We raise our target price (TP) by 64% and upgrade our rating to BUY from MARKET PERFORM as we (1) lift our aggregate net income forecast for 2020-24 by 22% and roll over our TP to YE2021, (2) lower our cost of equity assumption and (3) lift our target P/B