NWG has delivered 19% EBITA CAGR ’12-’20, with 100% avg. FCF conversion and 15% avg. ROCE from operations relatively insulated from cyclical fluctuations. NWG is trading at 14x ’22e EV/EBITA, and we believe that it can sustainably deliver >10% EBITA growth with M&A.