The problem with over simplifying by using a formula like this is that it left out a huge amount important information such as How much capex was spent during 2012, how much capacity has been added, how much additional reserves have been added, etc..Also, EZK is a young and growing company focused on growth while some of the others are mature companies, one of them operating in excess of 100 years