Appendix A: DCF Valuation
Galakton
Key forecast revisions- table
DCF model as of July 21 - table
Sensitivity analysis - table
Kovelmoloko
Key forecast revisions - table
DCF model as of July 21 - table
Sensitivity analysis - table
Shostka Milk
Key forecast revisions - table
DCF model as of July 21 - table
Sensitivity analysis - table
Ukrproduct
Key forecast revisions - table
DCF model as of July 21 - table
Sensitivity analysis - table
Zhytomyr Dairy
Key forecast revisions - table
DCF model as of July 21 - table
Sensitivity analysis - table
Appendix B: Relative valuation
Appendix C: Financial statements
Galakton
Income statement summary, USD mln
Balance sheet summary, USD mln
Cash flow statement summary, USD mln
UAH/USD Exchange rates
Kovelmoloko
Income statement summary, USD mln
Balance sheet summary, USD mln
Cash flow statement summary, USD mln
UAH/USD Exchange rates
Shostka Milk
Income statement summary, USD mln
Balance sheet summary, USD mln
Cash flow statement summary, USD mln
UAH/USD Exchange rates
Ukrproduct
Income statement summary, USD mln
Balance sheet summary, USD mln
Cash flow statement summary, USD mln
UAH/USD Exchange rates
Zhytomyr Dairy
Income statement summary, USD mln
Balance sheet summary, USD mln
Cash flow statement summary, USD mln
UAH/USD Exchange rates
Appendix D: Quarterly analysis*
Galakton
Kovelmoloko
Shostka Milk
Ukrproduct
Zhytomyr Dairy
Appendix E: Stock monitor
Galakton
Kovelmoloko
Shostka Milk
Ukrproduct
Zhytomyr Dairy
Appendix F: International trade in dairy products
International net exporters (+), net importers (-) of dairy, ths mt in 2007 - chart
Ukrainian producers exporting dairy products to Russia - table