Submitted to:

Faculty Name:
Course Name:
Course ID :
Semeter :

Submitted by:
 Mughal Iron & Steel Industries Limited

Financial Model

Sir Misbah Maqbool

Corporate Finance
FIN-503 (MWE-11896)
Fall 2021

Sandeep Kumar 20161-20395

Ahad Panjwani 20201-28492
Muhammad Riaz 20133-15330
Abdullah Hanif 20201-28011
Pooja Mandhan 20181-24839
 Balance She

Years 2018
ASSETS
NON - CURRENT ASSETS
Property, plant and equipment 6,304,748,282
Intangible asset 12,268,143
Long-term loans to employees 6,570,659
Long-term deposits 20,845,317
Total Non-Current Assets 6,344,432,401

CURRENT ASSETS

Inventories 5,916,918,189
Trade debts 1,263,279,786
Loans and advances 373,907,586
Deposits, prepayments and other receivables 26,945,193
Due from the government 2,298,101,893
Cash and bank balances 1,251,171,472
Total Current Assets 11,130,324,119
TOTAL ASSETS 17,474,756,520

EQUITY AND LIABILITIES

SHARE CAPITAL & RESERVES
Authorized share capital 3,000,000,000

Issued, subscribed and paid-up capital 2,515,996,500

Reserves/R.E 4,026,299,038
Equity contribution from Directors and their relatives 924,037,217
Total Equity 7,466,332,755
LIABILITIES
NON - CURRENT LIABILITIES
Long-term fnancing 829,000,000
Deferred taxation
Defned beneft obligation
Deferred liabilities 770,956,499
Total Non-Current Liabilites 1,599,956,499

CURRENT LIABILITIES
Trade and other payables 463,465,446
Unclaimed dividends 3,303,075
Unpaid dividends
Accrued proft / interest / mark-up 101,322,923
Short-term loans from banking companies - secured 7,540,375,822
Short-term loans from Directors and their relatives - unsecured 300,000,000
Current portion of long-term fnancing -
Current portion of deferred grant -
Total Current Liabilites 8,408,467,266

TOTAL EQUITY & LIABILITIES 17,474,756,520

 Balance Sheet

2019 2020 2021 19

8,584,311,799 9,918,014,133 15,799,442,920 136%

9,381,520 6,494,897 3,608,274 76%
12,704,229 21,551,435 36,127,968 193%
21,430,317 19,745,317 19,845,317 103%
8,627,827,865 9,965,805,782 15,859,024,479 136%

5,620,331,302 8,120,223,635 14,867,878,271 95%

3,304,003,346 2,182,004,268 5,259,128,868 262%
373,905,875 280,203,250 135,593,891 100%
52,957,817 54,867,473 932,103,249 197%
1,460,233,079 2,626,213,020 2,529,148,380 64%
3,201,749,851 2,376,790,050 2,216,929,138 256%
14,013,181,270 15,640,301,696 25,940,781,797 126%
22,641,009,135 25,606,107,478 41,799,806,276 130%

3,000,000,000 3,000,000,000 5,000,000,000

2,515,996,500 2,515,996,500 2,918,555,940 100%

4,822,104,763 5,141,577,076 13,586,303,639 120%
165,832,548 500,000,000 - 18%
7,503,933,811 8,157,573,576 16,504,859,579 101%

2,808,581,748 2,644,088,758 3,911,162,767

720,725,124 490,052,917 2,051,365,715
218,601,201 250,575,305 357,573,653
33,348,645 54,742,656 84,886,817 4%
3,781,256,718 3,439,459,636 6,404,988,952 236%

496,003,486 1,191,426,866 1,732,056,016 107%

3,037,587 2,992,760 2,982,204 92%
2,624,330 3,318,962 5,675,118
 321,147,389 355,511,559 251,457,149 317%
9,171,452,321 11,584,153,072 16,107,717,529 122%
830,180,982 54,722,832 3,193,514 277%
531,372,511 816,948,215 765,722,598
- - 21,153,617
11,355,818,606 14,009,074,266 18,889,957,745 135%

22,641,009,135 25,606,107,478 41,799,806,276 130%

 20 21 Average Actual Average 2022

116% 159% 137% 37% 19,749,303,650

69% 56% 67% -33% 4,510,343
170% 168% 177% 77% 45,159,960
92% 101% 98% -2% 24,806,646
116% 159% 137% 37% 19,823,780,599

144% 183% 141% 41% 18,584,847,839

66% 241% 190% 90% 6,573,911,085
75% 48% 74% -26% 169,492,364
104% 1699% 666% 566% 1,165,129,061
180% 96% 113% 13% 3,161,435,475
74% 93% 141% 41% 2,771,161,423
112% 166% 134% 34% 32,425,977,246
113% 163% 135% 35% 52,249,757,845

5,000,000,000

100% 116% 105% 5% 2,918,555,940

107% 264% 164% 64% 17,446,570,455
302% 0% 106% 6% 532,425,814
109% 202% 137% 37% 20,897,552,208

94% 148% 121% 0% 3,911,162,767

68% 419% 2,564,207,144
115% 446,967,066
164% 84% -16% 106,108,521
91% 186% 171% 71% 7,028,445,498

240% 145% 164% 64% 2,165,070,020

99% 100% 97% -3% 3,727,755
126% 7,093,898
111% 71% 166% 66% 314,321,436
126% 139% 129% 29% 20,134,646,911
7% 6% 96% -4% 3,078,063
154% 94% 124% 24% 957,153,248
26,442,021
123% 135% 131% 31% 23,611,533,352

113% 163% 135% 35% 51,537,531,058

AFN 712,226,787

Net Fixed Assets 10,449,951,569

2023 2024 2025

24,686,629,563 30,858,286,953 38,572,858,691

5,637,928 7,047,410 8,809,263
56,449,950 70,562,438 88,203,047
31,008,308 38,760,385 48,450,481
24,779,725,748 30,974,657,186 38,718,321,482

23,231,059,798 29,038,824,748 36,298,530,935

8,217,388,856 10,271,736,070 12,839,670,088
211,865,455 264,831,818 331,039,773
1,456,411,327 1,820,514,158 2,275,642,698
3,951,794,344 4,939,742,930 6,174,678,662
3,463,951,778 4,329,939,723 5,412,424,653
40,532,471,558 50,665,589,447 63,331,986,809
65,312,197,306 81,640,246,633 102,050,308,291

5,000,000,000 5,000,000,000 5,000,000,000

2,918,555,940 2,918,555,940 2,918,555,940

24,141,340,306 34,820,840,728 51,073,861,134
566,954,494 603,722,415 642,874,796
27,626,850,740 38,343,119,084 54,635,291,871

3,911,162,767 3,911,162,767 3,911,162,767

3,205,258,930 4,006,573,662 5,008,217,078
558,708,833 698,386,041 872,982,551
132,635,652 165,794,564 207,243,206
7,807,766,181 8,781,917,035 9,999,605,601

2,706,337,525 3,382,921,906 4,228,652,383

4,659,694 5,824,617 7,280,771
8,867,372 11,084,215 13,855,269
 392,901,795 491,127,244 613,909,055
25,168,308,639 31,460,385,799 39,325,482,249
2,966,785 2,859,531 2,756,154
1,196,441,559 1,495,551,949 1,869,439,937
33,052,527 41,315,658 51,644,573
29,513,535,896 36,891,070,919 46,113,020,390

64,948,152,817 84,016,107,038 110,747,917,862

364,044,489 (2,375,860,405) (8,697,609,571)

13,062,439,461 16,328,049,327 20,410,061,658

 2026

48,216,073,364
11,011,578
110,253,809
60,563,101
48,397,901,852

45,373,163,669
16,049,587,610
413,799,716
2,844,553,372
7,718,348,328
6,765,530,817
79,164,983,511
127,562,885,364

5,000,000,000

2,918,555,940
75,013,856,946
684,566,273
78,616,979,159

3,911,162,767
6,260,271,347
1,091,228,189
259,054,007
11,521,716,310

5,285,815,479
9,100,964
17,319,086
 767,386,319
49,156,852,811
2,656,514
2,336,799,921
64,555,716
57,640,486,809

147,779,182,278

(20,216,296,914)

25,512,577,073
 Income Statement

Years 2018 2019

Sales - net 22,225,842,588 30,828,088,786
Cost of sales (19,431,430,949) (27,639,095,197)
Gross proft 2,794,411,639 3,188,993,589
Distribution cost (246,333,068) (201,591,683)
Administrative expenses (312,900,945) (366,851,773)
Other charges (115,353,477) (123,486,662)
Impairment loss on trade debts (3,310,221)
Other income 36,364,018 29,998,500
EBIT 2,156,188,167 2,523,751,750
Finance cost (552,460,231) (786,328,489)
Proft before taxation 1,603,727,936 1,737,423,261
Taxation (313,513,004) (364,492,082)
Proft after taxation 1,290,214,932 1,372,931,179
Dividend
Add in to retained earning

dividend/NI 788,704,430
3,429,149,696 16,350
788,720,780
Income Statement

2020 2021 19 20 21 average

27,304,991,323 44,971,836,150 139% 89% 165% 131%
(24,687,542,736) (38,280,467,988) 142% 89% 155% 129%
2,617,448,587 6,691,368,162 114% 82% 256% 151%
(143,886,023) (254,310,408) 82% 71% 177% 110%
(407,031,747) (537,896,276) 117% 111% 132% 120%
(53,449,687) (379,245,548) 107% 43% 710% 287%
(3,356,549) (54,959,050) 101% 1637% 869%
58,788,294 66,824,889 82% 196% 114% 131%
2,068,512,875 5,531,781,769 117% 82% 267% 155%
(1,514,785,880) (1,370,293,957) 142% 193% 90% 142%
553,726,995 4,161,487,812 108% 32% 752% 297%
39,145,070 (732,338,116) 116% -11% -1871% -588%
592,872,065 3,429,149,696 106% 43% 578% 243%
788,720,780
2,640,428,916

For Two Years

Sale 114% 14%
Expense 116% 16%
x 2022 2023
31% 56,214,795,188 70,268,493,984
29% (45,936,561,586) (55,123,873,903)
51% 10,278,233,602 15,144,620,082
10% (305,172,490) (366,206,988)
20% (645,475,531.20) (774,570,637.44)
187% (455,094,658) (546,113,589)
769% (65,950,860) (79,141,032)
31% 83,531,111 104,413,889
55% 8,890,071,175 13,483,001,725
42% (2,286,657,605) (2,829,009,455)
197% 6,603,413,570 10,653,992,269
-688% (1,914,989,935.26) (3,089,657,758.10)
143% 4,688,423,635 7,564,334,511
Dividend 828,156,819 869,564,660
R.E 3,860,266,816 6,694,769,851

NOPAT=EBIT*(1-T) 6,311,950,534 9,572,931,224

NOWC 25,727,586,653 32,159,483,316
TNOC 15,277,635,084 19,097,043,854
FCF 5,753,522,454

EPS 13.97
DPS 0.41

NPV 38,451,985,901
Outstanding Shares from PSX 335,633,933
PV per share 114.56525136518
 2024 2025 2026
87,835,617,480 109,794,521,851 137,243,152,313
(66,148,648,683) (79,378,378,420) (95,254,054,104)
21,686,968,797 30,416,143,431 41,989,098,209
(439,448,385) (527,338,062) (632,805,674)
(929,484,764.93) (1,115,381,717.91) (1,338,458,061.50)
(655,336,307) (786,403,568) (943,684,282)
(94,969,238) (113,963,086) (136,755,703)
130,517,361 163,146,702 203,933,377
19,698,247,463 28,036,203,698 39,141,327,865
(3,370,721,666) (3,794,350,960) (4,005,235,469)
16,327,525,797 24,241,852,737 35,136,092,396
(4,734,982,481.08) (7,030,137,293.87) (10,189,466,794.93)
11,592,543,316 17,211,715,444 24,946,625,601
913,042,893 958,695,038 1,006,629,790
10,679,500,423 16,253,020,406 23,939,995,812

13,985,755,699 19,905,704,626 27,790,342,784

40,199,354,145 50,249,192,681 62,811,490,851
23,871,304,818 29,839,131,022 37,298,913,778
9,211,494,735 13,937,878,421 20,330,560,029
Discount Rate (KIBOR) 8.75%
Corporate Tax rate in Pakistan in 2021 29%
Growth Rate for Sales 25%
Growth Rate for Expenses 20%
Interest Rate (based on current market rate) 11%

Dividend Growth Rate 5%

Sales
Expenses
Average of 2 Years Average of 3 Years What we have taken
14% 31% 25%
16% 29% 20%
 Total Debt 20,784,602,894.00
Total Debt+ Equity 37,289,462,473.00
Total Interest 1,370,293,957

Tax 29%
Wd 56% Weight of Debt 56%
Rd (Total Interest/Total Debt) 6.59%
We 44% Weight of Equity 44%
Re (CAPM) 14.78%

WACC 2021 9.15%

Rf (6-month treasury bills) 11%

Rp 2.11%
Beta 1.79
CAPM 14.776900%
 KSE-100 Index Mughal KSE-100 Index Mughal
10-Dec-21 43,395.78 89.1 -0.28% 2.28%
9-Dec-21 43,518.84 87.11 -0.75% -4.26%
8-Dec-21 43,846.87 90.99 -0.02% -1.15%
7-Dec-21 43,853.49 92.05 1.32% 2.28%
6-Dec-21 43,280.77 90 0.11% 2.27%
3-Dec-21 43,232.83 88 0.00% -6.66%
2-Dec-21 43,234.15 94.28 -4.71% -7.20%
1-Dec-21 45,369.14 101.6 0.66% -0.68%
30-Nov-21 45,072.38 102.3 -0.57% 0.29%
29-Nov-21 45,330.05 102 2.76% 6.25%
26-Nov-21 44,114.16 96 0.41% 0.26%
25-Nov-21 43,935.75 95.75 -0.96% 1.59%
24-Nov-21 44,363.70 94.25 -1.30% 1.17%
23-Nov-21 44,948.52 93.16 -1.74% -4.74%
22-Nov-21 45,745.00 97.8 -1.60% -1.71%
19-Nov-21 46,489.41 99.5 0.82% -0.50%
18-Nov-21 46,110.50 100 -0.18% 0.30%
17-Nov-21 46,194.42 99.7 -0.75% -0.80%
16-Nov-21 46,542.91 100.5 1.76% 6.24%
15-Nov-21 45,736.26 94.6 -0.03% 0.70%
12-Nov-21 45,749.15 93.94 -1.29% -5.12%
11-Nov-21 46,348.18 99.01 -0.60% -1.97%
10-Nov-21 46,629.88 101 0.50% 0.95%
9-Nov-21 46,399.91 100.05 -1.52% -2.38%
8-Nov-21 47,115.04 102.49 -0.38% -2.87%
5-Nov-21 47,295.80 105.52 0.16% -0.44%
4-Nov-21 47,219.18 105.99 0.40% -0.29%
3-Nov-21 47,032.44 106.3 -0.17% 0.28%
2-Nov-21 47,112.92 106 0.36% 5.47%
1-Nov-21 46,946.21 100.5 1.57% 6.24%
29-Oct-21 46,218.93 94.6 0.50% 6.29%
28-Oct-21 45,990.73 89 0.30% -1.00%
27-Oct-21 45,851.04 89.9 1.31% 7.02%
26-Oct-21 45,255.98 84 -0.38% 0.72%
25-Oct-21 45,429.22 83.4 -0.33% 1.71%
22-Oct-21 45,578.36 82 -0.53% 3.78%
21-Oct-21 45,821.40 79.01 0.71% -2.22%
20-Oct-21 45,499.46 80.8 1.95% 2.28%
18-Oct-21 44,629.45 79 -0.43% -5.85%
15-Oct-21 44,821.53 83.91 1.10% 2.18%
14-Oct-21 44,333.68 82.12 2.57% 7.05%
13-Oct-21 43,221.78 76.71 -1.51% -3.85%
12-Oct-21 43,883.08 79.78 0.12% 1.15%
11-Oct-21 43,829.35 78.87 -1.46% -7.92%
8-Oct-21 44,477.23 85.65 -0.24% -0.30%
7-Oct-21 44,586.04 85.91 0.48% 0.30%
6-Oct-21 44,373.23 85.65 -0.66% -0.50%
5-Oct-21 44,666.57 86.08 -0.84% -0.06%
4-Oct-21 45,044.50 86.13 0.39% -0.69%
1-Oct-21 44,871.70 86.73 -0.06% 1.88%
30-Sep-21 44,899.60 85.13 1.20% 4.15%
29-Sep-21 44,366.74 81.74 -2.01% -6.73%
28-Sep-21 45,274.93 87.64 1.02% 2.11%
27-Sep-21 44,817.76 85.83 -0.57% -2.28%
24-Sep-21 45,073.52 87.83 -0.49% -1.46%
23-Sep-21 45,296.88 89.13 -0.66% -0.97%
22-Sep-21 45,597.24 90 -0.89% 0.87%
21-Sep-21 46,008.85 89.22 -1.12% -4.99%
20-Sep-21 46,528.21 93.91 -0.23% -3.35%
17-Sep-21 46,636.08 97.17 -0.61% -2.41%
16-Sep-21 46,920.46 99.57 0.44% -0.86%
15-Sep-21 46,716.72 100.43 -0.37% -1.30%
14-Sep-21 46,891.34 101.75 -0.80% -3.37%
13-Sep-21 47,270.46 105.3 0.15% 5.30%
10-Sep-21 47,198.29 100 1.23% 0.88%
9-Sep-21 46,625.12 99.13 0.49% 0.00%
8-Sep-21 46,396.71 99.13 -0.71% -1.50%
7-Sep-21 46,729.96 100.64 -0.40% 0.12%
6-Sep-21 46,918.52 100.52 -0.08% -0.60%
3-Sep-21 46,957.47 101.13 0.12% 2.02%
2-Sep-21 46,903.06 99.13 -1.08% -2.57%
1-Sep-21 47,413.46 101.75 -0.01% 1.13%
31-Aug-21 47,419.74 100.61 0.11% 1.94%
30-Aug-21 47,365.70 98.7 0.49% -0.43%
27-Aug-21 47,136.53 99.13 -0.48% 0.00%
26-Aug-21 47,363.27 99.13 -0.57% -0.35%
25-Aug-21 47,635.90 99.48 -0.40% 1.21%
24-Aug-21 47,828.71 98.29 -0.59% -1.88%
23-Aug-21 48,112.21 100.17 1.08% 3.18%
20-Aug-21 47,599.82 97.08 0.72% 5.33%
17-Aug-21 47,258.45 92.17 0.74% 0.00%
16-Aug-21 46,912.79 92.17 -0.54% 0.84%
13-Aug-21 47,169.84 91.4 -0.21% -2.45%
12-Aug-21 47,270.76 93.7 -0.23% 1.17%
11-Aug-21 47,377.38 92.62 0.51% 0.49%
10-Aug-21 47,135.48 92.17 0.03% 2.41%
9-Aug-21 47,123.62 90 -0.77% -2.82%
6-Aug-21 47,489.95 92.61 -0.32% 0.48%
5-Aug-21 47,640.88 92.17 -0.31% -1.91%
4-Aug-21 47,789.88 93.96 0.07% 1.80%
3-Aug-21 47,758.32 92.3 0.64% 2.90%
2-Aug-21 47,453.25 89.7 0.85% 2.63%
30-Jul-21 47,055.29 87.4 -0.54% -1.93%
29-Jul-21 47,312.33 89.12 -0.01% 3.27%
28-Jul-21 47,318.03 86.3 -0.77% -1.34%
27-Jul-21 47,686.99 87.47 0.03% 0.09%
26-Jul-21 47,672.68 87.39 -0.25% -1.95%
23-Jul-21 47,793.07 89.13 -0.17% -0.99%
19-Jul-21 47,873.26 90.02 0.08% 0.41%
16-Jul-21 47,834.33 89.65 0.43% 0.09%
15-Jul-21 47,628.26 89.57 0.29% -0.95%
14-Jul-21 47,491.47 90.43 0.02% 2.66%
13-Jul-21 47,480.49 88.09 0.07% -1.17%
12-Jul-21 47,447.08 89.13 -0.24% -4.19%
9-Jul-21 47,563.45 93.03 -1.02% 0.44%
8-Jul-21 48,053.17 92.62 1.70% 3.52%
7-Jul-21 47,247.92 89.47 -0.21% 1.62%
6-Jul-21 47,346.16 88.04 -0.17% -1.71%
5-Jul-21 47,429.12 89.57 -0.54% -1.89%
2-Jul-21 47,686.18 91.3 -0.24% -0.15%
1-Jul-21 47,800.57 91.44 0.94% 0.15%
30-Jun-21 47,356.02 91.3 0.46% 0.96%
29-Jun-21 47,137.77 90.43 0.29% -0.48%
28-Jun-21 47,002.35 90.87 -1.47% -1.41%
25-Jun-21 47,703.94 92.17 -0.54% 1.77%
24-Jun-21 47,962.54 90.57 0.13% -2.75%
23-Jun-21 47,900.70 93.13 -0.18% -1.02%
22-Jun-21 47,987.14 94.09 -0.05% -2.07%
21-Jun-21 48,012.52 96.08 -0.47% -0.64%
18-Jun-21 48,238.67 96.7 0.22% 0.99%
17-Jun-21 48,131.25 95.75 -0.72% -1.67%
16-Jun-21 48,480.90 97.38 -0.31% -2.41%
15-Jun-21 48,632.56 99.78 -0.19% -0.70%
14-Jun-21 48,726.08 100.48 0.87% 0.91%
11-Jun-21 48,304.72 99.57 0.11% 1.42%
10-Jun-21 48,251.49 98.18 0.99% 1.17%
9-Jun-21 47,777.62 97.04 -0.77% -1.24%
8-Jun-21 48,147.98 98.26 -0.32% -1.74%
7-Jun-21 48,302.66 100 0.19% 0.84%
4-Jun-21 48,211.70 99.17 0.25% 0.55%
3-Jun-21 48,093.53 98.63 -0.07% 4.05%
2-Jun-21 48,126.90 94.79 -0.13% -1.79%
1-Jun-21 48,191.26 96.52 0.62% 2.32%
31-May-21 47,896.34 94.33 1.63% 7.16%
28-May-21 47,126.29 88.03 0.72% -0.76%
27-May-21 46,790.75 88.7 -0.05% -1.90%
26-May-21 46,812.31 90.42 1.11% 0.95%
25-May-21 46,300.66 89.57 0.44% 4.04%
24-May-21 46,097.11 86.09 0.40% 4.17%
21-May-21 45,914.98 82.64 0.75% 1.37%
20-May-21 45,574.07 81.52 -0.24% -2.35%
19-May-21 45,682.11 83.48 -0.65% -2.69%
18-May-21 45,981.82 85.79 0.41% 4.13%
17-May-21 45,796.31 82.39 1.38% 4.52%
6-May-21 45,174.67 78.83 0.51% -0.49%
5-May-21 44,943.61 79.22 0.85% -0.21%
4-May-21 44,563.59 79.39 1.11% 0.34%
3-May-21 44,076.20 79.12 -0.42% -6.20%
30-Apr-21 44,262.35 84.35 -1.34% 2.22%
29-Apr-21 44,863.11 82.52 -0.44% -0.27%
28-Apr-21 45,059.12 82.74 -0.52% -4.37%
27-Apr-21 45,292.87 86.52 -0.85% 1.53%
26-Apr-21 45,682.77 85.22 2.18% 0.00%
23-Apr-21 44,706.76 85.22 -0.50% -0.50%
22-Apr-21 44,929.61 85.65 -0.83% -0.83%
21-Apr-21 45,306.54 86.37 -0.21% -1.27%
20-Apr-21 45,399.78 87.48 1.08% -0.40%
19-Apr-21 44,913.57 87.83 -0.87% 2.50%
16-Apr-21 45,305.63 85.69 0.17% 3.18%
15-Apr-21 45,230.18 83.05 -0.18% -1.02%
14-Apr-21 45,311.22 83.91 0.58% 2.58%
13-Apr-21 45,048.57 81.8 0.16% -0.98%
12-Apr-21 44,978.05 82.61 -0.46% -4.04%
9-Apr-21 45,186.48 86.09 0.99% 2.22%
8-Apr-21 44,741.36 84.22 1.79% 5.28%
7-Apr-21 43,953.58 80 -1.02% -0.60%
6-Apr-21 44,404.70 80.48 1.97% 1.71%
5-Apr-21 43,548.21 79.13 -1.70% -3.82%
2-Apr-21 44,300.95 82.27 -0.29% 1.71%
1-Apr-21 44,428.10 80.89 -0.36% 1.09%
31-Mar-21 44,587.85 80.02 0.22% 3.34%
30-Mar-21 44,491.03 77.43 0.13% 0.40%
29-Mar-21 44,431.80 77.12 -2.39% -4.64%
26-Mar-21 45,521.63 80.87 -0.45% -1.95%
25-Mar-21 45,726.16 82.48 0.40% -1.50%
24-Mar-21 45,544.19 83.74 0.30% 1.91%
22-Mar-21 45,407.33 82.17 1.13% -2.31%
19-Mar-21 44,901.31 84.11 0.40% 1.17%
18-Mar-21 44,724.09 83.14 -1.60% -6.27%
17-Mar-21 45,450.31 88.7 1.32% -1.44%
16-Mar-21 44,857.06 90 0.20% -2.34%
15-Mar-21 44,766.59 92.16 2.23% 8.14%
12-Mar-21 43,788.08 85.22 2.36% 3.16%
11-Mar-21 42,779.76 82.61 -2.09% -2.41%
10-Mar-21 43,691.68 84.65 -1.20% 0.62%
9-Mar-21 44,222.91 84.13 -1.84% -7.00%
8-Mar-21 45,051.05 90.46 -1.72% -4.58%
5-Mar-21 45,837.35 94.8 1.23% 0.73%
4-Mar-21 45,278.53 94.11 -1.91% -4.99%
3-Mar-21 46,160.78 99.05 0.43% -0.34%
2-Mar-21 45,964.27 99.39 0.81% 5.10%
1-Mar-21 45,593.43 94.57 -0.59% 5.34%
26-Feb-21 45,865.02 89.78 -0.22% 3.03%
25-Feb-21 45,965.62 87.14 1.33% 0.95%
24-Feb-21 45,362.58 86.32 -0.80% -1.89%
23-Feb-21 45,728.75 87.98 -0.35% 1.14%
22-Feb-21 45,890.04 86.99 -0.73% 7.50%
19-Feb-21 46,227.65 80.92 0.18% 3.50%
18-Feb-21 46,142.74 78.18 -1.34% 7.66%
17-Feb-21 46,768.14 72.62 -0.21% 4.16%
16-Feb-21 46,867.95 69.72 1.06% 1.71%
15-Feb-21 46,375.59 68.55 1.24% 0.59%
12-Feb-21 45,808.36 68.15 -0.54% 3.93%
11-Feb-21 46,055.52 65.57 -1.26% -5.33%
10-Feb-21 46,644.29 69.26 -0.07% 3.02%
9-Feb-21 46,674.77 67.23 -0.10% 6.02%
8-Feb-21 46,721.87 63.41 -0.39% -0.39%
4-Feb-21 46,905.79 63.66 -0.06% -0.73%
3-Feb-21 46,933.63 64.13 0.76% -0.56%
2-Feb-21 46,580.34 64.49 0.72% 0.91%
1-Feb-21 46,248.45 63.91 -0.30% -1.28%
29-Jan-21 46,385.54 64.74 0.48% 0.97%
28-Jan-21 46,166.05 64.12 -0.63% -0.31%
27-Jan-21 46,458.13 64.32 0.37% 0.94%
26-Jan-21 46,287.38 63.72 0.43% -1.56%
25-Jan-21 46,087.64 64.73 0.48% 2.62%
22-Jan-21 45,868.04 63.08 -0.25% -0.97%
21-Jan-21 45,984.46 63.7 0.67% -0.33%
20-Jan-21 45,676.94 63.91 -0.49% -0.71%
19-Jan-21 45,903.23 64.37 0.39% -1.83%
18-Jan-21 45,726.68 65.57 -0.44% -1.07%
15-Jan-21 45,931.00 66.28 -0.13% 0.20%
14-Jan-21 45,989.35 66.15 -0.22% -1.47%
13-Jan-21 46,091.96 67.14 0.37% 1.94%
12-Jan-21 45,922.04 65.86 0.69% 1.32%
11-Jan-21 45,605.42 65 -0.11% -0.43%
8-Jan-21 45,654.34 65.28 0.68% -0.18%
7-Jan-21 45,344.54 65.4 0.42% 5.77%
6-Jan-21 45,153.42 61.83 1.13% -0.67%
5-Jan-21 44,650.43 62.25 -0.08% 2.05%
4-Jan-21 44,686.46 61 0.57% -1.47%
1-Jan-21 44,434.80 61.91
 Daily Annual
Covariance 0.02% 0.04
Variance (KSE) 0.009% 0.02
Beta 1.79