Symbol Series Date BERGEPAINT NIFTY BERGEPAINT NIFTY

Close Price Close Price Returns Returns

BERGEPAINEQ 1-Apr-08 36.35 4739.55
BERGEPAINEQ 2-May-08 43.7 5228.2 0.184153898 0.098125 Beta =
BERGEPAINEQ 2-Jun-08 37.05 4739.6 -0.16507975 -0.09811
BERGEPAINEQ 1-Jul-08 40 3896.75 0.076611102 -0.19581 If Rf = 7.5% and Rm = 14.5%, th
BERGEPAINEQ 1-Aug-08 39.95 4413.55 -0.00125078 0.124536
BERGEPAINEQ 1-Sep-08 38.9 4348.65 -0.02663442 -0.01481 Ke =
BERGEPAINEQ 1-Oct-08 36.15 3950.75 -0.0733173 -0.09596
BERGEPAINEQ 3-Nov-08 32.05 3043.85 -0.12037977 -0.26078
BERGEPAINEQ 1-Dec-08 30.35 2682.9 -0.05450067 -0.12622
BERGEPAINEQ 1-Jan-09 34.15 3033.45 0.117966069 0.122802
BERGEPAINEQ 2-Feb-09 33 2766.65 -0.03425502 -0.09206
BERGEPAINEQ 2-Mar-09 34.55 2674.6 0.045899989 -0.03384
BERGEPAINEQ 1-Apr-09 35.2 3060.35 0.018638532 0.134729
BERGEPAINEQ 4-May-09 37.55 3654 0.064627296 0.177293
BERGEPAINEQ 1-Jun-09 44.45 4529.9 0.168691584 0.214877
BERGEPAINEQ 1-Jul-09 39.85 4340.9 -0.10924256 -0.04262
BERGEPAINEQ 3-Aug-09 43.9 4711.4 0.096791915 0.081903
BERGEPAINEQ 1-Sep-09 65.3 4625.35 0.397077716 -0.01843
BERGEPAINEQ 1-Oct-09 59.1 5083.4 -0.09976111 0.094428
BERGEPAINEQ 3-Nov-09 54.2 4563.9 -0.08655002 -0.1078
BERGEPAINEQ 1-Dec-09 56.9 5122 0.048614433 0.115367
BERGEPAINEQ 4-Jan-10 60.45 5232.2 0.060521236 0.021287
BERGEPAINEQ 1-Feb-10 58.25 4899.7 -0.03707248 -0.06566
BERGEPAINEQ 2-Mar-10 56.55 5017 -0.02961889 0.023658
BERGEPAINEQ 1-Apr-10 60.25 5290.5 0.06337737 0.053081
BERGEPAINEQ 3-May-10 61.3 5222.75 0.017277271 -0.01289
BERGEPAINEQ 1-Jun-10 68.7 4970.2 0.113969356 -0.04956
BERGEPAINEQ 1-Jul-10 76.55 5251.4 0.108194923 0.055035
BERGEPAINEQ 2-Aug-10 80.45 5431.65 0.049691751 0.033748
BERGEPAINEQ 1-Sep-10 90.45 5471.85 0.117161338 0.007374
BERGEPAINEQ 1-Oct-10 110.3 6143.4 0.198406714 0.115762
BERGEPAINEQ 1-Nov-10 104.25 6117.55 -0.05641207 -0.00422
BERGEPAINEQ 1-Dec-10 95.6 5960.9 -0.08661904 -0.02594
BERGEPAINEQ 3-Jan-11 102.45 6157.6 0.069202055 0.032466
BERGEPAINEQ 1-Feb-11 85.1 5417.2 -0.18554784 -0.12811
BERGEPAINEQ 1-Mar-11 85 5522.3 -0.00117578 0.019215
BERGEPAINEQ 1-Apr-11 90.6 5826.05 0.063802957 0.053545
BERGEPAINEQ 2-May-11 92.65 5701.3 0.02237474 -0.02165
BERGEPAINEQ 1-Jun-11 104.2 5592 0.117483177 -0.01936
BERGEPAINEQ 1-Jul-11 99.85 5627.2 -0.04264307 0.006275
BERGEPAINEQ 1-Aug-11 103.3 5516.8 0.033968316 -0.01981
BERGEPAINEQ 2-Sep-11 100 5040 -0.03246719 -0.09039
BERGEPAINEQ 3-Oct-11 99.7 4849.5 -0.00300451 -0.03853
BERGEPAINEQ 1-Nov-11 103.7 5257.95 0.039336438 0.080866
BERGEPAINEQ 1-Dec-11 101.05 4936.85 -0.02588667 -0.06301
BERGEPAINEQ 2-Jan-12 85.8 4636.75 -0.16359644 -0.06271
BERGEPAINEQ 1-Feb-12 98.3 5235.7 0.136005021 0.121487
BERGEPAINEQ 1-Mar-12 103.85 5339.75 0.054923523 0.019678
BERGEPAINEQ 2-Apr-12 107.55 5317.9 0.035008305 -0.0041
BERGEPAINEQ 2-May-12 120.05 5239.15 0.109952467 -0.01492
BERGEPAINEQ 1-Jun-12 133.35 4841.6 0.105068928 -0.07891
BERGEPAINEQ 2-Jul-12 136.5 5278.6 0.023347364 0.086416
BERGEPAINEQ 1-Aug-12 135.95 5240.5 -0.00403744 -0.00724
BERGEPAINEQ 3-Sep-12 141.95 5253.75 0.043187712 0.002525
BERGEPAINEQ 1-Oct-12 147.3 5718.8 0.036996441 0.084817
BERGEPAINEQ 1-Nov-12 140.65 5645.05 -0.04619679 -0.01298
BERGEPAINEQ 3-Dec-12 153.05 5870.95 0.08449013 0.039237
BERGEPAINEQ 1-Jan-13 158.55 5950.85 0.035305336 0.013518
BERGEPAINEQ 1-Feb-13 180.25 5998.9 0.128274775 0.008042
BERGEPAINEQ 1-Mar-13 192.85 5719.7 0.067567908 -0.04766
BERGEPAINEQ 1-Apr-13 195.15 5704.4 0.011855809 -0.00268
BERGEPAINEQ 2-May-13 192.4 5999.35 -0.01419196 0.050413
BERGEPAINEQ 3-Jun-13 237.1 5939.3 0.208905455 -0.01006
BERGEPAINEQ 1-Jul-13 230.7 5898.85 -0.02736383 -0.00683
BERGEPAINEQ 1-Aug-13 198.55 5727.85 -0.15007721 -0.02942
BERGEPAINEQ 2-Sep-13 200.75 5550.75 0.011019395 -0.03141
BERGEPAINEQ 1-Oct-13 217.2 5780.05 0.078758235 0.040479
BERGEPAINEQ 1-Nov-13 232.85 6307.2 0.069575881 0.08728
BERGEPAINEQ 2-Dec-13 244.6 6217.85 0.049229754 -0.01427
BERGEPAINEQ 1-Jan-14 226.35 6301.65 -0.07754175 0.013387
BERGEPAINEQ 3-Feb-14 206.85 6001.8 -0.09008858 -0.04875
BERGEPAINEQ 3-Mar-14 206.7 6221.45 -0.00072543 0.035944
BERGEPAINEQ 1-Apr-14 230 6721.05 0.106810842 0.077241
BERGEPAINEQ 2-May-14 242.45 6694.8 0.052716195 -0.00391
BERGEPAINEQ 2-Jun-14 245.1 7362.5 0.010870787 0.095068
BERGEPAINEQ 1-Jul-14 295.25 7634.7 0.186156165 0.036304
BERGEPAINEQ 1-Aug-14 296.35 7602.6 0.003718733 -0.00421
BERGEPAINEQ 1-Sep-14 345.25 8027.7 0.152727604 0.054408
BERGEPAINEQ 1-Oct-14 399.85 7945.55 0.146820684 -0.01029
BERGEPAINEQ 3-Nov-14 392.8 8324.15 -0.0177889 0.046549
BERGEPAINEQ 1-Dec-14 440.8 8555.9 0.115290681 0.02746
BERGEPAINEQ 1-Jan-15 405.35 8284 -0.08384037 -0.0323
BERGEPAINEQ 2-Feb-15 222.95 8797.4 -0.59780336 0.06013
BERGEPAINEQ 2-Mar-15 223.6 8956.75 0.00291121 0.017951
BERGEPAINEQ 1-Apr-15 215.15 8586.25 -0.03852328 -0.04225
BERGEPAINEQ 4-May-15 212 8331.95 -0.01474918 -0.03006
BERGEPAINEQ 1-Jun-15 209.45 8433.4 -0.01210123 0.012102
BERGEPAINEQ 1-Jul-15 198.85 8453.05 -0.05193428 0.002327
BERGEPAINEQ 3-Aug-15 222.1 8543.05 0.110576959 0.010591
BERGEPAINEQ 1-Sep-15 213.5 7785.85 -0.0394909 -0.09281
BERGEPAINEQ 1-Oct-15 217.8 7950.9 0.019940378 0.020977
BERGEPAINEQ 2-Nov-15 218.6 8050.8 0.003666365 0.012486
BERGEPAINEQ 1-Dec-15 220 7954.9 0.006383971 -0.01198
BERGEPAINEQ 1-Jan-16 261.2 7963.2 0.171658851 0.001043
BERGEPAINEQ 1-Feb-16 269.7 7555.95 0.032023833 -0.0525
BERGEPAINEQ 1-Mar-16 232.45 7222.3 -0.14863508 -0.04516
BERGEPAINEQ 1-Apr-16 244.45 7713.05 0.050335641 0.06574
BERGEPAINEQ 2-May-16 253.9 7805.9 0.0379297 0.011966
BERGEPAINEQ 1-Jun-16 284.95 8179.95 0.115373238 0.046806
BERGEPAINEQ 1-Jul-16 276.4 8328.35 -0.03046463 0.017979
BERGEPAINEQ 1-Aug-16 234.25 8636.55 -0.16546017 0.036338
BERGEPAINEQ 1-Sep-16 264.95 8774.65 0.123152208 0.015864
BERGEPAINEQ 3-Oct-16 263.8 8738.1 -0.00434989 -0.00417
BERGEPAINEQ 1-Nov-16 260.85 8626.25 -0.01124571 -0.01288
BERGEPAINEQ 1-Dec-16 234.1 8192.9 -0.10819715 -0.05154
BERGEPAINEQ 2-Jan-17 211.55 8179.5 -0.101287 -0.00164
BERGEPAINEQ 1-Feb-17 212.8 8716.4 0.00589138 0.063575
BERGEPAINEQ 1-Mar-17 231.1 8945.8 0.08249776 0.025978
BERGEPAINEQ 3-Apr-17 248.3 9237.85 0.071787175 0.032125
BERGEPAINEQ 2-May-17 257.7 9313.8 0.037158425 0.008188
BERGEPAINEQ 1-Jun-17 251.65 9616.1 -0.02375688 0.031942
BERGEPAINEQ 3-Jul-17 246.15 9615 -0.02209813 -0.00011
BERGEPAINEQ 1-Aug-17 248.75 10114.65 0.01050727 0.05066
BERGEPAINEQ 1-Sep-17 249.95 9974.4 0.004812522 -0.01396
BERGEPAINEQ 3-Oct-17 247.3 9859.5 -0.01065872 -0.01159
BERGEPAINEQ 1-Nov-17 266.65 10440.5 0.075334763 0.057257
BERGEPAINEQ 1-Dec-17 256.35 10121.8 -0.03939324 -0.031
BERGEPAINEQ 1-Jan-18 268.9 10435.55 0.047795865 0.030527
BERGEPAINEQ 1-Feb-18 260.15 11016.9 -0.03308118 0.054212
BERGEPAINEQ 1-Mar-18 245.75 10458.35 -0.05694363 -0.05203
BERGEPAINEQ 2-Apr-18 262.35 10211.8 0.065364731 -0.02386
BERGEPAINEQ 2-May-18 280 10718.05 0.065110113 0.048385
BERGEPAINEQ 1-Jun-18 289.65 10696.2 0.033883694 -0.00204
BERGEPAINEQ 2-Jul-18 285.7 10657.3 -0.01373099 -0.00364
BERGEPAINEQ 1-Aug-18 319.45 11346.2 0.111658458 0.062638
BERGEPAINEQ 3-Sep-18 328.4 11582.35 0.027631611 0.0206
BERGEPAINEQ 1-Oct-18 285.4 11008.3 -0.14034067 -0.05083
BERGEPAINEQ 1-Nov-18 292 10380.45 0.022862097 -0.05873
BERGEPAINEQ 3-Dec-18 322.85 10883.75 0.100434017 0.047347
BERGEPAINEQ 1-Jan-19 332.5 10910.1 0.029452041 0.002418
BERGEPAINEQ 1-Feb-19 325.4 10893.65 -0.02158467 -0.00151
BERGEPAINEQ 1-Mar-19 302.2 10863.5 -0.07396614 -0.00277
 0.5140767251

If Rf = 7.5% and Rm = 14.5%, then CAPM gives Berger Paint's Ke :

11.0985370754

Total no. of Equity Share Capital 2143.61 In Crores

Total no. of shares 2143.61 FV = Rs. 1/-
Price on 1st March 2018 245.75
Value of Equity 526792.2
Value of Debt, D 143.27
Total Market Value 526935.4
Finance Cost 16.2
Effective Interest Rate 0.35
We 0.999728
Wd 0.000272
Kd 0.113073
Ke 11.09854

WACC = 11.09554
Notes to Accounts
Borrowings