EBITDA
2019 = US$166
2020 = US$208
2021 = US$250
NPATA
2019 = US$62
2020 = US$78
2021 = US$93
EPS IN AUS CENTS
2019 = (36.2) UP (27%)
2020 = (45.5) UP (26%)
2021 = (54.3) UP (19%)
VALUATIONS USING (PE OF 25)
WHICH I FEEL IS REASONABLE CONSIDERING STRONG GROWTH OVER NEXT 3 YEARS
2019 = $9.05
2020 = $11.38
2021 = $13.58
