OMG Limited (A Manufacturing Firm) Financial Data for 12 Months to 30 June 2012 Income Statement $ million Sales 780 Rental Income 45 Cost of Goods Sold 545 Selling, General & Administration Expenses -120 Amortization -15 Depreciation 65 EBIT 80 Net Interest -35 Pre-Tax Profit 45 Tax Expense -15 Net Profit 43.5 Balance Sheet Property, Plant and Equipment 625 Working Capital 350 Investment Property 400 Assets 1375 Debt 550 Total Equity 825 Total Funds 1375 Total Equity Comprises: Ordinary Equity (180 million shares) 775 Options (25 million, exercisable at $2, Dec 2013) 50 Total Equity 825 Tax Statement Reported Pre-Tax Profit 45 Prima Facie Tax at Company Tax Rate of 30% -13.5 Prior Tax Losses Brought To Account 12 Tax Expense In Income Statement -15 Shares on Issue $ million Opening Number of Shares 160 Shares Issued on 31 March 2012 20 Closing Number of Shares 180 Market Information Market Price of Shares $2.50 Market Price of Options $1.65 Interest Rate on Company Debt 6 2% Company Tax Rate 30 0% 17. What is OMG's normalized earnings for 2012 (prior to the projected impact of any conversion of other claims into ordinary shares)? 18. What is the number of weighted average diluted shares for OMG in 2012? 19. What is OMG's normalized, diluted earnings per share for 2012? 20. What is OMG's trailing P/E ratio with respect to 2012? 21. What is OMG's EBITD from operations for 2012? 22. What is OMG's enterprise value of operations for 2012? 23. What is OMG's trailing EBIT multiple, i.e. ratio of current enterprise value of operations and trailing EBIT from operations for 2012? 24. What is your valuation of OMG, assuming a target trailing EBIT multiple of 8