-
Share
5,085 Posts.
146
24/08/18
20:44
Share
Some projections based on 15% growth in E&W, 5% in NZ, assumes margins and other costs stay the same.
|
Column 1 |
Column 2 |
Column 3 |
Column 4 |
Column 5 |
Column 6 |
Column 7 |
Column 8 |
Column 9 |
0 |
FY |
Enterprise & Wholesale |
Consumer |
New Zealand |
Group Services |
EBITDA |
DEBT |
DEBT/EBITDA |
SP (EV/EBITDA=7) |
1 |
2019 |
466,717 |
84,421 |
59,395 |
-186,413 |
424,121 |
1,160,000 |
2.74 |
2.91 |
2 |
2020 |
536,725 |
84,421 |
62,365 |
-186,413 |
497,098 |
1,160,000 |
2.33 |
3.73 |
3 |
2021 |
617,233 |
84,421 |
65,483 |
-186,413 |
580,725 |
1,160,000 |
2.00 |
4.67 |
4 |
2022 |
709,818 |
84,421 |
68,758 |
-186,413 |
676,584 |
1,160,000 |
1.71 |
5.75 |
5 |
2023 |
816,291 |
84,421 |
72,195 |
-186,413 |
786,495 |
1,160,000 |
1.47 |
6.98 |
-