P/B ratio, Price to book ratio, Damodaran, Valuation

1. 012324156 7898

2. 9

3. 899

4. 9922898
82
2!8#$8#82

5. %'82%898

6. 99 52(
)*+*,-./0/+1345,.6*+3733890+.31
;=?@A=BCDDEFGHI=?GJ@DAGKC=?=HGJ=LJDJ=MGN=OIKLGN=KJGHMJGJL=J=?N@K=FGHI=@K
L@MADIKJ=LAGMOHDPNDL=HMQR@KA=J@M@MGK=SI@JTNIHJ@H=UP=P@HHIM=GK=SI@JTL@MADIKJ=LAGMOHDP
NDL=HVJ=L@F@L=KLL@MADIKJNDL=HVJD=WHD?=J=L=J=?N@KGKJMQ;=FGHI=DO=SI@JT@KGMJGCH=X?DPJ
L@F@L=KLL@MADIKJNDL=HAGKC=P?@JJ=KGMY
P=?=U
Z[]GHI=DO=SI@JT=?MG?=JDLGT
^ZR_`W=AJ=LL@F@L=KLM=?MG?=K=WJT=G?
E=aDMJDO=SI@JT
XKb?DPJ?GJ=@KL@F@L=KLMcOD?=F=?d
RICMJ@JIJ@KX@KOD?^ZR_c`ZR_dcZGTDIJ?GJ@DdUJ=FGHI=DOJ==SI@JTAGKC=P?@JJ=KGMY
^=O@K@KXJ=?=JI?KDK=SI@JTcef`d UJ=FGHI=DO=SI@JTAGKC=P?@JJ=KGMY
e=P?@J@KX@KJ=?NMDOJ=Zg]?GJ@DU
hOP=L=O@K=?=JI?KDK=SI@JTIM@KXADKJ=ND?GK=DIM=G?K@KXMUef` UJ=?@A=JDCDDE
?GJ@DAGKC=P?@JJ=KGMY
;=Zg]?GJ@D@MGK@KA?=GM@KXOIKAJ@DKDOJ=?=JI?KDK=SI@JTUJ=GTDIJ?GJ@DGKLJ=X?DPJ?GJ=GKLG
L=A?=GM@KXOIKAJ@DKDOJ=?@ME@K=MMDOJ=O@?NQ
;@MOD?NIHGJ@DKAGKC=M@NH@O@=L=F=KOI?J=?CT?=HGJ@KXX?DPJJDJ=?=JI?KDK=SI@JTQ
Xc_BZGTDIJ?GJ@Ddief`
RICMJ@JIJ@KXCGAE@KJDJ=Zjg]=SIGJ@DKU
;=?@A=BCDDEFGHI=?GJ@DDOGMJGCH=O@?N@ML=J=?N@K=LCTJ=L@OO=?=KJ@GHC=JP==KJ=?=JI?KDK=SI@JTGKL
@JMADMJDO=SI@JTQhOJ=?=JI?KDK=SI@JT=WA==LMJ=ADMJDO=SI@JTUJ=?@A=P@HH=WA==LJ=CDDEFGHI=DO
=SI@JTk@OJ=?=JI?KDK=SI@JT@MHDP=?JGKJ=ADMJDO=SI@JTUJ=?@A=P@HHC=HDP=?JGKJ=CDDEFGHI=DO

7. 012324156 7898

8. 9

9. 899

10. 9922898
82
2!8#$8#82

11. %'82%898

12. 99 42(
)*+,-./12)34536-37)89-2,:98;+=3-,86,:-23-,-36?)+:)4-8):-,3-)@;,)A?88B53=+);3-,8:98;@;,53-)
9,;:-23-4868-@3.8+-4,5,4)64:/
CDDEFGHIGJKLNOPNQRFGJSIGJLTGUVWXYHIGJKZKHIFGI[DVZJHSYKD]K
^8=58234)3;6,67:@);:23;)89__/`abc)4,:2d;86);ebfdg,6h```364@3,48+-34,5,4)6489i
bfd@);:23;)jc2,2;)@;):)6-)4kl/a_m89,-:)3;6,67:/12)7;8c-2;3-),6)3;6,67:3644,5,4)64:j,6-2)
=867-);j,:)n@)-)4-8?)om/12);)-+;686)*+,-.3-^8=58,:)n@)-)4-8?)_l/kkm/12)?)-398;^8=58
,:`/p`364-2);,:B9;));3-),6bc)4,:2d;86);,:k/_m/
q+;;)6-r,5,4)64s3.8+-t3-,8ukl/a_m
fn@)-)4v;8c-2t3-),6f3;6,67:364r,5,4)64:uom
t)-+;686f*+,-.u_l/kkm
q8:-89f*+,-.uk/_mw`/p`xamuy/l`m
sz^t3-,8?3:)4869+643)6-3=:
b,6)-2))n@)-)47;8c-2;3-),6-2,:3:),:86:,:-)6-c,-2-23-):-,3-)4?.9+643)6-3=:j-2)
@;,)-8?88B;3-,88+=43=:8235)?))6):-,3-)49;8-2);)-+;64,99);)6):/
{+643)6-3=7;8c-2;3-)ue_|@3.8+-;3-,8get}fgue_A`/kla_ge`/_lkkgu/`o8;om
sz^;3-,8
^8=58c3::)==,673-3s~z^;3-,889_/_`86-2)43.89-2,:363=.:,:e3.h``_gj3B,67,-
:,76,9,36-=.+64);53=+)4/12)3=-);63-,5),6-);@;)-3-,86,:-23--2)3;B)-,:36-,,@3-,673+2=8c);
;)-+;686)*+,-.,6-2)9+-+;)364@;,,67^8=58?3:)4+@86-2,:)n@)-3-,86/
CDDEFGHIGJKLNOP€QRFGJSIGJLTGUVHJ‚V[KKƒ]IDEVHIGJKZKHI„HJ]IGJ…IGJKL„‚IL†J†IGV‡VLIUIHS
ˆ‰VHSILŠ‹
}6)89-2)?.A@;84+-:89v);36;)+6,9,3-,86c3:-2)1;)+236436:-3=-j-2)v);36@;,53-,Œ3-,86
37)6.:)-+@-8:)==2+64;)4:89f3:-v);369,;:-88-2);v);368@36,):j,64,5,4+3=,65):-8;:364
-2)@+?=,/}6)89-2)23649+=899,;:-23-:)))4-8?)35,3?=)364,43-)98;@;,53-,Œ3-,86c3:)63@23;j
-2)8:-;):@)-)4@23;3)+-,3=36+93-+;);,6f3:-v);36./)63@23;jc2,2c3:)n@)-)4-8235)
;)5)6+):89hl`,==,86r,6_yy_j3=:8c3:)n@)-)4-8;)@8;-6)-,68)89y,==,86r,6-23-.)3;/
12)9,;2343?88B53=+)893::)-:89__`,==,86r3643?88B53=+)89)*+,-.89op,==,86r3--2)
)6489_yy`/
12)9,;c3:)n@)-)4-83,6-3,6:3=):,6,-:6,2)@;84+-j386-;3)@-,5)@,==j3647;8c3-om3
.)3;,6-2)=867-);j@;,3;,=.?.)n@364,67,6-8-2)7)6);,4;+73;B)-/12)35);37)?)-389
@23;3)+-,3=9,;:-;34)486-2){;36B9+;-b-8B)n2367)c3:_/`oj-28+7236.89-2):)9,;:234
+28;)4,5);:,9,)4@;84+-@8;-98=,8:364=)::58=3-,=)3:29=8c:/Ž==8c,6798;-2)2,72);=)5);37)364
;,:B,6)63@23;j3?)-389_/hoc3:+:)498;)63@23;/12)-)6A.)3;?864;3-),6v);36.3--2)-,)89
-2,:53=+3-,86,6)3;=._yy_c3:im364-2);,:B@;),+98;:-8B:85);?864:,:3::+)4-8?)l/om/
fn@)-)4)-68)uy,=r

13. 012324156 7898

14. 9

15. 899

16. 9922898
82
2!8#$8#82

17. %'82%898

18. 99 02(
)*+,-.0.12,3+4
506+0712,3+489:;=?@A=?:B8=A9?:
C-3D*EF00GH6I,*)6+30
1J+3K6+*LMH07*2,3+4
NOPRSTUVWVXSYUZYZXV[TYWUX
]^*_-3D*`a00Gb6I,*-6+3070-6^3c^c-0d+^73-KD6.6IJ0a*-*I6+*L+07,.L6K*.+6IJ=e.+^*J_*D36I
D6J*07+^*+d0`J+6c*L3b3L*.LL3JD0,.+K0L*If+^3J-*I6+30.J^3_D6.a*K6L**g_I3D3+J3K_I4=]^*b6I,*07
*2,3+4076^3c^c-0d+^73-K3.+^*+d0`J+6c*L3b3L*.LL3JD0,.+K0L*ID6.a*d-3++*.6Jh
H6I,*0712,3+48C-*J*.+H6I,*07*g_*D+*LL3b3L*.LJ;C-*J*.+b6I,*07+*-K3.6I_-3D*
i^*.+^*c-0d+^-6+*3J6JJ,K*L+0a*D0.J+6.+67+*-+^*3.3+36I^3c^c-0d+^_^6J*f+^*L3b3L*.L
L3JD0,.+K0L*ID6.a*d-3++*.6J70II0dJh
d^*-*f
c8j-0d+^-6+*3.+^*73-J+.4*6-J
C640,+8C640,+-6+303.+^*73-J+.4*6-J
c.8j-0d+^-6+*67+*-.4*6-J70-*b*-@k+6aI*c-0d+^-6+*B
C640,+.8C640,+-6+3067+*-.4*6-J70-+^*J+6aI*73-K
G*850J+07*2,3+4@^ch^3c^c-0d+^_*-30LlJ+hJ+6aI*c-0d+^_*-30LB
)*d-3+3.c1Ckm3.+*-KJ07+^*-*+,-.0.*2,3+4f1Ckm8@FHmB@)n1Bf6.La-3.c3.cFHm+0+^*I*7+^6.L
J3L*07+^**2,6+30.fd*c*+h
d^*-*)n13J+^*-*+,-.0.*2,3+46.L
G*3J+^*D0J+07*2,3+4=
]^*I*7+^6.LJ3L*07+^**2,6+30.3J+^*_-3D*a00Gb6I,*-6+30=e+3JL*+*-K3.*La4h
@6BRoTpXqVqorpUTsh]^*_-3D*`a00Gb6I,*-6+303J6.3.D-*6J3.c7,.D+30.07+^*-*+,-.0.*2,3+4=
@aBNSsVpTXSTUVtpXUqZTYoYUZYZXV[TYuoXUVtSqtUqTYovTSwxouoXUVth]^*CFH-6+303.D-*6J*J6J
+^*_640,+-6+303.D-*6J*Jf70-6.4c3b*.c-0d+^-6+*=
@DBRUvyUqovvzTYXVpZYTYotUv{VpqTXSToX|}]^*CFH-6+30a*D0K*JI0d*-6J-3JG3.*JJ3.D-*6J*Jl+^*
3.D-*6J*L-3JG3.D-*6J*J+^*D0J+07*2,3+4=
@LB~XV[TYXSToUqSXqUqZv€UqwVTYTYoYUZYZXV[TYSqtvTSwxouYSvov}]^*CFH3.D-*6J*J6J+^*
c-0d+^-6+*3.D-*6J*Jf3.*3+^*-_*-30Lf^0IL3.c+^*_640,+-6+30D0.J+6.+=
]^3J70-K,I63Jc*.*-6I*.0,c^+0a*6__I3*L+06.473-Kf*b*.0.*+^6+3J.0+_643.cL3b3L*.LJ-3c^+.0d=
0+*f3.6LL3+30.f+^6++^*7,.L6K*.+6IJ+^6+L*+*-K3.*+^*_-3D*+0a00G-6+3070-6^3c^c-0d+^73-K6-*+^*
J6K*6J+^*0.*J70-6J+6aI*c-0d+^73-K‚+^*_640,+-6+30f+^*-*+,-.0.*2,3+4f+^**g_*D+*Lc-0d+^-6+*
6.L+^*D0J+07*2,3+4=

19. 012324156 7898

20. 9

21. 899

22. 9922898
82
2!8#$8#82

23. %'82%898

24. 99 (2)
+,-./012345672,81291./1:;3=/,81/?7/=0/8@17./11.2A/,/::83918/,932A82,929
1./11.2:322A/=.:?87=182B@;1C2=@C=1;1@129;,:831.29;D;92,9=;,1.8=2A/=2=EF8@A/,6;,:/A1689;:
1.22B@/1;8,/C8D218=1/121.203;A218C88G3/1;8;,123=8::322A/=.:?87=182B@;1E
H.28,?=@C=1;1@1;8,1./172./D2/92;=1.2320?/A22,18:1.20/8@13/1;8C1.2I-IJ/=/023A2,18:
2/3,;,K=E
LMMNOPQRPSTUWXYZ[OPS]RPSU^P_`abcQRPSTdTQR_S^_^QTeP_dSQ]SUP_`PeTfOPR^`]Tg`M
h==@21./18@./D2C22,/=G29182=1;/121.2ijk3/1;8:83/:;31./1;=2l02A12918C2;,.;K.K3871.
:831.2,2l1:;D22/3=EH.2:;3./=1.2:8??87;,KA./3/A123;=1;A=m
Jino3871.3/12;,:;3=1:;D22/3=pqrs i/8@13/1;8;,:;3=1:;D22/3=pqrs
Jino3871.3/12/:123:;D22/3=pts i/8@13/1;8/:123:;D22/3=puts
j21/p4Er v;=G:3223/12pHEj8,9v/12pus
v21@3,8,2B@;1pqws
-8=18:2B@;1pusx4ywEwszp44Ews
H.22=1;/129ijk3/1;8:831.;=:;3;={Et|E
LMMNOPQRPSTUWXY}[OPS]RPSU^P_`aQS~`bTT€cRMN`RPSTdTQR_S^_^QTeP_dSQ]NOSU^‚ƒ‚f„`OPM`
+,-./012345672D/?@29…2=1?2@=;,K/178†=1/K2I-IJ892?E‡2=@/3;ˆ21.2;,0@1=72@=29
:831./1D/?@/1;8,;,1.2H/C?24|E4E
‰RŠM`WXYW[„`OPM`‹ŒN]]RQTdLUŽNPO
S^_QTeP_ ŒPRŠM`QTeP_
‘2,K1. 4r2/3= I832D23/:1232/34r
v’J qqE|ts 4ws
I-IJ“J/3,;,K= utE”ws {”E””s
o3871.3/12 {Eq{s 5s
-8=18:JB@;1 tE5{s tE5{s
H.203;A2†C88GD/?@23/1;86C/=29@08,1.2=2;,0@1=6;=A/?A@?/129C2?87m
…2=1?213/929/1/03;A2†C88GD/?@23/1;8
8:5E5r;,•/qrr467.;A.78@?9/G2;18D23D/?@29E
hK/;,6;,1.;=D/?@/1;8,672./D2032=23D29A8,=;=12,AC=211;,K1.2K3871.3/122B@/?181.2
0389@A18:1.2321@3,8,2B@;1/,91.22B@;132;,D2=12,13/12y4†I-IJ“J/3,;,K=zE
o3871.3/129@3;,K.;K.K3871. pv’Jy4†I-IJ“J/3,;,K=z
p4Eqq|ty4†rEut”wzprEr{q{

25. 012324156 7898

26. 9

27. 899

28. 9922898
82
2!8#$8#82

29. %'82%898

30. 99 32(
)*+,-.*0-123*4567-08916*+,-.:;=?@ABA=C=0*54567D:EF?G?@EFHIIID:EFEJ
KLMOPQRSTPUVOWQXYUSUZ[XRQ
].1*0-4++^_*4`1-+8++ab0931477-*+569c45^9315`128c-.1*1-3*5+51d34-cFe9+,1**1-3*5+5
1d34-c0^^1`-7-.1_*4`1@8++ab0931*0-4+24*1`-9c-.*+36.-.1^+*f390-4+57_1`4^41245-.1_*4+*71`-4+5052
4524*1`-9c8c9+,1*456-.11g_1`-126*+,-.+*_0c+3-F
=g_1`-126*+,-.*0-1:;1-15-4+5;0-4+h;1-3*5+5=d34-c
].11^^1`-7+^9+,1**1-3*5+51d34-c+5-.1_*4`1@8++ab0931*0-4+`058171158c6+45680`a-+i9937-*0-4+5
?jFI052`.056456-.1*1-3*5+51d34-c^+*-.1^4*f-.0-,1b0931245-.0-1g0f_91F
kllXTQYPQRSUmnopqOWQXYUSUZ[XRQPUVKYRrWsLSStMPlXW
i5i9937-*0-4+5?jFIu,117-4f0-120_*4`1-+8++a*0-4+^+*-.1^4*f+^HFvju807123_+50*1-3*5+5
1d34-c+^wGxF].47*1-3*5+51d34-cu45-3*5u099+,12-.1^4*f-+6151*0-16*+,-.*0-17+^wEx45.46.
6*+,-.052vx457-08916*+,-.F
)*+,-.*0-145^4*7-^4b1c10*7
)*+,-.*0-10^-1*c10*G
i^-.1^4*fy7*1-3*5+51d34-c2*+_7-+?wxu-.1_*4`1C8++ab0931,499*1^91`--.12*+_F].19+,1**1-3*5+5
1d34-c,499097+9+,1*1g_1`-126*+,-.45-.1454-409.46.6*+,-._1*4+2z
=g_1`-126*+,-.*0-1^4*7-^4b1c10*7D
e^-1*c10*Gu14-.1*-.1*1-15-4+5*0-4+.07-+45`*1071+*-.11g_1`-126*+,-.*0-1.07-+819+,1*-.05vxFi^
-.1*1-15-4+5*0-4+4702{37-12u
|1,*1-15-4+5*0-4+0^-1*c10*G
|1,_0c+3-*0-4+0^-1*c10*G:?@;1-15-4+5*0-4+:IIFIIx
].151,_*4`1@8++ab0931*0-4+`05-.1581`09`390-1207^+99+,7z
].12*+_45-.1;=.070-,+@90c1*124f_0`-FA4*7-u4-9+,1*7-.16*+,-.*0-14510*54567052C+*-.1
1g_1`-12_0c+3-*0-4+u-.37.0b456054524*1`-1^^1`-+5-.1}C~*0-4+F€1`+52u4-*123`17-.1}C~*0-4+
24*1`-9cF
].1_*4`1@8++ab0931*0-4+47097+45^9315`128c-.1`+7-+^1d34-cu,4-..46.1*`+7-7+^1d34-c9102456
-+9+,1*_*4`1@8++ab0931*0-4+7F].145^9315`1+^-.1*1-3*5+51d34-c052-.1`+7-+^1d34-c`0581
`+57+9420-1245+51f1073*18c-0a456-.124^^1*15`181-,115-.1-,+0f1073*1+^1g`1771d34-c*1-3*5F
].190*61*-.1*1-3*5+51d34-c*190-4b1-+-.1`+7-+^1d34-cu-.16*10-1*47-.1_*4`1@8++ab0931*0-4+Fi5-.1
49937-*0-4+508+b1^+*457-05`1u-.1^4*fu,.4`..020`+7-+^1d34-c+^??FGxu,15-^*+f.0b4560*1-3*5+5
1d34-c-.0-,07?IFGx6*10-1*-.05-.1*1d34*12*0-1+^*1-3*5-+0*1-3*5+51d34-c-.0-80*19c8*+a11b15
EFGx6*10-1*-.05-.1*1d34*12*0-1+^*1-3*5DFB+571d315-9cu4-7_*4`1@8++ab0931*0-4+21`94512^*+fHFvj-+
?FwGF].1^+99+,4566*0_.7.+,7-.1_*4`1@8++ab0931*0-4+070^35`-4+5+^-.124^^1*15`181-,115-.1*1-3*5
+51d34-c052*1d34*12*0-1+^*1-3*5F

31. 012324156 7898

32. 9

33. 899

34. 9922898
82
2!8#$8#82

35. %'82%898

36. 99 (2)
+,-.-/0-1/.2-/.3.-432,2.546-768.5409-,-/.:,8-,;.546-7-/.=36:.68.5409-,-/.,,?@094.A
BCDFDGDHIJKLKGMNOPDGQHKNKRSQJGT
U/.V6;;.3.2:..-1..23.-432,2.546-702V-/.3.5463.V30-.,;3.-432680W.0843.,;0;63WX8
:0=0:6-7-,.032.Y:.883.-432862-/.4862.88621/6:/6-,=.30-.8AZ,3=,30-.8-30-.[68-8/0@..Y0W62.V-/.
V.-.3W6202-8,;-/.86.02V.Y=.:-.VV430-6,2,;-/.8..Y:.88=3,;6-8]02V/6[/^_`a4862[0@036.-7,;
;30W.1,3?8A_2.,;-/..--.3?2,1268-/.b;6@.;,3:.8,;:,W=.-6-6,2b;30W.1,3?V.@.9,=.V7c,3-.3Ad2
/680==3,0:/:,W=.-6-6,20368.82,-,297;3,W.8-0968/.V=3,V4:.38=3,V4:62[-/.80W.=3,V4:-4-098,
;3,W84==96.38,;848-6-4-.802V;3,W=,-.2-6092.1.2-302-862-,-/.W03?.-Ae6[43.fgAh84WW036.8-/.
;6@.;,3:.8,;:,W=.-6-6,2i
jJkQHDlmnopjNHqDMNOrNIsDGJGJNKLKtPDGQHKNKRSQJGT
d2c,3-.3X8;30W.1,3?0;63W6809.-,W062-0620/6[/3.-432,2.546-7.:048.-/.3.03.86[26;6:02-0336.38
-,.2-3772.1;63W8,3.:048.-/.;63W/0886[26;6:02-0V@02-0[.8,@.36-8:,W=.-6-6,2AU/.02097868,;-/.

37. 012324156 7898

38. 9

39. 899

40. 9922898
82
2!8#$8#82

41. %'82%898

42. 99 (2(
)*+,)-/-*0,1+2/3431)564-7*548*)169*)4-85,695/)*1-3/)54+1:*72*;451-1-+9*6/5=*+1+1:*
*-:1)/-5*-+1-91691+/=*)4+*?@A9*)*5424B?/7*6B,*?1-+91?4-4B2?1?+/+9*3,+,)*81)*6+1/-/3+9*)*+,)-
/-*0,1+2@
CDEFGHIJGKLA91??=)*48?9**+4BB/?2/,+/*?+154+*+9*=)16**4)-1-?)4+1/3/)4?+47B*)/+9/)919
)/+931)5M1:*-1+?3,-845*-+4B?@