XX The consideration for the deal is at an EV of US$163mn (112mn): (1) upfront consideration of US$93mn (64mn), (2) deferred consideration of US$24mn (16.3mn) and (3) loan retirement of US$25mn (17.1mn) XX It will also roll-over 7.6% equity of Target Group to CY20E owned by key employees and to be paid as deferred consideration capped at US$44mn (30mn). The deal is expected to be completed by end of 2QFY17E XX The deal is valued at 11.5x FY17E EV/EBITDA and EV/Sales of 2.7x, factoring revenue growth of 18% (management outlook at 18-20%) and EBITDA margin of 16%...