Date Close HPR

11/1/2018 217.60001
11/2/2018 217.45 -0.00069
11/5/2018 219 0.007128
11/6/2018 214.35001 -0.02123
11/7/2018 215.55 0.005598
11/9/2018 210.05 -0.02552
11/12/2018 214.39999 0.020709
11/13/2018 219.89999 0.025653
11/14/2018 217.95 -0.00887
11/15/2018 221.39999 0.015829
11/16/2018 222 0.00271
11/19/2018 224 0.009009
11/20/2018 216.10001 -0.03527
11/21/2018 219.10001 0.013882
11/22/2018 215.85001 -0.01483
11/26/2018 217.7 0.008571
11/27/2018 217.64999 -0.00023
11/28/2018 215.45 -0.01011
11/29/2018 219 0.016477
11/30/2018 219 0
12/3/2018 215.45 -0.01621
12/4/2018 209.60001 -0.02715
12/5/2018 211.5 0.009065
12/6/2018 207.95 -0.01678
12/7/2018 206.39999 -0.00745
12/10/2018 198.55 -0.03803
12/11/2018 202.64999 0.02065
12/12/2018 212.2 0.047126
12/13/2018 212.05 -0.00071
12/14/2018 212.3 0.001179
12/17/2018 210.45 -0.00871
12/18/2018 209.8 -0.00309
12/19/2018 210.7 0.00429
12/20/2018 210.8 0.000475
12/21/2018 215.60001 0.02277
12/24/2018 219.2 0.016698
12/26/2018 218.7 -0.00228
12/27/2018 220.89999 0.010059
12/28/2018 220.55 -0.00158
12/31/2018 219.39999 -0.00521
1/1/2019 219.10001 -0.00137
1/2/2019 214.8 -0.01963
1/3/2019 210.35001 -0.02072
1/4/2019 214 0.017352
1/7/2019 214.89999 0.004206
1/8/2019 214.85001 -0.00023
1/9/2019 212.60001 -0.01047
1/10/2019 213.85001 0.00588
1/11/2019 212.2 -0.00772
1/14/2019 213.10001 0.004241
1/15/2019 214.39999 0.0061
1/16/2019 216.25 0.008629
1/17/2019 218.8 0.011792
1/18/2019 215.95 -0.01303
1/21/2019 210.10001 -0.02709
1/22/2019 211.60001 0.007139
1/23/2019 210.45 -0.00543
1/24/2019 210.55 0.000475
1/25/2019 206.89999 -0.01734
1/28/2019 208.55 0.007975
1/29/2019 205.8 -0.01319
1/30/2019 204.14999 -0.00802
1/31/2019 204.60001 0.002204
2/1/2019 204.25 -0.00171
2/4/2019 200.3 -0.01934
2/5/2019 185.85001 -0.07214
2/6/2019 188.35001 0.013452
2/7/2019 190.14999 0.009557
2/8/2019 185.55 -0.02419
2/11/2019 179.75 -0.03126
2/12/2019 186.05 0.035049
2/14/2019 188.5 0.013168
2/15/2019 185.60001 -0.01538
2/18/2019 182.55 -0.01643
2/19/2019 184.75 0.012051
2/20/2019 188.55 0.020568
2/21/2019 189.95 0.007425
2/22/2019 189.75 -0.00105
2/25/2019 191.05 0.006851
2/26/2019 191.55 0.002617
2/27/2019 193.2 0.008614
2/28/2019 193.95 0.003882
3/1/2019 197.60001 0.018819
3/5/2019 197.60001 0
3/6/2019 197.8 0.001012
3/7/2019 196.55 -0.00632
3/8/2019 193.2 -0.01704
3/11/2019 202.35001 0.04736
3/12/2019 204.95 0.012849
3/13/2019 203 -0.00951
3/14/2019 206.39999 0.016749
3/15/2019 203.45 -0.01429
3/18/2019 200.60001 -0.01401
3/19/2019 203.55 0.014706
3/20/2019 198 -0.02727
3/22/2019 195.8 -0.01111
3/25/2019 196.05 0.001277
3/26/2019 196 -0.00026
3/27/2019 196.45 0.002296
3/28/2019 199.25 0.014253
4/1/2019 208 0.043915
4/2/2019 211.3 0.015865
4/3/2019 208.05 -0.01538
4/4/2019 210.85001 0.013458
4/5/2019 211.55 0.00332
4/8/2019 211.8 0.001182
4/9/2019 210.60001 -0.00567
4/10/2019 208.39999 -0.01045
4/11/2019 214.60001 0.029751
4/12/2019 214.95 0.001631
4/15/2019 216.45 0.006978
4/16/2019 215.3 -0.00531
4/18/2019 208.35001 -0.03228
4/22/2019 209.05 0.00336
4/23/2019 209.55 0.002392
4/24/2019 208.89999 -0.0031
4/25/2019 211.05 0.010292
4/26/2019 213.2 0.010187
4/30/2019 209.10001 -0.01923
5/2/2019 206.35001 -0.01315
5/3/2019 204 -0.01139
5/6/2019 202.95 -0.00515
5/7/2019 199.85001 -0.01527
5/8/2019 199.5 -0.00175
5/9/2019 198.60001 -0.00451
5/10/2019 198.45 -0.00076
5/13/2019 199.5 0.005291
5/14/2019 200.35001 0.004261
5/15/2019 198.75 -0.00799
5/16/2019 220.60001 0.109937
5/17/2019 235.3 0.066636
5/20/2019 235.75 0.001912
5/21/2019 232.14999 -0.01527
5/22/2019 234 0.007969
5/23/2019 230.3 -0.01581
5/24/2019 234.55 0.018454
5/27/2019 233.39999 -0.0049
5/28/2019 237.25 0.016495
5/29/2019 234.25 -0.01264
5/30/2019 236.75 0.010672
5/31/2019 243.05 0.02661
6/3/2019 244.45 0.00576
6/4/2019 253.35001 0.036408
 6/6/2019 252.14999 -0.00474
6/7/2019 256.39999 0.016855
6/10/2019 252.75 -0.01424
6/11/2019 255.45 0.010682
6/12/2019 254.64999 -0.00313
6/13/2019 253.8 -0.00334
6/14/2019 247.10001 -0.0264
6/17/2019 245.5 -0.00648
6/18/2019 247.55 0.00835
6/19/2019 245.2 -0.00949
6/20/2019 256 0.044046
6/21/2019 261.54999 0.02168
6/24/2019 259.35001 -0.00841
6/25/2019 259.25 -0.00039
6/26/2019 272.25 0.050145
6/27/2019 273.95001 0.006244
6/28/2019 269.70001 -0.01551
7/1/2019 271.35001 0.006118
7/2/2019 271.79999 0.001658
7/3/2019 271.60001 -0.00074
7/4/2019 269.70001 -0.007
7/5/2019 266.64999 -0.01131
7/8/2019 263.45001 -0.012
7/9/2019 263.5 0.00019
7/10/2019 251.60001 -0.04516
7/11/2019 256.04999 0.017687
7/12/2019 257.95001 0.007421
7/15/2019 254.3 -0.01415
7/16/2019 259.64999 0.021038
7/17/2019 257 -0.01021
7/18/2019 254.95 -0.00798
7/19/2019 248.75 -0.02432
7/22/2019 252.05 0.013266
7/23/2019 250.39999 -0.00655
7/24/2019 249.7 -0.0028
7/25/2019 251.10001 0.005607
7/26/2019 258.04999 0.027678
7/29/2019 256.04999 -0.00775
7/30/2019 249.5 -0.02558
7/31/2019 252.25 0.011022
8/1/2019 259.04999 0.026957
8/2/2019 265.45001 0.024706
8/5/2019 260.85001 -0.01733
8/6/2019 270.60001 0.037378
8/7/2019 269.29999 -0.0048
8/8/2019 270.85001 0.005756
8/9/2019 265.5 -0.01975
8/13/2019 263.64999 -0.00697
 8/14/2019 266.89999 0.012327
8/16/2019 266.85001 -0.00019
8/19/2019 268.14999 0.004872
8/20/2019 265.89999 -0.00839
8/21/2019 260.64999 -0.01974
8/22/2019 258.60001 -0.00786
8/23/2019 265.75 0.027649
8/26/2019 269.25 0.01317
8/27/2019 266.35001 -0.01077
8/28/2019 280 0.051248
8/29/2019 274.39999 -0.02
8/30/2019 278.54999 0.015124
9/3/2019 271.20001 -0.02639
9/4/2019 266.95001 -0.01567
9/5/2019 264.54999 -0.00899
9/6/2019 262.54999 -0.00756
9/9/2019 263.79999 0.004761
9/11/2019 259.20001 -0.01744
9/12/2019 262.29999 0.01196
9/13/2019 259.04999 -0.01239
9/16/2019 257.54999 -0.00579
9/17/2019 255.89999 -0.00641
9/18/2019 259.70001 0.01485
9/19/2019 254.75 -0.01906
9/20/2019 267.45001 0.049853
9/23/2019 272.39999 0.018508
9/24/2019 274.89999 0.009178
9/25/2019 279.5 0.016733
9/26/2019 279.70001 0.000716
9/27/2019 281.95001 0.008044
9/30/2019 276.04999 -0.02093
10/1/2019 270.79999 -0.01902
10/3/2019 272.39999 0.005908
10/4/2019 266.14999 -0.02294
10/7/2019 265.60001 -0.00207
10/9/2019 269.85001 0.016002
10/10/2019 266.5 -0.01241
10/11/2019 272.95001 0.024203
10/14/2019 275.70001 0.010075
10/15/2019 277.79999 0.007617
10/16/2019 275.60001 -0.00792
10/17/2019 279.29999 0.013425
10/18/2019 281.89999 0.009309
10/22/2019 281.54999 -0.00124
10/23/2019 278.95001 -0.00923
10/24/2019 280.70001 0.006274
10/25/2019 279.29999 -0.00499
10/29/2019 284.89999 0.02005
10/30/2019 291.89999 0.02457
10/31/2019 317.29999 0.087016
11/1/2019 304.89999 -0.03908
RISK 1.99%
AVG.RETURN 0.16% 241
EXP. RETURN 38.46%
FIRM P/E RATIO 55.14
INDUSTRY P/E RATIO 39.61
INITIAL EPS(2015) 4.58
END EPS(2019) 6.51
CAGR 0.0728601199
1 YEAR ESTIMATED EPS 6.9843193807
CURRENT MARKET PRICE 304.9
FORWARD PE 43.6549337707
BOOK VALUE 70.06
PB RATIO 4.3519840137
ROE 9.29
EV 12352.38
EBITDA 620.7226130653
EV/EBITDA 19.9

average eps 15.59%

Projected EPS-1 year 7.524909
eps TTM 5.53
TARGET PRICE 414.8905522785
ENTRY PRICE 276.593701519
pe TTM 55.1356238698

last 5 year 2019 2018 2017 2016

eps of last 5 years 6.51 8.47 4.37 8.93
EPS GROWTH -23.14% 93.82% -51.06% 94.98%
15.59%
2019 2018 2017 2016
Equity 63.11 63.11 63.11 63.11
Reserves 4,380.57 4,150.24 3,721.44 2,832.79
% change in reserves 5.55% 11.52% 31.37% 16.17%
Total equity 4,443.68 4,213.35 3,784.55 2,895.90
Total debt 4.53 84.25 32.26 52.61
debt to equity 0.0010194253 0.019996 0.008524 0.018167
(in cr.)
net sales 3,429.66 3,217.32 3,063.89 2,986.79
% change in sale 6.60% 5.01% 2.58% 6.76%
interest 13.18 13.65 49.1 67.71
% change in interset -3.44% -72.20% -27.48% 98.04%
employment cost 216.85 208.13 187.82 168.62
% change in employment cost 4.19% 10.81% 11.39% 4.14%
pbit 589.1 621.76 435.29 447.81
% change in pbit -5.25% 42.84% -2.80% -0.96%
np 410.93 534.32 276 226.49
% change in np -23.09% 93.59% 21.86% -21.63%
 2015 2014
4.58 7.23
-36.65%

2015 2014
61.84 61.84
2,438.54 2511.17
-2.89%
2,500.38 2,573.25
477 456
0.190771 0.177208

2,797.71 2,609.90
7.20%
34.19 39.2
-12.78%
 161.92 131.57
23.07%
452.16 452.48
-0.07%
289 446.97
-35.34%
Date Close HPR
11/2/2018 571
11/5/2018 572 0.001751
11/6/2018 571.1 -0.00157
11/7/2018 574.7 0.006304 RISK
11/9/2018 578.1 0.005916 AVG.RETURN
11/12/2018 564 -0.02439 EXP. RETURN
11/13/2018 564.35 0.000621 FIRM P/E RATIO
11/14/2018 567 0.004696 INDUSTRY P/E RATIO
11/15/2018 559.6 -0.01305 INITIAL EPS(2015)
11/16/2018 569.15 0.017066 END EPS(2019)
11/19/2018 571.45 0.004041 CAGR
11/20/2018 570.25 -0.0021 1 YEAR ESTIMATED EPS
11/21/2018 570.85 0.001052 CURRENT MARKET PRICE
11/22/2018 570.3 -0.00096 FORWARD PE
11/26/2018 571.45 0.002017 BOOK VALUE
11/27/2018 570.45 -0.00175 PB RATIO
11/28/2018 571.15 0.001227 ROE
11/29/2018 570.85 -0.00053 EV
11/30/2018 571.55 0.001226 EBITDA
12/3/2018 571 -0.00096 EV/EBITDA
12/4/2018 570.9 -0.00018
12/5/2018 570.6 -0.00053 average eps
12/6/2018 570.65 8.77E-05 Projected EPS-1 year
12/7/2018 570.55 -0.00018 eps TTM
12/10/2018 570.9 0.000614 TARGET PRICE
12/11/2018 570.75 -0.00026 ENTRY PRICE
12/12/2018 568.65 -0.00368 pe TTM
12/13/2018 572.2 0.006243
12/14/2018 571.35 -0.00149 last 5 year
12/17/2018 570.45 -0.00158 eps of last 5 years
12/18/2018 569.45 -0.00175 EPS GROWTH
12/19/2018 569.9 0.00079
12/20/2018 569.55 -0.00061
12/21/2018 566.8 -0.00483 Equity
12/24/2018 573.05 0.011027 Reserves
12/26/2018 570.45 -0.00454 % change in reserves
12/27/2018 571.1 0.001139 Total equity
12/28/2018 572.2 0.001926 Total debt
12/31/2018 570.95 -0.00218 debt to equity
1/1/2019 570.8 -0.00026
1/2/2019 572.75 0.003416 net sales
1/3/2019 575.15 0.00419 % change in sale
1/4/2019 571.05 -0.00713 interest
1/7/2019 578.15 0.012433 % change in interset
 1/8/2019 571.6 -0.01133 employment cost
1/9/2019 571.25 -0.00061 % change in employment cost
1/10/2019 569 -0.00394 pbit
1/11/2019 570.9 0.003339 % change in pbit
1/14/2019 573.05 0.003766 np
1/15/2019 582.45 0.016403 % change in np
1/16/2019 590.05 0.013048
1/17/2019 600.9 0.018388
1/18/2019 582.95 -0.02987
1/21/2019 583.55 0.001029
1/22/2019 582.45 -0.00188
1/23/2019 581.7 -0.00129
1/24/2019 583 0.002235
1/25/2019 582.1 -0.00154
1/28/2019 583.8 0.00292
1/29/2019 600.9 0.029291
1/30/2019 614.1 0.021967
1/31/2019 611.3 -0.00456
2/1/2019 616.45 0.008425
2/4/2019 599.2 -0.02798
2/5/2019 580.7 -0.03087
2/6/2019 577.6 -0.00534
2/7/2019 574.55 -0.00528
2/8/2019 571.75 -0.00487
2/11/2019 572.3 0.000962
2/12/2019 572.3 0
2/14/2019 560.75 -0.02018
2/15/2019 570.9 0.018101
2/18/2019 562.15 -0.01533
2/19/2019 560.05 -0.00374
2/20/2019 568.7 0.015445
2/21/2019 564.15 -0.008
2/22/2019 567.85 0.006558
2/25/2019 558.65 -0.0162
2/26/2019 564.55 0.010561
2/27/2019 567.95 0.006023
2/28/2019 579.1 0.019632
3/1/2019 571.35 -0.01338
3/5/2019 574.15 0.004901
3/6/2019 572.7 -0.00253
3/7/2019 574.85 0.003754
3/8/2019 584.1 0.016091
3/11/2019 592.75 0.014809
3/12/2019 603 0.017292
3/13/2019 613.1 0.01675
3/14/2019 619.05 0.009705
3/15/2019 628 0.014458
3/18/2019 632.65 0.007404
3/19/2019 632.75 0.000158
3/20/2019 643.5 0.016989
3/22/2019 652.95 0.014685
3/25/2019 654 0.001608
3/26/2019 655.55 0.00237
3/27/2019 663.5 0.012127
3/28/2019 672.65 0.013791
4/1/2019 667.05 -0.00833
4/2/2019 681.65 0.021887
4/3/2019 690.15 0.01247
4/4/2019 674.2 -0.02311
4/5/2019 680.2 0.008899
4/8/2019 668.25 -0.01757
4/9/2019 667.1 -0.00172
4/10/2019 656.65 -0.01566
4/11/2019 669.1 0.01896
4/12/2019 669.95 0.00127
4/15/2019 675.4 0.008135
4/16/2019 666.4 -0.01333
4/18/2019 665.1 -0.00195
4/22/2019 697.4 0.048564
4/23/2019 720.15 0.032621
4/24/2019 714.65 -0.00764
4/25/2019 713.75 -0.00126
4/26/2019 679.2 -0.04841
4/30/2019 676.75 -0.00361
5/2/2019 675.65 -0.00163
5/3/2019 676.3 0.000962
5/6/2019 676.85 0.000813
5/7/2019 686.05 0.013592
5/8/2019 685.35 -0.00102
5/9/2019 669.2 -0.02356
5/10/2019 668.65 -0.00082
5/13/2019 665.4 -0.00486
5/14/2019 677.15 0.017659
5/15/2019 674.25 -0.00428
5/16/2019 673.55 -0.00104
5/17/2019 672.5 -0.00156
5/20/2019 670.6 -0.00283
5/21/2019 659.7 -0.01625
5/22/2019 658.8 -0.00136
5/23/2019 659.3 0.000759
5/24/2019 660.15 0.001289
5/27/2019 663.75 0.005453
5/28/2019 653.6 -0.01529
5/29/2019 656.65 0.004667
5/30/2019 658.9 0.003426
5/31/2019 656.15 -0.00417
6/3/2019 659.7 0.00541
6/4/2019 655.2 -0.00682
6/6/2019 655.5 0.000458
6/7/2019 656.25 0.001144
6/10/2019 657.1 0.001295
6/11/2019 657.25 0.000228
6/12/2019 657.3 7.61E-05
6/13/2019 670.1 0.019474
6/14/2019 681.9 0.017609
6/17/2019 685.05 0.004619
6/18/2019 688.75 0.005401
6/19/2019 696.7 0.011543
6/20/2019 722.3 0.036745
6/21/2019 724.15 0.002561
6/24/2019 727.15 0.004143
6/25/2019 710.1 -0.02345
6/26/2019 717.95 0.011055
6/27/2019 717.15 -0.00111
6/28/2019 721.25 0.005717
7/1/2019 712.1 -0.01269
7/2/2019 716.2 0.005758
7/3/2019 717.1 0.001257
7/4/2019 720 0.004044
7/5/2019 725.8 0.008056
7/8/2019 698.95 -0.03699
7/9/2019 691.5 -0.01066
7/10/2019 692.85 0.001952
7/11/2019 695.15 0.00332
7/12/2019 692.85 -0.00331
7/15/2019 684.85 -0.01155
7/16/2019 684.7 -0.00022
7/17/2019 685.1 0.000584
7/18/2019 684.9 -0.00029
7/19/2019 685.85 0.001387
7/22/2019 684.95 -0.00131
7/23/2019 690.3 0.007811
7/24/2019 685.9 -0.00637
7/25/2019 709.5 0.034407
7/26/2019 709.05 -0.00063
7/29/2019 717.85 0.012411
7/30/2019 695.7 -0.03086
7/31/2019 689.35 -0.00913
8/1/2019 685.6 -0.00544
8/2/2019 684.4 -0.00175
8/5/2019 684.35 -7.31E-05
8/6/2019 686.8 0.00358
8/7/2019 698.15 0.016526
8/8/2019 687.1 -0.01583
8/9/2019 685.8 -0.00189
8/13/2019 696.5 0.015602
8/14/2019 680.95 -0.02233
8/16/2019 658.95 -0.03231
8/19/2019 696.95 0.057668
8/20/2019 727.5 0.043834
8/21/2019 722.25 -0.00722
8/22/2019 728.8 0.009069
8/23/2019 725 -0.00521
8/26/2019 717.05 -0.01097
8/27/2019 694.05 -0.03208
8/28/2019 695 0.001369
8/29/2019 703.15 0.011727
8/30/2019 704.25 0.001564
9/3/2019 688.75 -0.02201
9/4/2019 677.65 -0.01612
9/5/2019 679.3 0.002435
9/6/2019 674.75 -0.0067
9/9/2019 673.8 -0.00141
9/11/2019 672.6 -0.00178
9/12/2019 666.8 -0.00862
9/13/2019 674.65 0.011773
9/16/2019 675.4 0.001112
9/17/2019 674.05 -0.002
9/18/2019 675.1 0.001558
9/19/2019 674.65 -0.00067
9/20/2019 665.55 -0.01349
9/23/2019 671.95 0.009616
9/24/2019 671.75 -0.0003
9/25/2019 665.6 -0.00916
9/26/2019 673 0.011118
9/27/2019 675.2 0.003269
9/30/2019 667.75 -0.01103
10/1/2019 675.4 0.011456
10/3/2019 667.2 -0.01214
10/4/2019 669.15 0.002923
 10/7/2019 671.5 0.003512
10/9/2019 672.55 0.001564
10/10/2019 673.3 0.001115
10/11/2019 673.85 0.000817
10/14/2019 673.1 -0.00111
10/15/2019 674.7 0.002377
10/16/2019 672.45 -0.00333
10/17/2019 673.45 0.001487
10/18/2019 673.25 -0.0003
10/22/2019 672.7 -0.00082
10/23/2019 671.35 -0.00201
10/24/2019 674.35 0.004469
10/25/2019 672.15 -0.00326
10/29/2019 675.3 0.004686
10/30/2019 676.95 0.002443
10/31/2019 678 0.001551
11/1/2019 679.7 0.002507
 1.29%
0.08% 240
19.42%
46.61
70.89
8.94
14.97
0.1086050595
16.5958177406
679.15
40.9229608698
154.53
4.3949394939
9.68
11,270.72
787.061452514
14.32

17.84%
17.640648
14.56
822.8465720604
548.5643813736
46.6449175824

2019 2018 2017 2016 2015 2014

14.97 14.94 15.62 16.1 8.94 7.69
0.20% -4.35% -2.98% 80.09% 16.25%
17.84%
2019 2018 2017 2016 2015 2014
29.53 29.53 29.53 29.53 29.53 29.53
4,533.24 4,120.70 3,712.00 3,250.66 2,810.91 2,582.51
10.01% 11.01% 14.19% 15.64% 8.84%
4,562.76 4,150.23 3,741.52 3,280.18 2,840.43 2,612.03
6,072.32 8,594.55 5,434.93 4,461.74 3,088.99
3,826.50
1.3308436122 2.070861 1.4525994783 1.360212 1.347155 1.182601
(in cr.)
42,670.89 33,659.82 242,132.00 38,618.62 37,919.26 23,535.39
26.77% -86.10% 526.98% 1.84% 61.12%
319.84 430.83 430.27 307.97 418.72 340.81
-25.76% 0.13% 39.71% -26.45% 22.86%
 6.87 7.18 158.6 5.48 17.75 14.57
-4.32% -95.47% 2794.16% -69.13% 21.83%
785.54 919.24 1,733.31 818.03 751.54 614.09
-14.54% -46.97% 111.89% 8.85% 22.38%
442.39 441.18 1,245.90 476.52 263.94 229.13
0.27% -64.59% 161.46% 80.54% 15.19%
Date Close HPR
11/2/2018 608.5
11/5/2018 563.9 -0.07329
11/6/2018 531.85 -0.05684 RISK 1.53%
11/7/2018 533.35 0.00282 AVG.RETURN -0.10%
11/9/2018 526.8 -0.01228 EXP. RETURN -23.20%
11/12/2018 531.9 0.009681 FIRM P/E RATIO 17.26
11/13/2018 528.1 -0.00714 INDUSTRY P/E RATIO 29.22
11/14/2018 520.1 -0.01515 INITIAL EPS(2015) 14.71
11/15/2018 519 -0.00211 END EPS(2019) 23.45
11/16/2018 530.9 0.022929 CAGR 0.0977565444
11/19/2018 528.7 -0.00414 1 YEAR ESTIMATED EPS 25.7423909653
11/20/2018 521.3 -0.014 CURRENT MARKET PRICE 469.05
11/21/2018 522.05 0.001439 FORWARD PE 18.220918198
11/22/2018 517.8 -0.00814 BOOK VALUE 195.78
11/26/2018 522.25 0.008594 PB RATIO 2.3958014097
11/27/2018 517.9 -0.00833 ROE 11.96
11/28/2018 515 -0.0056 EV 42,471.14
11/29/2018 524.55 0.018544 EBITDA 3079.85061639
11/30/2018 539.9 0.029263 EV/EBITDA 13.79
12/3/2018 536.1 -0.00704
12/4/2018 546.35 0.01912 average eps 10.86%
12/5/2018 529.15 -0.03148 Projected EPS-1 year 25.952326
12/6/2018 517.2 -0.02258 eps TTM 27.19
12/7/2018 515.1 -0.00406 TARGET PRICE 447.699099312
12/10/2018 513 -0.00408 ENTRY PRICE 298.466066208
12/11/2018 519.75 0.013158 pe TTM 17.2508275101
12/12/2018 530.25 0.020202
12/13/2018 527.75 -0.00471 last 5 year 2019
12/14/2018 521.4 -0.01203 eps of last 5 years 23.41
12/17/2018 524.6 0.006137 EPS GROWTH 28.49%
12/18/2018 523.1 -0.00286 10.86%
12/19/2018 524.85 0.003345 2019
12/20/2018 519.85 -0.00953 Equity 161.14
12/21/2018 516.8 -0.00587 Reserves 15,620.77
12/24/2018 517.85 0.002032 % change in reserves 11.96%
12/26/2018 513.9 -0.00763 Total equity 15,781.91
12/27/2018 517.95 0.007881 Total debt 0
12/28/2018 522 0.007819 debt to equity 0
12/31/2018 520 -0.00383 (in cr.)
1/1/2019 523 0.005769 net sales 11,968.44
1/2/2019 515.65 -0.01405 % change in sale 8.76%
1/3/2019 512.9 -0.00533 interest 16.97
1/4/2019 513.4 0.000975 % change in interset 42.61%
1/7/2019 513.65 0.000487 employment cost 1,839.84
1/8/2019 513.35 -0.00058 % change in employment cost 3.02%
1/9/2019 510.8 -0.00497 pbit 2,509.80
1/10/2019 513.55 0.005384 % change in pbit 25.44%
1/11/2019 511.05 -0.00487 np 1,888.41
1/14/2019 512.25 0.002348 % change in np 28.59%
1/15/2019 514.75 0.00488
1/16/2019 512.2 -0.00495
1/17/2019 509.75 -0.00478
1/18/2019 509.7 -9.81E-05
1/21/2019 510.8 0.002158
1/22/2019 506.95 -0.00754
1/23/2019 509.6 0.005227
1/24/2019 500.65 -0.01756
1/25/2019 506.9 0.012484
1/28/2019 491.95 -0.02949
1/29/2019 504.45 0.025409
1/30/2019 505.8 0.002676
1/31/2019 516.25 0.02066
2/1/2019 520.55 0.008329
2/4/2019 508.7 -0.02276
2/5/2019 508.85 0.000295
2/6/2019 527.95 0.037536
2/7/2019 533.85 0.011175
2/8/2019 535.05 0.002248
2/11/2019 543.5 0.015793
2/12/2019 542.2 -0.00239
2/14/2019 542.8 0.001107
2/15/2019 540.4 -0.00442
2/18/2019 541.35 0.001758
2/19/2019 539.2 -0.00397
2/20/2019 541.05 0.003431
2/21/2019 543.1 0.003789
2/22/2019 541.75 -0.00249
2/25/2019 549.05 0.013475
2/26/2019 550.35 0.002368
2/27/2019 550.95 0.00109
2/28/2019 554.85 0.007079
3/1/2019 551.65 -0.00577
3/5/2019 548.55 -0.00562
3/6/2019 547.6 -0.00173
3/7/2019 540.85 -0.01233
3/8/2019 539.5 -0.0025
3/11/2019 539.85 0.000649
3/12/2019 539.1 -0.00139
3/13/2019 533.1 -0.01113
3/14/2019 533.55 0.000844
3/15/2019 531.75 -0.00337
3/18/2019 534.55 0.005266
3/19/2019 533 -0.0029
3/20/2019 533.1 0.000188
3/22/2019 526.85 -0.01172
3/25/2019 526.85 0
3/26/2019 529.2 0.004461
3/27/2019 525.15 -0.00765
3/28/2019 525.85 0.001333
4/1/2019 525.95 0.00019
4/2/2019 525.75 -0.00038
4/3/2019 520.2 -0.01056
4/4/2019 522.1 0.003652
4/5/2019 534 0.022793
4/8/2019 525.6 -0.01573
4/9/2019 531.6 0.011416
4/10/2019 546.15 0.02737
4/11/2019 544.35 -0.0033
4/12/2019 554.35 0.018371
4/15/2019 566.1 0.021196
4/16/2019 559.3 -0.01201
4/18/2019 562 0.004827
4/22/2019 560.15 -0.00329
4/23/2019 562.05 0.003392
4/24/2019 559.8 -0.004
4/25/2019 555.25 -0.00813
4/26/2019 568.45 0.023773
4/30/2019 564.25 -0.00739
5/2/2019 564.85 0.001063
5/3/2019 564.4 -0.0008
5/6/2019 563.6 -0.00142
5/7/2019 558.9 -0.00834
5/8/2019 557.95 -0.0017
5/9/2019 557.3 -0.00117
5/10/2019 554.3 -0.00538
5/13/2019 544.3 -0.01804
5/14/2019 556.15 0.021771
5/15/2019 555.4 -0.00135
5/16/2019 550.55 -0.00873
5/17/2019 543.95 -0.01199
5/20/2019 565.6 0.039801
5/21/2019 558.75 -0.01211
5/22/2019 554.05 -0.00841
5/23/2019 563.45 0.016966
5/24/2019 570.35 0.012246
5/27/2019 578.35 0.014026
5/28/2019 577.8 -0.00095
5/29/2019 563.1 -0.02544
5/30/2019 563.3 0.000355
5/31/2019 559.1 -0.00746
6/3/2019 568.3 0.016455
6/4/2019 563.25 -0.00889
6/6/2019 560.9 -0.00417
 6/7/2019 549.6 -0.02015
6/10/2019 553.7 0.00746
6/11/2019 560.1 0.011559
6/12/2019 561.05 0.001696
6/13/2019 562.8 0.003119
6/14/2019 555.9 -0.01226
6/17/2019 544.8 -0.01997
6/18/2019 547.4 0.004772
6/19/2019 533.5 -0.02539
6/20/2019 551.35 0.033458
6/21/2019 551.75 0.000726
6/24/2019 549.75 -0.00362
6/25/2019 550.45 0.001273
6/26/2019 555.95 0.009992
6/27/2019 552 -0.0071
6/28/2019 552.45 0.000815
7/1/2019 555.9 0.006245
7/2/2019 555.15 -0.00135
7/3/2019 553.05 -0.00378
7/4/2019 551.45 -0.00289
7/5/2019 549.95 -0.00272
7/8/2019 538.75 -0.02037
7/9/2019 548.45 0.018005
7/10/2019 544.65 -0.00693
7/11/2019 552.3 0.014046
7/12/2019 556.65 0.007876
7/15/2019 550.75 -0.0106
7/16/2019 553.6 0.005175
7/17/2019 557.4 0.006864
7/18/2019 547.05 -0.01857
7/19/2019 536.85 -0.01865
7/22/2019 530.6 -0.01164
7/23/2019 528.8 -0.00339
7/24/2019 518.75 -0.01901
7/25/2019 536.2 0.033639
7/26/2019 532.45 -0.00699
7/29/2019 522.05 -0.01953
7/30/2019 520.15 -0.00364
7/31/2019 520.95 0.001538
8/1/2019 512.25 -0.0167
8/2/2019 515.7 0.006735
8/5/2019 518.9 0.006205
8/6/2019 500.2 -0.03604
8/7/2019 519 0.037585
8/8/2019 503.3 -0.03025
8/9/2019 485.2 -0.03596
8/13/2019 475.4 -0.0202
8/14/2019 478.5 0.006521
 8/16/2019 476.25 -0.0047
8/19/2019 475.9 -0.00073
8/20/2019 478.8 0.006094
8/21/2019 468.05 -0.02245
8/22/2019 463.1 -0.01058
8/23/2019 465.9 0.006046
8/26/2019 465.1 -0.00172
8/27/2019 465.2 0.000215
8/28/2019 464 -0.00258
8/29/2019 464.45 0.00097
8/30/2019 472.55 0.01744
9/3/2019 469.35 -0.00677
9/4/2019 471.15 0.003835
9/5/2019 478.35 0.015282
9/6/2019 475 -0.007
9/9/2019 474.9 -0.00021
9/11/2019 471.45 -0.00726
9/12/2019 468.1 -0.00711
9/13/2019 468.65 0.001175
9/16/2019 470.45 0.003841
9/17/2019 460.4 -0.02136
9/18/2019 458.95 -0.00315
9/19/2019 451.35 -0.01656
9/20/2019 463.4 0.026698
9/23/2019 448.9 -0.03129
9/24/2019 449.8 0.002005
9/25/2019 434.45 -0.03413
9/26/2019 438.95 0.010358
9/27/2019 439.45 0.001139
9/30/2019 425.05 -0.03277
10/1/2019 412.45 -0.02964
10/3/2019 418.1 0.013699
10/4/2019 418.35 0.000598
10/7/2019 408.55 -0.02343
10/9/2019 423.5 0.036593
10/10/2019 422.25 -0.00295
10/11/2019 441.55 0.045707
10/14/2019 440.85 -0.00159
10/15/2019 446.85 0.01361
10/16/2019 446.55 -0.00067
10/17/2019 446.3 -0.00056
10/18/2019 443.8 -0.0056
10/22/2019 453.75 0.02242
10/23/2019 454.95 0.002645
10/24/2019 446.8 -0.01791
10/25/2019 459.7 0.028872
10/29/2019 473.25 0.029476
10/30/2019 464.2 -0.01912
10/31/2019 467.15 0.006355
11/1/2019 469.05 0.004067
 240

2018 2017 2016 2015 2014

18.22 12.11 18.16 14.66 17.29
50.45% -33.31% 23.87% -15.21%

2018 2017 2016 2015 2014

161.02 160.9 160.68 160.59 160.58
13,952.50 12,639.61 11,825.20 10,920.59 9,922.09
10.39% 6.89% 8.28% 10.06%
14,113.52 12,800.51 11,985.88 11,090.15 10,091.64
174.43 324.26 1,131.68 1,380.20 876.91
0.012359 0.025331803 0.094418 0.124453 0.086895

11,004.44 10,637.08 11,828.74 9,683.29 9,034.95

3.45% -10.07% 22.16% 7.18%
11.9 39.2 147.07 136.05 127.86
-69.64% -73.35% 8.10% 6.41%
1,785.94 1,728.97 1,778.56 1,505.58 1,284.75
3.30% -2.79% 18.13% 17.19%
2,000.82 1,226.14 1,891.04 1,676.02 1,946.20
63.18% -35.16% 12.83% -13.88%
1,468.52 974.94 1,462.30 1,181.09 1,388.34
50.63% -33.33% 23.81% -14.93%