Replies to post #1647 on YaSheng Group (HERB)

[RealDutch]

I have nothing better to do, so I will present the estimates which the appraisal firm used to value the company. For 2017 and 2020. But you can calculate any year by looking at pages 104-114, here

https://www.sec.gov/Archives/edgar/data/1123312/000119983515000565/yasheng_defm14c-16686.htm

Using 0.145 exchange rate. in Million USD

      Bamboo  Waxberry  Orange  Broccoli  Tangerine  Total    EPS 
 2017   6.8      44.5     49.4     33.2      28.7     162.6   1.03 
 2020   8.6      57.3     57.5     37.8      32.7     193.9   1.23

A couple of notes.

1) You're right, 2016 will probably be closer to 0.75 due to some bad weather.
2) This doesn't include profits from other operations which at this point in time is insignificant. But that can change.

Amazing stuff here. But very real. That's why I said they should have $150M in cash already. It's all free cash flow.