Assumptions

CF

Selected case

Recommendation Buy Buy Below

Date 25/04/2020
Go to
Current Price ₹2,300.00 Valuation

Expected Price ₹2,520.59

Valuation Method Value Weight
DCF Valuation ₹2,913.06 50%
Relative Valution ₹2,128.11 50%
Assumptions P&L BS

CF Charts
 FY16 FY17 FY18 FY19 FY20
1 Actual Actual Actual Actual Forecast
Income Statement Assumptions
Sales (% growth) 33%
Base 39% 26% 33% 1 33%
Upside 2 38%
Downside 3 38%

COGS (% of Sales) -85%

Base -85% -85% -84% -85% 1 -85%
Upside 2 -82%
Downside 3 -87%
Employee benefits expense(% of Sales) -2%
Base -2% -2% -2% -2% 1 -2%
Upside 2 -2%
Downside 3 -2%
Other operating expense(% of Sales) -5%
Base -5% -5% -5% -5% 1 -5%
Upside 2 -5%
Downside 3 -5%
Extraordinary income(% of Cash ) 0%
Base 3269% 2% 113% 43% 1 0%
Upside 2
Downside 3
Current tax(current statutory tax rate) 22%
Base -35% -35% -34% -35% 1 22%
CAPEX (% od Sales) -4%
Base -3% -3% -3% 1 -4%
Inventories (Days turnover) 33.42
Base 32.95 33.74 33.10 33.88 1 33.42
Upside 2 32.41
Downside 3 34.42
Trade receivables(Days turnover) 1.12
Base 1.36 0.93 0.81 1.38 1 1.12
Upside 2 1.09
Downside 3 1.16
Trade payables(Days turnover) 9.65
Base 10.00 9.64 9.11 9.85 1 9.65
Upside 2 9.94
Downside 3 9.36
Other current assets 1%
Base 1% 1% 1% 1% 1 1%
Other current liabilities 0.26%
Base 0.41% 0.40% 0.09% 0.13% 1 0.26%
D&A (% of Sales) -1%
-1% -1% -1% -1% 1 -1%
 FY21 FY22 FY23 FY24 FY24 FY24 FY24 FY24 FY24
Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast

13% 34% 49% 37% 32% 27% 22% 17% 12%

13% 49% 34% 37% 32% 27% 22% 17% 12%
28% 64% 49% 49% 47% 42% 37% 32% 27%
8% 40% 29% 28% 27% 22% 17% 12% 7%

-82% -80% -79% -80% -80% -80% -80% -80% -80%

-82% -80% -79% -80% -80% -80% -80% -80% -80%
-80% -78% -77% -78% -78% -78% -78% -78% -78%
-90% -89% -89% -89% -90% -89% -89% -89% -89%
-2% -2% -2% -2% -2% -2% -2% -2% -2%
-2% -2% -2% -2% -2% -2% -2% -2% -2%
-2% -2% -2% -2% -2% -2% -2% -2% -2%
-2% -2% -2% -2% -2% -2% -2% -2% -2%
-5% -5% -5% -5% -5% -5% -5% -5% -5%
-5% -5% -5% -5% -5% -5% -5% -5% -5%
-5% -5% -5% -5% -5% -5% -5% -5% -5%
-5% -5% -5% -5% -5% -5% -5% -5% -5%
0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0% 0% 0%

22% 22% 22% 22% 22% 22% 22% 22% 22%

22% 22% 22% 22% 22% 22% 22% 22% 22%
-5% -5% -3% -4% -3% -2% -2% -2% -2%
-5% -5% -3% -4% -3% -2% -2% -2% -2%
33.42 33.42 33.42 33.42 33.42 33.42 33.42 33.42 33.42
33.42 33.42 33.42 33.42 33.42 33.42 33.42 33.42 33.42
31.44 30.50 30.19 31.14 31.14 31.14 31.14 31.14 31.14
35.45 35.10 35.10 35.02 35.22 35.07 35.11 35.10 35.10
1.12 1.12 1.12 1.12 1.12 1.12 1.12 1.12 1.12
1.12 1.12 1.12 1.12 1.12 1.12 1.12 1.12 1.12
1.06 1.02 1.01 1.04 1.04 1.04 1.04 1.04 1.04
1.19 1.18 1.18 1.18 1.18 1.18 1.18 1.18 1.18
9.75 9.76 9.77 9.76 9.86 9.85 9.85 9.85 9.85
9.75 9.76 9.77 9.76 9.86 9.85 9.85 9.85 9.85
10.24 10.14 10.14 10.13 10.19 10.16 10.15 10.16 10.16
9.08 8.81 8.72 9.00 9.00 9.00 9.00 9.00 9.00
1% 1% 1% 1% 1% 1% 1% 1% 1%
1% 1% 1% 1% 1% 1% 1% 1% 1%
0.26% 0.26% 0.26% 0.26% 0.26% 0.26% 0.26% 0.26% 0.26%
0.26% 0.26% 0.26% 0.26% 0.26% 0.26% 0.26% 0.26% 0.26%
-1% -1% -1% -1% -1% -1% -1% -1% -1%
-1% -1% -1% -1% -1% -1% -1% -1% -1%
BS

FY16 FY17 FY18 FY19 FY20

INR in Cr. Actual Actual Actual Actual Forecast
(a) Property, plant and equipment 2,061.3 2,515 3,234 4,206 5,035
(b) Capital work-in-progress 81.7 153 147 377 377
(c) Investment properties 4.2 6 16 18 18
(d) Intangible assets 13.7 27 6 10 10
(e) Financial assets
(i) Investments in subsidiaries and an a 16.0 37 130 212 212
(ii) Other non-current financial assets 28.8 45 48 36 36
(F) Current tax assets (net) 1.7 0 - - -
(G) Other non-current assets 84.3 50 85 110 109.7

Fixed assets 2,292 2,834 3,666 4,969 5,797

(a) Inventories 660.2 933 1,147 1,576 2,105

(b) Financial assets
(i) Investments 8.4 21 52 - -
(ii) Trade receivables 32.0 30 33 76 81.1
(iii) Cash and cash equivalents 0.6 1,851 64 120 320
(iv) Bank balances other than cash and 0.9 1 492 93 93
(v) Other current financial assets 40.1 74 78 59 59
(c) Other current assets 47.8 58 79 105 163
Non fixed assets 790 2,968 1,946 2,029 2,822

Total Assets 3,082 5,802 5,612 6,998 8,619

(a) Equity share capital 562 624 624 624 624

(b) Other equity 950 3,213 4,019 4,970 6,411

Profit/(loss) for the year

Total Equity 1,512 3,837 4,643 5,594 7,035
(a) Financial liabilities
(i) Borrowings 113 123 7 299 299
(ii) Trade payables 200 267 316 458 593.0
(iii) Other current financial liabilities 254 493 330 421 421
(b) Other current liabilities 30 41 11 22 68
(c) Provisions 5 8 12 13 13
Total current liabilities 603 931 677 1,213 1,394

(a) Financial liabilities

(i) Borrowings 908.5 981 246 126 126
(ii) Other non-current financial liabilities 18.1 1 1 1 1
(b) Deferred tax liabilities (net) 40 52 46 64 64

Total non current liabilities 967 1,034 293 191 191

Total Liabilities 1,570 1,965 970 1,403 1,584

Total Liabilities & Equity 3,082 5,802 5,612 6,998 8,619

check 0.0
 FY21 FY22 FY23 FY24 FY24 FY24 FY24 FY24 FY24
Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast
6,116 7,563 8,830### 11,363 13,641 15,182 17,058 19,250 21,699
377 377 377 377 377 377 377 377 377
18 18 18 18 18 18 18 18 18
10 10 10 10 10 10 10 10 10

212 212 212 212 212 212 212 212 212

36 36 36 36 36 36 36 36 36
- - - - - - - - -
109.7 109.7 109.7 109.7 109.7 109.7 109.7 109.7 109.7

6,878 8,326 9,592 12,126 14,403 15,944 17,821 20,013 22,462

2,274 2,975 4,374### 6,064 7,991 10,131 12,337 14,407 16,103

- - - - - - - - -
91.3 121.8 181.0### 247.5 326.2 413.5 503.5 588.0 657.2
1,543 3,324 6,984### 10,713 16,959 26,451 38,340 52,636 69,113
93 93 93 93 93 93 93 93 93
59 59 59 59 59 59 59 59 59
183 245 364### 497 656 831 1,012 1,182 1,321
4,244 6,818 12,055 17,675 26,085 37,979 52,345 68,965 87,347

11,122 15,144 21,648 29,801 40,488 53,923 70,167 88,978 109,809

624 624 624 624 624 624 624 624 624

8,851 12,647 18,701 26,317 36,366 49,115 64,648 82,793 103,079

9,475 13,271 19,325 26,941 36,990 49,739 65,272 83,417 103,703

299 299 299 299 299 299 299 299 299

647.2 847.8 1,247.9### 1,728.2 2,300.7 2,913.7 3,548.2 4,143.4 4,631.3
421 421 421 421 421 421 421 421 421
77 102 152### 208 274 348 423 494 553
13 13 13 13 13 13 13 13 13
1,456 1,683 2,132### 2,669 3,307 3,994 4,704 5,370 5,916

126 126 126 126 126 126 126 126 126

1 1 1 1 1 1 1 1 1
64 64 64 64 64 64 64 64 64

191 191 191### 191 191 191 191 191 191

1,647 1,873 2,323 2,859 3,498 4,184 4,894 5,561 6,107

11,122 15,144 21,648 29,801 40,488 53,923 70,167 88,978 109,809

0.0 0.0 0.0### 0.0 0.0 0.0 0.0 0.0 0.0

Cash Flow

FY16 FY17 FY18

INR in Cr. Actual Actual Actual
Cash flow from operating activities:
Profit before tax 488.4 747 1,196
Adjustments for:
Depreciation and amortisation expenses 97.1 126 155
Finance cost 91.2 122 59
Interest income (2.6) (7) (46)
Profit on sale of investments (2.5) (8) (16)
Expense on employee stock option scheme - 1 21
Rent income (14.0) (16) (6)
(Gain)/loss on disposal of property plant and equipment (net) 0.8 1 (3)
others 0.4 1 -
Operating profit before working capital changes 658.8 967 1,360
Adjustments for:
Increase in trade payables 63.4 66 49
Increase/(decrease) in provisions 1.2 3 3
Increase/(decrease) in other current financial liabilities 19.2 14 23
Increase/(decrease) in other current liabilities 4.5 13 (21)
Decrease in other non-current financial liabilities (0.4) (17) (1)
Increase in trade receivables (1.3) (13) (12)
Increase in inventories (130.3) (273) (214)
(Increase)/decrease in current investments - - (52)
(Increase)/decrease in other non-current assets - - -
(Increase)/decrease in other non-current financial assets (8.1) (17) (3)
Increase in bank balances other than cash and cash equivalents (0.0) (0) (0)
Increase in other current assets (7.3) (10) (22)
Decrease in other current financial assets (11.7) (32) 8
Increase)/decrease in current loans (0.1) (0) -
change in working capital (71.0) (264) (240)
Cash flow from operating activities 588 703 1,119
Direct taxes paid (net of refunds) 587.9 (254) (396)
Net cash flow from operating activities (162.6) 449 723
Cash flow from investing activities: 425.2558
Proceeds from disposal of property plant and equipment - 10 7
Realisation from FDs of IPO proceeds 2.0 - 1,359
Interest received - 5 34
Gain on sale of investments 2.9 8 16
Rent income received 2.5 16 6
14.0 39 1,422
Purchase of property, plant and equipment/ intangible assets/ investment prop (21.4) (642) (897)
IPO Proceeds in Bank,Pending Utilisation (632.5) (1,850)
Investment in subsidiaries (13.9) (21) (93)
(646.4) (2,513) (990)
Net cash flow (used in)/from investing activities (668) (2,475) 432
Cash flow from financing activities:
Proceeds from long-term borrowings - 200 -
Proceeds from short-term borrowings 36.6 59 -
Proceeds from Non convertible debentures 350.0 250 -
Proceeds of commercial papers 50.0 - -
436.6 509 -
Repayment of long-term borrowings (146.8) (155) (542)
Repayment of non-convertible debentures - - (384)
Repayment of short-term borrowings - - (115)
Repayment of commercial papers - (50)
Interest paid (93.3) (120) (80)
(240.1) (325) (1,122)
Cash flow (used in)/from financing activities 196 2,024 (1,122)
Net increase/(decrease) in cash and cash equivalent (46) (1) 34
Cash and cash equivalents at beginning of the year 35.0 31.8 30.3
Cash and cash equivalents at end of the year (11) 30 64
 FY19 FY20 FY21 FY22 FY23 FY24 FY24 FY24 FY24 FY24
Actual Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast

1,448 1,847 3,129 4,867 7,761### 9,765 12,883 16,345 19,914 23,263

199 279 313 419 622### 850 1,120 1,420 1,730 2,020
47 47 47 47 47### 47 47 47 47 47
(26) - - - - ### - - - - -
(10) - - - - ### - - - - -
17 - - - - ### - - - - -
(6) - - - - ### - - - - -
(1) - - - - ### - - - - -
- - - - - ### - - - - -
1,668 2,172 3,489 5,332 8,430 10,662 14,050 17,812 21,691 25,330

142 134.7326 54.21797 200.5668 400.0768 480.3546 572.4662 613.0494 634.4619 595.2044
(1) -
(26) -
11 46.25492 8.540022 25.72188 49.71211 55.95614 66.12814 73.42806 75.70471 71.02046
- - - - - ### - - - - -
(42) -5.575571 -10.15705 -30.59226 -59.12498 -66.5513 -78.64934 -87.33149 -90.03921 -84.46801
(429) (528) (169) (701) (1,399) (1,690) (1,927) (2,140) (2,206) (2,070)
52 - - - - ### - - - - -
(20) - - - - ### - - - - -
12 - - - - ### - - - - -
(0) - - - - ### - - - - -
(25) (58) (20) (61) (119) (134) (158) (176) (181) (170)
6 - - - - ### - - - - -
- - - - - - - - - -
(321) (411) (137) (567) (1,128) (1,354) (1,525) (1,716) (1,767) (1,658)
1,346 1,761 3,353 4,765 7,302 9,308 12,525 16,096 19,924 23,672
(493) (406) (688) (1,071) (1,707)
### (2,148) (2,834) (3,596) (4,381) (5,118)
853 1,355 2,664 3,694 5,595### 7,160 9,691 12,500 15,543 18,554

8 - - - - ### - - - - -
399 - - - - ### - - - - -
39 - - - - ### - - - - -
10 - - - - ### - - - - -
5 - - - - ### - - - - -
462 - - - - - - - - -
(1,380) (1,107) (1,395) (1,866) (1,888)
### (3,384) (3,398) (2,961) (3,606) (4,211)
- - - - ### - - - - -
(83) - - - - ### - - - - -
(1,462) (1,107) (1,395) (1,866) (1,888) (3,384) (3,398) (2,961) (3,606) (4,211)
(1,001) (1,107) (1,395) (1,866) (1,888) (3,384) (3,398) (2,961) (3,606) (4,211)
150 - - - - ### - - - - -
50 - - - - ### - - - - -
- - - - ### - - - - -
787 - - - - ### - - - - -
987 - - - - ### - - - - -
(16) - - - - ### - - - - -
(170) - - - - ### - - - - -
(5) - - - - ### - - - - -
(541) - - - - ### - - - - -
(51) (47) (47) (47) (47)### (47) (47) (47) (47) (47)
(782) (47) (47) (47) (47) (47) (47) (47) (47) (47)
204 (47) (47) (47) (47) (47) (47) (47) (47) (47)
56 200 1,223 1,781 3,659 3,729 6,246 9,492 11,889 14,296
64.0 120.2 320.5 1,543.0 3,324.2 6,983.7 10,712.7 16,959.0 26,450.7 38,340.2
120 320 1,543 3,324 6,984 10,713 16,959 26,451 38,340 52,636
 FY24
Forecast

26,007

2,258
47
-
-
-
-
-
-
28,312

487.8781

58.21417
-
-69.23688
(1,696)
-
-
-
-
(139)
-
-
(1,359)
26,953
(5,722)
21,232

-
-
-
-
-
-
(4,707)
-
-
(4,707)
(4,707)
 -
-
-
-
-
-
-
-
-
(47)
(47)
(47)
16,477
52,636.0
69,113
P&L

FY16 FY17 FY18 FY19 FY20

INR in Crores Actual Actual Actual Actual Forecast
Revenue from sales and services 8,575 11,881 15,009 19,916.3 26,394.0
Other revenue - - - -
Revenue 8,575 11,881 15,009 19,916 26,394

Purchase of stock-in-trade (7,444.2) (10,369.0) (12,862.8) (17,409.1)

Changes in inventories of stock-in-trade 130.3 273.0 213.9 429.2
COGS (7,313.9) (10,096.0) (12,648.9) (16,979.9) (22,421.6)
Gross profit 1,261 1,785 2,360 2,936 3,972

Employee benefits expense (146.2) (189.5) (276.6) (335.0) (450.3)

Other operating expenses (458) (632) (746) (959) (1,350)

EBITDA 657 964 1,337 1,642 2,172

D&A (97.1) (126.0) (154.7) (198.8) (278.6)

EBIT 560 838 1,183 1,443 1,894

Financial income/expenses (91.2) (121.8) (59.4) (47.2) (47.2)

Extraordinary income 20 31 73 51.4

EBT 488 747 1,196 1,448 1,847

Current tax (160.8) (251.2) (417.2) (501.2) (406.3)
Adjustment of tax related to earlier periods - - 0.5 7.7
Deferred tax charge/(credit) (9.5) (11.7) 5.5 (17.8)
Total income tax expenses (170.3) (262.9) (411.2) (511.3) (406.3)
Net Income 318 484 785 936 1,440
 FY21 FY22 FY23 FY24 FY24 FY24 FY24 FY24
Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast
29,699.8 39,656.5 58,899.8 80,560.1 106,157.9 134,581.4 163,886.3 191,377.9

29,700 39,657 58,900### 80,560 106,158 134,581 163,886 191,378

(24,220.7) (31,693.8) (46,602.4)

### (64,607.6) (85,136.5) (107,931.7) (131,433.6) (153,481.3)
5,479 7,963 12,297### 15,952 21,021 26,650 32,453 37,897

(501.7) (663.1) (975.1)

### (1,333.7) (1,757.4) (2,228.0) (2,713.1) (3,168.3)
(1,488) (1,967) (2,893)
### (3,956) (5,214) (6,609) (8,049) (9,399)

3,489 5,332 8,430### 10,662 14,050 17,812 21,691 25,330

(313.4) (418.5) (621.6)

### (850.2) (1,120.4) (1,420.4) (1,729.6) (2,019.8)

3,176 4,914 7,808### 9,812 12,930 16,392 19,961 23,310

(47.2) (47.2) (47.2) (47.2) (47.2) (47.2) (47.2) (47.2)

3,129 4,867 7,761### 9,765 12,883 16,345 19,914 23,263

(688.3) (1,070.7) (1,707.4)
### (2,148.3) (2,834.2) (3,595.9) (4,381.1) (5,117.8)

(688.3) (1,070.7) (1,707.4)

### (2,148.3) (2,834.2) (3,595.9) (4,381.1) (5,117.8)
2,440 3,796 6,053### 7,617 10,049 12,749 15,533 18,145
 FY24
Forecast
213,912.2

213,912

(171,553.4)
42,359

(3,541.3)
(10,505)

28,312

(2,257.6)

26,054

(47.2)

26,007
(5,721.6)

(5,721.6)
20,286
Valuation
DCF

Growth Assumptions Enterpsire Value (EV)

Long term growth rate (LTGR) 5.0%
Current Market Price
Number of outstanding shares
CAPM Assumptions Market Capitalisation
Ke 10.9% Total Debt
RFR 6.2% Less: Cash & Cash Equivalents
Beta 0.78 Net Debt
Mkt Rp 6.0% Enterprise Value (EV)

Calculation of Free Cash Flow

Actual Period First Stage of V

FY2016 A FY2017 A FY2018 A FY2019 A FY2020 E

Revenues 8,575 11,881 15,009 19,916 26,394

EBITDA 657 964 1,337 1,642 2,172
EBIT 560 838 1,183 1,443 1,894
Tax Rate 35% 35% 34% 35% 22%
Net Operating Profit After Tax 364 543 776 934 1,477
Depreciation & Amortisation 97 126 155 199 279
Working Capital Change (71) (264) (240) (321) (411)
Operating Cash Flow 391 405 691 811 1,344
Capex (21) (642) (897) (1,380) (1,107)
FCFF 369 (238) (206) (569) 237

Projection Year 1
Present Value of Unlevered Free Cash Flow 214

Y/Y Growth Analysis

Revenues 39% 26% 33% 33%
EBITDA 47% 39% 23% 32%
EBIT 50% 41% 22% 31%
Depreciation & Amortisation 30% 23% 29% 40%

Margin Analysis (As % of Revenues)

EBITDA Margin 8% 8% 9% 8% 8%
EBIT Margin 7% 7% 8% 7% 7%
Depreciation & Amortisation 1% 1% 1% 1% 1%
Change Working Capital -1% -2% -2% -2% -2%
Capex 0% -5% -6% -7% -4%

Tax Rate 35% 35% 34% 35% 22%

Terminal Value Intrinsic Equity Value
Sum of PV of FCFF for explicit forecast 32,028 Enterprise Value
WACC 11% - Debt
Long term growth 5% + Cash
Present Value of terminal value 151,108 Net Debt
Terminal Value as % of Total Value 83% Equity Value

Sensitivity Analysis
Enterprice Value
LTGR
183,136 2% 3% 4% 5% 6%
7%
8%
WACC

9%
10%
11%
 Debt Equity Weightage
E/(D+E) 99.74%
₹ 2,300.00 D/(D+E) 0%
62.78
₹ 144,388 Long Term Cost of Debt 12.4%
381.0 Tax Rate (@) 22% Relative valua
120.2
260.8 WACC Calculation
₹ 144,649 WACC 10.879%

First Stage of Valuation Second Stage of Valuation

FY2021 E FY2022 E FY2023 E FY2024 E FY2025 E FY2026 E FY2027 E FY2028 E FY2029 E

29,700 39,657 58,900 80,560 106,158 134,581 163,886 191,378 213,912

3,489 5,332 8,430 10,662 14,050 17,812 21,691 25,330 28,312
3,176 4,914 7,808 9,812 12,930 16,392 19,961 23,310 26,054
22% 22% 22% 22% 22% 22% 22% 22% 22%
2,477 3,833 6,090 7,654 10,085 12,786 15,570 18,182 20,322
313 419 622 850 1,120 1,420 1,730 2,020 2,258
(137) (567) (1,128) (1,354) (1,525) (1,716) (1,767) (1,658) (1,359)
2,654 3,684 5,584 7,150 9,681 12,490 15,533 18,544 21,221
(1,395) (1,866) (1,888) (3,384) (3,398) (2,961) (3,606) (4,211) (4,707)
1,259 1,818 3,696 3,766 6,283 9,529 11,926 14,333 16,514

2 3 4 5 6 7 8 9 10
1,024 1,334 2,445 2,247 3,381 4,625 5,220 5,658 5,880

13% 34% 49% 37% 32% 27% 22% 17% 12%

61% 53% 58% 26% 32% 27% 22% 17% 12%
68% 55% 59% 26% 32% 27% 22% 17% 12%
13% 34% 49% 37% 32% 27% 22% 17% 12%

12% 13% 14% 13% 13% 13% 13% 13% 13%

11% 12% 13% 12% 12% 12% 12% 12% 12%
1% 1% 1% 1% 1% 1% 1% 1% 1%
0% -1% -2% -2% -1% -1% -1% -1% -1%
-5% -5% -3% -4% -3% -2% -2% -2% -2%

22% 22% 22% 22% 22% 22% 22% 22% 22%

 Intrinsic Value
183,136 Equity Value 182,875
381 Shares outstanding 63
120
261 Intrinsic Value per Share $2,913.06
182,875
Recommendation buy

Intrinsic Value
LTGR
$2,913.06 2% 3% 4% 5% 6%
7%
8%
WACC

9%
10%
11%
 Relative valuation

Based on Price to Earning Ratio

Companys market cap P/E Weighetd
1 Avenue Supermar ₹ 144,388 154.20 78.8%
2 Trent 17,282.02 122.91 9.4%
3 Aditya Birla F 9,765.38 90.54 5.3%
Relative valuation 4 Future Retail 5,900.56 7.62 3.2%
5 V-Mart Retail 1,673.57 54.72 0.9%
6 Shoppers Stop 1,132.64 499.87 0.6%
7 AFL ₹ 3,111 54.72 1.7%
Industory average 142.67873395
value of equity ₹ 133,597 Sources moneycontrol
Third Stage of share price 2128.10797
Valuation
Terminal Year

235,303
31,646
29,122
22%
22,715
2,483
(1,495)
23,704
(2,483)
424,417

151,108 424,417

12%
12%
12%

13%
12%
1%
-1%
1%

22%
 FY16 FY17 FY18 FY19 FY20 FY21
Actual Actual Actual Actual Forecast Forecast
Liqudity ratio
Current ratio 1.31 3.19 2.88 1.67 2.02 2.91
Quick ratio 0.22 2.19 1.18 0.37 0.51 1.35
Cash ratio 0.00 1.99 0.09 0.10 0.23 1.06
Operating Efficiency
Total asset turnover 2.78 2.05 2.67 2.85 3.06 2.67
Net fixed asset turnover 3.74 4.19 4.09 4.01 4.55 4.32
Equity turnover 5.67 3.10 3.23 3.56 3.75 3.13
Operating Profitability
Gross Profit Margin 14.7% 15.0% 15.7% 14.7% 15.1% 18.4%
Operating Profit Margin 8% 8% 9% 8% 8% 12%
Net Profit Margin 4% 4% 5% 5% 5% 8%

Return on Total Assets 0.18 0.14 0.21 0.21 0.22 0.29

Return on Total Equity 0.21 0.13 0.17 0.17 0.20 0.26
Return on Owner's Equity or ROE 0.21 0.13 0.17 0.17 0.20 0.26
ROE DuPont Analysis
Profit Margin 4% 4% 5% 5% 5% 8%
Asset Turnover 2.78 2.05 2.67 2.85 3.06 2.67
Equity mulitiplier 2.04 1.51 1.21 1.25 1.23 1.17
ROE 0.21 0.13 0.17 0.17 0.20 0.26
1 1 1 1 1 1
Financial Risk Ratios
Debt to equity ratio 0.64 0.27 0.06 0.03 0.03 0.02
Interest coverage ratio 6.13 6.88 19.91 30.61 40.17 67.35
DSCR 6.13 6.88 19.91 30.61 40.17 67.35
Dividend Payout Ratios
Total Dividends Paid 0 0 0 0 0 0
Net Income 318.0437 484.217 784.68 936.35 1440.478 2440.315
Dividend Payout Ratio 0% 0% 0% 0% 0% 0%
Retention Ratio 100% 100% 100% 100% 100% 100%

Sustainable Growth 21.0% 12.6% 16.9% 16.7% 20.5% 25.8%

 FY22 FY23 FY24 FY24 FY24 FY24 FY24 FY24
Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast

4.05 5.65 6.62 7.89 9.51 11.13 12.84 14.76

2.28 3.60 4.35 5.47 6.97 8.51 10.16 12.04
1.98 3.28 4.01 5.13 6.62 8.15 9.80 11.68

2.62 2.72 2.70 2.62 2.50 2.34 2.15 1.95

4.76 6.14 6.64 7.37 8.44 9.20 9.56 9.52
2.99 3.05 2.99 2.87 2.71 2.51 2.29 2.06

20.1% 20.9% 19.8% 19.8% 19.8% 19.8% 19.8% 19.8%

13% 14% 13% 13% 13% 13% 13% 13%
10% 10% 9% 9% 9% 9% 9% 9%

0.32 0.36 0.33 0.32 0.30 0.28 0.26 0.24

0.29 0.31 0.28 0.27 0.26 0.24 0.22 0.20
0.29 0.31 0.28 0.27 0.26 0.24 0.22 0.20

10% 10% 9% 9% 9% 9% 9% 9%
2.62 2.72 2.70 2.62 2.50 2.34 2.15 1.95
1.14 1.12 1.11 1.09 1.08 1.07 1.07 1.06
0.29 0.31 0.28 0.27 0.26 0.24 0.22 0.20
1 1 1 1 1 1 1 1

0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00

104.22 165.60 208.11 274.23 347.66 423.36 494.37 552.59
104.22 165.60 208.11 274.23 347.66 423.36 494.37 552.59

0 0 0 0 0 0 0 0
3795.993 6053.481 7616.733 10048.62 12748.96 15533.03 18144.84 20285.68
0% 0% 0% 0% 0% 0% 0% 0%
100% 100% 100% 100% 100% 100% 100% 100%

28.6% 31.3% 28.3% 27.2% 25.6% 23.8% 21.8% 19.6%

Revenue & EBITDA Growth chart
FY16 FY17 FY18 FY19 FY20
INR in Cr. Actual Actual Actual Actual Forecast
Revenue ₹ 8,575.18 ₹ 11,881.12 ₹ 15,008.89 ₹ 19,916.25 ₹ 26,393.97
EBITDA ₹ 656.63 ₹ 963.65 ₹ 1,337.33 ₹ 1,642.18 ₹ 2,172.47
EBITDA Growth 47% 39% 23% 32%

₹250,000.00 Historical figures

₹200,000.00

₹150,000.00

₹100,000.00

₹50,000.00

₹-
FY16 2 FY17 FY18 4FY19 FY20
6 FY21 FY228 FY2
Actual Actual Actual Actual Forecast Forecast Forecast For

Revenue EBITDA Grow

Working Capital Devlopment

FY16 FY17 FY18 FY19 FY20
INR in Cr. Actual Actual Actual Actual Forecast
Receivables turnover 381.83x 471.84x 365.84x 337.05x
Inventory Turnover 12.67x 12.16x 12.47x 12.18x
Payables turnover 43.22x 43.42x 43.87x 42.66x
Days 365
Average receivables collection period 0.96 Days 0.77 Days 1.00 Days 1.08 Days
Average inventory processing period 28.80 Days 30.01 Days 29.27 Days 29.96 Days
Average payment period 8.45 Days 8.41 Days 8.32 Days 8.56 Days
Cash Collection Cycle 21.31 Days 22.38 Days 21.95 Days 22.49 Days

working capital ₹ 2,037.07 ₹ 1,269.73 ₹ 816.48 ₹ 1,428.16

Working Capital Devlo

90000
80000
70000
60000
50000
 Working Capital Devlo
90000
80000
70000
60000
50000
40000
30000
20000
10000
0
1 2 3 4 5 6 7 8 9

working capital Average receivables collection perio

Average payment period Cash Collection Cycle

DCF results
Enterprise Value 183135.52 DCF Results
CFs in Forecast period 32027.957
terminal Value 151107.56
CFs in Forecast
period
17%

terminal Value
83%

CFs in Forecast period terminal

price chart

Price Moment
3000

2500

2000

1500
 2500

2000

1500

1000

500

0
21-Mar-17 21-Jun-17 21-Sep-17 21-Dec-17 21-Mar-18 21-Jun-18 21-Sep-18 21-D

Avenue Supermar vs Sensex

Avenune Supermart V
450.00

400.00

350.00

300.00

250.00

200.00

150.00

100.00

50.00

0.00
21-Mar-17 21-May-17 21-Jul-17 21-Sep-17 21-Nov-17 21-Jan-18 21-Mar-18 21-May-18 21-Jul-18 21-Sep-18 21-N
 FY21 FY22 FY23 FY24 FY24 FY24 FY24
Forecast Forecast Forecast Forecast Forecast Forecast Forecast
₹ 29,699.76 ₹ 39,656.54 ₹ 58,899.80 ₹ 80,560.08 ₹ 106,157.89 ₹ 134,581.44 ₹ 163,886.28
₹ 3,489.21 ₹ 5,332.34 ₹ 8,429.64 ₹ 10,662.41 ₹ 14,050.37 ₹ 17,812.33 ₹ 21,690.93
61% 53% 58% 26% 32% 27% 22%

Forecast period 0.7

0.6

0.5

0.4

0.3

0.2

0.1

0
620 FY21 FY228 FY23 FY24 10 FY24 FY24 12 FY24 FY24 14 FY24
recast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast

Revenue EBITDA Growth

FY21 FY22 FY23 FY24 FY24 FY24 FY24

Forecast Forecast Forecast Forecast Forecast Forecast Forecast
344.65x 372.19x 389.02x 376.02x 370.09x 363.89x 357.42x
11.06x 12.08x 12.68x 12.38x 12.11x 11.91x 11.70x
39.06x 42.40x 44.47x 43.42x 42.26x 41.40x 40.68x

1.06 Days 0.98 Days 0.94 Days 0.97 Days 0.99 Days 1.00 Days 1.02 Days
32.99 Days 30.22 Days 28.78 Days 29.49 Days 30.13 Days 30.64 Days 31.20 Days
9.35 Days 8.61 Days 8.21 Days 8.41 Days 8.64 Days 8.82 Days 8.97 Days
24.70 Days 22.59 Days 21.51 Days 22.05 Days 22.48 Days 22.83 Days 23.25 Days

₹ 2,787.36 ₹ 5,135.85 ₹ 9,922.91 ₹ 15,005.94 ₹ 22,777.34 ₹ 33,985.19 ₹ 47,641.53

Working Capital Devlopment

35

30

25

20
Working Capital Devlopment
35

30

25

20

15

10

0
6 7 8 9 10 11 12 13 14 15

Average receivables collection period Average inventory processing period

Cash Collection Cycle

DCF Results

CFs in Forecast
period
17%

terminal Value
83%

CFs in Forecast period terminal Value

Price Moment
21-Jun-18 21-Sep-18 21-Dec-18 21-Mar-19 21-Jun-19 21-Sep-19 21-Dec-19 21-Mar-20

Avenune Supermart VS Sensex

21-May-18 21-Jul-18 21-Sep-18 21-Nov-18 21-Jan-19 21-Mar-19 21-May-19 21-Jul-19 21-Sep-19 21-Nov-19 21-Jan-20 21-Mar-20
 FY24 FY24
Forecast Forecast
₹ 191,377.87 ₹ 213,912.22
₹ 25,329.54 ₹ 28,312.04
17% 12%

0.7

0.6

0.5

0.4

0.3

0.2

0.1

0
24
orecast

FY24 FY24
Forecast Forecast
350.65x 343.56x
11.48x 11.25x
39.91x 39.10x

1.04 Days 1.06 Days

31.80 Days 32.46 Days
9.15 Days 9.33 Days
23.70 Days 24.18 Days

₹ 63,594.86 ₹ 81,431.00
21-Mar-20

1-Jan-20 21-Mar-20
Date Open PriceHigh Price Low Price Close Price sensex return d return s re dmart re sensex
21-Mar-17 604.4 650 558.75 640.75 29485.45 100.00 100.00
22-Mar-17 644 657.5 625.3 639.6 29167.68 0% -1% 99.82 98.92
23-Mar-17 639.4 648 616.5 634.15 29332.16 -1% 1% 98.97 99.48
24-Mar-17 637 640 612.8 616 29421.4 -3% 0% 96.14 99.78
27-Mar-17 615 623 603 613.7 29237.15 0% -1% 95.78 99.16
28-Mar-17 619 633 615.25 628.4 29409.52 2% 1% 98.07 99.74
29-Mar-17 630.5 636 621.65 627 29531.43 0% 0% 97.85 100.16
30-Mar-17 625.5 635 622 631.5 29647.42 1% 0% 98.56 100.55
31-Mar-17 633.9 651.7 630 637.95 29620.5 1% 0% 99.56 100.46
3-Apr-17 640.05 643 631.65 633.45 29910.22 -1% 1% 98.86 101.44
5-Apr-17 635 644.5 629.05 631.6 29974.24 0% 0% 98.57 101.66
6-Apr-17 631.75 668.25 628.05 663.95 29927.34 5% 0% 103.62 101.50
7-Apr-17 664 761.7 664 750.5 29706.61 13% -1% 117.13 100.75
10-Apr-17 768 806.8 760 775.5 29575.74 3% 0% 121.03 100.31
11-Apr-17 779 791.8 770 778.2 29788.35 0% 1% 121.45 101.03
12-Apr-17 780 783 756.5 761.4 29643.48 -2% 0% 118.83 100.54
13-Apr-17 756.95 806 754.3 784.05 29461.45 3% -1% 122.36 99.92
17-Apr-17 789.95 790 767.5 774.1 29413.66 -1% 0% 120.81 99.76
18-Apr-17 777.8 778 728 731.65 29319.1 -5% 0% 114.19 99.44
19-Apr-17 735 752.6 723 732.65 29336.57 0% 0% 114.34 99.50
20-Apr-17 739 765.4 733.3 756.65 29422.39 3% 0% 118.09 99.79
21-Apr-17 761.9 763.9 740 743.55 29365.3 -2% 0% 116.04 99.59
24-Apr-17 748.8 748.8 722.6 726 29655.84 -2% 1% 113.30 100.58
25-Apr-17 731.8 739.85 722.95 732.2 29943.24 1% 1% 114.27 101.55
26-Apr-17 734.8 755 731 745.85 30133.35 2% 1% 116.40 102.20
27-Apr-17 749.9 750.5 737.1 741.75 30029.74 -1% 0% 115.76 101.85
28-Apr-17 746 750 735 736.5 29918.4 -1% 0% 114.94 101.47
2-May-17 736.9 761 736.9 752.6 29921.18 2% 0% 117.46 101.48
3-May-17 751 762.4 747.65 755.8 29894.8 0% 0% 117.96 101.39
4-May-17 760 791.9 760 772.85 30126.21 2% 1% 120.62 102.17
5-May-17 777.6 814 767.25 808.65 29858.8 5% -1% 126.20 101.27
8-May-17 822.65 825.1 771.4 779.7 29926.15 -4% 0% 121.69 101.49
9-May-17 783.9 792.95 776.6 780.25 29933.25 0% 0% 121.77 101.52
10-May-17 782 793.95 780.25 790.15 30248.17 1% 1% 123.32 102.59
11-May-17 790 790 756.1 762.5 30250.98 -3% 0% 119.00 102.60
12-May-17 766 768.5 739 751.45 30188.15 -1% 0% 117.28 102.38
15-May-17 757.35 761.95 745.1 750.35 30322.12 0% 0% 117.10 102.84
16-May-17 753.3 758 741.55 750.7 30582.6 0% 1% 117.16 103.72
17-May-17 754 757.5 743.1 745.5 30658.77 -1% 0% 116.35 103.98
18-May-17 740.25 748 724 726.95 30434.79 -2% -1% 113.45 103.22
19-May-17 730.1 739.5 715 721.65 30464.92 -1% 0% 112.63 103.32
22-May-17 730.7 734 719.2 721.5 30570.97 0% 0% 112.60 103.68
23-May-17 725.75 725.75 692.5 707.5 30365.25 -2% -1% 110.42 102.98
24-May-17 709 721.4 701.05 715.05 30301.64 1% 0% 111.60 102.77
25-May-17 720 720 706 712.95 30750.03 0% 1% 111.27 104.29
26-May-17 713.95 731.8 710.1 717.6 31028.21 1% 1% 111.99 105.23
29-May-17 718 720 710.05 715.25 31109.28 0% 0% 111.63 105.51
30-May-17 715.9 742 709.5 726.65 31159.4 2% 0% 113.41 105.68
31-May-17 733.8 750 727.1 743 31145.8 2% 0% 115.96 105.63
1-Jun-17 745 780 745 774.05 31137.59 4% 0% 120.80 105.60
2-Jun-17 782 794.4 775.05 778.05 31273.29 1% 0% 121.43 106.06
5-Jun-17 780 809.75 776.05 788.05 31309.49 1% 0% 122.99 106.19
6-Jun-17 793 800.7 771.5 773.95 31190.56 -2% 0% 120.79 105.78
7-Jun-17 775.15 784.8 772.3 774.5 31271.28 0% 0% 120.87 106.06
8-Jun-17 777 799 769.15 788.35 31213.36 2% 0% 123.04 105.86
9-Jun-17 789.9 810 782.9 801.45 31262.06 2% 0% 125.08 106.03
12-Jun-17 804 822 796.65 803.55 31095.7 0% -1% 125.41 105.46
13-Jun-17 807 815.7 796 800.05 31103.49 0% 0% 124.86 105.49
14-Jun-17 802.95 807 792.6 796.75 31155.91 0% 0% 124.35 105.67
15-Jun-17 798.5 806.95 792.35 797.3 31075.73 0% 0% 124.43 105.39
16-Jun-17 799.9 812 797.05 800.9 31056.4 0% 0% 124.99 105.33
19-Jun-17 806.9 806.9 788.05 792.85 31311.57 -1% 1% 123.74 106.19
20-Jun-17 798 835 795.9 822.55 31297.53 4% 0% 128.37 106.15
21-Jun-17 825 839 814 818.2 31283.64 -1% 0% 127.69 106.10
22-Jun-17 821 824 801.6 805.65 31290.74 -2% 0% 125.74 106.12
23-Jun-17 805 808.55 789.45 799.15 31138.21 -1% 0% 124.72 105.61
27-Jun-17 804 806.5 795 804 30958.25 1% -1% 125.48 105.00
28-Jun-17 800 824 798.35 817.85 30834.32 2% 0% 127.64 104.57
29-Jun-17 822.2 826.05 810.2 813.35 30857.52 -1% 0% 126.94 104.65
30-Jun-17 811 820 806.25 814.6 30921.61 0% 0% 127.13 104.87
3-Jul-17 810.1 847.7 809 839.85 31221.62 3% 1% 131.07 105.89
4-Jul-17 842 842.9 830 836.15 31209.79 0% 0% 130.50 105.85
5-Jul-17 835.05 854.4 831.55 846.6 31245.56 1% 0% 132.13 105.97
6-Jul-17 847 910 847 881.75 31369.34 4% 0% 137.61 106.39
7-Jul-17 881.5 909.95 881.5 896.7 31360.63 2% 0% 139.95 106.36
10-Jul-17 898 945 898 933.8 31715.64 4% 1% 145.74 107.56
11-Jul-17 946.5 954.3 908.05 914.4 31747.09 -2% 0% 142.71 107.67
12-Jul-17 914 934.5 906.05 911.85 31804.82 0% 0% 142.31 107.87
13-Jul-17 917 932.8 911 914.6 32037.38 0% 1% 142.74 108.65
14-Jul-17 917 922.65 873.4 892.1 32020.75 -2% 0% 139.23 108.60
17-Jul-17 891 915 886.95 910.9 32074.78 2% 0% 142.16 108.78
18-Jul-17 909.8 919.9 901.6 909.7 31710.99 0% -1% 141.97 107.55
19-Jul-17 914.9 925 907 911.4 31955.35 0% 1% 142.24 108.38
20-Jul-17 916.9 918.95 905.25 908.9 31904.4 0% 0% 141.85 108.20
21-Jul-17 910.25 921 907 913.9 32028.89 1% 0% 142.63 108.63
24-Jul-17 936.15 964.25 913.2 918.5 32245.87 1% 1% 143.35 109.36
25-Jul-17 917 934 906.6 925.6 32228.27 1% 0% 144.46 109.30
26-Jul-17 930 932.2 895.8 910.5 32382.46 -2% 0% 142.10 109.83
27-Jul-17 909 915.35 895.5 898.55 32383.3 -1% 0% 140.23 109.83
28-Jul-17 894 907.95 888.85 897.3 32309.88 0% 0% 140.04 109.58
31-Jul-17 900.5 925 897.95 917.9 32514.94 2% 1% 143.25 110.27
1-Aug-17 919 929 911.2 914.85 32575.17 0% 0% 142.78 110.48
2-Aug-17 915 919 904.05 906.7 32476.74 -1% 0% 141.51 110.14
 3-Aug-17 907 909.85 895 897.9 32237.88 -1% -1% 140.13 109.33
4-Aug-17 898.05 919.05 895.3 909.4 32325.41 1% 0% 141.93 109.63
7-Aug-17 919.6 932.4 916.35 923.25 32273.67 2% 0% 144.09 109.46
8-Aug-17 924.1 926.9 900.8 903.35 32014.19 -2% -1% 140.98 108.58
9-Aug-17 901.8 910 885 890.3 31797.84 -1% -1% 138.95 107.84
10-Aug-17 889 894.95 871.9 880.45 31531.33 -1% -1% 137.41 106.94
11-Aug-17 872 904.1 861 889.55 31213.59 1% -1% 138.83 105.86
14-Aug-17 899.95 911.7 893 902.9 31449.03 2% 1% 140.91 106.66
16-Aug-17 906.5 917.4 903 908.5 31770.89 1% 1% 141.79 107.75
17-Aug-17 909.7 940.5 907.55 921.55 31795.46 1% 0% 143.82 107.83
18-Aug-17 919 930.9 909 925.45 31524.68 0% -1% 144.43 106.92
21-Aug-17 929.9 949 923.65 927.35 31258.85 0% -1% 144.73 106.01
22-Aug-17 935 969.1 933.7 956.25 31291.85 3% 0% 149.24 106.13
23-Aug-17 977 999 967.3 989.15 31568.01 3% 1% 154.37 107.06
24-Aug-17 993.7 1018 985.6 994.45 31596.06 1% 0% 155.20 107.16
28-Aug-17 1000.05 1056.9 991.1 1045.75 31750.82 5% 0% 163.21 107.68
29-Aug-17 1046.25 1068 1025.55 1031.3 31388.39 -1% -1% 160.95 106.45
30-Aug-17 1045 1058.55 1041.1 1050.35 31646.46 2% 1% 163.93 107.33
31-Aug-17 1054 1055 1033 1039.6 31730.49 -1% 0% 162.25 107.61
1-Sep-17 1045 1054.85 1037.5 1048.35 31892.23 1% 1% 163.61 108.16
4-Sep-17 1046.7 1046.7 1008 1020 31702.25 -3% -1% 159.19 107.52
5-Sep-17 1024 1094 1024 1080.4 31809.55 6% 0% 168.61 107.88
6-Sep-17 1073.8 1103.85 1062.1 1067.9 31661.97 -1% 0% 166.66 107.38
7-Sep-17 1072 1089.5 1071 1074.4 31662.74 1% 0% 167.68 107.38
8-Sep-17 1081.9 1088.9 1055.05 1068.45 31687.52 -1% 0% 166.75 107.47
11-Sep-17 1079 1097 1064 1088.65 31882.16 2% 1% 169.90 108.13
12-Sep-17 1100 1100 1085 1087.1 32158.66 0% 1% 169.66 109.07
13-Sep-17 1090.05 1113.95 1086.05 1090.4 32186.41 0% 0% 170.18 109.16
14-Sep-17 1094.65 1104.15 1081.5 1089.05 32241.93 0% 0% 169.96 109.35
15-Sep-17 1093.5 1117.7 1081.1 1088.2 32272.61 0% 0% 169.83 109.45
18-Sep-17 1094.7 1098.8 1087.95 1089.15 32423.76 0% 0% 169.98 109.97
19-Sep-17 1090 1094 1075.05 1079.6 32402.37 -1% 0% 168.49 109.89
20-Sep-17 1087 1093.95 1070.95 1083.7 32400.51 0% 0% 169.13 109.89
21-Sep-17 1083.8 1088 1064.3 1069.65 32370.04 -1% 0% 166.94 109.78
22-Sep-17 1067 1067 1029 1036.8 31922.44 -3% -1% 161.81 108.27
25-Sep-17 1037.8 1047 983.1 1028.85 31626.63 -1% -1% 160.57 107.26
26-Sep-17 1059.9 1217 1054.75 1116.8 31599.76 9% 0% 174.30 107.17
27-Sep-17 1116.5 1150.4 1070.5 1077.7 31159.81 -4% -1% 168.19 105.68
28-Sep-17 1081 1086 1022.4 1044.4 31282.48 -3% 0% 163.00 106.09
29-Sep-17 1054.7 1095 1050 1077.6 31283.72 3% 0% 168.18 106.10
3-Oct-17 1091 1109.25 1080.3 1098.75 31497.38 2% 1% 171.48 106.82
4-Oct-17 1101.5 1128 1089.6 1098.45 31671.71 0% 1% 171.43 107.41
5-Oct-17 1100.05 1118 1091.55 1104.45 31592.03 1% 0% 172.37 107.14
6-Oct-17 1106 1119.9 1102.25 1106.45 31814.22 0% 1% 172.68 107.90
9-Oct-17 1107.9 1127.5 1106 1118 31846.89 1% 0% 174.48 108.01
10-Oct-17 1120.05 1203.85 1120.05 1185.9 31924.41 6% 0% 185.08 108.27
11-Oct-17 1200 1244.9 1196 1214.6 31833.99 2% 0% 189.56 107.97
12-Oct-17 1234.3 1283.75 1223.3 1269.35 32182.22 5% 1% 198.10 109.15
13-Oct-17 1289 1289 1223.05 1234.25 32432.69 -3% 1% 192.63 110.00
16-Oct-17 1250 1274 1223.3 1231.25 32633.64 0% 1% 192.16 110.68
17-Oct-17 1235.8 1240.85 1211 1218.15 32609.16 -1% 0% 190.11 110.59
18-Oct-17 1215.1 1225.05 1135 1159.95 32584.35 -5% 0% 181.03 110.51
19-Oct-17 1167.8 1178.75 1162.2 1167.8 32389.96 1% -1% 182.26 109.85
23-Oct-17 1171 1175 1120 1127.95 32506.72 -3% 0% 176.04 110.25
24-Oct-17 1118 1149.6 1090.6 1096.1 32607.34 -3% 0% 171.07 110.59
25-Oct-17 1095.6 1156.25 1072 1141.45 33042.5 4% 1% 178.14 112.06
26-Oct-17 1158 1172 1132.7 1143.65 33147.13 0% 0% 178.49 112.42
27-Oct-17 1145.05 1154.35 1131.5 1135.65 33157.22 -1% 0% 177.24 112.45
30-Oct-17 1144.7 1163 1144.05 1146.35 33266.16 1% 0% 178.91 112.82
31-Oct-17 1148 1155 1134.05 1138.2 33213.13 -1% 0% 177.64 112.64
1-Nov-17 1140.15 1167.55 1137 1151.3 33600.27 1% 1% 179.68 113.96
2-Nov-17 1148 1160.6 1142 1146.65 33573.22 0% 0% 178.95 113.86
3-Nov-17 1147.05 1154 1122 1129.25 33685.56 -2% 0% 176.24 114.24
6-Nov-17 1125.1 1141.65 1120.05 1125.95 33731.19 0% 0% 175.72 114.40
7-Nov-17 1125.95 1132.65 1095 1101.25 33370.76 -2% -1% 171.87 113.18
8-Nov-17 1090 1131.45 1085.5 1101.05 33218.81 0% 0% 171.84 112.66
9-Nov-17 1119.8 1129.9 1107.8 1120.25 33250.93 2% 0% 174.83 112.77
10-Nov-17 1124.85 1170 1114.7 1156.7 33314.56 3% 0% 180.52 112.99
13-Nov-17 1170 1178.95 1153.65 1158.25 33033.56 0% -1% 180.76 112.03
14-Nov-17 1159 1163.95 1121 1125.5 32941.87 -3% 0% 175.65 111.72
15-Nov-17 1127 1127 1097 1101.55 32760.44 -2% -1% 171.92 111.11
16-Nov-17 1109.8 1122.85 1106.95 1112.05 33106.82 1% 1% 173.55 112.28
17-Nov-17 1116.2 1130.9 1102.1 1107.75 33342.8 0% 1% 172.88 113.08
20-Nov-17 1118 1119 1100 1104.8 33359.9 0% 0% 172.42 113.14
21-Nov-17 1114 1125.5 1108.05 1112.35 33478.35 1% 0% 173.60 113.54
22-Nov-17 1113.5 1142.95 1113.05 1136.95 33561.55 2% 0% 177.44 113.82
23-Nov-17 1142 1156 1131.95 1143.9 33588.08 1% 0% 178.53 113.91
24-Nov-17 1148.95 1162 1145.1 1148.2 33679.24 0% 0% 179.20 114.22
27-Nov-17 1147.7 1149.2 1126.3 1131.05 33724.44 -1% 0% 176.52 114.38
28-Nov-17 1135 1143 1109.3 1124.7 33618.59 -1% 0% 175.53 114.02
29-Nov-17 1130 1144.7 1120 1122.35 33602.76 0% 0% 175.16 113.96
30-Nov-17 1121 1158.75 1109.05 1116.7 33149.35 -1% -1% 174.28 112.43
1-Dec-17 1120.5 1139.95 1111.5 1115.2 32832.94 0% -1% 174.05 111.35
4-Dec-17 1117 1158.35 1096.6 1148.65 32869.72 3% 0% 179.27 111.48
5-Dec-17 1151 1160 1100 1128.05 32802.44 -2% 0% 176.05 111.25
6-Dec-17 1129 1139.75 1112 1121.25 32597.18 -1% -1% 174.99 110.55
7-Dec-17 1121.25 1176.45 1121.25 1143.05 32949.21 2% 1% 178.39 111.75
8-Dec-17 1148.8 1160.95 1130 1133.8 33250.3 -1% 1% 176.95 112.77
11-Dec-17 1135.25 1143.4 1121.45 1127.5 33455.79 -1% 1% 175.97 113.47
12-Dec-17 1131.1 1131.1 1113.85 1115.25 33227.99 -1% -1% 174.05 112.69
13-Dec-17 1119.9 1130.85 1104.05 1107.55 33053.04 -1% -1% 172.85 112.10
14-Dec-17 1105.25 1119 1097.65 1103.45 33246.7 0% 1% 172.21 112.76
15-Dec-17 1108 1127.45 1105.1 1121.2 33462.97 2% 1% 174.98 113.49
18-Dec-17 1107 1139 1085.75 1134.5 33601.68 1% 0% 177.06 113.96
19-Dec-17 1131.1 1151 1125.1 1144.85 33836.74 1% 1% 178.67 114.76
20-Dec-17 1144.85 1156.5 1137.3 1141.7 33777.38 0% 0% 178.18 114.56
21-Dec-17 1143.95 1157 1141.15 1151.95 33756.28 1% 0% 179.78 114.48
22-Dec-17 1158 1170.9 1147 1152.7 33940.3 0% 1% 179.90 115.11
26-Dec-17 1150 1158.55 1145.1 1150.3 34010.61 0% 0% 179.52 115.35
27-Dec-17 1154 1168.85 1140.05 1144.65 33911.81 0% 0% 178.64 115.01
28-Dec-17 1148 1157 1142.05 1145.95 33848.03 0% 0% 178.85 114.80
29-Dec-17 1150 1193.9 1150 1180 34056.83 3% 1% 184.16 115.50
1-Jan-18 1190 1193.5 1165.5 1170.45 33812.75 -1% -1% 182.67 114.68
2-Jan-18 1172 1180 1155 1158.95 33812.26 -1% 0% 180.87 114.67
3-Jan-18 1156 1203.85 1156 1187.55 33793.38 2% 0% 185.34 114.61
4-Jan-18 1180.1 1215 1180.1 1202.85 33969.64 1% 1% 187.73 115.21
5-Jan-18 1205.1 1266.25 1205.1 1242.75 34153.85 3% 1% 193.95 115.83
8-Jan-18 1250 1260 1223 1228.2 34352.79 -1% 1% 191.68 116.51
9-Jan-18 1237 1246 1212.7 1231.25 34443.19 0% 0% 192.16 116.81
10-Jan-18 1243 1283.15 1230.15 1248.25 34433.07 1% 0% 194.81 116.78
11-Jan-18 1259.9 1275 1237.4 1242.85 34503.49 0% 0% 193.97 117.02
12-Jan-18 1250 1259.9 1223.5 1232.75 34592.39 -1% 0% 192.39 117.32
15-Jan-18 1243 1246.15 1224.2 1231.45 34843.51 0% 1% 192.19 118.17
16-Jan-18 1236 1237.75 1169 1181.2 34771.05 -4% 0% 184.35 117.93
17-Jan-18 1185.9 1189.95 1161 1168.65 35081.82 -1% 1% 182.39 118.98
18-Jan-18 1177.9 1177.9 1129 1137.3 35260.29 -3% 1% 177.50 119.59
19-Jan-18 1147.95 1154.5 1127.1 1142.85 35511.58 0% 1% 178.36 120.44
22-Jan-18 1150 1187.65 1148.65 1176.55 35798.01 3% 1% 183.62 121.41
23-Jan-18 1185 1191 1162 1166.65 36139.98 -1% 1% 182.08 122.57
24-Jan-18 1169.95 1175 1133.95 1143.35 36161.64 -2% 0% 178.44 122.64
25-Jan-18 1155 1172.75 1142.2 1156.95 36050.44 1% 0% 180.56 122.27
29-Jan-18 1197 1263.4 1174.55 1181.9 36283.25 2% 1% 184.46 123.05
30-Jan-18 1182.3 1212.65 1152 1185.6 36033.73 0% -1% 185.03 122.21
31-Jan-18 1182 1210 1174.7 1179.65 35965.02 -1% 0% 184.10 121.98
1-Feb-18 1185.1 1205 1165.95 1174.35 35906.66 0% 0% 183.28 121.78
2-Feb-18 1160 1165 1110 1135.7 35066.75 -3% -2% 177.25 118.93
5-Feb-18 1110 1134.5 1083.15 1117.25 34757.16 -2% -1% 174.37 117.88
6-Feb-18 1078 1119.4 1062.9 1107.2 34195.94 -1% -2% 172.80 115.98
7-Feb-18 1130 1135 1120 1122.8 34082.71 1% 0% 175.23 115.59
8-Feb-18 1130 1174.95 1126.6 1166.4 34413.16 4% 1% 182.04 116.71
9-Feb-18 1145.05 1194.55 1130.8 1175.05 34005.76 1% -1% 183.39 115.33
12-Feb-18 1199.9 1200 1181.45 1186.35 34300.47 1% 1% 185.15 116.33
14-Feb-18 1190 1210 1183.65 1198 34155.95 1% 0% 186.97 115.84
15-Feb-18 1206.85 1206.85 1178.5 1182.6 34297.47 -1% 0% 184.56 116.32
16-Feb-18 1184 1195 1170 1172.35 34010.76 -1% -1% 182.97 115.35
19-Feb-18 1175.55 1176.4 1160 1165.5 33774.66 -1% -1% 181.90 114.55
20-Feb-18 1170.3 1189 1165 1185.65 33703.59 2% 0% 185.04 114.31
21-Feb-18 1190 1246 1182.75 1235.35 33844.86 4% 0% 192.80 114.78
22-Feb-18 1247 1255.65 1225 1238.95 33819.5 0% 0% 193.36 114.70
23-Feb-18 1249.95 1306 1249.95 1300.2 34142.15 5% 1% 202.92 115.79
26-Feb-18 1310 1326.75 1286.05 1289.75 34445.75 -1% 1% 201.29 116.82
27-Feb-18 1291 1364.95 1285.2 1353.95 34346.39 5% 0% 211.31 116.49
28-Feb-18 1351 1387 1331.4 1347.45 34184.04 0% 0% 210.29 115.94
1-Mar-18 1348 1366.4 1304.5 1313.1 34046.94 -3% 0% 204.93 115.47
5-Mar-18 1313 1340.3 1289.5 1317.85 33746.78 0% -1% 205.67 114.45
6-Mar-18 1326 1365.9 1313 1326.05 33317.2 1% -1% 206.95 113.00
7-Mar-18 1328.8 1334.1 1289.85 1298.75 33033.09 -2% -1% 202.69 112.03
8-Mar-18 1310 1330.2 1272 1289.55 33351.57 -1% 1% 201.26 113.11
9-Mar-18 1303.5 1328.8 1282.5 1304.15 33307.14 1% 0% 203.53 112.96
12-Mar-18 1319 1337 1308 1314.9 33917.94 1% 2% 205.21 115.03
13-Mar-18 1311 1343.45 1311 1337.75 33856.78 2% 0% 208.78 114.83
14-Mar-18 1330 1363.6 1326.45 1344.3 33835.74 0% 0% 209.80 114.75
15-Mar-18 1344.3 1364.9 1336 1356.95 33685.54 1% 0% 211.78 114.24
16-Mar-18 1362.75 1375 1349.25 1368.3 33176 1% -2% 213.55 112.52
19-Mar-18 1378 1385 1327 1343.3 32923.12 -2% -1% 209.64 111.66
20-Mar-18 1338 1354.05 1285.95 1348.75 32996.76 0% 0% 210.50 111.91
21-Mar-18 1346.05 1355 1330.85 1337.85 33136.18 -1% 0% 208.79 112.38
22-Mar-18 1339 1345 1311.05 1318.45 33006.27 -1% 0% 205.77 111.94
23-Mar-18 1304 1304 1275 1281 32596.54 -3% -1% 199.92 110.55
26-Mar-18 1282 1350.15 1276 1339.25 33066.41 5% 1% 209.01 112.14
27-Mar-18 1344 1364.95 1344 1350.55 33174.39 1% 0% 210.78 112.51
28-Mar-18 1347 1350 1313 1327 32968.68 -2% -1% 207.10 111.81
2-Apr-18 1327 1393 1327 1356.45 33255.36 2% 1% 211.70 112.79
3-Apr-18 1340 1371.65 1336.2 1364.35 33370.63 1% 0% 212.93 113.18
4-Apr-18 1366 1384.85 1351 1357.85 33019.07 0% -1% 211.92 111.98
5-Apr-18 1377 1407 1370.4 1400.3 33596.8 3% 2% 218.54 113.94
6-Apr-18 1399.95 1429.9 1385.65 1421.25 33626.97 1% 0% 221.81 114.05
9-Apr-18 1414 1442.4 1414 1438.65 33788.54 1% 0% 224.53 114.59
10-Apr-18 1445.25 1494.8 1445.25 1488.65 33880.25 3% 0% 232.33 114.90
11-Apr-18 1499.5 1515 1468 1472.9 33940.44 -1% 0% 229.87 115.11
12-Apr-18 1500 1500 1456.3 1470.1 34101.13 0% 0% 229.43 115.65
13-Apr-18 1471 1488.05 1465.25 1468.9 34192.65 0% 0% 229.25 115.96
16-Apr-18 1469 1486 1460 1481.2 34305.43 1% 0% 231.17 116.35
17-Apr-18 1490 1516.7 1481.9 1506.5 34395.06 2% 0% 235.12 116.65
18-Apr-18 1499.85 1508 1487 1492.85 34331.68 -1% 0% 232.98 116.44
19-Apr-18 1495.2 1499 1482 1486.65 34427.29 0% 0% 232.02 116.76
20-Apr-18 1486.9 1490.65 1468.8 1474.55 34415.58 -1% 0% 230.13 116.72
23-Apr-18 1474.55 1497.95 1474 1489.4 34450.77 1% 0% 232.45 116.84
24-Apr-18 1491.25 1496.95 1471.65 1476.35 34616.64 -1% 0% 230.41 117.40
25-Apr-18 1468.05 1499.35 1465.1 1480.4 34501.27 0% 0% 231.04 117.01
26-Apr-18 1489 1491.65 1468.8 1474.15 34713.6 0% 1% 230.07 117.73
27-Apr-18 1490.25 1496 1478.05 1483.75 34969.7 1% 1% 231.56 118.60
30-Apr-18 1498.9 1534 1486.15 1493.15 35160.36 1% 1% 233.03 119.25
2-May-18 1500 1508.35 1489.1 1493.4 35176.42 0% 0% 233.07 119.30
3-May-18 1499.9 1503 1476.95 1492.75 35103.14 0% 0% 232.97 119.05
4-May-18 1494.3 1500.4 1480.35 1489.55 34915.38 0% -1% 232.47 118.42
7-May-18 1468 1487.3 1433.45 1463.55 35208.14 -2% 1% 228.41 119.41
8-May-18 1480 1480 1457 1463.45 35216.32 0% 0% 228.40 119.44
 9-May-18 1468 1468 1445 1448.1 35319.35 -1% 0% 226.00 119.79
10-May-18 1441 1477 1402.75 1457.25 35246.27 1% 0% 227.43 119.54
11-May-18 1458 1494.9 1447 1454.5 35535.79 0% 1% 227.00 120.52
14-May-18 1450.25 1472.4 1415.35 1424.15 35556.71 -2% 0% 222.26 120.59
15-May-18 1430.35 1516.8 1430.35 1485.55 35543.94 4% 0% 231.85 120.55
16-May-18 1483.95 1499.95 1477.1 1496.05 35387.88 1% 0% 233.48 120.02
17-May-18 1500 1512.35 1488 1495.15 35149.12 0% -1% 233.34 119.21
18-May-18 1497.5 1504 1379 1416.85 34848.3 -5% -1% 221.12 118.19
21-May-18 1415 1421 1337.05 1347.95 34616.13 -5% -1% 210.37 117.40
22-May-18 1350 1398 1347.1 1382.15 34651.24 3% 0% 215.71 117.52
23-May-18 1383.6 1417 1347.45 1358.85 34344.91 -2% -1% 212.07 116.48
24-May-18 1360 1447.65 1345 1404.2 34663.11 3% 1% 219.15 117.56
25-May-18 1422 1509 1422 1497.45 34924.87 7% 1% 233.70 118.45
28-May-18 1505.7 1530 1505.7 1527.5 35165.48 2% 1% 238.39 119.26
29-May-18 1534 1555 1490 1544.55 34949.24 1% -1% 241.05 118.53
30-May-18 1544 1571 1540 1564 34906.11 1% 0% 244.09 118.38
31-May-18 1572.5 1606 1506.2 1565.5 35322.38 0% 1% 244.32 119.80
1-Jun-18 1535 1564.65 1523.15 1531.3 35227.26 -2% 0% 238.99 119.47
4-Jun-18 1531.3 1545 1480.2 1486.4 35011.89 -3% -1% 231.98 118.74
5-Jun-18 1481 1497.85 1425.55 1452.45 34903.21 -2% 0% 226.68 118.37
6-Jun-18 1455 1528.2 1435 1519.45 35178.88 5% 1% 237.14 119.31
7-Jun-18 1526.1 1561 1526.1 1554.95 35463.08 2% 1% 242.68 120.27
8-Jun-18 1545 1599 1537.45 1593.05 35443.67 2% 0% 248.62 120.21
11-Jun-18 1600.05 1619.95 1586.3 1593.8 35483.47 0% 0% 248.74 120.34
12-Jun-18 1600 1610 1594 1605.5 35692.52 1% 1% 250.57 121.05
13-Jun-18 1607.1 1622.05 1586.15 1592.9 35739.16 -1% 0% 248.60 121.21
14-Jun-18 1597 1597 1558.05 1567.6 35599.82 -2% 0% 244.65 120.74
15-Jun-18 1556.5 1556.5 1526 1538.1 35622.14 -2% 0% 240.05 120.81
18-Jun-18 1519 1545.65 1503 1520.55 35548.26 -1% 0% 237.31 120.56
19-Jun-18 1522.55 1523.95 1480.5 1485.6 35286.74 -2% -1% 231.85 119.68
20-Jun-18 1488 1502 1479 1485.9 35547.33 0% 1% 231.90 120.56
21-Jun-18 1489.7 1514 1475.95 1489.7 35432.39 0% 0% 232.49 120.17
22-Jun-18 1498 1506.05 1485 1494.5 35689.6 0% 1% 233.24 121.04
25-Jun-18 1491.2 1503.25 1474 1480.75 35470.35 -1% -1% 231.10 120.30
26-Jun-18 1470.1 1488.6 1464.3 1468.65 35490.04 -1% 0% 229.21 120.36
27-Jun-18 1465 1485 1426.45 1450.9 35217.11 -1% -1% 226.44 119.44
28-Jun-18 1452.2 1459.05 1420 1433.9 35037.64 -1% -1% 223.78 118.83
29-Jun-18 1447.95 1492.8 1441 1482.1 35423.48 3% 1% 231.31 120.14
2-Jul-18 1485.5 1545 1485.5 1521.9 35264.41 3% 0% 237.52 119.60
3-Jul-18 1528 1538 1504 1518.8 35378.6 0% 0% 237.03 119.99
4-Jul-18 1522.7 1557.3 1522.7 1541.7 35645.4 2% 1% 240.61 120.89
5-Jul-18 1546.5 1560.55 1539 1545.4 35574.55 0% 0% 241.19 120.65
6-Jul-18 1545 1580 1544 1569.4 35657.86 2% 0% 244.93 120.93
9-Jul-18 1576 1588.55 1550 1564.15 35934.72 0% 1% 244.11 121.87
10-Jul-18 1579.9 1601.1 1575.05 1595.7 36239.62 2% 1% 249.04 122.91
11-Jul-18 1597.45 1603.05 1550 1593.6 36265.93 0% 0% 248.71 123.00
12-Jul-18 1592 1605.95 1577.3 1585.7 36548.41 0% 1% 247.48 123.95
 13-Jul-18 1588.85 1588.95 1553 1574.45 36541.63 -1% 0% 245.72 123.93
16-Jul-18 1575 1575 1546 1550.9 36323.77 -1% -1% 242.04 123.19
17-Jul-18 1560 1575 1543 1562 36519.96 1% 1% 243.78 123.86
18-Jul-18 1569.9 1574.8 1532 1551.05 36373.44 -1% 0% 242.07 123.36
19-Jul-18 1551 1558.35 1514 1522.7 36351.23 -2% 0% 237.64 123.29
20-Jul-18 1525 1538.85 1507.9 1516.75 36496.37 0% 0% 236.71 123.78
23-Jul-18 1524.95 1558.9 1523.3 1532.9 36718.6 1% 1% 239.24 124.53
24-Jul-18 1534 1584.4 1534 1574 36825.1 3% 0% 245.65 124.89
25-Jul-18 1576 1588.8 1560.55 1564.4 36858.23 -1% 0% 244.15 125.00
26-Jul-18 1570 1573.9 1542 1558.6 36984.64 0% 0% 243.25 125.43
27-Jul-18 1550 1571.75 1550 1567.7 37336.85 1% 1% 244.67 126.63
30-Jul-18 1569 1597.95 1563.55 1592.65 37494.4 2% 0% 248.56 127.16
31-Jul-18 1622 1663.8 1622 1652.75 37606.58 4% 0% 257.94 127.54
1-Aug-18 1660 1675 1642.55 1668.25 37521.62 1% 0% 260.36 127.25
2-Aug-18 1670 1682 1635 1653.2 37165.16 -1% -1% 258.01 126.05
3-Aug-18 1651.05 1674.95 1644.2 1648.65 37556.16 0% 1% 257.30 127.37
6-Aug-18 1659 1659 1627.55 1633.5 37691.89 -1% 0% 254.94 127.83
7-Aug-18 1634.95 1643.45 1621.15 1627.5 37665.8 0% 0% 254.00 127.74
8-Aug-18 1627 1643.75 1620 1628.45 37887.56 0% 1% 254.15 128.50
9-Aug-18 1630 1638 1610.05 1614.85 38024.37 -1% 0% 252.02 128.96
10-Aug-18 1615 1624.95 1585 1590.45 37869.23 -2% 0% 248.22 128.43
13-Aug-18 1589 1589 1560 1566.55 37644.9 -2% -1% 244.49 127.67
14-Aug-18 1566.55 1597.85 1559.6 1575.5 37852 1% 1% 245.88 128.38
16-Aug-18 1571.3 1583.3 1560.05 1562.9 37663.56 -1% 0% 243.92 127.74
17-Aug-18 1574 1632 1566.3 1617.7 37947.88 4% 1% 252.47 128.70
20-Aug-18 1629.1 1640 1606 1616.35 38278.75 0% 1% 252.26 129.82
21-Aug-18 1600 1600 1565.45 1587.85 38285.75 -2% 0% 247.81 129.85
23-Aug-18 1590.1 1599.65 1551.2 1555.6 38336.76 -2% 0% 242.78 130.02
24-Aug-18 1550 1584.2 1548.2 1557.95 38251.8 0% 0% 243.14 129.73
27-Aug-18 1561 1606.4 1561 1585.35 38694.11 2% 1% 247.42 131.23
28-Aug-18 1590.1 1599.6 1579.25 1590.55 38896.63 0% 1% 248.23 131.92
29-Aug-18 1594 1620 1575.55 1599 38722.93 1% 0% 249.55 131.33
30-Aug-18 1599 1608 1584.8 1590.95 38690.1 -1% 0% 248.29 131.22
31-Aug-18 1583 1615 1583 1605.65 38645.07 1% 0% 250.59 131.06
3-Sep-18 1607 1617.1 1592.1 1601.55 38312.52 0% -1% 249.95 129.94
4-Sep-18 1604.7 1604.7 1566 1574.95 38157.92 -2% 0% 245.80 129.41
5-Sep-18 1561.05 1585 1550.1 1561.95 38018.31 -1% 0% 243.77 128.94
6-Sep-18 1560 1574.95 1543.35 1563.4 38242.81 0% 1% 244.00 129.70
7-Sep-18 1561 1587.35 1557.45 1563.6 38389.82 0% 0% 244.03 130.20
10-Sep-18 1559.95 1573.4 1500.1 1527.3 37922.17 -2% -1% 238.36 128.61
11-Sep-18 1530 1549 1501.4 1506.5 37413.13 -1% -1% 235.12 126.89
12-Sep-18 1510 1538.65 1493 1520.8 37717.96 1% 1% 237.35 127.92
14-Sep-18 1534 1547.95 1520 1533.95 38090.64 1% 1% 239.40 129.18
17-Sep-18 1520 1539.75 1514.95 1521.7 37585.51 -1% -1% 237.49 127.47
18-Sep-18 1529 1549 1522 1535.6 37290.67 1% -1% 239.66 126.47
19-Sep-18 1520.05 1545 1502.65 1513.35 37121.22 -1% 0% 236.18 125.90
21-Sep-18 1520.1 1529.95 1431.6 1500.65 36841.6 -1% -1% 234.20 124.95
24-Sep-18 1502 1505.7 1445.1 1449.8 36305.02 -3% -1% 226.27 123.13
25-Sep-18 1450 1460 1415.05 1422.2 36652.06 -2% 1% 221.96 124.31
26-Sep-18 1455 1460.95 1418 1424.6 36542.27 0% 0% 222.33 123.93
27-Sep-18 1423.9 1438 1382.05 1401.5 36324.17 -2% -1% 218.73 123.19
28-Sep-18 1402.25 1429 1350 1394.9 36227.14 0% 0% 217.70 122.86
1-Oct-18 1401.9 1401.9 1292.85 1348.6 36526.14 -3% 1% 210.47 123.88
3-Oct-18 1346.8 1359.9 1290.5 1302.95 35975.63 -3% -2% 203.35 122.01
4-Oct-18 1278 1364 1240.1 1342.85 35169.16 3% -2% 209.57 119.28
5-Oct-18 1350 1390 1315 1331.85 34376.99 -1% -2% 207.86 116.59
8-Oct-18 1331 1347.1 1283 1308.85 34474.38 -2% 0% 204.27 116.92
9-Oct-18 1311.15 1381.05 1285.5 1367.45 34299.47 4% -1% 213.41 116.33
10-Oct-18 1370 1384.5 1356 1377 34760.89 1% 1% 214.90 117.89
11-Oct-18 1346 1369.4 1306.5 1328.85 34001.15 -3% -2% 207.39 115.32
12-Oct-18 1340.5 1422.05 1340.5 1410.75 34733.58 6% 2% 220.17 117.80
15-Oct-18 1340 1362.5 1310 1333.15 34865.1 -6% 0% 208.06 118.25
16-Oct-18 1333.1 1348 1325.15 1336.8 35162.48 0% 1% 208.63 119.25
17-Oct-18 1347 1354 1300 1310.95 34779.58 -2% -1% 204.60 117.96
19-Oct-18 1308 1308 1230 1237.85 34315.63 -6% -1% 193.19 116.38
22-Oct-18 1240.1 1249.75 1184.6 1193.6 34134.38 -4% -1% 186.28 115.77
23-Oct-18 1180 1180 1126.95 1136.15 33847.23 -5% -1% 177.32 114.79
24-Oct-18 1151 1180 1146.1 1169.6 34033.96 3% 1% 182.54 115.43
25-Oct-18 1155 1208 1145 1185.2 33690.09 1% -1% 184.97 114.26
26-Oct-18 1181 1260 1167.4 1225.6 33349.31 3% -1% 191.28 113.10
29-Oct-18 1239 1296.7 1235 1287.6 34067.4 5% 2% 200.95 115.54
30-Oct-18 1301.95 1325 1267.35 1274.6 33891.13 -1% -1% 198.92 114.94
31-Oct-18 1279.75 1350 1265 1338.65 34442.05 5% 2% 208.92 116.81
1-Nov-18 1353.9 1386 1344.55 1361.85 34431.97 2% 0% 212.54 116.78
2-Nov-18 1385.75 1476.95 1368.95 1460.85 35011.65 7% 2% 227.99 118.74
5-Nov-18 1478 1490.85 1427.1 1437.3 34950.92 -2% 0% 224.32 118.54
6-Nov-18 1441 1464 1407 1426.65 34991.91 -1% 0% 222.65 118.68
7-Nov-18 1429 1431.95 1418.05 1426.2 35237.68 0% 1% 222.58 119.51
9-Nov-18 1426 1430 1385 1396.2 35158.55 -2% 0% 217.90 119.24
12-Nov-18 1408.7 1424.45 1385 1390.9 34812.99 0% -1% 217.07 118.07
13-Nov-18 1391 1391 1369.45 1378.35 35144.49 -1% 1% 215.12 119.19
14-Nov-18 1379 1389 1362.4 1382.5 35141.99 0% 0% 215.76 119.18
15-Nov-18 1382 1395 1377.8 1390.65 35260.54 1% 0% 217.03 119.59
16-Nov-18 1391.05 1418.95 1374.05 1384.4 35457.16 0% 1% 216.06 120.25
19-Nov-18 1386 1422.35 1380.35 1412.65 35774.88 2% 1% 220.47 121.33
20-Nov-18 1402 1438.4 1398.7 1413.35 35474.51 0% -1% 220.58 120.31
21-Nov-18 1414.05 1426 1408 1419.05 35199.8 0% -1% 221.47 119.38
22-Nov-18 1421.35 1429 1399 1406.9 34981.02 -1% -1% 219.57 118.64
26-Nov-18 1408 1421 1380 1394.4 35354.08 -1% 1% 217.62 119.90
27-Nov-18 1395 1409.4 1381.7 1402.8 35513.14 1% 0% 218.93 120.44
28-Nov-18 1412 1447 1400 1440.9 35716.95 3% 1% 224.88 121.13
29-Nov-18 1446 1454 1436 1439 36170.41 0% 1% 224.58 122.67
30-Nov-18 1430.05 1496.9 1430.05 1488.3 36194.3 3% 0% 232.27 122.75
3-Dec-18 1499 1508 1473 1477.6 36241 -1% 0% 230.60 122.91
 4-Dec-18 1478 1493.9 1478 1485.3 36134.31 1% 0% 231.81 122.55
5-Dec-18 1485 1506 1476.2 1497.9 35884.41 1% -1% 233.77 121.70
6-Dec-18 1495.05 1499.45 1479.45 1496.45 35312.13 0% -2% 233.55 119.76
7-Dec-18 1499 1519.15 1493.45 1508.4 35673.25 1% 1% 235.41 120.99
10-Dec-18 1490 1515 1487.05 1505 34959.72 0% -2% 234.88 118.57
11-Dec-18 1490 1548 1490 1541.8 35150.01 2% 1% 240.62 119.21
12-Dec-18 1541.05 1575.9 1541.05 1554.75 35779.07 1% 2% 242.65 121.34
13-Dec-18 1560 1588.8 1560 1581.85 35929.64 2% 0% 246.87 121.86
14-Dec-18 1581 1599.4 1572.25 1591.95 35962.93 1% 0% 248.45 121.97
17-Dec-18 1595 1619.25 1595 1613.75 36270.07 1% 1% 251.85 123.01
18-Dec-18 1615 1680.8 1615 1666.6 36347.08 3% 0% 260.10 123.27
19-Dec-18 1689 1696.15 1630.65 1647.85 36484.33 -1% 0% 257.18 123.74
20-Dec-18 1646 1655 1625 1642.8 36431.67 0% 0% 256.39 123.56
21-Dec-18 1640 1653 1604 1635.9 35742.07 0% -2% 255.31 121.22
24-Dec-18 1611 1623.7 1527.8 1545.3 35470.15 -6% -1% 241.17 120.30
26-Dec-18 1537.7 1564 1504.5 1554.3 35649.94 1% 1% 242.58 120.91
27-Dec-18 1567.85 1578 1561 1570.35 35807.28 1% 0% 245.08 121.44
28-Dec-18 1580 1667.8 1575.05 1656.35 36076.72 5% 1% 258.50 122.35
31-Dec-18 1660 1678.8 1597 1607.7 36068.33 -3% 0% 250.91 122.33
1-Jan-19 1611 1621.15 1587.65 1594.2 36254.57 -1% 1% 248.80 122.96
2-Jan-19 1591 1591 1555 1562.55 35891.52 -2% -1% 243.86 121.73
3-Jan-19 1560.05 1593 1557.25 1573.55 35513.71 1% -1% 245.58 120.44
4-Jan-19 1577 1589 1551 1575.75 35695.1 0% 1% 245.92 121.06
7-Jan-19 1583 1591.6 1561.05 1570 35850.16 0% 0% 245.03 121.59
8-Jan-19 1575 1578 1562.25 1569.4 35980.93 0% 0% 244.93 122.03
9-Jan-19 1574 1607.9 1565.4 1590.5 36212.91 1% 1% 248.22 122.82
10-Jan-19 1608.95 1615.05 1581.65 1586.8 36106.5 0% 0% 247.65 122.46
11-Jan-19 1593.25 1596.6 1553.55 1568.95 36009.84 -1% 0% 244.86 122.13
14-Jan-19 1454.7 1474.2 1386.05 1395.75 35853.56 -11% 0% 217.83 121.60
15-Jan-19 1395 1417.15 1372.1 1395 36318.33 0% 1% 217.71 123.17
16-Jan-19 1392.15 1409 1382.6 1393.9 36321.29 0% 0% 217.54 123.18
17-Jan-19 1394.8 1400 1360 1365.6 36374.08 -2% 0% 213.13 123.36
18-Jan-19 1374.95 1388.5 1362.1 1380.7 36386.61 1% 0% 215.48 123.41
21-Jan-19 1388.95 1394.45 1346.5 1350.65 36578.96 -2% 1% 210.79 124.06
22-Jan-19 1358.75 1374 1351 1355.95 36444.64 0% 0% 211.62 123.60
23-Jan-19 1355.95 1398 1348.4 1393 36108.47 3% -1% 217.40 122.46
24-Jan-19 1399.7 1399.7 1375 1389.1 36195.1 0% 0% 216.79 122.76
25-Jan-19 1395.1 1412 1350.2 1362.35 36025.54 -2% 0% 212.62 122.18
28-Jan-19 1368 1381.7 1348 1370 35656.7 1% -1% 213.81 120.93
29-Jan-19 1378.95 1388.9 1359.65 1382.6 35592.5 1% 0% 215.78 120.71
30-Jan-19 1390 1399.3 1365 1371.55 35591.25 -1% 0% 214.05 120.71
31-Jan-19 1379 1382 1367 1372.45 36256.69 0% 2% 214.19 122.96
1-Feb-19 1385 1459.8 1377.85 1435.9 36469.43 5% 1% 224.10 123.69
4-Feb-19 1448 1480 1403.9 1471.1 36582.74 2% 0% 229.59 124.07
5-Feb-19 1474 1490.15 1456 1472.75 36616.81 0% 0% 229.85 124.19
6-Feb-19 1472.75 1520.3 1457.45 1506.6 36975.23 2% 1% 235.13 125.40
7-Feb-19 1508.8 1514 1485.2 1492.2 36971.09 -1% 0% 232.88 125.39
 8-Feb-19 1489.8 1490 1467 1472.55 36546.48 -1% -1% 229.82 123.95
11-Feb-19 1473 1473 1441.05 1449.2 36395.03 -2% 0% 226.17 123.43
12-Feb-19 1440.05 1464.3 1434.4 1439.65 36153.62 -1% -1% 224.68 122.62
13-Feb-19 1444.7 1458.75 1415.1 1426.55 36034.11 -1% 0% 222.64 122.21
14-Feb-19 1433.9 1470 1418 1461.85 35876.22 2% 0% 228.15 121.67
15-Feb-19 1465 1480 1408.8 1467.2 35808.95 0% 0% 228.98 121.45
18-Feb-19 1449.7 1451 1416.85 1434.6 35498.44 -2% -1% 223.89 120.39
19-Feb-19 1440 1454.8 1417.4 1429.4 35352.61 0% 0% 223.08 119.90
20-Feb-19 1435.2 1489.8 1435.2 1468.2 35756.26 3% 1% 229.14 121.27
21-Feb-19 1446.9 1474 1446.1 1458.05 35898.35 -1% 0% 227.55 121.75
22-Feb-19 1459.95 1492 1453.75 1484.9 35871.48 2% 0% 231.74 121.66
25-Feb-19 1490.05 1499 1472 1490.5 36213.38 0% 1% 232.62 122.82
26-Feb-19 1480 1494 1466.15 1471.15 35973.71 -1% -1% 229.60 122.00
27-Feb-19 1475.25 1486.35 1442.75 1451.9 35905.43 -1% 0% 226.59 121.77
28-Feb-19 1460 1468.65 1450 1455.7 35867.44 0% 0% 227.19 121.64
1-Mar-19 1467.5 1477.9 1452.05 1459.9 36063.81 0% 1% 227.84 122.31
5-Mar-19 1457 1500 1457 1472.05 36442.54 1% 1% 229.74 123.59
6-Mar-19 1477.05 1486.45 1466.05 1471.35 36636.1 0% 1% 229.63 124.25
7-Mar-19 1474.95 1496.05 1451.6 1457.95 36725.42 -1% 0% 227.54 124.55
8-Mar-19 1457 1469 1445 1448.95 36671.43 -1% 0% 226.13 124.37
11-Mar-19 1450 1483.5 1450 1478.7 37054.1 2% 1% 230.78 125.67
12-Mar-19 1489.95 1523.8 1482 1506.2 37535.66 2% 1% 235.07 127.30
13-Mar-19 1508 1529.7 1492.95 1500.05 37752.17 0% 1% 234.11 128.04
14-Mar-19 1500 1515.6 1462 1467.95 37754.89 -2% 0% 229.10 128.05
15-Mar-19 1479 1489.3 1471.8 1477.75 38024.32 1% 1% 230.63 128.96
18-Mar-19 1476 1483 1458.55 1476.75 38095.07 0% 0% 230.47 129.20
19-Mar-19 1483.95 1483.95 1470.05 1478.35 38363.47 0% 1% 230.72 130.11
20-Mar-19 1479 1498.9 1473 1481.75 38386.75 0% 0% 231.25 130.19
22-Mar-19 1493 1510 1473.05 1501.8 38164.61 1% -1% 234.38 129.44
25-Mar-19 1499 1502.5 1464 1470.1 37808.91 -2% -1% 229.43 128.23
26-Mar-19 1470 1487 1469.75 1477.35 38233.41 0% 1% 230.57 129.67
27-Mar-19 1490 1490 1470.15 1477.75 38132.88 0% 0% 230.63 129.33
28-Mar-19 1480 1483 1465.65 1469 38545.72 -1% 1% 229.26 130.73
29-Mar-19 1480 1487.4 1461.05 1470.1 38672.91 0% 0% 229.43 131.16
1-Apr-19 1475 1514 1472.8 1493.9 38871.87 2% 1% 233.15 131.83
2-Apr-19 1497 1505 1483.6 1492.3 39056.65 0% 0% 232.90 132.46
3-Apr-19 1493 1496.75 1476.1 1479.55 38877.12 -1% 0% 230.91 131.85
4-Apr-19 1475 1480 1431.1 1444.45 38684.72 -2% 0% 225.43 131.20
5-Apr-19 1454.95 1458.15 1440.75 1446.15 38862.23 0% 0% 225.70 131.80
8-Apr-19 1446.3 1487 1435 1477.6 38700.53 2% 0% 230.60 131.25
9-Apr-19 1484 1488.3 1460 1482.2 38939.22 0% 1% 231.32 132.06
10-Apr-19 1480 1525 1470.7 1518.95 38585.35 2% -1% 237.06 130.86
11-Apr-19 1522 1525 1471 1477.25 38607.01 -3% 0% 230.55 130.94
12-Apr-19 1470 1482 1451.2 1460.95 38767.11 -1% 0% 228.01 131.48
15-Apr-19 1460 1469 1450 1452.05 38905.84 -1% 0% 226.62 131.95
16-Apr-19 1457 1465.6 1394.85 1410.4 39275.64 -3% 1% 220.12 133.20
18-Apr-19 1413 1423 1356 1362.9 39140.28 -3% 0% 212.70 132.74
 22-Apr-19 1362.7 1365.5 1323.15 1325.75 38645.18 -3% -1% 206.91 131.07
23-Apr-19 1330.1 1336.85 1278.6 1289.3 38564.88 -3% 0% 201.22 130.79
24-Apr-19 1292 1362 1291.55 1332.45 39054.68 3% 1% 207.95 132.45
25-Apr-19 1339.9 1360 1321 1329.25 38730.86 0% -1% 207.45 131.36
26-Apr-19 1331 1331.5 1296.9 1300.85 39067.33 -2% 1% 203.02 132.50
30-Apr-19 1301.1 1306.85 1276.4 1293.6 39031.55 -1% 0% 201.89 132.38
2-May-19 1291 1308 1260.25 1265.25 38981.43 -2% 0% 197.46 132.21
3-May-19 1273 1280.9 1256 1260.15 38963.26 0% 0% 196.67 132.14
6-May-19 1252 1254.9 1242 1247.6 38600.34 -1% -1% 194.71 130.91
7-May-19 1247.15 1284 1233 1254.8 38276.63 1% -1% 195.83 129.82
8-May-19 1251.25 1265 1230.3 1251.8 37789.13 0% -1% 195.36 128.16
9-May-19 1252.15 1263.55 1243.3 1252.7 37558.91 0% -1% 195.51 127.38
10-May-19 1256 1285.9 1250 1254.25 37462.99 0% 0% 195.75 127.06
13-May-19 1263 1280 1250 1253.4 37090.82 0% -1% 195.61 125.79
14-May-19 1255 1260.5 1240 1251.9 37318.53 0% 1% 195.38 126.57
15-May-19 1254 1271 1225.95 1235.35 37114.88 -1% -1% 192.80 125.88
16-May-19 1243 1254.2 1235.9 1249.55 37393.48 1% 1% 195.01 126.82
17-May-19 1254 1269.55 1232 1237.3 37930.77 -1% 1% 193.10 128.64
20-May-19 1260 1320 1247.25 1315 39352.67 6% 4% 205.23 133.46
21-May-19 1325 1331.2 1266.6 1273.6 38969.8 -3% -1% 198.77 132.17
22-May-19 1275 1302.95 1267.05 1299.25 39110.21 2% 0% 202.77 132.64
23-May-19 1318 1325.25 1295.45 1301.75 38811.39 0% -1% 203.16 131.63
24-May-19 1307.55 1350 1282 1336.8 39434.72 3% 2% 208.63 133.74
27-May-19 1339 1339.75 1288.15 1293.65 39683.29 -3% 1% 201.90 134.59
28-May-19 1293.65 1313.45 1291 1307.75 39749.73 1% 0% 204.10 134.81
29-May-19 1311.95 1314.75 1296.8 1307.1 39502.05 0% -1% 204.00 133.97
30-May-19 1307.05 1317 1297.7 1302.8 39831.97 0% 1% 203.32 135.09
31-May-19 1309.9 1324.85 1303.2 1319.85 39714.2 1% 0% 205.99 134.69
3-Jun-19 1325.95 1344.25 1310 1336.65 40267.62 1% 1% 208.61 136.57
4-Jun-19 1344 1355.15 1321.1 1330.6 40083.54 0% 0% 207.66 135.94
6-Jun-19 1333 1337.4 1315 1317.75 39529.72 -1% -1% 205.66 134.07
7-Jun-19 1315.1 1320 1290 1295.7 39615.9 -2% 0% 202.22 134.36
10-Jun-19 1316 1316 1294 1297.2 39784.52 0% 0% 202.45 134.93
11-Jun-19 1291 1305 1288.2 1293 39950.46 0% 0% 201.79 135.49
12-Jun-19 1290.05 1316.5 1286 1309.65 39756.81 1% 0% 204.39 134.84
13-Jun-19 1293.3 1307.9 1284.75 1302.35 39741.36 -1% 0% 203.25 134.78
14-Jun-19 1305.05 1335 1299.65 1331.95 39452.07 2% -1% 207.87 133.80
17-Jun-19 1329.95 1330 1291 1297.55 38960.79 -3% -1% 202.50 132.14
18-Jun-19 1309 1350 1308 1340.8 39046.34 3% 0% 209.25 132.43
19-Jun-19 1341 1355.1 1317.6 1334.65 39112.74 0% 0% 208.29 132.65
20-Jun-19 1338 1344.75 1316.45 1335.4 39601.63 0% 1% 208.41 134.31
21-Jun-19 1334.4 1340.6 1315 1320.85 39194.49 -1% -1% 206.14 132.93
24-Jun-19 1326.5 1338.4 1313.65 1329.75 39122.96 1% 0% 207.53 132.69
25-Jun-19 1329 1332.9 1309.7 1330 39434.94 0% 1% 207.57 133.74
26-Jun-19 1321.85 1392 1321.85 1386.4 39592.08 4% 0% 216.37 134.28
27-Jun-19 1395 1419 1365 1390.95 39586.41 0% 0% 217.08 134.26
28-Jun-19 1390.05 1404.9 1381.8 1397.65 39394.64 0% 0% 218.13 133.61
 1-Jul-19 1394.75 1440 1389 1424.45 39686.5 2% 1% 222.31 134.60
2-Jul-19 1429 1449 1422.75 1446.1 39816.48 2% 0% 225.69 135.04
3-Jul-19 1440.25 1467.6 1440.25 1459.6 39839.25 1% 0% 227.80 135.11
4-Jul-19 1463 1474 1427.6 1433.45 39908.06 -2% 0% 223.71 135.35
5-Jul-19 1442 1442.95 1348 1356.8 39513.39 -5% -1% 211.75 134.01
8-Jul-19 1343.95 1410 1290.3 1389 38720.57 2% -2% 216.78 131.32
9-Jul-19 1395 1395 1336 1374.75 38730.82 -1% 0% 214.55 131.36
10-Jul-19 1375 1383.75 1345.5 1350.25 38557.04 -2% 0% 210.73 130.77
11-Jul-19 1350.05 1379.7 1350.05 1372.5 38823.11 2% 1% 214.20 131.67
12-Jul-19 1377.75 1389 1352.85 1359.2 38736.23 -1% 0% 212.13 131.37
15-Jul-19 1430 1447 1410 1425.7 38896.71 5% 0% 222.50 131.92
16-Jul-19 1428 1470.7 1404.2 1464.5 39131.04 3% 1% 228.56 132.71
17-Jul-19 1455 1472 1445 1463.75 39215.64 0% 0% 228.44 133.00
18-Jul-19 1460 1464.65 1434.5 1441.45 38897.46 -2% -1% 224.96 131.92
19-Jul-19 1441 1450 1394.25 1401.4 38337.01 -3% -1% 218.71 130.02
22-Jul-19 1401.4 1424.75 1370.05 1416.75 38031.13 1% -1% 221.11 128.98
23-Jul-19 1414 1418.5 1394.2 1402.6 37982.74 -1% 0% 218.90 128.82
24-Jul-19 1405 1434.9 1384 1422.05 37847.65 1% 0% 221.94 128.36
25-Jul-19 1420 1448.7 1401 1420.6 37830.98 0% 0% 221.71 128.30
26-Jul-19 1418.95 1444.95 1414.4 1424.25 37882.79 0% 0% 222.28 128.48
29-Jul-19 1427 1464 1426 1449.7 37686.37 2% -1% 226.25 127.81
30-Jul-19 1446 1474.9 1428.4 1459.6 37397.24 1% -1% 227.80 126.83
31-Jul-19 1450 1490.65 1440.5 1480.7 37481.12 1% 0% 231.09 127.12
1-Aug-19 1475.25 1513.75 1440 1479.7 37018.32 0% -1% 230.93 125.55
2-Aug-19 1475 1515 1472.2 1513.3 37118.22 2% 0% 236.18 125.89
5-Aug-19 1450 1508.8 1450 1488.65 36699.84 -2% -1% 232.33 124.47
6-Aug-19 1482 1504.35 1480 1489.75 36976.85 0% 1% 232.50 125.41
7-Aug-19 1467 1479.4 1422.55 1433.4 36690.5 -4% -1% 223.71 124.44
8-Aug-19 1434 1446.2 1409 1430.3 37327.36 0% 2% 223.22 126.60
9-Aug-19 1416.8 1459.9 1400 1452.85 37581.91 2% 1% 226.74 127.46
13-Aug-19 1461.8 1487 1453 1460.05 36958.16 0% -2% 227.87 125.34
14-Aug-19 1469.65 1494.85 1461.35 1490.45 37311.53 2% 1% 232.61 126.54
16-Aug-19 1492.05 1499.9 1472.35 1488.75 37350.33 0% 0% 232.34 126.67
19-Aug-19 1493 1534.15 1493 1504.15 37402.49 1% 0% 234.75 126.85
20-Aug-19 1506 1513.8 1461 1474.9 37328.01 -2% 0% 230.18 126.60
21-Aug-19 1475 1499.9 1470 1478.95 37060.37 0% -1% 230.82 125.69
22-Aug-19 1481 1503 1478 1485.65 36472.93 0% -2% 231.86 123.70
23-Aug-19 1486 1486 1462.2 1468.3 36701.16 -1% 1% 229.15 124.47
26-Aug-19 1487 1535 1471.8 1531.05 37494.12 4% 2% 238.95 127.16
27-Aug-19 1535 1574 1522 1534.95 37641.27 0% 0% 239.56 127.66
28-Aug-19 1524 1578 1520.95 1554.1 37451.84 1% -1% 242.54 127.02
29-Aug-19 1550 1574 1533.35 1547.25 37068.93 0% -1% 241.47 125.72
30-Aug-19 1556.55 1577.7 1555.05 1569.6 37332.79 1% 1% 244.96 126.61
3-Sep-19 1570 1570.05 1500.45 1506.5 36562.91 -4% -2% 235.12 124.00
4-Sep-19 1507.15 1530 1506.9 1524.25 36724.74 1% 0% 237.89 124.55
5-Sep-19 1534.95 1541 1515.8 1521.7 36644.42 0% 0% 237.49 124.28
6-Sep-19 1529.3 1543.2 1515.15 1529.8 36981.77 1% 1% 238.75 125.42
 9-Sep-19 1529.05 1577.95 1529.05 1568.35 37145.45 3% 0% 244.77 125.98
11-Sep-19 1568 1587.25 1555 1569.2 37270.82 0% 0% 244.90 126.40
12-Sep-19 1570.1 1579.9 1552.85 1568.65 37104.28 0% 0% 244.81 125.84
13-Sep-19 1577.95 1577.95 1557.2 1569.1 37384.99 0% 1% 244.88 126.79
16-Sep-19 1566.95 1611.5 1560.85 1597.6 37123.31 2% -1% 249.33 125.90
17-Sep-19 1585.05 1615.95 1581 1602.9 36481.09 0% -2% 250.16 123.73
18-Sep-19 1608 1650 1606.1 1645.65 36563.88 3% 0% 256.83 124.01
19-Sep-19 1650 1660.1 1606.15 1619.25 36093.47 -2% -1% 252.71 122.41
20-Sep-19 1629 1770 1620.05 1759.1 38014.62 9% 5% 274.54 128.93
23-Sep-19 1784 1944 1782.5 1916.65 39090.03 9% 3% 299.13 132.57
24-Sep-19 1911 1922 1842 1879.95 39097.14 -2% 0% 293.40 132.60
25-Sep-19 1865.05 1928 1850 1904.1 38593.52 1% -1% 297.17 130.89
26-Sep-19 1898 1920 1872.25 1878.7 38989.74 -1% 1% 293.20 132.23
27-Sep-19 1875 1913 1869 1891 38822.57 1% 0% 295.12 131.67
30-Sep-19 1891.05 1905.35 1832.7 1859.75 38667.33 -2% 0% 290.25 131.14
1-Oct-19 1882 1917 1859.5 1894.4 38305.41 2% -1% 295.65 129.91
3-Oct-19 1895 1939.05 1872.75 1883.25 38106.87 -1% -1% 293.91 129.24
4-Oct-19 1890 1917.9 1890 1894.85 37673.31 1% -1% 295.72 127.77
7-Oct-19 1900 1910 1840 1846.55 37531.98 -3% 0% 288.19 127.29
9-Oct-19 1855 1871.8 1803.9 1820.1 38177.95 -1% 2% 284.06 129.48
10-Oct-19 1819.95 1838.4 1812.8 1820.9 37880.4 0% -1% 284.18 128.47
11-Oct-19 1837 1851.7 1805.2 1843.25 38127.08 1% 1% 287.67 129.31
14-Oct-19 1850 1863.5 1803.55 1828.15 38214.47 -1% 0% 285.31 129.60
15-Oct-19 1830 1874.8 1817.8 1837.95 38506.09 1% 1% 286.84 130.59
16-Oct-19 1840.1 1886.3 1840.1 1871.25 38598.99 2% 0% 292.04 130.91
17-Oct-19 1875 1931.45 1875 1927.8 39052.06 3% 1% 300.87 132.45
18-Oct-19 1918.5 1964.5 1905.05 1924.05 39298.38 0% 1% 300.28 133.28
22-Oct-19 1925 1943.7 1901.55 1913.8 38963.84 -1% -1% 298.68 132.15
23-Oct-19 1920 1927.15 1873 1900.65 39058.83 -1% 0% 296.63 132.47
24-Oct-19 1905 1917.7 1878.3 1892 39020.39 0% 0% 295.28 132.34
25-Oct-19 1894 1900 1871.4 1882.3 39058.06 -1% 0% 293.77 132.47
27-Oct-19 1904 1924 1898.8 1916.35 39250.2 2% 0% 299.08 133.12
29-Oct-19 1920 1949.5 1904.95 1940.1 39831.84 1% 1% 302.79 135.09
30-Oct-19 1948 1983.6 1940.6 1976.25 40051.87 2% 1% 308.43 135.84
31-Oct-19 1977 2010.8 1977 1994.25 40129.05 1% 0% 311.24 136.10
1-Nov-19 1995 1999.05 1960.4 1965.6 40165.03 -1% 0% 306.77 136.22
4-Nov-19 1974.45 1988.75 1942.25 1956.15 40301.96 0% 0% 305.29 136.68
5-Nov-19 1959 1982 1937 1976.3 40248.23 1% 0% 308.44 136.50
6-Nov-19 1975 1995.35 1963.3 1979 40469.78 0% 1% 308.86 137.25
7-Nov-19 1990 1991.2 1977 1988.05 40653.74 0% 0% 310.27 137.88
8-Nov-19 1985 2009.65 1961.25 1967.3 40323.61 -1% -1% 307.03 136.76
11-Nov-19 1968.8 1982.8 1961.05 1964.9 40345.08 0% 0% 306.66 136.83
13-Nov-19 1970 1991.35 1954 1958.4 40116.06 0% -1% 305.64 136.05
14-Nov-19 1952.55 1966.75 1912.5 1919.95 40286.48 -2% 0% 299.64 136.63
15-Nov-19 1926 1934 1850 1869.05 40356.69 -3% 0% 291.70 136.87
18-Nov-19 1875 1875 1807.15 1827.25 40284.19 -2% 0% 285.17 136.62
19-Nov-19 1829 1864.95 1806.6 1841.05 40469.7 1% 0% 287.33 137.25
20-Nov-19 1840.8 1867 1816.55 1823.45 40651.64 -1% 0% 284.58 137.87
21-Nov-19 1823 1850 1812.95 1819.95 40575.17 0% 0% 284.03 137.61
22-Nov-19 1839.95 1840 1817.65 1836.8 40359.41 1% -1% 286.66 136.88
25-Nov-19 1840 1847 1818 1837.4 40889.23 0% 1% 286.76 138.68
26-Nov-19 1844 1848.35 1755.6 1781.9 40821.3 -3% 0% 278.10 138.45
27-Nov-19 1805 1850 1793.5 1844.95 41020.61 4% 0% 287.94 139.12
28-Nov-19 1850 1868 1830.6 1843.45 41130.17 0% 0% 287.70 139.49
29-Nov-19 1844 1861.6 1813.05 1824.45 40793.81 -1% -1% 284.74 138.35
2-Dec-19 1845 1850 1813.2 1844 40802.17 1% 0% 287.79 138.38
3-Dec-19 1845.45 1847 1818.9 1834.05 40675.45 -1% 0% 286.23 137.95
4-Dec-19 1842 1850 1825.2 1840.05 40850.29 0% 0% 287.17 138.54
5-Dec-19 1842 1844 1820.1 1822.95 40779.59 -1% 0% 284.50 138.30
6-Dec-19 1827.6 1829 1715 1802.05 40445.15 -1% -1% 281.24 137.17
9-Dec-19 1999 1999 1771.35 1781.95 40487.43 -1% 0% 278.10 137.31
10-Dec-19 1780.25 1796.85 1733 1736.55 40239.88 -3% -1% 271.02 136.47
11-Dec-19 1734 1746.55 1701 1726.25 40412.57 -1% 0% 269.41 137.06
12-Dec-19 1743.85 1793.9 1738.2 1778.7 40581.71 3% 0% 277.60 137.63
13-Dec-19 1785.05 1799.6 1760 1780.15 41009.71 0% 1% 277.82 139.08
16-Dec-19 1797.95 1797.95 1760.6 1770.8 40938.72 -1% 0% 276.36 138.84
17-Dec-19 1779 1910 1774.75 1882.55 41352.17 6% 1% 293.80 140.25
18-Dec-19 1885 1941.5 1864.8 1915.45 41558.57 2% 0% 298.94 140.95
19-Dec-19 1920 1960 1913.05 1934.55 41673.92 1% 0% 301.92 141.34
20-Dec-19 1934 1934 1902 1919.3 41681.54 -1% 0% 299.54 141.36
23-Dec-19 1922 1939 1911.3 1921.85 41642.66 0% 0% 299.94 141.23
24-Dec-19 1921.85 1928.15 1901.65 1906.35 41461.26 -1% 0% 297.52 140.62
26-Dec-19 1909 1925 1909 1920.2 41163.76 1% -1% 299.68 139.61
27-Dec-19 1922.2 1930 1908.55 1924.15 41575.14 0% 1% 300.30 141.00
30-Dec-19 1929 1929 1877 1883.05 41558 -2% 0% 293.88 140.94
31-Dec-19 1892 1899.6 1829.2 1838.2 41253.74 -2% -1% 286.88 139.91
1-Jan-20 1855 1866.4 1820.1 1827 41306.02 -1% 0% 285.13 140.09
2-Jan-20 1832 1854 1812.8 1822.6 41626.64 0% 1% 284.45 141.18
3-Jan-20 1831.6 1852.4 1827.7 1842.7 41464.61 1% 0% 287.58 140.63
6-Jan-20 1830 1830 1780 1789.65 40676.63 -3% -2% 279.31 137.95
7-Jan-20 1800 1837.1 1800 1815.15 40869.47 1% 0% 283.29 138.61
8-Jan-20 1799.95 1839.65 1785.8 1829.5 40817.74 1% 0% 285.52 138.43
9-Jan-20 1845 1903.6 1826.8 1882.85 41452.35 3% 2% 293.85 140.59
10-Jan-20 1888 1897.65 1863.35 1876.75 41599.72 0% 0% 292.90 141.09
13-Jan-20 1927 1941.4 1881.55 1905.95 41859.69 2% 1% 297.46 141.97
14-Jan-20 1903.8 1939.7 1892.6 1930 41952.63 1% 0% 301.21 142.28
15-Jan-20 1939 1944.5 1921.1 1933.2 41872.73 0% 0% 301.71 142.01
16-Jan-20 1935 1951 1922.05 1947.4 41932.56 1% 0% 303.93 142.21
17-Jan-20 1946 1999 1932.9 1989.6 41945.37 2% 0% 310.51 142.26
20-Jan-20 1995.25 2004 1928.55 1936.8 41528.91 -3% -1% 302.27 140.85
21-Jan-20 1934.9 1958.65 1901.15 1916.85 41323.81 -1% 0% 299.16 140.15
22-Jan-20 1925 1930 1908.15 1914.2 41115.38 0% -1% 298.74 139.44
23-Jan-20 1915 1928.75 1911.4 1927 41386.4 1% 1% 300.74 140.36
24-Jan-20 1930 1960 1920 1949.75 41613.19 1% 1% 304.29 141.13
 27-Jan-20 1941 1961 1928.35 1952.6 41155.12 0% -1% 304.74 139.58
28-Jan-20 1946.05 1958 1923.85 1929.3 40966.86 -1% 0% 301.10 138.94
29-Jan-20 1935 1984 1930.4 1974 41198.66 2% 1% 308.08 139.73
30-Jan-20 1977 2063.35 1977 2051.65 40913.82 4% -1% 320.20 138.76
31-Jan-20 2055.1 2144.5 2055.1 2133.45 40723.49 4% 0% 332.96 138.11
1-Feb-20 2126 2174.9 2050.25 2072.75 39735.53 -3% -2% 323.49 134.76
3-Feb-20 2076 2157.85 2075.85 2131.65 39872.31 3% 0% 332.68 135.23
4-Feb-20 2141 2173 2113 2155.45 40789.38 1% 2% 336.39 138.34
5-Feb-20 2160 2273.1 2160 2249.3 41142.66 4% 1% 351.04 139.54
6-Feb-20 2250.05 2360.75 2250.05 2294.45 41306.03 2% 0% 358.09 140.09
7-Feb-20 2297.8 2330.1 2270.5 2286.7 41141.85 0% 0% 356.88 139.53
10-Feb-20 2286.7 2537 2286 2484.15 40979.62 9% 0% 387.69 138.98
11-Feb-20 2480 2480 2381.25 2394.65 41216.14 -4% 1% 373.73 139.78
12-Feb-20 2394.65 2525.3 2382.15 2481.6 41565.9 4% 1% 387.30 140.97
13-Feb-20 2481.6 2559 2444.4 2542.3 41459.79 2% 0% 396.77 140.61
14-Feb-20 2444 2499 2336.85 2401.25 41257.74 -6% 0% 374.76 139.93
17-Feb-20 2355 2379 2332.7 2340.5 41055.69 -3% 0% 365.28 139.24
18-Feb-20 2330 2386 2307.35 2365.3 40894.38 1% 0% 369.15 138.69
19-Feb-20 2388 2436.85 2373.85 2425 41323 3% 1% 378.46 140.15
20-Feb-20 2439 2484.1 2430.55 2461.8 41170.12 2% 0% 384.21 139.63
24-Feb-20 2457 2457 2370.1 2388.35 40363.23 -3% -2% 372.74 136.89
25-Feb-20 2400 2428.8 2308.5 2330.7 40281.2 -2% 0% 363.75 136.61
26-Feb-20 2329.8 2418.3 2306 2360.55 39888.96 1% -1% 368.40 135.28
27-Feb-20 2348 2369.15 2310.8 2320.05 39745.66 -2% 0% 362.08 134.80
28-Feb-20 2290 2374 2184 2311.25 38297.29 0% -4% 360.71 129.89
2-Mar-20 2350 2350 2220 2228.25 38144.02 -4% 0% 347.76 129.37
3-Mar-20 2230 2274.05 2172.05 2229.3 38623.7 0% 1% 347.92 130.99
4-Mar-20 2289 2289 2160.1 2199.15 38409.48 -1% -1% 343.21 130.27
5-Mar-20 2200 2250 2140 2239.05 38470.61 2% 0% 349.44 130.47
6-Mar-20 2190 2250 2140 2241 37576.62 0% -2% 349.75 127.44
9-Mar-20 2200 2240 2128.95 2138.8 35634.95 -5% -5% 333.80 120.86
11-Mar-20 2135 2220 2105 2124.4 35697.4 -1% 0% 331.55 121.07
12-Mar-20 2070 2070 2018.2 2018.2 32778.14 -5% -8% 314.97 111.17
13-Mar-20 1917.3 2119.1 1917.3 2114.2 34103.48 5% 4% 329.96 115.66
16-Mar-20 2009 2100 2008.5 2011.55 31390.07 -5% -8% 313.94 106.46
17-Mar-20 1935 2095 1911 2029.35 30579.09 1% -3% 316.71 103.71
18-Mar-20 2050 2079.8 1927.9 1927.9 28869.51 -5% -6% 300.88 97.91
19-Mar-20 1831.55 1835 1831.55 1831.55 28288.23 -5% -2% 285.84 95.94
20-Mar-20 1760.15 1923.1 1740 1923.1 29915.96 5% 6% 300.13 101.46
23-Mar-20 1826.95 1851 1826.95 1826.95 25981.24 -5% -13% 285.13 88.12
24-Mar-20 1822.25 1900 1735.65 1813.05 26674.03 -1% 3% 282.96 90.47
25-Mar-20 1751 1903.7 1751 1903.7 28535.78 5% 7% 297.10 96.78
26-Mar-20 1990 1998.85 1952 1998.85 29946.77 5% 5% 311.95 101.56
27-Mar-20 2015 2098.75 2015 2083.3 29815.59 4% 0% 325.13 101.12
30-Mar-20 2081.9 2187.45 1979.15 2115.7 28440.32 2% -5% 330.19 96.46
31-Mar-20 2150 2221.45 2115 2200.7 29468.49 4% 4% 343.46 99.94
1-Apr-20 2258 2275 2090.7 2092.95 28265.31 -5% -4% 326.64 95.86
 3-Apr-20 2092 2125 2010 2087.1 27590.95 0% -2% 325.73 93.57
7-Apr-20 2179 2191.45 2100.25 2191.45 30067.21 5% 9% 342.01 101.97
8-Apr-20 2201 2301 2201 2299.65 29893.96 5% -1% 358.90 101.39
9-Apr-20 2397 2414.6 2375.25 2408.3 31159.62 5% 4% 375.86 105.68
13-Apr-20 2345.5 2345.5 2287.9 2287.9 30690.02 -5% -2% 357.07 104.09
15-Apr-20 2180 2319.95 2173.95 2181.9 30379.81 -5% -1% 340.52 103.03
16-Apr-20 2099 2222 2099 2141.1 30602.61 -2% 1% 334.16 103.79
17-Apr-20 2200.05 2229.9 2195.55 2211.35 31588.72 3% 3% 345.12 107.13
20-Apr-20 2223 2283 2155 2257.45 31648 2% 0% 352.31 107.33
21-Apr-20 2209.45 2280 2170 2237.2 30636.71 -1% -3% 349.15 103.90
22-Apr-20 2220 2314.9 2205.2 2292.7 31379.55 2% 2% 357.82 106.42
23-Apr-20 2292.7 2345 2260.1 2296.45 31863.08 0% 2% 358.40 108.06
24-Apr-20 2319 2345 2273.5 2311.4 31327.22 1% -2% 360.73 106.25