Find DISCOUNTED NPV of performa income statement

Forma Font Alignment Clipboard 15 Xf D E F G B ENGRO Fertilizers Limited Pro Forma Income Statement 2022 2344493940 2023 2428899722 2140719989 203773950 980641 111063248 58 2217785909 211109813 980641 115061525 62 Year 2021 Revenue sales 2263025039 Cost of goods sold 2066332036 Gross profit 196693003 Depreciation Expense 980641 Other selling and administrative expenses 107203908 Other Operating income/(loss) 56 OPERATING PROFIT/(LOSS) 88508453 Financial expense 71517369 Financial income 24362187 PROFIT BEFORE PPF & WF 41353271 Provision for contribution to PPF & WF 1821122 PROFIT BEFORE TAX 39532149 Tax expenses 27277182 NOI 12254966 91730004 95067585 71517369 71517369 24362187 44574822 1821122 42753700 29500053 13253647 24362187 47912403 1821122 46091281 31802983 14288297 Dividends 2021 2020 2023 Dividend Payout Ratio Dividend Add Retained Earning 0.69 8455927.00 3799039.00 0.69 91459016 4108631 0.69 9858924 4429372 Growth Rate 2017 -19.15% 2018 17.00% 2019 -10.69% 2020 AVERAGE Increas 27.54% 0.03625 1