Professional Documents
Culture Documents
Aditya Birla Fashion and Retail Ltd. CONSUMER GOODS ABFRL EQ INE647O01011
Asian Paints Ltd. CONSUMER GOODS ASIANPAINT EQ INE021A01026
Bata India Ltd. CONSUMER GOODS BATAINDIA EQ INE176A01028
Berger Paints India Ltd. CONSUMER GOODS BERGEPAINT EQ INE463A01038
Britannia Industries Ltd. CONSUMER GOODS BRITANNIA EQ INE216A01030
Hindustan Unilever Ltd. CONSUMER GOODS HINDUNILVR EQ INE030A01027
V-Guard Industries Ltd. CONSUMER GOODS VGUARD EQ INE951I01027
Standard Error Adjusted R Square Alpha Regressed(Levered) Beta
0.0256938688 0.0973840319 0.0006357664 0.9779161797
0.0151647586 0.0607252573 0.0151647586 0.2263532889
0.0178462384 0.0392533534 0.0007696348 0.2125242342
0.0200512949 0.0358539143 0.0200512949 0.228026237
0.0161990694 0.0362464644 0.0161990694 0.1852393447
0.0132746637 0.0417093678 0.0132746637 0.1630646094
0.0205995429 0.0367367666 0.0205995429 0.2371730044
Market:
Tax rate= 23%
Risk free Rate(Rf)=7.35%
Debt(Cr) [borrowing] Equity share capital (Cr) Tax (1-Tax)
723.78 773.48 0.23 0.77
10.89 95.92 0.23 0.77
0 0.1 0.23 0.77
0 97.11 0.23 0.77
0.26 24.03 0.23 0.77
0 216 0.23 0.77
0 42.6934 0.23 0.77
D/E Asset(Unlevered) Beta Calculated Re-Levered Beta
0.9357449449 0.5683828896 0.4426750221
0.1135321101 0.2081563207 0.279783171
0 0.2125242342 0.2572908736
0 0.228026237 0.2572908736
0.0108198086 0.1837088202 0.2594344289
0 0.1630646094 0.2572908736
0 0.2371730044 0.2572908736
Regression Statistics
Multiple R 0.313237715
R Square 0.098117866
Adjusted R Square 0.097384032
Standard Error 0.025693869
Observations 1231
ANOVA
df SS MS F Significance F
Regression 1 0.0882692012 0.088269201 133.7057835 1.9840806E-29
Residual 1229 0.8113549424 0.000660175
Total 1230 0.8996241436
Regression Statistics
Multiple R 0.247969545
R Square 0.061488895
Adjusted R Square 0.060725257
Standard Error 0.015164759
Observations 1231
ANOVA
df SS MS F Significance F
Regression 1 0.0185174066 0.018517407 80.52099971 1.050681E-18
Residual 1229 0.2826330126 0.00022997
Total 1230 0.3011504192
Regression Statistics
Multiple R 0.200086102
R Square 0.040034448
Adjusted R Square 0.039253353
Standard Error 0.017846238
Observations 1231
ANOVA
df SS MS F Significance F
Regression 1 0.0163238827 0.016323883 51.25427348 1.392746E-12
Residual 1229 0.3914220306 0.000318488
Total 1230 0.4077459133
Regression Statistics
Multiple R 0.19140996
R Square 0.036637773
Adjusted R Square 0.035853914
Standard Error 0.020051295
Observations 1231
ANOVA
df SS MS F Significance F
Regression 1 0.0187921377 0.018792138 46.74028271 1.273508E-11
Residual 1229 0.494124893 0.000402054
Total 1230 0.5129170306
Regression Statistics
Multiple R 0.192431816
R Square 0.037030004
Adjusted R Square 0.036246464
Standard Error 0.016199069
Observations 1231
ANOVA
df SS MS F Significance F
Regression 1 0.0124014657 0.012401466 47.25990933 9.865123E-12
Residual 1229 0.3225017054 0.00026241
Total 1230 0.3349031711
Regression Statistics
Multiple R 0.206127305
R Square 0.042488466
Adjusted R Square 0.041709368
Standard Error 0.013274664
Observations 1231
ANOVA
df SS MS F Significance F
Regression 1 0.0096100572 0.009610057 54.53545228 2.807505E-13
Residual 1229 0.2165703194 0.000176217
Total 1230 0.2261803767
Regression Statistics
Multiple R 0.193700561
R Square 0.037519907
Adjusted R Square 0.036736767
Standard Error 0.020599543
Observations 1231
ANOVA
df SS MS F Significance F
Regression 1 0.0203299848 0.020329985 47.90952732 7.170623E-12
Residual 1229 0.5215152968 0.000424341
Total 1230 0.5418452816