ABCDEFGHIJKLM
1
Cromwell Eur REITLegend
2
Before: Current Situationfor you to input values
3
DPU0.0408formulas do not input values
4
Price0.485
5
Dividend Yield8.41%
6
No of shares (mil)2,200.00
7
Total Assets (mil)1,900.00
8
Total Debts (mil)696.00
9
Total Equity (mil)1,204.00
10
Book Value Per Share0.55
11
Price to Book0.89
12
Distributable Income (mil)89.76
13
Debt to Asset36.63%
14
Placement [Raise 150 mil]
15
Placement Price0.46
16
No of new shares (mil)326.00
17
Equity increment (mil)149.96
18
Debt increment (mil)100.00
19
Assets increment (mil)249.96
20
New Asset Yield5.70%
21
Income increment (mil)14.25
22
After: Aggregate
23
New Number of shares2,526.00
24
New Total Equity (mil)1,353.96
25
New Total Debt (mil)796.00
26
New Total Asset (mil)2,149.96
27
New Total Income (mil)104.01
28
Book Value Per Share0.54
29
Price to Book0.90
30
New DPU0.0412
31
New Dividend Yield8.49%
32
Debt to Asset37.02%
33
DPU Growth0.92%
34
BVpS Growth-2.06%