IPO Analysis & Exit.xlsx

	B	C	D	E	F	G	H	I	J	K	L	M
1
2	Name	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	2027
3	Albania	161.04	125.47	109.49	109.45	308.54	52.42	35.06	36.99	50.00	59.00	66.08
4	Algeria	206.26	80.91	115.44	117.02	248.74	62.10	26.75	34.74	46.96	55.41	62.06
5	Angola	62.08	43.59	35.69	48.79	125.33	15.08	16.88	18.69	25.26	29.81	33.39
6	Argentina	91.49	55.04	22.47	21.72	58.20	3.13	5.82	4.93	6.66	7.86	8.81
7	Armenia	5.96	8.78	6.90	9.85	29.50	2.09	4.87	5.43	7.34	8.66	9.70
8	Australia	5761.72	4378.55	3067.70	2981.13	7563.65	830.96	920.45	941.19	1272.22	1399.44	1539.38
9	Austria	1290.73	810.39	933.59	840.59	1914.25	334.85	216.98	229.96	310.83	366.79	410.80
10	Azerbaijan	33.92	29.36	30.12	43.96	96.09	4.53	17.86	18.45	24.94	29.43	32.96
11	Bahrain	100.63	57.09	59.61	68.36	134.07	33.29	16.85	21.33	28.84	34.03	38.11
12	Bangladesh	207.72	134.54	53.05	71.98	233.34	91.38	47.37	73.08	98.78	116.56	130.55
13	Belarus	41.46	34.64	43.88	48.20	114.89	11.19	16.70	18.96	25.63	30.24	33.87
14	Belgium	1707.86	1485.07	820.82	598.92	1446.75	278.02	151.45	154.97	209.47	247.18	276.84
15	Belize	13.86	13.06	10.64	17.61	42.55	4.34	5.70	5.90	7.98	9.42	10.55
16	Benin	6.40	5.57	5.52	6.15	18.41	4.09	2.74	3.41	4.61	5.44	6.09
17	Bhutan	2.56	0.83	0.94	0.76	1.81	1.16	0.28	0.38	0.51	0.61	0.68
18	Bolivia	70.22	53.88	41.48	33.32	100.43	4.65	15.75	13.72	18.55	21.89	24.51
19	Bosnia and Herzegovina	178.62	146.67	136.74	125.83	340.05	46.15	39.61	41.76	56.45	66.61	74.61
20	Botswana	9.96	6.96	7.45	7.27	13.21	1.94	1.37	1.47	1.99	2.35	2.63
21	Brazil	342.82	388.94	430.28	462.85	1457.89	75.21	192.97	176.73	238.89	286.66	344.00
22	Brunei Darussalam	22.36	12.24	13.79	13.89	23.01	5.14	2.57	3.52	4.76	5.62	6.29
23	Bulgaria	16.99	21.28	21.61	25.39	73.72	6.44	11.62	12.98	17.55	20.70	23.19
24	Burkina Faso	10.90	9.41	9.69	9.29	28.02	3.58	4.63	5.65	7.64	9.02	10.10
25	Burundi	14.28	14.77	11.85	13.78	41.46	5.34	6.12	6.81	9.21	10.86	12.17
26	Cambodia	403.15	316.49	291.66	306.64	741.92	100.52	93.94	113.07	152.83	180.34	201.99
27	Cameroon	34.67	33.03	25.17	26.40	78.36	4.07	12.94	13.16	17.79	21.00	23.51
28	Canada	2897.14	992.25	2046.42	1763.87	5432.57	955.39	176.90	240.26	339.25	400.32	448.36
29	Chad	23.90	20.14	20.10	22.27	57.77	5.64	8.51	10.18	13.76	16.23	18.18
30	Chile	252.25	226.09	189.45	152.91	422.98	62.49	52.27	54.49	73.65	86.91	97.34
31	China	36464.70	47285.42	61523.59	102913.74	105916.79	39095.88	7899.68	6162.29	9992.77	13648.81	14331.25
32	Colombia	108.90	123.93	65.39	68.25	210.06	21.53	29.72	29.21	39.49	46.60	52.19
33	Costa Rica	179.39	188.53	125.35	139.40	477.75	47.58	72.02	72.77	98.36	116.06	129.99
34	Croatia	188.73	176.90	156.19	166.06	377.17	67.83	49.95	55.16	74.56	87.98	98.53
35	Cuba	423.76	459.68	385.86	381.10	1069.93	106.11	155.16	156.29	211.27	249.29	279.21
36	Cyprus	35.87	27.65	20.81	20.70	48.46	3.63	6.71	6.36	8.59	10.14	11.36
37	Czechia	172.36	167.06	152.11	146.75	400.73	129.51	44.86	48.36	65.37	77.13	86.39
38	Denmark	886.68	790.35	593.21	597.33	1452.94	192.22	173.01	177.67	240.16	283.39	317.40
39	Dominican Republic	110.27	54.81	74.99	54.55	405.56	50.23	48.00	44.62	60.32	71.17	79.71
40	Ecuador	136.41	93.26	83.87	70.02	180.79	22.45	23.91	25.43	34.38	40.56	45.43
41	Egypt	37.50	72.05	102.84	110.26	401.70	22.62	81.47	81.72	110.46	130.35	145.99
42	El Salvador	196.49	234.77	181.47	202.72	639.90	51.39	87.69	86.47	116.89	137.93	154.48
43	Equatorial Guinea	1.18	1.49	0.78	0.38	1.84	0.04	0.74	0.60	0.82	0.96	1.08
44	Estonia	217.97	64.13	109.25	91.01	291.45	90.15	61.31	29.62	40.04	47.25	52.92
45	Ethiopia	490.42	208.77	234.45	209.39	474.89	66.23	58.34	63.79	86.23	101.75	113.96
46	Fiji	135.09	118.78	87.56	94.43	295.68	23.52	46.99	48.75	65.89	77.76	87.09
47	Finland	389.43	280.08	290.17	280.58	642.76	120.77	78.63	84.11	113.70	134.16	150.26
48	France	2381.08	409.01	3561.85	595.59	4120.64	557.41	304.75	450.20	407.75	481.15	538.88
49	Gabon	6.83	3.61	4.05	4.05	10.11	2.18	1.14	1.32	1.79	2.11	2.37
50	Gambia	1.02	0.88	0.81	0.97	2.96	0.30	0.55	0.63	0.85	1.00	1.12
51	Georgia	15.39	13.49	14.44	16.23	41.51	4.22	6.49	6.97	9.42	11.12	12.45
52	Germany	1846.50	14442.10	4755.22	1399.42	8607.31	1457.14	1181.19	2401.99	2170.20	2821.26	3244.45
53	Ghana	12.69	13.00	10.31	11.44	34.04	1.33	6.54	6.94	9.38	11.07	12.40
54	Greece	131.94	200.67	87.20	121.57	425.45	41.39	60.96	61.73	83.44	98.46	110.28
55	Guatemala	472.53	859.12	354.83	193.60	1221.34	45.47	265.72	186.02	251.44	296.70	332.31
56	Guinea	2.08	4.86	3.62	4.19	13.71	0.70	2.71	2.68	3.62	4.27	4.78
57	Guyana	1.91	2.71	1.75	1.28	4.41	0.02	1.02	0.63	0.85	1.00	1.12
58	Haiti	472.42	416.72	364.49	338.87	1002.47	36.87	154.95	125.28	169.34	199.82	223.80
59	Honduras	184.46	51.99	88.70	68.09	217.47	61.15	44.84	21.41	28.94	34.15	38.25
60	Hungary	69.46	55.70	52.35	47.12	115.18	26.91	11.75	11.05	14.93	17.62	19.73
61	Iceland	151.18	222.08	289.79	501.50	2072.02	323.00	583.83	836.59	1130.82	1334.37	1494.50
62	India	8894.77	2605.70	3500.31	3168.37	9694.00	4365.68	4014.95	6645.03	8113.58	9330.62	11196.75
63	Indonesia	959.01	378.65	447.08	392.95	822.19	168.43	79.86	87.44	118.19	135.92	149.51
64	Iran	1183.44	483.69	360.22	239.34	839.82	210.44	144.45	147.88	199.89	235.87	264.17
65	Iraq	140.09	81.29	89.30	72.20	226.82	46.52	29.42	26.90	36.36	42.90	48.05
66	Ireland	1134.54	501.38	1191.63	846.85	1142.81	274.57	155.61	177.39	239.78	282.94	316.89
67	Israel	541.40	373.30	353.93	435.64	1326.81	234.17	186.78	213.81	289.00	341.02	381.95
68	Italy	3859.18	3904.96	3013.15	2830.70	8092.95	748.15	1028.06	1002.97	1355.73	1626.88	1822.10
69	Ivory Coast	8.98	9.78	9.39	8.83	34.83	7.71	5.76	7.19	9.72	11.46	12.84
70	Jamaica	146.93	122.35	113.63	90.00	252.99	23.53	39.00	38.94	52.64	62.11	69.57
71	Japan	3855.25	24039.30	1457.74	1986.08	2586.25	1718.36	3037.81	4659.09	6136.02	6749.62	7087.10
72	Jordan	297.34	277.84	232.52	272.45	761.76	44.74	122.93	119.12	161.02	190.00	212.80
73	Kazakhstan	22.04	13.00	11.98	11.59	23.88	2.95	2.54	2.57	3.47	4.09	4.58
74	Kenya	77.15	65.46	51.03	57.84	166.63	11.73	25.00	25.76	34.83	41.09	46.03
75	Kuwait	182.63	111.66	93.38	83.51	149.16	8.03	20.12	18.51	25.01	29.52	33.06
76	Kyrgyzstan	559.59	297.68	282.10	218.97	799.19	88.17	117.47	138.33	186.98	220.64	247.11
77	Laos	279.41	162.97	156.35	146.59	342.77	63.11	42.61	53.12	71.81	84.73	94.90
78	Latvia	241.09	70.33	125.06	105.02	315.06	99.95	69.36	33.63	45.46	53.65	60.09
79	Lebanon	43.37	23.41	18.79	16.15	35.70	3.91	3.85	3.81	5.15	6.08	6.81
80	Lesotho	8.98	5.75	5.19	5.50	10.48	0.46	1.17	1.24	1.67	1.97	2.21
81	Lithuania	330.00	107.21	176.38	154.33	468.90	127.25	90.98	50.75	68.60	80.94	90.66
82	Luxembourg	61.13	48.90	34.83	31.27	81.74	4.24	10.82	9.49	12.83	15.14	16.95
83	Madagascar	26.14	36.69	33.37	28.08	73.74	11.98	14.00	15.37	20.78	24.52	27.46
84	Malawi	7.63	13.60	6.44	7.79	35.08	0.47	9.01	7.53	10.17	12.00	13.44
85	Malaysia	191.66	157.43	123.12	116.48	333.60	41.81	43.04	44.79	60.54	78.70	90.51
86	Malta	19.76	18.96	17.15	18.89	48.31	8.66	6.59	6.92	9.36	11.04	12.37
87	Mauritius	2.97	3.01	2.22	1.99	5.28	0.35	0.65	0.61	0.82	0.97	1.09
88	Mexico	376.84	357.15	417.18	487.13	1828.31	179.15	272.78	282.86	382.34	477.93	573.51
89	Moldova	8.95	10.84	11.80	12.62	40.74	7.24	6.06	6.80	9.19	10.85	12.15
90	Mongolia	163.43	27.13	72.34	55.98	175.25	89.90	48.13	15.82	21.39	25.24	28.26
91	Montenegro	49.96	32.90	35.57	33.50	67.22	10.44	7.72	8.19	11.07	13.06	14.63
92	Morocco	128.44	70.42	67.01	60.60	147.09	24.30	15.19	16.48	22.27	26.28	29.44
93	Mozambique	140.51	32.31	64.76	48.61	147.77	54.69	37.06	15.96	21.57	25.46	28.51
94	Myanmar	469.38	125.26	242.01	250.70	555.26	182.78	116.58	52.35	70.76	83.50	93.52
95	Namibia	5.45	4.80	3.14	2.80	8.72	0.28	1.26	1.07	1.44	1.70	1.91
96	Nepal	49.77	26.90	34.26	24.64	71.70	37.25	10.62	16.14	21.82	25.74	28.83
97	Netherlands	1253.96	1480.30	2107.75	2369.11	6759.52	642.44	1073.75	1146.01	1549.07	1703.98	1874.38
98	New Zealand	930.19	525.52	516.99	629.99	2287.87	427.04	351.46	416.72	563.29	664.68	744.44
99	Nicaragua	549.14	291.89	180.39	221.44	725.48	87.14	98.45	106.94	144.55	170.57	191.04
100	Niger	13.99	11.19	12.83	14.60	38.34	11.76	5.50	7.44	10.06	11.87	13.29