Академический Документы
Профессиональный Документы
Культура Документы
FROM OTHERS
(NONBANKING FINANCIAL FIRMS)
RUPEE TERM LOAN
0.1536166839 0.0769974452
0.201635066 0.0933200718
-0.091730396 -0.0185088336
0.0180868004 0.0355701964
-0.0128023322 -0.0080053762
0.1052878881 0.0410096832
-0.0454683464 -0.0468181646
0.0895740293 0.0501034541
0.0577223891 0.0092447623
-0.0722699741 -0.0285148467
-0.0171549507 0.0102746113
0.0225925135 0.0230526177
0.0475350556 -0.005597481
-0.0752170158 -0.0215253727
-0.0047183074 0.0239012348
0.013586077 0.0146566777
0.0151967238 0.0032024061
0.076414385 0.0502746098
-0.0222229508 -0.0018312658
-0.0578392862 -0.0112656914
0.0134256275 0.0140996374
-0.0806438512 -0.0556366038
-0.0157238791 0.0083451263
-0.0235358412 0.0232542114
0.0289217493 -0.0094003135
0.0724383593 -0.0116535238
-0.0291696691 0.0077665091
0.0142972691 -0.0151687401
-0.0311368488 -0.0323987145
-0.0002289979 -0.0277069717
-0.007392425 0.0461667938
-0.0949340947 -0.0186056319
-0.0132461991 -0.0276845767
0.022993151 0.0526094224
0.0042315484 -0.0066357505
0.01435815 0.0030774564
0.0010850586 -0.0064793337
-0.034671807 -0.0342719264
-0.0091933299 0.0375298471
-0.0240309307 -0.0031460281
0.0131047071 0.0010966777
-0.0096341188 0.0368355055
-0.0147015849 -0.0056371155
0.0162700029 0.0170405888
0.0092933892 0.0058706216
-0.0438207205 0.0034926191
-0.0630093694 -0.0206983719
-0.0188243765 -0.0011632793
0.0480029664 0.0218942281
-0.0508777395 -0.0043689368
-0.0320579191 -0.0029679097
-0.0463000197 -0.0127757166
-0.0512759191 -0.0136399686
-0.0187249354 0.0175799277
0.017612785 0.0379050073
0.0093637187 -0.0061963617
-0.0060357754 0.0058140375
-0.0838475402 -0.0211727592
-0.0033640329 0.015610096
0.0515275933 0.0335455111
0.0182083854 -0.0016995188
0.1255135805 0.0412877003
0.0839659249 0.0157666686
-0.1028991437 -0.0018298351
-0.025485921 0.023628993
-0.096910013 -0.0044671693
-0.0232822886 0.0202159326
-0.0528078805 0.0119258024
0.1351248404 -0.0140256097
-0.0931509864 0.0261142487
0.0044938485 0.0077961135
0.0138281994 -0.018346923
0.0298807285 -0.0130568743
0.050124606 0.0052560445
-0.0392880686 0.0010107382
0.0377416177 0.0045995103
-0.0668607311 -0.0403069157
0.0194360812 0.0091102588
0.1169458068 0.0054227466
-0.325931236 -0.0052043134
0.087488939 0.0004528988
-0.0988190028 -0.022798548
-0.1007533521 -0.0196135512
-0.0273858005 0.0285506225
-0.0012867994 0.0051968366
-0.0548734516 0.0203276657
0.0283028129 0.0078083191
0.1663936907 0.0157813235
0.0027929002 0.0068895109
0.0287241513 -0.001812792
0.2132520522 -0.0055949701
-0.0573090342 -0.0223843864
0.034948699 -0.0007108973
0.109703767 0.0276103953
0.0734192564 0.0112820325
0.116224745 0.0139517216
-0.0305455088 0.0035560018
0.0062833918 0.0138720631
-0.0096113352 -4.9682434246082E-05
0.0938623199 0.0220015708
0.0489995097 -0.0060640788
0.0510796604 -0.0050318893
0.0272994296 0.0248664064
-0.038718528 -0.013463546
-0.0125480573 0.0132575916
0.0145384113 0.0235440641
-0.0379510658 -0.0225962355
-0.1057215322 -0.0145531047
Beta= 1.460
Rf= 7.5%
Rm= 13.5%
Ke= 16.26%
OST OF CAPITAL
BV(RUPEES) MV(RUPEES/ CRORE)
1210000000
340000000
1550000000
138.48
1,198.54
476.63
202.77
27.98
2044.4 page-218
606.5
900
1506.5
3550.9 PAGE-218
540.63 page-156
1,221.68 PAGE-217
15.225
16.260
34.944 PAGE-175
0.485
0.515
COST OF CAPITAL
))*Ke+(D÷(E+D))*Kd*(1-T)
ACTUAL CALCULATIONS NUMERATOR DENOMINATOR %
1 RETURN/DEBT
2 RETURN/EQUITY
3 TAX/NIBT
4 DEBT/(DEBT+EQUITY)
5 EQUITY/(DEBT+EQUITY)
OPERATING EXPENSES
OPERATING INCOME CURRENT LIABILITIES
RETAINED EARNINGS
TOTAL EQUITY
TOTAL DEBT AND EQUITY
TPTAL INCOME
Sales Turnover 10963.67 PAGE-154
LESS:Excise Duty 179.12
NET SALES 10784.55
PAGE-155
EXPENDITURE
Manufacturing
2,091.67
Expenses
Material Consumed 6647.17