assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017...
38
Transcript of assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017...
![Page 1: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/1.jpg)
![Page 2: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/2.jpg)
![Page 3: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/3.jpg)
![Page 4: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/4.jpg)
![Page 5: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/5.jpg)
![Page 6: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/6.jpg)
![Page 7: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/7.jpg)
![Page 8: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/8.jpg)
![Page 9: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/9.jpg)
![Page 10: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/10.jpg)
![Page 11: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/11.jpg)
![Page 12: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/12.jpg)
![Page 13: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/13.jpg)
![Page 14: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/14.jpg)
![Page 15: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/15.jpg)
![Page 16: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/16.jpg)
![Page 17: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/17.jpg)
![Page 18: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/18.jpg)
![Page 19: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/19.jpg)
![Page 20: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/20.jpg)
![Page 21: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/21.jpg)
![Page 22: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/22.jpg)
![Page 23: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/23.jpg)
![Page 24: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/24.jpg)
![Page 25: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/25.jpg)
![Page 26: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/26.jpg)
![Page 27: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/27.jpg)
![Page 28: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/28.jpg)
![Page 29: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/29.jpg)
![Page 30: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/30.jpg)
![Page 31: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/31.jpg)
![Page 32: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/32.jpg)
![Page 33: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/33.jpg)
![Page 34: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/34.jpg)
![Page 35: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/35.jpg)
![Page 36: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/36.jpg)
![Page 37: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/37.jpg)
![Page 38: assets.kpmg · Discounted Cash Flow Analysis For the period ended December 31 As at January 2, 2017 (in CSOOOs. except as stated) 201B 1.700 139.9 237.83B 0.219% 1.267 0903 0.916](https://reader035.fdocuments.in/reader035/viewer/2022070821/5f1e78d4c9396837ea5ada18/html5/thumbnails/38.jpg)