Date Open Close Daily Return

28-Feb-22 2,164.00 2,172.10 0.374306839187

25-Feb-22 2,195.00 2,170.70 -1.10706150342
24-Feb-22 2,200.00 2,171.40 -1.3
23-Feb-22 2,270.00 2,260.40 -0.42290748899
22-Feb-22 2,280.00 2,269.95 -0.44078947368
21-Feb-22 2,298.00 2,294.80 -0.13925152306
18-Feb-22 2,294.00 2,312.55 0.808631211857
17-Feb-22 2,282.00 2,307.55 1.119631901841
16-Feb-22 2,290.10 2,286.50 -0.15719837562
15-Feb-22 2,247.95 2,290.10 1.875041704664
14-Feb-22 2,220.00 2,228.55 0.385135135135
11-Feb-22 2,279.00 2,258.00 -0.92145677929
10-Feb-22 2,280.00 2,283.15 0.138157894737
9-Feb-22 2,267.55 2,277.65 0.445414654583
8-Feb-22 2,268.00 2,264.35 -0.16093474427
7-Feb-22 2,295.25 2,257.60 -1.64034418909
4-Feb-22 2,306.00 2,306.60 0.026019080659
3-Feb-22 2,329.00 2,298.15 -1.32460283383
2-Feb-22 2,324.10 2,327.90 0.163504152145
1-Feb-22 2,303.30 2,305.65 0.102027525724
31-Jan-22 2,290.00 2,273.75 -0.7096069869
28-Jan-22 2,294.60 2,283.55 -0.48156541445
27-Jan-22 2,310.00 2,295.35 -0.6341991342
25-Jan-22 2,283.50 2,327.25 1.915918546092
24-Jan-22 2,338.90 2,284.60 -2.3216041729
21-Jan-22 2,264.80 2,325.40 2.675732956552
20-Jan-22 2,325.00 2,261.80 -2.71827956989
19-Jan-22 2,364.00 2,309.90 -2.28849407783
18-Jan-22 2,408.70 2,369.50 -1.6274338855
17-Jan-22 2,364.00 2,389.55 1.080795262267
14-Jan-22 2,420.00 2,363.70 -2.32644628099
13-Jan-22 2,418.00 2,414.20 -0.15715467328
12-Jan-22 2,407.20 2,413.15 0.247175141243
11-Jan-22 2,417.15 2,403.65 -0.55850898786
10-Jan-22 2,425.00 2,407.05 -0.74020618557
7-Jan-22 2,388.00 2,416.15 1.178810720268
6-Jan-22 2,398.00 2,391.40 -0.2752293578
5-Jan-22 2,403.80 2,415.80 0.499209584824
4-Jan-22 2,368.95 2,401.25 1.363473268748
3-Jan-22 2,378.00 2,361.30 -0.70227081581
31-Dec-21 2,340.00 2,360.15 0.861111111111
30-Dec-21 2,308.00 2,325.60 0.762564991334
29-Dec-21 2,314.90 2,306.85 -0.3477472029
28-Dec-21 2,310.00 2,309.10 -0.03896103896
27-Dec-21 2,296.95 2,301.40 0.193735170552
24-Dec-21 2,310.00 2,296.95 -0.56493506494
23-Dec-21 2,298.95 2,300.65 0.073946801801
22-Dec-21 2,300.00 2,277.65 -0.97173913043
21-Dec-21 2,290.00 2,272.85 -0.74890829694
20-Dec-21 2,226.00 2,269.10 1.936208445642
17-Dec-21 2,303.00 2,230.25 -3.15892314373
16-Dec-21 2,320.95 2,309.50 -0.49333247162
15-Dec-21 2,316.00 2,320.95 0.213730569948
14-Dec-21 2,305.00 2,318.30 0.577006507592
13-Dec-21 2,352.00 2,304.35 -2.02593537415
10-Dec-21 2,347.00 2,332.80 -0.60502769493
9-Dec-21 2,341.00 2,339.75 -0.05339598462
8-Dec-21 2,318.25 2,340.60 0.964089291491
7-Dec-21 2,327.90 2,321.60 -0.27063018171
6-Dec-21 2,344.00 2,306.50 -1.59982935154
3-Dec-21 2,383.30 2,343.65 -1.6636596316
2-Dec-21 2,357.00 2,383.30 1.115825201527
1-Dec-21 2,340.00 2,344.85 0.207264957265
30-Nov-21 2,322.00 2,317.55 -0.19164513351
29-Nov-21 2,334.40 2,329.40 -0.21418779986
26-Nov-21 2,344.00 2,335.10 -0.37969283276
25-Nov-21 2,387.00 2,349.05 -1.58986175115
24-Nov-21 2,406.00 2,374.75 -1.29883624273
23-Nov-21 2,387.80 2,394.20 0.26802914817
22-Nov-21 2,409.40 2,388.55 -0.86536067071
18-Nov-21 2,390.00 2,399.40 0.393305439331
17-Nov-21 2,404.00 2,391.15 -0.53452579035
16-Nov-21 2,434.65 2,406.65 -1.15006263734
15-Nov-21 2,404.10 2,424.75 0.858949294954
12-Nov-21 2,388.00 2,404.95 0.709798994975
11-Nov-21 2,402.70 2,376.20 -1.10292587506
10-Nov-21 2,411.05 2,400.15 -0.4520851911
9-Nov-21 2,439.80 2,431.15 -0.35453725715
8-Nov-21 2,449.00 2,431.90 -0.6982441813
4-Nov-21 2,429.00 2,422.85 -0.25319061342
3-Nov-21 2,434.00 2,411.35 -0.93056696795
2-Nov-21 2,415.00 2,418.90 0.16149068323
1-Nov-21 2,393.00 2,407.10 0.589218554116
29-Oct-21 2,400.00 2,393.15 -0.28541666667
28-Oct-21 2,400.00 2,389.65 -0.43125
27-Oct-21 2,455.00 2,396.60 -2.37881873727
26-Oct-21 2,468.90 2,436.85 -1.29814897323
25-Oct-21 2,454.10 2,455.85 0.071309237602
22-Oct-21 2,459.00 2,454.10 -0.19926799512
21-Oct-21 2,503.40 2,445.75 -2.30286809938
20-Oct-21 2,569.00 2,478.65 -3.51693265862
19-Oct-21 2,669.90 2,546.80 -4.61065957526
18-Oct-21 2,672.80 2,654.00 -0.70338222089
14-Oct-21 2,646.75 2,649.55 0.105790119958
13-Oct-21 2,688.10 2,646.75 -1.5382612254
12-Oct-21 2,625.00 2,676.15 1.948571428571
11-Oct-21 2,642.20 2,645.10 0.109757020665
8-Oct-21 2,670.50 2,640.05 -1.14023591088
7-Oct-21 2,698.00 2,669.40 -1.06004447739
6-Oct-21 2,694.05 2,686.05 -0.29695068763
5-Oct-21 2,686.20 2,708.65 0.83575310848
4-Oct-21 2,700.00 2,686.20 -0.51111111111
1-Oct-21 2,706.00 2,704.05 -0.07206208426
30-Sep-21 2,685.30 2,701.80 0.614456485309
29-Sep-21 2,714.95 2,685.30 -1.09210114367
28-Sep-21 2,725.00 2,723.85 -0.04220183486
27-Sep-21 2,765.00 2,709.50 -2.00723327306
24-Sep-21 2,770.10 2,746.65 -0.84653983611
23-Sep-21 2,799.00 2,782.30 -0.59664165773
22-Sep-21 2,827.90 2,784.50 -1.53470773365
21-Sep-21 2,810.00 2,812.45 0.0871886121
20-Sep-21 2,720.00 2,800.35 2.954044117647
17-Sep-21 2,770.10 2,722.25 -1.72737446302
16-Sep-21 2,752.00 2,768.25 0.590479651163
15-Sep-21 2,774.00 2,775.45 0.052271088681
14-Sep-21 2,802.00 2,762.55 -1.40792291221
13-Sep-21 2,797.50 2,786.35 -0.39857015192
9-Sep-21 2,782.00 2,810.65 1.02983465133
8-Sep-21 2,788.90 2,800.90 0.43027717021
7-Sep-21 2,788.60 2,777.70 -0.39087714265
6-Sep-21 2,790.00 2,780.60 -0.33691756272
3-Sep-21 2,802.20 2,766.70 -1.26686175148
2-Sep-21 2,748.00 2,801.05 1.930494905386
1-Sep-21 2,745.00 2,732.90 -0.44080145719
 Date Open Close Daily Return
28-Feb-22 17,700.00 17,639.15 -0.34378531073
25-Feb-22 17,800.00 17,715.10 -0.47696629213
24-Feb-22 17,730.00 17,744.75 0.083192329385
23-Feb-22 18,111.00 17,926.65 -1.0178896803
22-Feb-22 17,985.00 18,111.00 0.70058381985
21-Feb-22 17,977.00 18,106.10 0.718139845358
18-Feb-22 17,988.00 18,009.30 0.11841227485
17-Feb-22 18,400.00 18,126.00 -1.48913043478
16-Feb-22 18,167.00 18,223.80 0.312654813673
15-Feb-22 17,670.25 18,187.10 2.924972764958
14-Feb-22 17,716.00 17,670.25 -0.25824113795
11-Feb-22 18,135.00 17,815.20 -1.76344086022
10-Feb-22 18,101.00 18,139.85 0.214629026021
9-Feb-22 18,090.00 18,135.05 0.249032614704
8-Feb-22 18,205.00 18,087.15 -0.64734962922
7-Feb-22 18,331.65 18,072.75 -1.41231149406
4-Feb-22 18,400.00 18,331.65 -0.3714673913
3-Feb-22 18,420.00 18,306.60 -0.61563517915
2-Feb-22 18,820.00 18,500.65 -1.69686503719
1-Feb-22 18,600.00 18,671.70 0.385483870968
31-Jan-22 18,428.00 18,521.55 0.507651400043
28-Jan-22 18,400.00 18,384.40 -0.0847826087
27-Jan-22 18,550.00 18,385.45 -0.88706199461
25-Jan-22 18,573.15 18,790.75 1.171583710894
24-Jan-22 18,974.25 18,717.75 -1.35183208822
21-Jan-22 18,660.00 18,974.25 1.684083601286
20-Jan-22 18,800.00 18,734.10 -0.35053191489
19-Jan-22 19,370.00 18,937.00 -2.23541559112
18-Jan-22 19,282.00 19,379.60 0.506171558967
17-Jan-22 19,400.00 19,333.20 -0.34432989691
14-Jan-22 19,714.40 19,400.15 -1.59401249848
13-Jan-22 19,750.00 19,714.40 -0.18025316456
12-Jan-22 19,850.00 19,707.10 -0.71989924433
11-Jan-22 19,550.00 19,761.95 1.084143222506
10-Jan-22 19,903.00 19,708.00 -0.97975179621
7-Jan-22 19,650.50 19,902.85 1.284191241953
6-Jan-22 19,750.10 19,647.55 -0.51923787728
5-Jan-22 19,874.00 19,935.75 0.310707456979
4-Jan-22 19,678.00 19,889.05 1.07251753227
3-Jan-22 19,695.00 19,677.95 -0.08657019548
31-Dec-21 19,375.00 19,705.70 1.706838709677
30-Dec-21 19,390.00 19,406.55 0.085353274884
29-Dec-21 19,355.00 19,399.65 0.230689744252
28-Dec-21 19,350.00 19,355.00 0.025839793282
27-Dec-21 19,186.00 19,302.35 0.606431773168
24-Dec-21 19,208.55 19,224.20 0.081474135216
23-Dec-21 19,295.00 19,208.55 -0.44804353459
22-Dec-21 19,230.00 19,190.60 -0.20488819553
21-Dec-21 18,987.00 19,220.50 1.229788802865
20-Dec-21 19,000.00 18,881.25 -0.625
17-Dec-21 19,115.05 19,079.65 -0.18519438871
16-Dec-21 19,205.00 19,257.15 0.271543868784
15-Dec-21 19,151.05 19,203.10 0.271786664439
14-Dec-21 18,953.10 19,238.80 1.507405121062
13-Dec-21 19,220.20 18,982.00 -1.23932113089
10-Dec-21 19,221.00 19,270.25 0.256230164924
9-Dec-21 19,500.00 19,284.75 -1.10384615385
8-Dec-21 19,225.05 19,479.10 1.321453000122
7-Dec-21 19,226.00 19,344.25 0.615052533028
6-Dec-21 19,400.00 19,016.50 -1.97680412371
3-Dec-21 19,402.20 19,321.35 -0.41670532208
2-Dec-21 19,397.80 19,503.20 0.543360587283
1-Dec-21 19,210.00 19,397.80 0.977615825091
30-Nov-21 19,000.40 19,152.55 0.800772615313
29-Nov-21 19,050.00 19,000.40 -0.26036745407
26-Nov-21 19,148.85 19,222.25 0.383312836019
25-Nov-21 19,085.00 19,178.05 0.487555671994
24-Nov-21 19,200.00 19,086.90 -0.5890625
23-Nov-21 18,996.00 19,181.55 0.976784586229
22-Nov-21 19,413.50 18,995.35 -2.15391351379
18-Nov-21 19,400.00 19,405.50 0.028350515464
17-Nov-21 19,404.00 19,477.05 0.376468769326
16-Nov-21 19,450.15 19,462.10 0.061439114865
15-Nov-21 19,200.00 19,476.60 1.440625
12-Nov-21 18,950.00 19,142.45 1.015567282322
11-Nov-21 18,950.00 18,854.00 -0.50659630607
10-Nov-21 18,947.90 18,952.90 0.026388148555
9-Nov-21 19,016.95 18,940.75 -0.40069516931
8-Nov-21 18,949.00 19,049.25 0.529051664996
4-Nov-21 18,900.00 18,889.25 -0.05687830688
3-Nov-21 18,860.00 18,737.15 -0.651378579
2-Nov-21 18,901.00 18,773.95 -0.67218665679
1-Nov-21 19,098.90 18,939.60 -0.8340794496
29-Oct-21 19,000.00 19,000.15 0.000789473684
28-Oct-21 19,010.00 18,991.40 -0.0978432404
27-Oct-21 19,197.30 19,004.60 -1.00378699088
26-Oct-21 18,679.90 19,217.60 2.87849506689
25-Oct-21 19,000.00 18,696.25 -1.59868421053
22-Oct-21 19,438.00 19,006.70 -2.21884967589
21-Oct-21 19,460.00 19,233.15 -1.16572456321
20-Oct-21 19,300.00 19,277.65 -0.11580310881
19-Oct-21 19,475.00 19,368.45 -0.54711168164
18-Oct-21 19,600.00 19,438.45 -0.82423469388
14-Oct-21 19,394.00 19,325.40 -0.35371764463
13-Oct-21 19,500.00 19,320.65 -0.91974358974
12-Oct-21 19,068.90 19,415.70 1.818668093073
11-Oct-21 19,021.00 19,084.65 0.334630145629
8-Oct-21 19,055.00 18,986.45 -0.35974809761
7-Oct-21 19,200.80 19,045.65 -0.80803924836
6-Oct-21 19,444.90 19,157.15 -1.47982247273
5-Oct-21 19,500.00 19,395.55 -0.53564102564
4-Oct-21 19,549.95 19,492.95 -0.29156084798
1-Oct-21 19,445.00 19,549.95 0.539727436359
30-Sep-21 19,478.30 19,445.55 -0.16813582294
29-Sep-21 19,544.75 19,506.75 -0.19442561302
28-Sep-21 19,690.00 19,544.75 -0.73768410361
27-Sep-21 19,900.00 19,642.20 -1.29547738693
24-Sep-21 19,927.00 19,864.25 -0.31489938275
23-Sep-21 20,000.00 19,839.00 -0.805
22-Sep-21 20,173.85 19,925.20 -1.23253617926
21-Sep-21 20,200.00 20,189.55 -0.05173267327
20-Sep-21 20,125.00 20,322.60 0.981863354037
17-Sep-21 20,155.00 20,175.70 0.102704043662
16-Sep-21 20,106.05 20,027.85 -0.38893765807
15-Sep-21 20,369.85 20,119.20 -1.23049506992
14-Sep-21 20,450.00 20,230.45 -1.07359413203
13-Sep-21 20,300.00 20,452.25 0.75
9-Sep-21 19,910.00 20,457.20 2.748367654445
8-Sep-21 20,300.00 19,839.60 -2.26798029557
7-Sep-21 20,166.15 20,368.45 1.00316619682
6-Sep-21 20,260.15 20,223.20 -0.18237772178
3-Sep-21 20,250.00 20,266.65 0.082222222222
2-Sep-21 19,874.00 20,240.60 1.844621113012
1-Sep-21 19,746.80 19,826.85 0.405382137865
 Date Open Close Daily Returns
28-Feb-22 16481.6 16793.9 1.89484030676635
25-Feb-22 16515.65 16658.4 0.864331709620875
24-Feb-22 16548.9 16247.95 -1.81854987340549
23-Feb-22 17194.5 17063.25 -0.76332548198552
22-Feb-22 16847.95 17092.2 1.44973127294419
21-Feb-22 17192.25 17206.65 0.083758670331117
18-Feb-22 17236.05 17276.3 0.233522181706365
17-Feb-22 17396.55 17304.6 -0.5285530751787
16-Feb-22 17408.45 17322.2 -0.49544904916865
15-Feb-22 16933.25 17352.45 2.47560273426543
14-Feb-22 17076.15 16842.8 -1.36652582695749
11-Feb-22 17451 17374.75 -0.43693771130594
10-Feb-22 17554.1 17605.85 0.294802923533533
9-Feb-22 17370.1 17463.8 0.539432703323531
8-Feb-22 17279.85 17266.75 -0.07581084326541
7-Feb-22 17456.3 17213.6 -1.39032899297102
4-Feb-22 17590.2 17516.3 -0.42012029425476
3-Feb-22 17767.75 17560.2 -1.16812764700088
2-Feb-22 17706.2 17780 0.416803153697571
1-Feb-22 17529.45 17576.85 0.270402094760519
31-Jan-22 17301.05 17339.85 0.224263845257943
28-Jan-22 17208.3 17101.95 -0.61801572496992
27-Jan-22 17062 17110.15 0.282206071972814
25-Jan-22 17001.55 17277.95 1.62573412424162
24-Jan-22 17575.15 17149.1 -2.42416138695831
21-Jan-22 17613.7 17617.15 0.019587026008168
20-Jan-22 17921 17757 -0.91512750404553
19-Jan-22 18129.2 17938.4 -1.05244577808176
18-Jan-22 18337.2 18113.05 -1.22237855288704
17-Jan-22 18235.65 18308.1 0.397298697880235
14-Jan-22 18185 18255.75 0.389056915039868
13-Jan-22 18257 18257.8 0.004381880922382
12-Jan-22 18170.4 18212.35 0.230869986351413
11-Jan-22 17997.75 18055.75 0.322262505035352
10-Jan-22 17913.3 18003.3 0.502419989616654
7-Jan-22 17797.6 17812.7 0.084842900166327
6-Jan-22 17768.5 17745.9 -0.12719137800039
5-Jan-22 17820.1 17925.25 0.590064028821395
4-Jan-22 17681.4 17805.25 0.700453583992209
3-Jan-22 17387.15 17625.7 1.37199023416718
31-Dec-21 17244.5 17354.05 0.635275015222241
30-Dec-21 17201.45 17203.95 0.01453365849972
29-Dec-21 17220.1 17213.6 -0.03774658683747
28-Dec-21 17177.6 17233.25 0.323968423994047
27-Dec-21 16937.75 17086.25 0.876739826718425
24-Dec-21 17149.5 17003.75 -0.84987900521881
23-Dec-21 17066.8 17072.6 0.03398410949914
22-Dec-21 16865.55 16955.45 0.533039242716671
21-Dec-21 16773.15 16770.85 -0.01371239153053
20-Dec-21 16824.25 16614.2 -1.24849547528121
17-Dec-21 17276 16985.2 -1.6832600138921
16-Dec-21 17373 17248.4 -0.71720485811316
15-Dec-21 17323.65 17221.4 -0.59023358241479
14-Dec-21 17283.2 17324.9 0.241274763932609
13-Dec-21 17619.1 17368.25 -1.42373901050564
10-Dec-21 17476.05 17511.3 0.201704618606607
9-Dec-21 17524.4 17516.85 -0.04308278742783
8-Dec-21 17315.25 17469.75 0.892277039026292
7-Dec-21 17044.1 17176.7 0.777981823622263
6-Dec-21 17209.05 16912.25 -1.72467393609757
3-Dec-21 17424.9 17196.7 -1.30962014129206
2-Dec-21 17183.2 17401.65 1.27129987429583
1-Dec-21 17104.4 17166.9 0.365403054184888
30-Nov-21 17051.15 16983.2 -0.39850684557934
29-Nov-21 17055.8 17053.95 -0.01084675007914
26-Nov-21 17338.75 17026.45 -1.80116790426068
25-Nov-21 17417.3 17536.25 0.682941672934386
24-Nov-21 17550.05 17415.05 -0.76922857769636
23-Nov-21 17281.75 17503.35 1.2822775471234
22-Nov-21 17796.25 17416.55 -2.13359556086255
18-Nov-21 17890.55 17764.8 -0.70288504266219
17-Nov-21 17939.35 17898.65 -0.2268755556918
16-Nov-21 18127.05 17999.2 -0.70529953853494
15-Nov-21 18140.95 18109.45 -0.17364029998429
12-Nov-21 17977.6 18102.75 0.696144090423646
11-Nov-21 17967.45 17873.6 -0.52233344186294
10-Nov-21 17973.45 18017.2 0.243414592078872
9-Nov-21 18084.35 18044.25 -0.22173868565914
8-Nov-21 18040.2 18068.55 0.157149033824451
4-Nov-21 17935.05 17916.8 -0.10175605866725
3-Nov-21 17947.95 17829.2 -0.66163545140253
2-Nov-21 17970.9 17888.95 -0.45601500203107
1-Nov-21 17783.15 17929.65 0.823813553841698
29-Oct-21 17833.05 17671.65 -0.90506110844751
28-Oct-21 18187.65 17857.25 -1.81661731999462
27-Oct-21 18295.85 18210.95 -0.46403965926698
26-Oct-21 18154.5 18268.4 0.627392657467853
25-Oct-21 18229.5 18125.4 -0.57105241504155
22-Oct-21 18230.7 18114.9 -0.63519228554032
21-Oct-21 18382.7 18178.1 -1.11300298650363
20-Oct-21 18439.9 18266.6 -0.93980986881709
19-Oct-21 18602.35 18418.75 -0.98697207610866
18-Oct-21 18500.1 18477.05 -0.12459392111394
14-Oct-21 18272.85 18338.55 0.359549823919097
13-Oct-21 18097.85 18161.75 0.353080614548145
12-Oct-21 17915.8 17991.95 0.425043816072972
11-Oct-21 17867.55 17945.95 0.43878427652365
8-Oct-21 17886.85 17895.2 0.046682339260419
7-Oct-21 17810.55 17790.35 -0.11341592483107
6-Oct-21 17861.5 17646 -1.20650561263052
5-Oct-21 17661.35 17822.3 0.911311989174105
4-Oct-21 17615.55 17691.25 0.429733956646263
1-Oct-21 17531.9 17532.05 0.00085558325109
30-Sep-21 17718.9 17618.15 -0.56860188837908
29-Sep-21 17657.95 17711.3 0.302130201977005
28-Sep-21 17906.45 17748.6 -0.88152593060044
27-Sep-21 17932.2 17855.1 -0.42995282229733
24-Sep-21 17897.45 17853.2 -0.2472419255257
23-Sep-21 17670.85 17822.95 0.860739579590128
22-Sep-21 17580.9 17546.65 -0.19481368985661
21-Sep-21 17450.5 17562 0.638950173347468
20-Sep-21 17443.85 17396.9 -0.26914929903661
17-Sep-21 17709.65 17585.15 -0.70300655292454
16-Sep-21 17539.2 17629.5 0.514846743295015
15-Sep-21 17387.65 17519.45 0.758009276699262
14-Sep-21 17420.35 17380 -0.23162565620093
13-Sep-21 17363.55 17355.3 -0.04751332532806
9-Sep-21 17312.85 17369.25 0.325769587329651
8-Sep-21 17375.75 17353.5 -0.12805202653123
7-Sep-21 17401.55 17362.1 -0.22670394303956
6-Sep-21 17399.35 17377.8 -0.12385520148741
3-Sep-21 17262.45 17323.6 0.35423708685614
2-Sep-21 17095.4 17234.15 0.811621839793161
1-Sep-21 17185.6 17076.25 -0.63628852062191
 Date Daily Return Nifty Daily Returns
28-Feb-22 0.374306839186687 1.89484030676635 Slope/Beta
25-Feb-22 -1.10706150341686 0.864331709620875 0.6515701579
24-Feb-22 -1.3 -1.81854987340549
23-Feb-22 -0.42290748898678 -0.763325481985519
22-Feb-22 -0.440789473684218 1.44973127294419 COE
21-Feb-22 -0.139251523063526 0.083758670331117
18-Feb-22 0.808631211857026 0.233522181706365
17-Feb-22 1.1196319018405 -0.528553075178703
16-Feb-22 -0.157198375616781 -0.495449049168651
15-Feb-22 1.87504170466425 2.47560273426543
14-Feb-22 0.385135135135143 -1.36652582695749
11-Feb-22 -0.921456779289162 -0.436937711305942
10-Feb-22 0.138157894736846 0.294802923533533
9-Feb-22 0.445414654583136 0.539432703323531 COD
8-Feb-22 -0.160934744268082 -0.0758108432654134
7-Feb-22 -1.64034418908616 -1.39032899297102
4-Feb-22 0.0260190806591461 -0.420120294254764
3-Feb-22 -1.32460283383426 -1.16812764700088
2-Feb-22 0.163504152144924 0.416803153697571
1-Feb-22 0.102027525723957 0.270402094760519
31-Jan-22 -0.709606986899563 0.224263845257943
28-Jan-22 -0.481565414451309 -0.618015724969919
27-Jan-22 -0.634199134199138 0.282206071972814
25-Jan-22 1.91591854609153 1.62573412424162 WACC
24-Jan-22 -2.3216041729018 -2.42416138695831
21-Jan-22 2.67573295655245 0.0195870260081682
20-Jan-22 -2.71827956989246 -0.915127504045533
19-Jan-22 -2.28849407783418 -1.05244577808176
18-Jan-22 -1.62743388549839 -1.22237855288704
17-Jan-22 1.08079526226735 0.397298697880235
14-Jan-22 -2.32644628099174 0.389056915039868
13-Jan-22 -0.157154673283713 0.00438188092238195
12-Jan-22 0.247175141242949 0.230869986351413
11-Jan-22 -0.558508987857601 0.322262505035352
10-Jan-22 -0.740206185567003 0.502419989616654
7-Jan-22 1.17881072026801 0.0848429001663268
6-Jan-22 -0.275229357798161 -0.127191378000386
5-Jan-22 0.499209584824029 0.590064028821395
4-Jan-22 1.36347326874777 0.700453583992209
3-Jan-22 -0.702270815811599 1.37199023416718
31-Dec-21 0.861111111111115 0.635275015222241
30-Dec-21 0.762564991334485 0.0145336584997195
29-Dec-21 -0.347747202902941 -0.0377465868374748
28-Dec-21 -0.038961038961043 0.323968423994047
27-Dec-21 0.193735170552266 0.876739826718425
24-Dec-21 -0.564935064935073 -0.849879005218811
23-Dec-21 0.073946801800834 0.0339841094991403
22-Dec-21 -0.971739130434779 0.533039242716671
21-Dec-21 -0.748908296943235 -0.0137123915305289
20-Dec-21 1.9362084456424 -1.24849547528121
17-Dec-21 -3.15892314372558 -1.6832600138921
16-Dec-21 -0.493332471617218 -0.717204858113156
15-Dec-21 0.213730569948179 -0.590233582414791
14-Dec-21 0.577006507592199 0.241274763932609
13-Dec-21 -2.02593537414966 -1.42373901050564
10-Dec-21 -0.60502769492969 0.201704618606607
9-Dec-21 -0.053395984621957 -0.0430827874278315
8-Dec-21 0.964089291491423 0.892277039026292
7-Dec-21 -0.270630181708844 0.777981823622263
6-Dec-21 -1.59982935153584 -1.72467393609757
3-Dec-21 -1.66365963160324 -1.30962014129206
2-Dec-21 1.11582520152737 1.27129987429583
1-Dec-21 0.207264957264953 0.365403054184888
30-Nov-21 -0.191645133505591 -0.398506845579335
29-Nov-21 -0.21418779986292 -0.0108467500791434
26-Nov-21 -0.379692832764509 -1.80116790426068
25-Nov-21 -1.58986175115207 0.682941672934386
24-Nov-21 -1.29883624272652 -0.76922857769636
23-Nov-21 0.268029148169848 1.2822775471234
22-Nov-21 -0.865360670706396 -2.13359556086255
18-Nov-21 0.393305439330548 -0.702885042662188
17-Nov-21 -0.534525790349414 -0.226875555691801
16-Nov-21 -1.15006263734007 -0.705299538534944
15-Nov-21 0.858949294954457 -0.17364029998429
12-Nov-21 0.709798994974867 0.696144090423646
11-Nov-21 -1.10292587505723 -0.522333441862936
10-Nov-21 -0.452085191099317 0.243414592078872
9-Nov-21 -0.354537257152229 -0.221738685659139
8-Nov-21 -0.698244181298485 0.157149033824451
4-Nov-21 -0.253190613421165 -0.101756058667247
3-Nov-21 -0.930566967953989 -0.661635451402528
2-Nov-21 0.161490683229817 -0.456015002031065
1-Nov-21 0.589218554116168 0.823813553841698
29-Oct-21 -0.285416666666663 -0.905061108447505
28-Oct-21 -0.431249999999996 -1.81661731999462
27-Oct-21 -2.37881873727088 -0.46403965926698
26-Oct-21 -1.29814897322695 0.627392657467853
25-Oct-21 0.0713092376023797 -0.571052415041546
22-Oct-21 -0.199267995119971 -0.635192285540321
21-Oct-21 -2.30286809938484 -1.11300298650363
20-Oct-21 -3.51693265862203 -0.939809868817092
19-Oct-21 -4.61065957526499 -0.986972076108656
18-Oct-21 -0.703382220891955 -0.124593921113936
14-Oct-21 0.105790119958446 0.359549823919097
13-Oct-21 -1.53826122540084 0.353080614548145
12-Oct-21 1.94857142857143 0.425043816072972
11-Oct-21 0.109757020664601 0.43878427652365
8-Oct-21 -1.14023591087811 0.0466823392604186
7-Oct-21 -1.06004447739066 -0.113415924831073
6-Oct-21 -0.296950687626436 -1.20650561263052
5-Oct-21 0.835753108480391 0.911311989174105
4-Oct-21 -0.511111111111118 0.429733956646263
1-Oct-21 -0.0720620842572 0.00085558325108983
30-Sep-21 0.614456485308904 -0.568601888379075
29-Sep-21 -1.09210114366746 0.302130201977005
28-Sep-21 -0.042201834862389 -0.881525930600438
27-Sep-21 -2.00723327305606 -0.429952822297332
24-Sep-21 -0.846539836106993 -0.247241925525703
23-Sep-21 -0.596641657734899 0.860739579590128
22-Sep-21 -1.53470773365395 -0.194813689856606
21-Sep-21 0.0871886120996377 0.638950173347468
20-Sep-21 2.95404411764706 -0.269149299036607
17-Sep-21 -1.72737446301577 -0.703006552924535
16-Sep-21 0.590479651162791 0.514846743295015
15-Sep-21 0.0522710886805991 0.758009276699262
14-Sep-21 -1.40792291220556 -0.231625656200929
13-Sep-21 -0.398570151921362 -0.0475133253280579
9-Sep-21 1.02983465132998 0.325769587329651
8-Sep-21 0.430277170210477 -0.128052026531229
7-Sep-21 -0.39087714265223 -0.226703943039561
6-Sep-21 -0.336917562724018 -0.123855201487408
3-Sep-21 -1.26686175148098 0.35423708685614
2-Sep-21 1.93049490538574 0.811621839793161
1-Sep-21 -0.440801457194896 -0.636288520621908
 Rf 6.83%
Rm 7.69% D/E 0
Wd 0
Re 0.073904 We 100%

Unlevered beta 0.65157

Credit Rating of Hul: CRISIL AAA Family Credit Limited Yield 9.39%

EBIT 10825
Interset expense 108 Interest 108
Total Debt 0 EBT 10717

COD #DIV/0!
COD 9.39%

COD taken 9.39%

WACC 0.073904

Wd We D/E beta e COE WACC

0% 100% 0 0.651570157870267 0.073904 0.073904
5% 95% 0.052632 0.673342664101989 0.073958
10% 90% 0.111111 0.69753433769279 0.074013 25
15% 85% 0.176471 0.724572090529567 0.074068
20% 80% 0.25 0.754989562470943 0.074123
25% 75% 0.333333 0.789462697337834 0.074178 20
30% 70% 0.428571 0.828860565757139 0.074232
35% 65% 0.538462 0.874319644702491 0.074287 15
40% 60% 0.666667 0.927355236805401 0.074342
45% 55% 0.818182 0.990033663836113 0.074397
10
50% 50% 1 1.06524777627297 0.074452
55% 45% 1.222222 1.15717613591801 0.078632
60% 40% 1.5 1.27208658547432 0.083561 5
65% 35% 1.857143 1.41982859204671 0.089241
70% 30% 2.333333 1.61681793414324 0.095671
0
1 2 3 4
 5

0
75% 25% 3 1.89260301307837 0.102851 1 2 3 4
80% 20% 4 2.30628063148108 0.110781
85% 15% 5.666667 2.99574332881892 0.119461
90% 10% 9 4.37466872349461 0.12889
95% 5% 19 8.51144490752174 0.13907
 Credit Spr 2.56%

25

20

15

10

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
5

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Date Daily Return
28-Feb-22 -0.343785310734
25-Feb-22 -0.476966292135
24-Feb-22 0.083192329385
23-Feb-22 -1.017889680305
22-Feb-22 0.70058381985
21-Feb-22 0.718139845358
18-Feb-22 0.11841227485
17-Feb-22 -1.489130434783
16-Feb-22 0.312654813673
15-Feb-22 2.924972764958
14-Feb-22 -0.258241137954
11-Feb-22 -1.763440860215
10-Feb-22 0.214629026021
9-Feb-22 0.249032614704
8-Feb-22 -0.647349629223
7-Feb-22 -1.412311494055
4-Feb-22 -0.371467391304
3-Feb-22 -0.615635179153
2-Feb-22 -1.696865037194
1-Feb-22 0.385483870968
31-Jan-22 0.507651400043
28-Jan-22 -0.084782608696
27-Jan-22 -0.887061994609
25-Jan-22 1.171583710894
24-Jan-22 -1.351832088225
21-Jan-22 1.684083601286
20-Jan-22 -0.350531914894
19-Jan-22 -2.23541559112
18-Jan-22 0.506171558967
17-Jan-22 -0.344329896907
14-Jan-22 -1.594012498478
13-Jan-22 -0.180253164557
12-Jan-22 -0.719899244333
11-Jan-22 1.0841432225064
10-Jan-22 -0.979751796212
7-Jan-22 1.284191241953
6-Jan-22 -0.519237877277
5-Jan-22 0.310707456979
4-Jan-22 1.07251753227
3-Jan-22 -0.086570195481
31-Dec-21 1.706838709677
30-Dec-21 0.085353274884
29-Dec-21 0.230689744252
28-Dec-21 0.025839793282
Nifty Daily Returns
1.89484030676635 Slope/Beta
0.864331709620875 0.531355464579
-1.81854987340549
-0.763325481985519 COE
1.44973127294419
0.083758670331117
0.233522181706365
-0.528553075178703
-0.495449049168651
2.47560273426543 Unlevered beta
-1.36652582695749
-0.436937711305942
0.294802923533533 COD
0.539432703323531
-0.0758108432654134
-1.39032899297102
-0.420120294254764
-1.16812764700088
0.416803153697571
0.270402094760519
0.224263845257943
-0.618015724969919
WACC
0.282206071972814
1.62573412424162
-2.42416138695831
0.0195870260081682 Wd
-0.915127504045533 0%
-1.05244577808176 5%
-1.22237855288704 10%
0.397298697880235 15%
0.389056915039868 20%
0.00438188092238195 25%
0.230869986351413 30%
0.322262505035352 35%
0.502419989616654 40%
0.0848429001663268 45%
-0.127191378000386 50%
0.590064028821395 55%
0.700453583992209 60%
1.37199023416718 65%
0.635275015222241 70%
0.0145336584997195 75%
-0.0377465868374748 80%
0.323968423994047 85%
27-Dec-21 0.606431773168 0.876739826718425 90%
24-Dec-21 0.081474135216 -0.849879005218811 95%
23-Dec-21 -0.448043534594 0.0339841094991403
22-Dec-21 -0.204888195528 0.533039242716671
21-Dec-21 1.229788802865 -0.0137123915305289
20-Dec-21 -0.625 -1.24849547528121
17-Dec-21 -0.185194388715 -1.6832600138921
16-Dec-21 0.271543868784 -0.717204858113156
15-Dec-21 0.271786664439 -0.590233582414791
14-Dec-21 1.507405121062 0.241274763932609
13-Dec-21 -1.239321130894 -1.42373901050564
10-Dec-21 0.256230164924 0.201704618606607
9-Dec-21 -1.103846153846 -0.0430827874278315
8-Dec-21 1.321453000122 0.892277039026292
7-Dec-21 0.615052533028 0.777981823622263
6-Dec-21 -1.976804123711 -1.72467393609757
3-Dec-21 -0.416705322077 -1.30962014129206
2-Dec-21 0.543360587283 1.27129987429583
1-Dec-21 0.977615825091 0.365403054184888
30-Nov-21 0.800772615313 -0.398506845579335
29-Nov-21 -0.260367454068 -0.0108467500791434
26-Nov-21 0.383312836019 -1.80116790426068
25-Nov-21 0.487555671994 0.682941672934386
24-Nov-21 -0.5890625 -0.76922857769636
23-Nov-21 0.976784586229 1.2822775471234
22-Nov-21 -2.153913513792 -2.13359556086255
18-Nov-21 0.028350515464 -0.702885042662188
17-Nov-21 0.376468769326 -0.226875555691801
16-Nov-21 0.061439114865 -0.705299538534944
15-Nov-21 1.440625 -0.17364029998429
12-Nov-21 1.0155672823219 0.696144090423646
11-Nov-21 -0.506596306069 -0.522333441862936
10-Nov-21 0.026388148555 0.243414592078872
9-Nov-21 -0.400695169309 -0.221738685659139
8-Nov-21 0.529051664996 0.157149033824451
4-Nov-21 -0.056878306878 -0.101756058667247
3-Nov-21 -0.651378579003 -0.661635451402528
2-Nov-21 -0.672186656791 -0.456015002031065
1-Nov-21 -0.834079449602 0.823813553841698
29-Oct-21 0.000789473684 -0.905061108447505
28-Oct-21 -0.0978432404 -1.81661731999462
27-Oct-21 -1.003786990879 -0.46403965926698
26-Oct-21 2.87849506689 0.627392657467853
25-Oct-21 -1.598684210526 -0.571052415041546
22-Oct-21 -2.218849675893 -0.635192285540321
21-Oct-21 -1.165724563207 -1.11300298650363
20-Oct-21 -0.115803108808 -0.939809868817092
19-Oct-21 -0.547111681643 -0.986972076108656
18-Oct-21 -0.824234693878 -0.124593921113936
14-Oct-21 -0.353717644632 0.359549823919097
13-Oct-21 -0.919743589744 0.353080614548145
12-Oct-21 1.818668093073 0.425043816072972
11-Oct-21 0.334630145629 0.43878427652365
8-Oct-21 -0.359748097612 0.0466823392604186
7-Oct-21 -0.808039248365 -0.113415924831073
6-Oct-21 -1.479822472731 -1.20650561263052
5-Oct-21 -0.535641025641 0.911311989174105
4-Oct-21 -0.291560847982 0.429733956646263
1-Oct-21 0.539727436359 0.00085558325108983
30-Sep-21 -0.168135822941 -0.568601888379075
29-Sep-21 -0.194425613016 0.302130201977005
28-Sep-21 -0.737684103606 -0.881525930600438
27-Sep-21 -1.295477386935 -0.429952822297332
24-Sep-21 -0.314899382747 -0.247241925525703
23-Sep-21 -0.805 0.860739579590128
22-Sep-21 -1.232536179262 -0.194813689856606
21-Sep-21 -0.051732673267 0.638950173347468
20-Sep-21 0.981863354037 -0.269149299036607
17-Sep-21 0.102704043662 -0.703006552924535
16-Sep-21 -0.388937658068 0.514846743295015
15-Sep-21 -1.23049506992 0.758009276699262
14-Sep-21 -1.073594132029 -0.231625656200929
13-Sep-21 0.75 -0.0475133253280579
9-Sep-21 2.748367654445 0.325769587329651
8-Sep-21 -2.267980295567 -0.128052026531229
7-Sep-21 1.00316619682 -0.226703943039561
6-Sep-21 -0.182377721784 -0.123855201487408
3-Sep-21 0.082222222222 0.35423708685614
2-Sep-21 1.844621113012 0.811621839793161
1-Sep-21 0.405382137865 -0.636288520621908
 Rf 6.83% D/E 0.02
Rm 7.69% Wd 2%
we 98%
Re 0.0728697

Unlevered beta 0.5313555

Credit Rating of Hul: CRISIL AAA Family Credit Limited Yield 9.39%

Interset expense (cr) 201 Interset expense 201.19

Total Debt (cr) 34.06

COD 590.13506
COD 9.39%

COD Taken 9.39%

WACC 0.0728208

We D/E Beta e COE WACC

100% 0 0.531355 0.0728696569953827 0.072869657
95% 0.0526316 0.548383 0.00375
90% 0.1111111 0.567302 0.0075
85% 0.1764706 0.588447 0.01125
80% 0.25 0.612235 0.015
75% 0.3333333 0.639194 0.01875 25
70% 0.4285714 0.670005 0.0225
65% 0.5384615 0.705557 0.02625 20
60% 0.6666667 0.747033 0.03
55% 0.8181818 0.796051 0.03375
15
50% 1 0.854872 0.0375
45% 1.2222222 0.926765 0.04875
40% 1.5 1.01663 0.057 10
35% 1.8571429 1.132172 0.066
30% 2.3333333 1.286228 0.07575
5
25% 3 1.501905 0.08625
20% 4 1.825422 0.0975
15% 5.6666667 2.364616 0.1095 0
1 2 3 4 5
 5

0
1 2 3 4 5
10% 9 3.443005 0.12225
5% 19 6.678171 0.13575
 Credit Spread 2.56%

EBIT 3321.46
Interest 201.19
EBT 3120.27

25

20

15

10

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
5

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20