Sheet1rev50ebit20%0123456yrs 1--5yrs6Rf4.50%D:E1:01EPS2.08PO9.07%RoE12%int 5%DPS1.36EPS101112.113.3114.6416.1116.91RoE18.49%G4%Rp4%NW10g11.16%growth10%10%10%10%10%5%Beta1.2Beta1tax20%rev50Risk free4%PO30%30%30%30%30%90%Ke20%ebit10Beta0.8DIV15.22Div Payout75%int0.5Market return8.50%PBT9.5RoE11.16%tax1.9PAT7.6retention rate34.62%0123456G3.86%EPS11.0312.8815.0517.5820.5423.99DIV5.7KE7.60%RoE18.49%18.49%18.49%18.49%18.49%18.49%12%RoE0.76PO9.07%9.07%9.07%9.07%9.07%9.07%Retention25%Retntion90.93%90.93%90.93%90.93%90.93%90.93%g0.19g16.81%16.81%16.81%16.81%16.81%16.81%value37.80DIV1.001.171.371.591.862.18Eq Value678.3

Sheet2

Sheet3