Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

2020 2021 2020 2021

UtOp 779710 886461 Tot act 7739500 8063269


PROO 55122 60364
IR 29.50% imp 33868 14035

NOPAT= 549695.6 624955.01 Capinv 7650510 7988870

ke 7%
2020 2021 Kd 5.50%
EVA 123120.9 180953.97 D 3530135 3724352
E 4209365 4338917
V 7739500 8063269

WACC: 5.58% 5.56%

You might also like