

Name	2018	2019	2020e	12m FWD	2021e
DPS	3.18	2.73
EBIT	9.50b	3.51b	3.55b	4.61b	10.51b
EBITA	9.51b	3.52b
EBITDA	9.61b	3.67b
EPS	5.47	2.42	1.98	2.42	4.86
EV	115.16b	135.44b
EV/EBITDA	11.99	36.88
FCF (Levered)	5.66b	-10.34b
NET Debt	57.94b	78.61b
P/BOOK	27.26	24.24	22.41	22.89	25.54
P/E	7.48	17.42	22.70	18.56	9.25
Payout Ratio	58.19	238.88
ROA	4.66%	1.57%
ROE	23.49%	9.36%
Revenue	44.20b	23.80b	20.74b	25.85b	54.05b



Name	2019 Q4	2020 Q1	2020 Q2	2020 Q3	2020 Q4e	2021 Q1e	2021 Q2e
DPS	0.91
EBIT	410.73m	104.73m	1.87b	1.13b	1.09b	1.52b	2.74b
EBITA	413.68m	107.92m	1.88b	1.13b
EBITDA	455.60m	148.09m	1.93b	1.17b
EPS	0.55	0.02	1.31	0.59	0.55	1.08	1.96
EV	135.44b	128.83b	132.30b	136.58b
EV/EBITDA	297.27	869.95	68.73	116.48
FCF (Levered)	-6.17b	-12.35b	-6.59b	2.82b
NET Debt		90.03b	95.22b	93.05b
P/BOOK		24.20	24.61	25.19
P/E	77.12	1.70k	30.21	72.76	81.73	41.62	22.93
Payout Ratio	1.06k	4.19k	0.00	0.00
ROA	0.70%	0.17%	2.90%	1.69%
ROE	15.52%	-1.01%	19.10%	9.33%
Revenue	6.57b	2.07b	7.94b	7.80b	10.98b	8.42b	13.70b