Name Dipty Narnoli

Roll No 2211092
Section D
Company Bata India
Sector Personal Care

For Market Risk Premium, I have taken 5 year weekly returns

Because of the high volatality and uncertainty in the market it is better to use weekly return as compare to mont

For risk free rate , I have used 10 year Government of India Bond, as it is most stable measure to judge the risk free

All the data has been taken from Bloomberg Portal as on 12/12/2022
ekly return as compare to monthly returns. We see various fluctuations in the bank rates so weekly returns can give us a closer picture of t

e measure to judge the risk free rate

an give us a closer picture of the market.
Data collected from Bloomberg Lab as on 12/12/2022
Date Marico Gillette Colgate Dabur Emami Bata ABFRL Godrej
12/12/2022 532.25 5089.9 1650.1 602.45 444.9 1670.3 314.65 895.35
12/11/2022 523.75 5111.95 1656.95 598.75 440.35 1679.05 313.45 923.6
12/4/2022 503.85 5174.1 1617.9 591.15 459.5 1735.25 317.2 881.65
11/27/2022 486.25 5055.3 1580 556.55 433.7 1710.3 310.6 859.35
11/20/2022 486.1 5076.65 1582.85 548.5 428.4 1677.6 305.5 838.9
11/13/2022 499.15 5176.4 1585.85 553.1 464.95 1749.85 318.9 819
11/6/2022 539.2 5135 1582.95 557.5 482.95 1811.6 329.15 829.15
10/30/2022 518.95 5129.6 1624.5 551.05 465.8 1813.35 343.3 829.85
10/23/2022 519.15 5168.9 1586.85 537.95 479.1 1812.15 331.1 820.25
10/16/2022 511.5 5112.1 1552.75 531.35 467.65 1785.35 327.7 833.4
10/9/2022 521.3 5172.75 1581.2 540.15 487.75 1784.65 340.2 829.85
10/2/2022 537.85 5174 1629.4 572.95 504.3 1821.5 349.1 910.45
9/25/2022 542.95 5295.65 1578.1 568.55 495.65 1854.35 335.15 890.45
9/18/2022 508.65 5421.45 1563.25 546.4 486.55 1840.2 326.7 890.15
9/11/2022 521.7 5435.3 1634.85 574.9 503.8 1899.2 324.95 938
9/4/2022 523.55 5440.95 1675.6 570.7 492.1 1908.45 307.45 915.65
8/28/2022 515.6 5433.7 1571.25 572 487.1 1870.4 305.2 897.8
8/21/2022 515.95 5317.95 1567.2 587.2 486.35 1916.85 284 905.9
8/14/2022 510.25 5192.35 1562.1 581.6 457.45 1911.7 289.9 864.8
8/7/2022 519.7 5111.55 1614.1 579.15 459 1901.5 277.9 873.1
7/31/2022 518 5201.3 1586.55 584.1 449.85 1961.65 268.65 853.75
7/24/2022 531.2 5514.4 1605.9 576.3 469.15 1825.9 270 883.35
7/17/2022 506.5 5078.45 1570 548.35 472.05 1812.5 254.65 874.2
7/10/2022 503.75 5046.35 1566.7 543.9 464.95 1791.85 253.4 850.25
7/3/2022 491.2 5037.15 1515.4 511.25 426.25 1701.6 242.55 781.5
6/26/2022 482.2 4980 1513.75 509.75 401.25 1739.45 239.75 794.55
6/19/2022 473.4 4905.7 1478.8 484.6 404.1 1636.6 230.15 725.3
6/12/2022 492.55 4954.15 1517.1 502.25 422 1736.95 259.05 749.95
6/5/2022 513.45 4896.5 1562.8 513.95 429.45 1839.9 271 763.35
5/29/2022 526.1 4863.65 1592.3 497.7 409.7 1802.5 259.7 784.1
5/22/2022 528.55 4882.5 1586.9 503.35 424.3 1752.95 271.25 758.4
5/15/2022 500.05 4855.7 1602.45 500.8 427.7 1679.3 264.2 797.2
5/8/2022 503.65 5053.95 1581.1 510.8 474.8 1856.8 270.35 756.1
5/1/2022 521.7 5265.2 1654.55 556.7 491.75 1948.65 285.5 782.4
4/24/2022 523.2 5173.6 1602.35 559.85 474.45 1913 285.05 797.05
4/17/2022 519.7 5177.45 1530.65 555.9 465.55 1960.55 294.2 786.35
4/10/2022 517.8 5203.1 1564.65 556.95 462.55 1967.5 308.4 811.65
4/3/2022 518.25 5014.6 1549.6 542.45 455.2 1998.8 300 753
3/27/2022 478.1 4911.85 1518.65 519.8 449.45 1934.7 293.85 684.85
3/20/2022 524.1 4870 1533.75 560.25 481.8 1941.4 285.25 746.5
3/13/2022 507.55 5037.95 1498.5 547.55 483.95 1807.8 279.35 709.45
3/6/2022 501.05 5091.9 1439.3 539.05 478.85 1722.5 264.35 722.05
2/27/2022 494.85 5151.15 1409.75 544.85 491.45 1823.7 265.2 778.35
2/20/2022 504.75 5103.1 1410.45 547.8 502.1 1920.5 272.35 825.4
2/13/2022 499.3 5085.7 1455.5 560.85 497.95 1859.45 287.1 825
 2/6/2022 510.55 5117.45 1455.1 569 502.65 1942.25 295.5 912.35
1/30/2022 471.5 5260.4 1401.5 533.95 490.15 2072.75 287.75 880.95
1/23/2022 477.85 5201.45 1444.9 551.55 472.5 2028.6 302.9 891.2
1/16/2022 499.55 5207.6 1463.6 575.8 500 2000.95 308 918.75
1/9/2022 504.25 5301.15 1469.9 587.5 515.85 1869.5 292.05 957.55
1/2/2022 512.65 5261.25 1481.3 580.05 519 1871.65 272.25 968.35
12/26/2021 505.6 5381.45 1457.65 563.7 523.85 1825.65 272.7 966.25
12/19/2021 500.35 5351.3 1428.9 564.75 542.85 1851.65 269.4 899
12/12/2021 526.35 5514.8 1438.35 577.8 533.2 2033.3 271.65 943
12/5/2021 531.75 5390.15 1450.05 581.35 551.2 1895.4 264.5 913.1
11/28/2021 543.55 5481.3 1459.2 602 530.8 1919.75 259.55 897.45
11/21/2021 541.8 5557.7 1476.9 608.75 516.1 2144.35 284.65 919.55
11/14/2021 546.8 5702.45 1522.9 602.45 556.55 2156.75 298.2 919.6
11/7/2021 557.85 5764.7 1521.9 612.55 563.75 2043 289.8 971.7
10/31/2021 568.45 5641.35 1542.6 585.85 531.25 1979.45 263 956.65
10/24/2021 562.75 5691.35 1563.65 590.75 542.8 2022.15 252.75 960.8
10/17/2021 579.3 5832.85 1681.2 615.2 550.25 2118.15 264.25 1038.7
10/10/2021 563.8 5833.9 1687.65 607 551.8 1963.85 256.65 1019.3
10/3/2021 549.55 5869.15 1687.8 617.95 569.95 1834.7 244.25 1020.35
9/26/2021 557.35 5962.4 1690.85 651.9 585.3 1768.25 223.85 1041.65
9/19/2021 560.1 5945.5 1732.55 653.95 580.4 1784.55 212.1 1090.6
9/12/2021 575 6098.85 1735.5 638.3 595.85 1737.75 214.4 1109.25
9/5/2021 560.8 5823.35 1724.5 641.25 605.65 1772.5 219.4 1119.35
8/29/2021 524.95 5825.25 1655.6 608.75 596.55 1722.95 202.35 1054.05
8/22/2021 537.9 5993.05 1677.05 611.7 586.2 1742.6 200.05 1033.15
8/15/2021 515.3 5927.4 1642 588.3 562.95 1705.05 206.6 983.25
8/8/2021 524.35 5883.4 1643.2 585.2 566.05 1671.4 212.25 972.25
8/1/2021 546.7 5994.3 1704.4 600.7 558.85 1619.2 224.25 987.8
7/25/2021 533.95 6081.05 1795.05 590.15 549.95 1598.55 218.4 980.15
7/18/2021 524.7 6020.45 1745.6 580.3 558.65 1618.7 223.55 951.1
7/11/2021 531.95 5617.65 1724 595.6 565.5 1571 213 965.65
7/4/2021 519.85 5657.9 1689.55 590.45 563.6 1589.15 214.85 891.25
6/27/2021 511.65 5709.55 1676.95 564.45 539.95 1629.95 221.5 870.55
6/20/2021 521.15 5599.15 1689.85 577.1 542.7 1644.05 201.6 892.95
6/13/2021 492.25 5847 1701.15 565.2 543.1 1633.15 207.9 899.55
6/6/2021 486.9 5658.45 1696.65 544.05 538.6 1558.95 204 852.55
5/30/2021 471.05 5607.75 1711.15 530.4 503.35 1545.1 191.05 844.7
5/23/2021 459.7 5480.1 1633.05 536.75 503.9 1484.65 188.5 818.45
5/16/2021 474.55 5501.85 1566.95 535 499.75 1386.9 181.9 851.8
5/9/2021 473.85 5596.6 1511.35 534.6 483.75 1351.35 176.05 702.1
5/2/2021 411.45 5492.8 1481.9 538.05 491.65 1369.55 175 691.75
4/25/2021 411.6 5419 1514.1 559.95 505.25 1303.05 173.5 698.7
4/18/2021 423.95 5505.3 1570.85 575 543.55 1323.55 173.75 731.9
4/11/2021 420.6 5496.45 1601.15 560.5 516.8 1391.2 189.7 739.1
4/4/2021 407.25 5689.75 1562.95 538.65 488.05 1425.05 198.95 726.3
3/28/2021 401.85 5638.4 1539.05 529.8 470.85 1411.95 204.05 710.25
3/21/2021 394.9 5462.55 1578.85 524.8 471.75 1489.8 206.15 672.5
 3/14/2021 393.9 5668.95 1621.95 523.45 487.35 1505.7 218.65 686.4
3/7/2021 401.55 5610.35 1633.9 524.4 472 1527.35 216.95 691.3
2/28/2021 397.55 5531.1 1581.2 503.1 455.2 1438.2 183.6 686.4
2/21/2021 424.85 5582.4 1554.8 513.45 473.9 1499 166 709.7
2/14/2021 411.65 5671.55 1591.05 534 479.25 1527.45 166.45 754.3
2/7/2021 408.2 5659.15 1589.75 521.75 502.7 1548.2 166.75 749.15
1/31/2021 415.6 5621 1603.3 514.55 483.05 1501.3 150.1 744.65
1/24/2021 418.75 5683.25 1519.8 532.95 480.85 1567.85 171.55 790.05
1/17/2021 416.95 5744.6 1562.2 540.75 475.85 1607 176.25 780.1
1/10/2021 424.7 5875.3 1614.75 540.1 456.7 1649.15 166.45 750.35
1/3/2021 406.1 5756.75 1578.45 534.2 423.7 1573.9 166.5 738.95
12/27/2020 401.3 5823.9 1568.85 514.55 428.25 1567.85 164.1 721
12/20/2020 409.3 5797.35 1600.2 509.35 420.7 1583.85 160.25 720.2
12/13/2020 414.95 5909.65 1574.3 513.8 427.3 1559.25 159.25 726.6
12/6/2020 395.05 5764.5 1540.8 502.3 418.1 1563.85 159.75 710
11/29/2020 367.7 5812.8 1513.7 499.8 440.35 1572.9 162.65 699.75
11/22/2020 374.4 5770.1 1534.1 508.4 396.2 1476.9 159.6 699
11/15/2020 370.75 5636.7 1512.25 517.15 382.2 1355.4 157.85 685.7
11/8/2020 380.5 5386.95 1507.2 527.2 370.95 1339.75 153.1 669.55
11/1/2020 356.65 5286.45 1516.7 511.45 361.95 1312 153.3 664.8
10/25/2020 358.6 5271.6 1464.65 519.15 360.7 1351.75 164.95 681.25
10/18/2020 362.5 5289.25 1439.3 511.7 347.45 1372.45 137.4 677.85
10/11/2020 369.35 5296.25 1462.85 519.1 343.35 1352.95 128.7 719.85
10/4/2020 361.9 5381.2 1440 513.8 350.35 1342.35 132.6 734.05
9/27/2020 353.5 5393.65 1415.7 492.6 351.9 1303 128.2 702.1
9/20/2020 362.5 5557.65 1372.65 508.45 370.15 1334.7 133.15 713.75
9/13/2020 366.7 5576.4 1418.65 508.25 383.5 1264.6 131.55 685.65
9/6/2020 373.85 5510.45 1362.05 483.8 370.3 1349.35 136.8 655.75
8/30/2020 374.3 5629.7 1390.2 489.1 353.8 1340.75 143.65 670.95
8/23/2020 376.2 5350.7 1410.65 491.95 357.2 1306.35 146.45 683.5
8/16/2020 366.3 5050.65 1411.15 497.1 327.45 1234.5 129.25 684.6
8/9/2020 370 4962.35 1456.95 512.3 257.3 1257.9 120.95 689.1
8/2/2020 363.45 5017.55 1423.3 513.55 239.85 1268.05 124.7 691.85
7/26/2020 357.1 5067.35 1384.2 471.5 244.1 1289.95 128.05 680
7/19/2020 355.1 5074.95 1426 490.75 243.6 1303.1 115.15 700.55
7/12/2020 343.6 5093.2 1392.2 474.15 231.9 1270.95 121.15 697.25
7/5/2020 358.5 5144 1382.65 467.05 229.9 1298.65 120.6 717.3
6/28/2020 344.4 4985.35 1391.25 460.35 220.95 1325.6 127.45 685.45
6/21/2020 331.9 4824.45 1356.7 443.05 201.7 1343.55 131.2 650.5
6/14/2020 332.8 4950.1 1354.45 455.65 203.1 1366.35 137.36 606.8
6/7/2020 326.4 4981.55 1360.05 462.85 197.25 1414.25 136.87 649.9
5/31/2020 343.8 4822.2 1391.5 466.45 194.85 1325.6 118.19 633.8
5/24/2020 316.75 4835.9 1313.35 431.7 209.65 1274.7 109.56 569.2
5/17/2020 316.5 4797.7 1351.8 443.9 190.95 1335 102.61 543.5
5/10/2020 300.25 4917.15 1359.5 446.8 181.65 1293.1 105.32 499.55
5/3/2020 287 5332.85 1459.1 489.3 194.65 1365.15 113.95 543.2
4/26/2020 306.1 5257.6 1483.65 499.05 198.6 1239.55 118.09 534.4
 4/19/2020 300.15 5449.65 1378.3 490.1 216.3 1239.1 140.86 552.75
4/12/2020 296.6 5341.55 1362.55 485.35 230.25 1242.45 147.07 595.1
4/5/2020 261.15 5037.05 1249.9 427.8 181.95 1190.75 143.86 531.45
3/29/2020 253.15 5235.05 1159.1 423 156.4 1226 164.71 499.45
3/22/2020 255.9 4954.95 1186.45 444.35 184.2 1233.3 183.69 499.1
3/15/2020 260.65 5397 1200.9 450.6 207.05 1462.95 223.76 548.25
3/8/2020 282.55 5725.15 1320.9 500.55 240.35 1549.3 245.39 638.9
3/1/2020 298.75 5796.2 1285.4 496.1 256.55 1650.65 247.81 560.5
2/23/2020 306.2 5909.4 1343.5 506.15 269.3 1803.7 274.27 631.05
2/16/2020 302.2 6260.65 1340.3 506.1 275.8 1783.25 261.71 626.1
2/9/2020 311.7 6351.75 1370.65 513.65 300.3 1842.45 257.22 646.8
2/2/2020 304.65 6233.8 1306.35 486.4 300.05 1798.95 229.32 664.55
1/26/2020 340.55 6295.55 1514.35 500.5 336.1 1846.8 231.49 749.35
1/19/2020 349.7 6454 1509.95 489.65 351.35 1789.7 232.33 743.7
1/12/2020 338.1 6460.15 1458.35 466.85 303.4 1755.7 230.41 738.25
1/5/2020 334.6 6571.65 1460 455.6 315.5 1740.1 236.47 688.95
12/29/2019 340.8 6605.95 1454.35 459.8 306.6 1714.2 229.47 688.85
12/22/2019 337.5 6609.2 1475.1 459.8 301.65 1692.9 231.39 706.85
12/15/2019 334.1 6667.2 1476.75 460 309.95 1722.4 226.22 674.75
12/8/2019 341.1 6707.25 1480.6 463.8 318.05 1703.35 222.42 664.9
12/1/2019 359.9 6863.45 1474.2 459.1 315.15 1629.05 222.03 725
11/24/2019 357.8 6900.2 1504.5 463.8 313.05 1642.7 216.31 712.7
11/17/2019 356.35 7108.15 1578.9 461.7 313.65 1731.4 211.04 710.65
11/10/2019 370.6 7287.95 1579.65 473.65 324.5 1697.75 201.68 734.5
11/3/2019 370.4 7953.4 1534.25 463.85 327.55 1741.25 207.98 738.05
10/27/2019 391.1 8040.75 1527.9 469.3 331.1 1767.35 205.57 705.7
10/20/2019 391.85 7838.3 1540.8 466.5 351.1 1769.1 206.21 716.9
10/13/2019 383.45 7100.55 1498.65 445.6 302.05 1709.45 202.51 692.35
10/6/2019 378.8 7044.55 1446 425.7 310 1673 205.62 668.55
9/29/2019 391.05 7103.35 1544.85 447.1 320.2 1754.1 202.37 692.25
9/22/2019 380.2 6998.75 1397.2 445.7 324.15 1628.65 198.18 684.75
9/15/2019 382.25 7086 1253.7 452.2 299.5 1565.95 186.59 623.55
9/8/2019 382.5 7102.5 1251.8 441.3 294.75 1541.35 191.38 599.5
9/1/2019 391.1 7299.15 1274.55 448.8 297 1541.85 186.84 608.95
8/25/2019 380.05 7011.75 1191.35 424.4 289.6 1481.6 186.45 600.4
8/18/2019 392.2 7059.3 1198.05 428.05 301.45 1473.55 186.35 622.85
8/11/2019 392.05 7160.1 1229.5 439.05 311.65 1426.35 203.35 653.4
8/4/2019 372.65 7123.9 1181.2 426.5 311.85 1310.25 185.07 611.75
7/28/2019 361.05 7084.1 1160.8 428.15 321.55 1316.55 194.04 619.4
7/21/2019 364.95 7034.25 1173.55 420.2 319.8 1294.7 202.91 627.85
7/14/2019 371 7240.4 1138.9 407.7 310.1 1344 205.82 628.15
7/7/2019 378.8 7381 1178.2 407.3 307.95 1449 205.57 671.85
6/30/2019 370.55 7476.5 1127.7 400.5 299.1 1446.45 212.27 663.1
6/23/2019 369.3 7450.65 1130.55 392.6 289.3 1404.6 207.34 669.4
6/16/2019 369.05 7420.65 1159.95 400.55 331.95 1426.85 207.39 663.15
6/9/2019 373.85 7202.15 1155.8 404.15 341.3 1379.1 215.08 691.5
6/2/2019 371.95 7439.35 1152.35 395.95 348.3 1324.9 207.93 688.05
 5/26/2019 363.15 7030.5 1161.6 399.05 359.7 1339.75 199.7 659.7
5/19/2019 360.45 6919.25 1142.4 370.05 368.7 1374.8 194.73 669.8
5/12/2019 357.15 6922 1131.35 369.8 367.35 1349.65 207.34 644.55
5/5/2019 356.05 7498.25 1170.85 380.2 378.75 1441.6 204.04 641.35
4/28/2019 358.9 7585.9 1204.1 397.95 386.5 1446.55 207.29 653.2
4/21/2019 366.1 7650.85 1216.95 404.95 394.2 1421.2 218.04 667.65
4/14/2019 360.1 7291.35 1211.75 407.3 401.45 1408.05 223.41 670.6
4/7/2019 356.75 6743.5 1227.2 400.35 412 1415.6 215.87 670.55
3/31/2019 346.65 6594.95 1258.15 408.8 400 1405.05 217.2 686
3/24/2019 339.65 6486 1263.75 425.05 397.1 1361.65 221.73 699.75
3/17/2019 338.65 6436.5 1272.85 425.45 393.7 1374.2 223.85 701.6
3/10/2019 334.55 6496.85 1251.7 432.2 383.1 1328.95 220.21 708
3/3/2019 334.85 6510 1245.95 445.3 395.6 1280.05 220.26 679.15
2/24/2019 339.65 6513.65 1255.45 435.4 399.65 1313 217.1 667.95
2/17/2019 339.3 6467.4 1233.85 434.3 359.95 1254.75 215.03 663.75
2/10/2019 364.75 6499.95 1291 451.95 383.35 1190.85 208.92 683.5
2/3/2019 376.45 6504.15 1293.45 451.85 414.5 1143.95 205.96 710.65
1/27/2019 369.9 6496.9 1288.3 430 418.95 1124.2 197.54 780.3
1/20/2019 379.35 6493.55 1310.8 424.1 433.5 1155.85 200.34 789.65
1/13/2019 381.45 6499 1319.45 421.65 433.05 1153.8 204.29 778.95
1/6/2019 378.85 6494.15 1310.1 419.25 418.75 1116.5 195.61 803.4
12/30/2018 378.1 6497.7 1320.15 433.25 409.15 1136.8 201.92 810.85
12/23/2018 378.15 6481.3 1327.05 437.75 412.35 1118.7 202.07 802.5
12/16/2018 372.1 6496.25 1311.65 444.05 436.3 1091.3 196.4 827.2
12/9/2018 354.85 6492.7 1234.9 411.45 404.9 1059.9 179 752.1
12/2/2018 356.75 6543.35 1219.65 409.1 437.45 1043.3 178.46 750.35
11/25/2018 354.05 6499.1 1148.4 400.8 434.85 958.4 188.91 717.3
11/18/2018 346.6 6508.4 1147.6 395.65 461.3 1003.95 188.96 723.4
11/11/2018 340.45 6548.35 1104.4 377.2 419.2 1028.25 186.64 694.85
11/4/2018 338.05 6539.65 1108.1 369.45 421.75 1006.65 190.39 714.45
10/28/2018 300.35 6549.55 1106.65 398.25 396.25 908.95 175.11 713.85
10/21/2018 310 6599.3 1099.9 404.45 432.4 894.55 179.3 742.85
10/14/2018 314.95 6541.3 1099.85 407.85 443.8 921.05 183 716.35
10/7/2018 307.6 6542.8 1069.55 420.05 446.85 860.3 178.31 701.2
9/30/2018 333.05 6690.1 1081.45 426.9 494.45 970.3 180.88 768.65
9/23/2018 337.8 6892.75 1109.55 455.7 505.05 973.55 180.29 819.45
9/16/2018 346.4 6819.45 1123.2 468.25 555.7 1040.75 189.31 864.35
9/9/2018 357.45 6834.65 1141.75 468.3 556.3 1056.25 195.66 894.13
9/2/2018 369.45 6622.6 1169 478.75 564.65 1082.4 195.66 968.1
8/26/2018 378.7 6482.25 1169.8 475.1 559.7 1074.6 199.16 930.67
8/19/2018 371.15 6552.25 1142.7 456.2 574.3 1013.75 190.09 897.23
8/12/2018 365 6649.25 1138.35 442.6 578.65 975.8 177.03 862.93
8/5/2018 352.5 6698.8 1122.95 436.9 568.55 938.25 168.51 886.47
7/29/2018 361.15 6695 1102.5 386 566.65 916.3 138 872.27
7/22/2018 351.35 6578.7 1125.05 373 559.05 842.4 133.12 858.03
7/15/2018 354.9 6527.3 1160 376.1 530.65 819.65 134.75 873.1
7/8/2018 347.15 6523.55 1144.5 370 532.7 830.1 136.87 833.33
 7/1/2018 331.65 6420.05 1184.85 391.45 529.15 859.4 136.03 817.13
6/24/2018 333.55 6475.5 1179.95 385.15 524.8 830.6 140.61 777.3
6/17/2018 338.6 6531.9 1219.45 383.85 548.92 779.5 139.53 775.27
6/10/2018 343.65 6549.1 1229.95 382.35 533.1 769.15 137.21 779.03
6/3/2018 324.4 6548.95 1247.1 386.75 518.83 765.5 143.42 774.23
5/27/2018 317.75 6550 1257.4 378.3 522.78 762.85 142.73 749.1
5/20/2018 318.2 6546.2 1222.2 374.55 515.47 752.15 141.6 723.2
5/13/2018 309.95 6548.9 1109 366.45 525.85 788.6 148.45 719.47
5/6/2018 316.85 6576.05 1098.4 370.35 524.05 777.7 142.14 738.13
4/29/2018 321.1 6549.45 1102.35 366.45 557.88 793.15 143.22 743.47
4/22/2018 316.9 6554 1102.2 355.15 572.78 801.9 144.95 746.37
4/15/2018 316.05 6548.4 1097.15 340.45 560.13 770.6 143.62 714.6
4/8/2018 320.65 6559.35 1096.4 342.85 571 772.65 146.43 726.53
4/1/2018 326.05 6557.55 1056.9 328.4 534.42 729.95 148.69 729.1
3/25/2018 325.55 6417.9 1037.2 318.2 530.08 709.05 133.86 729.93
3/18/2018 301.25 6430.65 1044.45 321.25 511 699.6 138.98 704
3/11/2018 308.6 6571.45 1037.65 327.25 542.25 707.75 142.04 715.23
3/4/2018 312.15 6647.7 1056.9 325.2 540.6 723.3 147.81 720.13
2/25/2018 306.65 6646.05 1049.8 330.6 536.1 718.2 148.79 698.8
2/18/2018 306.75 6700.4 1076.55 342.75 541.7 700.25 152.78 687.27
2/11/2018 297.2 6546.1 1100.85 340.55 544.03 714.9 154.16 677.73
2/4/2018 304.5 6449.75 1117.65 344.45 552.42 689.7 154.31 701.07
1/28/2018 307.45 6637 1151 353.75 601.22 706.3 164.61 716.67
1/21/2018 314.1 6682.35 1150.95 363.8 631.13 716.25 165.11 700.63
1/14/2018 312.7 6642.5 1139.6 358.15 643.88 746.1 173.88 660.87
1/7/2018 326.95 6725 1100.7 358.2 663.97 764.8 174.96 660.03
12/31/2017 322.5 6766.9 1100 349.7 665.1 747.3 169.99 666.3
12/24/2017 316.95 6779.95 1091.65 353.55 655.22 750.65 174.52 658.4
12/17/2017 305.95 6859.55 1072.4 342.25 640.9 731.05 166.98 658.4
Date Marico Gillette Colgate Dabur Emami Bata ABFRL Godrej
12/12/2022 1.62% -0.43% -0.41% 0.62% 1.03% -0.52% 0.38% -3.06%
12/11/2022 3.95% -1.20% 2.41% 1.29% -4.17% -3.24% -1.18% 4.76%
12/4/2022 3.62% 2.35% 2.40% 6.22% 5.95% 1.46% 2.12% 2.59%
11/27/2022 0.03% -0.42% -0.18% 1.47% 1.24% 1.95% 1.67% 2.44%
11/20/2022 -2.61% -1.93% -0.19% -0.83% -7.86% -4.13% -4.20% 2.43%
11/13/2022 -7.43% 0.81% 0.18% -0.79% -3.73% -3.41% -3.11% -1.22%
11/6/2022 3.90% 0.11% -2.56% 1.17% 3.68% -0.10% -4.12% -0.08%
10/30/2022 -0.04% -0.76% 2.37% 2.44% -2.78% 0.07% 3.68% 1.17%
10/23/2022 1.50% 1.11% 2.20% 1.24% 2.45% 1.50% 1.04% -1.58%
10/16/2022 -1.88% -1.17% -1.80% -1.63% -4.12% 0.04% -3.67% 0.43%
10/9/2022 -3.08% -0.02% -2.96% -5.72% -3.28% -2.02% -2.55% -8.85%
10/2/2022 -0.94% -2.30% 3.25% 0.77% 1.75% -1.77% 4.16% 2.25%
9/25/2022 6.74% -2.32% 0.95% 4.05% 1.87% 0.77% 2.59% 0.03%
9/18/2022 -2.50% -0.25% -4.38% -4.96% -3.42% -3.11% 0.54% -5.10%
9/11/2022 -0.35% -0.10% -2.43% 0.74% 2.38% -0.48% 5.69% 2.44%
9/4/2022 1.54% 0.13% 6.64% -0.23% 1.03% 2.03% 0.74% 1.99%
8/28/2022 -0.07% 2.18% 0.26% -2.59% 0.15% -2.42% 7.46% -0.89%
8/21/2022 1.12% 2.42% 0.33% 0.96% 6.32% 0.27% -2.04% 4.75%
8/14/2022 -1.82% 1.58% -3.22% 0.42% -0.34% 0.54% 4.32% -0.95%
8/7/2022 0.33% -1.73% 1.74% -0.85% 2.03% -3.07% 3.44% 2.27%
7/31/2022 -2.48% -5.68% -1.20% 1.35% -4.11% 7.43% -0.50% -3.35%
7/24/2022 4.88% 8.58% 2.29% 5.10% -0.61% 0.74% 6.03% 1.05%
7/17/2022 0.55% 0.64% 0.21% 0.82% 1.53% 1.15% 0.49% 2.82%
7/10/2022 2.55% 0.18% 3.39% 6.39% 9.08% 5.30% 4.47% 8.80%
7/3/2022 1.87% 1.15% 0.11% 0.29% 6.23% -2.18% 1.17% -1.64%
6/26/2022 1.86% 1.51% 2.36% 5.19% -0.71% 6.28% 4.17% 9.55%
6/19/2022 -3.89% -0.98% -2.52% -3.51% -4.24% -5.78% -11.16% -3.29%
6/12/2022 -4.07% 1.18% -2.92% -2.28% -1.73% -5.60% -4.41% -1.76%
6/5/2022 -2.40% 0.68% -1.85% 3.27% 4.82% 2.07% 4.35% -2.65%
5/29/2022 -0.46% -0.39% 0.34% -1.12% -3.44% 2.83% -4.26% 3.39%
5/22/2022 5.70% 0.55% -0.97% 0.51% -0.79% 4.39% 2.67% -4.87%
5/15/2022 -0.71% -3.92% 1.35% -1.96% -9.92% -9.56% -2.27% 5.44%
5/8/2022 -3.46% -4.01% -4.44% -8.25% -3.45% -4.71% -5.31% -3.36%
5/1/2022 -0.29% 1.77% 3.26% -0.56% 3.65% 1.86% 0.16% -1.84%
4/24/2022 0.67% -0.07% 4.68% 0.71% 1.91% -2.43% -3.11% 1.36%
4/17/2022 0.37% -0.49% -2.17% -0.19% 0.65% -0.35% -4.60% -3.12%
4/10/2022 -0.09% 3.76% 0.97% 2.67% 1.61% -1.57% 2.80% 7.79%
4/3/2022 8.40% 2.09% 2.04% 4.36% 1.28% 3.31% 2.09% 9.95%
3/27/2022 -8.78% 0.86% -0.98% -7.22% -6.71% -0.35% 3.01% -8.26%
3/20/2022 3.26% -3.33% 2.35% 2.32% -0.44% 7.39% 2.11% 5.22%
3/13/2022 1.30% -1.06% 4.11% 1.58% 1.07% 4.95% 5.67% -1.75%
3/6/2022 1.25% -1.15% 2.10% -1.06% -2.56% -5.55% -0.32% -7.23%
2/27/2022 -1.96% 0.94% -0.05% -0.54% -2.12% -5.04% -2.63% -5.70%
2/20/2022 1.09% 0.34% -3.10% -2.33% 0.83% 3.28% -5.14% 0.05%
2/13/2022 -2.20% -0.62% 0.03% -1.43% -0.94% -4.26% -2.84% -9.57%
 2/6/2022 8.28% -2.72% 3.82% 6.56% 2.55% -6.30% 2.69% 3.56%
1/30/2022 -1.33% 1.13% -3.00% -3.19% 3.74% 2.18% -5.00% -1.15%
1/23/2022 -4.34% -0.12% -1.28% -4.21% -5.50% 1.38% -1.66% -3.00%
1/16/2022 -0.93% -1.76% -0.43% -1.99% -3.07% 7.03% 5.46% -4.05%
1/9/2022 -1.64% 0.76% -0.77% 1.28% -0.61% -0.11% 7.27% -1.12%
1/2/2022 1.39% -2.23% 1.62% 2.90% -0.93% 2.52% -0.17% 0.22%
12/26/2021 1.05% 0.56% 2.01% -0.19% -3.50% -1.40% 1.22% 7.48%
12/19/2021 -4.94% -2.96% -0.66% -2.26% 1.81% -8.93% -0.83% -4.67%
12/12/2021 -1.02% 2.31% -0.81% -0.61% -3.27% 7.28% 2.70% 3.27%
12/5/2021 -2.17% -1.66% -0.63% -3.43% 3.84% -1.27% 1.91% 1.74%
11/28/2021 0.32% -1.37% -1.20% -1.11% 2.85% -10.47% -8.82% -2.40%
11/21/2021 -0.91% -2.54% -3.02% 1.05% -7.27% -0.57% -4.54% -0.01%
11/14/2021 -1.98% -1.08% 0.07% -1.65% -1.28% 5.57% 2.90% -5.36%
11/7/2021 -1.86% 2.19% -1.34% 4.56% 6.12% 3.21% 10.19% 1.57%
10/31/2021 1.01% -0.88% -1.35% -0.83% -2.13% -2.11% 4.06% -0.43%
10/24/2021 -2.86% -2.43% -6.99% -3.97% -1.35% -4.53% -4.35% -7.50%
10/17/2021 2.75% -0.02% -0.38% 1.35% -0.28% 7.86% 2.96% 1.90%
10/10/2021 2.59% -0.60% -0.01% -1.77% -3.18% 7.04% 5.08% -0.10%
10/3/2021 -1.40% -1.56% -0.18% -5.21% -2.62% 3.76% 9.11% -2.04%
9/26/2021 -0.49% 0.28% -2.41% -0.31% 0.84% -0.91% 5.54% -4.49%
9/19/2021 -2.59% -2.51% -0.17% 2.45% -2.59% 2.69% -1.07% -1.68%
9/12/2021 2.53% 4.73% 0.64% -0.46% -1.62% -1.96% -2.28% -0.90%
9/5/2021 6.83% -0.03% 4.16% 5.34% 1.53% 2.88% 8.43% 6.20%
8/29/2021 -2.41% -2.80% -1.28% -0.48% 1.77% -1.13% 1.15% 2.02%
8/22/2021 4.39% 1.11% 2.13% 3.98% 4.13% 2.20% -3.17% 5.08%
8/15/2021 -1.73% 0.75% -0.07% 0.53% -0.55% 2.01% -2.66% 1.13%
8/8/2021 -4.09% -1.85% -3.59% -2.58% 1.29% 3.22% -5.35% -1.57%
8/1/2021 2.39% -1.43% -5.05% 1.79% 1.62% 1.29% 2.68% 0.78%
7/25/2021 1.76% 1.01% 2.83% 1.70% -1.56% -1.24% -2.30% 3.05%
7/18/2021 -1.36% 7.17% 1.25% -2.57% -1.21% 3.04% 4.95% -1.51%
7/11/2021 2.33% -0.71% 2.04% 0.87% 0.34% -1.14% -0.86% 8.35%
7/4/2021 1.60% -0.90% 0.75% 4.61% 4.38% -2.50% -3.00% 2.38%
6/27/2021 -1.82% 1.97% -0.76% -2.19% -0.51% -0.86% 9.87% -2.51%
6/20/2021 5.87% -4.24% -0.66% 2.11% -0.07% 0.67% -3.03% -0.73%
6/13/2021 1.10% 3.33% 0.27% 3.89% 0.84% 4.76% 1.91% 5.51%
6/6/2021 3.36% 0.90% -0.85% 2.57% 7.00% 0.90% 6.78% 0.93%
5/30/2021 2.47% 2.33% 4.78% -1.18% -0.11% 4.07% 1.35% 3.21%
5/23/2021 -3.13% -0.40% 4.22% 0.33% 0.83% 7.05% 3.63% -3.92%
5/16/2021 0.15% -1.69% 3.68% 0.07% 3.31% 2.63% 3.32% 21.32%
5/9/2021 15.17% 1.89% 1.99% -0.64% -1.61% -1.33% 0.60% 1.50%
5/2/2021 -0.04% 1.36% -2.13% -3.91% -2.69% 5.10% 0.86% -0.99%
4/25/2021 -2.91% -1.57% -3.61% -2.62% -7.05% -1.55% -0.14% -4.54%
4/18/2021 0.80% 0.16% -1.89% 2.59% 5.18% -4.86% -8.41% -0.97%
4/11/2021 3.28% -3.40% 2.44% 4.06% 5.89% -2.38% -4.65% 1.76%
4/4/2021 1.34% 0.91% 1.55% 1.67% 3.65% 0.93% -2.50% 2.26%
3/28/2021 1.76% 3.22% -2.52% 0.95% -0.19% -5.23% -1.02% 5.61%
3/21/2021 0.25% -3.64% -2.66% 0.26% -3.20% -1.06% -5.72% -2.03%
 3/14/2021 -1.91% 1.04% -0.73% -0.18% 3.25% -1.42% 0.78% -0.71%
3/7/2021 1.01% 1.43% 3.33% 4.23% 3.69% 6.20% 18.16% 0.71%
2/28/2021 -6.43% -0.92% 1.70% -2.02% -3.95% -4.06% 10.60% -3.28%
2/21/2021 3.21% -1.57% -2.28% -3.85% -1.12% -1.86% -0.27% -5.91%
2/14/2021 0.85% 0.22% 0.08% 2.35% -4.66% -1.34% -0.18% 0.69%
2/7/2021 -1.78% 0.68% -0.85% 1.40% 4.07% 3.12% 11.09% 0.60%
1/31/2021 -0.75% -1.10% 5.49% -3.45% 0.46% -4.24% -12.50% -5.75%
1/24/2021 0.43% -1.07% -2.71% -1.44% 1.05% -2.44% -2.67% 1.28%
1/17/2021 -1.82% -2.22% -3.25% 0.12% 4.19% -2.56% 5.89% 3.96%
1/10/2021 4.58% 2.06% 2.30% 1.10% 7.79% 4.78% -0.03% 1.54%
1/3/2021 1.20% -1.15% 0.61% 3.82% -1.06% 0.39% 1.46% 2.49%
12/27/2020 -1.95% 0.46% -1.96% 1.02% 1.79% -1.01% 2.40% 0.11%
12/20/2020 -1.36% -1.90% 1.65% -0.87% -1.54% 1.58% 0.63% -0.88%
12/13/2020 5.04% 2.52% 2.17% 2.29% 2.20% -0.29% -0.31% 2.34%
12/6/2020 7.44% -0.83% 1.79% 0.50% -5.05% -0.58% -1.78% 1.46%
11/29/2020 -1.79% 0.74% -1.33% -1.69% 11.14% 6.50% 1.91% 0.11%
11/22/2020 0.98% 2.37% 1.44% -1.69% 3.66% 8.96% 1.11% 1.94%
11/15/2020 -2.56% 4.64% 0.34% -1.91% 3.03% 1.17% 3.10% 2.41%
11/8/2020 6.69% 1.90% -0.63% 3.08% 2.49% 2.12% -0.13% 0.71%
11/1/2020 -0.54% 0.28% 3.55% -1.48% 0.35% -2.94% -7.06% -2.41%
10/25/2020 -1.08% -0.33% 1.76% 1.46% 3.81% -1.51% 20.05% 0.50%
10/18/2020 -1.85% -0.13% -1.61% -1.43% 1.19% 1.44% 6.76% -5.83%
10/11/2020 2.06% -1.58% 1.59% 1.03% -2.00% 0.79% -2.94% -1.93%
10/4/2020 2.38% -0.23% 1.72% 4.30% -0.44% 3.02% 3.43% 4.55%
9/27/2020 -2.48% -2.95% 3.14% -3.12% -4.93% -2.38% -3.72% -1.63%
9/20/2020 -1.15% -0.34% -3.24% 0.04% -3.48% 5.54% 1.22% 4.10%
9/13/2020 -1.91% 1.20% 4.16% 5.05% 3.56% -6.28% -3.84% 4.56%
9/6/2020 -0.12% -2.12% -2.02% -1.08% 4.66% 0.64% -4.77% -2.27%
8/30/2020 -0.51% 5.21% -1.45% -0.58% -0.95% 2.63% -1.91% -1.84%
8/23/2020 2.70% 5.94% -0.04% -1.04% 9.09% 5.82% 13.31% -0.16%
8/16/2020 -1.00% 1.78% -3.14% -2.97% 27.26% -1.86% 6.86% -0.65%
8/9/2020 1.80% -1.10% 2.36% -0.24% 7.28% -0.80% -3.01% -0.40%
8/2/2020 1.78% -0.98% 2.82% 8.92% -1.74% -1.70% -2.62% 1.74%
7/26/2020 0.56% -0.15% -2.93% -3.92% 0.21% -1.01% 11.20% -2.93%
7/19/2020 3.35% -0.36% 2.43% 3.50% 5.05% 2.53% -4.95% 0.47%
7/12/2020 -4.16% -0.99% 0.69% 1.52% 0.87% -2.13% 0.46% -2.80%
7/5/2020 4.09% 3.18% -0.62% 1.46% 4.05% -2.03% -5.37% 4.65%
6/28/2020 3.77% 3.34% 2.55% 3.90% 9.54% -1.34% -2.86% 5.37%
6/21/2020 -0.27% -2.54% 0.17% -2.77% -0.69% -1.67% -4.48% 7.20%
6/14/2020 1.96% -0.63% -0.41% -1.56% 2.97% -3.39% 0.36% -6.63%
6/7/2020 -5.06% 3.30% -2.26% -0.77% 1.23% 6.69% 15.81% 2.54%
5/31/2020 8.54% -0.28% 5.95% 8.05% -7.06% 3.99% 7.88% 11.35%
5/24/2020 0.08% 0.80% -2.84% -2.75% 9.79% -4.52% 6.77% 4.73%
5/17/2020 5.41% -2.43% -0.57% -0.65% 5.12% 3.24% -2.57% 8.80%
5/10/2020 4.62% -7.80% -6.83% -8.69% -6.68% -5.28% -7.57% -8.04%
5/3/2020 -6.24% 1.43% -1.65% -1.95% -1.99% 10.13% -3.51% 1.65%
4/26/2020 1.98% -3.52% 7.64% 1.83% -8.18% 0.04% -16.16% -3.32%
 4/19/2020 1.20% 2.02% 1.16% 0.98% -6.06% -0.27% -4.22% -7.12%
4/12/2020 13.57% 6.05% 9.01% 13.45% 26.55% 4.34% 2.23% 11.98%
4/5/2020 3.16% -3.78% 7.83% 1.13% 16.34% -2.88% -12.66% 6.41%
3/29/2020 -1.07% 5.65% -2.31% -4.80% -15.09% -0.59% -10.33% 0.07%
3/22/2020 -1.82% -8.19% -1.20% -1.39% -11.04% -15.70% -17.91% -8.96%
3/15/2020 -7.75% -5.73% -9.08% -9.98% -13.85% -5.57% -8.81% -14.19%
3/8/2020 -5.42% -1.23% 2.76% 0.90% -6.31% -6.14% -0.98% 13.99%
3/1/2020 -2.43% -1.92% -4.32% -1.99% -4.73% -8.49% -9.65% -11.18%
2/23/2020 1.32% -5.61% 0.24% 0.01% -2.36% 1.15% 4.80% 0.79%
2/16/2020 -3.05% -1.43% -2.21% -1.47% -8.16% -3.21% 1.75% -3.20%
2/9/2020 2.31% 1.89% 4.92% 5.60% 0.08% 2.42% 12.17% -2.67%
2/2/2020 -10.54% -0.98% -13.74% -2.82% -10.73% -2.59% -0.94% -11.32%
1/26/2020 -2.62% -2.46% 0.29% 2.22% -4.34% 3.19% -0.36% 0.76%
1/19/2020 3.43% -0.10% 3.54% 4.88% 15.80% 1.94% 0.83% 0.74%
1/12/2020 1.05% -1.70% -0.11% 2.47% -3.84% 0.90% -2.56% 7.16%
1/5/2020 -1.82% -0.52% 0.39% -0.91% 2.90% 1.51% 3.05% 0.01%
12/29/2019 0.98% -0.05% -1.41% 0.00% 1.64% 1.26% -0.83% -2.55%
12/22/2019 1.02% -0.87% -0.11% -0.04% -2.68% -1.71% 2.29% 4.76%
12/15/2019 -2.05% -0.60% -0.26% -0.82% -2.55% 1.12% 1.71% 1.48%
12/8/2019 -5.22% -2.28% 0.43% 1.02% 0.92% 4.56% 0.18% -8.29%
12/1/2019 0.59% -0.53% -2.01% -1.01% 0.67% -0.83% 2.64% 1.73%
11/24/2019 0.41% -2.93% -4.71% 0.45% -0.19% -5.12% 2.50% 0.29%
11/17/2019 -3.85% -2.47% -0.05% -2.52% -3.34% 1.98% 4.64% -3.25%
11/10/2019 0.05% -8.37% 2.96% 2.11% -0.93% -2.50% -3.03% -0.48%
11/3/2019 -5.29% -1.09% 0.42% -1.16% -1.07% -1.48% 1.17% 4.58%
10/27/2019 -0.19% 2.58% -0.84% 0.60% -5.70% -0.10% -0.31% -1.56%
10/20/2019 2.19% 10.39% 2.81% 4.69% 16.24% 3.49% 1.83% 3.55%
10/13/2019 1.23% 0.79% 3.64% 4.67% -2.56% 2.18% -1.51% 3.56%
10/6/2019 -3.13% -0.83% -6.40% -4.79% -3.19% -4.62% 1.61% -3.42%
9/29/2019 2.85% 1.49% 10.57% 0.31% -1.22% 7.70% 2.11% 1.10%
9/22/2019 -0.54% -1.23% 11.45% -1.44% 8.23% 4.00% 6.21% 9.81%
9/15/2019 -0.07% -0.23% 0.15% 2.47% 1.61% 1.60% -2.50% 4.01%
9/8/2019 -2.20% -2.69% -1.78% -1.67% -0.76% -0.03% 2.43% -1.55%
9/1/2019 2.91% 4.10% 6.98% 5.75% 2.56% 4.07% 0.21% 1.42%
8/25/2019 -3.10% -0.67% -0.56% -0.85% -3.93% 0.55% 0.05% -3.60%
8/18/2019 0.04% -1.41% -2.56% -2.51% -3.27% 3.31% -8.36% -4.68%
8/11/2019 5.21% 0.51% 4.09% 2.94% -0.06% 8.86% 9.88% 6.81%
8/4/2019 3.21% 0.56% 1.76% -0.39% -3.02% -0.48% -4.62% -1.24%
7/28/2019 -1.07% 0.71% -1.09% 1.89% 0.55% 1.69% -4.37% -1.35%
7/21/2019 -1.63% -2.85% 3.04% 3.07% 3.13% -3.67% -1.41% -0.05%
7/14/2019 -2.06% -1.90% -3.34% 0.10% 0.70% -7.25% 0.12% -6.50%
7/7/2019 2.23% -1.28% 4.48% 1.70% 2.96% 0.18% -3.16% 1.32%
6/30/2019 0.34% 0.35% -0.25% 2.01% 3.39% 2.98% 2.38% -0.94%
6/23/2019 0.07% 0.40% -2.53% -1.98% -12.85% -1.56% -0.02% 0.94%
6/16/2019 -1.28% 3.03% 0.36% -0.89% -2.74% 3.46% -3.58% -4.10%
6/9/2019 0.51% -3.19% 0.30% 2.07% -2.01% 4.09% 3.44% 0.50%
6/2/2019 2.42% 5.82% -0.80% -0.78% -3.17% -1.11% 4.12% 4.30%
 5/26/2019 0.75% 1.61% 1.68% 7.84% -2.44% -2.55% 2.55% -1.51%
5/19/2019 0.92% -0.04% 0.98% 0.07% 0.37% 1.86% -6.08% 3.92%
5/12/2019 0.31% -7.69% -3.37% -2.74% -3.01% -6.38% 1.62% 0.50%
5/5/2019 -0.79% -1.16% -2.76% -4.46% -2.01% -0.34% -1.57% -1.81%
4/28/2019 -1.97% -0.85% -1.06% -1.73% -1.95% 1.78% -4.93% -2.16%
4/21/2019 1.67% 4.93% 0.43% -0.58% -1.81% 0.93% -2.40% -0.44%
4/14/2019 0.94% 8.12% -1.26% 1.74% -2.56% -0.53% 3.49% 0.01%
4/7/2019 2.91% 2.25% -2.46% -2.07% 3.00% 0.75% -0.61% -2.25%
3/31/2019 2.06% 1.68% -0.44% -3.82% 0.73% 3.19% -2.04% -1.96%
3/24/2019 0.30% 0.77% -0.71% -0.09% 0.86% -0.91% -0.95% -0.26%
3/17/2019 1.23% -0.93% 1.69% -1.56% 2.77% 3.40% 1.65% -0.90%
3/10/2019 -0.09% -0.20% 0.46% -2.94% -3.16% 3.82% -0.02% 4.25%
3/3/2019 -1.41% -0.06% -0.76% 2.27% -1.01% -2.51% 1.46% 1.68%
2/24/2019 0.10% 0.72% 1.75% 0.25% 11.03% 4.64% 0.96% 0.63%
2/17/2019 -6.98% -0.50% -4.43% -3.91% -6.10% 5.37% 2.92% -2.89%
2/10/2019 -3.11% -0.06% -0.19% 0.02% -7.52% 4.10% 1.44% -3.82%
2/3/2019 1.77% 0.11% 0.40% 5.08% -1.06% 1.76% 4.26% -8.93%
1/27/2019 -2.49% 0.05% -1.72% 1.39% -3.36% -2.74% -1.40% -1.18%
1/20/2019 -0.55% -0.08% -0.66% 0.58% 0.10% 0.18% -1.93% 1.37%
1/13/2019 0.69% 0.07% 0.71% 0.57% 3.41% 3.34% 4.44% -3.04%
1/6/2019 0.20% -0.05% -0.76% -3.23% 2.35% -1.79% -3.12% -0.92%
12/30/2018 -0.01% 0.25% -0.52% -1.03% -0.78% 1.62% -0.07% 1.04%
12/23/2018 1.63% -0.23% 1.17% -1.42% -5.49% 2.51% 2.89% -2.99%
12/16/2018 4.86% 0.05% 6.22% 7.92% 7.76% 2.96% 9.72% 9.99%
12/9/2018 -0.53% -0.77% 1.25% 0.57% -7.44% 1.59% 0.30% 0.23%
12/2/2018 0.76% 0.68% 6.20% 2.07% 0.60% 8.86% -5.53% 4.61%
11/25/2018 2.15% -0.14% 0.07% 1.30% -5.73% -4.54% -0.03% -0.84%
11/18/2018 1.81% -0.61% 3.91% 4.89% 10.04% -2.36% 1.24% 4.11%
11/11/2018 0.71% 0.13% -0.33% 2.10% -0.60% 2.15% -1.97% -2.74%
11/4/2018 12.55% -0.15% 0.13% -7.23% 6.44% 10.75% 8.73% 0.08%
10/28/2018 -3.11% -0.75% 0.61% -1.53% -8.36% 1.61% -2.34% -3.90%
10/21/2018 -1.57% 0.89% 0.00% -0.83% -2.57% -2.88% -2.02% 3.70%
10/14/2018 2.39% -0.02% 2.83% -2.90% -0.68% 7.06% 2.63% 2.16%
10/7/2018 -7.64% -2.20% -1.10% -1.60% -9.63% -11.34% -1.42% -8.78%
9/30/2018 -1.41% -2.94% -2.53% -6.32% -2.10% -0.33% 0.33% -6.20%
9/23/2018 -2.48% 1.07% -1.22% -2.68% -9.11% -6.46% -4.76% -5.19%
9/16/2018 -3.09% -0.22% -1.62% -0.01% -0.11% -1.47% -3.25% -3.33%
9/9/2018 -3.25% 3.20% -2.33% -2.18% -1.48% -2.42% 0.00% -7.64%
9/2/2018 -2.44% 2.17% -0.07% 0.77% 0.88% 0.73% -1.76% 4.02%
8/26/2018 2.03% -1.07% 2.37% 4.14% -2.54% 6.00% 4.77% 3.73%
8/19/2018 1.68% -1.46% 0.38% 3.07% -0.75% 3.89% 7.38% 3.97%
8/12/2018 3.55% -0.74% 1.37% 1.30% 1.78% 4.00% 5.06% -2.66%
8/5/2018 -2.40% 0.06% 1.85% 13.19% 0.34% 2.40% 22.11% 1.63%
7/29/2018 2.79% 1.77% -2.00% 3.49% 1.36% 8.77% 3.67% 1.66%
7/22/2018 -1.00% 0.79% -3.01% -0.82% 5.35% 2.78% -1.21% -1.73%
7/15/2018 2.23% 0.06% 1.35% 1.65% -0.38% -1.26% -1.55% 4.77%
7/8/2018 4.67% 1.61% -3.41% -5.48% 0.67% -3.41% 0.62% 1.98%
 7/1/2018 -0.57% -0.86% 0.42% 1.64% 0.83% 3.47% -3.26% 5.12%
6/24/2018 -1.49% -0.86% -3.24% 0.34% -4.39% 6.56% 0.77% 0.26%
6/17/2018 -1.47% -0.26% -0.85% 0.39% 2.97% 1.35% 1.69% -0.48%
6/10/2018 5.93% 0.00% -1.38% -1.14% 2.75% 0.48% -4.33% 0.62%
6/3/2018 2.09% -0.02% -0.82% 2.23% -0.76% 0.35% 0.48% 3.35%
5/27/2018 -0.14% 0.06% 2.88% 1.00% 1.42% 1.42% 0.80% 3.58%
5/20/2018 2.66% -0.04% 10.21% 2.21% -1.97% -4.62% -4.61% 0.52%
5/13/2018 -2.18% -0.41% 0.97% -1.05% 0.34% 1.40% 4.44% -2.53%
5/6/2018 -1.32% 0.41% -0.36% 1.06% -6.06% -1.95% -0.75% -0.72%
4/29/2018 1.33% -0.07% 0.01% 3.18% -2.60% -1.09% -1.19% -0.39%
4/22/2018 0.27% 0.09% 0.46% 4.32% 2.26% 4.06% 0.93% 4.45%
4/15/2018 -1.43% -0.17% 0.07% -0.70% -1.90% -0.27% -1.92% -1.64%
4/8/2018 -1.66% 0.03% 3.74% 4.40% 6.84% 5.85% -1.52% -0.35%
4/1/2018 0.15% 2.18% 1.90% 3.21% 0.82% 2.95% 11.08% -0.11%
3/25/2018 8.07% -0.20% -0.69% -0.95% 3.73% 1.35% -3.68% 3.68%
3/18/2018 -2.38% -2.14% 0.66% -1.83% -5.76% -1.15% -2.15% -1.57%
3/11/2018 -1.14% -1.15% -1.82% 0.63% 0.31% -2.15% -3.90% -0.68%
3/4/2018 1.79% 0.02% 0.68% -1.63% 0.84% 0.71% -0.66% 3.05%
2/25/2018 -0.03% -0.81% -2.48% -3.54% -1.03% 2.56% -2.61% 1.68%
2/18/2018 3.21% 2.36% -2.21% 0.65% -0.43% -2.05% -0.90% 1.41%
2/11/2018 -2.40% 1.49% -1.50% -1.13% -1.52% 3.65% -0.10% -3.33%
2/4/2018 -0.96% -2.82% -2.90% -2.63% -8.12% -2.35% -6.26% -2.18%
1/28/2018 -2.12% -0.68% 0.00% -2.76% -4.74% -1.39% -0.30% 2.29%
1/21/2018 0.45% 0.60% 1.00% 1.58% -1.98% -4.00% -5.04% 6.02%
1/14/2018 -4.36% -1.23% 3.53% -0.01% -3.03% -2.45% -0.62% 0.13%
1/7/2018 1.38% -0.62% 0.06% 2.43% -0.17% 2.34% 2.92% -0.94%
12/31/2017 1.75% -0.19% 0.76% -1.09% 1.51% -0.45% -2.60% 1.20%
12/24/2017 3.60% -1.16% 1.80% 3.30% 2.23% 2.68% 4.52% 0.00%
12/17/2017
 NSE 500 INDEX Data collected from Bloomberg
Date Prices Market Return 1+ Return
12/12/2022 15830.65 0.11% 1.0011
12/11/2022 15812.75 -0.94% 0.9906 Historical Market Weekly Returns
12/4/2022 15963.5 1.50% 1.0150 Historical Market Annual Returns
11/27/2022 15727.25 1.13% 1.0113
11/20/2022 15550.85 -0.63% 0.9937
11/13/2022 15649.1 0.76% 1.0076
11/6/2022 15530.85 1.90% 1.0190
10/30/2022 15241.6 1.06% 1.0106
10/23/2022 15081.1 1.80% 1.0180
10/16/2022 14815.1 -1.47% 0.9853
10/9/2022 15036.7 1.40% 1.0140
10/2/2022 14829.35 -1.52% 0.9848
9/25/2022 15057.65 -1.22% 0.9878
9/18/2022 15243.95 -1.44% 0.9856
9/11/2022 15467.4 1.75% 1.0175
9/4/2022 15201.6 0.36% 1.0036
8/28/2022 15147.55 -0.58% 0.9942
8/21/2022 15236.65 0.63% 1.0063
8/14/2022 15140.55 1.61% 1.0161
8/7/2022 14900.4 1.60% 1.0160
7/31/2022 14665.65 2.30% 1.0230
7/24/2022 14336.6 3.96% 1.0396
7/17/2022 13790.2 -0.28% 0.9972
7/10/2022 13828.25 3.24% 1.0324
7/3/2022 13394.45 0.54% 1.0054
6/26/2022 13322.5 2.52% 1.0252
6/19/2022 12994.75 -5.71% 0.9429
6/12/2022 13781.75 -2.10% 0.9790
6/5/2022 14077.9 1.48% 1.0148
5/29/2022 13873.15 -0.16% 0.9984
5/22/2022 13895.05 3.14% 1.0314
5/15/2022 13471.5 -4.77% 0.9523
5/8/2022 14145.75 -4.31% 0.9569
5/1/2022 14783.35 -0.75% 0.9925
4/24/2022 14894.85 -1.61% 0.9839
4/17/2022 15138.55 -1.33% 0.9867
4/10/2022 15342.4 1.69% 1.0169
4/3/2022 15087.3 2.97% 1.0297
3/27/2022 14651.7 -0.48% 0.9952
3/20/2022 14721.7 3.40% 1.0340
3/13/2022 14237.15 2.48% 1.0248
3/6/2022 13893.15 -2.07% 0.9793
2/27/2022 14187.4 -3.56% 0.9644
2/20/2022 14710.7 -1.21% 0.9879
2/13/2022 14891.3 -1.29% 0.9871
2/6/2022 15085.45 2.46% 1.0246
1/30/2022 14723.25 -3.01% 0.9699
1/23/2022 15180.8 -3.49% 0.9651
1/16/2022 15730.4 2.49% 1.0249
1/9/2022 15348.55 2.35% 1.0235
1/2/2022 14996.2 2.26% 1.0226
12/26/2021 14664.8 -0.06% 0.9994
12/19/2021 14673.15 -3.18% 0.9682
12/12/2021 15155 2.01% 1.0201
12/5/2021 14856.3 1.01% 1.0101
11/28/2021 14707.2 -3.89% 0.9611
11/21/2021 15302.55 -1.77% 0.9823
11/14/2021 15579 1.31% 1.0131
11/7/2021 15376.9 1.92% 1.0192
10/31/2021 15086.9 -2.03% 0.9797
10/24/2021 15399.7 -2.34% 0.9766
10/17/2021 15769.25 2.63% 1.0263
10/10/2021 15365.2 2.34% 1.0234
10/3/2021 15013.95 -1.17% 0.9883
9/26/2021 15191.95 1.10% 1.0110
9/19/2021 15027.25 1.29% 1.0129
9/12/2021 14836.45 0.52% 1.0052
9/5/2021 14759.3 3.99% 1.0399
8/29/2021 14192.5 1.78% 1.0178
8/22/2021 13943.95 -0.86% 0.9914
8/15/2021 14065.3 0.79% 1.0079
8/8/2021 13954.65 2.13% 1.0213
8/1/2021 13664.25 -0.17% 0.9983
7/25/2021 13687 -0.40% 0.9960
7/18/2021 13742.35 1.58% 1.0158
7/11/2021 13527.95 0.25% 1.0025
7/4/2021 13494.45 -0.33% 0.9967
6/27/2021 13539.4 1.14% 1.0114
6/20/2021 13386.55 -1.31% 0.9869
6/13/2021 13563.85 1.27% 1.0127
6/6/2021 13393.9 2.11% 1.0211
5/30/2021 13117.05 1.54% 1.0154
5/23/2021 12917.85 3.57% 1.0357
5/16/2021 12472.15 -0.72% 0.9928
5/9/2021 12563.1 1.61% 1.0161
5/2/2021 12364.35 2.14% 1.0214
4/25/2021 12105.6 -1.56% 0.9844
4/18/2021 12298.05 -1.83% 0.9817
4/11/2021 12527.4 0.39% 1.0039
4/4/2021 12479 2.72% 1.0272
3/28/2021 12148.9 -1.34% 0.9866
3/21/2021 12314.5 -2.22% 0.9778
3/14/2021 12593.9 0.44% 1.0044
3/7/2021 12539 2.94% 1.0294
2/28/2021 12181.4 -2.07% 0.9793
2/21/2021 12438.8 -0.56% 0.9944
2/14/2021 12508.55 1.86% 1.0186
2/7/2021 12279.85 8.65% 1.0865
1/31/2021 11302.4 -4.66% 0.9534
1/24/2021 11854.5 -0.64% 0.9936
1/17/2021 11931.2 0.05% 1.0005
1/10/2021 11925.6 3.03% 1.0303
1/3/2021 11574.85 2.20% 1.0220
12/27/2020 11325.25 -0.26% 0.9974
12/20/2020 11355 1.64% 1.0164
12/13/2020 11171.4 1.75% 1.0175
12/6/2020 10978.85 2.42% 1.0242
11/29/2020 10719.05 1.50% 1.0150
11/22/2020 10560.55 1.15% 1.0115
11/15/2020 10440.35 4.05% 1.0405
11/8/2020 10033.5 4.72% 1.0472
11/1/2020 9581.65 -2.03% 0.9797
10/25/2020 9780.35 1.60% 1.0160
10/18/2020 9626.25 -1.27% 0.9873
10/11/2020 9750.15 3.05% 1.0305
10/4/2020 9461.7 3.34% 1.0334
9/27/2020 9156.1 -4.22% 0.9578
9/20/2020 9559.5 1.20% 1.0120
9/13/2020 9446.4 0.73% 1.0073
9/6/2020 9377.95 -2.73% 0.9727
8/30/2020 9641.05 2.31% 1.0231
8/23/2020 9423.55 2.27% 1.0227
8/16/2020 9214.4 0.17% 1.0017
8/9/2020 9198.65 1.80% 1.0180
8/2/2020 9035.75 -0.55% 0.9945
7/26/2020 9085.95 2.14% 1.0214
7/19/2020 8895.3 0.92% 1.0092
7/12/2020 8813.95 1.35% 1.0135
7/5/2020 8696.25 1.60% 1.0160
6/28/2020 8559 1.85% 1.0185
6/21/2020 8403.4 2.53% 1.0253
6/14/2020 8196.4 -1.24% 0.9876
6/7/2020 8299.35 6.10% 1.0610
5/31/2020 7822.4 5.48% 1.0548
5/24/2020 7416 -1.17% 0.9883
5/17/2020 7504.05 -0.63% 0.9937
5/10/2020 7552 -5.75% 0.9425
5/3/2020 8012.9 6.93% 1.0693
4/26/2020 7493.45 -1.59% 0.9841
4/19/2020 7614.4 2.32% 1.0232
4/12/2020 7441.65 12.10% 1.1210
4/5/2020 6638.45 -5.21% 0.9479
3/29/2020 7003.3 -2.19% 0.9781
3/22/2020 7160.1 -12.29% 0.8771
3/15/2020 8163 -9.90% 0.9010
3/8/2020 9059.95 -1.91% 0.9809
3/1/2020 9236.05 -7.26% 0.9274
2/23/2020 9958.65 -0.02% 0.9998
2/16/2020 9961.05 -0.40% 0.9960
2/9/2020 10000.75 4.11% 1.0411
2/2/2020 9606.05 -4.74% 0.9526
1/26/2020 10083.7 -0.35% 0.9965
1/19/2020 10118.7 1.41% 1.0141
1/12/2020 9978 0.37% 1.0037
1/5/2020 9941.65 0.33% 1.0033
12/29/2019 9908.7 0.03% 1.0003
12/22/2019 9905.35 1.24% 1.0124
12/15/2019 9783.6 1.18% 1.0118
12/8/2019 9669.4 -1.47% 0.9853
12/1/2019 9813.65 1.39% 1.0139
11/24/2019 9679.3 0.12% 1.0012
11/17/2019 9667.3 -0.17% 0.9983
11/10/2019 9683.3 -0.21% 0.9979
11/3/2019 9704 2.38% 1.0238
10/27/2019 9478.35 -0.01% 0.9999
10/20/2019 9479.2 3.47% 1.0347
10/13/2019 9161.4 0.77% 1.0077
10/6/2019 9091.65 -3.24% 0.9676
9/29/2019 9395.6 1.79% 1.0179
9/22/2019 9230.5 1.98% 1.0198
9/15/2019 9050.85 1.46% 1.0146
9/8/2019 8920.4 -0.64% 0.9936
9/1/2019 8977.55 2.13% 1.0213
8/25/2019 8790.55 -2.21% 0.9779
8/18/2019 8988.8 -0.64% 0.9936
8/11/2019 9046.55 1.15% 1.0115
8/4/2019 8943.95 -2.70% 0.9730
7/28/2019 9192.6 -1.20% 0.9880
7/21/2019 9304.65 -1.62% 0.9838
7/14/2019 9457.75 -2.07% 0.9793
7/7/2019 9657.65 0.00% 1.0000
6/30/2019 9657.95 0.80% 1.0080
6/23/2019 9581.6 -0.91% 0.9909
6/16/2019 9669.95 -0.68% 0.9932
6/9/2019 9735.85 -0.71% 0.9929
 6/2/2019 9805.05 0.85% 1.0085
5/26/2019 9722.05 4.21% 1.0421
5/19/2019 9329.7 0.43% 1.0043
5/12/2019 9290.2 -3.47% 0.9653
5/5/2019 9624.55 -0.67% 0.9933
4/28/2019 9689.7 -0.50% 0.9950
4/21/2019 9738.7 0.66% 1.0066
4/14/2019 9674.6 -0.11% 0.9989
4/7/2019 9684.95 0.22% 1.0022
3/31/2019 9663.7 1.72% 1.0172
3/24/2019 9500.05 0.01% 1.0001
3/17/2019 9499.4 3.13% 1.0313
3/10/2019 9211.05 1.92% 1.0192
3/3/2019 9037.5 1.32% 1.0132
2/24/2019 8919.75 1.05% 1.0105
2/17/2019 8827.05 -2.32% 0.9768
2/10/2019 9036.9 -0.21% 0.9979
2/3/2019 9056.3 0.69% 1.0069
1/27/2019 8994.35 -1.59% 0.9841
1/20/2019 9140.1 0.46% 1.0046
1/13/2019 9098.2 0.48% 1.0048
1/6/2019 9054.9 -1.07% 0.9893
12/30/2018 9152.55 0.77% 1.0077
12/23/2018 9082.55 -0.10% 0.9990
12/16/2018 9091.3 1.69% 1.0169
12/9/2018 8940.65 -1.85% 0.9815
12/2/2018 9109.15 2.59% 1.0259
11/25/2018 8879 -1.27% 0.9873
11/18/2018 8993.25 0.52% 1.0052
11/11/2018 8946.35 0.53% 1.0053
11/4/2018 8899.4 5.73% 1.0573
10/28/2018 8417.25 -2.59% 0.9741
10/21/2018 8640.65 -1.44% 0.9856
10/14/2018 8767.1 1.65% 1.0165
10/7/2018 8624.95 -5.39% 0.9461
9/30/2018 9116 -3.28% 0.9672
9/23/2018 9425.55 -3.75% 0.9625
9/16/2018 9792.75 -0.83% 0.9917
9/9/2018 9875.2 -1.17% 0.9883
9/2/2018 9992 1.43% 1.0143
8/26/2018 9850.8 0.82% 1.0082
8/19/2018 9770.2 0.47% 1.0047
8/12/2018 9724.45 0.40% 1.0040
8/5/2018 9685.7 1.11% 1.0111
7/29/2018 9579.05 3.15% 1.0315
7/22/2018 9286.1 -0.67% 0.9933
7/15/2018 9349.05 1.68% 1.0168
 7/8/2018 9194.5 0.35% 1.0035
7/1/2018 9162.45 -1.44% 0.9856
6/24/2018 9296.65 -0.50% 0.9950
6/17/2018 9343.7 0.29% 1.0029
6/10/2018 9316.25 0.66% 1.0066
6/3/2018 9255.1 0.43% 1.0043
5/27/2018 9215.55 0.07% 1.0007
5/20/2018 9209.2 -2.20% 0.9780
5/13/2018 9416.35 0.82% 1.0082
5/6/2018 9339.75 -1.10% 0.9890
4/29/2018 9443.65 1.03% 1.0103
4/22/2018 9347.65 0.86% 1.0086
4/15/2018 9267.65 1.04% 1.0104
4/8/2018 9172.05 2.92% 1.0292
4/1/2018 8912.1 1.26% 1.0126
3/25/2018 8800.8 -2.26% 0.9774
3/18/2018 9004.45 0.20% 1.0020
3/11/2018 8986.4 -2.59% 0.9741
3/4/2018 9225.35 -0.28% 0.9972
2/25/2018 9251.35 0.17% 1.0017
2/18/2018 9235.6 -0.17% 0.9983
2/11/2018 9251.1 -1.69% 0.9831
2/4/2018 9409.8 -4.08% 0.9592
1/28/2018 9810 0.89% 1.0089
1/21/2018 9723.1 0.60% 1.0060
1/14/2018 9665.2 0.96% 1.0096
1/7/2018 9573.45 0.87% 1.0087
12/31/2017 9490.65 0.63% 1.0063
12/24/2017 9431.5 2.33% 1.0233
12/17/2017 9216.75
collected from Bloomberg Lab as on 12/12/2022

0.21%
11.38%
SUMMARY OUTPUT

Regression Statistics
Multiple R 0.4481885949
R Square 0.2008730166
Adjusted R Square 0.1977875842
Standard Error 0.0216513593

Observations 261

ANOVA
df SS MS F Significance F
Regression 1 0.03051939393 0.0305193939 65.10368486 2.665442E-14
Residual 259 0.12141437226 0.0004687814
Total 260 0.1519337662

Coefficients Standard Error t Stat P-value Lower 95% Upper 95%

Intercept -0.001875009 0.00134616323 -1.392854332 0.164858263 -0.004525828 0.000775809
X Variable 1 0.4263278908 0.05283734178 8.0686854478 2.665442E-14 0.3222824172 0.530373364
 Y range = Returns on Bata
X range = Returns on market

So, our coefficient of Rm (Beta) = 0.4263

Lower 95.0% Upper 95.0%

-0.004525828 0.000775809
0.3222824172 0.5303733643
Beta) = 0.4263
 Data collected from Bloomberg Lab as on 12/12/2022
Name Market Capitalisation(In millions INR) Total Debt Cash D/E Cash Holding
Marico 690127.9 5330 16960 0.007723206 2.44%
Gillette 165695.8 1.2 2910.7 7.242187E-06 1.76%
Colgate 448803.5 816.9 9620.4 0.001820173 2.14%
Dabur 1067398.9 10681.1 10753.8 0.010006662 1.00%
Emami 196267.6 974.8 2497 0.004966688 1.27%
Bata 214679.6 12188.2 3333.9 0.056773909 1.47%
ABFRL 283523.7314 41004.2 7286.6 0.14462352 2.25%
Godrej 915670.3 11644.6 16710.1 0.012717023 1.80%

Average 0.029829803 1.76%

Median 0.008864934 1.78%
 Marico Gillette Colgate Dabur Emami Bata ABFRL Godrej
Beta 0.497 0.426 0.410 0.570 0.840 0.946 1.049 0.737

Average Beta 0.684 Business + Industry Leverage + Industry Cash Holdings

Industry Unlevered Beta 0.680 Removing the effect of leverage from beta
Business Beta 0.693 Further removing the effect of cash holdings
Bata Unlevered beta 0.683 Adding the effect of cash holdings of Bata
Bata levered beta 0.683 Adding the effect of leverage of Bata

Bata Levered Beta = 0.683

 Tax Rate = 34.94%

Industry Cash Holdings

cash holdings
All the Data is taken from Bloomberg as on 12/12/2022

Cost of equity
Risk Free Rate of 10YR GOI Bond as on 12/12/2022 RF 7.29%

Market Risk Premium Rm 11.38%

Bottom up Beta for Bata ß 0.683

Cost of equity = 10.083%

Rm - Rf 4.09%
Cost Of Debt
Cost Of Debt

For Rf I have taken 10 year GOI bond yield RF

Marico is a AA+ company as per crisil ratings

http://www.crisil.com/ratings/credit-ratings-list.jsp,

Instrument Category
Long Term
For Calculating RM, I have used Aswath damodarans default spread analysis RM

Cost Of Debt 7.96%

 7.29%

Ratings
AA+
0.67%
Weighted Average Cost of Capital (WACC)
Gillette India
Cost Of Equity (Ke) = 10.08%
Cost Of Debt (Kd) = 7.96%
Equity = 209525.596 Million
Debt = 10632.43 Million
Weight of debt = 0.048294537
Weight of equity = 0.951705463

WACC = 9.98%