Sector wise list of listed NSE Companies

Electrical Equipment

Cement And Cement Products

Automobiles - 2 and 3 Wheelers

Automobiles - 4 wheelers

Finance Housing
Cigarettes
Refineries

Telecommunication Services

Pharmaceuticals

Gas
Computers Software

Banks

Aluminium

Diversified
Engineering

Power

Oil Exploration/Production

Steel and Steel Products

Metals
Media & Entertainment
Construction

d NSE Companies
1. ABB Ltd
2. Bharat Heavy Electricals Ltd
3. Siemens Ltd

1. ACC Ltd
2. Ambuja Cements Ltd
3. Grasim Industries Ltd
1. Bajaj Auto Ltd
2. Hero Honda Motors Ltd
1. Mahindra & Mahindra Ltd
2. Maruti Udyog Ltd
3. Tata Motors Ltd
1.

Housing Development Finance Corporation Ltd

1. I T C Ltd
1.
2.
3.
4.

Bharat Petroleum Corporation Ltd

Hindustan Petroleum Corporation Ltd
Reliance Industries Ltd
Reliance Petroleum Ltd

1.
2.
3.
4.

Bharti Airtel Ltd

Mahanagar Telephone Nigam Ltd
Reliance Communications Ltd
Videsh Sanchar Nigam Ltd

1. Cipla Ltd
2. Dr. Reddy's Laboratories Ltd
3. Glaxosmithkline Pharmaceuticals Ltd

4. Ranbaxy Laboratories Ltd

5. Sun Pharmaceutical Industries Ltd

1. GAIL (India) Ltd

1.
2.
3.
4.
5.

HCL Technologies Ltd

Infosys Technologies Ltd
Wipro Ltd
Tata Consultancy Services Ltd
Satyam Computer Services Ltd

1.
2.
3.
4.

HDFC Bank Ltd

ICICI Bank Ltd
Punjab National Bank
State Bank of India

1. Hindalco Industries Ltd

2. National Aluminium Co. Ltd

1. Hindustan Unilever Ltd

1. Larsen & Toubro Ltd

1. NTPC Ltd
2. Tata Power Co. Ltd
3. Reliance Energy Ltd

1. Oil & Natural Gas Corporation Ltd

1. Steel Authority of India Ltd

2. Tata Steel Ltd

1. Sterlite Industries (India) Ltd

1. Zee Entertainment Enterprises Ltd

1. Unitech Ltd

Sector wise list of listed BSE Companies

Electrical Equipment
Cement And Cement Products

Automobiles - 2 and 3 Wheelers

Automobiles - 4 wheelers

Refineries
Telecommunication Services
Information Technology
Pharmaceuticals

Computers Software

Banks

Aluminium
Diversified
Finance Housing
Engineering
Power
Oil Exploration/Production
Developers/Construction
FMCG

d BSE Companies
1. Bharat Heavy Electricals Ltd

1. ACC Ltd
2. Ambuja Cements Ltd

1. Bajaj Auto Ltd

1. Mahindra & Mahindra Ltd

2. Maruti Udyog Ltd
3. Tata Motors Ltd

1. Reliance Industries Ltd

1. Bharti Airtel Ltd

2. Reliance Communications Limited
1. Infosys Technologies Ltd

1. Cipla Ltd
2. Ranbaxy Laboratories Ltd

1. Wipro Ltd
2. Tata Consultancy Services Ltd
3. Satyam Computer Services Ltd

1. HDFC Bank Ltd

2. ICICI Bank Ltd

3. State Bank of India

1. Hindalco Industries Ltd

1. Grasim Industries Ltd
1. Housing Development Finance Corporation Ltd
1. Larsen & Toubro Ltd
1. NTPC Ltd
2. Reliance Energy Ltd
1.

Oil & Natural Gas Corporation Ltd

1. DLF Ltd.

1. Hindustan Unilever Ltd

2. ITC Ltd

Profit & Loss account of Bajaj Auto

Income
Sales Turnover
Excise Duty
Net Sales
Other Income
Stock Adjustments

in Rs. Cr.
Mar '11

Mar '10 difference

Percentage

12 mths

12 mths

17,386.51

12,420.95

4,965.56

39.98

934.71

607.7

327.01

53.81

16,451.80

11,813.25

4,638.55

39.27

1,176.00

22.5

1,153.50

5,126.67

82.79

47.6

35.19

73.93

Total Income

17,710.59

11,883.35

5,827.24

49.04

Expenditure
Raw Materials

11,965.30

8,187.11

3,778.19

46.15

86.61

70.35

16.26

23.11

494.33

411.76

82.57

20.05

Power & Fuel Cost

Employee Cost
Other Manufacturing Expenses

61.77

57.54

4.23

7.35

Selling and Admin Expenses

450.18

407.61

42.57

10.44

Miscellaneous Expenses

237.76

221.94

15.82

7.13

Preoperative Exp Capitalised

-16.66

-15.67

-0.99

6.32

13,279.29

9,340.64

3,938.65

42.17

Operating Profit

3,255.30

2,520.21

735.09

29.17

PBDIT

4,431.30

2,542.71

1,888.59

74.27

Total Expenses

Interest
PBDT
Depreciation

1.69

5.98

-4.29

-71.74

4,429.61

2,536.73

1,892.88

74.62

-13.61

-9.97

122.84

136.45

Other Written Off

0.00

Profit Before Tax

4,306.77

2,400.28

1,906.49

79.43

Extra-ordinary items

46.77

26.87

19.90

74.06

PBT (Post Extra-ord Items)

4,353.54

2,427.15

1,926.39

79.37

Tax

1,011.02

710.12

300.90

42.37

Reported Net Profit

3,339.73

1,702.73

1,637.00

96.14

Total Value Addition

1,313.99

1,153.53

160.46

13.91

Preference Dividend

0.00

0.00

1,157.47

578.73

578.74

100.00

187.77

96.12

91.65

95.35

2,893.67

1,446.84

1,446.83

100.00

115.42

117.69

-2.27

-1.93

400

400

0.00

0.00

169.69

202.4

-32.71

-16.16

Equity Dividend
Corporate Dividend Tax
Per share data (annualised)
Shares in issue (lakhs)
Earning Per Share (Rs)
Equity Dividend (%)
Book Value (Rs)

Analysis:

1. Net sales growth by 39.27%.

2. high increase in the expenses like material cost (46.15) and employee cost (20%), power and fuel(23%) but overall these ar
3. there is increase in other manufacturing expenses(7%) but it is very less comapred to net sales.
4. depricaitaion is reduced by 9.97% besides the higher net sales.
5. a very high signifaicant growth in other incomes( 5126%) which is greater than the net sales.
6. though the profit at every stage i.e PBDIT, PBIT, PBTEOT, PBT-Y and PBT is higher in absolute terms, it has not been able to
7. tax provision is higher by 42% thus improving the net profit.

Balance Sheet of Bajaj Auto

Mar '11

Mar '10 difference

percentage

Sources Of Funds
Total Share Capital

289.37

144.68

144.69

100.006912

Equity Share Capital

289.37

144.68

144.69

100.006912

Share Application Money

Preference Share Capital
Reserves
Revaluation Reserves
Networth
Secured Loans
Unsecured Loans
Total Debt

4,620.85

2,783.66

1837.19

65.9990803

4,910.22

2,928.34

1981.88

67.6792995

23.53

12.98

10.55

81.2788906

301.62

1,325.60

-1023.98 -77.2465299
-1013.43 -75.7093338

325.15

1,338.58

5,235.37

4,266.92

968.45

22.6966993

Gross Block

3,395.16

3,379.25

15.91

0.47

Less: Accum. Depreciation

1,912.45

1,899.66

12.79

0.67

Net Block

1,482.71

1,479.59

3.12

0.21

Total Liabilities

Application Of Funds

Capital Work in Progress

149.34

120.84

28.50

23.58

4,795.20

4,021.52

773.68

19.24

Inventories

547.28

446.21

101.07

22.65

Sundry Debtors

362.76

272.84

89.92

32.96

Cash and Bank Balance

155.45

100.2

55.25

55.14

Investments

Total Current Assets

1,065.49

819.25

246.24

30.06

Loans and Advances

3,891.66

2,291.29

1,600.37

69.85

401.04

1.21

399.83

33,043.80

5,358.19

3,111.75

2,246.44

72.19

0.00

0.00

Fixed Deposits
Total CA, Loans & Advances
Deffered Credit

Current Liabilities

2,624.35

2,218.06

406.29

18.32

Provisions

3,925.72

2,248.72

1,677.00

74.58

Total CL & Provisions

6,550.07

4,466.78

2,083.29

46.64

-1,191.88

-1,355.03

163.15

-12.04

0.00

0.00

5,235.37

4,266.92

968.45

22.70

Contingent Liabilities

959.66

818.25

141.41

17.28

Book Value (Rs)

169.69

202.4

-32.71

-16.16

Net Current Assets

Miscellaneous Expenses
Total Assets

Analysis:
1. total assets/liabilities up by 22%.
2. Net worth up by 67% as against lower growth in loans., signifying a strong financial position.
3. Net fixed assets up by 30% where as net sales up by 39%.
4. Investment grew by just 19% where as the net worth grew by 67%.

23%) but overall these are less than the net sales increment.

s, it has not been able to maintain growth equal to sales.

Bajaj Auto

Profit & Loss account

in Rs. Cr.

Bajaj Auto

hero hondahero honda

% net sales

in Rs. Cr.

Mar '10
Income
Sales Turnover
Excise Duty

17,386.51

% net sales

Mar'10
105.68

16,856.43

106.4196778

934.71

5.68

1,016.85

6.419677794

16,451.80

100.00

15,839.58

100

1,176.00

7.15

290.69

1.835212802

82.79

0.50

-11.54 -0.072855467

Total Income

17,710.59

107.65

16,118.73

101.7623573

Expenditure
Raw Materials

11,965.30

72.73

10,822.99

68.32876882

86.61

0.53

81.05

0.511692861

494.33

3.00

560.32

3.537467534

61.77

0.38

454.36

2.868510402

Selling and Admin Expenses

450.18

2.74

885.03

5.587458758

Miscellaneous Expenses

237.76

1.45

280.64

1.77176415

Preoperative Exp Capitalised

-16.66

-0.10

13,279.29

80.72

13,084.39

82.60566252

Operating Profit

3,255.30

19.79

2,743.65

17.32

PBDIT

4,431.30

26.94

3,034.34

19.16

1.69

0.01

11.14

0.07

4,429.61

26.92

3,023.20

19.09

Net Sales
Other Income
Stock Adjustments

Power & Fuel Cost

Employee Cost
Other Manufacturing Expenses

Total Expenses

Interest
PBDT
Depreciation

122.84

0.75

191.47

1.21

Other Written Off

0.00

0.00

Profit Before Tax

4,306.77

26.18

2,831.73

17.88

46.77

0.28

0.00

PBT (Post Extra-ord Items)

4,353.54

26.46

2,831.73

17.88

Tax

1,011.02

6.15

599.9

3.79

Reported Net Profit

3,339.73

20.30

2,231.83

14.09

Total Value Addition

1,313.99

7.99

2,261.40

14.28

Extra-ordinary items

Preference Dividend
Equity Dividend
Corporate Dividend Tax
Per share data (annualised)
Shares in issue (lakhs)
Earning Per Share (Rs)
Equity Dividend (%)
Book Value (Rs)

Analysis:

0.00

0.00

1,157.47

7.04

2,196.56

13.87

187.77

1.14

371

2.34

2,893.67

17.59

1,996.88

12.61

115.42

0.70

64.19

0.41

400

2.43

1,000.00

6.31

169.69

1.03

190.33

1.20

1. Net sales of bajaj is also equal to net sales of her honda beside a difference in the sources of other income incured by bajaj
2. other income of bajaj is very high than hero honda.,
3. the PBDT of bajaj is much higher than hero honda indicating a downfall in hero honda.
4.equity dividend paind by hero honda is much higher than what is paid by bajaj.

Balance Sheet of Bajaj Auto

Mar '11

% of total
liabilities

Sources Of Funds
Total Share Capital

289.37

5.527212021

Equity Share Capital

289.37

5.527212021

Share Application Money

Preference Share Capital

4,620.85

88.26214766

Reserves
Revaluation Reserves
Networth
Secured Loans

4,910.22

93.78935968

23.53

0.449442924

Unsecured Loans

301.62

5.761197394

Total Debt

325.15

6.210640318

5,235.37

100

Total Liabilities

0
0
0

Application Of Funds
Gross Block

3,395.16

64.85043082

Less: Accum. Depreciation

1,912.45

36.52941435

Net Block

1,482.71

28.32101647

149.34

2.852520452

Capital Work in Progress

4,795.20

91.59238029

Inventories

547.28

10.4535114

Sundry Debtors

362.76

6.929023164

Investments

Cash and Bank Balance

155.45

2.969226626

Total Current Assets

1,065.49

20.35176119

Loans and Advances

3,891.66

74.33400123

401.04

7.660203577

5,358.19

102.345966

Fixed Deposits
Total CA, Loans & Advances
Deffered Credit

Current Liabilities

2,624.35

50.12730714

Provisions

3,925.72

74.98457607

Total CL & Provisions

6,550.07

125.1118832

Net Current Assets

-1,191.88

-22.76591721

5,235.37

100

Miscellaneous Expenses
Total Assets

Contingent Liabilities

959.66

Book Value (Rs)

169.69

Analysis:

her income incured by bajaj.

Key Financial Ratios of Bajaj

Auto

------------------ in Rs. Cr.

------------------

Mar '11

Mar '10

Mar '09

Mar '08

Mar '07

Investment Valuation Ratios

Face Value

10

10

10

10

10

Dividend Per Share

40

40

22

20

40

Operating Profit Per Share (Rs)

Net Operating Profit Per Share
(Rs)

112.4

173.02

75.64

75.01

131.39

568.54

816.49

601.32

610.1

931.01

Free Reserves Per Share (Rs)

158.97

190.09

106.56

99.73

535.16

89.45

78.91

78.91

78.91

112.84

19.76

21.19

12.57

12.29

14.11

18.56

19.78

10.88

10.03

11.65

Gross Profit Margin(%)

19.02

20.03

11.08

10.32

12.09

Cash Profit Margin(%)

15.7

16.2

10.55

10.48

12.18

Adjusted Cash Margin(%)

15.7

16.2

10.55

10.48

12.18

Net Profit Margin(%)

19.8

14.23

7.4

8.32

12.66

Adjusted Net Profit Margin(%)

19.8

14.23

7.4

8.32

12.66

Return On Capital Employed(%)

67.57

59.01

32.8

39.71

20.9

Return On Net Worth(%)

68.01

58.14

38.92

47.61

22.36

Adjusted Return on Net Worth(%)

Return on Assets Excluding
Revaluations
Return on Assets Including
Revaluations

51.42

61.53

47.78

48.91

18.09

169.69

202.4

116.56

109.73

546.96

169.69

202.4

116.56

109.73

546.96

Return on Long Term Funds(%)

69.67

59.19

35.36

39.71

20.97

Liquidity And Solvency Ratios

Current Ratio

0.8

0.69

0.84

0.88

0.84

Bonus in Equity Capital

Profitability Ratios
Operating Profit Margin(%)
Profit Before Interest And Tax
Margin(%)

Quick Ratio

0.71

0.55

0.73

0.64

0.76

Debt Equity Ratio

0.07

0.46

0.84

0.84

0.29

Long Term Debt Equity Ratio

0.03

0.45

0.71

0.84

0.29

2,093.39

421.06

53.71

224.91

280.28

Debt Coverage Ratios

Interest Cover
Total Debt to Owners Fund
Financial
Charges Coverage Ratio

0.07

0.46

0.84

0.84

0.29

2,166.08

443.88

59.89

258.84

315.98

Financial
Charges Coverage Ratio Post Tax

2,049.86

308.56

38.42

181.43

268.53

32.8

28.87

28.64

29.33

36.88

Management Efficiency Ratios

Inventory Turnover Ratio
Debtors Turnover Ratio

51.77

37.41

27.45

21.93

22.66

Investments Turnover Ratio

32.8

28.87

28.64

29.33

36.88

Fixed Assets Turnover Ratio

4.85

3.5

2.6

2.95

2.96

Total Assets Turnover Ratio

3.14

2.77

2.53

3.02

1.32

Asset Turnover Ratio

4.85

3.5

2.6

2.95

2.96

Average Raw Material Holding

5.58

7.91

6.39

5.24

5.08

Average Finished Goods Held

Number of Days In Working
Capital

9.15

9.13

9.97

10.73

8.14

-26.08

-41.29

-8.31

-9.73

-25.57

72.72

69.3

74.73

76.58

73.98

4.06

3.59

2.35

2.37

5.56

2.45

3.23

3.97

3.98

4.45

27.74

27.67

30.82

23.53

18.36

Dividend Payout Ratio Net Profit

40.27

39.63

56.72

44.78

38.24

Dividend Payout Ratio Cash Profit

38.85

36.69

47.36

36.36

33.14

Earning Retention Ratio

Profit & Loss Account Ratios

Material Cost Composition
Imported Composition of Raw
Materials Consumed
Selling Distribution Cost
Composition
Expenses as Composition of Total
Sales
Cash Flow Indicator Ratios

46.73

62.55

53.79

56.41

52.71

Cash Earning Retention Ratio

49.2

65.19

60.2

64.43

60.28

AdjustedCash Flow Times

0.12

0.69

1.68

1.4

1.36

Analysis

Decline by 5% which is due to the rise in the net sales over gross
profit. The gross profit margin ratio tells us the profit a business
makes on its cost of sales, or cost of goods sold. It is a very simple
idea and it tells us how much gross profit per crore of turnover the
business is earning. The company's ratio is just moderately fine.