I need the answer as soon as possible

Calculade al culty optree Finn Balone.nce sheeit Cevich al' jen 2018-Income Sinjenent end of year here) Cashi 2.000, AP, 3600, sale,301000, RJA 1750, Accruals. 1300), Ni -12,000, inventory 3250, ST cone 1500, Dividend Pay aut 35%, LT Lone 1200, Risk free route 10%, FA Net SAUD, "TU,7ent marchent Reifeben = 15%, TA 12,500, Beta - 2.25, su capital 5000, FA are being used at fuu Capiina, Terminal growth Hate = 6.5, RE:500, OESTOO TL $-2 12,500, Assumpations: Net Profit margin till year 2018 was 35% Net Profit margin increse by 5% n Year 2000, 2022, @ Sule has been increasing at 77. $will increase every year for next 5 year by loy. 6 After year 2025, ANI will increast at a constant rate of 87. Per year forever 3 Dividend payout was constant till zoro but will increase by 2y. till 9 year 2023 but after year 2023 Dividland Payout ratio will increase by lor for your 2024 & 51. For year 2015 & Share capital will increase by 57. in year 2021, 2023, 2026 2024 growth , CS Scanned with CamScanner Calculade al culty optree Finn Balone.nce sheeit Cevich al' jen 2018-Income Sinjenent end of year here) Cashi 2.000, AP, 3600, sale,301000, RJA 1750, Accruals. 1300), Ni -12,000, inventory 3250, ST cone 1500, Dividend Pay aut 35%, LT Lone 1200, Risk free route 10%, FA Net SAUD, "TU,7ent marchent Reifeben = 15%, TA 12,500, Beta - 2.25, su capital 5000, FA are being used at fuu Capiina, Terminal growth Hate = 6.5, RE:500, OESTOO TL $-2 12,500, Assumpations: Net Profit margin till year 2018 was 35% Net Profit margin increse by 5% n Year 2000, 2022, @ Sule has been increasing at 77. $will increase every year for next 5 year by loy. 6 After year 2025, ANI will increast at a constant rate of 87. Per year forever 3 Dividend payout was constant till zoro but will increase by 2y. till 9 year 2023 but after year 2023 Dividland Payout ratio will increase by lor for your 2024 & 51. For year 2015 & Share capital will increase by 57. in year 2021, 2023, 2026 2024 growth , CS Scanned with CamScanner