The Ratios

As shown in the following extract, a number of coverage ratios and measures of return are reported by the Model on the page setting out a snapshot of results. It produces over twenty of them, but not all of them would be of equal importance in the mind of a rational bidder.

In fact, the Databook which accompanies and describes the model identifies eight ratios which the Bidder focussed on particularly, and these Operis has highlighted in grey in the extract below. Operis has further surrounded by heavy boxes four ratios which it considers particularly significant.

Debt Coverage Ratios

 

 

 

 

LLCR

CLCR

ADSCR

Senior - first year

1.277

1.299

1,213

Senior - minimum

1.277

1.299

1.201

Senior -average

1.544

1.761

1.237

Total - first year

1.206

1.226

1.134

Total - minimum

1.206

1.226

1.123

Total - average

1.508

1.723

1.183

 

Financial Ratios

 

 

 

Nominal

Real

 

post tax

pre tax

Post tax

Pre tax

IRRs

%

%

%

%

Equity and Loan stock

15.87%

17.32%

13.04%

14.46

Project

7.92%

8.78%

5.29%

6.13%