17n 7M MwA In the long run, we are all dead pry en aJePaw aM Ay; AMMEN NAN MU AWAY PITA 220 “wmwanwa pnp SNOWY van POA MMAR 51 HAT MDI NOPLAT-m MOAT 52 vmmenmenmen 54 Dy 5s. naa ourran WHA Ww ME YMER AANA TAMA ATTA Hx MoI 7OOPA TY MAWNM MuPEAA WY ;ANDS Pa WAT ‘wsgira 7y nYnoA AMINA YY MUI TMVITUA IY Wav 2rirywni pina mi aT ro*NA TY AMAWTIA YwAD EMIT AD221 Ymon mwas ma spon yy snouA we B19 AANA Miwa yw sNoUT AMY MH BATA UR DE (emma nwa NIA) HOA TW TW sNoNA MY THA APA MA M>vaN ,o¥DINA $s _FCEF_, Terminal Value, (s.1) Ev-5 " (0 DT acey (aswheeP jnwa 7a nna 7 M9 Jnnw qioa riven onnina BMT - FFF, anni Ww = WACC fp maw n19' Wo} AYaNA Tw “AMA MUA - Terminal Value, Day 4vAr npsaA x7 MDA OUMIENAL ‘NHI YW sNDBATw~L KIA MOREA NDIA 1. awiNn MYA MYA. IY OS AT ANB TWIN MwA MwA YY sN>nA TWA neg Tyiny yo AEP! -p IMx A wr PPT AYA Mpa AMAKT AIBA ~ nA pb OMX DUIWAY UNA MAYTY ONAN MS!DA AMMENA TTI AND NIA ey p02 ovvIMW Ora OMTMI TPA MAMMA TOMA TiN PUMA san Te yo0ny oFiny! Ty ;JaIOM poy 7 NIN YAEMIWA MEA AEN ADI 99 sAWYTT—PM ND 139178 BD MIN"IY WAI NEO'OA NENR 5. 2 wena mM AD “pa ,TKA Nn} NYFPWA ANON NANT WAD"D NOW WOR WDTBA AMVENA (NPV) ya snow Ty ya Pm mMAN WOR OA erWAANAA Voy 7>y wan MAMBMIA ny MAC HWM! OMAN DBAEND 1a OHNVPY OAM BW xIA PY MINNA OXY AMwA ‘Away "mH OX DIN TAN AACN ABN pa MBMHE TAN WRC TW NANA Tw Ang AIT Many PM ws PAIN Tx AN OA Ow 124-v TMA NA ITHACA 2rpny ay yank TAI /aMh NPV a OAD New PW rrr mv oN MANA TY AMMA MAW WY TN MN wITY pe 77> Ma fnwA $20-3 Va NYU TIANA 7 MX TUNA OVA ONY DON? “TXA an? WAY BrOANAA "MW UNION PAM UDR TC 7M MANIAKA {rw anny men Yy moYwR AMX TANNA ANY AMER A-TiPHT ArTAWA pny yann mnxsmanaTAnN nay? NMA DaUMAMAMOMT TANTW 2 ‘yo amv? Beta o*INA THAD We FPBIWN MAAN Ye AIBN MBAS RIAL THON an) Price Takers nx nua oay¥A sHX'¥AA MAYAN APR NWN AMAR Tse and 7 syne ae wipon iarran 7 MyPOA WDJePaw aM Ayo; AMER TAN NW MWY PITA az po winn qwan mew AOD "MeN OBW" wiNA YY TYNA yy WRAY NIDA On = rw xeina rrHN ANAK OP Ma “91 WA TW TNR OAD INN |N* AVA veTiunA gy aM ABTA PA NNN AMX NFPIWD MYON Pw ANN ane ay 72 Suivan TB NBR Imo WTAE AX P2,oHNEB AND NENA EyNEIMA OIA a Dyn NM x? PIV "9 MYT VIO X7 FYBUNBOX AWA AVPUA Te O%DIDD qnt3a 7y rag Ty AMAA MTNA puis vay nnany pwORA oN vA PFO PAM XN AMA YONA BWA yr WW ABY AYN ye MMBMAA TAWA MA 7H OANA YD Vy VT Jp rINaN 5,900 TIN D'TIM IADR 2008 THA ‘McKinsey MAN TWY'aU NMI Ime Tw Ig; IY ANENA ANIUAA Me OTD 5.1 BWM OW 40-7 INE AMA nay NMATa AAW ywA7A My ARIWHAo~ry wMOW MAN YY MMII; wNA Tw nipnra 20%-n nna ANY 7orAPA My mAWN Mv AMANA % AMAT ATINA 2o%-7 15% Pa MMW AAA YAW ANANA 7 TNX ALIA WAY ATIAA AEN andra pu are ata aK mw mae miviay wn yay [BEA Ty Pw'OTA MY ARITA ean ROC of porolldprcot) Kale, Gocahar, ML, & Wests, ©. (20:0), Vauton: measuring and morapiag the vale oF ‘eampanics Wo 43}, Wiley.22s eemwn MAES ND swmynun sma nw ry aM MALIN ivan nmvyna ity aayenM ADA AMAA % Pw O.APA TY INNA AREA yaw) mI>*KA TNX ANA ANN TAB MANA PI AMMA BPR ,oDWA MND sina AINA XT 7K JURA NANA MANE 12 MUA AIR ANN AWAIA FORA YY ININENA ARWHA 2 ARITA NFU MANNA MY PD oNEATMAR MON "ya HWA ANAN wn TH {TmDnY p'3191 ADA "ON OA OVNI URW NaN WweM Tov yw AA ‘ry ate Mawr mana rma pa AN Ww NANNY L8%-6H NMI 185-195), wom jon ry 2m Ana PM TAWA wHMa UMM MIM ANANY AMWAAR ATA ‘Ana PRAWN MMA MINAA WADI IMT WI MI¥TAZA WAND MC YY 9D ray amy nn poms ARUN IaIAW FMAM AT IBA DKA TAT AT HN DNATA {Wy nn OBER 15 7HNAHON OWT MA OWAeAN Mw¥NAN AAA wire sunwanncaga whey mNa;TVAMAA,AHE WNnAW AWA atwNA xx! TT OV “Ye (183-7 29%-n) DIVA NMA AT AMIN AMA TeMI"AM MANAITA OuNN -7wN7 9% WIDYY TOA Ty FINA ARTA Mx ANIA YY XA x outD 5.2 OM PANY Tnx AYIA WAVY MAN TW AMD*OY va AN ann ayia? Wav? 1994 va ABNOD AYP? MAwAN Man way NMangAa 52003 mwa Setinna away pA FINI AWII;7A "oY ANANEAA oIcin 934 Compustat Meinsey& Company Corporate performance aatbsse 27 yompinw DWUA 407 THO TTImray aM Ay; AMMEN TNAN NW AWAY PITA 224 jinn (Persistence) nay Taryn Tiene7A Mia Mw awrMAY pW 99 u axwn rina ANNA MND ANA AwINA MOKA NIA 1984-1 AYA MAN wu NMA Oa AE PEA PENT 43% TY MANOA AWE 5% ADIM TD'BFA Fa Tv PnAy so% TW ND NEY wna AANA mMIaRA APE MAN? Ww ‘ayM1 naj7V xn 20%-10% 7Y NMBA NMAN 77 WNT {xO NaI TTA TY AATY TMNT Tw 107 JOU WET MAE ONT MIOwNA ANAK Ty MOY MAIN EY ANN Dy je mawN NAMED WAY Mas WHA AMAA MOKA TATA TNAN 2 yar ropa TWA nnpa PeagA TY AWN MeN wa AT TD TX naw oro NKCOX jrINANDA NAL TINNANA aM wa TTA way WY APA = yy oan VY FOAM TY AMINA ARIWAA MR MUAY w Xm IWR Mw WI mien yy 9H AYAWAAT MX NAY wr aN AMP *9D AY OX.7¥;WHA HAA AN IE DHeT oNgTA TU MAUNA MARANA /Mekingey TW yMAAA NIA oN> 7O'R7T TW nen yo-apa yy AWWA Ox ARK ASMUR ManAw MMVRA MwA Ma ANIA srmana nena gmwa rin pawn umn Anas rot7 PeMA wk save vA An neva aD Na Tar OX Pa.AR 8 PINAL TINY 99% "MANY OMT Dyn yaa Oa px BA VA AyPWA TT NAIA FHC Bw TANA FPKM DTW IIA TD fry mewn Me yay me OMPAMA TANNA ,oHa a Pw IA Me TMOHN MuTIW BPN sgn amr mw mayenA MvA7DO;TA yor ay moD7a AMAA MaMNA Sw JE He AY MANN MB NYA YAW MENDA THC NTN 4 IB MPAA dpnn wayON ANA MA PMY wo TIA MA Aa ANIMA Tw AEN BMD AND snxt yna Chan, Karcesk & Lakonishok 7w oVMn.xwNA NaN MWA FOWY 2002 MI ‘smanin owAw 79 MOMYT [oP TaMENA ARMA TH MDA N>"0H "9 K¥DI HIV nan nimaa kw MoBAA TINNY NWA IMYAY FMVNA IMAC TK MEVD 5.3.OWAN nsyan mani 50% am , MWA MYA MAYA OW 40 Tw ABW TI INNA imy¥a TINanAD 6.3% 7A. oxNOSA Yar MANA NK THayMWA OVA WAT THY Ian 09% 7 MSA Ow s THAI MENA WM THOIIAA We AMMA AMYnY Twn wx TAY OMY |NVBDNA ,|P-IND MINYYA OW 10 Wha Nxt MeV’ 7A Sosnya-tn oS X77 Svan AINA ANNA EBITOAMA ArnyA TPT chan Kates and,Lakonisho, 2002, "The ave ang Perestance of Growth Rate —# ow sa-nipram mimna hie ther amhs ny nianaw ana aro nOw ENP22s yemwn MANORS ND nua oe nAyNA Mn AMM AANA AMY MwA AMANA TIN, {y peTva oWaA TY wo"N ANANA ND OXA ska AW NOoU MIMIUN TID jman Tw onw oD ay BF yTNA yy OAMeNA Mx pO ONWA WA PrMIWATINANA signa ONY 10-15 WAY OrxYNNA MHC ODA HX MENA Ow maya OW 10-15 Way OMY ONION NAN TY BIT OWT a Hows Mowe o * * lw s Tx? TPIPyNA Hm AAA MMDIDMA AND ANA IM yEA MMANAA BIST {Tye Tw 1.7%4-0.7% FTW VONN HRT MVR AE PIMDW HEN TBI bwin Anna anny THeRE FONDA AN AY TINK TY YIMwT MANY AeA >-79 YEN may yen? oy Tina ny wr 7p,AN7 PIU IMA ATA ManAw 72 TI. Ayan wn inv AF TN ANAM" Y MPD too Tw MYDD WIND TMVAMANY PenJePaw aM APANE,AMMEN TAN MW AWAY PITA 226, jirmaa rain 97 79 19103 WW "NHK ;pA MI Aw TyEPA 1 Aaa WN oY nina 79 mx aT $5 BAN AVA AY AID yaa THX NMDA NAN TYAN 7 WH? ynoND MXM Yay MAN Pw |VILE e joNa NIA ATHY PVE AHA WO HDI ‘Fortune pran 7w miman mana so nnwn Fortune $0-1 nw jHoND NX! YAY NAN Tw NACA jNNY. (px? nama (naa ManIoR) ARYA? AOYIT NOT MMANA TY NAY jwADnA ATW [497 eT MAW MMMANA MaeA yA (NISHA MIMI) ABNDA IMNTw ITD TN nvnyn ;ABWYY MIDDAY ONY 13-9 NIT OF WIAA TINK TTA TAT Ow merry ann amwyy wrsw AANA Ww ARNA von yy neazvA min xve Ya0 MIPwO'VODA TX MAT? AWD *D*D NEM OHA Spy sare ris raw 7D MAC 2 OWA OATH A TTA TR TNT Jnr POI MIKA MyNIPA FNA NVA OW ta. WaWBw OF OMD"GA THAIN AANA 2s%-n im WEA HE ANT MD) conporateCxevtve Bond, Stal Points: Bares to Growth forthe Large Corporate Earprae™ —& 1n988 amv ya ormUN orm MID RUN OMDON PD -ANAM NNT 7 Intl evecuvebosaconyresores227 YmonMwANNS TD jemoman 7p7 an IK FUR WY Y ayna mAYM ManAW XA ATMAUA NAIA TED {NRA AHOA yw DWT OVI TAY BrINY PWIA YY pyA TY Mx oFTINBA yam wy MMNA OY HNAPY TAKA ANA YAY MMW ONOMYDA YD ATHY I PT jwren aan ay TNKA Nn AMAA WY Z7wAY PD J77!R wwA NA aR? awry ow 7177TvA (Consumption Growth) qwa oMwINA YY AB? nA ANNA nena aeanxa Saat NOPLAT-a ra moxsaa antnya isu Tin (21.12.09) nox Yu mawena ara 's% 7 InMX MMaIN TAYNA MIVA EMMA AMMA WNW CIN OTA ATI Gaen=5.8% svn mwa oR NR? SrwAnA AMA AAA AR BA WIN 2-199 NOPLAT. oy * 467 mug (AMAT ANn¥A araM PyR MAY ANAM qhAA AoA yoanA ga wav +92 non 7 AMwxYA MBA ANNA AN AWN XIAN AMY AND WA? HWA BORA Jase ant seen na Tay MN me MHA THA Anna Www mUAWwAA ON Pra yy MAWHA PI WIA qe 9 xT AND PA WAY YIN ~ TAY TNX OY NID BINT WY WUD? pba 797A Fy AAR MoMA AWAY "a7 UyY Anan ay vaqry MUTA WNW y2U WHA MX MMA TRAN ANNA WINW MP—PY TIME AVL TAKA separ miva nan ona 15.2) 9.2 RR, RONIC _{Steady State) 7MKN NMDA MRNA WAZA AMAA WY = Be Tx MDA WED (Reinvestment Rate) Y;TUAIA TVD ~ RR, fnraina vainw (Reture On New Invested Capital) Toa 7 MATIN - RONIC, ana nba ana wwaMY myPwAD ym 03 MO WARVOATANJePaw aM AyANE AMMEN sTNAN NW AWAY PITA 228 Jan AWWA AANA WO vN NAY AN aNME AMY ARNYRAD TE mwyma i amny vino ane anaR MuEAA my MAUNA WHO IK TIE MIPYDA Any rw mw mn Mey ROCA MUFEA WY TY OID awry 7977 7y MAT Y OMWOXA wOTY¥A WAR MX ATTA ANA ANNA minim ANMONA ARTUR TINA ARIUA THAAD 5% Tw ANDY IaVY MUTEA ianxnina 15%) 10% YY Any NNW TAY FRE [UU ANP AW NY OTA AYVTHD "ORION OITA Anny wer ean gorse UAW AREA AAW zAIUATUAA TMA AX OVI!IA WAS © (oom aaa amivy Savuy" aA vaninay wr TM poy wan yorogn YY MAUTA TTY ,AHOD ARMY WY Ty RYT MAD OX = oy MCT AB woInA oYMINA OMA MTN) NwYUA MHYwAA NN ane mim Tenn wrTnw YwOATA yy MAWTA AM wIPwRY a9 ONT (eNANA jevnn 7oraPA Ty MAWAIM ANMA MANY TK WA VAR PY aN WAN jpnmy yonona win mupUAA NVA 4. RONIC, (6.2) Rr, s.2annt pox ryan yw mayena awa aUTWAA WW ROC-A awn Jy mawna mx mwa WHY MaYeNA MIVA Yo%APA YY ARENA A BONY MD aun y oD MT PRT INNN ABABA IT OOX YY THIDOTAA yo"aA NYT ODx TY YOXDITA My ARIMA TH AWM DANA NY sTHOIUA TOYOTA smunxnin x7 902 wane FY ATM AMON THA229 mon mwas vuln 2009 2008 2007 2006 2005, 15.8% 134% 167K 166% 188% 164% “oWoRNN NY” my ROC 134% 12.7% 131% 137% 145% 128% —_nimwNn NY” NON ROC 24% OTK 36% 29% 13K 36% won fart Arar (mnxNA x77) BOX 7Y ROC-A MYNA MWA > BDMWA UX ROC-A nM? MIMANA XP7 OPH" TY ROC-A NH nan FVD 2DrVA ROC-T yyINAY Img v7 ODN TY yim 2009 2008 2007 2006 2005 166% 154% 167% 151% 193% 166% DDN > YH? ROC oy 134% 127% 131% 13.7% 145K 128% AIDA NYY ROC 33% 27% 36K 14% AB 3.8K non foxinn ew ROC-Y ORIN ROC-A Ya wrong NaMwR AT TAN Mer ROC=iN YY NUMA YMNBAY MYNA ;pY JN OOM aX Yy WHOAY AVI DW noa mywea yana My TMnA ya FMNAKT OWA wITeA BONY OXIA ‘455% Nn Ta¥nn MwA NENA RONIC-AW > 477 py ae BMA MA WIM’ AY;TAAD VV _ 5.8% 155% PR on oc, naa myqway NAA ARIA AX ANWR WwW AIT AD ayena mwa 2o7 NaI Mews MyTUTIM ANNA AMM Yiad HM 53 MaWWNA wInwWA I Pa mwr7 AINAW FENN JAR TAMA TorB;FA YY ARMM DY NAAT PX JAD AIM Yara I HMIHE HaMAT ANDINA AMIUTIMLAYTUTT IVY ANAEMIC sani ayoww >nw sawa MA ANP? ANAM AMMA. AANA Tw AMINA AWAIT or mwa AOD! ANPToray aM Apo; AMMEN MANY AWAY PITBA 250 2016 cmeinngyy 205 20142013032 nL 370,561 366,892 363,259 358,597 353,298 348,077 yoaan 66425 65,768 63,793 61,661 58873 56,136 Swan nin 0 oo ° o ° op nwa 66425 65,768 63,793 61,661 9473 90558939 8,139 (9.173) (9.055) (8,939) (11,000) 56,136 NOPLAT 6997 nnn nooin (6,050) nian nun tm nypwn (48) (845) (443) (503) mene (2,698) corr 65aza e250 sea07 49576 sass UDHDONN 24 a wr nuener 79 UN AAR Ma AROMAT DINAN AANA im annan aie Wan eva 348 T9473 mn 973) 0 PK rane munann 0 NetTotalinvestmentsya, _9,173-9,1734 368 NOPAT 65,425 Fos2% ooga yaa mMOY PH JPY He WA ATV yan wapY AMMA WE JANA NMwA AWW THINMA ABIAW Implied RON pom rye = SE = Ra 052% 91% Anny sWwa TAY A WAM MUTA MUPwAA yy 191% AIBA AAMT 7 iyjruaa rennns9 ape 7 0.82%) TIMI 79 TOI AYEAA WEY pre a% AIBA mya ostwn qwao mig 7D Taw *99 sway AaHy eA Y9oM ADIN MaYRA IVA Sssmina mugen? nnn mx TaN orcas ho: Iuwn:busidomerics omy?0=7650 p/w belawnens comfease-aw-analysls/dléthe-d-chancery-drawa-bight neue ruin sormaszasonotaperdeprecason termina als!231 mon nwanen-say NWA Han MUN ADINs PorAATA TY MAWNA pNaY MANA NVA mpwna pina My - Mw orAA AUN TANIA ToNTA gy AMWA WE TNVAN ANT a Tiany nx err OMX AWW aUIT Man¥NA MANA 790) > {WACC) fei anTY uA TnwAY Ww VINA AYR JETT TD BWM OX AAD AIAN Lyrwn svar rx YON FPA APTI AND IDE TINY P 'wAeACAIBN MANE NAY am may pa eMwY OE Ne ZraINW AYER THT = HT MeN NTN snivy nT MOA NM BX AT aIOM MAN May ,B7 wATA TY mAWNY FTN ne ux aye TByUAN MAW AMA OOH yy MAUNY MY AYAN TAMA TAA "ana q102 MwA NWA WW 5. =m i i 8 spmpn snwA naqwAY NNN MB yw wIATP aM “pmva ompya onimna snmen AW AND YaINA AWA ANIME TMA WIN oumoxn funKD 3x7 OND OPIN .f FEI THY *99 ;O%IINA_INW 2 yw mina YmywA MwA awn Ona vIn TH AANA Miva TY OMIM ann vinyny Yorn we ,nuTayA Anvnyn 7A ema MONA TaVOA MME JTW AMYNURA MX MOWAT THT ND mwa meqwny wane nwa awagA Anaya ‘rina win AERC A ABA TH NT Anaya annya mn una na OyNAN TPYaR BUNA ANN ACTH Ya=7Y DIE AD NT BMRW 99 nny awa mwa vnrMNA BNE FIA MN HS WH OX NAT a¥;Ta-MIOD TAI ANA by AN OIHX OA ANT TY OBA TON way ANIM MVD TMK THR HAA ran ARMA SFNBYOAL MWA ~ HAL BRIAR DON sTNAw YY YAH MDW FX FoF (5-4) TerminalValve, = oa) Wace-9, wr An mney pon) 7nywA sw = Terminal Value, pel ma mryan onnimna orn - FFF, yin mary - WACC xa nna anny WY ~ By "8 FHJePaw aM Ayo; AMMEN TAN NW MWY PITA 252 py emran7v-TnonA,yNx Np!IA MANA MUA "ANA BUMIABA ONIN TN IMD wyny xia YnyaTA OMHIDA BHTW > yy BBAMOM HX PY OTH MAY wIMTw yp7i7Wryaa MINA UPwIN Tay NOPLAT-TM FINW INT NAMY TAKA NOPLAT, .x(1-RR,) (6.5) Terminalvalue, WACC-9,, snun Tw ma nx awn wx ATU OMY uXD ACTH 55 MANNE vINwA armawna wIMWA'Y eNO! WH wMrMAY MINVY MMEAW YX NINTH MAYA A s.sana any) oo MAA 7 FEM WA-MIBA NX AWN TON JUNTA DIMI DVD Tw (a ara nA 467«(1~37.4%) 9139 9.0% 58% OsemTerminalValue.. nx in anova graa 2014-2010 BWW OUNITMA YMEVET TH MM 4 GBD sar 31.122008-7 you TMANA MWY 9 POM 2014 7107 OX YY YAIMwA MEM 2oide 20136 20126 20118 20108 307294 254-202 __ATWSn won BADD BAIA "amo we Vagsun = 22. 254, 298, 307, 328-9.239 5 ong 09" 109" “109° "Los" a9 25.5 aNNwna wanw XY OX NAAT NY AN po nn nw MawNA mvA SnuOTA oUMIINA OMEN AX MINT Naw MY UN Smo MY Tay? WTNA ANAT WWwA MawAAA WA TAA MwA Tw OANA >urmm mbm 979 ABD nan mamwnn A nw mwA yA Fa AANA FFF, , = FCFE, x(1+9,) awnw? nat w7n moa ny7UAT WHEY eA HE MRMEMA vINWA AMHAA AMAA yim NMDA TW IMM ANN} THK NVI ANYAXA OA HAMA ANRA ANA AWA Sixt awnnn AAA AMBNTA.*TA Aa AUATVA Ww PA AA ARITA ‘many ayn oupimnn aren MNTMIN WIN Ow SW NYITW A¥AA NMOAW NI 400 7 Ty UIA MWA MENA ON ANNI YAN NMA AM sD TOBA TBA233 ymwn MwA sD nom wa MHA Yay IMA TO%B TA YY MRI ANNA MMPY OA TPAD Ae ana oe nt 7 AMD 5% 1056 15% 20% Jana yrna inna yme ome (yom) (yom) 32075 115510100 aN WSN NIN 50% 50% SO SOK (RR) rwyyuN Hm (soa) (57.75) (55) (50) 606s 57.75 «SSS smu smu (3) 1212711550100 op nx? mon ANN 33% 33% SOK 50% (AR) NTU WY 43) (85) 65)__(69) Pin 3085 77 5550 WOR ONMMDONIA prnnan (55105-5775) AWA AMA AR'NYA AB YY | oNMIMMA ONIN WIT yw si w MWwA MAY "a AUITTA MA Ama - Nw 57.75 MaMa MUPUA THAN smiyo ann Wa AYN "9D MoM TPR THvHAWA TVA THVPwAA Ow 27 53 axniUn MiuynRa awINM Ney Tw an MYA wrHA MY;FUAA WHY fan, -—9a_- RONIC, 15% 33% ws mupuna wy ANP PA AHO PoHRAA Wy SRUAR WOH A env ayomnn averoa arm na Yana mPeTA Tw 6-7 Ow,JePaW aM AyANE AMMEN TINAN NW AWAY PITA 254 mba Ty ama Tan NTR WY OvnIN WRC TRA AMA JaMD swaPAA MALIN NNW HIT OUBIINA MUM NAN. YaNY pa na wwe aw Ba PIT ATA dunt nnenyA WY PM ANT (6 AWW) aVMA MwA OUMKINN OETA "ALP" a7 jon va79 nba WAN TAMNW “AMAA MWA .AYMX.ABIYAA MAY eran 7g ANNA AON YA MEN YO! aYPNINA VINA Srmen mwa ru Tay MA “nvaNA nina we Nap MANY oxNnA “van Snvann mma Paanw ANIA UN OX “FURY “AINA VIM Ta MT Ty TAPWAA TW Wns 7 Tiny AA "MwanA NAD O'DIY HRI 10 Xia Ne TIVA-ANANY OPwAIDA (9 7v aL YAY MwA) NY [wR so TAF IPB A MA MwA,AE dunn oan TxA MA MANA AY YoAAPasRA MMW NIN 8 AYA ADINY > Joa 7y mMaWNIM ANNA HWA TAIT TWA Y7MNA BOMBA Tw OTA TH AMY [Poona Nowa YAY VINW IBY 5S ARNUAI YEN BIRD MBYY ATW EX ano 5.5 ‘yp py ApANA INNAW MINA YY jar WAN HY OUMIINA ONO TINA Tw AND Ferman joe pWxy .vavINA grDNI aww MANA TY mMDrK NIT THD 2" WT uNDHY %99 TAXA Mma ;ov|I MANA AawnwN VK UA Yaa AYIA 7 iva miyyan sw 9 meu oTIFA P| avy “ONAN MIT maw" aNAT an wad anoNW TY THOM ByNIYA YADA MNT WY = WEA TD" AMT NAA DoxP XN TXT ONY I WY OND RY FWNA NPY yw AA “IMI OME 2x? ona OWNINA BY Fyn Manna MAY ws AE PEA IW MAN OVO penyy om w BIW" YH RT AU IY xwMA BWW ONAN IW IANOMA ANA nara ennAnn wwN OOM NIM YY MMV Ner¥N APT AMMAN DY ANY iminia ome WMA MNP AOMwAMHA zINWAITTMY AAAUAA MINI Aw BMTINATA p10 nig rear oN? YUN YTV IA23s wrmwn means a mawnn7 n11;71 nad oA OWA TY HNN AINA {aga Ty Aw Mua aw anny pa wa “qnxa nna 7 OM WA NA YA BAA MwITY Paw VwAA Wy WaHW ID? stp myn yay on {07 moum tA Pa 9M ANRY YONA NIN sIMwALTIR WMD TAY wy wy ‘NopLar,,. - NOPLAT, ‘ong Yy mwa MANA’ AKIWTA YY WAN BURY NIN ON MY HrWBRA MINA pn wane NOPLAT,..- NOPLAT, = ROC, * Capital,- ROC x Copal, {my q102 7ovap7n xIA Capital WHO Jos mIABA mUiPUAA THA EL MW NIM YoXBI7A AWAY XNA ABW A103 YoBFIA sp1. ty ana wyw NOPLAT,:- NOPLAT; (OC. (Copal, + Net Total investment, - ROC, x Copa, max OD INKY NOPLAT,. - NOPLAT,= ROC, x (Net Total Investment, + Capital, (ROG: - ROG) “ras nea on >We wana nna mRNA “Te I MX IMI ON [Net Tata Investment, Capital, NOPLAT, NOPLAT, ¥ (ROC ROC) OPLAT, 2 om NY SywARA nA AMAA WAY TH HY we ARMWMA Tw YAMBA AS ted-itowaJePaw aM APA AMMEN TNANY MDWAY PITBA 256, rxnuy ans ONaK WW UY WH ARMWA Tw RTE mya aywnn wy ep Y9PA YY ARIWMD AUTBY AY YAMWA WATT © Fina WIN WAAAY MYWAA YY AMY MIV;TVAN MW’ 34 MAEMD Nn? WE) donne? wana gage? heunY MY TMA YoIMA TMD MNT AANA © an mpean mx 7397 "7A YOR (ROG..-ROG) OC, ROC x RR Bes = ROG RRL SROC. avenue nad smyyen ry aA ManaY ARIE ‘oro Yu mewn TNA WY 2 fy ROC-A Tay™nA raUAR MAW MIA a PYRA MY TANNA At TX xen .9NxNN AAMWNA Tw NVA T¥A NANT WA nwa TM AWN MUEA 52 man xa Rs RONIC Fwaga yy nya mAwNA Ty MwIN MwT!WA Ww AoW un anyyn yea moT yA =AYY sAMANA MA THA aI AYN ANTI atwN FM yu AnW met BY TH (WAC) ATW TATMTUN AMA NIAW (ROC) YorAZTA TU TAWA WI aMkA WAX MAY OOM aywA Nagin ANN Tw yBE TRY AINA THA ayn mwa Tosa Ty ARRAY Mw AN MAN Tw TY PPA WANA nmen axiwnin 7y Tosa WMA RIUM ATT WOU TAeD TMNT AND RD apn aye 1D yy manA AwNY TA 7DAA Ty TeAWA mIAWMA POM many moun nwa mer MypeATMaN NYnoA AINA Twa TAN xT wo pI oA MC FENY en PoraATA TY TENA ARIMA OYA MIAME 73> moma 7 nw? ja nM 8% MANDA TH “anUN yA NNSA MARWMAR ADM A ‘ovaqrr ry naa aww at ma Wry TNs AANA NY MAT TET mayen mwa vagy fom mRNA WRAL TaIwN FUTON pO vs RUA ANID quyiay mugwnn = yma? evn yea NNIBA AVANT AYAW IM VANA PAA AW VAIN WR Dx-bx ATTN ATVADA ARIMA > PoXD|FA NY AANA AIWF THD YY yor A nxn xn237 YMA MANORS TD amwna ave “MANA HANA TIN mana NY OF We OWN 57 OWN {yy 20% mama axiwn WA? AANA MANAW AN FPN AWE TTY XP TOA TY aN ToBPA YY ATW FEMA ARIW’NA YD OHM HK MANA TNE Te AME M-V;FA payna maya NA AMAMAA TTA 10% xa non yo-9pA Ty TiynEM WA nMAwAA 19% “ne? 178-9 2086 TW TeTIANAA AMIN AAYINA MANS PovMPA dy MIA ARIA RTM MEDI 44 YON 11% DUTY 29 INT 124% OW 24 YNNT 13%, OMY nwt aay mae mini miy;rURT Ix JYOVBAIA yy TATIWATATWTIY Wa” XIE HCA In ANWN pA MV AAT wT TY MAWNA Wwe AT AN nwa Iu 77 wawN x7 ANY "> ANN zMIORDMA ANNAY 12 AYA MIT? 72" Ox >a nies Yana maa ww? AMY Yop IY AMAIA WW YWwAD Np PANDA prnwran Wy nym om MmO TINA UMM ANN OmDAA OrION OWT NI I $54 THU XIAP x¥INA TIA WO ,7V9I MMV TIKI TOW Termintvaue, FF Wace, Terminal vatue, = NOPLATas (4-RR) TerminalValu,JePaw aM AyANE,AMMER NAN NW AWAY PITA 258 OPLAT,..*(1-RR,) _NOPLAT,,. (1-RR,) WACC-WACC%AR, WACC>(L-RA,) Terminal Value, NOPLAT, TerminalVvolve, wace Srrmen wi ve ran mv Ane ywrD;TA YY MAUNA WA TUOY yreBW 9 {7 Wry oun Wx ANYMAA WY ~ AA WrwAI OB rANT MnyanA AINA TH MI semnyirent yy yon yyw aw aN reN FUNK ANNA = «PTI