

Name	2019	2020	2021e	12m FWD	2022e
DPS	5.05	3.90	0.52	0.67	3.00
EBIT	282.84m	61.38m	163.93m	170.21m	268.25m
EBITA	282.84m	61.38m
EBITDA	390.38m	179.56m	274.04m	280.37m	379.09m
EPS	9.29	-1.36	4.41	4.65	8.31
EV	4.06b	3.84b	4.29b
EV/EBITDA	10.40	21.36	15.67
FCF (Levered)	158.18m	-175.88m	138.50m	144.12m	231.80m
NET Debt	373.60m	1.22b	516.60m	508.88m	388.60m
P/BOOK	25.14	17.66	21.32	21.53	24.83
P/E	16.54	-96.95	31.72	30.12	16.83
Payout Ratio	54.13	-291.13
ROA	11.37%	1.86%	4.00%	4.26%	8.30%
ROE	37.66%	-6.35%	19.73%	20.73%	36.30%
Revenue	3.07b	2.52b	2.71b	2.73b	3.09b



Name	2020 Q2	2020 Q3	2020 Q4	2021 Q1	2021 Q1e	2021 Q2e	2021 Q3e	2021 Q4e	2022 Q1e
DPS	1.30	1.30	0.00		0.00	0.00	0.00	0.00	0.68
EBIT	79.14m	-57.52m	-24.88m	19.38m	16.88m	33.34m	36.59m	66.05m	55.16m
EBITA	79.14m	-57.52m	-82.40m	19.38m
EBITDA	108.73m	-27.50m	5.00m	45.73m	52.39m	59.49m	63.43m	93.27m	80.66m
EPS	2.55	-6.81	1.06	7.20	0.43	0.78	0.90	1.98	1.73
EV	2.97b	3.84b	3.84b	4.43b
EV/EBITDA	27.29	-139.47	766.40	96.87
FCF (Levered)	86.76m	-101.66m	-158.88m	-9.51m	5.30m	54.80m	2.90m	35.10m
NET Debt	911.00m	1.10b		1.20b	674.00m	560.90m	550.10m	516.60m
P/BOOK	26.31	16.55		24.94
P/E	43.43	-16.84	124.70	19.43	325.33	179.35	155.43	70.65	80.86
Payout Ratio	51.16	-19.22	0.24	18.45
ROA	9.26%	-6.58%	-2.60%	1.77%
ROE	39.60%	-126.74%	24.74%	135.19%
Revenue	846.14m	432.54m	495.06m	646.45m	639.94m	672.71m	640.40m	751.89m	745.06m