Sensex valuation October 2011
Upcoming SlideShare
Loading in...5
×
 

Sensex valuation October 2011

on

  • 566 views

CALCULATION EXCEL SHEET FOR SENSEX VALUATION USING AVERAGE IMPLIED GROWTH RATE AS A BENCHMARK.

CALCULATION EXCEL SHEET FOR SENSEX VALUATION USING AVERAGE IMPLIED GROWTH RATE AS A BENCHMARK.

Statistics

Views

Total Views
566
Views on SlideShare
565
Embed Views
1

Actions

Likes
0
Downloads
8
Comments
0

1 Embed 1

https://www.linkedin.com 1

Accessibility

Upload Details

Uploaded via

Usage Rights

© All Rights Reserved

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Processing…
Post Comment
Edit your comment

Sensex valuation October 2011 Sensex valuation October 2011 Presentation Transcript

  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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
  • 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) 1197.214683 123624323233.50 1363.748381 140820583947.42 1389.474672 143477079356.66 1812.237357 187131531227.06 1789.624296 184796507856.33 1790.854927 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 0 796.8025034 136517766507.00 881.3457464 151002729423.95 895.0879365 153357206344.79 1107.266513 189710186152.13 1208.951705 207132113558.47 1209.599328 441.2153454 586434993586.15 498.0256714 661943616469.73 510.4258125 678425084599.02 735.4787982 977551004910.72 758.8931223 1008671815069.07 759.6495001 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 40.29516231 17099284565.42 14.68987539 6233660446.78 14.82881633 6292620147.96 16.77921553 7120273616.07 19.82786897 8413972160.23 19.83376154 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 2692.165586 185123425570.46 3202.47834 220214448770.41 3261.329125 224261249992.04 4219.264317 290132474647.69 4803.710079 330321162148.25 4806.89891 776.7107953 285637385203.40 851.9678195 313313348692.10 866.7254662 318740511080.40 1033.676399 380137144378.71 1113.272999 409408998044.32 1111.91967 2691.393004 268718770197.31 3454.98713 344958871263.44 3613.149721 360750417424.24 8260.450801 824754384620.61 9331.284591 931670445929.00 9358.448661 100.0614822 134025694019.80 81.48372654 109142027071.18 82.42974892 110409161072.73 96.14843335 128784425561.73 78.66628164 105368247188.61 78.69586519 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 305.2811455 333074002335.09 344.1187439 375447383534.30 358.3520438 390976485875.80 728.8314976 795184463684.28 729.6896904 796120786436.96 731.3964483
  • 1160.552855 303897928734.42 1259.3623 329771792037.77 1279.431097 335026930250.55 1623.794179 425200528842.31 1702.337617 445767612928.56 1701.529218307.6013312 343116575813.02 315.5855604 352022653525.11 319.113004 355957371177.34 369.8243776 412523813211.30 353.6539028 394486316686.81 353.6764236291.6554195 779514367515.22 330.589882 883575430154.45 343.9023646 919156018569.85 698.7084216 1867454594917.47 742.903387 1985575528525.89 743.90524073624.936298 1768301692788.92 3921.797903 1913115514202.65 4095.149237 1997679057736.27 8965.40128 4373465615709.53 8764.761311 4275590241564.92 8788.34975261.85682155 72282729949.32 96.61369242 112897838310.19 97.49069023 113922653273.74 109.7321575 128227408151.29 117.0410905 136768254844.19 77.96906752 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0663.1853714 360010450624.30 699.4131734 379676727783.47 693.5028568 376468310018.73 824.5279311 447595325270.54 843.6911446 457998083578.94 842.0332844 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0422.1165115 183125057999.98 612.335607 265647020384.18 621.0284834 269418214955.15 749.5734898 325184362701.22 937.588603 406750180631.62 907.5889597832.9898737 120329577189.21 1041.872414 150503710882.80 1065.220546 153876465987.77 1470.098024 212363054154.60 1902.390482 274809874107.59 1904.024856202.5165159 333968544526.09 211.9656688 349551075239.40 217.1469934 358095560719.01 310.3919796 511865203601.86 314.4730092 518595200437.59 314.7782579882.6083661 377557357788.58 928.7084932 397277816890.77 945.2059118 404334991976.29 1209.184633 517258358969.41 1286.12848 550172975265.82 1286.940247 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 099.81223779 72105299648.92 72.18881563 52149879587.57 73.04017772 52764911574.47 85.42097599 61708916725.76 63.10420663 45587072573.88 63.128376831179.879694 2122477186055.52 1139.658518 2050123599342.12 1157.046177 2081402134799.52 715.5454736 1287189661209.06 741.4976793 1333874899407.96 741.8843732 424.769436 62408041847.86 438.4283527 64414839356.79 442.8148637 65059315016.14 504.8964219 74180471474.76 511.7534335 75187918409.10 511.9155465 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 01783.335181 509494543786.17 1870.668494 534445459949.67 1897.760849 542185680161.66 2308.676556 659583302783.18 2308.417546 659509304217.96 2309.54705691.22464435 137981232836.94 66.61379798 100756259840.63 67.34219672 101857994542.76 77.7967692 117670989032.85 90.71754376 137214221204.40 90.749366423300.251866 273414502347.04 3417.495632 283127744618.08 3712.325384 307553374331.98 -61628.3863 -5105699581441.21 -66330.13047 -5495222895236.27 -63758.30733696.3822724 408892201443.77 789.1265431 463348511572.59 819.8018727 481360031320.61 1569.68909 921668533479.95 1693.023134 994086127574.00 1696.526249244.3229552 80418383066.79 342.4968316 112732106494.68 325.4643131 107125889121.39 389.6639939 128257078063.30 615.1745231 202483390961.04 615.4487313583.3332059 96900433524.64 555.8312895 92331950903.45 564.2380692 93728443649.76 697.9894306 115946559776.05 720.1957712 119635367492.24 720.2599564469.4011606 291521561310.35 344.5865381 214005447835.57 348.2490011 216280020292.56 400.5723649 248775442054.60 480.8640463 298640585767.54 481.0272955
  • 438.085986 214610685221.42 501.9881166 245915224663.73 513.0543185 251336364010.83 703.4456136 344605739433.53 790.558532 387280839083.52 790.96472 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 15589.79 16566.24 16993.24 16828.94 17299.03 17551.31 8.83% 9.04% 9.16% 10.67% 10.67% 10.68% 0.00 0.00 0.00 0.00 0.00 0.00
  • 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. Jan-10 Jan-10 Feb-10 Feb-10 Feb-10 Mar-10 Mar-10 Mar-10 Apr-10 Apr-10 Apr-10 May-10 May-10 May-10 Jun-10 Jun-10 Jun-10 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 85.58 884.31 0.85 85.58 969.81 0.85 85.6 930.93 0.85 85.6 862.25 0.85 85.6 858.33 0.85 78.85 1.01 75.22 2356.76 1.01 75.22 2396.77 1.01 87.26 2496.28 1.01 87.26 2354.66 1.01 87.26 2384.57 1.01 91.64 0.68 24.68 294.88 0.68 24.68 301.1 0.68 24.82 305.05 0.68 24.82 272.69 0.68 24.82 267.43 0.68 22.83 321.34 0.51 12.29 334.21 0.51 12.49 1.63 2.34 308.57 1.63 2.34 307.15 1.63 4.54 324.75 1.63 4.54 285.69 1.63 4.54 277.19 1.63 5.17 0.87 238.4 2655.58 0.87 238.36 2847.49 0.87 191.53 2825.17 0.87 191.53 2431.4 0.87 191.53 1788.91 0.87 0.92 60.14 1630.73 0.92 60.02 1836.54 0.92 64.42 1950.91 0.92 64.31 1896.95 0.92 64.21 1935.7 0.92 68.62 0.44 101.9 1642.06 0.44 101.92 1918.2 0.44 111.77 1941.4 0.44 111.77 1887.2 0.44 111.77 2004.89 0.44 111.34 1.33 7.16 147.28 1.33 7.16 171.36 1.33 9.42 180.26 1.33 9.42 159.36 1.33 9.42 144.7 1.33 9.7 0.47 9.94 237.54 0.47 9.94 232.96 0.47 9.84 230.94 0.47 9.84 234.43 0.47 9.84 255.83 0.47 9.66 0.92 92.03 486.31 0.92 91.93 530.41 0.92 98.45 554.03 0.92 98.16 549.8 0.92 97.6 570.12 0.92 101.6 1.38 33.77 826.53 1.38 33.76 931.55 1.38 36.1 952.64 1.38 36.1 880.31 1.38 36.09 860 1.38 37.41 0.47 10.11 123.78 0.47 10.09 128.57 0.47 10.64 133.25 0.47 10.64 133.15 0.47 10.64 145.96 0.47 11.14 0.45 103.6 2494.47 0.45 103.62 2701.94 0.45 100.97 2714.6 0.45 100.97 2640.99 0.45 100.97 2730.82 0.45 100.38 1.7 9.69 132.5 1.7 9.69 147.52 1.7 9.52 150.91 1.7 9.52 127.86 1.7 9.52 125.55 1.7 9.64 642.35 1.45 17.3 1.2 66.76 1458.82 1.2 66.71 1603.61 1.2 70.41 1608.76 1.2 70.35 1585.59 1.2 70.29 1722.41 1.2 54.38
  • 1.1 63.79 500.33 1.1 63.79 546.9 1.1 34.52 521.5 1.1 34.52 538.6 1.1 34.52 606.38 1.1 37.32 0.74 72.14 1372.36 0.74 72.14 1441.36 0.74 86.45 1351.42 0.74 86.45 1248.88 0.74 86.45 1350.62 0.74 82.36 0.69 10.51 204.89 0.69 10.51 203.26 0.69 10.61 207.56 0.69 10.61 202.09 0.69 10.61 199.12 0.69 10.04 0.9 67.29 1104.52 0.9 67.29 1082.79 0.9 78.3 1044.37 0.9 78.3 1066.04 0.9 78.3 1205.3 0.9 72.75 1.31 5.63 165.69 1.31 5.63 164.39 1.31 2.41 170.45 1.31 2.41 146.73 1.31 2.41 179.53 1.31 -1.76 1.03 47.47 1003.9 1.03 47.47 1047.94 1.03 49.65 1083.76 1.03 49.65 1028.69 1.03 49.64 1046.22 1.03 53.26 1.54 56.25 1026.18 1.54 56.25 1007.56 1.54 47.03 1107.67 1.54 47.03 1030.35 1.54 47.03 1142.61 1.54 43.95 1.08 158.2 1944.37 1.08 158.17 2044.83 1.08 144.37 2147.68 1.08 144.37 2258.31 1.08 144.37 2320.08 1.08 140.26 1.41 8.91 189.46 1.41 8.91 205.4 1.41 13.15 209.83 1.41 13.15 173.91 1.41 13.15 166.41 1.41 4.12 0.31 51.53 303.48 0.31 51.53 335.23 0.31 43.39 346.55 0.31 43.39 314.28 0.31 0.49 26.11 746.64 0.49 26.11 799.29 0.49 28.71 793.4 0.49 28.71 745.43 0.49 28.71 763.72 0.49 30.14 1.16 46.58 694.77 1.16 46.58 772.11 1.16 61.04 805.83 1.16 61.04 771.71 1.16 61.04 769.15 1.16 58.71 1.01 44.79 1271.22 1.01 44.79 1346.72 1.01 39.56 1349.86 1.01 39.56 1296.11 1.01 39.56 1270.45 1.01 35 1.45 48.96 562.94 1.45 48.96 624.92 1.45 56.88 664.9 1.45 56.88 539.89 1.45 56.88 482.93 1.45 65.78 0.75 30.68 396.64 0.75 30.68 427.11 0.75 33.36 423.32 0.75 33.35 395.26 0.75 33.34 397.05 0.75 19.64 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
  • 94880401198.33 884.31 91313802670.40 969.81 100142528036.30 930.93 96127781343.59 862.25 89035888266.05 858.33 88631109278.51 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 0.00 408219049840.00 2356.76 403788404320.00 2396.77 410643397640.00 2496.28 427692644960.00 2354.66 403428607120.00 2384.57 408553147240.00 429177863799.44 294.88 391935486147.97 301.10 400202709166.96 305.05 405452794524.68 272.69 362441968657.38 267.43 355450715750.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 334.21 174423825369.93 156093200111.20 308.57 130941927898.85 307.15 130339349755.75 324.75 137807923923.75 285.69 121232781480.45 277.19 117625799637.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 184896121024.74 2655.58 182607663125.22 2847.49 195804116114.91 2825.17 194269309014.03 2431.40 167192203632.60 0.00 0.00 623244977601.78 1630.73 599705136082.55 1836.54 675392290950.10 1950.91 717452151511.78 1896.95 697608223244.68 1935.70 711858635037.68 164526525000.00 1642.06 163949428125.00 1918.20 191520281250.00 1941.40 193836656250.00 1887.20 188425125000.00 2004.89 200175735937.50 220457347717.01 147.28 197271755099.10 171.36 229525312016.45 180.26 241446269514.97 159.36 213452110894.85 144.70 193816016857.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 283735914672.06 237.54 259165689345.54 232.96 254168725224.96 230.94 251964824018.94 234.43 255772554320.43 255.83 279120814621.83 132457326398.57 486.31 127343275345.74 530.41 138891132561.81 554.03 145076175360.98 549.80 143968523750.46 570.12 149289441179.72 951653575401.45 826.53 921960065259.99 931.55 1039105536148.65 952.64 1062630559773.12 880.31 981949433231.73 860.00 959294467380.00 336950283540.71 123.78 330829746146.34 128.57 343632092923.21 133.25 356140440087.25 133.15 355873167711.95 145.96 390110758987.881261262736618.25 2494.47 1216842217499.75 2701.94 1318049389710.55 2714.60 1324225139458.41 2640.99 1288317008420.49 2730.82 1332137513937.90 180727795786.88 132.50 154832748879.88 147.52 172384355583.09 150.91 176345736856.32 127.86 149410681296.46 125.55 146711332995.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 642.35 269963231613.08 873158598651.01 1458.82 791921034824.44 1603.61 870520345659.38 1608.76 873316025269.85 1585.59 860738181274.78 1722.41 935010974343.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 244682122452.59 500.33 217056091783.31 546.90 237259362013.65 521.50 226240185207.75 538.60 233658607388.10 606.38 263063324077.23 208893529782.40 1372.36 198244304970.80 1441.36 208211702040.80 1351.42 195219416642.60 1248.88 180406997866.40 1350.62 195103852618.60
  • 374723375122.40 204.89 337882640183.20 203.26 335194618788.80 207.56 342285718172.80 202.09 333265180119.20 199.12 328367374265.60 503469204836.70 1104.52 472485497367.12 1082.79 463189957351.74 1044.37 446754860831.22 1066.04 456024734376.24 1205.30 515596612081.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 130329881360.42 165.69 119696014869.51 164.39 118756882638.66 170.45 123134683653.26 146.73 105999132487.20 179.53 129694161081.081936939924779.55 1003.90 1805908567050.72 1047.94 1885131809697.31 1083.76 1949568152830.85 1028.69 1850503121664.91 1046.22 1882037713935.46 164095888155.11 1026.18 150768579275.50 1007.56 148032888708.43 1107.67 162741265865.72 1030.35 151381244671.02 1142.61 167874726038.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 621857921487.60 1944.37 555501801777.45 2044.83 584202980568.81 2147.68 613586976574.10 2258.31 645193699744.41 2320.08 662841239202.32 323275898808.82 189.46 286566470726.24 205.40 310676412367.62 209.83 317376979586.65 173.91 263046421007.07 166.41 251702345579.82 24995634531.44 303.48 25142272936.27 335.23 27772651101.97 346.55 28710474120.42 0.00 0.00 0.00 0.00 442911282510.82 746.64 438401845336.03 799.29 469316150967.85 793.40 465857741467.92 745.43 437691374114.48 763.72 448430645719.54 257110576076.80 694.77 228682073560.28 772.11 254138370707.75 805.83 265237237268.56 771.71 254006711555.19 769.15 253164092978.81 234137523248.75 1271.22 211168793183.54 1346.72 223710480606.14 1349.86 224232081910.87 1296.11 215303397156.37 1270.45 211040884583.34 390472727015.76 562.94 349613851647.37 624.92 388106526755.02 664.90 412936103244.28 539.89 335298650594.91 482.93 299923646172.00 205084435755.68 396.64 194307019391.68 427.11 209233741055.82 423.32 207377086145.84 395.26 193630981456.12 397.05 194507871242.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16403.52 17507.07 17864.48 16940.69 17765.80 16403.5193 17507.07053 17864.48287 16940.69046 17765.79719
  • 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 184923582745.79 1385.754365 143092920634.69 1145.024746 118235193218.06 1785.854079 184407195440.62 1403.792327 144955519610.47 1365.335479 140984467587.93 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 207243072146.99 985.2307421 168801553508.25 974.6726659 166992617187.87 1399.903016 239848183611.14 1154.880635 197868009034.28 1267.725365 217201922271.361009677143662.27 533.5703735 709187343117.81 420.2089961 558514708302.99 760.6132117 1010958047033.60 545.656111 725250926209.18 539.6228702 717231931533.38 0.00 0 0.00 0 0.00 0 0.00 409.729925 213837589822.12 464.9470261 242655333147.89 8416472674.52 17.609045 7472412420.69 30.93518326 13127369918.07 38.43048655 16308007905.95 34.37967973 14589044767.51 40.19833052 17058193914.15 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 330540438215.61 3748.930244 257790535786.87 2500.249006 171926520094.30 3851.21727 264824176203.77 3049.832535 209717949448.75 0 0.00 408911307693.69 880.8287534 323927031098.65 793.1566319 291685383777.31 1185.819689 436088229042.17 953.2874053 350573886017.56 1070.336345 393618933408.37 934382608507.85 4182.446735 417591166211.55 3028.018993 302328771293.94 10132.71897 1011688659533.70 4732.676612 472528180456.99 5430.170312 542168567129.98 105407872387.66 67.84875193 90878886305.94 79.11574538 105970273952.61 103.3640804 138449304445.79 89.95638373 120490587317.63 95.70029275 128184171066.97 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 797982927969.23 366.73212 400119485942.80 247.9766073 270552447501.25 716.6410518 781884197209.47 373.4290027 407426054137.41 415.8526578 453711967308.67
  • 445555928878.55 1349.126746 353277166217.42 1212.143285 317407201349.48 1809.983838 473955440529.59 1449.008733 379431881094.60 1584.759146 414978964726.56 394511437720.62 306.6626243 342069486980.01 291.8788316 325578777117.27 377.4793372 421062604377.41 330.2717905 368404536508.42 353.2562256 394042724141.471988253206747.43 372.2663069 994965001012.54 268.1373071 716656949777.23 774.904552 2071105802317.98 403.7890842 1079216676524.59 479.5650732 1281744962342.834287097058939.86 4098.823502 1999471422630.10 2668.692875 1301830912162.53 8463.081097 4128425825468.83 4116.536439 2008112075476.10 4687.930292 2286847102386.09 91110679630.77 69.57725582 81304436064.51 62.13287026 72605306402.61 76.50540209 89400314794.96 68.76950075 80360534638.82 71.42242156 83460602729.63 0.00 0 0.00 0 0.00 0 0.00 0 0.00 154.1068355 64767150834.70 457098113518.10 712.1509587 386591439758.03 657.6316405 356995605532.92 885.6447934 480772639047.06 756.8543517 410858694958.08 607.272442 329658093993.69 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 393735559624.26 754.4217926 327287681846.71 352.8381901 153070330738.69 490.1094264 212622142647.58 412.1358368 178795183225.17 463.8144485 201214701323.86 275045967656.91 1394.658482 201465432926.78 1338.145653 193301870406.15 2273.097394 328360352209.84 1696.628623 245086538604.14 1724.521845 249115854913.88 519098583870.51 222.8283228 367464600668.45 176.8659753 291668420582.20 316.4178911 521802491282.86 228.6747889 377105966173.90 232.3224472 383121293551.20 550520228252.37 1014.678906 434053767925.41 986.4739604 421988411104.54 1493.350066 638817086672.75 1194.801417 511105585809.23 1167.854077 499578200755.11 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 45604533355.46 54.28860128 39218596329.83 20.55964926 14852484059.00 26.97738256 19488714976.09 23.42195173 16920238292.92 -17.68112904 -12773013966.261334570520340.69 607.2551452 1092386959910.95 543.3732625 977470295775.02 774.1727886 1392653921106.54 641.5087618 1154005547217.56 718.7206371 1292901440227.83 75211736403.23 451.1584726 66285176031.30 339.6875957 49907634335.54 427.4094003 62795911105.49 379.7226663 55789673268.80 364.9239729 53615417306.59 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 659832002705.28 1911.859057 546213504113.81 1504.025656 429696488678.78 2103.501841 600965383395.54 1761.978438 503392974152.37 1783.428636 509521243760.28 137262354355.84 78.97245469 119449264363.34 103.9930973 157294072012.80 133.7272351 202268245513.07 117.4029875 177577112757.45 37.92834302 57368264533.22-5282156204180.05 4117.909216 341154598098.61 1741.739338 144297106335.97 -64769.0719 -5365894568383.12 0 0.00 0 0.00 996143038465.07 902.5832297 529966454357.19 691.3520581 405938629106.12 1848.584326 1085426416576.74 1019.065168 598360722688.02 1203.369992 706578304194.56 202573646011.50 517.4043341 170302540401.09 590.4790347 194354923273.18 804.9214014 264938173968.98 684.1035419 225171231489.32 683.3573604 224925627423.02 119646029623.13 586.658933 97452886903.53 441.8754373 73402167082.69 634.6569256 105426076579.77 523.5741226 86973549513.95 484.1814468 80429832599.16 298741971684.48 420.3592477 261064084362.14 437.0576268 271434611678.99 558.0045401 346548684579.17 491.8188039 305444037286.43 585.9622915 363911844320.08
  • 387479823464.80 582.850678 285528383389.39 509.0999502 249399187940.06 856.6251794 419645737540.66 642.8197912 314906206214.92 403.5618719 197697923729.96 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 16403.52 12943.70 17864.48 16940.69 17765.80 9.22% 7.90% 10.66% 9.30% 9.63% 0.00 -4563.37 0.00 0.00 0.00
  • 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. Jul-10 Jul-10 Jul-10 Aug-10 Aug-10 Aug-10 Sep-10 Sep-10 Sep-10 Oct-10 Oct-10 Oct-10 Nov-10 Nov-10 Nov-10 Dec-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 832.58 0.85 78.85 849.57 0.85 78.85 975.43 0.85 60.44 1002.18 0.85 60.44 1049.06 0.85 60.44 0.91 78.69 1501.7 2424.41 1.01 91.64 2481.05 1.01 91.64 2456.24 1.01 97.37 2544.53 1.01 97.37 2355.44 1.01 97.37 2288.98 296.74 0.68 22.83 319.99 0.68 22.83 355.18 0.68 22.31 340.93 0.68 22.31 328.75 0.68 22.31 343.25 331.42 0.51 12.49 313.15 0.51 12.49 312.56 0.51 12.33 337.46 0.51 12.33 344.27 0.51 12.33 363.37 305.73 1.63 5.17 315.57 1.63 5.17 343.36 1.63 5.66 375.16 1.63 5.66 328.8 1.63 5.66 289.84 2024.25 0.92 68.55 2137.47 0.92 68.39 2347.47 0.92 73.04 2383.76 0.92 73.04 2347.87 0.92 72.86 2262.67 1953.43 0.44 111.3 1864.85 0.44 111.34 1773.47 0.44 106.76 1846.77 0.44 106.76 1881.05 0.44 106.76 1848.11 151.31 1.33 9.7 167.58 1.33 9.7 186.47 1.33 10.17 211.26 1.33 10.17 217.53 1.33 10.17 228.32 262.4 0.47 9.66 263.17 0.47 9.66 286.94 0.47 9.67 299.45 0.47 9.67 300.79 0.47 9.67 297.53 595.73 0.92 101.5 616.39 0.92 20.27 681.09 0.92 21.23 717.94 0.92 21.21 708.62 0.92 21.19 697.76 887.17 1.38 37.4 974.49 1.38 36.37 1080.39 1.38 38.06 1131.58 1.38 38.05 1199.73 1.38 38.04 1123.8 150.39 0.47 11.11 158.83 0.47 5.55 169.92 0.47 5.85 172.38 0.47 5.84 173.33 0.47 5.83 169.33 2790.54 0.45 100.4 2789.1 0.45 100.38 2947.18 0.45 103.9 3058.64 0.45 103.9 3030.94 0.45 103.9 3264.5 125.86 1.7 9.64 117.98 1.7 9.63 120.27 1.7 6.08 128.32 1.7 6.08 124.67 1.7 6.08 628.08 1.45 17.3 663.86 1.45 17.3 703.95 1.45 19.15 716.1 1.45 19.15 675.92 1.45 19.15 691.61 1849.01 1.2 54.22 1819.68 1.2 54.22 1942.74 1.2 56.1 2032.7 1.2 55.84 2069.77 1.2 55.84 1975.26
  • 624.5 1.1 37.32 629.91 1.1 37.29 668.1 1.1 39.73 717.39 1.1 38.67 776.04 1.1 38.63 768.38 1344.34 0.74 82.36 1232.5 0.74 82.36 1376.77 0.74 83.34 1510.38 0.74 83.34 1447.92 0.74 83.34 1407.33 200.54 0.69 10.04 196.02 0.69 10.04 205.84 0.69 7.85 208.24 0.69 7.85 187.85 0.69 7.85 193.86 1268.85 0.9 72.75 1272.17 0.9 72.75 1389.78 0.9 72.31 1357.56 0.9 72.31 1300.56 0.9 72.31 1313.29 187.33 1.31 -1.76 167.91 1.31 -1.76 166.15 1.31 -3.21 177.86 1.31 -3.21 161.6 1.31 -3.21 133.07 1055.4 1.03 53.26 979.38 1.03 53.25 987.37 1.03 56.52 1055.45 1.03 56.51 1045.38 1.03 56.51 1040.88 1156.04 1.54 43.95 1064.78 1.54 43.95 1056.05 1.54 38.38 1073.89 1.54 38.38 986.15 1.54 38.38 815.72 2405.46 1.08 140.3 2742.42 1.08 140.23 3039.86 1.08 140.41 3210.93 1.08 140.41 3114.94 1.08 140.41 2795.43 168.79 1.41 4.12 164.43 1.41 4.12 168.32 1.41 4.69 174.33 1.41 4.69 175.55 1.41 4.69 174.31 802.61 0.49 30.14 860.85 0.49 30.14 897.97 0.49 32.51 985.21 0.49 32.51 1054.68 0.49 32.51 1120.46 805.97 1.16 58.71 969.33 1.16 58.71 1049.61 1.16 52.85 1155.24 1.16 52 1223.13 1.16 50.41 1313.64 1321.14 1.01 35 1299.25 1.01 35 1289.29 1.01 37.89 1406.01 1.01 37.89 1349.79 1.01 37.89 1306.51 508.22 1.45 64.69 524.52 1.45 64.69 602.53 1.45 77.57 635.75 1.45 77.57 613.04 1.45 77.57 648.95 403.69 0.75 19.63 414.76 0.75 19.62 423.19 0.75 19.37 456.56 0.75 19.36 423.48 0.75 19.36 462.6630 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
  • 832.58 85972165674.16 849.57 87726552153.31 975.43 100722848931.69 1002.18 103485052481.84 1049.06 108325878740.95 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 0.00 1501.702424.41 415379014120.00 2481.05 425083258600.00 2456.24 420832511680.00 2544.53 435959413960.00 2355.44 403562246080.00 2288.98 296.74 394407678240.46 319.99 425310079396.66 355.18 472082358824.05 340.93 453142177470.25 328.75 436953306671.00 343.25 331.42 172967727489.01 313.15 163432634913.96 312.56 163124714573.55 337.46 176119996736.59 344.27 179674128123.35 363.37 305.73 129736771612.65 315.57 133912383533.85 343.36 145705092404.80 375.16 159199448003.80 328.80 139526544684.00 289.84 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 0.002024.25 744423124438.20 2137.47 786060069553.13 2347.47 863288107657.13 2383.76 876633848146.62 2347.87 863435208682.09 2262.671953.43 195037776562.50 1864.85 186193617187.50 1773.47 177069895312.50 1846.77 184388442187.50 1881.05 187811085937.50 1848.11 151.31 202669671809.11 167.58 224462253663.14 186.47 249764151095.40 211.26 282968705745.77 217.53 291366953331.80 228.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 262.40 286288948742.40 263.17 287129049697.17 286.94 313063075274.94 299.45 326711988189.45 300.79 328173982058.79 297.53 595.73 155995577762.57 616.39 161405526290.55 681.09 178347620664.24 717.94 187997020628.24 708.62 185556521098.67 697.76 887.17 989601479797.11 974.49 1087003331996.67 1080.39 1205130406526.37 1131.58 1262230736509.14 1199.73 1338249245755.59 1123.80 150.39 401950925213.67 158.83 424508713688.99 169.92 454149220109.76 172.38 460724120542.14 173.33 463263208107.49 169.332790.54 1361269881626.86 2789.10 1360567426679.23 2947.18 1437681369818.40 3058.64 1492053334028.24 3030.94 1478540832605.20 3264.50 125.86 147073583200.16 117.98 137865416700.74 120.27 140541394021.00 128.32 149948213858.61 124.67 145683009832.86 0.00 628.08 263965916574.36 663.86 279003332978.37 703.95 295852131850.28 716.10 300958465257.45 675.92 284071841693.64 691.611849.01 1003735836224.30 1819.68 987814033704.86 1942.74 1054617205134.85 2032.70 1103452028000.46 2069.77 1123575492691.75 1975.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 624.50 270924248633.25 629.91 273271246527.74 668.10 289839056063.85 717.39 311222332629.32 776.04 336666219230.34 768.381344.34 194196675030.20 1232.50 178040824475.00 1376.77 198881351653.10 1510.38 218181988211.40 1447.92 209159327037.60 1407.33
  • 200.54 330709086155.20 196.02 323255186337.60 205.84 339449278419.20 208.24 343407101331.20 187.85 309782097508.00 193.86 1268.85 542781681938.10 1272.17 544201893298.02 1389.78 594512452948.68 1357.56 580729558365.36 1300.56 556346411523.36 1313.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 187.33 135328954466.21 167.91 121299763756.05 166.15 120028323197.35 177.86 128487737369.13 161.60 116741360389.36 133.07 1055.40 1898551550617.92 979.38 1761799713515.42 987.37 1776172867664.98 1055.45 1898641495262.16 1045.38 1880526643912.22 1040.88 1156.04 169847890609.49 1064.78 156439774543.42 1056.05 155157144111.06 1073.89 157778235395.51 986.15 144887285322.78 815.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2405.46 687234098501.61 2742.42 783502754738.30 3039.86 868480642650.93 3210.93 917354927499.02 3114.94 889930816886.01 2795.43 168.79 255302198848.74 164.43 248707509667.03 168.32 254591303455.30 174.33 263681689231.00 175.55 265526992167.17 174.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 802.61 471265543079.87 860.85 505462108321.98 897.97 527257721333.44 985.21 578482109240.75 1054.68 619272552018.38 1120.46 805.97 265283317971.96 969.33 319052915877.46 1049.61 345476907796.25 1155.24 380244798508.54 1223.13 402590648176.78 1313.64 1321.14 219461257238.33 1299.25 215824998461.10 1289.29 214170492411.71 1406.01 233559442821.85 1349.79 224220453856.31 1306.51 508.22 315629999083.78 524.52 325753113060.14 602.53 374201218661.12 635.75 394832497574.90 613.04 380728453501.09 648.95 403.69 197760691453.78 414.76 203183691415.12 423.19 207313401412.78 456.56 223660782506.72 423.48 207455467355.76 462.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18318.31 18619.98 19784.30 20705.18 20585.04 20436.8018318.31139 18619.98363 19784.30256 20705.18036 20585.04305 20436.79642
  • 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) 1392.389116 143778024686.30 1476.349257 152447744271.52 1158.530808 119629828461.78 1186.925882 122561902292.83 1174.539207 121282854810.02 0 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 1383.514458 220188900771.43 1384.443394 1287.993252 220674459861.28 1349.936563 231287331227.72 1461.388978 250382696306.14 1489.676594 255229270165.41 1477.371861 253121075715.95 1478.235137 554.1044392 736479899514.34 600.3450971 797940000915.14 606.135137 805635748805.97 627.0881735 833485174133.94 617.8975325 821269566549.14 618.538461 484.5977623 252911030407.98 551.4961412 287825219566.17 574.9746432 300078623471.28 609.4062946 318048463841.59 594.0982655 310059220568.10 595.1552492 40.57605562 17218481864.71 41.70068329 17695718521.69 46.14512286 19581720033.79 46.65161596 19796650785.78 46.43232537 19703594648.75 46.44776169 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 1088.408747 400265105799.43 1144.756211 420987030026.75 1248.647774 459193418500.40 1276.03714 469265928100.72 1260.990858 463732619199.30 1260.266334 5732.855882 572389829451.94 6824.696876 681403328726.11 7061.468557 705043501277.15 7672.541546 766055320005.87 7397.111046 738555306033.62 7415.932982 96.81628781 129678972157.10 100.1688709 134169534006.27 106.4407272 142570267931.94 107.9083798 144536090943.75 107.2719457 143683629835.80 107.3166955 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 436.2372421 475952368274.64 507.6593248 553876731750.27 542.3532953 591729248328.04 581.745912 634708176794.19 564.1158955 615473120034.55 565.3271766
  • 1611.416539 421959367628.94 339.2924171 88845813758.23 362.9352717 95036841190.53 370.5469297 97030000826.50 366.7361554 96032126040.05 366.63238357.1179551 398350323876.09 358.8193743 400248186687.22 380.3545528 424269788571.95 385.2787795 429762559914.81 383.0001152 427220804042.30 383.1532511501.7179875 1340953582547.64 291.6676245 779546987947.13 328.1041135 876931657613.57 351.3336222 939017717168.74 340.1029649 909001272835.17 340.83324094937.799238 2408737156486.37 5829.599571 2843771570172.86 6484.692677 3163336427153.18 7012.138893 3420633096445.72 6775.027892 3304966571636.38 6789.95656572.06527556 84211809165.98 73.89956973 86355271871.71 47.13826108 55083370118.44 47.6328153 55661280979.55 47.41875196 55411137461.88 47.43382323155.7437898 65455120716.00 160.6412332 67513390586.22 179.9976347 75648389743.89 182.2457278 76593205614.40 181.2715707 76183792345.64 181.3401023 613.40305 332986097070.84 637.3214902 345970232150.07 669.4646385 363419153333.78 676.7441242 367370825164.31 672.2374863 364924394900.40 672.5541375 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0470.5168677 204122384060.93 490.4812883 212783465957.16 531.4232014 230545126592.96 526.2180442 228286994791.82 521.7788615 226361162517.25 522.05233541765.613422 255051739800.55 1895.224629 273774730689.09 1973.522967 285085319362.86 2033.040998 293682998382.79 2006.997161 289920835145.88 2008.816547238.4281103 393190099082.45 257.8797718 425267695634.23 208.1639901 343281753912.36 215.1879283 354864880499.34 212.108396 349786445561.38 212.32322361189.370049 508782184983.22 1255.772017 537187254085.12 1275.5804 545660775340.80 1304.422376 557998637566.26 1291.853906 552622166462.06 1292.734548 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0-17.89077267 -12924462498.65 -18.52105505 -13379784422.85 -34.24410001 -24738260031.21 -34.7246996 -25085449691.90 -34.51626335 -24934873387.17 -34.53091777 729.944408 1313091801903.09 764.0525525 1374448700230.84 825.8841034 1485677037278.24 841.3182968 1513441498052.05 834.5429037 1501253291514.60 835.0183439368.5613145 54149823391.69 379.4154305 55744533525.42 335.1280133 49237730649.47 339.0418146 49812754783.35 337.3466329 49563695029.36 337.4659269 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 01809.759529 517043916006.29 1889.436945 539807560925.64 1924.633503 549863132260.98 1958.805714 559626050390.33 1943.954466 555383084617.46 1944.99706238.34347568 57996170707.07 39.58705651 59877140662.35 45.63341298 69022517186.67 46.22170611 69912336070.56 45.96672605 69526667654.98 45.98466095 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 01257.985874 738646909486.56 1446.396255 849275135357.73 1655.542707 972078883951.62 1764.202274 1035880119736.36 1715.747911 1007429350349.99 1719.086076692.6445744 227982494210.77 720.7587437 237236213495.16 659.1124646 216945471329.68 659.0429554 216922592513.58 634.4582895 208830601815.69 627.9699416491.9223464 81715712641.71 515.5803111 85645656992.45 568.6764749 94465729704.63 579.6841547 96294271145.14 574.895962 95498880209.72 575.231892582.3737434 361683176760.75 600.6867847 373056489912.54 729.1079125 452812423300.36 738.214157 458467855826.39 734.2681846 456017209950.28 734.5457826
  • 412.7922503 202219725150.45 442.2770522 216663815467.12 449.078931 219995937275.79 462.1033892 226376392189.01 456.3046884 223535709805.85 456.7098774 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 18318.31 18619.98 19784.30 20705.18 20585.04 20436.80 9.75% 10.09% 10.22% 10.35% 10.29% 10.29% 0.00 0.00 0.00 0.00 0.00 0.00
  • BSE 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. Rs. Dec-10 Dec-10 Jan-11 Jan-11 Jan-11 Feb-11 Feb-11 Feb-11 Mar-11 Mar-11 Mar-11 Apr-11 Apr-11 Apr-11 May-11 May-11 May-11 Jun-11 30 days 30 days 30 days 30 days Beta EPS 30 days Avg. Closing Beta EPS 30 days Avg. Closing Beta EPS Avg. Beta EPS Beta EPS Beta EPS Avg. Closing Avg. Closing Avg. Closing Closing 0.91 78.69 1489.54 0.91 78.69 0.91 78.69 0.91 135.8 0.91 135.8 0.91 135.8 1,268.30 1,459.80 1,462.80 1,344.35 1,405.90 1.01 97.37 2301.09 1.01 97.37 1.01 97.37 1.01 122.8 1.01 122.8 1.01 122.8 2,000.65 2,060.85 2,000.75 1,944.10 2,046.55 0.68 22.31 344.32 0.68 22.31 0.68 22.31 0.68 20.32 0.68 20.32 0.68 20.32 331.1 357.5 378.8 374.15 395.25 0.51 12.33 364.16 0.51 12.33 0.51 12.33 0.51 12.82 0.51 12.82 0.51 12.82 299.7 321.05 308.85 326.1 330.35 1.63 5.66 287.9 1.63 5.66 1.63 5.66 1.63 7.48 1.63 7.48 1.63 7.48 212.05 267.2 222.9 238.55 210.55 0.92 72.77 2260.31 0.92 72.77 0.92 72.77 0.92 84.67 0.92 84.67 0.92 84.67 2,049.70 2,342.95 2,292.50 2,388.30 2,502.60 0.44 106.76 1864.29 0.44 106.76 0.44 106.76 0.44 96.54 0.44 96.54 0.44 96.54 1,464.95 1,586.55 1,709.65 1,853.15 1,877.75 1.33 10.17 230.95 1.33 10.17 1.33 10.17 1.33 10.93 1.33 10.93 1.33 10.93 200.8 208.65 215.55 197.1 181 0.47 9.67 299.37 0.47 9.67 0.47 9.67 0.47 10.59 0.47 10.59 0.47 10.59 282.1 284.6 285.2 304.85 342.75 0.92 21.17 700.3 0.92 21.17 0.92 21.17 0.92 43.27 0.92 43.27 0.92 43.27 629.5 698.9 705.45 682.55 703.85 1.38 38.04 1117.88 1.38 38.04 1.38 38.04 1.38 45.03 1.38 45.03 1.38 45.03 971 1,112.75 1,114.25 1,086.00 1,093.10 0.47 5.83 169.79 0.47 5.83 0.47 5.83 0.47 7.88 0.47 7.88 0.47 7.88 169 181.45 191.95 193.35 202.45 0.45 103.88 3297.95 0.45 103.88 0.45 103.88 0.45 112.25 0.45 112.25 0.45 112.25 3003.05 3236.75 2905.95 2791.85 2907.4 1.7 6.08 104.42 1.7 6.08 1.7 6.08 1.7 5.21 1.7 5.21 1.7 5.21 77.5 92.5 92.7 86.5 80.85 1.45 19.15 696.22 1.45 19.15 1.45 19.15 1.45 22.1 1.45 22.1 1.45 22.1 659.05 698.6 653.2 649.55 651.15 1.2 55.84 1971.44 1.2 55.84 1.2 55.84 1.2 61.4 1.2 61.4 1.2 61.4 1528.05 1653.25 1597.9 1644 1822.65
  • 1.1 38.63 767.39 1.1 38.63 1.1 38.63 1.1 45.82 1.1 45.82 1.1 45.82 614.1 698.6 753.8 672.15 701.3 0.74 83.34 1409.68 0.74 83.34 0.74 83.34 0.74 79.22 0.74 79.22 0.74 79.22 1206.7 1263.55 1319.75 1227.5 1158.45 0.69 7.85 195.29 0.69 7.85 0.69 7.85 0.69 11.04 0.69 11.04 0.69 11.04 170.05 193 181.95 168.95 186.85 0.9 72.31 1310.7 0.9 72.31 0.9 72.31 0.9 78.69 0.9 78.69 0.9 78.69 270.65 290.1 308.9 281.6 273.95 1.31 -3.21 133.59 1.31 -3.21 1.31 -3.21 1.31 -3.21 1.31 -3.21 1.31 -3.21 86 107.7 99.8 89.4 95.7 1.03 56.51 1046.35 1.03 56.51 1.03 56.51 1.03 62 1.03 62 1.03 62 964.95 1047.8 981.95 951.75 897.6 1.54 38.38 817.09 1.54 38.38 1.54 38.38 1.54 34.03 1.54 34.03 1.54 34.03 609.55 687.8 657.1 569.3 536 1.08 140.41 2766.17 1.08 140.41 1.08 140.41 1.08 159.23 1.08 159.23 1.08 159.23 2632 2767.9 2805.6 2297.8 2405.95 1.41 4.69 176.7 1.41 4.69 1.41 4.69 1.41 4.22 1.41 4.22 1.41 4.22 163.5 173.4 181.1 171.6 168.05 0.49 32.51 1125.98 0.49 32.51 0.49 32.51 0.49 38.67 0.49 38.67 0.49 38.67 1112.95 1182.5 1163.6 1158.8 1180.35 1.16 49.87 1312.29 1.16 49.87 1.16 49.87 1.16 31.46 1.16 31.46 1.16 31.46 1081.8 1247.5 1229.1 1092.5 993.5 1.01 37.89 1313.94 1.01 37.89 1.01 37.89 1.01 37.85 1.01 37.85 1.01 37.85 1154.65 1330.35 1303.05 1232.6 1303.6 1.45 77.57 656.65 1.45 77.57 1.45 77.57 1.45 81.82 1.45 81.82 1.45 81.82 605.95 620.5 614.75 589.1 608.7 0.75 19.36 468.09 0.75 19.36 0.75 19.36 0.75 19.75 0.75 19.75 0.75 19.75 438.4 478.3 450.25 446.65 417.6 30 days Sensex Sensex Sensex 30 days Sensex 30 days 30 days 30 days Avg. Closing 30 days Avg. Closing Sensex Contribution Avg. Sensex ContributionContribution Contribution Contribution Avg. Closing Contribution Avg. Closing Avg. Closing Closing
  • 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 0.00 0.00 0.00 238998349663.70 1489.54 237063063033.94 1268.30 201852305306.30 1459.80 232329886687.80 1462.80 232807342270.80 1344.35 213955804335.35 1405.90 392175521360.00 2301.09 394250351880.00 2000.65 342775365800.00 2060.85 353089552200.00 2000.75 342792499000.00 1944.10 333086541200.00 2046.55 456225771908.20 344.32 457647946929.15 331.10 440076775174.96 357.50 475165953262.00 378.80 503476540127.68 374.15 497296059896.44 395.25 189642396770.51 364.16 190054696887.33 299.70 156413094950.39 321.05 167555636082.15 308.85 161188469721.14 326.10 170191225436.51 330.35 122993837321.20 287.90 122170596759.50 212.05 89983588200.25 267.20 113386535096.00 222.90 94587794434.50 238.55 101228884532.75 210.55 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 0.00 0.00 0.00 832102690365.61 2260.31 831234794318.34 2049.70 753782427151.28 2342.95 861625866075.08 2292.50 843072749302.00 2388.30 878303444779.92 2502.60 184522232812.50 1864.29 186137704687.50 1464.95 146266101562.50 1586.55 158407101562.50 1709.65 170697867187.50 1853.15 185025445312.50 1877.75 305819440006.98 230.95 309342149919.46 200.80 268958232101.44 208.65 279472784501.82 215.55 288714875146.74 197.10 264002328422.28 181.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 324617191003.53 299.37 326624704973.37 282.10 307782440702.10 284.60 310510041204.60 285.20 311164665325.20 304.85 332603605274.85 342.75 182712763063.15 700.30 183377877741.81 629.50 164838460714.65 698.90 183011279100.03 705.45 184726437031.22 682.55 178729930676.39 703.851253552467955.40 1117.88 1246948952552.04 971.00 1083110381193.00 1112.75 1241226649508.25 1114.25 ############### 1086.00 1211388129738.00 1093.10 452572313095.49 169.79 453801766021.87 169.00 451690314257.00 181.45 484965724981.85 191.95 513029324388.35 193.35 516771137642.55 202.451592475122582.32 3297.95 1608792565636.51 3003.05 1464935646154.34 3236.75 1578938230362.49 2905.95 ############### 2791.85 1361908920502.82 2907.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 290665946315.75 696.22 292603411089.99 659.05 276981813333.23 698.60 293603664053.70 653.20 274523208359.40 649.55 272989206965.48 651.151072270700461.55 1971.44 1070197011896.11 1528.05 829502568694.89 1653.25 897467440001.85 1597.90 867420669819.42 1644.00 892446073711.20 1822.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 333343113154.23 767.39 332913625554.32 614.10 266412459704.85 698.60 303070744748.10 753.80 327017932137.30 672.15 291596050790.78 701.30 203295897369.90 1409.68 203635366690.40 1206.70 174313884701.00 1263.55 182526153156.50 1319.75 190644525842.50 1227.50 177318549325.00 1158.45
  • 319693145716.80 195.29 322051348535.20 170.05 280428244244.00 193.00 318274925840.00 181.95 300052449516.00 168.95 278614242076.00 186.85 561791980984.74 1310.70 560684045014.20 270.65 115777170048.90 290.10 124097384190.60 308.90 132139544903.40 281.60 120461300889.60 273.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 96131019969.13 133.59 96506672861.48 86.00 62127209118.10 107.70 77803493279.30 99.80 72096458953.33 89.40 64583401106.49 95.701872431625930.62 1046.35 1882271570010.48 964.95 1735841689187.76 1047.80 1884879964693.44 981.95 ############### 951.75 1712096303108.40 897.60 119847342071.18 817.09 120048625426.55 609.55 89556400921.26 687.80 101053059722.16 657.10 96542549496.12 569.30 83642784093.96 536.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 798647583403.74 2766.17 790288072240.74 2632.00 751956028059.60 2767.90 790782329052.50 2805.60 801553127782.68 2297.80 656475897141.09 2405.95 263651438363.19 176.70 267266417066.01 163.50 247300844314.05 173.40 262275023878.02 181.10 273921607983.33 171.60 259552445775.48 168.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 657896351153.45 1125.98 661137509122.82 1112.95 653486732249.46 1182.50 694324148331.00 1163.60 683226705283.68 1158.80 680408307049.44 1180.35 432381822922.30 1312.29 431937473282.41 1081.80 356072178098.52 1247.50 410611982046.50 1229.10 404555661028.74 1092.50 359594060429.50 993.50 217030993834.45 1313.94 218265228768.89 1154.65 191804760033.18 1330.35 220991176988.82 1303.05 216456235708.86 1232.60 204753429365.52 1303.60 403030356745.94 656.65 407812441262.38 605.95 376325209446.34 620.50 385361486032.60 614.75 381790448893.70 589.10 365860518004.52 608.70 226649066134.92 468.09 229309128446.58 438.40 214764515180.80 478.30 234310829404.60 450.25 220569623540.50 446.65 218806046317.30 417.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20489.61 17736.83 19335.19 18901.59 18288.41 18640.94 20489.61128 17736.83203 19335.19 18901.59499 18288.41216 18640.93517
  • EPS*(1+g) EPS*(1+g)/(r- Avalible EPS*(1+g)/(r- EPS*(1+g)/(r-Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap Avalible MarketCap Avalible MarketCap /(r-g) g) MarketCap g) g) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 220336742549.35 1386.133058 220605655739.22 1287.051372 204836621062.34 2194.825 349310527851.70 2166.270871 344766040477.17 2124.279631 338083056513.66 1913.764213 253268982434.37 1479.804985 253537947746.38 1386.901459 237620600795.69 1730.889 296556755807.28 1711.051858 293157937008.74 1681.765895 288140314303.87 1758.176378 822121447449.37 619.7054646 823672553367.18 553.7987351 736073577265.36 495.5609 658667588733.44 486.0827385 646069839995.77 472.3559229 627825041574.14 456.9337263 310610859218.70 597.0838354 311617386210.29 495.7520617 258732446763.96 501.1864 261568631581.22 486.2138745 253754477537.62 465.102395 242736419969.14 460.8367448 19710145063.93 46.47581241 19722048410.88 44.77035025 18998334168.71 58.80452 24953744606.32 58.40699436 24785055075.24 57.81317682 24533068121.39 53.34371905 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 463466173673.15 1261.781656 464023437192.79 1172.830776 431311523069.49 1348.675 495978623368.44 1331.364478 489612698138.06 1305.897267 480247066297.09 1130.425724 740434558683.20 7450.349944 743870877210.01 5763.232853 575422780151.05 5020.818 501297321502.93 4824.405324 481686719041.31 4553.737088 454662187425.43 5039.675336 143743569237.41 107.3980338 143852516490.40 102.4978224 137289009432.21 109.3208 146427918606.75 108.4047709 145200973769.48 107.0419805 143375606731.59 110.9186217 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 616794676442.00 567.5395911 619208509545.79 455.1775164 496616969035.90 482.4611 526384501306.64 465.8045009 508211436311.43 442.5879115 482881203939.61 490.2754996
  • 96004951816.05 367.0732123 96120386469.95 341.1959259 89344259283.95 689.2307 180479302022.90 680.3843268 178162835771.78 667.3694905 174754820550.91 393.897995 427391620874.90 383.431581 427702086376.47 366.6323111 408963194912.07 430.8362 480580018239.69 427.3674908 476710778395.64 422.2026765 470949641445.88 450.6740422 910953098865.26 342.1670958 914518124359.19 274.4245006 733460881183.31 358.9985 959503738413.49 346.6042934 926377527899.98 329.3288709 880205095779.88 301.70799973312249016364.50 6819.626783 3326722621442.60 5346.086414 2607906147321.20 5574.792 2719472542132.62 5365.988913 ############### 5077.05748 2476669545819.28 5604.501395 55428748981.94 47.46120946 55460751137.53 45.79350027 53511951153.65 39.01088 45586131009.27 38.75822092 45290882161.94 38.38052682 44849528086.77 40.83301644 76212594443.57 181.4646533 76264940042.97 173.9293851 73098060042.26 199.3343 83775089086.07 197.8120131 83135316119.06 195.5430514 82181729712.29 201.4193983 365096289132.71 673.1297774 365408775510.46 638.6504173 346691640776.81 696.2588 377964393578.14 689.7220052 374415873150.59 680.021533 369149967875.20 734.2465885 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 226479802604.46 522.5495579 226695510563.57 492.9354233 213848133204.55 579.1773 251262078332.09 573.172508 248657055332.24 564.2834505 244800752341.28 577.7996094 290183654585.41 2012.128067 290662020309.94 1822.608987 263285035832.93 1705.561 246376823080.11 1676.550265 242186118861.70 1634.312963 236084728110.96 1745.356217 350140716229.70 212.714355 350785728304.53 190.5705001 314268454787.12 263.4129 434392406393.80 258.4776864 426253712248.31 251.3231934 414455288884.94 266.5175772 552998882526.43 1294.336416 553684120806.57 1200.503919 513544971074.54 1290.731 552141669994.09 1273.706161 544859023741.65 1248.681729 534154209570.13 1077.686892 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 -24945459876.59 -34.55755454 -24964702527.67 -32.95410521 -23806355649.09 -32.6996 -23622505848.92 -32.42104882 -23421270697.11 -32.00676926 -23121991245.33 -32.490343931502108557492.68 835.8828864 1503663776911.35 784.6400516 1411483405874.21 852.1065 1532848335553.40 842.5654515 ############### 828.4708235 1490330269702.87 878.4588774 49581221962.50 337.6827197 49613073624.30 324.5321397 47680962040.50 285.8821 42002419198.92 283.8327661 41701322273.46 280.7745822 41252007303.27 354.4470712 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 555680951914.80 1946.892746 556222544204.08 1834.133973 524007635623.52 2059.962 588526136660.93 2038.145044 582293104696.30 2005.866831 573071297391.37 1670.478252 69553794969.30 46.01725736 69603098459.81 44.04777048 66624164095.58 39.3511 59520252738.32 39.04150471 59051969898.67 38.58031141 58354395016.79 36.98650482 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 01009389408561.43 1725.179795 1012967435144.04 1409.93007 827863420497.19 1627.208 955441821654.63 1575.093171 924841627519.18 1502.00211 881925019968.48 1694.172799 206694975875.03 628.530015 206879322825.84 595.0539278 195860739668.18 372.06 122462773761.89 368.4305151 121268123497.27 363.0493522 119496925107.83 352.0751194 95554683251.59 575.8427739 95656159930.44 539.6908317 89650777702.19 533.503 88622883316.03 527.3885411 87607181883.17 518.3618821 86107717842.01 571.1068873 456189612136.33 735.0502955 456502939859.36 704.5275405 437546784780.90 737.9878 458327306022.39 732.351987 454827155516.63 723.9516953 449610154930.38 674.8356957
  • 223734204836.06 457.4473358 224095472855.29 415.1622413 203380742396.58 417.059 204309950462.34 410.0928625 200897342145.18 399.9428028 195925004869.12 420.9896193 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 20489.61 17736.83 19335.19 18901.60 18288.41 18640.94 10.30% 9.85% 9.77% 9.69% 9.56% 9.71% 11.59% 0.00 0.00 0.00 0.00 0.00 0.00
  • BSE BSE BSE BSE BSE BSE BSE BSE BSE BSE BSENo. Rs. Rs. No. Rs. Rs. No. Rs. Rs. No. Rs. Jun-11 Jun-11 Jul-11 Jul-11 Jul-11 latest latest latest latest latest latest 30 days Beta EPS Beta EPS 9-Aug-11 Beta EPS 4-Oct-11 Beta EPS Avg. Closing 0.91 119.58 0.91 119.6 1450.4 0.91 119.58 1538 0.91 119.6 1,464.85 1.01 125.82 1.01 125.8 1756.95 1.01 125.82 957.9 1.01 125.82 1,838.35 0.68 19.01 0.68 19.01 406.55 0.68 19.01 367.5 0.68 19.01 437 0.51 12.06 0.51 12.06 296.3 0.51 12.06 280.15 0.51 11.99 307.85 1.63 6.82 1.63 6.82 201.2 1.63 6.82 206.4 1.63 6.82 230.9 0.92 71.66 0.92 71.66 466.9 0.92 71.66 440.7 0.92 25.03 2437 0.44 99.86 0.44 99.86 1866.6 0.44 99.86 1957 0.44 99.86 1,787.20 1.33 11.16 1.33 11.16 152.25 1.33 11.16 120.3 1.33 11.73 168.4 0.47 11.05 0.47 11.05 319.2 0.47 11.05 323 0.47 11.11 323.95 0.92 24.97 0.92 24.97 657.4 0.92 24.97 630.25 0.92 25.03 688.5 1.38 47.39 1.38 47.39 958.25 1.38 47.39 774 1.38 47.63 1,037.75 0.47 6.8 0.47 6.8 199.1 0.47 6.8 194 0.47 6.75 208.3 0.45 116.14 0.45 116.1 2427 0.45 116.14 2448 0.45 116.09 2766.8 1.7 5.48 1.7 5.48 62 1.7 5.48 70.95 1.7 3.56 66.7 1.45 22.46 1.45 22.46 522.3 1.45 22.46 447.2 1.45 22.46 586.35 1.2 65.21 1.2 65.21 1636.25 1.2 65.21 1346 1.2 66.1 1725.95
  • 1.1 46.07 1.1 46.07 693.5 1.1 46.07 786.1 1.1 44.05 718.25 0.74 82.12 0.74 82.12 1200 0.74 82.12 1092 0.74 82.12 1207.9 0.69 11.33 0.69 11.33 170.6 0.69 11.33 164 0.69 11.32 176.3 0.9 66.36 0.9 66.36 286 0.9 66.36 264.3 0.9 22.63 268.65 1.31 -3.21 1.31 -3.21 85.95 1.31 -3.21 72.75 1.31 0 101.55 1.03 64.46 1.03 64.46 773 1.03 64.46 767.7 1.03 64.43 827.7 1.54 42.42 1.54 42.42 473.75 1.54 42.42 376 1.54 47.67 540.95 1.08 130.16 1.08 130.2 2257 1.08 130.16 1718 1.08 109.19 2218.25 1.41 3.99 1.41 3.99 139.45 1.41 3.99 104 1.41 4 159.9 0.49 41.26 0.49 41.26 975 0.49 41.26 1045 0.49 41.26 1134.45 1.16 29.99 1.16 29.99 816.5 1.16 29.99 737.25 1.16 28.65 947.4 1.01 40.87 1.01 40.87 1190 1.01 40.87 979 1.01 40.9 1285.5 1.45 75.25 1.45 75.25 501.3 1.45 75.25 400.5 1.45 78.25 565.1 0.75 20.19 0.75 20.19 350 0.75 20.19 328.4 0.75 20.16 389.95 30 days Sensex 30 days Avg. Sensex 30 days SensexSensex Contribution Avg. Closing Contribution Closing Contribution Avg. Closing Contribution
  • 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 223751601379.90 1464.85 233133603585.85 1450.40 230833859194.40 1538.00 244775562218.00 350639504600.00 1838.35 314968182200.00 1756.95 301021757400.00 957.90 164118922800.00 525340819655.40 437.00 580832228183.20 406.55 540360051185.08 367.50 488457308598.00 172409295685.22 307.85 160666570839.09 296.30 154638638751.42 280.15 146209971806.31 89347061992.75 230.90 97982600874.50 201.20 85379381966.00 206.40 87586006152.00 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 920337562662.24 2437.00 896212994568.80 466.90 171703671384.56 440.70 162068554249.68 187481601562.50 1787.20 178440750000.00 1866.60 186368343750.00 1957.00 195394218750.00 242437450250.80 168.40 225560589073.12 152.25 203928739230.30 120.30 161133841244.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 373954028892.75 323.95 353442473113.95 319.20 348260032159.20 323.00 352405984923.00 184307467154.90 688.50 180287974903.95 657.40 172144247932.98 630.25 165034852844.181219307886387.30 1037.75 ############### 958.25 ############### 774.00 863365020642.00 541092923794.85 208.30 556728357749.90 199.10 532139299222.30 194.00 518508408082.001418276051890.29 2766.80 ############### 2427.00 ############### 2448.00 1194173410960.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 273661645932.68 586.35 246427867761.08 522.30 219509295355.35 447.20 187946691332.40 989426299421.97 1725.95 936932664794.31 1636.25 888238983035.25 1346.00 730676651590.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 304242074566.05 718.25 311595422867.63 693.50 300858232869.75 786.10 341030507366.85 167343929503.50 1207.90 174487230737.00 1200.00 173346036000.00 1092.00 157744892760.00
  • 308133004628.00 176.30 290735074744.00 170.60 281335245328.00 164.00 270451232320.00 117188825918.70 268.65 114921621036.90 286.00 122343508716.00 264.30 113060801935.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 69134580379.10 101.55 73360675417.94 85.95 62091088647.68 72.75 52555284457.461614686253396.48 827.70 ############### 773.00 ############### 767.70 1381010067660.96 78750276259.20 540.95 79477540937.34 473.75 69604371973.50 376.00 55242731107.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 687374090315.35 2218.25 633748654727.66 2257.00 644819435915.85 1718.00 490828440807.90 254182916739.92 159.90 241855688108.97 139.45 210924175777.34 104.00 157304512591.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 693061740788.58 1134.45 666110807673.66 975.00 572487141330.00 1045.00 613588782246.00 327008420170.90 947.40 311834702838.36 816.50 268749245163.10 737.25 242664275562.15 216547598994.72 1285.50 213540916314.60 1190.00 197676927588.00 979.00 162626648830.80 378033096773.64 565.10 350955319511.72 501.30 311332333518.36 400.50 248730499848.60 204574957891.20 389.95 191029705051.90 350.00 171458896700.00 328.40 160877433360.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17902.00 15706.66 14350.55 17901.9958 15706.65852 14350.548
  • EPS*(1+g)/(r- Avalible Avalible EPS*(1+g)/(Avalible MarketCap EPS*(1+g)/(r-g) Avalible MarketCap g) MarketCap MarketCap r-g) 0.00 0 0.00 0 0.00 0 0.00 0.00 0 0.00 0 0.00 0 0.00 304579136017.67 1869.004512 297455546262.68 1720.409023 273806297654.97 1743.2744 277445358617.04 301231875141.10 1721.864081 295010416646.32 1599.840665 274103900770.41 1618.5251 277305145707.25 607326852073.03 441.3704434 586641139780.64 392.0562895 521095945585.99 399.32422 530756007767.82 240510181916.59 436.7185325 227922913891.23 365.9834829 191006370572.76 373.71963 195043854539.84 22636450122.51 52.68908971 22358657632.64 50.40475947 21389300255.47 50.763272 21541435380.91 0.00 0 0.00 0 0.00 0 0.00 0.00 0 0.00 0 0.00 0 0.00 415716956541.13 1104.335128 406122073070.48 1017.600147 374225061392.58 360.04225 132406460485.02 503180084284.52 4699.057395 469171511782.08 3760.45697 375458125590.10 3886.9286 388085530661.22 148568109514.11 109.2356977 146313944955.38 103.4397729 138550689533.54 109.6709 146896862964.26 0.00 0 0.00 0 0.00 0 0.00 534910279618.06 460.8297573 502783791015.97 377.1734652 411511413254.15 390.77738 426353827402.18
  • 103144621413.38 384.8067003 100764009779.64 354.5838077 92849958784.20 360.04225 94279285933.70 502708273593.31 444.100429 495375679645.19 421.4011291 470055548532.84 427.09131 476402713117.87 806382137395.80 283.5875429 757951162084.44 232.1067478 620357218073.25 237.421 634560741679.472733965092962.81 5240.925279 ############### 4228.016753 ############### 4363.5759 2128621850922.65 47715382490.11 40.3527086 47154119221.00 38.67278762 45191049159.72 25.294737 29558140660.05 84651407621.80 198.6308666 83479459247.32 188.9694447 79419011396.24 190.47868 80053304865.95 398586061462.62 721.7838828 391820676549.82 679.2094116 368709107436.34 695.15889 377367287942.06 0.00 0 0.00 0 0.00 0 0.00 250664411571.08 566.9859572 245973169642.36 530.3322148 230071828354.52 512.4759 222325295501.30 252125484676.58 1692.315593 244463499763.66 1521.555102 219796287924.60 1546.9829 223469456634.69 439512239020.48 257.619822 424839014212.51 229.3438896 378209375343.71 233.31298 384754769345.95 461006978055.79 1052.140151 450078733240.12 967.4475429 413849394744.76 334.30125 143005550335.95 0.00 0 0.00 0 0.00 0 0.00 -23471330133.66 -31.9892764 -23109354237.45 -30.26555995 -21864125254.73 0 0.001580253424177.16 860.7262315 ############### 801.0134785 ############### 809.79218 1456729396617.14 52076128319.24 349.8374507 51398872925.40 333.8056385 49043444497.11 377.93956 55527694994.67 0.00 0 0.00 0 0.00 0 0.00 477251592452.44 1638.553031 468130634185.78 1530.531456 437269131674.51 1297.8865 370803042351.11 55943693391.41 36.45916183 55146064249.31 34.63549125 52387683358.87 35.007542 52950426205.57 0.00 0 0.00 0 0.00 0 0.00 994761171673.24 1599.425452 939128723038.10 1325.640133 778371210235.46 1363.6653 800698279228.06 115884779652.50 345.8693241 113842155283.56 324.7314355 106884664021.63 313.34142 103135664993.00 94869457814.46 559.3115957 92910082187.50 519.6748368 86325819399.88 526.13001 87398120272.35 419106666428.86 665.492997 413304383983.08 633.1233622 393201224320.56 663.6223 412142586648.26
  • 206235473298.03 408.4203237 200077994530.81 367.8603471 180208369305.89 373.35362 182899426084.43 0.00 0 0.00 0 0.00 0 0.00 17902.00 15706.66 15206.43 9.55% 8.99% 9.08% 8.81% 16321 0.00 0.00 855.88 for ideal sensex value 14105
  • Date Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09implied growth rate 0.0831 0.0775 0.0830 0.0783 0.0576 0.0482 0.0500 0.0496 0.0485 0.0451 0.0625 0.0766 0.0846 0.0854 0.0883 0.0904mean Implied Growth Rate 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865Rate of Inflation 7.69% 8.33% 9.02% 9.77% 10.45% 10.45% 9.70% 10.45% 9.63% 8.03% 8.70% 8.63% 9.29% 11.89% 11.72% 11.64%GDP Growth 7.80% 7.80% 7.80% 7.50% 7.50% 7.50% 6.10% 6.10% 6.10% 5.80% 5.80% 5.80% 6.00% 6.00% 6.00% 8.60%Benchmark Intrest Rate 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 5.50% 4.50% 4.00% 3.75% 3.38% 3.25% 3.25% 3.25% 3.25% 3.25%FII Activity -10577.70 -1012.90 -2065.80 -7937.00 -14248.60 -2820.30 1330.90 -3009.50 -2690.50 269.00 7384.20 20606.90 3224.90 11625.30 4028.70 19939.50MF Activity 3186.90 1412.50 -368.90 2292.10 1429.50 -975.40 340.70 -864.20 -1521.10 1477.20 38.90 2291.00 839.20 1825.60 570.60 -2333.70DII Activity 8627.97 1527.19 2972.38 9212.96 10796.3 2874.15 1906.28 3718.14 2774.56 3951.53 -782.33 -82.45 2633.78 5818.98 4984.71 696.04Date Jan-10 Feb-10 Mar-10 Apr-10 May-10 Jun-10 Jul-10 Aug-10 Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11implied growth rate 10.68% 9.22% 7.90% 10.66% 9.30% 9.63% 9.75% 10.09% 10.22% 10.35% 10.29% 10.29% 10.30% 9.85% 9.77% 9.69%mean Implied Growth Rate 9.74% 9.74% 9.74% 9.74% 9.74% 9.74% 9.74% 9.74% 9.74% 9.74% 9.74% 9.74% 9.74% 9.74% 9.74% 9.74%Rate of Inflation 16.22% 14.86% 14.86% 13.33% 13.91% 13.73% 11.25% 9.88% 9.82% 9.70% 8.33% 0.00% 0.00%GDP Growth 6.50% 6.50% 8.60% 8.60% 8.60% 8.90% 8.90% 8.90% 8.90% 8.90% 8.90% 0.00% 0.00%Benchmark Intrest Rate 3.25% 3.25% 3.38% 3.63% 3.75% 3.75% 4.08% 4.50% 5.00% 5.00% 5.25% 5.25% 5.50%FII Activity 5902.40 2113.50 18833.60 9764.50 -8629.90 10244.60 17120.60 11185.30 29195.80 24770.80 18519.90 1476.10 -5429.70MF Activity -1311.10 -697.40 -3806.40 -1616.50 98.70 -1092.50 -4404.80 -3169.60 -7236.00 -5802.10 -99.90 1376.60 199.20DII Activity 12222.03 1311.95 -5135.85 2190.66 6361.19 -4777.05 -6271.92 -4552.68 -11866.63 -11812.9 2468.82 634.99 5237.14 jun8 to present jan10 to presentStd. Dev 1.87% 0.66%Mean 8.65% 9.74%Mean + 1std devMean - 1 Std dev 10.51% 6.78% 10.40% 9.08% taking average implied growth rate for the period (June 2008 to Present), SENSEX value comes out to be 14927 taking average implied growth rate for the period (Jan 2010 to Present), SENSEX value comes out to be implied growth Rate of Inflation GDP Benchmark FII Activity MF Activity DII Activity 0.1200 rate Growth Intrest RateCorrelationimplied growth rate 1 0.107603104 0.09226169 -0.229776159 0.439903223 -0.33962303 -0.262849473 0.1000Rate of Inflation 1 0.68901215 -0.542216427 0.213976599 -0.302406421 -0.017656025GDP Growth 1 -0.090794059 0.334812603 -0.438435812 -0.294267163Benchmark Intrest Rate 1 -0.411550422 0.204742384 0.128870543 0.0800FII Activity 1 -0.648251557 -0.765945237MF Activity 1 0.747331529DII Activity 1 0.0600 Above sheet shows that implied growth rate is not correlated with anything any of the macroeconomic factors, hence their impact can be ignored 0.0400 Calculation of Ideal Sensex value 0.0200 0.0000 Here ideal sensex value is calculated using average implied growth rate and trailing twlelve months EPS
  • Oct-09 Nov-09 Dec-09 Jan-10 Feb-10 Mar-10 Apr-10 May-10 Jun-10 Jul-10 Aug-10 Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 May-11 0.0916 0.1067 0.1067 0.1068 0.0922 0.0790 0.1066 0.0930 0.0963 0.0975 0.1009 0.1022 0.1035 0.1029 0.1029 0.1030 0.0985 0.0977 0.0969 0.0956 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 0.0865 11.49% 13.51% 14.97% 16.22% 14.86% 14.86% 13.33% 13.91% 13.73% 11.25% 9.88% 9.82% 9.70% 8.33% 0.00% 0.00% 8.60% 8.60% 6.50% 6.50% 6.50% 8.60% 8.60% 8.60% 8.90% 8.90% 8.90% 8.90% 8.90% 8.90% 0.00% 0.00% 3.25% 3.25% 3.25% 3.25% 3.25% 3.38% 3.63% 3.75% 3.75% 4.08% 4.50% 5.00% 5.00% 5.25% 5.25% 5.50% 8304.10 5317.80 10367.20 5902.40 2113.50 18833.60 9764.50 -8629.90 10244.60 17120.60 11185.30 29195.80 24770.80 18519.90 1476.10 -5429.70 -5194.40 -695.30 -1761.50 -1311.10 -697.40 -3806.40 -1616.50 98.70 -1092.50 -4404.80 -3169.60 -7236.00 -5802.10 -99.90 1376.60 199.20 -47.51 2391.04 49.67 12222.03 1311.95 -5135.85 2190.66 6361.19 -4777.05 -6271.92 -4552.68 -11866.63 -11812.9 2468.82 634.99 5237.14 May-11 Jun-11 Jul-11 Aug-11 11-Oct 9.56% 9.71% 9.55% 8.99% 8.81% 9.74% 9.74% 9.74% 9.74% 9.74% mean + 1 std dev 23880 mean - 1 std dev 16321wth rate for the period (Jan 2010 toX value comes out to be 19217 12.00% 10.00% 8.00% implied growth rate 6.00% implied growth rate mean Implied Growth Rate mean Implied Growth Rate 4.00% 2.00% 0.00%
  • Jun-11 Jul-11 Aug-110.0971 0.0955 0.08990.0865 0.0865 0.0865
  • Date Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08implied growth rate 8.31% 7.75% 8.30% 7.83% 5.76% 4.82%Buy Condition 0 0 0 0 1 1Sell Condition 0 0 0 0 0 0Buy Call 0 0 0 1 0Sell Call 0 0 0 0 0Sensex value 14874.78 13930.31 15197.1 14378.13 10774.81 9760.769for +/- 1 std . Dev.buying point (Mean - 1 std. Dev.) 0.067785Selling Point (Mean + 1 Std.Dev.) 0.105124profit/Loss on buying 1 sensex Inestment ROIOn timing the market 6204.38 9760.77 63.56%On long term investment 5147.02 14874.78 34.60%
  • Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 5.00% 4.96% 4.85% 4.51% 6.25% 7.66% 8.46% 8.54% 8.83% 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 09973.626 9676.366 9582.982 9489.503 11374.81 13519.47 15185.98 15031.92 15965.15
  • Sep-09 Oct-09 Nov-09 Dec-09 Jan-10 Feb-10 Mar-10 Apr-10 May-10 9.04% 9.16% 10.67% 10.67% 10.68% 9.22% 7.90% 10.66% 9.30% 0 0 0 0 0 0 0 0 0 0 0 1 1 1 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 1 016824.25 17149.51 16878.96 17369.3 17652.36 16456.68 17291.42 17574.56 16871.6
  • Jun-10 Jul-10 Aug-10 Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 9.63% 9.75% 10.09% 10.22% 10.35% 10.29% 10.29% 10.30% 9.85% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 017632.06 18192.86 18463.63 19566.04 20383.09 20014.45 19965.95 20021.8 18000
  • Mar-11 Apr-11 May-11 Jun-11 Jul-11 NOW9.77% 9.69% 9.56% 9.71% 9.55% 8.99% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 018000 18800 18000 17800 18000 16800
  • SUMMARY OUTPUT Regression StatisticsMultiple R 0.555443318R Square 0.30851728Adjusted R Square 0.142561427Standard Error 0.01810421Observations 32ANOVA df SS MS F Significance FRegression 6 0.003655926 0.000609321 1.859032233 0.128066677Residual 25 0.008194061 0.000327762Total 31 0.011849986 Coefficients Standard Error t Stat P-value Lower 95%Intercept 0.100369537 0.028089526 3.573201521 0.001468769 0.042518075Rate of Inflation -0.051385892 0.198735439 -0.258564314 0.798088347 -0.46068919GDP Growth -0.089661106 0.277695296 -0.322875856 0.74947426 -0.661585274Benchmark IntrestRate -0.070064108 0.487680138 -0.143668159 0.886914315 -1.074460154FII Activity 9.58456E-07 5.60567E-07 1.709798134 0.099688669 -1.96053E-07MF Activity -2.41753E-06 2.22256E-06 -1.087720383 0.28709436 -6.99498E-06DII Activity 7.72388E-07 1.19659E-06 0.645491737 0.524489255 -1.69203E-06RESIDUAL OUTPUT Observation Predicted Y Residuals Standard Residuals 1 0.074042015 0.015614593 0.960421634 2 0.081685687 0.003535205 0.217443239 3 0.085744795 0.00426982 0.26262785 4 0.078388209 0.006669353 0.410218231 5 0.075297705 -0.008787018 -0.540471492 6 0.085946163 -0.028297557 -1.740524729 7 0.087986599 -0.02680934 -1.648987549 8 0.088454099 -0.027799015 -1.709860466 9 0.090390794 -0.030526054 -1.877595 10 0.088154272 -0.030213926 -1.858396657 11 0.094709581 -0.021163412 -1.301718077 12 0.102606082 -0.016259586 -1.000093811 13 0.091035476 0.00266189 0.163727399 14 0.097826422 -0.003060001 -0.18821439 15 0.093022384 0.005345462 0.328788395 16 0.109690813 -0.008498501 -0.522725395
  • 17 0.104957379 -0.002595622 -0.15965138618 0.09206396 0.016064013 0.98806449419 0.098805358 0.008037361 0.4943615920 0.102196654 0.005978103 0.36770085621 0.089353553 0.01527134 0.93930884422 0.105940954 -0.000322123 -0.01981314323 0.098224433 0.00823694 0.50663732724 0.079286818 0.024858522 1.52899675525 0.091477422 0.01707668 1.05035160426 0.105963878 0.004166673 0.25628352327 0.099026663 0.014568113 0.89605480428 0.120150869 -0.004962355 -0.30522430229 0.112546373 0.004423089 0.27205511130 0.1043298 0.011066575 0.68068234331 0.095268441 0.020469939 1.25906402232 0.094875416 0.020980839 1.290488379
  • Upper 95% Lower 95.0% Upper 95.0%0.158220999 0.042518075 0.1582209990.357917406 -0.46068919 0.3579174060.482263061 -0.661585274 0.4822630610.934331939 -1.074460154 0.9343319392.11297E-06 -1.96053E-07 2.11297E-062.15993E-06 -6.99498E-06 2.15993E-063.23681E-06 -1.69203E-06 3.23681E-06
  • Date implied growth rate Rate of Inflation GDP Growth BenchmarkDate Intrest Rate 6/1/2008 Jun-08 8.97% 7.69% 7.80% 6.00% 7/1/2008 Jul-08 8.52% 8.33% 7.80% 6.00% 8/1/2008 Aug-08 9.00% 9.02% 7.80% 6.00% 9/1/2008 Sep-08 8.51% 9.77% 7.50% 6.00% 10/1/2008 Oct-08 6.65% 10.45% 7.50% 6.00% 11/1/2008 Nov-08 5.76% 10.45% 7.50% 6.00% 12/1/2008 Dec-08 6.12% 9.70% 6.10% 5.50% 1/1/2009 Jan-09 6.07% 10.45% 6.10% 4.50% 2/1/2009 Feb-09 5.99% 9.63% 6.10% 4.00% 3/1/2009 Mar-09 5.79% 8.03% 5.80% 3.75% 4/1/2009 Apr-09 7.35% 8.70% 5.80% 3.38% 5/1/2009 May-09 8.63% 8.63% 5.80% 3.25% 6/1/2009 Jun-09 9.37% 9.29% 6.00% 3.25% 7/1/2009 Jul-09 9.48% 11.89% 6.00% 3.25% 8/1/2009 Aug-09 9.84% 11.72% 6.00% 3.25% 9/1/2009 Sep-09 10.12% 11.64% 8.60% 3.25% 10/1/2009 Oct-09 10.24% 11.49% 8.60% 3.25% 11/1/2009 Nov-09 10.81% 13.51% 8.60% 3.25% 12/1/2009 Dec-09 10.68% 14.97% 6.50% 3.25% 1/1/2010 Jan-10 10.82% 16.22% 6.50% 3.25% 2/1/2010 Feb-10 10.46% 14.86% 6.50% 3.25% 3/1/2010 Mar-10 10.56% 14.86% 8.60% 3.38% 4/1/2010 Apr-10 10.65% 13.33% 8.60% 3.63% 5/1/2010 May-10 10.41% 13.91% 8.60% 3.75% 6/1/2010 Jun-10 10.86% 13.73% 8.90% 3.75% 7/1/2010 Jul-10 11.01% 11.25% 8.90% 4.08% 8/1/2010 Aug-10 11.36% 9.88% 8.90% 4.50% 9/1/2010 Sep-10 11.52% 9.82% 8.90% 5.00% 10/1/2010 Oct-10 11.70% 9.70% 8.90% 5.00% 11/1/2010 Nov-10 11.54% 8.33% 8.90% 5.25% 12/1/2010 Dec-10 11.57% 0.00% 0.00% 5.25% 1/1/2011 Jan-11 11.59% 0.00% 0.00% 5.50%
  • FII Activity MF Activity DII Activity -10577.70 3186.90 8627.97 -1012.90 1412.50 1527.19 -2065.80 -368.90 2972.38 -7937.00 2292.10 9212.96 -14248.60 1429.50 10796.3 -2820.30 -975.40 2874.15 1330.90 340.70 1906.28 -3009.50 -864.20 3718.14 -2690.50 -1521.10 2774.56 269.00 1477.20 3951.53 7384.20 38.90 -782.33 20606.90 2291.00 -82.45 3224.90 839.20 2633.78 11625.30 1825.60 5818.98 4028.70 570.60 4984.71 19939.50 -2333.70 696.04 8304.10 -5194.40 -47.51 5317.80 -695.30 2391.04 10367.20 -1761.50 49.67 5902.40 -1311.10 12222.03 2113.50 -697.40 1311.95 18833.60 -3806.40 -5135.85 9764.50 -1616.50 2190.66 -8629.90 98.70 6361.19 10244.60 -1092.50 -4777.05 17120.60 -4404.80 -6271.92 11185.30 -3169.60 -4552.68 29195.80 -7236.00 -11866.63 24770.80 -5802.10 -11812.9 18519.90 -99.90 2468.82 1476.10 1376.60 634.99 -5429.70 199.20 5237.14
  • Date Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08implied growth rate 8.31% 7.75% 8.30% 7.83% 5.76% 4.82% 5.00%
  • Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-094.96% 4.85% 4.51% 6.25% 7.66% 8.46% 8.54% 8.83% 9.04%
  • Oct-09 Nov-09 Dec-09 Jan-10 Feb-10 Mar-10 Apr-10 May-10 Jun-109.16% 10.67% 10.67% 10.68% 9.22% 7.90% 10.66% 9.30% 9.63%
  • Jul-10 Aug-10 Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 Mar-119.75% 10.09% 10.22% 10.35% 10.29% 10.29% 10.30% 9.85% 9.77%
  • Apr-11 May-11 Jun-11 Jul-11 NOW9.69% 9.56% 9.71% 9.55% 8.99%
  • implied growth rate 8.31% 7.75% 8.30% 7.83% 5.76% 4.82% 5.00%
  • 4.96% 4.85% 4.51% 6.25% 7.66% 8.46% 8.54% 8.83% 9.04%
  • 9.16% 10.67% 10.67% 10.68% 9.22% 7.90% 10.66% 9.30% 9.63%
  • 9.75% 10.09% 10.22% 10.35% 10.29% 10.29% 10.30% 9.85% 9.77%
  • 9.69% 9.56% 9.71% 9.55% 8.99%