Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Upload

Welcome to Scribd!

  • 33 views

    SR No. Year Face Value No. of Shares Dividend Per Share EPS

    Uploaded by

    Praharsha Chowdary
    The document contains 10 years of financial data for 3 companies - Havells, KEI, and Bajaj. For each year it provides information on face value, number of shares, dividend per share, EPS, share price, market value, P/E ratio, dividend payout ratio, retention rate, and growth rate. It also includes calculations for the cost of equity using the Gordon Growth Model and Walter's Model for each company over the 10 year period.

    Copyright:

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

    SR No. Year Face Value No. of Shares Dividend Per Share EPS

    Uploaded by

    Praharsha Chowdary
    33 views10 pages
    The document contains 10 years of financial data for 3 companies - Havells, KEI, and Bajaj. For each year it provides information on face value, number of shares, dividend per share, EPS, share price, market value, P/E ratio, dividend payout ratio, retention rate, and growth rate. It also includes calculations for the cost of equity using the Gordon Growth Model and Walter's Model for each company over the 10 year period.

    Original Title

    cf (2)

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document contains 10 years of financial data for 3 companies - Havells, KEI, and Bajaj. For each year it provides information on face value, number of shares, dividend per share, EPS, share price, market value, P/E ratio, dividend payout ratio, retention rate, and growth rate. It also includes calculations for the cost of equity using the Gordon Growth Model and Walter's Model for each company over the 10 year period.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    33 views10 pages

    SR No. Year Face Value No. of Shares Dividend Per Share EPS

    Uploaded by

    Praharsha Chowdary
    The document contains 10 years of financial data for 3 companies - Havells, KEI, and Bajaj. For each year it provides information on face value, number of shares, dividend per share, EPS, share price, market value, P/E ratio, dividend payout ratio, retention rate, and growth rate. It also includes calculations for the cost of equity using the Gordon Growth Model and Walter's Model for each company over the 10 year period.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 10

    sr no. year face value no.

    of shares dividend per share EPS


    1 2009-10 5 60,168,406 3.45 37.9
    2 2010-11 5 124,774,812 2.5 19.4
    3 2011-12 5 124,774,812 6.5 24.48
    4 2012-13 5 124,774,812 7.5 29.79
    5 2013-14 5 124,775,098 5 38.36
    6 2014-15 1 624,357,810 7 7.45
    7 2015-16 1 624,587,780 6 11.45
    8 2016-17 1 624,855,342 3.5 8.63
    9 2017-18 1 62,51,48,473 4 11.4
    10 2018-19 1 62,54,72,910 4.5 12.66

    sr no. years face value no. of shares dividend per share EPS
    1 2009-10 2 63,937,438 0.2 2.23
    2 2010-11 2 66,937,438 0.2 1.3
    3 2011-12 2 66,937,438 0.2 3.63
    4 2012-13 2 70,237,438 0.2 3.84
    5 2013-14 2 73,737,438 0.2 1.34
    6 2014-15 2 77,237,438 0.5 4.43
    7 2015-16 2 77,237,438 0.4 7.93
    8 2016-17 2 77,237,438 0.6 11.8
    9 2017-18 2 78,361,438 1 18.91
    10 2018-19 2 78,925,438 1.2 22.88

    sr no. years face value no. of shares dividend per share EPS
    1 2009-10 2 97,544,495 2.4 12
    2 2010-11 2 98,844,807 2.8 14.4
    3 2011-12 2 99,640,329 2.8 11.73
    4 2012-13 2 99,755,331 2 5.06
    5 2013-14 2 99,969,178 1.5 -0.53
    6 2014-15 2 100,762,426 1.5 -1.39
    7 2015-16 2 100,948,976 2.8 9.46
    8 2016-17 2 101,290,176 2.8 10.36
    9 2017-18 2 102,037,501 3.5 8.19
    10 2018-19 2 102,399,601 3.5 16.3
    company - havells share price / EPS

    Dividend payout retention rate growth rate CMP market value p/e ratio
    10.13% 89.86% 17.58% 61.33 3653.04 1.618206
    12.88% 87.11% 16.64% 79.4 4684.61 4.092784
    26.55% 73.44% 17.59% 111.06 7096.41 4.536765
    25.19% 74.80% 17.89% 131.69 7944.24 4.420611
    39.11% 60.88% 20.22% 186.28 11133.21 4.8561
    40.29% 59.70% 18.84% 279.8 18,572.96 37.55705
    52.28% 47.61% 26.20% 332.2 18783.53 29.0131
    34.77% 65.22% 15.84% 483.9 27,515.21 56.07184
    30.70% 69.29% 17.49% 547.25 29,071 48.00439
    32% 68.39% 25.14% 772.5 46,978.59 61.01896

    company - KEI

    dividend payout retention rate growth rate CMP market value p/e ratio
    8.98% 91.01% 3.88% 36.15 542.69 16.21076
    12.67% 87.32% 2.95% 25.3 381.94 19.46154
    5.50% 94.49% 6.76% 16.25 528.39 4.476584
    5.33% 94.66% 7.08% 11.05 449.42 2.877604
    13.31% 86.66% 2.84% 19.65 530.83 14.66418
    9.01% 90.98% 7.58% 71.6 853.07 16.16253
    6.20% 93.79% 10.45% 102.4 1,189.71 12.91299
    4.95 95.04% 43.39% 216.8 2,077.97 18.37288
    3.88% 96.11% 39.59% 436.55 3,688.80 23.08567
    5.19% 94.80% 43.68% 425.45 3,669.58 18.59484

    company - bajaj

    dividend payout retention rate growth rate CMP market value p/e ratio
    19.99% 80% 21.14% 223.59 2269.25 18.6325
    19.24% 80.75% 21.39% 263.2 2,482.35 18.27778
    23.66% 76.33% 15.51% 192.31 2,074.01 16.39471
    38.96% 61.03% 6.49% 171.92 1,831.18 33.97628
    -282.47% 382.47% -0.61% 286.81 3,162.05 -541.1509
    -108.72% 208.72% -1.52% 229.88 2,680.86 -165.3813
    29.57% 70.42% 10.54% 223.34 2,062.98 23.60888
    0% 0% 25.43% 343.26 3,648.11 33.1332
    33.95% 66.04% 8.07% 640.21 6,423.84 78.16972
    21.39% 78.60% 27.30% 558.1 7,284.11 34.23926
    D+r/ke(E-D)/ke

    share price / EPS e(1-b)/ke-br


    dividend/market value
    cost of equity WALTER GORDAN walter WALTER
    0.207441 16.78 0.84747 34.45 32.64534 157.3717 3.83927
    0.208038 12.3 0.799854 16.9 16.01753 76.99329 2.49872
    0.208038 31.6 0.845519 17.98 21.70242 104.3195 6.49944
    0.20983 127.07 0.852595 22.29 26.50434 126.3134 7.504101
    0.201468 1.003633 33.36 38.48121 191.0041 15.0026
    0.170409 1.105575 0.45 7.497509 43.99714 3.001605
    0.171603 1.52678 5.45 14.32095 83.45396 5.98606
    0.193106 0.820275 5.13 7.70801 39.91595 3.000651
    0.188328 0.928433 7.4 10.87041 57.72061 3.4998
    0.187025 1.344205 8.16 15.46872 82.70935 4.00056

    cost of equity WALTER GORDAN walter WALTER


    0.00553250346 7.0131 2.03 14.43659 2609.414 0.200254
    0.00790513834 3.73175 1.1 4.304925 544.573 0.16471
    0.01230769231 5.4925 3.43 19.03928 1546.941 0.19965
    0.01809954751 3.9117 3.64 14.43859 797.732 0.204672
    0.01017811705 2.7903 1.14 3.380942 332.1776 0.178354
    0.00698324022 10.85456 3.93 43.15842 6180.286 0.399143
    0.00390625 26.752 7.53 201.8426 51671.7 0.49166
    0.00276752768 156.7825 11.2 1756.564 634705.3 58.41
    0.00229068835 172.8301 17.91 3096.388 1351728 0.733708
    0.00282054295 154.8638 21.68 3358.647 1190780 1.187472

    cost of equity WALTER GORDAN walter WALTER


    0.188328 1.12251 9.6 13.17609 69.96354 2.3988
    0.195495 1.094146 11.6 15.49209 79.24545 2.77056
    0.203857 0.760827 8.93 9.594189 47.06333 2.775318
    0.212817 0.304957 3.06 2.933168 13.78258 1.971376
    0.227749 -0.026784 -2.03 1.554371 6.824931 1.497091
    0.176979 -0.085886 -2.89 1.74821 9.878066 1.511208
    0.18773 0.561445 6.66 6.539221 34.83312 2.797322
    0.194301 1.308794 7.56 12.69448 65.33411 0
    0.173395 0.465411 4.69 5.682779 32.7736 2.780505
    0.184271 1.481514 12.8 22.46337 121.904 3.48657
    gordan GORDON 300
    0.05 77.61256
    0.06 39.60755 250
    0.08 82.42054
    0.08 98.72154 200
    0.08 191.4362
    0.06 51.81059 150
    0.05 127.7304
    0.09 33.41574 100
    0.07 52.10018
    0.02 265.0687 50

    0
    1 2 3 4 5 6 7 8 9 10

    160
    gordan GORDAN 140
    -2.9779376542185300% -6.724587
    120
    -1.7854261660079100% -9.225248
    -5.1567547692307700% -3.871621 100
    -4.8919732488687800% -4.183833
    80
    -1.4433322951653900% -12.3571
    -6.1979599776536300% -6.439909 60
    -9.4104300000000000% -5.224628 40
    -40.9611032324723000% -142.5987
    -37.8208801648150000% -1.939955 20
    -41.1265857045481000% -2.887359 0
    1 2 3 4 5 6 7 8 9
    -20

    150
    gordan GORDAN
    1.920800% 124.8855
    100

    50
    150

    2.277075% 121.6719 100


    8.546917% 32.47157
    17.320853% 11.38152 50
    25.107967% 5.962613
    20.870444% 7.2409 0
    11.350732% 24.64442 1 2 3 4 5 6 7 8 9 10
    19.430100% 0 -50
    12.010072% 23.15144
    -3.030700% -115.0417
    -100

    -150
    WALTER
    GORDON

    7 8 9 10

    WALTER
    GORDAN

    5 6 7 8 9 10 11
    WALTER
    GORDAN
    7 8 9 10

    You might also like