Sensex valuation aug 11 update

742 views
689 views

Published on

This file is used for implied growth rate calculation of sensex and using the average implied growth rate a sensex value has been calculated which can be used as a correct sensex value (should be, in ideal case).

1 Comment
0 Likes
Statistics
Notes
  • Be the first to like this

No Downloads
Views
Total views
742
On SlideShare
0
From Embeds
0
Number of Embeds
1
Actions
Shares
0
Downloads
14
Comments
1
Likes
0
Embeds 0
No embeds

No notes for slide

Sensex valuation aug 11 update

  1. 1. BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE Rs. No. Rs. Rs. No. Rs. Rs. No. Rs. Rs. No. Rs. May-08 May-08 May-08 Jun-08 Jun-08 Jun-08 Jul-08 Jul-08 Jul-08 Aug-08 Aug-08 Aug-08 30 days Avg. 30 days Avg. 30 days 30 days Avg. Company Name Free Float No of shares Beta EPS Beta EPS Beta EPS Beta EPS Closing Closing Avg. Closing ClosingA C C Ltd. 0.55 187745356 693.7 0.85 65.33 618.27 0.85 60.7 542.33 0.85 60.7 589.64 0.85 60.7Ambuja Cements Ltd. 0.55 1525617511 106.81 0.78 8.14 85.47 0.78 8.38 79.62 0.78 8.38Bajaj Auto Ltd. 0.55 289367020 297.7 0.91Bharat Heavy Electricals Ltd. 0.35 489520000 1748.36 1.01 58.65 1456.5 1.01 60.6 1545.32 1.01 60.6 1731.13 1.01 60.6Bharti Airtel Ltd. 0.35 3797530096 424.8 0.68 32.9 398.36 0.68 36.24 380.49 0.68 36.24 410.34 0.68 36.24Cipla Ltd. 0.65 802921357 209.23 0.51 9.02 212.38 0.51 9.27 217.03 0.51 9.27D L F Ltd. 0.25 1697403220 632.53 1.63 15.1 488.2 1.63 15.81 453.67 1.63 15.81 516.14 1.63 15.81Dr. ReddyS Laboratories Ltd. 0.75 169201575.00 660.47 0.48Grasim Industries Ltd. 0.75 91685012.00 2284.88 0.87 238.03 2152.15 0.87 238.31 1752.72 0.87 238.3 1979.47 0.87 238.31H D F C Bank Ltd. 0.80 459690703 1443.18 0.92 44.86 1148.9 0.92 40.82 1050.51 0.92 40.8 1209.86 0.92 40.79Hero Honda Motors Ltd. 0.50 199687500 801.58 0.44Hindalco Industries Ltd. 0.70 1913476324 171.44 1.33 18.91 151.54 1.33 19.71 131.06 1.33 19.71 125.06 1.33 14.22Hindustan Petroleum Corpn. Ltd. 0.50 338627250.00 245 0.78Hindustan Unilever Ltd. 0.50 2182080402 242.02 0.47 8.06 227.35 0.47 8.48 220.43 0.47 8.48 241.83 0.47 8.48Housing Development Finance Corpn. Ltd. 0.90 290951303 533.22 0.92 63.35 447.87 0.92 81.96 416.22 0.92 81.96 473.13 0.92 81.96I C I C I Bank Ltd. 1.00 1115458683 882.06 1.38 37.36 741.08 1.38 36.93 617.78 1.38 36.93 677.82 1.38 36.93I T C Ltd. 0.70 3818176790 110.48 0.47 8.2 101.03 0.47 8.19 89.47 0.47 8.19 93.91 0.47 8.19Infosys Technologies Ltd. 0.85 573901101 1842.43 0.45 76.03 1861.53 0.45 81.35 1639.48 0.45 81.3 1678.88 0.45 81.3Jaiprakash Associates Ltd. 0.55 2124634633 168.14 1.7 5.09 118.36 1.7 5.07 104.96 1.7 5.07 114.88 1.7 5.07Jindal Steel & Power Ltd. 0.45 933943010 385.21 1.45Larsen & Toubro Ltd. 0.90 603167122 1457.05 1.2 74.33 1298.31 1.2 78.62 1242.14 1.2 78.59 1343.1 1.2 78.59
  2. 2. Mahanagar Telephone Nigam Ltd. 0.45 630000000.00 102.73 1.04Mahindra & Mahindra Ltd. 0.75 578434478 327.93 1.1 37.87 280.59 1.1 36.57 259.09 1.1 36.57 281.25 1.1 36.57Maruti Suzuki India Ltd. 0.50 288910060 784.11 0.74 60.22 724.63 0.74 59.05 583.96 0.74 59.05 634.82 0.74 59.05N T P C Ltd. 0.20 8245464400 186.44 0.69 8.99 161.31 0.69 8.2 170.16 0.69 8.2 178.17 0.69 8.2Oil & Natural Gas Corpn. Ltd. 0.20 2138872530 957.96 0.9 76.28 862.49 0.9 85.54 922.65 0.9 85.54 1032.22 0.9 85.54Ranbaxy Laboratories Ltd. 0.40 420754157.00 492.15 0.8 13.26 540.95 0.8 5.97 490.07 0.8 5.96 508.66 0.8 5.96Reliance Communications Ltd. 0.35 2064026881 564.1 1.31 12.53 522.32 1.31 10.03 452.32 1.31 10.03 425.45 1.31 10.03Reliance Industries Ltd. 0.55 3270714336 1289.12 1.03 101.3 1112.06 1.03 104.6 1050.41 1.03 104.6 1120.09 1.03 104.59Reliance Infrastructure Ltd. 0.60 244870262 1368.14 1.54 42.46 1017.06 1.54 42.91 861.89 1.54 43.02 1006.08 1.54 43.02Satyam Computer Services Ltd. 0.60 1176424871.00 493.8 0.72 25.56 476.69 0.72 28.29 413.18 0.72 28.28 403.53 0.72 28.26State Bank Of India 0.45 634883509 1642.18 1.08 105.99 1289.3 1.08 109.38 1283.5 1.08 109.4 1454.47 1.08 109.38Sterlite Industries (India) Ltd. 0.45 3361207534 220.37 1.41 153.53 1.41 16.39Sun Pharmaceutical Inds. Ltd. 0.40 207116391 276.83 0.31Tata Consultancy Services Ltd. 0.30 1957220996 479.05 0.49 42.48 452.64 0.49 43.64 409.36 0.49 43.64 414.65 0.49 43.64Tata Motors Ltd. 0.65 506381356 635.6 1.16 52.61 491.72 1.16 48.97 396 1.16 48.96 412.05 1.16 48.96Tata Power Co. Ltd. 0.70 237307236 1393.62 1.01 1052.43 1.01 39.31Tata Steel Ltd. 0.70 887214196 867.51 1.45 66.21 805.45 1.45 67.8 643.35 1.45 67.8 620.48 1.45 67.8Wipro Ltd. 0.20 2449412810 298.97 0.75 20.96 288.93 0.75 20.61 244.69 0.75 20.61 258.88 0.75 20.6Zee Entertainment Enterprises Ltd. 0.6 978076130 114.4 0.95 No of Free float 30 days Avg. Sensex 30 days Avg. Sensex 30 days Sensex 30 days Avg. Sensex Company Name cost of equity shares Closing Contribution Closing Contribution Avg. Closing Contribution Closing Contribution
  3. 3. A C C Ltd. 0.1597 103259945.80 693.70 71631424401 618.27 63842526689.77 542.33 56000966405.71 589.64 60886194441.51Ambuja Cements Ltd. 0.1527 839089631.05 106.81 89623163492 85.47 71716990765.84 79.62 66808316424.20 0.00 0.00Bajaj Auto Ltd. 0.1656 159151861.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00Bharat Heavy Electricals Ltd. 0.1756 171332000.00 1748.36 299550015520 1456.50 249545058000.00 1545.32 264762766240.00 1731.13 296597965160.00Bharti Airtel Ltd. 0.1427 1329135533.60 424.80 564616774673 398.36 529474431164.90 380.49 505722779179.46 410.34 545397474857.42Cipla Ltd. 0.1258 521898882.05 209.23 109196903091 212.38 110840884569.78 217.03 113267714371.31 0.00 0.00D L F Ltd. 0.2373 424350805.00 632.53 268414614687 488.20 207168063001.00 453.67 192515229704.35 516.14 219024424492.70Dr. ReddyS Laboratories Ltd. 0.1228 126901181.25 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00Grasim Industries Ltd. 0.1617 68763759.00 2284.88 157116937664 2152.15 147989923931.85 1752.72 120523615674.48 1979.47 136115798027.73H D F C Bank Ltd. 0.1666 367752562.40 1443.18 530733143004 1148.90 422510918941.36 1050.51 386327744326.82 1209.86 444929115145.26Hero Honda Motors Ltd. 0.1188 99843750.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00Hindalco Industries Ltd. 0.2075 1339433426.80 171.44 229632466691 151.54 202977741497.27 131.06 175546144916.41 125.06 167509544355.61Hindustan Petroleum Corpn. Ltd. 0.1527 169313625.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00Hindustan Unilever Ltd. 0.1218 1091040201.00 242.02 264053549446 227.35 248047989697.35 220.43 240497991506.43 241.83 263846251807.83Housing Development Finance Corpn. Ltd. 0.1666 261856172.70 533.22 139626948407 447.87 117277524067.15 416.22 108989776201.19 473.13 123892010989.55I C I C I Bank Ltd. 0.2124 1115458683.00 882.06 983901485927 741.08 826644120797.64 617.78 689108065183.74 677.82 756080204511.06I T C Ltd. 0.1218 2672723753.00 110.48 295282520231 101.03 270025280765.59 89.47 239128594180.91 93.91 250995487644.23Infosys Technologies Ltd. 0.1198 487815935.85 1842.43 898766714688 1861.53 908083999062.85 1639.48 799764470507.36 1678.88 818984418379.85Jaiprakash Associates Ltd. 0.2443 1168549048.15 168.14 196479836956 118.36 138309465339.03 104.96 122650908093.82 114.88 134242914651.47Jindal Steel & Power Ltd. 0.2194 420274354.50 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00Larsen & Toubro Ltd. 0.1945 542850409.80 1457.05 790960189599 1298.31 704788115547.44 1242.14 674296208028.97 1343.10 729102385402.38Mahanagar Telephone Nigam Ltd. 0.1786 283500000.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00Mahindra & Mahindra Ltd. 0.1846 433825858.50 327.93 142264513778 280.59 121727197636.52 259.09 112399941678.77 281.25 122013522703.13Maruti Suzuki India Ltd. 0.1487 144455030.00 784.11 113268633573 724.63 104676448388.90 583.96 84355959318.80 634.82 91702942144.60
  4. 4. N T P C Ltd. 0.1437 1649092880.00 186.44 307456876547 161.31 266015172472.80 170.16 280609644460.80 178.17 293818878429.60Oil & Natural Gas Corpn. Ltd. 0.1646 427774506.00 957.96 409790865768 862.49 368951233679.94 922.65 394686147960.90 1032.22 441557400583.32Ranbaxy Laboratories Ltd. 0.1547 168301662.80 492.15 82829663347 540.95 91042784491.66 490.07 82479595888.40 508.66 85608323799.85Reliance Communications Ltd. 0.2055 722409408.35 564.10 407511147250 522.32 377328882169.37 452.32 326760223584.87 425.45 307349082782.51Reliance Industries Ltd. 0.1776 1798892884.80 1289.12 2318988795653 1112.06 ############### 1050.41 1889575075122.77 1120.09 2014921931335.63Reliance Infrastructure Ltd. 0.2284 146922157.20 1368.14 201010080152 1017.06 149428649201.83 861.89 126630738069.11 1006.08 147815443915.78Satyam Computer Services Ltd. 0.1467 705854922.60 493.80 348551160780 476.69 336473983054.19 413.18 291645136919.87 403.53 284833636916.78State Bank Of India 0.1826 285697579.05 1642.18 469166850364 1289.30 368349888669.17 1283.50 366692842710.68 1454.47 415538557800.85Sterlite Industries (India) Ltd. 0.2154 1512543390.30 0.00 0 0.00 0.00 0.00 0.00 153.53 232220786712.76Sun Pharmaceutical Inds. Ltd. 0.1059 82846556.40 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00Tata Consultancy Services Ltd. 0.1238 587166298.80 479.05 281282015440 452.64 265774953488.83 409.36 240362396076.77 414.65 243468505797.42Tata Motors Ltd. 0.1905 329147881.40 635.60 209206393418 491.72 161848596242.01 396.00 130342561034.40 412.05 135625384530.87Tata Power Co. Ltd. 0.1756 166115065.20 0.00 0 0.00 0.00 0.00 0.00 1052.43 174824478068.44Tata Steel Ltd. 0.2194 621049937.20 867.51 538767031020 805.45 500224671917.74 643.35 399552477097.62 620.48 385349065033.86Wipro Ltd. 0.1497 489882562.00 298.97 146460189561 288.93 141541768638.66 244.69 119869364095.78 258.88 126820797650.56Zee Entertainment Enterprises Ltd. 0.1696 586845678.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 11866140905131Calculated value of sensex 16844 14866.58 13629.87 14835.31Sensex may 2008 closing average 16844Sensex average closing calculated 16844 14866.58271 13629.8698 14835.30946
  5. 5. cost of equitymarket premimum 9.96%risk free rate 7.50% for calculation of implied growth rate No of free-float Avalible Avalible EPS*(1+g)/(r- Company Name cost of equity EPS*(1+g)/(r-g) EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap shares MarketCap MarketCap g)A C C Ltd. 0.1597 103259945.80 409.1820118 42252112358 858.3101842 88629063098.82 796.140088 82209382329.38 858.0508646 88602285772.79Ambuja Cements Ltd. 0.1527 839089631.05 53.31132767 44732982269 130.3609206 109384496764.95 120.104839 100778724942.08 0 0.00Bajaj Auto Ltd. 0.1656 159151861.00 0 0 0 0.00 0 0.00 0 0.00Bharat Heavy Electricals Ltd. 0.1756 171332000.00 334.0053304 57225801271 709.3182379 121528912335.58 665.695962 114055020564.00 709.1383949 121498099468.17Bharti Airtel Ltd. 0.1427 1329135533.60 230.5083796 306376878086 657.8690993 874397196323.38 598.723025 795784047539.81 657.6176771 874063022102.96Cipla Ltd. 0.1258 521898882.05 71.70339279 37421920539 234.959908 122625313306.83 206.851389 107955508556.60 0 0.00D L F Ltd. 0.2373 424350805.00 63.61966395 26997055612 110.9862294 47097095775.69 106.577627 45226301812.84 110.9684644 47089557192.66Dr. ReddyS Laboratories Ltd. 0.1228 126901181.25 0 0 0 0.00 0 0.00 0 0.00Grasim Industries Ltd. 0.1617 68763759.00 1472.484102 101253541897 3284.335515 225843255857.28 3051.67366 209844552382.32 3283.36671 225776637131.29H D F C Bank Ltd. 0.1666 367752562.40 269.2159969 99004872709 529.0467722 194558306119.06 493.269825 181401242019.97 528.5106775 194361155914.29Hero Honda Motors Ltd. 0.1188 99843750.00 0 0 0 0.00 0 0.00 0 0.00Hindalco Industries Ltd. 0.2075 1339433426.80 91.14658646 122084784645 171.5976109 229843575939.24 163.416685 218885770920.93 123.7770346 165791097547.99Hindustan Petroleum Corpn. Ltd. 0.1527 169313625.00 0 0 0 0.00 0 0.00 0 0.00Hindustan Unilever Ltd. 0.1218 1091040201.00 66.16753686 72191442715 237.0364361 258616280916.07 206.238916 225014948167.64 236.8995247 258466905093.78
  6. 6. Housing Development Finance Corpn. Ltd. 0.1666 261856172.70 380.1790772 99552238109 1062.240898 278154336010.43 990.89203 259471194634.42 1061.944965 278076844199.88I C I C I Bank Ltd. 0.2124 1115458683.00 175.8547974 196158760717 309.1416527 344834740743.36 294.888687 328936146211.83 309.0838359 344770248549.82I T C Ltd. 0.1218 2672723753.00 67.31684891 179919341071 228.9302372 611867282877.44 199.185934 532368977136.53 228.798008 611513870562.53Infosys Technologies Ltd. 0.1198 487815935.85 634.535136 309536351216 2397.168802 ############### 2070.3538 1009951577101.35 2394.239329 1167948099011.34Jaiprakash Associates Ltd. 0.2443 1168549048.15 20.83333333 24344771836 34.0525816 39792111813.86 32.7491738 38269015895.63 34.04733723 39785983510.00Jindal Steel & Power Ltd. 0.2194 420274354.50 0 0 0 0.00 0 0.00 0 0.00Larsen & Toubro Ltd. 0.1945 542850409.80 382.1200905 207434047709 763.9924168 414733596546.46 723.696147 392858750153.09 763.5375421 414486667604.47Mahanagar Telephone Nigam Ltd. 0.1786 283500000.00 0 0 0 0.00 0 0.00 0 0.00Mahindra & Mahindra Ltd. 0.1846 433825858.50 205.1907239 89017041945 390.2437622 169297835159.64 368.086131 159685281930.71 390.1528674 169258402657.15Maruti Suzuki India Ltd. 0.1487 144455030.00 404.9655692 58499313446 974.348163 140749493117.54 893.682033 129096864831.01 974.0079108 140700341978.85N T P C Ltd. 0.1437 1649092880.00 62.55044391 103151491687 146.4114233 241446035731.24 133.434921 220046578411.18 146.3563387 241355196170.31Oil & Natural Gas Corpn. Ltd. 0.1646 427774506.00 463.313897 198193873407 1135.711634 485828483050.95 1057.81711 452507192563.40 1135.388062 485690067214.66Ranbaxy Laboratories Ltd. 0.1547 168301662.80 85.7253685 14427722063 90.28725006 15195494314.89 83.2157157 14005343324.20 90.10701444 15165160360.83Reliance Communications Ltd. 0.2055 722409408.35 60.9803578 44052784202 88.74338028 64109052845.17 84.4537643 61010193934.90 88.72593893 64096453045.84Reliance Industries Ltd. 0.1776 1798892884.80 570.4214249 1026127042538 1198.532794 ############### 1126.06139 2025663824982.19 1198.120258 2155290007882.37Reliance Infrastructure Ltd. 0.2284 146922157.20 185.9149503 27315025548 319.809572 46987112205.52 307.234405 45139541519.43 320.5753134 47099616586.84Satyam Computer Services Ltd. 0.1467 705854922.60 174.2188778 122973252506 481.4057624 339802627174.73 440.318445 310800941917.59 480.7223706 339320251704.71State Bank Of India 0.1826 285697579.05 580.5508085 165861960494 1190.576819 340144914857.03 1121.81122 320498750950.73 1190.294438 340064239179.92Sterlite Industries (India) Ltd. 0.2154 1512543390.30 0 0 0 0.00 0 0.00 134.0793593 202800848648.13Sun Pharmaceutical Inds. Ltd. 0.1059 82846556.40 0 0 0 0.00 0 0.00 0 0.00Tata Consultancy Services Ltd. 0.1238 587166298.80 343.1230009 201470262455 1160.196588 681228336327.61 1015.68512 596376074579.12 1159.55808 680853426287.22Tata Motors Ltd. 0.1905 329147881.40 276.1157996 90882930472 493.5082461 162437193660.85 466.739659 153626369946.11 493.2983866 162368118838.86Tata Power Co. Ltd. 0.1756 166115065.20 0 0 0 0.00 0 0.00 460.0038004 76413561289.42Tata Steel Ltd. 0.2194 621049937.20 301.7500684 187401861006 538.5351044 334457192796.61 514.790029 319710314989.52 538.4389852 334397497971.28
  7. 7. Wipro Ltd. 0.1497 489882562.00 140.0133601 68590103537 334.9899596 164105739665.01 307.615107 150695276852.71 334.7121442 163969642733.82Zee Entertainment Enterprises Ltd. 0.1696 586845678.00 0 0 0 0.00 0 0.00 0 0.00Sensex value 16844 14866.58 13629.87 14835.31implied growth rate 8.31% 7.75% 8.30% 0.00 0.00 0.00
  8. 8. BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSERs. No. Rs. Rs. No. Rs. Rs. No. Rs. Rs. No. Rs. Rs. No. Rs. Rs. Sep-08 Sep-08 Sep-08 Oct-08 Oct-08 Oct-08 Nov-08 Nov-08 Nov-08 Dec-08 Dec-08 Dec-08 Jan-09 Jan-09 Jan-09 Feb-09 30 days Avg. 30 days Avg. 30 days Avg. 30 days Avg. 30 days Avg. 30 days Avg. Beta EPS Beta EPS Beta EPS Beta EPS Beta EPS Closing Closing Closing Closing Closing Closing 600.35 0.85 60.7 509.44 0.85 60.7 443.96 0.85 60.7 470.64 0.85 63.98 499.75 0.85 63.98 541.6 1670.66 1.01 58.5 1291.54 1.01 58.5 1326.44 1.01 58.5 1361.95 1.01 59.07 1385.48 1.01 59.07 1382.32 397.28 0.68 36.16 341.6 0.68 36.16 325.69 0.68 36.16 354.2 0.68 39.31 319.75 0.68 39.31 321.13 441.77 1.63 15.16 273.74 1.63 15.17 236.33 1.63 15.18 261.75 1.63 12.6 210.87 1.63 12.63 152.3 1922.58 0.87 229.55 1315.73 0.87 229.55 998.49 0.87 229.55 1126.5 0.87 205.61 1245.17 0.87 205.6 1339.92 1261.3 0.92 44.53 1076.41 0.92 44.52 973.59 0.92 44.52 962.46 0.92 49.05 958.98 0.92 49.03 899.6 114.54 1.33 14.68 70.15 1.33 14.68 56.56 1.33 14.68 52.22 1.33 14.69 49.97 1.33 14.69 43.26 246.87 0.47 8.58 235.67 0.47 8.58 238.1 0.47 8.58 247.62 0.47 8.83 252.85 0.47 8.83 257.28 448.8 0.92 78.01 357.11 0.92 77.95 314.57 0.92 77.95 302.86 0.92 74.36 307.02 0.92 74.36 284.05 631.42 1.38 37.03 405.36 1.38 37.03 389.54 1.38 37.03 413.31 1.38 37.41 427.77 1.38 37.41 386.99 95.7 0.47 8.27 82.62 0.47 8.27 84.06 0.47 8.27 86.51 0.47 8.46 85.72 0.47 8.46 90.26 1616.59 0.45 86.79 1300.26 0.45 86.79 1247.25 0.45 86.79 1149.67 0.45 94 1226.63 0.45 94 1251.04 96.44 1.7 5.89 51.13 1.7 5.84 48.21 1.7 5.84 51.82 1.7 5.94 48.41 1.7 5.94 46.61 1291.77 1.2 82.41 883.44 1.2 41.2 808.08 1.2 41.2 768.12 1.2 43.28 722.81 1.2 43.27 654.55
  9. 9. 277.78 1.1 30.61 207.34 1.1 30.61 167.44 1.1 30.61 139.79 1.1 22.71 149.56 1.1 22.71 146.93 694.16 0.74 53.15 637.38 0.74 53.15 556.12 0.74 53.15 507.91 0.74 44.38 559.46 0.74 44.38 613.52 175.36 0.69 8.43 155.19 0.69 8.43 149.76 0.69 8.43 172.5 0.69 9.01 179.66 0.69 9.01 180.43 1043.36 0.9 84.57 812.43 0.9 84.57 707.83 0.9 84.57 677.36 0.9 75.82 660.53 0.9 75.82 681.88 388.92 0.8 -12.24 242.07 0.8 -12.23 211.07 0.8 -10.89 217.3 0.8 -38.52 218.95 0.8 -38.52 208.23 375.54 1.31 8.42 249.03 1.31 8.42 214.69 1.31 8.42 215.49 1.31 8.23 191.05 1.31 8.23 164 1011.96 1.03 106.51 703.53 1.03 98.39 600.8 1.03 98.39 621.08 1.03 99.12 606.26 1.03 99.12 655.52 920.93 1.54 44.87 528.03 1.54 44.93 512.09 1.54 45.34 579.15 1.54 47.35 548.52 1.54 47.35 529.15 373.6 0.72 30.93 286.72 0.72 30.92 260.27 0.72 30.91 190.99 0.72 30.91 63.25 0.72 1517.85 1.08 119.59 1350.98 1.08 119.59 1174.82 1.08 119.59 1217.9 1.08 130.14 1177.62 1.08 130.1 1099.98 126.72 1.41 19.91 70.77 1.41 19.91 60.26 1.41 19.91 66.53 1.41 19.32 67.25 1.41 19.32 65.77 219.15 0.31 52.55 211.45 384.23 0.49 43.62 272.12 0.49 43.62 258.52 0.49 43.62 251.09 0.49 44.09 253.47 0.49 44.09 247.86 402.78 1.16 37.98 243.62 1.16 37.98 151.96 1.16 37.98 158.78 1.16 17.57 155.81 1.16 17.57 138.64 1015.21 1.01 39.51 741.08 1.01 39.51 702.71 1.01 39.51 716.83 1.01 35.86 758.6 1.01 35.86 759.53 509.73 1.45 75.97 265.19 1.45 75.97 181.83 1.45 75.97 208.82 1.45 67.73 203.57 1.45 67.73 178.59 241.99 0.75 21.23 165.86 0.75 21.22 148.46 0.75 21.22 142.95 0.75 20.73 140.64 0.75 20.73 131.7930 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. Closing Contribution Closing Contribution Closing Contribution Closing Contribution Closing Contribution Closing
  10. 10. 600.35 61992108461.03 509.44 52604746788.35 443.96 45843285537.37 470.64 48598260891.31 499.75 51604157913.55 541.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.001670.66 286237519120.00 1291.54 221282131280.00 1326.44 227261618080.00 1361.95 233345617400.00 1385.48 237377059360.00 1382.32 397.28 528038964788.61 341.60 454032698277.76 325.69 432886151938.18 354.20 470779806001.12 319.75 424991086868.60 321.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 441.77 187465455124.85 273.74 116161789360.70 236.33 100286825745.65 261.75 111073823208.75 210.87 89482854250.35 152.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.001922.58 132203827778.22 1315.73 90474540629.07 998.49 68659925723.91 1126.50 77462374513.50 1245.17 85622569794.03 1339.921261.30 463846306955.12 1076.41 395852535692.98 973.59 358040217227.02 962.46 353947131207.50 958.98 352667352290.35 899.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 114.54 153418704705.67 70.15 93961254890.02 56.56 75758354619.81 52.22 69945213547.50 49.97 66931488337.20 43.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 246.87 269345094420.87 235.67 257125444169.67 238.10 259776671858.10 247.62 270163374571.62 252.85 275869514822.85 257.28 448.80 117521050307.76 357.11 93511457832.90 314.57 82372096246.24 302.86 79305760463.92 307.02 80395082142.35 284.05 631.42 704322921619.86 405.36 452162331740.88 389.54 434515775375.82 413.31 461030228270.73 427.77 477159760826.91 386.99 95.70 255779663162.10 82.62 220820436472.86 84.06 224669158677.18 86.51 231217331872.03 85.72 229105880107.16 90.261616.59 788598363735.75 1300.26 634287548748.32 1247.25 608428425988.91 1149.67 560827346968.67 1226.63 598369661391.69 1251.04 96.44 112694870203.59 51.13 59747912831.91 48.21 56335749611.31 51.82 60554211675.13 48.41 56569459420.94 46.61 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.001291.77 701237873867.35 883.44 479575766033.71 808.08 438666559151.18 768.12 416974256775.58 722.81 392377704707.54 654.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 277.78 120508146974.13 207.34 89949453501.39 167.44 72639801747.24 139.79 60644516759.72 149.56 64882995397.26 146.93 694.16 100274903624.80 637.38 92072747021.40 556.12 80334331283.60 507.91 73370154287.30 559.46 80816811083.80 613.52
  11. 11. 175.36 289184927436.80 155.19 255922724047.20 149.76 246968149708.80 172.50 284468521800.00 179.66 296276026820.80 180.43 1043.36 446322808580.16 812.43 347536841909.58 707.83 302791628581.98 677.36 289757339384.16 660.53 282557894448.18 681.88 388.92 65455882696.18 242.07 40740783514.00 211.07 35523431967.20 217.30 36571951326.44 218.95 36849649070.06 208.23 375.54 271293629211.76 249.03 179901614961.40 214.69 155094075878.66 215.49 155672003405.34 191.05 138016317465.27 164.00 1011.96 1820407643702.21 703.53 1265575111243.34 600.80 1080774845187.84 621.08 1117256392891.58 606.26 1090596800338.85 655.52 920.93 135305022230.20 528.03 77579306666.32 512.09 75237367480.55 579.15 85089967342.38 548.52 80589741667.34 529.15 373.60 263707399083.36 286.72 202382723407.87 260.27 183712860705.10 190.99 134811231667.37 0.00 0.00 0.00 1517.85 433646070361.04 1350.98 385971715344.97 1174.82 335643229819.52 1217.90 347951081525.00 1177.62 336443183040.86 1099.98 126.72 191669498418.82 70.77 107042695731.53 60.26 91145864699.48 66.53 100629511756.66 67.25 101718542997.68 65.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 219.15 18155822835.06 211.45 384.23 225606906987.92 272.12 159779693229.46 258.52 151794231565.78 251.09 147431585965.69 253.47 148829041756.84 247.86 402.78 132574183670.29 243.62 80187006866.67 151.96 50017312057.54 158.78 52262100608.69 155.81 51284531400.93 138.64 1015.21 168641675341.69 741.08 123104552518.42 702.71 116730717466.69 716.83 119076262187.32 758.60 126014888460.72 759.53 509.73 316567784488.96 265.19 164696232846.07 181.83 112925510081.08 208.82 129687647886.10 203.57 126427135715.80 178.59 241.99 118546681178.38 165.86 81251921733.32 148.46 72727965154.52 142.95 70028712237.90 140.64 68897083519.68 131.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13999.71 10327.29 9336.86 9439.59 9179.74 9069.6713999.71015 10327.29023 9336.856654 9439.58819 9179.743376 9069.673905
  12. 12. EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) 804.1942074 83041050270.47 629.2610706 64977464042.76 570.7093977 58931421476.50 612.7676309 63274352352.50 610.2505172 63014435335.35 603.741802 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 648.1386013 111046882831.66 524.5230774 89867587889.58 481.2343438 82450842592.39 493.9446497 84628524717.49 492.1479417 84320691146.75 487.4941638 604.9211191 804022154381.29 449.4544827 597385923677.67 400.8642556 532802926288.99 445.2564796 591806208587.71 443.1264279 588975081258.82 437.6319563 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 102.7602645 43606400961.28 89.27908964 37885653557.52 84.11085747 35692510078.49 70.62847115 29971248588.91 70.61474414 29965423519.64 70.19733544 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 2968.574392 204130334061.60 2334.1111 160502253165.28 2120.372095 145804755716.42 1934.085915 132995017754.08 1926.268973 132457495411.96 1906.051227 543.4120925 199841189454.31 432.0048593 158870893982.72 393.9460223 144874659147.04 441.6875193 162431717012.38 439.7916119 161734492184.74 435.2625604 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 122.5203235 164107816756.14 103.6247714 138798482606.38 96.59834833 129387056731.32 97.97131132 131226049242.86 97.67918734 130834768626.58 96.92074591 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 212.4882712 231833246086.34 141.4046286 154278134446.39 122.1344388 133253582664.74 129.1564962 140914929571.67 128.3742097 140061423575.22 126.3655094
  13. 13. 951.9779325 249281297907.17 756.3966483 198067131375.00 689.7594887 180617779801.16 669.6000803 175338914258.40 666.9978433 174657502451.85 660.2636474297.5842384 331942922598.72 252.9828212 282191884580.33 236.280395 263561018241.69 241.8469638 269770295767.88 241.1450129 268987298522.76 239.3220166 204.810956 547403107003.07 136.2956036 364280497142.94 117.7216561 314637466374.45 123.7445026 330734871363.45 122.9949959 328731647171.38 121.07046542252.454482 1098783191258.23 1476.183686 720105926096.77 1269.787604 619422628336.39 1414.180822 689859941342.22 1405.387886 685570606927.57 1382.82302838.24830854 44695024541.00 33.08619605 38662842901.12 31.20864229 36468829240.88 32.10148795 37512163192.56 32.02151832 37418714748.64 31.81352529 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0764.4091058 414959796361.72 318.3370022 172809372077.94 295.0938551 160191820163.99 314.5103776 170732087368.26 313.4273157 170144146754.13 310.8062222 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0310.5351631 134718183732.08 255.0718989 110656785538.26 235.2545392 102059502427.66 177.2484547 76894963015.79 176.6419577 76631848929.97 162.350071813.7040837 117543647817.61 617.2809873 89169343544.05 554.1860143 80054957319.35 472.2407674 68217554226.62 470.1067733 67909288035.29 464.5968815138.8795344 229025251365.27 103.5692609 170795330804.98 92.47951691 152507312883.82 100.9696417 166508317181.59 100.4913111 165719505569.31 99.257250071055.834535 451659096700.65 835.9118583 357581782258.78 761.1378583 325595371315.08 694.6132713 297137848990.18 691.8717665 295965103116.62 684.7787134-172.7330622 -29071261582.19 -133.2915679 -22433192514.27 -107.176861 -18038043928.09 -386.4801095 -65045245067.49 -384.8244251 -64766590634.42 -380.545896271.37440647 51561542752.45 60.23685838 43515673226.59 56.10751272 40532595064.57 55.59129692 40159675918.93 55.42369714 40038600262.19 54.98860985 1156.38665 2080215717150.76 867.5347037 1560602005750.00 796.9199574 1433573641059.80 815.9005431 1467717681766.37 812.9739769 1462453102653.20 805.3922939322.3082741 47354226906.85 278.3058072 40889289553.49 263.7210018 38746458488.21 278.7567229 40955539069.40 278.0100809 40845840802.51 276.535884487.3077307 343968560529.96 367.1338248 259143217502.49 328.808856 232091349631.78 335.6849432 236944869576.07 0 0.00 01236.399901 353236458341.91 1012.42837 289248334388.44 932.7378612 266480948835.51 1030.990409 294551464004.08 1027.4158 293530206750.21 1018.151272156.5172177 236739083151.66 133.4461681 201843119455.49 124.7718566 188722846961.94 122.6431174 185503036646.49 122.2927037 184973020681.55 121.3825158 0 0.00 0 0.00 0 0.00 0 0.00 980.3996516 81222735030.16 961.07360861033.010432 606548911733.24 697.2463889 409399581509.44 604.5662793 354980944599.48 627.492655 368442539733.04 623.7874846 366266988541.12 614.2684097364.7925623 120070699026.01 302.2544769 99486420709.28 279.6436373 92044110760.86 131.2991779 43216846227.22 130.8667889 43074526305.65 129.7454374437.7428399 72715680395.84 354.2548169 58847062000.20 325.0182722 53990431477.53 299.8621151 49811614795.94 298.7713762 49630426629.21 295.8636494580.3611485 360433254845.33 496.6475339 308442919764.91 465.0120072 288795677856.34 419.8372014 260739867538.23 418.6619546 260009980614.24 415.6086527
  14. 14. 320.4901507 157002536144.15 243.7815748 119424342452.76 219.0866669 107326737698.64 218.3805543 106980825413.36 217.4026946 106501789025.12 214.8775249 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 13999.71 10327.29 9336.86 9439.59 9179.74 9069.67 7.83% 5.76% 4.82% 5.00% 4.96% 4.85% 0.00 0.00 0.00 0.00 0.00 0.00
  15. 15. BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSENo. Rs. Rs. No. Rs. Rs. No. Rs. Rs. No. Rs. Rs. No. Rs. Rs. No. Rs. Feb-09 Feb-09 Mar-09 Mar-09 Mar-09 Apr-09 Apr-09 Apr-09 May-09 May-09 May-09 Jun-09 Jun-09 Jun-09 Jul-09 Jul-09 Jul-09 30 days Avg. 30 days Avg. 30 days Avg. 30 days Avg. 30 days Avg. Beta EPS Beta EPS Beta EPS Beta EPS Beta EPS Beta EPS Closing Closing Closing Closing Closing 0.85 63.98 549.11 0.85 66.48 617.6 0.85 66.48 678.51 0.85 66.48 810.94 0.85 78.54 809.71 0.85 78.54 1.01 59.07 1409.33 1.01 62.53 1587.76 1.01 62.53 1871.58 1.01 62.53 2176.57 1.01 63.94 2156.18 1.01 63.94 0.68 39.31 295.67 0.68 40.79 343.29 0.68 40.79 402.51 0.68 40.79 404.89 0.68 44.17 406.69 0.68 22.08 1.63 12.64 160.22 1.63 9.13 223.42 1.63 9.13 299.85 1.63 9.13 359.76 1.63 5.52 341.41 1.63 5.52 0.87 205.61 1471.98 0.87 179.76 1641.59 0.87 179.76 1981.57 0.87 179.76 2323.72 0.87 181.54 2617.58 0.87 181.5 0.92 49.02 871.72 0.92 52.77 1066.66 0.92 52.77 1280.22 0.92 52.77 1479.48 0.92 56 1431.56 0.92 55.93 1543.68 0.44 75.57 1.33 14.69 44.79 1.33 12.23 56.27 1.33 12.23 73.85 1.33 12.23 90.24 1.33 10.96 84.56 1.33 10.96 0.47 8.83 234.35 0.47 9.25 235.54 0.47 9.25 230.71 0.47 9.25 256.26 0.47 9.41 273.28 0.47 9.41 0.92 74.36 275.9 0.92 80.24 340.26 0.92 80.24 402 0.92 80.23 468.52 0.92 83.61 480.27 0.92 83.61 1.38 37.41 321.01 1.38 33.76 410.28 1.38 33.76 627.6 1.38 33.76 727.43 1.38 35.11 719.54 1.38 35.1 0.47 8.46 86.39 0.47 8.65 93.78 0.47 8.65 94.61 0.47 8.65 97.73 0.47 8.99 110.17 0.47 8.99 0.45 94 1275.18 0.45 101.62 1405.67 0.45 101.62 1570.33 0.45 101.62 1736.26 0.45 105.1 1868.57 0.45 105.1 1.7 5.94 50.24 1.7 7.54 75.47 1.7 7.54 107.11 1.7 7.54 142.88 1.7 8.88 143.11 1.7 8.88 1.2 43.27 610.79 1.2 46.26 824.71 1.2 46.26 1141.82 1.2 46.21 1514.84 1.2 64.9 1456.63 1.2 64.9
  16. 16. 1.1 21.06 175.87 1.1 29.64 223.31 1.1 29.64 288.28 1.1 29.64 364.39 1.1 37.35 382.33 1.1 37.35 0.74 44.38 711.71 0.74 42.18 808.37 0.74 42.18 908.96 0.74 42.18 1062.45 0.74 46.26 1201.25 0.74 46.26 0.69 9.01 177.65 0.69 9.95 189.11 0.69 9.95 199.95 0.69 9.95 210.78 0.69 10.32 203.78 0.69 10.32 0.9 75.82 725.46 0.9 72.6 858.93 0.9 72.6 960.46 0.9 72.6 1096.5 0.9 61.94 1065.73 0.9 61.94 0.8 -38.52 151.74 0.8 -69.83 180.32 0.8 -69.83 210.72 0.8 -69.83 274.96 0.8 -54.22 260.94 0.8 1.31 8.23 154.74 1.31 8.46 212.78 1.31 8.46 268.26 1.31 8.46 317.66 1.31 10.75 269.45 1.31 10.75 1.03 99.12 670.28 1.03 99.63 859.73 1.03 99.63 1028.32 1.03 99.63 1073.01 1.03 96.84 960.37 1.03 96.84 1.54 47.43 484.34 1.54 50.39 653.42 1.54 50.56 968.72 1.54 50.56 1226.6 1.54 54.69 1136.14 1.54 54.69 1.08 130.14 990.04 1.08 143.67 1217.66 1.08 143.67 1528.95 1.08 143.67 1746.85 1.08 154.53 1671.31 1.08 154.5 1.41 19.32 74.76 1.41 16.67 97.58 1.41 16.67 129.47 1.41 16.67 159.8 1.41 12.64 152.47 1.41 10.66 0.31 52.55 205.96 0.31 61.09 233.78 0.31 61.09 260.13 0.31 61.09 255.21 0.31 53.4 238.97 0.31 53.4 0.49 44.09 251.61 0.49 43.66 288.74 0.49 43.66 324.53 0.49 43.66 375.86 0.49 22.74 441.64 0.49 22.74 1.16 17.57 160.12 1.16 22.26 231.44 1.16 22.26 300.57 1.16 22.26 347.08 1.16 22.96 323.23 1.16 22.96 1.01 35.85 689.31 1.01 41.65 861.41 1.01 41.59 983 1.01 41.59 1133.71 1.01 49.94 1153.15 1.01 46.81 1.45 67.73 176.3 1.45 71.2 248.99 1.45 71.2 319.26 1.45 71.2 428.32 1.45 61.64 405.82 1.45 56.57 0.75 20.73 136.18 0.75 20.3 170.23 0.75 20.3 224.58 0.75 20.29 235.93 0.75 24.74 254.93 0.75 24.73 Sensex 30 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. SensexContribution Closing Contribution Closing Contribution Closing Contribution Closing Contribution Closing Contribution
  17. 17. 55925586645.28 549.11 56701068838.24 617.60 63773342526.08 678.51 70062905824.76 810.94 83737620447.05 809.71 83610610713.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00236835650240.00 1409.33 241463327560.00 1587.76 272034096320.00 1871.58 320661544560.00 2176.57 372916091240.00 2156.18 369422631760.00426825293904.97 295.67 392985503219.51 343.29 456278937329.54 402.51 534990343629.34 404.89 538153686199.30 406.69 540546130159.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 64628627601.50 160.22 67989485977.10 223.42 94808456853.10 299.85 127241588879.25 359.76 152664445606.80 341.41 144877608335.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 92137935959.28 1471.98 101218877972.82 1641.59 112881899136.81 1981.57 136260201921.63 2323.72 159787722063.48 2617.58 179994640283.22330830205135.04 871.72 320577263695.33 1066.66 392266948209.58 1280.22 470804185435.73 1479.48 544082561019.55 1431.56 526459858229.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1543.68 154126800000.00 57943890043.37 44.79 59993223186.37 56.27 75369918926.04 73.85 98917158569.18 90.24 120870472434.43 84.56 113262490570.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00280702822913.28 234.35 255685271104.35 235.54 256983608943.54 230.71 251713884772.71 256.26 279589961908.26 273.28 298159466129.28 74380245855.44 275.90 72246118047.93 340.26 89099181322.90 402.00 105266181425.40 468.52 122684854033.40 480.27 125761664062.63431671355734.17 321.01 358073391829.83 410.28 457650388461.24 627.60 700061869450.80 727.43 811418109774.69 719.54 802617140765.82241240045945.78 86.39 230896605021.67 93.78 250648033556.34 94.61 252866394271.33 97.73 261205292380.69 110.17 294453975868.01610277248385.78 1275.18 622053125077.20 1405.67 685708226546.27 1570.33 766031998543.33 1736.26 846975296778.92 1868.57 911518223251.23 54466071134.27 50.24 58707904179.06 75.47 88190396663.88 107.11 125163288547.35 142.88 166962287999.67 143.11 167231054280.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00355322735734.59 610.79 331567601801.74 824.71 447694161466.16 1141.82 619837454917.84 1514.84 822331514781.43 1456.63 790732192426.97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 63742033389.41 175.87 76296953734.40 223.31 96877652461.64 288.28 125063318488.38 364.39 158081804578.82 382.33 165864640480.31 88626050005.60 711.71 102810089401.30 808.37 116773112601.10 908.96 131303844068.80 1062.45 153476246623.50 1201.25 173526604787.50
  18. 18. 297545828338.40 177.65 292961350132.00 189.11 311859954536.80 199.95 329736121356.00 210.78 347595797246.40 203.78 336052147086.40 291690880151.28 725.46 310333293122.76 858.93 367428356438.58 960.46 410860302032.76 1096.50 469054745829.00 1065.73 455892124279.38 35045455244.84 151.74 25538094313.27 180.32 30348155836.10 210.72 35464526385.22 274.96 46276225203.49 0.00 0.00 118475142969.40 154.74 111785631848.08 212.78 153714273908.71 268.26 193793547883.97 317.66 229480572656.46 269.45 194653215079.911179210263844.10 670.28 1205761922823.74 859.73 1546562179849.10 1028.32 1849837531297.54 1073.01 1930230054319.25 960.37 1727602759775.38 77743859482.38 484.34 71160277618.25 653.42 96001875957.62 968.72 142326432122.78 1226.60 180214718021.52 1136.14 166924139681.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 314261623003.42 990.04 282852031162.66 1217.66 347882514106.02 1528.95 436817313488.50 1746.85 499070815963.49 1671.31 477489220842.06 99479978780.03 74.76 113077743858.83 97.58 147593984025.47 129.47 195828992742.14 159.80 241704433769.94 152.47 230617490719.04 17517904350.78 205.96 17063076756.14 233.78 19367867955.19 260.13 21550874716.33 255.21 21143269658.84 238.97 19797841582.91 145535038820.57 251.61 147736912441.07 288.74 169538397115.51 324.53 190553078949.56 375.86 220692325066.97 441.64 259316124202.03 45633062277.30 160.12 52703158769.77 231.44 76177985671.22 300.57 98931978712.40 347.08 114240646676.31 323.23 106390469704.92 126169375471.36 689.31 114504775593.01 861.41 143093178313.93 983.00 163291109091.60 1133.71 188326310567.89 1153.15 191555587435.38 110913308284.55 176.30 109491103928.36 248.99 154635223863.43 319.26 198276402950.47 428.32 266008109101.50 405.82 252034485514.50 64561622845.98 136.18 66712207293.16 170.23 83392708529.26 224.58 110017825773.96 235.93 115577992852.66 254.93 124885761530.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8901.62 10794.79 13078.62 14854.45 14742.05 8901.616683 10794.78773 13078.61904 14854.44583 14742.05416
  19. 19. Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap 62342345747.68 606.5465773 62631966693.50 726.8552768 75055036483.66 861.166625 88924019019.86 1134.843614 117183890097.67 1147.369894 118477353086.63 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 83523350071.99 500.8319925 85808546934.74 587.3494065 100631748519.40 679.6708912 116449373127.99 762.0906241 130570510812.98 769.1120378 131773503658.25 581672183795.85 436.7098762 580446614358.75 540.0772029 717835801302.19 663.5797932 881987482520.00 824.1217259 1095369469961.00 417.7710471 555274343641.26 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 29788295804.79 49.63608344 21063111965.88 55.47393164 23540407548.15 61.1269538 25939272053.23 39.19447023 16632204995.55 39.42012183 16727960431.74 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 131067247188.78 1612.050845 110850675812.44 1925.917054 132433296131.38 2274.062638 156373095173.78 2555.303451 175712270645.59 2582.81931 177604364581.13 160068921915.89 453.8372117 166899797522.47 538.3348683 197974027264.07 630.663127 231927980978.72 740.3885156 272279773771.57 746.9697708 274700047233.32 0.00 0 0.00 0 0.00 0 0.00 0 0.00 2451.344848 244751462179.59 129818886819.72 78.72621075 105448518237.41 89.62399146 120045370001.26 100.5706795 134707729929.88 96.74560381 129584295636.50 97.42214912 130490483035.53 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 137869850801.97 126.0393215 137513966682.27 165.651058 180731963579.00 220.0236158 240054610060.93 274.2490616 299216751283.00 280.2182444 305729369711.60
  20. 20. 172894111671.61 690.0871303 180703574782.16 818.5709652 214347860043.53 958.842196 251078747663.78 1105.426496 289462751493.39 1116.648356 292401264671.46 266953821496.36 210.8503519 235194855834.34 239.184733 266800687251.23 267.4442917 298323057403.14 297.8493932 332238691845.17 299.7734913 334384943856.75 323587908736.78 117.863798 315017372425.24 154.9061245 414021278372.82 205.7518137 549917759806.06 262.0084021 700276079763.43 267.7111602 715517976758.22 674563109598.48 1421.581261 693469993405.55 1883.057807 918585606608.42 2528.452491 1233419418185.64 3236.31067 1578723917964.31 3310.690845 1615007753104.88 37175664690.52 39.55724719 46224583547.87 44.05651908 51482203441.53 48.38373112 56538762947.31 60.2997119 70463170944.54 60.63351469 70853235875.95 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 168721285090.82 323.5883597 175660073678.88 372.2466374 202074239675.81 421.7058887 228923214510.06 640.3632205 347621436659.65 645.3187752 350311561560.19 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 70431658909.23 222.1400761 96370109223.96 257.9675436 111912991054.98 295.4339695 128166895459.22 405.2488104 175807413094.42 408.6710066 177292050276.39 67113356461.32 425.5404087 61471452507.68 519.7730552 75083832277.04 629.3580269 90913932651.41 782.6572914 113058782502.42 792.6947317 114508741248.14 163684424374.54 105.4517164 173899674675.80 130.1271636 214591778911.29 159.4684204 262978236740.34 189.3065137 312184023853.40 191.9300859 316510538054.74 292930875823.90 634.7865352 271545496528.06 755.0730755 323001011851.52 887.2758719 379553997773.72 839.3029097 359032387592.91 848.0223659 362762348666.71 -64046507110.51 -666.0684687 -112100430828.59 -804.72149 -135435964861.44 -962.2204488 -161943301519.42 -839.1083513 -141223330796.62 0 0.00 39724289110.50 55.13465988 39829797023.00 62.86030289 45410874217.65 70.64383751 51033772861.50 96.45565816 69680474939.90 97.14023122 70175016966.111448814467047.99 785.9842543 1413901482661.50 919.6373239 1654329038615.41 1061.579047 1909666993865.83 1129.495294 2031841046990.13 1139.694214 2050187813275.33 40629248616.70 287.3489613 42217929260.44 323.8016669 47573639400.34 358.4933326 52670613763.32 412.5324913 60610163536.80 415.0381114 60978294651.93 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 290883353525.57 1092.353925 312082871905.98 1271.153587 363165502521.16 1458.92473 416811263348.54 1710.746756 488756206620.38 1725.464729 492961095801.85 183596321904.47 102.2871437 154713743045.38 115.7973305 175148486907.44 129.2173718 195446881616.18 104.7803498 158484825569.34 88.95089859 134542093726.25 79621638915.63 1050.709573 87047669906.19 1495.784731 123920614043.76 2242.811286 185809191681.28 2721.869646 225497527156.96 2825.644687 234094931938.97 360677708579.30 579.8463266 340466221435.92 756.4741441 444176123312.60 994.7303371 584072130355.41 629.0716952 369369698948.44 642.0772965 377006149732.69 42705435857.86 159.9742737 52655193263.06 184.6954399 60792112734.88 210.2418994 69200675783.99 235.0641146 77370855314.69 236.9458081 77990210732.59 49147409416.39 333.5943145 55415041305.91 390.6582731 64894224508.50 452.0632075 75094509186.48 595.2268653 98876149542.35 563.0612213 93532951485.04 258113727671.82 426.897885 265124904651.97 482.03172 299365769461.00 536.5157632 333203081061.36 495.8708604 307960566697.43 458.0119763 284448309131.51
  21. 21. 105264752408.06 202.8498305 99372594678.09 247.2948969 121145457642.67 298.6201482 146288803276.73 412.1640514 201911981457.95 417.2039574 204380943543.73 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 8901.62 10794.79 13078.62 14854.45 14742.05 4.51% 6.25% 7.66% 8.46% 8.54% 0.00 0.00 0.00 0.00 0.00
  22. 22. BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSERs. No. Rs. Rs. No. Rs. Rs. No. Rs. Rs. No. Rs. Rs. No. Rs. Rs. Aug-09 Aug-09 Aug-09 Sep-09 Sep-09 Sep-09 Oct-09 Oct-09 Oct-09 Nov-09 Nov-09 Nov-09 Dec-09 Dec-09 Dec-09 Jan-10 30 days Avg. 30 days Avg. 30 days Avg. 30 days Avg. 30 days Avg. 30 days Avg. Beta EPS Beta EPS Beta EPS Beta EPS Beta EPS Closing Closing Closing Closing Closing Closing 822.37 0.85 78.54 802.35 0.85 86.65 780.42 0.85 86.64 748.72 0.85 86.64 839.48 0.85 85.58 918.85 2258.51 1.01 63.94 2254.75 1.01 68.88 2405 1.01 68.88 2241.19 1.01 68.88 2306.85 1.01 75.22 2382.62 405.1 0.68 22.08 419.21 0.68 23.91 339.67 0.68 23.91 296.49 0.68 23.91 321.68 0.68 24.68 322.9 386.72 1.63 5.52 419.67 1.63 1.98 428.28 1.63 1.98 369.69 1.63 1.98 372.67 1.63 2.34 367.84 2654.7 0.87 181.54 2718.7 0.87 209.33 2342.91 0.87 209.31 2284.04 0.87 209.31 2419.23 0.87 238.36 2688.86 1442.3 0.92 55.93 1516.25 0.92 59.58 1671.54 0.92 59.58 1719.37 0.92 55.93 1733.89 0.92 60.25 1694.74 1484.05 0.44 75.57 1625.7 0.44 90.13 1621.03 0.44 90.13 1616.92 0.44 90.13 1688.96 0.44 101.92 1647.84 106 1.33 10.96 121.68 1.33 8.75 130.83 1.33 8.75 130.18 1.33 8.75 146.88 1.33 7.16 164.59 265.59 0.47 9.41 262.89 0.47 9.92 281.28 0.47 9.92 275.79 0.47 9.92 268.44 0.47 9.94 260.06 482.44 0.92 83.57 512.56 0.92 88.07 546.33 0.92 87.95 549.44 0.92 87.86 534.45 0.92 92.13 505.84 743.82 1.38 35.1 819.93 1.38 35.33 898.22 1.38 35.33 882.45 1.38 35.32 855.14 1.38 33.78 853.15 116.7 0.47 8.99 114.96 0.47 9.53 125.92 0.47 9.52 128.7 0.47 9.51 126.28 0.47 10.12 126.07 2067.45 0.45 105.1 2263.74 0.45 105.89 2235.1 0.45 105.89 2332.31 0.45 105.89 2496.2 0.45 103.62 2585.53 147.51 1.7 8.87 155.88 1.7 13.64 159.1 1.7 13.64 151.04 1.7 13.64 148.71 1.7 14.55 154.66 1505.24 1.2 64.75 1615.72 1.2 66.8 1638.77 1.2 65.39 1612.56 1.2 65.39 1657.85 1.2 66.92 1608.47
  23. 23. 408.52 1.1 37.35 425.36 1.1 52.89 457.56 1.1 52.89 506.58 1.1 52.7 522.17 1.1 65.93 564.01 1369.73 0.74 46.26 1563.24 0.74 55.73 1510.87 0.74 55.73 1518.77 0.74 55.73 1575.13 0.74 72.14 1446.08 209.36 0.69 10.32 208.32 0.69 10.37 212.79 0.69 10.37 212.5 0.69 10.37 214.64 0.69 10.51 227.23 1171.07 0.9 61.94 1165.51 0.9 63.25 1194.14 0.9 63.25 1165.67 0.9 63.25 1185.27 0.9 67.29 1176.95 260.45 1.31 10.75 298.93 1.31 7.62 237.5 1.31 7.62 172.84 1.31 7.62 176.36 1.31 5.63 180.41 998.99 1.03 96.84 1047.42 1.03 91.15 1056 1.03 91.15 1038.72 1.03 45.8 1063.3 1.03 47.47 1076.74 1148.78 1.54 54.69 1186.43 1.54 55.49 1245.19 1.54 55.49 1096.8 1.54 55.49 1067.74 1.54 56.25 1116.89 1764.52 1.08 154.53 1979.26 1.08 158.16 2255.72 1.08 158.16 2279.72 1.08 158.16 2241.27 1.08 158.17 2176.63 162.6 1.41 10.66 183.1 1.41 7.64 201.35 1.41 7.64 208.05 1.41 7.64 211.83 1.41 8.91 213.73 239.19 0.31 53.4 246.46 0.31 48.57 274.92 0.31 48.57 286.69 0.31 48.57 297.79 0.31 51.53 301.71 524 0.49 22.74 568.9 0.49 24.19 613.12 0.49 24.19 662.69 0.49 24.19 716.83 0.49 26.11 754.32 450.08 1.16 22.96 569.75 1.16 31.46 561.24 1.16 29.5 617.51 1.16 29.5 730.6 1.16 46.58 781.14 1292.79 1.01 46.81 1296.66 1.01 43.44 1368.03 1.01 43.42 1322.8 1.01 43.42 1346.67 1.01 44.81 1409.49 453.86 1.45 56.57 479.57 1.45 40.78 529.53 1.45 40.78 526.91 1.45 40.78 574.02 1.45 48.96 628.73 309.68 0.75 24.73 337.2 0.75 27.31 353.13 0.75 27.31 374.65 0.75 27.3 398.06 0.75 30.69 418.6430 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. Sensex 30 days Avg. Closing Contribution Closing Contribution Closing Contribution Closing Contribution Closing Contribution Closing
  24. 24. 822.37 84917881627.55 802.35 82850617512.63 780.42 80586126901.24 748.72 77312786619.38 839.48 86684659300.18 918.85 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.002258.51 386955035320.00 2254.75 386310827000.00 2405.00 412053460000.00 2241.19 383987565080.00 2306.85 395237224200.00 2382.62 405.10 538432804661.36 419.21 557186907040.46 339.67 451467466697.91 296.49 394075394357.06 321.68 427556318448.45 322.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 386.72 164104943309.60 419.67 178087302334.35 428.28 181740962765.40 369.69 156878249100.45 372.67 158142814499.35 367.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.002654.70 182547151017.30 2718.70 186948031593.30 2342.91 161107298598.69 2284.04 157059176106.36 2419.23 166355348685.57 2688.861442.30 530409520749.52 1516.25 557604822739.00 1671.54 614713118154.10 1719.37 632302723213.69 1733.89 637642490419.74 1694.741484.05 148173117187.50 1625.70 162315984375.00 1621.03 161849714062.50 1616.92 161439356250.00 1688.96 168632100000.00 1647.84 106.00 141979943240.80 121.68 162982259373.02 130.83 175238075228.24 130.18 174367443500.82 146.88 196735981728.38 164.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 265.59 289769366983.59 262.89 286823558440.89 281.28 306887787737.28 275.79 300897977033.79 268.44 292878831556.44 260.06 482.44 126329891957.39 512.56 134216999879.11 546.33 143059882831.19 549.44 143874255528.29 534.45 139949031499.52 505.84 743.82 829700477589.06 819.93 914598037952.19 898.22 1001927298244.26 882.45 984336514813.35 855.14 953873338180.62 853.15 116.70 311906861975.10 114.96 307256322644.88 125.92 336549374977.76 128.70 343979547011.10 126.28 337511555528.84 126.072067.45 1008535056573.08 2263.74 1104288446621.08 2235.10 1090317398218.33 2332.31 1137737985342.31 2496.20 1217686139068.77 2585.53 147.51 172372670092.61 155.88 182153425625.62 159.10 185916153560.67 151.04 176497648232.58 148.71 173774928950.39 154.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.001505.24 817120150847.35 1615.72 877094264122.06 1638.77 889606966067.95 1612.56 875378856827.09 1657.85 899964551886.93 1608.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 408.52 177226539714.42 425.36 184532167171.56 457.56 198501359815.26 506.58 219767503398.93 522.17 226530848532.95 564.011369.73 197864388241.90 1563.24 225817881097.20 1510.87 218252771176.10 1518.77 219393965913.10 1575.13 227535451403.90 1446.08
  25. 25. 209.36 345254085356.80 208.32 343539028761.60 212.79 350910473935.20 212.50 350432237000.00 214.64 353961295763.20 227.23 1171.07 500953890741.42 1165.51 498575464488.06 1194.14 510822648594.84 1165.67 498643908409.02 1185.27 507028288726.62 1176.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 260.45 188151530404.76 298.93 215949844438.07 237.50 171572234483.13 172.84 124861242139.21 176.36 127404123256.61 180.41 998.99 1797076002986.35 1047.42 1884196385397.22 1056.00 1899630886348.80 1038.72 1868546017299.46 1063.30 1912762804407.84 1076.74 1148.78 168781235748.22 1186.43 174312854966.80 1245.19 182946000923.87 1096.80 161144222016.96 1067.74 156874664128.73 1116.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1764.52 504119092185.31 1979.26 565469790310.50 2255.72 644453743014.67 2279.72 651310484911.87 2241.27 640325412997.39 2176.63 162.60 245939555262.78 183.10 276946694763.93 201.35 304550611636.91 208.05 314684652351.92 211.83 320402066367.25 213.73 239.19 19816067825.32 246.46 20418362290.34 274.92 22776175285.49 286.69 23751279254.32 297.79 24670876030.36 301.71 524.00 307675140571.20 568.90 334038907387.32 613.12 360003401120.26 662.69 389109234551.77 716.83 420898417968.80 754.32 450.08 148142878460.51 569.75 187532005427.65 561.24 184730956956.94 617.51 203252108243.31 730.60 240475442150.84 781.14 1292.79 214751895139.91 1296.66 215394760442.23 1368.03 227250392645.56 1322.80 219737008246.56 1346.67 223702174852.88 1409.49 453.86 281869724497.59 479.57 297836918383.00 529.53 328864573245.52 526.91 327237422410.05 574.02 356495084951.54 628.73 309.68 151706831800.16 337.20 165188399906.40 353.13 172992229119.06 374.65 183534501853.30 398.06 195002652629.72 418.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15589.79 16566.24 16993.24 16828.94 17299.03 17551.3115589.78963 16566.24106 16993.24441 16828.93961 17299.02677 17551.31005

×