

Name	2018	2019	2020e	12m FWD	2021e
DPS	0.39	0.43	0.61	0.63	0.98
EBIT	942.21m	975.61m	603.34m	624.54m	955.08m
EBITA	942.21m	975.61m
EBITDA	1.07b	1.09b
EPS	3.37	3.58	2.18	2.25	3.37
EV	10.61b	14.30b	13.51b	13.51b	13.52b
EV/EBITDA	9.89	13.13
FCF (Levered)	735.91m	1.14b
NET Debt	1.97b	1.83b
P/BOOK	29.72	33.12	34.19	34.36	37.09
P/E	14.61	19.33	30.22	29.26	19.55
Payout Ratio	11.23	11.57
ROA	2.39%	2.37%	1.40%	1.46%	2.40%
ROE	11.88%	11.79%	6.74%	6.94%	10.02%
Revenue	7.69b	7.90b	6.91b	6.95b	7.52b



Name	2019 Q4	2020 Q1	2020 Q2	2020 Q3	2020 Q3e	2020 Q4e	2021 Q1e	2021 Q2e	2021 Q3e
DPS	0.22	0.11	0.12	0.12	0.12	0.12	0.12	0.13	0.13
EBIT	397.49m	8.72m	136.44m	251.26m
EBITA	178.63m	8.72m	136.44m	251.26m
EBITDA	459.59m	33.79m	175.44m	283.39m
EPS	1.49	-0.02	0.38	0.82	0.65	0.79	0.84	0.80	0.83
EV	14.30b	11.39b	12.03b	12.72b
EV/EBITDA	31.12	337.10	68.59	44.90
FCF (Levered)	461.19m	104.58m	445.79m	562.51m
NET Debt		1.89b	713.26m	713.17m
P/BOOK		30.55	32.60	33.64	33.13	34.19	34.94	35.59	36.18
P/E	46.39	-2.25k	149.52	74.89	101.35	83.39	78.43	82.35	79.37
Payout Ratio	28.83	-454.26	29.96	14.11
ROA	1.69%	0.08%	1.28%	2.26%
ROE	7.84%	-0.24%	5.04%	10.26%	7.63%	10.04%	10.44%	10.32%	9.57%
Revenue	3.94b	1.81b	1.94b	2.04b	1.75b	1.80b	1.83b	1.88b	1.90b