РПаЎ±б>юя57юяяя4яяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяямҐБ5@шїbjbjП2П21VXXж%яяяяяя€LLLLLLL`ДДД8ь,`ѕ¶P(x"љљљОООUWWWWWWtRЖ RW!LОООООWLLљљ4xО¤LљLљUОU$@:Ґ,LL-љD@<u$bЫИДrѕСUЋ0ѕЫR!0€!-``LLLL!L-(ОООООООWW``dДёd``Д"5<0: 65@5;0 DV=0=AC20==O ?@>5:BV2;0=65@5;0 DV=0=AC20==O ?@>5:BC, WE ?5@52038 V =54>;V:8.N465B ?@>5:BC. 0FV>=0;V70FVO AB@C:BC@8 465@5; DV=0=AC20==O. >7@0EC=>: DV=0=A>2>3> ;V25@V46C. >7@0EC=>: :0?VB0;L=8E 28B@0B ?@>5:BC. >7@0EC=>: ?>B@51 2 >1>@>B=8E :>HB0E ?@>5:BC.1. C4L-O:89 ?@>5:B ?>B@51CT 465@5; DV=0=AC20==O. =0;V7 AB@C:BC@8 ?0A82C 1CE30;B5@AL:>3> 10;0=AC, I> E0@0:B5@87CT 465@5;0 :>HBV2, ;568BL 2 >A=>2V :;0A8DV:0FVW 465@5; DV=0=AC20==O ?@>5:BC. >=8 ?>4V;ONBLAO =0 B0:V 2848:2;0A=89 :0?VB0;;=5@>7?>4V;5=89 ?@81CB>:;?>78:>289 :0?VB0;;45@602=V AC1A84VW.;0A=89 :0?VB0; 2:;NG0T AB0BCB=89 D>=4 V D>=48 2;0A=8E :>HBV2.!B0BCB=89 D>=4 A?5@HC D>@<CTBLAO O: AB0@B>289 :0?VB0;, =5>1EV4=89 4;O AB2>@5==O ?V4?@8T<AB20. @8 FL><C 2;0A=8:8 01> CG0A=8:8 ?V4?@8T<AB20 D>@<CNBL 9>3> 7 >3;O4C =0 2;0A=V DV=0=A>2V <>6;82>ABV V 2 @>7<V@V, 4>AB0B=L><C 4;O 28:>=0==O BVTW 4VO;L=>ABV, 70@048 O:>W 2>=> AB2>@NTBLAO.$>=48 2;0A=8E :>HBV2 (0<>@B870FV9=89 D>=4, @5<>=B=89 D>=4, D>=4 @>728B:C 28@>1=8FB20, @575@2=89 D>=4, AB@0E>2V @575@28 B>I>) <>6CBL D>@<C20B8AO 157 7<V=8 AB0BCB=>3> D>=4C. > ACBV 2>=8 T 2V4:;045=8< ?@81CB:><, I> D>@<CTBLAO V 28:>@8AB>2CTBLAO 70 @VH5==O< >@30=V2 C?@02;V==O ?V4?@8T<AB20. 8=OB:>< T @575@2=89 D>=4, 28<>38 4> D>@<C20==O O:>3> 287=0G5=> 70:>=>402AB2><.5@>7?>4V;5=89 ?@81CB>: O: 465@5;> DV=0=AC20==O 2V44V;OTBLAO 2V4 2;0A=>3> :0?VB0;C BV;L:8 B><C, I> I5 =5 2V4><>, G8 1C45 2V= ?@8T4=0=89 4> =L>3>. VH5==O ?> ?@81CB:C ?@89<0TBLAO >@30=>< C?@02;V==O ?V4?@8T<AB20.>78:>289 :0?VB0; E0@0:B5@87CTBLAO B8<, I> <0T 1CB8 ?>25@=CB89 2 ?52=V AB@>:8.5@602=V AC1A84VW B56 <>6CBL @>73;O40B8AO O: 465@5;> DV=0=AC20==O ?@>5:BC, O:I> B0:V AC1A84VW ?5@5410G5=> @VH5==O< 45@602=8E >@30=V2.2. N465B ?@>5:BC ?>:;8:0=89 ?>:070B8, O: 465@5;0 DV=0=AC20==O ?>:@820NBL :0?VB0;L=V 9 ?>B>G=V 28B@0B8. N465B ?@>5:BC <>65 1CB8 CB>G=5=89 ?VA;O @>7@0EC=:C 10;0=AC 3@>H>28E ?>B>:V2.8B@0B8 =0 ?@>5:B <>6CBL ?>:@820B8AO 70 @0EC=>: V=25AB8FV9, :@548BV2 01> V=H8E 1>@3>28E 7>1>2 O70=L.=25AB8FVW ?>4V;ONBLAO =0 :0?VB0;L=V (@50;L=V), DV=0=A>2V B0 @5V=25AB8FVW.V4 DV=0=A>2>N V=25AB8FVTN @>7C<VNBL 3>A?>40@AL:C >?5@0FVN, O:0 ?5@5410G0T ?@8410==O :>@?>@0B82=8E ?@02, FV==8E ?0?5@V2, 45@820B82V2 B0 V=H8E DV=0=A>28E V=AB@C<5=BV2. 5V=25AB8FVO F5 :0?VB0;L=0 01> DV=0=A>20 V=25AB8FVO, 74V9A=5=0 70 @0EC=>: 4>E>4C (?@81CB:C), >45@60=>3> 2V4 V=25AB8FV9=8E >?5@0FV9.3. 0;CG5==O B>3> G8 V=H>3> 465@5;0 DV=0=AC20==O ?>2 O70=5 7 ?52=8<8 28B@0B0<8: 0:FV>=5@0< B@510 28?;0GC20B8 482V45=48, 10=:0< ?@>F5=B8 70 =040=V :@548B8 V B.4. 030;L=0 AC<0 :>HBV2, O:C =5>1EV4=> A?;0B8B8 70 28:>@8AB0==O ?52=>3> >1AO3C DV=0=AC20==O, =07820TBLAO FV=>N :0?VB0;C. @8 DV=0=A>2><C ?@>5:BC20==V ?5@5410G0TBLAO, I> ?>B>G=V 28B@0B8 DV=0=ACNBLAO 70 @0EC=>: ?>B>G=8E, 0 :0?VB0;L=V 70 @0EC=>: 4>23>AB@>:>28E 0:B82V2. 024O:8 FL><C >?B8<V7CTBLAO 7030;L=0 AC<0 28B@0B ?> 70;CG5==N :0?VB0;C.5;8G8=0 9 G0AB:0 2 7030;L=V9 AC<V :>HBV2 465@5; DV=0=AC20==O, 0 B0:>6 WE FV=0 <>6CBL 1CB8 @V7=8<8.&V=0 2;0A=>3> :0?VB0;C @>7@0E>2CTBLAO C 283;O4V AB02:8 482V45=4V2, O:I> :0?VB0; 0:FV>=5@=89, 01> =>@<8 ?@81CB:C, O:C =5>1EV4=> A?;0B8B8 CG0A=8:0< 3>A?>40@AL:>3> B>20@8AB20, O:I> 9>3> AB2>@5=> C 2V4<V==V9 2V4 0:FV>=5@=>3> D>@<V. &V=0 0:FV>=5@=>3> :0?VB0;C (&) @>7@0E>2CTBLAO 70 B0:8<8 D>@<C;0<8:4;O ?@>AB8E 0:FV9:& = ? / &70 + ? ,45 ? ?@>3=>7=5 7=0G5==O 482V45=4C =0 ?52=89 ?5@V>4;&70 @8=:>20 FV=0 ?@>AB>W 0:FVW;? ?@>3=>7>20=89 B5<? ?@8@>ABC 482V45=4V2;4;O ?@82V;59>20=8E 0:FV9:& = / &?0 ,45 DV=0=A>289 482V45=4 C 3@>H>2><C 28@07V;&?0 @8=:>20 FV=0 ?@82V;59>20=>W 0:FVW.&V=0 >1;V30FV9 ?V4?@8T<AB20 (&) @>7@0E>2CTBLAO 70 D>@<C;>N: EMBED Equation.3 ,45 != =><V=0;L=0 20@BVABL >1;V30FV9;@ ?@>F5=B 4> >1;V30FV9 (C G0AB:0E >48=8FL);!@ ?>2>@>B=0 (@50;V70FV9=0) 20@BVABL >1;V30FV9;HRT*,.2dhЉЊЊЋђ!¶!а!ж!к!N"T"’"”"м" #@#F#H#ћ#¤#p$r$ #@#ћ#р#т#p$ў$ф$T%ууоууууугЫППППгЫПППЗЫЗЗ$dha$$„8dh^„8a$$dha$$&Fdha$dh$„Дdh`„Дa$T%ј%X01x2 B5@<V= >15@B0==O >1;V30FV9 (2 @>:0E); AB02:0 ?>40B:C =0 ?@81CB>: (C G0AB:0E >48=8FL, O:I> ?@>F5=B8 ?> >1;V30FVOE >?>40B:>2CNBLAO).0@BVABL :0?VB0;C 4;O DV=0=AC20==O ?@>5:BC F5 A5@54=L>72065=0 20@BVABL :0?VB0;C ?> :>6=><C 465@5;C DV=0=AC20==O (WACC). &O <>45;L 2@0E>2CT G>B8@8 B8?8 465@5; DV=0=AC20==O::@548B8 10=:V2;2:;045==O V=25AB>@V2 C ?@82V;59>20=V 0:FVW;2:;045==O V=25AB>@V2 C ?@>ABV 0:FVW;@5V=25AB8FVW.V4?>2V4=> 4> FL>3>WACC = Wd · Kd + WpKp + Ws · Ks + We · Ke,45d ?@>F5=B8 70 :@548B; Kp =5>1EV4=0 4>EV4=VABL ?> ?@82V;59>20=8E 0:FVOE;Ks =5>1EV4=V 4=0 4>EV4=VABL ?> ?@>AB8E 0:FVOE;Ke =5>1EV4=0 4>EV4=VABL ?> 0;LB5@=0B82=8E V=25AB8FVOE;Wd, Wp, Ws, We G0AB:0 2V4?>2V4=>3> 465@5;0 2 CAL><C >1AO7V V=25AB8FV9.4. @>F5A C?@02;V==O 0:B820<8, A?@O<>20=89 =0 7@>AB0==O ?@81CB:C, E0@0:B5@87CTBLAO :0B53>@VTN ;V25@V46 , I> 2 ?5@5:;04V >7=0G0T 206V;L . # ?@>5:B=><C 0=0;V7V 2V= B@0:BCTBLAO O: D0:B>@, 7<V=0 O:>3> <>65 ?@8725AB8 4> 7@>AB0==O G8AB>3> ?@81CB:C. V25@V46 ?>4V;OTBLAO =0 28@>1=8G89 B0 DV=0=A>289. 8@>1=8G89 ;V25@V46 E0@0:B5@87CTBLAO 2?;82>< =0 ?@81CB>: D0:B>@V2 28@CG:8 2V4 @50;V70FVW B0 28B@0B =0 @50;V70FVN ?@>4C:FVW. $V=0=A>289 ;V25@V46 E0@0:B5@87CT 2?;82 =0 ?@81CB>: FV=8 :0?VB0;C =0 @50;V70FVW ?@>5:BC V ?>40B:C =0 ?@81CB>:. $V=0=A>289 ;V25@V46 F5 ?>B5=FV9=0 <>6;82VABL 2?;820B8 =0 ?@81CB>: H;OE>< 7<V=8 >1AO3C V AB@C:BC@8 2;0A=>3> B0 ?>78:>2>3> :0?VB0;C.=0;V7 DV=0=A>2>3> ;V25@V46C ?>:;8:0=89 287=0G0B8 @V25=L DV=0=AC20==O 0:B82V2 70 @0EC=>: ?>78:>28E :>HBV2. ;O 0=0;V7C DV=0=A>2>3> ;V25@V46C 70AB>A>2CNBLAO 420 >A=>2=V ?>:07=8:8. EMBED Equation.3 $V=0=A>289 ;V25@V46 (FR) = 1: (DAR A5@54=O AB02:0 ?@>F5=BV2 70 :@548B).D5:B DV=0=A>2>3> ;V25@V46C ($) = ROE x FR-ROE, 45ROE @5=B015;L=VABL 2;0A=>3> :0?VB0;C, I> >1@0E>2CTBLAO O: 2V4=>H5==O G8AB>3> ?@81CB:C 4> 2;0A=>3> :0?VB0;C 2 ?@>F5=B0E.5. V4 :0?VB0;L=8<8 28B@0B0<8 @>7C<VNBL CAV 28B@0B8, O:V 70157?5GCNBL ?V43>B>2:C 9 @50;V70FVN ?@>5:BC, 2:;NG0NG8 D>@<C20==O 01> 71V;LH5==O >A=>2=8E B0 >1>@>B=8E :>HBV2. &V 28B@0B8 =5 <0NBL =0 <5BV 40B8 ?@81CB>: ?@8=09<=V ?@>BO3>< @>:C V T 4>23>AB@>:>28<8 2:;045==O<8. 0;56=> 2V4 284C V D>@< :0?VB0;L=8E 28B@0B 7=0G5==O WE ?>:07=8:V2 <0B8<5 @V7=89 5:>=><VG=89 A5=A. /:I> 945BLAO ?@> AB2>@5==O =>2>3> ?V4?@8T<AB20, :0?VB0;L=V 28B@0B8 @>73;O40NBLAO O: 2:;04 70A=>2=8:V2 C AB0BCB=89 D>=4, O:I> ?@>5:B C @0<:0E 4VNG>3> O: 71V;LH5==O AB0BCB=>3> D>=4C 70 @0EC=>: :>HBV2 70;CG5=8E 0:FV>=5@V2 01> 28B@0B, ?>30HC20==O 70 @0EC=>: :@548BV2 G8 45@602=8E AC1A84V9. 0?VB0;L=V 28B@0B8 =5 2V4=>AOBLAO 4> 20;>28E 28B@0B ?V4?@8T<AB20.6. )>1 ?5@59B8 4> @>7@0EC=:C 70;CG5==O
