BALANCE SHEET	31/12/2017	31/12/2018	31/12/2019	31/12/2020
Current Assets	419,475	512,396	536,741	538,909
Inventory	654,683	580,143	569,976	561,675
Investments	4,324	8,249	6,372	7,629
Fixed Assets	2,805,595	2,664,531	2,648,622	2,596,678
Other Assets	210,072	197,214	182,246	170,748
Total Assets	4,094,149	3,962,533	3,943,957	3,875,639
Current Liabilities	1,412,289	1,686,217	1,243,142	1,315,142
Non-Current Liabilities	1,256,543	830,063	1,260,337	1,082,219
Other Liabilities	-	-	-	-
ShareholdersEquity	1,425,317	1,446,253	1,440,478	1,478,278
Total Liabilities and Shareholder Equity	4,094,149	3,962,533	3,943,957	3,875,639
Minority Interests	-	-	-	-
All figures are in	Thousands	Thousands	Thousands	Thousands

STATEMENT OF INCOME	31/12/2017	31/12/2018	31/12/2019	31/12/2020
Sales	2,032,483	2,096,026	2,225,256	2,303,059
Sales Cost	1,301,399	1,320,946	1,380,659	1,577,220
Total Income	731,084	775,080	844,597	725,839
Other Revenues	-	-	-	-
Total Revenues	731,084	775,080	844,597	725,839
Admin and Marketing Expenses	572,601	674,567	615,981	618,679
Depreciation	76,407	44,322	43,621	43,021
Other Expenses	44,371	51,516	187,379	22,769
Total Expenses	693,379	770,405	846,981	684,469
Net Income Before Zakat	37,705	4,675	-2,384	41,370
Zakat	-2,236	2,934	4,914	5,716
Net Income	39,941	1,741	-7,298	35,654
Balance First Period	361,952	397,899	399,466	392,168
Reserves	3,994	174	-	3,565
Cash Dividends	-	-	-	-
Other Distributions	-	-	-	169,338
Balance End Period	397,899	399,466	392,168	254,919
All figures are in	Thousands	Thousands	Thousands	Thousands

According 3 of the latest annual financial statements (balance sheet and income statement), find the company valuation of the common equity, knowing that the company is perpetual??