Scribd
Upload
29 views9 pages

SANTU

Uploaded by

sheetal

The documents provide calculations of Economic Value Added (EVA) and Market Value Added (MVA) for SBI and Union Bank of India for the years 2017-2019. For SBI, EVA was highest in 2018 at Rs. 63,110 crore and MVA was highest in 2017 at Rs. 1,155 crore. For Union Bank, EVA was highest in 2018 at Rs. 52,450 crore and MVA was highest in 2017 at Rs. 188 crore. A correlation analysis showed EVA and MVA were perfectly correlated for both banks.

Copyright:

© All Rights Reserved
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt

SANTU

Uploaded by

sheetal
29 views9 pages
The documents provide calculations of Economic Value Added (EVA) and Market Value Added (MVA) for SBI and Union Bank of India for the years 2017-2019. For SBI, EVA was highest in 2018 at Rs. 63,110 crore and MVA was highest in 2017 at Rs. 1,155 crore. For Union Bank, EVA was highest in 2018 at Rs. 52,450 crore and MVA was highest in 2017 at Rs. 188 crore. A correlation analysis showed EVA and MVA were perfectly correlated for both banks.

Original Description:

excel

Original Title

SANTU (1)

Copyright

© © All Rights Reserved

Available Formats

XLSX, PDF, TXT or read online from Scribd

Did you find this document useful?

Is this content inappropriate?

The documents provide calculations of Economic Value Added (EVA) and Market Value Added (MVA) for SBI and Union Bank of India for the years 2017-2019. For SBI, EVA was highest in 2018 at Rs. 63,110 crore and MVA was highest in 2017 at Rs. 1,155 crore. For Union Bank, EVA was highest in 2018 at Rs. 52,450 crore and MVA was highest in 2017 at Rs. 188 crore. A correlation analysis showed EVA and MVA were perfectly correlated for both banks.

Copyright:

© All Rights Reserved
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt
29 views9 pages

SANTU

Uploaded by

sheetal
The documents provide calculations of Economic Value Added (EVA) and Market Value Added (MVA) for SBI and Union Bank of India for the years 2017-2019. For SBI, EVA was highest in 2018 at Rs. 63,110 crore and MVA was highest in 2017 at Rs. 1,155 crore. For Union Bank, EVA was highest in 2018 at Rs. 52,450 crore and MVA was highest in 2017 at Rs. 188 crore. A correlation analysis showed EVA and MVA were perfectly correlated for both banks.

Copyright:

© All Rights Reserved
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt
You are on page 1/ 9

SBI

CALCULATIONS OF ECONOMIC VALUE ADDED


YEAR
PARTICULARS
2019

CAPITAL INVESTED 8,924,600,000.00


WACC (Weighted Avergae Cost of Capital) 23.04%
FINANCIAL CHARGES 2,056,227,840.00

(-) NOPAT 8,622,300,000.00

EVA 6,566,072,160.00

UNION BANK OF INDIA


CALCULATIONS OF ECONOMIC VALUE ADDED
YEAR
PARTICULARS
2019

CAPITAL INVESTED 267,316,483.00


WACC (Weighted Avergae Cost of Capital) 4.96%
FINANCIAL CHARGES 13,258,897.56

(-) NOPAT 29,474,500,000.00

EVA 29,461,241,102.44

SBI
YEAR EVA
2019 6566072160
2018 63110373460
2017 8235573000

UNION BANK
YEAR EVA
2019 29461241102.4432
2018 52449963300.198
2017 5523741753.941
I
NOMIC VALUE ADDED
YEAR
2018 2017

8,924,600,000.00 7,973,500,000.00
26.49% 28.20%
2,364,126,540.00 2,248,527,000.00

65,474,500,000.00 10,484,100,000.00

63,110,373,460.00 8,235,573,000.00

K OF INDIA
NOMIC VALUE ADDED
YEAR
2018 2017

252,518,083.00 240,936,670.00
9.40% 11.77%
23,736,699.80 28,358,246.06

52,473,700,000.00 5,552,100,000.00

52,449,963,300.20 5,523,741,753.94

MVA
1124211207
1095001122
1150576637

MVA
61016408
92857751
188567482.06
SBI
CALCULATIONS OF MARKET VALUE ADDED
YEAR
PARTICULARS
2019

TOTAL NO. OF SHARE O/S (CAPTAL INVESTED / SHARE PRICE) 27,824,162.12


(-) STOCK HELD IN TREASURY 1,311,507.66

TOTAL SHARES O/S 26,512,654.46

MARKET VALUATION (TOTAL SHARES * SHARE PRICE) 8,503,933,919.00


(+) RETAINED EARNINGS 1,124,211,207.00
SHARE HOLDERS EQUITY (CAPITAL INVESTED - COST IN TREASURY) 8,503,933,919.00

MARKET VALUE ADDED 1,124,211,207.00

UNION BANK OF INDIA


CALCULATIONS OF MARKET VALUE ADDED
YEAR
PARTICULARS
2019

TOTAL NO. OF SHARE O/S (CAPTAL INVESTED / SHARE PRICE) 2,796,197.52


(-) STOCK HELD IN TREASURY 385,514.31

TOTAL SHARES O/S 2,410,683.21

MARKET VALUATION (TOTAL SHARES * SHARE PRICE) 230,461,315.00


(+) RETAINED EARNINGS 61,016,408.00
SHARE HOLDERS EQUITY (CAPITAL INVESTED - COST IN TREASURY) 230,461,315.00

MARKET VALUE ADDED 61,016,408.00


ADDED
YEAR
2018 2017

35,712,685.07 27,176,209.95
1,632,859.52 1,564,890.98

34,079,825.55 25,611,318.97

8,516,548,405.00 7,514,360,987.00
1,095,001,122.00 1,150,576,637.00
8,516,548,405.00 7,514,360,987.00

1,095,001,122.00 1,150,576,637.00

ADDED
YEAR
2018 2017

2,686,362.59 1,545,456.51
396,149.21 2,686.25

2,290,213.37 1,542,770.26

215,280,057.00 240,517,884.06
92,857,751.00 147,107,674.00
215,280,057.00 199,058,076.00

92,857,751.00 188,567,482.06
SBI
Years EVA MVA
2017 8,235,573,000.00 1,150,576,637.00
2018 63,110,373,460.00 1,095,001,122.00
2019 6,566,072,160.00 1,124,211,207.00

Correlation of SBI
8235573000 1.15E+09
8235573000 1
1150576637 -1 1
Union Bank
Years EVA
2017 5,523,741,753.94
2018 52,449,963,300.20
2019 29,461,241,102.44

Correlation of Union Bank


5523741753.941
5.52E+09 1
1.89E+08 1
nion Bank
MVA
188,567,482.06
92,857,751.00
61,016,408.00

on of Union Bank
188567482.06

You might also like