining", "roic": 0.15089942313710916, "wacc": 0.061257664476991866, "firms": 79, "roic_cell": "roc14.xls / Sheet1 / H77", "wacc_cell": "wacc14.xls / Sheet1 / K88" }, { "year": 2016, "industry": "Restaurant/Dining", "roic": 0.15872866146667422, "wacc": 0.05858995398333675, "firms": 83, "roic_cell": "roc15.xls / Sheet1 / H77", "wacc_cell": "wacc15.xls / Sheet1 / K88" }, { "year": 2017, "industry": "Restaurant/Dining", "roic": 0.15882309393045188, "wacc": 0.05597326494661273, "firms": 86, "roic_cell": "roc16.xls / Sheet1 / H77", "wacc_cell": "wacc16.xls / Sheet1 / K88" }, { "year": 2018, "industry": "Restaurant/Dining", "roic": 0.17008714699999702, "wacc": 0.058133588313123215, "firms": 81, "roic_cell": "roc17.xls / Sheet1 / H77", "wacc_cell": "wacc17.xls / Sheet1 / K88" }, { "year": 2019, "industry": "Restaurant/Dining", "roic": 0.189, "wacc": 0.06308925487695946, "firms": 78, "roic_cell": "roc18.xls / Sheet1 / H77", "wacc_cell": "wacc18.xls / Sheet1 / K88" }, { "year": 2020, "industry": "Restaurant/Dining", "roic": 0.19077089336457886, "wacc": 0.056482939802286754, "firms": 77, "roic_cell": "roc19.xls / Sheet1 / H77", "wacc_cell": "wacc19.xls / Industry Averages / K88" }, { "year": 2021, "industry": "Restaurant/Dining", "roic": 0.07240115751477365, "wacc": 0.05994750816913005, "firms": 79, "roic_cell": "roc20.xls / Industry Averages / H77", "wacc_cell": "wacc20.xls / Industry Averages / K88" }, { "year": 2022, "industry": "Restaurant/Dining", "roic": 0.1472405112625087, "wacc": 0.06931950916026357, "firms": 70, "roic_cell": "roc21.xls / Industry Averages / H77", "wacc_cell": "wacc21.xls / Industry Averages / K88" }, { "year": 2023, "industry": "Restaurant/Dining", "roic": 0.18384754911547566, "wacc": 0.10343876812214023, "firms": 70, "roic_cell": "roc22.xls / Industry Averages / H77", "wacc_cell": "wacc22.xls / Industry Averages / K88" }, { "year": 2024, "industry": "Restaurant/Dining", "roic": 0.19557552942837814, "wacc": 0.08237144200266251, "firms": 64, "roic_cell": "roc23.xls / Industry Averages / H77", "wacc_cell": "wacc23.xls / Industry Averages / K88" }, { "year": 2025, "industry": "Restaurant/Dining", "roic": 0.20394892204796075, "wacc": 0.08046944795451591, "firms": 62, "roic_cell": "roc24.xls / Industry Averages / H77", "wacc_cell": "wacc24.xls / Industry Averages / K88" }, { "year": 2026, "industry": "Restaurant/Dining", "roic": 0.18360436293768279, "wacc": 0.07157604548474453, "firms": 64, "roic_cell": "roc.xls / Industry Averages / H77", "wacc_cell": "wacc.xls / Industry Averages / K88" } ] }, { "industry": "Hospitals/Healthcare Facilities", "roic": 0.16166408180886724, "wacc": 0.05605698567423086, "observations": [ { "year": 2015, "industry": "Hospitals/Healthcare Facilities", "roic": 0.09468329678020047, "wacc": 0.05240290263537249, "firms": 56, "roic_cell": "roc14.xls / Sheet1 / H51", "wacc_cell": "wacc14.xls / Sheet1 / K62" }, { "year": 2016, "industry": "Hospitals/Healthcare Facilities", "roic": 0.09499909675414427, "wacc": 0.046686154962730604, "firms": 58, "roic_cell": "roc15.xls / Sheet1 / H51", "wacc_cell": "wacc15.xls / Sheet1 / K62" }, { "year": 2017, "industry": "Hospitals/Healthcare Facilities", "roic": 0.13441586835061706, "wacc": 0.046119706681768145, "firms": 38, "roic_cell": "roc16.xls / Sheet1 / H51", "wacc_cell": "wacc16.xls / Sheet1 / K62" }, { "year": 2018, "industry": "Hospitals/Healthcare Facilities", "roic": 0.1183693780819782, "wacc": 0.049336602843862216, "firms": 35, "roic_cell": "roc17.xls / Sheet1 / H51", "wacc_cell": "wacc17.xls / Sheet1 / K62" }, { "year": 2019, "industry": "Hospitals/Healthcare Facilities", "roic": 0.1413, "wacc": 0.05887093289068228, "firms": 34, "roic_cell": "roc18.xls / Sheet1 / H51", "wacc_cell": "wacc18.xls / Sheet1 / K62" }, { "year": 2020, "industry": "Hospitals/Healthcare Facilities", "roic": 0.15312474607463705, "wacc": 0.051508442479112945, "firms": 36, "roic_cell": "roc19.xls / Sheet1 / H51", "wacc_cell": "wacc19.xls / Industry Averages / K62" }, { "year": 2021, "industry": "Hospitals/Healthcare Facilities", "roic": 0.13175970132459572, "wacc": 0.04594578090392208, "firms": 32, "roic_cell": "roc20.xls / Industry Averages / H51", "wacc_cell": "wacc20.xls / Industry Averages / K62" }, { "year": 2022, "industry": "Hospitals/Healthcare Facilities", "roic": 0.23168380449810044, "wacc": 0.054728189321666794, "firms": 31, "roic_cell": "roc21.xls / Industry Averages / H51", "wacc_cell": "wacc21.xls / Industry Averages / K62" }, { "year": 2023, "industry": "Hospitals/Healthcare Facilities", "roic": 0.20452836690892628, "wacc": 0.07851389214412163, "firms": 34, "roic_cell": "roc22.xls / Industry Averages / H51", "wacc_cell": "wacc22.xls / Industry Averages / K62" }, { "year": 2024, "industry": "Hospitals/Healthcare Facilities", "roic": 0.20156640226109454, "wacc": 0.06101793553300139, "firms": 32, "roic_cell": "roc23.xls / Industry Averages / H51", "wacc_cell": "wacc23.xls / Industry Averages / K62" }, { "year": 2025, "industry": "Hospitals/Healthcare Facilities", "roic": 0.21189861748431305, "wacc": 0.06568193290250637, "firms": 33, "roic_cell": "roc24.xls / Industry Averages / H51", "wacc_cell": "wacc24.xls / Industry Averages / K62" }, { "year": 2026, "industry": "Hospitals/Healthcare Facilities", "roic": 0.22163970318779982, "wacc": 0.06187135479202336, "firms": 31, "roic_cell": "roc.xls / Industry Averages / H51", "wacc_cell": "wacc.xls / Industry Averages / K62" } ] }, { "industry": "Heathcare Information and Technology", "roic": 0.15990273506640673, "wacc": 0.07735655744087284, "observations": [ { "year": 2015, "industry": "Heathcare Information and Technology", "roic": 0.175578487074316, "wacc": 0.06785455836263525, "firms": 127, "roic_cell": "roc14.xls / Sheet1 / H49", "wacc_cell": "wacc14.xls / Sheet1 / K60" }, { "year": 2016, "industry": "Heathcare Information and Technology", "roic": 0.14344724170820464, "wacc": 0.07947634542723331, "firms": 126, "roic_cell": "roc15.xls / Sheet1 / H49", "wacc_cell": "wacc15.xls / Sheet1 / K60" }, { "year": 2017, "industry": "Heathcare Information and Technology", "roic": 0.1581026916308076, "wacc": 0.0689150809334107, "firms": 125, "roic_cell": "roc16.xls / Sheet1 / H49", "wacc_cell": "wacc16.xls / Sheet1 / K60" }, { "year": 2018, "industry": "Heathcare Information and Technology", "roic": 0.1573276665338359, "wacc": 0.06670425040709801, "firms": 112, "roic_cell": "roc17.xls / Sheet1 / H49", "wacc_cell": "wacc17.xls / Sheet1 / K60" }, { "year": 2019, "industry": "Heathcare Information and Technology", "roic": 0.1478, "wacc": 0.093419934430221, "firms": 119, "roic_cell": "roc18.xls / Sheet1 / H49", "wacc_cell": "wacc18.xls / Sheet1 / K60" }, { "year": 2020, "industry": "Heathcare Information and Technology", "roic": 0.1439641863344189, "wacc": 0.07672041793894226, "firms": 129, "roic_cell": "roc19.xls / Sheet1 / H49", "wacc_cell": "wacc19.xls / Industry Averages / K60" }, { "year": 2021, "industry": "Heathcare Information and Technology", "roic": 0.16352219103562232, "wacc": 0.04395967428531497, "firms": 139, "roic_cell": "roc20.xls / Industry Averages / H49", "wacc_cell": "wacc20.xls / Industry Averages / K60" }, { "year": 2022, "industry": "Heathcare Information and Technology", "roic": 0.23064491196671355, "wacc": 0.0524648965092799, "firms": 142, "roic_cell": "roc21.xls / Industry Averages / H49", "wacc_cell": "wacc21.xls / Industry Averages / K60" }, { "year": 2023, "industry": "Heathcare Information and Technology", "roic": 0.19103562594036017, "wacc": 0.11599300044475092, "firms": 138, "roic_cell": "roc22.xls / Industry Averages / H49", "wacc_cell": "wacc22.xls / Industry Averages / K60" }, { "year": 2024, "industry": "Heathcare Information and Technology", "roic": 0.14281217248637942, "wacc": 0.08950608681068283, "firms": 128, "roic_cell": "roc23.xls / Industry Averages / H49", "wacc_cell": "wacc23.xls / Industry Averages / K60" }, { "year": 2025, "industry": "Heathcare Information and Technology", "roic": 0.12742981260508918, "wacc": 0.09103055756607528, "firms": 116, "roic_cell": "roc24.xls / Industry Averages / H49", "wacc_cell": "wacc24.xls / Industry Averages / K60" }, { "year": 2026, "industry": "Heathcare Information and Technology", "roic": 0.13716783348113318, "wacc": 0.08223388617482975, "firms": 115, "roic_cell": "roc.xls / Industry Averages / H49", "wacc_cell": "wacc.xls / Industry Averages / K60" } ] }, { "industry": "Healthcare Products", "roic": 0.15878068629426523, "wacc": 0.07352534601386951, "observations": [ { "year": 2015, "industry": "Healthcare Products", "roic": 0.16053204748819339, "wacc": 0.07092218260138293, "firms": 261, "roic_cell": "roc14.xls / Sheet1 / H47", "wacc_cell": "wacc14.xls / Sheet1 / K58" }, { "year": 2016, "industry": "Healthcare Products", "roic": 0.16746973279909438, "wacc": 0.07447697560256583, "firms": 254, "roic_cell": "roc15.xls / Sheet1 / H47", "wacc_cell": "wacc15.xls / Sheet1 / K58" }, { "year": 2017, "industry": "Healthcare Products", "roic": 0.1649638625692516, "wacc": 0.07413879889578023, "firms": 254, "roic_cell": "roc16.xls / Sheet1 / H47", "wacc_cell": "wacc16.xls / Sheet1 / K58" }, { "year": 2018, "industry": "Healthcare Products", "roic": 0.1629850204863377, "wacc": 0.06659159411141446, "firms": 251, "roic_cell": "roc17.xls / Sheet1 / H47", "wacc_cell": "wacc17.xls / Sheet1 / K58" }, { "year": 2019, "industry": "Healthcare Products", "roic": 0.1656, "wacc": 0.08597290326008346, "firms": 248, "roic_cell": "roc18.xls / Sheet1 / H47", "wacc_cell": "wacc18.xls / Sheet1 / K58" }, { "year": 2020, "industry": "Healthcare Products", "roic": 0.1586866014350913, "wacc": 0.06806433588924553, "firms": 242, "roic_cell": "roc19.xls / Sheet1 / H47", "wacc_cell": "wacc19.xls / Industry Averages / K58" }, { "year": 2021, "industry": "Healthcare Products", "roic": 0.1321841382355416, "wacc": 0.046061322687575186, "firms": 265, "roic_cell": "roc20.xls / Industry Averages / H47", "wacc_cell": "wacc20.xls / Industry Averages / K58" }, { "year": 2022, "industry": "Healthcare Products", "roic": 0.18643689918345574, "wacc": 0.05259571452301488, "firms": 244, "roic_cell": "roc21.xls / Industry Averages / H47", "wacc_cell": "wacc21.xls / Industry Averages / K58" }, { "year": 2023, "industry": "Healthcare Products", "roic": 0.15878607397399988, "wacc": 0.10071098833122433, "firms": 254, "roic_cell": "roc22.xls / Industry Averages / H47", "wacc_cell": "wacc22.xls / Industry Averages / K58" }, { "year": 2024, "industry": "Healthcare Products", "roic": 0.13081181602888342, "wacc": 0.08231537890171181, "firms": 230, "roic_cell": "roc23.xls / Industry Averages / H47", "wacc_cell": "wacc23.xls / Industry Averages / K58" }, { "year": 2025, "industry": "Healthcare Products", "roic": 0.14710425697558768, "wacc": 0.0850046819630171, "firms": 218, "roic_cell": "roc24.xls / Industry Averages / H47", "wacc_cell": "wacc24.xls / Industry Averages / K58" }, { "year": 2026, "industry": "Healthcare Products", "roic": 0.16980778635574598, "wacc": 0.07544927539941833, "firms": 204, "roic_cell": "roc.xls / Industry Averages / H47", "wacc_cell": "wacc.xls / Industry Averages / K58" } ] }, { "industry": "Apparel", "roic": 0.1570536771273437, "wacc": 0.06809640385695816, "observations": [ { "year": 2015, "industry": "Apparel", "roic": 0.18119808110313396, "wacc": 0.06903326582483504, "firms": 64, "roic_cell": "roc14.xls / Sheet1 / H12", "wacc_cell": "wacc14.xls / Sheet1 / K23" }, { "year": 2016, "industry": "Apparel", "roic": 0.159850905512989, "wacc": 0.07255728393157551, "firms": 63, "roic_cell": "roc15.xls / Sheet1 / H12", "wacc_cell": "wacc15.xls / Sheet1 / K23" }, { "year": 2017, "industry": "Apparel", "roic": 0.14808662065693212, "wacc": 0.06124425058076285, "firms": 58, "roic_cell": "roc16.xls / Sheet1 / H12", "wacc_cell": "wacc16.xls / Sheet1 / K23" }, { "year": 2018, "industry": "Apparel", "roic": 0.14180981641309262, "wacc": 0.0640239707139619, "firms": 51, "roic_cell": "roc17.xls / Sheet1 / H12", "wacc_cell": "wacc17.xls / Sheet1 / K23" }, { "year": 2019, "industry": "Apparel", "roic": 0.1425, "wacc": 0.06979539087451561, "firms": 50, "roic_cell": "roc18.xls / Sheet1 / H12", "wacc_cell": "wacc18.xls / Sheet1 / K23" }, { "year": 2020, "industry": "Apparel", "roic": 0.163390661472867, "wacc": 0.06035325017278096, "firms": 51, "roic_cell": "roc19.xls / Sheet1 / H12", "wacc_cell": "wacc19.xls / Industry Averages / K23" }, { "year": 2021, "industry": "Apparel", "roic": 0.07542256068257507, "wacc": 0.05004436414297434, "firms": 51, "roic_cell": "roc20.xls / Industry Averages / H12", "wacc_cell": "wacc20.xls / Industry Averages / K23" }, { "year": 2022, "industry": "Apparel", "roic": 0.20353576801904466, "wacc": 0.057265960408243756, "firms": 39, "roic_cell": "roc21.xls / Industry Averages / H12", "wacc_cell": "wacc21.xls / Industry Averages / K23" }, { "year": 2023, "industry": "Apparel", "roic": 0.20566758390991585, "wacc": 0.09154744864476262, "firms": 39, "roic_cell": "roc22.xls / Industry Averages / H12", "wacc_cell": "wacc22.xls / Industry Averages / K23" }, { "year": 2024, "industry": "Apparel", "roic": 0.15293487788906657, "wacc": 0.07552631069684605, "firms": 38, "roic_cell": "roc23.xls / Industry Averages / H12", "wacc_cell": "wacc23.xls / Industry Averages / K23" }, { "year": 2025, "industry": "Apparel", "roic": 0.1525620938440485, "wacc": 0.07442965106162706, "firms": 37, "roic_cell": "roc24.xls / Industry Averages / H12", "wacc_cell": "wacc24.xls / Industry Averages / K23" }, { "year": 2026, "industry": "Apparel", "roic": 0.15768515602445898, "wacc": 0.07133569923061227, "firms": 35, "roic_cell": "roc.xls / Industry Averages / H12", "wacc_cell": "wacc.xls / Industry Averages / K23" } ] }, { "industry": "Steel", "roic": 0.15697564954694912, "wacc": 0.07715172795437825, "observations": [ { "year": 2015, "industry": "Steel", "roic": 0.08035232793660796, "wacc": 0.0678496612286869, "firms": 40, "roic_cell": "roc14.xls / Sheet1 / H93", "wacc_cell": "wacc14.xls / Sheet1 / K104" }, { "year": 2016, "industry": "Steel", "roic": -0.08178125784354882, "wacc": 0.06803593403136816, "firms": 36, "roic_cell": "roc15.xls / Sheet1 / H93", "wacc_cell": "wacc15.xls / Sheet1 / K104" }, { "year": 2017, "industry": "Steel", "roic": 0.010161671382857864, "wacc": 0.08528581670036448, "firms": 38, "roic_cell": "roc16.xls / Sheet1 / H93", "wacc_cell": "wacc16.xls / Sheet1 / K104" }, { "year": 2018, "industry": "Steel", "roic": 0.15665869807769453, "wacc": 0.09485408385763892, "firms": 37, "roic_cell": "roc17.xls / Sheet1 / H93", "wacc_cell": "wacc17.xls / Sheet1 / K104" }, { "year": 2019, "industry": "Steel", "roic": 0.2243, "wacc": 0.09347725394825324, "firms": 37, "roic_cell": "roc18.xls / Sheet1 / H93", "wacc_cell": "wacc18.xls / Sheet1 / K104" }, { "year": 2020, "industry": "Steel", "roic": 0.16313788752054129, "wacc": 0.07817256128740083, "firms": 32, "roic_cell": "roc19.xls / Sheet1 / H93", "wacc_cell": "wacc19.xls / Industry Averages / K104" }, { "year": 2021, "industry": "Steel", "roic": 0.058100247248397074, "wacc": 0.04241761878922857, "firms": 32, "roic_cell": "roc20.xls / Industry Averages / H93", "wacc_cell": "wacc20.xls / Industry Averages / K104" }, { "year": 2022, "industry": "Steel", "roic": 0.3725051554826055, "wacc": 0.05323140509457344, "firms": 28, "roic_cell": "roc21.xls / Industry Averages / H93", "wacc_cell": "wacc21.xls / Industry Averages / K104" }, { "year": 2023, "industry": "Steel", "roic": 0.4863153885196634, "wacc": 0.10135615526221226, "firms": 28, "roic_cell": "roc22.xls / Industry Averages / H93", "wacc_cell": "wacc22.xls / Industry Averages / K104" }, { "year": 2024, "industry": "Steel", "roic": 0.2218083633357043, "wacc": 0.08180079363377206, "firms": 29, "roic_cell": "roc23.xls / Industry Averages / H93", "wacc_cell": "wacc23.xls / Industry Averages / K104" }, { "year": 2025, "industry": "Steel", "roic": 0.12494672128873931, "wacc": 0.08174530955023396, "firms": 27, "roic_cell": "roc24.xls / Industry Averages / H93", "wacc_cell": "wacc24.xls / Industry Averages / K104" }, { "year": 2026, "industry": "Steel", "roic": 0.06720259161412713, "wacc": 0.07759414206880617, "firms": 19, "roic_cell": "roc.xls / Industry Averages / H93", "wacc_cell": "wacc.xls / Industry Averages / K104" } ] }, { "industry": "Packaging & Container", "roic": 0.15634270041923884, "wacc": 0.060159244998980066, "observations": [ { "year": 2015, "industry": "Packaging & Container", "roic": 0.19475091284026666, "wacc": 0.05747702668182877, "firms": 26, "roic_cell": "roc14.xls / Sheet1 / H66", "wacc_cell": "wacc14.xls / Sheet1 / K77" }, { "year": 2016, "industry": "Packaging & Container", "roic": 0.17098123767411805, "wacc": 0.07115043933149211, "firms": 25, "roic_cell": "roc15.xls / Sheet1 / H66", "wacc_cell": "wacc15.xls / Sheet1 / K77" }, { "year": 2017, "industry": "Packaging & Container", "roic": 0.14739235492347705, "wacc": 0.05382541322393867, "firms": 26, "roic_cell": "roc16.xls / Sheet1 / H66", "wacc_cell": "wacc16.xls / Sheet1 / K77" }, { "year": 2018, "industry": "Packaging & Container", "roic": 0.1457612862349177, "wacc": 0.050189428882322355, "firms": 25, "roic_cell": "roc17.xls / Sheet1 / H66", "wacc_cell": "wacc17.xls / Sheet1 / K77" }, { "year": 2019, "industry": "Packaging & Container", "roic": 0.1768, "wacc": 0.06711471635077428, "firms": 27, "roic_cell": "roc18.xls / Sheet1 / H66", "wacc_cell": "wacc18.xls / Sheet1 / K77" }, { "year": 2020, "industry": "Packaging & Container", "roic": 0.1683409525775269, "wacc": 0.05235076075759806, "firms": 24, "roic_cell": "roc19.xls / Sheet1 / H66", "wacc_cell": "wacc19.xls / Industry Averages / K77" }, { "year": 2021, "industry": "Packaging & Container", "roic": 0.12248725976415933, "wacc": 0.040732080452847166, "firms": 26, "roic_cell": "roc20.xls / Industry Averages / H66", "wacc_cell": "wacc20.xls / Industry Averages / K77" }, { "year": 2022, "industry": "Packaging & Container", "roic": 0.15402729505724777, "wacc": 0.04634589743043367, "firms": 26, "roic_cell": "roc21.xls / Industry Averages / H66", "wacc_cell": "wacc21.xls / Industry Averages / K77" }, { "year": 2023, "industry": "Packaging & Container", "roic": 0.1604004979040459, "wacc": 0.0724574514874404, "firms": 25, "roic_cell": "roc22.xls / Industry Averages / H66", "wacc_cell": "wacc22.xls / Industry Averages / K77" }, { "year": 2024, "industry": "Packaging & Container", "roic": 0.14213647578465585, "wacc": 0.07086102263993198, "firms": 22, "roic_cell": "roc23.xls / Industry Averages / H66", "wacc_cell": "wacc23.xls / Industry Averages / K77" }, { "year": 2025, "industry": "Packaging & Container", "roic": 0.14486486031209506, "wacc": 0.07195073537593938, "firms": 22, "roic_cell": "roc24.xls / Industry Averages / H66", "wacc_cell": "wacc24.xls / Industry Averages / K77" }, { "year": 2026, "industry": "Packaging & Container", "roic": 0.14816927195835602, "wacc": 0.06745596737321397, "firms": 19, "roic_cell": "roc.xls / Industry Averages / H66", "wacc_cell": "wacc.xls / Industry Averages / K77" } ] }, { "industry": "Chemical (Specialty)", "roic": 0.15592812791122576, "wacc": 0.07270592687306751, "observations": [ { "year": 2015, "industry": "Chemical (Specialty)", "roic": 0.22409646658032112, "wacc": 0.07036160218693095, "firms": 103, "roic_cell": "roc14.xls / Sheet1 / H26", "wacc_cell": "wacc14.xls / Sheet1 / K37" }, { "year": 2016, "industry": "Chemical (Specialty)", "roic": 0.20203511514327388, "wacc": 0.07999696086018855, "firms": 104, "roic_cell": "roc15.xls / Sheet1 / H26", "wacc_cell": "wacc15.xls / Sheet1 / K37" }, { "year": 2017, "industry": "Chemical (Specialty)", "roic": 0.17148446921635216, "wacc": 0.0764163244525601, "firms": 100, "roic_cell": "roc16.xls / Sheet1 / H26", "wacc_cell": "wacc16.xls / Sheet1 / K37" }, { "year": 2018, "industry": "Chemical (Specialty)", "roic": 0.16740059629441265, "wacc": 0.06925353401683103, "firms": 99, "roic_cell": "roc17.xls / Sheet1 / H26", "wacc_cell": "wacc17.xls / Sheet1 / K37" }, { "year": 2019, "industry": "Chemical (Specialty)", "roic": 0.1723, "wacc": 0.08121260697050402, "firms": 89, "roic_cell": "roc18.xls / Sheet1 / H26", "wacc_cell": "wacc18.xls / Sheet1 / K37" }, { "year": 2020, "industry": "Chemical (Specialty)", "roic": 0.12929574120608997, "wacc": 0.06697596463038277, "firms": 94, "roic_cell": "roc19.xls / Sheet1 / H26", "wacc_cell": "wacc19.xls / Industry Averages / K37" }, { "year": 2021, "industry": "Chemical (Specialty)", "roic": 0.11841392418279365, "wacc": 0.04611790622444179, "firms": 97, "roic_cell": "roc20.xls / Industry Averages / H26", "wacc_cell": "wacc20.xls / Industry Averages / K37" }, { "year": 2022, "industry": "Chemical (Specialty)", "roic": 0.15021255151968924, "wacc": 0.05603289804745593, "firms": 81, "roic_cell": "roc21.xls / Industry Averages / H26", "wacc_cell": "wacc21.xls / Industry Averages / K37" }, { "year": 2023, "industry": "Chemical (Specialty)", "roic": 0.17826252008578738, "wacc": 0.0988785786286619, "firms": 76, "roic_cell": "roc22.xls / Industry Averages / H26", "wacc_cell": "wacc22.xls / Industry Averages / K37" }, { "year": 2024, "industry": "Chemical (Specialty)", "roic": 0.13505275648152232, "wacc": 0.07810173529617936, "firms": 68, "roic_cell": "roc23.xls / Industry Averages / H26", "wacc_cell": "wacc23.xls / Industry Averages / K37" }, { "year": 2025, "industry": "Chemical (Specialty)", "roic": 0.11308895503943045, "wacc": 0.0766662117273435, "firms": 60, "roic_cell": "roc24.xls / Industry Averages / H26", "wacc_cell": "wacc24.xls / Industry Averages / K37" }, { "year": 2026, "industry": "Chemical (Specialty)", "roic": 0.10949443918503624, "wacc": 0.07245679943533023, "firms": 59, "roic_cell": "roc.xls / Industry Averages / H26", "wacc_cell": "wacc.xls / Industry Averages / K37" } ] }, { "industry": "Retail (Distributors)", "roic": 0.15442978328099546, "wacc": 0.06975809117989486, "observations": [ { "year": 2015, "industry": "Retail (Distributors)", "roic": 0.1486953844019749, "wacc": 0.06513080402320735, "firms": 90, "roic_cell": "roc14.xls / Sheet1 / H80", "wacc_cell": "wacc14.xls / Sheet1 / K91" }, { "year": 2016, "industry": "Retail (Distributors)", "roic": 0.13735512199078315, "wacc": 0.06892527785296115, "firms": 83, "roic_cell": "roc15.xls / Sheet1 / H80", "wacc_cell": "wacc15.xls / Sheet1 / K91" }, { "year": 2017, "industry": "Retail (Distributors)", "roic": 0.12843744386592937, "wacc": 0.06371015659553945, "firms": 88, "roic_cell": "roc16.xls / Sheet1 / H80", "wacc_cell": "wacc16.xls / Sheet1 / K91" }, { "year": 2018, "industry": "Retail (Distributors)", "roic": 0.1318252050868675, "wacc": 0.06594379486099453, "firms": 92, "roic_cell": "roc17.xls / Sheet1 / H80", "wacc_cell": "wacc17.xls / Sheet1 / K91" }, { "year": 2019, "industry": "Retail (Distributors)", "roic": 0.1556, "wacc": 0.08152543342114409, "firms": 88, "roic_cell": "roc18.xls / Sheet1 / H80", "wacc_cell": "wacc18.xls / Sheet1 / K91" }, { "year": 2020, "industry": "Retail (Distributors)", "roic": 0.13573769935994287, "wacc": 0.06369425427680787, "firms": 80, "roic_cell": "roc19.xls / Sheet1 / H80", "wacc_cell": "wacc19.xls / Industry Averages / K91" }, { "year": 2021, "industry": "Retail (Distributors)", "roic": 0.11673794881176164, "wacc": 0.04469647248115972, "firms": 85, "roic_cell": "roc20.xls / Industry Averages / H80", "wacc_cell": "wacc20.xls / Industry Averages / K91" }, { "year": 2022, "industry": "Retail (Distributors)", "roic": 0.1627478723409037, "wacc": 0.058826800562383916, "firms": 68, "roic_cell": "roc21.xls / Industry Averages / H80", "wacc_cell": "wacc21.xls / Industry Averages / K91" }, { "year": 2023, "industry": "Retail (Distributors)", "roic": 0.21342632081347138, "wacc": 0.093769176303337, "firms": 69, "roic_cell": "roc22.xls / Industry Averages / H80", "wacc_cell": "wacc22.xls / Industry Averages / K91" }, { "year": 2024, "industry": "Retail (Distributors)", "roic": 0.186085879254954, "wacc": 0.07709841418627789, "firms": 62, "roic_cell": "roc23.xls / Industry Averages / H80", "wacc_cell": "wacc23.xls / Industry Averages / K91" }, { "year": 2025, "industry": "Retail (Distributors)", "roic": 0.17536861677582882, "wacc": 0.08161983567420442, "firms": 66, "roic_cell": "roc24.xls / Industry Averages / H80", "wacc_cell": "wacc24.xls / Industry Averages / K91" }, { "year": 2026, "industry": "Retail (Distributors)", "roic": 0.1611399066695283, "wacc": 0.07215667392072084, "firms": 62, "roic_cell": "roc.xls / Industry Averages / H80", "wacc_cell": "wacc.xls / Industry Averages / K91" } ] }, { "industry": "Transportation (Railroads)", "roic": 0.1531188480600269, "wacc": 0.07707880157039187, "observations": [ { "year": 2015, "industry": "Transportation (Railroads)", "roic": 0.1635378611666811, "wacc": 0.07135832631558855, "firms": 10, "roic_cell": "roc14.xls / Sheet1 / H99", "wacc_cell": "wacc14.xls / Sheet1 / K110" }, { "year": 2016, "industry": "Transportation (Railroads)", "roic": 0.17189491053257017, "wacc": 0.07529770761518972, "firms": 12, "roic_cell": "roc15.xls / Sheet1 / H99", "wacc_cell": "wacc15.xls / Sheet1 / K110" }, { "year": 2017, "industry": "Transportation (Railroads)", "roic": 0.12505715216486385, "wacc": 0.0586929393676437, "firms": 7, "roic_cell": "roc16.xls / Sheet1 / H99", "wacc_cell": "wacc16.xls / Sheet1 / K110" }, { "year": 2018, "industry": "Transportation (Railroads)", "roic": 0.13553339796025746, "wacc": 0.06635601777142118, "firms": 8, "roic_cell": "roc17.xls / Sheet1 / H99", "wacc_cell": "wacc17.xls / Sheet1 / K110" }, { "year": 2019, "industry": "Transportation (Railroads)", "roic": 0.1993, "wacc": 0.1427163444106409, "firms": 10, "roic_cell": "roc18.xls / Sheet1 / H99", "wacc_cell": "wacc18.xls / Sheet1 / K110" }, { "year": 2020, "industry": "Transportation (Railroads)", "roic": 0.1543815423746539, "wacc": 0.11173798848928078, "firms": 8, "roic_cell": "roc19.xls / Sheet1 / H99", "wacc_cell": "wacc19.xls / Industry Averages / K110" }, { "year": 2021, "industry": "Transportation (Railroads)", "roic": 0.12967763596876056, "wacc": 0.04270765575817958, "firms": 6, "roic_cell": "roc20.xls / Industry Averages / H99", "wacc_cell": "wacc20.xls / Industry Averages / K110" }, { "year": 2022, "industry": "Transportation (Railroads)", "roic": 0.15305518344153013, "wacc": 0.041516926500884475, "firms": 4, "roic_cell": "roc21.xls / Industry Averages / H99", "wacc_cell": "wacc21.xls / Industry Averages / K110" }, { "year": 2023, "industry": "Transportation (Railroads)", "roic": 0.16937779933759034, "wacc": 0.08971548610040381, "firms": 4, "roic_cell": "roc22.xls / Industry Averages / H99", "wacc_cell": "wacc22.xls / Industry Averages / K110" }, { "year": 2024, "industry": "Transportation (Railroads)", "roic": 0.142619533616312, "wacc": 0.07464013567456193, "firms": 4, "roic_cell": "roc23.xls / Industry Averages / H99", "wacc_cell": "wacc23.xls / Industry Averages / K110" }, { "year": 2025, "industry": "Transportation (Railroads)", "roic": 0.15062156493399784, "wacc": 0.07754729739338449, "firms": 4, "roic_cell": "roc24.xls / Industry Averages / H99", "wacc_cell": "wacc24.xls / Industry Averages / K110" }, { "year": 2026, "industry": "Transportation (Railroads)", "roic": 0.14236959522310544, "wacc": 0.0726587934475234, "firms": 4, "roic_cell": "roc.xls / Industry Averages / H99", "wacc_cell": "wacc.xls / Industry Averages / K110" } ] }, { "industry": "Homebuilding", "roic": 0.15030251253198346, "wacc": 0.07348467171738754, "observations": [ { "year": 2015, "industry": "Homebuilding", "roic": 0.09568267856837231, "wacc": 0.06783622032855076, "firms": 35, "roic_cell": "roc14.xls / Sheet1 / H50", "wacc_cell": "wacc14.xls / Sheet1 / K61" }, { "year": 2016, "industry": "Homebuilding", "roic": 0.08447099842137346, "wacc": 0.0639697905672083, "firms": 34, "roic_cell": "roc15.xls / Sheet1 / H50", "wacc_cell": "wacc15.xls / Sheet1 / K61" }, { "year": 2017, "industry": "Homebuilding", "roic": 0.08705903423990194, "wacc": 0.05997566029667044, "firms": 33, "roic_cell": "roc16.xls / Sheet1 / H50", "wacc_cell": "wacc16.xls / Sheet1 / K61" }, { "year": 2018, "industry": "Homebuilding", "roic": 0.09308196478952714, "wacc": 0.06601294943373236, "firms": 32, "roic_cell": "roc17.xls / Sheet1 / H50", "wacc_cell": "wacc17.xls / Sheet1 / K61" }, { "year": 2019, "industry": "Homebuilding", "roic": 0.1155, "wacc": 0.06457883956071492, "firms": 31, "roic_cell": "roc18.xls / Sheet1 / H50", "wacc_cell": "wacc18.xls / Sheet1 / K61" }, { "year": 2020, "industry": "Homebuilding", "roic": 0.11252353720970053, "wacc": 0.05067878017240892, "firms": 32, "roic_cell": "roc19.xls / Sheet1 / H50", "wacc_cell": "wacc19.xls / Industry Averages / K61" }, { "year": 2021, "industry": "Homebuilding", "roic": 0.13576565262352838, "wacc": 0.06353353950314977, "firms": 30, "roic_cell": "roc20.xls / Industry Averages / H50", "wacc_cell": "wacc20.xls / Industry Averages / K61" }, { "year": 2022, "industry": "Homebuilding", "roic": 0.22920822063606722, "wacc": 0.07511727957436454, "firms": 29, "roic_cell": "roc21.xls / Industry Averages / H50", "wacc_cell": "wacc21.xls / Industry Averages / K61" }, { "year": 2023, "industry": "Homebuilding", "roic": 0.28173702467387046, "wacc": 0.10682647033737112, "firms": 32, "roic_cell": "roc22.xls / Industry Averages / H50", "wacc_cell": "wacc22.xls / Industry Averages / K61" }, { "year": 2024, "industry": "Homebuilding", "roic": 0.20906182388989658, "wacc": 0.09282033672064799, "firms": 32, "roic_cell": "roc23.xls / Industry Averages / H50", "wacc_cell": "wacc23.xls / Industry Averages / K61" }, { "year": 2025, "industry": "Homebuilding", "roic": 0.21045792739664068, "wacc": 0.09775961118761929, "firms": 30, "roic_cell": "roc24.xls / Industry Averages / H50", "wacc_cell": "wacc24.xls / Industry Averages / K61" }, { "year": 2026, "industry": "Homebuilding", "roic": 0.1490812879349228, "wacc": 0.07270658292621202, "firms": 30, "roic_cell": "roc.xls / Industry Averages / H50", "wacc_cell": "wacc.xls / Industry Averages / K61" } ] }, { "industry": "Furn/Home Furnishings", "roic": 0.15018844588733105, "wacc": 0.06559848122432305, "observations": [ { "year": 2015, "industry": "Furn/Home Furnishings", "roic": 0.15299807745216884, "wacc": 0.07126149380512621, "firms": 27, "roic_cell": "roc14.xls / Sheet1 / H45", "wacc_cell": "wacc14.xls / Sheet1 / K56" }, { "year": 2016, "industry": "Furn/Home Furnishings", "roic": 0.1506958473536899, "wacc": 0.07869780488626722, "firms": 30, "roic_cell": "roc15.xls / Sheet1 / H45", "wacc_cell": "wacc15.xls / Sheet1 / K56" }, { "year": 2017, "industry": "Furn/Home Furnishings", "roic": 0.18136167681073553, "wacc": 0.06083934091105787, "firms": 30, "roic_cell": "roc16.xls / Sheet1 / H45", "wacc_cell": "wacc16.xls / Sheet1 / K56" }, { "year": 2018, "industry": "Furn/Home Furnishings", "roic": 0.1756086642171551, "wacc": 0.056714071421499104, "firms": 31, "roic_cell": "roc17.xls / Sheet1 / H45", "wacc_cell": "wacc17.xls / Sheet1 / K56" }, { "year": 2019, "industry": "Furn/Home Furnishings", "roic": 0.1466, "wacc": 0.06428179528844057, "firms": 30, "roic_cell": "roc18.xls / Sheet1 / H45", "wacc_cell": "wacc18.xls / Sheet1 / K56" }, { "year": 2020, "industry": "Furn/Home Furnishings", "roic": 0.13357129635123577, "wacc": 0.059650020765065176, "firms": 35, "roic_cell": "roc19.xls / Sheet1 / H45", "wacc_cell": "wacc19.xls / Industry Averages / K56" }, { "year": 2021, "industry": "Furn/Home Furnishings", "roic": 0.14594063278054276, "wacc": 0.04359513070439593, "firms": 40, "roic_cell": "roc20.xls / Industry Averages / H45", "wacc_cell": "wacc20.xls / Industry Averages / K56" }, { "year": 2022, "industry": "Furn/Home Furnishings", "roic": 0.24755838796746724, "wacc": 0.05409721833976493, "firms": 32, "roic_cell": "roc21.xls / Industry Averages / H45", "wacc_cell": "wacc21.xls / Industry Averages / K56" }, { "year": 2023, "industry": "Furn/Home Furnishings", "roic": 0.15236680821065973, "wacc": 0.08809043595951298, "firms": 32, "roic_cell": "roc22.xls / Industry Averages / H45", "wacc_cell": "wacc22.xls / Industry Averages / K56" }, { "year": 2024, "industry": "Furn/Home Furnishings", "roic": 0.1031461588962982, "wacc": 0.07310286802099338, "firms": 31, "roic_cell": "roc23.xls / Industry Averages / H45", "wacc_cell": "wacc23.xls / Industry Averages / K56" }, { "year": 2025, "industry": "Furn/Home Furnishings", "roic": 0.10653951148142196, "wacc": 0.07150306892833709, "firms": 28, "roic_cell": "roc24.xls / Industry Averages / H45", "wacc_cell": "wacc24.xls / Industry Averages / K56" }, { "year": 2026, "industry": "Furn/Home Furnishings", "roic": 0.1058742891265975, "wacc": 0.06534852566141613, "firms": 27, "roic_cell": "roc.xls / Industry Averages / H45", "wacc_cell": "wacc.xls / Industry Averages / K56" } ] }, { "industry": "Auto Parts", "roic": 0.14877154229267417, "wacc": 0.07578080140167408, "observations": [ { "year": 2015, "industry": "Auto Parts", "roic": 0.1816463795773872, "wacc": 0.08203047890638034, "firms": 75, "roic_cell": "roc14.xls / Sheet1 / H14", "wacc_cell": "wacc14.xls / Sheet1 / K25" }, { "year": 2016, "industry": "Auto Parts", "roic": 0.1838162512456584, "wacc": 0.08108584666701292, "firms": 65, "roic_cell": "roc15.xls / Sheet1 / H14", "wacc_cell": "wacc15.xls / Sheet1 / K25" }, { "year": 2017, "industry": "Auto Parts", "roic": 0.2128298032374809, "wacc": 0.07114052204990753, "firms": 63, "roic_cell": "roc16.xls / Sheet1 / H14", "wacc_cell": "wacc16.xls / Sheet1 / K25" }, { "year": 2018, "industry": "Auto Parts", "roic": 0.237855159391706, "wacc": 0.06641920062510737, "firms": 62, "roic_cell": "roc17.xls / Sheet1 / H14", "wacc_cell": "wacc17.xls / Sheet1 / K25" }, { "year": 2019, "industry": "Auto Parts", "roic": 0.2063, "wacc": 0.07860081658581876, "firms": 52, "roic_cell": "roc18.xls / Sheet1 / H14", "wacc_cell": "wacc18.xls / Sheet1 / K25" }, { "year": 2020, "industry": "Auto Parts", "roic": 0.17000160011143192, "wacc": 0.06374670886236783, "firms": 46, "roic_cell": "roc19.xls / Sheet1 / H14", "wacc_cell": "wacc19.xls / Industry Averages / K25" }, { "year": 2021, "industry": "Auto Parts", "roic": 0.06458653900492817, "wacc": 0.05744004981982678, "firms": 52, "roic_cell": "roc20.xls / Industry Averages / H14", "wacc_cell": "wacc20.xls / Industry Averages / K25" }, { "year": 2022, "industry": "Auto Parts", "roic": 0.14771142144448254, "wacc": 0.06203476658950793, "firms": 38, "roic_cell": "roc21.xls / Industry Averages / H14", "wacc_cell": "wacc21.xls / Industry Averages / K25" }, { "year": 2023, "industry": "Auto Parts", "roic": 0.10259465039163591, "wacc": 0.10090782663624806, "firms": 37, "roic_cell": "roc22.xls / Industry Averages / H14", "wacc_cell": "wacc22.xls / Industry Averages / K25" }, { "year": 2024, "industry": "Auto Parts", "roic": 0.10156047044070848, "wacc": 0.08328904447811177, "firms": 39, "roic_cell": "roc23.xls / Industry Averages / H14", "wacc_cell": "wacc23.xls / Industry Averages / K25" }, { "year": 2025, "industry": "Auto Parts", "roic": 0.08659674993338977, "wacc": 0.08089086934047561, "firms": 33, "roic_cell": "roc24.xls / Industry Averages / H14", "wacc_cell": "wacc24.xls / Industry Averages / K25" }, { "year": 2026, "industry": "Auto Parts", "roic": 0.08975948273328078, "wacc": 0.08178348625932404, "firms": 35, "roic_cell": "roc.xls / Industry Averages / H14", "wacc_cell": "wacc.xls / Industry Averages / K25" } ] }, { "industry": "Telecom. Services", "roic": 0.14819344012156396, "wacc": 0.055051309241353326, "observations": [ { "year": 2015, "industry": "Telecom. Services", "roic": 0.25710556470786183, "wacc": 0.05896358691220679, "firms": 77, "roic_cell": "roc14.xls / Sheet1 / H96", "wacc_cell": "wacc14.xls / Sheet1 / K107" }, { "year": 2016, "industry": "Telecom. Services", "roic": 0.12814653386973587, "wacc": 0.05517151696352134, "firms": 65, "roic_cell": "roc15.xls / Sheet1 / H96", "wacc_cell": "wacc15.xls / Sheet1 / K107" }, { "year": 2017, "industry": "Telecom. Services", "roic": 0.15822434163814036, "wacc": 0.059341858369568554, "firms": 67, "roic_cell": "roc16.xls / Sheet1 / H96", "wacc_cell": "wacc16.xls / Sheet1 / K107" }, { "year": 2018, "industry": "Telecom. Services", "roic": 0.15967967834448035, "wacc": 0.05724199225440402, "firms": 66, "roic_cell": "roc17.xls / Sheet1 / H96", "wacc_cell": "wacc17.xls / Sheet1 / K107" }, { "year": 2019, "industry": "Telecom. Services", "roic": 0.1746, "wacc": 0.06865546336722152, "firms": 67, "roic_cell": "roc18.xls / Sheet1 / H96", "wacc_cell": "wacc18.xls / Sheet1 / K107" }, { "year": 2020, "industry": "Telecom. Services", "roic": 0.13050207292121768, "wacc": 0.05329586635947437, "firms": 67, "roic_cell": "roc19.xls / Sheet1 / H96", "wacc_cell": "wacc19.xls / Industry Averages / K107" }, { "year": 2021, "industry": "Telecom. Services", "roic": 0.13777796302969947, "wacc": 0.031998780410253905, "firms": 58, "roic_cell": "roc20.xls / Industry Averages / H96", "wacc_cell": "wacc20.xls / Industry Averages / K107" }, { "year": 2022, "industry": "Telecom. Services", "roic": 0.15332858966929377, "wacc": 0.03698596850107107, "firms": 42, "roic_cell": "roc21.xls / Industry Averages / H96", "wacc_cell": "wacc21.xls / Industry Averages / K107" }, { "year": 2023, "industry": "Telecom. Services", "roic": 0.12376739217567063, "wacc": 0.06573661972785325, "firms": 49, "roic_cell": "roc22.xls / Industry Averages / H96", "wacc_cell": "wacc22.xls / Industry Averages / K107" }, { "year": 2024, "industry": "Telecom. Services", "roic": 0.11796482606061286, "wacc": 0.05559084195155961, "firms": 42, "roic_cell": "roc23.xls / Industry Averages / H96", "wacc_cell": "wacc23.xls / Industry Averages / K107" }, { "year": 2025, "industry": "Telecom. Services", "roic": 0.1168586516115778, "wacc": 0.06374071688149177, "firms": 32, "roic_cell": "roc24.xls / Industry Averages / H96", "wacc_cell": "wacc24.xls / Industry Averages / K107" }, { "year": 2026, "industry": "Telecom. Services", "roic": 0.12036566743047672, "wacc": 0.05389249919761376, "firms": 39, "roic_cell": "roc.xls / Industry Averages / H96", "wacc_cell": "wacc.xls / Industry Averages / K107" } ] }, { "industry": "Chemical (Basic)", "roic": 0.1476706136649529, "wacc": 0.06705169072825495, "observations": [ { "year": 2015, "industry": "Chemical (Basic)", "roic": 0.18038688427310764, "wacc": 0.06011164112991231, "firms": 46, "roic_cell": "roc14.xls / Sheet1 / H24", "wacc_cell": "wacc14.xls / Sheet1 / K35" }, { "year": 2016, "industry": "Chemical (Basic)", "roic": 0.125713734937927, "wacc": 0.06652339150551276, "firms": 42, "roic_cell": "roc15.xls / Sheet1 / H24", "wacc_cell": "wacc15.xls / Sheet1 / K35" }, { "year": 2017, "industry": "Chemical (Basic)", "roic": 0.14851762612454023, "wacc": 0.05961739303078462, "firms": 45, "roic_cell": "roc16.xls / Sheet1 / H24", "wacc_cell": "wacc16.xls / Sheet1 / K35" }, { "year": 2018, "industry": "Chemical (Basic)", "roic": 0.14431255484817776, "wacc": 0.0688050050934856, "firms": 38, "roic_cell": "roc17.xls / Sheet1 / H24", "wacc_cell": "wacc17.xls / Sheet1 / K35" }, { "year": 2019, "industry": "Chemical (Basic)", "roic": 0.1917, "wacc": 0.08522874866627433, "firms": 39, "roic_cell": "roc18.xls / Sheet1 / H24", "wacc_cell": "wacc18.xls / Sheet1 / K35" }, { "year": 2020, "industry": "Chemical (Basic)", "roic": 0.11681580455954943, "wacc": 0.06647923576904406, "firms": 43, "roic_cell": "roc19.xls / Sheet1 / H24", "wacc_cell": "wacc19.xls / Industry Averages / K35" }, { "year": 2021, "industry": "Chemical (Basic)", "roic": 0.09526127058726884, "wacc": 0.04400201243452398, "firms": 48, "roic_cell": "roc20.xls / Industry Averages / H24", "wacc_cell": "wacc20.xls / Industry Averages / K35" }, { "year": 2022, "industry": "Chemical (Basic)", "roic": 0.27309513358714144, "wacc": 0.05255503010892447, "firms": 35, "roic_cell": "roc21.xls / Industry Averages / H24", "wacc_cell": "wacc21.xls / Industry Averages / K35" }, { "year": 2023, "industry": "Chemical (Basic)", "roic": 0.25379383032265024, "wacc": 0.08954909220994486, "firms": 38, "roic_cell": "roc22.xls / Industry Averages / H24", "wacc_cell": "wacc22.xls / Industry Averages / K35" }, { "year": 2024, "industry": "Chemical (Basic)", "roic": 0.11808931523559212, "wacc": 0.07321012044110661, "firms": 32, "roic_cell": "roc23.xls / Industry Averages / H24", "wacc_cell": "wacc23.xls / Industry Averages / K35" }, { "year": 2025, "industry": "Chemical (Basic)", "roic": 0.08711525643483861, "wacc": 0.07630028106961374, "firms": 31, "roic_cell": "roc24.xls / Industry Averages / H24", "wacc_cell": "wacc24.xls / Industry Averages / K35" }, { "year": 2026, "industry": "Chemical (Basic)", "roic": 0.037245953068641535, "wacc": 0.062238337279932075, "firms": 29, "roic_cell": "roc.xls / Industry Averages / H24", "wacc_cell": "wacc.xls / Industry Averages / K35" } ] }, { "industry": "Construction Supplies", "roic": 0.14177016302128606, "wacc": 0.0771020608119133, "observations": [ { "year": 2015, "industry": "Construction Supplies", "roic": 0.1241556513182186, "wacc": 0.08417590529236985, "firms": 55, "roic_cell": "roc14.xls / Sheet1 / H30", "wacc_cell": "wacc14.xls / Sheet1 / K41" }, { "year": 2016, "industry": "Construction Supplies", "roic": 0.12181240029397647, "wacc": 0.08431405289860304, "firms": 52, "roic_cell": "roc15.xls / Sheet1 / H30", "wacc_cell": "wacc15.xls / Sheet1 / K41" }, { "year": 2017, "industry": "Construction Supplies", "roic": 0.09447227633018344, "wacc": 0.07592867998271766, "firms": 51, "roic_cell": "roc16.xls / Sheet1 / H30", "wacc_cell": "wacc16.xls / Sheet1 / K41" }, { "year": 2018, "industry": "Construction Supplies", "roic": 0.1058815095945073, "wacc": 0.06845438734026328, "firms": 49, "roic_cell": "roc17.xls / Sheet1 / H30", "wacc_cell": "wacc17.xls / Sheet1 / K41" }, { "year": 2019, "industry": "Construction Supplies", "roic": 0.1687, "wacc": 0.08756273095589207, "firms": 48, "roic_cell": "roc18.xls / Sheet1 / H30", "wacc_cell": "wacc18.xls / Sheet1 / K41" }, { "year": 2020, "industry": "Construction Supplies", "roic": 0.1598085392980638, "wacc": 0.07132435047320401, "firms": 44, "roic_cell": "roc19.xls / Sheet1 / H30", "wacc_cell": "wacc19.xls / Industry Averages / K41" }, { "year": 2021, "industry": "Construction Supplies", "roic": 0.09932761824016942, "wacc": 0.047519133366299336, "firms": 46, "roic_cell": "roc20.xls / Industry Averages / H30", "wacc_cell": "wacc20.xls / Industry Averages / K41" }, { "year": 2022, "industry": "Construction Supplies", "roic": 0.12883946254290268, "wacc": 0.05424484905756513, "firms": 48, "roic_cell": "roc21.xls / Industry Averages / H30", "wacc_cell": "wacc21.xls / Industry Averages / K41" }, { "year": 2023, "industry": "Construction Supplies", "roic": 0.1454747413376444, "wacc": 0.09708432043641166, "firms": 49, "roic_cell": "roc22.xls / Industry Averages / H30", "wacc_cell": "wacc22.xls / Industry Averages / K41" }, { "year": 2024, "industry": "Construction Supplies", "roic": 0.20159249439191199, "wacc": 0.08027788442017579, "firms": 45, "roic_cell": "roc23.xls / Industry Averages / H30", "wacc_cell": "wacc23.xls / Industry Averages / K41" }, { "year": 2025, "industry": "Construction Supplies", "roic": 0.18411663423273966, "wacc": 0.0914432562522028, "firms": 46, "roic_cell": "roc24.xls / Industry Averages / H30", "wacc_cell": "wacc24.xls / Industry Averages / K41" }, { "year": 2026, "industry": "Construction Supplies", "roic": 0.16706062867511484, "wacc": 0.08289517926725504, "firms": 40, "roic_cell": "roc.xls / Industry Averages / H30", "wacc_cell": "wacc.xls / Industry Averages / K41" } ] }, { "industry": "Electronics (General)", "roic": 0.1407063646134099, "wacc": 0.07278060904831544, "observations": [ { "year": 2015, "industry": "Electronics (General)", "roic": 0.11347112002394057, "wacc": 0.0736503282465352, "firms": 189, "roic_cell": "roc14.xls / Sheet1 / H37", "wacc_cell": "wacc14.xls / Sheet1 / K48" }, { "year": 2016, "industry": "Electronics (General)", "roic": 0.12501805053820983, "wacc": 0.07427400841738077, "firms": 167, "roic_cell": "roc15.xls / Sheet1 / H37", "wacc_cell": "wacc15.xls / Sheet1 / K48" }, { "year": 2017, "industry": "Electronics (General)", "roic": 0.10741762258000737, "wacc": 0.0658654966282251, "firms": 164, "roic_cell": "roc16.xls / Sheet1 / H37", "wacc_cell": "wacc16.xls / Sheet1 / K48" }, { "year": 2018, "industry": "Electronics (General)", "roic": 0.1355253853322213, "wacc": 0.06627236448525237, "firms": 167, "roic_cell": "roc17.xls / Sheet1 / H37", "wacc_cell": "wacc17.xls / Sheet1 / K48" }, { "year": 2019, "industry": "Electronics (General)", "roic": 0.1444, "wacc": 0.07873915230520483, "firms": 160, "roic_cell": "roc18.xls / Sheet1 / H37", "wacc_cell": "wacc18.xls / Sheet1 / K48" }, { "year": 2020, "industry": "Electronics (General)", "roic": 0.1397383808063948, "wacc": 0.07110231407318465, "firms": 153, "roic_cell": "roc19.xls / Sheet1 / H37", "wacc_cell": "wacc19.xls / Industry Averages / K48" }, { "year": 2021, "industry": "Electronics (General)", "roic": 0.110846132849151, "wacc": 0.047615358978129796, "firms": 157, "roic_cell": "roc20.xls / Industry Averages / H37", "wacc_cell": "wacc20.xls / Industry Averages / K48" }, { "year": 2022, "industry": "Electronics (General)", "roic": 0.1759277637880885, "wacc": 0.05715831772221145, "firms": 137, "roic_cell": "roc21.xls / Industry Averages / H37", "wacc_cell": "wacc21.xls / Industry Averages / K48" }, { "year": 2023, "industry": "Electronics (General)", "roic": 0.17474664762348024, "wacc": 0.0992428814978455, "firms": 138, "roic_cell": "roc22.xls / Industry Averages / H37", "wacc_cell": "wacc22.xls / Industry Averages / K48" }, { "year": 2024, "industry": "Electronics (General)", "roic": 0.15114383953059968, "wacc": 0.07536108515272853, "firms": 129, "roic_cell": "roc23.xls / Industry Averages / H37", "wacc_cell": "wacc23.xls / Industry Averages / K48" }, { "year": 2025, "industry": "Electronics (General)", "roic": 0.13112417823624317, "wacc": 0.08553768606428372, "firms": 122, "roic_cell": "roc24.xls / Industry Averages / H37", "wacc_cell": "wacc24.xls / Industry Averages / K48" }, { "year": 2026, "industry": "Electronics (General)", "roic": 0.17911725405258233, "wacc": 0.07854831500880348, "firms": 114, "roic_cell": "roc.xls / Industry Averages / H37", "wacc_cell": "wacc.xls / Industry Averages / K48" } ] }, { "industry": "Retail (General)", "roic": 0.13804036356774552, "wacc": 0.07210933949464605, "observations": [ { "year": 2015, "industry": "Retail (General)", "roic": 0.12096202610721085, "wacc": 0.06623391591562328, "firms": 23, "roic_cell": "roc14.xls / Sheet1 / H81", "wacc_cell": "wacc14.xls / Sheet1 / K92" }, { "year": 2016, "industry": "Retail (General)", "roic": 0.12461380287155817, "wacc": 0.07219882398326483, "firms": 19, "roic_cell": "roc15.xls / Sheet1 / H81", "wacc_cell": "wacc15.xls / Sheet1 / K92" }, { "year": 2017, "industry": "Retail (General)", "roic": 0.11574880353273297, "wacc": 0.06658538028044081, "firms": 19, "roic_cell": "roc16.xls / Sheet1 / H81", "wacc_cell": "wacc16.xls / Sheet1 / K92" }, { "year": 2018, "industry": "Retail (General)", "roic": 0.11902996347107103, "wacc": 0.06610832143243443, "firms": 18, "roic_cell": "roc17.xls / Sheet1 / H81", "wacc_cell": "wacc17.xls / Sheet1 / K92" }, { "year": 2019, "industry": "Retail (General)", "roic": 0.1489, "wacc": 0.06850285210965139, "firms": 19, "roic_cell": "roc18.xls / Sheet1 / H81", "wacc_cell": "wacc18.xls / Sheet1 / K92" }, { "year": 2020, "industry": "Retail (General)", "roic": 0.1381824512217662, "wacc": 0.06624251419842112, "firms": 18, "roic_cell": "roc19.xls / Sheet1 / H81", "wacc_cell": "wacc19.xls / Industry Averages / K92" }, { "year": 2021, "industry": "Retail (General)", "roic": 0.14673499048151145, "wacc": 0.04594524783601932, "firms": 17, "roic_cell": "roc20.xls / Industry Averages / H81", "wacc_cell": "wacc20.xls / Industry Averages / K92" }, { "year": 2022, "industry": "Retail (General)", "roic": 0.20876863871905457, "wacc": 0.0569609290823958, "firms": 16, "roic_cell": "roc21.xls / Industry Averages / H81", "wacc_cell": "wacc21.xls / Industry Averages / K92" }, { "year": 2023, "industry": "Retail (General)", "roic": 0.17887258680308168, "wacc": 0.10670396701953999, "firms": 15, "roic_cell": "roc22.xls / Industry Averages / H81", "wacc_cell": "wacc22.xls / Industry Averages / K92" }, { "year": 2024, "industry": "Retail (General)", "roic": 0.0989299380525086, "wacc": 0.0892820006718982, "firms": 26, "roic_cell": "roc23.xls / Industry Averages / H81", "wacc_cell": "wacc23.xls / Industry Averages / K92" }, { "year": 2025, "industry": "Retail (General)", "roic": 0.11983290770437496, "wacc": 0.0878874128172323, "firms": 24, "roic_cell": "roc24.xls / Industry Averages / H81", "wacc_cell": "wacc24.xls / Industry Averages / K92" }, { "year": 2026, "industry": "Retail (General)", "roic": 0.13590825384807578, "wacc": 0.0726607085888313, "firms": 23, "roic_cell": "roc.xls / Industry Averages / H81", "wacc_cell": "wacc.xls / Industry Averages / K92" } ] }, { "industry": "Retail (Special Lines)", "roic": 0.13723056830967842, "wacc": 0.07065823355221547, "observations": [ { "year": 2015, "industry": "Retail (Special Lines)", "roic": 0.10934263331915779, "wacc": 0.065468101748662, "firms": 128, "roic_cell": "roc14.xls / Sheet1 / H84", "wacc_cell": "wacc14.xls / Sheet1 / K95" }, { "year": 2016, "industry": "Retail (Special Lines)", "roic": 0.12905417461622926, "wacc": 0.06705942741639162, "firms": 124, "roic_cell": "roc15.xls / Sheet1 / H84", "wacc_cell": "wacc15.xls / Sheet1 / K95" }, { "year": 2017, "industry": "Retail (Special Lines)", "roic": 0.11981720648141707, "wacc": 0.06195541180695571, "firms": 108, "roic_cell": "roc16.xls / Sheet1 / H84", "wacc_cell": "wacc16.xls / Sheet1 / K95" }, { "year": 2018, "industry": "Retail (Special Lines)", "roic": 0.11691704433264821, "wacc": 0.06293867781003262, "firms": 106, "roic_cell": "roc17.xls / Sheet1 / H84", "wacc_cell": "wacc17.xls / Sheet1 / K95" }, { "year": 2019, "industry": "Retail (Special Lines)", "roic": 0.1412, "wacc": 0.0713993526692279, "firms": 91, "roic_cell": "roc18.xls / Sheet1 / H84", "wacc_cell": "wacc18.xls / Sheet1 / K95" }, { "year": 2020, "industry": "Retail (Special Lines)", "roic": 0.12044980067386891, "wacc": 0.05405466448010647, "firms": 89, "roic_cell": "roc19.xls / Sheet1 / H84", "wacc_cell": "wacc19.xls / Industry Averages / K95" }, { "year": 2021, "industry": "Retail (Special Lines)", "roic": 0.05289633441365744, "wacc": 0.054210680316990945, "firms": 85, "roic_cell": "roc20.xls / Industry Averages / H84", "wacc_cell": "wacc20.xls / Industry Averages / K95" }, { "year": 2022, "industry": "Retail (Special Lines)", "roic": 0.1727629457260406, "wacc": 0.06335778352522155, "firms": 76, "roic_cell": "roc21.xls / Industry Averages / H84", "wacc_cell": "wacc21.xls / Industry Averages / K95" }, { "year": 2023, "industry": "Retail (Special Lines)", "roic": 0.1571584353124657, "wacc": 0.10245890661070772, "firms": 78, "roic_cell": "roc22.xls / Industry Averages / H84", "wacc_cell": "wacc22.xls / Industry Averages / K95" }, { "year": 2024, "industry": "Retail (Special Lines)", "roic": 0.13499345989584943, "wacc": 0.07854015509233994, "firms": 105, "roic_cell": "roc23.xls / Industry Averages / H84", "wacc_cell": "wacc23.xls / Industry Averages / K95" }, { "year": 2025, "industry": "Retail (Special Lines)", "roic": 0.1767838502882247, "wacc": 0.08635499258148166, "firms": 98, "roic_cell": "roc24.xls / Industry Averages / H84", "wacc_cell": "wacc24.xls / Industry Averages / K95" }, { "year": 2026, "industry": "Retail (Special Lines)", "roic": 0.21539093465658196, "wacc": 0.0801006485684676, "firms": 94, "roic_cell": "roc.xls / Industry Averages / H84", "wacc_cell": "wacc.xls / Industry Averages / K95" } ] }, { "industry": "Cable TV", "roic": 0.13338959690080537, "wacc": 0.059850124533701, "observations": [ { "year": 2015, "industry": "Cable TV", "roic": 0.17327295055187025, "wacc": 0.05805408161091088, "firms": 18, "roic_cell": "roc14.xls / Sheet1 / H23", "wacc_cell": "wacc14.xls / Sheet1 / K34" }, { "year": 2016, "industry": "Cable TV", "roic": 0.16037624783600896, "wacc": 0.07155780830198649, "firms": 19, "roic_cell": "roc15.xls / Sheet1 / H23", "wacc_cell": "wacc15.xls / Sheet1 / K34" }, { "year": 2017, "industry": "Cable TV", "roic": 0.14663164057339495, "wacc": 0.0658856946057451, "firms": 14, "roic_cell": "roc16.xls / Sheet1 / H23", "wacc_cell": "wacc16.xls / Sheet1 / K34" }, { "year": 2018, "industry": "Cable TV", "roic": 0.127220642646932, "wacc": 0.05582260365083531, "firms": 14, "roic_cell": "roc17.xls / Sheet1 / H23", "wacc_cell": "wacc17.xls / Sheet1 / K34" }, { "year": 2019, "industry": "Cable TV", "roic": 0.1406, "wacc": 0.0682101531617371, "firms": 14, "roic_cell": "roc18.xls / Sheet1 / H23", "wacc_cell": "wacc18.xls / Sheet1 / K34" }, { "year": 2020, "industry": "Cable TV", "roic": 0.12146173570716183, "wacc": 0.05738493021423833, "firms": 14, "roic_cell": "roc19.xls / Sheet1 / H23", "wacc_cell": "wacc19.xls / Industry Averages / K34" }, { "year": 2021, "industry": "Cable TV", "roic": 0.1108695566443063, "wacc": 0.04184873814290468, "firms": 13, "roic_cell": "roc20.xls / Industry Averages / H23", "wacc_cell": "wacc20.xls / Industry Averages / K34" }, { "year": 2022, "industry": "Cable TV", "roic": 0.12771922178366793, "wacc": 0.041019261139634375, "firms": 11, "roic_cell": "roc21.xls / Industry Averages / H23", "wacc_cell": "wacc21.xls / Industry Averages / K34" }, { "year": 2023, "industry": "Cable TV", "roic": 0.12126078877676111, "wacc": 0.07603950107926996, "firms": 10, "roic_cell": "roc22.xls / Industry Averages / H23", "wacc_cell": "wacc22.xls / Industry Averages / K34" }, { "year": 2024, "industry": "Cable TV", "roic": 0.11311872163563386, "wacc": 0.06758397653579118, "firms": 10, "roic_cell": "roc23.xls / Industry Averages / H23", "wacc_cell": "wacc23.xls / Industry Averages / K34" }, { "year": 2025, "industry": "Cable TV", "roic": 0.13752245099771512, "wacc": 0.06280626498952432, "firms": 9, "roic_cell": "roc24.xls / Industry Averages / H23", "wacc_cell": "wacc24.xls / Industry Averages / K34" }, { "year": 2026, "industry": "Cable TV", "roic": 0.12062120565621212, "wacc": 0.05198848097183416, "firms": 9, "roic_cell": "roc.xls / Industry Averages / H23", "wacc_cell": "wacc.xls / Industry Averages / K34" } ] }, { "industry": "Oilfield Svcs/Equip.", "roic": 0.13051934639344645, "wacc": 0.07781929580173838, "observations": [ { "year": 2015, "industry": "Oilfield Svcs/Equip.", "roic": 0.17798350987022163, "wacc": 0.09194801796442331, "firms": 161, "roic_cell": "roc14.xls / Sheet1 / H65", "wacc_cell": "wacc14.xls / Sheet1 / K76" }, { "year": 2016, "industry": "Oilfield Svcs/Equip.", "roic": 0.1619393277057203, "wacc": 0.099111811526278, "firms": 143, "roic_cell": "roc15.xls / Sheet1 / H65", "wacc_cell": "wacc15.xls / Sheet1 / K76" }, { "year": 2017, "industry": "Oilfield Svcs/Equip.", "roic": 0.04381599319489227, "wacc": 0.08251319750557831, "firms": 148, "roic_cell": "roc16.xls / Sheet1 / H65", "wacc_cell": "wacc16.xls / Sheet1 / K76" }, { "year": 2018, "industry": "Oilfield Svcs/Equip.", "roic": 0.06416107103743443, "wacc": 0.07437336448863464, "firms": 130, "roic_cell": "roc17.xls / Sheet1 / H65", "wacc_cell": "wacc17.xls / Sheet1 / K76" }, { "year": 2019, "industry": "Oilfield Svcs/Equip.", "roic": 0.1371, "wacc": 0.08307706249293845, "firms": 134, "roic_cell": "roc18.xls / Sheet1 / H65", "wacc_cell": "wacc18.xls / Sheet1 / K76" }, { "year": 2020, "industry": "Oilfield Svcs/Equip.", "roic": 0.11592020109400107, "wacc": 0.07716479811564851, "firms": 136, "roic_cell": "roc19.xls / Sheet1 / H65", "wacc_cell": "wacc19.xls / Industry Averages / K76" }, { "year": 2021, "industry": "Oilfield Svcs/Equip.", "roic": 0.012932644090616056, "wacc": 0.046919432972396126, "firms": 135, "roic_cell": "roc20.xls / Industry Averages / H65", "wacc_cell": "wacc20.xls / Industry Averages / K76" }, { "year": 2022, "industry": "Oilfield Svcs/Equip.", "roic": 0.028220421587216493, "wacc": 0.060119023054590257, "firms": 100, "roic_cell": "roc21.xls / Industry Averages / H65", "wacc_cell": "wacc21.xls / Industry Averages / K76" }, { "year": 2023, "industry": "Oilfield Svcs/Equip.", "roic": 0.2808940923374969, "wacc": 0.10100261513897765, "firms": 101, "roic_cell": "roc22.xls / Industry Averages / H65", "wacc_cell": "wacc22.xls / Industry Averages / K76" }, { "year": 2024, "industry": "Oilfield Svcs/Equip.", "roic": 0.2802140695692729, "wacc": 0.07273943920145498, "firms": 100, "roic_cell": "roc23.xls / Industry Averages / H65", "wacc_cell": "wacc23.xls / Industry Averages / K76" }, { "year": 2025, "industry": "Oilfield Svcs/Equip.", "roic": 0.1436713162033353, "wacc": 0.0744264023118656, "firms": 97, "roic_cell": "roc24.xls / Industry Averages / H65", "wacc_cell": "wacc24.xls / Industry Averages / K76" }, { "year": 2026, "industry": "Oilfield Svcs/Equip.", "roic": 0.11937951003115008, "wacc": 0.07043638484807473, "firms": 97, "roic_cell": "roc.xls / Industry Averages / H65", "wacc_cell": "wacc.xls / Industry Averages / K76" } ] }, { "industry": "Diversified", "roic": 0.12875775143367577, "wacc": 0.06941871940461404, "observations": [ { "year": 2015, "industry": "Diversified", "roic": 0.07656256109179321, "wacc": 0.056363110333371436, "firms": 23, "roic_cell": "roc14.xls / Sheet1 / H31", "wacc_cell": "wacc14.xls / Sheet1 / K42" }, { "year": 2016, "industry": "Diversified", "roic": 0.07706402991076765, "wacc": 0.06098860682716697, "firms": 26, "roic_cell": "roc15.xls / Sheet1 / H31", "wacc_cell": "wacc15.xls / Sheet1 / K42" }, { "year": 2017, "industry": "Diversified", "roic": 0.08079295511708652, "wacc": 0.05485196278023349, "firms": 24, "roic_cell": "roc16.xls / Sheet1 / H31", "wacc_cell": "wacc16.xls / Sheet1 / K42" }, { "year": 2018, "industry": "Diversified", "roic": 0.1097763752865651, "wacc": 0.07071810360311676, "firms": 24, "roic_cell": "roc17.xls / Sheet1 / H31", "wacc_cell": "wacc17.xls / Sheet1 / K42" }, { "year": 2019, "industry": "Diversified", "roic": 0.1093, "wacc": 0.08781755878958097, "firms": 23, "roic_cell": "roc18.xls / Sheet1 / H31", "wacc_cell": "wacc18.xls / Sheet1 / K42" }, { "year": 2020, "industry": "Diversified", "roic": 0.11554605698734828, "wacc": 0.07604345595835757, "firms": 23, "roic_cell": "roc19.xls / Sheet1 / H31", "wacc_cell": "wacc19.xls / Industry Averages / K42" }, { "year": 2021, "industry": "Diversified", "roic": 0.13444721876605892, "wacc": 0.04876876819237129, "firms": 29, "roic_cell": "roc20.xls / Industry Averages / H31", "wacc_cell": "wacc20.xls / Industry Averages / K42" }, { "year": 2022, "industry": "Diversified", "roic": 0.21445278008263535, "wacc": 0.04265524229344777, "firms": 22, "roic_cell": "roc21.xls / Industry Averages / H31", "wacc_cell": "wacc21.xls / Industry Averages / K42" }, { "year": 2023, "industry": "Diversified", "roic": 0.028451413775521742, "wacc": 0.09059650770438482, "firms": 23, "roic_cell": "roc22.xls / Industry Averages / H31", "wacc_cell": "wacc22.xls / Industry Averages / K42" }, { "year": 2024, "industry": "Diversified", "roic": 0.20395197737613438, "wacc": 0.0851442652580404, "firms": 23, "roic_cell": "roc23.xls / Industry Averages / H31", "wacc_cell": "wacc23.xls / Industry Averages / K42" }, { "year": 2025, "industry": "Diversified", "roic": 0.24653408323908313, "wacc": 0.08611586524359992, "firms": 21, "roic_cell": "roc24.xls / Industry Averages / H31", "wacc_cell": "wacc24.xls / Industry Averages / K42" }, { "year": 2026, "industry": "Diversified", "roic": 0.14821356557111473, "wacc": 0.07296118587169716, "firms": 20, "roic_cell": "roc.xls / Industry Averages / H31", "wacc_cell": "wacc.xls / Industry Averages / K42" } ] }, { "industry": "Recreation", "roic": 0.12758715386604805, "wacc": 0.06720635449650939, "observations": [ { "year": 2015, "industry": "Recreation", "roic": 0.15601376431466127, "wacc": 0.07471017777307466, "firms": 68, "roic_cell": "roc14.xls / Sheet1 / H75", "wacc_cell": "wacc14.xls / Sheet1 / K86" }, { "year": 2016, "industry": "Recreation", "roic": 0.14802989346499504, "wacc": 0.06401317619728639, "firms": 65, "roic_cell": "roc15.xls / Sheet1 / H75", "wacc_cell": "wacc15.xls / Sheet1 / K86" }, { "year": 2017, "industry": "Recreation", "roic": 0.16443147647683393, "wacc": 0.06391894951435045, "firms": 66, "roic_cell": "roc16.xls / Sheet1 / H75", "wacc_cell": "wacc16.xls / Sheet1 / K86" }, { "year": 2018, "industry": "Recreation", "roic": 0.14588172329809124, "wacc": 0.05868543783858548, "firms": 70, "roic_cell": "roc17.xls / Sheet1 / H75", "wacc_cell": "wacc17.xls / Sheet1 / K86" }, { "year": 2019, "industry": "Recreation", "roic": 0.1273, "wacc": 0.07155698494653352, "firms": 72, "roic_cell": "roc18.xls / Sheet1 / H75", "wacc_cell": "wacc18.xls / Sheet1 / K86" }, { "year": 2020, "industry": "Recreation", "roic": 0.1408052894258343, "wacc": 0.056375080739722826, "firms": 63, "roic_cell": "roc19.xls / Sheet1 / H75", "wacc_cell": "wacc19.xls / Industry Averages / K86" }, { "year": 2021, "industry": "Recreation", "roic": 0.08652013993123524, "wacc": 0.04463124498852453, "firms": 69, "roic_cell": "roc20.xls / Industry Averages / H75", "wacc_cell": "wacc20.xls / Industry Averages / K86" }, { "year": 2022, "industry": "Recreation", "roic": 0.1844401607800245, "wacc": 0.057783872459789824, "firms": 60, "roic_cell": "roc21.xls / Industry Averages / H75", "wacc_cell": "wacc21.xls / Industry Averages / K86" }, { "year": 2023, "industry": "Recreation", "roic": 0.12254941456919057, "wacc": 0.09502994107384506, "firms": 57, "roic_cell": "roc22.xls / Industry Averages / H75", "wacc_cell": "wacc22.xls / Industry Averages / K86" }, { "year": 2024, "industry": "Recreation", "roic": 0.09536754171130633, "wacc": 0.07253385230484759, "firms": 55, "roic_cell": "roc23.xls / Industry Averages / H75", "wacc_cell": "wacc23.xls / Industry Averages / K86" }, { "year": 2025, "industry": "Recreation", "roic": 0.07946131550975259, "wacc": 0.07966028713778324, "firms": 50, "roic_cell": "roc24.xls / Industry Averages / H75", "wacc_cell": "wacc24.xls / Industry Averages / K86" }, { "year": 2026, "industry": "Recreation", "roic": 0.08024512691065157, "wacc": 0.0675772489837691, "firms": 49, "roic_cell": "roc.xls / Industry Averages / H75", "wacc_cell": "wacc.xls / Industry Averages / K86" } ] }, { "industry": "Retail (Automotive)", "roic": 0.12059020310224002, "wacc": 0.06811679622313323, "observations": [ { "year": 2015, "industry": "Retail (Automotive)", "roic": 0.11265138901318467, "wacc": 0.06580340264165356, "firms": 30, "roic_cell": "roc14.xls / Sheet1 / H78", "wacc_cell": "wacc14.xls / Sheet1 / K89" }, { "year": 2016, "industry": "Retail (Automotive)", "roic": 0.12570902700728456, "wacc": 0.06368839344378602, "firms": 26, "roic_cell": "roc15.xls / Sheet1 / H78", "wacc_cell": "wacc15.xls / Sheet1 / K89" }, { "year": 2017, "industry": "Retail (Automotive)", "roic": 0.10971991885010507, "wacc": 0.055681112708086566, "firms": 25, "roic_cell": "roc16.xls / Sheet1 / H78", "wacc_cell": "wacc16.xls / Sheet1 / K89" }, { "year": 2018, "industry": "Retail (Automotive)", "roic": 0.1037815523972625, "wacc": 0.05570786400577864, "firms": 25, "roic_cell": "roc17.xls / Sheet1 / H78", "wacc_cell": "wacc17.xls / Sheet1 / K89" }, { "year": 2019, "industry": "Retail (Automotive)", "roic": 0.1137, "wacc": 0.06872088174336849, "firms": 24, "roic_cell": "roc18.xls / Sheet1 / H78", "wacc_cell": "wacc18.xls / Sheet1 / K89" }, { "year": 2020, "industry": "Retail (Automotive)", "roic": 0.09475351502727314, "wacc": 0.06152895559134145, "firms": 26, "roic_cell": "roc19.xls / Sheet1 / H78", "wacc_cell": "wacc19.xls / Industry Averages / K89" }, { "year": 2021, "industry": "Retail (Automotive)", "roic": 0.10101677694275035, "wacc": 0.054410393959889156, "firms": 30, "roic_cell": "roc20.xls / Industry Averages / H78", "wacc_cell": "wacc20.xls / Industry Averages / K89" }, { "year": 2022, "industry": "Retail (Automotive)", "roic": 0.15472145512223043, "wacc": 0.06093641360092958, "firms": 32, "roic_cell": "roc21.xls / Industry Averages / H78", "wacc_cell": "wacc21.xls / Industry Averages / K89" }, { "year": 2023, "industry": "Retail (Automotive)", "roic": 0.15601912407155186, "wacc": 0.09703209278724896, "firms": 30, "roic_cell": "roc22.xls / Industry Averages / H78", "wacc_cell": "wacc22.xls / Industry Averages / K89" }, { "year": 2024, "industry": "Retail (Automotive)", "roic": 0.13195481158300898, "wacc": 0.08220458844986592, "firms": 30, "roic_cell": "roc23.xls / Industry Averages / H78", "wacc_cell": "wacc23.xls / Industry Averages / K89" }, { "year": 2025, "industry": "Retail (Automotive)", "roic": 0.12115010427606814, "wacc": 0.08393411078987388, "firms": 29, "roic_cell": "roc24.xls / Industry Averages / H78", "wacc_cell": "wacc24.xls / Industry Averages / K89" }, { "year": 2026, "industry": "Retail (Automotive)", "roic": 0.12190476293616061, "wacc": 0.06775334495577662, "firms": 34, "roic_cell": "roc.xls / Industry Averages / H78", "wacc_cell": "wacc.xls / Industry Averages / K89" } ] }, { "industry": "Chemical (Diversified)", "roic": 0.11502427381222975, "wacc": 0.07773895650530319, "observations": [ { "year": 2015, "industry": "Chemical (Diversified)", "roic": 0.136617217825726, "wacc": 0.07166007970759837, "firms": 10, "roic_cell": "roc14.xls / Sheet1 / H25", "wacc_cell": "wacc14.xls / Sheet1 / K36" }, { "year": 2016, "industry": "Chemical (Diversified)", "roic": 0.12748997166579423, "wacc": 0.08973214797289437, "firms": 9, "roic_cell": "roc15.xls / Sheet1 / H25", "wacc_cell": "wacc15.xls / Sheet1 / K36" }, { "year": 2017, "industry": "Chemical (Diversified)", "roic": 0.15623665937731382, "wacc": 0.08766813518559309, "firms": 8, "roic_cell": "roc16.xls / Sheet1 / H25", "wacc_cell": "wacc16.xls / Sheet1 / K36" }, { "year": 2018, "industry": "Chemical (Diversified)", "roic": 0.16590600197532404, "wacc": 0.10775814585802992, "firms": 7, "roic_cell": "roc17.xls / Sheet1 / H25", "wacc_cell": "wacc17.xls / Sheet1 / K36" }, { "year": 2019, "industry": "Chemical (Diversified)", "roic": 0.1662, "wacc": 0.10720515386757914, "firms": 6, "roic_cell": "roc18.xls / Sheet1 / H25", "wacc_cell": "wacc18.xls / Sheet1 / K36" }, { "year": 2020, "industry": "Chemical (Diversified)", "roic": 0.11784519554019143, "wacc": 0.07547307099418755, "firms": 6, "roic_cell": "roc19.xls / Sheet1 / H25", "wacc_cell": "wacc19.xls / Industry Averages / K36" }, { "year": 2021, "industry": "Chemical (Diversified)", "roic": 0.05925802837332307, "wacc": 0.05348710857049536, "firms": 5, "roic_cell": "roc20.xls / Industry Averages / H25", "wacc_cell": "wacc20.xls / Industry Averages / K36" }, { "year": 2022, "industry": "Chemical (Diversified)", "roic": 0.13743960165076913, "wacc": 0.06089183536626342, "firms": 4, "roic_cell": "roc21.xls / Industry Averages / H25", "wacc_cell": "wacc21.xls / Industry Averages / K36" }, { "year": 2023, "industry": "Chemical (Diversified)", "roic": 0.20349837596065587, "wacc": 0.09272676234611871, "firms": 4, "roic_cell": "roc22.xls / Industry Averages / H25", "wacc_cell": "wacc22.xls / Industry Averages / K36" }, { "year": 2024, "industry": "Chemical (Diversified)", "roic": 0.015720852535763625, "wacc": 0.06928033459211429, "firms": 4, "roic_cell": "roc23.xls / Industry Averages / H25", "wacc_cell": "wacc23.xls / Industry Averages / K36" }, { "year": 2025, "industry": "Chemical (Diversified)", "roic": 0.05353673633217604, "wacc": 0.064697501621073, "firms": 4, "roic_cell": "roc24.xls / Industry Averages / H25", "wacc_cell": "wacc24.xls / Industry Averages / K36" }, { "year": 2026, "industry": "Chemical (Diversified)", "roic": 0.040542644509719825, "wacc": 0.05228720198169101, "firms": 4, "roic_cell": "roc.xls / Industry Averages / H25", "wacc_cell": "wacc.xls / Industry Averages / K36" } ] }, { "industry": "Education", "roic": 0.1038294733233538, "wacc": 0.07359323602827171, "observations": [ { "year": 2015, "industry": "Education", "roic": 0.09966275229789956, "wacc": 0.06913429227127288, "firms": 42, "roic_cell": "roc14.xls / Sheet1 / H34", "wacc_cell": "wacc14.xls / Sheet1 / K45" }, { "year": 2016, "industry": "Education", "roic": 0.09628050394150674, "wacc": 0.0663464832087951, "firms": 40, "roic_cell": "roc15.xls / Sheet1 / H34", "wacc_cell": "wacc15.xls / Sheet1 / K45" }, { "year": 2017, "industry": "Education", "roic": 0.12034002078738253, "wacc": 0.0761886224096671, "firms": 36, "roic_cell": "roc16.xls / Sheet1 / H34", "wacc_cell": "wacc16.xls / Sheet1 / K45" }, { "year": 2018, "industry": "Education", "roic": 0.11467007685863126, "wacc": 0.0678721453046465, "firms": 34, "roic_cell": "roc17.xls / Sheet1 / H34", "wacc_cell": "wacc17.xls / Sheet1 / K45" }, { "year": 2019, "industry": "Education", "roic": 0.1316, "wacc": 0.08607501121428529, "firms": 35, "roic_cell": "roc18.xls / Sheet1 / H34", "wacc_cell": "wacc18.xls / Sheet1 / K45" }, { "year": 2020, "industry": "Education", "roic": 0.10845001844440375, "wacc": 0.0829978411403515, "firms": 35, "roic_cell": "roc19.xls / Sheet1 / H34", "wacc_cell": "wacc19.xls / Industry Averages / K45" }, { "year": 2021, "industry": "Education", "roic": 0.09889168096460405, "wacc": 0.055332157478351775, "firms": 38, "roic_cell": "roc20.xls / Industry Averages / H34", "wacc_cell": "wacc20.xls / Industry Averages / K45" }, { "year": 2022, "industry": "Education", "roic": 0.07103943805241726, "wacc": 0.055336020705136255, "firms": 35, "roic_cell": "roc21.xls / Industry Averages / H34", "wacc_cell": "wacc21.xls / Industry Averages / K45" }, { "year": 2023, "industry": "Education", "roic": 0.06774187060273272, "wacc": 0.08943852557572636, "firms": 33, "roic_cell": "roc22.xls / Industry Averages / H34", "wacc_cell": "wacc22.xls / Industry Averages / K45" }, { "year": 2024, "industry": "Education", "roic": 0.05928030828162614, "wacc": 0.0858173309715238, "firms": 31, "roic_cell": "roc23.xls / Industry Averages / H34", "wacc_cell": "wacc23.xls / Industry Averages / K45" }, { "year": 2025, "industry": "Education", "roic": 0.1185554706305268, "wacc": 0.08104228395144251, "firms": 29, "roic_cell": "roc24.xls / Industry Averages / H34", "wacc_cell": "wacc24.xls / Industry Averages / K45" }, { "year": 2026, "industry": "Education", "roic": 0.15944153901851482, "wacc": 0.06753811810806143, "firms": 32, "roic_cell": "roc.xls / Industry Averages / H34", "wacc_cell": "wacc.xls / Industry Averages / K45" } ] }, { "industry": "Farming/Agriculture", "roic": 0.09916886158982512, "wacc": 0.06064691870449374, "observations": [ { "year": 2015, "industry": "Farming/Agriculture", "roic": 0.09721380809921192, "wacc": 0.05090722730819249, "firms": 37, "roic_cell": "roc14.xls / Sheet1 / H41", "wacc_cell": "wacc14.xls / Sheet1 / K52" }, { "year": 2016, "industry": "Farming/Agriculture", "roic": 0.07426201248350166, "wacc": 0.064694267980993, "firms": 37, "roic_cell": "roc15.xls / Sheet1 / H41", "wacc_cell": "wacc15.xls / Sheet1 / K52" }, { "year": 2017, "industry": "Farming/Agriculture", "roic": 0.06725721848505169, "wacc": 0.05632225083424956, "firms": 37, "roic_cell": "roc16.xls / Sheet1 / H41", "wacc_cell": "wacc16.xls / Sheet1 / K52" }, { "year": 2018, "industry": "Farming/Agriculture", "roic": 0.07138655188366502, "wacc": 0.05043502019764207, "firms": 34, "roic_cell": "roc17.xls / Sheet1 / H41", "wacc_cell": "wacc17.xls / Sheet1 / K52" }, { "year": 2019, "industry": "Farming/Agriculture", "roic": 0.0877, "wacc": 0.05431101700681481, "firms": 33, "roic_cell": "roc18.xls / Sheet1 / H41", "wacc_cell": "wacc18.xls / Sheet1 / K52" }, { "year": 2020, "industry": "Farming/Agriculture", "roic": 0.0627302710066847, "wacc": 0.05101391558518683, "firms": 31, "roic_cell": "roc19.xls / Sheet1 / H41", "wacc_cell": "wacc19.xls / Industry Averages / K52" }, { "year": 2021, "industry": "Farming/Agriculture", "roic": 0.09124579364966134, "wacc": 0.04167142710343383, "firms": 32, "roic_cell": "roc20.xls / Industry Averages / H41", "wacc_cell": "wacc20.xls / Industry Averages / K52" }, { "year": 2022, "industry": "Farming/Agriculture", "roic": 0.13475605638470328, "wacc": 0.049994719757936026, "firms": 36, "roic_cell": "roc21.xls / Industry Averages / H41", "wacc_cell": "wacc21.xls / Industry Averages / K52" }, { "year": 2023, "industry": "Farming/Agriculture", "roic": 0.15172833554504575, "wacc": 0.09073940746542884, "firms": 39, "roic_cell": "roc22.xls / Industry Averages / H41", "wacc_cell": "wacc22.xls / Industry Averages / K52" }, { "year": 2024, "industry": "Farming/Agriculture", "roic": 0.17930588293067248, "wacc": 0.07061153986768859, "firms": 42, "roic_cell": "roc23.xls / Industry Averages / H41", "wacc_cell": "wacc23.xls / Industry Averages / K52" }, { "year": 2025, "industry": "Farming/Agriculture", "roic": 0.09966097926177687, "wacc": 0.07433375717263688, "firms": 35, "roic_cell": "roc24.xls / Industry Averages / H41", "wacc_cell": "wacc24.xls / Industry Averages / K52" }, { "year": 2026, "industry": "Farming/Agriculture", "roic": 0.07277942934792668, "wacc": 0.07272847417372198, "firms": 35, "roic_cell": "roc.xls / Industry Averages / H41", "wacc_cell": "wacc.xls / Industry Averages / K52" } ] }, { "industry": "Shipbuilding & Marine", "roic": 0.09812436123275597, "wacc": 0.0695028151145872, "observations": [ { "year": 2015, "industry": "Shipbuilding & Marine", "roic": 0.06599387088240216, "wacc": 0.07383264380192538, "firms": 14, "roic_cell": "roc14.xls / Sheet1 / H88", "wacc_cell": "wacc14.xls / Sheet1 / K99" }, { "year": 2016, "industry": "Shipbuilding & Marine", "roic": 0.06419297272580428, "wacc": 0.07071482493966667, "firms": 11, "roic_cell": "roc15.xls / Sheet1 / H88", "wacc_cell": "wacc15.xls / Sheet1 / K99" }, { "year": 2017, "industry": "Shipbuilding & Marine", "roic": 0.04434707225540417, "wacc": 0.07053778953087057, "firms": 11, "roic_cell": "roc16.xls / Sheet1 / H88", "wacc_cell": "wacc16.xls / Sheet1 / K99" }, { "year": 2018, "industry": "Shipbuilding & Marine", "roic": 0.04876804097279567, "wacc": 0.08255770632294096, "firms": 9, "roic_cell": "roc17.xls / Sheet1 / H88", "wacc_cell": "wacc17.xls / Sheet1 / K99" }, { "year": 2019, "industry": "Shipbuilding & Marine", "roic": 0.074, "wacc": 0.07045188706758011, "firms": 9, "roic_cell": "roc18.xls / Sheet1 / H88", "wacc_cell": "wacc18.xls / Sheet1 / K99" }, { "year": 2020, "industry": "Shipbuilding & Marine", "roic": 0.06018300644180341, "wacc": 0.0936897072122311, "firms": 10, "roic_cell": "roc19.xls / Sheet1 / H88", "wacc_cell": "wacc19.xls / Industry Averages / K99" }, { "year": 2021, "industry": "Shipbuilding & Marine", "roic": 0.03741410931236756, "wacc": 0.04308552388871395, "firms": 11, "roic_cell": "roc20.xls / Industry Averages / H88", "wacc_cell": "wacc20.xls / Industry Averages / K99" }, { "year": 2022, "industry": "Shipbuilding & Marine", "roic": 0.15008243815157002, "wacc": 0.04859134460947992, "firms": 8, "roic_cell": "roc21.xls / Industry Averages / H88", "wacc_cell": "wacc21.xls / Industry Averages / K99" }, { "year": 2023, "industry": "Shipbuilding & Marine", "roic": 0.2879125341055872, "wacc": 0.07981180691100771, "firms": 8, "roic_cell": "roc22.xls / Industry Averages / H88", "wacc_cell": "wacc22.xls / Industry Averages / K99" }, { "year": 2024, "industry": "Shipbuilding & Marine", "roic": 0.09235139499766344, "wacc": 0.06739026117321822, "firms": 8, "roic_cell": "roc23.xls / Industry Averages / H88", "wacc_cell": "wacc23.xls / Industry Averages / K99" }, { "year": 2025, "industry": "Shipbuilding & Marine", "roic": 0.13232356550929528, "wacc": 0.06643462803644606, "firms": 8, "roic_cell": "roc24.xls / Industry Averages / H88", "wacc_cell": "wacc24.xls / Industry Averages / K99" }, { "year": 2026, "industry": "Shipbuilding & Marine", "roic": 0.11992332943837858, "wacc": 0.06693565788096567, "firms": 8, "roic_cell": "roc.xls / Industry Averages / H88", "wacc_cell": "wacc.xls / Industry Averages / K99" } ] }, { "industry": "Rubber& Tires", "roic": 0.09714947897095122, "wacc": 0.051203856064402864, "observations": [ { "year": 2015, "industry": "Rubber& Tires", "roic": 0.2162261721955293, "wacc": 0.051718549625621, "firms": 4, "roic_cell": "roc14.xls / Sheet1 / H85", "wacc_cell": "wacc14.xls / Sheet1 / K96" }, { "year": 2016, "industry": "Rubber& Tires", "roic": 0.20047017341881176, "wacc": 0.08234014737207156, "firms": 4, "roic_cell": "roc15.xls / Sheet1 / H85", "wacc_cell": "wacc15.xls / Sheet1 / K96" }, { "year": 2017, "industry": "Rubber& Tires", "roic": 0.17598031711764725, "wacc": 0.06795708869103989, "firms": 4, "roic_cell": "roc16.xls / Sheet1 / H85", "wacc_cell": "wacc16.xls / Sheet1 / K96" }, { "year": 2018, "industry": "Rubber& Tires", "roic": 0.13957592440742742, "wacc": 0.053755073959045614, "firms": 4, "roic_cell": "roc17.xls / Sheet1 / H85", "wacc_cell": "wacc17.xls / Sheet1 / K96" }, { "year": 2019, "industry": "Rubber& Tires", "roic": 0.0828, "wacc": 0.04063657369818838, "firms": 4, "roic_cell": "roc18.xls / Sheet1 / H85", "wacc_cell": "wacc18.xls / Sheet1 / K96" }, { "year": 2020, "industry": "Rubber& Tires", "roic": 0.06117086317970651, "wacc": 0.042915570962138994, "firms": 4, "roic_cell": "roc19.xls / Sheet1 / H85", "wacc_cell": "wacc19.xls / Industry Averages / K96" }, { "year": 2021, "industry": "Rubber& Tires", "roic": 0.00010380134134452082, "wacc": 0.036090205126205394, "firms": 3, "roic_cell": "roc20.xls / Industry Averages / H85", "wacc_cell": "wacc20.xls / Industry Averages / K96" }, { "year": 2022, "industry": "Rubber& Tires", "roic": 0.07281279838836915, "wacc": 0.041053926712169383, "firms": 2, "roic_cell": "roc21.xls / Industry Averages / H85", "wacc_cell": "wacc21.xls / Industry Averages / K96" }, { "year": 2023, "industry": "Rubber& Tires", "roic": 0.09617454430217655, "wacc": 0.05224799089507148, "firms": 3, "roic_cell": "roc22.xls / Industry Averages / H85", "wacc_cell": "wacc22.xls / Industry Averages / K96" }, { "year": 2024, "industry": "Rubber& Tires", "roic": 0.03124092719979871, "wacc": 0.04759209549858379, "firms": 3, "roic_cell": "roc23.xls / Industry Averages / H85", "wacc_cell": "wacc23.xls / Industry Averages / K96" }, { "year": 2025, "industry": "Rubber& Tires", "roic": 0.057556753506032426, "wacc": 0.05334432260421555, "firms": 3, "roic_cell": "roc24.xls / Industry Averages / H85", "wacc_cell": "wacc24.xls / Industry Averages / K96" }, { "year": 2026, "industry": "Rubber& Tires", "roic": 0.03168147259457092, "wacc": 0.04479472762848332, "firms": 3, "roic_cell": "roc.xls / Industry Averages / H85", "wacc_cell": "wacc.xls / Industry Averages / K96" } ] }, { "industry": "Oil/Gas Distribution", "roic": 0.09694356047665535, "wacc": 0.05821868825515673, "observations": [ { "year": 2015, "industry": "Oil/Gas Distribution", "roic": 0.10270042460183579, "wacc": 0.05835779699663794, "firms": 85, "roic_cell": "roc14.xls / Sheet1 / H64", "wacc_cell": "wacc14.xls / Sheet1 / K75" }, { "year": 2016, "industry": "Oil/Gas Distribution", "roic": 0.09206347599247894, "wacc": 0.05970876736159341, "firms": 79, "roic_cell": "roc15.xls / Sheet1 / H64", "wacc_cell": "wacc15.xls / Sheet1 / K75" }, { "year": 2017, "industry": "Oil/Gas Distribution", "roic": 0.07372943082870012, "wacc": 0.061912281247316694, "firms": 78, "roic_cell": "roc16.xls / Sheet1 / H64", "wacc_cell": "wacc16.xls / Sheet1 / K75" }, { "year": 2018, "industry": "Oil/Gas Distribution", "roic": 0.061284012268537934, "wacc": 0.05849853867538514, "firms": 16, "roic_cell": "roc17.xls / Sheet1 / H64", "wacc_cell": "wacc17.xls / Sheet1 / K75" }, { "year": 2019, "industry": "Oil/Gas Distribution", "roic": 0.0724, "wacc": 0.06080765430467425, "firms": 20, "roic_cell": "roc18.xls / Sheet1 / H64", "wacc_cell": "wacc18.xls / Sheet1 / K75" }, { "year": 2020, "industry": "Oil/Gas Distribution", "roic": 0.07989379401380041, "wacc": 0.0495715425047591, "firms": 24, "roic_cell": "roc19.xls / Sheet1 / H64", "wacc_cell": "wacc19.xls / Industry Averages / K75" }, { "year": 2021, "industry": "Oil/Gas Distribution", "roic": 0.09010014455324526, "wacc": 0.04018021847112112, "firms": 57, "roic_cell": "roc20.xls / Industry Averages / H64", "wacc_cell": "wacc20.xls / Industry Averages / K75" }, { "year": 2022, "industry": "Oil/Gas Distribution", "roic": 0.06810762863044476, "wacc": 0.05184929104405661, "firms": 21, "roic_cell": "roc21.xls / Industry Averages / H64", "wacc_cell": "wacc21.xls / Industry Averages / K75" }, { "year": 2023, "industry": "Oil/Gas Distribution", "roic": 0.07175104303163517, "wacc": 0.07417121906129383, "firms": 23, "roic_cell": "roc22.xls / Industry Averages / H64", "wacc_cell": "wacc22.xls / Industry Averages / K75" }, { "year": 2024, "industry": "Oil/Gas Distribution", "roic": 0.20602082553480802, "wacc": 0.05989756589613192, "firms": 24, "roic_cell": "roc23.xls / Industry Averages / H64", "wacc_cell": "wacc23.xls / Industry Averages / K75" }, { "year": 2025, "industry": "Oil/Gas Distribution", "roic": 0.12176139467315485, "wacc": 0.06589380248789542, "firms": 24, "roic_cell": "roc24.xls / Industry Averages / H64", "wacc_cell": "wacc24.xls / Industry Averages / K75" }, { "year": 2026, "industry": "Oil/Gas Distribution", "roic": 0.12351055159122301, "wacc": 0.057775581011015355, "firms": 23, "roic_cell": "roc.xls / Industry Averages / H64", "wacc_cell": "wacc.xls / Industry Averages / K75" } ] }, { "industry": "Precious Metals", "roic": 0.09299722108334825, "wacc": 0.07743955717320657, "observations": [ { "year": 2015, "industry": "Precious Metals", "roic": 0.02602610273350669, "wacc": 0.07721168630159751, "firms": 147, "roic_cell": "roc14.xls / Sheet1 / H69", "wacc_cell": "wacc14.xls / Sheet1 / K80" }, { "year": 2016, "industry": "Precious Metals", "roic": 0.09339986030505197, "wacc": 0.08238809116763988, "firms": 113, "roic_cell": "roc15.xls / Sheet1 / H69", "wacc_cell": "wacc15.xls / Sheet1 / K80" }, { "year": 2017, "industry": "Precious Metals", "roic": 0.06425574846252637, "wacc": 0.0831648116858494, "firms": 109, "roic_cell": "roc16.xls / Sheet1 / H69", "wacc_cell": "wacc16.xls / Sheet1 / K80" }, { "year": 2018, "industry": "Precious Metals", "roic": 0.07534089517087944, "wacc": 0.07136015522587315, "firms": 111, "roic_cell": "roc17.xls / Sheet1 / H69", "wacc_cell": "wacc17.xls / Sheet1 / K80" }, { "year": 2019, "industry": "Precious Metals", "roic": 0.0465, "wacc": 0.08780870538690502, "firms": 91, "roic_cell": "roc18.xls / Sheet1 / H69", "wacc_cell": "wacc18.xls / Sheet1 / K80" }, { "year": 2020, "industry": "Precious Metals", "roic": 0.08066446091795432, "wacc": 0.0873174257210276, "firms": 83, "roic_cell": "roc19.xls / Sheet1 / H69", "wacc_cell": "wacc19.xls / Industry Averages / K80" }, { "year": 2021, "industry": "Precious Metals", "roic": 0.09874387536842302, "wacc": 0.043332889643497734, "firms": 93, "roic_cell": "roc20.xls / Industry Averages / H69", "wacc_cell": "wacc20.xls / Industry Averages / K80" }, { "year": 2022, "industry": "Precious Metals", "roic": 0.14749841120018942, "wacc": 0.053736583979147795, "firms": 76, "roic_cell": "roc21.xls / Industry Averages / H69", "wacc_cell": "wacc21.xls / Industry Averages / K80" }, { "year": 2023, "industry": "Precious Metals", "roic": 0.05282254269046003, "wacc": 0.10372590869683809, "firms": 74, "roic_cell": "roc22.xls / Industry Averages / H69", "wacc_cell": "wacc22.xls / Industry Averages / K80" }, { "year": 2024, "industry": "Precious Metals", "roic": 0.04692969329686256, "wacc": 0.07367313968463768, "firms": 61, "roic_cell": "roc23.xls / Industry Averages / H69", "wacc_cell": "wacc23.xls / Industry Averages / K80" }, { "year": 2025, "industry": "Precious Metals", "roic": 0.1292686842301033, "wacc": 0.09089372435453003, "firms": 60, "roic_cell": "roc24.xls / Industry Averages / H69", "wacc_cell": "wacc24.xls / Industry Averages / K80" }, { "year": 2026, "industry": "Precious Metals", "roic": 0.25451637862422194, "wacc": 0.0746615642309349, "firms": 56, "roic_cell": "roc.xls / Industry Averages / H69", "wacc_cell": "wacc.xls / Industry Averages / K80" } ] }, { "industry": "Oil/Gas (Production and Exploration)", "roic": 0.09146128626148958, "wacc": 0.07417894378760038, "observations": [ { "year": 2015, "industry": "Oil/Gas (Production and Exploration)", "roic": 0.11840500988888124, "wacc": 0.07193449907258992, "firms": 392, "roic_cell": "roc14.xls / Sheet1 / H63", "wacc_cell": "wacc14.xls / Sheet1 / K74" }, { "year": 2016, "industry": "Oil/Gas (Production and Exploration)", "roic": -0.039332888850467436, "wacc": 0.08371100249481199, "firms": 351, "roic_cell": "roc15.xls / Sheet1 / H63", "wacc_cell": "wacc15.xls / Sheet1 / K74" }, { "year": 2017, "industry": "Oil/Gas (Production and Exploration)", "roic": -0.07173260848420597, "wacc": 0.07996128956778731, "firms": 330, "roic_cell": "roc16.xls / Sheet1 / H63", "wacc_cell": "wacc16.xls / Sheet1 / K74" }, { "year": 2018, "industry": "Oil/Gas (Production and Exploration)", "roic": 0.0008613562505151431, "wacc": 0.07755111672347836, "firms": 311, "roic_cell": "roc17.xls / Sheet1 / H63", "wacc_cell": "wacc17.xls / Sheet1 / K74" }, { "year": 2019, "industry": "Oil/Gas (Production and Exploration)", "roic": 0.0719, "wacc": 0.08524772393490174, "firms": 301, "roic_cell": "roc18.xls / Sheet1 / H63", "wacc_cell": "wacc18.xls / Sheet1 / K74" }, { "year": 2020, "industry": "Oil/Gas (Production and Exploration)", "roic": 0.0903142441594144, "wacc": 0.07135323111502202, "firms": 269, "roic_cell": "roc19.xls / Sheet1 / H63", "wacc_cell": "wacc19.xls / Industry Averages / K74" }, { "year": 2021, "industry": "Oil/Gas (Production and Exploration)", "roic": -0.06328679112816, "wacc": 0.04703151508681482, "firms": 278, "roic_cell": "roc20.xls / Industry Averages / H63", "wacc_cell": "wacc20.xls / Industry Averages / K74" }, { "year": 2022, "industry": "Oil/Gas (Production and Exploration)", "roic": -0.01540422538470733, "wacc": 0.060389374484439894, "firms": 183, "roic_cell": "roc21.xls / Industry Averages / H63", "wacc_cell": "wacc21.xls / Industry Averages / K74" }, { "year": 2023, "industry": "Oil/Gas (Production and Exploration)", "roic": 0.39824340316559603, "wacc": 0.10188606830617017, "firms": 174, "roic_cell": "roc22.xls / Industry Averages / H63", "wacc_cell": "wacc22.xls / Industry Averages / K74" }, { "year": 2024, "industry": "Oil/Gas (Production and Exploration)", "roic": 0.28405709355869363, "wacc": 0.07337314094030123, "firms": 166, "roic_cell": "roc23.xls / Industry Averages / H63", "wacc_cell": "wacc23.xls / Industry Averages / K74" }, { "year": 2025, "industry": "Oil/Gas (Production and Exploration)", "roic": 0.18619988925264025, "wacc": 0.07523217338792226, "firms": 147, "roic_cell": "roc24.xls / Industry Averages / H63", "wacc_cell": "wacc24.xls / Industry Averages / K74" }, { "year": 2026, "industry": "Oil/Gas (Production and Exploration)", "roic": 0.13731095270967508, "wacc": 0.06247619033696484, "firms": 142, "roic_cell": "roc.xls / Industry Averages / H63", "wacc_cell": "wacc.xls / Industry Averages / K74" } ] }, { "industry": "Drugs (Biotechnology)", "roic": 0.08933569500081588, "wacc": 0.08453490886907157, "observations": [ { "year": 2015, "industry": "Drugs (Biotechnology)", "roic": 0.136346609960725, "wacc": 0.08095362242559548, "firms": 400, "roic_cell": "roc14.xls / Sheet1 / H32", "wacc_cell": "wacc14.xls / Sheet1 / K43" }, { "year": 2016, "industry": "Drugs (Biotechnology)", "roic": 0.20331105242332265, "wacc": 0.0920474713498022, "firms": 411, "roic_cell": "roc15.xls / Sheet1 / H32", "wacc_cell": "wacc15.xls / Sheet1 / K43" }, { "year": 2017, "industry": "Drugs (Biotechnology)", "roic": 0.15326661855978022, "wacc": 0.0923995519986268, "firms": 426, "roic_cell": "roc16.xls / Sheet1 / H32", "wacc_cell": "wacc16.xls / Sheet1 / K43" }, { "year": 2018, "industry": "Drugs (Biotechnology)", "roic": 0.11597451985107489, "wacc": 0.09242437772546924, "firms": 459, "roic_cell": "roc17.xls / Sheet1 / H32", "wacc_cell": "wacc17.xls / Sheet1 / K43" }, { "year": 2019, "industry": "Drugs (Biotechnology)", "roic": 0.095, "wacc": 0.10478071273600863, "firms": 481, "roic_cell": "roc18.xls / Sheet1 / H32", "wacc_cell": "wacc18.xls / Sheet1 / K43" }, { "year": 2020, "industry": "Drugs (Biotechnology)", "roic": 0.086418583640002, "wacc": 0.08602854202215388, "firms": 503, "roic_cell": "roc19.xls / Sheet1 / H32", "wacc_cell": "wacc19.xls / Industry Averages / K43" }, { "year": 2021, "industry": "Drugs (Biotechnology)", "roic": 0.06219168731196901, "wacc": 0.04720475439663493, "firms": 547, "roic_cell": "roc20.xls / Industry Averages / H32", "wacc_cell": "wacc20.xls / Industry Averages / K43" }, { "year": 2022, "industry": "Drugs (Biotechnology)", "roic": 0.07296867473417544, "wacc": 0.05307671051301009, "firms": 581, "roic_cell": "roc21.xls / Industry Averages / H32", "wacc_cell": "wacc21.xls / Industry Averages / K43" }, { "year": 2023, "industry": "Drugs (Biotechnology)", "roic": 0.06493048690162403, "wacc": 0.10346435865628759, "firms": 598, "roic_cell": "roc22.xls / Industry Averages / H32", "wacc_cell": "wacc22.xls / Industry Averages / K43" }, { "year": 2024, "industry": "Drugs (Biotechnology)", "roic": 0.015551579144381567, "wacc": 0.08338652730105696, "firms": 572, "roic_cell": "roc23.xls / Industry Averages / H32", "wacc_cell": "wacc23.xls / Industry Averages / K43" }, { "year": 2025, "industry": "Drugs (Biotechnology)", "roic": 0.030814784217150146, "wacc": 0.09370892483901044, "firms": 535, "roic_cell": "roc24.xls / Industry Averages / H32", "wacc_cell": "wacc24.xls / Industry Averages / K43" }, { "year": 2026, "industry": "Drugs (Biotechnology)", "roic": 0.03525374326558564, "wacc": 0.08494335246520258, "firms": 496, "roic_cell": "roc.xls / Industry Averages / H32", "wacc_cell": "wacc.xls / Industry Averages / K43" } ] }, { "industry": "Retail (Grocery and Food)", "roic": 0.08773341791080495, "wacc": 0.04952281449202989, "observations": [ { "year": 2015, "industry": "Retail (Grocery and Food)", "roic": 0.06514517590327243, "wacc": 0.060418649297500474, "firms": 21, "roic_cell": "roc14.xls / Sheet1 / H82", "wacc_cell": "wacc14.xls / Sheet1 / K93" }, { "year": 2016, "industry": "Retail (Grocery and Food)", "roic": 0.09621497457386906, "wacc": 0.06558159853247904, "firms": 17, "roic_cell": "roc15.xls / Sheet1 / H82", "wacc_cell": "wacc15.xls / Sheet1 / K93" }, { "year": 2017, "industry": "Retail (Grocery and Food)", "roic": 0.08097903058517351, "wacc": 0.046630180701669015, "firms": 14, "roic_cell": "roc16.xls / Sheet1 / H82", "wacc_cell": "wacc16.xls / Sheet1 / K93" }, { "year": 2018, "industry": "Retail (Grocery and Food)", "roic": 0.08747630751634008, "wacc": 0.046199968423700895, "firms": 14, "roic_cell": "roc17.xls / Sheet1 / H82", "wacc_cell": "wacc17.xls / Sheet1 / K93" }, { "year": 2019, "industry": "Retail (Grocery and Food)", "roic": 0.0877, "wacc": 0.04354872077396464, "firms": 12, "roic_cell": "roc18.xls / Sheet1 / H82", "wacc_cell": "wacc18.xls / Sheet1 / K93" }, { "year": 2020, "industry": "Retail (Grocery and Food)", "roic": 0.07127224812519929, "wacc": 0.037359360617090456, "firms": 13, "roic_cell": "roc19.xls / Sheet1 / H82", "wacc_cell": "wacc19.xls / Industry Averages / K93" }, { "year": 2021, "industry": "Retail (Grocery and Food)", "roic": 0.09627991103939768, "wacc": 0.019808337094888814, "firms": 14, "roic_cell": "roc20.xls / Industry Averages / H82", "wacc_cell": "wacc20.xls / Industry Averages / K93" }, { "year": 2022, "industry": "Retail (Grocery and Food)", "roic": 0.0700716274060924, "wacc": 0.025884295188558597, "firms": 15, "roic_cell": "roc21.xls / Industry Averages / H82", "wacc_cell": "wacc21.xls / Industry Averages / K93" }, { "year": 2023, "industry": "Retail (Grocery and Food)", "roic": 0.12766332763145424, "wacc": 0.06368648930032259, "firms": 13, "roic_cell": "roc22.xls / Industry Averages / H82", "wacc_cell": "wacc22.xls / Industry Averages / K93" }, { "year": 2024, "industry": "Retail (Grocery and Food)", "roic": 0.10989245466725754, "wacc": 0.05313399174546412, "firms": 14, "roic_cell": "roc23.xls / Industry Averages / H82", "wacc_cell": "wacc23.xls / Industry Averages / K93" }, { "year": 2025, "industry": "Retail (Grocery and Food)", "roic": 0.09247376187945984, "wacc": 0.059634870269306986, "firms": 17, "roic_cell": "roc24.xls / Industry Averages / H82", "wacc_cell": "wacc24.xls / Industry Averages / K93" }, { "year": 2026, "industry": "Retail (Grocery and Food)", "roic": 0.06763219560214334, "wacc": 0.07238731195941303, "firms": 15, "roic_cell": "roc.xls / Industry Averages / H82", "wacc_cell": "wacc.xls / Industry Averages / K93" } ] }, { "industry": "Software (Internet)", "roic": 0.08351989238542928, "wacc": 0.09117893008456146, "observations": [ { "year": 2015, "industry": "Software (Internet)", "roic": 0.15247412538660132, "wacc": 0.0919179237783784, "firms": 327, "roic_cell": "roc14.xls / Sheet1 / H91", "wacc_cell": "wacc14.xls / Sheet1 / K102" }, { "year": 2016, "industry": "Software (Internet)", "roic": 0.13466623344792844, "wacc": 0.09970122806520694, "firms": 308, "roic_cell": "roc15.xls / Sheet1 / H91", "wacc_cell": "wacc15.xls / Sheet1 / K102" }, { "year": 2017, "industry": "Software (Internet)", "roic": 0.15000787288067804, "wacc": 0.08625330256403742, "firms": 297, "roic_cell": "roc16.xls / Sheet1 / H91", "wacc_cell": "wacc16.xls / Sheet1 / K102" }, { "year": 2018, "industry": "Software (Internet)", "roic": 0.16634693330054598, "wacc": 0.08363076999495149, "firms": 305, "roic_cell": "roc17.xls / Sheet1 / H91", "wacc_cell": "wacc17.xls / Sheet1 / K102" }, { "year": 2019, "industry": "Software (Internet)", "roic": 0.1559, "wacc": 0.09951253678440364, "firms": 44, "roic_cell": "roc18.xls / Sheet1 / H91", "wacc_cell": "wacc18.xls / Sheet1 / K102" }, { "year": 2020, "industry": "Software (Internet)", "roic": 0.11121374692689719, "wacc": 0.09285114303316566, "firms": 30, "roic_cell": "roc19.xls / Sheet1 / H91", "wacc_cell": "wacc19.xls / Industry Averages / K102" }, { "year": 2021, "industry": "Software (Internet)", "roic": 0.06657754301766602, "wacc": 0.043604222044956245, "firms": 36, "roic_cell": "roc20.xls / Industry Averages / H91", "wacc_cell": "wacc20.xls / Industry Averages / K102" }, { "year": 2022, "industry": "Software (Internet)", "roic": 0.016450866361211937, "wacc": 0.055218252984877626, "firms": 36, "roic_cell": "roc21.xls / Industry Averages / H91", "wacc_cell": "wacc21.xls / Industry Averages / K102" }, { "year": 2023, "industry": "Software (Internet)", "roic": -0.010250823148619595, "wacc": 0.11791516039134364, "firms": 33, "roic_cell": "roc22.xls / Industry Averages / H91", "wacc_cell": "wacc22.xls / Industry Averages / K102" }, { "year": 2024, "industry": "Software (Internet)", "roic": -0.004810953262445776, "wacc": 0.10592036033474572, "firms": 35, "roic_cell": "roc23.xls / Industry Averages / H91", "wacc_cell": "wacc23.xls / Industry Averages / K102" }, { "year": 2025, "industry": "Software (Internet)", "roic": 0.029315361747272173, "wacc": 0.11103552251320417, "firms": 29, "roic_cell": "roc24.xls / Industry Averages / H91", "wacc_cell": "wacc24.xls / Industry Averages / K102" }, { "year": 2026, "industry": "Software (Internet)", "roic": 0.034347801967415575, "wacc": 0.10658673852546652, "firms": 29, "roic_cell": "roc.xls / Industry Averages / H91", "wacc_cell": "wacc.xls / Industry Averages / K102" } ] }, { "industry": "Oil/Gas (Integrated)", "roic": 0.07983726752656309, "wacc": 0.07304109071333482, "observations": [ { "year": 2015, "industry": "Oil/Gas (Integrated)", "roic": 0.15991425859499153, "wacc": 0.06325667698145049, "firms": 8, "roic_cell": "roc14.xls / Sheet1 / H62", "wacc_cell": "wacc14.xls / Sheet1 / K73" }, { "year": 2016, "industry": "Oil/Gas (Integrated)", "roic": 0.029531447608773242, "wacc": 0.10202375664126632, "firms": 7, "roic_cell": "roc15.xls / Sheet1 / H62", "wacc_cell": "wacc15.xls / Sheet1 / K73" }, { "year": 2017, "industry": "Oil/Gas (Integrated)", "roic": -0.021909260396259844, "wacc": 0.07676106947425673, "firms": 7, "roic_cell": "roc16.xls / Sheet1 / H62", "wacc_cell": "wacc16.xls / Sheet1 / K73" }, { "year": 2018, "industry": "Oil/Gas (Integrated)", "roic": 0.021514270249145432, "wacc": 0.08450860089991324, "firms": 5, "roic_cell": "roc17.xls / Sheet1 / H62", "wacc_cell": "wacc17.xls / Sheet1 / K73" }, { "year": 2019, "industry": "Oil/Gas (Integrated)", "roic": 0.0799, "wacc": 0.08566490458064802, "firms": 5, "roic_cell": "roc18.xls / Sheet1 / H62", "wacc_cell": "wacc18.xls / Sheet1 / K73" }, { "year": 2020, "industry": "Oil/Gas (Integrated)", "roic": 0.05358960256609772, "wacc": 0.07365681684439289, "firms": 4, "roic_cell": "roc19.xls / Sheet1 / H62", "wacc_cell": "wacc19.xls / Industry Averages / K73" }, { "year": 2021, "industry": "Oil/Gas (Integrated)", "roic": -0.023337328566244785, "wacc": 0.05351054886765906, "firms": 3, "roic_cell": "roc20.xls / Industry Averages / H62", "wacc_cell": "wacc20.xls / Industry Averages / K73" }, { "year": 2022, "industry": "Oil/Gas (Integrated)", "roic": 0.051210119591147636, "wacc": 0.06580819380063929, "firms": 4, "roic_cell": "roc21.xls / Industry Averages / H62", "wacc_cell": "wacc21.xls / Industry Averages / K73" }, { "year": 2023, "industry": "Oil/Gas (Integrated)", "roic": 0.2237117966538663, "wacc": 0.09112511987960312, "firms": 4, "roic_cell": "roc22.xls / Industry Averages / H62", "wacc_cell": "wacc22.xls / Industry Averages / K73" }, { "year": 2024, "industry": "Oil/Gas (Integrated)", "roic": 0.17039770081786265, "wacc": 0.06614833837942029, "firms": 4, "roic_cell": "roc23.xls / Industry Averages / H62", "wacc_cell": "wacc23.xls / Industry Averages / K73" }, { "year": 2025, "industry": "Oil/Gas (Integrated)", "roic": 0.12903399917583033, "wacc": 0.06328939631503559, "firms": 4, "roic_cell": "roc24.xls / Industry Averages / H62", "wacc_cell": "wacc24.xls / Industry Averages / K73" }, { "year": 2026, "industry": "Oil/Gas (Integrated)", "roic": 0.0844906040235468, "wacc": 0.05073966589573278, "firms": 4, "roic_cell": "roc.xls / Industry Averages / H62", "wacc_cell": "wacc.xls / Industry Averages / K73" } ] }, { "industry": "Coal & Related Energy", "roic": 0.07957960467581236, "wacc": 0.07094064893451674, "observations": [ { "year": 2015, "industry": "Coal & Related Energy", "roic": 0.003776872590225442, "wacc": 0.06831944551884858, "firms": 42, "roic_cell": "roc14.xls / Sheet1 / H27", "wacc_cell": "wacc14.xls / Sheet1 / K38" }, { "year": 2016, "industry": "Coal & Related Energy", "roic": 0.0021528686418970234, "wacc": 0.05679137073710713, "firms": 38, "roic_cell": "roc15.xls / Sheet1 / H27", "wacc_cell": "wacc15.xls / Sheet1 / K38" }, { "year": 2017, "industry": "Coal & Related Energy", "roic": -0.08034336835900467, "wacc": 0.056899809628744094, "firms": 38, "roic_cell": "roc16.xls / Sheet1 / H27", "wacc_cell": "wacc16.xls / Sheet1 / K38" }, { "year": 2018, "industry": "Coal & Related Energy", "roic": 0.08531437593673216, "wacc": 0.07956740055855838, "firms": 30, "roic_cell": "roc17.xls / Sheet1 / H27", "wacc_cell": "wacc17.xls / Sheet1 / K38" }, { "year": 2019, "industry": "Coal & Related Energy", "roic": 0.1359, "wacc": 0.07137824297479808, "firms": 23, "roic_cell": "roc18.xls / Sheet1 / H27", "wacc_cell": "wacc18.xls / Sheet1 / K38" }, { "year": 2020, "industry": "Coal & Related Energy", "roic": 0.12696818066119872, "wacc": 0.06328749092990321, "firms": 22, "roic_cell": "roc19.xls / Sheet1 / H27", "wacc_cell": "wacc19.xls / Industry Averages / K38" }, { "year": 2021, "industry": "Coal & Related Energy", "roic": -0.07496374233834217, "wacc": 0.03549107204403906, "firms": 29, "roic_cell": "roc20.xls / Industry Averages / H27", "wacc_cell": "wacc20.xls / Industry Averages / K38" }, { "year": 2022, "industry": "Coal & Related Energy", "roic": -0.040449438785430884, "wacc": 0.045747733435203664, "firms": 18, "roic_cell": "roc21.xls / Industry Averages / H27", "wacc_cell": "wacc21.xls / Industry Averages / K38" }, { "year": 2023, "industry": "Coal & Related Energy", "roic": 0.417859281998402, "wacc": 0.11061893812724044, "firms": 19, "roic_cell": "roc22.xls / Industry Averages / H27", "wacc_cell": "wacc22.xls / Industry Averages / K38" }, { "year": 2024, "industry": "Coal & Related Energy", "roic": 0.29497550992564786, "wacc": 0.08674810591202373, "firms": 18, "roic_cell": "roc23.xls / Industry Averages / H27", "wacc_cell": "wacc23.xls / Industry Averages / K38" }, { "year": 2025, "industry": "Coal & Related Energy", "roic": 0.131360985972046, "wacc": 0.0923440369829384, "firms": 16, "roic_cell": "roc24.xls / Industry Averages / H27", "wacc_cell": "wacc24.xls / Industry Averages / K38" }, { "year": 2026, "industry": "Coal & Related Energy", "roic": -0.04759627013362316, "wacc": 0.0840941403647961, "firms": 16, "roic_cell": "roc.xls / Industry Averages / H27", "wacc_cell": "wacc.xls / Industry Averages / K38" } ] }, { "industry": "Hotel/Gaming", "roic": 0.07923586420785926, "wacc": 0.069086415939617, "observations": [ { "year": 2015, "industry": "Hotel/Gaming", "roic": 0.08614503165915377, "wacc": 0.0646610597072489, "firms": 80, "roic_cell": "roc14.xls / Sheet1 / H52", "wacc_cell": "wacc14.xls / Sheet1 / K63" }, { "year": 2016, "industry": "Hotel/Gaming", "roic": 0.09405362722521454, "wacc": 0.059640158352076714, "firms": 73, "roic_cell": "roc15.xls / Sheet1 / H52", "wacc_cell": "wacc15.xls / Sheet1 / K63" }, { "year": 2017, "industry": "Hotel/Gaming", "roic": 0.10714257778945316, "wacc": 0.058465719945591674, "firms": 69, "roic_cell": "roc16.xls / Sheet1 / H52", "wacc_cell": "wacc16.xls / Sheet1 / K63" }, { "year": 2018, "industry": "Hotel/Gaming", "roic": 0.11330146432956961, "wacc": 0.059784350242444356, "firms": 70, "roic_cell": "roc17.xls / Sheet1 / H52", "wacc_cell": "wacc17.xls / Sheet1 / K63" }, { "year": 2019, "industry": "Hotel/Gaming", "roic": 0.1423, "wacc": 0.06519093800959715, "firms": 70, "roic_cell": "roc18.xls / Sheet1 / H52", "wacc_cell": "wacc18.xls / Sheet1 / K63" }, { "year": 2020, "industry": "Hotel/Gaming", "roic": 0.11639471697186574, "wacc": 0.06306391230812314, "firms": 65, "roic_cell": "roc19.xls / Sheet1 / H52", "wacc_cell": "wacc19.xls / Industry Averages / K63" }, { "year": 2021, "industry": "Hotel/Gaming", "roic": -0.052366069049734905, "wacc": 0.060850864558541794, "firms": 66, "roic_cell": "roc20.xls / Industry Averages / H52", "wacc_cell": "wacc20.xls / Industry Averages / K63" }, { "year": 2022, "industry": "Hotel/Gaming", "roic": -0.046887465393259886, "wacc": 0.0706801374459715, "firms": 66, "roic_cell": "roc21.xls / Industry Averages / H52", "wacc_cell": "wacc21.xls / Industry Averages / K63" }, { "year": 2023, "industry": "Hotel/Gaming", "roic": 0.02338560835877878, "wacc": 0.09184071807177843, "firms": 69, "roic_cell": "roc22.xls / Industry Averages / H52", "wacc_cell": "wacc22.xls / Industry Averages / K63" }, { "year": 2024, "industry": "Hotel/Gaming", "roic": 0.09988621756233888, "wacc": 0.080151500516448, "firms": 68, "roic_cell": "roc23.xls / Industry Averages / H52", "wacc_cell": "wacc23.xls / Industry Averages / K63" }, { "year": 2025, "industry": "Hotel/Gaming", "roic": 0.12172347058770536, "wacc": 0.08115420709954649, "firms": 65, "roic_cell": "roc24.xls / Industry Averages / H52", "wacc_cell": "wacc24.xls / Industry Averages / K63" }, { "year": 2026, "industry": "Hotel/Gaming", "roic": 0.14575119045322596, "wacc": 0.07355342501803572, "firms": 63, "roic_cell": "roc.xls / Industry Averages / H52", "wacc_cell": "wacc.xls / Industry Averages / K63" } ] }, { "industry": "Utility (Water)", "roic": 0.07897166477397786, "wacc": 0.05140013796098596, "observations": [ { "year": 2015, "industry": "Utility (Water)", "roic": 0.08852653353175773, "wacc": 0.062369678153552766, "firms": 19, "roic_cell": "roc14.xls / Sheet1 / H103", "wacc_cell": "wacc14.xls / Sheet1 / K114" }, { "year": 2016, "industry": "Utility (Water)", "roic": 0.0876847671935181, "wacc": 0.040993041142343305, "firms": 18, "roic_cell": "roc15.xls / Sheet1 / H103", "wacc_cell": "wacc15.xls / Sheet1 / K114" }, { "year": 2017, "industry": "Utility (Water)", "roic": 0.08727834573440395, "wacc": 0.049173876901902475, "firms": 22, "roic_cell": "roc16.xls / Sheet1 / H102", "wacc_cell": "wacc16.xls / Sheet1 / K113" }, { "year": 2018, "industry": "Utility (Water)", "roic": 0.08856327274239126, "wacc": 0.03761202870762296, "firms": 23, "roic_cell": "roc17.xls / Sheet1 / H102", "wacc_cell": "wacc17.xls / Sheet1 / K113" }, { "year": 2019, "industry": "Utility (Water)", "roic": 0.0844, "wacc": 0.04452659948660431, "firms": 19, "roic_cell": "roc18.xls / Sheet1 / H102", "wacc_cell": "wacc18.xls / Sheet1 / K113" }, { "year": 2020, "industry": "Utility (Water)", "roic": 0.07866652449173686, "wacc": 0.04573583327295343, "firms": 17, "roic_cell": "roc19.xls / Sheet1 / H102", "wacc_cell": "wacc19.xls / Industry Averages / K113" }, { "year": 2021, "industry": "Utility (Water)", "roic": 0.08050168864973231, "wacc": 0.03671052104735977, "firms": 17, "roic_cell": "roc20.xls / Industry Averages / H102", "wacc_cell": "wacc20.xls / Industry Averages / K113" }, { "year": 2022, "industry": "Utility (Water)", "roic": 0.07288249423034489, "wacc": 0.041290918141301244, "firms": 14, "roic_cell": "roc21.xls / Industry Averages / H102", "wacc_cell": "wacc21.xls / Industry Averages / K113" }, { "year": 2023, "industry": "Utility (Water)", "roic": 0.06906780182799742, "wacc": 0.08727865697908357, "firms": 16, "roic_cell": "roc22.xls / Industry Averages / H102", "wacc_cell": "wacc22.xls / Industry Averages / K113" }, { "year": 2024, "industry": "Utility (Water)", "roic": 0.06798956612265145, "wacc": 0.06034330788473936, "firms": 13, "roic_cell": "roc23.xls / Industry Averages / H102", "wacc_cell": "wacc23.xls / Industry Averages / K113" }, { "year": 2025, "industry": "Utility (Water)", "roic": 0.06959237321145335, "wacc": 0.06147503718699213, "firms": 15, "roic_cell": "roc24.xls / Industry Averages / H102", "wacc_cell": "wacc24.xls / Industry Averages / K113" }, { "year": 2026, "industry": "Utility (Water)", "roic": 0.07250660955174709, "wacc": 0.04929215662737624, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H102", "wacc_cell": "wacc.xls / Industry Averages / K113" } ] }, { "industry": "Trucking", "roic": 0.07878075911732409, "wacc": 0.07125894044731644, "observations": [ { "year": 2015, "industry": "Trucking", "roic": 0.09743749274392113, "wacc": 0.06631932470179353, "firms": 30, "roic_cell": "roc14.xls / Sheet1 / H100", "wacc_cell": "wacc14.xls / Sheet1 / K111" }, { "year": 2016, "industry": "Trucking", "roic": 0.12424124173117147, "wacc": 0.07222911980680462, "firms": 26, "roic_cell": "roc15.xls / Sheet1 / H100", "wacc_cell": "wacc15.xls / Sheet1 / K111" }, { "year": 2017, "industry": "Trucking", "roic": 0.0783922938081671, "wacc": 0.0593424892380143, "firms": 30, "roic_cell": "roc16.xls / Sheet1 / H100", "wacc_cell": "wacc16.xls / Sheet1 / K111" }, { "year": 2018, "industry": "Trucking", "roic": 0.0706972616838973, "wacc": 0.06225089064249065, "firms": 30, "roic_cell": "roc17.xls / Sheet1 / H100", "wacc_cell": "wacc17.xls / Sheet1 / K111" }, { "year": 2019, "industry": "Trucking", "roic": 0.1053, "wacc": 0.06632357370235879, "firms": 28, "roic_cell": "roc18.xls / Sheet1 / H100", "wacc_cell": "wacc18.xls / Sheet1 / K111" }, { "year": 2020, "industry": "Trucking", "roic": 0.0032657923162551002, "wacc": 0.06744761545414059, "firms": 33, "roic_cell": "roc19.xls / Sheet1 / H100", "wacc_cell": "wacc19.xls / Industry Averages / K111" }, { "year": 2021, "industry": "Trucking", "roic": -0.04035655435213481, "wacc": 0.05093871987314971, "firms": 35, "roic_cell": "roc20.xls / Industry Averages / H100", "wacc_cell": "wacc20.xls / Industry Averages / K111" }, { "year": 2022, "industry": "Trucking", "roic": 0.057622813229085725, "wacc": 0.06507222502150964, "firms": 34, "roic_cell": "roc21.xls / Industry Averages / H100", "wacc_cell": "wacc21.xls / Industry Averages / K111" }, { "year": 2023, "industry": "Trucking", "roic": 0.13529236520773816, "wacc": 0.10332224468426371, "firms": 35, "roic_cell": "roc22.xls / Industry Averages / H100", "wacc_cell": "wacc22.xls / Industry Averages / K111" }, { "year": 2024, "industry": "Trucking", "roic": 0.12748742307030905, "wacc": 0.08273087282127708, "firms": 22, "roic_cell": "roc23.xls / Industry Averages / H100", "wacc_cell": "wacc23.xls / Industry Averages / K111" }, { "year": 2025, "industry": "Trucking", "roic": 0.09299440516178187, "wacc": 0.08391344189113639, "firms": 24, "roic_cell": "roc24.xls / Industry Averages / H100", "wacc_cell": "wacc24.xls / Industry Averages / K111" }, { "year": 2026, "industry": "Trucking", "roic": 0.0929945748076969, "wacc": 0.07521676753085833, "firms": 26, "roic_cell": "roc.xls / Industry Averages / H100", "wacc_cell": "wacc.xls / Industry Averages / K111" } ] }, { "industry": "Real Estate (Operations & Services)", "roic": 0.07382776176597805, "wacc": 0.0660411500889911, "observations": [ { "year": 2015, "industry": "Real Estate (Operations & Services)", "roic": 0.18119112917192917, "wacc": 0.06941001907546011, "firms": 52, "roic_cell": "roc14.xls / Sheet1 / H74", "wacc_cell": "wacc14.xls / Sheet1 / K85" }, { "year": 2016, "industry": "Real Estate (Operations & Services)", "roic": 0.10524838114320878, "wacc": 0.07659932838515915, "firms": 55, "roic_cell": "roc15.xls / Sheet1 / H74", "wacc_cell": "wacc15.xls / Sheet1 / K85" }, { "year": 2017, "industry": "Real Estate (Operations & Services)", "roic": 0.11216263155259285, "wacc": 0.05544125634630431, "firms": 54, "roic_cell": "roc16.xls / Sheet1 / H74", "wacc_cell": "wacc16.xls / Sheet1 / K85" }, { "year": 2018, "industry": "Real Estate (Operations & Services)", "roic": 0.11048524973121876, "wacc": 0.06129504917942062, "firms": 60, "roic_cell": "roc17.xls / Sheet1 / H74", "wacc_cell": "wacc17.xls / Sheet1 / K85" }, { "year": 2019, "industry": "Real Estate (Operations & Services)", "roic": 0.1108, "wacc": 0.0782479985361859, "firms": 59, "roic_cell": "roc18.xls / Sheet1 / H74", "wacc_cell": "wacc18.xls / Sheet1 / K85" }, { "year": 2020, "industry": "Real Estate (Operations & Services)", "roic": 0.11469429646037563, "wacc": 0.05171028337550662, "firms": 57, "roic_cell": "roc19.xls / Sheet1 / H74", "wacc_cell": "wacc19.xls / Industry Averages / K85" }, { "year": 2021, "industry": "Real Estate (Operations & Services)", "roic": 0.07971133246877254, "wacc": 0.04293518982315841, "firms": 61, "roic_cell": "roc20.xls / Industry Averages / H74", "wacc_cell": "wacc20.xls / Industry Averages / K85" }, { "year": 2022, "industry": "Real Estate (Operations & Services)", "roic": -0.027979285653854057, "wacc": 0.0501292778459204, "firms": 51, "roic_cell": "roc21.xls / Industry Averages / H74", "wacc_cell": "wacc21.xls / Industry Averages / K85" }, { "year": 2023, "industry": "Real Estate (Operations & Services)", "roic": 0.010758116120213667, "wacc": 0.07827223502196382, "firms": 60, "roic_cell": "roc22.xls / Industry Averages / H74", "wacc_cell": "wacc22.xls / Industry Averages / K85" }, { "year": 2024, "industry": "Real Estate (Operations & Services)", "roic": 0.0006711915964746503, "wacc": 0.07296578210632138, "firms": 60, "roic_cell": "roc23.xls / Industry Averages / H74", "wacc_cell": "wacc23.xls / Industry Averages / K85" }, { "year": 2025, "industry": "Real Estate (Operations & Services)", "roic": 0.028763124525455864, "wacc": 0.0814030408812946, "firms": 60, "roic_cell": "roc24.xls / Industry Averages / H74", "wacc_cell": "wacc24.xls / Industry Averages / K85" }, { "year": 2026, "industry": "Real Estate (Operations & Services)", "roic": 0.059426974075348735, "wacc": 0.07408434049119778, "firms": 54, "roic_cell": "roc.xls / Industry Averages / H74", "wacc_cell": "wacc.xls / Industry Averages / K85" } ] }, { "industry": "Air Transport", "roic": 0.06774039738299395, "wacc": 0.06020321754357171, "observations": [ { "year": 2015, "industry": "Air Transport", "roic": 0.09501596841943538, "wacc": 0.05284387990314075, "firms": 22, "roic_cell": "roc14.xls / Sheet1 / H11", "wacc_cell": "wacc14.xls / Sheet1 / K22" }, { "year": 2016, "industry": "Air Transport", "roic": 0.1856792166614062, "wacc": 0.0681040919862893, "firms": 20, "roic_cell": "roc15.xls / Sheet1 / H11", "wacc_cell": "wacc15.xls / Sheet1 / K22" }, { "year": 2017, "industry": "Air Transport", "roic": 0.1785654623321894, "wacc": 0.060588681100128744, "firms": 18, "roic_cell": "roc16.xls / Sheet1 / H11", "wacc_cell": "wacc16.xls / Sheet1 / K22" }, { "year": 2018, "industry": "Air Transport", "roic": 0.13501065069918713, "wacc": 0.056403446030331685, "firms": 17, "roic_cell": "roc17.xls / Sheet1 / H11", "wacc_cell": "wacc17.xls / Sheet1 / K22" }, { "year": 2019, "industry": "Air Transport", "roic": 0.1364, "wacc": 0.06103885550460401, "firms": 18, "roic_cell": "roc18.xls / Sheet1 / H11", "wacc_cell": "wacc18.xls / Sheet1 / K22" }, { "year": 2020, "industry": "Air Transport", "roic": 0.1369202672601922, "wacc": 0.05859756571191287, "firms": 18, "roic_cell": "roc19.xls / Sheet1 / H11", "wacc_cell": "wacc19.xls / Industry Averages / K22" }, { "year": 2021, "industry": "Air Transport", "roic": -0.16065422687831812, "wacc": 0.04611256173113587, "firms": 17, "roic_cell": "roc20.xls / Industry Averages / H11", "wacc_cell": "wacc20.xls / Industry Averages / K22" }, { "year": 2022, "industry": "Air Transport", "roic": -0.19809329117768548, "wacc": 0.04826269306799758, "firms": 21, "roic_cell": "roc21.xls / Industry Averages / H11", "wacc_cell": "wacc21.xls / Industry Averages / K22" }, { "year": 2023, "industry": "Air Transport", "roic": 0.03075109258968068, "wacc": 0.06976852046117993, "firms": 21, "roic_cell": "roc22.xls / Industry Averages / H11", "wacc_cell": "wacc22.xls / Industry Averages / K22" }, { "year": 2024, "industry": "Air Transport", "roic": 0.1092325173386668, "wacc": 0.06062196095222791, "firms": 25, "roic_cell": "roc23.xls / Industry Averages / H11", "wacc_cell": "wacc23.xls / Industry Averages / K22" }, { "year": 2025, "industry": "Air Transport", "roic": 0.08476398601412484, "wacc": 0.07285140268219722, "firms": 24, "roic_cell": "roc24.xls / Industry Averages / H11", "wacc_cell": "wacc24.xls / Industry Averages / K22" }, { "year": 2026, "industry": "Air Transport", "roic": 0.07929312533704834, "wacc": 0.06724495139171459, "firms": 23, "roic_cell": "roc.xls / Industry Averages / H11", "wacc_cell": "wacc.xls / Industry Averages / K22" } ] }, { "industry": "Power", "roic": 0.06622664020182857, "wacc": 0.045087004128058966, "observations": [ { "year": 2015, "industry": "Power", "roic": 0.06970942015755369, "wacc": 0.04768154666720205, "firms": 82, "roic_cell": "roc14.xls / Sheet1 / H68", "wacc_cell": "wacc14.xls / Sheet1 / K79" }, { "year": 2016, "industry": "Power", "roic": 0.07199536034262638, "wacc": 0.04806059465021276, "firms": 73, "roic_cell": "roc15.xls / Sheet1 / H68", "wacc_cell": "wacc15.xls / Sheet1 / K79" }, { "year": 2017, "industry": "Power", "roic": 0.07316796469289187, "wacc": 0.0381384866693511, "firms": 68, "roic_cell": "roc16.xls / Sheet1 / H68", "wacc_cell": "wacc16.xls / Sheet1 / K79" }, { "year": 2018, "industry": "Power", "roic": 0.06425913351566719, "wacc": 0.04007691973258906, "firms": 61, "roic_cell": "roc17.xls / Sheet1 / H68", "wacc_cell": "wacc17.xls / Sheet1 / K79" }, { "year": 2019, "industry": "Power", "roic": 0.0691, "wacc": 0.044892712774959924, "firms": 51, "roic_cell": "roc18.xls / Sheet1 / H68", "wacc_cell": "wacc18.xls / Sheet1 / K79" }, { "year": 2020, "industry": "Power", "roic": 0.06475986797197382, "wacc": 0.03706139461880331, "firms": 52, "roic_cell": "roc19.xls / Sheet1 / H68", "wacc_cell": "wacc19.xls / Industry Averages / K79" }, { "year": 2021, "industry": "Power", "roic": 0.0680220903268518, "wacc": 0.029034104703269403, "firms": 55, "roic_cell": "roc20.xls / Industry Averages / H68", "wacc_cell": "wacc20.xls / Industry Averages / K79" }, { "year": 2022, "industry": "Power", "roic": 0.06057838725612412, "wacc": 0.03700541558243296, "firms": 50, "roic_cell": "roc21.xls / Industry Averages / H68", "wacc_cell": "wacc21.xls / Industry Averages / K79" }, { "year": 2023, "industry": "Power", "roic": 0.06042080967715359, "wacc": 0.061661029480277525, "firms": 48, "roic_cell": "roc22.xls / Industry Averages / H68", "wacc_cell": "wacc22.xls / Industry Averages / K79" }, { "year": 2024, "industry": "Power", "roic": 0.05783880879545163, "wacc": 0.05189644229561903, "firms": 50, "roic_cell": "roc23.xls / Industry Averages / H68", "wacc_cell": "wacc23.xls / Industry Averages / K79" }, { "year": 2025, "industry": "Power", "roic": 0.06564911548274062, "wacc": 0.05539199477433261, "firms": 48, "roic_cell": "roc24.xls / Industry Averages / H68", "wacc_cell": "wacc24.xls / Industry Averages / K79" }, { "year": 2026, "industry": "Power", "roic": 0.06921872420290816, "wacc": 0.050143407587657896, "firms": 46, "roic_cell": "roc.xls / Industry Averages / H68", "wacc_cell": "wacc.xls / Industry Averages / K79" } ] }, { "industry": "Real Estate (General/Diversified)", "roic": 0.066134608695616, "wacc": 0.06914495228595376, "observations": [ { "year": 2015, "industry": "Real Estate (General/Diversified)", "roic": 0.19421984566348535, "wacc": 0.10311430630650323, "firms": 11, "roic_cell": "roc14.xls / Sheet1 / H73", "wacc_cell": "wacc14.xls / Sheet1 / K84" }, { "year": 2016, "industry": "Real Estate (General/Diversified)", "roic": 0.03131340126009342, "wacc": 0.08053436604518152, "firms": 12, "roic_cell": "roc15.xls / Sheet1 / H73", "wacc_cell": "wacc15.xls / Sheet1 / K84" }, { "year": 2017, "industry": "Real Estate (General/Diversified)", "roic": 0.051324132380901374, "wacc": 0.08144455944568937, "firms": 11, "roic_cell": "roc16.xls / Sheet1 / H73", "wacc_cell": "wacc16.xls / Sheet1 / K84" }, { "year": 2018, "industry": "Real Estate (General/Diversified)", "roic": 0.04315030302184325, "wacc": 0.05579644533799533, "firms": 10, "roic_cell": "roc17.xls / Sheet1 / H73", "wacc_cell": "wacc17.xls / Sheet1 / K84" }, { "year": 2019, "industry": "Real Estate (General/Diversified)", "roic": 0.1199, "wacc": 0.08110357179499908, "firms": 11, "roic_cell": "roc18.xls / Sheet1 / H73", "wacc_cell": "wacc18.xls / Sheet1 / K84" }, { "year": 2020, "industry": "Real Estate (General/Diversified)", "roic": 0.07412021651272707, "wacc": 0.07795017005311067, "firms": 12, "roic_cell": "roc19.xls / Sheet1 / H73", "wacc_cell": "wacc19.xls / Industry Averages / K84" }, { "year": 2021, "industry": "Real Estate (General/Diversified)", "roic": 0.01955925775268762, "wacc": 0.038885662050234415, "firms": 11, "roic_cell": "roc20.xls / Industry Averages / H73", "wacc_cell": "wacc20.xls / Industry Averages / K84" }, { "year": 2022, "industry": "Real Estate (General/Diversified)", "roic": 0.05010128554822282, "wacc": 0.04716870240774336, "firms": 10, "roic_cell": "roc21.xls / Industry Averages / H73", "wacc_cell": "wacc21.xls / Industry Averages / K84" }, { "year": 2023, "industry": "Real Estate (General/Diversified)", "roic": 0.06512491651609979, "wacc": 0.07305137179675997, "firms": 12, "roic_cell": "roc22.xls / Industry Averages / H73", "wacc_cell": "wacc22.xls / Industry Averages / K84" }, { "year": 2024, "industry": "Real Estate (General/Diversified)", "roic": 0.05312220372276945, "wacc": 0.05829880338240528, "firms": 11, "roic_cell": "roc23.xls / Industry Averages / H73", "wacc_cell": "wacc23.xls / Industry Averages / K84" }, { "year": 2025, "industry": "Real Estate (General/Diversified)", "roic": 0.03973051125363468, "wacc": 0.06988802215691625, "firms": 11, "roic_cell": "roc24.xls / Industry Averages / H73", "wacc_cell": "wacc24.xls / Industry Averages / K84" }, { "year": 2026, "industry": "Real Estate (General/Diversified)", "roic": 0.05194923071492735, "wacc": 0.06250344665390667, "firms": 12, "roic_cell": "roc.xls / Industry Averages / H73", "wacc_cell": "wacc.xls / Industry Averages / K84" } ] }, { "industry": "Utility (General)", "roic": 0.06416214669776257, "wacc": 0.04081627441803568, "observations": [ { "year": 2015, "industry": "Utility (General)", "roic": 0.0662182283021355, "wacc": 0.04065994427171616, "firms": 21, "roic_cell": "roc14.xls / Sheet1 / H102", "wacc_cell": "wacc14.xls / Sheet1 / K113" }, { "year": 2016, "industry": "Utility (General)", "roic": 0.06956030005379849, "wacc": 0.041392600581720326, "firms": 20, "roic_cell": "roc15.xls / Sheet1 / H102", "wacc_cell": "wacc15.xls / Sheet1 / K113" }, { "year": 2017, "industry": "Utility (General)", "roic": 0.06808283642608869, "wacc": 0.03470585901516643, "firms": 18, "roic_cell": "roc16.xls / Sheet1 / H101", "wacc_cell": "wacc16.xls / Sheet1 / K112" }, { "year": 2018, "industry": "Utility (General)", "roic": 0.06213101115153529, "wacc": 0.032824705463568055, "firms": 18, "roic_cell": "roc17.xls / Sheet1 / H101", "wacc_cell": "wacc17.xls / Sheet1 / K112" }, { "year": 2019, "industry": "Utility (General)", "roic": 0.0673, "wacc": 0.036091067471320154, "firms": 18, "roic_cell": "roc18.xls / Sheet1 / H101", "wacc_cell": "wacc18.xls / Sheet1 / K112" }, { "year": 2020, "industry": "Utility (General)", "roic": 0.0662603132854595, "wacc": 0.02852496166624433, "firms": 16, "roic_cell": "roc19.xls / Sheet1 / H101", "wacc_cell": "wacc19.xls / Industry Averages / K112" }, { "year": 2021, "industry": "Utility (General)", "roic": 0.06785090533886397, "wacc": 0.031304345632403356, "firms": 16, "roic_cell": "roc20.xls / Industry Averages / H101", "wacc_cell": "wacc20.xls / Industry Averages / K112" }, { "year": 2022, "industry": "Utility (General)", "roic": 0.05911778581571151, "wacc": 0.038733845915169936, "firms": 16, "roic_cell": "roc21.xls / Industry Averages / H101", "wacc_cell": "wacc21.xls / Industry Averages / K112" }, { "year": 2023, "industry": "Utility (General)", "roic": 0.058204550746344036, "wacc": 0.0590445597525051, "firms": 15, "roic_cell": "roc22.xls / Industry Averages / H101", "wacc_cell": "wacc22.xls / Industry Averages / K112" }, { "year": 2024, "industry": "Utility (General)", "roic": 0.06473139954433985, "wacc": 0.050942219623686315, "firms": 14, "roic_cell": "roc23.xls / Industry Averages / H101", "wacc_cell": "wacc23.xls / Industry Averages / K112" }, { "year": 2025, "industry": "Utility (General)", "roic": 0.060541913857707054, "wacc": 0.05199219589015447, "firms": 14, "roic_cell": "roc24.xls / Industry Averages / H101", "wacc_cell": "wacc24.xls / Industry Averages / K112" }, { "year": 2026, "industry": "Utility (General)", "roic": 0.05994651585116697, "wacc": 0.0435789877327735, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H101", "wacc_cell": "wacc.xls / Industry Averages / K112" } ] }, { "industry": "Telecom (Wireless)", "roic": 0.05784444085867898, "wacc": 0.0561035043131666, "observations": [ { "year": 2015, "industry": "Telecom (Wireless)", "roic": 0.00916568394739649, "wacc": 0.04788999013919412, "firms": 21, "roic_cell": "roc14.xls / Sheet1 / H94", "wacc_cell": "wacc14.xls / Sheet1 / K105" }, { "year": 2016, "industry": "Telecom (Wireless)", "roic": 0.015217751000214443, "wacc": 0.057115711813887804, "firms": 19, "roic_cell": "roc15.xls / Sheet1 / H94", "wacc_cell": "wacc15.xls / Sheet1 / K105" }, { "year": 2017, "industry": "Telecom (Wireless)", "roic": 0.024448506386119312, "wacc": 0.052218464057227416, "firms": 17, "roic_cell": "roc16.xls / Sheet1 / H94", "wacc_cell": "wacc16.xls / Sheet1 / K105" }, { "year": 2018, "industry": "Telecom (Wireless)", "roic": 0.05434435492284262, "wacc": 0.05722528306147689, "firms": 18, "roic_cell": "roc17.xls / Sheet1 / H94", "wacc_cell": "wacc17.xls / Sheet1 / K105" }, { "year": 2019, "industry": "Telecom (Wireless)", "roic": 0.0666, "wacc": 0.06565500878096263, "firms": 21, "roic_cell": "roc18.xls / Sheet1 / H94", "wacc_cell": "wacc18.xls / Sheet1 / K105" }, { "year": 2020, "industry": "Telecom (Wireless)", "roic": 0.05654557535713607, "wacc": 0.04963105045931475, "firms": 18, "roic_cell": "roc19.xls / Sheet1 / H94", "wacc_cell": "wacc19.xls / Industry Averages / K105" }, { "year": 2021, "industry": "Telecom (Wireless)", "roic": 0.10222796915324003, "wacc": 0.028881101621496843, "firms": 16, "roic_cell": "roc20.xls / Industry Averages / H94", "wacc_cell": "wacc20.xls / Industry Averages / K105" }, { "year": 2022, "industry": "Telecom (Wireless)", "roic": 0.0518063778344608, "wacc": 0.04288059005288992, "firms": 17, "roic_cell": "roc21.xls / Industry Averages / H94", "wacc_cell": "wacc21.xls / Industry Averages / K105" }, { "year": 2023, "industry": "Telecom (Wireless)", "roic": 0.061518831942779746, "wacc": 0.07797121929156196, "firms": 16, "roic_cell": "roc22.xls / Industry Averages / H94", "wacc_cell": "wacc22.xls / Industry Averages / K105" }, { "year": 2024, "industry": "Telecom (Wireless)", "roic": 0.06548378425028921, "wacc": 0.0697940873655997, "firms": 13, "roic_cell": "roc23.xls / Industry Averages / H94", "wacc_cell": "wacc23.xls / Industry Averages / K105" }, { "year": 2025, "industry": "Telecom (Wireless)", "roic": 0.08305425936497644, "wacc": 0.06919542841367643, "firms": 11, "roic_cell": "roc24.xls / Industry Averages / H94", "wacc_cell": "wacc24.xls / Industry Averages / K105" }, { "year": 2026, "industry": "Telecom (Wireless)", "roic": 0.10372019614469251, "wacc": 0.0547841167007108, "firms": 12, "roic_cell": "roc.xls / Industry Averages / H94", "wacc_cell": "wacc.xls / Industry Averages / K105" } ] }, { "industry": "Electronics (Consumer & Office)", "roic": 0.04027660688136437, "wacc": 0.08126016444882708, "observations": [ { "year": 2015, "industry": "Electronics (Consumer & Office)", "roic": 0.1829116783256746, "wacc": 0.0972602146337652, "firms": 28, "roic_cell": "roc14.xls / Sheet1 / H36", "wacc_cell": "wacc14.xls / Sheet1 / K47" }, { "year": 2016, "industry": "Electronics (Consumer & Office)", "roic": 0.20176415177315551, "wacc": 0.08720301038714508, "firms": 25, "roic_cell": "roc15.xls / Sheet1 / H36", "wacc_cell": "wacc15.xls / Sheet1 / K47" }, { "year": 2017, "industry": "Electronics (Consumer & Office)", "roic": 0.057885611802422805, "wacc": 0.0761025735091849, "firms": 24, "roic_cell": "roc16.xls / Sheet1 / H36", "wacc_cell": "wacc16.xls / Sheet1 / K47" }, { "year": 2018, "industry": "Electronics (Consumer & Office)", "roic": -0.055411196987165984, "wacc": 0.07672581384639704, "firms": 24, "roic_cell": "roc17.xls / Sheet1 / H36", "wacc_cell": "wacc17.xls / Sheet1 / K47" }, { "year": 2019, "industry": "Electronics (Consumer & Office)", "roic": -0.0351, "wacc": 0.09212294252379061, "firms": 19, "roic_cell": "roc18.xls / Sheet1 / H36", "wacc_cell": "wacc18.xls / Sheet1 / K47" }, { "year": 2020, "industry": "Electronics (Consumer & Office)", "roic": -0.02117144435931501, "wacc": 0.07558813122889214, "firms": 20, "roic_cell": "roc19.xls / Sheet1 / H36", "wacc_cell": "wacc19.xls / Industry Averages / K47" }, { "year": 2021, "industry": "Electronics (Consumer & Office)", "roic": 0.04660749238558445, "wacc": 0.05157155359876793, "firms": 22, "roic_cell": "roc20.xls / Industry Averages / H36", "wacc_cell": "wacc20.xls / Industry Averages / K47" }, { "year": 2022, "industry": "Electronics (Consumer & Office)", "roic": 0.18322191946470803, "wacc": 0.05433250166039829, "firms": 16, "roic_cell": "roc21.xls / Industry Averages / H36", "wacc_cell": "wacc21.xls / Industry Averages / K47" }, { "year": 2023, "industry": "Electronics (Consumer & Office)", "roic": 0.05463891445559998, "wacc": 0.11764194761083187, "firms": 16, "roic_cell": "roc22.xls / Industry Averages / H36", "wacc_cell": "wacc22.xls / Industry Averages / K47" }, { "year": 2024, "industry": "Electronics (Consumer & Office)", "roic": 0.009542635546224023, "wacc": 0.08904933447437148, "firms": 13, "roic_cell": "roc23.xls / Industry Averages / H36", "wacc_cell": "wacc23.xls / Industry Averages / K47" }, { "year": 2025, "industry": "Electronics (Consumer & Office)", "roic": -0.058115332425485076, "wacc": 0.08121037939099668, "firms": 11, "roic_cell": "roc24.xls / Industry Averages / H36", "wacc_cell": "wacc24.xls / Industry Averages / K47" }, { "year": 2026, "industry": "Electronics (Consumer & Office)", "roic": -0.0834551474050309, "wacc": 0.07631357052138382, "firms": 8, "roic_cell": "roc.xls / Industry Averages / H36", "wacc_cell": "wacc.xls / Industry Averages / K47" } ] }, { "industry": "Auto & Truck", "roic": 0.039740462894244905, "wacc": 0.06537082843774553, "observations": [ { "year": 2015, "industry": "Auto & Truck", "roic": 0.03305503971092826, "wacc": 0.050893622119948426, "firms": 22, "roic_cell": "roc14.xls / Sheet1 / H13", "wacc_cell": "wacc14.xls / Sheet1 / K24" }, { "year": 2016, "industry": "Auto & Truck", "roic": 0.05063833144145695, "wacc": 0.04695024777254853, "firms": 19, "roic_cell": "roc15.xls / Sheet1 / H13", "wacc_cell": "wacc15.xls / Sheet1 / K24" }, { "year": 2017, "industry": "Auto & Truck", "roic": 0.05867683253294186, "wacc": 0.041597753886801626, "firms": 15, "roic_cell": "roc16.xls / Sheet1 / H13", "wacc_cell": "wacc16.xls / Sheet1 / K24" }, { "year": 2018, "industry": "Auto & Truck", "roic": 0.03969131080440939, "wacc": 0.05061033837843114, "firms": 18, "roic_cell": "roc17.xls / Sheet1 / H13", "wacc_cell": "wacc17.xls / Sheet1 / K24" }, { "year": 2019, "industry": "Auto & Truck", "roic": 0.0363, "wacc": 0.04580513681079275, "firms": 14, "roic_cell": "roc18.xls / Sheet1 / H13", "wacc_cell": "wacc18.xls / Sheet1 / K24" }, { "year": 2020, "industry": "Auto & Truck", "roic": 0.028910253439599635, "wacc": 0.04400913492821854, "firms": 13, "roic_cell": "roc19.xls / Sheet1 / H13", "wacc_cell": "wacc19.xls / Industry Averages / K24" }, { "year": 2021, "industry": "Auto & Truck", "roic": 0.011709090822045768, "wacc": 0.05647505942434049, "firms": 19, "roic_cell": "roc20.xls / Industry Averages / H13", "wacc_cell": "wacc20.xls / Industry Averages / K24" }, { "year": 2022, "industry": "Auto & Truck", "roic": 0.04741201075424156, "wacc": 0.0568741748062216, "firms": 26, "roic_cell": "roc21.xls / Industry Averages / H13", "wacc_cell": "wacc21.xls / Industry Averages / K24" }, { "year": 2023, "industry": "Auto & Truck", "roic": 0.06461347054513161, "wacc": 0.10150124989331025, "firms": 31, "roic_cell": "roc22.xls / Industry Averages / H13", "wacc_cell": "wacc22.xls / Industry Averages / K24" }, { "year": 2024, "industry": "Auto & Truck", "roic": 0.05186632508660861, "wacc": 0.0925675842254241, "firms": 34, "roic_cell": "roc23.xls / Industry Averages / H13", "wacc_cell": "wacc23.xls / Industry Averages / K24" }, { "year": 2025, "industry": "Auto & Truck", "roic": 0.0315387610798191, "wacc": 0.10336469764361451, "firms": 34, "roic_cell": "roc24.xls / Industry Averages / H13", "wacc_cell": "wacc24.xls / Industry Averages / K24" }, { "year": 2026, "industry": "Auto & Truck", "roic": 0.022474128513756082, "wacc": 0.0938009413632943, "firms": 33, "roic_cell": "roc.xls / Industry Averages / H13", "wacc_cell": "wacc.xls / Industry Averages / K24" } ] }, { "industry": "Green & Renewable Energy", "roic": 0.03788132839020087, "wacc": 0.06190796411181992, "observations": [ { "year": 2015, "industry": "Green & Renewable Energy", "roic": 0.043633372723769055, "wacc": 0.058008624195320255, "firms": 26, "roic_cell": "roc14.xls / Sheet1 / H46", "wacc_cell": "wacc14.xls / Sheet1 / K57" }, { "year": 2016, "industry": "Green & Renewable Energy", "roic": 0.028058671637783923, "wacc": 0.06533888895945686, "firms": 28, "roic_cell": "roc15.xls / Sheet1 / H46", "wacc_cell": "wacc15.xls / Sheet1 / K57" }, { "year": 2017, "industry": "Green & Renewable Energy", "roic": 0.03781567200298601, "wacc": 0.046685243271510544, "firms": 25, "roic_cell": "roc16.xls / Sheet1 / H46", "wacc_cell": "wacc16.xls / Sheet1 / K57" }, { "year": 2018, "industry": "Green & Renewable Energy", "roic": 0.01936421237922055, "wacc": 0.05767690939892689, "firms": 22, "roic_cell": "roc17.xls / Sheet1 / H46", "wacc_cell": "wacc17.xls / Sheet1 / K57" }, { "year": 2019, "industry": "Green & Renewable Energy", "roic": 0.0242, "wacc": 0.07429434116797282, "firms": 21, "roic_cell": "roc18.xls / Sheet1 / H46", "wacc_cell": "wacc18.xls / Sheet1 / K57" }, { "year": 2020, "industry": "Green & Renewable Energy", "roic": 0.013934693236192324, "wacc": 0.04983374756605573, "firms": 22, "roic_cell": "roc19.xls / Sheet1 / H46", "wacc_cell": "wacc19.xls / Industry Averages / K57" }, { "year": 2021, "industry": "Green & Renewable Energy", "roic": 0.06893357173637996, "wacc": 0.04246175928540003, "firms": 25, "roic_cell": "roc20.xls / Industry Averages / H46", "wacc_cell": "wacc20.xls / Industry Averages / K57" }, { "year": 2022, "industry": "Green & Renewable Energy", "roic": 0.05726690193277605, "wacc": 0.07318264451989968, "firms": 20, "roic_cell": "roc21.xls / Industry Averages / H46", "wacc_cell": "wacc21.xls / Industry Averages / K57" }, { "year": 2023, "industry": "Green & Renewable Energy", "roic": 0.046816390058494056, "wacc": 0.08934596981927857, "firms": 19, "roic_cell": "roc22.xls / Industry Averages / H46", "wacc_cell": "wacc22.xls / Industry Averages / K57" }, { "year": 2024, "industry": "Green & Renewable Energy", "roic": 0.041502730750869, "wacc": 0.060675004825720386, "firms": 17, "roic_cell": "roc23.xls / Industry Averages / H46", "wacc_cell": "wacc23.xls / Industry Averages / K57" }, { "year": 2025, "industry": "Green & Renewable Energy", "roic": 0.03668230812976016, "wacc": 0.06497421105135684, "firms": 18, "roic_cell": "roc24.xls / Industry Averages / H46", "wacc_cell": "wacc24.xls / Industry Averages / K57" }, { "year": 2026, "industry": "Green & Renewable Energy", "roic": 0.036367416094179386, "wacc": 0.06041822528094039, "firms": 15, "roic_cell": "roc.xls / Industry Averages / H46", "wacc_cell": "wacc.xls / Industry Averages / K57" } ] }, { "industry": "R.E.I.T.", "roic": 0.02903346995223743, "wacc": 0.05189844753863632, "observations": [ { "year": 2015, "industry": "R.E.I.T.", "roic": 0.02559319814537518, "wacc": 0.04441575679126259, "firms": 213, "roic_cell": "roc14.xls / Sheet1 / H71", "wacc_cell": "wacc14.xls / Sheet1 / K82" }, { "year": 2016, "industry": "R.E.I.T.", "roic": 0.027270455835469182, "wacc": 0.04611718671546379, "firms": 221, "roic_cell": "roc15.xls / Sheet1 / H71", "wacc_cell": "wacc15.xls / Sheet1 / K82" }, { "year": 2017, "industry": "R.E.I.T.", "roic": 0.030109105140737825, "wacc": 0.04473618025798981, "firms": 238, "roic_cell": "roc16.xls / Sheet1 / H71", "wacc_cell": "wacc16.xls / Sheet1 / K82" }, { "year": 2018, "industry": "R.E.I.T.", "roic": 0.030797432393043136, "wacc": 0.04432885728427598, "firms": 244, "roic_cell": "roc17.xls / Sheet1 / H71", "wacc_cell": "wacc17.xls / Sheet1 / K82" }, { "year": 2019, "industry": "R.E.I.T.", "roic": 0.0317, "wacc": 0.04801109072712561, "firms": 238, "roic_cell": "roc18.xls / Sheet1 / H71", "wacc_cell": "wacc18.xls / Sheet1 / K82" }, { "year": 2020, "industry": "R.E.I.T.", "roic": 0.029249315554869825, "wacc": 0.039035651974590066, "firms": 234, "roic_cell": "roc19.xls / Sheet1 / H71", "wacc_cell": "wacc19.xls / Industry Averages / K82" }, { "year": 2021, "industry": "R.E.I.T.", "roic": 0.020493526397506158, "wacc": 0.04564584276358535, "firms": 238, "roic_cell": "roc20.xls / Industry Averages / H71", "wacc_cell": "wacc20.xls / Industry Averages / K82" }, { "year": 2022, "industry": "R.E.I.T.", "roic": 0.02748301739470577, "wacc": 0.05506985514503228, "firms": 238, "roic_cell": "roc21.xls / Industry Averages / H71", "wacc_cell": "wacc21.xls / Industry Averages / K82" }, { "year": 2023, "industry": "R.E.I.T.", "roic": 0.03291953537764929, "wacc": 0.07297024161006857, "firms": 223, "roic_cell": "roc22.xls / Industry Averages / H71", "wacc_cell": "wacc22.xls / Industry Averages / K82" }, { "year": 2024, "industry": "R.E.I.T.", "roic": 0.02981217511772447, "wacc": 0.06308888005999957, "firms": 193, "roic_cell": "roc23.xls / Industry Averages / H71", "wacc_cell": "wacc23.xls / Industry Averages / K82" }, { "year": 2025, "industry": "R.E.I.T.", "roic": 0.030943075263370073, "wacc": 0.06618516692498519, "firms": 192, "roic_cell": "roc24.xls / Industry Averages / H71", "wacc_cell": "wacc24.xls / Industry Averages / K82" }, { "year": 2026, "industry": "R.E.I.T.", "roic": 0.03203080280639824, "wacc": 0.05317666020925715, "firms": 190, "roic_cell": "roc.xls / Industry Averages / H71", "wacc_cell": "wacc.xls / Industry Averages / K82" } ] }, { "industry": "Real Estate (Development)", "roic": 0.02412913642722798, "wacc": 0.05919598832480621, "observations": [ { "year": 2015, "industry": "Real Estate (Development)", "roic": 0.03284672134945228, "wacc": 0.06125702668345145, "firms": 18, "roic_cell": "roc14.xls / Sheet1 / H72", "wacc_cell": "wacc14.xls / Sheet1 / K83" }, { "year": 2016, "industry": "Real Estate (Development)", "roic": -0.008469127379741242, "wacc": 0.07392431457190085, "firms": 21, "roic_cell": "roc15.xls / Sheet1 / H72", "wacc_cell": "wacc15.xls / Sheet1 / K83" }, { "year": 2017, "industry": "Real Estate (Development)", "roic": 0.01575812955504497, "wacc": 0.047438171779364054, "firms": 18, "roic_cell": "roc16.xls / Sheet1 / H72", "wacc_cell": "wacc16.xls / Sheet1 / K83" }, { "year": 2018, "industry": "Real Estate (Development)", "roic": 0.022716325164062835, "wacc": 0.052054889413823566, "firms": 20, "roic_cell": "roc17.xls / Sheet1 / H72", "wacc_cell": "wacc17.xls / Sheet1 / K83" }, { "year": 2019, "industry": "Real Estate (Development)", "roic": 0.0088, "wacc": 0.071852165243363, "firms": 18, "roic_cell": "roc18.xls / Sheet1 / H72", "wacc_cell": "wacc18.xls / Sheet1 / K83" }, { "year": 2020, "industry": "Real Estate (Development)", "roic": 0.020832070614822694, "wacc": 0.060434996433102794, "firms": 20, "roic_cell": "roc19.xls / Sheet1 / H72", "wacc_cell": "wacc19.xls / Industry Averages / K83" }, { "year": 2021, "industry": "Real Estate (Development)", "roic": -0.014133381657184096, "wacc": 0.03599233638389006, "firms": 25, "roic_cell": "roc20.xls / Industry Averages / H72", "wacc_cell": "wacc20.xls / Industry Averages / K83" }, { "year": 2022, "industry": "Real Estate (Development)", "roic": 0.012884336467941742, "wacc": 0.045032780657681945, "firms": 19, "roic_cell": "roc21.xls / Industry Averages / H72", "wacc_cell": "wacc21.xls / Industry Averages / K83" }, { "year": 2023, "industry": "Real Estate (Development)", "roic": 0.06124687047515737, "wacc": 0.08399127925408982, "firms": 18, "roic_cell": "roc22.xls / Industry Averages / H72", "wacc_cell": "wacc22.xls / Industry Averages / K83" }, { "year": 2024, "industry": "Real Estate (Development)", "roic": 0.029287042485061747, "wacc": 0.054325937012590225, "firms": 17, "roic_cell": "roc23.xls / Industry Averages / H72", "wacc_cell": "wacc23.xls / Industry Averages / K83" }, { "year": 2025, "industry": "Real Estate (Development)", "roic": 0.03734709120429483, "wacc": 0.0658137340369494, "firms": 15, "roic_cell": "roc24.xls / Industry Averages / H72", "wacc_cell": "wacc24.xls / Industry Averages / K83" }, { "year": 2026, "industry": "Real Estate (Development)", "roic": 0.07043355884782262, "wacc": 0.058234228427467324, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H72", "wacc_cell": "wacc.xls / Industry Averages / K83" } ] } ], "snapshot": [ { "industry": "Tobacco", "roic": 0.6307780350577148, "wacc": 0.0693639802170545, "firms": 10, "roic_cell": "roc.xls / Industry Averages / H97", "wacc_cell": "wacc.xls / Industry Averages / K108" }, { "industry": "Computers/Peripherals", "roic": 0.4476035274383902, "wacc": 0.09707073132665844, "firms": 36, "roic_cell": "roc.xls / Industry Averages / H29", "wacc_cell": "wacc.xls / Industry Averages / K40" }, { "industry": "Retail (Building Supply)", "roic": 0.3494656524485739, "wacc": 0.09507487396524136, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H79", "wacc_cell": "wacc.xls / Industry Averages / K90" }, { "industry": "Household Products", "roic": 0.34419837512001855, "wacc": 0.07031359655279625, "firms": 110, "roic_cell": "roc.xls / Industry Averages / H53", "wacc_cell": "wacc.xls / Industry Averages / K64" }, { "industry": "Environmental & Waste Services", "roic": 0.31754796538384716, "wacc": 0.07425419573500486, "firms": 53, "roic_cell": "roc.xls / Industry Averages / H40", "wacc_cell": "wacc.xls / Industry Averages / K51" }, { "industry": "Healthcare Support Services", "roic": 0.3119296654846798, "wacc": 0.06826462981764432, "firms": 104, "roic_cell": "roc.xls / Industry Averages / H48", "wacc_cell": "wacc.xls / Industry Averages / K59" }, { "industry": "Software (System & Application)", "roic": 0.2931842949283384, "wacc": 0.09344048072400105, "firms": 309, "roic_cell": "roc.xls / Industry Averages / H92", "wacc_cell": "wacc.xls / Industry Averages / K103" }, { "industry": "Beverage (Soft)", "roic": 0.2902563541349132, "wacc": 0.06325671579570011, "firms": 27, "roic_cell": "roc.xls / Industry Averages / H18", "wacc_cell": "wacc.xls / Industry Averages / K29" }, { "industry": "Semiconductor Equip", "roic": 0.28404463068412095, "wacc": 0.09893581330056925, "firms": 31, "roic_cell": "roc.xls / Industry Averages / H87", "wacc_cell": "wacc.xls / Industry Averages / K98" }, { "industry": "Business & Consumer Services", "roic": 0.28297691435712685, "wacc": 0.0723350904186299, "firms": 155, "roic_cell": "roc.xls / Industry Averages / H22", "wacc_cell": "wacc.xls / Industry Averages / K33" }, { "industry": "Advertising", "roic": 0.2772269074749548, "wacc": 0.07806123736168302, "firms": 52, "roic_cell": "roc.xls / Industry Averages / H9", "wacc_cell": "wacc.xls / Industry Averages / K20" }, { "industry": "Semiconductor", "roic": 0.27226966835133587, "wacc": 0.10550619089928288, "firms": 66, "roic_cell": "roc.xls / Industry Averages / H86", "wacc_cell": "wacc.xls / Industry Averages / K97" }, { "industry": "Metals & Mining", "roic": 0.2704361776786952, "wacc": 0.08197386647097057, "firms": 73, "roic_cell": "roc.xls / Industry Averages / H60", "wacc_cell": "wacc.xls / Industry Averages / K71" }, { "industry": "Software (Entertainment)", "roic": 0.2701916640773067, "wacc": 0.08444745892589496, "firms": 77, "roic_cell": "roc.xls / Industry Averages / H90", "wacc_cell": "wacc.xls / Industry Averages / K101" }, { "industry": "Computer Services", "roic": 0.26348563236851774, "wacc": 0.07832070198141003, "firms": 64, "roic_cell": "roc.xls / Industry Averages / H28", "wacc_cell": "wacc.xls / Industry Averages / K39" }, { "industry": "Telecom. Equipment", "roic": 0.2547374909112715, "wacc": 0.07721433392584677, "firms": 57, "roic_cell": "roc.xls / Industry Averages / H95", "wacc_cell": "wacc.xls / Industry Averages / K106" }, { "industry": "Precious Metals", "roic": 0.25451637862422194, "wacc": 0.0746615642309349, "firms": 56, "roic_cell": "roc.xls / Industry Averages / H69", "wacc_cell": "wacc.xls / Industry Averages / K80" }, { "industry": "Engineering/Construction", "roic": 0.2531760347582192, "wacc": 0.08685545161468271, "firms": 48, "roic_cell": "roc.xls / Industry Averages / H38", "wacc_cell": "wacc.xls / Industry Averages / K49" }, { "industry": "Machinery", "roic": 0.24408325788322105, "wacc": 0.07699565637316959, "firms": 105, "roic_cell": "roc.xls / Industry Averages / H59", "wacc_cell": "wacc.xls / Industry Averages / K70" }, { "industry": "Information Services", "roic": 0.2217430042193927, "wacc": 0.06995815698857832, "firms": 15, "roic_cell": "roc.xls / Industry Averages / H54", "wacc_cell": "wacc.xls / Industry Averages / K65" }, { "industry": "Hospitals/Healthcare Facilities", "roic": 0.22163970318779982, "wacc": 0.06187135479202336, "firms": 31, "roic_cell": "roc.xls / Industry Averages / H51", "wacc_cell": "wacc.xls / Industry Averages / K62" }, { "industry": "Retail (Special Lines)", "roic": 0.21539093465658196, "wacc": 0.0801006485684676, "firms": 94, "roic_cell": "roc.xls / Industry Averages / H84", "wacc_cell": "wacc.xls / Industry Averages / K95" }, { "industry": "Shoe", "roic": 0.20929696659653424, "wacc": 0.0800507842361955, "firms": 11, "roic_cell": "roc.xls / Industry Averages / H89", "wacc_cell": "wacc.xls / Industry Averages / K100" }, { "industry": "Building Materials", "roic": 0.20164568716545334, "wacc": 0.07853655745549157, "firms": 41, "roic_cell": "roc.xls / Industry Averages / H21", "wacc_cell": "wacc.xls / Industry Averages / K32" }, { "industry": "Restaurant/Dining", "roic": 0.18360436293768279, "wacc": 0.07157604548474453, "firms": 64, "roic_cell": "roc.xls / Industry Averages / H77", "wacc_cell": "wacc.xls / Industry Averages / K88" }, { "industry": "Office Equipment & Services", "roic": 0.18260160203320722, "wacc": 0.07919785997210449, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H61", "wacc_cell": "wacc.xls / Industry Averages / K72" }, { "industry": "Electronics (General)", "roic": 0.17911725405258233, "wacc": 0.07854831500880348, "firms": 114, "roic_cell": "roc.xls / Industry Averages / H37", "wacc_cell": "wacc.xls / Industry Averages / K48" }, { "industry": "Food Wholesalers", "roic": 0.17837019301943033, "wacc": 0.06532155653709673, "firms": 13, "roic_cell": "roc.xls / Industry Averages / H44", "wacc_cell": "wacc.xls / Industry Averages / K55" }, { "industry": "Publishing & Newspapers", "roic": 0.17632773244458913, "wacc": 0.059470957360467105, "firms": 19, "roic_cell": "roc.xls / Industry Averages / H70", "wacc_cell": "wacc.xls / Industry Averages / K81" }, { "industry": "Healthcare Products", "roic": 0.16980778635574598, "wacc": 0.07544927539941833, "firms": 204, "roic_cell": "roc.xls / Industry Averages / H47", "wacc_cell": "wacc.xls / Industry Averages / K58" }, { "industry": "Drugs (Pharmaceutical)", "roic": 0.16949548287090127, "wacc": 0.07848751166460263, "firms": 228, "roic_cell": "roc.xls / Industry Averages / H33", "wacc_cell": "wacc.xls / Industry Averages / K44" }, { "industry": "Construction Supplies", "roic": 0.16706062867511484, "wacc": 0.08289517926725504, "firms": 40, "roic_cell": "roc.xls / Industry Averages / H30", "wacc_cell": "wacc.xls / Industry Averages / K41" }, { "industry": "Retail (Distributors)", "roic": 0.1611399066695283, "wacc": 0.07215667392072084, "firms": 62, "roic_cell": "roc.xls / Industry Averages / H80", "wacc_cell": "wacc.xls / Industry Averages / K91" }, { "industry": "Aerospace/Defense", "roic": 0.16012360749257398, "wacc": 0.07601499077840683, "firms": 79, "roic_cell": "roc.xls / Industry Averages / H10", "wacc_cell": "wacc.xls / Industry Averages / K21" }, { "industry": "Food Processing", "roic": 0.15949707214923414, "wacc": 0.05789381991348973, "firms": 78, "roic_cell": "roc.xls / Industry Averages / H43", "wacc_cell": "wacc.xls / Industry Averages / K54" }, { "industry": "Education", "roic": 0.15944153901851482, "wacc": 0.06753811810806143, "firms": 32, "roic_cell": "roc.xls / Industry Averages / H34", "wacc_cell": "wacc.xls / Industry Averages / K45" }, { "industry": "Apparel", "roic": 0.15768515602445898, "wacc": 0.07133569923061227, "firms": 35, "roic_cell": "roc.xls / Industry Averages / H12", "wacc_cell": "wacc.xls / Industry Averages / K23" }, { "industry": "Beverage (Alcoholic)", "roic": 0.15744765776572892, "wacc": 0.06483618264591316, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H17", "wacc_cell": "wacc.xls / Industry Averages / K28" }, { "industry": "Electrical Equipment", "roic": 0.15595603913111394, "wacc": 0.08992520361989993, "firms": 112, "roic_cell": "roc.xls / Industry Averages / H35", "wacc_cell": "wacc.xls / Industry Averages / K46" }, { "industry": "Homebuilding", "roic": 0.1490812879349228, "wacc": 0.07270658292621202, "firms": 30, "roic_cell": "roc.xls / Industry Averages / H50", "wacc_cell": "wacc.xls / Industry Averages / K61" }, { "industry": "Diversified", "roic": 0.14821356557111473, "wacc": 0.07296118587169716, "firms": 20, "roic_cell": "roc.xls / Industry Averages / H31", "wacc_cell": "wacc.xls / Industry Averages / K42" }, { "industry": "Packaging & Container", "roic": 0.14816927195835602, "wacc": 0.06745596737321397, "firms": 19, "roic_cell": "roc.xls / Industry Averages / H66", "wacc_cell": "wacc.xls / Industry Averages / K77" }, { "industry": "Hotel/Gaming", "roic": 0.14575119045322596, "wacc": 0.07355342501803572, "firms": 63, "roic_cell": "roc.xls / Industry Averages / H52", "wacc_cell": "wacc.xls / Industry Averages / K63" }, { "industry": "Broadcasting", "roic": 0.14567294791803095, "wacc": 0.05088211935972416, "firms": 24, "roic_cell": "roc.xls / Industry Averages / H19", "wacc_cell": "wacc.xls / Industry Averages / K30" }, { "industry": "Transportation (Railroads)", "roic": 0.14236959522310544, "wacc": 0.0726587934475234, "firms": 4, "roic_cell": "roc.xls / Industry Averages / H99", "wacc_cell": "wacc.xls / Industry Averages / K110" }, { "industry": "Oil/Gas (Production and Exploration)", "roic": 0.13731095270967508, "wacc": 0.06247619033696484, "firms": 142, "roic_cell": "roc.xls / Industry Averages / H63", "wacc_cell": "wacc.xls / Industry Averages / K74" }, { "industry": "Heathcare Information and Technology", "roic": 0.13716783348113318, "wacc": 0.08223388617482975, "firms": 115, "roic_cell": "roc.xls / Industry Averages / H49", "wacc_cell": "wacc.xls / Industry Averages / K60" }, { "industry": "Retail (General)", "roic": 0.13590825384807578, "wacc": 0.0726607085888313, "firms": 23, "roic_cell": "roc.xls / Industry Averages / H81", "wacc_cell": "wacc.xls / Industry Averages / K92" }, { "industry": "Transportation", "roic": 0.1300079849084052, "wacc": 0.06720784508008498, "firms": 19, "roic_cell": "roc.xls / Industry Averages / H98", "wacc_cell": "wacc.xls / Industry Averages / K109" }, { "industry": "Entertainment", "roic": 0.12420599801084616, "wacc": 0.07127529087570077, "firms": 92, "roic_cell": "roc.xls / Industry Averages / H39", "wacc_cell": "wacc.xls / Industry Averages / K50" }, { "industry": "Oil/Gas Distribution", "roic": 0.12351055159122301, "wacc": 0.057775581011015355, "firms": 23, "roic_cell": "roc.xls / Industry Averages / H64", "wacc_cell": "wacc.xls / Industry Averages / K75" }, { "industry": "Retail (Automotive)", "roic": 0.12190476293616061, "wacc": 0.06775334495577662, "firms": 34, "roic_cell": "roc.xls / Industry Averages / H78", "wacc_cell": "wacc.xls / Industry Averages / K89" }, { "industry": "Cable TV", "roic": 0.12062120565621212, "wacc": 0.05198848097183416, "firms": 9, "roic_cell": "roc.xls / Industry Averages / H23", "wacc_cell": "wacc.xls / Industry Averages / K34" }, { "industry": "Telecom. Services", "roic": 0.12036566743047672, "wacc": 0.05389249919761376, "firms": 39, "roic_cell": "roc.xls / Industry Averages / H96", "wacc_cell": "wacc.xls / Industry Averages / K107" }, { "industry": "Shipbuilding & Marine", "roic": 0.11992332943837858, "wacc": 0.06693565788096567, "firms": 8, "roic_cell": "roc.xls / Industry Averages / H88", "wacc_cell": "wacc.xls / Industry Averages / K99" }, { "industry": "Oilfield Svcs/Equip.", "roic": 0.11937951003115008, "wacc": 0.07043638484807473, "firms": 97, "roic_cell": "roc.xls / Industry Averages / H65", "wacc_cell": "wacc.xls / Industry Averages / K76" }, { "industry": "Chemical (Specialty)", "roic": 0.10949443918503624, "wacc": 0.07245679943533023, "firms": 59, "roic_cell": "roc.xls / Industry Averages / H26", "wacc_cell": "wacc.xls / Industry Averages / K37" }, { "industry": "Furn/Home Furnishings", "roic": 0.1058742891265975, "wacc": 0.06534852566141613, "firms": 27, "roic_cell": "roc.xls / Industry Averages / H45", "wacc_cell": "wacc.xls / Industry Averages / K56" }, { "industry": "Paper/Forest Products", "roic": 0.1041420566237548, "wacc": 0.0692912835074329, "firms": 6, "roic_cell": "roc.xls / Industry Averages / H67", "wacc_cell": "wacc.xls / Industry Averages / K78" }, { "industry": "Telecom (Wireless)", "roic": 0.10372019614469251, "wacc": 0.0547841167007108, "firms": 12, "roic_cell": "roc.xls / Industry Averages / H94", "wacc_cell": "wacc.xls / Industry Averages / K105" }, { "industry": "Trucking", "roic": 0.0929945748076969, "wacc": 0.07521676753085833, "firms": 26, "roic_cell": "roc.xls / Industry Averages / H100", "wacc_cell": "wacc.xls / Industry Averages / K111" }, { "industry": "Auto Parts", "roic": 0.08975948273328078, "wacc": 0.08178348625932404, "firms": 35, "roic_cell": "roc.xls / Industry Averages / H14", "wacc_cell": "wacc.xls / Industry Averages / K25" }, { "industry": "Oil/Gas (Integrated)", "roic": 0.0844906040235468, "wacc": 0.05073966589573278, "firms": 4, "roic_cell": "roc.xls / Industry Averages / H62", "wacc_cell": "wacc.xls / Industry Averages / K73" }, { "industry": "Recreation", "roic": 0.08024512691065157, "wacc": 0.0675772489837691, "firms": 49, "roic_cell": "roc.xls / Industry Averages / H75", "wacc_cell": "wacc.xls / Industry Averages / K86" }, { "industry": "Air Transport", "roic": 0.07929312533704834, "wacc": 0.06724495139171459, "firms": 23, "roic_cell": "roc.xls / Industry Averages / H11", "wacc_cell": "wacc.xls / Industry Averages / K22" }, { "industry": "Farming/Agriculture", "roic": 0.07277942934792668, "wacc": 0.07272847417372198, "firms": 35, "roic_cell": "roc.xls / Industry Averages / H41", "wacc_cell": "wacc.xls / Industry Averages / K52" }, { "industry": "Utility (Water)", "roic": 0.07250660955174709, "wacc": 0.04929215662737624, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H102", "wacc_cell": "wacc.xls / Industry Averages / K113" }, { "industry": "Real Estate (Development)", "roic": 0.07043355884782262, "wacc": 0.058234228427467324, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H72", "wacc_cell": "wacc.xls / Industry Averages / K83" }, { "industry": "Power", "roic": 0.06921872420290816, "wacc": 0.050143407587657896, "firms": 46, "roic_cell": "roc.xls / Industry Averages / H68", "wacc_cell": "wacc.xls / Industry Averages / K79" }, { "industry": "Retail (Grocery and Food)", "roic": 0.06763219560214334, "wacc": 0.07238731195941303, "firms": 15, "roic_cell": "roc.xls / Industry Averages / H82", "wacc_cell": "wacc.xls / Industry Averages / K93" }, { "industry": "Steel", "roic": 0.06720259161412713, "wacc": 0.07759414206880617, "firms": 19, "roic_cell": "roc.xls / Industry Averages / H93", "wacc_cell": "wacc.xls / Industry Averages / K104" }, { "industry": "Utility (General)", "roic": 0.05994651585116697, "wacc": 0.0435789877327735, "firms": 14, "roic_cell": "roc.xls / Industry Averages / H101", "wacc_cell": "wacc.xls / Industry Averages / K112" }, { "industry": "Real Estate (Operations & Services)", "roic": 0.059426974075348735, "wacc": 0.07408434049119778, "firms": 54, "roic_cell": "roc.xls / Industry Averages / H74", "wacc_cell": "wacc.xls / Industry Averages / K85" }, { "industry": "Real Estate (General/Diversified)", "roic": 0.05194923071492735, "wacc": 0.06250344665390667, "firms": 12, "roic_cell": "roc.xls / Industry Averages / H73", "wacc_cell": "wacc.xls / Industry Averages / K84" }, { "industry": "Retail (REITs)", "roic": 0.051639531083079775, "wacc": 0.055748965465593825, "firms": 26, "roic_cell": "roc.xls / Industry Averages / H83", "wacc_cell": "wacc.xls / Industry Averages / K94" }, { "industry": "Chemical (Diversified)", "roic": 0.040542644509719825, "wacc": 0.05228720198169101, "firms": 4, "roic_cell": "roc.xls / Industry Averages / H25", "wacc_cell": "wacc.xls / Industry Averages / K36" }, { "industry": "Chemical (Basic)", "roic": 0.037245953068641535, "wacc": 0.062238337279932075, "firms": 29, "roic_cell": "roc.xls / Industry Averages / H24", "wacc_cell": "wacc.xls / Industry Averages / K35" }, { "industry": "Green & Renewable Energy", "roic": 0.036367416094179386, "wacc": 0.06041822528094039, "firms": 15, "roic_cell": "roc.xls / Industry Averages / H46", "wacc_cell": "wacc.xls / Industry Averages / K57" }, { "industry": "Drugs (Biotechnology)", "roic": 0.03525374326558564, "wacc": 0.08494335246520258, "firms": 496, "roic_cell": "roc.xls / Industry Averages / H32", "wacc_cell": "wacc.xls / Industry Averages / K43" }, { "industry": "Software (Internet)", "roic": 0.034347801967415575, "wacc": 0.10658673852546652, "firms": 29, "roic_cell": "roc.xls / Industry Averages / H91", "wacc_cell": "wacc.xls / Industry Averages / K102" }, { "industry": "R.E.I.T.", "roic": 0.03203080280639824, "wacc": 0.05317666020925715, "firms": 190, "roic_cell": "roc.xls / Industry Averages / H71", "wacc_cell": "wacc.xls / Industry Averages / K82" }, { "industry": "Rubber& Tires", "roic": 0.03168147259457092, "wacc": 0.04479472762848332, "firms": 3, "roic_cell": "roc.xls / Industry Averages / H85", "wacc_cell": "wacc.xls / Industry Averages / K96" }, { "industry": "Auto & Truck", "roic": 0.022474128513756082, "wacc": 0.0938009413632943, "firms": 33, "roic_cell": "roc.xls / Industry Averages / H13", "wacc_cell": "wacc.xls / Industry Averages / K24" }, { "industry": "Coal & Related Energy", "roic": -0.04759627013362316, "wacc": 0.0840941403647961, "firms": 16, "roic_cell": "roc.xls / Industry Averages / H27", "wacc_cell": "wacc.xls / Industry Averages / K38" }, { "industry": "Electronics (Consumer & Office)", "roic": -0.0834551474050309, "wacc": 0.07631357052138382, "firms": 8, "roic_cell": "roc.xls / Industry Averages / H36", "wacc_cell": "wacc.xls / Industry Averages / K47" } ], "company_comparisons": { "location": "Shown on the Session 3 page only, each row credited and linked to its GuruFocus source. Provider company figures are not included in this download.", "terms": "https://www.gurufocus.com/term-of-use" } }