Looking forward into this FY18, Company estimates combined...

Looking forward into this FY18, Company estimates combined revenue of around 175 mil
EBITDA = 26 mil, 15% margin of revenue. NPAT = 15.5 TO 16 MIL +/- (60% of EBITDA)
EPS = 9.5 . TO 10C PS calculating on 161 mil shares.
DIV 5.0 to 5.5 c . (payout ratio of 55% ) fully franked
SHARE PRICE $ 1.20 PE X 12 TO 13 ( got to give credit for consistency n good numbers)

JUST a rough draft. obviously, time will tell.