Looking for sensible explanation, page-55

APT.pdf


@Ooogerbooger Ive attched a PDF with my own calcs for the next 5 years. Some things to note. Bad debts ive kept at same percentage as current against sales, Ive kept spend on expansion the same for next 5 years (should reduce substantially but playing devil's advocate) I've kept share base payment similar, I've used lower PE on EBITA than the market is of 20 (more normalised once meeting growth height) Ive steadily inclined employee wages, same percentage used for financing costs, amortization constant, hope it helps explain why the SP could maybe get to $62 IMO again based on PE 20 which some here will say should be doubled, so feel free to do that, also based on 240m shares (this will increase with employee based shares) (if applicable) but i didn't touch the base number of current shares, also ive left out "other costs" and one off as best i can albeit kept the expansion costs constant.............based on a 1.6bln income not $2bln as APT is reaching target for, love to hear any comments