3. Table 26.21 gives a summary of Bajaj's financial items during the years from 20X5 to 20X9. Based on the company's past performance and appropriate assumptions that you may like to make, develop a financial forecast for five years. Show the impact if your assumptions go wrong. Table 26.21: Bajaj Auto Limited Summary of Financial Items 2009 2008 2007 crore) 2006 2005 Net Sales PBDIT Interest 3,023.12 3,089.33 2,961.98 2,643.22 2,638.47 473.88 973.4 895.57 840.94 802.23 Depreciation 177.29 Other Income 365.99 145.31 132.7 143.62 117.87 7.39 3.17 4.67 8.47 7.41 510.4 380.29 355.57 296.89 PBT 289.2 824.92 758.2 688.85 676.95 Tax Provision 26.64 211.19 217.68 224.7 236.38 Net Profit 262.56 613.73 540.52 464.15 440.57 Equity Div. 80.95 119.39 95.51 95.51 79.59 360.98 Retained Profit 181.61 494.34 445.01 368.64 Current Assets Net Fixed Assets 2,061.62 2,373.37 2.197.01 1,809.38 1363.55 1,362.35 1,114.25 921.81 682.91 603.95 2009 2008 2007 2006 2005 Current Liabilities 1,474.34 1,740.67 1,527.18 1,259.83 988.27 Secured Loans Unsecured Loans Total 55.97 101.58 41.08 27.54 22.04 457.74 394.09 308.61 230.67 191.83 Liabilities 4.624.58 5440.42 4578.61 3,636.262962.84 Net Worth 2,636.53 3204.08 2701.74 2,118.22 1760.7 Bonus Ratio 1.02 EPS DPS 25.13 8.00 50.31 10.00 44.39 38.08 54.35 8.00 8.00 10.00 Book Value Per Share 260.58 268.37 Market Value 226.3 177.42 221.22 Per Share 257.70 384.00 615.80 594.30 601.70