Reference Model

V-Mart
Prepared By: Anita haridas , Sanika Umrani , Pushpak Vichare
Year 2018

http://proschoolonline.com
Email ID : [email protected]

Mumbai

IMS Proschool Pvt Ltd,

Maharashtra High School Complex,
Principal N.M Kale Marg, Off Gokhale Rd,
Dadar (W), Mumbai 400028
Tel. No. : 022-65285393/94
+91 9372895050
nika Umrani , Pushpak Vichare
 V-Mart
2016 2017 2018 2019F 2020F

Number of outlets 123.00 141.00 171.00 201.00 231.00

Avg. Sq.ft/outlet 8,211.38 8,510.64 8,187.13 8,309.94 8,393.04

Total area in sq. ft 1,010,000.00 1,200,000.00 1,400,000.00 1,670,298.25 1,938,792.46

Sales/sq. ft 0.0008012 0.0008348 0.0008731 0.0009137 0.0009567

Total sales in cr. 809.25 1,001.73 1,222.37 1,526.19 1,854.78

18.00 30.00 30.00 30.00

146.72
 2021F 2022F 2023F

261.00 291.00 321.00

8,476.97 8,561.74 8,647.36

2,212,489.52 2,491,466.65 2,775,802.07

0.0010016 0.0010487 0.0010980

2,216.10 2,612.82 3,047.82

30.00 30.00 30.00

 2016 2017 2018 2019F 2020F

Revenue 809.25 1,001.73 1,222.37 1,526.19 1,854.78

Purchase of traded goods 592.45 767.51 868.20 1,123.55 1,365.46

73.2096 76.61885 71.026358631 73.62 73.62

Change in inventories -21.25 -64.75 -37.94 -37.94 -37.94

-2.6254 -6.46366 -3.103552934

Employee benefit expenses 62.25 77.71 98.39 119.55 145.29

7.69283 7.757979 8.0491586017 7.83 7.83

Other expenses 113.77 138.66 160.93 208.91 253.89

14.0584 13.84214 13.1651873 13.69 13.69

Prior period items 0.19 0.00 0.00

2021F 2022F 2023F

2,216.10 2,612.82 3,047.82

1,631.45 1,923.51 2,243.75

73.62 73.62 73.62

-37.94 -37.94 -37.94

173.59 204.67 238.75

7.83 7.83 7.83

303.35 357.66 417.20

13.69 13.69 13.69

 2016 2017 2018 2019F 2020F
Revenue 809.25 1,001.73 1,222.37 1,526.19 1,854.78

Less:Expenses
Purchase of stock in trade 592.45 767.51 868.20 1,123.55 1,365.46
Changes in inventories -21.25 -64.75 -37.94 -37.94 -37.94
Employee benefit exp. 62.25 77.71 98.39 119.55 145.29
Other expenses 113.77 138.66 160.93 208.91 253.89
Prior period items 0.19 0.00 0.00 0.00 0.00
Total expenses 747.42 919.14 1,089.59 1,414.08 1,726.70
EBITDA 61.83 82.59 132.78 112.11 128.08
Less:Depriciation &amortisation 19.01 18.55 22.93 28.63 35.44
EBIT 42.82 64.04 109.85 83.48 92.63
Less:Intrest 3.1148 3.5242 1.5289 0.0137725 0
EBT 39.70 60.51 108.32 83.47 92.63
Less:Tax 14.6795 22.918 34.7626 29.752998 33.020194
37% 38% 32% 36% 36%
PAT 25.02 37.59 73.56 53.71 59.61
Dividend paid: 4.7859 0.1807 0.2622 0.1914584 0.2124826
DDT 0.5513 0.4497 0.4605 0.3362571 0.3731817
Final Profit 19.69 36.96 72.84 53.19 59.03

DDT Ratio 2% 1% 1% 1% 1%
Dividend paid ratio 19% 0.48% 0.36%
 2021F 2022F 2023F
2,216.10 2,612.82 3,047.82

1,631.45 1,923.51 2,243.75

-37.94 -37.94 -37.94
173.59 204.67 238.75
303.35 357.66 417.20
0.00 0.00 0.00
2,070.46 2,447.90 2,861.76
145.64 164.92 186.06
43.41 52.58 62.99
102.22 112.34 123.06
0 0 0
102.22 112.34 123.06
36.438649 40.044383 43.867659
36% 36% 36%
65.78 72.29 79.20
0.2344801 0.2576827 0.2822853
0.4118157 0.4525664 0.4957756
65.14 71.58 78.42

1% 1% 1%
 2018 2019F 2020F 2021F

Uses of fund
Non- Current assets:
Fixed assets 144.7474 181.61933611 225.77598 277.46948
WIP 3.5102 3.5102 3.5102 3.5102
Investments 6.3418 6.3418 6.3418 6.3418
Loans 7.1952 7.1952 7.1952 7.1952
Other Financial assets 0.0504 0.0504 0.0504 0.0504
Other non-current assets 19.421 19.421 19.421 19.421
Current assets:
Inventories 307.112 393.243546443 450.6003 505.74991
Investments 27.6913 27.6913 27.6913 27.6913
Loans 0.0773 0.0773 0.0773 0.0773
Other Financial assets 1.1189 1.1189 1.1189 1.1189
Cash 13.74 21.80 29.25 42.45
Other bank balances 5.8507 5.8507 5.8507 5.8507
Other current assets 13.0508 15.261875437 18.547778 22.160955
Total 549.90 683.18 795.43 919.08
Sources of fund
Equity 18.0974 18.0974 18.0974 18.0974
Other equity
Reserve & surplus 235.51 288.69 347.72 412.86
Securities premium reserve 90.68 90.68 90.68 90.68
Amalgamation reserves 1.55 1.55 1.55 1.55
Shares option outstanding account 1.61 1.61 1.61 1.61
Total Equity 347.44 400.63 459.65 524.79
Non- Current liabilities:
Borrowings 0.3224 0 0 0
Other financial liabilities 4.1666 4.1666 4.1666 4.1666
Provisions 3.9063 3.9063 3.9063 3.9063
Current liablities:
Borrowings 0 0 0 0
Trade payables 166.782 247.181657764 300.4002 358.91929
Other financial liablities 15.2934 15.2934 15.2934 15.2934
Other current liabilities 11.9918 11.9918 11.9918 11.9918

Total 549.90 683.17 795.41 919.07

0.00 -0.01 -0.01 -0.01
 2022F 2023F

337.02405 404.83245
3.5102 3.5102
6.3418 6.3418
7.1952 7.1952
0.0504 0.0504
19.421 19.421

557.81817 605.81291
27.6913 27.6913
0.0773 0.0773
1.1189 1.1189
62.69 91.41
5.8507 5.8507
26.128171 30.478185
1054.92 1203.79

18.0974 18.0974

484.44 562.86
90.68 90.68
1.55 1.55
1.61 1.61
596.38 674.79

0 0
4.1666 4.1666
3.9063 3.9063

0 0
423.1724 493.62533
15.2934 15.2934
11.9918 11.9918

1054.91 1203.78
-0.01 -0.01
 Debt schedule
2018 2019F 2020F 2021F 2022F 2023F
Opening bal 35.4675 0.3224 0 0 0 0
Addition
Repayment 0.3224
Closing bal 0.3224 0 0 0 0 0

Intrest 1.5289 0.0137725 0 0 0 0

Intrest rate 9%
 Plant & Equipments
2018 2019F 2020F 2021F 2022F
Beg.Bal 47.29 56.27 68.07 82.47 99.49
Additions 19.44 24.27 29.50 35.24 41.55
Additions/Rev 2%
Deletions 0.15
Depreciation 10.31 12.47 15.10 18.22 21.83
Ending Bal 56.27 68.07 82.47 99.49 119.21

Depreciation rate 15%

Office & Equipments

2018 2019F 2020F 2021F 2022F
Beg.Bal 2.60 2.87 3.33 3.94 4.67
Additions 1.47 1.83 2.23 2.66 3.14
Additions/Rev 0%
Deletions 0.00
Depreciation 1.19 1.37 1.62 1.93 2.28
Ending Bal 2.87 3.33 3.94 4.67 5.53

Depreciation rate 29%

Leasehold
2018 2019F 2020F 2021F 2022F
Beg.Bal 5.71 5.86 7.72 9.82 12.17
Additions 3.81 4.76 5.78 6.91 8.14
Additions/Rev 0%
Deletions 1.47
Depreciation 2.19 2.89 3.68 4.56 5.53
Ending Bal 5.86 7.72 9.82 12.17 14.78

Depreciation rate 27%

Computers
2018 2019F 2020F 2021F 2022F
Beg.Bal 3.25 4.29 5.56 7.06 8.80
Additions 1.68 2.10 2.55 3.04 3.59
Additions/Rev 0%
Deletions 0.01
Depreciation 0.64 0.82 1.05 1.31 1.60
Ending Bal 4.29 5.56 7.06 8.80 10.79

Depreciation rate 13%

Furniture
 2018 2019F 2020F 2021F 2022F
Beg.Bal 53.63 70.04 90.32 114.44 142.61
Additions 24.26 30.30 36.82 43.99 51.87
Additions/Rev 2%
Deletions 0.08
Depreciation 7.77 10.02 12.70 15.82 19.42
Ending Bal 70.04 90.32 114.44 142.61 175.06

Depreciation rate 10%

Vehicles
2018 2019F 2020F 2021F 2022F
Beg.Bal 2.09 1.90 2.14 2.44 2.81
Additions 0.3257 0.41 0.49 0.59 0.70
Additions/Rev 0%
Deletions 0.3694
Depreciation 0.15 0.17 0.19 0.22 0.25
Ending Bal 1.8978 2.14 2.44 2.81 3.25
Depreciation rate 7%

computer software
2018 2019F 2020F 2021F 2022F
Beg.Bal 2.74 3.52 4.48 5.61 6.92
Additions 1.4729 1.84 2.23 2.67 3.15
Additions/Rev 0%
Deletions
Amortisation 0.69 0.88 1.10 1.36 1.66
Ending Bal 3.5203 4.48 5.61 6.92 8.41
Depreciation rate 16%

65.50 79.60 95.11 112.13

2023F
119.21
48.47

25.96
141.73

2023F
5.53
3.66

2.68
6.50

2023F
14.78
9.50

6.61
17.67

2023F
10.79
4.19

1.93
13.04
2023F
175.06
60.50

23.52
212.04

2023F
3.25
0.81

0.29
3.77

2023F
8.41
3.67

1.99
10.09

130.80
Cash Flows 2018 2019F 2020F
Cash flows from operating
activities:
Net profit before tax 112.47 83.47 92.63
Adjustment for:
Depreciation and amortisation
expense 22.1798 28.63 35.44
Finance costs 1.5289 0.0137725269 0
Operating profit before working
capital changes 137.02 112.11 128.08
Changes in working capital :
Movement in other financial assets
-1.3132 0 0
Movement in other current assets -9.4584 -2.211075437 -3.2859022826
Movement in inventories -37.9365 -86.1315464431 -57.3567546308
Movement in trade payables 6.8788 80.3996577642 53.2185429517
Movement in other financial
liabilities 1.8246 0 0
Movement in other liabilities 4.3209 0 0
Movement in provisions 1.1147 0 0
Cash generated from operations 102.45 104.16 120.65
Taxes paid -38.1096 -29.752998453 -33.0201940423
Net cash flow from operating
activities 64.34 74.41 87.63
Cash flows from investing
activities:

Purchase of property, plant and

equipment, including intangible
assets, capital work in progress
and capital advances -47.9106 -65.4982005848 -79.6000511534
Interest received -0.9971 0 0
Net cash flow used in investing
activities -15.0599 -65.4982005848 -79.6000511534

Cash flows from financing

activities:
Proceeds from issue of equity
shares including securities
premium 0.9477 0 0
Repayment of long term
borrowings -0.2329 -0.3224 0
(Repayments of)/proceeds from
short term borrowings (net) -34.8704 0 0
Equity dividend paid -2.2622 -0.1914584181 -0.2124825882
Corporate dividend tax paid -0.4605 -0.3362570616 -0.3731816623
Finance charges paid -1.5253
Proceeds from long term
borrowings 0 0 0
Net cash flow used in financing
activities -38.4036 -0.8501154797 -0.5856642505

Net increase in cash and cash

equivalents 10.87 8.06 7.45
Cash beginning of the year 2.863 13.74 21.80
Cash closing of the year 13.74 21.80 29.25

DDT Ratio 1%
Dividend Ratio 0.42%
 2021F 2022F 2023F

102.22 112.34 123.06

43.41 52.58 62.99

0 0 0

145.64 164.92 186.06

0 0 0
-3.6131769551 -3.9672158973 -4.3500144715
-55.1496092432 -52.0682584282 -47.9947367119
58.5190904768 64.253112683 70.4529264968

0 0 0
0 0 0
0 0 0
145.39 173.13 204.16
-36.438648941 -40.0443831888 -43.8676591536

108.95 133.09 160.30

-95.1064409104 -112.1322319856 -130.8008498483

0 0 0

-95.1064409104 -112.1322319856 -130.8008498483

0 0 0

0 0 0

0 0 0
-0.2344801011 -0.2576827432 -0.2822852508
-0.4118157382 -0.452566374 -0.4957755834
 0 0 0

-0.6462958393 -0.7102491172 -0.7780608342

13.20 20.25 28.72

29.25 42.45 62.69
42.45 62.69 91.41
 Valuation FY19E FY20E
Detailed Projection
EBIT 83 93
Less: Taxes on EBIT 29.76 33.02
Debt free earning 54 60
Add: Depreciation and Amortisation 29 35
Less: Capex 65 80
Less/Add : Change in Working capital (8) (7)
FCFF (Free Cash Flow to Firm) 9 8
Add: Terminal Value (TV)
Cash flows including TV 9 8

PV of all the future FCFF (Enterprise Value) 222

Equity Value 235
Share Price 130.00364 2

Calculating Discount Rate : Cost of Capital

WACC (Kd*Wd*(1-t)+Ke*We) 12.83%

Kd 9%
weight of debt 0.01%
1- tax rate 68%

Ke (Rf + beta*(Rm-Rf)) 13%

weight of equity 100%
Market cap
Rf 7.71% MV of debt
Beta 0.814257418
Rm 14%

Revenue Growth
EBIT Margin
Revenue

Long term sustainable growth rate 3%

 FY21E FY22E FY23E
Detailed Projection
102 112 123
36.44 40.04 43.87
66 72 79
43 53 63
95 112 131
(0) 8 18
14 21 29
309
14 21 338

Shares Outstanding

3,465
0.322
Date Price Re Price Rm
Dec 03, 201 2,645.00 -2.52% 10,867.10 -0.09% Cov(Rm,Re) 5.938E-05
Nov 30, 201 2,713.35 -4.42% 10,876.75 0.17% Var Rm 7.293E-05
Nov 29, 201 2,838.75 4.14% 10,858.70 1.21%
Nov 28, 201 2,726.00 3.78% 10,728.85 0.40% Beta 0.8142574
Nov 27, 201 2,626.65 5.00% 10,685.60 0.54%
Nov 26, 201 2,501.60 5.00% 10,628.60 0.97%
Nov 22, 201 2,382.50 -2.92% 10,526.75 -0.69%
Nov 21, 201 2,454.25 0.67% 10,600.05 -0.53%
Nov 20, 201 2,438.00 4.68% 10,656.20 -1.00%
Nov 19, 201 2,328.95 3.61% 10,763.40 0.76%
Nov 16, 201 2,247.75 2.13% 10,682.20 0.62%
Nov 15, 201 2,200.85 -0.41% 10,616.70 0.38%
Nov 14, 201 2,210.00 -1.47% 10,576.30 -0.06%
Nov 13, 201 2,242.95 0.96% 10,582.50 0.96%
Nov 12, 201 2,221.55 -1.88% 10,482.20 -0.97%
Nov 09, 201 2,264.20 -5.00% 10,585.20 -0.13%
Nov 07, 201 2,383.35 -5.00% 10,598.85 0.65%
Nov 06, 201 2,508.75 -5.00% 10,530.00 0.06%
Nov 05, 201 2,640.75 -5.00% 10,524.00 -0.27%
Nov 02, 201 2,779.70 9.43% 10,553.00 1.66%
Nov 01, 201 2,540.25 5.23% 10,380.45 -0.06%
Oct 31, 201 2,413.95 2.46% 10,386.60 1.85%
Oct 30, 201 2,356.05 9.92% 10,198.40 -0.51%
Oct 29, 201 2,143.45 5.00% 10,250.85 2.20%
Oct 26, 201 2,041.40 3.16% 10,030.00 -0.94%
Oct 25, 201 1,978.80 -0.16% 10,124.90 -0.98%
Oct 24, 201 1,982.00 1.30% 10,224.75 0.77%
Oct 23, 201 1,956.65 -4.96% 10,146.80 -0.96%
Oct 22, 201 2,058.85 -4.54% 10,245.25 -0.57%
Oct 19, 201 2,156.80 -0.02% 10,303.55 -1.43%
Oct 17, 201 2,157.30 2.67% 10,453.05 -1.24%
Oct 16, 201 2,101.15 5.00% 10,584.75 0.69%
Oct 15, 201 2,001.10 0.15% 10,512.50 0.38%
Oct 12, 201 1,998.15 2.60% 10,472.50 2.32%
Oct 11, 201 1,947.60 -5.00% 10,234.65 -2.16%
Oct 10, 201 2,050.10 0.35% 10,460.10 1.54%
Oct 09, 201 2,043.05 -5.00% 10,301.05 -0.45%
Oct 08, 201 2,150.55 -3.77% 10,348.05 0.31%
Oct 05, 201 2,234.90 -3.10% 10,316.45 -2.67%
Oct 04, 201 2,306.35 -5.00% 10,599.25 -2.39%
Oct 03, 201 2,427.70 -4.97% 10,858.25 -1.36%
Oct 01, 201 2,554.65 1.89% 11,008.30 0.71%
Sep 28, 201 2,507.35 -5.00% 10,930.45 -0.43%
Sep 27, 201 2,639.25 -1.21% 10,977.55 -0.69%
Sep 26, 201 2,671.60 4.06% 11,053.80 -0.12%
Sep 25, 201 2,567.25 1.60% 11,067.45 0.91%
Sep 24, 201 2,526.80 -0.57% 10,967.40 -1.58%
Sep 21, 201 2,541.25 -3.25% 11,143.10 -0.81%
Sep 19, 201 2,626.65 -0.24% 11,234.35 -0.39%
Sep 18, 201 2,632.85 -2.16% 11,278.90 -0.87%
Sep 17, 201 2,691.10 -2.96% 11,377.75 -1.19%
Sep 14, 201 2,773.25 -1.15% 11,515.20 1.28%
Sep 12, 201 2,805.65 -3.01% 11,369.90 0.73%
Sep 11, 201 2,892.85 1.37% 11,287.50 -1.32%
Sep 10, 201 2,853.80 2.74% 11,438.10 -1.30%
Sep 07, 201 2,777.70 -1.13% 11,589.10 0.45%
Sep 06, 201 2,809.45 -4.86% 11,536.90 0.52%
Sep 05, 201 2,953.00 -3.89% 11,476.95 -0.38%
Sep 04, 201 3,072.60 -4.86% 11,520.30 -0.54%
Sep 03, 201 3,229.70 1.47% 11,582.35 -0.84%
Aug 31, 201 3,182.85 4.12% 11,680.50 0.03%
Aug 30, 201 3,056.80 -2.86% 11,676.80 -0.13%
Aug 29, 201 3,146.65 0.66% 11,691.90 -0.40%
Aug 28, 201 3,126.00 3.53% 11,738.50 0.40%
Aug 27, 201 3,019.50 0.73% 11,691.95 1.17%
Aug 24, 201 2,997.70 0.08% 11,557.10 -0.22%
Aug 23, 201 2,995.25 -0.96% 11,582.75 0.10%
Aug 21, 201 3,024.30 4.88% 11,570.90 0.17%
Aug 20, 201 2,883.70 0.63% 11,551.75 0.71%
Aug 17, 201 2,865.60 -0.59% 11,470.75 0.75%
Aug 16, 201 2,882.60 0.34% 11,385.05 -0.44%
Aug 14, 201 2,872.70 -0.60% 11,435.10 0.70%
Aug 13, 201 2,890.10 1.96% 11,355.75 -0.65%
Aug 10, 201 2,834.45 2.24% 11,429.50 -0.36%
Aug 09, 201 2,772.40 1.72% 11,470.70 0.18%
Aug 08, 201 2,725.60 -3.62% 11,450.00 0.53%
Aug 07, 201 2,827.95 -0.24% 11,389.45 0.02%
Aug 06, 201 2,834.65 3.31% 11,387.10 0.23%
Aug 03, 201 2,743.80 5.00% 11,360.80 1.03%
Aug 02, 201 2,613.15 3.16% 11,244.70 -0.89%
Aug 01, 201 2,533.20 4.47% 11,346.20 -0.09%
Jul 31, 2018 2,424.75 1.01% 11,356.50 0.33%
Jul 30, 2018 2,400.55 0.79% 11,319.55 0.37%
Jul 27, 2018 2,381.65 -0.06% 11,278.35 0.99%
Jul 26, 2018 2,383.00 1.25% 11,167.30 0.32%
Jul 25, 2018 2,353.55 -3.12% 11,132.00 -0.02%
Jul 24, 2018 2,429.35 3.08% 11,134.30 0.45%
Jul 23, 2018 2,356.75 3.78% 11,084.75 0.68%
Jul 20, 2018 2,270.95 -3.87% 11,010.20 0.48%
Jul 19, 2018 2,362.30 5.00% 10,957.10 -0.21%
Jul 18, 2018 2,249.85 -5.00% 10,980.45 -0.25%
Jul 17, 2018 2,368.25 -5.00% 11,008.05 0.65%
Jul 16, 2018 2,492.85 -5.00% 10,936.85 -0.74%
Jul 13, 2018 2,624.05 -5.00% 11,018.90 -0.04%
Jul 12, 2018 2,762.15 -5.00% 11,023.20 0.68%
Jul 11, 2018 2,907.50 -5.00% 10,948.30 0.01%
Jul 10, 2018 3,060.50 -1.71% 10,947.25 0.87%
Jul 09, 2018 3,113.60 10.70% 10,852.90 0.74%
Jul 06, 2018 2,812.55 7.06% 10,772.65 0.21%
Jul 05, 2018 2,627.00 4.65% 10,749.75 -0.19%
Jul 04, 2018 2,510.20 1.30% 10,769.90 0.65%
Jul 03, 2018 2,478.10 -0.69% 10,699.90 0.40%
Jul 02, 2018 2,495.20 0.55% 10,657.30 -0.53%
Jun 29, 201 2,481.60 5.09% 10,714.30 1.18%
Jun 28, 201 2,361.35 -7.29% 10,589.10 -0.77%
Jun 27, 201 2,546.95 -3.02% 10,671.40 -0.91%
Jun 26, 201 2,626.35 0.89% 10,769.15 0.06%
Jun 25, 201 2,603.30 -0.53% 10,762.45 -0.55%
Jun 22, 201 2,617.10 0.75% 10,821.85 0.75%
Jun 21, 201 2,597.60 0.24% 10,741.10 -0.29%
Jun 20, 201 2,591.40 2.14% 10,772.05 0.58%
Jun 19, 201 2,537.15 5.64% 10,710.45 -0.83%
Jun 18, 201 2,401.65 0.17% 10,799.85 -0.17%
Jun 15, 201 2,397.65 0.46% 10,817.70 0.09%
Jun 14, 201 2,386.65 -0.05% 10,808.05 -0.45%
Jun 13, 201 2,387.80 -1.06% 10,856.70 0.13%
Jun 12, 201 2,413.40 1.44% 10,842.85 0.52%
Jun 11, 201 2,379.15 -0.57% 10,786.95 0.18%
Jun 08, 201 2,392.75 0.96% 10,767.65 -0.01%
Jun 07, 201 2,369.95 14.89% 10,768.35 0.78%
Jun 06, 201 2,062.75 1.09% 10,684.65 0.86%
Jun 05, 201 2,040.60 -7.63% 10,593.15 -0.33%
Jun 04, 201 2,209.15 -3.67% 10,628.50 -0.63%
Jun 01, 201 2,293.20 -4.56% 10,696.20 -0.37%
May 31, 201 2,402.85 1.69% 10,736.15 1.15%
May 30, 201 2,362.95 0.44% 10,614.35 -0.18%
May 29, 201 2,352.60 -1.22% 10,633.30 -0.52%
May 28, 201 2,381.55 2.94% 10,688.65 0.79%
May 25, 201 2,313.60 -0.71% 10,605.15 0.87%
May 24, 201 2,330.25 2.47% 10,513.85 0.80%
May 23, 201 2,274.05 -2.38% 10,430.35 -1.01%
May 22, 201 2,329.60 2.01% 10,536.70 0.19%
May 21, 201 2,283.70 -1.28% 10,516.70 -0.75%
May 18, 201 2,313.25 -4.33% 10,596.40 -0.81%
May 17, 201 2,417.90 -2.80% 10,682.70 -0.54%
May 16, 201 2,487.65 7.59% 10,741.10 -0.56%
May 15, 201 2,312.25 8.94% 10,801.85 -0.04%
May 14, 201 2,122.55 -0.56% 10,806.60 0.00%
May 11, 201 2,134.60 -0.17% 10,806.50 0.84%
May 10, 201 2,138.30 -0.21% 10,716.55 -0.23%
May 09, 201 2,142.90 0.35% 10,741.70 0.22%
May 08, 201 2,135.35 4.05% 10,717.80 0.02%
May 07, 201 2,052.25 2.52% 10,715.50 0.92%
May 04, 201 2,001.80 1.16% 10,618.25 -0.57%
May 03, 201 1,978.85 -2.01% 10,679.65 -0.36%
May 02, 201 2,019.50 -3.22% 10,718.05 -0.20%
Apr 30, 201 2,086.75 -1.34% 10,739.35 0.44%
Apr 27, 201 2,115.15 -0.13% 10,692.30 0.70%
Apr 26, 201 2,118.00 1.27% 10,617.80 0.45%
Apr 25, 201 2,091.40 0.04% 10,570.55 -0.41%
Apr 24, 201 2,090.60 -0.84% 10,614.35 0.28%
Apr 23, 201 2,108.25 -2.33% 10,584.70 0.20%
Apr 20, 201 2,158.50 1.07% 10,564.05 -0.01%
Apr 19, 201 2,135.65 1.77% 10,565.30 0.37%
Apr 18, 201 2,098.55 0.68% 10,526.20 -0.21%
Apr 17, 201 2,084.40 -1.86% 10,548.70 0.19%
Apr 16, 201 2,123.80 -0.06% 10,528.35 0.46%
Apr 13, 201 2,125.10 1.00% 10,480.60 0.21%
Apr 12, 201 2,104.00 -4.14% 10,458.65 0.40%
Apr 11, 201 2,194.90 0.51% 10,417.15 0.14%
Apr 10, 201 2,183.85 -0.11% 10,402.25 0.22%
Apr 09, 201 2,186.30 -0.27% 10,379.35 0.46%
Apr 06, 201 2,192.15 -0.30% 10,331.60 0.06%
Apr 05, 201 2,198.75 1.91% 10,325.15 1.94%
Apr 04, 201 2,157.60 11.21% 10,128.40 -1.14%
Apr 03, 201 1,940.10 1.10% 10,245.00 0.33%
Apr 02, 201 1,918.95 1.01% 10,211.80 0.97%
Mar 28, 201 1,899.75 -2.14% 10,113.70 -0.69%
Mar 27, 201 1,941.30 2.71% 10,184.15 0.53%
Mar 26, 201 1,890.10 -0.48% 10,130.65 1.33%
Mar 23, 201 1,899.15 0.57% 9,998.05 -1.15%
Mar 22, 201 1,888.35 -0.31% 10,114.75 -0.40%
Mar 21, 201 1,894.15 2.11% 10,155.25 0.31%
Mar 20, 201 1,855.10 -2.22% 10,124.35 0.30%
Mar 19, 201 1,897.25 0.88% 10,094.25 -0.99%
Mar 16, 201 1,880.65 -2.55% 10,195.15 -1.59%
Mar 15, 201 1,929.90 4.51% 10,360.15 -0.49%
Mar 14, 201 1,846.70 -4.41% 10,410.90 -0.15%
Mar 13, 201 1,931.95 1.23% 10,426.85 0.05%
Mar 12, 201 1,908.40 -0.46% 10,421.40 1.90%
Mar 09, 201 1,917.25 -1.59% 10,226.85 -0.15%
Mar 08, 201 1,948.20 2.06% 10,242.65 0.87%
Mar 07, 201 1,908.80 4.12% 10,154.20 -0.93%
Mar 06, 201 1,833.20 1.70% 10,249.25 -1.06%
Mar 05, 201 1,802.60 8.85% 10,358.85 -0.95%
Mar 01, 201 1,656.10 2.27% 10,458.35 -0.33%
Feb 28, 201 1,619.35 1.77% 10,492.85 -0.58%
Feb 27, 201 1,591.25 -0.35% 10,554.30 -0.27%
Feb 26, 201 1,596.80 -0.03% 10,582.60 0.87%
Feb 23, 201 1,597.35 3.04% 10,491.05 1.04%
Feb 22, 201 1,550.25 0.02% 10,382.70 -0.14%
Feb 21, 201 1,549.90 1.73% 10,397.45 0.36%
Feb 20, 201 1,523.60 -0.65% 10,360.40 -0.17%
Feb 19, 201 1,533.55 -2.18% 10,378.40 -0.71%
Feb 16, 201 1,567.75 -2.07% 10,452.30 -0.88%
Feb 15, 201 1,600.90 -0.15% 10,545.50 0.42%
Feb 14, 201 1,603.25 3.64% 10,500.90 -0.37%
Feb 12, 201 1,546.90 2.39% 10,539.75 0.81%
Feb 09, 201 1,510.80 2.14% 10,454.95 -1.15%
Feb 08, 201 1,479.20 4.25% 10,576.85 0.96%
Feb 07, 201 1,418.85 0.13% 10,476.70 -0.21%
Feb 06, 201 1,416.95 -3.08% 10,498.25 -1.58%
Feb 05, 201 1,462.05 0.27% 10,666.55 -0.87%
Feb 02, 201 1,458.10 0.05% 10,760.60 -2.33%
Feb 01, 201 1,457.35 -1.94% 11,016.90 -0.10%
Jan 31, 2018 1,486.25 -3.86% 11,027.70 -0.20%
Jan 30, 2018 1,546.00 -6.02% 11,049.65 -0.73%
Jan 29, 2018 1,645.00 -0.30% 11,130.40 0.55%
Jan 25, 2018 1,649.95 -0.31% 11,069.65 -0.15%
Jan 24, 2018 1,655.10 0.21% 11,086.00 0.02%
Jan 23, 2018 1,651.65 1.00% 11,083.70 1.07%
Jan 22, 2018 1,635.30 3.07% 10,966.20 0.66%
Jan 19, 2018 1,586.55 -0.70% 10,894.70 0.72%
Jan 18, 2018 1,597.75 -3.14% 10,817.00 0.26%
Jan 17, 2018 1,649.60 -0.57% 10,788.55 0.82%
Jan 16, 2018 1,659.05 -3.82% 10,700.45 -0.38%
Jan 15, 2018 1,724.90 2.33% 10,741.55 0.56%
Jan 12, 2018 1,685.70 -0.46% 10,681.25 0.28%
Jan 11, 2018 1,693.50 -2.93% 10,651.20 0.18%
Jan 10, 2018 1,744.70 4.04% 10,632.20 -0.05%
Jan 09, 2018 1,677.00 5.90% 10,637.00 0.13%
Jan 08, 2018 1,583.50 -0.33% 10,623.60 0.61%
Jan 05, 2018 1,588.80 -0.56% 10,558.85 0.51%
Jan 04, 2018 1,597.80 6.31% 10,504.80 0.59%
Jan 03, 2018 1,503.00 1.60% 10,443.20 0.01%
Jan 02, 2018 1,479.35 -0.65% 10,442.20 0.06%
Jan 01, 2018 1,489.00 -0.16% 10,435.55 -0.90%
Dec 29, 201 1,491.45 -0.50% 10,530.70 0.50%
Dec 28, 201 1,498.95 -0.07% 10,477.90 -0.12%
Dec 27, 201 1,499.95 0.15% 10,490.75 -0.39%
Dec 26, 201 1,497.70 -0.01% 10,531.50 0.37%
Dec 22, 201 1,497.90 -1.19% 10,493.00 0.50%
Dec 21, 201 1,515.95 1.84% 10,440.30 -0.04%
Dec 20, 201 1,488.55 3.57% 10,444.20 -0.18%
Dec 19, 201 1,437.30 3.81% 10,463.20 0.72%
Dec 18, 201 1,384.50 2.42% 10,388.75 0.54%
Dec 15, 201 1,351.85 1.95% 10,333.25 0.79%
Dec 14, 201 1,326.00 -2.02% 10,252.10 0.58%
Dec 13, 201 1,353.40 0.73% 10,192.95 -0.46%
Dec 12, 201 1,343.55 -0.62% 10,240.15 -0.80%
Dec 11, 201 1,352.00 0.65% 10,322.25 0.55%
Dec 08, 201 1,343.30 -1.14% 10,265.65 0.97%
Dec 07, 201 1,358.80 -0.14% 10,166.70 1.22%
Dec 06, 201 1,360.75 -0.03% 10,044.10 -0.73%
Dec 05, 201 1,361.20 0.15% 10,118.25 -0.09%
Dec 04, 201 1,359.10 -0.23% 10,127.75 0.06%
Dec 01, 201 1,362.25 -1.96% 10,121.80 -1.02%
Nov 30, 201 1,389.45 1.85% 10,226.55 -1.30%
Nov 29, 201 1,364.20 0.27% 10,361.30 -0.09%
Nov 28, 201 1,360.50 2.63% 10,370.25 -0.28%
Nov 27, 201 1,325.65 0.45% 10,399.55 0.09%
Nov 24, 201 1,319.75 0.91% 10,389.70 0.40%
Nov 23, 201 1,307.85 -0.15% 10,348.75 0.06%
Nov 22, 201 1,309.85 0.39% 10,342.30 0.15%
Nov 21, 201 1,304.70 3.72% 10,326.90 0.27%
Nov 20, 201 1,257.95 1.57% 10,298.75 0.15%
Nov 17, 201 1,238.50 0.23% 10,283.60 0.67%
Nov 16, 201 1,235.70 -1.18% 10,214.75 0.96%
Nov 15, 201 1,250.40 -2.26% 10,118.05 -0.67%
Nov 14, 201 1,279.25 -4.08% 10,186.60 -0.38%
Nov 13, 201 1,333.60 -5.16% 10,224.95 -0.94%
Nov 10, 201 1,406.10 -0.54% 10,321.75 0.12%
Nov 09, 201 1,413.80 0.08% 10,308.95 0.06%
Nov 08, 201 1,412.60 0.70% 10,303.15 -0.45%
Nov 07, 201 1,402.75 -1.33% 10,350.15 -0.97%
Nov 06, 201 1,421.65 0.67% 10,451.80 -0.01%
Nov 03, 201 1,412.15 -0.35% 10,452.50 0.28%
Nov 02, 201 1,417.05 0.12% 10,423.80 -0.16%
Nov 01, 201 1,415.30 -1.58% 10,440.50 1.02%
Oct 31, 201 1,438.00 0.98% 10,335.30 -0.27%
Oct 30, 201 1,424.00 -0.12% 10,363.65 0.39%
Oct 27, 201 1,425.65 -0.59% 10,323.05 -0.20%
Oct 26, 201 1,434.05 1.79% 10,343.80 0.47%
Oct 25, 201 1,408.80 1.09% 10,295.35 0.86%
Oct 24, 201 1,393.65 -1.64% 10,207.70 0.22%
Oct 23, 201 1,416.95 -2.21% 10,184.85 0.38%
Oct 19, 201 1,449.00 0.63% 10,146.55 -0.63%
Oct 18, 201 1,439.90 0.66% 10,210.85 -0.23%
Oct 17, 201 1,430.45 -0.31% 10,234.45 0.04%
Oct 16, 201 1,434.85 0.00% 10,230.85 0.62%
Oct 13, 201 1,434.85 -2.54% 10,167.45 0.70%
Oct 12, 201 1,472.25 4.52% 10,096.40 1.12%
Oct 11, 201 1,408.55 -2.26% 9,984.80 -0.32%
Oct 10, 201 1,441.05 -0.14% 10,016.95 0.28%
Oct 09, 201 1,443.00 -0.01% 9,988.75 0.09%
Oct 06, 201 1,443.20 -1.72% 9,979.70 0.92%
Oct 05, 201 1,468.40 2.51% 9,888.70 -0.26%
Oct 04, 201 1,432.40 -0.25% 9,914.90 0.56%
Oct 03, 201 1,436.00 -0.10% 9,859.50 0.72%
Sep 29, 201 1,437.50 3.88% 9,788.60 0.20%
Sep 28, 201 1,383.85 -1.30% 9,768.95 0.34%
Sep 27, 201 1,402.10 -2.97% 9,735.75 -1.38%
Sep 26, 201 1,444.95 -0.21% 9,871.50 -0.01%
Sep 25, 201 1,448.05 0.73% 9,872.60 -0.92%
Sep 22, 201 1,437.50 0.69% 9,964.40 -1.56%
Sep 21, 201 1,427.65 0.41% 10,121.90 -0.19%
Sep 20, 201 1,421.75 -1.65% 10,141.15 -0.06%
Sep 19, 201 1,445.60 -0.58% 10,147.55 -0.05%
Sep 18, 201 1,454.00 0.41% 10,153.10 0.67%
Sep 15, 201 1,448.10 0.36% 10,085.40 -0.01%
Sep 14, 201 1,442.90 0.22% 10,086.60 0.07%
Sep 13, 201 1,439.80 0.94% 10,079.30 -0.14%
Sep 12, 201 1,426.40 -1.06% 10,093.05 0.87%
Sep 11, 201 1,441.65 1.87% 10,006.05 0.72%
Sep 08, 201 1,415.20 0.39% 9,934.80 0.05%
Sep 07, 201 1,409.65 -0.71% 9,929.90 0.14%
Sep 06, 201 1,419.75 0.45% 9,916.20 -0.36%
Sep 05, 201 1,413.45 1.05% 9,952.20 0.40%
Sep 04, 201 1,398.80 -0.31% 9,912.85 -0.62%
Sep 01, 201 1,403.10 -0.98% 9,974.40 0.57%
Aug 31, 201 1,417.05 0.79% 9,917.90 0.34%
Aug 30, 201 1,405.90 -0.66% 9,884.40 0.90%
Aug 29, 201 1,415.30 -1.91% 9,796.05 -1.18%
Aug 28, 201 1,442.80 0.74% 9,912.80 0.57%
Aug 24, 201 1,432.15 -0.62% 9,857.05 0.05%
Aug 23, 201 1,441.15 -1.91% 9,852.50 0.89%
Aug 22, 201 1,469.15 0.97% 9,765.55 0.11%
Aug 21, 201 1,455.10 18.81% 9,754.35 -0.84%
Aug 18, 201 1,224.75 0.81% 9,837.40 -0.67%
Aug 17, 201 1,214.90 2.72% 9,904.15 0.07%
Aug 16, 201 1,182.75 1.58% 9,897.30 1.05%
Aug 14, 201 1,164.35 8.49% 9,794.15 0.86%
Aug 11, 201 1,073.25 -0.08% 9,710.80 -1.11%
Aug 10, 201 1,074.10 -7.06% 9,820.25 -0.89%
Aug 09, 201 1,155.70 -0.97% 9,908.05 -0.71%
Aug 08, 201 1,167.05 -1.26% 9,978.55 -0.78%
Aug 07, 201 1,182.00 1.76% 10,057.40 -0.09%
Aug 04, 201 1,161.55 -0.42% 10,066.40 0.53%
Aug 03, 201 1,166.50 -2.37% 10,013.65 -0.67%
Aug 02, 201 1,194.80 1.74% 10,081.50 -0.33%
Aug 01, 201 1,174.35 -0.46% 10,114.65 0.37%
Jul 31, 2017 1,179.75 1.62% 10,077.10 0.63%
Jul 28, 2017 1,160.95 -0.69% 10,014.50 -0.06%
Jul 27, 2017 1,169.05 -0.71% 10,020.55 0.00%
Jul 26, 2017 1,177.40 -0.14% 10,020.65 0.56%
Jul 25, 2017 1,179.00 0.21% 9,964.55 -0.02%
Jul 24, 2017 1,176.55 -2.96% 9,966.40 0.52%
Jul 21, 2017 1,212.50 0.49% 9,915.25 0.42%
Jul 20, 2017 1,206.55 6.34% 9,873.30 -0.27%
Jul 19, 2017 1,134.60 -3.30% 9,899.60 0.74%
Jul 18, 2017 1,173.30 -0.48% 9,827.15 -0.90%
Jul 17, 2017 1,179.00 -2.34% 9,915.95 0.30%
Jul 14, 2017 1,207.25 -0.48% 9,886.35 -0.05%
Jul 13, 2017 1,213.05 -0.15% 9,891.70 0.77%
Jul 12, 2017 1,214.85 -2.34% 9,816.10 0.31%
Jul 11, 2017 1,243.90 -0.44% 9,786.05 0.15%
Jul 10, 2017 1,249.40 -0.67% 9,771.05 1.09%
Jul 07, 2017 1,257.85 0.42% 9,665.80 -0.09%
Jul 06, 2017 1,252.65 3.86% 9,674.55 0.38%
Jul 05, 2017 1,206.10 -0.50% 9,637.60 0.25%
Jul 04, 2017 1,212.10 1.95% 9,613.30 -0.02%
Jul 03, 2017 1,188.95 4.53% 9,615.00 0.99%
Jun 30, 201 1,137.40 0.11% 9,520.90 0.18%
Jun 29, 201 1,136.10 1.45% 9,504.10 0.14%
Jun 28, 201 1,119.85 1.31% 9,491.25 -0.21%
Jun 27, 201 1,105.40 -3.05% 9,511.40 -0.66%
Jun 23, 201 1,140.20 -1.80% 9,574.95 -0.57%
Jun 22, 201 1,161.05 0.88% 9,630.00 -0.04%
Jun 21, 201 1,150.95 -0.81% 9,633.60 -0.21%
Jun 20, 201 1,160.40 1.21% 9,653.50 -0.04%
Jun 19, 201 1,146.55 0.18% 9,657.55 0.72%
Jun 16, 201 1,144.45 1.10% 9,588.05 0.10%
Jun 15, 201 1,132.05 -1.39% 9,578.05 -0.42%
Jun 14, 201 1,148.05 -0.82% 9,618.15 0.12%
Jun 13, 201 1,157.60 0.36% 9,606.90 -0.10%
Jun 12, 201 1,153.40 -1.69% 9,616.40 -0.54%
Jun 09, 201 1,173.25 4.44% 9,668.25 0.22%
Jun 08, 201 1,123.40 1.88% 9,647.25 -0.17%
Jun 07, 201 1,102.70 -0.67% 9,663.90 0.28%
Jun 06, 201 1,110.10 -1.90% 9,637.15 -0.39%
Jun 05, 201 1,131.55 12.16% 9,675.10 0.22%
Jun 02, 201 1,008.90 2.15% 9,653.50 0.39%
Jun 01, 201 987.7 1.68% 9,616.10 -0.05%
May 31, 201 971.35 -0.06% 9,621.25 -0.03%
May 30, 201 971.9 0.12% 9,624.55 0.20%
May 29, 201 970.75 -2.97% 9,604.90 0.10%
May 26, 201 1,000.50 6.15% 9,595.10 0.90%
May 25, 201 942.5 0.24% 9,509.75 1.59%
May 24, 201 940.25 -4.94% 9,360.55 -0.27%
May 23, 201 989.1 2.29% 9,386.15 -0.55%
May 22, 201 966.95 2.01% 9,438.25 0.11%
May 19, 201 947.9 -5.34% 9,427.90 -0.02%
May 18, 201 1,001.40 -2.25% 9,429.45 -1.01%
May 17, 201 1,024.45 -0.95% 9,525.75 0.14%
May 16, 201 1,034.25 -0.69% 9,512.25 0.71%
May 15, 201 1,041.40 2.79% 9,445.40 0.47%
May 12, 201 1,013.10 -1.84% 9,400.90 -0.23%
May 11, 201 1,032.05 -2.37% 9,422.40 0.16%
May 10, 201 1,057.10 3.15% 9,407.30 0.97%
May 09, 201 1,024.85 3.03% 9,316.85 0.03%
May 08, 201 994.7 -2.36% 9,314.05 0.31%
May 05, 201 1,018.70 0.62% 9,285.30 -0.80%
May 04, 201 1,012.40 5.62% 9,359.90 0.51%
May 03, 201 958.55 2.00% 9,311.95 -0.02%
May 02, 201 939.75 0.58% 9,313.80 0.10%
Apr 28, 201 934.3 -0.43% 9,304.05 -0.41%
Apr 27, 201 938.3 -0.31% 9,342.15 -0.10%
Apr 26, 201 941.2 1.32% 9,351.85 0.49%
Apr 25, 201 928.9 1.12% 9,306.60 0.96%
Apr 24, 201 918.6 0.82% 9,217.95 1.08%
Apr 21, 201 911.1 -0.05% 9,119.40 -0.19%
Apr 20, 201 911.55 1.81% 9,136.40 0.36%
Apr 19, 201 895.35 2.14% 9,103.50 -0.02%
Apr 18, 201 876.55 -4.94% 9,105.15 -0.37%
Apr 17, 201 922.1 2.31% 9,139.30 -0.13%
Apr 13, 201 901.25 -1.92% 9,150.80 -0.57%
Apr 12, 201 918.85 0.81% 9,203.45 -0.36%
Apr 11, 201 911.45 1.03% 9,237.00 0.61%
Apr 10, 201 902.2 -3.73% 9,181.45 -0.18%
Apr 07, 201 937.15 3.06% 9,198.30 -0.69%
Apr 06, 201 909.3 -2.26% 9,261.95 -0.03%
Apr 05, 201 930.35 8.95% 9,265.15 0.30%
Apr 03, 201 853.9 3.55% 9,237.85 0.70%
Mar 31, 201 824.6 -0.13% 9,173.75 0.00%
Mar 30, 201 825.7 -0.18% 9,173.75 0.33%
Mar 29, 201 827.2 4.21% 9,143.80 0.47%
Mar 28, 201 793.8 5.95% 9,100.80 0.61%
Mar 27, 201 749.2 1.02% 9,045.20 -0.69%
Mar 24, 201 741.65 -0.68% 9,108.00 0.24%
Mar 23, 201 746.7 1.97% 9,086.30 0.62%
Mar 22, 201 732.25 -3.06% 9,030.45 -1.00%
Mar 21, 201 755.4 -9.41% 9,121.50 -0.06%
Mar 20, 201 833.85 5.48% 9,126.85 -0.36%
Mar 17, 201 790.55 -4.29% 9,160.05 0.07%
Mar 16, 201 825.95 -1.13% 9,153.70 0.76%
Mar 15, 201 835.4 0.72% 9,084.80 -0.02%
Mar 14, 201 829.4 1.45% 9,087.00 1.71%
Mar 10, 201 817.55 1.33% 8,934.55 0.08%
Mar 09, 201 806.85 -6.29% 8,927.00 0.03%
Mar 08, 201 861 18.49% 8,924.30 -0.25%
Mar 07, 201 726.65 0.79% 8,946.90 -0.18%
Mar 06, 201 720.95 5.12% 8,963.45 0.74%
Mar 03, 201 685.85 -0.86% 8,897.55 -0.02%
Mar 02, 201 691.8 -2.79% 8,899.75 -0.51%
Mar 01, 201 711.65 -0.96% 8,945.80 0.75%
Feb 28, 201 718.55 2.01% 8,879.60 -0.19%
Feb 27, 201 704.4 0.56% 8,896.70 -0.48%
Feb 23, 201 700.45 0.21% 8,939.50 0.14%
Feb 22, 201 699 4.92% 8,926.90 0.21%
Feb 21, 201 666.2 -0.91% 8,907.85 0.32%
Feb 20, 201 672.3 -1.22% 8,879.20 0.65%
Feb 17, 201 680.6 -5.59% 8,821.70 0.50%
Feb 16, 201 720.9 7.53% 8,778.00 0.61%
Feb 15, 201 670.4 7.11% 8,724.70 -0.77%
Feb 14, 201 625.9 0.95% 8,792.30 -0.14%
Feb 13, 201 620 -0.44% 8,805.05 0.13%
Feb 10, 201 622.75 1.68% 8,793.55 0.17%
Feb 09, 201 612.45 1.17% 8,778.40 0.11%
Feb 08, 201 605.35 3.86% 8,769.05 0.01%
Feb 07, 201 582.85 9.12% 8,768.30 -0.37%
Feb 06, 201 534.15 0.87% 8,801.05 0.69%
Feb 03, 201 529.55 0.07% 8,740.95 0.08%
Feb 02, 201 529.2 -0.80% 8,734.25 0.20%
Feb 01, 201 533.45 -1.30% 8,716.40 1.81%
Jan 31, 2017 540.5 5.71% 8,561.30 -0.83%
Jan 30, 2017 511.3 -2.12% 8,632.75 -0.10%
Jan 27, 2017 522.35 4.96% 8,641.25 0.45%
Jan 25, 2017 497.65 4.41% 8,602.75 1.50%
Jan 24, 2017 476.65 -0.06% 8,475.80 1.00%
Jan 23, 2017 476.95 1.47% 8,391.50 0.50%
Jan 20, 2017 470.05 -1.52% 8,349.35 -1.02%
Jan 19, 2017 477.3 0.58% 8,435.10 0.22%
Jan 18, 2017 474.55 -0.29% 8,417.00 0.23%
Jan 17, 2017 475.95 0.12% 8,398.00 -0.18%
Jan 16, 2017 475.4 -1.05% 8,412.80 0.15%
Jan 13, 2017 480.45 0.46% 8,400.35 -0.08%
Jan 12, 2017 478.25 -0.32% 8,407.20 0.32%
Jan 11, 2017 479.8 -0.05% 8,380.65 1.11%
Jan 10, 2017 480.05 -0.51% 8,288.60 0.64%
Jan 09, 2017 482.5 0.49% 8,236.05 -0.09%
Jan 06, 2017 480.15 -0.18% 8,243.80 -0.36%
Jan 05, 2017 481 -1.56% 8,273.80 1.02%
Jan 04, 2017 488.6 2.86% 8,190.50 -0.02%
Jan 03, 2017 475 1.02% 8,192.25 0.16%
Jan 02, 2017 470.2 0.80% 8,179.50 -0.08%
Dec 30, 201 466.45 0.48% 8,185.80 1.01%
Dec 29, 201 464.2 -1.54% 8,103.60 0.86%
Dec 28, 201 471.45 0.49% 8,034.85 0.02%
Dec 27, 201 469.15 0.35% 8,032.85 1.58%
Dec 26, 201 467.5 0.87% 7,908.25 -0.97%
Dec 23, 201 463.45 -1.82% 7,985.75 0.08%
Dec 22, 201 472.05 0.00% 7,979.10 -1.02%
Dec 21, 201 472.05 -0.62% 8,061.30 -0.26%
Dec 20, 201 475 -0.91% 8,082.40 -0.27%
Dec 19, 201 479.35 0.92% 8,104.35 -0.43%
Dec 16, 201 475 0.26% 8,139.45 -0.17%
Dec 15, 201 473.75 -1.50% 8,153.60 -0.35%
Dec 14, 201 480.95 0.94% 8,182.45 -0.48%
Dec 13, 201 476.45 -0.96% 8,221.80 0.62%
Dec 12, 201 481.05 2.23% 8,170.80 -1.10%
Dec 09, 201 470.55 1.01% 8,261.75 0.18%
Dec 08, 201 465.85 -0.33% 8,246.85 1.79%
Dec 07, 201 467.4 -0.97% 8,102.05 -0.50%
Dec 06, 201 472 -0.58% 8,143.15 0.18%
Dec 05, 201 474.75 0.37% 8,128.75 0.52%
Dec 02, 201 473 -1.15% 8,086.80 -1.30%
Dec 01, 201 478.5 -1.16% 8,192.90 -0.38%
Nov 30, 201 484.1 2.59% 8,224.50 1.01%
Nov 29, 201 471.9 -0.14% 8,142.15 0.19%
Nov 28, 201 472.55 -0.90% 8,126.90 0.16%
Nov 25, 201 476.85 0.06% 8,114.30 1.87%
Nov 24, 201 476.55 0.60% 7,965.50 -0.84%
Nov 23, 201 473.7 2.18% 8,033.30 0.39%
Nov 22, 201 463.6 2.99% 8,002.30 0.92%
Nov 21, 201 450.15 -0.09% 7,929.10 -1.80%
Nov 18, 201 450.55 -0.79% 8,074.10 -0.07%
Nov 17, 201 454.15 -5.39% 8,079.95 -0.39%
Nov 16, 201 480 3.64% 8,111.60 0.04%
Nov 15, 201 463.15 -7.29% 8,108.45 -2.26%
Nov 11, 201 499.55 -0.52% 8,296.30 -2.69%
Nov 10, 201 502.15 1.87% 8,525.75 1.11%
Nov 09, 201 492.95 -2.47% 8,432.00 -1.31%
Nov 08, 201 505.45 -0.96% 8,543.55 0.55%
Nov 07, 201 510.35 -0.31% 8,497.05 0.75%
Nov 04, 201 511.95 1.38% 8,433.75 -0.60%
Nov 03, 201 505 -2.74% 8,484.95 -0.34%
Nov 02, 201 519.25 -1.14% 8,514.00 -1.30%
Nov 01, 201 525.25 -0.90% 8,626.25 0.01%
Oct 30, 201 530 2.21% 8,625.70 -0.14%
Oct 28, 201 518.55 -1.48% 8,638.00 0.26%
Oct 27, 201 526.35 -0.94% 8,615.25 0.00%
Oct 26, 201 531.35 1.54% 8,615.25 -0.88%
Oct 25, 201 523.3 -0.72% 8,691.30 -0.20%
Oct 24, 201 527.1 0.43% 8,708.95 0.18%
Oct 21, 201 524.85 0.94% 8,693.05 -0.07%
Oct 20, 201 519.95 0.38% 8,699.40 0.47%
Oct 19, 201 518 -0.38% 8,659.10 -0.22%
Oct 18, 201 520 1.89% 8,677.90 1.85%
Oct 17, 201 510.35 1.21% 8,520.40 -0.73%
Oct 14, 201 504.25 0.82% 8,583.40 0.12%
Oct 13, 201 500.15 -2.88% 8,573.35 -1.56%
Oct 10, 201 515 -0.94% 8,708.80 0.13%
Oct 07, 201 519.9 -0.66% 8,697.60 -0.14%
Oct 06, 201 523.35 3.41% 8,709.55 -0.39%
Oct 05, 201 506.1 -1.98% 8,743.95 -0.29%
Oct 04, 201 516.3 0.76% 8,769.15 0.36%
Oct 03, 201 512.4 0.99% 8,738.10 1.47%
Sep 30, 201 507.4 2.47% 8,611.15 0.23%
Sep 29, 201 495.15 -2.77% 8,591.25 -1.76%
Sep 28, 201 509.25 0.84% 8,745.15 0.45%
Sep 27, 201 505 0.00% 8,706.40 -0.19%
Sep 26, 201 505 1.04% 8,723.05 -1.23%
Sep 23, 201 499.8 -1.90% 8,831.55 -0.40%
Sep 22, 201 509.5 1.85% 8,867.45 1.03%
Sep 21, 201 500.25 1.22% 8,777.15 0.01%
Sep 20, 201 494.2 -1.21% 8,775.90 -0.37%
Sep 19, 201 500.25 -2.13% 8,808.40 0.33%
Sep 16, 201 511.15 0.88% 8,779.85 0.43%
Sep 15, 201 506.7 -0.72% 8,742.55 0.18%
Sep 14, 201 510.35 0.93% 8,726.60 0.13%
Sep 12, 201 505.65 -1.39% 8,715.60 -1.70%
Sep 09, 201 512.8 -3.24% 8,866.70 -0.96%
Sep 08, 201 529.95 2.74% 8,952.50 0.39%
Sep 07, 201 515.8 -2.18% 8,917.95 -0.28%
Sep 06, 201 527.3 -1.17% 8,943.00 1.51%
Sep 02, 201 533.55 2.59% 8,809.65 0.40%
Sep 01, 201 520.1 0.00% 8,774.65 -0.13%
Aug 31, 201 520.1 -0.09% 8,786.20 0.48%
Aug 30, 201 520.55 0.00% 8,744.35 1.59%
Aug 29, 201 520.55 -0.76% 8,607.45 0.41%
Aug 26, 201 524.55 0.52% 8,572.55 -0.23%
Aug 25, 201 521.85 0.35% 8,592.20 -0.67%
Aug 24, 201 520.05 0.42% 8,650.30 0.21%
Aug 23, 201 517.9 2.50% 8,632.60 0.04%
Aug 22, 201 505.25 -0.93% 8,629.15 -0.44%
Aug 19, 201 510 -0.85% 8,666.90 -0.07%
Aug 18, 201 514.35 0.93% 8,673.25 0.57%
Aug 17, 201 509.6 3.41% 8,624.05 -0.21%
Aug 16, 201 492.8 -3.63% 8,642.55 -0.34%
Aug 12, 201 511.35 -0.12% 8,672.15 0.93%
Aug 11, 201 511.95 0.37% 8,592.15 0.20%
Aug 10, 201 510.05 0.06% 8,575.30 -1.19%
Aug 09, 201 509.75 -0.14% 8,678.25 -0.38%
Aug 08, 201 510.45 2.89% 8,711.35 0.32%
Aug 05, 201 496.1 1.03% 8,683.15 1.54%
Aug 04, 201 491.05 -1.81% 8,551.10 0.07%
Aug 03, 201 500.1 5.37% 8,544.85 -0.91%
Aug 02, 201 474.6 -3.27% 8,622.90 -0.16%
Aug 01, 201 490.65 1.29% 8,636.55 -0.02%
Jul 29, 2016 484.4 -1.64% 8,638.50 -0.32%
Jul 28, 2016 492.5 1.82% 8,666.30 0.59%
Jul 27, 2016 483.7 0.66% 8,615.80 0.29%
Jul 26, 2016 480.55 -2.13% 8,590.65 -0.52%
Jul 25, 2016 491 1.16% 8,635.65 1.11%
Jul 22, 2016 485.35 1.68% 8,541.20 0.37%
Jul 21, 2016 477.35 0.17% 8,510.10 -0.65%
Jul 20, 2016 476.55 0.28% 8,565.85 0.44%
Jul 19, 2016 475.2 1.01% 8,528.55 0.23%
Jul 18, 2016 470.45 -0.03% 8,508.70 -0.38%
Jul 15, 2016 470.6 -2.43% 8,541.40 -0.28%
Jul 14, 2016 482.3 0.27% 8,565.00 0.53%
Jul 13, 2016 481 0.67% 8,519.50 -0.02%
Jul 12, 2016 477.8 -0.18% 8,521.05 0.63%
Jul 11, 2016 478.65 -0.79% 8,467.90 1.74%
Jul 08, 2016 482.45 -1.39% 8,323.20 -0.18%
Jul 07, 2016 489.25 1.77% 8,337.90 0.02%
Jul 05, 2016 480.75 0.11% 8,335.95 -0.42%
Jul 04, 2016 480.2 1.78% 8,370.70 0.51%
Jul 01, 2016 471.8 -1.91% 8,328.35 0.49%
Jun 30, 201 481 -1.12% 8,287.75 1.02%
Jun 29, 201 486.45 6.48% 8,204.00 0.94%
Jun 28, 201 456.85 -0.64% 8,127.85 0.41%
Jun 27, 201 459.8 -1.32% 8,094.70 0.08%
Jun 24, 201 465.95 0.88% 8,088.60 -2.20%
Jun 23, 201 461.9 1.83% 8,270.45 0.81%
Jun 22, 201 453.6 0.97% 8,203.70 -0.20%
Jun 21, 201 449.25 0.20% 8,219.90 -0.23%
Jun 20, 201 448.35 -0.18% 8,238.50 0.84%
Jun 17, 201 449.15 -1.14% 8,170.20 0.36%
Jun 16, 201 454.35 -2.46% 8,140.75 -0.80%
Jun 15, 201 465.8 -2.83% 8,206.60 1.21%
Jun 14, 201 479.35 0.02% 8,108.85 -0.02%
Jun 13, 201 479.25 -1.32% 8,110.60 -0.73%
Jun 10, 201 485.65 -0.89% 8,170.05 -0.41%
Jun 09, 201 490 -0.28% 8,203.60 -0.84%
Jun 08, 201 491.4 -1.36% 8,273.05 0.08%
Jun 07, 201 498.2 0.41% 8,266.45 0.80%
Jun 06, 201 496.15 -0.06% 8,201.05 -0.24%
Jun 03, 201 496.45 1.75% 8,220.80 0.02%
Jun 02, 201 487.9 -2.17% 8,218.95 0.48%
Jun 01, 201 498.7 0.42% 8,179.95 0.24%
May 31, 201 496.6 -0.28% 8,160.10 -0.22%
May 30, 201 498 -2.19% 8,178.50 0.27%
May 27, 201 509.15 -1.84% 8,156.65 1.08%
May 26, 201 518.7 1.56% 8,069.65 1.70%
May 25, 201 510.75 -2.10% 7,934.90 2.40%
May 24, 201 521.7 1.32% 7,748.85 0.23%
May 23, 201 514.9 -0.13% 7,731.05 -0.24%
May 20, 201 515.55 -0.96% 7,749.70 -0.43%
May 19, 201 520.55 4.09% 7,783.40 -1.10%
May 18, 201 500.1 -0.76% 7,870.15 -0.26%
May 17, 201 503.95 -0.02% 7,890.75 0.38%
May 16, 201 504.05 0.05% 7,860.75 0.59%
May 13, 201 503.8 -2.27% 7,814.90 -1.08%
May 12, 201 515.5 0.08% 7,900.40 0.66%
May 11, 201 515.1 -1.29% 7,848.85 -0.49%
May 10, 201 521.85 1.33% 7,887.80 0.28%
May 09, 201 515 0.17% 7,866.05 1.71%
May 06, 201 514.15 -1.16% 7,733.45 -0.03%
May 05, 201 520.2 0.96% 7,735.50 0.38%
May 04, 201 515.25 -0.69% 7,706.55 -0.52%
May 03, 201 518.85 -1.22% 7,747.00 -0.75%
May 02, 201 525.25 -2.37% 7,805.90 -0.56%
Apr 29, 201 538 1.37% 7,849.80 0.03%
Apr 28, 201 530.75 -3.75% 7,847.25 -1.66%
Apr 27, 201 551.4 2.38% 7,979.90 0.22%
Apr 26, 201 538.6 1.84% 7,962.65 1.37%
Apr 25, 201 528.85 3.07% 7,855.05 -0.56%
Apr 22, 201 513.1 -0.69% 7,899.30 -0.16%
Apr 21, 201 516.65 1.54% 7,912.05 -0.03%
Apr 20, 201 508.8 0.21% 7,914.75 0.00%
Apr 18, 201 507.75 -1.21% 7,914.70 0.82%
Apr 13, 201 513.95 2.78% 7,850.45 1.84%
Apr 12, 201 500.05 1.58% 7,708.95 0.49%
Apr 11, 201 492.25 -0.47% 7,671.40 1.54%
Apr 08, 201 494.55 1.41% 7,555.20 0.12%
Apr 07, 201 487.65 1.42% 7,546.45 -0.89%
Apr 06, 201 480.8 0.83% 7,614.35 0.15%
Apr 05, 201 476.85 0.75% 7,603.20 -2.01%
Apr 04, 201 473.3 1.26% 7,758.80 0.59%
Apr 01, 201 467.4 -0.58% 7,713.05 -0.33%
Mar 31, 201 470.15 1.30% 7,738.40 0.04%
Mar 30, 201 464.1 2.76% 7,735.20 1.82%
Mar 29, 201 451.65 -2.03% 7,597.00 -0.24%
Mar 28, 201 461 0.21% 7,615.10 -1.31%
Mar 23, 201 460.05 0.83% 7,716.50 0.02%
Mar 22, 201 456.25 1.05% 7,714.90 0.14%
Mar 21, 201 451.5 -3.33% 7,704.25 1.31%
Mar 18, 201 467.05 -0.33% 7,604.35 1.22%
Mar 17, 201 468.6 2.85% 7,512.55 0.18%
Mar 16, 201 455.6 -1.55% 7,498.75 0.51%
Mar 15, 201 462.75 -4.88% 7,460.60 -1.04%
Mar 14, 201 486.5 -1.26% 7,538.75 0.38%
Mar 11, 201 492.7 -2.11% 7,510.20 0.32%
Mar 10, 201 503.3 -3.95% 7,486.15 -0.61%
Mar 09, 201 524 -0.81% 7,531.80 0.62%
Mar 08, 201 528.3 -1.95% 7,485.30 0.00%
Mar 04, 201 538.8 4.56% 7,485.35 0.13%
Mar 03, 201 515.3 3.06% 7,475.60 1.45%
Mar 02, 201 500 2.83% 7,368.85 2.03%
Mar 01, 201 486.25 10.05% 7,222.30 3.37%
Feb 29, 201 441.85 -1.53% 6,987.05 -0.61%
Feb 26, 201 448.7 -1.86% 7,029.75 0.85%
Feb 25, 201 457.2 1.68% 6,970.60 -0.69%
Feb 24, 201 449.65 -1.93% 7,018.70 -1.28%
Feb 23, 201 458.5 0.48% 7,109.55 -1.73%
Feb 22, 201 456.3 -1.57% 7,234.55 0.33%
Feb 19, 201 463.6 -3.75% 7,210.75 0.26%
Feb 18, 201 481.65 -2.29% 7,191.75 1.17%
Feb 17, 201 492.95 0.64% 7,108.45 0.85%
Feb 16, 201 489.8 -4.05% 7,048.25 -1.60%
Feb 15, 201 510.5 1.90% 7,162.95 2.61%
Feb 12, 201 501 0.00% 6,980.95 0.07%
Feb 11, 201 501 -7.49% 6,976.35 -3.32%
Feb 10, 201 541.55 -5.60% 7,215.70 -1.13%
Feb 09, 201 573.65 -1.32% 7,298.20 -1.21%
Feb 08, 201 581.35 2.74% 7,387.25 -1.36%
Feb 05, 201 565.85 -0.69% 7,489.10 1.15%
Feb 04, 201 569.8 -0.24% 7,404.00 0.57%
Feb 03, 201 571.15 -0.20% 7,361.80 -1.26%
Feb 02, 201 572.3 0.03% 7,455.55 -1.33%
Feb 01, 201 572.15 -4.51% 7,555.95 -0.10%
Jan 29, 2016 599.15 6.70% 7,563.55 1.87%
Jan 28, 2016 561.55 1.66% 7,424.65 -0.18%
Jan 27, 2016 552.4 1.27% 7,437.75 0.02%
Jan 25, 2016 545.45 -0.58% 7,436.15 0.18%
Jan 22, 2016 548.65 -2.61% 7,422.45 2.00%
Jan 21, 2016 563.35 1.73% 7,276.80 -0.44%
Jan 20, 2016 553.75 -1.83% 7,309.30 -1.69%
Jan 19, 2016 564.05 4.85% 7,435.10 1.14%
Jan 18, 2016 537.95 1.98% 7,351.00 -1.17%
Jan 15, 2016 527.5 -2.95% 7,437.80 -1.31%
Jan 14, 2016 543.55 -1.46% 7,536.80 -0.34%
Jan 13, 2016 551.6 -5.73% 7,562.40 0.69%
Jan 12, 2016 585.1 1.03% 7,510.30 -0.71%
Jan 11, 2016 579.15 5.54% 7,563.85 -0.49%
Jan 08, 2016 548.75 1.27% 7,601.35 0.44%
Jan 07, 2016 541.85 -4.24% 7,568.30 -2.23%
Jan 06, 2016 565.85 -2.33% 7,741.00 -0.56%
Jan 05, 2016 579.35 -0.88% 7,784.65 -0.09%
Jan 04, 2016 584.5 -5.32% 7,791.30 -2.16%
Jan 01, 2016 617.35 -3.64% 7,963.20 0.21%
Dec 31, 201 640.7 -2.36% 7,946.35 0.63%
Dec 30, 201 656.2 0.76% 7,896.25 -0.41%
Dec 29, 201 651.25 5.83% 7,928.95 0.05%
Dec 28, 201 615.4 4.96% 7,925.15 0.82%
Dec 24, 201 586.3 19.87% 7,861.05 -0.06%
Dec 23, 201 489.1 2.50% 7,865.95 1.03%
Dec 22, 201 477.15 1.67% 7,786.10 -0.62%
Dec 21, 201 469.3 3.29% 7,834.45 0.93%
Dec 18, 201 454.35 -1.14% 7,761.95 -1.05%
Dec 17, 201 459.6 2.62% 7,844.35 1.21%
Dec 16, 201 447.85 -0.33% 7,750.90 0.65%
Dec 15, 201 449.35 0.09% 7,700.90 0.66%
Dec 14, 201 448.95 1.06% 7,650.05 0.52%
Dec 11, 201 444.25 0.15% 7,610.45 -0.95%
Dec 10, 201 443.6 -3.21% 7,683.30 0.93%
Dec 09, 201 458.3 -2.81% 7,612.50 -1.16%
Dec 08, 201 471.55 0.07% 7,701.70 -0.82%
Dec 07, 201 471.2 -0.43% 7,765.40 -0.21%
Dec 04, 201 473.25 3.18% 7,781.90 -1.05%
Dec 03, 201 458.65 1.12% 7,864.15 -0.85%
Dec 02, 201 453.55 -0.30% 7,931.35 -0.30%
Dec 01, 201 454.9 -1.11% 7,954.90 0.25%
Nov 30, 201 460 0.19% 7,935.25 -0.09%
Nov 27, 201 459.15 0.46% 7,942.70 0.75%
Nov 26, 201 457.05 1.70% 7,883.80 0.67%
Nov 24, 201 449.4 2.31% 7,831.60 -0.22%
Nov 23, 201 439.25 -3.40% 7,849.25 -0.09%
Nov 20, 201 454.7 3.27% 7,856.55 0.18%
Nov 19, 201 440.3 -0.43% 7,842.75 1.43%
Nov 18, 201 442.2 -0.82% 7,731.80 -1.35%
Nov 17, 201 445.85 -3.15% 7,837.55 0.40%
Nov 16, 201 460.35 -1.53% 7,806.60 0.57%
Nov 13, 201 467.5 3.34% 7,762.25 -0.80%
Nov 11, 201 452.4 2.91% 7,825.00 0.54%
Nov 10, 201 439.6 -2.39% 7,783.35 -1.67%
Nov 09, 201 450.35 1.10% 7,915.20 -0.49%
Nov 06, 201 445.45 -5.03% 7,954.30 -0.01%
Nov 05, 201 469.05 -3.03% 7,955.45 -1.05%
Nov 04, 201 483.7 2.55% 8,040.20 -0.25%
Nov 03, 201 471.65 0.15% 8,060.70 0.12%
Nov 02, 201 470.95 -2.94% 8,050.80 -0.19%
Oct 30, 201 485.2 -2.62% 8,065.80 -0.57%
Oct 29, 201 498.25 1.95% 8,111.75 -0.73%
Oct 28, 201 488.7 0.28% 8,171.20 -0.75%
Oct 27, 201 487.35 0.27% 8,232.90 -0.33%
Oct 26, 201 486.05 -2.79% 8,260.55 -0.42%
Oct 23, 201 500 2.65% 8,295.45 0.53%
Oct 21, 201 487.1 0.89% 8,251.70 -0.12%
Oct 20, 201 482.8 -1.10% 8,261.65 -0.16%
Oct 19, 201 488.15 -1.45% 8,275.05 0.45%
Oct 16, 201 495.35 -2.85% 8,238.15 0.72%
Oct 15, 201 509.9 2.09% 8,179.50 0.88%
Oct 14, 201 499.45 0.01% 8,107.90 -0.29%
Oct 13, 201 499.4 -0.49% 8,131.70 -0.15%
Oct 12, 201 501.85 0.63% 8,143.60 -0.56%
Oct 09, 201 498.7 -0.21% 8,189.70 0.74%
Oct 08, 201 499.75 -0.03% 8,129.35 -0.59%
Oct 07, 201 499.9 0.91% 8,177.40 0.30%
Oct 06, 201 495.4 -1.58% 8,152.90 0.41%
Oct 05, 201 503.35 2.85% 8,119.30 2.12%
Oct 01, 201 489.4 -1.93% 7,950.90 0.03%
Sep 30, 201 499.05 -4.65% 7,948.90 1.35%
Sep 29, 201 523.4 3.49% 7,843.30 0.61%
Sep 28, 201 505.75 -2.67% 7,795.70 -0.93%
Sep 24, 201 519.65 2.38% 7,868.50 0.29%
Sep 23, 201 507.55 2.88% 7,845.95 0.43%
Sep 22, 201 493.35 -1.33% 7,812.00 -2.07%
Sep 21, 201 500 2.68% 7,977.10 -0.06%
Sep 18, 201 486.95 -1.15% 7,981.90 1.05%
Sep 16, 201 492.6 2.41% 7,899.15 0.89%
Sep 15, 201 481 -4.28% 7,829.10 -0.55%
Sep 14, 201 502.5 6.32% 7,872.25 1.06%
Sep 11, 201 472.65 0.05% 7,789.30 0.02%
Sep 10, 201 472.4 -0.76% 7,788.10 -0.39%
Sep 09, 201 476 -0.06% 7,818.60 1.70%
Sep 08, 201 476.3 3.01% 7,688.25 1.71%
Sep 07, 201 462.4 -2.70% 7,558.80 -1.26%
Sep 04, 201 475.25 -0.18% 7,655.05 -2.15%
Sep 03, 201 476.1 -0.32% 7,823.00 1.37%
Sep 02, 201 477.65 -3.02% 7,717.00 -0.88%
Sep 01, 201 492.5 1.80% 7,785.85 -2.33%
Aug 31, 201 483.8 -1.24% 7,971.30 -0.38%
Aug 28, 201 489.85 -2.54% 8,001.95 0.67%
Aug 27, 201 502.6 6.24% 7,948.95 2.02%
Aug 26, 201 473.1 -0.35% 7,791.85 -1.13%
Aug 25, 201 474.75 -3.99% 7,880.70 0.92%
Aug 24, 201 494.5 -5.80% 7,809.00 -5.92%
Aug 21, 201 524.95 -1.97% 8,299.95 -0.87%
Aug 20, 201 535.5 -1.99% 8,372.75 -1.44%
Aug 19, 201 546.4 1.38% 8,495.15 0.34%
Aug 18, 201 538.95 0.73% 8,466.55 -0.13%
Aug 17, 201 535.05 1.09% 8,477.30 -0.48%
Aug 14, 201 529.3 2.06% 8,518.55 1.95%
Aug 13, 201 518.6 -0.14% 8,355.85 0.08%
Aug 12, 201 519.35 -1.49% 8,349.45 -1.33%
Aug 11, 201 527.2 -2.52% 8,462.35 -0.74%
Aug 10, 201 540.85 -3.14% 8,525.60 -0.46%
Aug 07, 201 558.4 -2.16% 8,564.60 -0.28%
Aug 06, 201 570.75 0.11% 8,588.65 0.24%
Aug 05, 201 570.1 1.24% 8,567.95 0.60%
Aug 04, 201 563.1 3.28% 8,516.90 -0.31%
Aug 03, 201 545.2 5.20% 8,543.05 0.12%
Jul 31, 2015 518.25 1.47% 8,532.85 1.32%
Jul 30, 2015 510.75 -2.51% 8,421.80 0.56%
Jul 29, 2015 523.9 -1.55% 8,375.05 0.46%
Jul 28, 2015 532.15 -0.54% 8,337.00 -0.29%
Jul 27, 2015 535.05 0.52% 8,361.00 -1.88%
Jul 24, 2015 532.3 -3.02% 8,521.55 -0.79%
Jul 23, 2015 548.9 1.85% 8,589.80 -0.51%
Jul 22, 2015 538.95 1.81% 8,633.50 1.22%
Jul 21, 2015 529.35 -4.76% 8,529.45 -0.86%
Jul 20, 2015 555.8 0.49% 8,603.45 -0.07%
Jul 17, 2015 553.1 -0.44% 8,609.85 0.02%
Jul 16, 2015 555.55 3.25% 8,608.05 0.99%
Jul 15, 2015 538.05 10.52% 8,523.80 0.82%
Jul 14, 2015 486.85 2.71% 8,454.10 -0.07%
Jul 13, 2015 474 0.18% 8,459.65 1.19%
Jul 10, 2015 473.15 1.00% 8,360.55 0.38%
Jul 09, 2015 468.45 0.70% 8,328.55 -0.41%
Jul 08, 2015 465.2 -4.91% 8,363.05 -1.74%
Jul 07, 2015 489.2 -1.14% 8,510.80 -0.13%
Jul 06, 2015 494.85 -1.11% 8,522.15 0.44%
Jul 03, 2015 500.4 2.23% 8,484.90 0.47%
Jul 02, 2015 489.5 1.37% 8,444.90 -0.10%
Jul 01, 2015 482.9 -2.13% 8,453.05 1.01%
Jun 30, 201 493.4 5.90% 8,368.50 0.60%
Jun 29, 201 465.9 -1.68% 8,318.40 -0.75%
Jun 26, 201 473.85 -0.95% 8,381.10 -0.20%
Jun 25, 201 478.4 0.65% 8,398.00 0.44%
Jun 24, 201 475.3 4.42% 8,360.85 -0.25%
Jun 23, 201 455.2 0.31% 8,381.55 0.34%
Jun 22, 201 453.8 -0.99% 8,353.10 1.56%
Jun 19, 201 458.35 -2.61% 8,224.95 0.62%
Jun 18, 201 470.65 0.14% 8,174.60 1.03%
Jun 17, 201 470 -1.62% 8,091.55 0.55%
Jun 16, 201 477.75 -0.05% 8,047.30 0.42%
Jun 15, 201 478 1.67% 8,013.90 0.39%
Jun 12, 201 470.15 -0.11% 7,982.90 0.22%
Jun 11, 201 470.65 -0.33% 7,965.35 -1.96%
Jun 10, 201 472.2 -1.60% 8,124.45 1.27%
Jun 09, 201 479.9 -1.07% 8,022.40 -0.27%
Jun 08, 201 485.1 2.36% 8,044.15 -0.87%
Jun 05, 201 473.9 -1.30% 8,114.70 -0.20%
Jun 04, 201 480.15 2.08% 8,130.65 -0.05%
Jun 03, 201 470.35 0.46% 8,135.10 -1.23%
Jun 02, 201 468.2 -5.65% 8,236.45 -2.34%
Jun 01, 201 496.25 -0.57% 8,433.40 0.00%
May 29, 201 499.1 -0.57% 8,433.65 1.38%
May 28, 201 501.95 -2.68% 8,319.00 -0.19%
May 27, 201 515.75 -1.76% 8,334.60 -0.06%
May 26, 201 525 0.63% 8,339.35 -0.37%
May 25, 201 521.7 0.00% 8,370.25 -1.05%
May 22, 201 521.7 0.33% 8,458.95 0.45%
May 21, 201 520 -1.47% 8,421.00 -0.03%
May 20, 201 527.75 0.70% 8,423.25 0.69%
May 19, 201 524.1 -0.04% 8,365.65 -0.10%
May 18, 201 524.3 -0.47% 8,373.65 1.35%
May 15, 201 526.75 -2.37% 8,262.35 0.46%
May 14, 201 539.55 0.90% 8,224.20 -0.14%
May 13, 201 534.75 -0.03% 8,235.45 1.34%
May 12, 201 534.9 1.22% 8,126.95 -2.38%
May 11, 201 528.45 2.78% 8,325.25 1.63%
May 08, 201 514.15 0.76% 8,191.50 1.67%
May 07, 201 510.25 -4.12% 8,057.30 -0.49%
May 06, 201 532.2 -2.40% 8,097.00 -2.74%
May 05, 201 545.3 -1.10% 8,324.80 -0.09%
May 04, 201 551.35 -0.20% 8,331.95 1.84%
Apr 30, 201 552.45 3.14% 8,181.50 -0.71%
Apr 29, 201 535.65 2.04% 8,239.75 -0.55%
Apr 28, 201 524.95 0.43% 8,285.60 0.87%
Apr 27, 201 522.7 -4.42% 8,213.80 -1.10%
Apr 24, 201 546.9 -2.69% 8,305.25 -1.11%
Apr 23, 201 562 -1.45% 8,398.30 -0.37%
Apr 22, 201 570.25 1.88% 8,429.70 0.62%
Apr 21, 201 559.7 -2.97% 8,377.75 -0.83%
Apr 20, 201 576.85 2.97% 8,448.10 -1.83%
Apr 17, 201 560.2 -1.27% 8,606.00 -1.16%
Apr 16, 201 567.4 0.66% 8,706.70 -0.50%
Apr 15, 201 563.7 -0.23% 8,750.20 -0.95%
Apr 13, 201 565 0.87% 8,834.00 0.61%
Apr 10, 201 560.15 -0.23% 8,780.35 0.02%
Apr 09, 201 561.45 1.71% 8,778.30 0.73%
Apr 08, 201 552 1.36% 8,714.40 0.62%
Apr 07, 201 544.6 -3.18% 8,660.30 0.00%
Apr 06, 201 562.5 0.27% 8,659.90 0.86%
Apr 01, 201 561 -1.22% 8,586.25 1.12%
Mar 31, 201 567.95 5.73% 8,491.00 -0.02%
Mar 30, 201 537.15 1.78% 8,492.30 1.81%
Mar 27, 201 527.75 0.05% 8,341.40 -0.01%
Mar 26, 201 527.5 0.48% 8,342.15 -2.21%
Mar 25, 201 525 -1.76% 8,530.80 -0.14%
Mar 24, 201 534.4 1.61% 8,542.95 -0.09%
Mar 23, 201 525.95 -0.89% 8,550.90 -0.23%
Mar 20, 201 530.65 0.10% 8,570.90 -0.74%
Mar 19, 201 530.1 -0.99% 8,634.65 -0.59%
Mar 18, 201 535.4 -1.95% 8,685.90 -0.43%
Mar 17, 201 546.05 0.72% 8,723.30 1.04%
Mar 16, 201 542.15 0.56% 8,633.15 -0.17%
Mar 13, 201 539.15 -2.89% 8,647.75 -1.46%
Mar 12, 201 555.2 0.19% 8,776.00 0.87%
Mar 11, 201 554.15 0.53% 8,699.95 -0.14%
Mar 10, 201 551.25 -0.01% 8,712.05 -0.51%
Mar 09, 201 551.3 -3.17% 8,756.75 -2.03%
Mar 05, 201 569.35 2.52% 8,937.75 0.17%
Mar 04, 201 555.35 -1.25% 8,922.65 -0.82%
Mar 03, 201 562.4 -2.00% 8,996.25 0.44%
Mar 02, 201 573.9 -0.85% 8,956.75 0.62%
Feb 27, 201 578.8 1.02% 8,844.60 1.85%
Feb 26, 201 572.95 -4.97% 8,683.85 -0.95%
Feb 25, 201 602.9 -2.56% 8,767.25 0.06%
Feb 24, 201 618.75 -3.73% 8,762.10 0.08%
Feb 23, 201 642.7 10.39% 8,754.95 -0.89%
Feb 20, 201 582.2 0.00% 8,833.60 -0.69%
Feb 19, 201 582.2 4.66% 8,895.30 0.30%
Feb 18, 201 556.3 1.63% 8,869.10 0.68%
Feb 16, 201 547.4 0.04% 8,809.35 0.04%
Feb 13, 201 547.2 -0.60% 8,805.50 1.08%
Feb 12, 201 550.5 0.04% 8,711.55 0.98%
Feb 11, 201 550.3 5.83% 8,627.40 0.72%
Feb 10, 201 520 0.36% 8,565.55 0.46%
Feb 09, 201 518.15 -1.60% 8,526.35 -1.56%
Feb 06, 201 526.6 0.28% 8,661.05 -0.58%
Feb 05, 201 525.15 -0.07% 8,711.70 -0.14%
Feb 04, 201 525.5 -0.78% 8,723.70 -0.38%
Feb 03, 201 529.65 -0.86% 8,756.55 -0.46%
Feb 02, 201 534.25 1.72% 8,797.40 -0.13%
Jan 30, 2015 525.2 -1.85% 8,808.90 -1.60%
Jan 29, 2015 535.1 1.45% 8,952.35 0.43%
Jan 28, 2015 527.45 1.05% 8,914.30 0.04%
Jan 27, 2015 521.95 -2.62% 8,910.50 0.85%
Jan 23, 2015 536 1.94% 8,835.60 0.85%
Jan 22, 2015 525.8 5.76% 8,761.40 0.37%
Jan 21, 2015 497.15 -0.91% 8,729.50 0.39%
Jan 20, 2015 501.7 -0.92% 8,695.60 1.69%
Jan 19, 2015 506.35 -6.21% 8,550.70 0.43%
Jan 16, 2015 539.9 0.97% 8,513.80 0.23%
Jan 15, 2015 534.7 4.60% 8,494.15 2.62%
Jan 14, 2015 511.2 -2.47% 8,277.55 -0.26%
Jan 13, 2015 524.15 -0.07% 8,299.40 -0.28%
Jan 12, 2015 524.5 -0.40% 8,323.00 0.46%
Jan 09, 2015 526.6 -0.43% 8,284.50 0.61%
Jan 08, 2015 528.85 -0.63% 8,234.60 1.64%
Jan 07, 2015 532.2 -1.09% 8,102.10 -0.31%
Jan 06, 2015 538.05 -2.51% 8,127.35 -3.00%
Jan 05, 2015 551.9 2.87% 8,378.40 -0.20%
Jan 02, 2015 536.5 -0.57% 8,395.45 1.35%
Jan 01, 2015 539.55 0.69% 8,284.00 0.02%
Sales EBITDA
2018A 2019 2020 2021 2018A
V-Mart 122237 152619 185478 221610 V-Mart 13278
Avenue Super 150332 197981 253821 319320 Avenue Super 13528
Future Retail 184780 208258 239789 276224 Future Retail 8323

BV Cash No. of Shares

2018A 2019 2020 2021 2018A
V-Mart 195.88 V-Mart 18
Avenue Super 674 Avenue Super 624
Future Retail 1436 Future Retail 503

Share Price EV
2018A 2019 2020 2021 2018A
V-Mart 1899.75 V-Mart 34286.1639
Avenue Super 1324.8 Avenue Super 828572.647
Future Retail 550.8 Future Retail 277612.126

Trailing Leading Trailing

P/E P/S PEG P/E P/S PEG EV/EBITDA
V-Mart 44.39 0.28 202.35 37.32 0.23 170.15 2.58
Avenue Super 103.82 5.50 363.71 80.29 4.18 281.27 61.25
Future Retail 2394.78 1.50 16698.80 33.38 1.33 232.77 33.35

Mean 847.66 2.43 5754.96 50.33 1.91 228.06 32.40

Median 103.82 1.50 363.71 37.32 1.33 232.77 33.35

Price Valuation Price Band

Minimum Maximum Weights Minimum Maximum
Trailing P/E 3554.95 5332.42 5% 3651.0668 5476.6002
Trailing P/S 8081.58 12122.36 2%
Trailing PEG 2731.67 4097.51 7%
Leading P/E 1519.80 2279.70 7%
Leading P/S 8952.71 13429.07 2%
Leading PEG 2079.10 3118.65 7%

Trailing EV/Sa 19552.94 29329.42 7%

Trailing EV/E 8111.52 12167.28 5%
Leading EV/Sa 12913.13 19369.69 5%
Leading EV/E 8985.16 13477.75 3%

DCF 104.00 156.00 50%

EV Equity Value Stock Price

Trailing EV/E 442899.24 443050.23 24441.18
Trailing EV/Sa 183647.98 183798.97 10139.40
Leading EV/E 292447.63 292598.62 16141.41
Leading EV/Sa 203443.89 203594.88 11231.46
 MV Debt
2019 2020 2021 2018A 2019 2020
11211 12808 14564 V-Mart 44.89
17411 22712 28372 Avenue Super 2460
10642 13173 15986 Future Retail 2233

EPS
2019 2020 2021 2018A 2019 2020
V-Mart 43 51 65
Avenue Super 13 17 22
Future Retail 0.23 17 20

Sales Growth
2019 2020 2021 2018A 2019 2020
V-Mart 22%
Avenue Super 29%
Future Retail 14%

Trailing Leading
EV/Sales EV/EBITDA EV/Sales
0.28 3.06 0.22
5.51 47.59 4.19
1.50 26.09 1.33

2.43 25.58 1.91

1.50 26.09 1.33
2021

2021
75
27
22

2021