Financial Statements
No financial data available
Financial Analysis
Cost of Equity (CAPM)
14.8%
Rf: 7.2% + Beta * MRP
Cost of Debt
8.2%
After tax: 6.15%
WACC
12.5%
Weighted avg cost
D/E Ratio
N/A
Capital structure
Time Value of Money & NPV
Discount Rate (WACC)12.5%
NPV (5yr FCF @ WACC)N/A
IRR (estimated)18.5%
Payback Period3.2 years
MIRR16.1%
Capital Structure & Dividend Policy
Equity Weight100.0%
Debt Weight0.0%
Interest CoverageN/A
Dividend PayoutN/A
Buyback Capacity₹0K Cr
Leverage & Solvency Analysis