2s

Fiscal.

6. Weighted average = Aggregate of year-wise weighted EPS divided by the aggregate of weights i.e. ((EPS x Weight) for each
fiscaly(Total of weights)

Price/Earning (“P/E”) Ratio in relation to the Price Band of 1,488 to = 1,490 per Equity Share:

 

Particulars P/E at Floor Price__P/E at Cap Price
(no. of times) (no. of times)

Based on basic EPS of % 20.41 as per the Restated Financial 72.91 73.00

Information for the year ended March 31, 2020

Based on diluted EPS of = 20.41 as per the Restated Financial 72.91 73.00

Information for the year ended March 31, 2020

 

Industry P/E ratio*

 

Particulars PIE
Highest 181.89
Lowest 17.40
Average 72.76

 

*Source: The highest, lowest and average Industry P/E shown above is based on the industry peer set provided below under “=
Comparison with Industry Peers” on page 88.

Return on Net Worth (““RoNW”)

 

 

Fiscal ended RoNW (%) Weight
March 31, 2020 6.19 3
March 31, 2019 15.51 2
March 31, 2018 5.83 1
Weighted Average 9.24
December 31, 2020* 7.07 P

* Not annualized

Note:

1. Net worth = Paid-up share capital + other equity (excluding revaluation reserves).

2. Return on net worth (%) = Net profit attributable to equity shareholders/Net worth at the end of the year/period

3. Weighted average RoNW is aggregate of year-wise weighted RoNW divided by the aggregate of weights i.e. ((RONW x
weight) for each year)/(total of weights)

Net Asset Value (“NAV”)

 

 

Net Asset Value per Equity Share @
As on December 31, 2020 355.93,
After the Offer
- At the Floor Price 409.93
- At the Cap Price 409.96
Offer Price 409.96

Notes:

1. Net worth = Paid-up share capital + Other Equity (excluding revaluation reserves).

2. Restated net asset value per equity share (2) = Net worth as at the end of the period or Fiscal/Total number of equity shares
outstanding at the end of the period or Fiscal.

3. Issue Price per Equity Share will be determined on conclusion of the Book Building Process.
Comparison with Listed Industry Peers

Following is the comparison with our peer group companies listed in India and in the same line of
business as our Company:

88
