Professional Documents
Culture Documents
FM2_(RSSS)_Project(1)
FM2_(RSSS)_Project(1)
-2.06%
8.76%
-0.49%
4.15%
-1.30%
-0.76%
0.76% Beta 0.58
3.05%
-0.05% RF 6%
-3.03% RM 21%
2.29%
1.38%
-1.71%
1.40%
1.06%
1.84%
3.21%
-5.74%
-0.95%
0.71%
-0.78%
0.57%
-0.13%
-0.46%
2.03%
-2.57%
-0.06%
-3.43%
0.63%
2.11%
0.44%
-0.74%
-0.11%
3.17%
1.88%
0.95%
2.57%
1.56%
0.83%
-0.32%
1.13%
0.25%
-1.19%
0.69%
-2.12%
0.72%
-1.60%
1.02%
-0.33%
2.13%
1.51%
0.65%
1.55%
-1.58%
-0.16%
0.91%
-0.68%
-0.10%
1.24%
1.17%
0.53%
1.47%
0.33%
-0.87%
1.01%
-0.42%
0.32%
-1.81%
0.10%
1.15%
1.51%
1.11%
1.27%
-0.27%
0.74%
-0.19%
-0.56%
1.52%
-0.86%
-0.90%
-0.26%
-1.64%
1.87%
0.06%
0.89%
0.12%
0.50%
0.46%
-0.12%
-0.07%
-1.08%
0.61%
1.23%
0.20%
-0.84%
0.53%
0.83%
0.05%
0.67%
0.08%
0.76%
-2.23%
0.73%
0.56%
-0.07%
-1.68%
0.19%
-0.33%
-0.35%
1.52%
0.13%
-0.21%
0.71%
0.72%
-0.76%
-0.10%
-2.21%
-0.86%
-0.20%
-2.93%
2.26%
1.60%
-0.05%
0.22%
1.51%
0.76%
1.38%
0.66%
0.82%
0.67%
0.14%
0.03%
0.31%
-2.43%
0.70%
0.94%
0.20%
0.34%
-0.35%
0.28%
-1.36%
1.03%
-1.34%
-0.50%
-0.24%
0.23%
1.24%
0.80%
1.78%
1.18%
1.61%
1.36%
0.93%
-0.46%
0.23%
0.47%
0.74%
0.50%
-1.29%
0.68%
0.52%
1.00%
-1.51%
1.00%
-0.14%
1.08%
0.04%
0.15%
0.95%
0.73%
0.28%
1.02%
-0.38%
0.26%
0.33%
0.07%
0.85%
0.42%
0.14%
-3.14%
1.03%
1.00%
1.09%
0.90%
0.43%
0.35%
0.00%
0.26%
0.82%
0.47%
-0.38%
-0.06%
1.48%
0.96%
0.54%
0.01%
0.21%
-1.11%
-1.06%
1.68%
0.85%
-0.37%
-1.50%
-0.93%
-1.91%
-1.07%
-1.32%
4.74%
2.57%
0.97%
0.71%
0.19%
1.28%
-0.04%
-0.02%
0.44%
-0.07%
1.00%
-0.01%
-0.68%
-0.59%
-0.91%
-2.04%
0.22%
1.86%
0.77%
-3.76%
1.60%
1.07%
2.19%
-1.08%
-0.95%
0.12%
0.95%
0.51%
-0.95%
-0.67%
-0.13%
-1.27%
-1.11%
1.28%
-0.05%
0.53%
-1.79%
-1.54%
1.27%
2.33%
SUN PHARMACEUTICAL NIFTY 50
Date Close Daily Return Date Close
4/1/2021 610.75 4/1/2021 14867.35
4/5/2021 608.8 -0.32% 4/5/2021 14637.8
4/6/2021 620.45 1.91% 4/6/2021 14683.5
4/7/2021 621.05 0.10% 4/7/2021 14819.05
4/8/2021 614.25 -1.09% 4/8/2021 14873.8
4/9/2021 636.75 3.66% 4/9/2021 14834.85
4/12/2021 619.35 -2.73% 4/12/2021 14310.8
4/13/2021 627.35 1.29% 4/13/2021 14504.8
4/15/2021 633.25 0.94% 4/15/2021 14581.45
4/16/2021 646.05 2.02% 4/16/2021 14617.85
4/19/2021 640.65 -0.84% 4/19/2021 14359.45
4/20/2021 645.15 0.70% 4/20/2021 14296.4
4/22/2021 639.95 -0.81% 4/22/2021 14406.15
4/23/2021 637.95 -0.31% 4/23/2021 14341.35
4/26/2021 634.7 -0.51% 4/26/2021 14485
4/27/2021 639.25 0.72% 4/27/2021 14653.05
4/28/2021 643.4 0.65% 4/28/2021 14864.55
4/29/2021 644.5 0.17% 4/29/2021 14894.9
4/30/2021 654.45 1.54% 4/30/2021 14631.1
5/3/2021 659.2 0.73% 5/3/2021 14634.15
5/4/2021 645.15 -2.13% 5/4/2021 14496.5
5/5/2021 683.4 5.93% 5/5/2021 14617.85
5/6/2021 679.4 -0.59% 5/6/2021 14724.8
5/7/2021 679.45 0.01% 5/7/2021 14823.15
5/10/2021 698.2 2.76% 5/10/2021 14942.35
5/11/2021 708.1 1.42% 5/11/2021 14850.75
5/12/2021 702.85 -0.74% 5/12/2021 14696.5
5/14/2021 691.45 -1.62% 5/14/2021 14677.8
5/17/2021 687.15 -0.62% 5/17/2021 14923.15
5/18/2021 690.8 0.53% 5/18/2021 15108.1
5/19/2021 703.4 1.82% 5/19/2021 15030.15
5/20/2021 686.85 -2.35% 5/20/2021 14906.05
5/21/2021 690.4 0.52% 5/21/2021 15175.3
5/24/2021 690.95 0.08% 5/24/2021 15197.7
5/25/2021 696.1 0.75% 5/25/2021 15208.45
5/26/2021 703.8 1.11% 5/26/2021 15301.45
5/27/2021 699.5 -0.61% 5/27/2021 15337.85
5/28/2021 669.75 -4.25% 5/28/2021 15435.65
5/31/2021 668.3 -0.22% 5/31/2021 15582.8
6/1/2021 671.05 0.41% 6/1/2021 15574.85
6/2/2021 677.45 0.95% 6/2/2021 15576.2
6/3/2021 675.5 -0.29% 6/3/2021 15690.35
6/4/2021 673.95 -0.23% 6/4/2021 15670.25
6/7/2021 675.35 0.21% 6/7/2021 15751.65
6/8/2021 678.75 0.50% 6/8/2021 15740.1
6/9/2021 672.85 -0.87% 6/9/2021 15635.35
6/10/2021 676.05 0.48% 6/10/2021 15737.75
6/11/2021 681.3 0.78% 6/11/2021 15799.35
6/14/2021 677.1 -0.62% 6/14/2021 15811.85
6/15/2021 673.2 -0.58% 6/15/2021 15869.25
6/16/2021 668.55 -0.69% 6/16/2021 15767.55
6/17/2021 665.05 -0.52% 6/17/2021 15691.4
6/18/2021 668.5 0.52% 6/18/2021 15683.35
6/21/2021 671.35 0.43% 6/21/2021 15746.5
6/22/2021 666.8 -0.68% 6/22/2021 15772.75
6/23/2021 665.25 -0.23% 6/23/2021 15686.95
6/24/2021 664.8 -0.07% 6/24/2021 15790.45
6/25/2021 672.25 1.12% 6/25/2021 15860.35
6/28/2021 676.3 0.60% 6/28/2021 15814.7
6/29/2021 677.6 0.19% 6/29/2021 15748.45
6/30/2021 675.45 -0.32% 6/30/2021 15721.5
7/1/2021 684.15 1.29% 7/1/2021 15680
7/2/2021 681.25 -0.42% 7/2/2021 15722.2
7/5/2021 680.2 -0.15% 7/5/2021 15834.35
7/6/2021 673.25 -1.02% 7/6/2021 15818.25
7/7/2021 680.1 1.02% 7/7/2021 15879.65
7/8/2021 666.9 -1.94% 7/8/2021 15727.9
7/9/2021 667.9 0.15% 7/9/2021 15689.8
7/12/2021 668.55 0.10% 7/12/2021 15692.6
7/13/2021 683 2.16% 7/13/2021 15812.35
7/14/2021 685.95 0.43% 7/14/2021 15853.95
7/15/2021 683 -0.43% 7/15/2021 15924.2
7/16/2021 688.6 0.82% 7/16/2021 15923.4
7/19/2021 689.25 0.09% 7/19/2021 15752.4
7/20/2021 676.45 -1.86% 7/20/2021 15632.1
7/22/2021 687.3 1.60% 7/22/2021 15824.05
7/23/2021 694 0.97% 7/23/2021 15856.05
7/26/2021 703.4 1.35% 7/26/2021 15824.45
7/27/2021 688.3 -2.15% 7/27/2021 15746.45
7/28/2021 687.8 -0.07% 7/28/2021 15709.4
7/29/2021 703 2.21% 7/29/2021 15778.45
7/30/2021 773.95 10.09% 7/30/2021 15763.05
8/2/2021 775 0.14% 8/2/2021 15885.15
8/3/2021 794.8 2.55% 8/3/2021 16130.75
8/4/2021 785.75 -1.14% 8/4/2021 16258.8
8/5/2021 786.15 0.05% 8/5/2021 16294.6
8/6/2021 785.2 -0.12% 8/6/2021 16238.2
8/9/2021 788.8 0.46% 8/9/2021 16258.25
8/10/2021 793.35 0.58% 8/10/2021 16280.1
8/11/2021 779.55 -1.74% 8/11/2021 16282.25
8/12/2021 778.65 -0.12% 8/12/2021 16364.4
8/13/2021 778.3 -0.04% 8/13/2021 16529.1
8/16/2021 780.8 0.32% 8/16/2021 16563.05
8/17/2021 784.15 0.43% 8/17/2021 16614.6
8/18/2021 782.9 -0.16% 8/18/2021 16568.85
8/20/2021 761.15 -2.78% 8/20/2021 16450.5
8/23/2021 759.35 -0.24% 8/23/2021 16496.45
8/24/2021 771.35 1.58% 8/24/2021 16624.6
8/25/2021 769.05 -0.30% 8/25/2021 16634.65
8/26/2021 760.55 -1.11% 8/26/2021 16636.9
8/27/2021 771.8 1.48% 8/27/2021 16705.2
8/30/2021 787.2 2.00% 8/30/2021 16931.05
8/31/2021 794.05 0.87% 8/31/2021 17132.2
9/1/2021 788.5 -0.70% 9/1/2021 17076.25
9/2/2021 789.95 0.18% 9/2/2021 17234.15
9/3/2021 789.4 -0.07% 9/3/2021 17323.6
9/6/2021 784.25 -0.65% 9/6/2021 17377.8
9/7/2021 769.9 -1.83% 9/7/2021 17362.1
9/8/2021 777.45 0.98% 9/8/2021 17353.5
9/9/2021 776.3 -0.15% 9/9/2021 17369.25
9/13/2021 780.3 0.52% 9/13/2021 17355.3
9/14/2021 781.4 0.14% 9/14/2021 17380
9/15/2021 780.65 -0.10% 9/15/2021 17519.45
9/16/2021 781.05 0.05% 9/16/2021 17629.5
9/17/2021 769.9 -1.43% 9/17/2021 17585.15
9/20/2021 756.5 -1.74% 9/20/2021 17396.9
9/21/2021 764.5 1.06% 9/21/2021 17562
9/22/2021 770.1 0.73% 9/22/2021 17546.65
9/23/2021 769.85 -0.03% 9/23/2021 17822.95
9/24/2021 770.45 0.08% 9/24/2021 17853.2
9/27/2021 763.05 -0.96% 9/27/2021 17855.1
9/28/2021 775.1 1.58% 9/28/2021 17748.6
9/29/2021 811.3 4.67% 9/29/2021 17711.3
9/30/2021 818.25 0.86% 9/30/2021 17618.15
10/1/2021 826.6 1.02% 10/1/2021 17532.05
10/4/2021 832 0.65% 10/4/2021 17691.25
10/5/2021 820.5 -1.38% 10/5/2021 17822.3
10/6/2021 800.6 -2.43% 10/6/2021 17646
10/7/2021 823.25 2.83% 10/7/2021 17790.35
10/8/2021 821.4 -0.22% 10/8/2021 17895.2
10/11/2021 832.55 1.36% 10/11/2021 17945.95
10/12/2021 829.7 -0.34% 10/12/2021 17991.95
10/13/2021 842.55 1.55% 10/13/2021 18161.75
10/14/2021 841.3 -0.15% 10/14/2021 18338.55
10/18/2021 835.9 -0.64% 10/18/2021 18477.05
10/19/2021 827.35 -1.02% 10/19/2021 18418.75
10/20/2021 814.9 -1.50% 10/20/2021 18266.6
10/21/2021 818.4 0.43% 10/21/2021 18178.1
10/22/2021 812.55 -0.71% 10/22/2021 18114.9
10/25/2021 813.2 0.08% 10/25/2021 18125.4
10/26/2021 813.5 0.04% 10/26/2021 18268.4
10/27/2021 825.1 1.43% 10/27/2021 18210.95
10/28/2021 807.6 -2.12% 10/28/2021 17857.25
10/29/2021 795 -1.56% 10/29/2021 17671.65
11/1/2021 811.8 2.11% 11/1/2021 17929.65
11/2/2021 815.4 0.44% 11/2/2021 17888.95
11/3/2021 787.95 -3.37% 11/3/2021 17829.2
11/4/2021 795.45 0.95% 11/4/2021 17916.8
11/8/2021 800 0.57% 11/8/2021 18068.55
11/9/2021 801.35 0.17% 11/9/2021 18044.25
11/10/2021 811.1 1.22% 11/10/2021 18017.2
11/11/2021 794.85 -2.00% 11/11/2021 17873.6
11/12/2021 806.5 1.47% 11/12/2021 18102.75
11/15/2021 810.7 0.52% 11/15/2021 18109.45
11/16/2021 798.45 -1.51% 11/16/2021 17999.2
11/17/2021 791.35 -0.89% 11/17/2021 17898.65
11/18/2021 790.65 -0.09% 11/18/2021 17764.8
11/22/2021 770.75 -2.52% 11/22/2021 17416.55
11/23/2021 785.2 1.87% 11/23/2021 17503.35
11/24/2021 778.95 -0.80% 11/24/2021 17415.05
11/25/2021 782.9 0.51% 11/25/2021 17536.25
11/26/2021 767.3 -1.99% 11/26/2021 17026.45
11/29/2021 751.05 -2.12% 11/29/2021 17053.95
11/30/2021 753.6 0.34% 11/30/2021 16983.2
12/1/2021 745.35 -1.09% 12/1/2021 17166.9
12/2/2021 766.25 2.80% 12/2/2021 17401.65
12/3/2021 751.8 -1.89% 12/3/2021 17196.7
12/6/2021 737.15 -1.95% 12/6/2021 16912.25
12/7/2021 743.7 0.89% 12/7/2021 17176.7
12/8/2021 757.55 1.86% 12/8/2021 17469.75
12/9/2021 759.75 0.29% 12/9/2021 17516.85
12/10/2021 761.35 0.21% 12/10/2021 17511.3
12/13/2021 762.6 0.16% 12/13/2021 17368.25
12/14/2021 756.05 -0.86% 12/14/2021 17324.9
12/15/2021 775.1 2.52% 12/15/2021 17221.4
12/16/2021 764.45 -1.37% 12/16/2021 17248.4
12/17/2021 768.95 0.59% 12/17/2021 16985.2
12/20/2021 763.95 -0.65% 12/20/2021 16614.2
12/21/2021 778.55 1.91% 12/21/2021 16770.85
12/22/2021 797.5 2.43% 12/22/2021 16955.45
12/23/2021 792.45 -0.63% 12/23/2021 17072.6
12/24/2021 785.4 -0.89% 12/24/2021 17003.75
12/27/2021 794.1 1.11% 12/27/2021 17086.25
12/28/2021 815.1 2.64% 12/28/2021 17233.25
12/29/2021 838.8 2.91% 12/29/2021 17213.6
12/30/2021 834.45 -0.52% 12/30/2021 17203.95
12/31/2021 845.7 1.35% 12/31/2021 17354.05
1/3/2022 848.95 0.38% 1/3/2022 17625.7
1/4/2022 837.7 -1.33% 1/4/2022 17805.25
1/5/2022 835.1 -0.31% 1/5/2022 17925.25
1/6/2022 829.6 -0.66% 1/6/2022 17745.9
1/7/2022 828.95 -0.08% 1/7/2022 17812.7
1/10/2022 826.7 -0.27% 1/10/2022 18003.3
1/11/2022 832.4 0.69% 1/11/2022 18055.75
1/12/2022 836.2 0.46% 1/12/2022 18212.35
1/13/2022 865.5 3.50% 1/13/2022 18257.8
1/14/2022 859.75 -0.66% 1/14/2022 18255.75
1/17/2022 853.2 -0.76% 1/17/2022 18308.1
1/18/2022 846.7 -0.76% 1/18/2022 18113.05
1/19/2022 838.5 -0.97% 1/19/2022 17938.4
1/20/2022 820 -2.21% 1/20/2022 17757
1/21/2022 808.75 -1.37% 1/21/2022 17617.15
1/24/2022 800.85 -0.98% 1/24/2022 17149.1
1/25/2022 808.05 0.90% 1/25/2022 17277.95
1/27/2022 812.1 0.50% 1/27/2022 17110.15
1/28/2022 827.35 1.88% 1/28/2022 17101.95
1/31/2022 834.5 0.86% 1/31/2022 17339.85
2/1/2022 891.75 6.86% 2/1/2022 17576.85
2/2/2022 890.65 -0.12% 2/2/2022 17780
2/3/2022 883.55 -0.80% 2/3/2022 17560.2
2/4/2022 893.95 1.18% 2/4/2022 17516.3
2/7/2022 887.05 -0.77% 2/7/2022 17213.6
2/8/2022 894.1 0.79% 2/8/2022 17266.75
2/9/2022 886.45 -0.86% 2/9/2022 17463.8
2/10/2022 894.3 0.89% 2/10/2022 17605.85
2/11/2022 880.1 -1.59% 2/11/2022 17374.75
2/14/2022 864.85 -1.73% 2/14/2022 16842.8
2/15/2022 876.8 1.38% 2/15/2022 17352.45
2/16/2022 868.85 -0.91% 2/16/2022 17322.2
2/17/2022 862.55 -0.73% 2/17/2022 17304.6
2/18/2022 862.9 0.04% 2/18/2022 17276.3
2/21/2022 843.85 -2.21% 2/21/2022 17206.65
2/22/2022 845.8 0.23% 2/22/2022 17092.2
2/23/2022 840.25 -0.66% 2/23/2022 17063.25
2/24/2022 818.25 -2.62% 2/24/2022 16247.95
2/25/2022 831.55 1.63% 2/25/2022 16658.4
2/28/2022 843.9 1.49% 2/28/2022 16793.9
3/2/2022 820.9 -2.73% 3/2/2022 16605.95
3/3/2022 820.9 0.00% 3/3/2022 16498.05
3/4/2022 829.65 1.07% 3/4/2022 16245.35
3/7/2022 822.65 -0.84% 3/7/2022 15863.15
3/8/2022 855 3.93% 3/8/2022 16013.45
3/9/2022 868.25 1.55% 3/9/2022 16345.35
3/10/2022 869.55 0.15% 3/10/2022 16594.9
3/11/2022 902 3.73% 3/11/2022 16630.45
3/14/2022 892.25 -1.08% 3/14/2022 16871.3
3/15/2022 891.65 -0.07% 3/15/2022 16663
3/16/2022 889.2 -0.27% 3/16/2022 16975.35
3/17/2022 911.6 2.52% 3/17/2022 17287.05
3/21/2022 913.8 0.24% 3/21/2022 17117.6
3/22/2022 914.1 0.03% 3/22/2022 17315.5
3/23/2022 900.8 -1.45% 3/23/2022 17245.65
3/24/2022 908.85 0.89% 3/24/2022 17222.75
3/25/2022 902.35 -0.72% 3/25/2022 17153
3/28/2022 905.9 0.39% 3/28/2022 17222
3/29/2022 919.35 1.48% 3/29/2022 17325.3
3/30/2022 920.6 0.14% 3/30/2022 17498.25
Daily Return
-1.54%
0.31%
0.92%
0.37%
-0.26%
-3.53%
1.36% Beta 0.65
0.53%
0.25%
-1.77%
-0.44%
0.77% MARKET RETURN (NIFTY 50)
-0.45%
1.00% DATE CLOSE PRICE YEARLY RETURN
1.16% 3/28/2018 10113.7
1.44% 3/28/2019 11570.0 0.143992779786
0.20% 3/30/2020 8281.1 -0.284261053673
-1.77% 3/30/2021 14845.1 0.7926483570933
0.02% 3/30/2022 17498.25 0.1787223030414
-0.94%
0.84%
0.73% YEAR 17-18 18-19 19-20
0.67% BETA 0.88 0.85 0.67
0.80%
-0.61%
-1.04% AVERAGE BETA 0.72
-0.13%
1.67% RISK FREE RATE 6%
1.24% MARKET RETURN 21%
-0.52%
-0.83% COE/Ke 16.71%
1.81% Kd 1.63%
0.15% TAX RATE 24%
0.07% 1-TAX 76%
0.61% DEBT 187337.6
0.24% EQUITY 510661.1
0.64% Wd 0.27
0.95% We 0.73
-0.05% WACC 13%
0.01%
0.73%
-0.13%
0.52%
-0.07%
-0.67%
0.65%
0.39%
0.08%
0.36%
-0.64%
-0.48%
-0.05%
0.40%
0.17%
-0.54%
0.66%
0.44%
-0.29%
-0.42%
-0.17%
-0.26%
0.27%
0.71%
-0.10%
0.39%
-0.96%
-0.24%
0.02%
0.76%
0.26%
0.44%
-0.01%
-1.07%
-0.76%
1.23%
0.20%
-0.20%
-0.49%
-0.24%
0.44%
-0.10%
0.77%
1.55%
0.79%
0.22%
-0.35%
0.12%
0.13%
0.01%
0.50%
1.01%
0.21%
0.31%
-0.28%
-0.71%
0.28%
0.78%
0.06%
0.01%
0.41%
1.35%
1.19%
-0.33%
0.92%
0.52%
0.31%
-0.09%
-0.05%
0.09%
-0.08%
0.14%
0.80%
0.63%
-0.25%
-1.07%
0.95%
-0.09%
1.57%
0.17%
0.01%
-0.60%
-0.21%
-0.53%
-0.49%
0.91%
0.74%
-0.99%
0.82%
0.59%
0.28%
0.26%
0.94%
0.97%
0.76%
-0.32%
-0.83%
-0.48%
-0.35%
0.06%
0.79%
-0.31%
-1.94%
-1.04%
1.46%
-0.23%
-0.33%
0.49%
0.85%
-0.13%
-0.15%
-0.80%
1.28%
0.04%
-0.61%
-0.56%
-0.75%
-1.96%
0.50%
-0.50%
0.70%
-2.91%
0.16%
-0.41%
1.08%
1.37%
-1.18%
-1.65%
1.56%
1.71%
0.27%
-0.03%
-0.82%
-0.25%
-0.60%
0.16%
-1.53%
-2.18%
0.94%
1.10%
0.69%
-0.40%
0.49%
0.86%
-0.11%
-0.06%
0.87%
1.57%
1.02%
0.67%
-1.00%
0.38%
1.07%
0.29%
0.87%
0.25%
-0.01%
0.29%
-1.07%
-0.96%
-1.01%
-0.79%
-2.66%
0.75%
-0.97%
-0.05%
1.39%
1.37%
1.16%
-1.24%
-0.25%
-1.73%
0.31%
1.14%
0.81%
-1.31%
-3.06%
3.03%
-0.17%
-0.10%
-0.16%
-0.40%
-0.67%
-0.17%
-4.78%
2.53%
0.81%
-1.12%
-0.65%
-1.53%
-2.35%
0.95%
2.07%
1.53%
0.21%
1.45%
-1.23%
1.87%
1.84%
-0.98%
1.16%
-0.40%
-0.13%
-0.40%
0.40%
0.60%
1.00%
20-21 21-22
0.58 0.65
2017-18 2018-19 2019-20 2020-21
386544.90
15.39% 10.03% sales growth yoy 10%
90481.40 PROFIT MARGIN 23%
23.41% 18.94% CA 3%
350149.80 FA 2%
45729.00 TAX 13%
15.02% 2.82% DEPRECIATION 9%
347848.90 INV IN WORKING CAPITAL 3%
-24397.60
-6.55% 1.73%
10755.00
11.89% 13.16%
21437.4
3.07% 9.59%
316359
198643.2
117715.8
-14.26% 3.17%
1273.5
187337.6
0.68% 1.63%
Year FY 21-22 FY 22-23 FY 23-24 FY 24-25
0 1 2 3
Sales 386544.90 425199.39 467719.329 514491.2619
Profit Margin 23.41% 23% 23% 23%
EBIT 90481.40 97795.8597 107575.44567 118332.99024
TAX 11762.582 12713.461761 13984.8079371 15383.288731
PAT 78718.82 85082.40 93590.64 102949.70
DEPRECIATION 21437.4 23366.77 25469.77 27762.05
FA 347848.90 354805.878 361901.99556 369140.03547
CA 350149.80 360654.294 371473.92282 382618.1405
Inv in FA 6957.0 7096.1 7238.0
Inv in CA 10504.49 10819.63 11144.22
WORKING CAP 117715.8 121247.27 124884.69 128631.23
INV IN WCAP 3531.47 3637.42 3746.54
FCFF 87456.22 97507.25 108582.96
PERPETUITY VALUE
PV 77394.8831319 76362.4779331977 75253.43654