CFO C.E. FCF REV REV Growth PAT PAT Growth PT% EPS Sh.

Pr on 31Mar
2008 80.80 55.05 25.76 1512.41 32.31 1.14 44.65
2009 183.83 25.53 158.29 1646.70 8.88% 70.51 118.23% 4.28% 4.15 27.90
2010 188.08 36.90 151.18 2137.48 29.80% 145.01 105.66% 6.78% 10.03 160.70
2011 205.29 72.86 132.43 2611.92 22.20% 166.03 14.50% 6.36% 12.18 265.30
2012 216.99 118.36 98.63 2657.93 1.76% 123.73 -25.48% 4.66% 9.62 198.85
2013 143.97 84.06 59.91 2772.72 4.32% 127.74 3.24% 4.61% 10.07 220.25
2014 203.62 86.41 117.21 2834.64 2.23% 122.91 -3.78% 4.34% 9.69 231.10
2015 299.92 84.90 215.02 3293.78 16.20% 210.5 71.26% 6.39% 16.59 735.35
2016 343.77 79.21 264.56 3439.94 4.44% 240.02 14.02% 6.98% 18.92 702.20
2017 383.55 112.16 271.39 3940.77 14.56% 310.49 29.36% 7.88% 24.47 1223.90
2018 384.24 156.14 228.10 4831.91 22.61% 350.67 12.94% 7.26% 27.64 1513.55
2019 402.48 187.25 215.23 5397.65 11.71% 407.05 16.08% 7.54% 32.08 1522.00
2020 434.11 6.65% 34.22
2021 503.2813 15.93% 39.67
2022 575.6192 14.37% 45.37
2023 658.8079 14.45% 51.93
2024 754.4747 14.52% 59.47
2025 864.4917 14.58% 68.14
2026 991.0112 14.64% 78.11
2027 1136.509 14.68% 89.58
2028 1303.831 14.72% 102.77
2029 1496.251 14.76% 117.93
2030 1717.534 14.79% 135.38
2031 1960.946 14.17% 154.56
2032 1857.249 -5.29% 146.39
2033 2102.689 13.22% 165.73 Highest PE - 66
2034 2372.673 12.84% 187.01 Average PE -33
2035 2669.656 12.52% 210.42 Lowest PE -6
2036 2996.337 12.24% 236.17
2037 3355.685 11.99% 264.49
2038 3750.969 11.78% 295.65
2039 4185.781 11.59% 329.92
2040 4664.075 11.43% 367.62
2041 5190.197 11.28% 409.09
2042 5768.932 11.15% 454.71
 P/E Eq. Cap Res & Surplus NW RE DP RE% DP% REPS ROE
279.21 28.60 307.81 0 0
6.7228915663 279.21 25.69 304.91 70.51 0 100% 0% 2.53 23.02%
16.0219341974 279.21 87.49 366.71 59.69 85.32 41% 59% 2.14 43.18%
21.7816091954 180.72 241.65 422.38 56.06 109.97 34% 66% 3.10 42.08%
20.6704781705 126.87 363.32 490.19 68.21 55.52 55% 45% 5.38 27.12%
21.8718967229 126.87 490.67 617.54 127.74 0.00 100% 0% 10.07 23.06%
23.8493292054 126.87 613.18 740.05 122.91 0.00 100% 0% 9.69 18.11%
44.3248945148 126.87 788.90 915.77 175.72 0.00 83% 0% 13.85 25.43%
37.1141649049 126.87 1038.83 1165.702 236.91 0.00 99% 0% 18.67 23.06%
50.0163465468 126.87 1356.19 1483.062 308.08 0.00 99% 0% 24.28 23.44%
54.759406657 126.87 1669.47 1796.342 302.06 48.61 86% 14% 23.81 21.39%
47.4438902743 126.87 2015.80 2142.672 340.68 66.37 84% 16% 26.85 20.67%
0 126.87 2319.68 2446.549 303.877 70% 30.00%
0 126.87 2669.14 2796.007 349.4586 65% 69% 18.00%
0 126.87 3071.01 3197.885 401.8773 65% 70% 18.00%
0 126.87 3533.17 3660.044 462.1589 65% 70% 18.00%
0 126.87 4064.65 4191.526 531.4828 65% 70% 18.00%
0 126.87 4675.86 4802.732 611.2052 65% 71% 18.00%
0 126.87 5378.75 5505.618 702.886 65% 71% 18.00%
0 126.87 6187.06 6313.936 808.3189 65% 71% 18.00%
0 126.87 7116.63 7243.503 929.5667 65% 71% 18.00%
0 126.87 8185.63 8312.505 1069.002 65% 71% 18.00%
0 126.87 9414.98 9541.857 1229.352 65% 72% 18.00%
0 126.87 10767.27 10894.14 1352.287 65% 69% 18.00%
Share Price 126.87 12254.79 12381.66 1487.516 15.00%
30010.57 126.87 13891.06 14017.93 1636.267 15.00%
15005.29 126.87 15690.95 15817.82 1799.894 15.00%
3055.62 126.87 17670.83 17797.7 1979.884 15.00%
126.87 19848.71 19975.58 2177.872 15.00%
126.87 22244.36 22371.24 2395.659 15.00%
126.87 24879.59 25006.46 2635.225 15.00%
126.87 27778.34 27905.21 2898.748 15.00%
126.87 30966.96 31093.83 3188.622 15.00%
126.87 34474.44 34601.32 3507.485 15.00%
126.87 38332.68 38459.55 3858.233 15.00%
 BVPS P/B

10.92 2.55
13.13 12.24
23.37 11.35
38.64 5.15
48.67 4.52
58.33 3.96
72.18 10.19
91.88 7.64
116.89 10.47
141.59 10.69
168.88 9.01
192.84
220.38
252.06
288.48
330.37
378.55
433.95
497.66
570.93
655.19
752.09
858.67
975.92 Share Price
1104.89 Highest PB-12.70 38498.41
1246.76 Average PB -8.32 25221.01
1402.81 Lowest PB -2.55 7730.00
1574.47
1763.29
1971.00
2199.48
2450.81
2727.27
3031.37