

Name	2018	2019	2020e	12m FWD	2021e
DPS			0.00	0.01	0.28
EBIT	23.66m	113.90m	260.43m	284.34m	719.71m
EBITA	23.66m	113.90m
EBITDA	126.92m	222.08m	405.19m	430.43m	890.14m
EPS	0.05	0.47	1.41	1.45	2.14
EV	1.32b	2.09b	4.16b	4.13b	3.75b
EV/EBITDA	10.39	9.40	10.26	9.61	4.21
FCF (Levered)	-89.74m	34.11m	219.58m	236.13m	537.68m
NET Debt	-201.20m	-282.26m	-537.12m	-561.59m	-1.01b
P/BOOK	8.07	9.21	15.61	15.70	17.35
P/E	227.70	40.92	12.06	11.75	7.95
Payout Ratio
ROA	0.97%	4.35%	4.00%	4.31%	10.00%
ROE	<0.005%	5.21%	7.43%	7.66%	11.78%
Revenue	420.68m	606.85m	883.83m	920.76m	1.59b



Name	2019 Q4	2020 Q1	2020 Q2	2020 Q3	2020 Q3e	2020 Q4e	2021 Q1e	2021 Q2e	2021 Q3e
DPS					0.00	0.00	0.04	0.04	0.22
EBIT	34.79m	33.82m	-3.27m	67.50m	43.74m	162.22m	177.07m	192.90m	193.15m
EBITA	34.79m	33.82m	-3.27m	67.50m
EBITDA	66.05m	63.35m	8.87m	100.64m	100.42m	229.78m	235.15m	247.27m	257.24m
EPS	0.16	0.19	-0.05	0.19	0.32	0.51	0.57	0.56	0.56
EV	2.09b	2.21b	4.40b	3.81b
EV/EBITDA	31.62	34.95	495.63	37.89
FCF (Levered)	5.58m	2.35m	-3.40m	-103.23m	33.24m	139.70m	112.87m	132.81m
NET Debt		-277.01m	-297.49m	-218.43m	-312.50m	-537.12m	-649.93m	-772.98m	-908.78m
P/BOOK		9.23	9.38	15.19	13.00	15.61	16.07	16.58	17.09
P/E	121.68	58.49	-418.97	96.27	53.16	33.35	29.84	30.38	30.38
Payout Ratio
ROA	5.06%	5.03%	-0.50%	5.03%
ROE	6.98%	8.44%	-2.19%	4.05%	3.93%	17.56%	17.13%	20.47%	13.96%
Revenue	177.60m	164.46m	92.48m	225.41m	200.13m	391.62m	396.06m	411.80m	411.72m