Company Name: Coromandel

Student Name:
Shamika Rane
Roll Number:
43
Class and Division:
MMS 1st year

20.00
10.00
0.00
-10.00
-20.00

-30.00
-40.00
-50.00
-60.00
-70.00
-80.00

7-Jan-10

BSE
Close Price Daily Rtn %
247.05
~
257.3
4.07
259.9
1.01
257
-1.12
253.5
-1.37
260.05
2.55
256.1
-1.53
254.4
-0.67
255.3
0.35
258.45
1.23
264.05
2.14
275.1
4.10
280.05
1.78
272.2
-2.84
272.7
0.18
276.15
1.26
269
-2.62
278
3.29
280.2
0.79
280.95
0.27
278.7
-0.80
277.65
-0.38
265.35
-4.53
265.9
0.21
270
1.53
266.65
-1.25
266.25
-0.15
262.55
-1.40
263.45
0.34
263.2
-0.09
260.65
-0.97
257.1
-1.37
266.3
3.52
275.6
3.43
277.25
0.60
280
0.99
278.1
-0.68
273.35
-1.72
276.35
1.09
280.85
1.62
284.95
1.45
306.9
7.42

5-Jan-10

Date
4-Jan-10
5-Jan-10
6-Jan-10
7-Jan-10
8-Jan-10
11-Jan-10
12-Jan-10
13-Jan-10
14-Jan-10
15-Jan-10
18-Jan-10
19-Jan-10
20-Jan-10
21-Jan-10
22-Jan-10
25-Jan-10
27-Jan-10
28-Jan-10
29-Jan-10
1-Feb-10
2-Feb-10
3-Feb-10
4-Feb-10
5-Feb-10
6-Feb-10
8-Feb-10
9-Feb-10
10-Feb-10
11-Feb-10
15-Feb-10
16-Feb-10
17-Feb-10
18-Feb-10
19-Feb-10
22-Feb-10
23-Feb-10
24-Feb-10
25-Feb-10
26-Feb-10
2-Mar-10
3-Mar-10
4-Mar-10

NSE
Close Price Daily Rtn %
247.05
~
257.2
4.03
260.6
1.31
257.05
-1.37
254.75
-0.90
260.05
2.06
255.75
-1.67
254.15
-0.63
255.05
0.35
258.35
1.29
262.45
1.57
274.85
4.62
280.1
1.89
272.1
-2.90
273.15
0.39
275.15
0.73
267.4
-2.86
276.25
3.26
280.6
1.56
281.3
0.25
278.6
-0.96
277.55
-0.38
265.45
-4.46
267.25
0.68
267
-0.09
268.25
0.47
266.9
-0.50
263.05
-1.45
262.6
-0.17
262.7
0.04
260.85
-0.71
257.25
-1.39
267.95
4.08
275.25
2.69
276.35
0.40
277.9
0.56
277.95
0.02
273.4
-1.65
276.45
1.11
280.65
1.51
285
1.54
306.65
7.32

5-Mar-10
8-Mar-10
9-Mar-10
10-Mar-10
11-Mar-10
12-Mar-10
15-Mar-10
16-Mar-10
17-Mar-10
18-Mar-10
19-Mar-10
22-Mar-10
23-Mar-10
25-Mar-10
26-Mar-10
29-Mar-10
30-Mar-10
31-Mar-10
1-Apr-10
5-Apr-10
6-Apr-10
7-Apr-10
8-Apr-10
9-Apr-10
12-Apr-10
13-Apr-10
15-Apr-10
16-Apr-10
19-Apr-10
20-Apr-10
21-Apr-10
22-Apr-10
23-Apr-10
26-Apr-10
27-Apr-10
28-Apr-10
29-Apr-10
30-Apr-10
3-May-10
4-May-10
5-May-10
6-May-10
7-May-10
10-May-10
11-May-10
12-May-10
13-May-10
14-May-10
17-May-10
18-May-10

313.6
312.9
309.85
315.45
315.95
327.5
321.55
327.6
314.4
327.75
328.3
318.35
316
312.7
314.2
317.85
317.55
315.35
317.1
314
309.95
312.45
316.1
314.95
321
313.3
319.05
320.05
322.2
323.1
345.75
335.9
349.55
360.5
360.3
352.6
365.45
364.7
362
360.65
359.25
357.2
352.25
361.25
358.35
360.7
393.3
394.95
406.2
417.65

2.24
-0.22
-0.98
1.79
0.16
3.59
-1.83
1.86
-4.11
4.16
0.17
-3.08
-0.74
-1.05
0.48
1.15
-0.09
-0.70
0.55
-0.98
-1.30
0.80
1.16
-0.36
1.90
-2.43
1.82
0.31
0.67
0.28
6.78
-2.89
3.98
3.08
-0.06
-2.16
3.58
-0.21
-0.74
-0.37
-0.39
-0.57
-1.40
2.52
-0.81
0.65
8.65
0.42
2.81
2.78

313.3
313.2
308.65
315.45
315.6
327
321.8
328.85
314
327.45
327.4
316.3
316.35
313.55
313.4
317.5
317.35
315.05
316.1
315.25
309.35
311.1
316.2
314.55
322.45
314.3
319.6
320
323.25
321.75
346.2
335.5
349.85
361
360.4
351.35
365.6
364.85
361.25
360.65
358.75
358.35
351.7
361.65
359.2
361.55
392.9
395.2
407.4
415.95

2.06
-0.03
-1.46
2.18
0.05
3.55
-1.60
2.17
-4.62
4.19
-0.02
-3.45
0.02
-0.89
-0.05
1.30
-0.05
-0.73
0.33
-0.27
-1.89
0.56
1.63
-0.52
2.48
-2.56
1.67
0.13
1.01
-0.47
7.32
-3.14
4.19
3.14
-0.17
-2.54
3.98
-0.21
-0.99
-0.17
-0.53
-0.11
-1.87
2.79
-0.68
0.65
8.32
0.58
3.04
2.08

19-May-10
20-May-10
21-May-10
24-May-10
25-May-10
26-May-10
27-May-10
28-May-10
31-May-10
1-Jun-10
2-Jun-10
3-Jun-10
4-Jun-10
7-Jun-10
8-Jun-10
9-Jun-10
10-Jun-10
11-Jun-10
14-Jun-10
15-Jun-10
16-Jun-10
17-Jun-10
18-Jun-10
21-Jun-10
22-Jun-10
23-Jun-10
24-Jun-10
25-Jun-10
28-Jun-10
29-Jun-10
30-Jun-10
1-Jul-10
2-Jul-10
5-Jul-10
6-Jul-10
7-Jul-10
8-Jul-10
9-Jul-10
12-Jul-10
13-Jul-10
14-Jul-10
15-Jul-10
16-Jul-10
19-Jul-10
20-Jul-10
21-Jul-10
22-Jul-10
23-Jul-10
26-Jul-10
27-Jul-10

405.15
398.65
380.3
390.95
379.3
379.5
382.95
396.1
402.45
414.95
421.05
431.8
424.2
421.25
411.15
409.2
421.35
423.6
428.05
430.2
431.85
441.05
430.9
438.35
456.25
466.05
481.05
470.4
474.85
465
467.7
464.65
472.75
474.85
469.4
469.25
474.75
476.3
478.55
482.75
496.45
486.8
489.85
485.45
488.05
492.05
508.9
515.3
528.35
526.05

-3.04
-1.62
-4.71
2.76
-3.03
0.05
0.90
3.38
1.59
3.06
1.46
2.52
-1.78
-0.70
-2.43
-0.48
2.93
0.53
1.05
0.50
0.38
2.11
-2.33
1.71
4.00
2.13
3.17
-2.24
0.94
-2.10
0.58
-0.65
1.73
0.44
-1.15
-0.03
1.17
0.33
0.47
0.87
2.80
-1.96
0.62
-0.90
0.53
0.82
3.37
1.25
2.50
-0.44

405.5
397.9
381.5
391.3
377.6
380.45
382.9
396.55
404.15
413.55
422.25
432.3
424.35
421.85
410.6
408.75
423.15
423.4
427.1
430.2
430.85
441.95
430.25
439.25
455.9
465
480.35
470.7
476
466.05
466.6
463.8
472.25
475.1
469
469.75
474.95
476
479.75
482.5
496.55
486.8
487.75
485.45
489.4
491.4
508.3
514.8
527.05
525.7

-2.54
-1.89
-4.21
2.54
-3.56
0.75
0.64
3.50
1.90
2.30
2.08
2.35
-1.86
-0.59
-2.70
-0.45
3.46
0.06
0.87
0.72
0.15
2.54
-2.68
2.07
3.72
1.98
3.25
-2.03
1.12
-2.11
0.12
-0.60
1.81
0.60
-1.29
0.16
1.10
0.22
0.78
0.57
2.87
-1.98
0.19
-0.47
0.81
0.41
3.38
1.27
2.35
-0.26

28-Jul-10
29-Jul-10
30-Jul-10
2-Aug-10
3-Aug-10
4-Aug-10
5-Aug-10
6-Aug-10
9-Aug-10
10-Aug-10
11-Aug-10
12-Aug-10
13-Aug-10
16-Aug-10
17-Aug-10
18-Aug-10
19-Aug-10
20-Aug-10
23-Aug-10
24-Aug-10
25-Aug-10
26-Aug-10
27-Aug-10
30-Aug-10
31-Aug-10
1-Sep-10
2-Sep-10
3-Sep-10
6-Sep-10
7-Sep-10
8-Sep-10
9-Sep-10
13-Sep-10
14-Sep-10
15-Sep-10
16-Sep-10
17-Sep-10
20-Sep-10
21-Sep-10
22-Sep-10
23-Sep-10
24-Sep-10
27-Sep-10
28-Sep-10
29-Sep-10
30-Sep-10
1-Oct-10
4-Oct-10
5-Oct-10
6-Oct-10

534.6
534
543.5
533.55
519.4
523.15
515.1
525.6
525.4
523.6
514.05
510.7
526.15
540.3
542.75
562.25
559.65
540.15
532.75
530.3
530
529.55
530.6
532.9
529.65
550.25
553
565.1
567.25
573.45
582.15
626.55
651.65
618.8
612.15
602.05
605.55
611.45
607.85
603.05
606.35
618.75
609.7
610.1
615.15
614.75
623.55
620.75
622.55
632.5

1.61
-0.11
1.76
-1.85
-2.69
0.72
-1.55
2.02
-0.04
-0.34
-1.84
-0.65
2.98
2.65
0.45
3.53
-0.46
-3.55
-1.38
-0.46
-0.06
-0.08
0.20
0.43
-0.61
3.82
0.50
2.16
0.38
1.09
1.51
7.35
3.93
-5.17
-1.08
-1.66
0.58
0.97
-0.59
-0.79
0.55
2.02
-1.47
0.07
0.82
-0.07
1.42
-0.45
0.29
1.59

539.05
535.45
542.55
532.3
518.45
520.75
514.55
525.7
525.35
523.75
513.5
515.2
528.45
540.4
542.25
560.45
558.1
540.1
532.25
530.85
530
529.1
529.2
531.15
528.75
550.2
552.65
565.2
567.5
573.95
580.85
627.3
652
617.45
612.7
602
604.85
611.5
607.75
603.05
603.05
616.25
609.25
610.15
615.7
612.4
624.45
619.7
622.7
631.4

2.51
-0.67
1.32
-1.91
-2.64
0.44
-1.20
2.14
-0.07
-0.31
-1.98
0.33
2.54
2.24
0.34
3.30
-0.42
-3.28
-1.46
-0.26
-0.16
-0.17
0.02
0.37
-0.45
3.98
0.44
2.25
0.41
1.13
1.20
7.69
3.86
-5.44
-0.77
-1.76
0.47
1.09
-0.62
-0.78
0.00
2.17
-1.14
0.15
0.91
-0.54
1.95
-0.76
0.48
1.39

7-Oct-10
8-Oct-10
11-Oct-10
12-Oct-10
13-Oct-10
14-Oct-10
15-Oct-10
18-Oct-10
19-Oct-10
20-Oct-10
21-Oct-10
22-Oct-10
25-Oct-10
26-Oct-10
27-Oct-10
28-Oct-10
29-Oct-10
1-Nov-10
2-Nov-10
3-Nov-10
4-Nov-10
5-Nov-10
8-Nov-10
9-Nov-10
10-Nov-10
11-Nov-10
12-Nov-10
15-Nov-10
16-Nov-10
18-Nov-10
19-Nov-10
22-Nov-10
23-Nov-10
24-Nov-10
25-Nov-10
26-Nov-10
29-Nov-10
30-Nov-10
1-Dec-10
2-Dec-10
3-Dec-10
6-Dec-10
7-Dec-10
8-Dec-10
9-Dec-10
10-Dec-10
13-Dec-10
14-Dec-10
15-Dec-10
16-Dec-10

624.3
618.25
617.75
617.15
617.5
654.05
652.3
634.6
665.2
682.9
672.6
669.9
670.7
654.4
650.6
655.75
641.05
637.1
635.5
652.6
653.75
661.85
671.6
674.7
670.7
678.35
647.3
643.1
646.4
644
639.45
606.4
598.35
576.8
571.35
574.3
554.75
538.5
556.4
570.45
557.85
562.55
586.35
573.3
550.85
581.25
609.7
631.25
613.9
635.9

-1.30
-0.97
-0.08
-0.10
0.06
5.75
-0.27
-2.75
4.71
2.63
-1.52
-0.40
0.12
-2.46
-0.58
0.79
-2.27
-0.62
-0.25
2.66
0.18
1.23
1.46
0.46
-0.59
1.13
-4.69
-0.65
0.51
-0.37
-0.71
-5.31
-1.34
-3.67
-0.95
0.51
-3.46
-2.97
3.27
2.49
-2.23
0.84
4.14
-2.25
-3.99
5.37
4.78
3.47
-2.79
3.52

625.35
619.75
619.5
618.7
616.9
657.55
652
633.8
663.8
682.95
673.9
671.2
669.55
654.75
648.9
657.5
643
634.75
634.15
650.05
653.4
661.1
669.65
674.55
670.9
676.55
648.15
646.25
645.15
643.8
634.6
607.6
598.4
578.05
570.1
574.35
554.5
542.8
558.1
572.75
556.05
564.25
584.55
572.7
548.95
580.3
606.05
629.5
615.55
632.2

-0.96
-0.90
-0.04
-0.13
-0.29
6.38
-0.85
-2.83
4.62
2.84
-1.33
-0.40
-0.25
-2.24
-0.90
1.32
-2.23
-1.29
-0.09
2.48
0.51
1.17
1.29
0.73
-0.54
0.84
-4.29
-0.29
-0.17
-0.21
-1.44
-4.35
-1.53
-3.46
-1.38
0.74
-3.52
-2.13
2.78
2.59
-2.96
1.46
3.53
-2.05
-4.24
5.55
4.34
3.80
-2.24
2.67

20-Dec-10
21-Dec-10
22-Dec-10
23-Dec-10
24-Dec-10
27-Dec-10
28-Dec-10
29-Dec-10
30-Dec-10
31-Dec-10
Average=
Risk=

638.8
624.15
614.05
307.45
311.15
317.15
310.3
311.5
311.9
316.45

0.46
-2.32
-1.63
-69.18
1.20
1.91
-2.18
0.39
0.13
1.45
0.10
4.91

636
624.05
613.8
308.35
311.6
317.3
309.45
310.35
311.05
316.65

0.60
-1.90
-1.66
-68.84
1.05
1.81
-2.51
0.29
0.23
1.78
0.10
4.90

14-Feb-10

12-Feb-10

10-Feb-10

8-Feb-10

6-Feb-10

4-Feb-10

2-Feb-10

31-Jan-10

29-Jan-10

27-Jan-10

25-Jan-10

23-Jan-10

21-Jan-10

19-Jan-10

17-Jan-10

15-Jan-10

13-Jan-10

11-Jan-10

9-Jan-10

22-Mar-10

20-Mar-10

18-Mar-10

16-Mar-10

14-Mar-10

12-Mar-10

10-Mar-10

8-Mar-10

6-Mar-10

4-Mar-10

2-Mar-10

28-Feb-10

26-Feb-10

24-Feb-10

22-Feb-10

20-Feb-10

18-Feb-10

16-Feb-10

14-Feb-10

27-Apr-10

25-Apr-10

23-Apr-10

21-Apr-10

19-Apr-10

17-Apr-10

15-Apr-10

13-Apr-10

11-Apr-10

9-Apr-10

7-Apr-10

5-Apr-10

3-Apr-10

1-Apr-10

30-Mar-10

28-Mar-10

26-Mar-10

24-Mar-10

22-Mar-10

2-Jun-10

31-May-10

29-May-10

27-May-10

25-May-10

23-May-10

21-May-10

19-May-10

17-May-10

15-May-10

13-May-10

11-May-10

9-May-10

7-May-10

5-May-10

3-May-10

1-May-10

29-Apr-10

27-Apr-10

8-Jul-10

6-Jul-10

4-Jul-10

2-Jul-10

30-Jun-10

28-Jun-10

26-Jun-10

24-Jun-10

22-Jun-10

20-Jun-10

18-Jun-10

16-Jun-10

14-Jun-10

12-Jun-10

10-Jun-10

8-Jun-10

6-Jun-10

4-Jun-10

2-Jun-10

Coromandel International Ltd. Daily Rtn % Per Day From 1/1/2010

15-Aug-10

13-Aug-10

11-Aug-10

9-Aug-10

7-Aug-10

5-Aug-10

3-Aug-10

1-Aug-10

30-Jul-10

28-Jul-10

26-Jul-10

24-Jul-10

22-Jul-10

20-Jul-10

18-Jul-10

16-Jul-10

14-Jul-10

12-Jul-10

10-Jul-10

8-Jul-10

n % Per Day From 1/1/2010 to 31/12/2010

20-Sep-10

18-Sep-10

16-Sep-10

14-Sep-10

12-Sep-10

10-Sep-10

8-Sep-10

6-Sep-10

4-Sep-10

2-Sep-10

31-Aug-10

29-Aug-10

27-Aug-10

25-Aug-10

23-Aug-10

21-Aug-10

19-Aug-10

17-Aug-10

15-Aug-10

26-Oct-10

24-Oct-10

22-Oct-10

20-Oct-10

18-Oct-10

16-Oct-10

14-Oct-10

12-Oct-10

10-Oct-10

8-Oct-10

6-Oct-10

4-Oct-10

2-Oct-10

30-Sep-10

28-Sep-10

26-Sep-10

24-Sep-10

22-Sep-10

20-Sep-10

1-Dec-10

29-Nov-10

27-Nov-10

25-Nov-10

23-Nov-10

21-Nov-10

19-Nov-10

17-Nov-10

15-Nov-10

13-Nov-10

11-Nov-10

9-Nov-10

7-Nov-10

5-Nov-10

3-Nov-10

1-Nov-10

30-Oct-10

28-Oct-10

26-Oct-10

31-Dec-10

29-Dec-10

27-Dec-10

25-Dec-10

23-Dec-10

21-Dec-10

19-Dec-10

17-Dec-10

15-Dec-10

13-Dec-10

11-Dec-10

9-Dec-10

7-Dec-10

5-Dec-10

3-Dec-10

1-Dec-10

SENSEX
17558.73
17686.24
17701.13
17615.72
17540.29
17526.71
17422.51
17509.8
17584.87
17554.3
17641.08
17486.06
17474.49
17051.14
16859.68
16780.46
16289.82
16306.87
16357.96
16356.03
16163.44
16496.05
16224.95
15790.93
15915.65
15935.61
16042.18
15922.17
16152.59
16038.35
16226.68
16428.91
16327.84
16191.63
16237.05
16286.32
16255.97
16254.2
16429.55
16772.56
17000.01
16971.7

SLOPE =

-3.25E-04

800
700
600

Daily Rtn

Date
4-Jan-10
5-Jan-10
6-Jan-10
7-Jan-10
8-Jan-10
11-Jan-10
12-Jan-10
13-Jan-10
14-Jan-10
15-Jan-10
18-Jan-10
19-Jan-10
20-Jan-10
21-Jan-10
22-Jan-10
25-Jan-10
27-Jan-10
28-Jan-10
29-Jan-10
1-Feb-10
2-Feb-10
3-Feb-10
4-Feb-10
5-Feb-10
6-Feb-10
8-Feb-10
9-Feb-10
10-Feb-10
11-Feb-10
15-Feb-10
16-Feb-10
17-Feb-10
18-Feb-10
19-Feb-10
22-Feb-10
23-Feb-10
24-Feb-10
25-Feb-10
26-Feb-10
2-Mar-10
3-Mar-10
4-Mar-10

BSE
Coromandel
International Ltd.
Close Price Daily Rtn %
247.05
0
257.3
4.07
259.9
1.01
257
-1.12
253.5
-1.37
260.05
2.55
256.1
-1.53
254.4
-0.67
255.3
0.35
258.45
1.23
264.05
2.14
275.1
4.10
280.05
1.78
272.2
-2.84
272.7
0.18
276.15
1.26
269
-2.62
278
3.29
280.2
0.79
280.95
0.27
278.7
-0.80
277.65
-0.38
265.35
-4.53
265.9
0.21
270
1.53
266.65
-1.25
266.25
-0.15
262.55
-1.40
263.45
0.34
263.2
-0.09
260.65
-0.97
257.1
-1.37
266.3
3.52
275.6
3.43
277.25
0.60
280
0.99
278.1
-0.68
273.35
-1.72
276.35
1.09
280.85
1.62
284.95
1.45
306.9
7.42

500
400
300
200
100
0
15000

16000

5-Mar-10
8-Mar-10
9-Mar-10
10-Mar-10
11-Mar-10
12-Mar-10
15-Mar-10
16-Mar-10
17-Mar-10
18-Mar-10
19-Mar-10
22-Mar-10
23-Mar-10
25-Mar-10
26-Mar-10
29-Mar-10
30-Mar-10
31-Mar-10
1-Apr-10
5-Apr-10
6-Apr-10
7-Apr-10
8-Apr-10
9-Apr-10
12-Apr-10
13-Apr-10
15-Apr-10
16-Apr-10
19-Apr-10
20-Apr-10
21-Apr-10
22-Apr-10
23-Apr-10
26-Apr-10
27-Apr-10
28-Apr-10
29-Apr-10
30-Apr-10
3-May-10
4-May-10
5-May-10
6-May-10
7-May-10
10-May-10
11-May-10
12-May-10
13-May-10

313.3
313.2
308.65
315.45
315.6
327
321.8
328.85
314
327.45
327.4
316.3
316.35
313.55
313.4
317.5
317.35
315.05
316.1
315.25
309.35
311.1
316.2
314.55
322.45
314.3
319.6
320
323.25
321.75
346.2
335.5
349.85
361
360.4
351.35
365.6
364.85
361.25
360.65
358.75
358.35
351.7
361.65
359.2
361.55
392.9

2.06
-0.03
-1.46
2.18
0.05
3.55
-1.60
2.17
-4.62
4.19
-0.02
-3.45
0.02
-0.89
-0.05
1.30
-0.05
-0.73
0.33
-0.27
-1.89
0.56
1.63
-0.52
2.48
-2.56
1.67
0.13
1.01
-0.47
7.32
-3.14
4.19
3.14
-0.17
-2.54
3.98
-0.21
-0.99
-0.17
-0.53
-0.11
-1.87
2.79
-0.68
0.65
8.32

16994.49
17102.6
17052.54
17098.33
17167.96
17166.62
17164.99
17383.18
17490.08
17519.26
17578.23
17410.57
17451.02
17558.85
17644.76
17711.35
17590.17
17527.77
17692.62
17935.68
17941.37
17970.02
17714.4
17933.14
17853
17821.96
17639.26
17591.18
17400.68
17460.58
17472.56
17573.99
17694.2
17745.28
17690.62
17380.08
17503.47
17558.71
17386.08
17137.14
17087.96
16987.53
16769.11
17330.55
17141.53
17195.81
17265.87

14-May-10
17-May-10
18-May-10
19-May-10
20-May-10
21-May-10
24-May-10
25-May-10
26-May-10
27-May-10
28-May-10
31-May-10
1-Jun-10
2-Jun-10
3-Jun-10
4-Jun-10
7-Jun-10
8-Jun-10
9-Jun-10
10-Jun-10
11-Jun-10
14-Jun-10
15-Jun-10
16-Jun-10
17-Jun-10
18-Jun-10
21-Jun-10
22-Jun-10
23-Jun-10
24-Jun-10
25-Jun-10
28-Jun-10
29-Jun-10
30-Jun-10
1-Jul-10
2-Jul-10
5-Jul-10
6-Jul-10
7-Jul-10
8-Jul-10
9-Jul-10
12-Jul-10
13-Jul-10
14-Jul-10
15-Jul-10
16-Jul-10
19-Jul-10

395.2
407.4
415.95
405.5
397.9
381.5
391.3
377.6
380.45
382.9
396.55
404.15
413.55
422.25
432.3
424.35
421.85
410.6
408.75
423.15
423.4
427.1
430.2
430.85
441.95
430.25
439.25
455.9
465
480.35
470.7
476
466.05
466.6
463.8
472.25
475.1
469
469.75
474.95
476
479.75
482.5
496.55
486.8
487.75
485.45

0.58
3.04
2.08
-2.54
-1.89
-4.21
2.54
-3.56
0.75
0.64
3.50
1.90
2.30
2.08
2.35
-1.86
-0.59
-2.70
-0.45
3.46
0.06
0.87
0.72
0.15
2.54
-2.68
2.07
3.72
1.98
3.25
-2.03
1.12
-2.11
0.12
-0.60
1.81
0.60
-1.29
0.16
1.10
0.22
0.78
0.57
2.87
-1.98
0.19
-0.47

16994.6
16835.56
16875.76
16408.49
16519.68
16445.61
16469.55
16022.48
16387.84
16666.4
16863.06
16944.63
16572.03
16741.84
17022.33
17117.69
16781.07
16617.1
16657.89
16922.08
17064.95
17338.17
17412.83
17462.87
17616.69
17570.82
17876.55
17749.69
17755.94
17730.24
17574.53
17774.26
17534.09
17700.9
17509.33
17460.95
17441.44
17614.48
17471.03
17651.73
17833.54
17937.2
17985.9
17938.16
17909.46
17955.82
17928.42

20-Jul-10
21-Jul-10
22-Jul-10
23-Jul-10
26-Jul-10
27-Jul-10
28-Jul-10
29-Jul-10
30-Jul-10
2-Aug-10
3-Aug-10
4-Aug-10
5-Aug-10
6-Aug-10
9-Aug-10
10-Aug-10
11-Aug-10
12-Aug-10
13-Aug-10
16-Aug-10
17-Aug-10
18-Aug-10
19-Aug-10
20-Aug-10
23-Aug-10
24-Aug-10
25-Aug-10
26-Aug-10
27-Aug-10
30-Aug-10
31-Aug-10
1-Sep-10
2-Sep-10
3-Sep-10
6-Sep-10
7-Sep-10
8-Sep-10
9-Sep-10
13-Sep-10
14-Sep-10
15-Sep-10
16-Sep-10
17-Sep-10
20-Sep-10
21-Sep-10
22-Sep-10
23-Sep-10

489.4
491.4
508.3
514.8
527.05
525.7
539.05
535.45
542.55
532.3
518.45
520.75
514.55
525.7
525.35
523.75
513.5
515.2
528.45
540.4
542.25
560.45
558.1
540.1
532.25
530.85
530
529.1
529.2
531.15
528.75
550.2
552.65
565.2
567.5
573.95
580.85
627.3
652
617.45
612.7
602
604.85
611.5
607.75
603.05
603.05

0.81
0.41
3.38
1.27
2.35
-0.26
2.51
-0.67
1.32
-1.91
-2.64
0.44
-1.20
2.14
-0.07
-0.31
-1.98
0.33
2.54
2.24
0.34
3.30
-0.42
-3.28
-1.46
-0.26
-0.16
-0.17
0.02
0.37
-0.45
3.98
0.44
2.25
0.41
1.13
1.20
7.69
3.86
-5.44
-0.77
-1.76
0.47
1.09
-0.62
-0.78
0.00

17878.14
17977.23
18113.15
18130.98
18020.05
18077.61
17957.37
17992
17868.29
18081.21
18114.83
18217.44
18172.83
18143.99
18287.5
18219.99
18070.19
18073.9
18167.03
18050.78
18048.85
18257.12
18454.94
18401.82
18409.35
18311.59
18179.64
18226.35
17998.41
18032.11
17971.12
18205.87
18238.31
18221.43
18560.05
18645.06
18666.71
18799.66
19208.33
19346.96
19502.11
19417.49
19594.75
19906.1
20001.55
19941.72
19861.01

24-Sep-10
27-Sep-10
28-Sep-10
29-Sep-10
30-Sep-10
1-Oct-10
4-Oct-10
5-Oct-10
6-Oct-10
7-Oct-10
8-Oct-10
11-Oct-10
12-Oct-10
13-Oct-10
14-Oct-10
15-Oct-10
18-Oct-10
19-Oct-10
20-Oct-10
21-Oct-10
22-Oct-10
25-Oct-10
26-Oct-10
27-Oct-10
28-Oct-10
29-Oct-10
1-Nov-10
2-Nov-10
3-Nov-10
4-Nov-10
5-Nov-10
8-Nov-10
9-Nov-10
10-Nov-10
11-Nov-10
12-Nov-10
15-Nov-10
16-Nov-10
18-Nov-10
19-Nov-10
22-Nov-10
23-Nov-10
24-Nov-10
25-Nov-10
26-Nov-10
29-Nov-10
30-Nov-10

616.25
609.25
610.15
615.7
612.4
624.45
619.7
622.7
631.4
625.35
619.75
619.5
618.7
616.9
657.55
652
633.8
663.8
682.95
673.9
671.2
669.55
654.75
648.9
657.5
643
634.75
634.15
650.05
653.4
661.1
669.65
674.55
670.9
676.55
648.15
646.25
645.15
643.8
634.6
607.6
598.4
578.05
570.1
574.35
554.5
542.8

2.17
-1.14
0.15
0.91
-0.54
1.95
-0.76
0.48
1.39
-0.96
-0.90
-0.04
-0.13
-0.29
6.38
-0.85
-2.83
4.62
2.84
-1.33
-0.40
-0.25
-2.24
-0.90
1.32
-2.23
-1.29
-0.09
2.48
0.51
1.17
1.29
0.73
-0.54
0.84
-4.29
-0.29
-0.17
-0.21
-1.44
-4.35
-1.53
-3.46
-1.38
0.74
-3.52
-2.13

20045.18
20117.38
20104.86
19956.34
20069.12
20445.04
20475.73
20407.71
20543.08
20315.32
20250.26
20339.89
20203.34
20687.88
20497.64
20125.05
20168.89
19983.13
19872.15
20260.58
20165.86
20303.12
20221.39
20005.37
19941.04
20032.34
20355.63
20345.69
20465.74
20893.57
21004.96
20852.38
20932.48
20875.71
20589.09
20156.89
20309.69
19865.14
19930.64
19585.44
19957.59
19691.84
19459.85
19318.16
19136.61
19405.1
19521.25

1-Dec-10
2-Dec-10
3-Dec-10
6-Dec-10
7-Dec-10
8-Dec-10
9-Dec-10
10-Dec-10
13-Dec-10
14-Dec-10
15-Dec-10
16-Dec-10
20-Dec-10
21-Dec-10
22-Dec-10
23-Dec-10
24-Dec-10
27-Dec-10
28-Dec-10
29-Dec-10
30-Dec-10
31-Dec-10

558.1
572.75
556.05
564.25
584.55
572.7
548.95
580.3
606.05
629.5
615.55
632.2
636
624.05
613.8
308.35
311.6
317.3
309.45
310.35
311.05
316.65

2.78
2.59
-2.96
1.46
3.53
-2.05
-4.24
5.55
4.34
3.80
-2.24
2.67
0.60
-1.90
-1.66
-68.84
1.05
1.81
-2.51
0.29
0.23
1.78

19850
19992.7
19966.93
19981.31
19934.64
19696.48
19242.36
19508.89
19691.78
19799.19
19647.77
19864.85
19888.88
20060.32
20015.8
19982.88
20073.66
20028.93
20025.42
20256.03
20389.07
20509.09

y = 0.0791x - 986.25

16000

17000

18000

19000 Value
SENSEX

20000

21000

22000

Date
4-Jan-10
5-Jan-10
6-Jan-10
7-Jan-10
8-Jan-10
11-Jan-10
12-Jan-10
13-Jan-10
14-Jan-10
15-Jan-10
18-Jan-10
19-Jan-10
20-Jan-10
21-Jan-10
22-Jan-10
25-Jan-10
27-Jan-10
28-Jan-10
29-Jan-10
1-Feb-10
2-Feb-10
3-Feb-10
4-Feb-10
5-Feb-10
6-Feb-10
8-Feb-10
9-Feb-10
10-Feb-10
11-Feb-10
15-Feb-10
16-Feb-10
17-Feb-10
18-Feb-10
19-Feb-10
22-Feb-10
23-Feb-10
24-Feb-10
25-Feb-10
26-Feb-10
2-Mar-10
3-Mar-10
4-Mar-10
5-Mar-10
8-Mar-10
9-Mar-10

Close Price Daily Rtn %

247.05
0
257.3
4.07
259.9
1.01
257
-1.12
253.5
-1.37
260.05
2.55
256.1
-1.53
254.4
-0.67
255.3
0.35
258.45
1.23
264.05
2.14
275.1
4.10
280.05
1.78
272.2
-2.84
272.7
0.18
276.15
1.26
269
-2.62
278
3.29
280.2
0.79
280.95
0.27
278.7
-0.80
277.65
-0.38
265.35
-4.53
265.9
0.21
270
1.53
266.65
-1.25
266.25
-0.15
262.55
-1.40
263.45
0.34
263.2
-0.09
260.65
-0.97
257.1
-1.37
266.3
3.52
275.6
3.43
277.25
0.60
280
0.99
278.1
-0.68
273.35
-1.72
276.35
1.09
280.85
1.62
284.95
1.45
306.9
7.42
313.3
2.06
313.2
-0.03
308.65
-1.46

SENSEX Daily Return

17686.24
0.72
17701.13
0.08
17615.72
-0.48
17540.29
-0.43
17526.71
-0.08
17422.51
-0.60
17509.8
0.50
17584.87
0.43
17554.3
-0.17
17641.08
0.49
17486.06
-0.88
17474.49
-0.07
17051.14
-2.45
16859.68
-1.13
16780.46
-0.47
16289.82
-2.97
16306.87
0.10
16357.96
0.31
16356.03
-0.01
16163.44
-1.18
16496.05
2.04
16224.95
-1.66
15790.93
-2.71
15915.65
0.79
15935.61
0.13
16042.18
0.67
15922.17
-0.75
16152.59
1.44
16038.35
-0.71
16226.68
1.17
16428.91
1.24
16327.84
-0.62
16191.63
-0.84
16237.05
0.28
16286.32
0.30
16255.97
-0.19
16254.2
-0.01
16429.55
1.07
16772.56
2.07
17000.01
1.35
16971.7
-0.17
16994.49
0.13
17102.6
0.63
17052.54
-0.29
17098.33
0.27

-3.38E-04

slope=
-0.00759
Intercept=
0.062576
Average of Sensex=
Cost of Equity= Ke= Rf + B(Rm-Rf)
Rf=
3%i.e =
B (slope)=
-0.00741
Rm=
17686.24
Cost of Equity=
Rm-Rf=
17686.21
B (Rm-Rf)=
-131.03
Cost of Perference:
Kp=
D/P
0.4
Cost of Debt

Kd=

10-Mar-10
11-Mar-10
12-Mar-10
15-Mar-10
16-Mar-10
17-Mar-10
18-Mar-10
19-Mar-10
22-Mar-10
23-Mar-10
25-Mar-10
26-Mar-10
29-Mar-10
30-Mar-10
31-Mar-10
1-Apr-10
5-Apr-10
6-Apr-10
7-Apr-10
8-Apr-10
9-Apr-10
12-Apr-10
13-Apr-10
15-Apr-10
16-Apr-10
19-Apr-10
20-Apr-10
21-Apr-10
22-Apr-10
23-Apr-10
26-Apr-10
27-Apr-10
28-Apr-10
29-Apr-10
30-Apr-10
3-May-10
4-May-10
5-May-10
6-May-10
7-May-10
10-May-10
11-May-10
12-May-10
13-May-10
14-May-10
17-May-10
18-May-10

315.45
315.6
327
321.8
328.85
314
327.45
327.4
316.3
316.35
313.55
313.4
317.5
317.35
315.05
316.1
315.25
309.35
311.1
316.2
314.55
322.45
314.3
319.6
320
323.25
321.75
346.2
335.5
349.85
361
360.4
351.35
365.6
364.85
361.25
360.65
358.75
358.35
351.7
361.65
359.2
361.55
392.9
395.2
407.4
415.95

2.18
0.05
3.55
-1.60
2.17
-4.62
4.19
-0.02
-3.45
0.02
-0.89
-0.05
1.30
-0.05
-0.73
0.33
-0.27
-1.89
0.56
1.63
-0.52
2.48
-2.56
1.67
0.13
1.01
-0.47
7.32
-3.14
4.19
3.14
-0.17
-2.54
3.98
-0.21
-0.99
-0.17
-0.53
-0.11
-1.87
2.79
-0.68
0.65
8.32
0.58
3.04
2.08

17167.96
17166.62
17164.99
17383.18
17490.08
17519.26
17578.23
17410.57
17451.02
17558.85
17644.76
17711.35
17590.17
17527.77
17692.62
17935.68
17941.37
17970.02
17714.4
17933.14
17853
17821.96
17639.26
17591.18
17400.68
17460.58
17472.56
17573.99
17694.2
17745.28
17690.62
17380.08
17503.47
17558.71
17386.08
17137.14
17087.96
16987.53
16769.11
17330.55
17141.53
17195.81
17265.87
16994.6
16835.56
16875.76
16408.49

0.41
-0.01
-0.01
1.26
0.61
0.17
0.34
-0.96
0.23
0.62
0.49
0.38
-0.69
-0.36
0.94
1.36
0.03
0.16
-1.43
1.23
-0.45
-0.17
-1.03
-0.27
-1.09
0.34
0.07
0.58
0.68
0.29
-0.31
-1.77
0.71
0.32
-0.99
-1.44
-0.29
-0.59
-1.29
3.29
-1.10
0.32
0.41
-1.58
-0.94
0.24
-2.81

Cost of capital

19-May-10
20-May-10
21-May-10
24-May-10
25-May-10
26-May-10
27-May-10
28-May-10
31-May-10
1-Jun-10
2-Jun-10
3-Jun-10
4-Jun-10
7-Jun-10
8-Jun-10
9-Jun-10
10-Jun-10
11-Jun-10
14-Jun-10
15-Jun-10
16-Jun-10
17-Jun-10
18-Jun-10
21-Jun-10
22-Jun-10
23-Jun-10
24-Jun-10
25-Jun-10
28-Jun-10
29-Jun-10
30-Jun-10
1-Jul-10
2-Jul-10
5-Jul-10
6-Jul-10
7-Jul-10
8-Jul-10
9-Jul-10
12-Jul-10
13-Jul-10
14-Jul-10
15-Jul-10
16-Jul-10
19-Jul-10
20-Jul-10
21-Jul-10
22-Jul-10

405.5
397.9
381.5
391.3
377.6
380.45
382.9
396.55
404.15
413.55
422.25
432.3
424.35
421.85
410.6
408.75
423.15
423.4
427.1
430.2
430.85
441.95
430.25
439.25
455.9
465
480.35
470.7
476
466.05
466.6
463.8
472.25
475.1
469
469.75
474.95
476
479.75
482.5
496.55
486.8
487.75
485.45
489.4
491.4
508.3

-2.54
-1.89
-4.21
2.54
-3.56
0.75
0.64
3.50
1.90
2.30
2.08
2.35
-1.86
-0.59
-2.70
-0.45
3.46
0.06
0.87
0.72
0.15
2.54
-2.68
2.07
3.72
1.98
3.25
-2.03
1.12
-2.11
0.12
-0.60
1.81
0.60
-1.29
0.16
1.10
0.22
0.78
0.57
2.87
-1.98
0.19
-0.47
0.81
0.41
3.38

16519.68
16445.61
16469.55
16022.48
16387.84
16666.4
16863.06
16944.63
16572.03
16741.84
17022.33
17117.69
16781.07
16617.1
16657.89
16922.08
17064.95
17338.17
17412.83
17462.87
17616.69
17570.82
17876.55
17749.69
17755.94
17730.24
17574.53
17774.26
17534.09
17700.9
17509.33
17460.95
17441.44
17614.48
17471.03
17651.73
17833.54
17937.2
17985.9
17938.16
17909.46
17955.82
17928.42
17878.14
17977.23
18113.15
18130.98

0.68
-0.45
0.15
-2.75
2.25
1.69
1.17
0.48
-2.22
1.02
1.66
0.56
-1.99
-0.98
0.25
1.57
0.84
1.59
0.43
0.29
0.88
-0.26
1.73
-0.71
0.04
-0.14
-0.88
1.13
-1.36
0.95
-1.09
-0.28
-0.11
0.99
-0.82
1.03
1.02
0.58
0.27
-0.27
-0.16
0.26
-0.15
-0.28
0.55
0.75
0.10

23-Jul-10
26-Jul-10
27-Jul-10
28-Jul-10
29-Jul-10
30-Jul-10
2-Aug-10
3-Aug-10
4-Aug-10
5-Aug-10
6-Aug-10
9-Aug-10
10-Aug-10
11-Aug-10
12-Aug-10
13-Aug-10
16-Aug-10
17-Aug-10
18-Aug-10
19-Aug-10
20-Aug-10
23-Aug-10
24-Aug-10
25-Aug-10
26-Aug-10
27-Aug-10
30-Aug-10
31-Aug-10
1-Sep-10
2-Sep-10
3-Sep-10
6-Sep-10
7-Sep-10
8-Sep-10
9-Sep-10
13-Sep-10
14-Sep-10
15-Sep-10
16-Sep-10
17-Sep-10
20-Sep-10
21-Sep-10
22-Sep-10
23-Sep-10
24-Sep-10
27-Sep-10
28-Sep-10

514.8
527.05
525.7
539.05
535.45
542.55
532.3
518.45
520.75
514.55
525.7
525.35
523.75
513.5
515.2
528.45
540.4
542.25
560.45
558.1
540.1
532.25
530.85
530
529.1
529.2
531.15
528.75
550.2
552.65
565.2
567.5
573.95
580.85
627.3
652
617.45
612.7
602
604.85
611.5
607.75
603.05
603.05
616.25
609.25
610.15

1.27
2.35
-0.26
2.51
-0.67
1.32
-1.91
-2.64
0.44
-1.20
2.14
-0.07
-0.31
-1.98
0.33
2.54
2.24
0.34
3.30
-0.42
-3.28
-1.46
-0.26
-0.16
-0.17
0.02
0.37
-0.45
3.98
0.44
2.25
0.41
1.13
1.20
7.69
3.86
-5.44
-0.77
-1.76
0.47
1.09
-0.62
-0.78
0.00
2.17
-1.14
0.15

18020.05
18077.61
17957.37
17992
17868.29
18081.21
18114.83
18217.44
18172.83
18143.99
18287.5
18219.99
18070.19
18073.9
18167.03
18050.78
18048.85
18257.12
18454.94
18401.82
18409.35
18311.59
18179.64
18226.35
17998.41
18032.11
17971.12
18205.87
18238.31
18221.43
18560.05
18645.06
18666.71
18799.66
19208.33
19346.96
19502.11
19417.49
19594.75
19906.1
20001.55
19941.72
19861.01
20045.18
20117.38
20104.86
19956.34

-0.61
0.32
-0.67
0.19
-0.69
1.18
0.19
0.56
-0.25
-0.16
0.79
-0.37
-0.83
0.02
0.51
-0.64
-0.01
1.15
1.08
-0.29
0.04
-0.53
-0.72
0.26
-1.26
0.19
-0.34
1.30
0.18
-0.09
1.84
0.46
0.12
0.71
2.15
0.72
0.80
-0.43
0.91
1.58
0.48
-0.30
-0.41
0.92
0.36
-0.06
-0.74

29-Sep-10
30-Sep-10
1-Oct-10
4-Oct-10
5-Oct-10
6-Oct-10
7-Oct-10
8-Oct-10
11-Oct-10
12-Oct-10
13-Oct-10
14-Oct-10
15-Oct-10
18-Oct-10
19-Oct-10
20-Oct-10
21-Oct-10
22-Oct-10
25-Oct-10
26-Oct-10
27-Oct-10
28-Oct-10
29-Oct-10
1-Nov-10
2-Nov-10
3-Nov-10
4-Nov-10
5-Nov-10
8-Nov-10
9-Nov-10
10-Nov-10
11-Nov-10
12-Nov-10
15-Nov-10
16-Nov-10
18-Nov-10
19-Nov-10
22-Nov-10
23-Nov-10
24-Nov-10
25-Nov-10
26-Nov-10
29-Nov-10
30-Nov-10
1-Dec-10
2-Dec-10
3-Dec-10

615.7
612.4
624.45
619.7
622.7
631.4
625.35
619.75
619.5
618.7
616.9
657.55
652
633.8
663.8
682.95
673.9
671.2
669.55
654.75
648.9
657.5
643
634.75
634.15
650.05
653.4
661.1
669.65
674.55
670.9
676.55
648.15
646.25
645.15
643.8
634.6
607.6
598.4
578.05
570.1
574.35
554.5
542.8
558.1
572.75
556.05

0.91
-0.54
1.95
-0.76
0.48
1.39
-0.96
-0.90
-0.04
-0.13
-0.29
6.38
-0.85
-2.83
4.62
2.84
-1.33
-0.40
-0.25
-2.24
-0.90
1.32
-2.23
-1.29
-0.09
2.48
0.51
1.17
1.29
0.73
-0.54
0.84
-4.29
-0.29
-0.17
-0.21
-1.44
-4.35
-1.53
-3.46
-1.38
0.74
-3.52
-2.13
2.78
2.59
-2.96

20069.12
20445.04
20475.73
20407.71
20543.08
20315.32
20250.26
20339.89
20203.34
20687.88
20497.64
20125.05
20168.89
19983.13
19872.15
20260.58
20165.86
20303.12
20221.39
20005.37
19941.04
20032.34
20355.63
20345.69
20465.74
20893.57
21004.96
20852.38
20932.48
20875.71
20589.09
20156.89
20309.69
19865.14
19930.64
19585.44
19957.59
19691.84
19459.85
19318.16
19136.61
19405.1
19521.25
19850
19992.7
19966.93
19981.31

0.56
1.86
0.15
-0.33
0.66
-1.11
-0.32
0.44
-0.67
2.37
-0.92
-1.83
0.22
-0.93
-0.56
1.94
-0.47
0.68
-0.40
-1.07
-0.32
0.46
1.60
-0.05
0.59
2.07
0.53
-0.73
0.38
-0.27
-1.38
-2.12
0.76
-2.21
0.33
-1.75
1.88
-1.34
-1.19
-0.73
-0.94
1.39
0.60
1.67
0.72
-0.13
0.07

6-Dec-10
7-Dec-10
8-Dec-10
9-Dec-10
10-Dec-10
13-Dec-10
14-Dec-10
15-Dec-10
16-Dec-10
20-Dec-10
21-Dec-10
22-Dec-10
23-Dec-10
24-Dec-10
27-Dec-10
28-Dec-10
29-Dec-10
30-Dec-10
31-Dec-10

31-Dec-10

564.25
584.55
572.7
548.95
580.3
606.05
629.5
615.55
632.2
636
624.05
613.8
308.35
311.6
317.3
309.45
310.35
311.05
316.65

1.46
3.53
-2.05
-4.24
5.55
4.34
3.80
-2.24
2.67
0.60
-1.90
-1.66
-68.84
1.05
1.81
-2.51
0.29
0.23
1.78

19934.64
19696.48
19242.36
19508.89
19691.78
19799.19
19647.77
19864.85
19888.88
20060.32
20015.8
19982.88
20073.66
20028.93
20025.42
20256.03
20389.07
20509.09

-0.23
-1.20
-2.33
1.38
0.93
0.54
-0.77
1.10
0.12
0.86
-0.22
-0.16
0.45
-0.22
-0.02
1.15
0.65
0.59

17686.24

ty= Ke= Rf + B(Rm-Rf)

0.03

I(1-T)

0.084

-130.546

2010

2009

2008

PROFITABILITY RATIOS
1

Return on Investments
(a)
(b)
(c)
(d)
(e)
(f)

221276.3
13429.59
21009.66
16.47677
0.094948
1.56443

Return on Equity
(a)
(b)
(c)

Equity Share Capital

2805.46 2797.94 2797.94
Reserves & Surplus
14069335 109916.1 76752.35
Miscellaneous5842.17
Expenditure
7281.44 4379.47

(d)
(e)

Net Profit 46819.89 49637.8 21009.66

ROE ((a)+(b)-(c))
14072140
/ (d) 112713.9 79550.08

Operating Profit Margin

(a)
(b)
(c)

Sales
283052.6 215528.8
Total Assets3443824.9 292650.8
Net Profit 46819.89 49637.8
Asset Efficiency
0.0821913
[(a) / (b)]
0.736471
Sales Efficiency
0.1654106
[(c) / (a)]0.230307
ROI [(d) * (e)]
0.0135953 0.169614

Sales
283052.6 215528.8 221276.3
Operating Profit
652684.57 966780.5 101300.4
OPM (a) / (b)
0.4336744 0.222935 2.184359

Return on Capital Employed

(a)
(b)
(c)
(d)

Equity Share Capital

2805.46 2797.94 2797.94
Reserves & Surplus
14069335 109916.1 76645.56
Long Term Loans
191779.39
171990 104287.3
Miscellaneous5842.17
Expenditure
7281.44 4379.47

(e)
(f)

Net Profit 46819.89 49637.8 33528.79

ROCE = (e) /14261131
((a)+(b)+(c)-(d))
281923.8 0.186945

CAPITAL STRUCTURE RATIOS

6
Debt-Equity Ratio (DER)
(a)
Long Term191779.39
Debt
171990 104287.3
(b)
Equity Shareholders'
2805.46 Funds
2797.94 79443.5
(c)
DER = (a) / 68.35934
(b)
61.47022 1.312723
7

Debt-Total Assets Ratio (DTAR)

(a)
Long Term191779.39
Debt
171990 104287.3
(b)
Total Assets
3443824.9 292650.8 191977.5
(c)
DTAR = (a)0.055688
/ (b)
0.587697 0.543227

LIQUIDITY RATIOS
8
Current Ratio
(a)
Current Assets
336223.9 372638.6 135370.1
(b)
Current Liabilities
95235.04 175502.5 83552.45
(c)
Current Ratio
3.530464
= (a) / (b)
2.123267 1.620181
9

Quick Ratio
(a)
Quick Assets
243581.2 237887.6 184253.4
(b)
Current Liabilities
95235.04 175502.5 83552.45
(c)
Current Ratio
2.557684
= (a) / (b)
1.355465 2.205242

10

Interest Coverage Ratio (ICR)

(a)
EBIT
652684.57 966780.5 33341.81
(b)
Interest
7537.13
8472.3 6983.11
(c)
ICR = (a) / (b)86.5959 114.1108 4.774636

12

Debtors' Turnover Ratio (DTR)

(a)
Credit Sales283052.6 215528.8 221276.3
(b)
Average Debtors
14271.3 10433.3 9991.25
(c)
DTR = (a) / 19.83369
(b)
20.65778 22.14701
(d)
Average Collection
18.40303 Period
17.66889 16.48078

17

Dividend Payout Ratio (DPR)

(a)
Dividend on8814.97
Equity Shares
8333.31 8333.31
(b)
Net Profit 46819.89 49637.8 33528.79
(c)
DPR = (a) / 0.188274
(b)
0.167882 0.248542