‘sn 2024-120 2024 14th January res Shines Cpe Fino ste 1 Daracoane esate Fanaa Wanagonst Capes FranceNarapea Fhenacs 2) Unit Anes: Business Organization, Fer rt Organi str Arati grsece tod Ee 6aPysied carpal Plt anpany Untee Earner ellen et company COwrstehp 6m aloe si ivesors Ld errs 25% he sae ar ype Pe Sheer Sats, Insrtce cares, Mal Fund Conpaie, Pern fa, Ril ed neers corponton crpeteatn Suctee Later aly Sart on comporte'Soanleraorien Sek Corpor Tae ‘Board Dre suporaay th Mangere Tas overs ete ‘gery rebonah: Owrers re Pingo be business. manages th ere Fao reponiy a a0: Tprel een fe reno al eine Conan sega tan Pete Dscsue ot Reveiog ‘Sasa wlshehanace vate Preseninton of Fans Sirens Frencal Sera Anis Franca Stamnes Stent fash Flow st (Ose! 280 Tos 5) oj6, bs ( fa 19520 5, ohne 19322 21st January th cprton on ampan? We ssn sae ete ose eae? re teueney of ulehng arc sere? orarancs FY Fino Serr Fence stomata one 27th January £08 gent a Crom Hag own 40% “Yaoi errs cl, enor rer ped ‘yea GAGA. S01 ACR cao (tang Vateperg Vleet 2 nao et) 25% powoge son 801% Revenue vs YearAR, bong ‘erage Caecon eed Storar D0 dared Hote AR Trove dota estan Tanevet Cost Gao Sottaverage meron) overt eal ovr nd ry ore evra Trove Rate (ee) rao en doy ays veto Ctr (10) Rata oe sng watrbotes Invern mone Ineo nti ds ‘Aut pay calaes ‘oty ones opening empersos -Abty 9 et ana ropa 2 day saorsrros cays ‘aly 2 9 997 supes phe et ome oly ny staary alemone ay Rao: Posing rrr esa vesnent 2 Prannng or saace ot nse Pang fr ety ee Anas opt 8seeg Pohang tr Carseunng a Fue Ve Concept acount er Pratnvos Comes opt expense slong Capt Sacre Parng org Catal Pennarai ety a for es pane? Domine ne Fuse eo meson? re aa cacti fot mn treated pes) " aan rvsevitnn Beene Tee aes PF= 04) zane | BES ovene em rer ater nr ints tay va foe fed p22 Pas (rnin (HPs {.srezarat Fava ot 208 Secase prot depen at 9 ores eve Power ot Conosinany cow wonaef he ward ul? hover fost Power of Comosunseg rat mat afr fd pene? ‘alot ato yea) ‘% ae 2 (sw yours) o% Prepvitertye(toay2=toneox tren to reser? Pozen PY}! Dacre lon (Ghana ute Va, cant ae reset ae Poem = 0-20 orageste Fv ePv (ere P= sitenhn= FV tty = FV PVE PY = ett00( 175 = 8000» eS = BOND OH = SO Pu cn = ears oeasastce Puen = 1ssao7ys aeataee Honeth rest sane PY Lesa he ett ie he PYLecture Nets i ar ale con 1G Yaa WSODUeIVeAGZPE UG DeS vow ssa Deterane ne Fara gon peor aie PV concept wey app inal te dein mating santon ron ataies re omparson a Presr vate bas |Agvonboroning reply th boone Butt stacire rest every yor osteo ine bs yur Loan vate PO) 2 mtn attest ate) 10% pa Teva oe) 10 your Princo Repayment yo “0 rion Teaser mae 100 (oles «50 nce) Tater pa ‘0 (10080) The ey ete ne tlance sow EY 10 ‘Conmen Fame etrepyrg hans Lear vate PO) 0 rian attire i) 10% pa Teno oe) 10 yors repayment titre Tho an 0 min pla coves itr cpa 0 sal aaa tarts semal riven Loan ValiPVA 0%, 10 as) Anion asasreats Dace USET-OEPY any of 1 oan vate 4) 0 rion attest ate) 89% par monn Tena oe) "20 ans repayment ‘nytt EM Aemal etre Laan Val PVA (105, 10 yours) A=(tennta0 2royoasast beer "671639 any of 1 ont nntar (t ‘at ruon toa vate 4) 0 ton attire ate) 10% pa Tena oe) 10 yous rspoymert inatat “The ha Orion ead retin 10 aul yearns Armutettnen| Laan Vai vFA 0, 10 years) perc) 29374244456708 amy ot Re The above va of 5.1445 he PV cn ry of Ref yo a ileal of 08, [sueneeneneesneneeneneeeeneeeens |e Ase neeedb see] |= Ax Ws [D=8-One/e=A-C nme) ¥ >aGegTa| —rainane est Loanepad)_Loa (eh) Prepare the ove te for mya el ang Eee Funan pu rogurestor PAT SmiactrPMThaetio| Patio) caress 599 4ogoynent 7987206532 ee wos ha om haw me anh ba aga, 1899p Nabe fname et 240 tantra) a sepa 00 oor ve PV et at tse 240 payment eau of 30000 Lor vat ug PV texan PV ate parent) Lea ve amass 8}.Canh on: Oneness sven as oe on ae ome Denar ale Wages Average Cox of Capa PV olen slo csh ows oho courte PV otuneven ca flows Pv ueton Prete ‘onvzoant 50.00 a were 18 year The cut th 0% What he PY cash Aon? PU) uiehn Yeor —[_Caantiow [PVF mycept Budgeting Capon Busan aa vey poet nents an ntl ese Fa Aart, Net Wn Cpt vey pet ieee erated a cae feat ows eral) Carved oa cash oe vey eth te Thofirdenentdin ne poet have a cot of cata Prepares Pret capac expansion by 25% rma tows eet 20 man Teries Proje pasate *) Probie sect pj NOV > ect Value Maat, NPV maxiiaton2) hate NPV te WACC neato 15 What NPV te ACC decrees 9 ‘Prieta not bi hs WAC rae eon 155 1) WAGE end NPV are erly eed Propane Prot psc expansion 25% emt tows rats) 28 ton Expected sage te capex 0 he tral Ra of Rai fore props pect ss23% he rjc rome sun of 12.2% 0 fm Th fs tects to ani he RR which akon conn ejcva Projet wh nigh IRR cree valor ans ng an ey an eadton ee poet array apache RR fer ha poet Any afin ns 8 ret ods ger rts, hanes Now rarer wacc vs NPVSabage le. “The jt gnats oko cash ows. The WAC fo ero 125 Pree Abia 18 CV atitbe NPV dour ale decrees o 1% Prope Abts 18 Papsck prod se aso2z8y68‘The ssh peybock, Be ee Be ai othe pec Fo ceca payback wo ue dco cat ow oti te Payback pt Profane Prot be eb MO Raltvevate Rao Proms hase ate Rewn "% Change nae betwen to ee © Ay enh ow db ta prod ry ase ane eumInt csi: ol Ree ‘acaguat rem ‘Sana Onion one eter fom at mein (os) 2) Reta fom Ose ied ald "Ratan om Capt Gane Cpl Cans to estas Cay Toe ‘ou nave phased te sot of Abe Gopaaon 360 per has The sucka pa a ond ot posh Ine above cae, capil pains ric eal pie ad arabe tan pr ee awa Youve purchase eof Ab Cpa 60 per hate The sucha pa dn tS ot sate, Capt Gan Wel ‘anse naa Inte bows ac, cpl gan re nate capa gars an ae nt ucts aon ‘ou hve purchased te sok fA Carton t 50 per hare. The tek pad a chr per sh Discos Yes 80 140% Inte tov os, capt gan te naoaleapeal gr a ate nt sues aon Retun= (cord + Capt! Gane) epnang pce ‘ou nve prchasd te sok fla Coartn 201. The flown yearend oc rcs ae aa or ea Cpereton ‘change = ns Vt Begining Vaioiteg Year| laang bee [ Ra Senanon «Pt -PO}PO a7 0 ‘scheme = PPO POPE ie “es Taam] Rul Dowr ale of 72 fie xine = 72), [az “es a poenge hn 612385 rar Cargeunded Antone ale cAGR—zsnsoy)-1 8m Mine caso connate ao SOM gr thle ea shaadi tH MSMATURET Teese ag AMEN, FB LX, Gong. SET ‘Sook Pc 61 mani cae *-¥erTasry Bons Rsk ra) ales Armament Seay Meet doe Okt hndex abe 6t moral cbs aesobjec 9) Osten ery ear on yanmutaed Reon erate ete Arua Retin 15): Rik Vrarce a StncardDavion )Mairt ie Rk eae y ha mana (Sytate Ri) rage Antal Retin = Many Retin 12 tect Argal Rear = eM Rae? 4 art incace a cvontes pata: combat of 0800800 sac ‘Groupe ck gir crs potato Poo aches Greta rain ik yt) exhale tty when conpaeso ce 10%, 12%, 198,174,108 2 i 2% avon ‘ 88 060% Comet pres tain ters data (CV-PYYP 100 Deviation fhe = Ea Ran -Mean Reta =X) Simole Sur cfibe devarone ($82) soon eter Average Ault, org Peed tir, Eeciv Aral Return ‘Stand Ovo: Sarr of an ser viata Gearae Man Ray = (1 (1 nt (Wetette xo tbe 239085) 4 {AGH = eeng Bugera) ns0oryo2 «4 The oc oar are iced 1) Fem peice pelican: Ur Sytrnc RikReisl Rk ®Manetovi Quarto ior wrest as, pocy ares gta ecorani arene Splemac Ritta iarkat Ra)oa costar af eck the vary that caste ye mat ne Rogen costirtSop othe sag ne Peta exph win coornass and pot ne ottet ha ep othe ne Isobe concent oft so) Meaning beta of the tack ipsa tock tts) ‘hen bstainscaerighr vel of i the required etary th vests hh ne inden seeced) the peso of mensrerart Phe bet Yoo Finan, lamar, Thr eters, Morning Sar During eve paid te more rder has the osowirg ues Beining 1825, Eng 12250, nae thexeced tack pce tthe ard Indecbaseigsalue seas eta ofthe stack 165 Stocker based on bets 2m stockpce, ending 2018 essing he unyarattk:Deres of Opa Leverage, nt Degas of PrancalLeerege, Soak ven en ‘SInteecon i Facil Manapeent Foutror of «caper cbs, ovenaren ‘Gang cnoi,seoaats wy, ide oy sek a ban ves ake Sect Tl Aras = Tol Laie Eeuy fate Sat: Ne FA Ne Crt as pate: nce vie ‘ou hve aie #500 ow tr of 0% 9. What elie teaser 1 Pre Pv entra esse (11040 42656 inte vate yo meemen, fie compen mony? rae 108 reeves v= ss000 hf0%2)120= 48697EMI= Loan vbePVER ‘ua eming ebro 550.00 a 10 year The a treet Data EM igh mae) fs =cuerene Capt Bugeieg mpc of cox ce an apa secon fm pestomanos EBM EPS Cperting Pot = Revenue Tea Cat Oper Pe = Revenue - Yate Cost-Fiaeé Cos Operaing Pot = (Ox) -(Ox¥)-FC ‘pering Pot = 1600 x54) -(1800x30)-* +5000 ‘Opertng P= 10000%(55- 0)-r00000 “50000 Operaing Pet = 100002510000, ‘satan Cperting Pot = 0000. 10900, +000 Conebton Margin = Sai Varela Cot Conetson Margin = Crt MarpeSaee Coneson Margi part = 8-90= 28 An erease nue ses wa Her crbutor mergian Nahe frac Sven rain Cal Ve Prot ahi How das has cost impat opesing pst fr hangs inline a as nts sles nase by 0%, decane by 18 Coreen tain a Cpering Poe ‘25000 somo 175000‘uetngs= New Vite - 1 Vai }l6 Va = (Mew Yalta 1 Vite your ebeewstons ar he ove eu Inte tov as th 157 the Deere of OprsngLoverage, OO ‘wermngain Quay tome Corebson (10000 ne 250000 I (10000 is) *so000 Prac (DOL) uanty Se 28000 Rogutss 8) Cersouten Maryn sors 000% rane Even pot aoo0030 ‘0200 ) rank Even pit rR srooasen% 750200 {Deze tapering wera sb 920% inane ad dean in quay Degree of Opening overgeueng rect orule ‘heapocua 8 quay 3000 ssf ales sg OOL ) Expects ptt aa guy 20000 unit sls usr OL, Fa eva 20% Pus 20% Operating Pot eaoto ——_4soogo gona Conan 25000 nts 1000 ‘expec EB for uy of 000 uefa eg OOL eras in ats (35000-25000;28000 "80% Irreaua in I (eras in lex 00L) onan specs EI (Caren ESITx(Verereas) 750050 spc rota qury 20000 ns sung 00kenon magn er unt = Fred con 3eo000 rotenone 50000 +10) 0 Tee2 00%) 70 nat nem ‘700 ‘ienange EFS ars (GorePstem eT 1 Fara ghor argent marge WPS 4s Degree Firat verge meses th npc Jeon EPS Larar tbe arnt fea nate be rete phere FL st ‘o2000 8 Cpsring bowrag: pst cst on th i's oat Franca Leverage mde arias en NS EPS Iriworetson fr 8 ven change hquiy sas, he change n EPS 19% Pree (DOL, OF Bet) woe 10000 toe 20% bw sees 00. ort soe. Paces Prone ard Saar sav acon 112) 23ca80 09 ses0o0 Fest ins ive ase ce ADSM aa SFU sad