1
Most Discounted 101 shares (Based on historical performances)
2
Date:28/08/2015
Week # :
21
3
(Ranking based on value + expected dividend for 6 years + earnigs growth rate)
4
Analyzed counters: Updated/Total =
158 /2623%
= Avg. DY
5
k, 1.4*Avg. Est. M.ROE
15%-24%
= List Avg Potential
6
(* NOTE: Value given in the table below can be regarded as the Net Preset Value (NPV) of a share, would perceived by the market, at the discounted rate of k, provided the business and market conditions prevailed during the past 2 years will continue for another 6 years in future.)
7
#NameMkt Price
Consv'tive
Opt'sticRiskGainsPassiveM.T.Er.S.T.Er.
8
Value *Value *PotentialPotentialIncomeGrowthGrowth
9
0.8
INC.PERCENTILE---------->
-29%12%5%10%1%
10
0.6
INC.PERCENTILE --------->
-46%-2%3%6%-1%
11
1OSEA.N 23.8 29.60 37.77 24%59%6%2%-1%
12
2CFVF.N 39.7 26.41 60.98 -33%54%9%21%-6%
13
3COLO.N 142.0 103.39 246.22 -27%73%1%23%-1%
14
4
COMD.N
97.0 68.67 148.00 -29%53%5%19%-15%
15
5TPL.N 37.0 30.55 61.81 -17%67%6%3%-15%
16
6ASIY.N 3.5 2.75 3.74 -23%7%10%-4%0%
17
7VPEL.N 9.2 6.45 8.25 -37%-13%10%8%-1%
18
8HNB.N 218.6 191.52 289.39 -12%32%4%6%-1%
19
9RCL.N 124.2 120.19 135.17 -3%9%3%16%-2%
20
10UML.N 110.5 78.38 118.46 -33%8%7%4%0%
21
11LWL.N 118.0 92.71 138.46 -22%18%5%8%-6%
22
12VONE.N 25.0 23.81 26.11 -5%4%2%14%-1%
23
13PLC.N 25.1 20.52 24.79 -20%-1%5%4%0%
24
14SAMP.N 265.0 218.56 332.89 -18%26%2%4%2%
25
15ELPL.N 22.4 19.11 36.22 -15%62%3%-16%-7%
26
16CIND.N 109.7 46.33 145.24 -66%37%3%20%-10%
27
17HAYL.N 350.0 289.51 413.68 -17%18%2%6%-2%
28
18DIPD.N 140.0 102.27 131.63 -32%-7%5%9%-6%
29
19LFIN.N 129.0 56.54 126.51 -79%-3%6%10%3%
30
20KGAL.N 82.4 45.19 60.55 -70%-41%15%-16%-5%
31
21NDB.N 246.0 184.02 238.34 -29%-4%4%1%-3%
32
22AHPL.N 64.9 48.53 56.31 -31%-16%6%-4%-2%
33
23ALLI.N 940.0 509.11 1,132.26 -53%23%2%7%1%
34
24CFIN.N 265.0 229.62 273.64 -14%3%1%4%1%
35
25CSD.N 15.0 10.14 15.53 -38%4%3%6%-1%
36
26CTLD.N 52.4 34.17 52.80 -42%1%5%-5%0%
37
27CSEC.N 31.1 5.58 35.73 -124%22%6%22%1%
38
28TILE.N 115.4 68.70 115.60 -51%0%4%7%-2%
39
29RENU.N 370.0 220.49 455.72 -44%25%1%10%-5%
40
30HUNT.N 437.5 288.64 494.16 -38%14%0%12%-2%
41
31SEYB.N 105.0 73.73 100.27 -36%-5%2%6%1%
42
32ARPI.N 197.5 68.43 216.35 -91%13%2%31%-1%
43
33DIMO.N 727.3 413.61 744.98 -54%3%2%11%2%
44
34
NAMU.N
66.0 39.73 74.46 -46%15%6%-19%-4%
45
35LMF.N 155.0 139.67 144.95 -11%-7%1%3%0%
46
36CINV.N 95.9 75.45 92.15 -24%-4%3%-5%-2%
47
37
BRWN.N
115.9 90.85 145.66 -22%26%1%3%-13%
48
38JINS.N 19.6 12.78 18.71 -43%-6%5%-3%-8%
49
39CERA.N 133.0 68.53 132.40 -64%-1%2%17%-3%
50
40HAYC.N 180.0 120.13 177.63 -40%-2%3%-2%-2%
51
41ACL.N 115.0 62.96 111.66 -60%-4%1%19%-1%
52
42CWM.N 59.0 33.89 51.07 -59%-19%5%1%1%
53
43JKH.N 182.9 118.21 190.62 -42%5%2%2%-3%
54
44ONAL.N 63.7 36.30 57.50 -58%-13%4%1%0%
55
45SPEN.N 99.0 68.75 104.25 -35%6%2%-2%-4%
56
46REXP.N 215.0 93.78 198.25 -83%-11%4%6%5%
57
47NTB.N 101.0 74.36 82.01 -34%-24%2%2%2%
58
48UAL.N 172.9 69.22 182.29 -82%8%4%16%-15%
59
49AEL.N 26.1 18.45 22.01 -38%-20%3%-3%0%
60
50UBC.N 23.9 17.87 21.10 -31%-14%1%3%0%
61
51
COMB.N
171.9 104.25 155.86 -52%-12%3%2%-1%
62
52RICH.N 8.4 5.06 6.74 -57%-28%4%2%3%
63
53GUAR.N 190.0 152.08 162.90 -24%-17%2%-4%-2%
64
54SLTL.N 48.8 29.22 46.03 -52%-7%2%0%1%
65
55EMER.N 10.0 3.51 10.49 -93%7%0%47%-24%
66
56EQIT.N 42.6 16.22 52.12 -77%28%0%20%-17%
67
57APLA.N 154.1 55.82 168.04 -88%12%2%4%4%
68
58DIST.N 285.0 197.09 242.23 -40%-19%1%3%-2%
69
59KCAB.N 115.0 44.82 113.96 -88%-1%2%14%-4%
70
60CDB.N 106.0 48.87 93.36 -80%-18%3%6%2%
71
61RHL.N 30.5 15.94 28.91 -65%-7%2%2%-1%
72
62MPRH.N 28.1 12.35 30.60 -73%12%1%-11%8%
73
63KHL.N 16.0 10.62 13.63 -44%-20%1%1%-6%
74
64MAL.N 3.9 2.27 3.83 -53%-2%0%0%-2%
75
65CABO.N 126.5 59.84 126.36 -72%0%1%-1%-2%
76
66LGL.N 41.7 23.16 28.67 -72%-50%4%1%-1%
77
67BIL.N 1.6 1.23 1.29 -29%-24%0%0%-9%
78
68SDB.N 164.0 62.63 127.66 -107%-38%4%11%3%
79
69HOPL.N 23.2 18.48 24.31 -22%5%3%-13%-32%
80
70GEST.N 149.5 62.50 131.30 -90%-19%5%6%-16%
81
71DIAL.N 11.5 5.77 9.47 -75%-27%1%3%1%
82
72RAL.N 4.4 1.91 3.60 -90%-29%3%10%-5%
83
73ABAN.N 153.0 64.37 141.73 -86%-11%2%2%-3%
84
74PAP.N 3.6 1.06 2.90 -128%-35%5%10%1%
85
75CRL.N 56.0 20.78 47.14 -104%-26%2%12%-2%
86
76TKYO.N 54.5 33.73 36.62 -59%-51%2%-3%1%
87
77AHUN.N 77.9 47.74 57.54 -57%-39%2%-2%-5%
88
78AGST.N 7.0 2.38 5.66 -115%-33%2%18%-1%
89
79WATA.N 24.1 11.81 16.83 -86%-51%5%-9%4%
90
80HASU.N 82.6 38.97 59.48 -89%-47%4%-1%-3%
91
81CTBL.N 4.5 2.17 3.34 -85%-42%5%-8%-5%
92
82ESL.N 38.9 8.23 43.55 -118%18%1%-16%11%
93
83LIOC.N 43.7 25.91 35.08 -58%-28%2%-18%-1%
94
84CFLB.N 25.8 14.58 19.86 -65%-34%0%10%-17%
95
85COCO.N 26.6 11.16 21.88 -93%-29%1%0%-2%
96
86DFCC.N 194.9 84.63 139.74 -98%-49%3%1%-3%
97
87PEG.N 39.3 15.86 31.53 -99%-33%1%1%-1%
98
88MORI.N 327.5 99.23 273.41 -123%-29%1%10%0%
99
89PHAR.N 650.0 186.43 594.69 -119%-14%1%10%-8%
100
90GLAS.N 7.0 2.81 4.40 -116%-72%4%6%1%
101
91AAIC.N 19.0 7.58 13.43 -109%-53%5%-1%-6%
102
92SIL.N 109.8 44.40 82.46 -103%-43%2%-15%16%
103
93CHL.N 114.0 39.61 83.65 -121%-49%2%4%8%
104
94SMOT.N 302.7 92.98 252.72 -121%-29%2%-1%1%
105
95CARE.N 40.3 16.11 28.07 -110%-55%2%-3%2%
106
96TANG.N 80.8 35.88 65.46 -89%-30%1%-8%-7%
107
97CTHR.N 154.0 77.83 81.58 -96%-91%3%6%0%
108
98DOCK.N 165.0 75.85 103.29 -100%-69%2%0%2%
109
99GHLL.N 12.9 7.18 8.41 -73%-58%0%-4%-2%
110
100REG.N 202.8 61.88 138.05 -141%-65%3%12%3%
111
101NEH.N 1,507.6 590.74 1,098.76 -109%-48%2%0%-5%
112