Rebeey Sports
3
2007 2008 2009 2010 2011 Price at Beginning 7 7.61 8.51 9.51 EPS 0.23 0.81 1.1 1.3 1.52 Dividend 0 0.2 0.2 0.3 0.3 BVPS 7 7.61 8.51 9.51 10.73 ROE 3.00% 11.60% 14.50% 15.30% 16.00% Payout Ratio 0.247 0.182 0.231 0.197 Retained Earning 0.61 0.9 1 1.22 g 8.736% 11.864% 11.769% 12.842% r 11.59% 14.49% 15.29% 16.00% PV OF DIV (Start of 2014) Pv of BVPS (Start of 2014) For Period 2014-2019 $13.215 For Period 2014-2021 $13.362 Anirudha Jasu 414 Atul Pandey 426 Kartik N 436 Oliver Dennis 446
-
Upload
atul-pandey -
Category
Documents
-
view
3 -
download
0
description
Reebys sports
Transcript of Rebeey Sports
Solution200720082009201020112012201320142015201620172018201920202021Price at Beginning77.618.519.5110.7311.7713.1714.415.91217.5827619.428949821.46898952923.723233429525.3838597696EPS0.230.811.11.31.521.6422.032.162.3872.6372.9143.2202.3722.538Dividend00.20.20.30.30.60.60.80.6480.7160.7910.8740.9660.7120.762BVPS77.618.519.5110.7311.7713.1714.415.91217.58319.42921.46923.72325.38427.161ROE3.00%11.60%14.50%15.30%16.00%15.30%17.00%15.40%15%15%15%15%15%10%10%Payout Ratio0.2470.1820.2310.1970.3660.3000.3940.3000.3000.3000.3000.3000.3000.300Retained Earning0.610.911.221.041.41.231.5121.6711.8462.0402.2541.6611.777g8.736%11.864%11.769%12.842%9.702%11.900%9.331%10.500%10.500%10.500%10.500%10.500%7.000%7.000%r11.59%14.49%15.29%16.00%15.29%17.00%15.41%15.00%15.00%15.00%15.00%15.00%10.00%10.00%PV OF DIV (Start of 2014)0.6930.4900.4710.4520.4350.4180.2800.419Pv of BVPS (Start of 2014)$10.256$9.70For Period 2014-2019$13.215For Period 2014-2021$13.362
Anirudha Jasu414Atul Pandey426Kartik N436Oliver Dennis446
