Scribd Logo
Fazer o upload

Bem-vindo(a) ao Scribd!

  • Godrej

    Enviado por

    deepaksikri
    31 visualizações4 páginas
    The document provides financial details of a company from 2002-2003 to 2013-2014, including sales, profits, dividends, share prices, and growth rates. It also lists assumptions made about share issues and market returns. Calculations are shown for dividend yield, expected stock return, return on equity, and share price based on dividend growth rate and plow back ratio.

    Descrição original:

    Título original

    Godrej(1)

    Direitos autorais

    © Attribution Non-Commercial (BY-NC)

    Formatos disponíveis

    XLS, PDF, TXT ou leia online no Scribd

    Você considera este documento útil?

    Este conteúdo é inapropriado?

    Denunciar este documento
    The document provides financial details of a company from 2002-2003 to 2013-2014, including sales, profits, dividends, share prices, and growth rates. It also lists assumptions made about share issues and market returns. Calculations are shown for dividend yield, expected stock return, return on equity, and share price based on dividend growth rate and plow back ratio.

    Direitos autorais:

    Attribution Non-Commercial (BY-NC)
    Baixe no formato XLS, PDF, TXT ou leia online no Scribd
    Sinalizar o conteúdo como inadequado
    31 visualizações4 páginas

    Godrej

    Enviado por

    deepaksikri
    The document provides financial details of a company from 2002-2003 to 2013-2014, including sales, profits, dividends, share prices, and growth rates. It also lists assumptions made about share issues and market returns. Calculations are shown for dividend yield, expected stock return, return on equity, and share price based on dividend growth rate and plow back ratio.

    Direitos autorais:

    Attribution Non-Commercial (BY-NC)
    Baixe no formato XLS, PDF, TXT ou leia online no Scribd
    Sinalizar o conteúdo como inadequado
    de 4

    Particulars 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08

    Equity Share Capital


    [FV Re. 1 per share] 230.5 227.45 226.42 225.84 225.84 225.84
    Reserves and Surplus 313.4 284.55 325.24 583.78 883.21 1279.15
    Sales 4700.86 4895.75 5626.73 6573.19 7585.16 8875.6
    Total Income 4801.91 5016.54 5868.84 6784.3 7880.42 8962.9
    PAT 540.75 648.43 860.66 1207.02 1273.51 1481
    Dividend 463 513 679 790 847 927.57
    Dividend Per Share 2.01 2.26 3.00 3.50 3.75 4.11

    PAT Growth Rate 20% 33% 40% 6% 16%


    CAGR 22%

    Year 1 2 3 4 5 6
    Particulars 2008-09 2009-10 2010-11 2011-12 2012-13 2013--
    PAT Growth Rate 22% 22% 28% 34% 40% 4%
    Dividend Payout Ratio 60% 57% 54% 51% 48% 48%
    Equity Shares 258.10 258.10 258.10 258.10 258.10 258.10
    PAT 1811.62 2216.044 2836.537 3800.959 5321.343 5534.19699
    Dividend 1086.97 1263.15 1531.73 1938.49 2554.24 2656.41
    Dividend Per Share 4.21 4.89 5.93 7.51 9.90 10.29
    PV of Dividend 3.84 4.08 4.52 5.22 6.28 85.78
    Share Price 109.72

    Assumptions:
    1. No further share issues after the 2008-09 rights issue
    2. Market Return is taken to be the gain of the Mar '08 Sensex value over the
    Apr '07 value
    Month Godrej Share Price

    Mar '07 147.05


    Apr '07 139.9
    May '07 141.75
    Jun '07 140.95
    Jul '07 140.15
    Aug '07 134.65
    Sep '07 141.25
    Oct '07 123.2
    Nov '07 128.45
    Dec '07 137.95
    Jan '08 114.85
    Feb '08 134.85
    Mar '08 123.95
    Beta 0.32

    TreasuryBill
    Price 98.04
    3 months due 100
    Rate @ 3 months 0.02
    Risk Free Rate 0.08
    Market Return 0.13
    Expected Stock Return 10%

    NEW calculations for year-6


    Book Equity 258.10
    PAT 5534.197
    ROE 4%
    EPS 21.44
    Div Payout Ratio 48%
    Dividend div6 10.29208
    Plow Back ( 1- Div Payout) 52%
    g ( div growth = ROE* Plow back ratio) 2.0800%
    r 10%
    Price at end of year 5 (div6/r-g) 129.9505
    P5 at end of yr-0 80.68902
    Sensex Stock Return Market Return

    13072.1
    13872.37 -0.05 0.06 1.06
    14544.46 0.01 0.05 1.05
    14650.51 -0.01 0.01 1.01
    15550.99 -0.01 0.06 1.06
    15318.6 -0.04 -0.02 0.98
    17291.1 0.05 0.12 1.12
    19837.99 -0.14 0.14 1.14
    19363.19 0.04 -0.02 0.98
    20286.99 0.07 0.05 1.05
    17648.71 -0.18 -0.14 0.86
    17578.72 0.16 0.00 1.00
    15644.44 -0.08 -0.12 0.88
    Share Holders name No of shares held No of shares Allotted
    Alpa 352 50
    Ameena 280 40
    Renu 215 30
    Shilpi 60 8

    Rights ratio 7

    Você também pode gostar