In year 6 we expect to have 68M$ in EBITA and 151M$ in assets. EBITA is expectedto grow year after year as by then we only expect a market share of 14%.
So you expect just 14% share, how else is present on this market?
In the space where we enter, the market is 98% empty today and the rest is occupied by MTN and Orange on 2G GPRS and a bit of old Wimax. See whitepaper (http://www.cajutel.gw/whitepaper.pdf) under "4.2 Competitor Analysis".