15% ROE BB BV=1
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGH
1
2
3
4
5
6
15% ROE. half increase BV half buy-back
7
#of sharespricebookprofit
8
1,000,000.00150.00100,000,000.0015,000,000.00150.00
9
950,000.00169.74107,500,000.0016,125,000.00172.50
10
902,500.00192.07115,562,500.0017,334,375.00198.38
11
857,375.00217.34124,229,687.5018,634,453.13228.13
12
814,506.25245.94133,546,914.0620,032,037.11262.35
13
773,780.94278.30143,562,932.6221,534,439.89301.70
14
735,091.89314.92154,330,152.5623,149,522.88346.96
15
698,337.30356.36165,904,914.0124,885,737.10399.00
16
663,420.43403.25178,347,782.5626,752,167.38458.85
17
630,249.41456.30191,723,866.2528,758,579.94527.68
18
598,736.94516.34206,103,156.2230,915,473.43606.83
19
568,800.09584.28221,560,892.9333,234,133.94697.86
20
540,360.09661.16238,177,959.9035,726,693.99802.54
21
513,342.08748.16256,041,306.9038,406,196.03922.92
22
487,674.98846.60275,244,404.9141,286,660.741,061.36
23
463,291.23958.00295,887,735.2844,383,160.291,220.56
24
440,126.671,084.05318,079,315.4347,711,897.311,403.64
25
418,120.341,226.69341,935,264.0851,290,289.611,614.19
26
397,214.321,388.09367,580,408.8955,137,061.331,856.32
27
377,353.601,570.74395,148,939.5659,272,340.932,134.77
28
358,485.921,777.41424,785,110.0263,717,766.502,454.98
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1