Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected Beta | 0.89 - 1.12 | 1.00 |
| Cost Equity | 9.5% - 12.3% | 10.9% |
| Tax Rate | 27.0% - 27.0% | 27.0% |
| Cost Debt Aftax | 5.1% - 5.5% | 5.3% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.89 | 1.12 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 4.4% | 5.6% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.13% | 2.25% | Size & Country Default Risk | |||
| Cost of Equity | 9.50% | 12.25% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (INR in millions) | Mar-20 | Mar-21 | Mar-22 | Mar-23 | Mar-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 72 | 73 | 79 | 96 | 322 |
| Total Debt | total_debt | 682 | 802 | 875 | 2,973 | 3,721 |
| Effective Interest Rate | 9.9% | 9.4% | 5.0% | 9.6% | ||
| Average Effective Interest Rate | 8.0% | |||||