NSE Index
Company Name K P I T Technologies Ltd.Return
3-Jan-15 Adjusted Closing Price
10-Jan-15 Adjusted Closing Price
17-Jan-15 Adjusted Closing Price
24-Jan-15 Adjusted Closing Price
31-Jan-15 Adjusted Closing Price
7-Feb-15 Adjusted Closing Price
14-Feb-15 Adjusted Closing Price
21-Feb-15 Adjusted Closing Price
28-Feb-15 Adjusted Closing Price
7-Mar-15 Adjusted Closing Price
14-Mar-15 Adjusted Closing Price
21-Mar-15 Adjusted Closing Price
28-Mar-15 Adjusted Closing Price
4-Apr-15 Adjusted Closing Price
11-Apr-15 Adjusted Closing Price
18-Apr-15 Adjusted Closing Price
25-Apr-15 Adjusted Closing Price
2-May-15 Adjusted Closing Price
9-May-15 Adjusted Closing Price
16-May-15 Adjusted Closing Price
23-May-15 Adjusted Closing Price
30-May-15 Adjusted Closing Price
6-Jun-15 Adjusted Closing Price
13-Jun-15 Adjusted Closing Price
20-Jun-15 Adjusted Closing Price
27-Jun-15 Adjusted Closing Price
4-Jul-15 Adjusted Closing Price
11-Jul-15 Adjusted Closing Price
18-Jul-15 Adjusted Closing Price
25-Jul-15 Adjusted Closing Price
1-Aug-15 Adjusted Closing Price
8-Aug-15 Adjusted Closing Price
15-Aug-15 Adjusted Closing Price
22-Aug-15 Adjusted Closing Price
29-Aug-15 Adjusted Closing Price
5-Sep-15 Adjusted Closing Price
12-Sep-15 Adjusted Closing Price
19-Sep-15 Adjusted Closing Price
26-Sep-15 Adjusted Closing Price
3-Oct-15 Adjusted Closing Price
10-Oct-15 Adjusted Closing Price
17-Oct-15 Adjusted Closing Price
24-Oct-15 Adjusted Closing Price
CNX
Company Name
214.55 3-Jan-15 CNX 500 closing
201.6 -6.036% 10-Jan-15 CNX 500 closing
210.7 4.514% 17-Jan-15 CNX 500 closing
219 3.939% 24-Jan-15 CNX 500 closing
207.5 -5.251% 31-Jan-15 CNX 500 closing
211.75 2.048% 7-Feb-15 CNX 500 closing
215.55 1.795% 14-Feb-15 CNX 500 closing
208.8 -3.132% 21-Feb-15 CNX 500 closing
211.35 1.221% 28-Feb-15 CNX 500 closing
219.6 3.903% 7-Mar-15 CNX 500 closing
211.25 -3.802% 14-Mar-15 CNX 500 closing
190.75 -9.704% 21-Mar-15 CNX 500 closing
186.45 -2.254% 28-Mar-15 CNX 500 closing
188.5 1.099% 4-Apr-15 CNX 500 closing
179.7 -4.668% 11-Apr-15 CNX 500 closing
170.8 -4.953% 18-Apr-15 CNX 500 closing
145.25 -14.959% 25-Apr-15 CNX 500 closing
105.1 -27.642% 2-May-15 CNX 500 closing
106.6 1.427% 9-May-15 CNX 500 closing
104.4 -2.064% 16-May-15 CNX 500 closing
108.7 4.119% 23-May-15 CNX 500 closing
103.9 -4.416% 30-May-15 CNX 500 closing
101.75 -2.069% 6-Jun-15 CNX 500 closing
100.95 -0.786% 13-Jun-15 CNX 500 closing
99.6 -1.337% 20-Jun-15 CNX 500 closing
93.15 -6.476% 27-Jun-15 CNX 500 closing
93.6 0.483% 4-Jul-15 CNX 500 closing
93.65 0.053% 11-Jul-15 CNX 500 closing
111.05 18.580% 18-Jul-15 CNX 500 closing
113.9 2.566% 25-Jul-15 CNX 500 closing
110.4 -3.073% 1-Aug-15 CNX 500 closing
130.3 18.025% 8-Aug-15 CNX 500 closing
118.35 -9.171% 15-Aug-15 CNX 500 closing
118.95 0.507% 22-Aug-15 CNX 500 closing
105.7 -11.139% 29-Aug-15 CNX 500 closing
100.2 -5.203% 5-Sep-15 CNX 500 closing
100.4 0.200% 12-Sep-15 CNX 500 closing
108.15 7.719% 19-Sep-15 CNX 500 closing
110.25 1.942% 26-Sep-15 CNX 500 closing
106.35 -3.537% 3-Oct-15 CNX 500 closing
115 8.134% 10-Oct-15 CNX 500 closing
117.95 2.565% 17-Oct-15 CNX 500 closing
135.05 14.498% 24-Oct-15 CNX 500 closing
 31-Oct-15 Adjusted Closing Price
7-Nov-15 Adjusted Closing Price
14-Nov-15 Adjusted Closing Price
21-Nov-15 Adjusted Closing Price
28-Nov-15 Adjusted Closing Price
5-Dec-15 Adjusted Closing Price
12-Dec-15 Adjusted Closing Price
19-Dec-15 Adjusted Closing Price
26-Dec-15 Adjusted Closing Price
2-Jan-16 Adjusted Closing Price
9-Jan-16 Adjusted Closing Price
16-Jan-16 Adjusted Closing Price
23-Jan-16 Adjusted Closing Price
30-Jan-16 Adjusted Closing Price
6-Feb-16 Adjusted Closing Price
13-Feb-16 Adjusted Closing Price
20-Feb-16 Adjusted Closing Price
27-Feb-16 Adjusted Closing Price
5-Mar-16 Adjusted Closing Price
12-Mar-16 Adjusted Closing Price
19-Mar-16 Adjusted Closing Price
26-Mar-16 Adjusted Closing Price
2-Apr-16 Adjusted Closing Price
9-Apr-16 Adjusted Closing Price
16-Apr-16 Adjusted Closing Price
23-Apr-16 Adjusted Closing Price
30-Apr-16 Adjusted Closing Price
7-May-16 Adjusted Closing Price
14-May-16 Adjusted Closing Price
21-May-16 Adjusted Closing Price
28-May-16 Adjusted Closing Price
4-Jun-16 Adjusted Closing Price
11-Jun-16 Adjusted Closing Price
18-Jun-16 Adjusted Closing Price
25-Jun-16 Adjusted Closing Price
2-Jul-16 Adjusted Closing Price
9-Jul-16 Adjusted Closing Price
16-Jul-16 Adjusted Closing Price
23-Jul-16 Adjusted Closing Price
30-Jul-16 Adjusted Closing Price
6-Aug-16 Adjusted Closing Price
13-Aug-16 Adjusted Closing Price
20-Aug-16 Adjusted Closing Price
27-Aug-16 Adjusted Closing Price
3-Sep-16 Adjusted Closing Price
136.8 1.296% 31-Oct-15 CNX 500 closing
144.35 5.519% 7-Nov-15 CNX 500 closing
154.15 6.789% 14-Nov-15 CNX 500 closing
166.8 8.206% 21-Nov-15 CNX 500 closing
154.8 -7.194% 28-Nov-15 CNX 500 closing
156.05 0.807% 5-Dec-15 CNX 500 closing
168.85 8.202% 12-Dec-15 CNX 500 closing
166.9 -1.155% 19-Dec-15 CNX 500 closing
167.85 0.569% 26-Dec-15 CNX 500 closing
168.7 0.506% 2-Jan-16 CNX 500 closing
159.9 -5.216% 9-Jan-16 CNX 500 closing
148.65 -7.036% 16-Jan-16 CNX 500 closing
141.55 -4.776% 23-Jan-16 CNX 500 closing
143.3 1.236% 30-Jan-16 CNX 500 closing
136.95 -4.431% 6-Feb-16 CNX 500 closing
113.05 -17.452% 13-Feb-16 CNX 500 closing
124.55 10.172% 20-Feb-16 CNX 500 closing
131.35 5.460% 27-Feb-16 CNX 500 closing
144.6 10.088% 5-Mar-16 CNX 500 closing
142.4 -1.521% 12-Mar-16 CNX 500 closing
143.45 0.737% 19-Mar-16 CNX 500 closing
143.8 0.244% 26-Mar-16 CNX 500 closing
151.35 5.250% 2-Apr-16 CNX 500 closing
144.05 -4.823% 9-Apr-16 CNX 500 closing
147.65 2.499% 16-Apr-16 CNX 500 closing
149.95 1.558% 23-Apr-16 CNX 500 closing
159.9 6.636% 30-Apr-16 CNX 500 closing
157.85 -1.282% 7-May-16 CNX 500 closing
164.5 4.213% 14-May-16 CNX 500 closing
163.85 -0.395% 21-May-16 CNX 500 closing
172.85 5.493% 28-May-16 CNX 500 closing
175.6 1.591% 4-Jun-16 CNX 500 closing
184.9 5.296% 11-Jun-16 CNX 500 closing
184.6 -0.162% 18-Jun-16 CNX 500 closing
177.75 -3.711% 25-Jun-16 CNX 500 closing
157.15 -11.589% 2-Jul-16 CNX 500 closing
149.15 -5.091% 9-Jul-16 CNX 500 closing
143.8 -3.587% 16-Jul-16 CNX 500 closing
134.8 -6.259% 23-Jul-16 CNX 500 closing
131.35 -2.559% 30-Jul-16 CNX 500 closing
132.35 0.761% 6-Aug-16 CNX 500 closing
127.9 -3.362% 13-Aug-16 CNX 500 closing
134.4 5.082% 20-Aug-16 CNX 500 closing
127.8 -4.911% 27-Aug-16 CNX 500 closing
128.85 0.822% 3-Sep-16 CNX 500 closing
10-Sep-16 Adjusted Closing Price
17-Sep-16 Adjusted Closing Price
24-Sep-16 Adjusted Closing Price
1-Oct-16 Adjusted Closing Price
8-Oct-16 Adjusted Closing Price
15-Oct-16 Adjusted Closing Price
22-Oct-16 Adjusted Closing Price
29-Oct-16 Adjusted Closing Price
5-Nov-16 Adjusted Closing Price
12-Nov-16 Adjusted Closing Price
19-Nov-16 Adjusted Closing Price
26-Nov-16 Adjusted Closing Price
3-Dec-16 Adjusted Closing Price
10-Dec-16 Adjusted Closing Price
17-Dec-16 Adjusted Closing Price
24-Dec-16 Adjusted Closing Price
31-Dec-16 Adjusted Closing Price
7-Jan-17 Adjusted Closing Price
14-Jan-17 Adjusted Closing Price
21-Jan-17 Adjusted Closing Price
28-Jan-17 Adjusted Closing Price
4-Feb-17 Adjusted Closing Price
11-Feb-17 Adjusted Closing Price
18-Feb-17 Adjusted Closing Price
25-Feb-17 Adjusted Closing Price
4-Mar-17 Adjusted Closing Price
11-Mar-17 Adjusted Closing Price
18-Mar-17 Adjusted Closing Price
25-Mar-17 Adjusted Closing Price
1-Apr-17 Adjusted Closing Price
8-Apr-17 Adjusted Closing Price
15-Apr-17 Adjusted Closing Price
22-Apr-17 Adjusted Closing Price
29-Apr-17 Adjusted Closing Price
6-May-17 Adjusted Closing Price
13-May-17 Adjusted Closing Price
20-May-17 Adjusted Closing Price
27-May-17 Adjusted Closing Price
3-Jun-17 Adjusted Closing Price
10-Jun-17 Adjusted Closing Price
17-Jun-17 Adjusted Closing Price
24-Jun-17 Adjusted Closing Price
1-Jul-17 Adjusted Closing Price
8-Jul-17 Adjusted Closing Price
15-Jul-17 Adjusted Closing Price
130.15 1.009% 10-Sep-16 CNX 500 closing
132.25 1.614% 17-Sep-16 CNX 500 closing
130.75 -1.134% 24-Sep-16 CNX 500 closing
124.1 -5.086% 1-Oct-16 CNX 500 closing
128.8 3.787% 8-Oct-16 CNX 500 closing
131.15 1.825% 15-Oct-16 CNX 500 closing
140.1 6.824% 22-Oct-16 CNX 500 closing
143.3 2.284% 29-Oct-16 CNX 500 closing
131.65 -8.130% 5-Nov-16 CNX 500 closing
127.85 -2.886% 12-Nov-16 CNX 500 closing
130.05 1.721% 19-Nov-16 CNX 500 closing
130.7 0.500% 26-Nov-16 CNX 500 closing
132.15 1.109% 3-Dec-16 CNX 500 closing
133.5 1.022% 10-Dec-16 CNX 500 closing
137.45 2.959% 17-Dec-16 CNX 500 closing
136.8 -0.473% 24-Dec-16 CNX 500 closing
134.35 -1.791% 31-Dec-16 CNX 500 closing
134.7 0.261% 7-Jan-17 CNX 500 closing
142.05 5.457% 14-Jan-17 CNX 500 closing
137.1 -3.485% 21-Jan-17 CNX 500 closing
136.3 -0.584% 28-Jan-17 CNX 500 closing
132.55 -2.751% 4-Feb-17 CNX 500 closing
134.6 1.547% 11-Feb-17 CNX 500 closing
131.65 -2.192% 18-Feb-17 CNX 500 closing
138.15 4.937% 25-Feb-17 CNX 500 closing
135 -2.280% 4-Mar-17 CNX 500 closing
132.7 -1.704% 11-Mar-17 CNX 500 closing
135.25 1.922% 18-Mar-17 CNX 500 closing
131.85 -2.514% 25-Mar-17 CNX 500 closing
129.7 -1.631% 1-Apr-17 CNX 500 closing
130.15 0.347% 8-Apr-17 CNX 500 closing
129.1 -0.807% 15-Apr-17 CNX 500 closing
131.3 1.704% 22-Apr-17 CNX 500 closing
128.4 -2.209% 29-Apr-17 CNX 500 closing
128.4 0.000% 6-May-17 CNX 500 closing
128.45 0.039% 13-May-17 CNX 500 closing
126.3 -1.674% 20-May-17 CNX 500 closing
118.9 -5.859% 27-May-17 CNX 500 closing
116.75 -1.808% 3-Jun-17 CNX 500 closing
118.2 1.242% 10-Jun-17 CNX 500 closing
124.7 5.499% 17-Jun-17 CNX 500 closing
120.05 -3.729% 24-Jun-17 CNX 500 closing
122.75 2.249% 1-Jul-17 CNX 500 closing
133.45 8.717% 8-Jul-17 CNX 500 closing
136.3 2.136% 15-Jul-17 CNX 500 closing
 22-Jul-17 Adjusted Closing Price
29-Jul-17 Adjusted Closing Price
5-Aug-17 Adjusted Closing Price
12-Aug-17 Adjusted Closing Price
19-Aug-17 Adjusted Closing Price
26-Aug-17 Adjusted Closing Price
2-Sep-17 Adjusted Closing Price
9-Sep-17 Adjusted Closing Price
16-Sep-17 Adjusted Closing Price
23-Sep-17 Adjusted Closing Price
30-Sep-17 Adjusted Closing Price
7-Oct-17 Adjusted Closing Price
14-Oct-17 Adjusted Closing Price
21-Oct-17 Adjusted Closing Price
28-Oct-17 Adjusted Closing Price
4-Nov-17 Adjusted Closing Price
11-Nov-17 Adjusted Closing Price
18-Nov-17 Adjusted Closing Price
25-Nov-17 Adjusted Closing Price
2-Dec-17 Adjusted Closing Price
9-Dec-17 Adjusted Closing Price
16-Dec-17 Adjusted Closing Price
23-Dec-17 Adjusted Closing Price
30-Dec-17 Adjusted Closing Price
6-Jan-18 Adjusted Closing Price
13-Jan-18 Adjusted Closing Price
20-Jan-18 Adjusted Closing Price
27-Jan-18 Adjusted Closing Price
3-Feb-18 Adjusted Closing Price
10-Feb-18 Adjusted Closing Price
17-Feb-18 Adjusted Closing Price
24-Feb-18 Adjusted Closing Price
3-Mar-18 Adjusted Closing Price
10-Mar-18 Adjusted Closing Price
17-Mar-18 Adjusted Closing Price
24-Mar-18 Adjusted Closing Price
31-Mar-18 Adjusted Closing Price
7-Apr-18 Adjusted Closing Price
14-Apr-18 Adjusted Closing Price
21-Apr-18 Adjusted Closing Price
28-Apr-18 Adjusted Closing Price
5-May-18 Adjusted Closing Price
12-May-18 Adjusted Closing Price
19-May-18 Adjusted Closing Price
26-May-18 Adjusted Closing Price
126.25 -7.373% 22-Jul-17 CNX 500 closing
127 0.594% 29-Jul-17 CNX 500 closing
124.1 -2.283% 5-Aug-17 CNX 500 closing
109.8 -11.523% 12-Aug-17 CNX 500 closing
113.45 3.324% 19-Aug-17 CNX 500 closing
114.9 1.278% 26-Aug-17 CNX 500 closing
119.4 3.916% 2-Sep-17 CNX 500 closing
112.65 -5.653% 9-Sep-17 CNX 500 closing
119.85 6.391% 16-Sep-17 CNX 500 closing
118.55 -1.085% 23-Sep-17 CNX 500 closing
120.95 2.024% 30-Sep-17 CNX 500 closing
128 5.829% 7-Oct-17 CNX 500 closing
128.25 0.195% 14-Oct-17 CNX 500 closing
126.45 -1.404% 21-Oct-17 CNX 500 closing
135.35 7.038% 28-Oct-17 CNX 500 closing
152.4 12.597% 4-Nov-17 CNX 500 closing
160.85 5.545% 11-Nov-17 CNX 500 closing
166.35 3.419% 18-Nov-17 CNX 500 closing
175.7 5.621% 25-Nov-17 CNX 500 closing
160.55 -8.623% 2-Dec-17 CNX 500 closing
166.75 3.862% 9-Dec-17 CNX 500 closing
167.55 0.480% 16-Dec-17 CNX 500 closing
172.9 3.193% 23-Dec-17 CNX 500 closing
180.75 4.540% 30-Dec-17 CNX 500 closing
202.25 11.895% 6-Jan-18 CNX 500 closing
202.95 0.346% 13-Jan-18 CNX 500 closing
196.65 -3.104% 20-Jan-18 CNX 500 closing
211.45 7.526% 27-Jan-18 CNX 500 closing
197.35 -6.668% 3-Feb-18 CNX 500 closing
215.25 9.070% 10-Feb-18 CNX 500 closing
205.9 -4.344% 17-Feb-18 CNX 500 closing
206.75 0.413% 24-Feb-18 CNX 500 closing
214.75 3.869% 3-Mar-18 CNX 500 closing
210.15 -2.142% 10-Mar-18 CNX 500 closing
229.35 9.136% 17-Mar-18 CNX 500 closing
219.7 -4.208% 24-Mar-18 CNX 500 closing
216.55 -1.434% 31-Mar-18 CNX 500 closing
224.8 3.810% 7-Apr-18 CNX 500 closing
229.55 2.113% 14-Apr-18 CNX 500 closing
243.1 5.903% 21-Apr-18 CNX 500 closing
247.85 1.954% 28-Apr-18 CNX 500 closing
251.9 1.634% 5-May-18 CNX 500 closing
259.8 3.136% 12-May-18 CNX 500 closing
261.15 0.520% 19-May-18 CNX 500 closing
271 3.772% 26-May-18 CNX 500 closing
 2-Jun-18 Adjusted Closing Price 285.75 5.443% 2-Jun-18 CNX 500 closing
9-Jun-18 Adjusted Closing Price 273 -4.462% 9-Jun-18 CNX 500 closing
16-Jun-18 Adjusted Closing Price 282.4 3.443% 16-Jun-18 CNX 500 closing
23-Jun-18 Adjusted Closing Price 278.7 -1.310% 23-Jun-18 CNX 500 closing
30-Jun-18 Adjusted Closing Price 271.75 -2.494% 30-Jun-18 CNX 500 closing
7-Jul-18 Adjusted Closing Price 268.2 -1.306% 7-Jul-18 CNX 500 closing
14-Jul-18 Adjusted Closing Price 303.75 13.255% 14-Jul-18 CNX 500 closing
21-Jul-18 Adjusted Closing Price 292.7 -3.638% 21-Jul-18 CNX 500 closing
28-Jul-18 Adjusted Closing Price 298.1 1.845% 28-Jul-18 CNX 500 closing
4-Aug-18 Adjusted Closing Price 307.15 3.036% 4-Aug-18 CNX 500 closing
11-Aug-18 Adjusted Closing Price 289.8 -5.649% 11-Aug-18 CNX 500 closing
18-Aug-18 Adjusted Closing Price 296.7 2.381% 18-Aug-18 CNX 500 closing
25-Aug-18 Adjusted Closing Price 290.45 -2.107% 25-Aug-18 CNX 500 closing
1-Sep-18 Adjusted Closing Price 303 4.321% 1-Sep-18 CNX 500 closing
8-Sep-18 Adjusted Closing Price 308.05 1.667% 8-Sep-18 CNX 500 closing
15-Sep-18 Adjusted Closing Price 303.1 -1.607% 15-Sep-18 CNX 500 closing
22-Sep-18 Adjusted Closing Price 277.75 -8.364% 22-Sep-18 CNX 500 closing
29-Sep-18 Adjusted Closing Price 213.4 -23.168% 29-Sep-18 CNX 500 closing
6-Oct-18 Adjusted Closing Price 195.7 -8.294% 6-Oct-18 CNX 500 closing
13-Oct-18 Adjusted Closing Price 202.4 3.424% 13-Oct-18 CNX 500 closing
20-Oct-18 Adjusted Closing Price 211.7 4.595% 20-Oct-18 CNX 500 closing
27-Oct-18 Adjusted Closing Price 218.8 3.354% 27-Oct-18 CNX 500 closing
3-Nov-18 Adjusted Closing Price 209.8 -4.113% 3-Nov-18 CNX 500 closing
10-Nov-18 Adjusted Closing Price 215.05 2.502% 10-Nov-18 CNX 500 closing
17-Nov-18 Adjusted Closing Price 211.95 -1.442% 17-Nov-18 CNX 500 closing
24-Nov-18 Adjusted Closing Price 201.85 -4.765% 24-Nov-18 CNX 500 closing
1-Dec-18 Adjusted Closing Price 208.45 3.270% 1-Dec-18 CNX 500 closing
8-Dec-18 Adjusted Closing Price 208.45 0.000% 8-Dec-18 CNX 500 closing
CNX
K P I T Technologies Ltd.Return
6866.45
6783 -1.215%
6961.45 2.631%
7170.25 2.999%
7166.7 -0.050%
7029.45 -1.915%
7176.2 2.088%
7209.4 0.463%
7239.45 0.417%
7303.35 0.883%
7099.9 -2.786%
7028.2 -1.010%
6846.6 -2.584%
7060.2 3.120%
7246.05 2.632%
7093.85 -2.100%
6826.55 -3.768%
6749.65 -1.126%
6728.9 -0.307%
6827.05 1.459%
6964.45 2.013%
6959.85 -0.066%
6700.7 -3.723%
6577.4 -1.840%
6785.1 3.158%
6908.85 1.824%
7003.95 1.376%
6935.55 -0.977%
7148.05 3.064%
7074.95 -1.023%
7106.2 0.442%
7183.85 1.093%
7112.5 -0.993%
6961 -2.130%
6694.45 -3.829%
6421.05 -4.084%
6511.55 1.409%
6636.95 1.926%
6573.9 -0.950%
6654.5 1.226%
6829.4 2.628%
6870.85 0.607%
6913.05 0.614%
6750.95 -2.345%
6650.1 -1.494%
6526.6 -1.857%
6615.65 1.364%
6686.9 1.077%
6584.9 -1.525%
6425.45 -2.421%
6570.8 2.262%
6656.75 1.308%
6753.65 1.456%
6490.85 -3.891%
6262.4 -3.520%
6216.7 -0.730%
6339.45 1.975%
6270.5 -1.088%
5833.4 -6.971%
6000.4 2.863%
5852.9 -2.458%
6239.35 6.603%
6258.45 0.306%
6322.65 1.026%
6423.7 1.598%
6445.5 0.339%
6346.65 -1.534%
6575.35 3.603%
6627.95 0.800%
6588.55 -0.594%
6504.55 -1.275%
6582.3 1.195%
6513.1 -1.051%
6797 4.359%
6844.75 0.703%
6832.05 -0.186%
6842.35 0.151%
6775.55 -0.976%
7027.85 3.724%
7039.4 0.164%
7194.4 2.202%
7227.45 0.459%
7330 1.419%
7364.05 0.465%
7347.45 -0.225%
7397.8 0.685%
7334.8 -0.852%
7504.6 2.315%
7575.55 0.945%
7487.2 -1.166%
7554.9 0.904%
7394.85 -2.118%
7527.2 1.790%
7439.85 -1.160%
7541.7 1.369%
7494.1 -0.631%
7274.1 -2.936%
7126.5 -2.029%
6908.5 -3.059%
6960.75 0.756%
6947.3 -0.193%
7101.15 2.215%
6976.5 -1.755%
6814.9 -2.316%
6982.8 2.464%
7083.1 1.436%
7228.3 2.050%
7202.75 -0.353%
7455.15 3.504%
7569.9 1.539%
7631.25 0.810%
7638 0.088%
7729.65 1.200%
7696.2 -0.433%
7710.9 0.191%
7933.1 2.882%
7905.3 -0.350%
7995.05 1.135%
8045.35 0.629%
8044.9 -0.006%
8057.7 0.159%
8214.3 1.943%
8193.25 -0.256%
8299.2 1.293%
8258.2 -0.494%
8331.85 0.892%
8406.55 0.897%
8452.75 0.550%
8411.45 -0.489%
8355.1 -0.670%
8331.6 -0.281%
8479.45 1.775%
8640.7 1.902%
8669.75 0.336%
8747.45 0.896%
8776.2 0.329%
8427.7 -3.971%
8594.25 1.976%
8605.75 0.134%
8755.25 1.737%
8749.95 -0.061%
8887.6 1.573%
8738 -1.683%
8600 -1.579%
8787.4 2.179%
8937.2 1.705%
8937.65 0.005%
9104.45 1.866%
9260.65 1.716%
9154.95 -1.141%
9137.1 -0.195%
9246.05 1.192%
9060.4 -2.008%
9190.55 1.436%
9216.75 0.285%
9431.5 2.330%
9490.65 0.627%
9573.45 0.872%
9665.2 0.958%
9723.1 0.599%
9810 0.894%
9409.8 -4.080%
9251.1 -1.687%
9235.6 -0.168%
9251.35 0.171%
9225.35 -0.281%
8986.4 -2.590%
9004.45 0.201%
8800.8 -2.262%
8912.1 1.265%
9172.05 2.917%
9267.65 1.042%
9347.65 0.863%
9443.65 1.027%
9339.75 -1.100%
9416.35 0.820%
9209.2 -2.200%
9215.55 0.069%
9255.25 0.431%
9316.25 0.659%
9343.7 0.295%
9296.65 -0.504%
9162.45 -1.444%
9194.5 0.350%
9349.05 1.681%
9286.1 -0.673%
9579.05 3.155%
9685.7 1.113%
9724.45 0.400%
9770.2 0.470%
9850.8 0.825%
9992 1.433%
9875.2 -1.169%
9792.75 -0.835%
9425.55 -3.750%
9116 -3.284%
8624.95 -5.387%
8767.1 1.648%
8640.65 -1.442%
8417.25 -2.585%
8899.4 5.728%
8946.35 0.528%
8993.25 0.524%
8879 -1.270%
9109.15 2.592%
9109.15 0.000%
YEAR Beta
2015-2016 1.56370
2016-2017 0.43171
2017-2018 1.65305

2015-2018 1.27961

Expected Rate of Return YEAR

Risk Free Return (RF) 7.70% 2014
Risk Premium (RP) 10% 2015
Expected Return (ER) 20.496130% 2016
2017
2018
Cost of Debt
Interest 4.83
Total Debt 277.12
Cost of Debt 2.22004908

Computation of Free Cash Flows (in Cr)

Particulars 2014-15 2015-16 2016-17 2017-18
EBIT 253.3 370.28 303.95 336.2
EBIT(1-tax) 177.31 259.196 212.765 235.34
Add: Depreciation and amortization 85.13 69.13 82.66 84.3
Less: Changes in NWC 33.52 243.54 9.11 199.67
Cash Flow 228.92 84.786 286.315 119.97
Growth Rate -63% 237.69% -58.10%
Average Growth Rate 38.88%

Computation of future cash flows(In Cr.)

Particulars 2018-19 2019-20 2020-21 2021-22 2022-23
Cash flow(1+g) 166.6104008 231.3830594 321.3372031 446.2625672 619.754815
Present value 113.2145451 106.8394866 100.8234048 95.14608574 89.78845387
Value of firm 713.83
Value of debt 277.12
Value of Equity 436.71
No.of shares 1,816.91
Value Per Share 0.2403595906

Computation Of MPS
Particulars 2014-15 2015-16 2016-17 2017-18
MPS 186.45 143.8 131.85 216.55
EPS 12 15 12 13
PE ratio 15.5375 9.586666667 10.9875 16.65769231
Growth rate 1.61%
Expected EPS 13.20978574
Average PE ratio 13.19233974
MPS 174.2679814
 NCW
494.81
461.29
704.83
695.72
895.39

WACC
Particulars Amount
Total equity 1816.91 372.3962435
Total debt 277.12 615.22
2094.03 987.6162435
WACC 47.16%

Perpetuity
1435.833306
208.0197676
713.83
 277.12
436.71
1,816.91
0.2403595906