Base scenario data(from 2017 LNK Annual Report) Total Debt= 241000 312892000= 313,133,000. Cash and Cash Equivalents= 18,162,000 Total Equity= 617,351,000 Profit for the year attributable to owners of the Company= 84,632,000 Basic weighted average number of ordinary shares= 373,977,000 Weighted average number of ordinary shares (diluted) =374,485,000 NLR= Total Debt - Cash Cash Equivalents/Total Equity =31313300018162000 = 617351000 0.4778=47.78%