Name of the company : ACC Name : pratham roongta Projected EPS (FY24)

roll no. : 67 Target P/E

Sector : Cement batch : 22b1 Target Price
Valuation method : Current Market Price
Financial statement : Potential Upside

CMP : 2464.65
Financial statement : Consolidated 1,53,165 Projected BVPS (FY24)
Target P/BVPS
PEER COMPARISON : 1) UltraTech Cement Ltd Target Price
2) Ambuja Cements Ltd Current Market Price
3) Shree Cement Ltd Potential Upside
4) Dalmia Bharat Ltd
5) A Infrastructure Ltd Rating
6) Andhra Cement Ltd
7) Anjani Portland Cement Ltd
8) Visaka Industries Ltd
137.7759 Ratio Analysis
20.2 Resarch Report
2783.073 9FY24 EPS X Target P/E)
2464.65
0.129196

845.2311
3
2535.693

Buy
Consolidated Profit & Loss
Particulars FY24E FY23E CY22 CY21 CY20 CY19
INCOME
operations income 18,812.81 20,903.12 17,419.27 16,151.67 13,785.98 15,657.55
add-Other Income 400.932 267.288 222.74 206.71 216.74 318.43
total operating other income 19,213.74 21,170.41 17,642.01 16,358.38 14,002.72 15,975.98
YOY -10% 20% 8% 17% -12%
Particulars FY24E FY23E CY22 CY21 CY20 CY19
Expenses
a) Cost of materials consumed 2512.1088 3140.136 2,616.78 2,119.57 1,673.21 2,256.39
b) Purchases of Stock-in-trade 1544.8128 1931.016 1,609.18 921.19 696.89 361.69
c) Changes in inventories of finished goods, work-in-
-336 -420 -350 -174.25 142.41 100.81
progress and stock-in-trade
d) Employee benefits expense 791.184 988.98 824.15 836.16 841.21 866.11
e) Power and Fuel 4608.1056 5760.132 4,800.11 3,364.77 2,574.65 3,134.01
f) Freight and Forwarding expense 3946.0704 4932.588 4,110.49 3,822.99 3,416.09 4,032.09
g) Finance costs 59.5584 74.448 62.04 54.62 57.08 86.27
h) Depreciation and amortisation expense 637.9872 797.484 664.57 600.68 638.84 606.44
i) Other expenses 2258.064 2822.58 2,352.15 2,287.61 2,087.43 2,495.99
total operating expenses 16,021.89 20,027.36 16,689.47 13,833.34 12,127.81 13,939.80
add-Captive consumption of cement 0 0 0 -24.45 -1.02 -2.32
Total Expenses 16,021.89 20,027.36 16,689.47 13,808.89 12,126.79 13,937.48

EBITDA 3,488.47 1,747.69 1,456.41 2,998.08 2,355.11 2,412.78

EBITDA margine 19% 8% 8% 19% 17% 15%

EBITDA Growth 100% 20% -51% 27% -2% #VALUE!

EBIT 2,850.48 950.21 791.84 2,397.40 1,716.27 1,806.34

EBIT Margine 15% 5% 5% 15% 12% 12%
EBIT Growth 200% 20% -67% 40% -5% #VALUE!

Particulars FY24E FY23E CY22 CY21 CY20 CY19

Profit before share of profit of associates and joint
3,191.85 1,143.05 952.54 2,549.49 1,875.93 2,038.50
ventures and tax
Share of profit in associates and joint ventures 14.06 11.65 8.93 14.02
Profit before exceptional items and tax 3,191.85 1,143.05 966.60 2,561.14 1,884.86 2,052.52

Particulars FY24E FY23E CY22 CY21 CY20 CY19

Exceptional items
a) Impairment of assets 0 0 0 0 176.01 0
b) Restructuring cost 102.978 114.42 95.35 54.76 0 0

PBT 3,088.87 1,028.63 871.25 2,506.38 1,708.85 2,052.52

PBT margine 16% 5% 5% 16% 12% 13%
PBT growth 200% 18% -65% 47% -17% #VALUE!

Particulars FY24E FY23E CY22 CY21 CY20 CY19

Tax expense
a) Current tax 424.935 283.29 188.86 636.19 548.06 690.2
b) Deferred tax charge/(credit) 73.89 49.26 32.84 7.09 -269.47 -15.22

PAT 2,590.05 696.08 649.55 1,863.10 1,430.26 1,377.54

PAT margine 14% 3% 4% 12% 10% 9%
PAT growth 272% 7% -65% 30% 4% #VALUE!

Particulars FY24E FY23E CY22 CY21 CY20 CY19

Expenditure % to sales
raw material 20% 22% 22% 18% 18% 17%
employee expenditure 11% 12% 12% 10% 12% 8%
other expenses 27% 30% 30% 25% 26% 26%
(revene + other income)
((operation income of CY/operation income of PY)-1)

(all expenses total)

(total of operating expenses +captive consmption)

(revenue from operation-cost ofmaterial-purchases of

stock-changes in inventor-benefits-power-freight-other
expenses-captive consumption)
(EBITDA/operation income)
(EBITDA ofCY/EBITDA of PY)-1

(EBITDA-Depreciation)
(EBIT/operation income)
(EBIT ofCY/EBIT of PY)-1

(total operating other income-Total Expenses)

(profit before share+sharebof profit)

(profit before exceptional-exceptions items)

(PBT/operation income)
(PBT ofCY/PBT of PY)-1

(PBT-tax expense)
(PAT/operations income)
(PAT ofCY/PAT of PY)-1
Consolidated Balance Statements
Particulars FY24E FY23E CY22 CY21 CY20
ASSETS
Non-current assets
a) Property, Plant and Equipment 7,140.30 7,140.30 7,140.30 6,541.42 6,508.38
b) Capital work-in-progress 1677.34 1677.34 1677.34 1,245.04 548.11
c) Other Intangible assets 58.42 58.42 58.42 49.95 45.98
d) Right of use assets 156.84 156.84 156.84 154.61 129.89
e) Goodwill on consolidation 3.77 3.77 3.77 3.77 10.19
f) Investments in associates and joint ventures 142.83 142.83 142.83 131.15 121.07
g) Financial Assets
(i) Investments 18.4 18.4 18.4 18.4 8.2
(ii) Loans 8.99 8.99 8.99 10.02 11.51
(iii) Other financial assets 951.62 951.62 951.62 915.78 770.05
h) Non-current Tax Assets (Net) 1064.14 1064.14 1064.14 1,004.15 944.06
i) Other non-current assets 771.2 771.2 771.2 595.17 654.16
Total Non-current assets 11,993.85 11,993.85 11,993.85 10,669.46 9,751.60
10% 16%
Particulars FY24E FY23E CY22 CY21 CY20
Current assets
a) Inventories 2235.526 2032.2968 1751.98 1,273.91 901.27
b) Financial assets
(i) Trade receivables 983.9236 894.476 771.1 457.22 451.41
(ii) Cash and Cash Equivalents 3616.822 3288.02 2834.5 7,366.59 5,849.36
(iii) Bank balances other than Cash and Cash Equivalents 202.3864 183.9876 158.61 157.12 156.34
(iv) Loans 7.80912 7.0992 6.12 6.6 5.86
(v) Other financial assets 442.6954 402.4504 346.94 291.92 319.46
c) Current Tax Assets (Net) 0 0 - 71.26
d) Other current assets 2838.628 2580.5708 2224.63 813.69 690.76
e) Non-current assets classified as held for sale 2.71788 2.4708 2.13 2.33 2.91
Total Current assets 10,330.51 9,391.37 8,096.01 10,369.38 8,448.63
TOTAL – ASSETS 22,324.36 21,385.22 20,089.86 21,038.84 18,200.23

Particulars FY24E FY23E CY22 CY21 CY20

EQUITY AND LIABILITIES
Equity
a) Equity Share Capital 187.99 187.99 187.99 187.99 187.99
b) Other Equity 15698.05 14698.05 13698.05 14,120.84 12,511.14
Equity attributable to owners of the parent 15,886.04 14,886.04 13,886.04 14,308.83 12,699.13
Non-controlling interest 3.46 3.46 3.46 3.35 3.24
Total Equity 15,889.50 14,889.50 13,889.50 14,312.18 12,702.37

Particulars FY24E FY23E CY22 CY21 CY20

Liabilities
Non-current liabilities
a) Financial Liabilities Lease Liabilitie 104.27 104.27 104.27 101.37 83.98
b) Provisions 197.57 197.57 197.57 215.55 214.83
c) Deferred tax liabilities (Net) 441.35 441.35 441.35 403.7 394.79
Total Non-current liabilities 743.19 743.19 743.19 720.62 693.6

Particulars FY24E FY23E CY22 CY21 CY20

Current liabilities
a) Financial Liabilities
(i) Trade payables
Total outstanding dues of micro and small enterprises 30.63676 27.8516 24.01 25.33 6.3
Total outstanding dues of creditors other than micro and small enterprises 1942.863 1766.2392 1522.62 1,879.56 1,415.93
ii) Other financial liabilities
Lease Liabilitie 35.14104 31.9464 27.54 24.21 18.5
Other financial liabilities 1401.865 1274.4224 1098.64 1,129.47 1,009.86
b) Other current liabilities 2874.943 2613.5844 2253.09 2,265.35 1998.07
c) Provisions 14.91644 13.5604 11.69 15.7 15.87
d) Current tax liabilities (Net) 663.3669 603.0608 519.88 666.42 339.73
Total Current liabilitie 6963.732 6330.6652 5457.47 6006.04 4804.26
Total – Liabilities 7706.922 7073.8552 6200.66 6726.66 5497.86
TOTAL – EQUITY AND LIABILITIES 23,596.42 21,963.36 20,090.16 21,038.84 18,200.23

Face Value 10 10 10 10 10
Number of share 18.799 18.799 18.799 18.799 18.799
Networth 15,889.50 14,889.50 13,889.50 14,312.18 12,702.37
Dividend paid 262.9 262.9 262.9 262.9 262.9
Retained earning 2,327.15 433.18 386.65 1,600.20 1,167.36
market price 1997 1767 2,151.75 1,902.55 967.5
 CY19

6,976.89
445.67
34.27
-
15.57
112.48

3.7
143.76
609.86
859.76
399.45
9,601.41 (total of non current)

CY19

1,141.93

626.65
4,492.53
155.2
29.02
270.38
-
808.39
10.47
7,534.57 (total of current asset)
17,135.98 (total of non current assets+total of current assets)

CY19

187.99
11,355.78
11,543.77 (total of equity)
3.16
11,546.93 (total of equity attributable+non controlling interest)

CY19

0
235.1
655.72
890.82 (total of non current liabilities)

CY19

11.27
1,463.71

-
937.5
1,919.39
23.39
342.97
4698.23 (total of current liabilities)
5589.05 (totalof non current+current)
17,135.98 (total ofequity+total of all liabilities)

10
18.799
11,546.93
262.9
1,114.64
1,661.00
Particulars FY24E FY23E CY22 CY21 CY20 CY19
Per Share data
Earning per share (EPS) 137.8 37.0 34.6 99.1 76.1 73.3
Book Value Per Share (BVPS) 845.2 792.0 738.8 761.3 675.7 614.2
Cash Earning per share (C-EPS) 171.7 79.4 69.9 131.1 110.1 105.5
Cash Per share (CPS) 203.2 184.7 159.2 400.2 319.5 247.2
Dividend per share(DPS) 13.98 13.98 13.98 13.98 13.98 13.98
sale per share (SPS) 1000.73 1111.93 926.61 859.18 733.34 832.89
Divident payout ratio 10% 38% 40% 14% 18% 19%
Retention Ratio 90% 62% 60% 86% 82% 81%
Dividend Yield 0.70% 0.79% 0.65% 0.74% 1.45% 0.84%
Return on Equity(RoE) 16% 5% 5% 13% 11% 12%
Return on Capital Employed(RoCE) 17% 6% 5% 16% 13% 15%

Operating ratios FY24E FY23E CY22 CY21 CY20 CY19

EBITDA margin 19% 8% 8% 19% 17% 15%
PAT margin 14% 3% 4% 12% 10% 9%
Debtors turnover days 18.8 15.4 15.9 10.2 11.8 14.4
inventory turnover days 50.2 36.5 37.8 33.2 26.8 29.5
creditors turnover days 190.9 138.9 143.7 239.2 203.8 195.3

solvency ratios FY24E FY23E CY22 CY21 CY20 CY19

current ratios(x) 1.5 1.5 1.5 1.7 1.8 1.6
Net working capital(NWC) 3,366.78 3,060.71 2,638.54 4,363.34 3,644.37 2,836.34
quick ratio(x) 1.2 1.2 1.2 1.5 1.6 1.4
debt equity ratio(x) 0.0 0.0 0.1 0.1 0.1 0.1
Debt EBITDA (x) 0.2 0.4 0.5 0.2 0.3 0.4

valuation ratios FY24E FY23E CY22 CY21 CY20 CY19

P/E 14.5 47.7 62.3 19.2 12.7 22.7
P/BV 2.36 2.23 2.91 2.50 1.43 2.70
Mcap 37541.60 33217.83 40450.75 35766.04 18188.03 31225.14
EV 34029.05 30034.08 37720.52 28500.82 12422.65 26732.61
EV/EBITDA 9.75 17.18 25.90 9.51 5.27 11.08
EV/sales 1.81 1.44 2.17 1.76 0.90 1.71
Mcap/sales 2.00 1.59 2.32 2.21 1.32 1.99
PAT / No. of share
Net Worth / No. of share
(PAT+Depreciation)/No. of share
(Cash+Bank)/No. of shares
Dividend Paid/No. of shares
net sale/no. of sahre
Dividend Paid/ PAT
Retained Earning / PAT
DPS / Market price
PAT / NETWORTH
EBIT / TOTAL CAPITAL EMPLOYED +Networth + all interest bearing liabilities

debtors/sales*360
inventory/total operating expenses*360
creditors/total raw material expenditure*360

total current assets/total current liabilities

total current assets-total current liabilities
(total current assets-inventory)/(total current liabilities-provisions)
Total Non-current liabilities/total equity
Total Non-current liabilities/EBITDA

market price/earning per share

market price/book value share
market capitalisation (market price *no. of share)
enterprise value
 Dec 22

Shareholding Pattern
Promoter 56.70%
FII 12.00%
DII 18.80%
Others
Public 12.60% Public
0%
12%
Others 0.00%

DII
19%

Promoter
57%

FII
12%

Promoter FII DII Public Others

 Date ACC BSE IT BSE Sensex ACC BSE IT BSE Sensex
31-Mar-23 1648.1 38195.11 61150.04 100 100 100
29-Mar-23 1629.15 38376.32 61235.3 98.85 100.47 100.14 Rebased price chart
28-Mar-23 1631.23 37657.55 61223.03 98.98 98.59 100.12 180
27-Mar-23 1692.42 37134.4 61308.91 102.69 97.22 100.26 160
24-Mar-23 1722.62 37257.06 60754.86 104.52 97.54 99.35 140
120
23-Mar-23 1739.62 37580.24 60098.82 105.55 98.39 98.28 100
22-Mar-23 1735.89 37909.12 59464.62 105.33 99.25 97.24 80
21-Mar-23 1722 37984.45 59037.18 104.48 99.45 96.54 60
40
20-Mar-23 1697.47 38080.81 57491.51 103.00 99.70 94.02 20
17-Mar-23 1743.47 38441.55 57858.15 105.79 100.65 94.62 0
16-Mar-23 1744.14 38475.85 57276.94 105.83 100.74 93.67
15-Mar-23 1742.13 37876.64 57200.23 105.71 99.17 93.54
14-Mar-23 1745.49 37139.63 58014.17 105.91 97.24 94.87
13-Mar-23 1802.24 36512.08 58862.57 109.35 95.59 96.26 ACC BSE IT BSE Sensex
10-Mar-23 1844.27 35924.1 59558.33 111.90 94.05 97.40
09-Mar-23 1864 34737.73 58788.02 113.10 90.95 96.14
08-Mar-23 1875.54 34601.5 58644.82 113.80 90.59 95.90
06-Mar-23 1888.07 33527.81 57621.19 114.56 87.78 94.23
03-Mar-23 1879.05 33824 57808.58 114.01 88.56 94.54
02-Mar-23 1778.69 34735.97 58465.97 107.92 90.94 95.61
01-Mar-23 1759.24 35302.32 58926.03 106.74 92.43 96.36
28-Feb-23 1725.39 35732.1 58152.92 104.69 93.55 95.10
27-Feb-23 1689.45 35013.55 56405.84 102.51 91.67 92.24
24-Feb-23 1724.8 34979.5 58142.05 104.65 91.58 95.08
23-Feb-23 1739.64 34553.4 57996.68 105.55 90.47 94.84
22-Feb-23 1761.44 34417 57892.01 106.88 90.11 94.67
21-Feb-23 1846.1 34813.54 57832.97 112.01 91.15 94.58
20-Feb-23 1833.64 35167.08 57683.59 111.26 92.07 94.33
17-Feb-23 1838.77 34271.25 57300.68 111.57 89.73 93.71
16-Feb-23 1859.42 33652.96 57232.06 112.82 88.11 93.59
15-Feb-23 1845.94 34678.47 54529.91 112.00 90.79 89.17
14-Feb-23 1818.31 34606.46 55858.52 110.33 90.60 91.35
13-Feb-23 1833.2 34406.87 56247.28 111.23 90.08 91.98
10-Feb-23 1893.18 34219.84 55468.9 114.87 89.59 90.71
09-Feb-23 1917.43 34168.25 55102.68 116.34 89.46 90.11
08-Feb-23 1988.09 33814.2 54333.81 120.63 88.53 88.85
07-Feb-23 2012.3 33880.47 52842.75 122.10 88.70 86.41
06-Feb-23 1938.94 32329.32 53424.09 117.65 84.64 87.37
03-Feb-23 1816.38 33152.98 54647.33 110.21 86.80 89.37
02-Feb-23 1850.58 33502.75 55464.39 112.29 87.71 90.70
01-Feb-23 1852.82 33323.48 55550.3 112.42 87.25 90.84
31-Jan-23 1963.66 33696.83 56486.02 119.15 88.22 92.37
30-Jan-23 1927.68 33690.92 55776.85 116.96 88.21 91.21
27-Jan-23 1891.51 33674.82 56816.65 114.77 88.17 92.91
25-Jan-23 2209.72 34496.57 57863.93 134.08 90.32 94.63
24-Jan-23 2337.65 35010.77 57292.49 141.84 91.66 93.69
23-Jan-23 2319.74 35097.42 57989.3 140.75 91.89 94.83
20-Jan-23 2370.55 35070.43 57684.82 143.83 91.82 94.33
19-Jan-23 2389.06 35826.9 57595.68 144.96 93.80 94.19
18-Jan-23 2350.55 34996.87 57362.2 142.62 91.63 93.81
17-Jan-23 2345.92 35718 57593.49 142.34 93.51 94.18
16-Jan-23 2364.56 35562.88 57943.65 143.47 93.11 94.76
13-Jan-23 2373.39 35358.27 58683.99 144.01 92.57 95.97
12-Jan-23 2380.77 36041.71 58568.51 144.46 94.36 95.78
11-Jan-23 2405.11 36008.22 59276.69 145.93 94.27 96.94
10-Jan-23 2432.69 36370.67 60611.74 147.61 95.22 99.12
09-Jan-23 2459.96 36122.79 60176.5 149.26 94.57 98.41
06-Jan-23 2422.9 35984.19 59610.41 147.01 94.21 97.48
05-Jan-23 2415 36108.43 59034.95 146.53 94.54 96.54
04-Jan-23 2448.81 36523.8 59447.18 148.58 95.62 97.22
03-Jan-23 2437.99 36402.74 58964.57 147.93 95.31 96.43
02-Jan-23 2448.76 36473.34 58576.37 148.58 95.49 95.79
30-Dec-22 2452.15 36571.16 58338.93 148.79 95.75 95.40
29-Dec-22 2433.12 36583.06 57166.74 147.63 95.78 93.49
28-Dec-22 2460.49 36069.55 56463.15 149.29 94.43 92.34
27-Dec-22 2456.1 35700.79 57037.5 149.03 93.47 93.27
26-Dec-22 2424.87 35698.28 57911.68 147.13 93.46 94.70
23-Dec-22 2429.03 35177.87 57197.15 147.38 92.10 93.54
22-Dec-22 2521.78 34638.55 56579.89 153.01 90.69 92.53
21-Dec-22 2566.71 34598.82 57356.61 155.74 90.58 93.80
20-Dec-22 2594.17 32952.78 56819.39 157.40 86.27 92.92
19-Dec-22 2629.42 32083.01 57521.06 159.54 84.00 94.07
16-Dec-22 2623.86 32433.13 57060.87 159.20 84.91 93.31
15-Dec-22 2654.88 32904.23 56975.99 161.09 86.15 93.17
14-Dec-22 2666.1 32695.89 55669.03 161.77 85.60 91.04
13-Dec-22 2658.13 32065.4 55702.23 161.28 83.95 91.09
12-Dec-22 2633.57 32192.63 54835.58 159.79 84.28 89.67
09-Dec-22 2613.63 31975.21 54470.67 158.58 83.72 89.08
08-Dec-22 2616.66 32316.46 54364.85 158.77 84.61 88.90
07-Dec-22 2619.26 31989.9 54088.39 158.93 83.75 88.45
06-Dec-22 2633.21 31519.81 52930.31 159.77 82.52 86.56
05-Dec-22 2614.78 31189.08 52793.62 158.65 81.66 86.33
02-Dec-22 2594.77 31770.68 52973.84 157.44 83.18 86.63
01-Dec-22 2578.08 31048.67 54318.47 156.43 81.29 88.83
30-Nov-22 2541.87 31077.66 54208.53 154.23 81.37 88.65
29-Nov-22 2534.17 30696.81 52792.23 153.76 80.37 86.33
28-Nov-22 2525.63 30237.43 54326.39 153.24 79.17 88.84
25-Nov-22 2490.13 29971.63 54288.61 151.09 78.47 88.78
24-Nov-22 2460.85 29967.28 54052.61 149.31 78.46 88.39
23-Nov-22 2461.66 29792.84 53749.26 149.36 78.00 87.90
22-Nov-22 2472.14 30568.3 54252.53 150.00 80.03 88.72
21-Nov-22 2443.71 30467.67 54884.66 148.27 79.77 89.75
18-Nov-22 2440.42 28867.82 55925.74 148.07 75.58 91.46
17-Nov-22 2456.49 29308.21 55566.41 149.05 76.73 90.87
16-Nov-22 2479.76 29539.58 55381.17 150.46 77.34 90.57
15-Nov-22 2477.11 29022.5 55818.11 150.30 75.98 91.28
14-Nov-22 2426.7 28096.72 55769.23 147.24 73.56 91.20
11-Nov-22 2408.08 28446.36 55675.32 146.11 74.48 91.05
10-Nov-22 2416.89 29122.37 55107.34 146.65 76.25 90.12
09-Nov-22 2466.39 30214.6 54892.49 149.65 79.11 89.77
07-Nov-22 2484.62 30128.59 55320.28 150.76 78.88 90.47
04-Nov-22 2486.77 29814.6 54303.44 150.89 78.06 88.80
03-Nov-22 2450.96 30278.76 52846.7 148.71 79.27 86.42
02-Nov-22 2435.2 30383.58 52693.57 147.76 79.55 86.17
01-Nov-22 2410.62 30320.2 52541.39 146.27 79.38 85.92
31-Oct-22 2369.61 29889.05 51495.79 143.78 78.25 84.21
28-Oct-22 2314.26 29948.75 51360.42 140.42 78.41 83.99
27-Oct-22 2290.47 30167.84 51597.84 138.98 78.98 84.38
25-Oct-22 2257.68 29538.67 52532.07 136.99 77.34 85.91
24-Oct-22 2263.83 28381.96 51822.53 137.36 74.31 84.75
21-Oct-22 2262.12 28412.69 52265.72 137.26 74.39 85.47
20-Oct-22 2267.11 28244.01 52727.98 137.56 73.95 86.23
19-Oct-22 2238.83 27543.01 53161.28 135.84 72.11 86.94
18-Oct-22 2245.14 27165.63 53177.45 136.23 71.12 86.96
17-Oct-22 2245.8 27278.67 53026.97 136.27 71.42 86.72
14-Oct-22 2260.9 28110.3 53018.94 137.18 73.60 86.70
13-Oct-22 2264.31 27796.19 52907.93 137.39 72.77 86.52
12-Oct-22 2308.27 28315.12 53234.77 140.06 74.13 87.06
11-Oct-22 2365.83 28147.59 53134.35 143.55 73.69 86.89
10-Oct-22 2372.34 28715.19 53750.97 143.94 75.18 87.90
07-Oct-22 2377.32 28846.8 54178.46 144.25 75.52 88.60
06-Oct-22 2377.25 28552.8 54481.84 144.24 74.76 89.10
04-Oct-22 2345.02 28313.08 54395.23 142.29 74.13 88.95
03-Oct-22 2362.05 28517.73 53886.61 143.32 74.66 88.12
30-Sep-22 2396.57 28397.13 53514.15 145.41 74.35 87.51
29-Sep-22 2357.16 28228.49 53416.15 143.02 73.91 87.35
28-Sep-22 2372.43 28511.51 53760.78 143.95 74.65 87.92
27-Sep-22 2365.05 28709.78 54521.15 143.50 75.17 89.16
26-Sep-22 2402.32 28798.05 54767.62 145.76 75.40 89.56
23-Sep-22 2527.54 28020.72 55397.53 153.36 73.36 90.59
22-Sep-22 2535.16 27660.34 55681.95 153.82 72.42 91.06
21-Sep-22 2601.04 27565.66 56072.23 157.82 72.17 91.70
20-Sep-22 2708.69 27168.41 55766.22 164.35 71.13 91.20
19-Sep-22 2642.95 27122.9 55268.49 160.36 71.01 90.38
16-Sep-22 2661.32 27955.07 55816.32 161.48 73.19 91.28
15-Sep-22 2726.14 27986.18 56857.79 165.41 73.27 92.98
14-Sep-22 2675.02 28707.57 57570.25 162.31 75.16 94.15
13-Sep-22 2560.77 28929.02 58115.5 155.38 75.74 95.04
12-Sep-22 2446.93 28729.49 58136.36 148.47 75.22 95.07
09-Sep-22 2436.14 28726.36 58350.53 147.81 75.21 95.42
08-Sep-22 2425.41 27910.24 58298.8 147.16 73.07 95.34
07-Sep-22 2407.6 28283.88 58387.93 146.08 74.05 95.48
06-Sep-22 2313.16 28993.73 58853.07 140.35 75.91 96.24
05-Sep-22 2291.82 29488.38 58817.29 139.06 77.20 96.19
02-Sep-22 2289.55 29579.3 59332.6 138.92 77.44 97.03
01-Sep-22 2298.56 29425.51 59462.78 139.47 77.04 97.24
30-Aug-22 2292.96 29801.39 59842.21 139.13 78.02 97.86
29-Aug-22 2284.92 30169.25 60260.13 138.64 78.99 98.54
26-Aug-22 2291.58 30386.31 60298 139.04 79.56 98.61
25-Aug-22 2292.51 30393.24 59646.15 139.10 79.57 97.54
24-Aug-22 2294.07 30097.87 58773.87 139.19 78.80 96.11
23-Aug-22 2295.41 30581.84 59031.3 139.28 80.07 96.54
22-Aug-22 2309.83 30350.8 59085.43 140.15 79.46 96.62
19-Aug-22 2341.67 30429.67 58774.72 142.08 79.67 96.12
18-Aug-22 2306.86 30745.53 58833.87 139.97 80.50 96.21
17-Aug-22 2285.38 30514.32 57972.62 138.67 79.89 94.80
16-Aug-22 2263.57 30510.03 59537.07 137.34 79.88 97.36
12-Aug-22 2226.26 30006.31 58766.59 135.08 78.56 96.10
11-Aug-22 2228.34 29505.69 58803.33 135.21 77.25 96.16
10-Aug-22 2222.45 29452.08 59245.98 134.85 77.11 96.89
08-Aug-22 2238.9 29193.39 59196.99 135.85 76.43 96.81
05-Aug-22 2242.48 29244.86 59028.91 136.06 76.57 96.53
04-Aug-22 2217.42 28269.14 59688.22 134.54 74.01 97.61
03-Aug-22 2227.73 28914.8 59793.14 135.17 75.70 97.78
02-Aug-22 2236.44 28430.39 60115.13 135.70 74.43 98.31
01-Aug-22 2227.24 28299.39 60571.08 135.14 74.09 99.05
29-Jul-22 2222.82 28412.38 60346.97 134.87 74.39 98.69
28-Jul-22 2185.04 28328.87 59934.01 132.58 74.17 98.01
27-Jul-22 2178.52 28403.84 58840.79 132.18 74.37 96.22
26-Jul-22 2181.37 28693.2 59141.23 132.36 75.12 96.71
25-Jul-22 2195.26 29285.35 59719.74 133.20 76.67 97.66
22-Jul-22 2183.16 29667.41 59456.78 132.47 77.67 97.23
21-Jul-22 2169.53 29714.97 59119.72 131.64 77.80 96.68
20-Jul-22 2165.01 28738.91 58098.92 131.36 75.24 95.01
19-Jul-22 2171.77 28270.51 57145.22 131.77 74.02 93.45
18-Jul-22 2141.75 27317.1 57107.52 129.95 71.52 93.39
15-Jul-22 2134.83 27397.89 56598.28 129.53 71.73 92.56
14-Jul-22 2160.35 27557.72 56409.96 131.08 72.15 92.25
13-Jul-22 2175.15 27354.26 57426.92 131.98 71.62 93.91
12-Jul-22 2167.72 27345.02 56788.81 131.53 71.59 92.87
11-Jul-22 2158.1 27135.24 58065.47 130.94 71.04 94.96
08-Jul-22 2179.92 27171.97 58222.1 132.27 71.14 95.21
07-Jul-22 2172.07 27353.14 58191.29 131.79 71.61 95.16
06-Jul-22 2163.95 27429.15 57991.11 131.30 71.81 94.83
05-Jul-22 2163.48 27263.67 57147.32 131.27 71.38 93.45
04-Jul-22 2166.35 27488.42 57625.91 131.45 71.97 94.24
01-Jul-22 2151.86 27224.74 57235.33 130.57 71.28 93.60
30-Jun-22 2138.19 27953.59 57919.97 129.74 73.19 94.72
29-Jun-22 2140.14 28349.37 58410.98 129.85 74.22 95.52
28-Jun-22 2119.95 28188.74 58960.6 128.63 73.80 96.42
27-Jun-22 2116.72 28444.19 59107.19 128.43 74.47 96.66
24-Jun-22 2101.28 27840.67 59202.9 127.50 72.89 96.82
23-Jun-22 2083.97 28031.71 59307.15 126.45 73.39 96.99
22-Jun-22 2067.26 27858.84 59831.66 125.43 72.94 97.84
21-Jun-22 2072.85 28338.37 59543.96 125.77 74.19 97.37
20-Jun-22 2065.79 28345.83 59756.84 125.34 74.21 97.72
17-Jun-22 2072.94 28536.93 59959.85 125.78 74.71 98.05
16-Jun-22 2109.71 28291.46 60746.59 128.01 74.07 99.34
15-Jun-22 2120.65 28631.14 61121.35 128.67 74.96 99.95
14-Jun-22 2113.67 28581.51 60906.09 128.25 74.83 99.60
13-Jun-22 2114.66 28808.63 60836.41 128.31 75.42 99.49
10-Jun-22 2136.19 28930.59 60950.36 129.62 75.74 99.67
09-Jun-22 2140.31 28790.69 61185.15 129.86 75.38 100.06
08-Jun-22 2134.24 28571.26 61033.55 129.50 74.80 99.81
07-Jun-22 2119.1 28930.65 60613.7 128.58 75.74 99.12
06-Jun-22 2147.2 29443.22 61795.04 130.28 77.09 101.05
03-Jun-22 2149.74 29279.93 61624.15 130.44 76.66 100.78
02-Jun-22 2199.72 28949.83 61872.99 133.47 75.79 101.18
01-Jun-22 2200.6 28848.31 61980.72 133.52 75.53 101.36
31-May-22 2209.1 28879.36 61750.6 134.04 75.61 100.98
30-May-22 2207.21 28796.98 61663.48 133.92 75.39 100.84
27-May-22 2203.15 28658.76 61144.84 133.68 75.03 99.99
26-May-22 2194.69 29719.48 61418.96 133.16 77.81 100.44
25-May-22 2201.93 29949.02 61510.58 133.60 78.41 100.59
24-May-22 2216.31 29997.11 62272.68 134.48 78.54 101.84
23-May-22 2236.9 30058.18 62293.64 135.73 78.70 101.87
20-May-22 2260.45 29821.13 62504.8 137.15 78.08 102.22
19-May-22 2231.08 29814.93 62681.84 135.37 78.06 102.50
18-May-22 2233.07 29379.56 63099.65 135.49 76.92 103.19
17-May-22 2221.64 29598.89 63284.19 134.80 77.49 103.49
16-May-22 2242.52 29576.39 62868.5 136.07 77.44 102.81
13-May-22 2151.81 30257.2 62834.6 130.56 79.22 102.75
12-May-22 2133.52 30382.86 62626.36 129.45 79.55 102.41
11-May-22 2169.36 30401.53 62410.68 131.63 79.60 102.06
10-May-22 2224.16 30440.05 62570.68 134.95 79.70 102.32
09-May-22 2220.4 30511.1 62181.67 134.72 79.88 101.69
06-May-22 2248.75 31131.18 62130.57 136.44 81.51 101.60
05-May-22 2302.15 31002.34 62533.3 139.68 81.17 102.26
04-May-22 2342.08 30892 62677.91 142.11 80.88 102.50
02-May-22 2334.39 30470.84 61799.03 141.64 79.78 101.06
29-Apr-22 2367.14 30260.55 61337.81 143.63 79.23 100.31
28-Apr-22 2360.7 30251.12 61806.19 143.24 79.20 101.07
27-Apr-22 2322.38 29349.86 61702.29 140.91 76.84 100.90
26-Apr-22 2302.77 29181.31 61067.24 139.72 76.40 99.86
25-Apr-22 2285.67 29506.29 60826.22 138.68 77.25 99.47
22-Apr-22 2261.51 29768.62 59845.29 137.22 77.94 97.87
21-Apr-22 2241.25 29155.38 60566.42 135.99 76.33 99.05
20-Apr-22 2159.25 28792.89 60927.43 131.01 75.38 99.64
19-Apr-22 2108.77 28633.12 60910.28 127.95 74.97 99.61
18-Apr-22 2181.32 28664.15 61133.88 132.35 75.05 99.97
13-Apr-22 2205.78 28730.36 60840.74 133.84 75.22 99.49
12-Apr-22 2199.75 28699.45 61167.79 133.47 75.14 100.03
11-Apr-22 2236.02 28130.88 61294.2 135.67 73.65 100.24
08-Apr-22 2158.16 28416.96 60657.45 130.95 74.40 99.19
07-Apr-22 2159.26 28671.67 60353.27 131.01 75.07 98.70
06-Apr-22 2161.17 28624.69 59900.37 131.13 74.94 97.96
05-Apr-22 2138.17 28719.6 60747.31 129.73 75.19 99.34
04-Apr-22 2114.74 28671.86 60115.48 128.31 75.07 98.31
01-Apr-22 2145.54 28794.04 60105.5 130.18 75.39 98.29
31-Mar-22 2151.79 28982.34 59958.03 130.56 75.88 98.05
30-Mar-22 2153.66 28692.12 60261.18 130.68 75.12 98.55
29-Mar-22 2113.84 28516.76 60092.97 128.26 74.66 98.27
28-Mar-22 2052.34 28011.98 60655.72 124.53 73.34 99.19
25-Mar-22 2070.33 28723.3 61045.74 125.62 75.20 99.83
24-Mar-22 2078.44 28512.69 60858.43 126.11 74.65 99.52
23-Mar-22 2065.74 28598.5 60621.77 125.34 74.87 99.14
22-Mar-22 2047.08 28709.27 60941.67 124.21 75.16 99.66
21-Mar-22 2074.88 28955.47 60978.75 125.89 75.81 99.72
17-Mar-22 2137.58 29273.48 60205.06 129.70 76.64 98.45
16-Mar-22 2099.11 29505.58 59330.9 127.36 77.25 97.03
15-Mar-22 2078.77 29606.06 59500.41 126.13 77.51 97.30
14-Mar-22 2045.03 29604.73 59549.9 124.08 77.51 97.38
11-Mar-22 2037.64 29463.99 59708.08 123.64 77.14 97.64
10-Mar-22 2046.01 29951.29 59932.24 124.14 78.42 98.01
09-Mar-22 1983.41 30148.88 60841.88 120.34 78.93 99.50
08-Mar-22 1942.96 29896.2 60506.9 117.89 78.27 98.95
07-Mar-22 1933.85 29574.18 60286.04 117.34 77.43 98.59
04-Mar-22 1973.69 29871.09 60663.79 119.75 78.21 99.20
03-Mar-22 2008.46 29655.45 60806.22 121.86 77.64 99.44
02-Mar-22 2064.78 29872.75 60682.7 125.28 78.21 99.24
28-Feb-22 2054.75 30366.57 60431.84 124.67 79.50 98.83
25-Feb-22 2061.45 30442.86 61032.26 125.08 79.70 99.81
24-Feb-22 2069.58 30238.42 61275.09 125.57 79.17 100.20
23-Feb-22 2166.47 30116.86 61319.51 131.45 78.85 100.28
22-Feb-22 2156.78 30570.93 61002.57 130.86 80.04 99.76
21-Feb-22 2180.22 30838.8 60691.54 132.29 80.74 99.25
18-Feb-22 2192.49 30732.12 60672.72 133.03 80.46 99.22
17-Feb-22 2234.92 30153.19 59744.98 135.61 78.95 97.70
16-Feb-22 2240.5 30445.9 59605.8 135.94 79.71 97.47
15-Feb-22 2191.04 30733.87 59463.93 132.94 80.47 97.24
14-Feb-22 2181.79 31125.66 59288.35 132.38 81.49 96.96
11-Feb-22 2272.21 30794.88 58962.12 137.87 80.63 96.42
10-Feb-22 2298.67 30951.9 59411.08 139.47 81.04 97.16
09-Feb-22 2315.59 30694.2 58909.35 140.50 80.36 96.34
08-Feb-22 2289.27 30345.21 59808.97 138.90 79.45 97.81
07-Feb-22 2267.37 30317.79 60224.46 137.57 79.38 98.49
04-Feb-22 2291.28 30240.58 60348.09 139.03 79.17 98.69
03-Feb-22 2307.33 29649.35 59806.28 140.00 77.63 97.80
02-Feb-22 2315.35 29404.44 59135.13 140.49 76.98 96.70
01-Feb-22 2315.94 29804.47 58237.85 140.52 78.03 95.24
31-Jan-22 2266.36 29434.04 57900.19 137.51 77.06 94.69
28-Jan-22 2217.74 29541.14 57555.9 134.56 77.34 94.12
27-Jan-22 2154.95 29905.56 57634.84 130.75 78.30 94.25
25-Jan-22 2166.82 29781.77 57989.9 131.47 77.97 94.83
24-Jan-22 2182.55 29495.28 57628.95 132.43 77.22 94.24
21-Jan-22 2232.69 29308.91 58074.68 135.47 76.73 94.97
20-Jan-22 2253.15 28949.94 58214.59 136.71 75.79 95.20
19-Jan-22 2235.78 28527.96 57925.28 135.66 74.69 94.73
18-Jan-22 2299.6 28489.06 57527.1 139.53 74.59 94.08
17-Jan-22 2341.97 28282.06 57653.86 142.10 74.05 94.28
14-Jan-22 2352.96 28593.78 57613.72 142.77 74.86 94.22
13-Jan-22 2308.25 28228.17 57960.09 140.05 73.91 94.78
12-Jan-22 2308.91 27992.06 58991.52 140.09 73.29 96.47
11-Jan-22 2312.75 28047.19 59106.44 140.33 73.43 96.66
10-Jan-22 2303.98 27820.99 59689.31 139.80 72.84 97.61
07-Jan-22 2276.94 27791.4 59832.97 138.16 72.76 97.85
06-Jan-22 2238.99 27776.97 59846.51 135.85 72.72 97.87
05-Jan-22 2234.25 27539.93 60157.72 135.56 72.10 98.38
04-Jan-22 2230.77 27778.8 60392.77 135.35 72.73 98.76
03-Jan-22 2237.55 28478.99 60431 135.77 74.56 98.82