A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P
1
2		Name	Ticker	Price	MC	NC	EV	S/O	Update	Last	NPV	Upside	Discount	Terminal	ROIC	Founded
3	x	Apple	AAPL	165.02	2615071.94	56718	2558353.94	15847	Q123	5/4/2023	162.69801432678935	-0.014070934875837215	0.075	-0.01	0	1977
4	x	Samsung	005930 KS
5	x	Midea Group	000333 CH
6	x	Hon Hai	2317 TT
7	x	Hitachi	6501 JP
8	x	Hangzhou Hikvision	002415 CH
9	x	Xiaomi	1810 HK
10	x	HP	HPQ
11	x	Dell	DELL
12	x	Canon	7751 JP
13	x	Foxconn	601138 CH
14	x	FujiFilm	4901 JP
15	x	Fujitsu	6702 JP
16		Lenovo
17
18
19
20
21
22
23
24
25
26		Private
27		Razer			200
28		Nothing			150
29		Diligent Robotics