600,000,000,000 72,000,000,000

400,000,000,000 25,200,000,000
1,000,000,000,000 97,200,000,000
0.0972
14

Operating Income Total Asset Hutang

A 14,000,000,000 9,800,000,000 70,000,000,000 6,000,000,000
B 45,000,000,000 31,500,000,000 300,000,000,000 5,000,000,000
C 48,000,000,000 33,600,000,000 480,000,000,000 9,000,000,000
 WACC
64,000,000,000 6,220,800,000 9.72% 3,579,200,000
295,000,000,000 28,674,000,000 9.72% 2,826,000,000
471,000,000,000 45,781,200,000 9.72% (12,181,200,000)