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 | 0.60 - 0.70 | 0.65 |
| Cost Equity | 7.8% - 9.5% | 8.6% |
| Tax Rate | 25.0% - 25.0% | 25.0% |
| Cost Debt Aftax | 4.1% - 4.5% | 4.3% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.60 | 0.70 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 3.0% | 3.5% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.75% | 1.50% | Size & Country Default Risk | |||
| Cost of Equity | 7.75% | 9.50% | ||||
| 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 | 35 | 43 | 65 | 77 | 92 |
| Total Debt | total_debt | 421 | 546 | 775 | 864 | 1,125 |
| Effective Interest Rate | 8.9% | 9.8% | 9.4% | 9.3% | ||
| Average Effective Interest Rate | 9.5% | |||||