And those rates are for pre tax profit, I have taken it from NPAT to allow an additional margin of saftey (and because it makes calculation simpler to explain). Even forgetting any takeover speculation based on the value of its loanbook or break-up value, this base EPS outcome puts a strong floor under the SP.
