Date Close Adj Close CLOSE ADJ CLOSE

4/1/2012 417.60001 342.83792 CLOSE

5/1/2012 428 351.37598 2.49042 2.490406
6/1/2012 454.5 373.13178 6.191589 6.191601 Monthly
7/1/2012 467.35001 383.68127 2.827284 2.827285 Expected Return 1.525966
8/1/2012 515.09998 426.75037 10.21718 11.22523 Standard deviation 6.173118
9/1/2012 545.84998 452.22611 5.969715 5.969705
10/1/2012 546.59998 452.8475 0.1374 0.137409
11/1/2012 538.09998 445.80533 -1.555068 -1.555088 THEREFORE, THE EXPECTED RETURN
12/1/2012 524.84998 441.28668 -2.462368 -1.013592 AND UNSYSTEMATIC RISK IS 21.38%
1/1/2013 473.95001 398.49066 -9.698003 -9.698009
2/1/2013 443.04999 372.51038 -6.51968 -6.519672
3/1/2013 466.95001 392.60519 5.394431 5.394432
4/1/2013 583.79999 490.85107 25.02409 25.02409
5/1/2013 592.5 498.1658 1.490238 1.490213
6/1/2013 585.15002 491.9863 -1.240502 -1.240451
7/1/2013 612.54999 515.0235 4.682554 4.682488
8/1/2013 631.45001 536.23297 3.085466 4.118156
9/1/2013 627.45001 532.83612 -0.633463 -0.633465
10/1/2013 609.84998 517.88995 -2.80501 -2.805021
11/1/2013 594.75 509.63486 -2.476015 -1.593987
12/1/2013 570.65002 488.98367 -4.052119 -4.052153
1/1/2014 570.09998 488.51233 -0.09639 -0.096393
2/1/2014 549.25 470.64621 -3.657249 -3.65725
3/1/2014 605.54999 518.8891 10.25034 10.25035
4/1/2014 567.5 486.28455 -6.283542 -6.28353
5/1/2014 603.34998 517.00378 6.317176 6.317132
6/1/2014 620.34998 531.57092 2.817602 2.817608
7/1/2014 686.59998 595.3136 10.67946 11.99138
8/1/2014 742.45001 643.7381 8.13429 8.134284
9/1/2014 746 646.81616 0.478145 0.478155
10/1/2014 738.34998 640.18304 -1.025472 -1.025503
11/1/2014 786.09998 687.22064 6.467123 7.347523
12/1/2014 760.09998 664.49097 -3.307467 -3.307479
1/1/2015 932.54999 815.24939 22.68781 22.68781
2/1/2015 887.15002 775.56006 -4.868368 -4.868367
3/1/2015 873.54999 763.67072 -1.533003 -1.533001
4/1/2015 850.34998 743.38892 -2.655831 -2.65583
5/1/2015 859.54999 751.43164 1.081909 1.0819
6/1/2015 916.70001 801.39319 6.648831 6.648848
7/1/2015 921.65002 814.2157 0.539982 1.600027
8/1/2015 860.90002 760.54718 -6.591439 -6.591437
9/1/2015 814.75 719.77673 -5.360672 -5.360673
10/1/2015 800.65002 707.32037 -1.730589 -1.730587
11/1/2015 812 723.33673 1.417595 2.264371
12/1/2015 862.75 768.54517 6.25 6.249985
1/1/2016 816.90002 727.70172 -5.314399 -5.314384
2/1/2016 830.40002 739.72754 1.652589 1.652575
3/1/2016 869.5 774.55823 4.708571 4.708584
4/1/2016 867.90002 773.13287 -0.184011 -0.184022
5/1/2016 848.20001 755.58392 -2.269848 -2.269849
6/1/2016 898.54999 800.43628 5.936097 5.936118
7/1/2016 922.54999 830.88593 2.67097 3.804131
8/1/2016 917.04999 825.93237 -0.596174 -0.596177
9/1/2016 867.84998 781.62085 -5.365031 -5.36503
10/1/2016 836.5 753.38586 -3.612373 -3.612363
11/1/2016 844 760.14069 0.896593 0.896595
12/1/2016 826.34998 750.52478 -2.091235 -1.265017
1/1/2017 855.40002 776.9093 3.515465 3.515476
2/1/2017 865.90002 786.4458 1.227496 1.227492
3/1/2017 911.75 828.0885 5.295066 5.29505
4/1/2017 934.95001 849.15979 2.544558 2.54457
5/1/2017 1067 969.09302 14.12375 14.12375
6/1/2017 1079.6 980.53705 1.180879 1.180901
7/1/2017 1155.75 1059.1268 7.053541 8.014973
8/1/2017 1219.75 1117.7762 5.53753 5.537525
9/1/2017 1173.9 1075.7595 -3.758965 -3.758957
10/1/2017 1237.45 1133.9962 5.413572 5.413542
11/1/2017 1272.45 1166.0706 2.828397 2.828435
12/1/2017 1367.85 1261.651 7.49735 8.196798
1/1/2018 1369.35 1263.0348 0.109661 0.109681
2/1/2018 1317.75 1215.441 -3.76821 -3.768206
3/1/2018 1333.35 1229.8298 1.183834 1.183833
4/1/2018 1508.9 1391.7502 13.16609 13.16608
5/1/2018 1611.45 1486.3384 6.796337 6.796344
6/1/2018 1641.15 1513.7324 1.843065 1.843056
7/1/2018 1731.65 1609.2574 5.514426 6.310562
8/1/2018 1780.1 1654.2827 2.797907 2.797891
9/1/2018 1608.4 1494.7189 -9.645523 -9.6455
10/1/2018 1621.7 1507.0787 0.826904 0.826902
11/1/2018 1754 1639.3307 8.158109 8.775384
12/1/2018 1819.65 1700.6888 3.742875 3.742878
1/1/2019 1763.25 1647.9762 -3.099498 -3.099488
2/1/2019 1732.65 1619.3766 -1.73543 -1.735438
3/1/2019 1706.8 1595.2166 -1.491933 -1.491934
4/1/2019 1757.7 1642.7891 2.982183 2.982198
5/1/2019 1788.5 1671.5753 1.752293 1.752279
6/1/2019 1787.6 1670.7341 -0.050323 -0.050323
7/1/2019 1726.65 1625.4323 -3.409597 -2.711495
8/1/2019 1881.9 1771.5813 8.991399 8.991396
9/1/2019 1981.95 1865.7662 5.316432 5.316433
10/1/2019 2175.3501 2047.8289 9.758074 9.758062
11/1/2019 2035.3 1925.9474 -6.438046 -5.951741
12/1/2019 1923 1819.681 -5.517616 -5.517615
1/1/2020 2034.25 1924.954 5.785231 5.785242
2/1/2020 2174.75 2057.905 6.906722 6.906713
3/1/2020 2298.5 2175.0063 5.690309 5.690317
4/1/2020 2195 2077.0671 -4.502937 -4.502939
5/1/2020 2057.3501 1946.813 -6.271066 -6.271061
6/1/2020 2180 2062.8733 5.961547 5.961554
7/1/2020 2209.8999 2105.4382 1.371555 2.063381
8/1/2020 2117.3501 2025.8888 -4.187964 -3.778284
9/1/2020 2068.25 1978.9097 -2.318941 -2.318939
10/1/2020 2071.3 1981.828 0.14747 0.147472
11/1/2020 2138.2 2059.0813 3.229851 3.898083
12/1/2020 2395.3999 2306.7644 12.02881 12.02882
1/1/2021 2263.8999 2180.1304 -5.489689 -5.489682
2/1/2021 2132.05 2053.1592 -5.824014 -5.824018
3/1/2021 2431.5 2341.5286 14.04517 14.04515
4/1/2021 2353.75 2266.6555 -3.197615 -3.197614
5/1/2021 2340.05 2253.4626 -0.582048 -0.582041
6/1/2021 2471.3 2379.856 5.608854 5.608849
7/1/2021 2333.3 2263.2207 -5.584105 -4.900938
8/1/2021 2724.1001 2642.283 16.74881 16.7488
9/1/2021 2701.8 2620.6531 -0.818621 -0.818606
10/1/2021 2393.1499 2321.2727 -11.42387 -11.42388
11/1/2021 2317.55 2261.7581 -3.15901 -2.56388
12/1/2021 2360.1499 2303.3323 1.838142 1.838137
1/1/2022 2273.75 2219.0127 -3.66078 -3.660765
2/1/2022 2172.1001 2119.8096 -4.470584 -4.470597
3/1/2022 2048.6499 1999.3313 -5.683449 -5.683448
 ADJ

Yearly Monthly Yearly

18.31159 Expected Return 1.675014 20.10017
21.38431 Standard Return 6.203142 21.48831

RE, THE EXPECTED RETURN IS 18.31% THEREFORE, THE EXPECTED RETURN IS 20.10%
YSTEMATIC RISK IS 21.38% AND UNSYSTEMATIC RISK IS 21.48 %
 Profit & Loss HUL

Column1 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15

Sales + 20,023 23,436 27,004 29,234 31,972
Expenses + 17,305 19,936 22,784 24,475 26,560
Operating Profit 2,717 3,500 4,220 4,759 5,412
OPM % 14% 15% 16% 16% 17%
Other Income + 470 357 1,123 792 1,247
Interest 1 2 26 41 18
Depreciation 229 234 251 296 322
Profit before tax 2,957 3,622 5,066 5,215 6,320
Tax % 22% 23% 24% 24% 31%
Net Profit 2,307 2,800 3,839 3,956 4,376
EPS in Rs 10.63 12.91 17.71 18.24 20.17
Dividend Payout % 61% 58% 104% 71% 74%
Earning Growth Rate = (Current period earnings / Previous period earnings) - 1
2012 0.2136974426
2013 0.3710714286
2014 0.0304766866 Lowest Growth Rate Year
2015 0.1061678463 Highest Growth Rate Year
2016 -0.051416819
2017 0.0816670682 Overall, the data indicates that HUL has experienced b
2018 0.164142539
2019 0.1593648364
2020 0.1148514851
2021 0.1839846063
2022 0.1116389549
Average EGR 0.1350587341
 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
32,186 33,162 35,545 39,310 39,783 47,028 52,446
26,276 26,834 28,046 30,430 29,930 35,402 39,589
5,910 6,328 7,499 8,880 9,853 11,626 12,857
18% 19% 21% 23% 25% 25% 25%
486 606 353 322 432 170 219
17 35 26 33 118 117 106
353 432 520 565 1,002 1,074 1,091
6,026 6,467 7,306 8,604 9,165 10,605 11,879
31% 31% 28% 30% 26% 25% 25%
4,151 4,490 5,227 6,060 6,756 7,999 8,892
19.18 20.68 24.09 27.97 31.17 34.03 37.79
83% 82% 83% 78% 80% 119% 90%

2016
2013

dicates that HUL has experienced both periods of growth and decline in earnings over the past decade, which is typical for many co
h is typical for many companies