The Bell Potter report has also estimated fully franked div...

The Bell Potter report has also estimated fully franked div commencing in 2019.

Year end June 30 2016 2017 2018e 2019e 2020e
Sales revenue ($m) 30.1 35.4 42.3 49.9 58.2
EBITDA (A$m) 3.8 5.8 10.7 15.6 21
NPAT (reported) (A$m) 0.8 0.7 7.5 11.3 15.3
NPAT (cash) (A$m) 2.5 3.8 8.1 11.8 15.9
EPS (cash) (cps) 0.6 1.0 2.0 3.0 4.0
EPS growth (%) 49% 111% 47% 34%
EV/EBITDA (x) 40.7 26.4 14.4 9.8 7.3
Dividend (¢ps) 0.0 0.0 0.0 1.9 2.5
Yield (%) 0.0% 0.0% 0.0% 4.6% 6%
ROE (%) 12.4% 19.8% 34.5% 37.8% 42%
Franking (%) 0.0% 100.0% 100.0% 100.0% 100%
Cash (ZERO DEBT) 10.4 9.0 16.6 24.4 31.0

Half end December 31- 1H18e 1H19e 1H20e
Interim DPS (cents) 0.9 1.2 1.6

OLI..