Replies to post #60820 on Sino Agro Food Inc (fka SIAF)

[RealDutch]

We can simulate it. I have a pretty good idea how EPS would have grown without the mega farm

2015 : 40%
2016 : 32%
2017 : 25%
2018 : 20%
2019 : 16%
2020 : 14%
2021 : 12%

EPS (assuming 0.88 for 2014)

2015 : 1.23
2016 : 1.63
2017 : 2.03
2018 : 2.44
2019 : 2.83
2020 : 3.23
2021 : 3.61

Now we add the mega farm

2015 : 1.23 + 0.27 = 1.50 (70%)
2016 : 1.63 + 0.46 = 2.09 (39%)
2017 : 2.03 + 0.69 = 2.72 (30%)
2018 : 2.44 + 0.88 = 3.32 (22%)
2019 : 2.83 + 1.37 = 4.20 (26%)
2020 : 3.23 + 1.85 = 5.08 (21%)
2021 : 3.61 + 2.66 = 6.27 (23%)

Now you can play with the numbers and add a 2nd mega farm :-)