Scribd Logo
Upload

Welcome to Scribd!

  • 5 views

    VALUATION - Sheet1

    Uploaded by

    Vikram Choudhary

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    VALUATION - Sheet1

    Uploaded by

    Vikram Choudhary
    5 views2 pages

    Original Title

    VALUATION - Sheet1 (3)

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    5 views2 pages

    VALUATION - Sheet1

    Uploaded by

    Vikram Choudhary

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 2

    YEARS 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024

    Share price 267 381 419 334 381 285 110 76 179 385 403 408

    Growth percentage 42.70% 9.97% -20.29% 14.07% -25.20% -61.40% -30.91% 135.53% 115.08% 4.68% 1.24%

    If invested 175000 175000 175000 175000 175000 175000 175000 175000 175000 175000 175000 175000

    Total investment 175000 350000 525000 700000 875000 1050000 1225000 1400000 1575000 1750000 1925000 2100000

    Shares 655.4307116 1114.748297 1252.983294 1776.935389 2296.587927 2910.623014 11136.36364 13438.99522 8798.882682 9253.428136 4776.674938 5205.596507

    Dividend 0 0 0 0 0 0 0 0 0 0 2.00 6.00

    Share capital 638.07 643.78 643.78 679.18 679.22 679.22 679.22 719.54 765.81 765.88 766.02 766.5

    Face value 2 2 2 2 2 2 2 2 2 2 2 2

    No of shares 319.035 321.89 321.89 339.59 339.61 339.61 339.61 359.77 382.905 382.94 383.01 383.25

    Dividend Per share 0 0 0 0 0 0 0 0 0 0 0.005221795776 0.0156555773

    Amount 175000 424719.1011 525000 593496.42 875000 829527.5591 1225000 1021363.636 1575000 3562569.832 1925000 2123883.375

    Dividend payout 0 0 0 0 0 0 0 0 0 0 24.94282101 81.4966185

    total Earnings 0 74719.10112 0 -106503.58 0 -220472.4409 0 -378636.3636 0 1812569.832


    -0.0000000002328306437
    23883.37469

    Return on Asset 21.35% 0.00% -15.21% 0.00% -21.00% 0.00% -27.05% 0.00% 103.58% 0.00% 1.14%
    1

    You might also like