Asap

Gatrade of caring op til Finn Balone.nce sheet (esired aliyen, 2018 - Incone sine nende end of year bero) CASH 2.500, A Pi 3000, sale, 30100, RJA 1750, Accruals. 1300), Ni-12,000, inventory 3250, st come 1sco, dividend Pay aut 35%, LT Lone 1200, Risk free route 10%, FA Net SOUD, "TU, Tenso marlent-- Reifeben = 15%., TA 12,500, Beta - 2.25, Sh.capital 5000, FA are being used at fuu Capiina, Terminal growth Fate = 6.5, RE:500, OESTOO, TL $- 12,500, Assumptions: Net Profit margin till year 2018 was 35% Net Profit margin increse by sy in Year 2020 2022, sile has been increasing at 71. & will increase every year for next 5 year by loy. . After year 2025, ANI will increast at a constant growth , rate of 87. Per year forever 3 Dividend payout was constant till soro but will increase by ay till year 2023 but al after 9 year 2023 Divclond Payout ratio will increase by lor for year 2024 & 51. For year 2015 2 Share Capital will increase boy 5% in year 2021,2025,202 2024 CS Scanned with CamScanner