Suzlon <-Yahoo finance-> Nifty500

Date BIL Returns Date Adj Close

11/1/2018 5.15 11/1/2018 9109.138672
12/1/2018 5.4 4.85% 104.9% 12/1/2018 9169.988281
1/1/2019 4.7 -12.96% 87.0% 1/1/2019 9003.837891
2/1/2019 5.75 22.34% 122.3% 2/1/2019 8955.938477
3/1/2019 6.15 6.96% 107.0% 3/1/2019 9663.6875
4/1/2019 6.85 11.38% 111.4% 4/1/2019 9664.287109
5/1/2019 5.45 -20.44% 79.6% 5/1/2019 9805.037109
6/1/2019 5.25 -3.67% 96.3% 6/1/2019 9657.9375
7/1/2019 4.2 -20.00% 80.0% 7/1/2019 9044.938477
8/1/2019 3.7 -11.90% 88.1% 8/1/2019 8977.538086
9/1/2019 2.25 -39.19% 60.8% 9/1/2019 9340.887695
10/1/2019 2.65 17.78% 117.8% 10/1/2019 9689.637695
11/1/2019 2.3 -13.21% 86.8% 11/1/2019 9813.637695
12/1/2019 1.85 -19.57% 80.4% 12/1/2019 9872.537109
1/1/2020 2.4 29.73% 129.7% 1/1/2020 9861.4375
2/1/2020 2.7 12.50% 112.5% 2/1/2020 9236.038086
3/1/2020 1.95 -27.78% 72.2% 3/1/2020 6996.740723
4/1/2020 2.6 33.33% 133.3% 4/1/2020 8012.88916
5/1/2020 2.8 7.69% 107.7% 5/1/2020 7822.389648
6/1/2020 5.05 80.36% 180.4% 6/1/2020 8474.789063
7/1/2020 4.3 -14.85% 85.1% 7/1/2020 9035.738281
8/1/2020 3.75 -12.79% 87.2% 8/1/2020 9372.037109
9/1/2020 2.9 -22.67% 77.3% 9/1/2020 9341.737305
10/1/2020 3.65 25.86% 125.9% 10/1/2020 9581.637695
11/1/2020 3.45 -5.48% 94.5% 11/1/2020 10719.03613
12/1/2020 6.4 85.51% 185.5% 12/1/2020 11518.28516
1/1/2021 6.3 -1.56% 98.4% 1/1/2021 11302.38574
2/1/2021 5.8 -7.94% 92.1% 2/1/2021 12181.38477
3/1/2021 5 -13.79% 86.2% 3/1/2021 12313.68359
4/1/2021 4.8 -4.00% 96.0% 4/1/2021 12364.33301
5/1/2021 5.7 18.75% 118.8% 5/1/2021 13226.33203
6/1/2021 8 40.35% 140.4% 6/1/2021 13473.53223
7/1/2021 6.3 -21.25% 78.8% 7/1/2021 13664.23242
8/1/2021 6.05 -3.97% 96.0% 8/1/2021 14555.88086
9/1/2021 6.45 6.61% 106.6% 9/1/2021 15052.63086
10/1/2021 6.75 4.65% 104.7% 10/1/2021 15086.88086
11/1/2021 6.85 1.48% 101.5% 11/1/2021 14648.33008
12/1/2021 10.2 48.91% 148.9% 12/1/2021 14996.18066
1/1/2022 11.95 17.16% 117.2% 1/1/2022 14921.43066
2/1/2022 9.4 -21.34% 78.7% 2/1/2022 14307.93164
3/1/2022 9.15 -2.66% 97.3% 3/1/2022 14894.48047
4/1/2022 10 9.29% 109.3% 4/1/2022 14783.33008
5/1/2022 8.55 -14.50% 85.5% 5/1/2022 14119.58106
6/1/2022 6.85 -19.88% 80.1% 6/1/2022 13387.53223
7/1/2022 6.6 -3.65% 96.4% 7/1/2022 14665.63086
8/1/2022 8.2 24.24% 124.2% 8/1/2022 15325.0293
 9/1/2022 7.988461 -2.58% 97.4% 9/1/2022 14829.33008
10/1/2022 7.95 -0.48% 99.5% 10/1/2022 15423.97949
11/1/2022 9.25 16.35% 116.4% 11/1/2022 15946.12988
12/1/2022 10.6 14.59% 114.6% 12/1/2022 15448.8291
1/1/2023 9.8 -7.55% 92.5% 1/1/2023 14935.48047
2/1/2023 8.2 -16.33% 83.7% 2/1/2023 14518.75
3/1/2023 7.9 -3.66% 96.3% 3/1/2023 14557.84961
4/1/2023 8.3 5.06% 105.1% 4/1/2023 15219.54981
5/1/2023 11.75 41.57% 141.6% 5/1/2023 15766.40039
6/1/2023 15.3 30.21% 130.2% 6/1/2023 16430
7/1/2023 18.950001 23.86% 123.9% 7/1/2023 17059
8/1/2023 24.549999 29.55% 129.6% 8/1/2023 16924.30078
9/1/2023 25.799999 5.09% 105.1% 9/1/2023 17292.59961
10/1/2023 30.6 18.60% 118.6% 10/1/2023 16801.09961
11/1/2023 40.599998 32.68% 132.7% 11/1/2023 17573.65039

Average Monthly returns 5.96%

Annualized monthly returns 71.53% Arithmetic
Annualized monthly returns 100.34% Geo

Monthly SD 24.03%
Annualized SD or Volatility 83.24%
 Screener
Returns Levered beta
1.64438549007096
0.67% 100.67% Market value of Equity
-1.81% 98.19% 54,251
-0.53% 99.47% Market value of Debt
7.90% 107.90% 146
0.01% 100.01% Ratio
1.46% 101.46% 0.00269119463235701
-1.50% 98.50%
-6.35% 93.65% Marginal tax rate
-0.75% 99.25% 27.50%
4.05% 104.05%
3.73% 103.73% Unleverd Beta 1-Tax rate
1.28% 101.28% 1.18897970450271 72.50%
0.60% 100.60%
-0.11% 99.89% Cash
-6.34% 93.66% 211
-24.25% 75.75% Firm Value
14.52% 114.52% 54,397
-2.38% 97.62% Cash/Firm Value
8.34% 108.34% 0.00387889037998419
6.62% 106.62% Pure Play beta
3.72% 103.72% 1.19360958524035
-0.32% 99.68%
2.57% 102.57% Is the product discreationary ?
11.87% 111.87% No
7.46% 107.46% Does the campany have high Financial leverage ?
-1.87% 98.13% No
7.78% 107.78% Does the company have high operational leverage ?
1.09% 101.09% Yes
0.41% 100.41% Market value/Book Value
6.97% 106.97% 15.8586095629217
1.87% 101.87% Market Value
1.42% 101.42% 54,062
6.53% 106.53% Book value
3.41% 103.41% 3409
0.23% 100.23% 10 year Governmet bond rate
-2.91% 97.09% 7.28%
2.37% 102.37% 5 year CDS
-0.50% 99.50% 1.38%
-4.11% 95.89% Risk free rate
4.10% 104.10% 5.90%
-0.75% 99.25% Rm
-4.49% 95.51% 16.16%
-5.18% 94.82% Cost of equity
9.55% 109.55% 22.77300224130340%
4.50% 104.50% Interest paying (TTM)
-3.23% 96.77% 278
4.01% 104.01% Total debt March 2023
3.39% 103.39% 1,938
-3.12% 96.88% Cost of debt Tax rate
-3.32% 96.68% 14.3446852425181 30% Before tax
-2.79% 97.21% 10.0412796697626 After tax
0.27% 100.27% Market cap
4.55% 104.55% 52,783
3.59% 103.59% total debt September 2023
4.21% 104.21% 146
3.83% 103.83% total Capital
-0.79% 99.21% 52,929
2.18% 102.18% Cost of Capital
-2.84% 97.16% 0.254799837609108
4.60% 104.60%

1.26%
15.07%
16.16%

5.48%
18.99%
 Suzlon Nifty 500
Date BIL Returns Date BIL
11/2/2020 2.95 11/2/2020 10033.48731
11/9/2020 3.6 0.220 122.03% 11/9/2020 10387.18652
11/16/2020 3.45 -0.042 95.83% 11/16/2020 10560.53613
11/23/2020 3.45 0.000 100.00% 11/23/2020 10719.03613
11/30/2020 3.5 0.014 101.45% 11/30/2020 10978.83496
12/7/2020 3.85 0.100 110.00% 12/7/2020 11171.38574
12/14/2020 4.8 0.247 124.68% 12/14/2020 11354.98535
12/21/2020 5.35 0.115 111.46% 12/21/2020 11325.23535
12/28/2020 6.7 0.252 125.23% 12/28/2020 11518.28516
1/4/2021 7.65 0.142 114.18% 1/4/2021 11925.58398
1/11/2021 6.65 -0.131 86.93% 1/11/2021 11931.18457
1/18/2021 6.35 -0.045 95.49% 1/18/2021 11854.48438
1/25/2021 6.3 -0.008 99.21% 1/25/2021 11302.38574
2/1/2021 6.55 0.040 103.97% 2/1/2021 12279.83398
2/8/2021 6.1 -0.069 93.13% 2/8/2021 12508.5332
2/15/2021 5.2 -0.148 85.25% 2/15/2021 12438.7832
2/22/2021 5.8 0.115 111.54% 2/22/2021 12181.38477
3/1/2021 5.55 -0.043 95.69% 3/1/2021 12538.9834
3/8/2021 5.55 0.000 100.00% 3/8/2021 12593.88379
3/15/2021 5.35 -0.036 96.40% 3/15/2021 12314.4834
3/22/2021 5.5 0.028 102.80% 3/22/2021 12148.88477
3/29/2021 5.1 -0.073 92.73% 3/29/2021 12478.9834
4/5/2021 5.1 0.000 100.00% 4/5/2021 12527.38379
4/12/2021 4.75 -0.069 93.14% 4/12/2021 12298.0332
4/19/2021 4.5 -0.053 94.74% 4/19/2021 12105.58398
4/26/2021 4.8 0.067 106.67% 4/26/2021 12364.33301
5/3/2021 5.1 0.062 106.25% 5/3/2021 12563.08301
5/10/2021 5.65 0.108 110.78% 5/10/2021 12472.13379
5/17/2021 5.45 -0.035 96.46% 5/17/2021 12917.83301
5/24/2021 5.7 0.046 104.59% 5/24/2021 13117.03223
5/31/2021 7.35 0.289 128.95% 5/31/2021 13393.88281
6/7/2021 7.1 -0.034 96.60% 6/7/2021 13563.83203
6/14/2021 7.5 0.056 105.63% 6/14/2021 13386.53223
6/21/2021 7.75 0.033 103.33% 6/21/2021 13539.38281
6/28/2021 8.8 0.135 113.55% 6/28/2021 13494.43262
7/5/2021 8.5 -0.034 96.59% 7/5/2021 13527.93262
7/12/2021 7.95 -0.065 93.53% 7/12/2021 13742.33203
7/19/2021 7.35 -0.075 92.45% 7/19/2021 13686.98242
7/26/2021 6.3 -0.143 85.71% 7/26/2021 13664.23242
8/2/2021 6.8 0.079 107.94% 8/2/2021 13954.63184
8/9/2021 6.5 -0.044 95.59% 8/9/2021 14065.28125
8/16/2021 5.8 -0.108 89.23% 8/16/2021 13943.93164
8/23/2021 6 0.034 103.45% 8/23/2021 14192.48145
8/30/2021 6.15 0.025 102.50% 8/30/2021 14759.28027
9/6/2021 6.25 0.016 101.63% 9/6/2021 14836.43066
9/13/2021 6.45 0.032 103.20% 9/13/2021 15027.23047
 9/20/2021 6.3 -0.023 97.67% 9/20/2021 15191.93066
9/27/2021 6.5 0.032 103.17% 9/27/2021 15013.93066
10/4/2021 7.3 0.123 112.31% 10/4/2021 15365.17969
10/11/2021 7.05 -0.034 96.58% 10/11/2021 15769.22949
10/18/2021 7.05 0.000 100.00% 10/18/2021 15399.67969
10/25/2021 6.75 -0.043 95.74% 10/25/2021 15086.88086
11/1/2021 7.1 0.052 105.19% 11/1/2021 15376.87988
11/8/2021 7.1 0.000 100.00% 11/8/2021 15578.97949
11/15/2021 6.9 -0.028 97.18% 11/15/2021 15302.5293
11/22/2021 6.85 -0.007 99.28% 11/22/2021 14707.18066
11/29/2021 7 0.022 102.19% 11/29/2021 14856.28027
12/6/2021 7.85 0.121 112.14% 12/6/2021 15154.98047
12/13/2021 6.8 -0.134 86.62% 12/13/2021 14673.13086
12/20/2021 8.1 0.191 119.12% 12/20/2021 14664.78027
12/27/2021 10.2 0.259 125.93% 12/27/2021 14996.18066
1/3/2022 10.65 0.044 104.41% 1/3/2022 15348.5293
1/10/2022 12.2 0.146 114.55% 1/10/2022 15730.37988
1/17/2022 11.65 -0.045 95.49% 1/17/2022 15180.78027
1/24/2022 11.4 -0.021 97.85% 1/24/2022 14723.23047
1/31/2022 11.6 0.018 101.75% 1/31/2022 15085.43066
2/7/2022 10.35 -0.108 89.22% 2/7/2022 14891.28027
2/14/2022 10.15 -0.019 98.07% 2/14/2022 14710.68066
2/21/2022 9 -0.113 88.67% 2/21/2022 14187.38184
2/28/2022 10.15 0.128 112.78% 2/28/2022 13893.13184
3/7/2022 9.95 -0.020 98.03% 3/7/2022 14237.13184
3/14/2022 9.75 -0.020 97.99% 3/14/2022 14721.68066
3/21/2022 9.35 -0.041 95.90% 3/21/2022 14651.68066
3/28/2022 9.45 0.011 101.07% 3/28/2022 15087.28027
4/4/2022 11.95 0.265 126.46% 4/4/2022 15342.37988
4/11/2022 11.2 -0.063 93.72% 4/11/2022 15138.53027
4/18/2022 11 -0.018 98.21% 4/18/2022 14894.83008
4/25/2022 10 -0.091 90.91% 4/25/2022 14783.33008
5/2/2022 9.75 -0.025 97.50% 5/2/2022 14145.73145
5/9/2022 8.8 -0.097 90.26% 5/9/2022 13471.48242
5/16/2022 9.15 0.040 103.98% 5/16/2022 13895.03125
5/23/2022 7.7 -0.158 84.15% 5/23/2022 13873.13184
5/30/2022 9.1 0.182 118.18% 5/30/2022 14077.88184
6/6/2022 8.6 -0.055 94.51% 6/6/2022 13781.73145
6/13/2022 7.7 -0.105 89.53% 6/13/2022 12994.7334
6/20/2022 7.2 -0.065 93.51% 6/20/2022 13322.48242
6/27/2022 6.75 -0.063 93.75% 6/27/2022 13394.43262
7/4/2022 6.65 -0.015 98.52% 7/4/2022 13828.23145
7/11/2022 6.35 -0.045 95.49% 7/11/2022 13790.18164
7/18/2022 6.65 0.047 104.72% 7/18/2022 14336.58106
7/25/2022 6.6 -0.008 99.25% 7/25/2022 14665.63086
8/1/2022 7.45 0.129 112.88% 8/1/2022 14900.38086
8/8/2022 7.55 0.013 101.34% 8/8/2022 15140.53027
8/15/2022 7.7 0.020 101.99% 8/15/2022 15236.63086
 8/22/2022 8.2 0.065 106.49% 8/22/2022 15147.53027
8/29/2022 8.8 0.073 107.32% 8/29/2022 15201.58008
9/5/2022 9.6 0.091 109.09% 9/5/2022 15467.37988
9/12/2022 9.05 -0.057 94.27% 9/12/2022 15243.93066
9/19/2022 9.1 0.006 100.55% 9/19/2022 15057.63086
9/26/2022 7.988461 -0.122 87.79% 9/26/2022 14829.33008
10/3/2022 7.65 -0.042 95.76% 10/3/2022 15036.68066
10/10/2022 6.7 -0.124 87.58% 10/10/2022 14815.08008
10/17/2022 8.65 0.291 129.10% 10/17/2022 15081.08008
10/24/2022 8.1 -0.064 93.64% 10/24/2022 15241.58008
10/31/2022 8.15 0.006 100.62% 10/31/2022 15530.8291
11/7/2022 8.2 0.006 100.61% 11/7/2022 15649.0791
11/14/2022 8.1 -0.012 98.78% 11/14/2022 15550.8291
11/21/2022 8.45 0.043 104.32% 11/21/2022 15727.22949
11/28/2022 9.45 0.118 111.83% 11/28/2022 15963.47949
12/5/2022 9.3 -0.016 98.41% 12/5/2022 15812.72949
12/12/2022 10.75 0.156 115.59% 12/12/2022 15636.3291
12/19/2022 9 -0.163 83.72% 12/19/2022 15045.98047
12/26/2022 10.6 0.178 117.78% 12/26/2022 15448.8291
1/2/2023 10.2 -0.038 96.23% 1/2/2023 15271.97949
1/9/2023 10.05 -0.015 98.53% 1/9/2023 15346.09961
1/16/2023 10 -0.005 99.50% 1/16/2023 15347.90039
1/23/2023 9.1 -0.090 91.00% 1/23/2023 14874.75
1/30/2023 9.05 -0.005 99.45% 1/30/2023 14962.34961
2/6/2023 9.15 0.011 101.10% 2/6/2023 15015.84961
2/13/2023 8.9 -0.027 97.27% 2/13/2023 15003.9502
2/20/2023 8.4 -0.056 94.38% 2/20/2023 14630.4502
2/27/2023 8.5 0.012 101.19% 2/27/2023 14774.75
3/6/2023 8.4 -0.012 98.82% 3/6/2023 14679.84961
3/13/2023 8 -0.048 95.24% 3/13/2023 14420.84961
3/20/2023 7.55 -0.056 94.38% 3/20/2023 14279
3/27/2023 7.9 0.046 104.64% 3/27/2023 14557.84961
4/3/2023 8.15 0.032 103.16% 4/3/2023 14759.2002
4/10/2023 8.05 -0.012 98.77% 4/10/2023 14954.25
4/17/2023 7.95 -0.012 98.76% 4/17/2023 14847.09961
4/24/2023 8.3 0.044 104.40% 4/24/2023 15219.54981
5/1/2023 8.65 0.042 104.22% 5/1/2023 15278.59961
5/8/2023 8.25 -0.046 95.38% 5/8/2023 15477.34961
5/15/2023 8.5 0.030 103.03% 5/15/2023 15407.54981
5/22/2023 10 0.176 117.65% 5/22/2023 15696.75
5/29/2023 11 0.100 110.00% 5/29/2023 15811.2002
6/5/2023 14 0.273 127.27% 6/5/2023 15877.40039
6/12/2023 14.75 0.054 105.36% 6/12/2023 16181.4502
6/19/2023 13.85 -0.061 93.90% 6/19/2023 16011.79981
6/26/2023 15.3 0.105 110.47% 6/26/2023 16430
7/3/2023 17.85 0.167 116.67% 7/3/2023 16564.90039
7/10/2023 17.700001 -0.008 99.16% 7/10/2023 16765.44922
7/17/2023 19.6 0.107 110.73% 7/17/2023 16904.30078
 7/24/2023 18.049999 -0.079 92.09% 7/24/2023 16948.34961
7/31/2023 18.4 0.019 101.94% 7/31/2023 16890.59961
8/7/2023 20.200001 0.098 109.78% 8/7/2023 16860.15039
8/14/2023 19.799999 -0.020 98.02% 8/14/2023 16757.69922
8/21/2023 22.4 0.131 113.13% 8/21/2023 16820.84961
8/28/2023 25 0.116 111.61% 8/28/2023 17074.55078
9/4/2023 24.049999 -0.038 96.20% 9/4/2023 17487.44922
9/11/2023 24.200001 0.006 100.62% 9/11/2023 17665.80078
9/18/2023 25.049999 0.035 103.51% 9/18/2023 17260.80078
9/25/2023 25.799999 0.030 102.99% 9/25/2023 17292.59961
10/2/2023 29.1 0.128 112.79% 10/2/2023 17293.59961
10/9/2023 26.799999 -0.079 92.10% 10/9/2023 17390.34961
10/16/2023 32.5 0.213 121.27% 10/16/2023 17208.75
10/23/2023 32.099998 -0.012 98.77% 10/23/2023 16765.44922
10/30/2023 31.299999 -0.025 97.51% 10/30/2023 16732.94922

Average weeklyreturns 1.95%

Annualized weeklyreturns 1.015061323
Annualized weeklyreturns 1.732675557

WeeklySD 0.095068503
Annualized SD or Volatility 0.685548725
Returns Levered Beta
1.736617824
0.035 103.525%
0.017 101.669%
0.015 101.501%
0.024 102.424%
0.018 101.754%
0.016 101.643%
-0.003 99.738%
0.017 101.705%
0.035 103.536%
0.000 100.047%
-0.006 99.357%
-0.047 95.343%
0.086 108.648%
0.019 101.862%
-0.006 99.442%
-0.021 97.931%
0.029 102.936%
0.004 100.438%
-0.022 97.781%
-0.013 98.655%
0.027 102.717%
0.004 100.388%
-0.018 98.169%
-0.016 98.435%
0.021 102.137%
0.016 101.607%
-0.007 99.276%
0.036 103.574%
0.015 101.542%
0.021 102.111%
0.013 101.269%
-0.013 98.693%
0.011 101.142%
-0.003 99.668%
0.002 100.248%
0.016 101.585%
-0.004 99.597%
-0.002 99.834%
0.021 102.125%
0.008 100.793%
-0.009 99.137%
0.018 101.782%
0.040 103.994%
0.005 100.523%
0.013 101.286%
 0.011 101.096%
-0.012 98.828%
0.023 102.339%
0.026 102.630%
-0.023 97.657%
-0.020 97.969%
0.019 101.922%
0.013 101.314%
-0.018 98.225%
-0.039 96.109%
0.010 101.014%
0.020 102.011%
-0.032 96.821%
-0.001 99.943%
0.023 102.260%
0.023 102.350%
0.025 102.488%
-0.035 96.506%
-0.030 96.986%
0.025 102.460%
-0.013 98.713%
-0.012 98.787%
-0.036 96.443%
-0.021 97.926%
0.025 102.476%
0.034 103.403%
-0.005 99.525%
0.030 102.973%
0.017 101.691%
-0.013 98.671%
-0.016 98.390%
-0.007 99.251%
-0.043 95.687%
-0.048 95.234%
0.031 103.144%
-0.002 99.842%
0.015 101.476%
-0.021 97.896%
-0.057 94.290%
0.025 102.522%
0.005 100.540%
0.032 103.239%
-0.003 99.725%
0.040 103.962%
0.023 102.295%
0.016 101.601%
0.016 101.612%
0.006 100.635%
-0.006 99.415%
0.004 100.357%
0.017 101.749%
-0.014 98.555%
-0.012 98.778%
-0.015 98.484%
0.014 101.398%
-0.015 98.526%
0.018 101.795%
0.011 101.064%
0.019 101.898%
0.008 100.761%
-0.006 99.372%
0.011 101.134%
0.015 101.502%
-0.009 99.056%
-0.011 98.884%
-0.038 96.225%
0.027 102.677%
-0.011 98.855%
0.005 100.485%
0.000 100.012%
-0.031 96.917%
0.006 100.589%
0.004 100.358%
-0.001 99.921%
-0.025 97.511%
0.010 100.986%
-0.006 99.358%
-0.018 98.236%
-0.010 99.016%
0.020 101.953%
0.014 101.383%
0.013 101.322%
-0.007 99.283%
0.025 102.509%
0.004 100.388%
0.013 101.301%
-0.005 99.549%
0.019 101.877%
0.007 100.729%
0.004 100.419%
0.019 101.915%
-0.010 98.952%
0.026 102.612%
0.008 100.821%
0.012 101.211%
0.008 100.828%
 0.003 100.261%
-0.003 99.659%
-0.002 99.820%
-0.006 99.392%
0.004 100.377%
0.015 101.508%
0.024 102.418%
0.010 101.020%
-0.023 97.707%
0.002 100.184%
0.000 100.006%
0.006 100.559%
-0.010 98.956%
-0.026 97.424%
-0.002 99.806%

0.003
0.181559029
0.198706197

0.020390008
0.14703444
 Suzlon Nifty 500
Date BIL Return Date BIL
11/1/2022 8.2 11/1/2022 15537.37988
11/2/2022 8 -0.0244 97.56% 11/2/2022 15497.5293
11/3/2022 8.05 0.0063 100.63% 11/3/2022 15484.67969
11/4/2022 8.15 0.0124 101.24% 11/4/2022 15530.8291
11/7/2022 8.15 0.0000 100.00% 11/7/2022 15615.12988
11/9/2022 8.25 0.0123 101.23% 11/9/2022 15567.22949
11/10/2022 8.3 0.0061 100.61% 11/10/2022 15439.97949
11/11/2022 8.2 -0.0120 98.80% 11/11/2022 15649.0791
11/14/2022 8.25 0.0061 100.61% 11/14/2022 15650.17969
11/15/2022 8.2 -0.0061 99.39% 11/15/2022 15693.87988
11/16/2022 8.1 -0.0122 98.78% 11/16/2022 15663.2793
11/17/2022 8 -0.0123 98.77% 11/17/2022 15597.22949
11/18/2022 8.1 0.0125 101.25% 11/18/2022 15550.8291
11/21/2022 8.05 -0.0062 99.38% 11/21/2022 15453.7793
11/22/2022 8 -0.0062 99.38% 11/22/2022 15509.17969
11/23/2022 7.9 -0.0125 98.75% 11/23/2022 15538.12988
11/24/2022 7.9 0.0000 100.00% 11/24/2022 15680.7793
11/25/2022 8.45 0.0696 106.96% 11/25/2022 15727.22949
11/28/2022 8.8 0.0414 104.14% 11/28/2022 15784.42969
11/29/2022 8.75 -0.0057 99.43% 11/29/2022 15812.42969
11/30/2022 9.25 0.0571 105.71% 11/30/2022 15946.12988
12/1/2022 9.05 -0.0216 97.84% 12/1/2022 16003.92969
12/2/2022 9.45 0.0442 104.42% 12/2/2022 15963.47949
12/5/2022 10 0.0582 105.82% 12/5/2022 15967.17969
12/6/2022 10.2 0.0200 102.00% 12/6/2022 15922.8291
12/7/2022 9.85 -0.0343 96.57% 12/7/2022 15861.97949
12/8/2022 9.8 -0.0051 99.49% 12/8/2022 15911.0791
12/9/2022 9.3 -0.0510 94.90% 12/9/2022 15812.72949
12/12/2022 10.25 0.1022 110.22% 12/12/2022 15827.97949
12/13/2022 10.1 -0.0146 98.54% 12/13/2022 15904.47949
12/14/2022 10.9 0.0792 107.92% 12/14/2022 15963.7793
12/15/2022 10.95 0.0046 100.46% 12/15/2022 15783.7793
12/16/2022 10.75 -0.0183 98.17% 12/16/2022 15636.3291
12/19/2022 11.65 0.0837 108.37% 12/19/2022 15755.17969
12/20/2022 11.5 -0.0129 98.71% 12/20/2022 15726.17969
12/21/2022 10.2 -0.1130 88.70% 12/21/2022 15527.5293
12/22/2022 9.95 -0.0245 97.55% 12/22/2022 15431.47949
12/23/2022 9 -0.0955 90.45% 12/23/2022 15045.98047
12/27/2022 10.2 0.1333 113.33% 12/27/2022 15418.3291
12/28/2022 10.05 -0.0147 98.53% 12/28/2022 15432.7793
12/29/2022 10.15 0.0100 101.00% 12/29/2022 15485.17969
12/30/2022 10.6 0.0443 104.43% 12/30/2022 15448.8291
1/2/2023 10.7 0.0094 100.94% 1/2/2023 15523.65039
1/3/2023 10.75 0.0047 100.47% 1/3/2023 15557.79981
1/4/2023 10.4 -0.0326 96.74% 1/4/2023 15393
1/5/2023 10.25 -0.0144 98.56% 1/5/2023 15386.2002
 1/6/2023 10.2 -0.0049 99.51% 1/6/2023 15272
1/9/2023 10.2 0.0000 100.00% 1/9/2023 15450.09961
1/10/2023 10.05 -0.0147 98.53% 1/10/2023 15325.25
1/11/2023 10.1 0.0050 100.50% 1/11/2023 15301.34961
1/12/2023 10 -0.0099 99.01% 1/12/2023 15279.59961
1/13/2023 10.05 0.0050 100.50% 1/13/2023 15346.09961
1/16/2023 10 -0.0050 99.50% 1/16/2023 15305.4502
1/17/2023 10 0.0000 100.00% 1/17/2023 15396.15039
1/18/2023 9.8 -0.0200 98.00% 1/18/2023 15466.34961
1/19/2023 9.65 -0.0153 98.47% 1/19/2023 15419.7002
1/20/2023 10 0.0363 103.63% 1/20/2023 15347.90039
1/23/2023 9.75 -0.0250 97.50% 1/23/2023 15403.2002
1/24/2023 9.65 -0.0103 98.97% 1/24/2023 15388.54981
1/25/2023 9.5 -0.0155 98.45% 1/25/2023 15171.9502
1/27/2023 9.1 -0.0421 95.79% 1/27/2023 14874.75
1/30/2023 8.95 -0.0165 98.35% 1/30/2023 14854.2002
1/31/2023 9.8 0.0950 109.50% 1/31/2023 14935.5
2/1/2023 9.2 -0.0612 93.88% 2/1/2023 14847.65039
2/2/2023 9.2 0.0000 100.00% 2/2/2023 14839.40039
2/3/2023 9.05 -0.0163 98.37% 2/3/2023 14962.34961
2/6/2023 9.05 0.0000 100.00% 2/6/2023 14934.15039
2/7/2023 8.95 -0.0110 98.90% 2/7/2023 14902.2002
2/8/2023 9 0.0056 100.56% 2/8/2023 15028.29981
2/9/2023 9.2 0.0222 102.22% 2/9/2023 15030.09961
2/10/2023 9.15 -0.0054 99.46% 2/10/2023 15015.84961
2/13/2023 9.05 -0.0109 98.91% 2/13/2023 14900.5
2/14/2023 8.8 -0.0276 97.24% 2/14/2023 14968.90039
2/15/2023 9 0.0227 102.27% 2/15/2023 15039.65039
2/16/2023 8.9 -0.0111 98.89% 2/16/2023 15083.75
2/17/2023 8.9 0.0000 100.00% 2/17/2023 15003.9502
2/20/2023 8.55 -0.0393 96.07% 2/20/2023 14938.65039
2/21/2023 8.4 -0.0175 98.25% 2/21/2023 14913.9502
2/22/2023 8.3 -0.0119 98.81% 2/22/2023 14701.90039
2/23/2023 8.15 -0.0181 98.19% 2/23/2023 14666.75
2/24/2023 8.4 0.0307 103.07% 2/24/2023 14630.4502
2/27/2023 8.1 -0.0357 96.43% 2/27/2023 14548.7002
2/28/2023 8.2 0.0123 101.23% 2/28/2023 14518.75
3/1/2023 8.4 0.0244 102.44% 3/1/2023 14664.84961
3/2/2023 8.25 -0.0179 98.21% 3/2/2023 14587.25
3/3/2023 8.5 0.0303 103.03% 3/3/2023 14774.75
3/6/2023 8.6 0.0118 101.18% 3/6/2023 14881
3/8/2023 8.6 0.0000 100.00% 3/8/2023 14921.9502
3/9/2023 8.7 0.0116 101.16% 3/9/2023 14803.9502
3/10/2023 8.4 -0.0345 96.55% 3/10/2023 14679.84961
3/13/2023 8.1 -0.0357 96.43% 3/13/2023 14454.4502
3/14/2023 7.95 -0.0185 98.15% 3/14/2023 14358.54981
3/15/2023 7.95 0.0000 100.00% 3/15/2023 14320.29981
3/16/2023 7.9 -0.0063 99.37% 3/16/2023 14330.34961
3/17/2023 8 0.0127 101.27% 3/17/2023 14420.84961
3/20/2023 7.75 -0.0313 96.88% 3/20/2023 14317.09961
3/21/2023 7.8 0.0065 100.65% 3/21/2023 14411.29981
3/22/2023 7.8 0.0000 100.00% 3/22/2023 14460
3/23/2023 7.75 -0.0064 99.36% 3/23/2023 14403.59961
3/24/2023 7.55 -0.0258 97.42% 3/24/2023 14279
3/27/2023 7.2 -0.0464 95.36% 3/27/2023 14262.7002
3/28/2023 7.05 -0.0208 97.92% 3/28/2023 14211.79981
3/29/2023 7.95 0.1277 112.77% 3/29/2023 14345.59961
3/31/2023 7.9 -0.0063 99.37% 3/31/2023 14557.84961
4/3/2023 8.1 0.0253 102.53% 4/3/2023 14601.9502
4/5/2023 8.1 0.0000 100.00% 4/5/2023 14709.40039
4/6/2023 8.15 0.0062 100.62% 4/6/2023 14759.2002
4/10/2023 8.05 -0.0123 98.77% 4/10/2023 14790.54981
4/11/2023 8.15 0.0124 101.24% 4/11/2023 14867.25
4/12/2023 8.1 -0.0061 99.39% 4/12/2023 14941.54981
4/13/2023 8.05 -0.0062 99.38% 4/13/2023 14954.25
4/17/2023 8.15 0.0124 101.24% 4/17/2023 14904.29981
4/18/2023 8.05 -0.0123 98.77% 4/18/2023 14897
4/19/2023 8 -0.0062 99.38% 4/19/2023 14856.90039
4/20/2023 7.95 -0.0062 99.38% 4/20/2023 14861.75
4/21/2023 7.95 0.0000 100.00% 4/21/2023 14847.09961
4/24/2023 7.95 0.0000 100.00% 4/24/2023 14930.15039
4/25/2023 8.15 0.0252 102.52% 4/25/2023 14955.7002
4/26/2023 8.2 0.0061 100.61% 4/26/2023 14994.40039
4/27/2023 8.2 0.0000 100.00% 4/27/2023 15075.04981
4/28/2023 8.3 0.0122 101.22% 4/28/2023 15219.54981
5/2/2023 8.1 -0.0241 97.59% 5/2/2023 15300.75
5/3/2023 8.1 0.0000 100.00% 5/3/2023 15276.40039
5/4/2023 8.6 0.0617 106.17% 5/4/2023 15405.5
5/5/2023 8.65 0.0058 100.58% 5/5/2023 15278.59961
5/8/2023 8.55 -0.0116 98.84% 5/8/2023 15427.09961
5/9/2023 8.4 -0.0175 98.25% 5/9/2023 15420.59961
5/10/2023 8.35 -0.0060 99.40% 5/10/2023 15466.04981
5/11/2023 8.35 0.0000 100.00% 5/11/2023 15484.04981
5/12/2023 8.25 -0.0120 98.80% 5/12/2023 15477.34961
5/15/2023 8.25 0.0000 100.00% 5/15/2023 15549.7002
5/16/2023 8.2 -0.0061 99.39% 5/16/2023 15492.40039
5/17/2023 8.65 0.0549 105.49% 5/17/2023 15426.34961
5/18/2023 8.5 -0.0173 98.27% 5/18/2023 15361.59961
5/19/2023 8.5 0.0000 100.00% 5/19/2023 15407.54981
5/22/2023 9.25 0.0882 108.82% 5/22/2023 15504
5/23/2023 9.45 0.0216 102.16% 5/23/2023 15544.75
5/24/2023 10.05 0.0635 106.35% 5/24/2023 15515.9502
5/25/2023 9.8 -0.0249 97.51% 5/25/2023 15555.25
5/26/2023 10 0.0204 102.04% 5/26/2023 15696.75
5/29/2023 10.35 0.0350 103.50% 5/29/2023 15772.34961
5/30/2023 10.65 0.0290 102.90% 5/30/2023 15799.4502
5/31/2023 11.75 0.1033 110.33% 5/31/2023 15766.40039
6/1/2023 11.15 -0.0511 94.89% 6/1/2023 15760.34961
6/2/2023 11 -0.0135 98.65% 6/2/2023 15811.2002
6/5/2023 11.4 0.0364 103.64% 6/5/2023 15859.5
6/6/2023 12.2 0.0702 107.02% 6/6/2023 15878.40039
6/7/2023 14.45 0.1844 118.44% 6/7/2023 16006.7002
6/8/2023 13.35 -0.0761 92.39% 6/8/2023 15921.04981
6/9/2023 14 0.0487 104.87% 6/9/2023 15877.40039
6/12/2023 15.3 0.0929 109.29% 6/12/2023 15929.09961
6/13/2023 15.1 -0.0131 98.69% 6/13/2023 16048.2002
6/14/2023 14.4 -0.0464 95.36% 6/14/2023 16084.04981
6/15/2023 14.45 0.0035 100.35% 6/15/2023 16058.25
6/16/2023 14.75 0.0208 102.08% 6/16/2023 16181.4502
6/19/2023 14.55 -0.0136 98.64% 6/19/2023 16142.15039
6/20/2023 14.25 -0.0206 97.94% 6/20/2023 16199.9502
6/21/2023 14 -0.0175 98.25% 6/21/2023 16240.9502
6/22/2023 13.6 -0.0286 97.14% 6/22/2023 16140.79981
6/23/2023 13.85 0.0184 101.84% 6/23/2023 16011.79981
6/26/2023 14 0.0108 101.08% 6/26/2023 16066.15039
6/27/2023 14.1 0.0071 100.71% 6/27/2023 16163.5
6/28/2023 14.1 0.0000 100.00% 6/28/2023 16277.2002
6/30/2023 15.3 0.0851 108.51% 6/30/2023 16430
7/3/2023 16.799999 0.0980 109.80% 7/3/2023 16527.94922
7/4/2023 18.299999 0.0893 108.93% 7/4/2023 16556.05078
7/5/2023 17.4 -0.0492 95.08% 7/5/2023 16597.19922
7/6/2023 17.65 0.0144 101.44% 7/6/2023 16695.05078
7/7/2023 17.85 0.0113 101.13% 7/7/2023 16564.90039
7/10/2023 17.35 -0.0280 97.20% 7/10/2023 16553.75
7/11/2023 17.950001 0.0346 103.46% 7/11/2023 16648
7/12/2023 18 0.0028 100.28% 7/12/2023 16641.05078
7/13/2023 17.549999 -0.0250 97.50% 7/13/2023 16623.90039
7/14/2023 17.700001 0.0085 100.85% 7/14/2023 16765.44922
7/17/2023 18.200001 0.0282 102.82% 7/17/2023 16872.05078
7/18/2023 17.9 -0.0165 98.35% 7/18/2023 16872
7/19/2023 17.85 -0.0028 99.72% 7/19/2023 16953.5
7/20/2023 18.700001 0.0476 104.76% 7/20/2023 17042.55078
7/21/2023 19.6 0.0481 104.81% 7/21/2023 16904.30078
7/24/2023 20 0.0204 102.04% 7/24/2023 16865.15039
7/25/2023 19 -0.0500 95.00% 7/25/2023 16896.90039
7/26/2023 18.049999 -0.0500 95.00% 7/26/2023 16975
7/27/2023 17.85 -0.0111 98.89% 7/27/2023 16919.19922
7/28/2023 18.049999 0.0112 101.12% 7/28/2023 16948.34961
7/31/2023 18.950001 0.0499 104.99% 7/31/2023 17059
8/1/2023 19.299999 0.0185 101.85% 8/1/2023 17051.15039
8/2/2023 18.5 -0.0415 95.85% 8/2/2023 16858.94922
8/3/2023 17.950001 -0.0297 97.03% 8/3/2023 16772.30078
8/4/2023 18.4 0.0251 102.51% 8/4/2023 16890.59961
8/7/2023 18.65 0.0136 101.36% 8/7/2023 16956.34961
 8/8/2023 18.6 -0.0027 99.73% 8/8/2023 16949.25
8/9/2023 19.5 0.0484 104.84% 8/9/2023 17003.84961
8/10/2023 20.450001 0.0487 104.87% 8/10/2023 16939.84961
8/11/2023 20.200001 -0.0122 98.78% 8/11/2023 16860.15039
8/14/2023 20.049999 -0.0074 99.26% 8/14/2023 16825.55078
8/16/2023 20.25 0.0100 101.00% 8/16/2023 16853.05078
8/17/2023 19.700001 -0.0272 97.28% 8/17/2023 16802.25
8/18/2023 19.799999 0.0051 100.51% 8/18/2023 16757.69922
8/21/2023 19.9 0.0051 100.51% 8/21/2023 16852.05078
8/22/2023 20.85 0.0477 104.77% 8/22/2023 16905.25
8/23/2023 21.85 0.0480 104.80% 8/23/2023 16950.25
8/24/2023 21.5 -0.0160 98.40% 8/24/2023 16930.15039
8/25/2023 22.4 0.0419 104.19% 8/25/2023 16820.84961
8/28/2023 23.5 0.0491 104.91% 8/28/2023 16875.30078
8/29/2023 24.65 0.0489 104.89% 8/29/2023 16927.30078
8/30/2023 25.85 0.0487 104.87% 8/30/2023 16968.94922
8/31/2023 24.549999 -0.0503 94.97% 8/31/2023 16924.30078
9/1/2023 25 0.0183 101.83% 9/1/2023 17074.55078
9/4/2023 24.1 -0.0360 96.40% 9/4/2023 17180.94922
9/5/2023 23.6 -0.0207 97.93% 9/5/2023 17252.09961
9/6/2023 23.799999 0.0085 100.85% 9/6/2023 17284.59961
9/7/2023 24.1 0.0126 101.26% 9/7/2023 17385.5
9/8/2023 24.049999 -0.0021 99.79% 9/8/2023 17487.44922
9/11/2023 24 -0.0021 99.79% 9/11/2023 17653.34961
9/12/2023 22.799999 -0.0500 95.00% 9/12/2023 17460.55078
9/13/2023 22.15 -0.0285 97.15% 9/13/2023 17526.75
9/14/2023 23.25 0.0497 104.97% 9/14/2023 17603.5
9/15/2023 24.200001 0.0409 104.09% 9/15/2023 17665.80078
9/18/2023 24.75 0.0227 102.27% 9/18/2023 17613.59961
9/20/2023 25.85 0.0444 104.44% 9/20/2023 17449.34961
9/21/2023 25.5 -0.0135 98.65% 9/21/2023 17303.5
9/22/2023 25.049999 -0.0176 98.24% 9/22/2023 17260.80078
9/25/2023 25.5 0.0180 101.80% 9/25/2023 17272.55078
9/26/2023 26 0.0196 101.96% 9/26/2023 17276.75
9/27/2023 25.65 -0.0135 98.65% 9/27/2023 17341.59961
9/28/2023 25.65 0.0000 100.00% 9/28/2023 17170.44922
9/29/2023 25.799999 0.0058 100.58% 9/29/2023 17292.59961
10/3/2023 26.950001 0.0446 104.46% 10/3/2023 17254.40039
10/4/2023 28.1 0.0427 104.27% 10/4/2023 17123.09961
10/5/2023 29.5 0.0498 104.98% 10/5/2023 17195.80078
10/6/2023 29.1 -0.0136 98.64% 10/6/2023 17293.59961
10/9/2023 27.65 -0.0498 95.02% 10/9/2023 17127.69922
10/10/2023 26.35 -0.0470 95.30% 10/10/2023 17303.34961
10/11/2023 27.65 0.0493 104.93% 10/11/2023 17407.34961
10/12/2023 27.15 -0.0181 98.19% 10/12/2023 17419.69922
10/13/2023 26.799999 -0.0129 98.71% 10/13/2023 17390.34961
10/16/2023 28.1 0.0485 104.85% 10/16/2023 17393
10/17/2023 29.5 0.0498 104.98% 10/17/2023 17467.69922
 10/18/2023 30.950001 0.0492 104.92% 10/18/2023 17344
10/19/2023 31.6 0.0210 102.10% 10/19/2023 17310.5
10/20/2023 32.5 0.0285 102.85% 10/20/2023 17208.75
10/23/2023 31.799999 -0.0215 97.85% 10/23/2023 16888.69922
10/25/2023 31.9 0.0031 100.31% 10/25/2023 16760.80078
10/26/2023 31.4 -0.0157 98.43% 10/26/2023 16555.44922
10/27/2023 32.099998 0.0223 102.23% 10/27/2023 16765.44922
10/30/2023 31.549999 -0.0171 98.29% 10/30/2023 16826.09961
10/31/2023 30.6 -0.0301 96.99% 10/31/2023 16801.09961

Average Daily returns 0.0060

Annualized Daily returns 1.493247828
Annualized Daily returns 3.43156234

Daily SD 0.037306692
Annualized SD or Volatility 0.586320695
Return
Levered Beta
-0.00256 99.74% 8.289393E-06
-0.00083 99.92%
0.00298 100.30%
0.00543 100.54%
-0.00307 99.69%
-0.00817 99.18%
0.01354 101.35%
0.00007 100.01%
0.00279 100.28%
-0.00195 99.81%
-0.00422 99.58%
-0.00297 99.70%
-0.00624 99.38%
0.00358 100.36%
0.00187 100.19%
0.00918 100.92%
0.00296 100.30%
0.00364 100.36%
0.00177 100.18%
0.00846 100.85%
0.00362 100.36%
-0.00253 99.75%
0.00023 100.02%
-0.00278 99.72%
-0.00382 99.62%
0.00310 100.31%
-0.00618 99.38%
0.00096 100.10%
0.00483 100.48%
0.00373 100.37%
-0.01128 98.87%
-0.00934 99.07%
0.00760 100.76%
-0.00184 99.82%
-0.01263 98.74%
-0.00619 99.38%
-0.02498 97.50%
15418.33000 1541933.00%
0.00094 100.09%
0.00340 100.34%
-0.00235 99.77%
0.00484 100.48%
0.00220 100.22%
-0.01059 98.94%
-0.00044 99.96%
-0.00742 99.26%
0.01166 101.17%
-0.00808 99.19%
-0.00156 99.84%
-0.00142 99.86%
0.00435 100.44%
-0.00265 99.74%
0.00593 100.59%
0.00456 100.46%
-0.00302 99.70%
-0.00466 99.53%
0.00360 100.36%
-0.00095 99.90%
-0.01408 98.59%
-0.01959 98.04%
-0.00138 99.86%
0.00547 100.55%
-0.00588 99.41%
-0.00056 99.94%
0.00829 100.83%
-0.00188 99.81%
-0.00214 99.79%
0.00846 100.85%
0.00012 100.01%
-0.00095 99.91%
-0.00768 99.23%
0.00459 100.46%
0.00473 100.47%
0.00293 100.29%
-0.00529 99.47%
-0.00435 99.56%
-0.00165 99.83%
-0.01422 98.58%
-0.00239 99.76%
-0.00247 99.75%
-0.00559 99.44%
-0.00206 99.79%
0.01006 101.01%
-0.00529 99.47%
0.01285 101.29%
0.00719 100.72%
0.00275 100.28%
-0.00791 99.21%
-0.00838 99.16%
-0.01535 98.46%
-0.00663 99.34%
-0.00266 99.73%
0.00070 100.07%
 0.00632 100.63%
-0.00719 99.28%
0.00658 100.66%
0.00338 100.34%
-0.00390 99.61%
-0.00865 99.13%
-0.00114 99.89%
-0.00357 99.64%
0.00941 100.94%
0.01480 101.48%
0.00303 100.30%
0.00736 100.74%
0.00339 100.34%
0.00212 100.21%
0.00519 100.52%
0.00500 100.50%
0.00085 100.08%
-0.00334 99.67%
-0.00049 99.95%
-0.00269 99.73%
0.00033 100.03%
-0.00099 99.90%
0.00559 100.56%
0.00171 100.17%
0.00259 100.26%
0.00538 100.54%
0.00959 100.96%
0.00534 100.53%
-0.00159 99.84%
0.00845 100.85%
-0.00824 99.18%
0.00972 100.97%
-0.00042 99.96%
0.00295 100.29%
0.00116 100.12%
-0.00043 99.96%
0.00467 100.47%
-0.00368 99.63%
-0.00426 99.57%
-0.00420 99.58%
0.00299 100.30%
0.00626 100.63%
0.00263 100.26%
-0.00185 99.81%
0.00253 100.25%
0.00910 100.91%
0.00482 100.48%
0.00172 100.17%
-0.00209 99.79%
-0.00038 99.96%
0.00323 100.32%
0.00305 100.31%
0.00119 100.12%
0.00808 100.81%
-0.00535 99.46%
-0.00274 99.73%
0.00326 100.33%
0.00748 100.75%
0.00223 100.22%
-0.00160 99.84%
0.00767 100.77%
-0.00243 99.76%
0.00358 100.36%
0.00253 100.25%
-0.00617 99.38%
-0.00799 99.20%
0.00339 100.34%
0.00606 100.61%
0.00703 100.70%
0.00939 100.94%
0.00596 100.60%
0.00170 100.17%
0.00249 100.25%
0.00590 100.59%
-0.00780 99.22%
-0.00067 99.93%
0.00569 100.57%
-0.00042 99.96%
-0.00103 99.90%
0.00851 100.85%
0.00636 100.64%
0.00000 100.00%
0.00483 100.48%
0.00525 100.53%
-0.00811 99.19%
-0.00232 99.77%
0.00188 100.19%
0.00462 100.46%
-0.00329 99.67%
0.00172 100.17%
0.00653 100.65%
-0.00046 99.95%
-0.01127 98.87%
-0.00514 99.49%
0.00705 100.71%
0.00389 100.39%
-0.00042 99.96%
0.00322 100.32%
-0.00376 99.62%
-0.00470 99.53%
-0.00205 99.79%
0.00163 100.16%
-0.00301 99.70%
-0.00265 99.73%
0.00563 100.56%
0.00316 100.32%
0.00266 100.27%
-0.00119 99.88%
-0.00646 99.35%
0.00324 100.32%
0.00308 100.31%
0.00246 100.25%
-0.00263 99.74%
0.00888 100.89%
0.00623 100.62%
0.00414 100.41%
0.00188 100.19%
0.00584 100.58%
0.00586 100.59%
0.00949 100.95%
-0.01092 98.91%
0.00379 100.38%
0.00438 100.44%
0.00354 100.35%
-0.00295 99.70%
-0.00933 99.07%
-0.00836 99.16%
-0.00247 99.75%
0.00068 100.07%
0.00024 100.02%
0.00375 100.38%
-0.00987 99.01%
0.00711 100.71%
-0.00221 99.78%
-0.00761 99.24%
0.00425 100.42%
0.00569 100.57%
-0.00959 99.04%
0.01026 101.03%
0.00601 100.60%
0.00071 100.07%
-0.00168 99.83%
0.00015 100.02%
0.00429 100.43%
 -0.00708 99.29%
-0.00193 99.81%
-0.00588 99.41%
-0.01860 98.14%
-0.00757 99.24%
-0.01225 98.77%
0.01268 101.27%
0.00362 100.36%
-0.00149 99.85%

62.676
15481.0647269
#NUM!

0.00565334869
0.08884934892
 Suzlon Nifty High beta 50
Date BIL Returns Date BIL Returns
11/1/2018 5.15 11/1/2018 1637.43
12/1/2018 5.4 4.85% 104.9% 12/1/2018 1716.37 0.0482096945 104.8%
1/1/2019 4.7 -12.96% 87.0% 1/1/2019 1556.73 -0.093010248 90.7%
2/1/2019 5.75 22.34% 122.3% 2/1/2019 1509.92 -0.03006944 97.0%
3/1/2019 6.15 6.96% 107.0% 3/1/2019 1754.66 0.1620880576 116.2%
4/1/2019 6.85 11.38% 111.4% 4/1/2019 1619.91 -0.076795505 92.3%
5/1/2019 5.45 -20.44% 79.6% 5/1/2019 1627.32 0.0045743282 100.5%
6/1/2019 5.25 -3.67% 96.3% 6/1/2019 1517.24 -0.067644962 93.2%
7/1/2019 4.2 -20.00% 80.0% 7/1/2019 1353.39 -0.107992144 89.2%
8/1/2019 3.7 -11.90% 88.1% 8/1/2019 1257.71 -0.070696547 92.9%
9/1/2019 2.25 -39.19% 60.8% 9/1/2019 1246.94 -0.008563182 99.1%
10/1/2019 2.65 17.78% 117.8% 10/1/2019 1319.77 0.0584069803 105.8%
11/1/2019 2.3 -13.21% 86.8% 11/1/2019 1414.77 0.0719822393 107.2%
12/1/2019 1.85 -19.57% 80.4% 12/1/2019 1398.56 -0.011457693 98.9%
1/1/2020 2.4 29.73% 129.7% 1/1/2020 1399.76 0.0008580254 100.1%
2/1/2020 2.7 12.50% 112.5% 2/1/2020 1187.25 -0.151818883 84.8%
3/1/2020 1.95 -27.78% 72.2% 3/1/2020 749.74 -0.368507054 63.1%
4/1/2020 2.6 33.33% 133.3% 4/1/2020 862.61 0.1505455224 115.1%
5/1/2020 2.8 7.69% 107.7% 5/1/2020 842.14 -0.023730307 97.6%
6/1/2020 5.05 80.36% 180.4% 6/1/2020 1025.06 0.2172085401 121.7%
7/1/2020 4.3 -14.85% 85.1% 7/1/2020 1081.94 0.0554894348 105.5%
8/1/2020 3.75 -12.79% 87.2% 8/1/2020 1175.81 0.0867608185 108.7%
9/1/2020 2.9 -22.67% 77.3% 9/1/2020 1103.76 -0.061276907 93.9%
10/1/2020 3.65 25.86% 125.9% 10/1/2020 1134.51 0.0278593172 102.8%
11/1/2020 3.45 -5.48% 94.5% 11/1/2020 1418.22 0.2500727186 125.0%
12/1/2020 6.4 85.51% 185.5% 12/1/2020 1525.93 0.0759473142 107.6%
1/1/2021 6.3 -1.56% 98.4% 1/1/2021 1518.12 -0.00511819 99.5%
2/1/2021 5.8 -7.94% 92.1% 2/1/2021 1793.12 0.1811451005 118.1%
3/1/2021 5 -13.79% 86.2% 3/1/2021 1763.13 -0.016725038 98.3%
4/1/2021 4.8 -4.00% 96.0% 4/1/2021 1798.91 0.0202934554 102.0%
5/1/2021 5.7 18.75% 118.8% 5/1/2021 1943.43 0.0803375377 108.0%
6/1/2021 8 40.35% 140.4% 6/1/2021 1972.5 0.0149580896 101.5%
7/1/2021 6.3 -21.25% 78.8% 7/1/2021 2006.66 0.0173181242 101.7%
8/1/2021 6.05 -3.97% 96.0% 8/1/2021 1970.49 -0.018024977 98.2%
9/1/2021 6.45 6.61% 106.6% 9/1/2021 2127.24 0.0795487417 108.0%
10/1/2021 6.75 4.65% 104.7% 10/1/2021 2199.92 0.0341663376 103.4%
11/1/2021 6.85 1.48% 101.5% 11/1/2021 2043.53 -0.071088949 92.9%
12/1/2021 10.2 48.91% 148.9% 12/1/2021 2067.57 0.0117639575 101.2%
1/1/2022 11.95 17.16% 117.2% 1/1/2022 2145.35 0.0376190407 103.8%
2/1/2022 9.4 -21.34% 78.7% 2/1/2022 2017.9 -0.059407556 94.1%
3/1/2022 9.15 -2.66% 97.3% 3/1/2022 2119.16 0.0501808811 105.0%
4/1/2022 10 9.29% 109.3% 4/1/2022 2100.03 -0.009027162 99.1%
5/1/2022 8.55 -14.50% 85.5% 5/1/2022 1910.26 -0.090365376 91.0%
6/1/2022 6.85 -19.88% 80.1% 6/1/2022 1701.84 -0.109105567 89.1%
7/1/2022 6.6 -3.65% 96.4% 7/1/2022 1975.25 0.1606555258 116.1%
8/1/2022 8.2 24.24% 124.2% 8/1/2022 2142.54 0.0846930768 108.5%
 9/1/2022 7.988461 -2.58% 97.4% 9/1/2022 2052.92 -0.041828857 95.8%
10/1/2022 7.95 -0.48% 99.5% 10/1/2022 2177.28 0.0605771292 106.1%
11/1/2022 9.25 16.35% 116.4% 11/1/2022 2283.77 0.0489096487 104.9%
12/1/2022 10.6 14.59% 114.6% 12/1/2022 2283.16 -0.000267102 100.0%
1/1/2023 9.8 -7.55% 92.5% 1/1/2023 2179.46 -0.045419506 95.5%
2/1/2023 8.2 -16.33% 83.7% 2/1/2023 2052.67 -0.058174961 94.2%
3/1/2023 7.9 -3.66% 96.3% 3/1/2023 2058.14 0.0026648219 100.3%
4/1/2023 8.3 5.06% 105.1% 4/1/2023 2250.22 0.0933269846 109.3%
5/1/2023 11.75 41.57% 141.6% 5/1/2023 2333.55 0.0370319347 103.7%
6/1/2023 15.3 30.21% 130.2% 6/1/2023 2488.06 0.0662124231 106.6%
7/1/2023 18.950001 23.86% 123.9% 7/1/2023 2706.58 0.087827464 108.8%
8/1/2023 24.549999 29.55% 129.6% 8/1/2023 2787.75 0.0299898765 103.0%
9/1/2023 25.799999 5.09% 105.1% 9/1/2023 2913.22 0.0450076226 104.5%
10/1/2023 30.6 18.60% 118.6% 10/1/2023 2796.45 -0.040082795 96.0%
11/1/2023 40.599998 32.68% 132.7% 11/1/2023 2,781.84 -0.005224481 99.5%
 Nifty Small cap 100
Levered beta Date BIL Returns Levered beta Date
0.995025853997582 11/1/2018 6216.2 1.21308977558336 11/1/2018
Market value of Equity 12/1/2018 6449.15 0.037474663 103.7% Market value of Equity 12/1/2018
54,251 1/1/2019 6132.95 -0.049029717 95.1% 54,251 1/1/2019
Market value of Debt 2/1/2019 5934.35 -0.032382459 96.8% Market value of Debt 2/1/2019
146 3/1/2019 6672.55 0.1243944156 112.4% 146 3/1/2019
Ratio 4/1/2019 6467.55 -0.030722887 96.9% Ratio 4/1/2019
0.00269119463235701 5/1/2019 6548.35 0.0124931388 101.2% 0.00269119463235701 5/1/2019
Marginal tax rate 6/1/2019 6200.15 -0.0531737 94.7% Marginal tax rate 6/1/2019
27.50% 7/1/2019 5521.55 -0.109448965 89.1% 27.50% 7/1/2019
1-Tax rate 8/1/2019 5445.95 -0.013691808 98.6% 1-Tax rate 8/1/2019
72.50% 9/1/2019 5593.75 0.0271394339 102.7% 72.50% 9/1/2019
Unleverd Beta 10/1/2019 5745.1 0.0270569832 102.7% Unleverd Beta 10/1/2019
1.18897970450271 11/1/2019 5814.85 0.0121407808 101.2% 1.18897970450271 11/1/2019
Cash 12/1/2019 5834.75 0.0034222723 100.3% Cash 12/1/2019
211 1/1/2020 6226.05 0.0670637131 106.7% 211 1/1/2020
Firm Value 2/1/2020 5675.05 -0.088499129 91.2% Firm Value 2/1/2020
54,397 3/1/2020 3594.7 -0.366578268 63.3% 54,397 3/1/2020
Cash/Firm Value 4/1/2020 4078 0.1344479372 113.4% Cash/Firm Value 4/1/2020
0.00387889037998419 5/1/2020 4002.8 -0.018440412 98.2% 0.00387889037998419 5/1/2020
Pure Play beta 6/1/2020 4614.95 0.1529304487 115.3% Pure Play beta 6/1/2020
1.19360958524035 7/1/2020 5010.6 0.0857322398 108.6% 1.19360958524035 7/1/2020
8/1/2020 5588.6 0.1153554465 111.5% 8/1/2020
9/1/2020 5822.95 0.0419335791 104.2% 9/1/2020
10/1/2020 5819.05 -0.000669764 99.9% 10/1/2020
11/1/2020 6573.3 0.1296173774 113.0% 11/1/2020
12/1/2020 7087.6 0.0782407619 107.8% 12/1/2020
1/1/2021 7176.85 0.0125924149 101.3% 1/1/2021
2/1/2021 8049.7 0.1216202094 112.2% 2/1/2021
3/1/2021 8113.15 0.0078822813 100.8% 3/1/2021
4/1/2021 8565.1 0.0557058602 105.6% 4/1/2021
5/1/2021 9267.2 0.0819721895 108.2% 5/1/2021
6/1/2021 9733.75 0.0503442248 105.0% 6/1/2021
7/1/2021 10522.1 0.0809913959 108.1% 7/1/2021
8/1/2021 10263 -0.024624362 97.5% 8/1/2021
9/1/2021 10890 0.0610932476 106.1% 9/1/2021
10/1/2021 10766.85 -0.01130854 98.9% 10/1/2021
11/1/2021 10660.9 -0.00984039 99.0% 11/1/2021
12/1/2021 11289 0.0589162266 105.9% 12/1/2021
1/1/2022 11116.45 -0.015284791 98.5% 1/1/2022
2/1/2022 9844.65 -0.114407027 88.6% 2/1/2022
3/1/2022 10436.25 0.0600935534 106.0% 3/1/2022
4/1/2022 10256.95 -0.017180501 98.3% 4/1/2022
5/1/2022 9208.5 -0.102218496 89.8% 5/1/2022
6/1/2022 8445.25 -0.082885378 91.7% 6/1/2022
7/1/2022 9171.2 0.0859595631 108.6% 7/1/2022
8/1/2022 9621.95 0.0491484211 104.9% 8/1/2022
 9/1/2022 9441.8 -0.018722816 98.1% 9/1/2022
10/1/2022 9686.1 0.0258743036 102.6% 10/1/2022
11/1/2022 9976.05 0.0299346486 103.0% 11/1/2022
12/1/2022 9731.3 -0.024533758 97.5% 12/1/2022
1/1/2023 9501.75 -0.023588832 97.6% 1/1/2023
2/1/2023 9155.6 -0.036430131 96.4% 2/1/2023
3/1/2023 8994.75 -0.017568483 98.2% 3/1/2023
4/1/2023 9672.55 0.0753550682 107.5% 4/1/2023
5/1/2023 10166.1 0.0510258412 105.1% 5/1/2023
6/1/2023 10837.1 0.0660036789 106.6% 6/1/2023
7/1/2023 11702.85 0.0798876083 108.0% 7/1/2023
8/1/2023 12243.65 0.0462109657 104.6% 8/1/2023
9/1/2023 12748.5 0.0412336191 104.1% 9/1/2023
10/1/2023 12649.9 -0.007734243 99.2% 10/1/2023
11/1/2023 12,640.75 -0.000723326 99.9% 11/1/2023
MSCI EM
BIL Returns Levered beta
915.2 0.493606424400682
952.78 0.0410620629 104.1% Market value of Equity
980.33 0.0289153845 102.9% 54,251
1,046.91 0.0679159059 106.8% Market value of Debt
989.48 -0.054856673 94.5% 146
958.53 -0.031279056 96.9% Ratio
977.05 0.0193212523 101.9% 0.00269119463235701
990.28 0.0135407605 101.4% Marginal tax rate
964.01 -0.026527851 97.3% 27.50%
1,031.50 0.0700096472 107.0% 1-Tax rate
956.38 -0.072825982 92.7% 72.50%
972.29 0.0166356469 101.7% Unleverd Beta
848.16 -0.127667671 87.2% 1.18897970450271
875.79 0.0325764007 103.3% Cash
994.11 0.1351008803 113.5% 211
993.78 -0.000331955 100.0% Firm Value
1,000.67 0.006933124 100.7% 54,397
1,077.67 0.0769484445 107.7% Cash/Firm Value
1,076.19 -0.001373333 99.9% 0.00387889037998419
1,141.79 0.0609557792 106.1% Pure Play beta
1,171.31 0.0258541413 102.6% 1.19360958524035
1,208.23 0.0315202636 103.2%
1,232.01 0.0196816831 102.0%
1,212.42 -0.015900845 98.4%
1,264.75 0.0431616107 104.3%
1,253.10 -0.009211307 99.1%
1,308.67 0.0443460219 104.4%
1,277.80 -0.023588834 97.6%
1,374.64 0.0757865081 107.6%
1,376.21 0.0011421172 100.1%
1,347.61 -0.020781712 97.9%
1,316.43 -0.023137258 97.7%
1,339.26 0.0173423577 101.7%
1,329.57 -0.007235339 99.3%
1,291.26 -0.028813827 97.1%
1,205.07 -0.066748757 93.3%
1,103.46 -0.084318753 91.6%
1,082.00 -0.019447918 98.1%
1,101.50 0.0180221811 101.8%
1,078.92 -0.020499319 98.0%
995.1 -0.0776888 92.2%
930.35 -0.065068837 93.5%
924.94 -0.005815016 99.4%
848.58 -0.082556706 91.7%
1,005.52 0.1849442598 118.5%
1,062.34 0.0565080754 105.7%
1,114.66 0.0492497694 104.9%
1,040.05 -0.066935209 93.3%
1,041.98 0.00185568 100.2%
1,001.00 -0.03932897 96.1%
984.33 -0.016653347 98.3%
1,037.01 0.053518637 105.4%
1,054.86 0.0172129488 101.7%
998 -0.053902888 94.6%
1,079.24 0.0814028056 108.1%
1,058.13 -0.019560061 98.0%
1,050.95 -0.006785556 99.3%
1,049.93 -0.00097055 99.9%
965.67 -0.080252969 92.0%
994.72 0.0300827405 103.0%
915.97 -0.079168007 92.1%
 Finance >>Balance Sheet IND (Standalone)>>Suzlon Energy Ltd(Curr. in )
Year 2023-03 2022-03 2021-03
ASSETS
Non-Current Assets:
Fixed Assets 501.46 662.49 825
Property, Plant and Equipment 425.07 466.78 461.7
Capital Work in Progress 0.87 7.63 96.34
Right-of-Use Assets 9.19 58.96 -
Intangible Assets 62.9 124.7 194.24
Intangible Assets under Development 3.43 4.42 3.52
Fixed Assets Held For Sale 0 0 0
Lease Adjustment 0 0 0
Biological Assets other than Bearer Plants 0 0 0
Non-current Investments
Investment Properties 29.21 30.86 32.64
Investments in Subsidiaries, Associates and
Joint venture 1,753.88 1,751.96 1,780.62
Financial Assets :
Investments of Life Insurance Business 0 0 0
Investments - Long-term 0.02 0.02 0.02
Loans - Long - Term 1,244.42 52.51 289.97
Others Financial Assets - Long-term 383.39 228.67 345.3
Non Current Tax Assets - Long - Term 0 0 0

Insurance Related Assets 0 0 0

Other Non-current Assets 71.31 69.29 65.22
Deferred Tax Assets (Net) 0 0 0
Total Reported Non-current Assets 3,983.69 2,795.80 3,338.77

Current Assets:

Inventories 760.42 1,167.47 861.93

Biological Assets other than Bearer Plants 0 0 0
Financial Assets :
Current Investments 0 0 0
Trade Receivables 546.32 667.63 379.3
Cash and Cash Equivalents 290.63 350.75 193.65
Bank Balances Other Than Cash and Cash
Equivalents 0 59.27 0
Loans - Short-term 0.61 52.35 21.28
Others Financial Assets - Short-term 75.5 76.36 83.88
Current Tax Assets - Short-term 0 0.06 4.48
Insurance Related Assets 0 0 0
Other Current Assets 363.01 410.03 436.72
Assets Classified as Held for Sale 0 0 42.03
Total Current Assets 2,036.49 2,783.92 2,023.27

Foreign Currency Monetary Item Translation

Difference Account 0 0 0

Regulatory Deferral Account - Debit Balance 0 0 0

Other Assets Excluding Non-Current and
Current Assets 27.81 95.54 0

Total Non-Current and Other Assets 4,011.50 2,891.34 3,338.77

Total Assets 6,047.99 5,675.26 5,362.04

EQUITY AND LIABILITIES

Share Capital 2,454.40 1,843.49 1,701.60

Number of Equity Shares - Bought Back during
the Current period 0 0 0
Number of Total Bonus Shares Issued upto
Current period 125.93 125.93 125.93
Number of Equity Shares - Paid Up 1,247.31 921.74 852.69
Paid Up Capital 2,454.40 1,843.49 1,705.39
Treasury Shares 0 0 0
Number of Bonus Shares Issued During the
Current Period. 0 0 0
Number of Shares Splitted During the Current
Period. 0 0 0

Other Equity -1,035.01 -5,981.35 -6,016.89

Money Received Against Share Warrants 0 231.84 231.84

Employee Stock Options / Others 0 13.93 91.63

Share Application Money Pending Allotment 0 0 12.99

Total Stockholders’ Equity 1,419.39 -3,892.09 -3,978.83

Total Equity 1,419.39 -3,892.09 -3,978.83

Non-Current Liabilities:
Long Term Borrowings 2,008.98 3,774.69 4,292.88
Lease Liabilities 4.99 43.14 -
Others Financial Liabilities - Long-term 3.39 2,351.73 2,067.02
Non Current Tax Liabilities - Long-term 0 0 0
Long-term Provisions 144.83 112.96 65.17
Deferred Tax Liabilities (Net) 0 0 0
Insurance Related Liabilities 0 0 0
Other Non-Current Liabilities 0.48 0.19 0.77
Total Reported Non-current Liabilities 2,162.67 6,282.71 6,478.85

Current Liabilities:

Short Term Borrowings 323.02 486.54 497.23

Lease Liabilities 4.99 43.14 -
Trade Payables 1,062.09 1,815.94 1,372.45
Others Financial Liabilities - Short-term 220.99 211.09 222.44
Current Tax Liabilities - Short-term 0 0 0
Provisions 451.2 395.26 439.13
Insurance Related Liabilities 0 0 0
Other Current Liabilities 403.42 365.94 322.24
Liabilities Directly Associated with Assets
Classified as Held for Sale 0 0 0
Total Current Liabilities 2,465.93 3,284.64 2,862.02

Foreign Currency Monetary Item Translation

Difference Account 0 0 0

Hybrid Perpetual Securities 0 0 0

Regulatory Deferral Account - Credit Balance 0 0 0

Other Liabilities Excluding Equity, Non-Current

and Current Liabilities 0 0 0

Total Equity and Liabilities 6,047.99 5,675.26 5,362.04

Contingent Liabilities and Commitments (to

the Extent Not Provided for) 191.97 180.43 225.95
Book Value (Unit Curr) 1.16 -4.49 -5.06
uzlon Energy Ltd(Curr. in )
2020-03 2019-03

974.78 1,507.07
507.84 736.91
104.6 129.74
- -
270.59 630.01
12.3 10.41
0 0
0 0
0 0

34.67 37.36

1,781.93 2,008.56

0 0
0.02 0.02
419.16 659.92
228.83 417.69
0 0

0 0
72.58 18.67
0 0
3,511.97 4,649.29

897.14 1,180.34
0 0

0 0
425.4 1,090.61
13.42 16.2

22.86 0
378.14 732.86
70.83 275.81
4.48 4.27
0 0
355.72 499.56
43.44 73.83
 2,211.43 3,873.48

0 0

0 0

0 0

3,511.97 4,649.29

5,723.40 8,522.77

1,063.95 1,063.95

0 0

125.93 125.93
531.98 531.98
1,063.95 1,063.95
0 0

0 0

0 0

-11,370.74 -8,086.93
0 0

28.5 0

0 0

-10,278.29 -7,022.98

-10,278.29 -7,022.98

653.66 1,842.53
- -
6.31 6.49
0 0
79.88 4,034.06
 0 0
0 0
0.89 11.7
802.28 5,894.78

8,260.69 3,257.98
- -
1,157.86 1,793.34
4,920.66 2,691.20
0 0
578.16 633.52
0 0
274.7 1,274.93

0 0
15,199.41 9,650.97

0 0

0 0

0 0

0 0

5,723.40 8,522.77

236.33 643.47
-19.37 -13.2
 Finance >>Profit & Loss IND (Standalone)>>Suzlon Energy Ltd(Curr. in )
Year 2023-03 2022-03 2021-03
Revenue From Operations 3,590.44 4,040.04 1,247.31
Less: Excise Duty 0 0 0
Revenue From Operations(Net) 3,590.44 4,040.04 1,247.31
Other Income 192.22 63.02 69.75
Total Revenue 3,782.66 4,103.06 1,317.06
EXPENSES:
Cost of Material Consumed 2,662.97 3,084.33 685.51
Internally Manufactured Intermediates or
Components Consumed 0 0 0
Purchases of Stock-in-Trade 0 0 0
Changes in Inventories of Finished Goods,
Work-in-Progress and Stock-in-Trade 77.53 9.67 63.01
Employee Benefits / Salaries & other Staff
Cost 252.51 225.62 182.97
Finance Cost 441.56 777.08 983.07
Depreciation and Amortization 190.04 185.13 186.5
Other Expenses 537.37 651.02 415.99
Total Expenses 4,161.98 4,932.85 2,517.05
Profit Before Exceptional Items and Tax -379.32 -829.79 -1,199.99
Exceptional Items Before Tax 2,542.08 -82.87 801.59
Profit Before Extraordinary Items and Tax 2,162.76 -912.66 -398.4
Prior Year Adjustments 0 0 0
Other Adjustments Before Tax 0 0 0
Extraordinary Items Before Tax 0 0 0
Profit Before Tax 2,162.76 -912.66 -398.4
Tax Expenses 0 0 0
Current Tax 0 0 0
Deferred Tax 0 0 0
Other Tax Adjustments 0 0 0

Current Tax - MAT / MAT Credit Entitlement 0 0 0

Fringe Benefits Tax 0 0 0
Provision for Wealth Tax 0 0 0
Adjust for Previous Year 0 0 0
Others 0 0 0
Profit After Tax 2,162.76 -912.66 -398.4
Pre-acquisition Profit 0 0 0
Profit After Pre-acquisition Profit 2,162.76 -912.66 -398.4
Extraordinary Items After Tax 0 0 0
Profit/(Loss) for the period from Continuing
Operations 2,162.76 -912.66 -398.4
Discontinued Operations 0 0 0

Profit / (Loss) from Discontinuing Operations 0 0 0

Tax Expense of Discontinuing Operations 0 0 0
Accounting Changes 0 0 0
Profit Attributable to Shareholders 2,162.76 -912.66 -398.4
Adjustments to Net Income 0 0 0
Interim Preference Dividend 0 0 0
Proposed / Final Preference Dividend 0 0 0
Prior Year Preference Dividend Paid 0 0 0
Preference Dividend 0 0 0
Preference Dividend Tax 0 0 0

Profit Attributable to Ordinary Shareholders 2,162.76 -912.66 -398.4

Others 0 0 0
Transfer from Reserves 0 0 0
Unappropriated Profits Brought Forward 0 0 0
Profits Available for Appropriation 2,162.76 -912.66 -398.4
Dividend 0 0 0
Transfer to Reserves 0 0 0
Dividend Tax 0 0 0
Capitalization for Bonus Issue 0 0 0
Unappropriated Profits Carried Forward 2,162.76 -912.66 -398.4
Other Comprehensive Income :
Other Comprehensive Income That Will Not
Be Reclassified to Profit Or Loss -5.71 1.67 -0.11
Other Comprehensive Income That Will Be
Reclassified to Profit Or Loss : 0 0 0
Other Comprehensive Income no Specification
: 0 0 0
Non-Controlling Interests 0 0 0
Total Comprehensive Income for the Year 2,157.05 -910.99 -398.51
Earning Per Share - Basic 2.01 -0.98 -0.53
Earning Per Share - Diluted 2.01 -0.98 -0.53
Dividend Per Share
Interim 1 0 0 0
Interim 2 0 0 0
Interim 3 0 0 0
Interim 4 0 0 0
Special 0 0 0
Final 0 0 0
Total Dividend Per Share 0 0 0
Dividend Percentage
Interim 1 0 0 0
Interim 2 0 0 0
Interim 3 0 0 0
Interim 4 0 0 0
Special 0 0 0
Final 0 0 0
Total Dividend Percentage 0 0 0
Total Dividend 0 0 0
Preference Dividend 0 0 0
Weighted Average Number of Shares in Issue -
Basic 1,077.53 929.16 758.17
Weighted Average Number of Shares in Issue -
Diluted 1,077.53 929.16 758.17
Interim Dividend Amount 0 0 0
Final Dividend Amount 0 0 0
Special Dividend Amount 0 0 0
Dividend Amount Calculated 0 0 0
Other Dividend Amount 0 0 0
on Energy Ltd(Curr. in )
2020-03 2019-03
375.95 2,543.50
0 0
375.95 2,543.50
236.18 435.98
612.13 2,979.48

273.06 1,517.92

0 0
0 5.81

108.31 196

271.48 326.54
1,140.57 943.65
682.15 438.91
620.49 681.25
3,096.06 4,110.08
-2,483.93 -1,130.60
-792.05 -6,281.38
-3,275.98 -7,411.98
0 0
0 0
0 0
-3,275.98 -7,411.98
0.65 1.35
0.65 1.35
0 0
0 0

0 0
0 0
0 0
0 0
0 0
-3,276.63 -7,413.33
0 0
-3,276.63 -7,413.33
0 0

-3,276.63 -7,413.33
0 0

0 0
 0 0
0 0
-3,276.63 -7,413.33
0 0
0 0
0 0
0 0
0 0
0 0

-3,276.63 -7,413.33
0 0
0 0
0 0
-3,276.63 -7,413.33
0 0
0 0
0 0
0 0
-3,276.63 -7,413.33

5.11 0.54

0 0

0 0
0 0
-3,271.52 -7,412.79
-6.16 -13.94
-6.16 -13.94

0 0
0 0
0 0
0 0
0 0
0 0
0 0

0 0
0 0
0 0
0 0
0 0
0 0
 0 0
0 0
0 0

531.98 531.98

531.98 531.98
0 0
0 0
0 0
0 0
0 0