
Here is a simple calculation if this M&A is DPU accretive. NPI will increase 22.8%, to have a DPU neutral result after a rights or placement. The amount of shares should not increase more than 22.8%, hence not more than 227.66 million shares.
Gearing is 35.5% on 31 Dec 2018, assuming a max of 40% gearing, there a $136.53 debt headroom and the divestment of wuhu to be completed...