Professional Documents
Culture Documents
Net Income
Net Income
NET INCOME(PBT)
TOTAL EQUITY SHARE CAPITAL
DEBT CAPITAL
COST OF EQUITY
INTEREST
COST OF DEBT
VALUE OF VIDEOCON IN THE FINANCIAL YEAR 2019-20 ACCORDING NET OPERATING INCOME APPROACH
ITEM
EBIT
VALUE OF FIRM (EBIT/WACC)
VALUE OF DEBT (INTEREST/Kd)
VALUE OF EQUITY ( VALUE OF FIRM- VALUE OF DEBT)
-7624 -7624 -7624
334.46 334.46 344.46
58,574 64431.4 46,859.2
13.50% 13.50% 13.50%
7903 7903 7903
13.50% 13.50% 13.50%
AMOUNT (IN CRORES) CASE I AMOUNT IN CRORES CASE II AMOUNT IN CRORES CASE III
-7624 -7624 -7624
-564.74 -564.74 -564.74
4388.81 4772.69 3471.037
3824.07 4207.95 2906.297
7.29 6.63 9.59
AMOUNT IN CRORES CASE I AMOUNT IN CRORES CASE II AMOUNT IN CRORES CASE III
279 279 279
38.271 42.081 29.092
585.407 585.407 585.407
-547.136 -543.326 -556.315