Scribd Logo
Upload

Welcome to Scribd!

  • CIPLA

    Uploaded by

    rameshmba
    143 views7 pages

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    143 views7 pages

    CIPLA

    Uploaded by

    rameshmba

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 7

    2006-07

    BSE_SEN
    Avg. Price SEX Avg. Price
    269.05 12042.56 99.63
    251.53 -0.07 10398.61 -0.14 110.78
    212.42 -0.16 10609.25 0.02 118.78
    220.05 0.04 10743.88 0.01 131.28
    241.86 0.1 11699.05 0.09 136.85
    257.47 0.06 12454.42 0.06 144.43
    259.99 0.01 12961.9 0.04 148.88
    261.29 0.01 13696.31 0.06 155.48
    248.23 -0.05 13786.91 0.01 171.09
    251.84 0.01 14090.92 0.02 175.91
    248.25 -0.01 12938.09 -0.08 212.96
    231 -0.07 13072.1 0.01 238.01

    Average 0.01
    Beta 0.51

    2003-04
    BSE_SEN
    Avg. Price SEX
    56.75 2959.79
    51.92 -0.09 3180.75 0.07
    58.77 0.13 3607.13 0.13
    64.16 0.09 3792.61 0.05
    69.57 0.08 4244.73 0.12
    80.2 0.15 4453.24 0.05
    90.05 0.12 4906.87 0.1
    92.21 0.02 5044.82 0.03
    99.07 0.07 5838.96 0.16
    105.26 0.06 5695.67 -0.02
    95.05 -0.1 5667.51 0
    94.86 0 5590.6 -0.01

    0.06
    Beta 0.6
    2005-06 2004-05
    BSE_SEN BSE_SEN
    SEX Avg. Price SEX
    6154.44 100.08 5655.09
    0.11 6715.11 0.09 101.48 0.01 4759.62 -0.16
    0.07 7193.85 0.07 88 -0.13 4795.46 0.01
    0.11 7635.42 0.06 93.8 0.07 5170.32 0.08
    0.04 7805.43 0.02 96.31 0.03 5192.08 0
    0.06 8634.48 0.11 106.27 0.1 5583.61 0.08
    0.03 7892.32 -0.09 113.32 0.07 5672.27 0.02
    0.04 8788.81 0.11 109.45 -0.03 6234.29 0.1
    0.1 9397.93 0.07 119.19 0.09 6602.69 0.06
    0.03 9919.89 0.06 111.45 -0.06 6383.49 -0.03
    0.21 10370.24 0.05 109.21 -0.02 6556.51 0.03
    0.12 10568.21 0.02 107.67 -0.01 6729.54 0.03

    0.05 0.02
    Beta 0.13 Beta 0.25

    2002-03
    BSE_SEN
    Avg. Price SEX
    82.05 3338.17
    83.73 0.02 3125.73 -0.06
    77.83 -0.07 3244.7 0.04
    75.34 -0.03 2987.65 -0.08
    74.27 -0.01 3181.23 0.06
    75.76 0.02 2991.36 -0.06
    72.39 -0.04 2949.32 -0.01
    71.32 -0.01 3228.82 0.09
    70.58 -0.01 3377.28 0.05
    71.11 0.01 3250.38 -0.04
    63.77 -0.1 3283.66 0.01
    59.05 -0.07 3048.72 -0.07

    -0.01
    Beta -0.08
    TAX RATE 33.33%
    (in crs) (in crores)
    YEAR INTEREST (1-tax) DEBT
    2006-07 11.16 66.67 744.04 123.56
    2005-6 16.07 66.67 1071.39 468.91
    2004-5 11.66 66.67 777.37 191.2
    2003-2 13.47 66.67 898.04 210.58
    2002-3 4.49 66.67 299.35 94.78
    Kd
    6.02
    2.28
    4.07
    4.26
    3.16
    1 2 3 4
    YEAR Rf BETA Rm (Rm-Rf)
    2006-07 0.07 0.51 0.01 -0.06
    2005-06 0.06 0.13 0.05 0
    2004-05 0.05 0.25 0.02 -0.03
    2003-04 0.05 0.6 0.06 0.01
    2002-03 0.06 -0.08 -0.01 -0.07

    Ke
    2006-07 0.04
    2005-06 0.06
    2004-05 0.04
    2003-02 0.06
    2002-03 0.06
    5
    2*4
    -0.03
    0
    -0.01
    0.01
    0.01
    (in crores) Tax Rate 33.33%

    YEAR EBIT (1-Tax) NOPAT


    2006-07 819.14 66.67 54612.06
    2005-06 725.91 66.67 48396.42
    2004-05 526.27 66.67 35086.42
    2003-04 407.91 66.67 27195.36
    2002-03 316.98 66.67 21133.06

    You might also like