Debt

Equity
Kd
0 5407764640
540776464
1081552928
1622329392
2163105856
2703882320
3244658784

EBIT
Interest EBT
Tax
N.I
0 1,348,878,506
0 1,348,878,506 472107477 876,771,029
1,348,878,506

Note:
This is the situation in case of the CAPAM.

KRF
MRP
13.30%
13.30%

Beta
1.71
1.782222
1.8725
1.988571
2.143333
2.36
2.685

Ke.

MVE

PPS
No.of shares TMVF
EPS
37.94923 142500000 5407764640 6.152779

W.A.C.C

Debt

Equity
Kd
0 5407764640
5.41E+08
1.08E+09
1.62E+09
2.16E+09
2.7E+09
3.24E+09

EBIT
Interest EBT
Tax
N.I
0 1,348,878,506
0 1,348,878,506 472107477 876,771,029
1,348,878,506

Note:
This situation is in the form of historical growth.

KRF
MRP
13.30%
13.30%

Beta
1.71
1.782222
1.8725
1.988571
2.143333
2.36
2.685

Ke.

MVE

PPS

No.of shares TMVF

EPS
142500000 5407764640 6.152779

W.A.C.C

Debt

Equity
Kd
0 5407764640
5.41E+08
1.08E+09
1.62E+09
2.16E+09
2.7E+09
3.24E+09

EBIT
Interest EBT
Tax
N.I
0 1,348,878,506
0 1,348,878,506 472107477 876,771,029
1,348,878,506

Note:
This situation is in the form of analyst report.

KRF
MRP
13.30%
13.30%

Beta
1.71
1.782222
1.8725
1.988571
2.143333
2.36
2.685

Ke.

MVE

PPS

No.of shares TMVF

EPS
142500000 5407764640 6.152779

W.A.C.C

Debt

Equity
Kd
0 5407764640
540776464
1081552928
1622329392
2163105856
2703882320
3244658784

EBIT
Interest EBT
Tax
N.I
0 1,348,878,506
0 1,348,878,506 472107477 876,771,029
1,348,878,506

Note:
This situation is in the form of Retention growth model.

2.50676

KRF
MRP
13.30%
13.30%

Beta
1.71
1.782222
1.8725
1.988571
2.143333
2.36
2.685

Ke.
MVE
2.50676

PPS

No.of shares TMVF

EPS
142500000 5407764640 6.152779

W.A.C.C

Debt

Equity
Kd
0 5407764640
5.41E+08
1.08E+09
1.62E+09
2.16E+09
2.7E+09
3.24E+09

EBIT
Interest EBT
Tax
N.I
0 1,348,878,506
0 1,348,878,506 472107477 876,771,029
1,348,878,506

Note:
This situaiton is in the form of bond yeild and risk premium.

KRF
MRP
13.30%
13.30%

Beta
1.71
1.782222
1.8725
1.988571
2.143333
2.36
2.685

Ke.

MVE

PPS

No.of shares TMVF

EPS
142500000 5407764640 6.152779

W.A.C.C