Assuming a P/E of 20 in HK, 60.000MT and 40% net margin. Then SIAF's stake is worth 18% x 60.000.000 x $10/kg x 40% margin x 20 = $864M RD, don't you think a 40% net margin is a little optimistic? The year-end report for the fish operation suggests a number below 30%.