Professional Documents
Culture Documents
IN
Mar-06
490.16
211.78
278.38
14.78
95.11
47.95
150.10
67.84
82.26
22.30
56.07
1,250.30
11.65%
56.79%
Mar-07
718.67
367.35
351.32
88.09
120.26
278.85
40.30
74.66
-34.36
-9.30
-248.68
2,312.90
0.00%
48.88%
Mar-08
2,046.96
960.47
1,086.49
88.05
307.75
686.10
180.69
143.02
122.99
32.54
102.93
3,349.23
11.07%
53.08%
Mar-09
3,050.09
1,286.29
1,763.80
404.27
601.47
886.39
680.21
250.77
540.69
143.03
3.11
445.54
2.52%
57.83%
Mar-10
3,358.66
1,458.47
1,900.19
21.81
461.56
1,017.40
443.04
257.08
311.00
71.47
17.08
1,220.40
5.04%
56.58%
Mar-11
3,347.22
1,617.40
1,729.82
25.98
490.71
933.60
331.49
253.09
144.94
33.31
20.22
673.50
10.81%
51.68%
TRENDS:
Sales Growth
OPM
Price to Earning
Mar-12
3,162.92
1,322.50
1,840.42
65.77
516.04
989.09
401.06
79.54
321.52
73.90
5.77
426.70
Mar-13
3,672.70
1,686.19
1,986.51
26.07
490.95
1,188.45
333.19
141.83
193.87
44.55
6.12
272.71
Mar-14
3,936.26
1,732.37
2,203.89
30.86
548.38
1,140.63
545.75
154.53
393.07
90.33
5.85
528.33
Mar-15
4,040.84
1,662.04
2,378.80
44.36
597.95
1,091.00
734.22
193.76
544.94
94.36
4.68
441.47
Trailing
3,334.55
1,442.91
1,891.64
19.37
661.51
975.16
274.33
225.09
51.28
8.79
24.48
215.05
4.87%
58.19%
8.08%
54.09%
3.99%
55.99%
4.70%
58.87%
56.73%
10 YEARS
26.41%
55.78%
24.63
7 YEARS
10.20%
56.18%
10.91
5 YEARS
3.77%
55.83%
11.19
3 YEARS
8.51%
56.39%
10.28
RECENT
2.66%
56.73%
24.48
Best Case
Worst Case
4,384.63
4,129.43
1,897.29
1,826.17
2,487.33
2,303.27
661.51
661.51
975.16
975.16
850.66
666.60
82%
82%
152.69
119.65
26.16
20.50
24.48
10.28
640.32
210.77
BEST
8.51%
56.73%
24.48
WORST
2.66%
55.78%
10.28
SCREENER.IN
Dec-13
994.37
434.74
559.63
12.51
142.22
295.73
134.19
55.47
80.28
56%
Mar-14
1,051.78
418.17
633.61
1.74
138.37
286.67
210.31
50.41
160.37
60%
Jun-14
1,027.78
425.63
602.15
7.95
145.16
275.27
189.68
39.49
152.69
59%
Sep-14
1,018.49
429.41
589.08
15.39
149.38
279.39
175.70
28.76
148.75
58%
Dec-14
1,003.19
418.57
584.62
13.27
151.20
279.92
166.76
37.97
129.99
58%
Mar-15
991.38
388.42
602.96
7.78
152.21
256.42
202.11
87.55
113.54
61%
Jun-15
981.54
395.58
585.96
7.91
161.38
233.38
199.12
66.69
135.36
60%
Sep-15
990.11
391.57
598.54
7.58
165.89
241.21
199.02
76.84
124.45
60%
Dec-15
733.60
365.57
368.03
3.85
168.25
252.53
-48.91
37.26
-88.73
50%
Mar-16
629.30
290.19
339.11
0.03
165.99
248.04
-74.90
44.30
-119.80
54%
SCREENER.IN
Mar-06
7.37
273.05
1,109.80
326.10
1,716.32
7.38
217.44
10,852.53
1,074.83
12,152.18
7.56
498.34
13,043.40
1,123.62
14,672.92
7.56
1,410.46
16,645.32
1,777.43
19,840.77
8.70
1,845.93
14,164.10
1,303.73
17,322.46
8.70
1,799.07
13,024.86
1,244.71
16,077.34
8.70
2,571.94
13,513.45
1,274.38
17,368.47
8.70
2,994.02
13,646.74
1,539.05
18,188.51
8.70
3,837.42
14,560.88
1,640.39
20,047.39
Mar-15
11.55
5,402.54
14,059.66
1,498.84
20,972.59
715.83
830.80
19.21
150.48
1,716.32
7,520.34
2,244.41
468.25
1,919.18
12,152.18
8,352.86
4,271.83
639.09
1,409.14
14,672.92
12,860.05
4,700.30
575.05
1,705.37
19,840.77
15,351.35
13.14
495.05
1,462.92
17,322.46
13,905.90
17.51
15.35
2,138.58
16,077.34
15,697.45
24.51
3.41
1,643.10
17,368.47
16,409.11
20.27
6.22
1,752.91
18,188.51
17,865.83
8.33
2,173.23
20,047.39
18,362.97
18.69
13.12
2,577.81
20,972.59
-175.62
69.91
48.88
844.35
203.31
102.23
285.52
471.21
164.68
-72.06
576.64
227.48
159.19
769.09
247.80
893.87
969.19
261.56
368.72
1,011.64
300.59
213.86
1,088.51
328.06
532.84
1,279.61
378.96
1,078.97
1,594.13
378.65
52.06
10.03
103.26
7.03
84.02
12.43
69.01
13.41
83.58
13.55
105.69
12.80
116.74
10.52
108.18
11.20
118.66
10.39
143.99
10.67
29%
21%
Mar-07
Mar-08
-15%
2%
Mar-09
24%
7%
Mar-10
38%
7%
Mar-11
17%
8%
Mar-12
8%
7%
Mar-13
12%
8%
Mar-14
6%
8%
10%
8%
10%
8%
SCREENER.IN
Mar-06
249.30
-825.42
491.38
-84.74
Mar-07
318.70
-8,773.43
9,767.59
1,312.86
Mar-08
834.18
-3,256.62
1,741.35
-681.09
Mar-09
2,107.90
-4,818.33
2,659.90
-50.53
Mar-10
2,028.21
421.07
-2,808.05
-358.77
Mar-11
1,468.01
944.02
-2,102.19
309.84
Mar-12
970.32
-615.29
-816.42
-461.39
Mar-13
2,022.96
-951.88
-1,016.93
54.15
Mar-14
2,991.67
-1,424.69
-1,564.58
2.40
Mar-15
-663.90
-920.99
1,559.27
-25.62
TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at:
screener.feedback@dala
creener.feedback@dalal-street.in
COMPANY NAME
LATEST VERSION
CURRENT VERSION
META
Number of shares
Face Value
Current Price
Market Capitalization
5.84
2
215.05
1255.15
Quarters
Report Date
Sales
Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax
Mar-06
490.16
Mar-07
718.67
Mar-08
2,046.96
14.78
79.59
22.79
83.39
11.23
14.78
95.11
47.95
150.10
67.84
82.26
9.58
15.18
96.11
51.60
139.45
65.01
88.09
120.26
278.85
40.30
74.66
-34.36
11.08
23.90
203.10
191.87
254.07
287.53
88.05
307.75
686.10
180.69
143.02
122.99
13.61
Dec-13
994.37
434.74
12.51
142.22
295.73
134.19
55.47
Mar-14
1,051.78
418.17
1.74
138.37
286.67
210.31
50.41
Jun-14
1,027.78
425.63
7.95
145.16
275.27
189.68
39.49
Net profit
Operating Profit
BALANCE SHEET
Report Date
Equity Share Capital
Reserves
Borrowings
Other Liabilities
Total
Net Block
Capital Work in Progress
Investments
Other Assets
Total
Receivables
Inventory
Cash & Bank
No. of Equity Shares
New Bonus Shares
Face value
Adjusted Equity Shares in Cr
CASH FLOW:
Report Date
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow
PRICE:
DERIVED:
Adjusted Equity Shares in Cr
80.28
559.63
Mar-06
160.37
633.61
152.69
602.15
Mar-07
Mar-08
7.37
273.05
1109.8
326.1
1,716.32
715.83
830.8
19.21
150.48
1,716.32
69.91
48.88
13.54
36886595
7.38
217.44
10852.53
1074.83
12,152.18
7520.34
2244.41
468.25
1919.18
12,152.18
203.31
102.23
1326.4
36943255
7.56
498.34
13043.4
1123.62
14,672.92
8352.86
4271.83
639.09
1409.14
14,672.92
471.21
164.68
645.31
37797360
2
Err:504
2
Err:504
2
Err:504
Mar-06
249.30
-825.42
491.38
-84.74
Mar-07
318.70
-8,773.43
9,767.59
1,312.86
Mar-08
834.18
-3,256.62
1,741.35
-681.09
1,250.30
2,312.90
3,349.23
3.69
3.69
3.78
Mar-09
3,050.09
Mar-10
3,358.66
Mar-11
3,347.22
Mar-12
3,162.92
Mar-13
3,672.70
15.85
332.10
332.17
487.78
118.39
404.27
601.47
886.39
680.21
250.77
540.69
13.61
27.02
215.57
275.24
465.46
475.18
21.81
461.56
1,017.40
443.04
257.08
311.00
15.66
31.97
259.48
289.54
321.88
714.53
25.98
490.71
933.60
331.49
253.09
144.94
15.67
19.64
250.17
337.81
397.45
317.43
65.77
516.04
989.09
401.06
79.54
321.52
15.67
36.00
169.30
447.96
630.86
402.07
26.07
490.95
1,188.45
333.19
141.83
193.87
15.67
Sep-14
1,018.49
429.41
15.39
149.38
279.39
175.70
28.76
Dec-14
1,003.19
418.57
13.27
151.20
279.92
166.76
37.97
Mar-15
991.38
388.42
7.78
152.21
256.42
202.11
87.55
Jun-15
981.54
395.58
7.91
161.38
233.38
199.12
66.69
Sep-15
990.11
391.57
7.58
165.89
241.21
199.02
76.84
148.75
589.08
129.99
584.62
113.54
602.96
135.36
585.96
124.45
598.54
Mar-09
Mar-10
Mar-11
Mar-12
Mar-13
7.56
1410.46
16645.32
1777.43
19,840.77
12860.05
4700.3
575.05
1705.37
19,840.77
576.64
227.48
594.78
37802300
8.7
1845.93
14164.1
1303.73
17,322.46
15351.35
13.14
495.05
1462.92
17,322.46
769.09
247.8
236.01
43516175
8.7
1799.07
13024.86
1244.71
16,077.34
13905.9
17.51
15.35
2138.58
16,077.34
969.19
261.56
545.85
43516175
8.7
2571.94
13513.45
1274.38
17,368.47
15697.45
24.51
3.41
1643.1
17,368.47
1,011.64
300.59
84.45
43510000
8.7
2994.02
13646.74
1539.05
18,188.51
16409.11
20.27
6.22
1752.91
18,188.51
1,088.51
328.06
138.61
43516520
2
Err:504
2
Err:504
2
Err:504
2
Err:504
2
Err:504
Mar-09
2,107.90
-4,818.33
2,659.90
-50.53
Mar-10
2,028.21
421.07
-2,808.05
-358.77
Mar-11
1,468.01
944.02
-2,102.19
309.84
Mar-12
970.32
-615.29
-816.42
-461.39
Mar-13
2,022.96
-951.88
-1,016.93
54.15
445.54
1,220.40
673.50
426.70
272.71
3.78
4.35
4.35
4.35
4.35
THIS SHEET
Mar-14
3,936.26
Mar-15
4,040.84
16.59
243.42
490.32
598.58
383.46
30.86
548.38
1,140.63
545.75
154.53
393.07
15.67
19.05
207.88
567.55
653.50
214.06
44.36
597.95
1,091.00
734.22
193.76
544.94
25.60
Dec-15
733.60
365.57
3.85
168.25
252.53
-48.91
37.26
Mar-16
629.30
290.19
0.03
165.99
248.04
-74.90
44.30
-88.73
368.03
Mar-14
-119.80
339.11
8.33
2173.23
20,047.39
1,279.61
378.96
141.01
43516520
Mar-15
11.55
5402.54
14059.66
1498.84
20,972.59
18362.97
18.69
13.12
2577.81
20,972.59
1,594.13
378.65
115.39
57750000
2
Err:504
2
Err:504
8.7
3837.42
14560.88
1640.39
20,047.39
17865.83
Mar-14
2,991.67
-1,424.69
-1,564.58
2.40
Mar-15
-663.90
-920.99
1,559.27
-25.62
528.33
441.47
4.35
5.78
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
Report Da Sales
Expenses Other Inc Depreciati Interest
Profit befo
Dec-13
994.37
434.74
12.51
142.22
295.73
134.19
Mar-14
1051.78
418.17
1.74
138.37
286.67
210.31
Jun-14
1027.78
425.63
7.95
145.16
275.27
189.68
Sep-14
1018.49
429.41
15.39
149.38
279.39
175.7
Dec-14
1003.19
418.57
13.27
151.2
279.92
166.76
Mar-15
991.38
388.42
7.78
152.21
256.42
202.11
Jun-15
981.54
395.58
7.91
161.38
233.38
199.12
Sep-15
990.11
391.57
7.58
165.89
241.21
199.02
Dec-15
733.6
365.57
3.85
168.25
252.53
-48.91
Mar-16
629.3
290.19
0.03
165.99
248.04
-74.9
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
Report Da Sales
Raw MateriChange in Power and Other Mfr. Employee
Mar-06
490.16
14.78
79.59
22.79
Mar-07
718.67
15.18
96.11
51.6
Mar-08
2046.96
23.9
203.1
191.87
Mar-09
3050.09
15.85
332.1
332.17
Mar-10
3358.66
27.02
215.57
275.24
Mar-11
3347.22
31.97
259.48
289.54
Mar-12
3162.92
19.64
250.17
337.81
Mar-13
3672.7
36
169.3
447.96
Mar-14
3936.26
16.59
243.42
490.32
Mar-15
4040.84
19.05
207.88
567.55
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
BorrowingsOther LiabiTotal
1109.8
326.1 1716.32
10852.53 1074.83 12152.18
13043.4 1123.62 14672.92
16645.32 1777.43 19840.77
14164.1 1303.73 17322.46
13024.86 1244.71 16077.34
13513.45 1274.38 17368.47
13646.74 1539.05 18188.51
14560.88 1640.39 20047.39
14059.66 1498.84 20972.59
Report Da Cash from Cash from Cash from Net Cash Flow
Net Block
715.83
7520.34
8352.86
12860.05
15351.35
13905.9
15697.45
16409.11
17865.83
18362.97
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
ABAN
Mar-06
Mar-07
Mar-08
Mar-09
Mar-10
Mar-11
Mar-12
Mar-13
Mar-14
Mar-15
249.3
318.7
834.18
2107.9
2028.21
1468.01
970.32
2022.96
2991.67
-663.9
-825.42
-8773.43
-3256.62
-4818.33
421.07
944.02
-615.29
-951.88
-1424.69
-920.99
491.38
9767.59
1741.35
2659.9
-2808.05
-2102.19
-816.42
-1016.93
-1564.58
1559.27
-84.74
1312.86
-681.09
-50.53
-358.77
309.84
-461.39
54.15
2.4
-25.62
Tax
55.47
50.41
39.49
28.76
37.97
87.55
66.69
76.84
37.26
44.3
Total
ReceivableInventory Cash & Ba
1716.32
69.91
48.88
13.54
12152.18
203.31
102.23
1326.4
14672.92
471.21
164.68
645.31
19840.77
576.64
227.48
594.78
17322.46
769.09
247.8
236.01
16077.34
969.19
261.56
545.85
17368.47 1011.64
300.59
84.45
18188.51 1088.51
328.06
138.61
20047.39 1279.61
378.96
141.01
20972.59 1594.13
378.65
115.39