Professional Documents
Culture Documents
|
i
i
i
i
i !
! "
i # $
%
i
i &
' '
(|' )**
i
-,,
i .
)
&/
i 0
1',/2 &'1(,#2 &&
i 3
i 3
i 4&/55 )
i O ",#"! &/*,*! &&,6
", ! &/*,/! &&
i 4
(
+
i
% #
' ,
#
0,,7 3$
i
(
O )
6
(!
i
'
'|
'
% %
"#
% "
#
i 4 =
(/&&
O
07 % .
.
.
| %/
0&
i
>$
:
? O 5 6<* ;% ##5)
>
i
.
..
5
5@.3.A.).3.$
i /1)232 4
'5%4i '1-3
)**+622
"
@ @
u
@
@@ @
u
.
| %/
0&
u
uu
"#
!!
uu
uu
uu
uu
uu
uu
uu
uu
uu
uu
!u! u
!!
!!
!
!
! !uu
!
!
!!
!!
!!
!!u
!u
u!
!uu
uu!
!u
!
!
!
!
!
$%&'()
4
B0
!u
!
+",
!u
u!
!uu
uu!
!
!
!
!
!
! u! !
u! !u
$%)'#,
!
!
!
!
u!
)'#
u!
u !u
!
!u
!
!
!
!
!
!
!u
!
!
u!
!
-.-
u!
u !u
!
!u
!
u!
u!
!u
u
!
!
45"-.-
u!
!
!
!
u!
u!
!
!
!
!
.
| %/
0&
u
uu
"#
u!
uu
uu
uu
uu
uu
uu
uu
u
u
u u
u
u
u
u u
u !
! !
! u!
! !u
!!
!!
! !
!!
!!
! !
!
u!
!
!
!uu
!
!
!
!
!u
$%&()
!
u!
!
!
!uu
!
!
!
!
!u
$%)'#,
!
u!u
!u
!u
!
!
!
!
!
!
u!
!
!
!uu
!u
!
!
!u
u!
u
!
u!
!
!
!
+",
)'#
uu
uu
!
-.-
u!
!
!
!uu
!u
! u
!
!
u!u
!
45"-.-
!
!
!
!
!u
!
u!
!
!
!
.
| %/
0&
u
uu
"#
!u
uu
uu
uu
uu
uu
uu
uu
u
!u
u!
uu!uu
! u!u
!!u
!
!
!!
!
!
!
!
! ! u
!
!u
!
!
!u
!
u!
u !
!
!u
$%&()
!
!u
!
!
!u
!
u!
u !
!
!u
$%)'#,
!
!
!u
!
! u
!
!
!
!
u
!
!
!
!
!u
! u
!
!
!u
u!
u
!
!
!u
!
!u
+",
)'#
uu
uu
!
-.-
!
!
!
!u
! u
!u
!
!
!u
!
45"-.-
!
!
!u
!
!
!u
!
!
!
!u
.
| %/
0&
@
u
uu
uu
uu
uu
uu
uu
uu
u
u
!
!
!
!
!u
!
u
u !
!u!
!
!
!
!
u
!
!
!
!
! u
u!
!
!
+",
!
!
u
!
!
!
!
! u
u!
!
!
$%)'#,
!u
!
u!
!
!
!u
!
u!
u
!
!
!u
!
!u
!
!u
!
!
u!
!u
!
$%&()
)'#
uu
!
"#
!
uu
uu
!
!
!
!
!
-.-
!u
!
!u
!
!u
!u
!
!
!
!
45"-.-
!u
!
!u
!
!uu
!
!uu
! u
!
!u
.
| %/
0&
O
Sales Growth
Operating Margin in %
Net sales
Earnings from Operation
Earnings Before Tax
Less: Income Tax at 42.8%
Net Income
Less: Working Capital Inv
FCFE
PV of FCFE at 12.4%
1988
3,341,423
1989
7.20%
9.2
3,580,835
335,078
335,078
143,413
191,665
0
191,665
170,520
TV11 @ 14 m ultiple
TV11 @ 15 m ultiple
TV11 @ 16 m ultiple
1990
7.20%
9.30
3,837,510
363,486
363,486
155,572
207,914
0
207,914
164,570
1991
7.20%
9.40
4,112,700
394,252
394,252
168,740
225,512
0
225,512
158,808
4,771,705
5,112,541
5,453,377
1992
7.20%
9.50
4,407,747
427,569
427,569
182,999
244,569
0
244,569
153,227
1993
7.20%
9.60
4,724,094
463,644
463,644
198,440
265,204
0
265,204
147,825
1994
7.20%
9.70
5,063,287
502,704
502,704
215,157
287,547
42,517
245,030
121,513
PV of TV11 @ 14 m = 1,482,554
PV of TV11 @ 15 m = 1,588,450
PV of TV11 @ 16 m = 1,694,347
r
r rrrrrrrrr
r
r
r
1995
7.20%
9.80
5,426,985
544,993
544,993
233,257
311,736
45,570
266,166
117,433
1996
7.20%
9.90
5,816,970
590,773
590,773
252,851
337,922
48,843
289,079
113,471
1997
7.20%
10.00
6,235,151
640,331
640,331
274,062
366,269
52,353
313,916
109,627
1998
7.20%
10.10
6,683,579
693,973
693,973
297,020
396,952
56,116
340,836
105,897
. |/
uu
uu
uu
uu
uu
uu
uu
uu
uu
uu
-.-
u!
!u
!
! u
!
!
!
u!
u
!u
! !
!
!! !!
45"-.-&'u6
!
!
u!
!
!
!
!
!
!
!
!u! uu !u
! !!
0731
0731
0731
0731
0731
0731
0731
0731
0731u
O
u
5
u"-#@,5=
5
u"-#@,5=
5
u"-#@,5 =
! !u
!u!
! !
uu
!'34'@! !
=
!'34'@! !
=
!'34'@! !
=
&'u6
@
0731
u
@
@
@
. #&
89
/! |
'
2+
% 23
O 7
7)D)E
=
#
||
' ,
6:;'
<
=
*&'
0
(&'
C/&'
"&/
1('#,#
&,*
(*,/
'*,
*)**
*)**
'
"
#
&
' | %/
0
)-2
*,'
",
(,&
((
7
*
(,'
,&
(,&
(,
(,
,'
#,&
2)
(#,*
(
,
,/
*
-
,&
,
,'
&,
2)
)
1(#(,/#
"',
*(,
*/,
*#,/
"#,'
(,
*',(
,&
#
',/
,&
#
#,
,/
(,
#,
,
(",/
('
(",'
*
(,(
&,(
(*,
(*,*
,(
&,
)-2
)-
*
2)
2
-
)
*-
-
*-
. #&
89
|
'
:% %
%
:,0
:
2 O
::
=
#
||
| = 0 #
! '
96 | %0
||
'
C"&
2/&'
3(&&
0(&(&&
"&
'
6:;'
<
1
*)**
,#
#",/
(,/
/,"
)
)-2
=
("&&
*)**
1&,"#
)-2
,'
(
| %/
0
#,'
#,
#,"
#,&
2*
2)
#,'
#,'
#,(
,(
22
*
,
(,
,"
,'
7
("
27
-
*,/
772
)
)
*-
2
2)
)
)
)*-
#
#
2-77
%
i 3
.F
i
2#*-
3F
i -''
) G*,#!
F
"
i -/"
) G(,"!
F
'
i -&&
) G#,#!
F
'
i 4
0 4-/"
%