Div A-BG3-2

SYBBA-A
Buddy Group Number SAP ID

74022201901
74022201055
BG3 74022121476
74022200090
Roll Number with Division Name of The Students
A002 Aadit Mathurnayagam
A004 Aaryaman Beriwala
A012 Aman Mehta
A015 Andre Barretto
A017 Arinjai Rampal
A058 Yuval Tiwari
Company Name
Lupin Limited
Lupin Limited
Lupin Limited
Lupin Limited
Lupin Limited
Lupin Limited
Sector
Company Name
Students Name
Div
Roll No.
SAP ID
Q. No. Area
1 Company Profile & Governance
8 Capital Structure
9 Capital Structure
10 Capital Structure
14 "Capital Structure & Time Value of M
17 Cost of Capital
18 Cost of Capital
19 Cost of Capital
20 Cost of Capital
21 Cost of Capital
22 Cost of Capital
23 Cost of Capital
24 Cost of Capital
27 Overall
Q. No. Supporting Details Example

1,2,9
3,5,6,7
8
10
11,12 https://finance.yahoo.com/quote/LUPIN.NS/history?period1=1648771200&period2=1682899200&int
14 Market Price at beginning of 2021

Market Price at end of 2023
CAGR
15 https://www.moneycontrol.com/india/stockpricequote/pharmaceuticals/lupin/L
13 Interest(in crores)
Tax saved
16 https://www.lupin.com/wp-content/uploads/2023/07/integrated-report-consolidated.pdf
17
18 Date
Mar 31, 2023
Mar 29, 2023
Mar 28, 2023
Mar 27, 2023
Mar 24, 2023
Mar 23, 2023
Mar 22, 2023
Mar 21, 2023
Mar 20, 2023
Mar 17, 2023
Mar 16, 2023
Mar 15, 2023
Mar 14, 2023
Mar 13, 2023
Mar 10, 2023
Mar 09, 2023
Mar 08, 2023
Mar 06, 2023
Mar 03, 2023
Mar 02, 2023
Mar 01, 2023
Feb 28, 2023
Feb 27, 2023
Feb 24, 2023
Feb 23, 2023
Feb 22, 2023
Feb 21, 2023
Feb 20, 2023
Feb 17, 2023
Feb 16, 2023
Feb 15, 2023
Feb 14, 2023
Feb 13, 2023
Feb 10, 2023
Feb 09, 2023
Feb 08, 2023
Feb 07, 2023
Feb 06, 2023
Feb 03, 2023
Feb 02, 2023
Feb 01, 2023
Jan 31, 2023
Jan 30, 2023
Jan 27, 2023
Jan 25, 2023
Jan 24, 2023
Jan 23, 2023
Jan 20, 2023
Jan 19, 2023
Jan 18, 2023
Jan 17, 2023
Jan 16, 2023
Jan 13, 2023
Jan 12, 2023
Jan 11, 2023
Jan 10, 2023
Jan 09, 2023
Jan 06, 2023
Jan 05, 2023
Jan 04, 2023
Jan 03, 2023
Jan 02, 2023
Dec 30, 2022
Dec 29, 2022
Dec 28, 2022
Dec 27, 2022
Dec 26, 2022
Dec 23, 2022
Dec 22, 2022
Dec 21, 2022
Dec 20, 2022
Dec 19, 2022
Dec 16, 2022
Dec 15, 2022
Dec 14, 2022
Dec 13, 2022
Dec 12, 2022
Dec 09, 2022
Dec 08, 2022
Dec 07, 2022
Dec 06, 2022
Dec 05, 2022
Dec 02, 2022
Dec 01, 2022
Nov 30, 2022
Nov 29, 2022
Nov 28, 2022
Nov 25, 2022
Nov 24, 2022
Nov 23, 2022
Nov 22, 2022
Nov 21, 2022
Nov 18, 2022
Nov 17, 2022
Nov 16, 2022
Nov 15, 2022
Nov 14, 2022
Nov 11, 2022
Nov 10, 2022
Nov 09, 2022
Nov 07, 2022
Nov 04, 2022
Nov 03, 2022
Nov 02, 2022
Nov 01, 2022
Oct 31, 2022
Oct 28, 2022
Oct 27, 2022
Oct 25, 2022
Oct 24, 2022
Oct 21, 2022
Oct 20, 2022
Oct 19, 2022
Oct 18, 2022
Oct 17, 2022
Oct 14, 2022
Oct 13, 2022
Oct 12, 2022
Oct 11, 2022
Oct 10, 2022
Oct 07, 2022
Oct 06, 2022
Oct 04, 2022
Oct 03, 2022
Sep 30, 2022
Sep 29, 2022
Sep 28, 2022
Sep 27, 2022
Sep 26, 2022
Sep 23, 2022
Sep 22, 2022
Sep 21, 2022
Sep 20, 2022
Sep 19, 2022
Sep 16, 2022
Sep 15, 2022
Sep 14, 2022
Sep 13, 2022
Sep 12, 2022
Sep 09, 2022
Sep 08, 2022
Sep 07, 2022
Sep 06, 2022
Sep 05, 2022
Sep 02, 2022
Sep 01, 2022
Aug 30, 2022
Aug 29, 2022
Aug 26, 2022
Aug 25, 2022
Aug 24, 2022
Aug 23, 2022
Aug 22, 2022
Aug 19, 2022
Aug 18, 2022
Aug 17, 2022
Aug 16, 2022
Aug 12, 2022
Aug 11, 2022
Aug 10, 2022
Aug 08, 2022
Aug 05, 2022
Aug 04, 2022
Aug 03, 2022
Aug 02, 2022
Aug 01, 2022
Jul 29, 2022
Jul 28, 2022
Jul 27, 2022
Jul 26, 2022
Jul 25, 2022
Jul 22, 2022
Jul 21, 2022
Jul 20, 2022
Jul 19, 2022
Jul 18, 2022
Jul 15, 2022
Jul 14, 2022
Jul 13, 2022
Jul 12, 2022
Jul 11, 2022
Jul 08, 2022
Jul 07, 2022
Jul 06, 2022
Jul 05, 2022
Jul 04, 2022
Jul 01, 2022
Jun 30, 2022
Jun 29, 2022
Jun 28, 2022
Jun 27, 2022
Jun 24, 2022
Jun 23, 2022
Jun 22, 2022
Jun 21, 2022
Jun 20, 2022
Jun 17, 2022
Jun 16, 2022
Jun 15, 2022
Jun 14, 2022
Jun 13, 2022
Jun 10, 2022
Jun 09, 2022
Jun 08, 2022
Jun 07, 2022
Jun 06, 2022
Jun 03, 2022
Jun 02, 2022
Jun 01, 2022
May 31, 2022
May 30, 2022
May 27, 2022
May 26, 2022
May 25, 2022
May 24, 2022
May 23, 2022
May 20, 2022
May 19, 2022
May 18, 2022
May 17, 2022
May 16, 2022
May 13, 2022
May 12, 2022
May 11, 2022
May 10, 2022
May 09, 2022
May 06, 2022
May 05, 2022
May 04, 2022
May 02, 2022
Apr 29, 2022
Apr 28, 2022
Apr 27, 2022
Apr 26, 2022
Apr 25, 2022
Apr 22, 2022
Apr 21, 2022
Apr 20, 2022
Apr 19, 2022
Apr 18, 2022
Apr 13, 2022
Apr 12, 2022
Apr 11, 2022
Apr 08, 2022
Apr 07, 2022
Apr 06, 2022
Apr 05, 2022
Apr 04, 2022
Apr 01, 2022
19 Date
2022-04-01
2022-04-04
2022-04-05
2022-04-06
2022-04-07
2022-04-08
2022-04-11
2022-04-12
2022-04-13
2022-04-18
2022-04-19
2022-04-20
2022-04-21
2022-04-22
2022-04-25
2022-04-26
2022-04-27
2022-04-28
2022-04-29
2022-05-02
2022-05-04
2022-05-05
2022-05-06
2022-05-09
2022-05-10
2022-05-11
2022-05-12
2022-05-13
2022-05-16
2022-05-17
2022-05-18
2022-05-19
2022-05-20
2022-05-23
2022-05-24
2022-05-25
2022-05-26
2022-05-27
2022-05-30
2022-05-31
2022-06-01
2022-06-02
2022-06-03
2022-06-06
2022-06-07
2022-06-08
2022-06-09
2022-06-10
2022-06-13
2022-06-14
2022-06-15
2022-06-16
2022-06-17
2022-06-20
2022-06-21
2022-06-22
2022-06-23
2022-06-24
2022-06-27
2022-06-28
2022-06-29
2022-06-30
2022-07-01
2022-07-04
2022-07-05
2022-07-06
2022-07-07
2022-07-08
2022-07-11
2022-07-12
2022-07-13
2022-07-14
2022-07-15
2022-07-18
2022-07-19
2022-07-20
2022-07-21
2022-07-22
2022-07-25
2022-07-26
2022-07-27
2022-07-28
2022-07-29
2022-08-01
2022-08-02
2022-08-03
2022-08-04
2022-08-05
2022-08-08
2022-08-10
2022-08-11
2022-08-12
2022-08-16
2022-08-17
2022-08-18
2022-08-19
2022-08-22
2022-08-23
2022-08-24
2022-08-25
2022-08-26
2022-08-29
2022-08-30
2022-09-01
2022-09-02
2022-09-05
2022-09-06
2022-09-07
2022-09-08
2022-09-09
2022-09-12
2022-09-13
2022-09-14
2022-09-15
2022-09-16
2022-09-19
2022-09-20
2022-09-21
2022-09-22
2022-09-23
2022-09-26
2022-09-27
2022-09-28
2022-09-29
2022-09-30
2022-10-03
2022-10-04
2022-10-06
2022-10-07
2022-10-10
2022-10-11
2022-10-12
2022-10-13
2022-10-14
2022-10-17
2022-10-18
2022-10-19
2022-10-20
2022-10-21
2022-10-24
2022-10-25
2022-10-27
2022-10-28
2022-10-31
2022-11-01
2022-11-02
2022-11-03
2022-11-04
2022-11-07
2022-11-09
2022-11-10
2022-11-11
2022-11-14
2022-11-15
2022-11-16
2022-11-17
2022-11-18
2022-11-21
2022-11-22
2022-11-23
2022-11-24
2022-11-25
2022-11-28
2022-11-29
2022-11-30
2022-12-01
2022-12-02
2022-12-05
2022-12-06
2022-12-07
2022-12-08
2022-12-09
2022-12-12
2022-12-13
2022-12-14
2022-12-15
2022-12-16
2022-12-19
2022-12-20
2022-12-21
2022-12-22
2022-12-23
2022-12-26
2022-12-27
2022-12-28
2022-12-29
2022-12-30
2023-01-02
2023-01-03
2023-01-04
2023-01-05
2023-01-06
2023-01-09
2023-01-10
2023-01-11
2023-01-12
2023-01-13
2023-01-16
2023-01-17
2023-01-18
2023-01-19
2023-01-20
2023-01-23
2023-01-24
2023-01-25
2023-01-27
2023-01-30
2023-01-31
2023-02-01
2023-02-02
2023-02-03
2023-02-06
2023-02-07
2023-02-08
2023-02-09
2023-02-10
2023-02-13
2023-02-14
2023-02-15
2023-02-16
2023-02-17
2023-02-20
2023-02-21
2023-02-22
2023-02-23
2023-02-24
2023-02-27
2023-02-28
2023-03-01
2023-03-02
2023-03-03
2023-03-06
2023-03-08
2023-03-09
2023-03-10
2023-03-13
2023-03-14
2023-03-15
2023-03-16
2023-03-17
2023-03-20
2023-03-21
2023-03-22
2023-03-23
2023-03-24
2023-03-27
2023-03-28
2023-03-29
2023-03-31
20 Covariance
21 Variance
22 Beta
23 Cost of Equity
25 ICR
24 WACC
Source
Equity
Other Equity
Debt
Healthcare and Pharmaceuticals
Lupin Limited
Yuval Tiwari
A
58
74022200090
Question
What is the Registration Date of the company?
What is the CIN of the company?
What is the name of the CEO & Chairperson/Managing Director?
What is the salary of the CEO & Chairperson/Managing Director?
How many BOD members does the company have?
How many women directors does the company have?
Who is the auditor of the company?
What is the Face value of the share?
How much is the Authorised capital?
How much is the Issued Capital at the end of the year?
What is the Opening Market price (beginning of the year)?
What is the Closing Market price (end of the year)?
"How much is the Tax saved due to Interest on Debt? (Assume 30% tax rate for all t
"What is the CAGR of the Company over past 2 years? (Based on market price of sha
What is the Debt Equity Ratio of the company?
What are the different debt instrument that the company has?
What is the cost of Debt?
Calculate the market return (Rm) using daily prices
Calculate the return of Company using daily prices
Calculate Covariance of the company and the market (From Q 18 & Q 19 above)
Calculate Variance of the market (From Q 18 above)
Calculate Beta (From Q 20 & Q 21 above)
"Calculate Cost of Equity from the above beta (Q 22)and Rm (Q 18). Assume Risk free
Calculate WACC. Refer answers above.
Calculate the ICR (Based on EBIT)
Overall Analysis of the company from Financial Management Perspective.
m/quote/LUPIN.NS/history?period1=1648771200&period2=1682899200&interval=1d&filter=history&frequency=1d&includeAdju
1033
648.4
-68.61568248
com/india/stockpricequote/pharmaceuticals/lupin/L
854
256.2
wp-content/uploads/2023/07/integrated-report-consolidated.pdf
Price
12,017.05
11,942.50
11,873.20
11,882.75
11,755.35
11,780.85
11,754.70
11,633.75
11,663.30
11,676.15
11,743.20
11,633.95
11,597.95
11,597.35
11,683.95
11,700.40
11,750.15
11,807.90
11,781.80
11,761.10
11,764.60
11,747.10
11,902.50
11,996.20
11,968.20
11,991.85
12,019.50
12,055.40
12,154.05
12,298.60
12,237.10
12,248.80
12,268.10
12,327.00
12,302.50
12,357.30
12,191.40
12,193.10
12,184.60
12,306.30
12,355.80
12,360.25
12,484.00
12,508.05
12,440.10
12,593.85
12,718.45
12,606.45
12,699.05
12,734.50
12,648.00
12,659.40
12,668.80
12,671.45
12,682.25
12,766.60
12,770.60
12,654.95
12,753.20
12,622.75
12,641.75
12,551.40
12,597.60
12,634.30
12,624.15
12,694.75
12,677.10
12,784.45
12,892.75
12,920.40
12,618.45
12,646.45
12,636.20
12,816.10
12,883.60
12,797.75
12,758.05
12,774.70
12,728.70
12,869.80
12,955.35
13,052.90
13,086.95
13,120.65
13,144.20
13,087.35
12,993.95
12,968.45
12,888.15
12,876.95
12,836.35
12,794.60
12,861.40
12,948.25
12,998.50
13,036.90
13,019.85
13,015.65
12,983.10
13,079.50
13,230.00
13,422.15
13,559.95
13,556.90
13,492.05
13,212.25
13,048.30
13,228.05
13,112.20
13,061.10
12,979.40
13,089.20
13,021.75
13,008.25
12,982.40
12,950.45
12,867.15
12,839.35
12,826.80
13,028.40
13,134.70
13,188.00
13,233.45
13,118.95
12,971.90
12,874.30
12,705.40
12,598.00
12,475.50
12,610.65
12,612.85
12,573.55
12,750.70
12,369.60
12,346.85
12,518.85
12,682.20
12,745.60
12,715.25
12,689.30
12,689.95
12,696.30
12,598.00
12,565.55
12,506.15
12,555.00
12,699.40
12,545.75
12,580.45
12,593.25
12,644.00
12,683.55
12,588.25
12,799.95
12,935.75
12,979.25
12,933.85
12,864.00
13,014.20
12,950.70
12,940.25
12,939.75
12,982.35
12,682.00
12,780.40
12,766.85
12,776.55
12,660.65
12,628.95
12,341.90
12,488.80
12,617.55
12,651.75
12,711.50
12,682.20
12,713.45
12,732.00
12,721.00
12,622.30
12,450.65
12,564.85
12,449.45
12,389.70
12,331.15
12,233.75
12,218.20
12,260.90
12,159.35
12,210.95
12,214.55
12,221.55
12,178.40
12,127.20
11,939.05
12,098.35
11,847.90
11,803.95
12,066.65
12,261.35
12,218.50
12,191.85
12,419.20
12,465.90
12,317.80
12,279.65
12,412.40
12,418.80
12,500.35
12,443.75
12,604.45
12,671.15
12,669.95
12,557.50
12,543.85
12,691.60
12,889.20
13,065.50
12,600.85
12,881.55
12,745.95
12,608.25
12,629.50
12,424.45
12,557.65
12,596.30
12,785.00
12,820.90
13,008.50
13,108.80
13,460.25
13,462.85
13,480.00
13,358.15
13,444.10
13,296.75
13,569.85
13,821.30
13,660.65
13,522.45
13,717.30
13,772.75
13,744.65
13,837.85
13,838.60
13,815.00
13,758.45
13,809.25
13,789.25
13,579.90
Average
Trading Days
Rm(annual)
Close
765.5
790.549988
776.200012
772.799988
784.599976
782.049988
785.5
773.599976
773
770.150024
769.5
777.200012
782.450012
754.200012
725.400024
758.599976
742.599976
748.650024
744.650024
741.849976
726.75
726.349976
723.849976
733.049988
714.450012
716.799988
694.150024
696.349976
685.049988
690.900024
683.299988
634.849976
638.400024
618.5
600.849976
590.25
600.5
605.75
612.900024
618.599976
607.950012
612.700012
611.150024
605.450012
609.650024
613.200012
618.400024
618.650024
612.25
609.349976
613.700012
603
597.599976
606.799988
629.849976
613.150024
628.799988
629.400024
630
633.450012
620.650024
610.950012
628.299988
628.299988
628
629.950012
633
635
642.549988
633.299988
647
643.25
640.849976
645.400024
643.799988
657.5
650
639.450012
632.450012
627.75
640.549988
641.599976
644.099976
641.150024
638.650024
627.599976
659.950012
668.099976
666.650024
669.849976
690.25
682.849976
683.549988
687.950012
688.799988
688.950012
682.900024
695.450012
677.599976
664.900024
652.700012
661.950012
669.099976
660.700012
653.700012
653.150024
652.549988
666.299988
666.75
668.549988
671.650024
673.950012
666.400024
662.900024
632.150024
641.25
671.25
661.349976
663.299988
648.349976
653.950012
656.349976
670.200012
654.799988
679.849976
722.099976
742.25
723.200012
721.200012
707.200012
680.950012
679.299988
687.150024
690.650024
690.650024
693.799988
689.150024
679.700012
678.799988
680.75
684.5
703.299988
696.400024
699
709.25
707.450012
712.150024
710.650024
709.849976
694.25
719.349976
747
759.5
753.549988
739.650024
736.099976
721.049988
720.900024
719.75
719.049988
719.099976
719.75
733.650024
751.450012
766.099976
770.299988
776
770.099976
767.650024
769.900024
754.849976
751.5
752
743.900024
758.75
750.849976
729.299988
728.599976
725.950012
751.349976
766.299988
756.75
742.200012
741.700012
732.900024
736.150024
733.700012
732.849976
737.950012
734.599976
742.849976
738.099976
749.849976
758.849976
754.049988
754.349976
755.75
756.950012
753.25
767.150024
759.599976
755.049988
765.549988
752.049988
747.200012
742.099976
734.700012
737.299988
737.400024
742
739.400024
745.150024
751.349976
775.299988
774.349976
737.150024
675.150024
663
669.099976
681.75
670.200012
667.099976
670.450012
664
658.349976
659.349976
654.599976
659.25
661.400024
659.75
662.849976
662.450012
664.25
658.049988
656.099976
654.299988
656.200012
658.299988
666.200012
657
646.400024
649.400024
658.849976
648.549988
640
658.75
644.400024
652.400024
648.400024
Average
Trading Days
Company Return
-0.00002222923356
0.00008022102725
Covariance of return of stock & Rm/Variance of Rm
0.10607831
EBIT
Interest
ICR
Amount
910000000
183208600000
6439600000
190558200000
Response Supporting Details Cell Number
March 1, 1983 A37
L24100MH1983PLC029442 A37
Vinita Gupta(CEO) & Nilesh Gupta(MD) & Manju Gupta(ChaA55
10.9 Cr & 7.7Cr & N/A
8 A55
3 A55
B S R & Co. LLP A55
2 A79
₹2,000,000,000 A37
₹910,000,000 A103
744.95 A127
648.4 A127
256.2 A135
-68.62 A129
0.03 A133
Loan from Banks, Borrowings A142
9.283185291 A144
-0.1062877559 A168
0.2271672237 A422
-0.00002222923356 A676
0.00008022102725 A677
-0.2770998368 A678
0.10607831 A679
1.339 A683
21914519.91 A680
E37
Q. No.
27
4
filter=history&frequency=1d&includeAdjustedClose=true
Change
0.00624241155536942
0.0058366741906141
-0.0008036860154425
0.0108376186162045
-0.0021645297240861
0.0022246420580704
0.0103964757709252
-0.0025335882640418
-0.0011005339945102
-0.0057096873083998
0.0093906196949445
0.0031039968270255
0.0000517359569212
-0.0074118769765362
-0.0014059348398344
-0.0042339885022744
-0.0048907934518416
0.0022152811964216
0.0017600394520920
-0.0002975026775241
0.0014897293800172
-0.0130560806553245
-0.0078108067554726
0.0023395330960378
-0.0019721727673378
-0.0023004284704022
-0.0029779186090880
-0.0081166360184465
-0.0117533703023109
0.0050257005336232
-0.0009551956109985
-0.0015731857418835
-0.0047781293096455
0.0019914651493599
-0.0044346256868409
0.0136079531473005
-0.0001394231163528
0.0006976018909115
-0.0098892437206958
-0.0040062157043656
-0.0003600250803989
-0.0099126882409484
-0.0019227617414385
0.0054621747413605
-0.0122083397848950
-0.0097967912756665
0.0088843409524489
-0.0072918840385697
-0.0027837763555696
0.0068390259329538
-0.0009005166121617
-0.0007419802980550
-0.0002091315516379
-0.0008515839066411
-0.0066070841100998
-0.0003132194258688
0.0091387164706300
-0.0077039488128470
0.0103345150620903
-0.0015029564735895
0.0071984001784662
-0.0036673652124215
-0.0029047909262879
0.0008040145277107
-0.0055613541030741
0.0013922742583083
-0.0083969196954113
-0.0084000698066742
-0.0021400266245627
0.0239292464605398
-0.0022140600721942
0.0008111615833874
-0.0140370315462582
-0.0052392188518737
0.0067082104276143
0.0031117608098417
-0.0013033574173954
0.0036138804434074
-0.0109636513387930
-0.0066034495401515
-0.0074734350221023
-0.0026018285391173
-0.0025684703120652
-0.0017916647646872
0.0043438893282445
0.0071879605508717
0.0019663105459789
0.0062305295950157
0.0008697711802872
0.0031628928784273
0.0032630953683585
-0.0051938358188066
-0.0067074701214450
-0.0038658306727699
-0.0029454855065238
0.0013095388963774
0.0003226884558205
0.0025071053908542
-0.0073703123208073
-0.0113756613756614
-0.0143158882891340
-0.0101622793594372
0.0002249776866394
0.0048065342182990
0.0211773165055157
0.0125648551918641
-0.0135885485766988
0.0088352831713975
0.0039123810398818
0.0062945898885927
-0.0083885951777038
0.0051797953424080
0.0010378029327542
0.0019911572590584
0.0024670957379859
0.0064738500755801
0.0021652186442460
0.0009784201827425
-0.0154738878143134
-0.0080930664575515
-0.0040415529269032
-0.0034344785373429
0.0087278326390450
0.0113360417517866
0.0075809946948572
0.0132935602184897
0.0085251627242419
0.0098192457216144
-0.0107171319479963
-0.0001744252884955
0.0031256089171317
-0.0138933548746344
0.0308094036993921
0.0018425752317393
-0.0137392811640047
-0.0128802573685954
-0.0049742656289229
0.0023868976229331
0.0020450300647002
-0.0000512216360192
-0.0005001457117427
0.0078028258453722
0.0025824575923856
0.0047496631657224
-0.0038908801274393
-0.0113706159346111
0.0122471753382619
-0.0027582479164100
-0.0010164175252615
-0.0040137614678899
-0.0031182121724595
0.0075705519035608
-0.0165391271059653
-0.0104980383820033
-0.0033515033611341
0.0035101690525249
0.0054298818407960
-0.0115412395690861
0.0049032098651038
0.0008075578137981
0.0000386406228868
-0.0032813781788351
0.0236831730011040
-0.0076992895371037
0.0010613424611395
-0.0007592033843251
0.0091543483154498
0.0025101057490923
0.0232581693256307
-0.0117625392351547
-0.0102040411965873
-0.0027031833540815
-0.0047004680800850
0.0023103247070697
-0.0024580267354652
-0.0014569588438579
0.0008647118937190
0.0078194940700190
0.0137864288209852
-0.0090888470614453
0.0092694858005775
0.0048225542184234
0.0047481378460242
0.0079615816899969
0.0012726915584946
-0.0034826154686849
0.0083515977416555
-0.0042257154439254
-0.0002947304648963
-0.0005727587744599
0.0035431583787689
0.0042219143742990
0.0157592103224295
-0.0131670847677577
0.0211387672076909
0.0037233299022784
-0.0217707483021385
-0.0158791650185339
0.0035069771248517
0.0021858864733408
-0.0183063321308941
-0.0037462196873069
0.0120232509051941
0.0031067660723229
-0.0106949502110792
-0.0005153476986504
-0.0065238173331148
0.0045484681064792
-0.0127494654665615
-0.0052639263208153
0.0000947122916822
0.0089548078837349
0.0010881826552454
-0.0116415581959721
-0.0153306644322379
-0.0134935517201790
0.0368744965617399
-0.0217908559140786
0.0106386734609816
0.0109214204984832
-0.0016825685894137
0.0165037486568821
-0.0106070801463649
-0.0030683613442042
-0.0147594837700431
-0.0028001154365138
-0.0144213398931468
-0.0076513487123153
-0.0261102134061404
-0.0001931240413434
-0.0012722551928783
0.0091217721016758
-0.0063931389977760
0.0110816552917066
-0.0201254988080193
-0.0181929340944773
0.0117600553414369
0.0102200414865649
-0.0142046904274164
-0.0040260659635876
0.0020444318334771
-0.0067351503304343
-0.0000541962337231
0.0017082880926529
0.0041102013671598
-0.0036786936292702
0.0014504052069547
0.0154161665402544
-0.0004530079666
248
-0.1062877559
-0.0316867856305628
0.0184874720151382
0.00439961704554275
-0.0150394957442619
0.00326064578879577
-0.00439212221514961
0.0153826581814682
0.000776165588615743
0.00370054653143784
0.000844735542560143
-0.00990737504003026
-0.00670969380725117
0.0374569073859946
0.0397022153944676
-0.0437647680600506
0.021545920437789
-0.00808127670613694
0.00537165093813252
0.00377441273921408
0.0207774007567939
0.00055073175909354
0.00345375434536175
-0.0125503201017719
0.0260339781476552
-0.00327842639417004
0.0326297820599081
-0.00315926197432645
0.0164951291116583
-0.00846726848572239
0.0111225466610136
0.076317262080199
-0.00556085192127133
0.0321746548100243
0.029375093126408
0.0179584515036001
-0.0170691090757702
-0.00866694180767643
-0.0116658895741861
-0.00921427775807081
0.0175178284230381
-0.00775257043735785
0.00253618250696491
0.00941450472710539
-0.00688921813279551
-0.00578928233941389
-0.00840881597378466
-0.00040410569837786
0.0104532854226215
0.00475920918063683
-0.00708821234306908
0.0177446301824213
0.00903618510185487
-0.0151615230420868
-0.0365959972664982
0.0272363228350782
-0.0248886200678489
-0.000953346007498795
-0.000952342857142809
-0.00544638398396623
0.020623519705205
0.015876932334032
-0.0276141593687249
0
0.000477687898089148
-0.00309550275871733
-0.00481830647709318
-0.0031496062992126
-0.0117500399050665
0.014606032173176
-0.0211746707882535
0.00582977069568597
0.00374506372767662
-0.00704996565045071
0.00248529982886555
-0.0208365201520913
0.0115384615384615
0.0164985343686255
0.0110680684120218
0.00748707606531265
-0.0199828088982807
-0.00163651502380977
-0.00388138502274995
0.00460103234746185
0.0039145070164438
0.0176068330506119
-0.0490189187238018
-0.0121987191928891
0.00217498229625795
-0.0047771174362182
-0.029554544005795
0.0108369689684225
-0.00102408311358205
-0.00639584842394047
-0.00123399537573739
-0.000217757453206968
0.0088592587309676
-0.0180458520144507
0.0263430292683482
0.0191005437533267
0.0186916068265677
-0.0139738648422292
-0.0106859426938613
0.0127137336876573
0.0107082757709969
0.000842054627253577
0.000919524957527155
-0.0206363503641546
-0.000674933633295861
-0.00269237608601974
-0.00461555257831725
-0.00341269821062038
0.0113295133974965
0.00527983085425262
0.0486435163055534
-0.0141909957115009
-0.0446927374301676
0.0149694176446149
-0.00293986436797586
0.0230585525617418
-0.00856340071448771
-0.00365653094805622
-0.0206655263384269
0.0235186687266708
-0.0368463468181398
-0.0585099036203264
-0.0271472199393736
0.0263412440319484
0.00277315580521649
0.0197963797545863
0.0385490851566356
0.00242900637295467
-0.0114240496628434
-0.00506768968127915
0
-0.00454016150833366
0.00674739002838655
0.0139032099943526
0.0013259045608587
-0.0028645053250092
-0.00547845142439737
-0.0267311080915303
0.00990804675790757
-0.00371956509298994
-0.0144518857948537
0.00254433241850024
-0.00659974983024085
0.00211074361407465
0.00112706631971494
0.0224702571119913
-0.0348925791859622
-0.0370147576974565
-0.0164581961816985
0.00789597517716372
0.018792622928381
0.00482277967089631
0.0208723226551111
0.000208023297277563
0.0015978103508163
0.000973523415175991
-6.95146734367084E-05
-0.000903124696075068
-0.0189463961634111
-0.0236875210802445
-0.0191227835255799
-0.00545243679790894
-0.00734537628865981
0.00766137408631737
0.00319149602475612
-0.00292245737090664
0.0199378001967375
0.00445771922821021
-0.000664893617021277
0.0108885276766707
-0.0195716322899505
0.0105214413698004
0.0295488665221259
0.000960763138976572
0.00365033949472537
-0.0338057693635968
-0.0195093465145663
0.0126197396762471
0.0196038638705923
0.000674126994621108
0.0120070783351482
-0.00441486095774412
0.0033392557720171
0.00115990452048544
-0.00691108600456266
0.00456035408310447
-0.0111058763768473
0.00643544256123916
-0.015669801128326
-0.0118600517686516
0.00636560980888178
-0.000397677483322389
-0.001852496195832
-0.00158532529358097
0.00491206372386328
-0.0181190426450407
0.00993950531667745
0.00602607519013693
-0.0137156295011267
0.0179509343998553
0.00649086713344428
0.00687243789912216
0.0100720891236353
-0.00352634754145686
-0.000135660424117433
-0.00619942857142853
0.00351633204707601
-0.00771656688559672
-0.00825174978111657
-0.0308912838523093
0.00122685094523722
0.0504645605220789
0.0918314415997118
0.0183258280542987
-0.00911668841548422
-0.018555224055739
0.017233643379881
0.00464703359545623
-0.00499669765089071
0.00971387349397593
0.00858209798127194
-0.00151664523606504
0.00725634001550895
-0.0070535062571104
-0.00325071654366924
0.00250098370594927
-0.00467673849625359
0.000603764801501663
-0.00270980504328187
0.00942179486826465
0.00297212630899413
0.00275101334710705
-0.00289549522288035
-0.00318999853908545
-0.0118583366221855
0.0140030624048706
0.0163984771139179
-0.00461964873595385
-0.0143431013800324
0.015881563781634
0.01335935625
-0.0284629981024668
0.0222687390837217
-0.0122624152447916
0.00616903123371877
0.0008257780376
248
0.2271672237
-0.2770998368
18,715,000,000
854
21914519.91
Cost Weight
1.0607831 0.005
1.0607831 0.961
9.283185291 0.034
1.000
ils Cell Number
The company's cost of debt stands at 9.28%, which is reasonable for the pharmaceutical industry. The calculated weighted av
The calculated weighted average cost of capital (WACC) is 1.34%, suggesting an optimal mix of debt and equity financing.
However, the calculated cost of equity of 10.61% (using CAPM) is relatively high, which could impact future capital raising effo
The company's share price has experienced a significant decline, with a CAGR of -68.62% over the past two years,
The interest coverage ratio (ICR) of 21,914,519.91 suggests that Lupin has sufficient earnings to cover its interest o
However, the negative beta of -0.277 indicates that the stock's performance is inversely correlated with the market,
Overall, Lupin Limited has a solid financial foundation, with a stable balance sheet, moderate debt levels, and posit
However, the company faces challenges in maintaining profitability and addressing market concerns reflected in its
Continued focus on cost optimization, regulatory compliance, and strategic growth initiatives will be crucial for Lupin
Product
of debt and equity financing.
by the company.
alue for stakeholders.
Sector Healthcare and Pharmaceuticals
Company Name Lupin Limited
Students Name Andre Barreto
Div A
Roll No. 15
SAP ID
Q. No. Area Question Response Supporting Details Cell Number
1 Company Profile & Governance What is the Registration Date of the company? March 1, 1983 A37 Mumbai, India is home to the corporate headquarters of renowned pharmaceutical firm Lupin Limited. The company's primary focus is on the development and production of a broad spectrum of specialty and generic drugs in a number of therapeutic areas, including oncology, cardiovascular, respiratory, and central nervous system.
2 Company Profile & Governance What is the CIN of the company? L24100MH1983PLC029442 A37 Lupin invests in bio-similars, specialty pharmaceuticals, and cutting-edge drug delivery technologies in addition to its generic drug portfolio.
3 Company Profile & Governance What is the name of the CEO & Chairperson/Managing Director? Vinita Gupta(CEO) & Nilesh Gupta(MA76 The organisation has strategic alliances and joint ventures with multinational pharmaceutical companies to improve its range of products and broaden its consumer base.With substantial shareholder funds of ₹18,411 crores, primarily from reserves and surplus, the corporation has a healthy financial position.
4 Company Profile & Governance What is the salary of the CEO & Chairperson/Managing Director? ₹109.20 crore A233 With a low debt-to-equity ratio of 0.01—a measure of how much debt the company has in relation to its equity—the company continues to maintain a cautious capital structure.
5 Company Profile & Governance How many BOD members does the company have? 10 A76 Its Weighted Average Cost of Capital (WACC) is 14.81%, Cost of Debt is 5.86%, and Cost of Equity is 15.035%.With a return of 93.66% as opposed to the market's 79.19% during a period of industrial expansion in 2020–21, Lupin has beaten the market despite having a low beta of 0.1234, which indicates less volatility and lower risk in the market.
6 Company Profile & Governance How many women directors does the company have? 4 A76 With an Interest Coverage Ratio (ICR) of 53.499, the business is able to pay interest costs with ease. In the pharmaceutical industry, Lupin has shown stability, sound financial management, and robust market success.
7 Company Profile & Governance Who is the auditor of the company? B S R & Co. LLP A76
8 Capital Structure What is the Face value of the share? 2
9 Capital Structure How much is the Authorised capital? ₹2,000,000,000 A37
10 Capital Structure How much is the Issued Capital at the end of the year? ₹900,000,000 A55
11 Capital Structure What is the Opening Market price (beginning of the year)? 1,033.00 A97
12 Capital Structure What is the Closing Market price (end of the year)? 749.1 A118
13 Capital Structure "How much is the Tax saved due to Interest on Debt? (Assume 30% tax rate for all 50.41 crores A139
14 "Capital Structure & Time Value of "What is the CAGR of the Company over past 2 years? (Based on market price of s-2.11% A156
15 Capital Structure What is the Debt Equity Ratio of the company? 0.04 A160
16 Capital Structure What are the different debt instrument that the company has? Loans and Bonds A169
17 Cost of Capital What is the cost of Debt? 5.41% A195
18 Cost of Capital Calculate the market return (Rm) using daily prices 18.87% A200
19 Cost of Capital Calculate the return of Company using daily prices 76.38% A200
20 Cost of Capital Calculate Covariance of the company and the market (From Q 18 & Q 19 above) 0.000000496388917 A200
21 Cost of Capital Calculate Variance of the market (From Q 18 above) 0.0001013949968 A200
22 Cost of Capital Calculate Beta (From Q 20 & Q 21 above) 0.004895595771 A200
23 Cost of Capital "Calculate Cost of Equity from the above beta (Q 22)and Rm (Q 18). Assume Risk f6.06% A214
24 Cost of Capital Calculate WACC. Refer answers above. 6.03% J217
25 Capital Structure Calculate the ICR (Based on EBIT) 5.800054444 A217
27 Overall Overall Analysis of the company from Financial Management Perspective. -> G8

Q1,2,9 Date SENSEX closing (Rupees) Lupin Limited share pricMarket Return (Rm) Returns of Co.
4/1/2021 50,029.83 700.8
4/5/2021 49,159.32 704.35 -0.0173998192678249 0.00506563927
4/6/2021 49,201.39 708.4 0.000855788892116484 0.00574998225
4/7/2021 49,661.76 713.2 0.00935684947112272 0.00677583286
4/8/2021 49,746.21 719.5 0.00170050356652678 0.00883342681
4/9/2021 49,591.32 728.15 -0.00311360403134228 0.01202223767
4/12/2021 47,883.38 737.95 -0.0344403012462665 0.01345876536
4/13/2021 48,544.06 739.4 0.0137976893026349 0.00196490277
4/15/2021 48,803.68 739.55 0.0053481311616705 0.00020286719
4/16/2021 48,832.03 741.95 0.000580898817466194 0.00324521669
4/19/2021 47,949.42 745.2 -0.01807440731012 0.00438034908
4/20/2021 47,705.80 745.85 -0.00508077052861109 0.00087224906
4/22/2021 48,080.67 746.3 0.00785795437871276 0.00060333847
4/23/2021 47,878.45 747.05 -0.0042058482130137 0.00100495779
4/26/2021 48,386.51 747.9 0.0106114546314679 0.00113780871
4/27/2021 48,944.14 749.1 0.0115244930870194 0.00160449258
4/28/2021 49,733.84 749.6 0.0161347201115393 0.00066746763
Q10 4/29/2021 49,765.94 752.2 0.00064543578376425 0.00346851654
4/30/2021 48,782.36 752.4 -0.0197641197975965 0.00026588673
5/3/2021 48,718.52 755.15 -0.00130866977325418 0.00365497076
5/4/2021 48,253.51 756 -0.00954483017957021 0.00112560418
5/5/2021 48,677.55 756.35 0.00878775450739233 0.00046296296
5/6/2021 48,949.76 757.25 0.00559210560104194 0.0011899253
5/7/2021 49,206.47 760.75 0.00524435666283142 0.00462198745
5/10/2021 49,502.41 761.35 0.00601424975211598 0.00078869537
5/11/2021 49,161.81 761.5 -0.00688047309211826 0.00019701845
5/12/2021 48,690.80 764.2 -0.00958081079602225 0.00354563362
5/14/2021 48,732.55 765.35 0.000857451510346924 0.00150484166
5/17/2021 49,580.73 767.75 0.0174047941263078 0.00313582021
5/18/2021 50,193.33 772.3 0.0123556067044595 0.00592640834
5/19/2021 49,902.64 774.6 -0.00579140694590302 0.00297811731
5/20/2021 49,564.86 777.4 -0.00676878016874456 0.00361476891
5/21/2021 50,540.48 787.6 0.0196837033333697 0.01312065861
5/24/2021 50,651.90 798.1 0.00220456948568748 0.01333164043
5/25/2021 50,637.53 800.95 -0.000283701104993152 0.00357098108
5/26/2021 51,017.52 804.7 0.00750411799311692 0.0046819402
5/27/2021 51,115.22 806.35 0.00191502840592809 0.00205045359
5/28/2021 51,422.88 858.25 0.00601895091129406 0.06436410988
Q3,5,6,7 5/31/2021 51,937.44 866.15 0.0100064407127723 0.00920477716
6/1/2021 51,934.88 871.3 -4.92900689753855E-05 0.00594585234
6/2/2021 51,849.48 871.4 -0.00164436694568264 0.00011477103
6/3/2021 52,232.43 872.2 0.0073858021334061 0.00091806289
6/4/2021 52,100.05 873 -0.00253444076792899 0.00091722082
6/7/2021 52,328.51 874.85 0.00438502458250998 0.00211912944
6/8/2021 52,275.57 875.15 -0.00101168559930337 0.00034291593
6/9/2021 51,941.64 875.6 -0.00638787869744893 0.00051419757
6/10/2021 52,300.47 875.75 0.00690833019519603 0.0001713111
6/11/2021 52,474.76 881.75 0.00333247483244416 0.00685127034
6/14/2021 52,551.53 883 0.00146298906369456 0.00141763538
6/15/2021 52,773.05 883.9 0.0042152911627883 0.00101925255
6/16/2021 52,501.98 884 -0.00513652328224349 0.00011313497
6/17/2021 52,323.33 884.4 -0.00340272881137057 0.00045248869
6/18/2021 52,344.45 887.55 0.000403644034123886 0.00356173677
6/21/2021 52,574.46 888.1 0.00439416213180198 0.0006196834
6/22/2021 52,588.71 889.25 0.000271044153377895 0.00129489922
6/23/2021 52,306.08 893 -0.00537434745974939 0.00421703683
6/24/2021 52,699.00 894.7 0.00751193742677712 0.00190369541
6/25/2021 52,925.04 897.75 0.00428926545095734 0.0034089639
6/28/2021 52,735.59 898.7 -0.00357959105935497 0.00105820106
Q11 6/29/2021 52,549.66 899.25 -0.00352570247151863 0.0006119951
6/30/2021 52,482.71 899.75 -0.00127403298137427 0.0005560189
7/1/2021 52,318.60 900 -0.00312693456568841 0.00027785496
7/2/2021 52,484.67 902.35 0.00317420573180474 0.00261111111
7/5/2021 52,880.00 903.4 0.00753229466813837 0.0011636283
7/6/2021 52,861.18 903.4 -0.000355900151285925 0
7/7/2021 53,054.76 904.05 0.00366204462329448 0.0007195041
7/8/2021 52,568.94 908.1 -0.00915695406029543 0.00447984072
7/9/2021 52,386.19 910.15 -0.00347638738768558 0.00225746063
7/12/2021 52,372.69 912.45 -0.000257701504919522 0.00252705598
7/13/2021 52,769.73 913.55 0.00758105035276975 0.00120554551
7/14/2021 52,904.05 915.35 0.00254539865942084 0.0019703355
7/15/2021 53,158.85 915.95 0.00481626642950768 0.00065548697
7/16/2021 53,140.06 916.05 -0.000353468895583725 0.00010917627
7/19/2021 52,553.40 916.45 -0.0110398821529369 0.00043665739
7/20/2021 52,198.51 916.6 -0.00675294081829148 0.00016367505
7/22/2021 52,837.21 918.85 0.0122359814485126 0.00245472398
7/23/2021 52,975.80 919.3 0.00262296211325321 0.00048974261
7/26/2021 52,852.27 922 -0.00233181943453437 0.0029370173
7/27/2021 52,578.76 922.9 -0.00517499059170013 0.00097613883
7/28/2021 52,443.71 923.15 -0.0025685276716302 0.00027088525
Q12 7/29/2021 52,653.07 924.3 0.00399208980447799 0.00124573471
7/30/2021 52,586.84 925.6 -0.00125785637950462 0.00140646976
8/2/2021 52,950.63 926.2 0.00691789048362672 0.00064822818
8/3/2021 53,823.36 926.6 0.0164819568719013 0.00043187217
8/4/2021 54,369.77 928.15 0.0101519117349789 0.00167278221
8/5/2021 54,492.84 929.3 0.00226357404123651 0.00123902386
8/6/2021 54,277.72 929.6 -0.00394767459357955 0.00032282363
8/9/2021 54,402.85 929.65 0.00230536581123889 5.3786575E-05
8/10/2021 54,554.66 929.8 0.00279047880763609 0.00016135105
8/11/2021 54,525.93 930.1 -0.000526627789450126 0.00032265003
8/12/2021 54,843.98 930.75 0.00583300459065995 0.00069884959
8/13/2021 55,437.29 931.5 0.0108181426657948 0.00080580177
8/16/2021 55,582.58 932.05 0.00262079910471816 0.00059044552
8/17/2021 55,792.27 932.35 0.00377258486381875 0.00032187114
8/18/2021 55,629.49 933.75 -0.00291760847873727 0.00150158202
8/20/2021 55,329.32 934.25 -0.00539587905623435 0.00053547523
8/23/2021 55,555.79 935.65 0.00409312820038275 0.00149852823
8/24/2021 55,958.98 935.9 0.00725738937381688 0.00026719393
8/25/2021 55,944.21 936.15 -0.000263943338495521 0.00026712256
8/26/2021 55,949.10 936.45 8.74085092988071E-05 0.00032046146
8/27/2021 56,124.72 936.85 0.00313892448672101 0.00042714507
Q. 13 8/30/2021 56,889.76 937.35 0.013631070230729 0.00053370337
8/31/2021 57,552.39 937.45 0.0116476146146512 0.00010668374
9/1/2021 57,338.21 937.85 -0.00372147881260883 0.00042668942
9/2/2021 57,852.54 938.3 0.00897010911223078 0.00047982087
9/3/2021 58,129.95 938.4 0.00479512221935279 0.00010657572
9/6/2021 58,296.91 939.5 0.00287218550850304 0.00117220801
9/7/2021 58,279.48 939.8 -0.000298986687287547 0.00031931879
9/8/2021 58,250.26 940 -0.000501377157105746 0.00021281124
9/9/2021 58,305.07 940.1 0.000940940006104654 0.00010638298
We assume the tax rate to be 30% With Interest 9/13/2021 58,177.76 940.35 -0.00218351508710988 0.00026592916
EBIT 426.13 9/14/2021 58,247.09 940.8 0.00119169249555147 0.00047854522
(Less): Interest 73.47 9/15/2021 58,723.20 942.05 0.00817397057947445 0.00132865646
EBT 352.66 9/16/2021 59,141.16 942.55 0.00711745953898981 0.00053075739
(Less): Tax @ 30% 105.798 9/17/2021 59,015.89 943.05 -0.00211815256920906 0.00053047584
NPAT 246.862 9/20/2021 58,490.93 943.7 -0.00889523143682149 0.00068925296
Therefore, the company has saved 50.041 crores due to interest on debt 9/21/2021 59,005.27 944.35 0.00879350012044597 0.00068877821
9/22/2021 58,927.33 944.75 -0.00132089896377044 0.00042357177
Q. 14 Market price at beginning of 2020 764.9 9/23/2021 59,885.36 945.25 0.0162578212859805 0.00052924054
Market price at end of 2022 732.9 9/24/2021 60,048.47 946.05 0.00272370409061581 0.00084633695
CAGR -2.11% 9/27/2021 60,077.88 946.45 0.000489771013316346 0.00042281063
9/28/2021 59,667.60 947.15 -0.00682913578175526 0.0007396059
Q. 15 9/29/2021 59,413.27 947.3 -0.00426244729132732 0.00015836985
9/30/2021 59,126.36 947.55 -0.00482905586580231 0.00026390795
10/1/2021 58,765.58 948.25 -0.00610184695963017 0.0007387473
10/4/2021 59,299.32 948.9 0.00908252756120161 0.00068547324
10/5/2021 59,744.88 950.75 0.00751374552018468 0.00194962588
10/6/2021 59,189.73 950.95 -0.00929200962492508 0.00021036024
10/7/2021 59,677.83 951.6 0.00824636300925851 0.000683527
10/8/2021 60,059.06 951.8 0.0063881344211074 0.00021017234
10/11/2021 60,135.78 952.5 0.00127740927014178 0.00073544862
Q. 16 10/12/2021 60,284.31 952.85 0.00246991059232954 0.00036745407
10/13/2021 60,737.05 956.05 0.00751008015186713 0.00335834601
10/14/2021 61,305.95 957.85 0.0093666057208902 0.00188274672
10/18/2021 61,765.59 958.5 0.00749747781414364 0.00067860312
10/19/2021 61,716.05 958.95 -0.000802064709492674 0.00046948357
10/20/2021 61,259.96 959.45 -0.00739013595328936 0.00052140362
10/21/2021 60,923.50 961.35 -0.00549233136946219 0.00198030121
10/22/2021 60,821.62 962.25 -0.00167226111434828 0.00093618349
10/25/2021 60,967.05 963.3 0.00239109053655592 0.00109119252
10/26/2021 61,350.26 963.75 0.00628552636219071 0.00046714419
10/27/2021 61,143.33 966.3 -0.00337292784089261 0.0026459144
10/28/2021 59,984.70 966.4 -0.0189494095267629 0.00010348753
10/29/2021 59,306.93 967.6 -0.0112990479238872 0.00124172185
11/1/2021 60,138.46 967.8 0.0140207898132646 0.00020669698
11/2/2021 60,029.06 968.1 -0.0018191353752657 0.0003099814
11/3/2021 59,771.92 969.45 -0.00428359198028421 0.00139448404
11/4/2021 60,067.62 972.8 0.00494713905793899 0.00345556759
11/8/2021 60,545.61 974.35 0.00795753186159195 0.00159333882
11/9/2021 60,433.45 975.95 -0.00185248773610512 0.00164212039
11/10/2021 60,352.82 976.85 -0.00133419488710304 0.00092217839
11/11/2021 59,919.69 981.8 -0.00717663234294599 0.00506730818
11/12/2021 60,686.69 981.95 0.012800466758089 0.00015278061
11/15/2021 60,718.71 982.15 0.00052762805155458 0.00020367636
11/16/2021 60,322.37 982.65 -0.00652747728006732 0.00050908721
11/17/2021 60,008.33 984.1 -0.00520602887452865 0.00147560169
11/18/2021 59,636.01 989.35 -0.00620447194581152 0.0053348237
Q. 17 Cost of Debt 11/22/2021 58,465.89 989.6 -0.0196210309844673 0.00025269116
(Interest/Total Debt)*100*(1-30%) 11/23/2021 58,664.33 1,027.00 0.00339411578272395 0.0377930477
5.408739549 11/24/2021 58,340.99 1,028.95 -0.00551169680110561 0.00189873418
5.41% 11/25/2021 58,795.09 1,034.20 0.00778354978206572 0.00510228874
11/26/2021 57,107.15 1,036.00 -0.0287088598724825 0.00174047573
Q. 18, 19, 20, 21, 22Covariance 0.0000004963889175 11/29/2021 57,260.58 1,041.90 0.00268670385407082 0.00569498069
Variance 0.0001013949968 11/30/2021 57,064.87 1,045.15 -0.00341788364700461 0.00311930128
12/1/2021 57,684.79 1,049.30 0.0108634261323998 0.00397072191
Beta of the company Covariance/Variance 12/2/2021 58,461.29 1,050.05 0.0134610874027625 0.00071476222
0.004895595771 12/3/2021 57,696.46 1,050.75 -0.0130826740224173 0.00066663492
12/6/2021 56,747.14 1,054.75 -0.0164536957726696 0.00380680466
Average Market Return 0.07% 12/7/2021 57,633.65 1,055.50 0.015622108885135 0.00071106897
Market Return for the given period (1+r)^n-1 12/8/2021 58,649.68 1,055.85 0.0176291107712248 0.0003315964
0.1886753231 12/9/2021 58,807.13 1,057.95 0.00268458412731318 0.00198891888
12/10/2021 58,786.67 1,060.75 -0.000347916995779238 0.00264662791
Average Return of the company 0.23% 12/13/2021 58,283.42 1,062.55 -0.00856061416644284 0.00169691256
Return of the company for the giv (1+r)^n-1 12/14/2021 58,117.09 1,064.65 -0.00285381331431824 0.00197637758
0.7637596316 12/15/2021 57,788.03 1,066.55 -0.00566201783330855 0.00178462405
Ke = Rf + B(Rm-Rf) 12/16/2021 57,901.14 1,069.50 0.00195732576452252 0.00276592752
Q. 23 12/17/2021 57,011.74 1,072.85 -0.0153606647468427 0.00313230482
0.0606299423676 12/20/2021 55,822.01 1,076.25 -0.0208681580320123 0.00316912896
12/21/2021 56,319.01 1,079.45 0.00890329817933822 0.00297328688
Q.25 Interest Coverage Ratio 12/22/2021 56,930.56 1,085.90 0.0108586780911098 0.00597526518 Weight Average Cost of Capital
Interest of the company 73.47 12/23/2021 57,315.28 1,089.80 0.00675770623018641 0.00359149093 Q.24 Sources Amount Weight Cost WACC
EBIT 426.13 12/24/2021 57,124.31 1,102.95 -0.00333192126078772 0.01206643421 Equity/shareholders funds 18150.19 0.95023342 6.06% 0.057612597
ICR EBIT/Interest 12/27/2021 57,420.24 1,107.40 0.00518045644665118 0.00403463439 Debt 950.58 0.04976658 5.41% 0.002692372
5.800054444 12/28/2021 57,897.48 1,111.60 0.00831135502045978 0.00379266751 Total 19100.77 1 6.03%
12/29/2021 57,806.49 1,119.90 -0.00157157099065461 0.00746671465
Q4 12/30/2021 57,794.32 1,124.25 -0.000210529994123467 0.00388427538
12/31/2021 58,253.82 1,133.70 0.00795060829507121 0.00840560374
1/3/2022 59,183.22 1,139.70 0.0159543185322439 0.0052924054
1/4/2022 59,855.93 1,140.10 0.0113665664017605 0.00035096955
1/5/2022 60,223.15 1,140.55 0.00613506464605932 0.00039470222
1/6/2022 59,601.84 1,144.20 -0.0103167967799759 0.00320021042
1/7/2022 59,744.65 1,145.30 0.00239606696706016 0.00096137039
1/10/2022 60,395.63 1,146.20 0.0108960383900482 0.00078582031
1/11/2022 60,616.89 1,147.85 0.003663510091707 0.00143953935
1/12/2022 61,150.04 1,148.00 0.00879540339334468 0.0001306791
1/13/2022 61,235.30 1,149.10 0.00139427545754675 0.00095818815
1/14/2022 61,223.03 1,150.75 -0.000200374620521237 0.00143590636
1/17/2022 61,308.91 1,150.85 0.00140274011266683 8.6899848E-05
1/18/2022 60,754.86 1,152.20 -0.00903702251434584 0.00117304601
1/19/2022 60,098.82 1,152.35 -0.0107981484937995 0.00013018573
1/20/2022 59,464.62 1,154.45 -0.0105526198351315 0.001822363
1/21/2022 59,037.18 1,155.60 -0.00718813977117826 0.00099614535
1/24/2022 57,491.51 1,156.55 -0.0261812979549497 0.00082208377
1/25/2022 57,858.15 1,157.90 0.00637728944673743 0.00116726471
1/27/2022 57,276.94 1,158.95 -0.0100454300733777 0.00090681406
1/28/2022 57,200.23 1,160.50 -0.00133928244071696 0.00133741749
1/31/2022 58,014.17 1,161.20 0.0142296630625435 0.00060318828
2/1/2022 58,862.57 1,161.80 0.0146240134091378 0.00051670685
2/2/2022 59,558.33 1,162.75 0.0118200751343341 0.00081769668
2/3/2022 58,788.02 1,164.25 -0.0129337071741267 0.00129004515
2/4/2022 58,644.82 1,165.10 -0.00243587043754828 0.00073008374
2/7/2022 57,621.19 1,171.75 -0.0174547385429778 0.00570766458
2/8/2022 57,808.58 1,171.80 0.00325210222142235 4.2671218E-05
2/9/2022 58,465.97 1,174.00 0.0113718413425827 0.00187745349
2/10/2022 58,926.03 1,176.85 0.00786885088881614 0.00242759796
2/11/2022 58,152.92 1,178.45 -0.0131200082544166 0.00135956154
2/14/2022 56,405.84 1,179.45 -0.0300428594127346 0.00084857228
2/15/2022 58,142.05 1,179.75 0.0307806780290836 0.00025435584
2/16/2022 57,996.68 1,181.20 -0.00250025583893245 0.00122907396
2/17/2022 57,892.01 1,186.45 -0.00180475847927844 0.00444463258
2/18/2022 57,832.97 1,186.65 -0.00101982985216787 0.0001685701
2/21/2022 57,683.59 1,186.90 -0.00258295570848263 0.00021067712
2/22/2022 57,300.68 1,189.15 -0.00663810972930076 0.00189569467
2/23/2022 57,232.06 1,192.65 -0.001197542507349 0.00294327881
2/24/2022 54,529.91 1,195.95 -0.0472139217075184 0.00276694755
2/25/2022 55,858.52 1,196.55 0.0243647935600846 0.00050169321
2/28/2022 56,247.28 1,197.35 0.00695972610803154 0.00066858886
3/2/2022 55,468.90 1,198.30 -0.0138385358367551 0.0007934188
3/3/2022 55,102.68 1,198.80 -0.00660225820234404 0.00041725778
3/4/2022 54,333.81 1,200.50 -0.013953404807171 0.00141808475
3/7/2022 52,842.75 1,203.35 -0.0274425813319551 0.00237401083
3/8/2022 53,424.09 1,204.30 0.0110013199540144 0.00078946275
3/9/2022 54,647.33 1,206.85 0.0228967868240714 0.0021174126
3/10/2022 55,464.39 1,208.90 0.0149515081523653 0.00169863695
3/11/2022 55,550.30 1,209.20 0.00154892174961274 0.00024815948
3/14/2022 56,486.02 1,211.05 0.0168445534947605 0.00152993715
3/15/2022 55,776.85 1,212.25 -0.0125547878926502 0.00099087569
3/16/2022 56,816.65 1,214.55 0.0186421427527729 0.00189729841
3/17/2022 57,863.93 1,219.50 0.0184326249435685 0.00407558355
3/21/2022 57,292.49 1,219.85 -0.00987558224959837 0.00028700287
3/22/2022 57,989.30 1,222.55 0.0121623270344858 0.00221338689
3/23/2022 57,684.82 1,228.80 -0.00525062382198101 0.00511226535
3/24/2022 57,595.68 1,230.35 -0.00154529389187657 0.00126139323
3/25/2022 57,362.20 1,231.50 -0.00405377625544144 0.00093469338
3/28/2022 57,593.49 1,232.40 0.00403209779262303 0.00073081608
3/29/2022 57,943.65 1,233.55 0.00607985381681165 0.00093313859
3/30/2022 58,683.99 1,236.40 0.0127768961741277 0.00231040493
3/31/2022 58,568.51 1,247.25 -0.0019678280226003 0.00877547719
Company NamLupin Limited
Students NamAman Mehta
Div A
Roll No. 12
SAP ID 74022201055
Q. No. Area
8 Capital Structure
9 Capital Structure
14 "Capital Structure & Time Value of Mon
17 Cost of Capital
18 Cost of Capital
19 Cost of Capital
20 Cost of Capital
21 Cost of Capital
22 Cost of Capital
23 Cost of Capital
24 Cost of Capital
27 Overall
Date Sensex
4/1/2020 28,265.31
4/3/2020 27,590.95
4/7/2020 30,067.21
4/8/2020 29,893.96
4/9/2020 31,159.62
4/13/2020 30,690.02
4/15/2020 30,379.81
4/16/2020 30,602.61
4/17/2020 31,588.72
4/20/2020 31,648.00
4/21/2020 30,636.71
4/22/2020 31,379.55
4/23/2020 31,863.08
4/24/2020 31,327.22
4/27/2020 31,743.08
4/28/2020 32,114.52
4/29/2020 32,720.16
4/30/2020 33,717.62
5/4/2020 31,715.35
5/5/2020 31,453.51
5/6/2020 31,685.75
5/7/2020 31,443.38
5/8/2020 31,642.70
5/11/2020 31,561.22
5/12/2020 31,371.12
5/13/2020 32,008.61
5/14/2020 31,122.89
5/15/2020 31,097.73
5/18/2020 30,028.98
5/19/2020 30,196.17
5/20/2020 30,818.61
5/21/2020 30,932.90
5/22/2020 30,672.59
5/26/2020 30,609.30
5/27/2020 31,605.22
5/28/2020 32,200.59
5/29/2020 32,424.10
6/1/2020 33,303.52
6/2/2020 33,825.53
6/3/2020 34,109.54
6/4/2020 33,980.70
6/5/2020 34,287.24
6/8/2020 34,370.58
6/9/2020 33,956.69
6/10/2020 34,247.05
6/11/2020 33,538.37
6/12/2020 33,780.89
6/15/2020 33,228.80
6/16/2020 33,605.22
6/17/2020 33,507.92
6/18/2020 34,208.05
6/19/2020 34,731.73
6/22/2020 34,911.32
6/23/2020 35,430.43
6/24/2020 34,868.98
6/25/2020 34,842.10
6/26/2020 35,171.27
6/29/2020 34,961.52
6/30/2020 34,915.80
7/1/2020 35,414.45
7/2/2020 35,843.70
7/3/2020 36,021.42
7/6/2020 36,487.28
7/7/2020 36,674.52
7/8/2020 36,329.01
7/9/2020 36,737.69
7/10/2020 36,594.33
7/13/2020 36,693.69
7/14/2020 36,033.06
7/15/2020 36,051.81
7/16/2020 36,471.68
7/17/2020 37,020.14
7/20/2020 37,418.99
7/21/2020 37,930.33
7/22/2020 37,871.52
7/23/2020 38,140.47
7/24/2020 38,128.90
7/27/2020 37,934.73
7/28/2020 38,492.95
7/29/2020 38,071.13
7/30/2020 37,736.07
7/31/2020 37,606.89
8/3/2020 36,939.60
8/4/2020 37,687.91
8/5/2020 37,663.33
8/6/2020 38,025.45
8/7/2020 38,040.57
8/10/2020 38,182.08
8/11/2020 38,407.01
8/12/2020 38,369.63
8/13/2020 38,310.49
8/14/2020 37,877.34
8/17/2020 38,050.78
8/18/2020 38,528.32
8/19/2020 38,614.79
8/20/2020 38,220.39
8/21/2020 38,434.72
8/24/2020 38,799.08
8/25/2020 38,843.88
8/26/2020 39,073.92
8/27/2020 39,113.47
8/28/2020 39,467.31
8/31/2020 38,628.29
9/1/2020 38,900.80
9/2/2020 39,086.03
9/3/2020 38,990.94
9/4/2020 38,357.18
9/7/2020 38,417.23
9/8/2020 38,365.35
9/9/2020 38,193.92
9/10/2020 38,840.32
9/11/2020 38,854.55
9/14/2020 38,756.63
9/15/2020 39,044.35
9/16/2020 39,302.85
9/17/2020 38,979.85
9/18/2020 38,845.82
9/21/2020 38,034.14
9/22/2020 37,734.08
9/23/2020 37,668.42
9/24/2020 36,553.60
9/25/2020 37,388.66
9/28/2020 37,981.63
9/29/2020 37,973.22
9/30/2020 38,067.93
10/1/2020 38,697.05
10/5/2020 38,973.70
10/6/2020 39,574.57
10/7/2020 39,878.95
10/8/2020 40,182.67
10/9/2020 40,509.49
########## 40,593.80
########## 40,625.51
########## 40,794.74
########## 39,728.41
########## 39,982.98
########## 40,431.60
########## 40,544.37
########## 40,707.31
########## 40,558.49
########## 40,685.50
########## 40,145.50
########## 40,522.10
########## 39,922.46
########## 39,749.85
########## 39,614.07
11/2/2020 39,757.58
11/3/2020 40,261.13
11/4/2020 40,616.14
11/5/2020 41,340.16
11/6/2020 41,893.06
11/9/2020 42,597.43
########## 43,277.65
########## 43,593.67
########## 43,357.19
########## 43,443.00
########## 43,637.98
########## 43,952.71
########## 44,180.05
########## 43,599.96
########## 43,882.25
########## 44,077.15
########## 44,523.02
########## 43,828.10
########## 44,259.74
########## 44,149.72
12/1/2020 44,655.44
12/2/2020 44,618.04
12/3/2020 44,632.65
12/4/2020 45,079.55
12/7/2020 45,426.97
12/8/2020 45,608.51
12/9/2020 46,103.50
########## 45,959.88
########## 46,099.01
########## 46,253.46
########## 46,263.17
########## 46,666.46
########## 46,890.34
########## 46,960.69
########## 45,553.96
########## 46,006.69
########## 46,444.18
########## 46,973.54
########## 47,353.75
########## 47,613.08
########## 47,746.22
########## 47,751.33
1/1/2021 47,868.98
1/4/2021 48,176.80
1/5/2021 48,437.78
1/6/2021 48,174.06
1/7/2021 48,093.32
1/8/2021 48,782.51
1/11/2021 49,269.32
1/12/2021 49,517.11
1/13/2021 49,492.32
1/14/2021 49,584.16
1/15/2021 49,034.67
1/18/2021 48,564.27
1/19/2021 49,398.29
1/20/2021 49,792.12
1/21/2021 49,624.76
1/22/2021 48,878.54
1/25/2021 48,347.59
1/27/2021 47,409.93
1/28/2021 46,874.36
1/29/2021 46,285.77
2/1/2021 48,600.61
2/2/2021 49,797.72
2/3/2021 50,255.75
2/4/2021 50,614.29
2/5/2021 50,731.63
2/8/2021 51,348.77
2/9/2021 51,329.08
2/10/2021 51,309.39
2/11/2021 51,531.52
2/12/2021 51,544.30
2/15/2021 52,154.13
2/16/2021 52,104.17
2/17/2021 51,703.83
2/18/2021 51,324.69
2/19/2021 50,889.76
2/22/2021 49,744.32
2/23/2021 49,751.41
2/24/2021 50,781.69
2/25/2021 51,039.31
2/26/2021 49,099.99
3/1/2021 49,849.84
3/2/2021 50,296.89
3/3/2021 51,444.65
3/4/2021 50,846.08
3/5/2021 50,405.32
3/8/2021 50,441.07
3/9/2021 51,025.48
3/10/2021 51,279.51
3/12/2021 50,792.08
3/15/2021 50,395.08
3/16/2021 50,363.96
3/17/2021 49,801.62
3/18/2021 49,216.52
3/19/2021 49,858.24
3/22/2021 49,771.29
3/23/2021 50,051.44
3/24/2021 49,180.31
3/25/2021 48,440.12
3/26/2021 49,008.50
3/30/2021 50,136.58
3/31/2021 49,509.15
Question
"How much is the Tax saved due to Interest on Debt? (Assume 30% tax rate for all th
Lupin Limited share price (Closing)

579.05
655.85
700.05
705.6
790.15
806.6
809.75
810.4
812.5
813.3
822.25
822.35
825.9
826.05
826.8
827.2
835
835.3
839.25
840.35
841.2
841.65
841.8
845.4
849.3
849.7
850.75
851.7
851.85
853.8
854.35
854.4
856.85
857.15
858.7
859.3
861.1
863
863.05
864.25
865.4
867.05
867.45
869.8
869.8
870.5
871.25
873
873.2
875.55
877.35
878.7
879.55
879.85
881.15
884.3
884.3
884.4
885.75
887.6
890.4
891.8
892.75
894.55
894.55
895
895.35
895.5
896.8
897.4
899.55
900.05
900.3
901.35
902.35
903.4
905.95
906.25
907.6
909.25
909.8
911.1
911.8
911.9
912.5
914.3
914.45
915.45
916.9
917.95
918.3
919.35
919.4
919.55
921.4
924.6
924.75
925.3
925.75
926.55
926.75
927.55
927.65
928
928.35
928.95
930.5
931.7
933.3
935.25
935.25
936
936.25
937.3
937.9
939.4
940.2
940.8
941.1
941.45
941.85
943.1
943.95
944.4
944.65
945
948.25
949.9
950.6
954.55
957.25
957.5
957.95
960.35
961.7
962
962.5
962.9
963.35
967.45
967.65
968
970.1
970.5
972.1
972.15
976.1
976.2
976.85
977.25
977.6
978.75
978.95
979.6
980.95
981.4
981.7
982.25
983.2
983.75
988.4
991.45
992.25
993.35
995.5
998.15
998.9
999.85
1,000.60
1,000.85
1,000.90
1,002.55
1,003.55
1,003.65
1,005.10
1,005.90
1,007.40
1,007.60
1,008.30
1,008.70
1,008.95
1,010.50
1,012.40
1,014.20
1,014.85
1,015.70
1,016.55
1,018.20
1,018.35
1,020.45
1,020.90
1,021.70
1,022.25
1,023.15
1,024.60
1,025.90
1,026.35
1,026.95
1,027.85
1,028.65
1,029.20
1,031.85
1,032.50
1,033.25
1,036.20
1,037.10
1,038.20
1,038.80
1,038.85
1,039.75
1,039.95
1,040.40
1,040.55
1,043.25
1,046.50
1,048.40
1,049.20
1,049.35
1,049.50
1,050.45
1,051.30
1,053.00
1,053.65
1,054.60
1,055.20
1,057.75
1,058.30
1,058.55
1,060.15
1,060.30
1,060.95
1,062.70
1,063.00
1,063.40
1,067.40
1,068.20
1,069.10
1,069.85
1,072.30
1,072.60
1,075.50
1,079.25
1,081.90
1,085.90
1,088.50
1,089.20
1,093.15
1,096.80
1,105.80
Response Supporting Details Cell Numb
March 1, 1983 H9
L24100MH1983PLC029442 H9
Vinita Gupta(CEO) & Nilesh Gupta(MD) & Manju Gupta(Cha H24
Rs. 9612440 H34
8 H24
3 H24
B S R & Co. LLP H24
2 H42
Rs. 2000000000 H57
Rs. 90740000000 H65
589.25 H76
1005.9 H84
12.19 H95
5.60% H110
0.01 H114
Secured and Unsecured loans, other liabilities H128
5.86% H144
0.79% H149
93.67% H149
0.0000253688127 H149
0.000255323036 H149
0.1234298077 H149
15.04% H163
14.81% H166
53.49950763 H172
Analysis done below H178
Market Return (Rm) Returns of Co.
-2.39% 13.26%
8.97% 6.74%
-0.58% 0.79%
4.23% 11.98%
-1.51% 2.08%
-1.01% 0.39%
0.73% 0.08%
3.22% 0.26%
0.19% 0.10%
-3.20% 1.10%
2.42% 0.01%
1.54% 0.43%
-1.68% 0.02%
1.33% 0.09%
1.17% 0.05%
1.89% 0.94%
3.05% 0.04%
-5.94% 0.47%
-0.83% 0.13%
0.74% 0.10%
-0.76% 0.05%
0.63% 0.02%
-0.26% 0.43%
-0.60% 0.46%
2.03% 0.05%
-2.77% 0.12%
-0.08% 0.11%
-3.44% 0.02%
0.56% 0.23%
2.06% 0.06%
0.37% 0.01%
-0.84% 0.29%
-0.21% 0.04%
3.25% 0.18%
1.88% 0.07%
0.69% 0.21%
2.71% 0.22%
1.57% 0.01%
0.84% 0.14%
-0.38% 0.13%
0.90% 0.19%
0.24% 0.05%
-1.20% 0.27%
0.86% 0.00%
-2.07% 0.08%
0.72% 0.09%
-1.63% 0.20%
1.13% 0.02%
-0.29% 0.27%
2.09% 0.21%
1.53% 0.15%
0.52% 0.10%
1.49% 0.03%
-1.58% 0.15%
-0.08% 0.36%
0.94% 0.00%
-0.60% 0.01%
-0.13% 0.15%
1.43% 0.21%
1.21% 0.32%
0.50% 0.16%
1.29% 0.11%
0.51% 0.20%
-0.94% 0.00%
1.12% 0.05%
-0.39% 0.04%
0.27% 0.02%
-1.80% 0.15%
0.05% 0.07%
1.16% 0.24%
1.50% 0.06%
1.08% 0.03%
1.37% 0.12%
-0.16% 0.11%
0.71% 0.12%
-0.03% 0.28%
-0.51% 0.03%
1.47% 0.15%
-1.10% 0.18%
-0.88% 0.06%
-0.34% 0.14%
-1.77% 0.08%
2.03% 0.01%
-0.07% 0.07%
0.96% 0.20%
0.04% 0.02%
0.37% 0.11%
0.59% 0.16%
-0.10% 0.11%
-0.15% 0.04%
-1.13% 0.11%
0.46% 0.01%
1.26% 0.02%
0.22% 0.20%
-1.02% 0.35%
0.56% 0.02%
0.95% 0.06%
0.12% 0.05%
0.59% 0.09%
0.10% 0.02%
0.90% 0.09%
-2.13% 0.01%
0.71% 0.04%
0.48% 0.04%
-0.24% 0.06%
-1.63% 0.17%
0.16% 0.13%
-0.14% 0.17%
-0.45% 0.21%
1.69% 0.00%
0.04% 0.08%
-0.25% 0.03%
0.74% 0.11%
0.66% 0.06%
-0.82% 0.16%
-0.34% 0.09%
-2.09% 0.06%
-0.79% 0.03%
-0.17% 0.04%
-2.96% 0.04%
2.28% 0.13%
1.59% 0.09%
-0.02% 0.05%
0.25% 0.03%
1.65% 0.04%
0.71% 0.34%
1.54% 0.17%
0.77% 0.07%
0.76% 0.42%
0.81% 0.28%
0.21% 0.03%
0.08% 0.05%
0.42% 0.25%
-2.61% 0.14%
0.64% 0.03%
1.12% 0.05%
0.28% 0.04%
0.40% 0.05%
-0.37% 0.43%
0.31% 0.02%
-1.33% 0.04%
0.94% 0.22%
-1.48% 0.04%
-0.43% 0.16%
-0.34% 0.01%
0.36% 0.41%
1.27% 0.01%
0.88% 0.07%
1.78% 0.04%
1.34% 0.04%
1.68% 0.12%
1.60% 0.02%
0.73% 0.07%
-0.54% 0.14%
0.20% 0.05%
0.45% 0.03%
0.72% 0.06%
0.52% 0.10%
-1.31% 0.06%
0.65% 0.47%
0.44% 0.31%
1.01% 0.08%
-1.56% 0.11%
0.98% 0.22%
-0.25% 0.27%
1.15% 0.08%
-0.08% 0.10%
0.03% 0.08%
1.00% 0.02%
0.77% 0.00%
0.40% 0.16%
1.09% 0.10%
-0.31% 0.01%
0.30% 0.14%
0.34% 0.08%
0.02% 0.15%
0.87% 0.02%
0.48% 0.07%
0.15% 0.04%
-3.00% 0.02%
0.99% 0.15%
0.95% 0.19%
1.14% 0.18%
0.81% 0.06%
0.55% 0.08%
0.28% 0.08%
0.01% 0.16%
0.25% 0.01%
0.64% 0.21%
0.54% 0.04%
-0.54% 0.08%
-0.17% 0.05%
1.43% 0.09%
1.00% 0.14%
0.50% 0.13%
-0.05% 0.04%
0.19% 0.06%
-1.11% 0.09%
-0.96% 0.08%
1.72% 0.05%
0.80% 0.26%
-0.34% 0.06%
-1.50% 0.07%
-1.09% 0.29%
-1.94% 0.09%
-1.13% 0.11%
-1.26% 0.06%
5.00% 0.00%
2.46% 0.09%
0.92% 0.02%
0.71% 0.04%
0.23% 0.01%
1.22% 0.26%
-0.04% 0.31%
-0.04% 0.18%
0.43% 0.08%
0.02% 0.01%
1.18% 0.01%
-0.10% 0.09%
-0.77% 0.08%
-0.73% 0.16%
-0.85% 0.06%
-2.25% 0.09%
0.01% 0.06%
2.07% 0.24%
0.51% 0.05%
-3.80% 0.02%
1.53% 0.15%
0.90% 0.01%
2.28% 0.06%
-1.16% 0.16%
-0.87% 0.03%
0.07% 0.04%
1.16% 0.38%
0.50% 0.07%
-0.95% 0.08%
-0.78% 0.07%
-0.06% 0.23%
-1.12% 0.03%
-1.17% 0.27%
1.30% 0.35%
-0.17% 0.25%
0.56% 0.37%
-1.74% 0.24%
-1.51% 0.06%
1.17% 0.36%
2.30% 0.33%
-1.25% 0.82%
SUPPORTING DOCUMENT
Q. 1, 2
Q. 3, 5, 6, 7
Q.4
Q. 8
Q. 9
Q. 10
Q. 11
Q. 12
Q. 13
We assume the tax rate to be 30% With Interest

EBIT 2173.15
(Less): Interest 40.62
EBT 2132.53
(Less): Tax @ 30% 639.759
NPAT 1492.771
Therefore, the company has saved 12.19 crores due to interest on debt
Q. 14 Market Price at beginning of 2019 853

Market Price at end of 2021 951.25
CAGR 5.60%
Q.15
Q. 16
Q. 17 Cost of Debt
(Interest/Total Debt)*100*(1-30%)
5.857125201
5.86%
Q. 18, 19, 20, 21, 22Covariance 0.0000253688127

Variance 0.0002055323036
Beta of the company Covariance/Variance

0.1234298077
Average Market Return 0.24%

Market Return for the given period (1+r)^n-1
0.7919970453
Average Return of the company 0.27%

Return of the company for the given p (1+r)^n-1
0.9366864983
Ke = Rf + B(Rm-Rf)
Q. 23
0.1503502545383
Q. 24 Weight Average Cost of Capital
Sources Amount
Equity/shareholders funds 18565.57
Debt 485.46
Total 19051.03
Q. 25 Interest Coverage Ratio

Interest of the company 40.62
EBIT 2173.15
ICR EBIT/Interest
53.49950763
Q. 26 Overall Analysis of the company from Financial Management Perspe

Lupin Limited is a prominent pharmaceutical company headquartered in Mumbai, India
The company focuses on developing and manufacturing a wide range of generic and specialty
such as cardiovascular, respiratory, central nervous system, anti-infectives, oncology, and more
drug portfolio, Lupin also invests in biosimilars, specialty pharmaceuticals, and innovative drug
The company has strategic partnerships and collaborations with global pharmaceutical firms to
The company has a strong financial standing with significant shareholder funds of 18,411 crore
The company maintains a conservative capital structure with a low debt equity ratio of 0.01, ind
Its cost of debt is 5.86%, cost of equity is 15.035%, and Weighted Average Cost of Capital (WAC
Despite a low beta of 0.1234 indicating less volatility and lower risk in the market,
Lupin has outperformed the market with a return of 93.66% compared to the market return of
during a period of industry growth in 2020-21. The Interest Coverage Ratio (ICR) of 53.499 show
ability to comfortably cover interest expenses. Overall, Lupin demonstrates prudent financial
financial management, stability, and strong market performance in the pharmaceutical sector.
Without Interest
2173.15
0
2173.15
651.945
1521.205
e to interest on debt
ce/Variance
erage Cost of Capital
Weight Cost WACC
0.9745179132 15.04% 0.146567494
0.0254820868 5.86% 0.00149325
1 14.81%
from Financial Management Perspective.

any headquartered in Mumbai, India
uring a wide range of generic and specialty medications across various therapeutic areas
system, anti-infectives, oncology, and more. In addition to its generic
cialty pharmaceuticals, and innovative drug delivery technologies.
orations with global pharmaceutical firms to enhance its product offerings and expand its market reach.
gnificant shareholder funds of 18,411 crores, mainly from reserves and surplus.
ture with a low debt equity ratio of 0.01, indicating a low level of debt relative to its equity
and Weighted Average Cost of Capital (WACC) is 14.81%.
y and lower risk in the market,
f 93.66% compared to the market return of 79.19%
Interest Coverage Ratio (ICR) of 53.499 shows the company's
all, Lupin demonstrates prudent financial
performance in the pharmaceutical sector.
Sector
Company Name
Students Name
Div
Roll No.
SAP ID
Q. No. Area
1 Company Profile & Governanc
8 Capital Structure
9 Capital Structure
13 Capital Structure &
14 Time Value of Money
17 Cost of Capital
18 Cost of Capital
19 Cost of Capital
20 Cost of Capital
21 Cost of Capital
22 Cost of Capital
23 Cost of Capital
24 Cost of Capital
27 Overall

1 Screenshot Q1,2,9,10
2 Screenshot Q3,4,5,6
3 Screenshot Q7
4 Screenshot Q8
Q11,12,18,19
Q15 Screenshot
25 ICR
Healthcare and Pharmaceuticals
Lupin Limited
Question
Whatmuch
How is theisClosing
the TaxMarket priceto(end
saved due of theonyear)?
Interest Debt?
(Assume
What 30%
is the tax rate
CAGR forCompany
of the all the companies)
over past 2 years?
(Based on market price of share)
Calculate Covariance of the company and the market (From Q 18 & Q 19 ab
Calculate Cost
Beta of
(From Q 20
Equity & Qthe
from 21above
above)beta (Q 22)and Rm (Q 18).
Assume Risk free rate as 6%.
ï»¿Date
01-Apr-19
02-Apr-19
03-Apr-19
04-Apr-19
05-Apr-19
08-Apr-19
09-Apr-19
10-Apr-19
11-Apr-19
12-Apr-19
15-Apr-19
16-Apr-19
18-Apr-19
22-Apr-19
23-Apr-19
24-Apr-19
25-Apr-19
26-Apr-19
30-Apr-19
02-May-19
03-May-19
06-May-19
07-May-19
08-May-19
09-May-19
10-May-19
13-May-19
14-May-19
15-May-19
16-May-19
17-May-19
20-May-19
21-May-19
22-May-19
23-May-19
24-May-19
27-May-19
28-May-19
29-May-19
30-May-19
31-May-19
03-Jun-19
04-Jun-19
06-Jun-19
07-Jun-19
10-Jun-19
11-Jun-19
12-Jun-19
13-Jun-19
14-Jun-19
17-Jun-19
18-Jun-19
19-Jun-19
20-Jun-19
21-Jun-19
24-Jun-19
25-Jun-19
26-Jun-19
27-Jun-19
28-Jun-19
01-Jul-19
02-Jul-19
03-Jul-19
04-Jul-19
05-Jul-19
08-Jul-19
09-Jul-19
10-Jul-19
11-Jul-19
12-Jul-19
15-Jul-19
16-Jul-19
17-Jul-19
18-Jul-19
19-Jul-19
22-Jul-19
23-Jul-19
24-Jul-19
25-Jul-19
26-Jul-19
29-Jul-19
30-Jul-19
31-Jul-19
01-Aug-19
02-Aug-19
05-Aug-19
06-Aug-19
07-Aug-19
08-Aug-19
09-Aug-19
13-Aug-19
14-Aug-19
16-Aug-19
19-Aug-19
20-Aug-19
21-Aug-19
22-Aug-19
23-Aug-19
26-Aug-19
27-Aug-19
28-Aug-19
29-Aug-19
30-Aug-19
03-Sep-19
04-Sep-19
05-Sep-19
06-Sep-19
09-Sep-19
11-Sep-19
12-Sep-19
13-Sep-19
16-Sep-19
17-Sep-19
18-Sep-19
19-Sep-19
20-Sep-19
23-Sep-19
24-Sep-19
25-Sep-19
26-Sep-19
27-Sep-19
30-Sep-19
01-Oct-19
03-Oct-19
04-Oct-19
07-Oct-19
09-Oct-19
10-Oct-19
11-Oct-19
14-Oct-19
15-Oct-19
16-Oct-19
17-Oct-19
18-Oct-19
22-Oct-19
23-Oct-19
24-Oct-19
25-Oct-19
27-Oct-19
29-Oct-19
30-Oct-19
31-Oct-19
01-Nov-19
04-Nov-19
05-Nov-19
06-Nov-19
07-Nov-19
08-Nov-19
11-Nov-19
13-Nov-19
14-Nov-19
15-Nov-19
18-Nov-19
19-Nov-19
20-Nov-19
21-Nov-19
22-Nov-19
25-Nov-19
26-Nov-19
27-Nov-19
28-Nov-19
29-Nov-19
02-Dec-19
03-Dec-19
04-Dec-19
05-Dec-19
06-Dec-19
09-Dec-19
10-Dec-19
11-Dec-19
12-Dec-19
13-Dec-19
16-Dec-19
17-Dec-19
18-Dec-19
19-Dec-19
20-Dec-19
23-Dec-19
24-Dec-19
26-Dec-19
27-Dec-19
30-Dec-19
31-Dec-19
01-Jan-20
02-Jan-20
03-Jan-20
06-Jan-20
07-Jan-20
08-Jan-20
09-Jan-20
10-Jan-20
13-Jan-20
14-Jan-20
15-Jan-20
16-Jan-20
17-Jan-20
20-Jan-20
21-Jan-20
22-Jan-20
23-Jan-20
24-Jan-20
27-Jan-20
28-Jan-20
29-Jan-20
30-Jan-20
31-Jan-20
01-Feb-20
03-Feb-20
04-Feb-20
05-Feb-20
06-Feb-20
07-Feb-20
10-Feb-20
11-Feb-20
12-Feb-20
13-Feb-20
14-Feb-20
17-Feb-20
18-Feb-20
19-Feb-20
19-Feb-20
19-Feb-20
19-Feb-20
19-Feb-20
19-Feb-20
20-Feb-20
24-Feb-20
25-Feb-20
26-Feb-20
27-Feb-20
28-Feb-20
02-Mar-20
03-Mar-20
03-Mar-20
03-Mar-20
03-Mar-20
03-Mar-20
04-Mar-20
04-Mar-20
04-Mar-20
04-Mar-20
04-Mar-20
05-Mar-20
06-Mar-20
09-Mar-20
11-Mar-20
12-Mar-20
13-Mar-20
16-Mar-20
17-Mar-20
18-Mar-20
19-Mar-20
20-Mar-20
23-Mar-20
24-Mar-20
25-Mar-20
26-Mar-20
27-Mar-20
30-Mar-20
31-Mar-20
EBIT
Interest
ICR
Response
March 1, 1983
L24100MH1983PLC029442
Vinita Gupta(CEO) & Nilesh Gupta(MD) & Manju Gupta(Chairperson)
Chairperson 3690000
11
3
BRS AND CO.LLP
Rs2
Rs 2,000,000,000
910,192,314
740
589.65
106.83
-135.35
0.38
Secured and Unsecured loans, other liabilities
14.38799076
-0.185422082
-0.1854220918
0.9999999471
3211.105866
0.0003114191773
0.05992357086
#DIV/0!
#DIV/0!
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
2,838,600,000
356
7973595.506
Supporting Details Cell Number
Screenshot
OPEN close
740 766.2 506.95
767 777.75 0.036486486 519.8833333
776.5 773.6 0.012385919 510.5833333
775.9 789.05 -0.000772698 526.2666667
793.75 788.35 0.023005542 524.1333333
788 792.65 -0.007244094 522.4
795 810.75 0.008883249 542.5
810.5 804.75 0.019496855 534.9666667
805 809.35 -0.006785935 531.7666667
811.95 832.75 0.00863354 555.55
830 831.6 0.022230433 553.95
834.1 832.95 0.004939759 554.35
833 835.8 -0.001318787 558.5833333
831.6 831.65 -0.001680672 542.45
836 867.6 0.005291005 579.5166667
838.5 864.25 0.002990431 574.5166667
860 869.2 0.025641026 579.75
869.2 868.35 0.010697674 577.6666667
868.35 872.05 -0.000977911 579.65
870 877.2 0.001900155 586.9333333
880 870.8 0.011494253 581.65
852.05 867.45 -0.031761364 582.55
869 854.7 0.019893199 571.05
850 850.95 -0.021864212 562.6166667
847 865 -0.003529412 586.3666667
867 835.9 0.023612751 569.15
833 800.25 -0.039215686 530.1166667
796.5 810.4 -0.043817527 549.6833333
810 782.15 0.016949153 521.2833333
766.05 782.6 -0.054259259 531.55
771 753.15 0.006461719 499.9666667
770 759.55 -0.001297017 510.4166667
756 747.4 -0.018181818 495
748 757.2 -0.010582011 507.2166667
763.55 749.95 0.02078877 495.5166667
747 763.3 -0.02167507 515.5333333
742.55 743.3 -0.005957162 495.4
749 743.7 0.008686284 499.5166667
741 732.55 -0.010680908 484.55
735 744 -0.008097166 495.4833333
746.5 745.55 0.015646259 497.1333333
748.4 745.25 0.002545211 498.55
746.7 740.1 -0.002271513 496
747.85 732.3 0.00154011 488.9
728 730.2 -0.026542756 487.6833333
730.1 727.55 0.002884615 484.6833333
729.9 728.6 -0.000273935 486.5
728 726.3 -0.002603096 486.0333333
725 720.8 -0.004120879 479.7333333
723 723.2 -0.002758621 487.55
720 706.95 -0.004149378 470.6166667
708.7 709 -0.015694444 474.4
710.9 703.8 0.003104275 465.8166667
705 713.95 -0.008299339 476.35
715 712.8 0.014184397 468.5333333
731 732.8 0.022377622 481.3166667
731 754.45 0 498.2166667
754 768.7 0.031463748 513.4666667
767.25 765.7 0.017572944 514.1166667
770 754.75 0.003584229 497.3666667
758 772.15 -0.015584416 518.4833333
773 761 0.019788918 510.1
764 752.7 -0.01164295 501.25
754.7 754.35 -0.012172775 509.1166667
754.5 735.7 -0.000265006 491
725 734.1 -0.039098741 483.75
732.9 751.05 0.010896552 497.6666667
755.25 760.15 0.030495293 508.9333333
765 753.65 0.012909633 499.7333333
757 761.75 -0.010457516 506.75
765 765 0.010568032 505.15
763.95 779.55 -0.001372549 522.2333333
779.95 771.95 0.020943779 519.9
772.4 756.15 -0.009680108 507.0333333
758 747.35 -0.01864319 495.1833333
743.55 756.5 -0.019063325 504.35
760 756.45 0.022123596 510.4166667
756.45 738.1 -0.004671053 480.4166667
741.8 773.05 -0.019366779 513.95
770 777.3 0.038015638 523.2166667
772 762.25 0.002597403 511.3833333
763.1 752.6 -0.011528497 497.6666667
753.9 764.8 -0.012056087 511.7833333
764 759.05 0.013397002 503.2833333
756.55 767.3 -0.009751309 515.0666667
760.4 756.7 0.00508889 506.4166667
756 750.85 -0.005786428 490.2166667
750.6 781.9 -0.007142857 528.25
785.8 760.95 0.046895817 508.05
769.6 758.7 -0.020615933 509.2833333
758 748.25 -0.015072765 503.4833333
747 734.3 -0.014511873 491.2
734 729.3 -0.017402945 485.3
729.3 732 -0.00640327 486.6166667
736.55 736.15 0.009941039 491.0833333
739 735.2 0.003326319 489.4166667
735.3 737.35 -0.005006766 491.1333333
736 738.65 0.000951992 489.5833333
745 747.2 0.012228261 500.9166667
750.95 738.85 0.007986577 494.8166667
742 732.1 -0.011918237 487.0833333
739 735.05 -0.004043127 488.05
735.9 741 -0.004194858 495.8333333
735 735.5 -0.001222992 488.1833333
738 741.95 0.004081633 486.8333333
745.85 765.35 0.010636856 507.6833333
769.2 773 0.031306563 517.4333333
772 766.7 0.003640146 513.5166667
767 759.55 -0.006476684 506.5333333
762.8 759.05 -0.00547588 504.35
762.4 764.1 -0.000524384 507.7166667
764.1 769.15 0.002229801 516.5333333
770 757.85 0.007721502 504.8166667
761 759.1 -0.011688312 512.0166667
760.25 741.25 -0.000985545 489.15
747.7 756.3 -0.016507728 512.2833333
762 732.05 0.019125318 485.6333333
735 739.25 -0.035433071 495.45
738.9 731.4 0.005306122 488.3166667
733 729.25 -0.007984842 490.1666667
726.1 717.25 -0.00941337 478.6833333
720 715.7 -0.008401047 481.3333333
716 703.1 -0.005555556 469.3666667
693 701.2 -0.032122905 472.3666667
702 686.5 0.012987013 463.9666667
689.05 667.6 -0.018447293 440.2333333
664.9 682.1 -0.035048255 451.7833333
680 690.95 0.022710182 457.0666667
692.65 701.65 0.018602941 462.85
704 716.4 0.016386342 476.0166667
718 721.15 0.019886364 476.8666667
723 732.85 0.006963788 490.6833333
731.5 726.5 0.01175657 480.1333333
726.5 739.1 -0.00683527 490.4833333
738.9 745.85 0.017068135 500.4666667
749.5 736.15 0.014345649 492.7333333
736.5 730.25 -0.017344897 485.55
730.3 734.1 -0.008418194 489.3166667
735 734.35 0.006435711 489.6333333
733.5 734.15 -0.002040816 490.8333333
740.9 729.95 0.010088616 481.5833333
729.9 745.1 -0.014846808 489.6666667
754 766.3 0.033018222 512.9833333
768.2 759.95 0.018832891 508.3
762.5 754.95 -0.007419943 497.8
757.75 771.45 -0.006229508 525.6333333
745 737.45 -0.01682613 497.8666667
741 718.75 -0.005369128 473.5
723 735.75 -0.024291498 492.3
754 730.35 0.042876902 484.2333333
732.9 738.35 -0.027984085 490.9333333
739.85 742.25 0.009482876 493.4
742.3 746.55 0.003311482 497.3166667
746.8 747.7 0.006062239 488.4166667
752.2 777.85 0.007230852 520.85
783.95 771 0.042209519 513.5333333
775.2 772.4 -0.011161426 511.8333333
774.8 781.7 -0.000515996 519.0833333
785.6 787.85 0.013939081 523.6666667
789 792.55 0.004327902 524.4333333
788 804.35 -0.001267427 537.4666667
803.5 800.65 0.019670051 535.3
802.65 796.05 -0.001057872 534.0333333
796.05 786.05 -0.008222762 522.0833333
782 791.9 -0.017649645 532.0166667
790 779.65 0.010230179 525.7
783 761.85 -0.008860759 509.8666667
762.4 755.95 -0.026309068 505.0166667
758.15 752.8 -0.005574502 504.7333333
750.45 744.2 -0.010156302 494.6166667
748.5 748.75 -0.002598441 496.6666667
753.55 756.25 0.006746827 507.1
753.5 747.45 -6.64E-05 496
749.6 754.35 -0.005175846 498.9
755.5 766.35 0.007870864 509.4833333
767 770.6 0.015221707 513.6166667
775 770.95 0.010430248 515.05
768.95 767.7 -0.007806452 512.65
770 765.15 0.001365498 512.65
767 757.5 -0.003896104 500.5166667
759.7 770.95 -0.009517601 514.3166667
770 769.9 0.013557983 515.4166667
766.5 763.45 -0.004545455 506.4
765.3 771.15 -0.001565558 512.6166667
773 775.6 0.010061414 516.6333333
775.9 776.9 0.003751617 522.85
771 762.15 -0.006315247 509.6333333
764 757.55 -0.009079118 505.1833333
752 757.1 -0.015706806 504.1333333
762 758.9 0.013297872 505.9166667
763.15 758.95 0.001509186 509.4166667
756.5 748.6 -0.008713883 497.6666667
752.7 752.8 -0.005023133 502.45
752 751.05 -0.000929985 499.7333333
751.5 753.95 -0.000664894 498.4
753 766.65 0.001996008 522.4166667
760 732.7 0.009296149 485.65
733 741.15 -0.035526316 495.0166667
743.25 738.4 0.013983629 492.45
738.4 737.85 -0.006525395 491.1333333
737.3 740.15 -0.001489707 489.5166667
738 751.9 0.00094941 502.7666667
755 747.4 0.02303523 499.1166667
750 744.85 -0.006622517 502.0666667
745.9 728.35 -0.005466667 488.9333333
734 718.25 -0.015953881 482.1333333
718.25 708.35 -0.021457766 472.1333333
708.35 708.65 -0.013783502 468.1166667
717.65 721.6 0.013129103 480.7666667
721.1 722.5 0.004807357 481.8666667
731.5 721.9 0.01442241 486.0333333
708 707.6 -0.032125769 473.6166667
705.95 701.95 -0.00289548 466.9333333
713.8 705.05 0.011119768 470.65
708 703.2 -0.008125525 468.7333333
706.4 703.4 -0.002259887 464.1833333
704.5 717.65 -0.002689694 480.1333333
718.5 712.55 0.01987225 477.2
710.8 706.05 -0.010716771 469.7
705 709.05 -0.00815982 472.7
705 709.05 0 472.7
705 709.05 0 472.7
705 709.05 0 472.7
705 709.05 0 472.7
705 709.05 0 475.85
706.15 699.6 0.001631206 475.3166667
695 672.85 -0.015789846 449.8
680 669.15 -0.021582734 445.8833333
668.1 669.8 -0.0175 448.8666667
669.1 662.8 0.001496782 449.4666667
656.15 640 -0.019354357 430.0666667
645 629.8 -0.016993066 413.2666667
637 649.6 -0.012403101 433.0666667
637 649.6 0 433.0666667
637 649.6 0 433.0666667
637 649.6 0 433.0666667
637 649.6 0 428.1333333
653.2 664.4 0.025431711 442.9333333
653.2 664.4 0 442.9333333
653.2 664.4 0 442.9333333
653.2 664.4 0 442.9333333
653.2 664.4 0 438.8833333
668 676.55 0.022657685 455.3833333
665 663.5 -0.004491018 446.45
645 651.15 -0.030075188 438.2166667
652.1 638.8 0.011007752 440.8666667
629 593.8 -0.035424015 391.85
550 605.85 -0.125596184 406.1833333
595.85 599 0.083363636 393.6333333
605.25 616.1 0.015775782 411.8
626 612.9 0.034283354 401.2333333
594.5 635 -0.050319489 421.0166667
640.7 641.95 0.077712363 444.5666667
610 592.15 -0.047916342 394.75
586.25 592.2 -0.038934426 403.3666667
581 566.5 -0.008955224 380.2833333
566.5 558.65 -0.024956971 375.95
565.05 548.1 -0.002559576 361.2333333
551.5 560.6 -0.023980179 364.05
573 589.65 0.038984587 #VALUE!
Average -0.000791521
trading days 259
Rm(Annual) -0.185422082
Average -0.000791521
Trading Days 259
Company Ret-0.185422092
Sector
Company Name
Students Name
Div
Roll No.
SAP ID
Q. No. Area
8 Capital Structure
9 Capital Structure
14 Time Value of Money
17 Cost of Capital
18 Cost of Capital
19 Cost of Capital
20 Cost of Capital
21 Cost of Capital
22 Cost of Capital
23 Cost of Capital
24 Cost of Capital
27 Overall
Q1,2,9
Q3,5,6,7
Q8
Q12
Q11
Q14
market price at the end of 2019
market price at the start of 2017
CAGR
Q15
Q16
Q17
Q18 Lupin Data
Date
17/04/23
18/04/23
19/04/23
20/04/23
21/04/23
24/04/23
25/04/23
26/04/23
27/04/23
28/04/23
02/05/23
03/05/23
04/05/23
05/05/23
08/05/23
09/05/23
10/05/23
11/05/23
12/05/23
15/05/23
16/05/23
17/05/23
18/05/23
19/05/23
22/05/23
23/05/23
24/05/23
25/05/23
26/05/23
29/05/23
30/05/23
31/05/23
01/06/23
02/06/23
05/06/23
06/06/23
07/06/23
08/06/23
09/06/23
12/06/23
13/06/23
14/06/23
15/06/23
16/06/23
19/06/23
20/06/23
21/06/23
22/06/23
23/06/23
26/06/23
27/06/23
28/06/23
30/06/23
03/07/23
04/07/23
05/07/23
06/07/23
07/07/23
10/07/23
11/07/23
12/07/23
13/07/23
14/07/23
17/07/23
18/07/23
19/07/23
20/07/23
21/07/23
24/07/23
25/07/23
26/07/23
27/07/23
28/07/23
31/07/23
01/08/23
02/08/23
03/08/23
04/08/23
07/08/23
08/08/23
09/08/23
10/08/23
11/08/23
14/08/23
16/08/23
17/08/23
18/08/23
21/08/23
22/08/23
23/08/23
24/08/23
25/08/23
28/08/23
29/08/23
30/08/23
31/08/23
01/09/23
04/09/23
05/09/23
06/09/23
07/09/23
08/09/23
11/09/23
12/09/23
13/09/23
14/09/23
15/09/23
18/09/23
20/09/23
21/09/23
22/09/23
25/09/23
26/09/23
27/09/23
28/09/23
29/09/23
03/10/23
04/10/23
05/10/23
06/10/23
09/10/23
10/10/23
11/10/23
12/10/23
13/10/23
16/10/23
17/10/23
18/10/23
19/10/23
20/10/23
23/10/23
25/10/23
26/10/23
27/10/23
30/10/23
31/10/23
01/11/23
02/11/23
03/11/23
06/11/23
07/11/23
08/11/23
09/11/23
10/11/23
13/11/23
15/11/23
16/11/23
17/11/23
20/11/23
21/11/23
22/11/23
23/11/23
24/11/23
28/11/23
29/11/23
30/11/23
01/12/23
04/12/23
05/12/23
06/12/23
07/12/23
08/12/23
11/12/23
12/12/23
13/12/23
14/12/23
15/12/23
18/12/23
19/12/23
20/12/23
21/12/23
22/12/23
26/12/23
27/12/23
28/12/23
29/12/23
01/01/24
02/01/24
03/01/24
04/01/24
05/01/24
08/01/24
09/01/24
10/01/24
11/01/24
12/01/24
15/01/24
16/01/24
17/01/24
18/01/24
19/01/24
23/01/24
24/01/24
25/01/24
29/01/24
30/01/24
31/01/24
01/02/24
02/02/24
05/02/24
06/02/24
07/02/24
08/02/24
09/02/24
12/02/24
13/02/24
14/02/24
15/02/24
16/02/24
19/02/24
20/02/24
21/02/24
22/02/24
23/02/24
26/02/24
27/02/24
28/02/24
29/02/24
01/03/24
04/03/24
05/03/24
06/03/24
07/03/24
11/03/24
12/03/24
13/03/24
14/03/24
15/03/24
18/03/24
19/03/24
20/03/24
21/03/24
22/03/24
26/03/24
27/03/24
28/03/24
01/04/24
02/04/24
03/04/24
04/04/24
05/04/24
08/04/24
09/04/24
10/04/24
12/04/24
Q18 (nifty pharma)

Date
17/04/23
18/04/23
19/04/23
20/04/23
21/04/23
24/04/23
25/04/23
26/04/23
27/04/23
28/04/23
02/05/23
03/05/23
04/05/23
05/05/23
08/05/23
09/05/23
10/05/23
11/05/23
12/05/23
15/05/23
16/05/23
17/05/23
18/05/23
19/05/23
22/05/23
23/05/23
24/05/23
25/05/23
26/05/23
29/05/23
30/05/23
31/05/23
01/06/23
02/06/23
05/06/23
06/06/23
07/06/23
08/06/23
09/06/23
12/06/23
13/06/23
14/06/23
15/06/23
16/06/23
19/06/23
20/06/23
21/06/23
22/06/23
23/06/23
26/06/23
27/06/23
28/06/23
30/06/23
03/07/23
04/07/23
05/07/23
06/07/23
07/07/23
10/07/23
11/07/23
12/07/23
13/07/23
14/07/23
17/07/23
18/07/23
19/07/23
20/07/23
21/07/23
24/07/23
25/07/23
26/07/23
27/07/23
28/07/23
31/07/23
01/08/23
02/08/23
03/08/23
04/08/23
07/08/23
08/08/23
09/08/23
10/08/23
11/08/23
14/08/23
16/08/23
17/08/23
18/08/23
21/08/23
22/08/23
23/08/23
24/08/23
25/08/23
28/08/23
29/08/23
30/08/23
31/08/23
01/09/23
04/09/23
05/09/23
06/09/23
07/09/23
08/09/23
11/09/23
12/09/23
13/09/23
14/09/23
15/09/23
18/09/23
20/09/23
21/09/23
22/09/23
25/09/23
26/09/23
27/09/23
28/09/23
29/09/23
03/10/23
04/10/23
05/10/23
06/10/23
09/10/23
10/10/23
11/10/23
12/10/23
13/10/23
16/10/23
17/10/23
18/10/23
19/10/23
20/10/23
23/10/23
25/10/23
26/10/23
27/10/23
30/10/23
31/10/23
01/11/23
02/11/23
03/11/23
06/11/23
07/11/23
08/11/23
09/11/23
10/11/23
13/11/23
15/11/23
16/11/23
17/11/23
20/11/23
21/11/23
22/11/23
23/11/23
24/11/23
28/11/23
29/11/23
30/11/23
01/12/23
04/12/23
05/12/23
06/12/23
07/12/23
08/12/23
11/12/23
12/12/23
13/12/23
14/12/23
15/12/23
18/12/23
19/12/23
20/12/23
21/12/23
22/12/23
26/12/23
27/12/23
28/12/23
29/12/23
01/01/24
02/01/24
03/01/24
04/01/24
05/01/24
08/01/24
09/01/24
10/01/24
11/01/24
12/01/24
15/01/24
16/01/24
17/01/24
18/01/24
19/01/24
23/01/24
24/01/24
25/01/24
29/01/24
30/01/24
31/01/24
01/02/24
02/02/24
05/02/24
06/02/24
07/02/24
08/02/24
09/02/24
12/02/24
13/02/24
14/02/24
15/02/24
16/02/24
19/02/24
20/02/24
21/02/24
22/02/24
23/02/24
26/02/24
27/02/24
28/02/24
29/02/24
01/03/24
04/03/24
05/03/24
06/03/24
07/03/24
11/03/24
12/03/24
13/03/24
14/03/24
15/03/24
18/03/24
19/03/24
20/03/24
21/03/24
22/03/24
26/03/24
27/03/24
28/03/24
01/04/24
02/04/24
03/04/24
04/04/24
05/04/24
08/04/24
09/04/24
10/04/24
12/04/24
Q24 WACC
Source
Equity
Other Equity
Debt
Healthcare and pharamaceuticals
Lupin Limited
Arinjai Rampal
A
A017
74022121476
Question
(Assume 30% tax rate for all the companies)
(Based on market price of share)
Assume Risk free rate as 6%.
724.85
1,434.60
-0.289181605
Open
670
658.5
698.549988
686.849976
685
695.150024
705
705.5
706.950012
699.349976
708.950012
708.799988
709.650024
707
706.950012
733
750
750.5
760
782.75
789
788
780
781
772.400024
772.799988
779.799988
777.950012
778.849976
787.950012
810
806.150024
806
815
825
822.849976
823.5
821.25
811.849976
814
819.5
817.950012
824
838.75
830.450012
830
832
868.950012
851.450012
858.049988
879
873.049988
891.099976
901.099976
899.950012
898.599976
899.950012
899.200012
903.450012
904
930
940.5
931.950012
937
934.400024
935
935.950012
944.5
937.799988
937.950012
941
956
985
972.049988
984.799988
987.049988
993.950012
1034
1067.099976
1086.949951
1093.949951
1102
1087.949951
1080
1087.900024
1125
1096.900024
1066
1091.349976
1092
1094.449951
1091
1078.050049
1111.949951
1115
1103.949951
1095.949951
1095
1098
1125
1144.900024
1143
1129.449951
1137.949951
1142.349976
1143
1162.300049
1145.5
1135
1142
1127.25
1099
1113
1108
1133.949951
1133.099976
1171
1172.400024
1151.900024
1159.050049
1138.599976
1149.949951
1151
1163.949951
1171.900024
1191.650024
1204.800049
1193.650024
1185.099976
1199.949951
1173.099976
1190
1143
1141.599976
1139
1141.099976
1137.050049
1139.800049
1175
1194
1200
1202.800049
1222
1206.550049
1179.099976
1188
1176.75
1197.5
1196.300049
1204.900024
1226.599976
1223
1220
1243.300049
1253
1252
1280.900024
1308.949951
1265.900024
1258.199951
1246.050049
1251.199951
1239.5
1234.650024
1244.650024
1252
1260
1265
1263.800049
1274.900024
1217.099976
1260.550049
1268.800049
1289
1296.099976
1346.849976
1324
1340
1391
1406.849976
1425
1400.949951
1391
1414
1406
1400.449951
1420
1407
1384.650024
1400
1439.949951
1420
1447
1443.699951
1454.050049
1484.099976
1436.349976
1514
1517.5
1502.75
1581
1600
1700
1615.050049
1601
1599.150024
1608.949951
1620
1610
1634.800049
1589.5
1598.949951
1608
1597.050049
1614.949951
1603.949951
1620.150024
1610
1621
1637.949951
1669.849976
1674
1673.5
1680.949951
1672.099976
1652.050049
1591
1645.050049
1624
1615.449951
1570.199951
1571.050049
1611
1611.449951
1618.25
1611
1650
1615.099976
1612
1609
1587.25
1619
1619.800049
1627.699951
1615
Open
670
658.5
698.549988
686.849976
685
695.150024
705
705.5
706.950012
699.349976
708.950012
708.799988
709.650024
707
706.950012
733
750
750.5
760
782.75
789
788
780
781
772.400024
772.799988
779.799988
777.950012
778.849976
787.950012
810
806.150024
806
815
825
822.849976
823.5
821.25
811.849976
814
819.5
817.950012
824
838.75
830.450012
830
832
868.950012
851.450012
858.049988
879
873.049988
891.099976
901.099976
899.950012
898.599976
899.950012
899.200012
903.450012
904
930
940.5
931.950012
937
934.400024
935
935.950012
944.5
937.799988
937.950012
941
956
985
972.049988
984.799988
987.049988
993.950012
1034
1067.09998
1086.94995
1093.94995
1102
1087.94995
1080
1087.90002
1125
1096.90002
1066
1091.34998
1092
1094.44995
1091
1078.05005
1111.94995
1115
1103.94995
1095.94995
1095
1098
1125
1144.90002
1143
1129.44995
1137.94995
1142.34998
1143
1162.30005
1145.5
1135
1142
1127.25
1099
1113
1108
1133.94995
1133.09998
1171
1172.40002
1151.90002
1159.05005
1138.59998
1149.94995
1151
1163.94995
1171.90002
1191.65002
1204.80005
1193.65002
1185.09998
1199.94995
1173.09998
1190
1143
1141.59998
1139
1141.09998
1137.05005
1139.80005
1175
1194
1200
1202.80005
1222
1206.55005
1179.09998
1188
1176.75
1197.5
1196.30005
1204.90002
1226.59998
1223
1220
1243.30005
1253
1252
1280.90002
1308.94995
1265.90002
1258.19995
1246.05005
1251.19995
1239.5
1234.65002
1244.65002
1252
1260
1265
1263.80005
1274.90002
1217.09998
1260.55005
1268.80005
1289
1296.09998
1346.84998
1324
1340
1391
1406.84998
1425
1400.94995
1391
1414
1406
1400.44995
1420
1407
1384.65002
1400
1439.94995
1420
1447
1443.69995
1454.05005
1484.09998
1436.34998
1514
1517.5
1502.75
1581
1600
1700
1615.05005
1601
1599.15002
1608.94995
1620
1610
1634.80005
1589.5
1598.94995
1608
1597.05005
1614.94995
1603.94995
1620.15002
1610
1621
1637.94995
1669.84998
1674
1673.5
1680.94995
1672.09998
1652.05005
1591
1645.05005
1624
1615.44995
1570.19995
1571.05005
1611
1611.44995
1618.25
1611
1650
1615.09998
1612
1609
1587.25
1619
1619.80005
1627.69995
1615
Amount
905
170267.7
2265.6
Response
March 1, 1983
L24100MH1983PLC029442
Vinita Gupta(CEO) & Nilesh Gupta(MD) & Manju Gupta(Chairperson)
8
3
B S R & Co. LLP
2
₹2,00,00,00,000
₹90,50,00,000
742.8
724.85
26850000
-28.92%
-0.13
secured loans from banks, unsecured loans, loans from subsidiary companies,bonds and debentures.
8,95,00,000
1.51952593
1.417718151
0.000220519
0.000220519
1
0.543812666
362.7083799
High
698.70
690.09
705.45
709.79
707.95
710.34
716.40
712.20
7
736.84
770.79
767.79
776.04
7
7
782.34
781.40
789.84
782.90
785.65
783.59
811.70
8
817.34
831.34
824.45
827.40
822.29
815.15
823.45
821.90
835.90
843.65
831.20
885.29
868.95
865.79
889.90
908.40
902.90
908.65
919.09
942.95
942.09
934.90
941.40
939.84
941.90
947.45
947.45
944.84
944.15
945.59
990.15
994.90
998.70
1040.84
1078.44
1094.69
1
1
1091.19
1105.94
1143.94
1096.90
1104.69
1093.05
1111.09
1116.94
1115.59
1099.40
1
1128.90
11
1143.44
1134.90
1
1153.19
1160.40
11
11
1149.84
11
1118.59
1134.80
1184.69
1181.44
11
1162.34
1167.94
1161.90
11
1191.65
1201.55
1215.40
1199.94
1188.65
1149.40
11
1151.05
1142.19
1184.09
1202.55
1201.80
1212.34
1224.90
1238.44
1212.69
1188.90
1199.44
1211.40
1215.69
1225.94
1240.30
1223.90
1251.55
1305.19
1308.94
1273.40
1266.90
12
1247.19
1250.90
1261.40
1265.15
1288.15
1279.90
1259.90
13
1346.84
1404.69
1412.90
1422.40
1401.40
1414.84
1404.94
1412.15
1435.94
1439.94
1469.80
1490.94
1489.19
1509.94
1521.34
1519.94
1584.40
1588.65
1606.30
1654.84
1618.59
1631.09
1638.80
1634.80
1600.05
1607.94
1622.84
1635.09
1642.90
16
16
1678.15
17
1688.40
1661.19
1656.90
16
1623.15
1585.55
1616.30
1622.44
1629.94
1623.19
16
1621.84
16
1622.19
1626.94
1643.30
1641.94
High
698.70
690.09
705.45
709.79
707.95
710.34
716.40
712.20
7
736.84
770.79
767.79
776.04
7
7
782.34
781.40
789.84
782.90
785.65
783.59
811.70
8
817.34
831.34
824.45
827.40
822.29
815.15
823.45
821.90
835.90
843.65
831.20
885.29
868.95
865.79
889.90
908.40
902.90
908.65
919.09
942.95
942.09
934.90
941.40
939.84
941.90
947.45
947.45
944.84
944.15
945.59
990.15
994.90
998.70
1040.8
1078.4
1094.6
1
1
1091.1
1105.9
1143.9
1096.9
1104.6
1093.0
1111.0
1116.9
1115.5
1099.4
1
1128.9
11
1143.4
1134.9
1
1153.1
1160.4
11
11
1149.8
11
1118.5
1134.8
1184.6
1181.4
11
1162.3
1167.9
1161.9
11
1191.6
1201.5
1215.4
1199.9
1188.6
1149.4
11
1151.0
1142.1
1184.0
1202.5
1201.8
1212.3
1224.9
1238.4
1212.6
1188.9
1199.4
1211.4
1215.6
1225.9
1240.3
1223.9
1251.5
1305.1
1308.9
1273.4
1266.9
12
1247.1
1250.9
1261.4
1265.1
1288.1
1279.9
1259.9
13
1346.8
1404.6
1412.9
1422.4
1401.4
1414.8
1404.9
1412.1
1435.9
1439.9
1469.8
1490.9
1489.1
1509.9
1521.3
1519.9
1584.4
1588.6
1606.3
1654.8
1618.5
1631.0
1638.8
1634.8
1600.0
1607.9
1622.8
1635.0
1642.9
16
16
1678.1
17
1688.4
1661.1
1656.9
16
1623.1
1585.5
1616.3
1622.4
1629.9
1623.1
16
1621.8
16
1622.1
1626.9
1643.3
1641.9
Cost
5
5
upporting Details Cell Number
B38 analysis
B38 Lupin Limited's financial data for the year 2
B66
- **Registration and Governance**: Establi
B66
B66 - **Capital Structure**: With an authorized
B66
- **Debt Instruments**: The company uses
B38
- **Market Performance**: The negative C
B173
B136 - **Cost of Capital**: The calculated cost o
B208 - **Overall Financial Health**: Despite a d

B214
B240 In summary, while the share price decline w
B266
Low Close Adj Close Volume
655.400024 658.150024 655.321533 519751
658.5 698.549988 695.547913 5365200
685.700012 686.849976 683.898132 1203963
678.549988 684.25 681.309387 789119
685 695.150024 692.162537 2210350
688.799988 702.049988 699.032837 1234488
701.799988 705.5 702.468018 640382
699.5 707.700012 704.658569 595732
680 693.75 690.768555 1608022
696 709.5 706.450867 957872
703.599976 708.799988 705.753845 645261
705 709.650024 706.60022 311850
705 709.900024 706.849121 223675
702.400024 704.349976 701.322937 267403
704.099976 732.549988 729.401794 1480353
726 745.549988 742.345886 1897240
734.299988 750.200012 746.975952 4835108
742.450012 765.450012 762.1604 1235913
757.049988 773.599976 770.27533 1453617
771.900024 787.25 783.866699 1910389
779.25 790.75 787.351685 1231878
775.5 780.950012 777.593811 466127
771.599976 779.299988 775.950867 597261
771.200012 774.400024 771.07196 365585
769.599976 774.400024 771.07196 451001
770.900024 776.849976 773.511353 344619
773.349976 777.950012 774.606689 615201
776 778.849976 775.502808 479838
773.200012 779.950012 776.598083 369378
780 805.700012 802.237427 1895651
798.099976 803.599976 800.146423 1337941
801.25 804.5 801.042542 1122072
805 812.150024 808.659729 905122
806.099976 816.950012 813.439087 586226
818 820.299988 816.774658 1487359
814.349976 821.650024 818.118896 427490
812.700012 817.650024 814.136108 548880
808.599976 811.849976 808.360962 473303
804.799988 806.400024 802.934448 548968
813.549988 818.900024 815.380737 617667
815.5 817.450012 813.936951 594446
809.950012 818.75 815.231323 675571
823.400024 834.75 831.162537 1320203
827 830.450012 826.881042 1245895
823.599976 825.150024 821.603821 403683
821.599976 829.900024 826.333435 389177
829.049988 875.049988 871.289368 5768804
835 852.349976 848.68689 3868670
846.299988 858.25 854.561584 2171748
852.349976 874 870.243896 971992
875 881.700012 877.910828 1365308
873.049988 889.599976 885.776794 1444161
890 902.75 898.8703 1153481
884.25 892.299988 888.46521 670830
887.799988 891.400024 887.569153 563185
892.349976 897.299988 893.443726 714726
891.599976 905.299988 901.409363 697077
889.75 900.599976 896.729553 1494460
896.400024 900.849976 896.978455 472539
902.099976 914.200012 910.271118 671785
915.049988 940.5 936.458069 2286940
921.900024 930.75 926.75 1070687
925.349976 930.950012 930.950012 603409
931.450012 934.400024 934.400024 694918
928.650024 933.950012 933.950012 585709
929.25 932.75 932.75 334525
933.599976 946.099976 946.099976 707123
933.25 936.700012 936.700012 417874
933.799988 936.799988 936.799988 421864
931.5 937.599976 937.599976 254173
937.599976 941.400024 941.400024 363219
941.049988 979.700012 979.700012 3313759
966.25 974 974 1139010
972.049988 985.450012 985.450012 912283
976.700012 988.200012 988.200012 781270
975 994.599976 994.599976 865195
988 1035.34998 1035.34998 3961853
1011.099976 1064 1064 4976674
1043.5 1081.15002 1081.15002 2597689
1071.400024 1083.69995 1083.69995 1136969
1086.849976 1099.44995 1099.44995 1698236
1080.900024 1085.34998 1085.34998 946674
1072.75 1076.90002 1076.90002 975221
1078 1082 1082 2339896
1078.349976 1112.84998 1112.84998 1494771
1087.349976 1092.09998 1092.09998 3221359
1064.099976 1067.59998 1067.59998 1346398
1064.25 1086.34998 1086.34998 1497826
1085.949951 1091.09998 1091.09998 886779
1086.400024 1094.09998 1094.09998 778892
1085 1089.5 1089.5 437569
1072.199951 1077.59998 1077.59998 640246
1075.25 1108 1108 831240
1090.349976 1097.69995 1097.69995 1074379
1098 1100.80005 1100.80005 541426
1090.5 1097.84998 1097.84998 1236209
1087.349976 1093.84998 1093.84998 384388
1093.25 1097.40002 1097.40002 513979
1095.900024 1119.25 1119.25 1225586
1118.900024 1139.05005 1139.05005 2210022
1128.150024 1136.19995 1136.19995 827172
1118.650024 1128.59998 1128.59998 578212
1121.949951 1126.5 1126.5 1263543
1132.050049 1138.44995 1138.44995 2799580
1133.400024 1145.5 1145.5 831001
1141.050049 1155.65002 1155.65002 633507
1148.050049 1150.69995 1150.69995 967345
1131 1139.55005 1139.55005 706005
1134.349976 1149.55005 1149.55005 1089288
1122.800049 1127.30005 1127.30005 635556
1091.5 1097.44995 1097.44995 1273489
1093.849976 1110.55005 1110.55005 560175
1105.349976 1110.55005 1110.55005 329870
1105.099976 1132.34998 1132.34998 983157
1125.25 1133.05005 1133.05005 451445
1133.099976 1171.25 1171.25 1933854
1156.150024 1174.19995 1174.19995 1043096
1142.050049 1151.5 1151.5 669860
1142.150024 1149.19995 1149.19995 328358
1152.599976 1155.05005 1155.05005 569805
1138.050049 1149.44995 1149.44995 281609
1146.5 1155.44995 1155.44995 500300
1151 1159.84998 1159.84998 880739
1160.099976 1172.84998 1172.84998 1474920
1166.099976 1187.90002 1187.90002 589089
1185.449951 1198.30005 1198.30005 673918
1193.650024 1197.65002 1197.65002 908050
1184.349976 1191.05005 1191.05005 1827034
1178.699951 1200 1200 654948
1173.349976 1179.65002 1179.65002 450975
1159.199951 1168 1168 311340
1135.25 1143.69995 1143.69995 1055178
1125.050049 1141.59998 1141.59998 490371
1129.099976 1131.65002 1131.65002 453195
1127.550049 1140.34998 1140.34998 1570477
1123 1128.15002 1128.15002 822793
1128 1132.75 1132.75 1037234
1135 1169.19995 1169.19995 2294662
1174.949951 1186.55005 1186.55005 1320335
1185.25 1199.30005 1199.30005 666171
1188 1189.69995 1189.69995 1726919
1195.599976 1211.09998 1211.09998 2038402
1201.75 1204.55005 1204.55005 4003157
1173 1180.15002 1180.15002 2115284
1153.550049 1173.25 1173.25 1254592
1168.75 1170.25 1170.25 1256791
1170.849976 1194 1194 946578
1190 1196.30005 1196.30005 1349231
1192.349976 1198.5 1198.5 1191689
1198.5 1221.55005 1221.55005 1371835
1213.800049 1218.59998 1218.59998 1916776
1183.550049 1198.15002 1198.15002 940782
1211.599976 1243.19995 1243.19995 2748793
1235.75 1244.94995 1244.94995 806664
1243.849976 1249.55005 1249.55005 982589
1250 1280.90002 1280.90002 2636118
1276.449951 1296.65002 1296.65002 1377103
1256 1260.55005 1260.55005 1725134
1253.650024 1258.19995 1258.19995 1104617
1238.650024 1243.5 1243.5 1449739
1245.449951 1249 1249 1598861
1230.599976 1239.34998 1239.34998 560463
1224.050049 1229.65002 1229.65002 621598
1228.449951 1240.15002 1240.15002 1159956
1234.900024 1251.90002 1251.90002 718971
1242 1256.34998 1256.34998 760814
1243 1246.09998 1246.09998 798901
1250.800049 1257.75 1257.75 1846640
1253.150024 1270.19995 1270.19995 798723
1220 1227.59998 1227.59998 619789
1200.150024 1256.80005 1256.80005 769432
1252.550049 1265.09998 1265.09998 864378
1266.099976 1282.65002 1282.65002 869887
1280.699951 1288 1288 1004924
1295 1339.94995 1339.94995 3519154
1318.550049 1322.94995 1322.94995 1330415
1308.650024 1312.84998 1312.84998 854557
1332 1394.34998 1394.34998 7120785
1388.099976 1406.40002 1406.40002 1485207
1394.349976 1399 1399 1534642
1383.25 1389.44995 1389.44995 1771551
1375 1382.34998 1382.34998 602440
1379 1396.30005 1396.30005 689292
1390.650024 1405.25 1405.25 1058982
1396.349976 1400.44995 1400.44995 711634
1388.25 1397.75 1397.75 337465
1398 1413 1413 830307
1375.75 1387.65002 1387.65002 534845
1379.25 1399.80005 1399.80005 792567
1368.25 1425.65002 1425.65002 1167361
1422.150024 1430.25 1430.25 1242716
1414 1439.25 1439.25 1235492
1430.050049 1449.19995 1449.19995 1054529
1442.050049 1454.05005 1454.05005 1452501
1454 1483.30005 1483.30005 979549
1465.449951 1468.15002 1468.15002 532307
1436.349976 1505.34998 1505.34998 1055599
1491.050049 1513.69995 1513.69995 1321923
1498.050049 1502.75 1502.75 582622
1498.099976 1573.15002 1573.15002 1484593
1564 1580.15002 1580.15002 1040818
1575.400024 1594.30005 1594.30005 1966936
1586.550049 1606.40002 1606.40002 6454212
1615.050049 1622.09998 1622.09998 3021386
1583.849976 1594.44995 1594.44995 1003802
1584.349976 1608.75 1608.75 1330003
1589.550049 1611.75 1611.75 866097
1595.099976 1605.09998 1605.09998 1156493
1598.400024 1620.65002 1620.65002 1846708
1584.050049 1588.09998 1588.09998 1389162
1553.300049 1587.05005 1587.05005 1507747
1589.900024 1599.34998 1599.34998 1419188
1576.050049 1593.75 1593.75 1044785
1597.050049 1614.94995 1614.94995 679640
1580 1604.69995 1604.69995 1068565
1598.449951 1622.59998 1622.59998 981628
1604.099976 1616.34998 1616.34998 1110003
1593 1621.05005 1621.05005 3814024
1617 1624.55005 1624.55005 833767
1634.400024 1669.84998 1669.84998 1453829
1657.050049 1678.75 1678.75 818763
1643.300049 1665.40002 1665.40002 1219095
1655.800049 1669.75 1669.75 811352
1669.349976 1676.65002 1676.65002 981480
1640.150024 1646.05005 1646.05005 639229
1589.550049 1603.5 1603.5 897074
1590.349976 1649.69995 1649.69995 971139
1614 1636.80005 1636.80005 1097700
1607.5 1614.40002 1614.40002 701925
1565 1570.19995 1570.19995 632899
1551.599976 1562.90002 1562.90002 521304
1571.050049 1611.65002 1611.65002 1219742
1599 1608.25 1608.25 566433
1592 1614.90002 1614.90002 939256
1592.050049 1599.94995 1599.94995 558090
1593.099976 1616.80005 1616.80005 865183
1608.599976 1623.75 1623.75 1537859
1601.25 1609.90002 1609.90002 642641
1599 1605.40002 1605.40002 520656
1583.449951 1587.25 1587.25 654846
1587.25 1599.25 1599.25 948724
1585.050049 1612 1612 1280283
1595.400024 1605.65002 1605.65002 542022
1600.050049 1604.59998 1604.59998 1492491
1597.900024 1622.25 1622.25 1318503
Low Close Adj Close Volume

655.400024 658.150024 655.321533 519751
658.5 698.549988 695.547913 5365200
685.700012 686.849976 683.898132 1203963
678.549988 684.25 681.309387 789119
685 695.150024 692.162537 2210350
688.799988 702.049988 699.032837 1234488
701.799988 705.5 702.468018 640382
699.5 707.700012 704.658569 595732
680 693.75 690.768555 1608022
696 709.5 706.450867 957872
703.599976 708.799988 705.753845 645261
705 709.650024 706.60022 311850
705 709.900024 706.849121 223675
702.400024 704.349976 701.322937 267403
704.099976 732.549988 729.401794 1480353
726 745.549988 742.345886 1897240
734.299988 750.200012 746.975952 4835108
742.450012 765.450012 762.1604 1235913
757.049988 773.599976 770.27533 1453617
771.900024 787.25 783.866699 1910389
779.25 790.75 787.351685 1231878
775.5 780.950012 777.593811 466127
771.599976 779.299988 775.950867 597261
771.200012 774.400024 771.07196 365585
769.599976 774.400024 771.07196 451001
770.900024 776.849976 773.511353 344619
773.349976 777.950012 774.606689 615201
776 778.849976 775.502808 479838
773.200012 779.950012 776.598083 369378
780 805.700012 802.237427 1895651
798.099976 803.599976 800.146423 1337941
801.25 804.5 801.042542 1122072
805 812.150024 808.659729 905122
806.099976 816.950012 813.439087 586226
818 820.299988 816.774658 1487359
814.349976 821.650024 818.118896 427490
812.700012 817.650024 814.136108 548880
808.599976 811.849976 808.360962 473303
804.799988 806.400024 802.934448 548968
813.549988 818.900024 815.380737 617667
815.5 817.450012 813.936951 594446
809.950012 818.75 815.231323 675571
823.400024 834.75 831.162537 1320203
827 830.450012 826.881042 1245895
823.599976 825.150024 821.603821 403683
821.599976 829.900024 826.333435 389177
829.049988 875.049988 871.289368 5768804
835 852.349976 848.68689 3868670
846.299988 858.25 854.561584 2171748
852.349976 874 870.243896 971992
875 881.700012 877.910828 1365308
873.049988 889.599976 885.776794 1444161
890 902.75 898.8703 1153481
884.25 892.299988 888.46521 670830
887.799988 891.400024 887.569153 563185
892.349976 897.299988 893.443726 714726
891.599976 905.299988 901.409363 697077
889.75 900.599976 896.729553 1494460
896.400024 900.849976 896.978455 472539
902.099976 914.200012 910.271118 671785
915.049988 940.5 936.458069 2286940
921.900024 930.75 926.75 1070687
925.349976 930.950012 930.950012 603409
931.450012 934.400024 934.400024 694918
928.650024 933.950012 933.950012 585709
929.25 932.75 932.75 334525
933.599976 946.099976 946.099976 707123
933.25 936.700012 936.700012 417874
933.799988 936.799988 936.799988 421864
931.5 937.599976 937.599976 254173
937.599976 941.400024 941.400024 363219
941.049988 979.700012 979.700012 3313759
966.25 974 974 1139010
972.049988 985.450012 985.450012 912283
976.700012 988.200012 988.200012 781270
975 994.599976 994.599976 865195
988 1035.34998 1035.34998 3961853
1011.09998 1064 1064 4976674
1043.5 1081.15002 1081.15002 2597689
1071.40002 1083.69995 1083.69995 1136969
1086.84998 1099.44995 1099.44995 1698236
1080.90002 1085.34998 1085.34998 946674
1072.75 1076.90002 1076.90002 975221
1078 1082 1082 2339896
1078.34998 1112.84998 1112.84998 1494771
1087.34998 1092.09998 1092.09998 3221359
1064.09998 1067.59998 1067.59998 1346398
1064.25 1086.34998 1086.34998 1497826
1085.94995 1091.09998 1091.09998 886779
1086.40002 1094.09998 1094.09998 778892
1085 1089.5 1089.5 437569
1072.19995 1077.59998 1077.59998 640246
1075.25 1108 1108 831240
1090.34998 1097.69995 1097.69995 1074379
1098 1100.80005 1100.80005 541426
1090.5 1097.84998 1097.84998 1236209
1087.34998 1093.84998 1093.84998 384388
1093.25 1097.40002 1097.40002 513979
1095.90002 1119.25 1119.25 1225586
1118.90002 1139.05005 1139.05005 2210022
1128.15002 1136.19995 1136.19995 827172
1118.65002 1128.59998 1128.59998 578212
1121.94995 1126.5 1126.5 1263543
1132.05005 1138.44995 1138.44995 2799580
1133.40002 1145.5 1145.5 831001
1141.05005 1155.65002 1155.65002 633507
1148.05005 1150.69995 1150.69995 967345
1131 1139.55005 1139.55005 706005
1134.34998 1149.55005 1149.55005 1089288
1122.80005 1127.30005 1127.30005 635556
1091.5 1097.44995 1097.44995 1273489
1093.84998 1110.55005 1110.55005 560175
1105.34998 1110.55005 1110.55005 329870
1105.09998 1132.34998 1132.34998 983157
1125.25 1133.05005 1133.05005 451445
1133.09998 1171.25 1171.25 1933854
1156.15002 1174.19995 1174.19995 1043096
1142.05005 1151.5 1151.5 669860
1142.15002 1149.19995 1149.19995 328358
1152.59998 1155.05005 1155.05005 569805
1138.05005 1149.44995 1149.44995 281609
1146.5 1155.44995 1155.44995 500300
1151 1159.84998 1159.84998 880739
1160.09998 1172.84998 1172.84998 1474920
1166.09998 1187.90002 1187.90002 589089
1185.44995 1198.30005 1198.30005 673918
1193.65002 1197.65002 1197.65002 908050
1184.34998 1191.05005 1191.05005 1827034
1178.69995 1200 1200 654948
1173.34998 1179.65002 1179.65002 450975
1159.19995 1168 1168 311340
1135.25 1143.69995 1143.69995 1055178
1125.05005 1141.59998 1141.59998 490371
1129.09998 1131.65002 1131.65002 453195
1127.55005 1140.34998 1140.34998 1570477
1123 1128.15002 1128.15002 822793
1128 1132.75 1132.75 1037234
1135 1169.19995 1169.19995 2294662
1174.94995 1186.55005 1186.55005 1320335
1185.25 1199.30005 1199.30005 666171
1188 1189.69995 1189.69995 1726919
1195.59998 1211.09998 1211.09998 2038402
1201.75 1204.55005 1204.55005 4003157
1173 1180.15002 1180.15002 2115284
1153.55005 1173.25 1173.25 1254592
1168.75 1170.25 1170.25 1256791
1170.84998 1194 1194 946578
1190 1196.30005 1196.30005 1349231
1192.34998 1198.5 1198.5 1191689
1198.5 1221.55005 1221.55005 1371835
1213.80005 1218.59998 1218.59998 1916776
1183.55005 1198.15002 1198.15002 940782
1211.59998 1243.19995 1243.19995 2748793
1235.75 1244.94995 1244.94995 806664
1243.84998 1249.55005 1249.55005 982589
1250 1280.90002 1280.90002 2636118
1276.44995 1296.65002 1296.65002 1377103
1256 1260.55005 1260.55005 1725134
1253.65002 1258.19995 1258.19995 1104617
1238.65002 1243.5 1243.5 1449739
1245.44995 1249 1249 1598861
1230.59998 1239.34998 1239.34998 560463
1224.05005 1229.65002 1229.65002 621598
1228.44995 1240.15002 1240.15002 1159956
1234.90002 1251.90002 1251.90002 718971
1242 1256.34998 1256.34998 760814
1243 1246.09998 1246.09998 798901
1250.80005 1257.75 1257.75 1846640
1253.15002 1270.19995 1270.19995 798723
1220 1227.59998 1227.59998 619789
1200.15002 1256.80005 1256.80005 769432
1252.55005 1265.09998 1265.09998 864378
1266.09998 1282.65002 1282.65002 869887
1280.69995 1288 1288 1004924
1295 1339.94995 1339.94995 3519154
1318.55005 1322.94995 1322.94995 1330415
1308.65002 1312.84998 1312.84998 854557
1332 1394.34998 1394.34998 7120785
1388.09998 1406.40002 1406.40002 1485207
1394.34998 1399 1399 1534642
1383.25 1389.44995 1389.44995 1771551
1375 1382.34998 1382.34998 602440
1379 1396.30005 1396.30005 689292
1390.65002 1405.25 1405.25 1058982
1396.34998 1400.44995 1400.44995 711634
1388.25 1397.75 1397.75 337465
1398 1413 1413 830307
1375.75 1387.65002 1387.65002 534845
1379.25 1399.80005 1399.80005 792567
1368.25 1425.65002 1425.65002 1167361
1422.15002 1430.25 1430.25 1242716
1414 1439.25 1439.25 1235492
1430.05005 1449.19995 1449.19995 1054529
1442.05005 1454.05005 1454.05005 1452501
1454 1483.30005 1483.30005 979549
1465.44995 1468.15002 1468.15002 532307
1436.34998 1505.34998 1505.34998 1055599
1491.05005 1513.69995 1513.69995 1321923
1498.05005 1502.75 1502.75 582622
1498.09998 1573.15002 1573.15002 1484593
1564 1580.15002 1580.15002 1040818
1575.40002 1594.30005 1594.30005 1966936
1586.55005 1606.40002 1606.40002 6454212
1615.05005 1622.09998 1622.09998 3021386
1583.84998 1594.44995 1594.44995 1003802
1584.34998 1608.75 1608.75 1330003
1589.55005 1611.75 1611.75 866097
1595.09998 1605.09998 1605.09998 1156493
1598.40002 1620.65002 1620.65002 1846708
1584.05005 1588.09998 1588.09998 1389162
1553.30005 1587.05005 1587.05005 1507747
1589.90002 1599.34998 1599.34998 1419188
1576.05005 1593.75 1593.75 1044785
1597.05005 1614.94995 1614.94995 679640
1580 1604.69995 1604.69995 1068565
1598.44995 1622.59998 1622.59998 981628
1604.09998 1616.34998 1616.34998 1110003
1593 1621.05005 1621.05005 3814024
1617 1624.55005 1624.55005 833767
1634.40002 1669.84998 1669.84998 1453829
1657.05005 1678.75 1678.75 818763
1643.30005 1665.40002 1665.40002 1219095
1655.80005 1669.75 1669.75 811352
1669.34998 1676.65002 1676.65002 981480
1640.15002 1646.05005 1646.05005 639229
1589.55005 1603.5 1603.5 897074
1590.34998 1649.69995 1649.69995 971139
1614 1636.80005 1636.80005 1097700
1607.5 1614.40002 1614.40002 701925
1565 1570.19995 1570.19995 632899
1551.59998 1562.90002 1562.90002 521304
1571.05005 1611.65002 1611.65002 1219742
1599 1608.25 1608.25 566433
1592 1614.90002 1614.90002 939256
1592.05005 1599.94995 1599.94995 558090
1593.09998 1616.80005 1616.80005 865183
1608.59998 1623.75 1623.75 1537859
1601.25 1609.90002 1609.90002 642641
1599 1605.40002 1605.40002 520656
1583.44995 1587.25 1587.25 654846
1587.25 1599.25 1599.25 948724
1585.05005 1612 1612 1280283
1595.40002 1605.65002 1605.65002 542022
1600.05005 1604.59998 1604.59998 1492491
1597.90002 1622.25 1622.25 1318503
Product
inancial data for the year 2018-2019 suggests a company with strong governance, a well-structured capital composition, and a st
and Governance**: Established in 1983, Lupin has a robust governance framework led by Vinita Gupta as CEO, Nilesh Gupta as
ure**: With an authorized capital of ₹2 billion and an issued capital of ₹90.5 million, Lupin demonstrates a strong equity base.
ents**: The company uses a mix of secured and unsecured loans, including subsidiary company loans and bonds and debentures
rmance**: The negative CAGR of -28.92% over the past two years based on market price requires attention. It could be reflectiv
al**: The calculated cost of debt is substantial, yet the interest coverage ratio of 362.71 suggests that the company's earnings are
cial Health**: Despite a downturn in share price over the year, Lupin’s financial management practices have maintained a health
e the share price decline warrants analysis, Lupin’s financials portray a company with a solid foundation, prudent financial mana
Q18,19,20 Column2 Column3

Covariance 0.00022052
Variance 0.000220519
Beta of the company 1
Average Market Return 0.38%

Market Return for the given 1.51952593
Average Return of the compa 0.36%

Return of the company for th 1.417718151
Column1 Column2 Column3
cost of equity 0.543812666
cost of debt
Weight Avera
(million)
Sources Amount Weight Cost WACC
equity/shareholders funds
debt
total
Column1 Column2
icr calculation
int of company 89.5
EBIT 32462.4
ICR 362.7083799
company return
0.061384126
-0.016748997
-0.003785362
0.015929885
0.009925863
0.004914197
0.003118373
-0.019711759
0.022702703
-0.000986627
0.001199261
0.000352286
-0.00781807
0.040036932
0.017746229
0.006237039
0.020327912
0.010647284
0.017644809
0.004445856
-0.012393282
-0.002112842
-0.006287648
0
0.003163678
0.001416021
0.00115684
0.001412385
0.033014936
-0.002606474
0.00111999
0.009509042
0.005910223
0.004100589
0.001645783
-0.004868253
-0.007093558
-0.006713004
0.015500992
-0.001770683
0.001590297
0.019541985
-0.005151229
-0.006382067
0.005756529
0.0544041
-0.025941389
0.006922067
0.018351296
0.008810082
0.008959923
0.014781952
-0.011575754
-0.001008589
0.006618761
0.008915636
-0.005191663
0.000277593
0.014819378
0.028768309
-0.010366826
0.000214893
0.003705905
-0.000481605
-0.001284878
0.014312491
-0.009935487
0.000106732
0.000853958
0.004052952
0.040684074
-0.00581812
0.011755659
0.002790603
0.006476385
0.040971246
0.027671826
0.016118444
0.002358532
0.014533543
-0.012824572
-0.007785463
0.004735793
0.028511993
-0.01864582
-0.022433844
0.017562758
0.00437244
0.002749519
-0.004204347
-0.010922464
0.028210862
-0.009296073
0.002824176
-0.002679935
-0.003643485
0.003245462
0.019910676
0.017690461
-0.002502171
-0.006688941
-0.001860691
0.010608035
0.006192674
0.00886078
-0.004283367
-0.009689669
0.008775393
-0.019355399
-0.026479284
0.011936852
0
0.019629847
0.000618248
0.033714266
0.002518635
-0.01933227
-0.001997437
0.005090583
-0.00484836
0.005219888
0.003808062
0.011208346
0.012832032
0.008754967
-0.000542456
-0.005510771
0.007514337
-0.016958313
-0.009875831
-0.020804836
-0.001836124
-0.008715796
0.007687847
-0.010698428
0.004077451
0.032178284
0.014839291
0.010745438
-0.008004751
0.01798775
-0.005408246
-0.020256547
-0.005846735
-0.002557
0.020294809
0.001926339
0.001838963
0.019232415
-0.002415024
-0.016781514
0.037599571
0.001407658
0.003695006
0.025089011
0.012296042
-0.027840955
-0.001864343
-0.011683319
0.004423
-0.0077262
-0.007826645
0.008539015
0.00947466
0.003554559
-0.008158555
0.009349189
0.00989859
-0.033538007
0.02378631
0.006604015
0.013872459
0.004171033
0.040333813
-0.012687041
-0.007634435
0.062078685
0.008642054
-0.005261678
-0.00682634
-0.005109918
0.010091564
0.006409762
-0.003415797
-0.001927917
0.010910392
-0.017940535
0.008755828
0.018466905
0.003226582
0.006292606
0.006913289
0.003346742
0.020116226
-0.010213729
0.025337977
0.005546866
-0.007233898
0.046847462
0.004449671
0.008954862
0.007589522
0.009773376
-0.01704582
0.008968641
0.001864802
-0.004125965
0.0096879
-0.020084563
-0.000661121
0.007750182
-0.003501407
0.01330193
-0.006346946
0.011154749
-0.003851843
0.002907831
0.002159094
0.027884599
0.005329834
-0.007952331
0.002611971
0.00413237
-0.018250663
-0.025849791
0.028811943
-0.007819544
-0.013685254
-0.027378637
-0.004649043
0.031192014
-0.002109654
0.004134944
-0.009257584
0.010531641
0.004298584
-0.008529623
-0.002795205
-0.011305608
0.007560246
0.007972487
-0.003939191
-0.000653971
0.010999641
Market Return
0.061384126
-0.016748997
-0.003785362
0.015929885
0.009925863
0.004914197
0.003118373
-0.019711759
0.022702703
-0.000986627
0.001199261
0.000352286
-0.00781807
0.040036932
0.017746229
0.006237039
0.020327912
0.010647284
0.017644809
0.004445856
-0.012393282
-0.002112842
-0.006287648
0
0.003163678
0.001416021
0.00115684
0.001412385
0.033014936
-0.002606474
0.00111999
0.009509042
0.005910223
0.004100589
0.001645783
-0.004868253
-0.007093558
-0.006713004
0.015500992
-0.001770683
0.001590297
0.019541985
-0.005151229
-0.006382067
0.005756529
0.0544041
-0.025941389
0.006922067
0.018351296
0.008810082
0.008959923
0.014781952
-0.011575754
-0.001008589
0.006618761
0.008915636
-0.005191663
0.000277593
0.014819378
0.028768309
-0.010366826
0.000214893
0.003705905
-0.000481605
-0.001284878
0.014312491
-0.009935487
0.000106732
0.000853958
0.004052952
0.040684074
-0.00581812
0.011755659
0.002790603
0.006476385
0.04097125
0.027671822
0.01611844
0.002358535
0.014533543
-0.012824567
-0.00778547
0.004735797
0.028511996
-0.01864582
-0.022433843
0.017562758
0.00437244
0.002749519
-0.004204351
-0.01092246
0.028210858
-0.009296074
0.002824178
-0.002679933
-0.003643485
0.003245454
0.019910679
0.017690462
-0.002502173
-0.006688937
-0.001860695
0.010608034
0.006192675
0.008860777
-0.004283364
-0.009689668
0.008775393
-0.019355399
-0.026479286
0.011936854
0
0.019629849
0.000618245
0.033714265
0.002518634
-0.01933227
-0.001997438
0.005090585
-0.004848361
0.005219888
0.003808066
0.011208346
0.012832025
0.008754971
-0.00054246
-0.005510767
0.007514336
-0.016958317
-0.009875827
-0.020804837
-0.00183612
-0.008715803
0.007687854
-0.010698435
0.004077454
0.032178283
0.014839292
0.010745438
-0.008004752
0.017987754
-0.005408249
-0.020256551
-0.005846731
-0.002557
0.020294809
0.00192634
0.001838962
0.019232416
-0.002415022
-0.01678152
0.037599574
0.001407658
0.003695008
0.025089007
0.012296042
-0.027840951
-0.001864345
-0.011683318
0.004423
-0.007726197
-0.007826651
0.008539015
0.00947466
0.003554565
-0.008158555
0.009349186
0.009898589
-0.033538003
0.023786307
0.006604018
0.013872453
0.004171036
0.040333812
-0.012687041
-0.007634431
0.062078685
0.008642048
-0.005261675
-0.00682634
-0.005109914
0.010091562
0.006409761
-0.003415798
-0.001927916
0.010910392
-0.017940538
0.008755832
0.018466902
0.003226584
0.006292606
0.006913288
0.003346743
0.020116226
-0.010213733
0.025337983
0.005546863
-0.007233897
0.04684746
0.004449671
0.008954865
0.007589519
0.009773381
-0.017045824
0.008968642
0.001864802
-0.004125962
0.009687895
-0.020084558
-0.000661123
0.007750184
-0.00350141
0.013301929
-0.006346946
0.011154752
-0.003851843
0.002907829
0.002159094
0.027884601
0.005329832
-0.007952334
0.002611973
0.004132367
-0.01825066
-0.025849791
0.028811943
-0.007819543
-0.013685257
-0.027378636
-0.004649045
0.031192014
-0.002109652
0.004134942
-0.009257582
0.010531642
0.004298583
-0.008529626
-0.002795205
-0.011305606
0.007560246
0.007972487
-0.003939194
-0.000653966
0.010999639
pital composition, and a stable cost management system. Here are some key takeaways from the data provided:
a as CEO, Nilesh Gupta as MD, and Manju Gupta as Chairperson. The presence of three women on the board underscores the co
ates a strong equity base. A debt equity ratio of -0.13 indicates more equity financing than debt, which is typically a sign of finan
and bonds and debentures. This diversified debt structure allows flexibility and may reduce the cost of capital.
ntion. It could be reflective of market conditions or company-specific events that investors should further investigate.
he company's earnings are more than sufficient to cover interest expenses, indicating good earning ability and less risk for credito
s have maintained a healthy capital structure with strong interest coverage, a significant tax saving from its debt structure, and a
on, prudent financial management, and robust earnings relative to its financial obligations.
e board underscores the company's commitment to diverse leadership.
is typically a sign of financial stability.
her investigate.
ity and less risk for creditors.
m its debt structure, and a very conservative approach to leveraging, as reflected by the negative debt to equity ratio.
o equity ratio.
Company NamLupin Limited
Students NameAadit Mathuranayagam
Div A
Roll No. 2
SAP ID 74022201901
Q. No. Area
1 Company Profile & Governa
8 Capital Structure
9 Capital Structure
14 "Capital Structure & Time Va
17 Cost of Capital
18 Cost of Capital
19 Cost of Capital
20 Cost of Capital
21 Cost of Capital
22 Cost of Capital
23 Cost of Capital
24 Cost of Capital
27 Overall
https://finance.yahoo.com/quote/LUPIN.NS/history?period1=1648771200&period2=1682899200&interval=1d&filter
5002570318.pdf (bseindia.com)
Lupin Consolidated Key Financial Ratios, Lupin Financial Statement & Accounts (moneycontrol.com)
Currency in I sensex price

Date Open
Mar 28, 2018 33,098.09
Mar 27, 2018 33,172.98
Mar 26, 2018 32,536.44
Mar 23, 2018 32,650.89
Mar 22, 2018 33,206.99
Mar 21, 2018 33,090.82
Mar 20, 2018 32,876.48
Mar 19, 2018 33,268.97
Mar 16, 2018 33,685.86
Mar 15, 2018 33,843.47
Mar 14, 2018 33,733.55
Mar 13, 2018 33,818.22
Mar 12, 2018 33,468.16
Mar 9, 2018 33,465.05
Mar 8, 2018 33,244.52
Mar 07, 2018 33,279.39
Mar 06, 2018 34,047.43
Mar 05, 2018 34,034.28
Mar 01, 2018 34,141.22
Feb 28, 2018 34,155.63
Feb 27, 2018 34,558.56
Feb 26, 2018 34,225.72
Feb 23, 2018 33,832.00
Feb 22, 2018 33,817.09
Feb 21, 2018 33,813.83
Feb 20, 2018 33,913.94
Feb 19, 2018 34,053.95
Feb 16, 2018 34,411.24
Feb 15, 2018 34,207.57
Feb 14, 2018 34,436.98
Feb 12, 2018 34,203.34
Feb 9, 2018 34,002.45
Feb 8, 2018 34,208.11
Feb 7, 2018 34,563.30
Feb 6, 2018 33,753.78
Feb 5, 2018 34,718.85
Feb 02, 2018 35,707.60
Feb 01, 2018 36,048.99
Jan 31, 2018 35,951.64
Jan 30, 2018 36,277.12
Jan 29, 2018 36,106.36
Jan 25, 2018 36,208.39
Jan 24, 2018 36,161.62
Jan 23, 2018 35,868.19
Jan 22, 2018 35,613.97
Jan 19, 2018 35,339.11
Jan 18, 2018 35,366.45
Jan 17, 2018 34,753.80
Jan 16, 2018 34,877.71
Jan 15, 2018 34,687.21
Jan 12, 2018 34,578.99
Jan 11, 2018 34,471.48
Jan 10, 2018 34,538.78
Jan 9, 2018 34,431.61
Jan 8, 2018 34,216.33
Jan 5, 2018 34,021.27
Jan 04, 2018 33,912.49
Jan 03, 2018 33,929.61
Jan 02, 2018 33,913.55
Jan 01, 2018 34,059.99
Dec 29, 2017 33,889.39
Dec 28, 2017 33,928.86
Dec 27, 2017 34,087.32
Dec 26, 2017 33,980.76
Dec 22, 2017 33,768.47
Dec 21, 2017 33,826.25
Dec 20, 2017 33,928.59
Dec 19, 2017 33,732.08
Dec 18, 2017 33,364.52
Dec 15, 2017 33,456.02
Dec 14, 2017 33,114.69
Dec 13, 2017 33,229.73
Dec 12, 2017 33,426.59
Dec 11, 2017 33,317.72
Dec 8, 2017 33,034.20
Dec 07, 2017 32,615.05
Dec 06, 2017 32,798.50
Dec 05, 2017 32,814.03
Dec 04, 2017 32,968.02
Dec 01, 2017 33,247.66
Nov 30, 2017 33,542.50
Nov 29, 2017 33,664.27
Nov 28, 2017 33,726.65
Nov 27, 2017 33,640.51
Nov 24, 2017 33,670.00
Nov 23, 2017 33,575.91
Nov 22, 2017 33,569.07
Nov 21, 2017 33,438.28
Nov 20, 2017 33,365.84
Nov 17, 2017 33,388.47
Nov 16, 2017 32,829.82
Nov 15, 2017 32,944.94
Nov 14, 2017 32,990.03
Nov 13, 2017 33,397.41
Nov 10, 2017 33,235.75
Nov 9, 2017 33,376.62
Nov 8, 2017 33,417.35
Nov 07, 2017 33,781.01
Nov 06, 2017 33,710.15
Nov 03, 2017 33,667.34
Nov 02, 2017 33,615.84
Nov 01, 2017 33,344.23
Oct 31, 2017 33,254.93
Oct 30, 2017 33,260.10
Oct 27, 2017 33,228.32
Oct 26, 2017 33,025.17
Oct 25, 2017 32,995.28
Oct 24, 2017 32,619.26
Oct 23, 2017 32,411.86
Oct 19, 2017 32,656.75
Oct 18, 2017 32,518.56
Oct 17, 2017 32,654.41
Oct 16, 2017 32,488.23
Oct 13, 2017 32,247.74
Oct 12, 2017 31,887.47
Oct 11, 2017 31,975.59
Oct 10, 2017 31,910.82
Oct 9, 2017 31,862.20
Oct 06, 2017 31,633.34
Oct 05, 2017 31,725.85
Oct 04, 2017 31,522.17
Oct 03, 2017 31,537.81
Sep 29, 2017 31,367.25
Sep 28, 2017 31,216.36
Sep 27, 2017 31,785.24
Sep 26, 2017 31,685.81
Sep 25, 2017 31,986.40
Sep 22, 2017 32,339.50
Sep 21, 2017 32,406.42
Sep 20, 2017 32,467.10
Sep 19, 2017 32,522.44
Sep 18, 2017 32,361.37
Sep 15, 2017 32,207.63
Sep 14, 2017 32,289.26
Sep 13, 2017 32,188.95
Sep 12, 2017 32,029.15
Sep 11, 2017 31,798.31
Sep 8, 2017 31,694.15
Sep 7, 2017 31,738.74
Sep 06, 2017 31,713.50
Sep 05, 2017 31,755.16
Sep 04, 2017 31,932.20
Sep 01, 2017 31,769.34
Aug 31, 2017 31,685.44
Aug 30, 2017 31,534.57
Aug 29, 2017 31,724.84
Aug 28, 2017 31,756.87
Aug 24, 2017 31,673.44
Aug 23, 2017 31,407.47
Aug 22, 2017 31,393.93
Aug 21, 2017 31,609.93
Aug 18, 2017 31,729.88
Aug 17, 2017 31,919.17
Aug 16, 2017 31,566.24
Aug 14, 2017 31,299.52
Aug 11, 2017 31,355.92
Aug 10, 2017 31,750.73
Aug 9, 2017 31,926.14
### 32,341.05
### 32,377.80
### 32,191.12
### 32,502.55
### 32,641.58
### 32,579.80
July 31, 2017 32,412.20
July 28, 2017 32,381.36
July 27, 2017 32,519.44
July 26, 2017 32,255.99
July 25, 2017 32,350.71
July 24, 2017 32,100.22
July 21, 2017 32,035.88
July 20, 2017 32,033.82
July 19, 2017 31,882.80
July 18, 2017 31,775.54
July 17, 2017 32,053.98
July 14, 2017 32,099.93
July 13, 2017 31,896.23
July 12, 2017 31,813.24
July 11, 2017 31,789.50
July 10, 2017 31,510.62
Jul 07, 2017 31,373.52
Jul 06, 2017 31,298.42
Jul 05, 2017 31,272.72
Jul 04, 2017 31,331.21
Jul 03, 2017 31,156.04
Jun 30, 2017 30,824.97
Jun 29, 2017 30,910.97
Jun 28, 2017 30,988.87
Jun 27, 2017 31,194.68
Jun 23, 2017 31,352.57
Jun 22, 2017 31,351.53
Jun 21, 2017 31,302.18
Jun 20, 2017 31,392.53
Jun 19, 2017 31,168.98
Jun 16, 2017 31,160.47
Jun 15, 2017 31,222.89
Jun 14, 2017 31,147.69
Jun 13, 2017 31,091.10
Jun 12, 2017 31,225.43
Jun 9, 2017 31,196.86
Jun 8, 2017 31,316.91
Jun 7, 2017 31,252.71
Jun 06, 2017 31,420.85
Jun 05, 2017 31,274.74
Jun 02, 2017 31,205.37
Jun 01, 2017 31,117.09
May 31, 2017 31,222.51
May 30, 2017 31,111.73
May 29, 2017 30,944.38
May 26, 2017 30,765.77
May 25, 2017 30,374.81
May 24, 2017 30,446.77
May 23, 2017 30,553.89
May 22, 2017 30,638.88
May 19, 2017 30,539.65
May 18, 2017 30,466.82
May 17, 2017 30,616.53
May 16, 2017 30,391.48
May 15, 2017 30,287.37
May 12, 2017 30,285.61
May 11, 2017 30,309.71
May 10, 2017 29,988.78
May 09, 2017 29,977.50
May 08, 2017 29,915.12
May 05, 2017 30,142.14
May 04, 2017 30,069.72
May 03, 2017 29,984.95
May 02, 2017 30,021.49
Apr 28, 2017 30,064.60
Apr 27, 2017 30,141.39
Apr 26, 2017 30,030.20
Apr 25, 2017 29,825.14
Apr 24, 2017 29,407.68
Apr 21, 2017 29,575.66
Apr 20, 2017 29,358.59
Apr 19, 2017 29,369.90
Apr 18, 2017 29,487.78
Apr 17, 2017 29,470.27
Apr 13, 2017 29,637.12
Apr 12, 2017 29,838.82
Apr 11, 2017 29,630.06
Apr 10, 2017 29,752.62
Apr 7, 2017 29,850.71
Apr 06, 2017 29,946.89
Apr 05, 2017 29,996.03
Apr 03, 2017 29,737.73
W: EXPERIENCE OUR BEST CHARTS YET.

Explore new charts
People Also Watch
Symbol Last Price
C 22,519.40
RELIANCE.NSReliance Industries Limited
2,934.30
BSE-200.BOS&P BSE 200 INDEX 10,275.72
BSE-500.BOS&P BSE 500 INDEX 32,772.26
TCS.NSTata Consultancy Services Limited
4,001.40
ccc gfcvgvhytyttt
TermsandPrivacy Policy
Privacy Dashboard
About Our AdsSitemapCo varience
© 2024 Yahoo. All rights Varience
reserved.
BETA
Cost of Equity
WACC
Source
equity
other equity
debt
total
ICR
EBIT
INTEREST
ICR
INTEREST SAVED
Pharmaceuticals
Question
"How much is the Tax saved due to Interest on Debt? (Assume 30% tax rate for all t
story?period1=1648771200&period2=1682899200&interval=1d&filter=history&frequency=1d&includeAdjustedClose=true
Financial Statement & Accounts (moneycontrol.com)
lupin ltd price
749.20
740.80
734.50
751.00
769.00
771.70
760.00
766.40
776.50
781.00
779.90
770.00
768.00
775.00
765.00
772.00
792.00
804.00
820.00
823.90
824.70
813.00
803.10
813.00
816.80
812.00
825.90
823.50
830.00
847.65
828.80
804.00
809.90
796.00
824.00
843.00
860.80
883.95
900.00
911.40
949.65
966.00
937.00
930.10
925.00
925.00
923.85
908.00
920.00
919.90
931.00
929.65
923.25
924.45
906.40
880.00
880.25
878.70
887.90
889.50
895.00
877.90
872.95
872.00
880.00
878.45
867.00
869.70
865.00
858.50
845.65
848.75
841.60
828.00
814.50
811.00
808.80
812.80
819.70
822.10
832.80
833.10
831.45
829.00
830.00
832.00
838.60
830.00
830.00
834.00
825.70
825.00
829.90
840.20
835.00
851.00
862.50
1,037.00
1,044.50
1,065.00
1,031.70
1,028.05
1,025.00
1,009.20
1,002.00
1,010.00
1,035.10
1,036.00
1,058.00
1,055.00
1,068.70
1,065.00
1,067.10
1,055.00
1,057.00
1,067.00
1,054.40
1,047.85
1,036.00
1,031.00
1,024.70
1,020.00
1,013.70
1,001.90
1,010.00
995.00
1,014.50
1,030.00
1,006.00
1,009.90
1,010.00
1,015.95
991.75
997.90
985.70
979.00
975.00
978.50
975.90
987.00
1,005.00
995.00
985.00
979.00
995.00
987.70
1,003.00
958.50
948.00
948.00
943.90
951.00
964.00
974.00
943.50
930.00
950.80
974.00
988.80
993.80
989.50
1,032.00
1,026.10
1,038.00
1,089.90
1,110.40
1,132.20
1,121.60
1,140.00
1,165.75
7.5 Dividend
1,157.15
1,172.00
1,168.90
1,148.00
1,145.00
1,143.00
1,152.00
1,145.00
1,157.00
1,135.00
1,082.90
1,099.00
1,040.50
1,059.80
1,064.00
1,059.90
1,068.75
1,062.00
1,060.00
1,066.00
1,085.10
1,111.00
1,129.90
1,136.00
1,186.00
1,178.90
1,182.95
1,163.00
1,150.00
1,173.00
1,159.75
1,152.15
1,162.90
1,160.00
1,158.90
1,150.00
1,145.00
1,110.20
1,113.95
1,131.00
1,172.05
1,232.20
1,265.00
1,320.10
1,318.00
1,290.00
1,299.00
1,277.60
1,253.95
1,263.00
1,263.00
1,255.00
1,283.50
1,254.80
1,265.00
1,270.00
1,308.00
1,354.00
1,340.00
1,369.00
1,377.35
1,366.05
1,405.00
1,427.45
1,411.00
1,422.85
1,420.00
1,434.80
1,447.50
1,428.00
1,422.45
1,405.00
1,445.65
1,457.00
1,444.00
1,450.00
RTS YET.
Average
trading days
market return
Change
-234.4
-24.85
-90.4
-273.54
16.75
0.00003422830461
0.00004731275999
0.7234476412
0.1033839099
amount
90420000000
15784940000000
5598300000000
21473660000000
18143600000
204300000
88.80861478
61290000
Response
March 1, 1983
L24100MH1983PLC029442
Vinita Gupta(CEO) & Nilesh Gupta(MD) & Manju Gupta(Cha
11
3
B S R & Co. LLP
2
₹2,000,000,000
904200000 Rs.
1450
735.85
61290000
-0.29390005
0.51
unsecured loans from csir,dst and secured loans from bank
2.554525481
0.1199682788
-0.6697738395
0.00003422830461
0.00004731275999
0.7234476412
0.1033839099
0.7424098541
88.80861478
ncy=1d&includeAdjustedClose=true
market return ( Rm)
-0.002257560219
0.019563910495
-0.003505264328
-0.016746474161
0.003510641320
0.006519554405
-0.011797479754
-0.012375815847
-0.004657028372
0.003258477095
-0.002503679969
0.010459493441
0.000092932776
0.006633574496
-0.001047795648
-0.022557943434
0.000386375149
-0.003132284084
-0.000421892379
-0.011659339972
0.009724850200
0.011637502956
0.000440901331
0.000096410256
-0.002951883503
-0.004111417325
-0.010382944643
0.005953945282
-0.006661733985
0.006830911835
0.005908103681
-0.006012024634
-0.010276507162
0.023983091672
-0.027796715617
-0.027690183602
-0.009470168235
0.002707804150
-0.008972046293
0.004729360700
-0.002817855199
0.001293360198
0.008180786374
0.007138210090
0.007777785009
-0.000773049034
0.017628288130
-0.003552698844
0.005491937806
0.003129646065
0.003118810100
-0.001948534372
0.003112546872
0.006291732632
0.005733472031
0.003207667735
-0.000504574028
0.000473557030
-0.004299472783
0.005034023923
-0.001163316421
-0.004648649410
0.003135892193
0.006286633656
-0.001708140867
-0.003016335191
0.005825611703
0.011016492969
-0.002734933803
0.010307510051
-0.003461960118
-0.005889323440
0.003267630558
0.008582620436
0.012851429018
-0.005593243593
-0.000473273170
-0.004670890154
-0.008410817483
-0.008790042483
-0.003617188194
-0.001849575929
0.002560603273
-0.000875853876
0.002802306773
0.000203758996
0.003911385394
0.002171082760
-0.000677778886
0.017016541669
-0.003494315060
-0.001366776569
-0.012197951877
0.004864039476
-0.004220619104
-0.001218827944
-0.010765219868
0.002102037517
0.001271558727
0.001532015859
0.008145637191
0.002685316132
-0.000155441505
0.000956413084
0.006151368789
0.000905887145
0.011527545383
0.006398892257
-0.007498909108
0.004249573167
-0.004160234406
0.005115083216
0.007457576872
0.011298168215
-0.002755852199
0.002029719073
0.001525946105
0.007234771921
-0.002915918722
0.006461484092
-0.000495912684
0.005437518431
0.004833683363
-0.017897615371
0.003137997735
-0.009397431408
-0.010918536155
-0.002065022918
-0.001868968895
-0.001701594345
0.004977230568
0.004773403073
-0.002528085190
0.003116286800
0.004989205146
0.007259505301
0.003286410899
-0.001404907693
0.000795875573
-0.001311912773
-0.005544246873
0.005126326200
0.002647903895
0.004784273259
-0.005997508577
-0.001008600659
0.002634068166
0.008468367557
0.000431293565
-0.006833295740
-0.003780348366
-0.005930292047
0.011180615746
0.008521536433
-0.001798703403
-0.012434674730
-0.005494243902
-0.012829206226
-0.001135036970
0.005799114787
-0.009581709743
-0.004259291370
0.001896267012
0.005170892442
0.000952399776
-0.004246075578
0.008167475250
-0.002927911010
0.007803373310
0.002008373112
0.000064307036
0.004736723249
0.003375552390
-0.008686596797
-0.001431467296
0.006386334686
0.002608662305
0.000746787461
0.008850349501
0.004369927251
0.002399482146
0.000821802517
-0.001866828635
0.005622344817
0.010740318644
-0.002782183801
-0.002513805763
-0.006597599334
-0.005035950801
0.000033172225
0.001576567511
-0.002878073223
0.007172194919
0.000273102428
-0.001999174324
0.002414304239
0.001820135023
-0.004301942359
0.000915797295
-0.003833392247
0.002054221858
-0.005351223789
0.004671821412
0.002223014821
0.002837026213
-0.003376410160
0.003560714881
0.005408090257
0.005805477971
0.012871191622
-0.002363469097
-0.003505936560
-0.002773926462
0.003249218639
0.002390469370
-0.004889842187
0.007405035885
0.003437406417
0.000058113408
-0.000795124731
0.010701669091
0.000376282212
0.002085233153
-0.007531648383
0.002408402872
0.002827084921
-0.001217128131
-0.001433912309
-0.002547659547
0.003702606043
0.006875407794
0.014195611487
-0.005679670378
0.007393747452
-0.000385088134
-0.003997588153
0.000594158113
-0.005629764296
-0.006759650683
0.007045547663
-0.004119301090
-0.003286018993
-0.003211685754
-0.001638216791
0.008685935342
#DIV/0!
0.000460676658
246
0.119968278855105
% Change
-1.03%
-0.84%
-0.87%
-0.83%
0.0042
cost
0.1033839099
0.1033839099
2.554525481
Supporting Details Cell Number
A37
A37
A56
A56
A56
A56
A80
A106
A106
A126
A126
D411
A126
A130
A128
E51
E385
F385
D395
D396
D397
D398
G405
D410
return of company
0.01133909287
0.00857726344
-0.02197070573
-0.02340702211
-0.00349876895
0.01539473684
-0.00835073069
-0.01300708307
-0.00576184379
0.00141043724
0.01285714286
0.00260416667
-0.00903225806
0.01307189542
-0.00906735751
-0.02525252525
-0.01492537313
-0.01951219512
-0.00473358417
-0.00097004972
0.01439114391
0.01232723198
-0.01217712177
-0.00465230167
0.00591133005
-0.01683012471
0.00291438980
-0.00783132530
-0.02082227334
0.02274372587
0.03084577114
-0.00728484998
0.01746231156
-0.03398058252
-0.02253855279
-0.02067843866
-0.02618926410
-0.01783333333
-0.01250822910
-0.04027799716
-0.01692546584
0.03094983991
0.00741855714
0.00551351351
0.00000000000
0.00124479082
0.01745594714
-0.01304347826
0.00010870747
-0.01192266380
0.00145215941
0.00693203358
-0.00129806912
0.01991394528
0.03000000000
-0.00028401022
0.00176396950
-0.01036152720
-0.00179876335
-0.00614525140
0.01947830049
0.00567042786
0.00108944954
-0.00909090909
0.00176447151
0.01320645905
-0.00310451880
0.00543352601
0.00757134537
0.01519541181
-0.00365243004
0.00849572243
0.01642512077
0.01657458564
0.00431565968
0.00272007913
-0.00492125984
-0.00841771380
-0.00291935288
-0.01284822286
-0.00036010083
0.00198448494
0.00295536791
-0.00120481928
-0.00240384615
-0.00787025996
0.01036144578
0.00000000000
-0.00479616307
0.01005207703
0.00084848485
-0.00590432582
-0.01225898596
0.00622754491
-0.01880141011
-0.01333333333
-0.16827386692
-0.00718046912
-0.01924882629
0.03227682466
0.00355041097
0.00297560976
0.01565596512
0.00718562874
-0.00792079208
-0.02424886484
-0.00086872587
-0.02079395085
0.00284360190
-0.01281931318
0.00347417840
-0.00196795052
0.01146919431
-0.00189214759
-0.00937207123
0.01194992413
0.00625089469
0.01143822394
0.00484966052
0.00614814092
0.00460784314
0.00621485647
0.01177762252
-0.00801980198
0.01507537688
-0.01922129128
-0.01504854369
0.02385685885
-0.00386176849
-0.00009900990
-0.00585658743
0.02440131081
-0.00616294218
0.01237699097
0.00684371808
0.00410256410
-0.00357690342
0.00266420740
-0.01124620061
-0.01791044776
0.01005025126
0.01015228426
0.00612870276
-0.01608040201
0.00739090817
-0.01525423729
0.04642670840
0.01107594937
0.00000000000
0.00434368047
-0.00746582545
-0.01348547718
-0.01026694045
0.03232644409
0.01451612903
-0.02187631468
-0.02381930185
-0.01496763754
-0.00503119340
0.00434562911
-0.04118217054
0.00574992691
-0.01146435453
-0.04761904762
-0.01846181556
-0.01925454867
0.00945078459
-0.01614035088
-0.02208878404
-0.02245675377
-0.46278445667
-0.01267064846
0.00265206604
0.01820557491
0.00262008734
0.00174978128
-0.00781250000
0.00611353712
-0.01037165082
0.01938325991
0.04811155231
-0.01464968153
0.05622296973
-0.01821098320
-0.00394736842
0.00386828946
-0.00828070175
0.00635593220
0.00188679245
-0.00562851782
-0.01760206433
-0.02331233123
-0.01672714400
-0.00536971831
-0.04215851602
0.00602256341
-0.00342364428
0.01715391230
0.01130434783
-0.01960784314
0.01142487605
0.00659636332
-0.00924413105
0.00250000000
0.00094917594
0.00773913043
0.00436681223
0.03134570348
-0.00336639885
-0.01507515473
-0.03502410307
-0.04881512741
-0.02592885375
-0.04173926218
0.00159332322
0.02170542636
-0.00692840647
0.01675015654
0.01886040113
-0.00716547902
0.00000000000
0.00637450199
-0.02220490845
0.02287217086
-0.00806324111
-0.00393700787
-0.02905198777
-0.03397341211
0.01044776119
-0.02118334551
-0.00606236614
0.00827202518
-0.02772241993
-0.01572734597
0.01165839830
-0.00832835506
0.00200704225
-0.01031502648
-0.00877374784
0.01365546218
0.00390171887
0.01241992883
-0.02811883928
-0.00778997941
0.00900277008
-0.00413793103
-0.00449384600
246
-0.669773839446671
weights product
0.004210740042 0.00043532276911445
0.735083819 0.0759958393124439
0.260705441 0.665978692069842
1.000000000042 0.742409854151401

Div A-BG3-2

Uploaded by

Copyright:

Available Formats

Div A-BG3-2

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Div A-BG3-2

Uploaded by

Copyright:

Available Formats

SYBBA-A

Buddy Group Number SAP ID

Q. No. Supporting Details Example

14 Market Price at beginning of 2021

Q. No. Supporting Details Example

Lupin Limited share price (Closing)

Market Return (Rm) Returns of Co.

We assume the tax rate to be 30% With Interest

Q. 14 Market Price at beginning of 2019 853

Q. 18, 19, 20, 21, 22Covariance 0.0000253688127

Beta of the company Covariance/Variance

Average Market Return 0.24%

Average Return of the company 0.27%

Q. 25 Interest Coverage Ratio

Q. 26 Overall Analysis of the company from Financial Management Perspe

from Financial Management Perspective.

Q. No. Supporting Details Example

Q18 (nifty pharma)

B208 - **Overall Financial Health**: Despite a d

Low Close Adj Close Volume

Q18,19,20 Column2 Column3

Average Market Return 0.38%

Average Return of the compa 0.36%

is typically a sign of financial stability.

ity and less risk for creditors.

Currency in I sensex price

W: EXPERIENCE OUR BEST CHARTS YET.

Financial Statement & Accounts (moneycontrol.com)

lupin ltd price

market return ( Rm)

You might also like

B208 - Overall Financial Health: Despite a d