Given :

$2019$: Mpact: Final results December $2019$

Revenue increased by $5\mathrm{.}1\%$ to R$11\mathrm{.}1$ billion $(2018$: R$10\mathrm{.}5$ billion$)$ Underlying EBITDA up $7\%$ to R$1,374$ million $(2018$: R$1,284$ million$)$ Underlying operating profit down $3\mathrm{.}7\%$ to R$724$ million $(2018$: R$752$ million$)$ Underlying earnings per share of $192$ cents $(2018$: $248$ cents$)$ Return on Capital Employed $($ROCE$)$ of $11\mathrm{.}8\%(2018$: $11\mathrm{.}9\%)$ Total gross cash dividend of $60$ cents per share $(2018$: $70$ cents per share$)$ Mpact Operations $($Pty$)$ Ltd achieved Level $1$ B$-$BBEE $(2018$: Level $4$ B$-$BBEE$).$

Group revenue from continuing operations of R$11\mathrm{.}1$ billion was $5\mathrm{.}1\%$ higher than the prior year. Effective $1$ January $2019,$ Mpact adopted the new IFRS $16$ Lease standard $($IFRS $16)$ which decreased profit before tax by R$33$ million and underlying earnings per share by $14\mathrm{.}0$ cents. Underlying earnings before interest, tax, depreciation and amortisation $($Underlying EBITDA$)$ from continuing operations increased $7\mathrm{.}0\%$ to R$1,374$ million $($excl$.$ IFRS $16,$ R$1,276$ million$),$ while underlying operating profit $($EBIT$)$ of R$724$ million decreased by $3\mathrm{.}7\%.$ ROCE at $31$ December $2019$ was $11\mathrm{.}8\%(2018$: $11\mathrm{.}9\%).$

$2020$: Mpact: Final results December $2020$

Financial summary from continuing operations

Strong cash generated by operations of R$698$ million $($June $2019$: R$101$ million$)$ Revenue decreased by $1\mathrm{.}4\%$ to R$5,062$ million $($June $2019$: R$5,132$ million$)$ EBITDA of R$396$ million $($June $2019$: R$575$ million$)$ Return on Capital Employed $($ROCE$)$ of $9\mathrm{.}4\%($June $2019$: $11\mathrm{.}5\%)$ Underlying earnings per share of $9$ cents $($June $2019$: $57$ cents$)$ No interim dividend declared $$ Retained Level $1$ B$-$BBEE rating for main operating entity, Mpact Operations $($Pty$)$ Ltd

$2021$: Mpact: Final results December $2021$

Revenue up $12\mathrm{.}6\%$ to R$11\mathrm{.}5$bn Sales volumes up $8\mathrm{.}8\%$ Price $/$ Mix variance $3\mathrm{.}8\%$ Gross profit of R$4\mathrm{.}3$bn up $13\mathrm{.}5\%$ Increased volumes, favorable sales mix Underlying EBIT up $56\mathrm{.}2\%$ to R$948$m$.$

Higher gross profit, fixed cost well contained $$ Net insurance proceeds of R$25$m $($December $2020$: R$25$m$)$ Lower depreciation charge of R$35$m $$ Net debt of R$1\mathrm{.}76$bn $($December $2020$: R$1\mathrm{.}41$bn$)$ Share buy$-$back of R$257$m and capital investments $$ Gearing $29\mathrm{.}4\%($December $2020$: $26\mathrm{.}6\%)$ Underlying EPS of $359\mathrm{.}6$ cents $($December $2020$: $186\mathrm{.}1$ cents$)$ ROCE of $17\mathrm{.}8\%($December $2020$: $11\mathrm{.}4\%)$ Final dividend of $50$ cps$.$

Revenue increased by $16\mathrm{.}3\%$ to R$5\mathrm{.}9$ billion $($June $2020$: R$5\mathrm{.}1$ billion$)$ Underlying operating profit increased by $165\%$ to R$337$ million $($June $2020$: R$127$ million$)$ Underlying earnings per share up $13$ times to $120\mathrm{.}8$ cents $($June $2020$: $9\mathrm{.}0$ cents$)$ Successfully repurchased $10\%$ of issued shares during the period returning R$257$ million to shareholders $$ Return on Capital Employed $($ROCE$)$ improved to $15\mathrm{.}6\%($June $2020$: $9\mathrm{.}4\%)$ Gearing improved to $27\mathrm{.}6\%($June $2020$: $34\mathrm{.}8\%)$ Retained B$-$BBEE Level $1$ rating for Mpact Operations Proprietary Limited $$ Investments of over R$500$ million approved to support customer focused growth, innovation and sustainability

Provide academic calculated table for Mpact Limited Financials Report Analysis Ratios between year $2019-2021$ and brief explanations.

$1.$ EBIT

$2.$ Gross profit

$3.$ Net profit Margins

$4.$ Return on Equity

$5.$ Current ratio

$6.$ Quick Ratio

$7.$ Cash ratio

$8.$ Stock days in $(365$ days$)$

$9.$ Creditors Days $($Payment Period$)$

$10.$ Debtors days $($Collection Period$)$

$11.$ Working Capital Cycle

$12.$ Total Asset Turnover

$13.$ Debt to Equity Ration

$14.$ Debt Ratio

$15.$ Estimated Required Rate of Return $($RRR$)$

$16.$ Estimated Weighted Average Cost of Capital $($WACC$)$

$17.2019-2021$ DuPont Model Interpretation $($ROE$)$

$18.$ Compound Annual Growth $($CAGR$)$ Over $3$ years $2019,2020,2021$ Years $$ Share Price, Earing and dividends