You are on page 1of 70

8TH JUNE

CEMENT INDU
Company Name Open Price Market Cap
(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 161,221.22
Ambuja Cements 362.95 72,068.99
Shree Cements 19,752.30 71,267.78
ACC 2,131.20 40,021.22
Dalmia Bharat 1,276.85 23,924.17
J. K. Cement 2,129.05 16,450.80
Ramco Cements 614.2 14,513.08

399,467.26

INDEX
WEIGHTAGE

9TH JUNE
Company Name Last Price Market Cap
(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 159688.38
Ambuja Cements 362.95 72088.85
Shree Cements 19,752.30 70659.64
ACC 2,131.20 40093.52
Dalmia Bharat 1,276.85 23799.57
J. K. Cement 2,129.05 16293.95
Ramco Cements 614.2 14465.82

397089.72

10TH JUNE

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 159073.51
Ambuja Cements 362.95 72495.90
Shree Cements 19,752.30 69229.76
ACC 2,131.20 40094.46
Dalmia Bharat 1,276.85 24146.20
J. K. Cement 2,129.05 16613.45
Ramco Cements 614.2 14443.37

396096.65

13th JUNE

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 154610.66
Ambuja Cements 362.95 72098.77
Shree Cements 19,752.30 68930.83
ACC 2,131.20 39834.37
Dalmia Bharat 1,276.85 23602.83
J. K. Cement 2,129.05 16243.72
Ramco Cements 614.2 14104.29

389425.48

14th JUNE

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 156644.34
Ambuja Cements 362.95 71393.87
Shree Cements 19,752.30 69317.25
ACC 2,131.20 39689.78
Dalmia Bharat 1,276.85 24110.60
J. K. Cement 2,129.05 16495.23
Ramco Cements 614.2 14000.33

391651.40

15TH JUNE

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 157445.41
Ambuja Cements 362.95 71870.43
Shree Cements 19,752.30 69687.08
ACC 2,131.20 39860.66
Dalmia Bharat 1,276.85 23998.18
J. K. Cement 2,129.05 16393.62
Ramco Cements 614.2 14328.77

393584.15

16TH JUNE

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 153248.13
Ambuja Cements 362.95 71344.23
Shree Cements 19,752.30 67579.61
ACC 2,131.20 39107.63
Dalmia Bharat 1,276.85 23481.04
J. K. Cement 2,129.05 16142.11
u Ramco Cements 614.2 13803.02

384705.78
17TH JUNE

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 149466.54
Ambuja Cements 362.95 70996.74
Shree Cements 19,752.30 65034.83
ACC 2,131.20 38593.10
Dalmia Bharat 1,276.85 23615.95
J. K. Cement 2,129.05 15754.61
Ramco Cements 614.2 13830.19

377291.97

20th June

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 153887.54
Ambuja Cements 362.95 70937.17
Shree Cements 19,752.30 66453.35
ACC 2,131.20 38693.56
Dalmia Bharat 1,276.85 23452.94
J. K. Cement 2,129.05 15858.93
Ramco Cements 614.2 14111.38

383394.86

21st June

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 156469.70
Ambuja Cements 362.95 71324.37
Shree Cements 19,752.30 66905.98
ACC 2,131.20 39159.28
Dalmia Bharat 1,276.85 23557.86
J. K. Cement 2,129.05 15823.77
Ramco Cements 614.2 14209.44

387450.40

22nd June

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 156064.12
Ambuja Cements 362.95 71076.17
Shree Cements 19,752.30 66709.52
ACC 2,131.20 38723.61
Dalmia Bharat 1,276.85 23368.62
J. K. Cement 2,129.05 15807.16
Ramco Cements 614.2 14211.81

385961.00

23rd June

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 156120.41
Ambuja Cements 362.95 71284.66
Shree Cements 19,752.30 66948.19
ACC 2,131.20 39254.11
Dalmia Bharat 1,276.85 23460.43
J. K. Cement 2,129.05 15604.71
Ramco Cements 614.2 14326.41

386998.92

24th June

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 157894.29
Ambuja Cements 362.95 71622.22
Shree Cements 19,752.30 67728.62
ACC 2,131.20 39396.83
Dalmia Bharat 1,276.85 24281.11
J. K. Cement 2,129.05 15897.17
Ramco Cements 614.2 14455.19

391275.42

27th June

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 160492.33
Ambuja Cements 362.95 72495.90
Shree Cements 19,752.30 68979.54
ACC 2,131.20 39741.42
Dalmia Bharat 1,276.85 24397.28
J. K. Cement 2,129.05 16169.54
Ramco Cements 614.2 14796.63

397072.64
28th June

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 160890.69
Ambuja Cements 362.95 72754.04
Shree Cements 19,752.30 69392.66
ACC 2,131.20 39918.88
Dalmia Bharat 1,276.85 24418.82
J. K. Cement 2,129.05 16230.97
Ramco Cements 614.2 14837.98

398444.05

29th June

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 162341.26
Ambuja Cements 362.95 72595.19
Shree Cements 19,752.30 69948.85
ACC 2,131.20 40447.50
Dalmia Bharat 1,276.85 24151.82
J. K. Cement 2,129.05 16404.44
Ramco Cements 614.2 14872.24

400761.30

30th June
Company Name Last Price Market Cap
(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 161654.23
Ambuja Cements 362.95 72068.99
Shree Cements 19,752.30 68985.67
ACC 2,131.20 39855.97
Dalmia Bharat 1,276.85 24045.96
J. K. Cement 2,129.05 16290.08
Ramco Cements 614.2 15005.75

397906.65

1ST JULY

Company Name Last Price Market Cap


(Rs. cr) (Large Cap)
UltraTechCement 5,584.95 164302.78
Ambuja Cements 362.95 72982.39
Shree Cements 19,752.30 69324.83
ACC 2,131.20 40695.38
Dalmia Bharat 1,276.85 24861.01
J. K. Cement 2,129.05 16589.88
Ramco Cements 614.2 15279.85

404036.12
CEMENT INDUSTRY
% Closing Price as on % Change Net Change
Weightage 8th June (%)
40.36 5,531.85 -0.96% -0.02%
18.04 363.05 0.03% 0.00%
17.84 19,583.75 -0.86% -0.05%
10.02 2,135.05 0.18% 0.02%
5.99 1,270.20 -0.52% -0.09%
4.12 2,108.75 -0.96% -0.23%
3.63 612.2 -0.33% -0.09%

100.00

SENSEX:

NewWeightage Closing Price % Change

40.21 5481.8 -1.88% -0.05%


18.15 365.35 0.66% 0.04%
17.79 19198.45 -2.88% -0.16%
10.10 2138 0.32% 0.03%
5.99 1293.25 1.27% 0.21%
4.10 2132.75 0.17% 0.04%
3.64 616.85 0.43% 0.12%

SENSEX:

NewWeightage Closing Price % Change


40.16 5510.55 -1.35% -0.03%
18.30 365.1 0.59% 0.03%
17.48 19187.45 -2.94% -0.17%
10.12 2135.1 0.18% 0.02%
6.10 1288.7 0.92% 0.15%
4.19 2150.1 0.98% 0.23%
3.65 611.25 -0.48% -0.13%

100.00

SENSEX:

NewWeightage Closing Price % Change

39.70 5355.95 -4.28% -0.11%


18.51 363.1 0.04% 0.00%
17.70 19104.6 -3.39% -0.19%
10.23 2121.25 -0.47% -0.05%
6.06 1259.7 -1.36% -0.22%
4.17 2102.25 -1.27% -0.31%
3.62 596.9 -2.90% -0.80%

SENSEX:

NewWeightage Closing Price % Change

40.00 5426.4 -2.92% -0.07%


18.23 359.55 -0.95% -0.05%
17.70 19211.7 -2.81% -0.16%
10.13 2113.55 -0.84% -0.08%
6.16 1286.8 0.77% 0.13%
4.21 2134.8 0.27% 0.06%
3.57 592.5 -3.66% -1.02%

100.00

SENSEX:

NewWeightage Closing Price % Change

40.00 5454.15 -2.40% -0.06%


18.26 361.95 -0.28% -0.02%
17.71 19314.2 -2.27% -0.13%
10.13 2122.65 -0.40% -0.04%
6.10 1280.8 0.31% 0.05%
4.17 2121.65 -0.35% -0.08%
3.64 606.4 -1.29% -0.35%

SENSEX:

NewWeightage Closing Price % Change

39.84 5308.75 -5.20% -0.13%


18.55 359.3 -1.02% -0.05%
17.57 18730.1 -5.46% -0.31%
10.17 2082.55 -2.34% -0.23%
6.10 1253.2 -1.89% -0.31%
4.20 2089.1 -1.91% -0.46%
3.59 584.15 -5.14% -1.43%

SENSEX:
NewWeightage Closing Price % Change

39.62 5177.75 -7.86% -0.20%


18.82 357.55 -1.51% -0.08%
17.24 18024.8 -9.58% -0.56%
10.23 2055.15 -3.70% -0.36%
6.26 1260.4 -1.31% -0.21%
4.18 2038.95 -4.42% -1.06%
3.67 585.3 -4.94% -1.35%

SENSEX:

NewWeightage Closing Price % Change

40.79 5330.9 -4.77% -0.12%


18.80 357.25 -1.60% -0.08%
17.61 18417.95 -7.24% -0.41%
10.26 2060.5 -3.43% -0.33%
6.22 1251.7 -2.01% -0.32%
4.20 2052.45 -3.73% -0.89%
3.74 597.2 -2.85% -0.76%

SENSEX:

NewWeightage Closing Price % Change

41.47 5420.35 -3.04% -0.07%


18.90 359.2 -1.04% -0.06%
17.73 18543.4 -6.52% -0.37%
10.38 2085.3 -2.20% -0.21%
6.24 1257.3 -1.55% -0.25%
4.19 2047.9 -3.96% -0.94%
3.77 601.35 -2.14% -0.57%

SENSEX:

NewWeightage Closing Price % Change

41.36 5406.3 -3.30% -0.08%


18.84 357.95 -1.40% -0.07%
17.68 18488.95 -6.83% -0.39%
10.26 2062.1 -3.35% -0.33%
6.19 1247.2 -2.38% -0.38%
4.19 2045.75 -4.07% -0.97%
3.77 601.45 -2.12% -0.56%

SENSEX:

NewWeightage Closing Price % Change

41.38 5408.25 -3.27% -0.08%


18.89 359 -1.10% -0.06%
17.74 18555.1 -6.45% -0.36%
10.40 2090.35 -1.95% -0.19%
6.22 1252.1 -1.98% -0.32%
4.14 2019.55 -5.42% -1.31%
3.80 606.3 -1.30% -0.34%

SENSEX:

NewWeightage Closing Price % Change

41.85 5469.7 -2.11% -0.05%


18.98 360.7 -0.62% -0.03%
17.95 18771.4 -5.23% -0.29%
10.44 2097.95 -1.58% -0.15%
6.44 1295.9 1.47% 0.23%
4.21 2057.4 -3.48% -0.83%
3.83 611.75 -0.40% -0.10%

SENSEX:

NewWeightage Closing Price % Change

42.54 5559.7 -0.45% -0.01%


19.21 365.1 0.59% 0.03%
18.28 19118.1 -3.32% -0.18%
10.53 2116.3 -0.70% -0.07%
6.47 1302.1 1.94% 0.30%
4.29 2092.65 -1.74% -0.41%
3.92 626.2 1.92% 0.49%
SENSEX:

NewWeightage Closing Price % Change

42.64 5573.5 -0.21% 0.00%


19.28 366.4 0.94% 0.05%
18.39 19232.6 -2.70% -0.15%
10.58 2125.75 -0.26% -0.02%
6.47 1303.25 2.03% 0.31%
4.30 2100.6 -1.35% -0.31%
3.93 627.95 2.19% 0.56%

SENSEX:

NewWeightage Closing Price % Change

43.03 5623.75 0.69% 0.02%


19.24 365.6 0.72% 0.04%
18.54 19386.75 -1.89% -0.10%
10.72 2153.9 1.05% 0.10%
6.40 1289 0.94% 0.15%
4.35 2123.05 -0.28% -0.06%
3.94 629.4 2.41% 0.61%

SENSEX:
NewWeightage Closing Price % Change

42.85 5599.95 0.27% 0.01%


19.10 362.95 0.00% 0.00%
18.28 19119.8 -3.31% -0.18%
10.56 2122.4 -0.41% -0.04%
6.37 1283.35 0.51% 0.08%
4.32 2108.25 -0.99% -0.23%
3.98 635.05 3.28% 0.83%

SENSEX:

NewWeightage Closing Price % Change

43.55 5691.7 1.88% 0.04%


19.34 367.55 1.25% 0.06%
18.37 19213.8 -2.80% -0.15%
10.79 2167.1 1.66% 0.15%
6.59 1326.85 3.77% 0.57%
4.40 2147.05 0.84% 0.19%
4.05 646.65 5.02% 1.24%

SENSEX:
1000
Base-1000 No. of shares (in cr) New Market Cap NewWeightage
-0.2378 29 159688.38 40%
0.0153 199 72088.85 18%
-0.4824 4 70659.64 18%
0.1800 19 40093.52 10%
-0.8742 19 23799.57 6%
-2.3376 8 16293.95 4%
-0.8992 24 14465.82 4%

-4.6359 397089.72 100%

995.36

995.36 Company Name Market Cap


Base (Rs. cr) (Large Cap)
-0.4657 UltraTechCement 161,221.22
0.3602 Ambuja Cements 72,068.99
-1.6137 Shree Cements 71,267.78
0.3135 ACC 40,021.22
2.1060 Dalmia Bharat 23,924.17
0.4208 J. K. Cement 16,450.80
1.1738 Ramco Cements 14,513.08

2.2949

997.66

997.66
Base
-0.33540
0.32099
-1.68038
0.18003
1.50488
2.32872
-1.32044

0.9984

998.66

998.66
Base
-1.0755
0.0223
-1.9128
-0.4579
-2.2432
-3.0521
-7.9916

-16.7109

981.95

981.95
Base
-0.7173
-0.5094
-1.5612
-0.8092
1.2334
0.6280
-10.0605

-11.7963

970.15

970.15
Base
-0.5816
-0.1468
-1.2429
-0.3859
0.4907
-0.8124
-3.4277

-6.1065

964.04

964.04
Base
-1.2591
-0.5281
-2.9951
-2.2154
-2.9807
-4.3936
-13.8220

-28.1940

935.85
935.85
Base
-1.8578
-0.7511
-5.2034
-3.3856
-1.9514
-9.9036
-12.6059

-35.6588

900.19

900.19
Base
-1.0934
-0.7942
-3.8494
-3.1311
-3.0250
-8.3093
-7.1227

-27.3251

872.87

872.87
Base
-0.6853
-0.5168
-3.4405
-1.9847
-2.3305
-8.8421
-5.3099

-23.1097

849.76

849.76
Base
-0.7476
-0.6939
-3.6167
-3.0555
-3.5920
-9.0954
-5.2668

-26.0679

823.69

823.69
Base
-0.7389
-0.5450
-3.4029
-1.7578
-2.9750
-12.2684
-3.2113

-24.8993

798.79

798.79
Base
-0.4712
-0.3075
-2.7242
-1.4204
2.1377
-7.7350
-0.9783

-11.4989

787.29

787.29
Base
-0.0999
0.2868
-1.6980
-0.6255
2.8065
-3.7983
4.5729

1.4444
788.73

788.73
Base
-0.0451
0.4570
-1.3749
-0.2268
2.9291
-2.9463
5.2106

4.0036

792.74

792.74
Base
0.1501
0.3525
-0.9518
0.9200
1.3780
-0.6083
5.7336

6.9741

799.71
799.71
Base
0.0585
0.0000
-1.6932
-0.3673
0.7437
-2.1385
7.7255

4.3287

804.04

804.04
Base
0.4031
0.6055
-1.4275
1.4373
5.3520
1.7843
11.5960

19.7507

823.79
6/15/2022
PE RATIO

Company Name

UltraTechCement
Ambuja Cements
Shree Cements
ACC
Dalmia Bharat
J. K. Cement
Ramco Cements

SUM
AVERAGE

UNDERVALUED

Company Name

UltraTechCement
Dalmia Bharat
Ramco Cements

Undervalued Stocks
Company Name

UltraTechCement
Dalmia Bharat
Ramco Cements
SELECTED COMPANIES

Company Name

UltraTechCement
Dalmia Bharat
Shree Cements
J. K. Cement
Ramco Cements

Interpretation of Ratios

Company Name

UltraTechCement
Shree Cements
Dalmia Bharat
J. K. Cement
Ramco Cements

Company Name

UltraTechCement
Shree Cements
Dalmia Bharat
J. K. Cement
Ramco Cements

Company Name

J. K. Cement
Shree Cements
UltraTechCement
Dalmia Bharat
Ramco Cements

Company Name
Ramco Cements
Shree Cements
Dalmia Bharat
UltraTechCement
J. K. Cement

Company Name

Ramco Cements
Shree Cements
J. K. Cement
UltraTechCement
Dalmia Bharat

Company Name

UltraTechCement
Shree Cements
Dalmia Bharat
J. K. Cement
Ramco Cements

Company Name
UltraTechCement
Shree Cements
Dalmia Bharat
J. K. Cement
Ramco Cements

17TH JUNE
Company Name
RANKING
1 SHREE CEMENTS
2 J.K CEMENT
3 RAMCO CEMENT
4 ULTRATECH CEMENT
5 DALMIA BHARAT

18TH JUNE

Company Name

SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT
NAV =
NO. OF UNITS= 1 CRORE (FIXED)
NAV

20th JUNE
Company Name
SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT

21ST JUNE
Company Name
SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT

22ND JUNE
Company Name

SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT

23RD JUNE
Company Name

SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT

24TH JUNE
Company Name

SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT
27TH JUNE
Company Name

SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT

28TH JUNE
Company Name

SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT

29TH JUNE
Company Name
SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT

30TH JUNE
Company Name

SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT

1ST JULY

Company Name

SHREE CEMENTS
J.K CEMENT
RAMCO CEMENT
ULTRATECH CEMENT
DALMIA BHARAT
PE

21.8
28.67
29.72
23.48
21.01
24.31
15.17

164.16
23.4514285714286 INDUSTRY PE

OVERVALUED

PE Company Name

21.8 Ambuja Cements


21.01 Shree Cements
15.17 ACC
J. K. Cement

2021 2020
REVENUE NET PROFIT REVENUE
45459.97 5461.85 43080.95
10669 1214 9824
5,321.37 784.33 5,422.80
CTED COMPANIES Company Name

UltraTechCement
Dalmia Bharat
Ramco Cements

ACCEPTED

Ratios Reasons Ratios

Return on capital
employed is the
indicator of the
Return on Capital Employed operational Debt to Equity
efficiency of the
company. It
measures how
much investors
are earning on
the capital they
have invested in a
Company.
11.91 0.59
15.46 0.24
4.73 0.56
16.87 1.08
3.53 0.07

Ratios Reasons Ratios


has been
efficiently used or
not. It establishes
a relationship Interest Cover Ratio
Inventory Turnover Ratio between the cost
of goods sold
during a
particular period
10.28 3.62
7.18 7.64
10.81 1.84
8.83 3.66
3.07 8.04

Now sort the ratios based on Best to worst


Ratios Ranking
Return on Capital Employed
16.87 1
15.46 2
11.91 3
4.73 4
3.53 5

Ratios Debt to equity Ranking


0.07 1
0.24 2
0.56 3
0.59 4
1.08 5

Ratios
Interest Cover Ratio Ranking
8.04 1
7.64 2
3.66 3
3.62 4
1.84 5

CONSOLIDATED TABLE

RATIOS
Interest Cover Ratio ROCE Current Ratio
RANKING
4 3 5
2 2 1
5 4 4
3 1 2
1 5 3

TOTAL OF RANKS RANKING


LOW TO HIGH
18 4
11 1
19 5
12 2
15 3

ASSET ALLOCATION WITH AN AUM OF RUPEES 10 CRORES


PRICE NO. OF SHARES ASSET ALLOCATION
CURRENT SHARE PRICE
18231 1920 ₹ 35,000,000.00
2051.95 12184 ₹ 25,000,000.00
581.3 34406 ₹ 20,000,000.00
5215 2397 ₹ 12,500,000.00
1261.85 5944 ₹ 7,500,000.00
₹ 100,000,000.00

CLOSING SHARE PRICE


NO. OF SHARES ASSET ALLOCATION
20TH JUNE
18024.8 1920 ₹ 34,607,616.00
2038.95 12184 ₹ 24,842,566.80
585.3 34406 ₹ 20,137,831.80
5177.75 2397 ₹ 12,411,066.75
1260.4 5944 ₹ 7,491,817.60

AUM ₹ 99,490,898.95
AUM/NO. OF UNITS
10000000
9.95

CLOSING SHARE PRICE


NO. OF SHARES ASSET ALLOCATION
20TH JUNE
18417.95 1920 ₹ 35,362,464.00
2052.45 12184 ₹ 25,007,050.80
597.2 34406 ₹ 20,547,263.20
5330.9 2397 ₹ 12,778,167.30
1251.7 5944 ₹ 7,440,104.80
AUM ₹ 101,135,050.10

CLOSING SHARE PRICE


NO. OF SHARES ASSET ALLOCATION
21ST JUNE
18543.4 1920 ₹ 35,603,328.00
2047.9 12184 ₹ 24,951,613.60
601.35 34406 ₹ 20,690,048.10
5420.35 2397 ₹ 12,992,578.95
1257.3 5944 ₹ 7,473,391.20

AUM ₹ 101,710,959.85
PRICE NO. OF SHARES ASSET ALLOCATION
CLOSING SHARE PRICE
18488.95 1920 ₹ 35,498,784.00
2045.75 12184 ₹ 24,925,418.00
601.45 34406 ₹ 20,693,488.70
5406.3 2397 ₹ 12,958,901.10
1247.2 5944 ₹ 7,413,356.80

₹ 101,489,948.60

PRICE NO. OF SHARES ASSET ALLOCATION


CLOSING SHARE PRICE
18555.1 1920 ₹ 35,625,792.00
2019.55 12184 ₹ 24,606,197.20
606.3 34406 ₹ 20,860,357.80
5408.25 2397 ₹ 12,963,575.25
1252.1 5944 ₹ 7,442,482.40

₹ 101,498,404.65

PRICE NO. OF SHARES ASSET ALLOCATION


CLOSING SHARE PRICE

18771.4 1920 ₹ 36,041,088.00


2057.4 12184 ₹ 25,067,361.60
611.75 34406 ₹ 21,047,870.50
5469.7 2397 ₹ 13,110,870.90
1295.9 5944 ₹ 7,702,829.60
₹ 102,970,020.60

PRICE NO. OF SHARES ASSET ALLOCATION


CLOSING SHARE PRICE

19118.1 1920 ₹ 36,706,752.00


2092.65 12184 ₹ 25,496,847.60
626.2 34406 ₹ 21,545,037.20
5559.7 2397 ₹ 13,326,600.90
1302.1 5944 ₹ 7,739,682.40

₹ 104,814,920.10

PRICE NO. OF SHARES ASSET ALLOCATION


CLOSING SHARE PRICE

19232.6 1920 ₹ 36,926,592.00


2100.6 12184 ₹ 25,593,710.40
627.95 34406 ₹ 21,605,247.70
5573.5 2397 ₹ 13,359,679.50
1303.25 5944 ₹ 7,746,518.00

₹ 105,231,747.60

PRICE NO. OF SHARES ASSET ALLOCATION


CLOSING SHARE PRICE
19386.75 1920 ₹ 37,222,560.00
2123.05 12184 ₹ 25,867,241.20
629.4 34406 ₹ 21,655,136.40
5623.75 2397 ₹ 13,480,128.75
1289 5944 ₹ 7,661,816.00

₹ 105,886,882.35

PRICE NO. OF SHARES ASSET ALLOCATION


CLOSING SHARE PRICE

19119.8 1920 ₹ 36,710,016.00


2108.25 12184 ₹ 25,686,918.00
635.05 34406 ₹ 21,849,530.30
5599.95 2397 ₹ 13,423,080.15
1283.35 5944 ₹ 7,628,232.40

₹ 105,297,776.85

PRICE NO. OF SHARES ASSET ALLOCATION


CLOSING SHARE PRICE

19213.8 1920 ₹ 36,890,496.00


2147.05 12184 ₹ 26,159,657.20
646.65 34406 ₹ 22,248,639.90
5691.7 2397 ₹ 13,643,004.90
1326.85 5944 ₹ 7,886,796.40

₹ 106,828,594.40
UNDERVALUED OVERVALUED
UltraTechCement Ambuja Cements
Dalmia Bharat Shree Cements
Ramco Cements ACC
J. K. Cement

PEG
Status

2.73 Reject
0.77 Accept
2.44 Reject
0.6 Accept

2020
NET PROFIT REVENUE CHANGE PROFIT CHANGE
5750.88 INCREASED DECREASE
193 INCREASED INCREASED
605.07 DECREASE INCREASED
2021 2020
REVENUE NET PROFIT REVENUE
45459.97 5461.85 43080.95
10669 1214 9824
5,321.37 784.33 5,422.80

Reasons Ratios Reasons

This ratio measures


a company’s ability
Debt to Equity ratio is the to pay short-term
indicator of how much obligations due
leverage a company is Current Ratio within one year. It
using. Therefore it provides tells investors how
insights to an investor. a company can
maximize the
current assets on
its balance sheet to
satisfy its current
debt and other
payables.
1.17
1.97
1.26
1.63
1.49

Reasons
This ratio indicates how
well a firm can pay the
interest due on
outstanding debt so that
the investors get a clear
picture of when the
company will be debt free

Company Name Ratios Ranking


Current Ratio
Shree Cements 1.97 1
J. K. Cement 1.63 2
Ramco Cements 1.49 3
Dalmia Bharat 1.26 4
UltraTechCement 1.17 5

Company Name Ratios Ranking


Inventory Turnover Ratio
J. K. Cement 10.81 1
UltraTechCement 10.28 2
Dalmia Bharat 8.83 3
Shree Cements 7.18 4
Ramco Cements 3.07 5

DATED TABLE

RATIOS
D/E Ratio Inventory Turnover Ratio TOTAL
RANKING
4 2 18
2 4 11
3 3 19
5 1 12
1 5 15
COMPANY ASSET ALLOCATION
SHREE CEMENTS ₹ 35,000,000.00
J.K CEMENT ₹ 25,000,000.00
RAMCO CEMENT ₹ 20,000,000.00
ULTRATECH CEMENT ₹ 12,500,000.00
DALMIA BHARAT ₹ 7,500,000.00
TOTAL AUM ₹ 100,000,000.00

NAV INDEX
10 900.19
10.11 872.87
10.17 849.76
10.15 823.69 -0.64036947477442
10.15 798.79
10.30 787.29
10.48 788.73
10.52 792.74
10.59 799.71
10.53 804.04
10.68 823.79

NAV = AUM/NO. OF UNITS


NO. OF UNITS 10000000
NAV 10.11

NAV = AUM/NO. OF UNITS


NO. OF UNITS 10000000
NAV 10.17
NAV = AUM/NO. OF UNITS
NO. OF UNITS 10000000
NAV 10.15

NAV = AUM/NO. OF UNITS


NO. OF UNITS 10000000
NAV 10.15

NAV = AUM/NO. OF UNITS


NO. OF UNITS 10000000
NAV 10.30
NAV = AUM/NO. OF UNITS
NO. OF UNITS 10000000
NAV 10.48

NAV = AUM/NO. OF UNITS


NO. OF UNITS 10000000
NAV 10.52

NAV = AUM/NO. OF UNITS


NO. OF UNITS 10000000
NAV 10.59
NAV = AUM/NO. OF UNITS
NO. OF UNITS 10000000
NAV 10.53

NAV = AUM/NO. OF UNITS


NO. OF UNITS 10000000
NAV 10.68
ACCEPTED
GROWTH PICK

ACCEPTED
VALUE PICK
2020 Status
NET PROFIT
5750.88 Value Pick
193 Value Pick
605.07 Value Pick
DATE % CHANGE IN NAV % CHANGE IN INDEX
6/17/2022 - -
6/20/2022 1.14% -3.04%
6/21/2022 0.57% -2.65%
6/22/2022 -0.22% -3.07%
6/23/2022 0.01% -3.02%
6/24/2022 1.45% -1.44%
6/27/2022 1.79% 0.18%
6/28/2022 0.40% 0.51%
6/29/2022 0.62% 0.88%
6/30/2022 -0.56% 0.54%
7/1/2022 1.45% 2.46%

NAV vs INDEX
5.00%
2.46%
4.00%

3.00%
1.79%
2.00% 0.88%
1.45%
CHANGE IN %

1.14% 0.51%
1.00% 0.57% 0.18% 0.54%
1.45%
-0.22% 0.01% -1.44%
0.00% 0.40% 0.62%

-1.00% -0.56%

-2.00%
OF UNITS -3.04%
-3.00% -2.65%
-3.02%
-4.00% -3.07%
DATE

% CHANGE IN NAV - % CHANGE IN INDEX -

OF UNITS
O. OF UNITS

O. OF UNITS

O. OF UNITS
O. OF UNITS

O. OF UNITS

O. OF UNITS
O. OF UNITS

O. OF UNITS
26%
2.46%

0.88%
0.54%
1.45%
0.62%

-0.56%
PSU
CANARA BANK
NII 6944.98
NIM 2.12
CASA 32.72
NPA
Gross 8.42
Net 3.21
PROVISIONING COVER RATIO 83.26

PSU
BANK OF INDIA
NII 3435.9
NIM 1.96%
CASA 36.63%
NPA
Gross 13.77
Net 3.35
PROVISIONING COVER RATIO 86.17%
PRIVATE BANK
IDBI Bank
2389.07
4.52
51.77

PRIVATE BANK
IDFC FIRST BANK
1744
4.52
51.74

2.83
1.23
75%
BASE FOR INDEX= 1000
DATE INDEX % CHANGE IN INDEX
6/7/2022 1000 -
6/8/2022 995.36 -0.46%
6/9/2022 997.66 0.23%
6/10/2022 998.66 0.10%
6/13/2022 981.95 -1.67%
6/14/2022 970.15 -1.20%
6/15/2022 964.04 -0.63%
6/16/2022 935.85 -2.92%
6/17/2022 900.19 -3.81%
6/20/2022 872.87 -3.04%
6/21/2022 849.76 -2.65%
6/22/2022 823.69 -3.07%
6/23/2022 798.79 -3.02%
6/24/2022 787.29 -1.44%
6/27/2022 788.73 0.18%
6/28/2022 792.74 0.51%
6/29/2022 799.71 0.88%
6/30/2022 804.04 0.54%
7/1/2022 823.79 2.46%

Index Trend from 7th June to 1st Ju


3.00%

2.00%

1.00%
% Change

0.00%

-1.00%

-2.00%

-3.00%

-4.00%

-5.00%
rom 7th June to 1st July
Company ROCE D/E Ratio Current Ratio

Current
Total Liabilities /
Formula EBIT/Capital Employed Assets/Current
Shareholder's
Liabilities 
Equity
UltraTechCement 11.91 0.59 1.17
Shree Cements 15.46 0.24 1.97
Dalmia Bharat 4.73 0.56 1.26
J. K. Cement 16.87 1.08 1.63
Ramco Cements 3.53 0.07 1.49

RATIOS

Company Name ROCE D/E Ratio Current Ratio

UltraTechCement 3 4 5
Shree Cements 2 2 1
Dalmia Bharat 4 3 4
J. K. Cement 1 5 2
Ramco Cements 5 1 3
Company Name TOTAL OF RANKS RANKING
LOW TO HIGH
UltraTechCement 18 4
Shree Cements 11 1
Dalmia Bharat 19 5
J. K. Cement 12 2
Ramco Cements 15 3

CURRENT SHARE
RANKING COMPANY NAME NO. OF SHARES
PRICE
1 SHREE CEMENTS 18231 1920
2 J.K CEMENT 2051.95 12184
3 RAMCO CEMENT 581.3 34406
4 ULTRATECH CEMENT 5215 2397
5 DALMIA BHARAT 1261.85 5944

NAV
10.8 10.68
10.59
10.6 10.48
10.4 10.52 10.53
10.17 10.15
10.2 10.30
10 10.11 10.15
10
9.8

9.6
22 22 22 22 22 22 22 22 22 22 22 22 22 22 22
/ 20 / 20 / 20 / 20 / 20 / 20 / 20 / 20 / 20 / 20 / 20 / 20 / 20 / 20 / 20
17 18 19 20 21 22 23 24 25 26 27 28 29 30 7/
1
6/ 6/ 6/ 6/ 6/ 6/ 6/ 6/ 6/ 6/ 6/ 6/ 6/ 6/
Inventory Interest
Turnover Coverage
Ratio Ratio

COGS/ Average
Inventory EBIT / Interest
Expense
10.28 3.62
7.18 7.64
8.83 1.84
10.81 3.66
3.07 8.04

Inventory Interest
Turnover Coverage
Ratio Ratio TOTAL
2 4 18
4 2 11
3 5 19
1 3 12
5 1 15

4
1
5
2
3

ASSET ALLOCATION ALLOCATION


COMPANY NAME
ALLOCATION IN % IN %
35000000 35% SHREE CEMENTS 35%
25000000 25% J.K CEMENT 25%
20000000 20% RAMCO CEMENT 20%
12500000 12.5% ULTRATECH CEMENT 12.5%
7500000 7.5% DALMIA BHARAT 7.5%
100000000 100%

ALLOCATION OF FUNDS
8%
10.68
13%
35%

10.53
20%

25%

SHREE CEMENTS J.K CEMENT RAMCO CEMENT


ULTRATECH CEMENT DALMIA BHARAT

22 22
/ 20 / 20
0 1
/3 7/

You might also like