

Name	2018	2019	2020e	12m FWD	2021e
DPS	0.91	2.10
EBIT	269.34m	312.63m	270.50m	303.31m	477.00m
EBITA	269.40m	312.69m
EBITDA	365.64m	415.40m	869.00m	809.25m	493.00m
EPS	2.31	2.68	5.91	5.59	3.88
EV	2.34b	2.82b
EV/EBITDA	6.40	6.80
FCF (Levered)	93.71m	429.79m
NET Debt	-417.39m	-718.64m
P/BOOK	24.65	25.46
P/E	13.23	14.64	7.96	8.42	12.13
Payout Ratio	58.98	33.88
ROA	5.05%	5.19%	12.18%	11.32%	6.75%
ROE	9.42%	10.68%	20.70%	19.22%	11.41%
Revenue	2.63b	2.72b	2.47b	2.57b	3.09b



Name	2019 Q4	2020 Q1	2020 Q2	2020 Q3	2020 Q4e	2021 Q1e	2021 Q2e	2021 Q3e
DPS	2.10
EBIT	95.07m	50.70m	28.22m	107.70m	99.00m	86.00m	102.00m	113.00m
EBITA	95.08m	50.71m	28.23m	107.72m
EBITDA	120.40m	76.47m	53.03m	132.61m
EPS	0.78	0.44	4.03	0.86	0.79	0.70	0.82	0.94
EV	2.82b	2.35b	2.96b	2.90b
EV/EBITDA	23.45	30.72	55.83	21.87
FCF (Levered)	532.57m	-141.08m	-490.16m	-249.08m
NET Debt		-518.33m	-541.92m	-290.21m
P/BOOK		25.09	26.96	28.16
P/E	50.44	77.16	10.10	46.49	59.56	67.21	57.38	50.05
Payout Ratio	0.00			243.20
ROA	6.21%	3.12%	1.81%	6.73%
ROE	12.31%	6.96%	61.95%	12.50%
Revenue	682.54m	530.95m	498.19m	738.28m	735.50m	674.50m	724.00m	762.00m