[aang pesos aad sa a nvonas ava, WaT wih stl 2021 a Usk Abbi) # > fscteene [ao Tae [oeea” UEMAN Fa Mea | Te A 8 c ° E F G H | J K 1 BAB4(IS,IC.CFA, PVG & NG) 2 BABS 3 AFTER MARGIN IMPROVEMENT AFTER WACC IMPROVEMENT 4 1S- AMI ISAMI-N CHANGE IC-NO CHANGE ICACSI - NO CHANGE CFA-AMI CFA ACSI - NO CHANGE PV GANG - AMI PVC PV G&NG- AWL Pvc AFTER CAP SPENDING IMPROVEMENT AFTER GROWTH IMPROVEMENT IS AMI - NO CHANGE IS-AGI x I- ACSI IC-AGI CFA- ACSI CFA-AGI PVG&NG-ACS! PVC PVG &NG-AGI PVCwas 4 Sarah TWeopinlia Davos Givasatw leita ico eee % se sm | ; 260 wo WS, weeu03 | 30513 2770 Res. 009,83 Bere BAR, DB 1oo0, VOUS MS963 - \us,St N22. 28. =z sus. S53 DAB. G28. | Gs,a1- 2as see .| vosia | wcws | Wen0 2m 2018 2019 220 2oUE " sus sou SURe 608 £5 woo -Carsinvert=#°> 210 tos. | 20053 au31 5.16 Wor. foe 200 - 3s wors.| auras | eres. | 382,08 _ Invested Capit SO. Se enw even? e048 AYA 2019 wie 2010 2020 2001. ey BA - Sy BNO. — 336. Bus SS 578 Gor 63/B. Bos WAR LOL one. aaa los. Tree Wos. 1 ae. re, 33. Es os BRB46. YORI GUS JOR BN aw. Boy. HBS 2B. 296.03. 310R 32638 RV factor ev z 084 238,93 208 |___ mar on: 2s, S4 2010 296 Od 3s HOB. 2020 Bo, R2 ood (98.42 021 361 Ae O54: 1@e.03, osseu Tamed valve 2919S - 1550, 26. = REPE% . Busines vaive “1609/9yar CA pu 4acior pv patel 28S oto BBA 2018 2a OR 2ts, SY 2010 206003 oat 2p, 18. 2020 310,82 OM toner 2021 326,34 o.8- (Boos. 1059.64 Terma! wilve 3626133 x Os 2067/01 532634 FiDbiES «=p. Business valve , WeHe- 5% baw s - 26. —| 208 2018 2019 2020 wu. Growth Pave wine 6% M S% s% %. Caves yect% . YOoo too MIO NES + sre | SIO6B Con oF cies &% 2400 220. 266. 2B - 290,22 | 3063,8 aoreral exvenses. 73%. RO ee ols | tees.on we,24 | 1Ay Ie dee 1% 40 a AL 46,3! Hee Shos. wit we. 80. | om | 6 wyoRe -| —7A.92 | aww 208 wy 200) Eat atter 43x Bue. NR 542,30 6224 NG der - Ny ut Yet MOE2 - OCF Ob base - 401 GROG Charge in Win - 10/5. te WS Wale. wat: 5. PASS. eas ERGO. er_Geaal expendiivre 9: SOR. . 6rao ESR- OR CA. Sul. SBA) 9 = SEUSD~ SARL L2H GDforentai wwe craion .y fY RearoUMR + ayter margin mpoverent : Yar, Az 7 C Rtg) 2 0609) 236% AWAce nth. ver A Pu gextor fu 2on san 0:29 Ussiaa ___2018 SAA oR WO, \b « 209 SD onl Od, 86. oro - MAL; Ot 393,40. 202 822,44 0,54 - 354.81. g Do. Terminal vaive + Ss. x OSA 9% 93. Gert? 7i2% Bunness valve - YA A>. year CfA Fado, fu 209, Stat 0183 551A» tae sma OB. N30, (6. 209, So oy Yoo, 86 too S9UBL- Om 399,40 204 baN4 OF: 35y, ‘ = ZoU Wmnal vave_. les3> - ~ of 32, Bt Gena /on-3%., 363,31. \ Grivses ). 20 0V-eqrouth S torewtal valve creation: Lax 66. ante a 208 - 2019 200 wu. @h D 325 ose TR OAR Ba. ben - Kw. 21D (SYoxttoo? OK. BUSS W310 BS, 26. CMa 30D re PAR 2a ot. lected corftal _ Sto Sus. SH0,23 waa. Be 61S RR - ae 218 - 20). 2020 2u Goin aler Bx ae is Sete S40 620,34 693,46, dep we uy Eat WR bU SMOS . ow S296. CORB 01 F026 . OHS! change 17 wae ox lor. M03, WS Wb. Ter oc - wad ARR £2908 699,34. EL. Nel Cagital agvertive LB. SA ‘AIM. £usi SG. A. BSG. SW 3B ERM $6 /8B + LEAN.CFA factor 7! BSG. oRa, e SWAB. ORD. mat Seay oA DERB- _ Ot 626,21 09 “Termmt wale. 222,08 x Ost ERA 7% + Bia Zar OB,56 . =D Buonere valve. CAaAAD ) Dak ter waran \rpDErEt 2613 DWenial Wave Creator | CfA PU Factor wv - SB56 52,18 - suag- oko UrIO- Seay oy 403, SA6,88 - _ 382,00 Bb) BA, = 2008 10) “Prmina) vive 63-4 7 30) S brea /06-3% REGIS Busine’ ve. a Cuma 237. [OBESE —A Poteniinl Wave creation ear Ca BE ‘wr WEE. 0fe- 204 208 SUBD Ore. y3t)se 208 SEU. BS OMB Sieg WY, 36. bw ERR Oke 34 ou £16 Al OB 30 Ae ma. neal Bimal veive FA % 0,59 Be Y baesal fit 7 350566. Ge Bonnet wave» (8093.26) DW rogrowth- er GRA Sterno “BIA a toFenbal Valve CreationGah Trepp tiie pruaowe - “fe aawshy=arterswmcnmmovement 5 unt We var Ga fy Factor we SUE 040 - 208 We Oat 2019 Seeay i OAD yy www _ ERR Oke we ual oso Tarn wie ee veuer de | G2 Al ine 3% Gabby U1 =P oles wave + = (ooce26 ) 2 °V sroulh - axter @eret pending imporement TAS >? Rotenha) Vawe Gaon wr Rol wid 20.0 221 6% % % 1% XK. UO - yuu 480901 SWC Lt $805,283 Bs) Usb EH Ho RR 03,5 BEL 103,91 N06, WIS + N26, 94 YUM 4, Wey TWh Seb . - A 90, Fars 23,20 ¥80/99. lowest Copital = qyter growin tinprovernent +l a) meee) 9%) 203%). BAIR). act. Xo 3B Sete éout Ge Sade sh ee 2k Crore) DATE ON 2StAB B® . | 6% 00 Tea Wake eH 2M BOBS: wetted Conial | ast sto - 59 S056. SB,(0. 640, CuNe Qstie ates 7 aA we 20 ww - wu SBT ater tax Sar S/W GSS. GSB ROY, AY. | der aut WH i) SiMe S5icb. , oF RSL 20,2 per ET OR Cavange ve WON 2 2, (S13 e®% - Ri0\ tet OG - SOIHL OVS. GUAM. 693/28 aun let Gapral expenditure - 327 @e- BAH We. La | A SBE5r SH R044 LUG. BEAL. Gay— ORs qnuilrsssayter gon amp Ovemeoty » WAC We yee ga WW taco Be wa SBoF2- ogo ° Su 218 Sa Dal W033) - we Stony o> $24, 09 - 2020 - B61 Oke. WO, 06 - oa. OSI: Ors9 - BOLD - Ug Teemnat dave COWES og 8CE M6 S Er /NW% S9G5,23.-0 busines whe - (So0C ,66) @ WN RO growth ayer 254,S3- Improvement - GA gout —arler_growh “wpoverent 5 & Totemal_vaive Ceatron . year CA: NV fader - Ww 209 SRE5L 0 De wR, 5433, on 443,31 wo. SBOAY . OAs. W069 wo. uel. orbb . Yo, 26. BY Ges. OD By ugar “Terminal Unlve - Balt 264. Yas 26 Sas /i%se. 8103,09 =) Weress Wve - CEG) growth_ ater UA mprmewent = _ 336Ar __afotentral Walue Craton@ Potential Value Creation a ‘Management Improvement f ‘api Beto Margin Spending WAC — Improvement improvement irprovement__Improverent_Inproveant Buainens aie HERE | airies” | ores jew” jeuenee Noman, ACOBS 4977/93 SOAB,IS Ssot,E6 S3ES,2B Business Value KeROTE UTNE er See Se BAG, ES $BE3/3\ COG, 25 C966, 21 7103, 03 Kouivvebe 2389,q 49.29,93 4823,06 SASS,66 SSIS, 23 ‘Conan Peed ou Nete nee, 65 5913,2\ Selo, as ESle, 24 ee.cs ont Poe fae ++ — Geaaae +4 — @SEVIESA