Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Economic
Social
Technological
Technological
Legal
Legal
Brazil - 126
India - 132
Indonesia - 129
Russia - 120
South Africa - 35
Strength
Weakness
FY12
85.3
FY13
102.4
FY14
120.8
FY15
137.7
FY16
154.2
FY17
166.6
EBIT (B)
15.4
24.2
32.4
40.9
48.3
3.542
5.566
8.424
10.634
12.558
Depreciation (D)
12.3
14.5
15.8
17.7
18.3
24.158
5.12
33.134
6.04
39.776
6.885
47.966
7.71
54.042
8.33
Change in WC (F)
0.855
0.92
0.845
0.825
0.62
18.4
18.1
19.3
20
20
4.265
as % of sales
Debt
4.903
14.114
19.631
27.141
33.422
DF @11%
0.9009009
0.8116224
0.7311914
0.658731
0.5934513
4.4171171
11.455239
14.354018
17.878617
19.83433
Need
Need of
of local
local
customization
customization and
and
language
language translation
translation
No
No great
great scope
scope of
of
Russia
as
a
Russia as a
connectivity
connectivity point
point
High
High cost
cost of
of capital
capital
of
at
least15.5%
of at least15.5%
Maintaining
Maintaining high
high
capacity
utilization
capacity utilization
on
on expansion
expansion in
in
smaller
cities
smaller cities
Unclear
Unclear data
data for
for
valuation
of
Pascal
valuation of Pascal
Technology
Technology changes
changes
would
require
would require
further
further capital
capital
expenditure
expenditure of
of US$
US$
4-5
million
4-5 million
No
No experience
experience of
of
using
LTE
technology
using LTE technology
for
for enterprise
enterprise
customers
customers
Thank
You!!