Sunteți pe pagina 1din 8

2006-07

BSE_SEN
Avg. Price SEX Avg. Price
968.66 12042.56 614.03
967.2 0 10398.61 -0.14 593.93
833.63 -0.14 10609.25 0.02 647.47
914.97 0.1 10743.88 0.01 649.05
964.84 0.1 11699.05 0.09 656.1
1010.72 0.05 12454.42 0.06 717.77
1063.09 0.04 12961.9 0.04 716.63
1107.38 0.06 13696.31 0.06 749.22
1170.28 0.06 13786.91 0.01 827.83
1288.84 0.1 14090.92 0.02 833.47
1281.52 -0.01 12938.09 -0.08 827.22
1235.78 -0.04 13072.1 0.01 914.82
AVG 0.01
Beta 0.37
2005-06 2004-05
BSE_SEN BSE_SEN
SEX Avg. Price SEX
6154.44 490.26 5655.09
-0.03 6715.11 0.09 505.92 0.03 4759.62
0.09 7193.85 0.07 556.16 0.1 4795.46
0 7635.42 0.06 601.68 0.08 5170.32
0.11 7805.43 0.02 627.1 0.04 5192.08
0 8634.48 0.11 645.06 0.03 5583.61
0.05 7892.32 -0.09 676.21 0.05 5672.27
0.1 8788.81 0.11 707.24 0.05 6234.29
0.01 9397.93 0.07 717.98 0.02 6602.69
-0.01 9919.89 0.06 698.55 -0.03 6383.49
0.11 10370.24 0.05 703.14 0.01 6556.51
0.11 10568.21 0.02 711.54 0.01 6729.54
AVG 0.05 AVG
-0.22 0.1
-0.16
0.01
0.08
0
0.08
0.02
0.1
0.06
-0.03
0.03
0.03
0.02
TAX RATE 33.33%
(in crs) (in crores)
YEAR INTEREST (1-tax) DEBT
2006-07 3.43 66.67 228.68 50.74
2005-6 4.49 66.67 299.35 35.5
2004-5 10.4 66.67 693.37 120.74
2003-2 0.2 66.67 13.33 375
2002-3 0 66.67 0 0
Kd
4.51
8.43
5.74
0.04
0
1 2 3 4
YEAR Rf BETA Rm (Rm-Rf)
2006-07 0.07 0.37 0.01 -0.06
2005-06 0.06 -0.22 0.05 0
2004-05 0.05 0.1 0.02 -0.03
2003-04 0.05 0.47 0.06 0.01
2002-03 0.06 0.45 -0.01 -0.07

Ke
2006-07 0.05
2005-06 0.06
2004-05 0.05
2003-02 0.05
2002-03 0.03
5
2*4
-0.02
0
0
0.01
-0.03
(in crores) Tax Rate 33.33%

YEAR EBIT (1-Tax) NOPAT


2006-07 4174.11 66.67 278287.91
2005-06 3078.84 66.67 205266.26
2004-05 2122.58 66.67 141512.41
2003-04 16.87 66.67 1124.72
2002-03 1.77 66.67 118.01