TWM~ Thme vatue | a élthave dif feret value ata (hen o certain oney tnvested doday a be differeat perfods Affected by Purchasing power p Based on “Inflation — caicaaied Why WPL Se ual Pfce Index| A chassting prices: - g = Capited mags beforehand peosicg wesoUIces wile pol eel of aw pextfolor est | alottag sording Ar susth a cordange ten pttend t 4 —PRensfow Lee frown ~fnal] _— Dashboad— \nheratBre: & Predtettons using encelels Love =O — Machine’ beeing 4 Deep twining code exeout Datw L = Expor shoud be Pers than. sor — Preferable “gubrteaton 8 Ast 2005 OE Sudgetromes met ta da - 77 Fee based — — subseriplfon services Aurel based - one Mme pageant £4! epatumer ceelly ref Toanetal Syste 7 | : inane Paaod Efnancial a Feoaxeteal Financial Roo a) ci - | Anstttuctio, ‘Mawet Asset] lashu Sewtceg - = XN 7 Banka fray ~iean A Sapte fundboseg teil C-tom | Wee lensing , 1 J ae oe a RRB : BoE Debt Ug teal) } te Deounting —_Restwusboy ~ - Shaves [Debechwves| mF Facrorng t Unorganted= over dine-teade coun ber— grex market ~ Face to — afoce Sracafnad) my = under 28. arn crear public. by Bsui , Bace que \ete! ‘ens iy tad Tato serondany “market : — oO LPO “AnétfZal Public. Offering : rated ANZ - gs EX Quarttied Pe Higul © Retail fnaividual |tastthubional GUAers- tavetng Bille Micntatee - bo} ®Netwarh <9.00000 A Resewection -_-Nonfnsthetfonal 26. > 22000000 + 1000000 Sy.{ Cittleng arb scom —— PO details eas Sectygey pice bane ~ aah, to aaee ers hare. ; issued shoves —.109 cucto oe. — Applications — 500 3 rE fhe pie GCoappfeatfons fs lo price = rualtiplee UnderseubsePbed) See bed at 340 — cute Pf. p a. fe game. 3410 X33 = 14820 0 pt tg Total Tesue size = offered shares cs, a pe ei aye . iven Shares ven by Staleehobelen ons CeO Cree applted— tnnedtats omowet ts debited) af shave %s not corned) — Trrmecltate refund Y shave. Visteel on Ye 13th for a= value for share — 1271 u91 Bobet = soi 340) X38 = 1178 As soon os share § fs listed - ~book-pwf it to eam (ting gam . be enti g getty out, RHP Red- Henfng Prospectus i Lavitione companys no: oe | = conrpany ts: plann’ “a DRUe— coe 2HP— cnt Cd Ly ac SER then —_ betomes RHP.Keeb efor 2 to Sycours: — 1 PO Detail heck, Whawreet journey 4 __ Once tne shave i Abed) Anarene te elblip Ey entew ye market. \nwvestmenst ts 4 _ | basecl on Reseoreh * A Scienee- luturtfou __ te | 3q. 200 * pave In 25I4— S4erb le gett: ct with NAMO due. to fester A efferent polite welts, | ada : eee = ; Botany Stoche Sxoh. : ~ Sensex - “Oo National efoele. cee Ides 5 on NILE based on vol . TayMesa of “indlng = 4 Selectfou. of a Broker S262 rtgulatedd & cor Seer Hi on bantds Pack coadangh sen member o Pica ectaagh anthaif Rawestors 2)| Need +o open. a2 Deroak Account Dewatefaltced By Apél 2019 spat CHered choitel be doiuected| chy Dematt 2 Deposttories Qn Tndfa —— Nsor CDs etfonal Seer 5 Depository Url wit be lered as TPO __| Qo ° At 7 t DelLew Tod tra chalers bby 4 ‘ell on Tt2 dau _cthe same i at : vatngss Seas acoded Placing Executing —> Settlement order J order J . Cisettes a conboot note) | sl be wid oat Re Sg3) anpany wide TAs 0 f Ffnanefal asp : : i) Ankieapettrg, tn ansfal necelo- OF eyy Dave aed Deb— 4 x "haat + CroHal Budaert Bi nag 5 Leck “+ Return = Jlnvestuwerctt> ene caw be +ve mau differ frou4- or ve A Rise = 1 Rerun ome suppased| : : ARsk= ASD tn happen = sneered Pescentan.e. = Endtro Pice— Beagincing Pie + PPkelenol Retuwe 3 —Bepfictess Price : Beq. “Piece ae SN capa ug 3 Dirdew toate af Sh ave’) ye _ sf acots shone fe purchaseal for 60 and received Ws. 2. os ali, eluring thet cai, Affe one Uae stockprice fine do 64 Wheat is “fo tod Returns acheived) 2 PR = ef-BP +'D cated as ee BP => 61-50 4 2 50 5O = ++2 [60 = OuSxo00 = 18 ‘Le _éq 2004 = BP= 85 7 ‘never-a? Google fps pace. a fn oer a EP= 165 3 Ate S 165-95 = T+: ae rut Q tte Spo prite % 9.024 — ZEP = BP4 tal Pe fn 9420 = Ben 44) rm 7 + Q___ Bharect hecuy electriced Ltnited — RHEL Be fn 2020 = B30 BP Mm 2024 1-233 RE less than volume un. erperf _ | ~ Wigeer_percefived) | nek f oat ae uuepowe zhan: £: vate ©. { | basecl cu héstoile claba _ : _ 4 _—- —T Reet cade (Tells) “een! WU less pofet— aes wie vetumn -low Rsk. Rulte seetémr boucds — Grovt— lmporkite Bonds — Ocbentires Prva pecttve, of prob lors = loan to covporiter Futeredt Wsurunce —— Terry End owners less prewtum our fovesbmwrect - wot} le vowel! bal risk wiviwunr 5 ye on egy elfcle ‘nsuranee: Lik&irer- ei valuesseershmulAce 0% | anda . oa eq: OL to ~ Abprenium, —— _Medfdlafan — handed 201 i r Neutuve. fancle expt foun — Fnweskfng Sn eowreowe. elyeds “4 bs Press, Lfque| funds, : , ChSginest vite}. —_| Dertvatfre. mawet — eroftadeltty xuowf slob _ — lefty ete tho ahold oun,| Standarel Destesfoe =F + ks tebun eng tl ae the fe er a aka Wie fe Ho. +28 435 - - 40-20 10 Mem ce Efmy =h)* tts hones it Ts — Shaved. Te € — Share 2. Year 12 (ipm)® (73) €e (pa 1 (2 Ca-42)*=60- - 2 6 (6-42) = Dey “4 a 3 4 CAse) = 694 3 4 TE (ea) etsy 2 5b eee Augeh®2 = 428 fargo ee | Jee 2 ee 7 "= * | Rorfolfo_of Laverda wil olesses of — | 2 AE] Sh WE b Wines vo ratte | €ecTBst] share [our thatnnee tents Piste vie esi phenife Kise = Connick be conkietled| Cau e_eoubabe dl A@:cour ve diverted ~_cconoute socfold gfeal \ “paltifeal = shfkes paltPes change te congummere prePernoes = fefnenees | = Busfacar A fieasatal dae 1 — B>1 — vwolatily + werret 1 6 =0-6— pe k — volattithy< mater 4 / ol J caseof = Rese free -p Bein x Rieke ae aye a f= a ‘ . CARTAAL Sauestor “Pig : aNacal ASSET expects from ek 64 Investor CN - ew Geet eeewe eke CIvecsuy BRUs) Equity vetumn vaifes With dre wn \ { emu “f overall etek: CAPM HAv estiuncte cong shitks wequiree| vetum oe RFR .F, RP fe clebemirealfe —*8e’e, toh —@ 64 ae pousfelie te eae - te aad BB ox Uf helltog that shoei. _> Caleusete veg fred) rebum bun (ef > (Pea) < — 03 * (2h ~ 3-6 sat) RD = PRE OP | ms a5 th0 — i em = 12-68) 4] Be 35 +1: 08 (12-3-5) 3:5 + 1.08C 8-5) B54 4:13 t2-6P —woud reqifve cretum of 12.684 fr fnvesting Ta some Depo Capt Sir “A Metnda = | Tradéltonal - Decaurted| Nov-diteen seedhek | fa? ; anes ways 7 pee fox bask pertod {wines sega to pay feq—’ A=100000 [ages v5. -| A eng fy | a ke L ol “S &=100000 eres [ps lee — = midtfal gnvuestmentt — \ hq aihbion vues A wd oe —CRATH Cush-Pinw Ullal fweshueck — 500000 yean CEAT — Cumu, gen | ‘1 ts0000 {50000 2. \60000 330000 fs | 60000 [asoo00 B+ (s20000%us.0000 | 132000 | 612000 132000 6 {20000 432.000 = 3 \syre : G be fendaeet af soocee SRA prermatps SY Tpo0O _ 70000" : co 60000 130000 ~ 2 55000 [125000 S +{agnoco #185000 4 | 49090) 925000 4000 $ 30000 255000 = 3-315 & 25000 2€0000 _ sucnre Hoon Buys, Rojeck shod te rejected | Groep ARR ouitne trethads ute che value Cash Mow oPber Tae & before: Lepvesfacttow . ARR uses cash -fisvo ablerdan & after Lepvectactfou, fe pre Sr % Aue, : en aleve Depreciettn @ odo — (+) Depvecketfon Cae AR Depeche bef, Tx Cee Aepacitlons —florTex ~ Gtr Plate efits befim Depreciefons nfler Tax |PEL Pawestrnenct - Qs | new cowbrels cost 50,000 — 70 cushovt! a : Cash otpow — fe expectancy ~ Sy ears : _ No salvage valle, J Deprecfattoo = 4 _ Tox rile = 35 C06 cost_— Salvage [s shafqur lire method 5, Life of -Ass Vode (m= 50000 -0 =10,000 _ —egoov =v (Se) eset, & Near GODST CRADST CFADAT CreDAT _Cumu t 10.000. 9 0 10000 _1 0900 2 Were 642. 450 LONSO 2 04SO 3 127649 2-164 00 (1800. 32250 zx 13462 . 3462 '. 2950 -lo250 Janson] s 20385) tosss. 6750 e790 \ 6 1250 = = 2 Ags 2250 9% = A+ ( 50000 =2i69.0 ) 16750 = A+ 0-308 ‘ 4.998 yeans Henee, not ngeedl Srverhna_ = ww AD _andAT O- Age taflfal lav. = +2250 ¢igg By 50000 - _ a = Abs tad ieee Gurertonerct tstth 1.6 Rate of whtNo eY Fue— fv + +t 4 | eg St —~» 1000 x (1.05) =1050. Present valve =~ Meeneast divide Pye eM - 24. ay. > 2990. Eee aay [ Py k Clardye seu ews EAL aaiye fopeak pod — pat Sant bl conceal 4 “Sn_an Savestureuk slain value of ee cheoveases clurfig {naceurate: picture. tm feng thi's pesbec pected. J tein my proporal Nex Creseuck ee = To caleutate each of cash inflows PY _ __fuef each sehuer cosh, fies as enleutTeal sub accept protest if a Ahan © ‘eloper wales — aye Q- BL @ Sk pe —3yrs kv oP 21432606 79 ~L 4O po 39-0° 7 oe 2 tars 66 wet > 49 65 Go elanseteat fem d5= 37. =~ 160-24 (42.99 Tota i C) mitnw = 100 & 00 - New = Go-2t Neve toail wet preseuk yan Tt satin. $ ——$—_ A fie! que. | Preveut vals: debe. - = wt mag pene ela cash ints retin wn dtscounl’ ve Sha af both project ore qteing Neeptve values 2 weject beth | fied snolnd tavestelot rrp sods — Lbs ney 40,000 : | ” ita nveatnent 1060 Total Pur = 2244 4 8000 Ce (-Mritnw 40000 } 6-494 6363 6363 NPY 29a t4 O:826 6518S 121ug + Oris mesaoae Tune ee Ota oe ee O93 Kel eage Reed 2 5.655 2 _0°564 564 _ M346 96634 ee 4515 3tou4 ARQ. ~ 784 O'5'3 Mod 85156 | _ ONG E 3132 3 9899 a Coane Sole. H0280 PVE dwas fou peeteut calories Q titel tny = 300000 - - | — Uke of “Asset = LOyrs == Sabo Serp = 36000 _ Cuveeut fseet = 6 Apo ——— Wo deprectatfon At fe = 60000' — endif Late oo. Caper. Rrotudes Depreciattow, ~ a Dep = 300000 — 36000 =. 26400. _ : 10 . : an Add Dep = G0000-0 = (9000. — - . @ 307, Deg. crapat _CaoAT ceAT BP Cv 120000 26400 93600 6552p 4119 2 165693 129000 26400 93600 65520 AUT 2-H 637924 (2.0000 26400 43600 655290 ‘ 530216 120000 26400 43600 65520 NAB0S-4 120000 26400 + 10000 3600 58520 F492 38157:8 [20000 96400 ¢ 10000 93600 88520 “T4920 3G {20000 26400 F 10000 43600 53520 : 2682 [120000 26400 10000 93600 56520 226-36 {20000 26400 +10000 33600 $520 VBA OS 120000 26400 t10000 63600 ' $8520 1537104 | 3410231 T = Scrap yalue, — 36000 O62 5832 — Cune Asset ~— 64000 orle2 10368 Heese S6, Hoe ua Se Cokadd tHe pak Tru S81 rtf oye 6 S0O00-K! : 24400. j — (=) Total cos haut flor tnittal Iny . 300000 Cu Acset 64000 oe Aad tay 28A-O B4IDtLo0 aaa a Nev 1351556Q_| Inu oppovrsty — | eummmmbatPre, presextt vauenteble, = Pe ___| Tere se oct ; eet at atch Le [_ po ok sees LTR. + (iigher Pu = 0 Inv ) TR Lt = Hrikts \Wfoher ial wexte fetonr we menttout pet orton, Kt Pi Ce Ores oO — me— toy-% 6y. Cigher Py lower Pu ae UTR 4s Tower speed esl 9 1_| 700 O-409 __Neor| NOE pvEe@ioy. Py@iwy. PVE@IS. PUG Ist. 6363 O-840 6090 = 4 8s present value | 7 2 To00. 0-826 57182 0-186 522 3, _T000_0- 184 5251 __O'658 4606 a ooo 6838] Ostz 4004 eent eect) O-¢24 43H oat 34 6 | Bou0 0-564 sia ag ye on Soar] OOOO MEMO 5 | SUEEMES tS Om meter) 359 & | 18000 46H 005 gO 4908 4__| 10000 Ousy 4240 0: 284 2340 10 | 4000 0-386 guy oq a8 oe . 4846] "34400 | RR = lod [eset 896 | 48461 —34N00 qs / 19 4018692 ¥ x5) = 10 + N616 _ > MH.646 \=4o000 \s (isso) |NPv@ 10 In eneet, -pedafiead nev @ 14. ecacy. =0 NPV@ sy. = 34 Npu Creep range of ct utth Ness cil oth Nese Neve = Hoo A‘s "8t20 - _ _ Yeor} A AAFC IY APUCIY. AgUEeSIA AN@IOY. \_ | 490000 oO 4o\_ _A0\00 0813 3.1300 2{ 20000 9 -g\e Ye2no Orda SAMO 3 | 10000 o-131 asi0 pete’ geese 0 "| 10000 0654 _cs10 9 epee Paco - 120240 —————————— ‘eas 6 _eree 10 7. sevevy. BAvFemy, Bpyeuy. \ 10000 OVO’ AIO sO AOL OID 2 | \0000 9 826 926 O 0 BLD BLO 3 20000 0-187 (S140 0:73) \ue20 4 | \90000 0693 68300 0659 65400 ——] 06 project A — NW & = 0 @= RR as BEES WH), — payer @®— NI = 6 wher TRRE 10-7.| { sare re nat FF oa tang Bean ——— ard | _ te : a Ne WA, a fie dem f at jer San Debeeatune 1 Resewes oe a el ve e 7 {4 = At wall for Esty th E 6a - | EPS - Eanalng pet ve Nee equity shares { — _ Operating s-Eamog bef \udevest & Tax XAX rt a XXX rt = nee K r Earning, before Ta _ ().Tax xX t a Barnding Adfier- “Tax XX C) ReePevenve ditclemel xX i Amount avot lable -for- XXX [ equtly chareholdlers 7 rayne of equ ehave xx ———+ MuX EPS ~ Eavuk ey shave, “SF [pla shares x no-ofe chawes to accue/ e4 | 1600000 = \S5000 K 100 _ | wy —_&) 3) I Q_ | est Bo0000 800000 _800000 FP + i) tat NA 200000 NA _——T EBT 800000 90000 $50000 _—F ; iL) Taxes. 400000 () 300000 400000 __ : + EAT 400000 300000 ~~ 40000 pp NA _NA \s0000 Amt ES 490000. 390000 "280000) | €P8 = &p0000 =_4e0000 = _10/~ No-ef shave s 40000 oe - v gps => ox. _ prefous lay \Sk chares ; tavafeig per sho re. “newly tesued) 26k Chere _ ee _0-f OOF easla, . | : - - _ 2) tt, BY Debenturee of E108 cael, — 25000° shores | 30 8Y. on 25000%x100 — —_ evremally, 2. og 2500000 i.e. 200000 —_ — 7 ic ar €Ps = 300000 = 20/— —— \Sov0 : : 3) €e3 = 260000 = \e.64]— [ 16000 - : externally | when CY. preference share @ 100 F each, _ J wthh 15IC _ Ly »f 25000 X\00& shares. - ie 150000Ft - Cl lntoest ttiss0 Coons g 350t 8) oa _| “Term Lean @ 6:35 ——— es. hie t6lT vv (Se 7 Inievest ow captral net ow proft J ~ WO each 4900, 5 ¥. 6. debenture ae wo each 4190 2000, 8 Cacharel Ailend) (2e-100 oct —_ 41000, Squtty shaves» Rs. too 2erek. eeiT pl ‘tof capttal invested _omsiably ___ ae 10%. of 1100000 = 110000 I ~ eee Addfioac Snapeshwacsek wR alo _ produce: Loy. as 500000| ——— appoy ceged < — | ““[elal £637 = 1100000 + = = 1600000, _ CEpentng =f : Caloutating EPS —> : J i { es t debenture, 300000. ond vemateing By Pref. shaves en 500000 ald tone capttal, “wie000 [b) {5000 (x) fea + 1600000 (}——{s} (3 £8T 8650 ~ OTax @so1. 54395 Z — aoe 5325 7S — ; Sebi __szo0o (ast) | _____ Awe) available fon ene a s oe Egy ehares net +———-inof stares oo0g ta) EPS ~ Ach aci\ ee — 271325 ho ofchores :#4 HAL sayeth. shaves of A&- 100 each ave -to be Reoueel at f= { \__S00000/ too = 5000 egutty shares , £85 7 te00000 — WG) Loterest 26350 G) _ £srs = 36035 eee “b000 *c. 005 = 6f—. 1900000 @s- 10 — each AddtHoaa) Pry vepiteed —— 10,00, 000 | | | | = a ® | i tty I debentuve | ee 1 tel Ji 1090000 tneough Sseuero fity shares at pan | 1000000 /jpo = 16,000 ty shoves Cold bapftal) (a) — + , S65T __Bo0b00 ~O_Ant So | 267 500000 f=) Tax@50 250000 { £AT 260000 C) Prefoty Amtavil 250000 | Nove F chaves = 20900 (a) +Cb) EPs = Hm avot = 250000 = t2-5]— No-ofehaves 20000 2). s 000 opty = 5000 shaves (ec) 500000 deberrtuve —10'/- vox = 60000 : (2) _ HIT 500000 Oot 60000 eet 450000 ()Tax650). 225000 ENT 226000 oY Pee f div ene «fire anal 92500 2225000 = 15/—_ Norof: chawes 15000 (a)+Ce) 150002) | 00000 gquthy shaves — S000 add&ttonal shaves at 250000 — Greg gheres — Lo} Cy) = 20000 + - 250000 - Debertures — 101 (=) = 2500 - £657 500000 (-)_ mt 25000 | eps = 207500 : eT 415000 \5000 : () TaxG Soy. 281500 = 13-883 | EAT ori (S PrePdiv 30000 | Perot avail TSTeal Not shares 15000 (a) 4 Cd) d) 500000 — clebentures— in. — 50000 Snterest ) 250000 ~ fguity shave ave 2500 move te) __250000 ~ Pee f Tohaves — 19°. — 30000 i) | _é8iT 500000 tnt 50000 i) es = 198000 ; | £8T Z 450000 : 12500 _ (9 Mx@s0/, 225900 e 15:6. _ eat 225000 1) PP dev __30000.. 3) Aen avail 195000 4 - No-ef shares 12500 (a) + Ce) ae S» no matter we _produces or not fixed coed vecluses wth fnerrese $e production pew unttegct ‘d Variable cost Gnemeasce with Tnermase MK productfons Compantes preduce. move. fe empatt Lficeel costs, t Sales Eexedl ae O_ Get Vatable cost anne ie eee Z Saleg XxX _ ) Variale ov st xX - contfbutfon XXX (2 fixed cost lopemting) x x 2RzT Xxx (J nt Cron-vperating) xX | EBT xX tax xX }) Tax eat XxX O Pref olfuicl ent xX ——— Amt availa te XXX — _ eo ; | _ ae tea fess. ality ta use fore operating costs —4 inch to explath operatinh ead ct tal dove inh ent netopercting feed 90L=| pe ontabation mil see Leverage €6T i _ Botha before, non operating | after ne operehngMCR, SPO NPV IRR EPs | | | Content action for Heme vale of enon | | | Conceptual , vinor calulations fal teaming —— | | | Dashboard — based on Indexs. eq: Nite ty Bach student uktl take one company made ape P50 comparies —# fede — Market Susum ~ 23048.us day Cnext day) presentation a Tana ioeten eee a be pactpetead pune eee le close pole o. sterclay Teed! collet | Grange. Gui 7 ¥ Predicted value, : ti-27) — bigher the enmr — Lower the pice, a Cwor ‘fe — Credfeledl - Actual Actual 3 Sadex predictfon Coptfonal) k Wwe Chart — stattstfos of - vatfus, wetghted cen of 6 dvidtng comganfes _#| Heat map Live. charts (A Eps (Peratte | r°0 | aU end boxed on dafly data of ast 5 urs. date. sport” tl 26th