

Name	2019	2020	2021e	12m FWD	2022e
DPS	0.42	0.45	0.48	0.48	0.52
EBIT	341.00m	533.00m	489.47m	491.61m	526.69m
EBITA	341.00m	543.00m
EBITDA	402.00m	599.00m	568.20m	570.56m	609.14m
EPS	1.10	1.70	1.64	1.65	1.82
EV	5.28b	5.14b	4.72b	4.71b	4.59b
EV/EBITDA	13.15	8.59	8.31	8.26	7.53
FCF (Levered)	148.50m	172.88m	203.45m	207.89m	280.65m
NET Debt	1.18b	1.54b	1.22b	1.22b	1.14b
P/BOOK	-1.37	-0.41	0.56	0.62	1.65
P/E	19.45	13.65	15.29	15.20	13.78
Payout Ratio	38.46	26.50
ROA	10.88%	13.03%	10.07%	10.12%	10.99%
ROE	-67.53%	-189.82%	1.12k%	1.07k%	231.99%
Revenue	2.39b	2.35b	2.67b	2.68b	2.84b



Name	2020 Q1	2020 Q2	2020 Q3	2020 Q4	2020 Q4e	2021 Q1e	2021 Q2e	2021 Q3e	2021 Q4e
DPS	0.11	0.11	0.11	0.11	0.11	0.11	0.12	0.12	0.12
EBIT	112.00m	122.00m	90.00m	199.00m	108.35m	108.23m	118.60m	125.52m	136.08m
EBITA	112.00m	122.00m	90.00m	209.00m
EBITDA	128.00m	137.00m	107.00m	217.00m	126.16m	127.39m	138.46m	145.96m	156.09m
EPS	0.39	0.34	0.32	0.66	0.37	0.36	0.39	0.43	0.46
EV	5.53b	4.63b	5.15b	5.14b
EV/EBITDA	43.23	33.82	48.12	23.70
FCF (Levered)	18.00m	73.38m	34.38m	36.88m	35.10m	20.70m	47.80m	61.80m	70.60m
NET Debt	1.46b	1.53b	1.53b
P/BOOK	-1.04	-1.28	-1.02
P/E	33.89	57.68	60.02	35.28	67.78	69.67	64.31	58.33	54.52
Payout Ratio	28.77	33.33	35.59	17.21
ROA	12.84%	11.70%	7.65%	16.54%
ROE	-128.63%	-116.40%	-111.06%	-369.70%
Revenue	607.00m	578.00m	516.00m	652.00m	617.37m	629.84m	660.89m	669.03m	717.91m