Company : Maruti Suzuki India Ltd

Industry : Automobiles - passenger cars

Company >> Finance >> Balance Sheet (Rs in Crs.)
 Year Mar 11  Mar 10  Mar 09 
   SOURCES OF FUNDS :
 Share Capital + 144.5 144.5 144.5
 Reserves Total + 13,723.00 11,690.60 9,200.40
   Equity Share Warrants 0 0 0
   Equity Application Money 0 0 0
   Total Shareholders Funds 13,867.50 11,835.10 9,344.90
 Secured Loans + 0 26.5 0.1
 Unsecured Loans + 309.2 794.9 698.8
   Total Debt 309.2 821.4 698.9
 Other Liabilities+ 235.5 0 0
   Total Liabilities 14,412.20 12,656.50 10,043.80
   APPLICATION OF FUNDS :
 Gross Block + 11,737.70 10,406.70 8,720.60
 Less : Accumulated Depreciation + 6,208.30 5,382.00 4,649.80
   Less:Impairment of Assets 0 0 0
 Net Block + 5,529.40 5,024.70 4,070.80
   Lease Adjustment 0 0 0
 Capital Work in Progress+ 862.5 387.6 861.3
   Producing Properties 0 0 0
 Investments + 5,106.80 7,176.60 3,173.30
   Current Assets, Loans & Advances
 Inventories + 1,415.00 1,208.80 902.3
 Sundry Debtors + 824.5 809.9 937.8
 Cash and Bank+ 2,508.50 98.2 1,939.00
 Loans and Advances + 876.6 1,655.50 1,730.90
   Total Current Assets 5,624.60 3,772.40 5,510.00
   Less : Current Liabilities and Provisions
 Current Liabilities + 3,462.30 2,936.50 3,035.80
 Provisions + 386.2 631.3 380.7
   Total Current Liabilities 3,848.50 3,567.80 3,416.50
   Net Current Assets 1,776.10 204.6 2,093.50
 Miscellaneous Expenses not written off + 0 0 0
   Deferred Tax Assets 86.8 83.6 78.9
   Deferred Tax Liability 251.2 220.6 234
   Net Deferred Tax -164.4 -137 -155.1
 Other Assets+ 1,301.80 0 0
   Total Assets 14,412.20 12,656.50 10,043.80
 Contingent Liabilities+ 4,266.10 2,696.50 1,339.60
https://www.capitaline.com
 Mar 11 Mar 10 Mar 09
 Year (12)  (12)  (12) 
   INCOME :
 Sales Turnover + 40,871.50 31,947.70 23,180.60
   Excise Duty 4,253.10 2,848.80 2,726.90
   Net Sales 36,618.40 29,098.90 20,453.70
 Other Income + 508.8 1,024.30 1,000.10
 Stock Adjustments + 56 193.3 -281.8
   Total Income 37,183.20 30,316.50 21,172.00
   EXPENDITURE :
 Raw Materials + 28,419.90 22,363.50 15,763.10
 Power & Fuel Cost+ 210.2 216.6 193.6
 Employee Cost + 703.6 538 463.5
155 308.9 254.7
 Selling and Administration Expenses + 2,963.10 2,120.97 1,553.56
 Miscellaneous Expenses + 609.8 317.53 510.24
 Less: Pre-operative Expenses Capitalised+ 25.7 0 0
   Total Expenditure 33,035.90 25,865.50 18,738.70
   Operating Profit 4,147.30 4,451.00 2,433.30
 Interest + 25 33.5 51
   Gross Profit 4,122.30 4,417.50 2,382.30
 Depreciation+ 1,013.50 825 706.5
   Profit Before Tax 3,108.80 3,592.50 1,675.80
 Tax+ 810.1 1,123.00 459.2
 Fringe Benefit tax+ 0 0 9.7
 Deferred Tax+ 10.1 -28.1 -11.8
   Reported Net Profit 2,288.60 2,497.60 1,218.70
 Extraordinary Items + 36.22 78.98 146.07
   Adjusted Net Profit 2,252.38 2,418.62 1,072.63
 Adjst. below Net Profit + 0 0 0
   P & L Balance brought forward 10,049.90 8,004.20 7,025.70
   Statutory Appropriations 0 0 0
 Appropriations + 480.7 451.9 240.2
   P & L Balance carried down 11,857.80 10,049.90 8,004.20
   Dividend 216.7 173.3 101.1
   Preference Dividend 0 0 0
   Equity Dividend % 150 120 70
   Dividend Per Share(Rs) 7.5 6 3.5
   Earnings Per Share-Unit Curr 77.98 85.43 41.57
   Earnings Per Share(Adj)-Unit Curr 77.98 85.43 41.57
   Book Value-Unit Curr 479.84 409.52 323.35
   Book Value(Adj)-Unit Curr 479.84 409.52 323.35
 Company : Kingfisher Airlines Ltd
Industry : Transport - Airlines
Company >> Finance >> Balance Sheet (Rs in Crs.)
 Year Mar 13  Mar 12  Mar 11 
   SOURCES OF FUNDS :
 Share Capital + 1,361.82 1,130.75 1,050.88
 Reserves Total + -14,281.64 -6,213.15 -4,002.07
   Equity Share Warrants 0 0 0
   Equity Application Money 0 0 0
   Total Shareholders Funds -12,919.82 -5,082.40 -2,951.19
 Secured Loans + 566.24 1,098.91 5,039.91
 Unsecured Loans + 8,840.88 7,620.12 1,986.31
   Total Debt 9,407.12 8,719.03 7,026.22
 Other Liabilities+ 19.69 31.09 33.19
   Total Liabilities -3,493.01 3,667.72 4,108.22
   APPLICATION OF FUNDS :
 Gross Block + 1,341.10 2,238.72 2,254.26
 Less : Accumulated Depreciation + 629.17 795.69 682.37
   Less:Impairment of Assets 0 0 0
 Net Block + 711.93 1,443.03 1,571.89
   Lease Adjustment 0 0 0
 Capital Work in Progress+ 0 0 0
   Producing Properties 0 0 0
 Investments + 0.03 0.03 0.05
   Current Assets, Loans & Advances
 Inventories + 192.51 211.22 193.08
 Sundry Debtors + 20.05 187.59 440.53
 Cash and Bank+ 19.05 182.27 252.36
 Loans and Advances + 660.12 949.85 871.57
   Total Current Assets 891.73 1,530.93 1,757.54
   Less : Current Liabilities and Provisions
 Current Liabilities + 6,239.93 5,379.20 4,108.82
 Provisions + 90.57 72.62 41.61
   Total Current Liabilities 6,330.50 5,451.82 4,150.43
   Net Current Assets -5,438.77 -3,920.89 -2,392.89
 Miscellaneous Expenses not written off + 0 0 0
   Deferred Tax Assets 0 4,278.22 3,286.90
   Deferred Tax Liability 0 232.35 359.12
   Net Deferred Tax 0 4,045.87 2,927.78
 Other Assets+ 1,233.80 2,099.68 2,001.39
   Total Assets -3,493.01 3,667.72 4,108.22
 Contingent Liabilities+ 2,212.82 1,993.83 2,173.74
 Mar 12 Mar 11
 Year Mar 13 (12)  (12)  (12) 
   INCOME :
 Sales Turnover + 501.38 5,493.41 6,359.64
   Excise Duty 0.98 8.86 38.03
   Net Sales 500.4 5,484.55 6,321.61
 Other Income + 182.08 330.5 135.92
 Stock Adjustments + 0 0 0
   Total Income 682.48 5,815.05 6,457.53
   EXPENDITURE :
 Raw Materials + 0 0 0
 Power & Fuel Cost+ 407.22 2,953.50 2,280.68
 Employee Cost + 349.16 673.51 676.01
 Other Manufacturing Expenses + 1,312.89 1,967.19 1,272.00
 Selling and Administration Expenses + 1,026.74 1,994.83 2,039.76
 Miscellaneous Expenses + 212.66 53.9 155.89
 Less: Pre-operative Expenses Capitalised+ 0 0 0
   Total Expenditure 3,308.67 7,642.93 6,424.34
   Operating Profit -2,626.19 -1,827.88 33.19
 Interest + 1,436.15 1,276.34 1,312.94
   Gross Profit -4,062.34 -3,104.22 -1,279.75
 Depreciation+ 238.78 341.87 241.04
   Profit Before Tax -4,301.12 -3,446.09 -1,520.79
 Tax+ 0 0 0
 Fringe Benefit tax+ 0 0 0.03
 Deferred Tax+ 0 -1,118.08 -493.42
   Reported Net Profit -4,301.12 -2,328.01 -1,027.40
 Extraordinary Items + -29.78 -12.39 -91.8
   Adjusted Net Profit -4,271.34 -2,315.62 -935.6
 Adjst. below Net Profit + -4,045.87 0 0.01
   P & L Balance brought forward -7,676.48 -5,348.47 -4,321.08
   Statutory Appropriations 0 0 0
 Appropriations + 0 0 0
   P & L Balance carried down -16,023.47 -7,676.48 -5,348.47
   Dividend 0 0 0
   Preference Dividend 0 0 0
   Equity Dividend % 0 0 0
   Dividend Per Share(Rs) 0 0 0
   Earnings Per Share-Unit Curr 0 0 0
   Earnings Per Share(Adj)-Unit Curr 0 0 0
   Book Value-Unit Curr -166.6 -97.56 -70.4
   Book Value(Adj)-Unit Curr -166.6 -97.56 -70.4
https://www.capitaline.com
 2011
Altzman Z score standards Maruti KFA Maruti
Working capital/Total assets NCA/TA 1.2 -0.06438 -1.5570439249 0.1232358696
Reserves/Total Assets 1.4 0.901371 4.08863415793 0.9521794036
PBDIT/TA 3.3 0.246621 -0.751841535 0.2877631451
Sales/TA 0.999 2.401158 -0.1435380947 2.5407918291
MV of Equity/TD 0.6 22.90566 0.2344925971 102.91250776
Z score value 18.14067 1.37185904763 66.716308282
Probability of Bankruptcy 0% 9% 0

>3 Away from bankruptcy

<1.8 and less than 3 Danger Zone( Alarming)
less than 1.8 Higher chances of bankruptcy
 Maruti KGF
No of shares 2889.1 2052
Share price 1101.4 107.5
TMV 31820.55 2205.9

Mertons Model
The Equity value is a call option on the value of the company with a strike price equal to the debt of the company

Black scholes Input Equivalent company Inputs Maruti KFA

Stock price Value of the company(V) 33105.1225512 9999.9999909
Strike price Book value of debt ( D) 1,389.20 9,407.12
R 7.58% 7.58%
Sigma E 25.51% 62.03%
Time to maturity 1 1
Theoretical sigma V 25% 14%
SIGMA V 24.52% 13.68%

d1 13.3663000807 1.0690500618
d2 13.1211454481 0.9322186167
N(d1) 1 0.857476444
N(d2) 1 0.8243882219

Call 31817.3319447 1385.7568664

Equity value 31820.5474 2205.9
error 10.3391530079 672634.75953

Probability of Default 1-N(d2) 0E+00 17.56%

2011
KFA
-0.58246393815
-0.97416155902
0.00807892469
1.53877104926
0.31395259471
-0.31051862189
62.19%
al to the debt of the company

Maruti KFA
32107.182498 1
309.20 7,026.22
7.58% 7.58%
25.51% 62.03%
1 1
0.2527745505 1368.314
25% 1%

5.0691059405 -1.272404
4.81633136615 -1.282404
0.99999980016 0.101615
0.99999926889 0.09985

31820.5474 -650.2561
31820.5474 2205.9
0 8157627

7.31108135E-07
PD probability of default

LGD loss given default

EAD Exposure @ default

Country risk
Political stability
Legal system
Interest rate stability
Inflation rate stability
Strength of Financial market
Country credit history

Business Risk

Business quality
diversification of business
Market leader
Size
concentration of client
Cyclicity
1-10 sc
Management ability Low
salary Low
corporate structure Low
Execution ability
Risk taking ability

cash flows
cash generation
growth funding

Financial
Growth
profitability
Leverage
coverage
Turnover
Liquidity
Revenue Recognition
Outstanding balances
Accrued interest
amount paid if any
borrowers entity
guarantor
Nature of Business
Previous rating
 1-10 score
Medium High Very high Extreame
Medium High Very high Extreame
Medium High Very high Extreame
 Kingfisher Airlines Ltd
Industry : Transport - Airlines

Net Turnover
Date Open Price High Price Low Price Close Price Total Volume No of Trades -In Thousand
28-Feb-13 9.8 10.5 9.8 9.8 11714810 15207 116,201.78
27-Feb-13 10.3 10.3 10.3 10.3 492074 982 5,068.36
26-Feb-13 11.35 11.35 10.8 10.8 398880 875 4,307.90
25-Feb-13 12.35 12.35 11.35 11.35 5718693 5653 66,119.68
22-Feb-13 12 12.1 11.7 11.9 16473426 15608 197,362.26
21-Feb-13 11.55 11.55 11.15 11.55 19191929 12849 220,281.02
20-Feb-13 11 11 10.8 11 1546354 1324 17,009.33
19-Feb-13 10.5 10.5 10.3 10.5 1334998 1310 13,968.13
18-Feb-13 9.1 10 9.1 10 9097178 5331 89,940.99
15-Feb-13 9.55 10 9.55 9.55 7860237 6591 75,516.99
14-Feb-13 10.05 10.25 10.05 10.05 5193663 3029 52,260.48
13-Feb-13 11.65 11.65 10.55 10.55 17721281 15464 189,795.26
12-Feb-13 11 11.1 10.75 11.1 5801160 5650 64,223.62
11-Feb-13 9.7 10.6 9.7 10.6 4736095 6640 49,113.39
8-Feb-13 10.8 10.95 10 10.1 18004677 20282 183,833.73
7-Feb-13 11.7 11.7 11 11.05 6712144 16619 75,467.22
6-Feb-13 12.3 12.3 11.55 11.65 6166372 11486 73,088.39
5-Feb-13 13.5 13.5 11.75 12.2 12257852 22826 149,573.94
4-Feb-13 13.05 13.05 12.5 12.55 4162821 9960 53,020.89
1-Feb-13 12.7 13.15 11.75 12.8 5932293 13214 76,962.10
31-Jan-13 12.65 13.2 12.4 12.8 9187609 15291 117,933.89
30-Jan-13 13.25 13.25 12.6 12.65 3521213 9181 44,999.46
29-Jan-13 13.6 13.6 12.85 12.9 5284506 10912 69,048.04
28-Jan-13 13.9 13.9 12.85 13.25 3138869 9667 41,867.33
25-Jan-13 13.4 13.6 13.15 13.35 4898958 18008 65,660.71
24-Jan-13 14.05 14.4 13.1 13.25 6920312 15233 93,736.47
23-Jan-13 13.6 14.5 13.6 13.9 10312247 21725 145,789.50
22-Jan-13 13.45 14.7 13.3 14.45 23701686 39416 334,768.34
21-Jan-13 14.15 14.15 13.4 13.5 8900161 25895 121,785.62
18-Jan-13 14.5 14.7 14 14.15 6723811 14767 96,491.05
17-Jan-13 14.5 14.6 14.15 14.2 5026120 13284 71,777.76
16-Jan-13 14.55 15.05 14 14.35 17916381 32050 261,736.95
15-Jan-13 14.35 14.6 14.05 14.1 5635815 13504 80,097.96
14-Jan-13 14.8 14.8 13.45 14.35 7315782 17721 105,643.99
11-Jan-13 16.15 16.15 14.15 14.35 20242633 28832 298,252.06
10-Jan-13 13.05 14.7 12.8 14.7 27923263 34036 395,836.66
9-Jan-13 13.9 14.2 12.55 13.4 19355647 32936 263,094.91
8-Jan-13 14.4 14.4 13.7 13.9 9351322 25811 130,907.62
7-Jan-13 14.85 14.85 14 14.15 8326925 17860 118,749.79
4-Jan-13 14.8 15.1 14.25 14.4 12220477 18698 178,234.98
3-Jan-13 15.25 15.35 14.6 14.8 12985923 18502 193,715.82
2-Jan-13 14.45 15.15 14 15.15 15615983 16266 233,958.89
1-Jan-13 15.55 15.6 14.25 14.45 24100635 21557 349,614.74
31-Dec-12 15.6 15.6 14.6 14.9 11606217 23874 174,810.29
28-Dec-12 15.6 15.8 15.15 15.25 6969161 15125 107,017.93
27-Dec-12 15.9 16 15.5 15.6 7683257 17818 120,622.67
26-Dec-12 16.55 16.55 15.65 15.9 20921760 28033 337,858.13
24-Dec-12 15.7 15.95 14.65 15.95 16891010 24564 260,414.03
21-Dec-12 15.55 16.1 14.95 15.2 21274743 26443 333,039.81
20-Dec-12 16.5 16.5 15.35 15.4 24605887 26715 381,611.70
19-Dec-12 16.55 17.3 16.15 16.15 16009643 20324 263,422.77
18-Dec-12 17 17.45 16.9 17 18425107 24608 315,933.60
17-Dec-12 17.5 17.85 16.9 16.9 36526379 35243 626,585.62
14-Dec-12 18 18 16.3 17.75 84199628 69457 1,428,594.16
13-Dec-12 17.15 17.15 17.15 17.15 1635120 2351 28,042.31
12-Dec-12 16.35 16.35 16.35 16.35 2773007 2553 45,338.66
11-Dec-12 15.5 15.6 15.4 15.6 5797818 4929 90,438.30
10-Dec-12 14.95 15.25 14.6 14.9 15952381 19337 239,640.84
7-Dec-12 15.4 15.4 14.5 14.75 23208993 28091 347,754.12
6-Dec-12 14.5 15 13.7 14.7 27718422 33663 398,792.48
5-Dec-12 13.9 14.5 13.7 14.3 21387373 26765 304,742.16
4-Dec-12 13.6 13.9 13.25 13.9 19143046 26063 262,519.74
3-Dec-12 13.6 13.75 12.7 13.25 12597249 26014 165,902.00
https://www.capitaline.com
 M
Industry

Market Cap 'NIFTY' Returns Date Open Price High Price

792.55 5,693.05 -0.049762 0.039231 28-Feb-13 1,411.05 1,420.00
832.98 5,796.90 -0.047402 62.03% 27-Feb-13 1,415.00 1,428.10
873.42 5,761.35 -0.049672 26-Feb-13 1,434.00 1,437.95
917.9 5,854.75 -0.047321 25-Feb-13 1,443.85 1,459.25
962.38 5,850.30 0.029853 22-Feb-13 1,464.90 1,466.65
934.07 5,852.25 0.04879 21-Feb-13 1,499.00 1,508.00
889.59 5,943.05 0.04652 20-Feb-13 1,511.00 1,511.15
849.16 5,939.70 0.04879 19-Feb-13 1,475.00 1,523.90
808.72 5,898.20 0.046044 18-Feb-13 1,484.95 1,484.95
772.33 5,887.40 -0.051031 15-Feb-13 1,480.00 1,482.30
812.76 5,896.95 -0.048553 14-Feb-13 1,517.00 1,518.60
853.2 5,932.95 -0.050819 13-Feb-13 1,551.10 1,569.85
897.68 5,922.50 0.046091 12-Feb-13 1,570.00 1,582.45
857.24 5,897.85 0.048319 11-Feb-13 1,590.00 1,595.70
816.81 5,903.50 -0.089895 8-Feb-13 1,624.00 1,631.35
893.64 5,938.80 -0.052876 7-Feb-13 1,622.00 1,634.00
942.16 5,959.20 -0.04613 6-Feb-13 1,611.00 1,637.60
986.64 5,956.90 -0.028285 5-Feb-13 1,592.00 1,610.65
1,014.94 5,987.25 -0.019725 4-Feb-13 1,609.00 1,616.00
1,035.16 5,998.90 0 1-Feb-13 1,590.00 1,620.95
1,035.16 6,034.75 0.011788 31-Jan-13 1,602.50 1,615.80
1,023.03 6,055.75 -0.01957 30-Jan-13 1,600.00 1,623.00
1,043.25 6,049.90 -0.02677 29-Jan-13 1,610.00 1,628.00
1,071.55 6,074.80 -0.007519 28-Jan-13 1,617.30 1,634.00
1,079.64 6,074.65 0.007519 25-Jan-13 1,542.00 1,607.65
1,071.55 6,019.35 -0.047891 24-Jan-13 1,572.00 1,578.00
1,124.12 6,054.30 -0.038806 23-Jan-13 1,581.00 1,587.25
1,168.60 6,048.50 0.068005 22-Jan-13 1,582.00 1,593.95
1,091.77 6,082.30 -0.047025 21-Jan-13 1,559.90 1,582.00
1,144.34 6,064.40 -0.003527 18-Jan-13 1,501.00 1,562.05
1,148.38 6,039.20 -0.010508 17-Jan-13 1,510.00 1,521.50
1,160.51 6,001.85 0.017575 16-Jan-13 1,548.00 1,560.55
1,140.30 6,056.60 -0.017575 15-Jan-13 1,545.00 1,565.00
1,160.51 6,024.05 0 14-Jan-13 1,555.00 1,577.25
1,160.51 5,951.30 -0.024098 11-Jan-13 1,574.00 1,591.90
1,188.82 5,968.65 0.092593 10-Jan-13 1,572.00 1,588.20
1,083.68 5,971.50 -0.036634 9-Jan-13 1,572.80 1,595.05
1,124.12 6,001.70 -0.017826 8-Jan-13 1,590.25 1,596.00
1,144.34 5,988.40 -0.017514 7-Jan-13 1,555.00 1,599.90
1,164.56 6,016.15 -0.027399 4-Jan-13 1,558.00 1,558.00
1,196.91 6,009.50 -0.023373 3-Jan-13 1,560.15 1,567.80
1,225.21 5,993.25 0.047306 2-Jan-13 1,520.00 1,565.70
1,168.60 5,950.85 -0.030667 1-Jan-13 1,492.00 1,523.15
1,204.99 5,905.10 -0.023218 31-Dec-12 1,482.00 1,514.00
1,233.30 5,908.35 -0.022691 28-Dec-12 1,488.00 1,515.20
1,261.60 5,870.10 -0.019048 27-Dec-12 1,484.00 1,500.40
1,285.86 5,905.60 -0.00314 26-Dec-12 1,481.00 1,493.20
1,289.91 5,855.75 0.048163 24-Dec-12 1,503.00 1,504.00
1,229.25 5,847.70 -0.013072 21-Dec-12 1,510.00 1,520.80
1,245.43 5,916.40 -0.047553 20-Dec-12 1,509.10 1,528.95
1,306.08 5,929.60 -0.051293 19-Dec-12 1,492.00 1,516.00
1,374.82 5,896.80 0.0059 18-Dec-12 1,500.00 1,505.00
1,366.74 5,857.90 -0.049072 17-Dec-12 1,475.15 1,510.00
1,435.48 5,879.60 0.034387 14-Dec-12 1,474.00 1,488.00
1,386.95 5,851.50 0.04777 13-Dec-12 1,480.00 1,496.10
1,322.26 5,888.00 0.046957 12-Dec-12 1,484.15 1,495.00
1,261.60 5,898.80 0.04591 11-Dec-12 1,490.95 1,499.00
1,204.99 5,908.90 0.010118 10-Dec-12 1,509.00 1,523.45
1,192.86 5,907.40 0.003396 7-Dec-12 1,494.95 1,537.00
1,188.82 5,930.90 0.027588 6-Dec-12 1,480.00 1,485.00
1,156.47 5,900.50 0.028371 5-Dec-12 1,488.90 1,489.45
1,124.12 5,889.25 0.047891 4-Dec-12 1,497.00 1,500.55
1,071.55 5,870.95 #DIV/0! 3-Dec-12 1,482.00 1,504.00
#DIV/0! https://www.capitaline.com
 Maruti Suzuki India Ltd
Industry : Automobiles - passenger cars

Net Turnover
Low Price Close Price Total Volume No of Trades -In Thousand Market Cap 'BSE_SENSEX' Returns
1,345.00 1,356.65 97364 4007 133,656.66 39,196.33 18,861.54 -0.038075
1,379.00 1,409.30 47123 2499 66,288.26 40,717.50 19,152.41 0.002238
1,392.00 1,406.15 49094 2114 69,304.10 40,626.49 19,015.14 -0.025488
1,437.00 1,442.45 30195 1573 43,706.76 41,675.27 19,331.69 0.001874
1,432.30 1,439.75 43374 2353 62,820.36 41,597.26 19,317.01 -0.021167
1,450.55 1,470.55 83350 4126 124,093.99 42,487.13 19,325.36 -0.025148
1,481.05 1,508.00 160241 3177 240,536.80 43,569.14 19,642.75 -0.002781
1,464.00 1,512.20 552202 2423 820,461.28 43,690.48 19,635.72 0.021625
1,465.65 1,479.85 27351 1225 40,426.34 42,755.83 19,501.08 0.004809
1,462.00 1,472.75 48332 2718 71,209.32 42,550.69 19,468.15 -0.008149
1,476.00 1,484.80 90093 4228 134,527.85 42,898.84 19,497.18 -0.033511
1,530.25 1,535.40 106205 8768 163,536.12 44,360.78 19,608.08 -0.014901
1,548.10 1,558.45 52488 2118 82,185.62 45,026.74 19,561.04 -0.00093
1,552.20 1,559.90 50541 3173 79,242.79 45,068.63 19,460.57 -0.018043
1,581.05 1,588.30 57046 3015 91,527.01 45,889.16 19,484.77 -0.022967
1,605.00 1,625.20 32478 1805 52,687.40 46,955.28 19,580.32 -0.000615
1,611.00 1,626.20 66155 3962 107,706.13 46,984.17 19,639.72 0.01593
1,588.15 1,600.50 67911 2184 108,685.61 46,241.65 19,659.82 0.003725
1,588.70 1,594.55 59885 2370 95,637.27 46,069.74 19,751.19 -0.008835
1,581.00 1,608.70 105847 5110 170,083.20 46,478.56 19,781.19 0.016326
1,580.00 1,582.65 63479 4632 101,258.01 45,725.92 19,894.98 -0.012152
1,597.20 1,602.00 195303 2487 313,800.56 46,284.98 20,005.00 0.005885
1,588.95 1,592.60 50118 2544 80,702.41 46,013.40 19,990.90 -0.009157
1,600.10 1,607.25 97623 4723 157,949.78 46,436.67 20,103.35 0.004396
1,542.00 1,600.20 298136 14979 471,878.12 46,232.98 20,103.53 0.040622
1,530.00 1,536.50 61338 2572 94,969.93 44,392.56 19,923.78 -0.02424
1,566.15 1,574.20 277821 1757 437,637.37 45,481.79 20,026.61 0.002608
1,566.70 1,570.10 90993 5957 143,751.61 45,363.33 19,981.57 -0.002894
1,553.85 1,574.65 118391 4341 185,871.42 45,494.79 20,101.82 0.018524
1,501.00 1,545.75 202829 8055 314,029.80 44,659.81 20,039.04 0.032113
1,491.00 1,496.90 53451 2745 80,571.74 43,248.43 19,964.03 0.002642
1,482.35 1,492.95 68491 3763 103,945.67 43,134.31 19,817.63 -0.034917
1,541.10 1,546.00 98461 2174 153,012.22 44,667.03 19,986.82 0.004506
1,532.90 1,539.05 83678 2096 128,921.70 44,466.23 19,906.41 -0.017327
1,558.00 1,565.95 48237 2333 76,066.29 45,243.43 19,663.64 -0.003538
1,562.50 1,571.50 69116 2358 109,137.59 45,403.78 19,663.55 0.001082
1,561.35 1,569.80 70637 3392 111,740.23 45,354.66 19,666.59 -0.00299
1,567.00 1,574.50 46057 2231 72,674.79 45,490.45 19,742.52 -0.006016
1,555.00 1,584.00 125688 4594 199,583.76 45,764.93 19,691.42 0.025577
1,539.65 1,544.00 26274 1540 40,680.70 44,609.25 19,784.08 0.00068
1,540.15 1,542.95 39548 2711 61,299.90 44,578.91 19,764.78 -0.009514
1,519.95 1,557.70 77191 4879 119,506.87 45,005.07 19,714.24 0.027069
1,485.00 1,516.10 45586 3068 68,790.79 43,803.16 19,580.81 0.01807
1,482.00 1,488.95 19188 1221 28,736.76 43,018.74 19,426.71 -0.007494
1,485.00 1,500.15 31972 2088 48,068.73 43,342.33 19,444.84 0.012274
1,475.10 1,481.85 64285 1671 95,792.35 42,813.61 19,323.80 0.00152
1,478.00 1,479.60 35864 1157 53,140.00 42,748.60 19,417.46 -6.76E-05
1,473.90 1,479.70 30319 1599 44,977.56 42,751.49 19,255.09 -0.016089
1,499.70 1,503.70 23379 1319 35,307.04 43,444.90 19,242.00 -0.008806
1,509.10 1,517.00 77655 2658 118,040.59 43,829.16 19,453.92 0.004857
1,476.05 1,509.65 56840 3179 85,691.91 43,616.81 19,476.00 0.023355
1,472.20 1,474.80 153487 2117 229,382.72 42,609.92 19,364.75 -0.016576
1,475.15 1,499.45 57275 2519 85,988.68 43,322.11 19,244.42 0.016847
1,452.00 1,474.40 37977 2244 55,763.57 42,598.36 19,317.25 -0.00017
1,470.10 1,474.65 32407 1979 47,894.30 42,605.59 19,229.26 -0.000576
1,448.95 1,475.50 60924 2420 90,010.34 42,630.15 19,355.26 -0.000237
1,466.00 1,475.85 33052 1690 48,941.30 42,640.26 19,387.14 -0.01152
1,489.95 1,492.95 31536 1913 47,481.26 43,134.31 19,409.69 -0.011389
1,493.95 1,510.05 97551 5530 148,077.99 43,628.36 19,424.10 0.019256
1,459.60 1,481.25 33880 1537 50,004.37 42,796.28 19,486.80 0.004364
1,465.00 1,474.80 17454 1792 25,820.17 42,609.92 19,391.86 -0.002438
1,475.95 1,478.40 23797 1007 35,320.85 42,713.93 19,348.12 -0.007346
1,480.00 1,489.30 52523 3000 78,464.09 43,028.86 19,305.32 #DIV/0!
#DIV/0!
0.016131
25.51%