Hero Project

Sales Figures
2010
Sales of Hero
Industry Total sales
Production Figures
Hero MotoCorp Ltd
4600130
9936924
2010
4596245
Capacity
Desirable utilization
Plant utilization
2011
2012
2013
2014
2015
2016
5402444
17%
6235205
15%
6073581
-3%
6245960
3%
6631703
6%
7315868.7
10%
12602187
27%
14598319
16%
14961494
2%
16160444
8%
2011
2012
2013
2014
5400849
18%
6266516
16%
6061613
-3%
6237287
3%
17696828 18758637.7
10%
6%
2015
2016
6644687 7375602.57
7%
11%
7500000
6750000
7500000
6750000
2017
2018
7827979.5 8670992.68
7%
11%
2019
2020
2021
9364672.1 10113845.9 10720676.6 11363917.2

8%
8%
6%
6%
20071742.3 21677481.7 23411680.2 25284614.7 26801691.5

7%
8%
8%
8%
6%
2017
2018
2022
2019
2020
2021
28409793
6%
2022
7965650.78 8602902.84 9291135.06 10127337.2 10684340.8 11325401.2

8%
8%
8%
9%
5%
6%
8700000
7830000
9900000
8910000
840992.681
10500000
9450000
10500000
9450000
1534672.1 2283845.86
2023
2024
2025
12045752.2 12768497.4 13534607.2

6%
6%
6%
30114380.6 31921243.4 33836518.1

6%
6%
6%
2023
2024
2025
12004925.3 12725220.8 13488734.1

6%
6%
6%
Assumptions
Market Share of Hero MotoCorp is assumed to be 39~40 %

Industry is expected to grow at 6% in FY2016 and at CAGR 8%
thereafter till 2020. Thereafter the 2W industry is expected to
mature an grow at about 6% till 2025
Prodution is expected to grow wrt to the demand
Firstly the exisiting capacity will be utilized to 90% of its

maximum value as per the ongoing trend of Hero
Notes
Current established capacity= 7500000
Source: HeroMoto Corp Annual R
New Plant at Halol increases the capacity by

1200000 expected to commission in FY 2017
Plant at AP will increase the capacity of Hero
MotoCorp by 1800000 andwill be commissioned in
FY 2018
Both halol and AP plant will be funded by internal
cash accrual and no debt will be taken
Investment in AP plant 1600 Cr.
Source: Crisil research
ce: HeroMoto Corp Annual Report
Source: Crisil research
Year End
SOURCES OF FUNDS
Share Capital
Share warrants & Outstandings
Reserve
Shareholder's Funds
Secured Loans
Unsecured Loans
Total Debts
Total Liabilities
Net_Block
Less: Accumulated Depreciation
Less: Impairment of Assets
Lease Adjustment A/c
Capital Work in Progress
Pre-operative Expenses pending
Assets in transit
Investments
Current Assets, Loans & Advances
Inventories
Sundry Debtors (Debotrs)
Cash and Bank
Other Current Assets
Loans and Advances
Total Current Assets
Less : Current Liabilities and Provisions
Current Liabilities
Provisions
Total Current Liabilities
Net Current Assets
Miscellaneous Expenses not written of
Deferred Tax Assets / Liabilities
Total Assets
Contingent Liabilities
2010
2011
2012
399.4
0
34250.8
34650.2
0
660.3
660.3
35310.5
27509.8
10922
0
0
481.4
0
0
39257.1
399.4
0
29161.2
29560.6
0
15067.2
15067.2
44627.8
55384.6
14581.8
0
0
499.6
0
0
54874.7
399.4
0
42498.9
42898.3
0
10493.9
10493.9
53392.2
63082.6
25227.5
0
0
388.4
0
0
45239.1
4364
1083.9
19072.1
1833
2472.8
28825.8
5249.3
1305.9
715.2
2582.9
1232.2
11085.5
6755.7
2723.1
768.2
2738
2421.6
15406.6
38050.6
10263.5
48314.1
-19488.3
0
-1527.5
35310.5
137.2
49713.2
10453.9
60167.1
-49081.6
0
-2467.7
44627.8
303.6
32893.7
10520.7
43414.4
-28007.8
0
-2082.6
53392.2
399.9
2013
2014
2015
399.4
0
49663
50062.4
0
3323.2
3323.2
53385.6
66850.7
36140.9
0
0
620.9
0
0
44403.3
399.4
0
55599.3
55998.7
0
744.3
744.3
56743
69089.4
46656.9
0
0
8541.1
0
0
46139.7
399.4
6.7
65007.2
65413.3
0
969.5
969.5
66382.8
81140.3
52013.4
0
0
7125.5
0
0
38311.2
6367.6
6650
1810.4
1780.5
4074
20682.5
6695.5
9205.8
1175
1675.9
4047.7
22799.9
8154.9
13895.9
1592.5
3923.9
2350.8
29918
27609.8
14097
41706.8
-21024.3
0
-1324.1
53385.6
470.9
28786.7
15443.3
44230
-21430.1
0
1059.8
56743
292.4
31493.6
7340.6
38834.2
-8916.2
0
735.4
66382.8
40.9
2018
2019
Sales from AP Plant (Mn Vehicles)

Price/Vehicle
Sales (Millions)
COGS @ 73% of sales
Gross profit
SG&A @ 7% of sales
Operating profit
Depriciation @ 3 % of sales
EBIT
Tax@30%
PAT
0.8840992
47898.4686
42346.9977
30913.3083
11433.6894
2964.28984
8469.39955
1270.40993
7198.98961
2159.69688
5039.29273
1.534672
49335.4226
75713.6917
55270.9949
20442.6968
5299.95842
15142.7383
2271.41075
12871.3276
3861.39828
9009.92931
Inventories
Inventory days
1020.38862 1824.38882
Accounts Receivables
Recievable days
Accounts Payable
Payable Days
8.8
764.566343 1366.99515
6.5
4168.76221 7453.47707
26.6
Working Capital
Change in Working Capital
-2383.80725 -4262.09311
-1878.28586
Capital Expenditure
84.6939955 151.427383
0.2% of revenue
FCFF
Initial Investment
Wacc
NPV
-16000 8608.81592 15392.0058

16000
12%
43,266.94
2020
2021
2022
2023
2024
1.62
50815.485293
82321.086174
60094.392907
22226.693267
5762.4760322
16464.217235
2469.6325852
13994.58465
4198.3753949
9796.2092547
1.62
52339.9499
84790.7188
61897.2247
22893.4941
5935.35031
16958.1438
2543.72156
14414.4222
4324.32666
10090.0955
1.62
53910.1483
87334.4403
63754.1414
23580.2989
6113.41082
17466.8881
2620.03321
14846.8549
4454.05646
10392.7984
1.62
55527.4528
89954.4735
65666.7657
24287.7079
6296.81315
17990.8947
2698.63421
15292.2605
4587.67815
10704.5824
1.62
57193.2764
92653.1077
67636.7686
25016.3391
6485.71754
18530.6215
2779.59323
15751.0283
4725.30849
11025.7198
1983.599871 2043.10787
1486.2902956
2104.4011 2167.53314 2232.55913
1530.879 1576.80537 1624.10954 1672.83282
8103.928296 8347.04614 8597.45753 8855.38126 9121.04269
-4634.038129 -4773.05927 -4916.25105 -5063.73858 -5215.65074

-371.9450189 -139.021144 -143.191778 -147.487532 -151.912157
164.64217235 169.581438 174.668881 179.908947 185.306215
16735.237797 17237.2949 17754.4138 18287.0462 18835.6576
2025
2026
2027
2028
2029
2030
1.62
58909.0747
95432.701
69665.8717
25766.8293
6680.28907
19086.5402
2862.98103
16223.5592
4867.06775
11356.4914
1.62
60676.3469
98295.682
71755.8479
26539.8341
6880.69774
19659.1364
2948.87046
16710.2659
5013.07978
11697.1862
1.62
62496.6373
101244.552
73908.5233
27336.0292
7087.11867
20248.9105
3037.33657
17211.5739
5163.47218
12048.1017
1.62
64371.5364
104281.889
76125.779
28156.11
7299.73223
20856.3778
3128.45667
17727.9211
5318.37634
12409.5448
1.62
66302.6825
107410.346
78409.5524
29000.7933
7518.7242
21482.0691
3222.31037
18259.7588
5477.92763
12781.8311
1.62
68291.763
110632.656
80761.8389
29870.8171
7744.28593
22126.5312
3318.97968
18807.5515
5642.26546
13165.2861
2299.5359 2368.52198 2439.57764 2512.76497 2588.14792 2665.79236
1723.01781 1774.70834 1827.94959 1882.78808 1939.27172 1997.44987
9394.67397 9676.51419 9966.80962 10265.8139 10573.7883
10891.002
-5372.12026 -5533.28387 -5699.28239 -5870.26086 -6046.36868 -6227.75974

-156.469522 -161.163608 -165.998516 -170.978472 -176.107826 -181.39106
190.865402 196.591364 202.489105 208.563778 214.820691 221.265312
19400.7273 19982.7491 20582.2316 21199.6985 21835.6895 22490.7602
Gross sales (Rs Millions)
units sold (millions)

Realization/vehicle
2011
2012
2013
2014
209841.3
253160.9
256596.7
270195.5
5.402444
6.235205
6.073581
6.24596
38841.9204 40601.8567 42248.0082 43259.2428
2015
2016
2017
2018
2019
330303.39652 364027.384 415327.238 462010.051

6.631703
7.315868
7.827979
8.670992
9.364672
43833.883996 45148.900516 46503.3675 47898.4686 49335.4226
290693.3
2020
2021
2022
2023
2024
2025
513939.942 561119.644 61263.0451 668869.926 730272.178 797311.174

10.113845 10.720676 1.1363917 12.045752 12.768497 13.534607
50815.4853 52339.9499 53910.1483 55527.4528 57193.2764 58909.0747
60676.3469 62496.6373 64371.5364 66302.6825
68291.763 70340.5159
72450.7314 74624.2533
(Figures in Rs.Millions)
2010 - 11
2011 - 12
Gross sales
209841.3
100%
253160.9
Total excise & indirect taxes
-14203.0
-7%
-16661.8
Net sales
195638.3
93%
236499.1
1664.1
1%
2289.4
197302.4
94%
238788.5
157202.8
75%
186490.0
Other related income

Operating income
cogs
Expenditure:
Material costs
0%
141483.4
67%
173790.3
Traded goods purchased
3196.2
2%
2945.2
|Accretion|: Decretion to stocks
-245.4
0%
-921.6
877.7
0%
1022.8
Power and fuel
1004.7
0%
1126.6
Employee costs
6189.5
3%
7355.2
Other manufacturing expenses
4696.7
2%
1171.5
Other expenses
5157.0
2%
6329.2
Selling expenses
8680.6
4%
9639.3
171040.4
82%
202458.5
26262.0
13%
36330.0
130.4
0%
213.0
26131.6
12%
36117.0
4023.8
2%
10973.4
22107.8
11%
25143.6
2744.3
1%
3510.0
24852.1
12%
28653.6
Cash adjustments
0.0
0%
0.0
Non cash Adjustments
0.0
0%
0.0
Extraordinary income
0.0
0%
0.0
-804.5
0%
-6.5
PBT
24047.6
11%
28647.1
Tax
3828.4
16%
5250.9
940.2
0%
-385.1
19279.0
9%
23781.3
Consumable stores
Cost of sales
OPBDIT
Interest and finance charges
OPBDT
Depreciation
OPBT
Non-operating income
APBT
Extraordinary expenses
Provision for deferred tax

Profit after tax |PAT|
2012-13
2013-14
100%
256596.7
100%
270195.5
100%
-7%
-18871.5
-7%
-18800.8
-7%
93%
237725.2
93%
251394.7
93%
1%
2062.9
1%
1739.8
1%
94%
239788.1
93%
253134.5
94%
74%
188578.0
73%
197296.3
73%
0%
0%
0%
69%
173897.5
68%
182392.7
68%
1%
1815.9
1%
142.9
0%
0%
370.2
0%
311.0
0%
0%
1058.7
0%
821.4
0%
0%
1291.8
1%
1374.6
1%
3%
8209.2
3%
9300.4
3%
0%
1934.7
1%
2953.3
1%
3%
7066.0
3%
8056.2
3%
4%
11222.7
4%
12237.1
5%
80%
206866.7
81%
217589.6
81%
14%
32921.4
13%
35544.9
13%
0%
119.1
0%
118.2
0%
14%
32802.3
13%
35426.7
13%
4%
11417.5
4%
11073.7
4%
10%
21384.8
8%
24353.0
9%
1%
3913.1
2%
4324.0
2%
11%
25297.9
10%
28677.0
11%
0%
0.0
0%
0.0
0%
0%
0.0
0%
0.0
0%
0%
0.0
0%
0.0
0%
0%
-5.9
0%
-4.5
0%
11%
25292.0
10%
28672.5
11%
18%
4868.9
19%
9965.6
35%
0%
-758.5
0%
-2383.9
-1%
9%
21181.6
8%
21090.8
8%
2014-15
290693.3
-17225.1
273468.2
2331.4
275799.6
215259.6
198176.9
10.9
-394.3
1069.6
1584.7
11728.7
3083.5
9936.7
15253.3
240449.6
35350.0
110.9
35239.1
5400.1
29839.0
5006.8
34845.8
0.0
0.0
0.0
-1905.6
32940.2
8989.1
324.4
23626.7
100%
-6%
94%
1%
95%
74%
0%
68%
0%
0%
0%
1%
4%
1%
3%
5%
83%
12%
0%
12%
2%
10%
2%
12%
0%
0%
0%
-1%
11%
27%
0%
8%
171040.4
202458.5
206866.7
217589.6
240449.6
8680.6
9639.3
11222.7
12237.1
15253.3
5157.0
6329.2
7066.0
8056.2
9936.7
13837.6
15968.5
18288.7
20293.3
25190.0
0.0712741 0.07510599
0.0866549
0.06594317 0.06307649
Year End
Earnings Per Share (Rs)

CEPS(Rs)
Adjusted EPS (Rs.)
DPS(Rs)
Adjusted DPS(Rs)
Book NAV/Share(Rs)
Adjusted Book Value (Rs)
Tax Rate(%)
Dividend Pay Out Ratio(%)
Margin Ratios
Core EBITDA Margin(%)
EBIT Margin(%)
Pre Tax Margin(%)
PAT Margin (%)
Cash Profit Margin (%)
Performance Ratios
ROA (%)
ROE (%)
ROCE (%)
Asset Turnover(x)
Inventory Turnover(x)
Debtors Turnover(x)
Sales/Fixed Asset(x)
Working Capital/Sales(x)
Efficiency Ratios
Fixed Capital/Sales(x)
Receivable days
Inventory Days
Payable days
Growth Ratio
Net Sales Growth(%)
Core EBITDA Growth(%)
EBIT Growth(%)
PAT Growth(%)
EPS Growth(%)
Financial Stability Ratios
Total Debt/Equity(x)
Current Ratio(x)
Quick Ratio(x)
Interest Cover(x)
2010
2011
2012
111.76
121.35
111.76
110
110
173.51
173.51
21.18
98.43
96.54
116.69
96.54
105
105
148.03
148.03
19.83
108.76
119.09
174.03
119.09
45
45
214.81
214.81
16.99
37.79
15.56
16.89
16.88
13.3
14.44
12.29
11.63
11.55
9.26
11.2
14.01
11.44
11.35
9.42
13.77
30.59
61.43
76.48
2.3
43.97
129.92
6.37
10.3
20.04
60.05
55.94
2.16
43.31
174.2
5.02
-85.01
23.07
65.64
51.81
2.45
42.04
125.27
4.26
51.55
0.16
2.81
8.3
26.26
0.2
2.1
8.43
35.68
0.23
2.91
8.68
39.77
27.92
53.99
58.85
74.12
74.12
23.1
-4.07
-14.61
-13.62
-13.62
21.55
37.26
19.26
23.35
23.35
0.02
1.34
1.25
1349.44
0.73
0.96
0.87
159.52
0.4
1.11
0.96
135.49
2013
2014
2015
106.07
163.24
106.07
60
60
250.69
250.69
16.25
56.57
105.61
161.06
105.61
65
65
280.41
280.41
26.44
61.55
119.46
146.5
119.46
60
60
327.52
327.52
28.33
50.23
12.44
9.9
9.86
8.25
12.7
12.69
10.6
10.56
7.77
11.84
11.78
11.4
11.36
8.14
9.98
21.69
45.57
42.46
2.63
39.11
54.75
3.95
28.29
21.49
39.77
48.66
2.77
41.58
34.25
4
23.97
23.34
39.3
53.76
2.87
39.46
25.37
3.9
20.95
0.25
6.67
9.33
37.38
0.25
10.66
8.78
35.52
0.26
14.39
9.25
40.98
0.8
-7.54
-11.95
-10.93
-10.93
6.34
8.24
13.3
-0.43
-0.43
9.14
1.22
16.01
13.11
13.11
0.19
1.22
1.06
213.36
0.05
1.26
1.1
243.58
0
1.36
1.15
301.16
sales (Rs Millions)
COGS @73% of Gross Sales

Gross Profit
Capital Exp
2011
2012
2013
209841.3
253160.9
256596.7
171040.4
38800.9
202458.5
50702.4
206866.7
49730.0
499.6
388.4
620.9
0.002380847
0.0015342 0.00241975
2014
270195.5
217589.6
52605.9
8541.1
2015
2016
2017
2018
330303.397 364027.384 415327.238

240449.6 241121.479 265739.991 303188.884
50243.7
89181.9
98287.4
112138.4
290693.3
7125.5
2019
2020
2021
2022
2023
2024
462010.051 513939.942 561119.644 61263.0451 668869.926 730272.178

337267.337 375176.158 409617.34 44722.0229 488275.046 533098.69
124742.7
138763.8
151502.3
16541.0
180594.9
197173.5
2025
797311.174
582037.157
215274.0
Date
Hero MotoCorp
4-Mar-13
1,638.55
5-Mar-13
1,645.65
6-Mar-13
1,646.50
7-Mar-13
1,713.20
8-Mar-13
1,742.90
11-Mar-13
1,699.15
12-Mar-13
1,677.65
13-Mar-13
1,671.20
14-Mar-13
1,668.80
15-Mar-13
1,683.20
18-Mar-13
1,686.20
19-Mar-13
1,643.90
20-Mar-13
1,653.05
21-Mar-13
1,623.20
22-Mar-13
1,656.20
25-Mar-13
1,616.05
26-Mar-13
1,572.50
28-Mar-13
1,541.90
1-Apr-13
1,535.65
2-Apr-13
1,533.10
3-Apr-13
1,498.85
4-Apr-13
1,458.85
5-Apr-13
1,478.50
8-Apr-13
1,478.85
9-Apr-13
1,465.05
10-Apr-13
1,459.60
11-Apr-13
1,451.50
12-Apr-13
1,450.55
15-Apr-13
1,437.25
16-Apr-13
1,488.25
17-Apr-13
1,493.40
18-Apr-13
1,502.70
22-Apr-13
1,528.20
23-Apr-13
1,572.05
25-Apr-13
1,620.00
26-Apr-13
1,596.95
29-Apr-13
1,648.65
30-Apr-13
1,645.10
2-May-13
1,612.85
3-May-13
1,609.90
6-May-13
1,647.25
7-May-13
1,707.40
8-May-13
1,677.00
9-May-13
1,676.10
10-May-13
1,705.30
11-May-13
1,710.35
13-May-13
1,681.50
14-May-13
1,672.20
15-May-13
1,703.85
16-May-13
1,695.30
17-May-13
1,685.85
20-May-13
1,701.05
21-May-13
1,685.25
22-May-13
1,650.85
23-May-13
1,649.15
24-May-13
1,634.70
27-May-13
1,661.15
28-May-13
1,745.75
29-May-13
1,787.45
30-May-13
1,752.35
31-May-13
1,730.70
3-Jun-13
1,667.55
4-Jun-13
1,668.20
5-Jun-13
1,664.00
6-Jun-13
1,642.95
7-Jun-13
1,646.10
10-Jun-13
1,652.45
11-Jun-13
1,649.55
12-Jun-13
1,610.50
13-Jun-13
1,608.85
14-Jun-13
1,602.30
17-Jun-13
1,623.80
18-Jun-13
1,640.30
19-Jun-13
1,619.60
20-Jun-13
1,599.95
21-Jun-13
1,624.90
24-Jun-13
1,580.80
25-Jun-13
1,583.45
26-Jun-13
1,638.15
27-Jun-13
1,652.65
28-Jun-13
1,662.25
1-Jul-13
1,698.50
2-Jul-13
1,680.25
3-Jul-13
1,659.25
4-Jul-13
1,654.70
5-Jul-13
1,646.90
8-Jul-13
1,651.85
9-Jul-13
1,658.45
10-Jul-13
1,651.70
11-Jul-13
1,699.95
12-Jul-13
1,708.50
15-Jul-13
1,726.90
16-Jul-13
1,692.80
17-Jul-13
1,687.40
18-Jul-13
1,726.90
19-Jul-13
1,772.15
22-Jul-13
1,788.40
23-Jul-13
1,784.50
24-Jul-13
1,757.75
25-Jul-13
1,829.10
26-Jul-13
1,865.10
29-Jul-13
1,874.25
30-Jul-13
1,847.60
31-Jul-13
1,819.20
1-Aug-13
1,810.85
2-Aug-13
1,796.75
5-Aug-13
1,853.45
6-Aug-13
1,848.65
7-Aug-13
1,829.70
8-Aug-13
1,850.55
12-Aug-13
1,905.05
13-Aug-13
1,941.60
14-Aug-13
1,936.40
16-Aug-13
1,982.95
19-Aug-13
1,926.40
20-Aug-13
1,899.45
21-Aug-13
1,869.80
22-Aug-13
1,902.60
23-Aug-13
1,901.05
26-Aug-13
1,945.70
27-Aug-13
1,900.50
28-Aug-13
1,913.20
29-Aug-13
1,972.80
30-Aug-13
2,030.10
2-Sep-13
2,026.80
3-Sep-13
1,893.45
4-Sep-13
1,927.15
5-Sep-13
1,943.80
6-Sep-13
1,928.95
10-Sep-13
2,068.30
11-Sep-13
2,088.50
12-Sep-13
2,010.75
13-Sep-13
2,052.35
16-Sep-13
2,095.30
17-Sep-13
2,070.00
18-Sep-13
2,011.25
19-Sep-13
2,039.70
20-Sep-13
1,982.10
23-Sep-13
1,999.60
24-Sep-13
2,004.55
25-Sep-13
2,035.15
26-Sep-13
2,015.20
27-Sep-13
2,048.20
30-Sep-13
2,008.80
1-Oct-13
1,997.70
3-Oct-13
2,030.30
4-Oct-13
2,032.85
7-Oct-13
2,037.20
8-Oct-13
2,019.80
9-Oct-13
2,060.45
10-Oct-13
2,046.15
11-Oct-13
2,078.00
14-Oct-13
2,100.05
15-Oct-13
2,048.75
17-Oct-13
2,071.30
18-Oct-13
2,096.60
21-Oct-13
2,098.65
22-Oct-13
2,069.95
23-Oct-13
2,087.70
24-Oct-13
2,079.35
25-Oct-13
2,034.90
28-Oct-13
1,997.00
29-Oct-13
2,062.00
30-Oct-13
2,073.10
31-Oct-13
2,077.10
1-Nov-13
2,101.35
3-Nov-13
2,111.90
5-Nov-13
2,091.85
6-Nov-13
2,106.25
7-Nov-13
2,109.90
8-Nov-13
2,092.95
11-Nov-13
2,053.20
12-Nov-13
2,037.80
13-Nov-13
2,000.00
14-Nov-13
2,047.40
18-Nov-13
2,056.85
19-Nov-13
2,058.95
20-Nov-13
2,015.85
21-Nov-13
1,998.20
22-Nov-13
1,977.10
25-Nov-13
2,024.55
26-Nov-13
2,044.95
27-Nov-13
2,051.70
28-Nov-13
2,059.75
29-Nov-13
2,050.60
2-Dec-13
2,062.90
3-Dec-13
2,048.15
4-Dec-13
2,030.95
5-Dec-13
2,050.95
6-Dec-13
2,098.70
9-Dec-13
2,121.75
10-Dec-13
2,203.10
11-Dec-13
2,169.75
12-Dec-13
2,128.30
13-Dec-13
2,064.95
16-Dec-13
2,041.30
17-Dec-13
2,055.45
18-Dec-13
2,119.90
19-Dec-13
2,084.05
20-Dec-13
2,127.35
23-Dec-13
2,162.90
24-Dec-13
2,132.85
26-Dec-13
2,097.50
27-Dec-13
2,086.80
30-Dec-13
2,067.50
31-Dec-13
2,074.80
1-Jan-14
2,086.05
2-Jan-14
2,080.40
3-Jan-14
2,096.50
6-Jan-14
2,068.05
7-Jan-14
2,067.75
8-Jan-14
2,064.95
9-Jan-14
2,068.25
10-Jan-14
2,035.15
13-Jan-14
2,038.75
14-Jan-14
2,035.50
15-Jan-14
2,074.05
16-Jan-14
2,073.90
17-Jan-14
2,075.15
20-Jan-14
2,085.75
21-Jan-14
2,071.55
22-Jan-14
2,059.75
23-Jan-14
2,052.80
24-Jan-14
2,035.20
27-Jan-14
2,014.80
28-Jan-14
2,013.45
29-Jan-14
2,070.85
30-Jan-14
1,999.75
31-Jan-14
1,970.45
3-Feb-14
1,963.05
4-Feb-14
1,988.15
5-Feb-14
1,983.40
6-Feb-14
1,983.35
7-Feb-14
2,007.35
10-Feb-14
1,997.40
11-Feb-14
1,960.85
12-Feb-14
1,974.80
13-Feb-14
1,972.05
14-Feb-14
1,936.70
17-Feb-14
1,975.25
18-Feb-14
1,977.55
19-Feb-14
1,947.05
20-Feb-14
1,928.10
21-Feb-14
1,918.35
24-Feb-14
1,950.35
25-Feb-14
1,951.10
26-Feb-14
1,973.05
28-Feb-14
1,965.10
3-Mar-14
1,956.10
4-Mar-14
1,978.95
5-Mar-14
1,971.75
6-Mar-14
2,011.70
7-Mar-14
2,003.20
10-Mar-14
2,016.65
11-Mar-14
2,018.00
12-Mar-14
2,063.15
13-Mar-14
2,100.60
14-Mar-14
2,125.35
18-Mar-14
2,129.60
19-Mar-14
2,117.15
20-Mar-14
2,107.85
21-Mar-14
2,066.90
22-Mar-14
2,071.20
24-Mar-14
2,122.60
25-Mar-14
2,190.60
26-Mar-14
2,176.75
27-Mar-14
2,244.45
28-Mar-14
2,246.50
31-Mar-14
2,272.85
1-Apr-14
2,248.55
2-Apr-14
2,250.15
3-Apr-14
2,250.65
4-Apr-14
2,250.10
7-Apr-14
2,238.90
9-Apr-14
2,243.30
10-Apr-14
2,205.10
11-Apr-14
2,171.55
15-Apr-14
2,222.40
16-Apr-14
2,168.10
17-Apr-14
2,217.70
21-Apr-14
2,246.20
22-Apr-14
2,266.20
23-Apr-14
2,249.95
25-Apr-14
2,203.80
28-Apr-14
2,165.05
29-Apr-14
2,145.20
30-Apr-14
2,193.85
2-May-14
2,194.45
5-May-14
2,211.15
6-May-14
2,180.95
7-May-14
2,164.30
8-May-14
2,132.05
9-May-14
2,215.60
12-May-14
2,304.55
13-May-14
2,428.85
14-May-14
2,431.75
15-May-14
2,441.25
16-May-14
2,397.80
19-May-14
2,444.40
20-May-14
2,369.30
21-May-14
2,343.65
22-May-14
2,306.95
23-May-14
2,347.80
26-May-14
2,303.25
27-May-14
2,302.40
28-May-14
2,350.30
29-May-14
2,344.05
30-May-14
2,343.75
2-Jun-14
2,385.10
3-Jun-14
2,455.75
4-Jun-14
2,543.35
5-Jun-14
2,587.50
6-Jun-14
2,682.65
9-Jun-14
2,725.90
10-Jun-14
2,662.60
11-Jun-14
2,705.40
12-Jun-14
2,708.55
13-Jun-14
2,588.85
16-Jun-14
2,610.75
17-Jun-14
2,589.20
18-Jun-14
2,543.20
19-Jun-14
2,537.85
20-Jun-14
2,520.00
23-Jun-14
2,580.10
24-Jun-14
2,613.65
25-Jun-14
2,640.05
26-Jun-14
2,644.45
27-Jun-14
2,623.45
30-Jun-14
2,627.20
1-Jul-14
2,640.80
2-Jul-14
2,674.20
3-Jul-14
2,589.40
4-Jul-14
2,582.70
7-Jul-14
2,614.25
8-Jul-14
2,574.40
9-Jul-14
2,536.70
10-Jul-14
2,435.55
11-Jul-14
2,434.75
14-Jul-14
2,452.25
15-Jul-14
2,409.15
16-Jul-14
2,433.90
17-Jul-14
2,444.35
18-Jul-14
2,508.50
21-Jul-14
2,515.65
22-Jul-14
2,521.05
23-Jul-14
2,553.05
24-Jul-14
2,536.30
25-Jul-14
2,574.95
28-Jul-14
2,533.20
30-Jul-14
2,601.35
31-Jul-14
2,596.05
1-Aug-14
2,598.90
4-Aug-14
2,606.65
5-Aug-14
2,584.20
6-Aug-14
2,596.55
7-Aug-14
2,602.50
8-Aug-14
2,590.15
11-Aug-14
2,606.15
12-Aug-14
2,598.40
13-Aug-14
2,580.45
14-Aug-14
2,510.95
18-Aug-14
2,509.35
19-Aug-14
2,540.65
20-Aug-14
2,545.85
21-Aug-14
2,557.55
22-Aug-14
2,531.00
25-Aug-14
2,578.65
26-Aug-14
2,563.75
27-Aug-14
2,604.90
28-Aug-14
2,608.15
1-Sep-14
2,759.25
2-Sep-14
2,801.65
3-Sep-14
2,775.30
4-Sep-14
2,825.95
5-Sep-14
2,764.95
8-Sep-14
2,781.90
9-Sep-14
2,749.25
10-Sep-14
2,682.15
11-Sep-14
2,720.80
12-Sep-14
2,756.90
15-Sep-14
2,800.95
16-Sep-14
2,791.30
17-Sep-14
2,839.95
18-Sep-14
2,998.15
19-Sep-14
2,951.05
22-Sep-14
2,999.80
23-Sep-14
2,985.45
24-Sep-14
2,949.55
25-Sep-14
2,934.30
26-Sep-14
2,896.20
29-Sep-14
2,863.70
30-Sep-14
2,842.05
1-Oct-14
2,878.90
7-Oct-14
2,811.75
8-Oct-14
2,803.50
9-Oct-14
2,818.90
10-Oct-14
2,842.20
13-Oct-14
2,873.80
14-Oct-14
2,856.70
16-Oct-14
2,791.85
17-Oct-14
2,877.10
20-Oct-14
2,936.90
21-Oct-14
2,995.10
22-Oct-14
3,115.95
23-Oct-14
3,117.10
27-Oct-14
3,086.70
28-Oct-14
3,034.80
29-Oct-14
3,041.45
30-Oct-14
3,030.15
31-Oct-14
3,061.60
3-Nov-14
3,010.75
5-Nov-14
2,957.35
7-Nov-14
2,898.50
10-Nov-14
2,930.75
11-Nov-14
2,923.65
12-Nov-14
2,967.40
13-Nov-14
2,926.45
14-Nov-14
2,964.10
17-Nov-14
3,027.70
18-Nov-14
3,011.70
19-Nov-14
3,001.85
20-Nov-14
2,995.15
21-Nov-14
3,028.75
24-Nov-14
3,074.45
25-Nov-14
3,045.40
26-Nov-14
3,098.55
27-Nov-14
3,105.60
28-Nov-14
3,142.20
1-Dec-14
3,258.25
2-Dec-14
3,220.25
3-Dec-14
3,193.65
4-Dec-14
3,217.00
5-Dec-14
3,185.60
8-Dec-14
3,159.20
9-Dec-14
3,135.65
10-Dec-14
3,171.20
11-Dec-14
3,119.90
12-Dec-14
3,128.65
15-Dec-14
3,146.20
16-Dec-14
3,134.00
17-Dec-14
3,061.90
18-Dec-14
3,067.05
19-Dec-14
3,063.30
22-Dec-14
3,115.60
23-Dec-14
3,140.10
24-Dec-14
3,108.90
26-Dec-14
3,097.30
29-Dec-14
3,150.85
30-Dec-14
3,084.85
31-Dec-14
3,103.40
1-Jan-15
3,107.30
2-Jan-15
3,097.75
5-Jan-15
3,118.65
6-Jan-15
3,011.80
7-Jan-15
2,977.10
8-Jan-15
2,984.45
9-Jan-15
2,993.15
12-Jan-15
2,936.20
13-Jan-15
2,893.70
14-Jan-15
2,905.20
15-Jan-15
2,950.25
16-Jan-15
2,896.85
19-Jan-15
2,841.75
20-Jan-15
2,827.70
21-Jan-15
2,876.50
22-Jan-15
2,838.15
23-Jan-15
2,859.65
27-Jan-15
2,856.70
28-Jan-15
2,865.45
29-Jan-15
2,875.40
30-Jan-15
2,869.55
2-Feb-15
2,834.40
3-Feb-15
2,812.35
4-Feb-15
2,829.90
5-Feb-15
2,847.05
6-Feb-15
2,779.50
9-Feb-15
2,728.50
10-Feb-15
2,720.65
11-Feb-15
2,752.45
12-Feb-15
2,805.35
13-Feb-15
2,852.50
16-Feb-15
2,806.25
18-Feb-15
2,663.45
19-Feb-15
2,667.20
20-Feb-15
2,659.85
23-Feb-15
2,646.80
24-Feb-15
2,651.20
25-Feb-15
2,625.55
26-Feb-15
2,625.65
27-Feb-15
2,670.35
28-Feb-15
2,682.65
2-Mar-15
2,624.75
3-Mar-15
2,636.95
4-Mar-15
2,621.40
5-Mar-15
2,608.10
9-Mar-15
2,599.65
10-Mar-15
2,620.55
11-Mar-15
2,617.00
12-Mar-15
2,642.65
13-Mar-15
2,609.50
16-Mar-15
2,629.65
17-Mar-15
2,652.45
18-Mar-15
2,674.05
19-Mar-15
2,665.05
20-Mar-15
2,614.80
23-Mar-15
2,638.00
24-Mar-15
2,607.80
25-Mar-15
2,595.60
26-Mar-15
2,608.05
27-Mar-15
2,576.75
30-Mar-15
2,636.55
31-Mar-15
2,642.60
1-Apr-15
2,655.60
6-Apr-15
2,671.80
7-Apr-15
2,640.00
8-Apr-15
2,605.10
9-Apr-15
2,610.00
10-Apr-15
2,584.25
13-Apr-15
2,580.65
15-Apr-15
2,523.85
16-Apr-15
2,428.85
17-Apr-15
2,410.15
20-Apr-15
2,314.70
21-Apr-15
2,329.45
22-Apr-15
2,408.60
23-Apr-15
2,372.55
24-Apr-15
2,352.55
27-Apr-15
2,324.05
28-Apr-15
2,356.35
29-Apr-15
2,372.85
30-Apr-15
2,329.45
4-May-15
2,386.00
5-May-15
2,357.70
6-May-15
2,325.95
7-May-15
2,354.10
8-May-15
2,301.55
11-May-15
2,384.20
12-May-15
2,459.90
13-May-15
2,502.10
14-May-15
2,529.95
15-May-15
2,528.40
18-May-15
2,520.60
19-May-15
2,575.10
20-May-15
2,579.25
21-May-15
2,602.50
22-May-15
2,600.90
25-May-15
2,586.85
26-May-15
2,616.05
27-May-15
2,605.05
28-May-15
2,641.95
29-May-15
2,696.00
1-Jun-15
2,709.70
2-Jun-15
2,607.85
3-Jun-15
2,578.05
4-Jun-15
2,548.40
5-Jun-15
2,576.85
8-Jun-15
2,519.20
9-Jun-15
2,501.65
10-Jun-15
2,516.25
11-Jun-15
2,503.65
12-Jun-15
2,506.80
15-Jun-15
2,509.25
16-Jun-15
2,543.90
17-Jun-15
2,525.60
18-Jun-15
2,523.90
19-Jun-15
2,551.70
22-Jun-15
2,580.60
23-Jun-15
2,523.20
24-Jun-15
2,521.15
25-Jun-15
2,552.05
26-Jun-15
2,547.00
29-Jun-15
2,538.45
30-Jun-15
2,524.30
1-Jul-15
2,518.80
2-Jul-15
2,532.85
3-Jul-15
2,577.80
6-Jul-15
2,612.40
7-Jul-15
2,562.50
8-Jul-15
2,552.95
9-Jul-15
2,605.40
10-Jul-15
2,572.50
13-Jul-15
2,600.65
14-Jul-15
2,640.20
15-Jul-15
2,660.10
16-Jul-15
2,650.00
17-Jul-15
2,649.80
20-Jul-15
2,660.75
21-Jul-15
2,685.85
22-Jul-15
2,707.70
23-Jul-15
2,714.30
24-Jul-15
2,738.20
27-Jul-15
2,605.65
28-Jul-15
2,531.55
29-Jul-15
2,566.25
30-Jul-15
2,587.60
31-Jul-15
2,674.45
3-Aug-15
2,697.85
4-Aug-15
2,624.25
5-Aug-15
2,660.40
6-Aug-15
2,652.65
7-Aug-15
2,660.50
10-Aug-15
2,704.85
11-Aug-15
2,678.70
12-Aug-15
2,635.35
13-Aug-15
2,643.85
14-Aug-15
2,714.00
17-Aug-15
2,653.50
18-Aug-15
2,641.85
19-Aug-15
2,690.00
20-Aug-15
2,633.90
21-Aug-15
2,559.90
24-Aug-15
2,478.95
25-Aug-15
2,477.50
26-Aug-15
2,391.95
27-Aug-15
2,380.70
28-Aug-15
2,400.95
31-Aug-15
2,397.35
1-Sep-15
2,385.30
2-Sep-15
2,343.25
3-Sep-15
2,329.95
4-Sep-15
2,292.55
7-Sep-15
2,279.80
8-Sep-15
2,317.30
9-Sep-15
2,347.75
10-Sep-15
2,343.95
11-Sep-15
2,342.05
14-Sep-15
2,348.60
15-Sep-15
2,310.60
16-Sep-15
2,363.00
18-Sep-15
2,428.55
21-Sep-15
2,424.80
22-Sep-15
2,386.10
23-Sep-15
2,401.30
24-Sep-15
2,380.65
28-Sep-15
2,350.75
29-Sep-15
2,331.70
30-Sep-15
2,395.65
1-Oct-15
2,413.35
5-Oct-15
2,501.65
6-Oct-15
2,532.55
7-Oct-15
2,539.20
8-Oct-15
2,539.60
9-Oct-15
2,565.25
12-Oct-15
2,547.65
13-Oct-15
2,538.85
14-Oct-15
2,505.75
15-Oct-15
2,567.45
16-Oct-15
2,586.85
19-Oct-15
2,613.55
20-Oct-15
2,605.05
21-Oct-15
2,619.05
23-Oct-15
2,594.95
26-Oct-15
2,619.30
27-Oct-15
2,620.40
28-Oct-15
2,623.55
29-Oct-15
2,625.75
30-Oct-15
2,585.00
2-Nov-15
2,549.10
3-Nov-15
2,583.75
4-Nov-15
2,614.40
5-Nov-15
2,638.60
6-Nov-15
2,632.90
9-Nov-15
2,618.50
10-Nov-15
2,657.40
11-Nov-15
2,644.40
13-Nov-15
2,610.95
16-Nov-15
2,611.45
17-Nov-15
2,597.80
18-Nov-15
2,571.85
19-Nov-15
2,591.35
20-Nov-15
2,563.65
23-Nov-15
2,637.25
24-Nov-15
2,645.80
26-Nov-15
2,680.80
27-Nov-15
2,704.15
30-Nov-15
2,702.65
1-Dec-15
2,677.75
2-Dec-15
2,675.85
3-Dec-15
2,618.35
4-Dec-15
2,617.15
7-Dec-15
2,621.35
8-Dec-15
2,602.85
9-Dec-15
2,546.80
10-Dec-15
2,545.60
11-Dec-15
2,523.30
14-Dec-15
2,537.45
15-Dec-15
2,563.85
16-Dec-15
2,593.45
17-Dec-15
2,649.75
18-Dec-15
2,641.60
21-Dec-15
2,695.80
22-Dec-15
2,669.00
23-Dec-15
2,675.20
24-Dec-15
2,689.70
28-Dec-15
2,702.25
29-Dec-15
2,734.25
30-Dec-15
2,711.65
31-Dec-15
2,695.25
1-Jan-16
2,687.85
4-Jan-16
2,645.50
5-Jan-16
2,621.05
6-Jan-16
2,581.75
7-Jan-16
2,513.15
8-Jan-16
2,489.00
11-Jan-16
2,503.20
12-Jan-16
2,469.55
13-Jan-16
2,470.75
14-Jan-16
2,433.10
15-Jan-16
2,425.35
18-Jan-16
2,431.20
19-Jan-16
2,482.95
20-Jan-16
2,488.05
21-Jan-16
2,473.50
22-Jan-16
2,586.05
25-Jan-16
2,520.80
27-Jan-16
2,482.05
28-Jan-16
2,448.55
29-Jan-16
2,562.80
1-Feb-16
2,535.00
2-Feb-16
2,521.80
3-Feb-16
2,484.70
4-Feb-16
2,510.50
5-Feb-16
2,578.05
8-Feb-16
2,568.10
9-Feb-16
2,579.65
10-Feb-16
2,547.45
11-Feb-16
2,498.45
12-Feb-16
2,486.50
15-Feb-16
2,515.70
16-Feb-16
2,508.45
17-Feb-16
2,523.90
18-Feb-16
2,620.95
19-Feb-16
2,704.85
22-Feb-16
2,705.95
23-Feb-16
2,660.30
24-Feb-16
2,623.45
25-Feb-16
2,623.30
26-Feb-16
2,557.15
29-Feb-16
2,499.65
1-Mar-16
2,667.00
2-Mar-16
2,807.75
% change
Sensex
% change
18,877.96
0.43
19,143.17
1.40
0.05
19,252.61
0.57
4.05
19,413.54
0.84
1.73
19,683.23
1.39
-2.51
19,646.21
-0.19
-1.27
19,564.92
-0.41
-0.38
19,362.55
-1.03
-0.14
19,570.44
1.07
0.86
19,427.56
-0.73
0.18
19,293.20
-0.69
-2.51
19,008.10
-1.48
0.56
18,884.19
-0.65
-1.81
18,792.87
-0.48
2.03
18,735.60
-0.30
-2.42
18,681.42
-0.29
-2.69
18,704.53
0.12
-1.95
18,835.77
0.70
-0.41
18,864.75
0.15
-0.17
19,040.95
0.93
-2.23
18,801.64
-1.26
-2.67
18,509.70
-1.55
1.35
18,450.23
-0.32
0.02
18,437.78
-0.07
-0.93
18,226.48
-1.15
-0.37
18,414.45
1.03
-0.55
18,542.20
0.69
-0.07
18,242.56
-1.62
-0.92
18,357.80
0.63
3.55
18,744.93
2.11
0.35
18,731.16
-0.07
0.62
19,016.46
1.52
1.70
19,169.83
0.81
2.87
19,179.36
0.05
3.05
19,406.85
1.19
-1.42
19,286.72
-0.62
3.24
19,387.50
0.52
-0.22
19,504.18
0.60
-1.96
19,735.77
1.19
-0.18
19,575.64
-0.81
2.32
19,673.64
0.50
3.65
19,888.95
1.09
-1.78
19,990.18
0.51
-0.05
19,939.04
-0.26
1.74
20,082.62
0.72
0.30
20,122.32
0.20
-1.69
19,691.67
-2.14
-0.55
19,722.29
0.16
1.89
20,212.96
2.49
-0.50
20,247.33
0.17
-0.56
20,286.12
0.19
0.90
20,223.98
-0.31
-0.93
20,111.61
-0.56
-2.04
20,062.24
-0.25
-0.10
19,674.33
-1.93
-0.88
19,704.33
0.15
1.62
20,030.77
1.66
5.09
20,160.82
0.65
2.39
20,147.64
-0.07
-1.96
20,215.40
0.34
-1.24
19,760.30
-2.25
-3.65
19,610.48
-0.76
0.04
19,545.78
-0.33
-0.25
19,568.22
0.11
-1.27
19,519.49
-0.25
0.19
19,429.23
-0.46
0.39
19,441.07
0.06
-0.18
19,143.00
-1.53
-2.37
19,041.13
-0.53
-0.10
18,827.16
-1.12
-0.41
19,177.93
1.86
1.34
19,325.87
0.77
1.02
19,223.28
-0.53
-1.26
19,245.70
0.12
-1.21
18,719.29
-2.74
1.56
18,774.24
0.29
-2.71
18,540.89
-1.24
0.17
18,629.15
0.48
3.45
18,552.12
-0.41
0.89
18,875.95
1.75
0.58
19,395.81
2.75
2.18
19,577.39
0.94
-1.07
19,463.82
-0.58
-1.25
19,177.76
-1.47
-0.27
19,410.84
1.22
-0.47
19,495.82
0.44
0.30
19,324.77
-0.88
0.40
19,439.48
0.59
-0.41
19,294.12
-0.75
2.92
19,676.06
1.98
0.50
19,958.47
1.44
1.08
20,034.48
0.38
-1.97
19,851.23
-0.91
-0.32
19,948.73
0.49
2.34
20,128.41
0.90
2.62
20,149.85
0.11
0.92
20,159.12
0.05
-0.22
20,302.13
0.71
-1.50
20,090.68
-1.04
4.06
19,804.76
-1.42
1.97
19,748.19
-0.29
0.49
19,593.28
-0.78
-1.42
19,348.34
-1.25
-1.54
19,345.70
-0.01
-0.46
19,317.19
-0.15
-0.78
19,164.02
-0.79
3.16
19,182.26
0.10
-0.26
18,733.04
-2.34
-1.03
18,664.88
-0.36
1.14
18,789.34
0.67
2.95
18,946.98
0.84
1.92
19,229.84
1.49
-0.27
19,367.59
0.72
2.40
18,598.18
-3.97
-2.85
18,307.52
-1.56
-1.40
18,246.04
-0.34
-1.56
17,905.91
-1.86
1.75
18,312.94
2.27
-0.08
18,519.44
1.13
2.35
18,558.13
0.21
-2.32
17,968.08
-3.18
0.67
17,996.15
0.16
3.12
18,401.04
2.25
2.90
18,619.72
1.19
-0.16
18,886.13
1.43
-6.58
18,234.66
-3.45
1.78
18,567.55
1.83
0.86
18,979.76
2.22
-0.76
19,270.06
1.53
7.22
19,997.09
3.77
0.98
19,997.45
0.00
-3.72
19,781.88
-1.08
2.07
19,732.76
-0.25
2.09
19,742.47
0.05
-1.21
19,804.03
0.31
-2.84
19,962.16
0.80
1.41
20,646.64
3.43
-2.82
20,263.71
-1.85
0.88
19,900.96
-1.79
0.25
19,920.21
0.10
1.53
19,856.24
-0.32
-0.98
19,893.85
0.19
1.64
19,727.27
-0.84
-1.92
19,379.77
-1.76
-0.55
19,517.15
0.71
1.63
19,902.07
1.97
0.13
19,915.95
0.07
0.21
19,895.10
-0.10
-0.85
19,983.61
0.44
2.01
20,249.26
1.33
-0.69
20,272.91
0.12
1.56
20,528.59
1.26
1.06
20,607.54
0.38
-2.44
20,547.62
-0.29
1.10
20,415.51
-0.64
1.22
20,882.89
2.29
0.10
20,893.89
0.05
-1.37
20,864.97
-0.14
0.86
20,767.88
-0.47
-0.40
20,725.43
-0.20
-2.14
20,683.52
-0.20
-1.86
20,570.28
-0.55
3.25
20,929.01
1.74
0.54
21,033.97
0.50
0.19
21,164.52
0.62
1.17
21,196.81
0.15
0.50
21,239.36
0.20
-0.95
20,974.79
-1.25
0.69
20,894.94
-0.38
0.17
20,822.77
-0.35
-0.80
20,666.15
-0.75
-1.90
20,490.96
-0.85
-0.75
20,281.91
-1.02
-1.85
20,194.40
-0.43
2.37
20,399.42
1.02
0.46
20,850.74
2.21
0.10
20,890.82
0.19
-2.09
20,635.13
-1.22
-0.88
20,229.05
-1.97
-1.06
20,217.39
-0.06
2.40
20,605.08
1.92
1.01
20,425.02
-0.87
0.33
20,420.26
-0.02
0.39
20,534.91
0.56
-0.44
20,791.93
1.25
0.60
20,898.01
0.51
-0.72
20,854.92
-0.21
-0.84
20,708.71
-0.70
0.98
20,957.81
1.20
2.33
20,996.53
0.18
1.10
21,326.42
1.57
3.83
21,255.26
-0.33
-1.51
21,171.41
-0.39
-1.91
20,925.61
-1.16
-2.98
20,715.58
-1.00
-1.15
20,659.52
-0.27
0.69
20,612.14
-0.23
3.14
20,859.86
1.20
-1.69
20,708.62
-0.73
2.08
21,079.72
1.79
1.67
21,101.03
0.10
-1.39
21,032.71
-0.32
-1.66
21,074.59
0.20
-0.51
21,193.58
0.56
-0.92
21,143.01
-0.24
0.35
21,170.68
0.13
0.54
21,140.48
-0.14
-0.27
20,888.33
-1.19
0.77
20,851.33
-0.18
-1.36
20,787.30
-0.31
-0.01
20,693.24
-0.45
-0.14
20,729.38
0.17
0.16
20,713.37
-0.08
-1.60
20,758.49
0.22
0.18
21,134.21
1.81
-0.16
21,032.88
-0.48
1.89
21,289.49
1.22
-0.01
21,265.18
-0.11
0.06
21,063.62
-0.95
0.51
21,205.05
0.67
-0.68
21,251.12
0.22
-0.57
21,337.67
0.41
-0.34
21,373.66
0.17
-0.86
21,133.56
-1.12
-1.00
20,707.45
-2.02
-0.07
20,683.51
-0.12
2.85
20,647.30
-0.18
-3.43
20,498.25
-0.72
-1.47
20,513.85
0.08
-0.38
20,209.26
-1.48
1.28
20,211.93
0.01
-0.24
20,261.03
0.24
0.00
20,310.74
0.25
1.21
20,376.56
0.32
-0.50
20,334.27
-0.21
-1.83
20,363.37
0.14
0.71
20,448.49
0.42
-0.14
20,193.35
-1.25
-1.79
20,366.82
0.86
1.99
20,464.06
0.48
0.12
20,634.21
0.83
-1.54
20,722.97
0.43
-0.97
20,536.64
-0.90
-0.51
20,700.75
0.80
1.67
20,811.44
0.53
0.04
20,852.47
0.20
1.13
20,986.99
0.65
-0.40
21,120.12
0.63
-0.46
20,946.65
-0.82
1.17
21,209.73
1.26
-0.36
21,276.86
0.32
2.03
21,513.87
1.11
-0.42
21,919.79
1.89
0.67
21,934.83
0.07
0.07
21,826.42
-0.49
2.24
21,856.22
0.14
1.82
21,774.61
-0.37
1.18
21,809.80
0.16
0.20
21,832.61
0.10
-0.58
21,832.86
0.00
-0.44
21,740.09
-0.42
-1.94
21,753.75
0.06
0.21
21,755.32
0.01
2.48
22,055.48
1.38
3.20
22,055.21
0.00
-0.63
22,095.30
0.18
3.11
22,214.37
0.54
0.09
22,339.97
0.57
1.17
22,386.27
0.21
-1.07
22,446.44
0.27
0.07
22,551.49
0.47
0.02
22,509.07
-0.19
-0.02
22,359.50
-0.66
-0.50
22,343.45
-0.07
0.20
22,702.34
1.61
-1.70
22,715.33
0.06
-1.52
22,628.96
-0.38
2.34
22,484.93
-0.64
-2.44
22,277.23
-0.92
2.29
22,628.84
1.58
1.29
22,764.83
0.60
0.89
22,758.37
-0.03
-0.72
22,876.54
0.52
-2.05
22,688.07
-0.82
-1.76
22,631.61
-0.25
-0.92
22,466.19
-0.73
2.27
22,417.80
-0.22
0.03
22,403.89
-0.06
0.76
22,445.12
0.18
-1.37
22,508.42
0.28
-0.76
22,323.90
-0.82
-1.49
22,344.04
0.09
3.92
22,994.23
2.91
4.01
23,551.00
2.42
5.39
23,871.23
1.36
0.12
23,815.12
-0.24
0.39
23,905.60
0.38
-1.78
24,121.74
0.90
1.94
24,363.05
1.00
-3.07
24,376.88
0.06
-1.08
24,298.02
-0.32
-1.57
24,374.40
0.31
1.77
24,693.35
1.31
-1.90
24,716.88
0.10
-0.04
24,549.51
-0.68
2.08
24,556.09
0.03
-0.27
24,234.15
-1.31
-0.01
24,217.34
-0.07
1.76
24,684.85
1.93
2.96
24,858.59
0.70
3.57
24,805.83
-0.21
1.74
25,019.51
0.86
3.68
25,396.46
1.51
1.61
25,580.21
0.72
-2.32
25,583.69
0.01
1.61
25,473.89
-0.43
0.12
25,576.21
0.40
-4.42
25,228.17
-1.36
0.85
25,190.48
-0.15
-0.83
25,521.19
1.31
-1.78
25,246.25
-1.08
-0.21
25,201.80
-0.18
-0.70
25,105.51
-0.38
2.38
25,031.32
-0.30
1.30
25,368.90
1.35
1.01
25,313.74
-0.22
0.17
25,062.67
-0.99
-0.79
25,099.92
0.15
0.14
25,413.78
1.25
0.52
25,516.35
0.40
1.26
25,841.21
1.27
-3.17
25,823.75
-0.07
-0.26
25,962.06
0.54
1.22
26,100.08
0.53
-1.52
25,582.11
-1.98
-1.46
25,444.81
-0.54
-3.99
25,372.75
-0.28
-0.03
25,024.35
-1.37
0.72
25,006.98
-0.07
-1.76
25,228.65
0.89
1.03
25,549.72
1.27
0.43
25,561.16
0.04
2.62
25,641.56
0.31
0.29
25,715.17
0.29
0.21
26,025.80
1.21
1.27
26,147.33
0.47
-0.66
26,271.85
0.48
1.52
26,126.75
-0.55
-1.62
25,991.23
-0.52
2.69
26,087.42
0.37
-0.20
25,894.97
-0.74
0.11
25,480.84
-1.60
0.30
25,723.16
0.95
-0.86
25,908.01
0.72
0.48
25,665.27
-0.94
0.23
25,589.01
-0.30
-0.47
25,329.14
-1.02
0.62
25,519.24
0.75
-0.30
25,880.77
1.42
-0.69
25,918.95
0.15
-2.69
26,103.23
0.71
-0.06
26,390.96
1.10
1.25
26,420.67
0.11
0.20
26,314.29
-0.40
0.46
26,360.11
0.17
-1.04
26,419.55
0.23
1.88
26,437.02
0.07
-0.58
26,442.81
0.02
1.61
26,560.15
0.44
0.12
26,638.11
0.29
5.79
26,867.55
0.86
1.54
27,019.39
0.57
-0.94
27,139.94
0.45
1.83
27,085.93
-0.20
-2.16
27,026.70
-0.22
0.61
27,319.85
1.08
-1.17
27,265.32
-0.20
-2.44
27,057.41
-0.76
1.44
26,995.87
-0.23
1.33
27,061.04
0.24
1.60
26,816.56
-0.90
-0.34
26,492.51
-1.21
1.74
26,631.29
0.52
5.57
27,112.21
1.81
-1.57
27,090.42
-0.08
1.65
27,206.74
0.43
-0.48
26,775.69
-1.58
-1.20
26,744.69
-0.12
-0.52
26,468.36
-1.03
-1.30
26,626.32
0.60
-1.12
26,597.11
-0.11
-0.76
26,630.51
0.13
1.30
26,567.99
-0.23
-2.33
26,271.97
-1.11
-0.29
26,246.79
-0.10
0.55
26,637.28
1.49
0.83
26,297.38
-1.28
1.11
26,384.07
0.33
-0.60
26,349.33
-0.13
-2.27
25,999.34
-1.33
3.05
26,108.53
0.42
2.08
26,429.85
1.23
1.98
26,575.65
0.55
4.03
26,787.23
0.80
0.04
26,851.05
0.24
-0.98
26,752.90
-0.37
-1.68
26,880.82
0.48
0.22
27,098.17
0.81
-0.37
27,346.33
0.92
1.04
27,865.83
1.90
-1.66
27,860.38
-0.02
-1.77
27,915.88
0.20
-1.99
27,868.63
-0.17
1.11
27,874.73
0.02
-0.24
27,910.06
0.13
1.50
28,008.90
0.35
-1.38
27,940.64
-0.24
1.29
28,046.66
0.38
2.15
28,177.88
0.47
-0.53
28,163.29
-0.05
-0.33
28,032.85
-0.46
-0.22
28,067.56
0.12
1.12
28,334.63
0.95
1.51
28,499.54
0.58
-0.94
28,338.05
-0.57
1.75
28,386.19
0.17
0.23
28,438.91
0.19
1.18
28,693.99
0.90
3.69
28,559.62
-0.47
-1.17
28,444.01
-0.40
-0.83
28,442.71
0.00
0.73
28,562.82
0.42
-0.98
28,458.10
-0.37
-0.83
28,119.40
-1.19
-0.75
27,797.01
-1.15
1.13
27,831.10
0.12
-1.62
27,602.01
-0.82
0.28
27,350.68
-0.91
0.56
27,319.56
-0.11
-0.39
26,781.44
-1.97
-2.30
26,710.13
-0.27
0.17
27,126.57
1.56
-0.12
27,371.84
0.90
1.71
27,701.79
1.21
0.79
27,506.46
-0.71
-0.99
27,208.61
-1.08
-0.37
27,241.78
0.12
1.73
27,395.73
0.57
-2.09
27,403.54
0.03
0.60
27,499.42
0.35
0.13
27,507.54
0.03
-0.31
27,887.90
1.38
0.67
27,842.32
-0.16
-3.43
26,987.46
-3.07
-1.15
26,908.82
-0.29
0.25
27,274.71
1.36
0.29
27,458.38
0.67
-1.90
27,585.27
0.46
-1.45
27,425.73
-0.58
0.40
27,346.82
-0.29
1.55
28,075.55
2.66
-1.81
28,121.89
0.17
-1.90
28,262.01
0.50
-0.49
28,784.67
1.85
1.73
28,888.86
0.36
-1.33
29,006.02
0.41
0.76
29,278.84
0.94
-0.10
29,571.04
1.00
0.31
29,559.18
-0.04
0.35
29,681.77
0.41
-0.20
29,182.95
-1.68
-1.22
29,122.27
-0.21
-0.78
29,000.14
-0.42
0.62
28,883.11
-0.40
0.61
28,850.97
-0.11
-2.37
28,717.91
-0.46
-1.83
28,227.39
-1.71
-0.29
28,355.62
0.45
1.17
28,533.97
0.63
1.92
28,805.10
0.95
1.68
29,094.93
1.01
-1.62
29,135.88
0.14
-5.09
29,320.26
0.63
0.14
29,462.27
0.48
-0.28
29,231.41
-0.78
-0.49
28,975.11
-0.88
0.17
29,004.66
0.10
-0.97
29,007.99
0.01
0.00
28,746.65
-0.90
1.70
29,220.12
1.65
0.46
29,361.50
0.48
-2.16
29,459.14
0.33
0.46
29,593.73
0.46
-0.59
29,380.73
-0.72
-0.51
29,448.95
0.23
-0.32
28,844.78
-2.05
0.80
28,709.87
-0.47
-0.14
28,659.17
-0.18
0.98
28,930.41
0.95
-1.25
28,503.30
-1.48
0.77
28,437.71
-0.23
0.87
28,736.38
1.05
0.81
28,622.12
-0.40
-0.34
28,469.67
-0.53
-1.89
28,261.08
-0.73
0.89
28,192.02
-0.24
-1.14
28,161.72
-0.11
-0.47
28,111.83
-0.18
0.48
27,457.58
-2.33
-1.20
27,458.64
0.00
2.32
27,975.86
1.88
0.23
27,957.49
-0.07
0.49
28,260.14
1.08
0.61
28,504.46
0.86
-1.19
28,516.59
0.04
-1.32
28,707.75
0.67
0.19
28,885.21
0.62
-0.99
28,879.38
-0.02
-0.14
29,044.44
0.57
-2.20
28,799.69
-0.84
-3.76
28,666.04
-0.46
-0.77
28,442.10
-0.78
-3.96
27,886.21
-1.95
0.64
27,676.04
-0.75
3.40
27,890.13
0.77
-1.50
27,735.02
-0.56
-0.84
27,437.94
-1.07
-1.21
27,176.99
-0.95
1.39
27,396.38
0.81
0.70
27,225.93
-0.62
-1.83
27,011.31
-0.79
2.43
27,490.59
1.77
-1.19
27,440.14
-0.18
-1.35
26,717.37
-2.63
1.21
26,599.11
-0.44
-2.23
27,105.39
1.90
3.59
27,507.30
1.48
3.18
26,877.48
-2.29
1.72
27,251.10
1.39
1.11
27,206.06
-0.17
-0.06
27,324.00
0.43
-0.31
27,687.30
1.33
2.16
27,645.53
-0.15
0.16
27,837.21
0.69
0.90
27,809.35
-0.10
-0.06
27,957.50
0.53
-0.54
27,643.88
-1.12
1.13
27,531.41
-0.41
-0.42
27,564.66
0.12
1.42
27,506.71
-0.21
2.05
27,828.44
1.17
0.51
27,848.99
0.07
-3.76
27,188.38
-2.37
-1.14
26,837.20
-1.29
-1.15
26,813.42
-0.09
1.12
26,768.49
-0.17
-2.24
26,523.09
-0.92
-0.70
26,481.25
-0.16
0.58
26,840.50
1.36
-0.50
26,370.98
-1.75
0.13
26,425.30
0.21
0.10
26,586.55
0.61
1.38
26,686.51
0.38
-0.72
26,832.66
0.55
-0.07
27,115.83
1.06
1.10
27,316.17
0.74
1.13
27,730.21
1.52
-2.22
27,804.37
0.27
-0.08
27,729.67
-0.27
1.23
27,895.97
0.60
-0.20
27,811.84
-0.30
-0.34
27,645.15
-0.60
-0.56
27,780.83
0.49
-0.22
28,020.87
0.86
0.56
27,945.80
-0.27
1.77
28,092.79
0.53
1.34
28,208.76
0.41
-1.91
28,171.69
-0.13
-0.37
27,687.72
-1.72
2.05
27,573.66
-0.41
-1.26
27,661.40
0.32
1.09
27,961.19
1.08
1.52
27,932.90
-0.10
0.75
28,198.29
0.95
-0.38
28,446.12
0.88
-0.01
28,463.31
0.06
0.41
28,420.12
-0.15
0.94
28,182.14
-0.84
0.81
28,504.93
1.15
0.24
28,370.84
-0.47
0.88
28,112.31
-0.91
-4.84
27,561.38
-1.96
-2.84
27,459.23
-0.37
1.37
27,563.43
0.38
0.83
27,705.35
0.51
3.36
28,114.56
1.48
0.87
28,187.06
0.26
-2.73
28,071.93
-0.41
1.38
28,223.08
0.54
-0.29
28,298.13
0.27
0.30
28,236.39
-0.22
1.67
28,101.72
-0.48
-0.97
27,866.09
-0.84
-1.62
27,512.26
-1.27
0.32
27,549.53
0.14
2.65
28,067.31
1.88
-2.23
27,878.27
-0.67
-0.44
27,831.54
-0.17
1.82
27,931.64
0.36
-2.09
27,607.82
-1.16
-2.81
27,366.07
-0.88
-3.16
25,741.56
-5.94
-0.06
26,032.38
1.13
-3.45
25,714.66
-1.22
-0.47
26,231.19
2.01
0.85
26,392.38
0.61
-0.15
26,283.09
-0.41
-0.50
25,696.44
-2.23
-1.76
25,453.56
-0.95
-0.57
25,764.78
1.22
-1.61
25,201.90
-2.18
-0.56
24,893.81
-1.22
1.64
25,317.87
1.70
1.31
25,719.58
1.59
-0.16
25,622.17
-0.38
-0.08
25,610.21
-0.05
0.28
25,856.70
0.96
-1.62
25,705.93
-0.58
2.27
25,963.97
1.00
2.77
26,218.91
0.98
-0.15
26,192.98
-0.10
-1.60
25,651.84
-2.07
0.64
25,822.99
0.67
-0.86
25,863.50
0.16
-1.26
25,616.84
-0.95
-0.81
25,778.66
0.63
2.74
26,154.83
1.46
0.74
26,220.95
0.25
3.66
26,785.55
2.15
1.24
26,932.88
0.55
0.26
27,035.85
0.38
0.02
26,845.81
-0.70
1.01
27,079.51
0.87
-0.69
26,904.11
-0.65
-0.35
26,846.53
-0.21
-1.30
26,779.66
-0.25
2.46
27,010.14
0.86
0.76
27,214.60
0.76
1.03
27,364.92
0.55
-0.33
27,306.83
-0.21
0.54
27,287.66
-0.07
-0.92
27,470.81
0.67
0.94
27,361.96
-0.40
0.04
27,253.44
-0.40
0.12
27,039.76
-0.78
0.08
26,838.14
-0.75
-1.55
26,656.83
-0.68
-1.39
26,559.15
-0.37
1.36
26,590.59
0.12
1.19
26,552.92
-0.14
0.93
26,304.20
-0.94
-0.22
26,265.24
-0.15
-0.55
26,121.40
-0.55
1.49
25,743.26
-1.45
-0.49
25,866.95
0.48
-1.26
25,610.53
-0.99
0.02
25,760.10
0.58
-0.52
25,864.47
0.41
-1.00
25,482.52
-1.48
0.76
25,841.92
1.41
-1.07
25,868.49
0.10
2.87
25,819.34
-0.19
0.32
25,775.74
-0.17
1.32
25,958.63
0.71
0.87
26,128.20
0.65
-0.06
26,145.67
0.07
-0.92
26,169.41
0.09
-0.07
26,117.85
-0.20
-2.15
25,886.62
-0.89
-0.05
25,638.11
-0.96
0.16
25,530.11
-0.42
-0.71
25,310.33
-0.86
-2.15
25,036.05
-1.08
-0.05
25,252.32
0.86
-0.88
25,044.43
-0.82
0.56
25,150.35
0.42
1.04
25,320.44
0.68
1.15
25,494.37
0.69
2.17
25,803.78
1.21
-0.31
25,519.22
-1.10
2.05
25,735.90
0.85
-0.99
25,590.65
-0.56
0.23
25,850.30
1.01
0.54
25,838.71
-0.04
0.47
26,034.13
0.76
1.18
26,079.48
0.17
-0.83
25,960.03
-0.46
-0.60
26,117.54
0.61
-0.27
26,160.90
0.17
-1.58
25,623.35
-2.05
-0.92
25,580.34
-0.17
-1.50
25,406.33
-0.68
-2.66
24,851.83
-2.18
-0.96
24,934.33
0.33
0.57
24,825.04
-0.44
-1.34
24,682.03
-0.58
0.05
24,854.11
0.70
-1.52
24,772.97
-0.33
-0.32
24,455.04
-1.28
0.24
24,188.37
-1.09
2.13
24,479.84
1.21
0.21
24,062.04
-1.71
-0.58
23,962.21
-0.41
4.55
24,435.66
1.98
-2.52
24,485.95
0.21
-1.54
24,492.39
0.03
-1.35
24,469.57
-0.09
4.67
24,870.69
1.64
-1.08
24,824.83
-0.18
-0.52
24,539.00
-1.15
-1.47
24,223.32
-1.29
1.04
24,338.43
0.48
2.69
24,616.97
1.14
-0.39
24,287.42
-1.34
0.45
24,020.98
-1.10
-1.25
23,758.90
-1.09
-1.92
22,951.83
-3.40
-0.48
22,986.12
0.15
1.17
23,554.12
2.47
-0.29
23,191.97
-1.54
0.62
23,381.87
0.82
3.85
23,649.22
1.14
3.20
23,709.15
0.25
0.04
23,788.79
0.34
-1.69
23,410.18
-1.59
-1.39
23,088.93
-1.37
-0.01
22,976.00
-0.49
-2.52
23,154.30
0.78
-2.25
23,002.00
-0.66
6.69
23,779.35
3.38
5.28
24,242.98
1.95
BETA
Risk Free rate
Rm
0.8125701367
7.80%
0.04
14.2434863882
March, 2015
Market Capitalisation (crores)
Total no of shares
Share Price
Total Equity(crores)
56,070.80
199,687,500
2,807.75
56067.2578125
Long- term debt (crores)
Short-term Debt (crores)

Average long term debt
(crores)
Average short term debt
(crores)
142.13
Average debt (crores)
142.13
Total (Equity + Debt)
56209.3878125
Weight of equity
0.9974714188
Weight of debt
0.0025285812
Tax (%)
Interest paid (crores)
Cost of debt
Risk free rate

Beta - value
32
11.7
0.0559769225
0.07805
0.8125701367
Market return rate
14.2434863882
Cost of equity
11.5884605823
WACC
11.5592997612
March,2014
0
284.26
2010
Revenue
Inventories
Inventory Turnover ratio
Inventory Days
Average inventory Days
Accounts Receivables
Receivables turnover ratio
receivable Days
Average Receivable Days
Accounts Payable
Creditors turnover Ratio
Payable Days
Average Payable Days
Working Capital
Change in Working Capital
2011
2012
4364
5249.3
6755.7
43.97
43.31
42.04
8.3
8.43
8.68
8.795
1083.9
1305.9
2723.1
129.92
174.2
125.27
2.81
2.1
2.91
6.59
38050.6
49713.2
32893.7
13.8994669 10.2298206 9.17777219
26.26
35.68
39.77
35.9316667
-32602.7
-43158
-23414.9
-10555.3
19743.1
2013
2014
2015
2016
2017
2018
42346.9977
1020.38862
6367.6
39.11
9.33
6695.5
41.58
8.78
8154.9
39.46
9.25
6650
54.75
6.67
9205.8
34.25
10.66
13895.9
25.37
14.39
764.566343
27609.8
28786.7
9.76457999 10.2759009
37.38
35.52
31493.6
8.9067838
40.98
4168.76221
-9442.8
3442.6
-2383.80725
-14592.2
8822.7
-12885.4
1706.8
2019
2020
2021
2022
2023
2024
75713.6917 82321.0862 84790.7188 87334.4403 89954.4735 92653.1077

1824.38882 1983.59987 2043.10787 2104.4011 2167.53314 2232.55913
1366.99515
1486.2903
1530.879 1576.80537 1624.10954 1672.83282
7453.47707
8103.9283 8347.04614 8597.45753 8855.38126 9121.04269
-4262.09311 -4634.03813 -4773.05927 -4916.25105 -5063.73858 -5215.65074

-1878.28586 -371.945019 -139.021144 -143.191778 -147.487532 -151.912157
2025
95432.701 98295.682 101244.552 104281.889 107410.346 110632.656

2299.5359 2368.52198 2439.57764 2512.76497 2588.14792 2665.79236
1723.01781 1774.70834 1827.94959 1882.78808 1939.27172 1997.44987
9394.67397 9676.51419 9966.80962 10265.8139 10573.7883
-5372.12026
-156.469522
10891.002

Hero Project

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Hero Project

Загружено:

Авторское право:

Доступные форматы

Sales Figures

Industry Total sales

Hero MotoCorp Ltd

9364672.1 10113845.9 10720676.6 11363917.2

20071742.3 21677481.7 23411680.2 25284614.7 26801691.5

7965650.78 8602902.84 9291135.06 10127337.2 10684340.8 11325401.2

12045752.2 12768497.4 13534607.2

30114380.6 31921243.4 33836518.1

12004925.3 12725220.8 13488734.1

Market Share of Hero MotoCorp is assumed to be 39~40 %

Prodution is expected to grow wrt to the demand

Firstly the exisiting capacity will be utilized to 90% of its

Current established capacity= 7500000

Source: HeroMoto Corp Annual R

New Plant at Halol increases the capacity by

Source: Crisil research

ce: HeroMoto Corp Annual Report

Source: Crisil research

Sales from AP Plant (Mn Vehicles)

-16000 8608.81592 15392.0058

2104.4011 2167.53314 2232.55913

1530.879 1576.80537 1624.10954 1672.83282

8103.928296 8347.04614 8597.45753 8855.38126 9121.04269

-4634.038129 -4773.05927 -4916.25105 -5063.73858 -5215.65074

16735.237797 17237.2949 17754.4138 18287.0462 18835.6576

2299.5359 2368.52198 2439.57764 2512.76497 2588.14792 2665.79236

1723.01781 1774.70834 1827.94959 1882.78808 1939.27172 1997.44987

9394.67397 9676.51419 9966.80962 10265.8139 10573.7883

-5372.12026 -5533.28387 -5699.28239 -5870.26086 -6046.36868 -6227.75974

19400.7273 19982.7491 20582.2316 21199.6985 21835.6895 22490.7602

Gross sales (Rs Millions)

units sold (millions)

330303.39652 364027.384 415327.238 462010.051

513939.942 561119.644 61263.0451 668869.926 730272.178 797311.174

60676.3469 62496.6373 64371.5364 66302.6825

Total excise & indirect taxes

Other related income

Traded goods purchased

|Accretion|: Decretion to stocks

Power and fuel

Other manufacturing expenses

Non cash Adjustments

Provision for deferred tax

Earnings Per Share (Rs)

sales (Rs Millions)

COGS @73% of Gross Sales

330303.397 364027.384 415327.238

462010.051 513939.942 561119.644 61263.0451 668869.926 730272.178

Risk Free rate

Long- term debt (crores)

Short-term Debt (crores)

Average debt (crores)

Total (Equity + Debt)

Risk free rate

Market return rate

75713.6917 82321.0862 84790.7188 87334.4403 89954.4735 92653.1077

1530.879 1576.80537 1624.10954 1672.83282

8103.9283 8347.04614 8597.45753 8855.38126 9121.04269

-4262.09311 -4634.03813 -4773.05927 -4916.25105 -5063.73858 -5215.65074

95432.701 98295.682 101244.552 104281.889 107410.346 110632.656

1723.01781 1774.70834 1827.94959 1882.78808 1939.27172 1997.44987

9394.67397 9676.51419 9966.80962 10265.8139 10573.7883

Вам также может понравиться