Vilgot, you can't use $200M in revenue and 40% margin. First of all, $200M is not achievable, and second, you are double counting revenues. You can use $9,000 in revenue per head, or even 11,000, but then you have to use 15% margin.
So my estimate calls for $140M in revenue and 15% margin.
=> net profit = $21M
21 x P/E 16 = $336M
=> dividend = 336 x 0.45 x 0.33 x 0.5 / 130 = $0.19/share