Compendium of nifty november beta (1.0.0.1) release.
-
Upload
tanay-roy -
Category
Economy & Finance
-
view
935 -
download
5
description
Transcript of Compendium of nifty november beta (1.0.0.1) release.
Download this report from http://www.tanayroyexclusive.blogspot.com/
Exclusive Financial Analysis of Indian Companies
Prepared and Edited By‐
Tanay Roy, CFAPeu Karak, MBA
Disclaimer
The information, opinions, estimates and forecasts contained in this document have been arrived at or obtained from public sources believed to be reliable and in good faith which has not been independently verified and no warranty, express or implied, is made as to their accuracy,
completeness or correctness.
For more information about this sample and our other services, please write to [email protected]
November‐ 2011
gtÇtç eÉç XåvÄâá|äx
COMPENDIUM OF NIFTY COMPANIES
Market Cap Rank287254.94 1237543.18 2218386.72 3209703.28 4165215.11 5164938.54 6148787.23 7147799.94 8121050.05 9113981.35 10107251.72 11101046.51 1289978.63 1386039.92 1481152.96 1556734.18 1653643.89 1752557.30 1852239.93 1950817.42 2050057.60 2148542.67 2247597.11 2346343.10 2446310.85 2543558.94 2642804.98 2741106.71 2837757.73 2932511.04 3030928.58 3130560.57 3228823.81 3328277.10 3426788.95 3526026.24 3623758.71 3723718.29 3822745.48 3922509.60 4022436.47 4121138.36 4219357.56 4318020.81 4416481.26 4516469.22 4615556.95 4712593.91 4812418.63 492383.75 50
Grasim Industries LtdBharat Petroleum Corporation Ltd
Rank-Market Cap
ACC LtdRanbaxy Laboratories LtdIDFC LtdSesa Goa LtdReliance Communications Ltd
DLF LtdKotak Mahindra Bank Ltd.Maruti Suzuki India LtdPunjab National BankHCL Technologies LtdSiemens LtdDr Reddys Laboratories LtdReliance Power LtdHindalco Industries Ltd
Power Grid Corporation of India LtdAxis Bank LtdSteel Authority of India LtdTata Steel LtdHero MotoCorp Ltd.Sterlite Industries (India) Ltd
Jaiprakash Associates LtdBharat Heavy Electricals LtdTata Motors LtdReliance Infrastructure LtdTata Power Company Ltd
Company NameReliance Industries LtdOil & Natural Gas Corpn LtdTata Consultancy Services LtdCoal India Ltd.Infosys Technologies LtdITC LtdBharti Airtel LtdNTPC LtdState Bank of IndiaHDFC Bank LtdICICI Bank LtdHDFC LtdWipro LtdLarsen & Toubro LtdHindustan Unilever LtdCairn India LtdGAIL (India) LtdJindal Steel & Power LtdSun Pharmaceuticals Industries LtdMahindra & Mahindra LtdBajaj Auto Ltd
Ambuja Cements LtdCipla Ltd
Page: 2
Sales Rank292050.00 1163532.28 287139.68 371744.28 460166.36 549522.09 647525.14 745225.47 843165.93 938872.10 1035947.55 1135907.95 1233539.81 1330705.12 1429330.09 1528917.90 1627780.03 1727577.00 1825067.16 1924711.83 2023419.13 2123394.18 2222065.24 2320439.35 2418421.60 2518362.34 2618188.50 2715071.16 2813179.95 2911787.20 3011514.11 3111047.26 3211012.76 338729.79 348633.76 357821.94 367275.37 376971.82 386868.87 396429.64 406080.36 415162.46 425011.42 434851.36 444660.25 453243.89 462949.93 47476.77 4848.78 494.29 50
Power Grid Corporation of India LtdACC LtdAmbuja Cements LtdHCL Technologies LtdTata Power Company LtdSesa Goa LtdCipla LtdDr Reddys Laboratories LtdKotak Mahindra Bank Ltd.Grasim Industries LtdIDFC LtdRanbaxy Laboratories LtdSun Pharmaceuticals Industries LtdDLF LtdCoal India Ltd.Reliance Power LtdCairn India Ltd
Infosys Technologies LtdMahindra & Mahindra LtdHindalco Industries LtdITC LtdHDFC Bank LtdHero MotoCorp Ltd.Hindustan Unilever LtdBajaj Auto LtdAxis Bank LtdSterlite Industries (India) LtdHDFC LtdJaiprakash Associates Ltd
Rank-TTM SalesReliance Communications LtdSiemens LtdReliance Infrastructure LtdJindal Steel & Power Ltd
Reliance Industries LtdBharat Petroleum Corporation LtdState Bank of IndiaOil & Natural Gas Corpn LtdNTPC LtdTata Motors LtdLarsen & Toubro LtdSteel Authority of India LtdBharat Heavy Electricals LtdBharti Airtel LtdMaruti Suzuki India LtdGAIL (India) LtdTata Consultancy Services LtdTata Steel LtdPunjab National BankWipro LtdICICI Bank Ltd
Company Name
Page: 3
REO(%) Rank81.79 173.47 258.56 348.51 434.70 530.84 630.16 727.95 826.75 925.11 1024.90 1123.43 1222.68 1322.66 1422.31 1522.22 1622.22 1619.89 1819.87 1919.39 2017.85 2117.68 2217.45 2316.36 2416.12 2516.04 2615.81 2715.49 2814.98 2914.58 3014.53 3113.88 3213.69 3313.00 3412.28 3510.67 3610.31 379.91 389.49 398.49 408.21 417.89 427.53 437.16 445.17 455.00 461.20 470.17 48(0.44) 49(1.13) 50
Sterlite Industries (India) LtdBharat Petroleum Corporation LtdReliance Power LtdRanbaxy Laboratories LtdCairn India LtdReliance Communications Ltd
Reliance Industries Ltd
Rank-ROECipla LtdMaruti Suzuki India LtdKotak Mahindra Bank Ltd.NTPC LtdPower Grid Corporation of India LtdSteel Authority of India LtdState Bank of IndiaIDFC LtdICICI Bank LtdTata Motors LtdTata Power Company LtdDLF LtdJaiprakash Associates LtdHindalco Industries LtdReliance Infrastructure Ltd
Sesa Goa LtdHCL Technologies LtdWipro LtdPunjab National BankSun Pharmaceuticals Industries LtdHDFC LtdGAIL (India) LtdAxis Bank LtdOil & Natural Gas Corpn LtdGrasim Industries LtdHDFC Bank LtdLarsen & Toubro LtdBharti Airtel LtdACC LtdDr Reddys Laboratories LtdAmbuja Cements LtdTata Steel Ltd
Company NameHindustan Unilever LtdHero MotoCorp Ltd.Bajaj Auto LtdTata Consultancy Services LtdITC LtdCoal India Ltd.Bharat Heavy Electricals LtdInfosys Technologies LtdSiemens LtdMahindra & Mahindra LtdJindal Steel & Power Ltd
Page: 4
EV Rank1156926.06 1424304.38 2358054.06 3336285.85 4327516.76 5249902.99 6232660.89 7217850.66 8210700.34 9210059.70 10174802.92 11162858.43 12160556.33 13150050.11 1491470.68 1589519.43 1685745.38 1779512.95 1879304.03 1970470.45 2064620.41 2158031.90 2256012.52 2354911.19 2454704.24 2553822.54 2652608.54 2752268.31 2850226.26 2949029.33 3048487.92 3145010.87 3244120.79 3335714.33 3433072.79 3531423.03 3630311.84 3729655.70 3827140.52 3927108.08 4026970.61 4125237.25 4224075.55 4323544.58 4421534.83 4520572.70 4618813.80 4716016.87 488529.56 496090.15 50
Sun Pharmaceuticals Industries LtdBajaj Auto Ltd
Rank-EVSteel Authority of India LtdSterlite Industries (India) LtdHero MotoCorp Ltd.Reliance Communications LtdJaiprakash Associates LtdHindalco Industries LtdHCL Technologies LtdMaruti Suzuki India LtdDr Reddys Laboratories LtdTata Motors LtdReliance Power LtdSiemens LtdRanbaxy Laboratories LtdCipla LtdGrasim Industries LtdAmbuja Cements LtdACC LtdSesa Goa LtdReliance Infrastructure LtdTata Power Company LtdBharat Heavy Electricals Ltd
NTPC LtdITC LtdBharti Airtel LtdInfosys Technologies LtdLarsen & Toubro LtdWipro LtdPower Grid Corporation of India LtdHindustan Unilever LtdKotak Mahindra Bank Ltd.Tata Steel LtdJindal Steel & Power LtdCairn India LtdDLF LtdBharat Petroleum Corporation LtdIDFC LtdGAIL (India) LtdMahindra & Mahindra Ltd
Company NameState Bank of IndiaICICI Bank LtdPunjab National BankHDFC Bank LtdReliance Industries LtdAxis Bank LtdOil & Natural Gas Corpn LtdTata Consultancy Services LtdCoal India Ltd.HDFC Ltd
Page: 5
Market CAP Rank TTM Sales Rank ROE Rank EV RankReliance Industries Ltd 287254.94 1 292050.00 1 14.98 29 327516.76 5Oil & Natural Gas Corpn Ltd 237543.18 2 71744.28 4 19.39 20 232660.89 7Tata Consultancy Services Ltd 218386.72 3 33539.81 13 48.51 4 217850.66 8Coal India Ltd. 209703.28 4 476.77 48 30.84 6 210700.34 9Infosys Technologies Ltd 165215.11 5 27577.00 18 27.95 8 150050.11 14ITC Ltd 164938.54 6 23419.13 21 34.70 5 162858.43 12Bharti Airtel Ltd 148787.23 7 38872.10 10 16.36 24 160556.33 13NTPC Ltd 147799.94 8 60166.36 5 13.69 33 174802.92 11State Bank of India 121050.05 9 87139.68 3 10.67 36 1156926.06 1HDFC Bank Ltd 113981.35 10 23394.18 22 17.68 22 336285.85 4ICICI Bank Ltd 107251.72 11 27780.03 17 9.91 38 424304.38 2HDFC Ltd 101046.51 12 15071.16 28 22.22 16 210059.70 10Wipro Ltd 89978.63 13 28917.90 16 22.66 14 89519.43 16Larsen & Toubro Ltd 86039.92 14 47525.14 7 17.45 23 91470.68 15Hindustan Unilever Ltd 81152.96 15 20439.35 24 81.79 1 79512.95 18Cairn India Ltd 56734.18 16 4.29 50 (0.44) 49 58031.90 22GAIL (India) Ltd 53643.89 17 35907.95 12 19.89 18 53822.54 26Jindal Steel & Power Ltd 52557.30 18 11012.76 33 24.90 11 64620.41 21Sun Pharmaceuticals Industries 52239.93 19 3243.89 46 22.22 16 52268.31 28Mahindra & Mahindra Ltd 50817.42 20 25067.16 19 25.11 10 52608.54 27Bajaj Auto Ltd 50057.60 21 18421.60 25 58.56 3 50226.26 29Power Grid Corporation of India 48542.67 22 8729.79 34 13.00 34 85745.38 17Axis Bank Ltd 47597.11 23 18362.34 26 19.87 19 249902.99 6Steel Authority of India Ltd 46343.10 24 45225.47 8 12.28 35 49029.33 30Tata Steel Ltd 46310.85 25 30705.12 14 15.49 28 70470.45 20Hero MotoCorp Ltd. 43558.94 26 22065.24 23 73.47 2 45010.87 32Sterlite Industries (India) Ltd 42804.98 27 18188.50 27 5.17 45 48487.92 31DLF Ltd 41106.71 28 2949.93 47 8.21 41 56012.52 23Kotak Mahindra Bank Ltd. 37757.73 29 5162.46 42 13.88 32 79304.03 19Maruti Suzuki India Ltd 32511.04 30 35947.55 11 14.53 31 30311.84 37Punjab National Bank 30928.58 31 29330.09 15 22.31 15 358054.06 3HCL Technologies Ltd 30560.57 32 7275.37 37 22.68 13 31423.03 36Siemens Ltd 28823.81 33 11514.11 31 26.75 9 26970.61 41
Dr Reddys Laboratories Ltd 28277.10 34 6080.36 41 16.04 26 29655.70 38Reliance Power Ltd 26788.95 35 48.78 49 1.20 47 27108.08 40Hindalco Industries Ltd 26026.24 36 24711.83 20 7.53 43 33072.79 35Ambuja Cements Ltd 23758.71 37 7821.94 36 15.81 27 21534.83 45Cipla Ltd 23718.29 38 6429.64 40 14.58 30 24075.55 43Grasim Industries Ltd 22745.48 39 5011.42 43 17.85 21 23544.58 44Bharat Petroleum Corporation L 22509.60 40 163532.28 2 5.00 46 54911.19 24ACC Ltd 22436.47 41 8633.76 35 16.12 25 20572.70 46Ranbaxy Laboratories Ltd 21138.36 42 4660.25 45 0.17 48 25237.25 42IDFC Ltd 19357.56 43 4851.36 44 10.31 37 54704.24 25Sesa Goa Ltd 18020.81 44 6868.87 39 23.43 12 18813.80 47Reliance Communications Ltd 16481.26 45 11787.20 30 (1.13) 50 44120.79 33Jaiprakash Associates Ltd 16469.22 46 13179.95 29 7.89 42 35714.33 34Bharat Heavy Electricals Ltd 15556.95 47 43165.93 9 30.16 7 6090.15 50Tata Motors Ltd 12593.91 48 49522.09 6 9.49 39 27140.52 39Reliance Infrastructure Ltd 12418.63 49 11047.26 32 7.16 44 16016.87 48Tata Power Company Ltd 2383.75 50 6971.82 38 8.49 40 8529.56 49
Overview
Name
Page: 6
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)248136.06 192091.87 141959.00 133805.78 111699.03 1579342237 48.232687.98 2193.13 1713.38 772.17 457.00 567131931 17.3240520.69 32162.20 25865.77 23204.69 20862.91 91266633 2.7926913.11 21665.67 20670.48 18357.55 16047.76 267849214 8.1824584.81 19665.72 18896.01 17194.65 14748.86 363734332 11.1119615.67 15340.75 15758.67 13634.80 12163.51 405078119 12.3720286.30 16235.67 15309.32 19458.29 11943.40 3274402466 100
146073.32 128366.34 114588.22 80577.34 61315.16327516.76 380574.38 325568.80 336164.90 338484.55 Annual TTM213470.00 190861.03 188492.70 117057.02 89140.89 14.16 13.13221251.97 215864.71 149628.70 104229.10 99532.77 1.90 NA12819.56 12138.82 69043.83 23005.84 7528.13 1.16 0.9833019.27 19255.35 20268.18 20516.11 16251.34 8.08 NA
0.91 NA61.97 49.64 97.28 133.86 85.71103.54 81.74 130.29 167.20 120.268.00 7.00 13.00 13.00 11.00 September ' 11 Growth(%)
462.95 419.43 803.12 560.40 459.13 292050.00 7.78758.04 587.37 902.02 920.48 801.57 3838.00 12.62431.95 378.21 704.28 520.59 416.90 42996.00 2.08
30086.00 4.4727636.00 4.41
16.33 16.74 18.22 17.34 18.68 21876.00 3.7010.85 11.28 14.56 13.72 14.37 21876.00 3.707.91 7.99 11.10 10.19 10.89 14.72 15.54
Adjusted Cash Margin (%) 13.39 13.45 14.76 13.81 15.20 10.30 10.63ROCE (%) 9.50 8.51 8.12 16.62 13.40 7.49 7.79Dividend payout Ratio 13.66 14.97 14.49 9.80 13.75Debt/Equity 0.46 0.48 0.64 0.46 0.45 September ' 11 Growth(%)Fixed Assets Turnover Ratio 1.58 1.24 1.01 1.29 1.13 159587.00 20.48Current Ratio 1.22 1.11 1.08 1.01 0.77 2180.00 31.48Quick Ratio 1.01 0.76 0.90 0.93 0.68 21950.00 4.30Inventory Turnover Ratio 9.59 8.29 12.92 10.57 10.65 15786.00 10.39Fin. Charges Cov.Ratio 17.40 16.08 14.58 19.95 16.06 14581.00 11.69Exports of Total Sales (%) 56.64 53.46 61.22 56.80 52.40 11364.00 8.11Import of Raw Mat.(%) 91.71 95.39 95.74 93.96 94.04 11364.00 8.11
13.75 15.899.89 10.807.12 7.94
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)29.18 35.32 6.09 19.79 17.31 78569.00 (3.02)22.56 28.00 121.89 68.96 42.53 1102.00 2.2329.72 37.62 5.78 22.00 18.16 10946.00 (0.53)25.99 24.34 11.47 11.22 14.20 7977.00 2.1524.22 4.81 12.60 14.39 10.89 7317.00 0.7325.01 4.07 9.89 16.58 10.76 5703.00 0.7427.87 (2.65) 15.58 12.10 10.03 5703.00 0.7424.95 6.05 (21.32) 62.92 11.18 13.93 13.58
10.15 9.647.26 6.99
Year High Price Low Price High P/E Low P/E2011 1090 713.55 16.31 10.682010 1187 840.55 19.15 13.562009 2490 990 50.16 19.94
52 Week High Low
Mr.Nikhil R MeswaniMr.Hital R Meswani
Executive DirectorExecutive Director
NPM(%)
NANA
NANA
Key Executives (Top Three)
Name DesignationMr.K Sethuraman Group Co. Secretary & Chief Compl. Officer
Mr.Mukesh D Ambani
Board of Directors (Top Three)
Chairman and Managing directorName Designation
Other Information
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
P/EP/BP/SEV/EBITDADividend Yield
TTM End
NPM(%)
Half Year EndNet Sales
EBTAdjusted PATReported PATOPM(%)
Cash EPS (Rs.) Dividend Per Share (Rs.)Book Value (Rs.) Sales Per Share (Rs.) Free Reserves Per Share (Rs.)
Total Operating Expenses
TTM Sales ROE(%)327516.766684.02
5
EBIDTAEBITEBTAdjusted PATReported PATOPM(%) GPM(%)
EBIT
Adjusted PAT
GPM(%)
14.9814.98
Net SalesOther IncomeEBIDTAEBIT
Quarter EndNet SalesOther Income
EBITM(%)
Reported PAT
EBTAdjusted PATReported PATOPM(%) GPM(%)
Ambani Group10877.55
Share Holding Information
Valuation Ratio
DiversifiedReliance Industries Ltd
1
Market Cap
Capital EmployedNo. Of Equity Share
21347032733.74
PromoterFIIMutual Funds and UTIBanks and InsuranceOther InvestorsGeneral PublicGRAND TOTALReported PAT
Net Worth
RANK in 50 Stocks 1 1
Latest Result (TTM)
Latest Result (Half Yearly)
5 Year CAGRLatest Result (Quarterly)
Financial Performance (Annual)
Year End
Ratio Analysis
Rate of Growth
Enterprise ValueCapital EmployedGross BlockCapital Work‐in‐progress Investment
EPS (Rs.)
Net SalesOther IncomeEBIDTAEBITEBT
Other IncomeEBIDTAEBIT
EBIDTAM(%)
APATM(%)
NPM(%)
Enterprise ValueIn Rupees CroreIn US $ million
287254.945862.35
292050.005960.20
Net Sales
Adjusted PAT
29
Other Income
EBIDTA
EBT
Page: 7
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)66164.34 60251.77 64003.99 60065.10 56913.43 6342962692 74.145431.11 3363.33 4604.51 4341.02 3730.50 442209777 5.1745925.23 41065.94 36857.76 34081.28 31889.27 136289266 1.5939090.22 35823.28 32502.14 30165.51 28596.47 461602999 5.427956.88 24546.39 24016.74 25148.64 24871.67 1008641547 11.7918779.35 16287.66 15578.96 16206.79 16830.65 163783839 1.9118924.00 16767.56 16126.32 16701.65 15642.92 8555490120 100
97504.43 87282.61 78735.42 70617.40 61923.93232660.89 262255.90 198817.02 192701.88 224356.17 Annual TTM115068.69 103688.25 94771.12 83100.11 77033.00 12.55 12.2780938.60 71553.78 61355.61 57463.78 52038.07 2.44 NA65354.44 56073.25 52923.19 41154.63 37794.16 3.59 3.315332.84 5772.03 5090.32 5899.50 5702.05 5.07 NA
6.03 NA22.12 78.39 75.40 78.09 73.1430.11 102.91 95.76 96.39 88.5316.75 33.00 32.00 32.00 31.00 June ' 11 Growth(%)113.97 408.07 368.11 330.16 289.51 71744.28 3.7377.34 281.70 299.24 280.83 266.09 2887.96 12.45108.01 392.88 353.81 315.74 275.84 45183.57 3.66
28232.38 2.1328206.02 2.13
69.41 68.16 57.59 56.74 56.03 18905.97 2.3559.08 59.46 50.78 50.22 50.25 19357.76 2.2928.38 27.03 24.34 26.98 29.57 62.98 63.02
Adjusted Cash Margin (%) 38.71 35.73 31.15 33.50 35.36 39.35 39.97ROCE (%) 16.45 16.17 17.02 20.10 20.31 26.35 26.71Dividend payout Ratio 45.98 49.02 49.65 47.94 48.85Debt/Equity 0.18 0.18 0.20 0.17 0.24 March ' 11 Growth(%)Fixed Assets Turnover Ratio 0.82 0.84 1.05 1.05 1.10 36912.08 14.44Current Ratio 1.36 1.39 1.45 1.56 1.40 1254.81 (4.46)Quick Ratio 1.20 1.22 1.27 1.39 1.28 22758.66 9.27Inventory Turnover Ratio 94.69 87.82 111.98 122.77 150.64 14330.01 7.63Fin. Charges Cov.Ratio 4.13 3.64 4.34 6.79 8.56 14308.57 7.50Exports of Total Sales (%) 7.12 7.61 5.36 6.31 5.25 9815.94 13.40Import of Raw Mat.(%) 23.34 20.13 17.60 17.41 20.11 9874.09 9.11
61.66 64.5838.82 41.2826.59 26.84
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)9.81 (5.86) 6.56 5.54 3.06 16401.92 1.8361.48 (26.96) 6.07 16.37 7.80 726.97 24.1513.84 (28.98) 4.70 5.46 (2.24) 10196.92 19.1511.83 11.42 8.15 6.87 7.57 6074.45 61.129.12 10.22 7.75 5.49 6.45 6070.44 61.7013.89 2.21 (4.50) 1.11 2.37 4094.90 46.7315.30 4.55 (3.87) (3.71) 2.22 4094.90 46.7312.86 3.98 (3.44) 6.77 3.88 62.17 53.13
37.03 23.4124.97 17.33
Year High Price Low Price High P/E Low P/E2011 1299.5 226.95 57.43 10.032010 1472 997.35 66.55 45.092009 1273.5 614.2 16.25 7.84
In Rupees Crore 237543.18 71744.28 19.39 232660.89
Oil & Natural Gas Corpn LtdOil Drilling And Exploration Public Sector
Capital Employed 115068.69 5
2 No. Of Equity Share 85554.90 277.65
Market Cap TTM Sales ROE(%) Enterprise Value
PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In US $ million 4847.82 1464.17 19.39 4748.18RANK in 50 Stocks 2 4 20 7
Enterprise ValueCapital Employed P/E
Financial Performance (Annual) Share Holding Information
Year EndNet Sales
Gross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
EBIT Banks and InsuranceEBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation Ratio
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
Dividend YieldEPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Company Secretary & Compliance OfficerNA NA
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationProf.Deepak Nayyar Additional DirectorMr.Arun Ramanathan Additional Director
NA NA
Mrs.Usha Thorat Additional Director
Key Executives (Top Three)Name DesignationMr.N K Sinha GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 8
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)29275.41 23044.45 22401.92 18533.72 14939.97 1449864622 74.08475.42 236.27 232.62 165.01 86.38 250689064 12.819247.24 6903.44 6253.45 5190.62 4387.86 39957060 2.048709.42 6434.09 5835.99 4731.84 4044.45 118656161 6.068689.41 6424.55 5828.55 4728.42 4041.02 10138029 0.527558.97 5686.66 5488.18 4270.84 3630.22 87916060 4.497569.99 5618.51 4696.21 4508.76 3757.29 1957220996 100
19479.49 15016.62 13346.25 10904.81 8058.99217850.66 182840.48 56271.33 72690.76 113697.39 Annual TTM19620.61 15152.36 13486.62 11023.06 8109.73 28.89 23.116030.16 4871.21 4359.24 3240.64 2315.36 11.15 NA1345.37 940.72 685.13 889.74 757.85 7.46 6.515795.49 7893.39 5936.03 4509.33 3252.04 23.56 NA
1.25 NA38.62 28.62 47.92 46.07 38.3941.37 31.02 52.18 50.76 41.9014.00 20.00 14.00 14.00 11.50 September ' 11 Growth(%)100.04 77.24 137.40 112.45 82.35 33539.81 6.55149.58 117.74 228.92 189.39 152.67 2032.96 184.0597.95 75.24 134.37 110.22 80.25 11870.98 18.10
11242.80 18.7011228.17 18.80
31.59 29.96 27.91 28.01 29.37 9450.47 17.0229.75 27.92 26.05 25.53 27.07 9450.47 17.0225.82 24.68 24.50 23.04 24.30 35.39 31.93
Adjusted Cash Margin (%) 27.66 26.71 26.36 25.52 26.60 33.52 30.09ROCE (%) 38.58 37.08 34.82 40.90 46.33 28.18 25.66Dividend payout Ratio 42.21 81.61 34.20 35.55 34.46Debt/Equity 0.01 0.01 0.01 0.01 0.01 September ' 11 Growth(%)Fixed Assets Turnover Ratio 4.91 4.74 5.15 5.74 6.49 17942.80 15.04Current Ratio 2.41 1.49 1.83 1.98 1.93 1677.88 372.54Quick Ratio 2.40 1.48 1.83 1.97 1.98 6772.33 32.83Inventory Turnover Ratio 5451.66 3398.94 1321.77 1137.21 1412.30 6441.20 34.15Fin. Charges Cov.Ratio 462.13 723.63 840.52 1517.73 1279.26 6430.37 34.03Exports of Total Sales (%) 91.08 92.38 93.01 90.51 92.38 5249.54 24.96Import of Raw Mat.(%) 80.35 78.67 79.74 80.43 70.79 5249.54 24.96
37.74 32.6935.90 30.7929.26 26.93
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)27.04 2.87 20.87 24.05 14.40 9329.24 8.31101.22 1.57 40.97 91.03 40.65 1420.48 451.8625.20 (0.02) 21.27 26.97 14.02 4080.87 51.6233.95 10.39 20.48 18.30 16.08 3907.00 54.1735.36 10.25 23.33 17.00 16.58 3898.53 53.9835.25 10.23 23.27 17.01 16.55 3187.11 54.5332.92 3.62 28.50 17.65 15.80 3187.11 54.5334.73 19.64 4.16 20.00 15.04 43.74 31.25
41.88 29.4234.16 23.94
Year High Price Low Price High P/E Low P/E2011 1247 902.9 25.83 18.72010 1179 692 30.53 17.922009 805 355.25 28.13 12.41
1
3 No. Of Equity Share 19572.21 1115.8
Tata Consultancy Services LtdComputers ‐ Software Tata Group
Capital Employed 19620.61
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 218386.72 33539.81 48.51 217850.66In US $ million 4456.87
EBIT Banks and Insurance
684.49 48.51 4445.93RANK in 50 Stocks 3 13 4 8
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Compliance OfficerMr.Suprakash Mukhopadhyay Company Secretary & Compliance Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.R N Tata Chairman / Chair PersonDr.Ron Sommer Director
Mr.Ajoyendra Mukherjee Global Human Resources
Mr.Ishaat Hussain Director
Key Executives (Top Three)Name DesignationMr.Ravindra J Shah GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 9
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)461.31 448.14 318.05 271.81 280.54 5684727960 905072.87 4301.01 4274.15 3172.38 3248.63 399252778 6.324984.27 4255.84 4122.09 3030.63 3187.30 63638453 1.014978.70 4246.85 4115.92 3024.13 3178.85 35404115 0.564755.81 3860.39 3640.62 2575.82 2834.21 38599599 0.614565.81 3660.39 3477.77 2455.01 2803.91 94741495 1.54723.56 3779.92 3295.38 2453.80 2821.29 6316364400 100
19437.38 17060.72 15237.22 13369.29 12654.64210700.34 204965.56 1647.62 1510.83 1646.10 Annual TTM20807.81 18525.02 17023.84 14880.12 14300.74 44.39 34.98387.46 376.63 368.92 355.30 351.88 10.79 NA55.67 17.84 5.99 1.07 0.08 454.79 439.84
6319.17 6316.57 6316.36 6316.36 6316.36 42.27 NA1.17 NA
7.48 5.98 5.22 388.48 446.667.49 6.00 5.23 389.51 448.003.90 3.50 2.70 270.00 237.50 June ' 11 Growth(%)30.77 27.01 24.12 2116.61 2003.47 476.77 15.230.73 0.70 0.50 43.03 44.42 6511.07 28.0616.48 12.99 10.57 806.02 734.76 6408.98 29.93
6329.88 30.616069.51 30.73
1080.46 949.67 1296.05 1114.98 1136.13 5995.25 29.891079.25 947.66 1294.11 1112.59 1133.12 5995.05 29.89989.75 816.80 1093.47 903.21 999.47 1344.25 1192.13
Adjusted Cash Margin (%) 990.96 818.80 1095.41 905.60 1002.48 1327.66 1171.28ROCE (%) 22.70 20.40 19.36 16.49 19.73 1257.47 1115.53Dividend payout Ratio 52.15 58.46 51.75 81.31 60.62Debt/Equity 0.07 0.08 0.11 0.11 0.13 March ' 11 Growth(%)Fixed Assets Turnover Ratio 1.19 1.19 0.86 0.76 0.79 306.84 186.98Current Ratio 3.09 3.22 3.03 2.75 2.66 1454.98 (59.91)Quick Ratio 3.09 3.22 3.02 2.75 2.66 1437.38 (59.80)Inventory Turnover Ratio 14.33 18.58 18.22 29.77 12.60 1437.37 (58.81)Fin. Charges Cov.Ratio 22.36 11.01 8.67 6.76 9.25 1453.62 (55.55)Exports of Total Sales (%) 1.67 1.62 2.19 0.00 0.00 1501.36 (53.01)Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 1501.16 (53.01)
468.45 3344.43468.44 3263.75489.30 2988.16
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)2.94 40.90 17.01 (3.11) 10.46 123.07 (24.05)17.95 0.63 34.73 (2.35) 9.32 4731.87 314.5011.47 4.93 13.68 20.97 9.97 4743.97 314.0217.12 3.24 36.01 (4.92) 9.35 4725.08 311.8517.23 3.18 36.10 (4.87) 9.39 4618.59 265.6123.20 6.04 41.34 (9.12) 10.91 4541.59 227.6824.74 5.25 41.66 (12.44) 10.24 4541.59 227.7324.96 14.70 34.30 (13.03) 10.86 3854.69 707.13
3839.34 708.023690.25 855.34
Year High Price Low Price High P/E Low P/E2011 422.3 288.95 44.49 30.442010 357.6 287.45 47.81 38.43NA NA NA NA NA
10
4 No. Of Equity Share 63163.64 332
Coal India Ltd.Mining/Minerals Public Sector
Capital Employed 20807.81
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 209703.28 476.77 30.84 210700.34In US $ million 4279.66
EBIT Banks and Insurance
9.73 30.84 4300.01RANK in 50 Stocks 4 48 6 9
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief General Manager (Finance)Dr.H Sarkar Chief General Manager(F) / Company Secretar
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.N C Jha Chairman and Managing directorMr.A K Sinha Director (Finance)
NA NA
Mr.R Mohan Das Director (Personnel)
Key Executives (Top Three)Name DesignationMr.D K Ghosh GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 10
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)25385.00 21140.00 20264.00 15648.00 13149.00 170115333 29.631108.00 871.00 874.00 678.00 333.00 210487993 36.669523.00 8233.00 7782.00 5642.00 4559.00 29130058 5.078783.00 7426.00 7088.00 5096.00 4090.00 32403277 5.648782.00 7424.00 7086.00 5095.00 4089.00 54399696 9.476404.00 5707.00 6191.00 4465.00 3737.00 77666725 13.536443.00 5803.00 5819.00 4470.00 3783.00 574203082 100
24501.00 22036.00 17809.00 13490.00 11162.00150050.11 154739.26 96139.95 79740.59 107168.26 Annual TTM24501.00 22036.00 17809.00 13490.00 11162.00 25.64 24.136934.00 6357.00 5986.00 4508.00 3889.00 6.74 NA499.00 409.00 615.00 1260.00 957.00 6.51 5.991325.00 4636.00 1005.00 964.00 839.00 15.76 NA
2.09 NA112.22 101.13 101.58 78.15 66.23125.11 115.19 113.70 87.69 74.4460.00 25.00 23.50 33.25 11.50 September ' 11 Growth(%)426.85 383.90 311.35 235.84 195.14 27577.00 3.94442.13 368.40 353.75 273.57 230.20 1460.00 10.19420.79 378.08 305.80 230.74 190.30 10269.00 3.20
9504.00 3.309504.00 3.30
37.51 38.95 38.40 36.06 34.67 6847.00 2.7234.60 35.13 34.98 32.57 31.11 6847.00 2.7225.23 27.00 30.55 28.53 28.42 37.24 37.51
Adjusted Cash Margin (%) 28.14 30.81 33.98 32.02 31.99 34.46 34.68ROCE (%) 26.30 26.33 32.67 33.14 33.89 24.83 25.12Dividend payout Ratio 62.28 28.84 27.03 49.77 19.85Debt/Equity 0.00 0.00 0.00 0.00 0.00 September ' 11 Growth(%)Fixed Assets Turnover Ratio 3.67 3.33 3.39 3.47 3.38 14375.00 8.89Current Ratio 5.11 4.28 4.71 3.30 4.96 798.00 20.54Quick Ratio 5.02 4.20 4.67 3.28 4.91 5231.00 3.83Inventory Turnover Ratio 0.00 0.00 0.00 0.00 0.00 4839.00 3.73Fin. Charges Cov.Ratio 9523.00 4116.50 3891.00 5642.00 4559.00 4839.00 3.73Exports of Total Sales (%) 94.38 99.69 97.88 92.59 92.44 3476.00 3.11Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 3476.00 3.11
36.39 38.1633.66 35.3424.18 25.53
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)20.08 4.32 29.50 19.01 14.06 7470.00 8.1827.21 (0.34) 28.91 103.60 27.18 383.00 (7.71)23.17 3.16 25.01 19.74 13.72 2742.00 10.1615.67 5.80 37.93 23.76 15.87 2541.00 10.5718.27 4.77 39.09 24.60 16.52 2541.00 10.5718.29 4.77 39.08 24.60 16.52 1822.00 10.1612.21 (7.82) 38.66 19.48 11.37 1822.00 10.1611.03 (0.27) 30.18 18.16 11.24 36.71 36.05
34.02 33.2824.39 23.95
Year High Price Low Price High P/E Low P/E2011 3493.95 2169 29.3 18.192010 3454 2333 30.78 20.792009 2614.9 1101 25.86 10.89
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
5
5 No. Of Equity Share 5741.52 2877.55
Infosys Technologies LtdComputers ‐ Software Not Applicable
Capital Employed 24501
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 165215.11 27577.00 27.95 150050.11In US $ million 3371.74
EBIT Banks and Insurance
562.80 27.95 3062.25RANK in 50 Stocks 5 18 8 14
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Financial OfficerMr.K Parvatheesam Company Secretary & Compliance Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Ravi Venkatesan Additional DirectorMr.K V Kamath Chairman / Chair Person
Mr.Srinath Batni Head ‐ Delivery Excellence
Mr.N R Narayana Murthy Chairman Emeritus
Key Executives (Top Three)Name DesignationMr.V Balakrishnan
Page: 11
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)21120.83 18567.45 14985.81 14032.20 12313.83 24164731 0.31647.91 496.27 422.80 479.82 300.14 1185778979 15.267846.94 6628.59 5344.82 4910.05 4303.98 1128384319 14.527190.95 6019.88 4795.41 4471.59 3941.06 1610349549 20.727112.84 5929.60 4747.76 4446.98 3925.02 2951524999 37.974825.15 3964.17 3182.63 2966.01 2661.95 872834143 11.234987.61 4061.00 3263.59 3120.10 2699.97 7773036720 100
15899.93 14009.99 13679.99 12001.55 10380.00162858.43 87759.21 79738.04 69636.69 65553.47 Annual TTM15999.13 14117.70 13857.54 12215.98 10580.88 33.05 29.8912765.82 11967.86 10558.65 8959.70 7134.31 10.34 NA1333.40 1008.99 1214.06 1126.82 1130.20 7.81 7.045554.66 5726.87 2837.75 2934.55 3067.77 20.75 NA
2.09 NA6.45 10.64 8.65 8.28 7.187.29 12.23 10.10 9.44 8.144.45 10.00 3.70 3.50 3.10 September ' 11 Growth(%)20.62 36.84 36.39 32.00 27.74 23419.13 4.1727.29 48.63 39.70 37.23 32.73 619.84 9.9919.07 34.73 34.27 29.88 25.62 8757.05 4.79
8088.15 5.128020.55 5.05
37.15 35.70 35.67 34.99 34.95 5517.59 5.1034.05 32.42 32.00 31.87 32.01 5517.59 5.1022.85 21.35 21.24 21.14 21.62 37.39 37.17
Adjusted Cash Margin (%) 25.95 24.63 24.90 24.26 24.56 34.54 34.22ROCE (%) 31.17 28.77 23.55 25.54 25.52 23.56 23.35Dividend payout Ratio 80.24 109.63 50.06 49.45 50.53Debt/Equity 0.01 0.01 0.01 0.01 0.01 September ' 11 Growth(%)Fixed Assets Turnover Ratio 1.69 1.58 1.44 1.59 1.75 11928.10 3.96Current Ratio 1.08 0.92 1.42 1.36 1.33 324.64 9.97Quick Ratio 0.50 0.39 0.60 0.56 0.58 4519.72 6.66Inventory Turnover Ratio 6.05 6.04 5.26 5.51 6.05 4183.14 7.12Fin. Charges Cov.Ratio 100.46 73.42 112.17 199.51 268.33 4152.51 7.35Exports of Total Sales (%) 13.32 12.68 14.85 15.45 18.54 2847.03 6.61Import of Raw Mat.(%) 13.34 12.03 12.98 12.78 16.92 2847.03 6.61
37.89 36.9335.07 34.0323.87 23.28
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)13.75 23.90 6.80 13.95 11.39 6085.22 3.8430.56 17.38 (11.88) 59.87 16.64 180.80 25.7011.96 23.56 4.81 15.55 10.87 2399.79 13.2018.38 24.02 8.85 14.08 12.76 2229.66 14.1419.45 25.53 7.24 13.46 12.78 2215.48 14.3819.95 24.89 6.76 13.30 12.63 1514.31 13.6321.72 24.56 7.30 11.42 12.63 1514.31 13.6322.82 24.43 4.60 15.56 13.06 39.44 36.18
36.64 33.3324.89 22.74
Year High Price Low Price High P/E Low P/E2011 216.1 150 30.31 21.042010 313.3 151.5 48.57 23.492009 271.3 155.75 25.50 14.64
1
6 No. Of Equity Share 77381.44 213.15
ITC LtdCigarettes MNC Associate
Capital Employed 15999.13
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 164938.54 23419.13 34.70 162858.43In US $ million 3366.09
EBIT Banks and Insurance
477.94 34.70 3323.64RANK in 50 Stocks 6 21 5 12
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PAT
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PAT
OPM(%) GPM(%)
Adjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Financial OfficerMr.Biswa Behari Chatterjee Executive Vice President & Co. Secretary
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Yogesh Chander Deveshw Chairman / Chair PersonMr.Kurush Noshir Grant Executive Director
NA NA
Mr.Nakul Anand Executive Director
Key Executives (Top Three)Name DesignationMr.Rajiv Tandon GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 12
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)38015.80 35609.54 34048.32 25761.11 17851.61 2594937653 68.33154.90 148.98 235.99 266.91 101.70 650843705 17.14
13557.70 14066.60 13428.77 10926.24 7359.35 157538904 4.158946.10 9968.68 10043.67 7493.59 4868.25 172574573 4.548649.40 9685.32 9609.50 7100.16 4586.17 168833974 4.457641.80 8507.45 9287.72 6467.73 4019.38 52801287 1.397716.90 9426.15 7743.84 6244.19 4033.23 3797530096 100
44109.50 36735.05 27641.84 20239.36 11441.14160556.33 124414.52 122668.75 147841.05 164983.24 Annual TTM56007.00 41773.97 35355.49 26809.70 16751.95 19.28 20.6161437.50 44212.53 37266.70 28115.65 26509.93 3.37 NA6497.60 1594.74 2566.67 2751.08 2375.82 3.91 3.8311813.00 15773.32 11777.76 10952.85 705.82 11.84 NA
0.26 NA20.32 24.82 40.79 32.90 21.2732.46 35.61 58.63 50.99 34.411.00 1.00 2.00 0.00 0.00 June ' 11 Growth(%)
116.16 96.74 145.63 106.65 60.36 38872.10 2.25100.11 93.77 179.37 135.73 94.16 81.90 (27.46)103.84 84.64 121.78 83.18 49.88 13141.50 (1.52)
8549.70 (3.47)8360.20 (4.19)
35.66 39.50 39.44 42.41 41.23 7218.30 (6.46)23.53 27.99 29.50 29.09 27.27 7218.30 (6.46)20.10 23.89 27.28 25.11 22.52 33.81 35.10
Adjusted Cash Margin (%) 32.23 35.40 37.22 38.43 36.47 21.99 23.30ROCE (%) 13.78 22.56 21.90 23.29 24.08 18.57 20.30Dividend payout Ratio 5.70 4.71 5.73 0.00 0.00Debt/Equity 0.27 0.13 0.28 0.32 0.46 March ' 11 Growth(%)Fixed Assets Turnover Ratio 0.82 0.87 0.99 1.03 0.74 19392.20 4.13Current Ratio 0.70 0.70 0.69 0.56 0.47 43.00 (38.48)Quick Ratio 0.77 0.67 0.64 0.55 0.47 6609.40 (1.86)Inventory Turnover Ratio 1105.11 1307.05 547.83 453.06 373.35 4254.50 (7.55)Fin. Charges Cov.Ratio 45.69 49.64 30.93 27.77 26.09 4122.30 (10.45)Exports of Total Sales (%) 4.77 5.03 5.31 6.00 8.82 3685.70 (8.57)Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 3685.70 (8.57)
34.08 36.1621.94 24.7119.01 21.65
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)6.76 4.59 32.17 44.31 16.32 10180.00 3.583.97 (36.87) (11.58) 162.45 8.78 19.00 (32.38)13.47 4.01 38.10 42.55 18.36 3213.80 (5.09)(3.62) 4.75 22.90 48.47 13.00 2043.10 (5.38)(10.26) (0.75) 34.03 53.93 12.94 1839.80 (11.67)(10.70) 0.79 35.34 54.82 13.53 1432.30 (22.07)(10.18) (8.40) 43.60 60.91 13.71 1432.30 (22.07)(18.13) 21.72 24.02 54.82 13.86 31.57 34.45
20.07 21.9714.07 18.70
Year High Price Low Price High P/E Low P/E2011 444.7 304.25 23.4 16.012010 376.5 254 18.53 12.502009 990 229.5 39.89 9.25
5
7 No. Of Equity Share 37975.30 391.8
Bharti Airtel LtdTelecommunications ‐ Service Bharti Group
Capital Employed 56007
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 148787.23 38872.10 16.36 160556.33In US $ million 3036.47
EBIT Banks and Insurance
793.31 16.36 3276.66RANK in 50 Stocks 7 10 24 13
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PAT
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PAT
OPM(%) GPM(%)
Adjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
CEO (India & South Asia)Mr.Srikanth Balachander Chief Financial Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Sunil Bharti Mittal Chairman and Managing directorMr.Manoj Kohli Joint Managing Director & CEO
Mr.Mukesh Bhavnani Co. Secretary & Compl. Officer
Mr.Tsun‐yan Hsieh Non Executive Director
Key Executives (Top Three)Name DesignationMr.Sanjay Kapoor
WWW.SWASTIKBUSINESSANALYTICS.COM
GOLD SPONSOR
Page: 13
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)54938.68 46377.70 41975.20 37091.00 32631.70 6967361180 84.52477.56 2859.60 3307.00 2957.60 2760.90 288895774 3.515122.55 15297.90 13850.10 14484.70 12920.50 108997512 1.3212632.36 12643.50 11482.00 12343.10 10835.20 563605737 6.8410605.15 10781.60 9745.00 10360.90 8779.50 147958297 1.797974.61 8098.90 7190.30 7366.70 6615.80 168645900 2.059102.59 8728.20 8201.30 7414.80 6864.70 8245464400 100
68384.12 63724.10 58994.90 54267.40 48596.80174802.92 194101.06 186173.85 178815.77 182466.38 Annual TTM111572.36 101521.10 93562.70 81458.00 73737.90 16.24 15.7872583.94 66663.80 62353.00 53368.00 50604.20 2.16 NA38441.84 32290.60 26404.90 22478.30 16962.30 2.69 2.4612344.84 14807.10 13983.50 15267.20 16094.30 11.56 NA
2.12 NA11.04 10.59 9.95 8.99 8.3314.06 13.80 12.82 11.59 10.853.80 3.80 3.60 3.50 3.20 September ' 11 Growth(%)82.94 77.28 71.55 65.81 58.94 60166.36 0.9866.63 56.25 50.91 44.98 39.58 1739.38 33.3069.08 62.75 56.25 52.34 47.38 17098.10 0.72
14212.61 9.5012483.96 13.58
27.53 32.99 33.00 39.05 39.59 9363.83 20.2922.99 27.26 27.35 33.28 33.20 9363.83 20.2914.52 17.46 17.13 19.86 20.27 28.42 28.49
Adjusted Cash Margin (%) 19.05 23.19 22.77 25.64 26.66 23.62 21.78ROCE (%) 8.16 8.60 8.77 9.10 9.31 15.56 13.07Dividend payout Ratio 40.07 41.94 42.31 45.53 44.11Debt/Equity 0.63 0.59 0.58 0.50 0.51 September ' 11 Growth(%)Fixed Assets Turnover Ratio 0.76 0.69 0.67 0.69 0.64 30223.39 0.94Current Ratio 2.59 2.81 2.89 2.36 2.42 1331.37 226.60Quick Ratio 2.32 2.50 2.59 2.16 2.18 8110.88 (12.57)Inventory Turnover Ratio 29.18 27.54 28.21 33.59 30.50 6811.45 (11.43)Fin. Charges Cov.Ratio 7.46 8.22 7.97 7.31 6.29 6105.93 (8.42)Exports of Total Sales (%) 0.00 0.00 0.00 0.00 0.00 4499.90 (12.68)Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 4499.90 (12.68)
26.84 30.9822.54 25.6814.89 17.21
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)18.46 10.49 13.17 13.67 10.98 15698.80 8.09(13.36) (13.53) 11.81 7.12 (2.14) 688.07 6.9024.62 7.98 22.96 13.76 13.48 4248.24 9.98(1.15) 10.45 (4.38) 12.11 3.20 3589.95 11.44(0.09) 10.12 (6.98) 13.92 3.12 3258.78 14.46(1.64) 10.64 (5.94) 18.01 3.85 2424.12 16.78(1.53) 12.64 (2.39) 11.35 3.81 2424.12 16.784.29 6.42 10.61 8.01 5.81 27.06 26.59
22.87 22.1815.44 14.29
Year High Price Low Price High P/E Low P/E2011 203.15 160.1 17.89 14.12010 239 175.2 21.65 15.872009 241.7 165.5 22.82 15.63
10
8 No. Of Equity Share 82454.64 179.25
NTPC LtdPower ‐ Generation/Distribution Public Sector
Capital Employed 111572.36
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 147799.94 60166.36 13.69 174802.92In US $ million 3016.33
EBIT Banks and Insurance
1227.88 13.69 3567.41RANK in 50 Stocks 8 5 33 11
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PAT
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PAT
GPM(%) OPM(%)
Adjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Vigilance OfficerMr.A K Rastogi Company Secretary & Compliance Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Arup Roy Choudhury Chairman and Managing directorMr.I J Kapoor Director (Commercial)
Mr.A N Dave Executive Director
Mr.A K Singhal Director (Finance)
Key Executives (Top Three)Name DesignationMr.T Venkatesh GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 14
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)95525.58 85909.36 74880.76 56821.55 43860.57 395295888 62.251065.14 1051.15 894.26 901.33 1008.35 54940125 8.6516217.24 14578.52 14604.95 10962.90 7774.36 32533318 5.1217282.38 15629.67 15499.21 11864.23 8782.71 85065942 13.413992.56 15343.11 15239.31 10647.28 7612.95 26864813 4.238283.02 9176.49 9124.19 6718.08 4529.18 40298905 6.358264.52 9166.05 9121.23 6729.12 4541.31 634998991 100
64986.04 65949.20 57947.70 49032.66 31298.561156926.06 1061999.92 909819.72 716516.50 570670.38 Annual TTM1223736.20 1053413.73 964432.08 721526.31 566565.25 14.65 17.4694395.50 61290.87 55546.17 51534.62 29076.43 1.86 NA756719.45 631914.15 542503.20 416768.20 337336.49 1.27 1.39295600.57 285790.07 275953.96 189501.27 149148.88 71.34 NA
1.57 NA130.15 144.35 143.64 105.97 71.52181.96 148.86 147.73 125.13 89.9430.00 29.99 28.99 21.38 11.60 June ' 11 Growth(%)
1023.40 1038.57 912.56 772.17 492.89 87139.68 7.061504.34 1352.90 1179.22 894.83 690.72 15668.87 (0.98)1013.40 1028.57 902.56 762.22 484.60 15123.62 4.44
26443.64 4.3713456.78 (10.01)
11.98 13.39 14.25 13.47 12.34 6933.86 (16.10)18.09 18.19 20.70 20.88 20.02 6933.86 (16.10)8.67 10.68 12.18 11.82 10.33 30.35 31.13
Fund based income(%) 87.79 88.43 89.76 89.57 89.45 7.96 10.15Fee based income(%) 12.20 11.56 10.23 10.42 10.54 11.31 11.72Yield on Fund Advances 7.92 8.01 8.55 8.45 7.36Break‐Even Yield Ratio 6.45 7.48 7.91 7.66 6.94 March ' 11 Growth(%)Cost of Funds Ratio 4.63 5.21 5.39 5.41 4.93 43134.14 12.74Borrowings within India(%) 41.26 37.51 6.84 24.75 14.65 8129.43 5.64Borrowings from outside(%) 58.73 62.48 93.15 75.24 85.34 7730.48 14.53Deposits within India(%) 94.99 95.10 95.68 95.77 96.42 12844.19 2.82Deposits Outside India(%) 5.00 4.89 4.31 4.22 3.57 6635.70 (20.23)Net Profit Per Branch 0.60 0.73 0.79 0.65 0.47 2848.94 (47.39)Deposits Per Branch 68.18 63.63 64.30 52.33 45.37 2848.94 (47.39)
29.78 32.656.60 14.1512.05 12.05
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)11.19 14.73 31.78 29.55 16.84 24197.44 11.401.33 17.54 (0.78) (10.61) 1.10 3534.23 (26.61)11.18 18.34 31.44 27.08 17.06 3717.37 (11.89)13.53 30.85 25.19 (1.85) 12.79 7242.44 19.1210.57 0.84 30.64 35.09 14.50 3085.54 60.48(8.80) 0.68 43.13 39.86 12.95 1583.55 7484.05(9.74) 0.57 35.82 48.33 12.83 1583.55 7484.05(9.84) 0.49 35.55 48.18 12.72 29.93 27.99
6.54 0.1010.56 10.69
Year High Price Low Price High P/E Low P/E2011 2959.9 1708.55 27.11 15.652010 3515 1863 27.01 14.312009 2500 894 17.32 6.19
10
9 No. Of Equity Share 6350.00 1906.3
State Bank of IndiaFinance ‐ Banks ‐ Public Sector SBI Group
Capital Employed 1223736.2
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIOperating Profit Mutual Funds and UTI
In Rupees Crore 121050.05 87139.68 10.67 1156926.06In US $ million 2470.41
EBITDA Banks and Insurance
1778.36 10.67 23610.74RANK in 50 Stocks 9 3 36 1
Financial Performance (Annual) Share Holding Information
Capital Employed P/ECash & Balances with RBI P/BAdvances P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) Personnel Expenses EBIDTA
Ratio Analysis EBTCapital Adequacy Ratio Adjusted PATEBIDTAM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBIDTAEBTAdjusted PATReported PAT
Rate of Growth Capital Adequacy Ratio
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) NPM(%) Capital Adequacy Ratio
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomePersonnel Expenses
EBT Adjusted PAT
OPM(%) NPM(%)
Adjusted PAT Reported PATReported PAT OPM(%)
NPM(%) Capital Adequacy Ratio
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses Personnel Expenses Personnel Expenses EBIDTAEBIDTA EBT
Chief Finance OfficerMr.P Nanda Kumaran Chief General Manager (Ex‐Officio)
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Pratip Chaudhuri Chairman / Chair PersonMr.G D Nadaf Director
Mr.M Bhagavantha Rao Chief General Manager (Ex‐Officio)
Dr.Ashok Jhunjhunwala Director
Key Executives (Top Three)Name DesignationMr.Diwakar Gupta GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 15
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)24393.60 19958.76 19770.72 12354.41 8303.34 948873075 40.58
0.00 17.72 0.00 43.04 102.96 685071491 29.37460.57 4863.43 3928.88 3803.73 2752.83 101734312 4.357460.57 4881.15 3928.88 3846.77 2855.79 154705795 6.625820.07 4285.65 3295.67 2280.38 1640.20 231661524 9.913927.21 2944.66 2240.75 1589.48 1142.50 216265933 9.253926.40 2948.70 2244.94 1590.18 1141.45 2338312130 100
25379.27 21522.49 15052.73 11497.23 6433.15336285.85 636515.25 430435.41 339607.57 291330.62 Annual TTM277352.60 222458.56 183270.77 133176.60 91235.61 29.03 25.4025100.82 15483.28 13527.21 12553.18 5182.48 4.49 NA159982.67 125830.59 98883.05 63426.90 46944.78 4.67 4.8770929.37 58607.62 58817.55 49393.54 30564.80 45.08 NA
0.67 NA16.88 12.68 9.65 6.84 4.9123.92 15.23 12.37 13.57 10.133.30 2.36 1.83 1.30 0.96 September ' 11 Growth(%)
109.10 92.52 64.71 49.43 27.66 23394.18 8.88104.87 85.80 84.99 53.11 35.70 4715.29 5.62107.10 90.56 61.16 47.90 26.28 3062.49 3.81
8328.71 3.986621.79 6.55
16.22 17.44 15.69 13.60 13.08 4486.87 6.8430.58 24.46 19.87 31.14 34.39 4486.87 6.8416.10 14.75 11.33 12.87 13.76 35.60 37.28
Fund based income(%) 84.65 85.37 87.20 85.70 84.05 19.18 19.55Fee based income(%) 15.34 14.62 12.79 14.29 15.94 16.48 16.60Yield on Fund Advances 9.42 9.61 12.27 10.98 9.23Break‐Even Yield Ratio 5.86 6.18 9.01 7.70 6.77 September ' 11 Growth(%)Cost of Funds Ratio 4.20 4.31 6.12 4.64 4.47 12695.67 18.67Borrowings within India(%) 60.43 73.04 26.74 19.80 38.40 2331.71 (2.18)Borrowings from outside(%) 39.56 26.95 73.25 80.19 61.59 1604.09 9.99Deposits within India(%) 99.87 99.96 99.96 100.00 100.00 4159.16 (0.25)Deposits Outside India(%) 0.12 0.03 0.03 0.00 0.00 3349.45 2.36Net Profit Per Branch 1.98 1.71 1.59 2.09 1.67 2284.33 3.71Deposits Per Branch 105.03 97.05 101.14 132.42 99.85 2284.33 3.71
32.76 38.9717.99 20.590.00 0.00
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)22.22 0.95 60.03 48.79 24.05 6717.70 12.37
(100.00) 0.00 (100.00) (58.20) (100.00) 1211.68 8.1812.17 (4.71) 85.27 54.05 24.99 823.10 5.3923.89 2.28 71.99 67.51 29.56 2125.80 4.5552.84 24.24 2.13 34.70 21.17 1759.75 10.7035.80 30.04 44.52 39.03 28.83 1199.35 10.5433.37 31.41 40.97 39.12 28.01 1199.35 10.5433.16 31.35 41.18 39.31 28.03 31.64 34.01
17.85 18.1516.50 16.90
Year High Price Low Price High P/E Low P/E2011 2582.5 435.5 133.89 22.582010 2518 1550 149.17 91.822009 1836 774 144.79 61.04
2
10 No. Of Equity Share 23261.50 490
HDFC Bank LtdFinance ‐ Banks ‐ Private Sector HDFC Group
Capital Employed 277352.6
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIOperating Profit Mutual Funds and UTI
In Rupees Crore 113981.35 23394.18 17.68 336285.85In US $ million 2326.15
EBITDA Banks and Insurance
477.43 17.68 6862.98RANK in 50 Stocks 10 22 22 4
Financial Performance (Annual) Share Holding Information
Capital Employed P/ECash & Balances with RBI P/BAdvances P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) Personnel Expenses EBIDTA
Ratio Analysis EBTCapital Adequacy Ratio Adjusted PATEBIDTAM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBIDTAEBTAdjusted PATReported PAT
Rate of Growth Capital Adequacy Ratio
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) NPM(%) Capital Adequacy Ratio
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomePersonnel Expenses
EBT Adjusted PAT
OPM(%) NPM(%)
Adjusted PAT Reported PATReported PAT OPM(%)
NPM(%) Capital Adequacy Ratio
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses Personnel Expenses Personnel Expenses EBIDTAEBIDTA EBT
Executive Vice President (Legal) & Co. SecretaNA NA
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.C M Vasudev Chairman / Chair PersonMr.Ashim Samanta Director
NA NA
Mrs.Renu Karnad Director
Key Executives (Top Three)Name DesignationMr.Sanjay Dongre GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 16
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)32369.69 32747.36 38250.39 39467.92 28457.13 302492918 26.25
7.26 305.36 330.64 65.58 309.17 441091420 38.287380.82 5552.30 5407.92 5706.86 3793.56 88337750 7.677388.08 5857.66 5738.56 5772.44 4102.73 201283703 17.476719.53 5491.25 5571.13 5703.86 3979.25 56732682 4.925110.20 3890.47 3740.62 4092.13 2995.00 62473606 5.425151.38 4024.98 3758.13 4157.73 3110.22 1152412079 100
55090.93 51618.37 49533.02 46470.21 24313.26424304.38 387183.89 368277.75 412134.67 379064.70 Annual TTM406233.67 363399.72 379300.96 399795.07 344658.12 20.82 19.6520906.97 27514.29 17536.33 29377.53 18706.88 1.95 NA205082.96 170423.30 208090.41 215060.94 188614.01 3.31 3.86134685.96 120892.80 103058.31 111454.34 91257.84 57.49 NA
1.50 NA44.72 34.94 32.63 36.10 27.0050.51 38.12 34.08 36.69 28.0714.00 11.62 10.63 10.66 7.82 June ' 11 Growth(%)478.29 448.15 430.04 403.45 211.09 27780.03 6.95281.03 284.31 332.09 342.66 247.06 6610.28 (0.57)468.29 438.47 420.38 393.79 203.28 2974.20 5.58
9093.51 0.517150.63 5.77
19.54 19.41 15.53 13.97 11.69 5457.60 5.9422.82 17.89 15.00 14.63 14.42 5457.60 5.9415.79 11.88 9.78 10.37 10.52 32.73 34.83
Fund based income(%) 82.82 84.64 85.52 85.78 85.00 19.65 19.83Fee based income(%) 17.17 15.35 14.47 14.21 14.99 19.83 19.99Yield on Fund Advances 8.00 10.19 10.72 10.50 8.53Break‐Even Yield Ratio 8.26 10.32 10.92 10.91 8.67 March ' 11 Growth(%)Cost of Funds Ratio 5.05 5.93 7.95 7.57 5.80 13852.41 14.28Borrowings within India(%) 37.43 40.71 15.13 16.73 26.17 3389.46 4.02Borrowings from outside(%) 62.56 59.28 84.86 83.26 73.82 1617.09 34.77Deposits within India(%) 94.93 95.12 95.18 97.05 96.17 4647.54 5.63Deposits Outside India(%) 5.06 4.87 4.81 2.94 3.82 3799.66 28.32Net Profit Per Branch 2.02 1.95 2.64 3.24 3.97 2889.13 27.71Deposits Per Branch 89.21 101.01 153.87 193.69 305.31 2889.13 27.71
33.55 36.3020.86 18.6620.23 20.23
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)(1.15) (14.39) (3.08) 38.69 2.61 7618.52 6.46(97.62) (7.65) 404.18 (78.79) (52.78) 1642.89 0.14(8.11) (17.20) (2.72) 36.89 0.26 732.85 (14.45)46.27 (2.33) (5.16) 28.59 11.74 2234.03 (3.08)26.13 2.08 (0.59) 40.70 12.48 1780.17 (7.35)22.37 (1.43) (2.33) 43.34 11.05 1332.20 (8.26)31.35 4.01 (8.59) 36.63 11.28 1332.20 (8.26)27.99 7.10 (9.61) 33.68 10.62 29.32 32.21
17.49 20.2919.57 19.54
Year High Price Low Price High P/E Low P/E2011 1158 762.05 24.44 16.082010 1277 773 28.56 17.292009 983.7 252.75 28.15 7.23
10
11 No. Of Equity Share 11518.20 931.15
ICICI Bank LtdFinance ‐ Banks ‐ Private Sector ICICI Group
Capital Employed 406233.67
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIOperating Profit Mutual Funds and UTI
In Rupees Crore 107251.72 27780.03 9.91 424304.38In US $ million 2188.81
EBITDA Banks and Insurance
566.94 9.91 8659.27RANK in 50 Stocks 11 17 38 2
Financial Performance (Annual) Share Holding Information
Capital Employed P/ECash & Balances with RBI P/BAdvances P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) Personnel Expenses EBIDTA
Ratio Analysis EBTCapital Adequacy Ratio Adjusted PATEBIDTAM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBIDTAEBTAdjusted PATReported PAT
Rate of Growth Capital Adequacy Ratio
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) NPM(%) Capital Adequacy Ratio
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomePersonnel Expenses
EBT Adjusted PAT
NPM(%) OPM(%)
Adjusted PAT Reported PATReported PAT OPM(%)
NPM(%) Capital Adequacy Ratio
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses Personnel Expenses Personnel Expenses EBIDTAEBIDTA EBT
Group Co. Secretary & Compl. OfficerMr.Vijay Chandok President
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.K V Kamath Chairman / Chair PersonMr.Homi Khusrokhan Director
Mr.Zarin Daruwala President
Mr.M S Ramachandran Director
Key Executives (Top Three)Name DesignationMr.Sandeep Batra GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 17
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)12852.93 11338.28 10994.79 8176.35 5875.50 0 0
25.14 22.55 22.87 19.71 20.76 1077295673 73.1812469.33 11005.15 10692.75 7907.19 5660.49 39243619 2.6712450.13 10986.95 10675.29 7890.59 5643.03 168179924 11.424908.26 3924.35 3004.58 2706.06 1969.76 40331318 2.743575.61 2834.20 2068.08 1768.20 1571.79 147165426 103534.96 2826.49 2282.54 2436.25 1570.38 1472215960 100
17316.51 15197.66 13137.39 11947.34 5551.39210059.70 144957.75 138924.69 131699.75 113911.35 Annual TTM132726.99 111762.97 96993.47 81098.56 62744.42 28.58 26.26
547.55 524.46 493.85 488.57 493.10 5.84 NA4.57 0.00 0.00 40.40 16.02 7.86 6.70
11832.39 10727.45 10468.75 6915.01 3666.23 16.85 NA1.31 NA
24.10 98.45 80.24 85.77 62.0724.23 99.08 80.86 86.36 62.769.00 36.00 30.00 25.00 22.00 September ' 11 Growth(%)
118.05 529.34 461.85 420.63 219.42 15071.16 8.6487.62 394.91 386.52 287.86 232.23 25.48 1.9678.06 355.11 329.46 310.06 119.16 14628.37 8.75
14608.30 8.765280.06 4.02
97.02 97.06 97.25 96.71 96.34 3848.06 4.4396.87 96.90 97.09 96.51 96.04 3848.06 4.4327.82 25.00 18.81 21.63 26.75 97.06 96.96
Adjusted Cash Margin (%) 27.97 25.16 18.97 21.83 27.05 96.93 96.82ROCE (%) 2.66 2.53 2.35 3.00 2.50 25.53 26.56Dividend payout Ratio 43.43 42.64 43.55 34.10 41.46Debt/Equity 6.66 6.35 6.38 5.79 10.30 September ' 11 Growth(%)Fixed Assets Turnover Ratio 23.71 21.79 22.36 16.83 11.98 7980.86 12.56Current Ratio 10.78 7.09 7.56 14.12 10.37 9.88 (36.67)Quick Ratio 18.61 21.61 19.25 22.84 21.36 7727.96 11.99Inventory Turnover Ratio 0.00 0.00 0.00 0.00 0.00 7718.67 12.03Fin. Charges Cov.Ratio 1.65 1.56 1.39 1.53 1.54 2513.23 (9.17)Exports of Total Sales (%) 0.09 0.20 0.16 0.21 0.49 1815.23 (10.70)Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 1815.23 (10.70)
96.83 97.3296.71 97.1722.74 28.67
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)13.36 3.12 34.47 39.16 16.95 4163.93 9.0911.49 (1.40) 16.03 (5.06) 3.90 5.21 11.5614.92 9.47 12.48 22.52 11.63 4033.04 9.1513.30 2.92 35.23 39.69 17.11 4028.21 9.1513.32 2.92 35.29 39.83 17.15 1337.70 13.8025.07 30.61 11.03 37.38 20.03 970.70 14.9426.16 37.04 16.96 12.50 17.87 970.70 14.9425.07 23.83 (6.31) 55.14 17.62 96.86 96.80
96.74 96.6923.31 22.13
Year High Price Low Price High P/E Low P/E2011 738.45 582.25 28.15 22.22010 3139 595.95 130.25 24.732009 2875 1116.1 29.20 11.34
2
12 No. Of Equity Share 14668.87 688.85
HDFC LtdFinance ‐ Housing HDFC Group
Capital Employed 132726.99
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 101046.51 15071.16 22.22 210059.70In US $ million 2062.17
EBIT Banks and Insurance
307.57 22.22 4286.93RANK in 50 Stocks 12 28 16 10
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Company Secretary & Compliance OfficerMs.Mala I Bhojwani General Manager
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Deepak S Parekh Chairman / Chair PersonMr.Shirish B Patel Director
Mr.K Suresh Kumar General Manager
Mr.D M Sukthankar Director
Key Executives (Top Three)Name DesignationMr.Girish V Koliyote GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 18
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)26300.50 22922.00 21507.30 17492.60 13683.90 1987430063 80.87662.30 434.20 468.20 326.90 288.70 124831467 5.086423.20 5935.70 5226.90 4042.50 3543.20 31838144 1.35823.10 5356.10 4693.30 3586.50 3183.40 70150412 2.855764.50 5256.30 4496.50 3469.70 3176.20 107138072 4.364902.70 4465.50 3922.40 3063.30 2842.10 136153353 5.544843.70 4898.00 2973.80 3063.30 2842.10 2457541511 100
21320.90 17692.20 12515.00 11610.70 9320.4089519.43 79211.69 66089.35 52675.07 79728.05 Annual TTM26065.00 23222.40 17528.90 15433.10 9558.40 20.68 18.627779.30 6761.30 5743.30 2282.20 1645.90 4.22 NA603.10 991.10 1311.80 1335.00 989.50 3.42 3.11
10813.40 8966.50 6895.30 4500.10 4348.70 13.94 NA1.09 NA
17.73 33.36 20.30 20.96 19.4820.18 37.31 23.94 24.08 21.954.00 6.00 4.00 6.00 6.00 September ' 11 Growth(%)86.88 120.52 85.43 79.44 63.88 28917.90 4.51107.16 156.12 146.81 119.69 93.79 792.00 9.6884.28 116.54 81.06 0.00 0.00 6894.00 3.32
6204.10 2.815833.30 (1.05)
24.42 25.90 24.30 23.11 25.89 4831.20 (2.45)22.14 23.37 21.82 20.50 23.26 4831.20 (2.45)18.64 19.48 18.24 17.51 20.77 23.84 24.11
Adjusted Cash Margin (%) 20.92 22.01 20.72 20.12 23.40 21.45 21.81ROCE (%) 18.58 21.09 16.97 19.85 29.73 16.71 17.90Dividend payout Ratio 27.61 20.60 23.05 33.47 35.20Debt/Equity 0.22 0.31 0.40 0.33 0.02 September ' 11 Growth(%)Fixed Assets Turnover Ratio 3.45 3.47 3.85 7.81 8.31 15116.10 9.52Current Ratio 1.45 1.33 1.10 2.54 1.68 417.10 11.26Quick Ratio 2.20 2.26 1.76 2.44 1.61 3471.90 1.46Inventory Turnover Ratio 43.12 45.40 56.15 39.41 57.23 3106.70 0.30Fin. Charges Cov.Ratio 109.61 59.48 26.56 34.61 492.11 2798.00 (7.82)Exports of Total Sales (%) 69.87 73.26 77.28 73.66 80.05 2269.90 (11.38)Import of Raw Mat.(%) 35.34 36.83 45.00 0.00 0.00 2269.90 (11.38)
22.97 24.7920.55 22.4415.02 18.56
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)14.74 6.58 22.95 27.83 13.96 7804.80 6.7552.53 (7.26) 43.22 13.23 18.07 206.70 (1.76)17.90 4.01 21.57 32.10 14.52 1721.10 (1.70)8.21 13.56 29.30 14.09 12.63 1529.90 (2.97)8.72 14.12 30.86 12.66 12.84 1300.10 (13.21)9.67 16.90 29.59 9.24 12.66 1050.60 (13.84)9.79 13.85 28.04 7.78 11.52 1050.60 (13.84)(1.11) 64.71 (2.92) 7.78 11.25 22.05 23.95
19.60 21.5713.46 16.68
Year High Price Low Price High P/E Low P/E2011 494.95 310.2 25.15 15.762010 753 327.85 42.47 18.492009 699 195 20.95 5.85
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
2
13 No. Of Equity Share 24544.09 366.6
Wipro LtdComputers ‐ Software Wipro Group
Capital Employed 26065
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 89978.63 28917.90 22.66 89519.43In US $ million 1836.30
EBIT Banks and Insurance
590.16 22.66 1826.93RANK in 50 Stocks 13 16 14 16
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
CEO ‐ IT BusinessMr.L K Badiga Chief Information Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Azim H Premji Chairman / Chair PersonMr.B C Prabhakar Director
Mr.V Suresh Chief Marketing Officer
Mr.Narayan Vaghul Director
Key Executives (Top Three)Name DesignationMr.T K Kurien
Page: 19
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)43656.71 36870.19 33856.54 24946.11 17645.29 25921934 4.241199.05 974.59 748.80 477.10 458.56 97404070 15.947077.62 6058.17 4890.82 3716.33 2491.69 71794079 11.756478.40 5643.57 4584.83 3504.73 2331.56 149720156 24.55279.17 4648.20 3814.83 3002.90 2000.10 123125664 20.153420.70 3071.18 2638.64 2020.85 1398.23 143195194 23.433957.89 4375.52 3481.66 2173.42 1403.02 611161097 100
21824.13 18288.35 12435.10 9529.18 5740.5091470.68 113252.19 74804.07 76724.42 86600.56 Annual TTM28985.24 25089.18 18991.13 13113.17 7818.25 21.74 21.138897.02 7235.78 5575.00 4188.91 2876.30 3.94 NA785.00 857.66 1040.99 699.00 471.22 1.97 1.81
14684.82 13705.35 8263.72 6922.26 3104.44 12.92 NA1.03 NA
65.01 72.66 59.45 74.35 49.5374.85 79.54 64.67 81.59 55.1814.50 12.50 10.50 17.00 13.00 September ' 11 Growth(%)358.81 304.08 212.73 326.84 203.65 47525.14 4.20717.03 612.26 578.06 853.36 622.91 1276.35 (1.47)347.12 294.74 205.21 319.09 197.15 7155.62 2.13
6453.01 1.575782.86 1.68
16.21 16.43 14.45 14.90 14.12 3809.21 2.8114.84 15.31 13.54 14.05 13.21 4071.28 0.837.84 8.33 7.79 8.10 7.92 15.06 15.36
Adjusted Cash Margin (%) 9.21 9.45 8.70 8.95 8.83 13.58 13.93ROCE (%) 13.65 17.44 18.33 16.57 17.95 8.02 8.12Dividend payout Ratio 25.15 19.72 20.58 26.29 30.04Debt/Equity 0.33 0.37 0.52 0.37 0.36 September ' 11 Growth(%)Fixed Assets Turnover Ratio 5.03 5.20 6.23 6.09 6.21 20727.85 (22.65)Current Ratio 1.20 1.19 1.22 1.09 1.16 659.34 6.86Quick Ratio 1.18 1.15 0.96 0.86 0.93 2955.91 (29.57)Inventory Turnover Ratio 29.73 28.73 6.01 6.00 6.11 2617.15 (31.72)Fin. Charges Cov.Ratio 5.90 6.09 6.35 7.41 7.52 2262.85 (35.73)Exports of Total Sales (%) 14.58 18.62 21.70 22.67 21.36 1544.54 (31.83)Import of Raw Mat.(%) 36.78 54.43 44.34 39.78 49.28 1544.54 (38.87)
14.26 15.6612.63 14.307.45 8.45
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)18.41 8.90 35.72 41.38 19.86 11245.24 18.5923.03 30.15 56.95 4.04 21.20 363.17 22.6218.85 6.97 36.89 39.04 19.33 1537.22 8.0516.83 23.87 31.60 49.15 23.22 1366.32 8.8914.79 23.09 30.82 50.32 22.68 1169.31 6.9313.57 21.85 27.04 50.14 21.42 798.39 7.0011.38 16.39 30.57 44.53 19.59 798.39 7.00(9.54) 25.67 60.19 54.91 23.05 13.67 15.00
12.15 13.237.10 7.87
Year High Price Low Price High P/E Low P/E2011 1998.1 1268.4 29.88 18.972010 2212 1371 34.03 21.092009 1800 557 24.77 7.67
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
2
14 No. Of Equity Share 6088.52 1413.15
Larsen & Toubro LtdDiversified L & T Group
Capital Employed 28985.24
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 86039.92 47525.14 17.45 91470.68In US $ million 1755.92
EBIT Banks and Insurance
969.90 17.45 1866.75RANK in 50 Stocks 14 7 23 15
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Company Secretary & Compliance OfficerMr.S N Subrahmanyan Sr. Vice President
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.R Shankar Raman CFO & Wholetime DirectorMr.A M Naik Chairman and Managing director
Mr.R Shankar Raman Sr. Vice President
Mr.N Mohan Raj Nominee Director
Key Executives (Top Three)Name DesignationMr.N Hariharan
Page: 20
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 December ' 07 December ' 06 Shares (%)19689.91 17769.12 20504.28 13880.56 12244.02 1134849460 52.52254.81 144.36 174.94 180.42 166.53 381954636 17.682919.30 2942.06 3139.89 2256.84 1972.21 66988000 3.12698.47 2758.03 2944.59 2118.48 1842.05 194566621 92698.23 2751.05 2919.26 2092.99 1831.32 69546604 3.222124.36 2102.69 2346.32 1675.85 1509.52 313054396 14.492305.97 2202.03 2500.71 1769.06 1855.37 2160959717 100
2633.25 2582.85 2060.84 1438.57 2722.8279512.95 56882.44 54961.70 47465.24 43393.96 Annual TTM2633.25 2582.85 2482.79 1527.10 2795.42 35.19 33.813759.62 3581.96 2881.73 2669.08 2462.69 30.80 NA299.08 273.96 472.07 185.64 110.26 4.12 3.971260.68 1264.08 332.62 1440.81 2522.22 27.24 NA
1.73 NA10.68 10.09 11.47 8.12 8.4111.70 10.94 12.37 8.76 9.006.50 6.50 7.50 9.00 6.00 June ' 11 Growth(%)12.20 11.84 9.46 6.61 12.34 20439.35 3.5791.18 81.45 94.06 63.75 55.48 260.42 3.3611.04 10.70 8.30 5.45 11.20 3034.06 2.81
2810.53 2.932810.36 2.94
14.83 16.56 15.31 16.26 16.11 2153.86 2.6113.70 15.52 14.36 15.26 15.04 2399.94 4.0710.79 11.83 11.44 12.07 12.33 14.84 14.95
Adjusted Cash Margin (%) 11.91 12.87 12.40 13.07 13.39 13.75 13.84ROCE (%) 87.57 85.26 100.72 115.84 66.37 10.54 10.64Dividend payout Ratio 71.20 75.20 76.47 131.80 81.45Debt/Equity 0.00 0.00 0.20 0.06 0.02 March ' 11 Growth(%)Fixed Assets Turnover Ratio 5.63 5.35 7.81 5.64 5.35 10094.32 4.70Current Ratio 0.85 0.83 0.92 0.67 0.72 132.99 11.80Quick Ratio 0.43 0.45 0.51 0.24 0.33 1504.47 3.99Inventory Turnover Ratio 7.91 8.99 9.26 8.20 9.27 1392.51 4.08Fin. Charges Cov.Ratio 12163.75 421.50 123.99 88.52 183.74 1392.42 4.09Exports of Total Sales (%) 7.25 7.31 9.47 10.68 11.72 1058.75 1.76Import of Raw Mat.(%) 19.20 18.61 21.65 16.67 16.89 1206.64 9.76
14.90 15.0113.79 13.8810.49 10.79
March ' 11 March ' 10 March ' 09 December ' 07 June ' 11 Growth(%)10.81 (13.34) 47.72 13.37 9.97 5580.36 12.3676.51 (17.48) (3.04) 8.34 8.88 50.60 (9.61)13.72 (14.64) 48.59 13.08 10.28 805.87 14.72(0.77) (6.30) 39.13 14.43 8.16 749.67 15.90(2.16) (6.34) 39.00 15.01 7.94 749.65 15.90(1.92) (5.76) 39.48 14.29 8.06 569.41 17.271.03 (10.38) 40.01 11.02 7.07 627.16 10.194.72 (11.94) 41.36 (4.65) 4.44 14.44 14.14
13.43 13.0210.20 9.78
Year High Price Low Price High P/E Low P/E2011 354 264.5 31.85 23.82010 320.7 218.1 30.03 20.422009 306 210.7 30.33 20.88
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
1
15 No. Of Equity Share 21594.72 375.8
Hindustan Unilever LtdPersonal Care MNC Associate
Capital Employed 2633.25
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 81152.96 20439.35 81.79 79512.95In US $ million 1656.18
EBIT Banks and Insurance
417.13 81.79 1622.71RANK in 50 Stocks 15 24 1 18
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Company Secretary & Compliance OfficerNA NA
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Harish Manwani Chairman / Chair PersonMr.Gopal Vittal Executive Director
NA NA
Mr.Pradeep Banerjee Executive Director
Key Executives (Top Three)Name DesignationMr.Dev Bajpai
Page: 21
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 December ' 07 December ' 06 Shares (%)2.39 3.20 3.73 1.27 0.00 991323584 52.192.21 148.74 154.17 29.93 5.91 126217995 6.63(26.45) (18.45) 11.22 (49.51) (29.05) 40652135 2.14(26.48) (18.50) (9.66) (49.51) (29.05) 105167296 5.53(213.17) (84.78) (10.01) (49.53) (29.22) 591762928 31.1(213.17) (89.18) (67.84) (81.58) (29.22) 47458439 2.49(212.67) (68.95) 54.24 (78.82) (29.22) 1902582377 100
31814.56 31936.74 31990.80 29373.48 29272.3858031.90 59771.37 42094.89 38292.60 26781.06 Annual TTM33164.56 33281.74 31990.80 29373.48 29292.85 NA NA
2.59 0.11 0.06 0.00 0.00 1.78 NA21.88 24.21 54.03 0.00 0.00 29830.00 13224.75
32568.25 33129.09 29225.40 29413.73 26681.87 NA NA0.00 NA
(1.12) (0.36) 0.28 (0.44) (0.16)(1.12) (0.36) 0.39 (0.44) (0.16)0.00 0.00 0.00 0.00 0.00 September ' 11 Growth(%)
167.28 168.36 168.67 165.17 165.82 4.29 141.010.01 0.01 0.01 0.01 0.00 102.35 (1.40)
156.97 158.11 158.46 154.64 155.62 (5.58) (36.66)(5.62) (36.43)
(133.68) (28.18)(1106.69) (576.56) 300.80 (3898.43) NA (138.49) (25.63)(1107.95) (578.13) (258.98) (3898.43) NA (138.49) (25.63)(8919.25) (2786.88) (1818.77) (6423.62) NA (130.07) (494.94)
Adjusted Cash Margin (%) (8917.99) (2785.31) (1258.98) (6423.62) NA (131.00) (496.63)ROCE (%) (0.64) (0.21) 0.17 (0.27) (0.10) (3228.21) (10461.24)Dividend payout Ratio 0.00 0.00 0.00 0.00 0.00Debt/Equity 0.04 0.04 0.00 0.00 0.00 September ' 11 Growth(%)Fixed Assets Turnover Ratio 0.96 1001.25 0.00 0.00 0.00 3.76 609.43Current Ratio 4.38 1.85 20.48 0.15 1.77 51.01 (0.51)Quick Ratio 4.37 1.84 20.48 0.15 1.78 17.91 (176.18)Inventory Turnover Ratio 0.83 3.26 0.00 0.00 0.00 17.89 (176.06)Fin. Charges Cov.Ratio (0.14) (0.27) 32.55 (2371.18) (169.46) (39.81) (57.59)Exports of Total Sales (%) 100.00 100.02 100.66 99.99 0.00 (44.61) (52.48)Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 (44.61) (52.48)
476.33 (4435.85)475.80 (4437.74)
(1186.44) (17713.21)
March ' 11 March ' 10 March ' 09 December ' 07 September ' 11 Growth(%)(25.31) (14.21) 193.70 0.00 0.00 3.21 483.64(38.01) (3.52) 415.10 406.43 73.24 23.71 (13.12)(28.96) 16.16 81.74 130.86 28.20 5.43 (56.53)(43.36) (264.44) 122.66 (70.43) (1.86) 5.42 (56.57)(43.14) (91.51) 80.49 (70.43) (1.84) (23.56) 45.07(151.44) (746.95) 79.79 (69.51) 48.80 (28.30) 73.51(139.03) (31.46) 16.84 (179.19) 48.80 (28.30) 73.51(208.44) (227.12) 168.82 (169.75) 48.73 169.16 2270.91
168.85 2269.09(881.62) (2965.45)
Year High Price Low Price High P/E Low P/E2011 372 250 NA NA2010 368 248 NA NA2009 301.45 142.5 NA NA
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
10
16 No. Of Equity Share 19019.17 298.3
Cairn India LtdOil Drilling And Exploration Not Applicable
Capital Employed 33164.56
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 56734.18 4.29 (0.44) 58031.90In US $ million 1157.84
EBIT Banks and Insurance
0.09 (0.44) 1184.32RANK in 50 Stocks 16 50 49 22
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Co. Secretary & Compl. OfficerMr.Rahul Dhir Managing Director & CEO
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.William B B Gammell Chairman / Chair PersonMr.Edward T Story Director
NA NA
Mr.Jann Brown Director
Key Executives (Top Three)Name DesignationMs.Neerja Sharma
Page: 22
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)32458.64 24991.65 23784.71 18012.74 16036.56 737947009 58.18504.01 541.10 796.26 555.25 544.98 170327651 13.436032.81 5232.67 4918.79 4510.34 3533.99 46268148 3.655382.52 4670.85 4358.88 3939.32 2958.61 181439099 14.35242.62 4585.67 4257.79 3845.07 2851.53 108013736 8.523563.76 3147.04 2857.47 2591.53 2038.50 24481757 1.933561.13 3139.84 2803.70 2601.46 2386.67 1268477400 100
19253.34 16799.00 14769.63 13004.88 11392.9153822.54 54577.44 36930.41 27236.35 32668.44 Annual TTM21563.34 18279.38 15969.76 14270.75 12730.76 15.07 14.0122144.38 21037.67 17603.98 16957.86 14932.56 2.79 NA5879.17 2640.51 2426.33 816.66 1936.94 1.65 1.492035.74 1763.01 1737.27 1490.88 1463.84 8.92 NA
1.77 NA28.07 24.75 22.10 30.76 28.2233.20 29.18 26.52 37.52 35.037.50 7.50 7.00 10.00 10.00 September ' 11 Growth(%)
151.78 132.43 116.44 153.79 134.72 35907.95 4.66255.89 197.02 187.51 213.00 189.64 423.72 (7.40)140.21 120.92 104.90 141.86 123.18 6297.31 3.02
5590.64 2.695496.65 2.53
18.59 20.94 20.68 25.04 22.04 3829.78 4.6716.58 18.69 18.33 21.87 18.45 3829.78 4.6710.98 12.59 12.01 14.39 12.71 17.54 17.82
Adjusted Cash Margin (%) 12.98 14.84 14.37 17.56 16.30 15.57 15.87ROCE (%) 16.51 17.18 17.56 18.23 18.75 10.67 10.66Dividend payout Ratio 31.07 35.36 37.05 38.03 40.61Debt/Equity 0.11 0.08 0.08 0.09 0.11 September ' 11 Growth(%)Fixed Assets Turnover Ratio 1.48 1.20 1.36 1.07 1.08 18615.40 7.65Current Ratio 1.12 1.16 1.29 1.40 1.32 180.65 (25.68)Quick Ratio 1.04 1.09 1.21 1.31 1.21 3433.41 19.89Inventory Turnover Ratio 75.77 97.51 101.36 79.18 80.80 3054.48 20.44Fin. Charges Cov.Ratio 43.12 61.43 48.66 47.85 33.00 3011.07 21.14Exports of Total Sales (%) 0.01 0.02 0.02 0.03 0.17 2079.08 18.76Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 2079.08 18.76
18.44 16.5616.41 14.6711.17 10.12
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)29.88 5.07 32.04 12.32 15.14 9726.40 9.42(6.85) (32.04) 43.41 1.88 (1.55) 116.00 79.4332.66 3.24 39.87 7.74 15.60 1791.54 9.1215.29 6.38 9.06 27.63 11.29 1590.78 8.6815.24 7.16 10.65 33.15 12.71 1568.16 8.6814.33 7.70 10.73 34.84 12.95 1094.41 11.1413.24 10.13 10.26 27.13 11.82 1094.41 11.1413.42 11.99 7.77 9.00 8.33 18.42 18.47
16.36 16.4711.25 11.08
Year High Price Low Price High P/E Low P/E2011 535.85 401 17.75 13.282010 520.4 382.55 18.54 13.632009 431.7 186.15 17.44 7.52
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
10
17 No. Of Equity Share 12684.77 422.9
GAIL (India) LtdOil Drilling And Exploration Public Sector
Capital Employed 21563.34
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 53643.89 35907.95 19.89 53822.54In US $ million 1094.77
EBIT Banks and Insurance
732.82 19.89 1098.42RANK in 50 Stocks 17 12 18 26
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Company SecretaryNA NA
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.B C Tripathi Chairman and Managing directorMr.Sudhir Bhargava Director
NA NA
Mr.Mahesh Shah Director
Key Executives (Top Three)Name DesignationMr.N K Nagpal
Page: 23
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)9543.47 7347.44 7677.83 5368.14 3523.08 547627142 58.6266.86 205.37 199.46 57.31 36.08 204427471 21.883948.40 2760.85 2837.32 2353.22 1445.89 28003586 33260.63 2248.69 2404.09 1901.44 1109.15 41627614 4.452777.41 1917.03 2136.20 1658.42 935.96 37254102 3.992088.54 1489.25 1670.80 1392.87 694.11 75569680 8.092064.12 1479.68 1536.48 1236.96 702.99 934509595 100
8689.34 6746.00 5415.32 3756.38 2496.7364620.41 70154.77 36883.38 136440.92 32078.22 Annual TTM20804.01 15129.26 10377.97 7619.73 6004.45 25.47 26.0712787.35 8814.21 7362.90 5918.94 4929.03 6.05 NA7077.87 7225.21 2318.01 660.48 937.84 5.51 4.771210.01 1067.11 1233.40 1036.19 709.82 16.37 NA
0.27 NA22.09 15.89 99.35 80.34 228.3029.45 21.39 127.36 109.69 337.661.50 1.25 5.50 4.00 18.00 September ' 11 Growth(%)93.00 72.44 350.05 243.92 810.63 11012.76 10.36102.15 78.90 496.46 348.67 1144.14 155.88 1.1287.46 67.83 327.99 230.73 773.29 4211.12 5.84
3414.06 5.642932.92 4.06
41.37 37.58 36.95 43.84 41.04 2163.96 3.1134.17 30.61 31.31 35.42 31.48 2016.21 (3.93)21.88 20.27 21.76 25.95 19.70 38.24 39.87
Adjusted Cash Margin (%) 29.09 27.24 27.40 34.36 29.26 31.00 32.39ROCE (%) 9.92 9.78 14.81 16.23 11.71 19.65 21.03Dividend payout Ratio 6.97 8.16 5.55 5.86 9.14Debt/Equity 1.39 1.24 0.91 1.03 1.40 September ' 11 Growth(%)Fixed Assets Turnover Ratio 0.74 0.83 1.04 0.90 0.71 5860.34 13.74Current Ratio 0.78 0.64 1.04 1.25 0.67 24.37 (81.47)Quick Ratio 1.04 0.74 0.94 1.10 0.72 2074.50 (2.91)Inventory Turnover Ratio 5.81 8.05 9.08 7.01 6.99 1653.99 (6.03)Fin. Charges Cov.Ratio 8.17 8.32 10.59 9.68 8.35 1375.65 (11.66)Exports of Total Sales (%) 11.24 5.58 13.30 12.16 16.82 1013.70 (11.87)Import of Raw Mat.(%) 40.09 46.23 31.97 46.77 0.00 865.95 (24.72)
35.40 41.4728.22 34.1617.30 22.32
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)29.89 (4.30) 43.03 52.37 22.06 3333.81 31.9529.94 2.96 248.04 58.84 49.21 7.72 (53.63)22.33 (4.92) 64.05 45.38 22.64 1094.43 11.6743.01 (2.70) 20.57 62.75 22.25 880.51 13.8445.00 (6.46) 26.44 71.43 24.07 734.64 14.6144.88 (10.26) 28.81 77.19 24.30 543.54 15.6140.24 (10.87) 19.95 100.67 24.65 395.79 (15.82)39.50 (3.70) 24.21 75.96 24.04 32.83 38.79
26.41 30.6116.30 18.61
Year High Price Low Price High P/E Low P/E2011 735 441.55 34.06 20.462010 755.25 572.7 34.19 25.932009 3622.9 545.1 228.00 34.30
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
1
18 No. Of Equity Share 9342.69 562.55
Jindal Steel & Power LtdSteel ‐ Sponge Iron Jindal O P Group
Capital Employed 20804.01
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 52557.30 11012.76 24.90 64620.41In US $ million 1072.60
EBIT Banks and Insurance
224.75 24.90 1318.78RANK in 50 Stocks 18 33 11 21
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
CEO (Steel Business)Mr.T K Sadhu Company Secretary & Compliance Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Naveen Jindal Chairman and Managing directorMrs.Savitri Jindal Director
Mr.D K Saraogi Executive President & Head
Mr.Ratan Jindal Director
Key Executives (Top Three)Name DesignationMr.V R Sharma
Page: 24
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)1933.39 1845.09 2774.65 2368.51 1662.56 659828200 63.721325.52 798.35 1249.85 901.30 693.26 196121067 18.941478.41 1049.87 1330.67 1099.84 638.61 24890367 2.41414.18 980.40 1271.81 1043.73 592.34 42811238 4.131413.59 979.96 1269.04 1038.67 583.54 55802517 5.391343.37 929.45 1238.92 1000.51 571.93 56128566 5.421383.80 898.65 1265.29 1014.04 628.93 1035581955 100
6680.53 5717.98 5151.42 4207.62 2448.1252268.31 28861.32 25208.20 24366.39 20665.86 Annual TTM6731.06 5747.47 5175.02 4310.14 3517.64 37.76 35.201268.76 1159.76 1061.90 935.03 838.70 7.82 NA228.06 92.15 75.95 33.43 31.91 27.02 16.103601.42 3951.69 2694.59 1843.57 1057.49 35.35 NA
0.69 NA13.36 43.39 61.09 48.96 32.5213.98 46.74 63.93 51.67 34.913.50 13.75 13.75 10.50 6.75 June ' 11 Growth(%)64.51 276.07 248.72 203.15 126.65 3243.89 3.3218.67 89.08 133.97 114.36 85.96 76.54 7.6763.11 269.08 241.72 196.16 119.51 1474.35 5.89
1410.35 6.191560.75 7.35
76.47 56.90 47.96 46.44 38.41 1484.29 7.2773.15 53.14 45.84 44.07 35.63 1484.29 7.2769.48 50.37 44.65 42.24 34.40 45.45 44.35
Adjusted Cash Margin (%) 72.80 54.14 46.77 44.61 37.18 43.48 42.30ROCE (%) 20.56 15.64 24.45 23.53 17.88 45.76 44.07Dividend payout Ratio 30.44 36.95 26.33 25.11 23.57Debt/Equity 0.01 0.01 0.00 0.02 0.43 March ' 11 Growth(%)Fixed Assets Turnover Ratio 1.58 1.65 2.73 2.66 2.09 1572.88 0.39Current Ratio 3.04 2.14 2.53 2.52 5.57 26.77 (39.60)Quick Ratio 2.68 1.52 2.17 2.27 5.25 699.85 1.06Inventory Turnover Ratio 3.62 3.65 6.47 6.79 5.62 665.82 0.53Fin. Charges Cov.Ratio 2505.78 2386.07 480.39 217.36 72.57 743.22 4.57Exports of Total Sales (%) 46.57 46.11 29.84 37.79 28.98 715.37 7.04Import of Raw Mat.(%) 41.44 44.38 41.63 40.06 39.26 715.37 7.04
44.49 44.2042.33 42.2745.48 42.66
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)4.79 (33.50) 17.15 42.46 3.06 862.96 6.2466.03 (36.12) 38.67 30.01 13.84 38.47 136.5911.73 (40.84) 24.14 26.37 0.73 425.87 16.4240.82 (21.10) 20.99 72.22 18.28 408.28 16.6544.25 (22.91) 21.85 76.20 19.01 449.47 15.6044.25 (22.78) 22.18 77.99 19.36 423.20 13.5544.53 (24.98) 23.83 74.94 18.62 423.20 13.5553.99 (28.98) 24.78 61.23 17.08 49.35 45.03
47.31 43.0949.04 45.88
Year High Price Low Price High P/E Low P/E2011 538.45 392.05 37.57 27.352010 2380 424.2 178.14 31.752009 1600 953 36.87 21.96
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
1
19 No. Of Equity Share 10355.82 504.45
Sun Pharmaceuticals Industries LtdPharmaceuticals Not Applicable
Capital Employed 6731.06
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 52239.93 3243.89 22.22 52268.31In US $ million 1066.12
EBIT Banks and Insurance
66.20 22.22 1066.70RANK in 50 Stocks 19 46 16 28
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Co. Secretary & Compl. OfficerNA NA
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.S Kalyansundaram CFO & Wholetime DirectorMr.Dilip S Shanghvi Chairman and Managing director
NA NA
Mr.S Mohanchand Dadha Director
Key Executives (Top Three)Name DesignationMr.Sunil Ajmera
Page: 25
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)23477.53 18516.33 13081.08 11310.37 9921.34 154583898 25.18399.36 317.99 305.98 364.05 404.87 162041227 26.393840.56 3334.79 1590.53 1521.70 1541.09 21628757 3.523426.70 2964.01 1299.02 1282.45 1331.17 104641408 17.043355.84 2807.16 1164.90 1194.86 1311.37 121774120 19.832498.33 2048.16 965.21 891.46 961.27 49305429 8.032662.10 2087.75 836.78 1103.37 1068.39 613974839 100
10302.21 7818.56 5231.88 4337.60 3540.0452608.54 48883.49 20994.74 14901.85 19435.87 Annual TTM12707.50 10698.71 9284.64 6924.66 5176.04 19.09 18.795849.27 4866.18 4653.66 3552.64 3180.57 4.93 NA1364.31 1374.31 886.96 649.94 329.72 2.16 2.039325.29 6398.02 5786.41 4215.06 2237.46 13.70 NA
1.33 NA45.33 36.89 30.69 46.15 44.8852.38 43.44 41.39 56.16 53.7011.50 9.50 10.00 11.50 11.50 June ' 11 Growth(%)175.62 138.37 192.35 181.96 149.26 25067.16 6.70399.79 327.20 479.84 473.09 416.81 313.91 1.42165.14 120.24 170.32 168.36 135.66 3891.85 3.35
3465.73 3.403495.32 2.74
16.36 18.01 12.16 13.45 15.53 2587.11 1.6714.60 16.01 9.93 11.34 13.42 2704.59 1.6010.64 11.06 7.38 7.88 9.69 15.53 16.03
Adjusted Cash Margin (%) 12.40 13.06 9.61 10.00 11.80 13.83 14.27ROCE (%) 20.95 19.51 9.01 15.93 20.64 10.32 10.83Dividend payout Ratio 30.15 29.87 37.29 29.10 30.39Debt/Equity 0.23 0.36 0.77 0.59 0.46 March ' 11 Growth(%)Fixed Assets Turnover Ratio 4.08 3.85 2.84 3.22 3.14 12899.26 21.75Current Ratio 0.86 1.11 0.90 0.86 1.31 89.27 (59.47)Quick Ratio 0.60 0.86 0.83 0.74 1.01 1874.90 (0.84)Inventory Turnover Ratio 15.64 17.91 14.56 12.49 13.42 1655.66 (2.39)Fin. Charges Cov.Ratio 54.20 21.26 11.86 17.37 77.85 1674.20 (3.11)Exports of Total Sales (%) 4.68 4.11 5.28 7.81 7.18 1223.74 (7.35)Import of Raw Mat.(%) 1.79 1.51 1.39 1.59 1.97 1341.22 1.54
14.53 17.8512.84 16.019.49 12.47
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)26.79 41.55 15.66 14.00 18.80 6733.54 (0.66)25.59 3.93 (15.95) (10.08) (0.27) 24.87 (47.53)29.27 31.39 16.19 15.57 17.93 922.21 1.4215.17 109.67 4.52 (1.26) 20.04 812.33 2.5415.61 128.17 1.29 (3.66) 20.82 814.33 0.7819.55 140.98 (2.51) (8.88) 20.67 604.88 (0.27)21.98 112.20 8.27 (7.26) 21.05 604.88 (0.27)27.51 149.50 (24.16) 3.27 20.03 13.70 13.41
12.06 11.698.98 8.95
Year High Price Low Price High P/E Low P/E2011 874.75 585.1 18.99 12.72010 1196.7 491 26.40 10.832009 1098.7 258.8 29.78 7.02
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
5
20 No. Of Equity Share 5872.47 865.35
Mahindra & Mahindra LtdAuto ‐ Cars & Jeeps M & M Group
Capital Employed 12707.5
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 50817.42 25067.16 25.11 52608.54In US $ million 1037.09
EBIT Banks and Insurance
511.57 25.11 1073.64RANK in 50 Stocks 20 19 10 27
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
CEO Real Estate SectorMr.Rajan Wadhera Chief Executive
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Keshub Mahindra Chairman / Chair PersonMr.A K Nanda Director
Mr.Rajesh Jejurikar Chief Executive ‐ Automotive Division
Mr.Nadir B Godrej Director
Key Executives (Top Three)Name DesignationMr.Anita Arjundas
Page: 26
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)16451.80 11813.25 8700.17 8827.15 9420.24 144733332 50.02408.16 151.12 163.90 250.40 357.93 46086875 15.933660.67 2654.41 1258.29 1335.61 1687.35 8490757 2.933537.83 2517.96 1128.50 1160.53 1496.70 15598688 5.393536.14 2511.98 1107.49 1155.37 1491.36 26905126 9.32525.12 1801.86 805.88 776.59 1001.27 47552242 16.433339.73 1702.73 656.48 755.95 1237.96 289367020 100
4910.22 2928.34 1869.69 1587.59 5534.3250226.26 33606.60 17189.22 10218.74 1543.34 Annual TTM5235.37 4266.92 3439.69 2921.93 7159.75 14.99 14.283395.16 3379.25 3350.20 2994.68 3178.54 10.19 NA149.34 120.84 106.48 34.74 107.62 3.04 2.724795.20 4021.52 1808.52 1857.14 6447.53 13.72 NA
2.31 NA115.42 117.69 45.37 52.25 122.35119.66 127.12 54.34 64.35 141.1940.00 40.00 22.00 20.00 40.00 September ' 11 Growth(%)169.69 202.40 129.23 109.73 546.98 18421.60 5.29568.54 816.49 601.32 610.10 931.01 348.00 (2.58)158.97 190.09 106.56 99.73 535.16 4027.03 3.89
3895.90 3.773875.04 3.25
22.25 22.47 14.46 15.13 17.91 2875.22 5.0821.50 21.31 12.97 13.15 15.89 3504.36 1.2615.35 15.25 9.26 8.80 10.63 21.86 22.15
Adjusted Cash Margin (%) 16.10 16.41 10.75 10.78 12.65 21.15 21.46ROCE (%) 63.79 39.91 19.09 25.87 17.29 15.61 15.64Dividend payout Ratio 40.27 39.63 56.72 44.78 38.24Debt/Equity 0.06 0.45 0.83 0.84 0.29 September ' 11 Growth(%)Fixed Assets Turnover Ratio 4.85 3.50 2.60 2.95 2.96 10044.55 19.91Current Ratio 0.79 0.69 0.84 0.88 0.84 147.57 (26.37)Quick Ratio 0.70 0.55 0.73 0.64 0.75 2115.78 10.70Inventory Turnover Ratio 32.80 28.87 28.64 29.33 36.88 2045.72 17.04Fin. Charges Cov.Ratio 2166.08 443.88 59.89 258.84 315.98 2025.27 15.90Exports of Total Sales (%) 27.74 27.67 30.82 23.53 18.36 1532.27 23.50Import of Raw Mat.(%) 4.06 3.59 2.35 2.37 5.56 1436.86 (30.50)
21.06 22.8220.37 20.8715.25 14.81
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)39.27 35.78 (1.44) (6.30) 11.80 5267.26 10.26170.09 (7.80) (34.54) (30.04) 2.66 74.48 1.9041.78 22.41 (1.76) (4.31) 10.28 1131.85 15.0337.91 110.95 (5.79) (20.85) 16.75 1092.43 14.6040.50 123.12 (2.76) (22.46) 18.77 1072.21 12.5040.77 126.82 (4.14) (22.53) 18.85 821.21 15.4940.14 123.59 3.77 (22.44) 20.32 725.80 2.0796.14 159.37 (13.16) (38.94) 21.96 21.49 20.60
20.74 19.9515.59 14.88
Year High Price Low Price High P/E Low P/E2011 1822.15 1189.6 15.05 9.822010 3045 1429.5 26.38 12.392009 1800 378 15.29 3.21
10
21 No. Of Equity Share 2893.67 1729.9
Bajaj Auto LtdAuto ‐ 2 & 3 Wheelers Bajaj Group
Capital Employed 5235.37
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 50057.60 18421.60 58.56 50226.26In US $ million 1021.58
EBIT Banks and Insurance
375.95 58.56 1025.03RANK in 50 Stocks 21 25 3 29
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Operating OfficerMr.Abraham Joseph Chief Technology Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Rahul Bajaj Chairman / Chair PersonMr.Shekhar Bajaj Director
Mr.J Sridhar Company Secretary & Compliance Officer
Mr.D S Mehta Director
Key Executives (Top Three)Name DesignationMr.Pradeep Shrivastava GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 27
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)8388.70 7127.45 6579.81 4614.82 3589.85 3214024212 69.42831.81 495.28 502.46 468.95 358.98 610007099 13.187781.18 6293.46 6600.14 4711.50 3346.92 131091854 2.835579.93 4311.99 5504.34 3746.42 2511.15 250729120 5.423793.65 2725.87 2304.40 1904.23 1339.42 181772570 3.932670.40 2130.56 1926.77 1622.16 1089.89 242100498 5.232696.89 2040.94 1690.61 1448.47 1229.37 4629725353 100
21209.34 15793.92 13533.98 13754.17 10964.8885745.38 75973.83 67998.69 64117.23 65935.22 Annual TTM62092.11 50210.71 41999.41 36017.65 30290.38 17.98 17.6150343.35 43186.09 40319.33 35417.14 29004.09 2.29 NA26633.02 20438.37 13286.00 8758.09 9450.93 5.79 5.561365.05 1453.22 1592.83 1736.22 1967.00 11.02 NA
1.67 NA5.83 4.85 4.02 3.44 3.2510.58 9.56 6.62 5.73 5.451.75 1.50 1.20 1.20 1.00 September ' 11 Growth(%)45.81 37.53 32.16 32.68 28.95 8729.79 1.6018.12 16.93 15.63 10.96 9.48 801.63 13.9129.27 21.58 17.39 18.78 15.21 8129.39 2.65
5802.33 2.823874.76 0.13
92.76 88.30 100.31 102.09 93.23 2757.55 1.9166.52 60.50 83.65 81.18 69.95 2756.34 2.1231.83 29.89 29.28 35.15 30.36 93.12 92.17
Adjusted Cash Margin (%) 58.07 57.69 45.94 56.06 53.64 66.47 65.68ROCE (%) 4.34 4.06 4.03 4.02 4.06 31.59 31.49Dividend payout Ratio 34.94 36.11 34.95 40.79 34.82Debt/Equity 1.93 2.18 2.10 1.62 1.77 September ' 11 Growth(%)Fixed Assets Turnover Ratio 0.16 0.16 0.16 0.13 0.12 4466.84 4.78Current Ratio 0.69 0.65 0.59 0.67 0.48 333.19 (28.22)Quick Ratio 0.73 0.68 0.60 0.70 0.51 4076.48 (0.31)Inventory Turnover Ratio 21.99 20.67 0.00 0.00 19.50 2900.82 (1.17)Fin. Charges Cov.Ratio 4.36 3.97 2.06 2.56 2.86 1904.86 (3.30)Exports of Total Sales (%) 0.23 0.03 0.01 0.05 0.01 1413.17 5.12Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 9.77 1414.03 5.34
91.26 95.9264.94 68.8531.64 31.54
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)17.70 8.32 42.58 28.55 18.50 2264.35 2.8167.95 (1.43) 7.15 30.63 18.30 194.20 35.588.28 175.71 29.51 (38.15) 19.05 2092.02 5.1923.64 (4.65) 40.09 40.77 18.38 1495.39 6.0829.40 (21.66) 46.92 49.19 17.31 939.77 (2.62)39.17 18.29 21.01 42.17 23.15 706.63 0.0125.34 10.58 18.78 48.84 19.63 708.74 0.4932.14 20.72 16.72 17.82 17.01 92.39 90.29
66.04 64.0031.21 32.08
Year High Price Low Price High P/E Low P/E2011 112.35 93.6 18.87 15.722010 121.25 91.8 20.80 15.752009 128.35 71.05 26.46 14.65
10
22 No. Of Equity Share 46297.25 104.85
Power Grid Corporation of India LtdPower ‐ Transmission/Equipment Public Sector
Capital Employed 62092.11
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 48542.67 8729.79 13.00 85745.38In US $ million 990.67
EBIT Banks and Insurance
178.16 13.00 1749.91RANK in 50 Stocks 22 34 34 17
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Vigilance OfficerMs.Divya Tandon Company Secretary & Compliance Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.R N Nayak Chairman and Managing directorMrs.Rita Acharya Director
NA NA
Mr.R T Agarwal Director (Finance)
Key Executives (Top Three)Name DesignationMr.Parvez Hyatt GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 28
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)19343.63 15407.74 13550.95 8750.68 5461.60 197633441 47.93351.02 202.17 81.81 13.86 21.24 131604160 31.925306.84 3941.77 2999.92 2034.79 1193.08 21272928 5.165657.86 4143.94 3081.73 2048.65 1214.32 7633902 1.855143.38 4010.78 2793.67 1821.06 1080.76 30972207 7.513395.46 2518.41 1823.55 1086.20 661.94 23209657 5.633388.49 2514.53 1815.36 1071.03 659.03 412326295 100
18998.83 16044.61 10214.80 8770.69 3402.21249902.99 201565.47 146569.16 117881.96 82988.75 Annual TTM242713.37 180647.84 147722.06 109577.85 73257.21 14.05 12.6113886.16 9473.88 9419.21 7305.66 4661.03 2.51 NA142407.83 104343.12 81556.77 59661.14 36876.48 2.46 2.5971991.62 55974.82 46330.35 33705.10 26897.16 47.09 NA
1.41 NA82.54 61.25 44.22 26.09 16.0595.07 64.49 51.23 31.63 18.5316.33 13.82 10.24 6.13 3.62 September ' 11 Growth(%)462.77 390.81 248.81 213.63 82.87 18362.34 9.88471.16 375.30 330.07 213.15 133.03 5000.90 4.20452.77 380.93 240.03 204.87 76.01 1800.76 5.47
6813.41 4.435663.72 4.86
12.65 15.80 13.69 13.73 11.57 3774.14 5.1629.25 26.90 22.74 23.41 22.23 3774.14 5.1617.55 16.35 13.46 12.41 12.12 37.11 39.04
Fund based income(%) 82.21 82.80 83.65 84.55 85.58 20.55 21.48Fee based income(%) 17.78 17.19 16.34 15.44 14.41 12.25 12.83Yield on Fund Advances 7.30 7.65 9.15 7.95 7.32Break‐Even Yield Ratio 6.03 6.35 8.76 7.40 8.11 September ' 11 Growth(%)Cost of Funds Ratio 3.98 4.18 5.60 4.73 4.67 10157.37 23.80Borrowings within India(%) 29.81 43.01 29.56 9.72 34.71 2402.79 (7.52)Borrowings from outside(%) 70.18 56.98 70.43 90.27 65.28 1008.58 27.32Deposits within India(%) 96.53 97.08 97.93 98.59 99.63 3334.12 (4.17)Deposits Outside India(%) 3.46 2.91 2.06 1.40 0.36 2752.70 (5.44)Net Profit Per Branch 2.44 2.43 2.18 1.62 1.18 1862.67 (2.55)Deposits Per Branch 136.14 136.52 140.57 130.59 104.79 1862.67 (2.55)
32.82 42.4018.34 23.300.00 0.00
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)25.54 13.70 54.86 60.22 28.78 5275.97 8.0873.63 147.12 490.26 (34.75) 75.24 1234.92 5.7422.42 8.67 57.11 57.34 26.88 498.62 (2.22)28.51 25.88 48.85 75.76 33.45 1775.64 13.9336.53 34.47 50.43 68.71 36.04 1370.06 (0.91)28.24 43.57 53.41 68.50 36.62 920.32 (2.34)34.83 38.10 67.88 64.09 38.68 920.32 (2.34)34.76 38.51 69.50 62.52 38.75 33.66 31.93
17.44 19.3011.35 12.53
Year High Price Low Price High P/E Low P/E2011 1460.55 946.35 15.89 10.292010 1608 967.15 19.48 11.722009 1062.9 278.5 17.35 4.55
10
23 No. Of Equity Share 4105.50 1159.35
Axis Bank LtdFinance ‐ Banks ‐ Private Sector Not Applicable
Capital Employed 242713.37
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIOperating Profit Mutual Funds and UTI
In Rupees Crore 47597.11 18362.34 19.87 249902.99In US $ million 971.37
EBITDA Banks and Insurance
374.74 19.87 5100.06RANK in 50 Stocks 23 26 19 6
Financial Performance (Annual) Share Holding Information
Capital Employed P/ECash & Balances with RBI P/BAdvances P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) Personnel Expenses EBIDTA
Ratio Analysis EBTCapital Adequacy Ratio Adjusted PATEBIDTAM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBIDTAEBTAdjusted PATReported PATOPM(%) NPM(%)
Rate of Growth Capital Adequacy Ratio
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) NPM(%) Capital Adequacy Ratio
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomePersonnel Expenses
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
NPM(%) Capital Adequacy Ratio
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses Personnel Expenses Personnel Expenses EBIDTAEBIDTA EBT
Company SecretaryMr.Somnath Sengupta Executive Director & CFO
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.A K Dasgupta Additional DirectorProf.Samir Barua Addnl.Independent Director
Mr.V Srinivasan Executive Director (Corp. Banking)
Dr.Adarsh Kishore Chairman / Chair Person
Key Executives (Top Three)Name DesignationMr.P J Oza GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 29
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)42534.30 40595.90 43798.58 39958.67 34328.77 3544690285 85.821893.66 2328.11 2279.89 1539.69 1354.96 165284622 48857.99 11543.15 11221.33 12806.83 10999.47 31634549 0.777374.67 10195.58 9808.19 11495.86 9659.40 278355737 6.746900.06 9793.57 9554.95 11244.92 9327.27 27220796 0.664595.72 6340.68 6270.67 7310.27 6073.47 83339301 2.024904.74 6754.37 6174.81 7536.78 6202.29 4130525290 100
37069.47 33316.70 27984.10 23063.57 17313.1549029.33 82029.14 54074.95 60318.37 72057.01 Annual TTM57234.96 49827.95 35522.89 26108.81 21493.67 9.45 10.1538260.60 35382.49 32728.69 30922.73 29912.71 1.25 NA22228.43 15039.83 6544.24 2389.55 1236.04 1.09 1.02684.14 668.83 652.70 538.20 513.79 5.54 NA
2.14 NA11.87 16.35 14.95 18.25 15.0215.47 19.62 18.37 21.42 18.262.40 3.30 2.60 3.70 3.10 June ' 11 Growth(%)89.75 80.66 67.75 55.84 41.92 45225.47 4.13102.98 98.29 106.04 96.74 83.11 1517.48 5.3378.84 69.93 57.16 45.02 30.72 8700.45 (4.97)
7191.00 (6.24)6674.74 (7.22)
20.83 28.43 25.62 32.05 32.04 4551.38 (6.92)17.34 25.11 22.39 28.77 28.14 4566.15 (6.90)10.80 15.62 14.32 18.29 17.69 19.24 21.08
Adjusted Cash Margin (%) 14.29 18.94 17.54 21.58 21.60 15.90 17.66ROCE (%) 8.57 13.56 17.38 28.87 28.86 10.06 11.26Dividend payout Ratio 23.49 23.54 20.32 23.71 23.83Debt/Equity 0.54 0.49 0.26 0.13 0.24 March ' 11 Growth(%)Fixed Assets Turnover Ratio 1.16 1.20 1.35 1.31 1.16 23479.27 17.75Current Ratio 1.21 1.60 1.61 1.68 1.52 678.55 (10.90)Quick Ratio 1.35 1.53 1.24 1.23 1.01 4814.60 11.99Inventory Turnover Ratio 5.13 6.02 5.86 8.62 7.50 4049.66 13.12Fin. Charges Cov.Ratio 18.66 28.71 44.31 51.04 33.12 3815.86 14.21Exports of Total Sales (%) 2.30 1.92 1.84 3.08 3.40 2608.92 15.56Import of Raw Mat.(%) 62.00 61.27 63.36 50.93 54.52 2614.59 15.35
20.51 21.5617.25 17.9511.11 11.32
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)4.77 (7.31) 9.61 16.40 4.38 10926.00 (10.30)
(18.66) 2.12 48.07 13.63 6.92 463.04 13.5013.35 (9.97) 21.49 16.23 7.58 1774.45 (36.38)(23.26) 2.87 (12.38) 16.43 (4.24) 1400.29 (41.70)(27.67) 3.95 (14.68) 19.01 (5.25) 1229.34 (44.75)(29.54) 2.50 (15.03) 20.56 (5.85) 838.06 (45.04)(27.52) 1.12 (14.22) 20.36 (5.42) 838.06 (45.25)(27.38) 9.39 (18.07) 21.52 (4.59) 16.24 22.90
12.82 19.727.67 12.52
Year High Price Low Price High P/E Low P/E2011 189.5 98.1 17.14 8.872010 258.55 167.35 21.78 14.102009 243.6 70 14.90 4.28
10
24 No. Of Equity Share 41304.01 112.2
Steel Authority of India LtdSteel Public Sector
Capital Employed 57234.96
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 46343.10 45225.47 12.28 49029.33In US $ million 945.78
EBIT Banks and Insurance
922.97 12.28 1000.60RANK in 50 Stocks 24 8 35 30
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Executive Officer ‐ Bhilai Steel PlantMr.S S Mohanty Chief Executive Officer ‐ Bokaro Steel Plant
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.C S Verma Chairman / Chair PersonMr.S Mukherjee Director (Commercial)
Mr.P K Bajaj Chief Executive Officer ‐ Durgapur Steel Plant
Mr.Anil Kumar Chaudhary Director (Finance)
Key Executives (Top Three)Name DesignationMr.Pankaj Gautam GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 30
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)29307.35 24940.65 24348.32 19654.41 17452.66 318802187 33.24327.91 331.59 305.36 347.28 485.14 140604911 14.66
11498.16 9237.18 9481.80 8591.82 7398.89 34707252 3.6210351.97 8154.00 8508.40 7757.21 6579.60 231010110 24.088665.70 6305.81 7018.90 6828.18 6328.35 31222862 3.265753.26 4137.31 4904.03 4447.90 4287.88 202867128 21.156865.69 5046.80 5201.74 4687.03 4222.15 959214450 100
48444.63 37168.75 24231.94 21828.21 14096.1570470.45 74601.32 53711.68 57678.50 43984.42 Annual TTM76745.77 62407.95 56650.78 45322.42 23741.48 6.74 6.1722846.26 22306.07 20057.01 16479.59 16029.49 0.96 NA6969.38 3843.59 3487.68 4367.45 2497.44 1.58 1.5146564.94 44979.67 42371.78 4103.19 6106.18 6.13 NA
2.49 NA71.58 56.37 69.70 63.85 72.7483.53 68.58 83.02 75.27 86.8512.00 8.00 16.00 16.00 15.50 June ' 11 Growth(%)504.94 418.85 406.47 373.58 242.76 30705.12 4.45305.53 281.11 333.27 269.02 300.66 1294.88 63.77454.52 392.98 309.18 275.25 213.24 12914.45 5.65
11763.16 6.1910563.08 8.04
39.23 37.04 38.94 43.71 42.39 7505.73 9.3235.32 32.69 34.94 39.47 37.70 7505.73 9.3219.63 16.59 20.14 22.63 24.57 42.06 41.58
Adjusted Cash Margin (%) 23.54 20.93 24.14 26.88 29.26 38.31 37.68ROCE (%) 8.95 8.09 9.18 10.34 17.78 24.44 23.36Dividend payout Ratio 19.04 16.64 27.15 29.39 26.15Debt/Equity 0.58 0.67 1.34 1.08 0.69 March ' 11 Growth(%)Fixed Assets Turnover Ratio 1.29 1.12 1.22 1.20 1.09 15738.12 15.23Current Ratio 1.78 1.12 0.91 3.81 1.69 9.57 (98.77)Quick Ratio 1.45 0.76 0.57 3.52 1.37 5896.96 (6.79)Inventory Turnover Ratio 9.85 10.90 9.36 10.84 10.81 5312.43 (7.85)Fin. Charges Cov.Ratio 6.82 5.00 6.37 9.25 29.45 4682.10 (8.10)Exports of Total Sales (%) 8.10 8.41 13.85 11.64 12.05 3221.17 (11.62)Import of Raw Mat.(%) 60.95 59.69 68.85 50.51 48.93 3221.17 (11.62)
37.47 46.3233.76 42.2120.47 26.68
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)17.51 2.43 23.88 12.62 10.92 7860.25 (5.76)(1.11) 8.59 (12.07) (28.42) (7.53) 552.64 (31860.92)13.11 5.69 32.97 8.26 11.47 3655.80 19.2724.48 (2.58) 10.36 16.12 9.22 3370.50 21.8126.96 (4.17) 9.68 17.90 9.49 3143.23 27.1537.42 (10.16) 2.79 7.90 6.49 2219.43 29.9739.06 (15.63) 10.25 3.73 6.06 2219.43 29.9736.04 (2.98) 10.98 11.01 10.21 46.51 36.75
42.88 33.1728.24 20.47
Year High Price Low Price High P/E Low P/E2011 713.8 391.1 9.12 52010 737 448.65 10.30 6.272009 627.6 148.65 11.13 2.64
10
25 No. Of Equity Share 9592.14 482.8
Tata Steel LtdSteel Tata Group
Capital Employed 76745.77
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 46310.85 30705.12 15.49 70470.45In US $ million 945.12
EBIT Banks and Insurance
626.64 15.49 1438.17RANK in 50 Stocks 25 14 28 20
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief (Group Information Services)Mr.V S N Murty Chief Financial Controller
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Ratan N Tata Chairman / Chair PersonMr.Subodh Bhargava Ind. Non‐Executive Director
Mr.A Anjeneyan Co. Secretary & Chief of Compliance
Mr.Nusli N Wadia Ind. Non‐Executive Director
Key Executives (Top Three)Name DesignationMr.Shreekant Mokashi GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 31
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)19366.97 15839.58 12325.38 10345.01 9905.95 104259490 52.21123.68 98.77 108.56 88.85 83.73 69500931 34.82720.75 2842.42 1861.58 1456.62 1285.69 2004909 12318.37 2650.95 1680.92 1296.30 1145.91 6434718 3.222290.17 2639.81 1667.88 1282.83 1132.15 3592840 1.81813.31 2039.91 1168.18 840.43 743.94 13894612 6.961927.90 2231.83 1281.76 967.88 857.89 199687500 100
2956.06 3465.02 3800.75 2986.24 2470.0645010.87 35856.86 25553.57 14652.19 13845.44 Annual TTM4447.22 3531.05 3879.24 3118.24 2635.23 22.59 20.825538.46 2750.98 2516.27 1938.78 1800.63 14.74 NA125.14 48.14 120.54 408.49 189.92 2.25 1.975128.75 3925.71 3368.75 2566.82 1973.87 16.54 NA
4.81 NA96.55 111.77 64.19 48.47 42.96116.70 121.35 73.24 56.50 49.96105.00 110.00 20.00 19.00 17.00 September ' 11 Growth(%)148.03 173.51 190.32 149.54 123.69 22065.24 6.14969.86 793.22 617.23 518.06 496.07 304.53 0.46146.03 171.52 188.33 147.55 121.70 3447.51 9.96
2635.88 3.722640.68 3.81
14.05 17.95 15.10 14.08 12.98 2171.96 4.7311.97 16.74 13.64 12.53 11.57 2092.12 4.929.36 12.88 9.48 8.12 7.51 15.62 15.08
Adjusted Cash Margin (%) 11.44 14.09 10.94 9.67 8.92 11.95 12.23ROCE (%) 43.35 63.21 33.04 31.04 32.55 9.84 9.98Dividend payout Ratio 126.39 115.04 36.45 45.86 46.29Debt/Equity 0.50 0.01 0.02 0.04 0.06 September ' 11 Growth(%)Fixed Assets Turnover Ratio 3.70 6.29 5.34 5.89 6.01 11512.65 9.10Current Ratio 0.23 0.57 0.46 0.48 0.56 168.16 23.31Quick Ratio 0.15 0.49 0.31 0.31 0.39 1904.63 23.45Inventory Turnover Ratio 43.88 42.80 47.53 42.82 47.48 1386.35 10.95Fin. Charges Cov.Ratio 96.48 255.15 142.76 108.14 93.44 1394.03 11.82Exports of Total Sales (%) 2.29 2.13 2.01 2.35 2.66 1161.51 14.95Import of Raw Mat.(%) 4.22 1.66 0.79 0.67 1.10 1161.51 24.81
16.54 14.6212.04 11.8410.09 9.58
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)22.27 28.51 19.14 4.43 14.35 5829.32 2.5725.22 (9.02) 22.18 6.11 8.11 79.75 (9.80)28.05 23.87 17.77 3.14 14.02 998.46 10.18(4.28) 52.69 27.80 13.29 16.17 719.97 8.04(12.55) 57.71 29.67 13.12 15.13 724.46 8.20(13.24) 58.27 30.02 13.31 15.13 603.62 8.20(11.11) 74.62 39.00 12.97 19.51 603.62 8.20(13.62) 74.12 32.43 12.82 17.58 17.13 15.94
12.35 11.7310.35 9.82
Year High Price Low Price High P/E Low P/E2011 2231.7 1377.95 21.3 13.152010 2094 1497 21.69 15.502009 1797.8 755 16.08 6.75
2
26 No. Of Equity Share 1996.88 2181.35
Hero MotoCorp Ltd.Auto ‐ 2 & 3 Wheelers Hero Group
Capital Employed 4447.22
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 43558.94 22065.24 73.47 45010.87In US $ million 888.96
EBIT Banks and Insurance
450.31 73.47 918.59RANK in 50 Stocks 26 23 2 32
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Co. Secretary & Compl. OfficerMr.Pawan Munjal Managing Director & CEO
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Brijmohan Lall Munjal Chairman / Chair PersonMr.Sunil Kant Munjal Joint Managing Director
Mr.Vikram Kasbekar Plants Head‐Operations
Mr.Pawan Munjal Managing Director & CEO
Key Executives (Top Three)Name DesignationMr.Ilam C Kamboj GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 32
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)15292.57 13114.88 11548.38 12673.58 11822.41 2215938327 65.931162.50 1008.98 746.56 583.96 98.98 415828117 12.371850.04 1537.88 1651.65 1430.42 1187.48 117283529 3.491697.39 1387.24 1485.47 1291.44 1053.94 180196903 5.361423.48 1130.80 1281.55 1126.99 871.28 294712824 8.77962.92 997.22 1132.83 974.15 743.01 137247834 4.081419.71 831.50 1236.43 951.63 784.03 3361207534 100
23209.15 22235.48 14039.02 13156.30 4457.9348487.92 50473.38 44011.74 47440.45 46000.59 Annual TTM28970.18 27557.68 17869.06 16414.11 7267.68 30.18 35.692972.76 2981.87 2889.07 2765.34 2688.51 1.84 NA720.35 265.81 32.16 52.49 32.23 2.80 2.356237.85 10984.17 11661.85 12357.03 2912.96 26.21 NA
0.86 NA4.22 9.89 17.45 13.43 14.044.68 11.69 19.80 15.39 16.431.10 3.75 3.50 4.00 4.00 September ' 11 Growth(%)69.11 264.97 198.16 185.82 79.82 18188.50 11.6345.50 156.06 163.00 178.88 211.68 1396.40 (3.64)67.68 260.78 194.80 182.38 76.19 2346.05 5.10
2194.34 5.501617.97 (9.50)
12.10 11.73 14.30 11.29 10.04 1199.44 (10.70)11.10 10.58 12.86 10.19 8.91 1199.44 (10.70)6.30 7.60 9.81 7.69 6.28 12.90 13.70
Adjusted Cash Margin (%) 7.29 8.75 11.25 8.78 7.41 12.06 12.77ROCE (%) 4.90 3.02 6.92 5.80 10.79 6.59 8.24Dividend payout Ratio 30.26 44.19 23.46 34.84 32.49Debt/Equity 0.24 0.23 0.27 0.24 0.63 September ' 11 Growth(%)Fixed Assets Turnover Ratio 5.16 4.41 4.00 4.58 4.40 8974.38 (2.60)Current Ratio 3.02 3.43 1.13 0.80 1.15 783.11 27.69Quick Ratio 5.04 6.96 2.59 1.02 1.42 1360.27 37.99Inventory Turnover Ratio 5.16 7.02 8.98 5.94 6.84 1284.92 41.29Fin. Charges Cov.Ratio 6.75 6.00 8.10 8.70 6.50 865.80 15.11Exports of Total Sales (%) 43.50 45.33 39.66 55.82 61.03 600.03 0.10Import of Raw Mat.(%) 98.19 97.25 3.98 2.60 2.98 600.03 0.10
15.16 10.7014.32 9.876.69 6.51
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)16.60 13.56 (8.88) 7.20 5.28 4801.75 15.0815.22 35.15 27.84 489.98 63.67 393.52 1.0116.04 18.25 (10.01) 10.18 6.35 702.47 6.7920.30 (6.89) 15.47 20.46 9.27 664.96 7.2622.36 (6.61) 15.02 22.53 10.00 376.71 (22.98)25.88 (11.76) 13.71 29.35 10.32 257.17 (24.99)(3.44) (11.97) 16.29 31.11 5.32 257.17 (24.99)70.74 (32.75) 29.93 21.38 12.61 14.63 15.76
13.85 14.865.36 8.22
Year High Price Low Price High P/E Low P/E2011 195.9 103.7 54.9 29.062010 928 148.8 219.91 35.262009 902.2 234 91.22 23.66
1
27 No. Of Equity Share 33612.08 127.35
Sterlite Industries (India) Ltdetals ‐ Non Ferrous ‐ Copper/Copper Alloys ‐ Pro Sterlite Group
Capital Employed 28970.18
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 42804.98 18188.50 5.17 48487.92In US $ million 873.57
EBIT Banks and Insurance
371.19 5.17 989.55RANK in 50 Stocks 27 27 45 31
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Executive OfficerMr.Rajiv Choubey Company Secretary & Compliance Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.D D Jalan CFO & Wholetime DirectorMr.Anil Agarwal Chairman / Chair Person
NA NA
Mr.Navin Agarwal Executive Vice Chairman
Key Executives (Top Three)Name DesignationMr.Mahendra Singh Mehta GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 33
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)2916.08 2307.08 2827.90 5496.96 1101.66 1334803120 78.61130.06 896.76 1006.72 560.74 327.67 263732071 15.532909.87 1941.72 2769.48 3632.72 986.11 983308 0.062729.70 1774.20 2617.54 3565.25 976.67 6419679 0.381443.00 926.96 1807.69 3117.59 620.42 28099268 1.651133.95 751.25 1546.69 2574.07 405.86 64093181 3.771269.58 765.06 1547.77 2574.40 405.77 1698130627 100
13810.49 12830.01 12374.83 11269.15 652.8056012.52 68015.38 61040.50 125293.35 129450.49 Annual TTM28870.04 25467.87 21989.80 19655.55 7422.09 32.37 35.532143.37 2002.85 1968.40 1533.72 365.58 2.98 NA2199.25 1718.51 1657.73 1781.79 665.03 14.09 13.937037.24 6558.88 2956.32 1839.83 769.17 19.25 NA
0.83 NA7.48 4.51 9.12 15.10 2.658.54 5.49 10.01 15.50 2.712.00 2.00 2.00 4.00 2.00 June ' 11 Growth(%)81.35 75.59 72.91 66.10 4.27 2949.93 1.1617.18 13.59 16.66 32.24 7.20 1239.31 (0.27)71.90 70.78 69.75 63.84 2.25 2834.66 (4.63)
2736.97 (3.72)1429.10 (8.15)
99.79 84.16 97.93 66.09 89.51 1133.89 (9.02)93.61 76.90 92.56 64.86 88.65 1157.11 (8.86)38.89 32.56 54.69 46.83 36.84 96.09 101.93
Adjusted Cash Margin (%) 45.06 39.82 60.07 48.05 37.70 92.78 97.48ROCE (%) 4.40 3.00 7.04 13.10 5.47 38.44 42.74Dividend payout Ratio 26.74 45.86 23.79 30.99 98.30Debt/Equity 1.09 0.98 0.77 0.74 10.37 March ' 11 Growth(%)Fixed Assets Turnover Ratio 1.38 1.17 1.46 3.60 3.01 1722.13 44.24Current Ratio 3.51 5.03 2.96 2.34 1.75 845.55 112.92Quick Ratio 2.49 3.56 3.83 3.28 1.36 1841.81 62.91Inventory Turnover Ratio 0.42 0.41 0.00 0.00 0.33 1776.54 66.65Fin. Charges Cov.Ratio 2.26 2.29 3.42 8.12 2.77 1136.21 170.73Exports of Total Sales (%) 3.16 5.30 3.51 2.18 18.06 919.08 180.83Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 941.78 187.31
106.95 94.69103.16 89.2953.37 27.41
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)26.40 (18.42) (48.56) 398.97 21.49 685.74 (19.04)26.02 (10.92) 79.53 71.13 28.10 159.26 (76.64)(9.97) 18.49 (56.08) 447.13 20.72 454.84 (61.51)49.86 (29.89) (23.76) 268.39 24.16 454.84 (60.43)53.86 (32.22) (26.58) 265.04 22.82 124.96 (84.99)55.67 (48.72) (42.02) 402.50 18.39 92.64 (87.03)50.94 (51.43) (39.91) 534.23 22.81 92.64 (87.43)65.95 (50.57) (39.88) 534.45 25.62 66.33 139.52
66.33 135.7213.51 84.33
Year High Price Low Price High P/E Low P/E2011 298.2 173.4 43.75 25.442010 403 251.5 53.88 33.622009 490.8 124.15 108.82 27.53
2
28 No. Of Equity Share 16975.72 242.15
DLF LtdConstruction & Contracting DLF Group
Capital Employed 28870.04
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 41106.71 2949.93 8.21 56012.52In US $ million 838.91
EBIT Banks and Insurance
60.20 8.21 1143.11RANK in 50 Stocks 28 47 41 23
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Company Secretary & Compliance OfficerMr.Ashok Kumar Tyagi Group Chief Financial Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationDr.K P Singh Chairman / Chair PersonMr.Kameshwar Swarup Group Exe.Director
NA NA
Mr.T C Goyal Managing Director
Key Executives (Top Three)Name DesignationMr.Subhash Setia GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 34
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)4739.06 3655.79 3262.68 2820.30 1592.06 336309953 45.5318.94 26.14 42.00 14.08 5.93 196536340 26.61
1250.25 900.89 452.03 562.35 231.51 17112050 2.321269.19 927.03 494.03 576.43 237.44 20957126 2.841187.67 814.03 425.78 396.66 202.70 74943739 10.15818.15 564.03 275.82 292.81 140.82 92788264 12.56818.18 561.11 276.10 293.93 141.37 738647472 100
6833.39 4539.92 3905.53 3593.71 1661.9379304.03 76272.11 60232.37 80303.56 73524.71 Annual TTM50850.67 37436.32 28711.87 28312.36 19915.42 46.16 39.802107.72 2085.67 995.35 1710.29 751.22 5.53 NA29329.31 20775.05 16625.34 15552.22 10924.07 7.97 7.3117121.44 12512.66 9110.18 9141.99 6861.96 63.43 NA
0.10 NA11.10 7.61 3.75 3.99 1.9212.21 9.18 4.67 6.43 2.390.50 0.40 0.35 0.35 0.31 September ' 11 Growth(%)92.73 61.61 53.00 48.77 22.55 5162.46 9.5564.31 49.61 44.28 38.27 21.61 797.79 10.1087.73 56.89 48.31 44.09 18.13 838.14 5.86
1448.75 3.821393.54 7.82
19.92 18.35 20.01 18.65 13.46 948.61 7.3926.78 25.36 15.14 20.44 14.91 948.61 7.3917.26 15.43 8.45 10.38 8.85 28.06 29.61
Fund based income(%) 92.67 91.50 92.93 92.22 88.43 18.38 18.74Fee based income(%) 7.32 8.49 7.06 7.77 11.56 9.65 9.65Yield on Fund Advances 11.34 12.16 14.99 11.58 9.18Break‐Even Yield Ratio 7.01 6.72 9.30 8.42 6.40 September ' 11 Growth(%)Cost of Funds Ratio 5.02 4.65 7.17 6.07 4.34 2794.43 18.01Borrowings within India(%) 81.03 94.11 97.65 95.19 95.73 441.15 23.70Borrowings from outside(%) 18.96 5.88 2.34 4.80 4.26 421.35 1.09Deposits within India(%) 100.00 100.00 100.00 100.00 100.00 766.07 12.21Deposits Outside India(%) 0.00 0.00 0.00 0.00 0.00 746.35 15.32Net Profit Per Branch 2.55 2.27 1.27 1.65 1.34 512.05 17.29Deposits Per Branch 91.16 95.93 72.10 92.27 104.76 512.05 17.29
27.41 28.8318.32 18.440.00 0.00
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)29.63 12.05 15.69 77.15 24.38 1464.65 10.14(27.54) (37.76) 198.30 137.44 26.14 212.49 (7.07)26.64 (1.98) 24.48 65.96 20.72 215.16 4.3534.34 (0.03) 12.40 77.22 21.75 380.01 (1.56)36.91 87.65 (14.29) 142.77 39.83 382.37 5.0645.90 91.19 7.34 95.69 42.42 260.01 3.1745.05 104.49 (5.80) 107.93 42.18 260.01 3.1745.81 103.23 (6.07) 107.92 42.07 25.95 29.03
17.75 18.950.00 0.00
Year High Price Low Price High P/E Low P/E2011 511.1 333.25 39.7 25.892010 878 434 79.10 39.102009 849.8 208.05 111.67 27.34
5
29 No. Of Equity Share 7368.80 512.4
Kotak Mahindra Bank Ltd.Finance ‐ Banks ‐ Private Sector Kotak Mahindra Group
Capital Employed 50850.67
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIOperating Profit Mutual Funds and UTI
In Rupees Crore 37757.73 5162.46 13.88 79304.03In US $ million 770.57
EBITDA Banks and Insurance
105.36 13.88 1618.45RANK in 50 Stocks 29 42 32 19
Financial Performance (Annual) Share Holding Information
Capital Employed P/ECash & Balances with RBI P/BAdvances P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) Personnel Expenses EBIDTA
Ratio Analysis EBTCapital Adequacy Ratio Adjusted PATEBIDTAM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBIDTAEBTAdjusted PATReported PATOPM(%) NPM(%)
Rate of Growth Capital Adequacy Ratio
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) NPM(%) Capital Adequacy Ratio
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomePersonnel Expenses
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
NPM(%) Capital Adequacy Ratio
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses Personnel Expenses Personnel Expenses EBIDTAEBIDTA EBT
Company Secretary & Compliance OfficerMr.Jaimin Bhatt Group Chief Financial Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Asim Ghosh DirectorDr.Sudipto Mundle Director
NA NA
Mr.Prakash Apte Director
Key Executives (Top Three)Name DesignationMs.Bina Chandarana GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 35
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)36561.50 29317.70 20729.40 18066.80 14806.40 156618440 54.21745.70 617.70 547.60 456.10 361.10 55573585 19.244088.90 4355.60 2451.30 3007.40 2565.50 9250541 3.23075.40 3530.60 1744.80 2439.20 2294.10 41910567 14.513051.00 3497.10 1693.80 2379.60 2256.50 18511809 6.412230.80 2402.20 1236.70 1616.30 1551.20 7045118 2.442288.60 2497.60 1218.70 1730.80 1562.00 288910060 100
13867.50 11835.10 9344.90 8415.40 6853.9030311.84 40750.24 30083.52 21594.40 27593.41 Annual TTM14176.80 12656.50 10043.80 9315.60 7484.70 14.21 16.1411737.70 10406.70 8720.60 7285.30 6146.80 2.35 NA1428.60 387.60 861.30 736.30 238.90 0.89 0.905106.70 7176.60 3173.30 5180.70 3409.20 7.41 NA
0.67 NA79.21 86.45 42.18 59.91 54.07114.30 115.00 66.64 79.57 63.467.50 6.00 3.50 5.00 4.50 September ' 11 Growth(%)
479.84 409.52 323.35 291.19 237.16 35947.55 (3.53)1265.50 1014.77 717.50 625.34 512.49 545.95 (2.89)474.32 403.82 318.45 286.28 231.89 3766.05 (11.35)
2723.60 (15.79)2700.22 (15.93)
11.18 14.86 11.83 16.65 17.33 2014.70 (15.08)8.41 12.04 8.42 13.50 15.49 2014.70 (15.08)6.10 8.19 5.97 8.95 10.48 10.48 11.40
Adjusted Cash Margin (%) 8.87 11.01 9.37 12.09 12.31 7.58 8.68ROCE (%) 16.14 19.73 12.13 18.58 20.87 5.60 6.37Dividend payout Ratio 11.00 8.09 9.70 9.78 9.72Debt/Equity 0.02 0.06 0.07 0.10 0.09 September ' 11 Growth(%)Fixed Assets Turnover Ratio 3.13 2.82 2.38 2.48 2.41 16353.03 (16.51)Current Ratio 1.47 0.91 1.51 0.91 1.40 297.82 20.02Quick Ratio 1.14 0.67 1.26 0.66 1.13 1606.40 (25.62)Inventory Turnover Ratio 33.33 30.47 30.46 22.93 28.76 1097.56 (32.50)Fin. Charges Cov.Ratio 167.58 130.02 48.06 50.46 68.23 1080.89 (33.25)Exports of Total Sales (%) 9.56 15.49 7.24 4.10 3.90 789.68 (35.54)Import of Raw Mat.(%) 11.99 12.89 11.70 10.84 12.62 789.68 (35.54)
9.82 11.036.71 8.304.83 6.25
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)24.71 41.43 14.74 22.02 19.82 7831.62 (8.18)20.72 12.80 20.06 26.31 15.61 117.74 (34.61)29.86 35.88 21.33 23.12 21.39 611.93 (38.47)(6.12) 77.69 (18.49) 17.22 9.77 345.56 (54.05)(12.89) 102.35 (28.47) 6.32 6.04 334.64 (55.16)(12.76) 106.46 (28.82) 5.46 6.22 240.44 (56.22)(7.14) 94.24 (23.49) 4.20 7.54 240.44 (56.22)(8.37) 104.94 (29.59) 10.81 7.94 7.81 11.66
4.41 8.823.07 6.44
Year High Price Low Price High P/E Low P/E2011 1452.2 1010.45 20.82 14.492010 1599.9 1171 20.20 14.782009 1740 428.4 20.13 4.96
5
30 No. Of Equity Share 2889.10 1125.3
Maruti Suzuki India LtdAuto ‐ Cars & Jeeps MNC Associate
Capital Employed 14176.8
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 32511.04 35947.55 14.53 30311.84In US $ million 663.49
EBIT Banks and Insurance
733.62 14.53 618.61RANK in 50 Stocks 30 11 31 37
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Financial OfficerMr.S Ravi Aiyar Chief General Manager(Legal) & Co. Secretary
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.R C Bhargava Chairman / Chair PersonMr.Tsuneo Ohashi Director
Mr.S Y Siddiqui Managing Executive Officer
Mr.Shuji Oishi Director
Key Executives (Top Three)Name DesignationMr.Ajay Seth GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 36
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)29804.40 24524.78 21907.42 15925.65 12104.24 183750957 58644.16 436.59 553.00 231.62 186.67 59443858 18.766513.14 6042.23 4776.37 3462.47 2350.08 14134719 4.467157.30 6478.82 5329.37 3694.09 2536.75 42214164 13.326560.67 5902.37 4765.16 3294.79 2168.37 4686431 1.484430.44 3902.94 3089.12 2047.64 1539.32 12582028 3.974433.50 3905.36 3090.88 2048.76 1540.08 316812157 100
20037.80 16230.93 13139.89 10782.65 10141.61358054.06 290704.18 230230.19 184477.36 153683.02 Annual TTM376854.49 295140.79 245404.88 197484.67 162128.65 6.98 6.9223776.90 18327.58 17058.25 15258.15 12372.03 1.54 NA242106.67 186601.21 154702.99 119501.57 96596.52 1.04 1.0595162.35 77724.47 63385.18 53991.71 45189.84 54.97 NA
2.25 NA139.94 123.27 97.56 64.67 48.61158.77 141.47 115.37 77.27 60.2422.00 21.90 19.90 12.94 12.94 June ' 11 Growth(%)632.49 512.32 414.76 340.35 320.12 29330.09 8.60940.77 774.12 691.50 502.69 382.07 3804.51 5.91622.49 502.37 404.80 330.40 310.16 4678.52 4.87
9431.46 4.156580.09 0.25
12.42 14.16 14.03 13.46 12.29 4470.28 0.8324.01 26.42 24.33 23.20 20.96 4470.28 0.8314.87 15.91 14.10 12.86 12.72 32.16 33.53
Fund based income(%) 93.08 93.07 93.56 93.00 92.25 15.24 16.42Fee based income(%) 6.91 6.92 6.43 6.99 7.74 11.52 11.75Yield on Fund Advances 8.71 8.95 9.46 8.73 7.91Break‐Even Yield Ratio 6.26 6.93 7.94 7.30 6.23 March ' 11 Growth(%)Cost of Funds Ratio 4.40 4.81 5.74 5.07 4.24 14559.41 17.16Borrowings within India(%) 72.02 72.80 8.45 43.04 47.95 2002.59 24.39Borrowings from outside(%) 27.97 27.19 91.54 56.95 52.04 2352.79 11.60Deposits within India(%) 98.19 98.24 98.69 99.93 99.96 4857.44 15.70Deposits Outside India(%) 1.80 1.75 1.30 0.06 0.03 3415.62 8.50Net Profit Per Branch 0.85 0.78 0.66 0.48 0.37 2290.67 6.90Deposits Per Branch 60.30 49.85 44.94 39.01 33.73 2290.67 6.90
33.36 33.7815.73 17.2411.65 11.65
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)21.53 11.95 37.56 31.57 19.75 8315.24 11.7647.54 (21.05) 138.75 24.08 28.11 1083.67 (5.39)26.02 7.89 37.45 27.77 19.01 1212.64 7.3842.93 6.73 18.80 4.64 13.65 2473.93 (1.34)10.47 21.57 44.27 45.62 23.05 1580.41 (11.19)11.15 23.87 44.63 51.95 24.79 1105.07 (7.98)13.52 26.34 50.86 33.02 23.54 1105.07 (7.98)13.52 26.35 50.87 33.03 23.55 29.75 33.70
13.29 16.1411.45 11.76
Year High Price Low Price High P/E Low P/E2011 1237 872 8.77 6.182010 1395 842.1 9.97 6.022009 943 286.2 7.65 2.32
10
31 No. Of Equity Share 3168.10 976.25
Punjab National BankFinance ‐ Banks ‐ Public Sector Public Sector
Capital Employed 376854.49
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIOperating Profit Mutual Funds and UTI
In Rupees Crore 30928.58 29330.09 22.31 358054.06In US $ million 631.20
EBITDA Banks and Insurance
598.57 22.31 7307.23RANK in 50 Stocks 31 15 15 3
Financial Performance (Annual) Share Holding Information
Capital Employed P/ECash & Balances with RBI P/BAdvances P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) Personnel Expenses EBIDTA
Ratio Analysis EBTCapital Adequacy Ratio Adjusted PATEBIDTAM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBIDTAEBTAdjusted PATReported PATOPM(%) NPM(%)
Rate of Growth Capital Adequacy Ratio
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) NPM(%) Capital Adequacy Ratio
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomePersonnel Expenses
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
NPM(%) Capital Adequacy Ratio
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses Personnel Expenses Personnel Expenses EBIDTAEBIDTA EBT
Asst. General ManagerMr.Ranjan Dhawan Chief General Manager
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.K R Kamath Chairman and Managing directorMr.Jasbir Singh Director
Mr.Ramesh Kumar Kochar Company Secretary & Compliance Officer
Mr.V K Mishra Director
Key Executives (Top Three)Name DesignationMr.Arti Mattoo GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 37
Industry GroupFace Value
RANK: Price
June ' 11 June ' 10 June ' 09 June ' 08 June ' 07 Shares (%)6794.48 5078.76 4675.09 4615.39 3768.62 443342144 64.27161.25 155.26 158.67 62.85 16.07 141444358 20.511752.55 1568.91 1548.34 1289.81 953.15 22478904 3.261461.18 1294.88 1296.45 1071.94 774.94 23847332 3.461359.79 1193.52 1261.10 1047.01 754.34 34807831 5.051268.19 1093.51 1064.49 952.41 678.47 23876963 3.461198.28 1056.58 997.31 780.65 1101.82 689797532 100
5859.15 4935.86 3488.24 3214.83 3425.0231423.03 27845.85 14783.32 13874.66 32022.79 Annual TTM6889.31 6333.25 4001.97 3240.16 3465.91 25.50 21.812880.57 2293.37 1957.86 1599.61 1332.67 5.22 NA568.73 477.20 417.56 419.03 212.86 4.50 4.202653.27 2233.20 562.75 1797.34 1988.86 17.93 NA
1.69 NA17.40 15.57 14.88 11.72 16.6021.63 19.60 18.64 14.99 19.297.50 4.00 7.00 9.00 8.00 September ' 11 Growth(%)85.08 72.71 52.04 48.25 51.60 7275.37 7.0898.66 74.82 69.75 69.26 56.78 173.06 4.5571.21 64.74 56.44 49.10 47.51 1942.89 15.47
1642.87 18.091545.47 19.82
25.79 30.89 33.12 27.95 25.29 1329.13 17.9921.51 25.50 27.73 23.23 20.56 1400.92 16.9118.67 21.53 22.77 20.64 18.00 26.71 24.76
Adjusted Cash Margin (%) 22.95 26.93 28.16 25.36 22.73 22.58 20.48ROCE (%) 17.39 16.68 24.92 24.09 31.79 18.27 16.58Dividend payout Ratio 49.97 29.86 55.08 89.70 55.10Debt/Equity 0.17 0.28 0.14 0.01 0.01 June ' 11 Growth(%)Fixed Assets Turnover Ratio 2.73 2.56 2.73 3.27 3.13 3647.09 15.88Current Ratio 2.09 1.92 1.50 1.12 1.41 85.72 6.42Quick Ratio 1.97 2.19 1.71 1.06 1.39 956.03 31.57Inventory Turnover Ratio 59.62 1131.13 53.73 0.00 0.00 810.24 39.45Fin. Charges Cov.Ratio 17.29 15.48 43.80 51.74 46.27 760.55 43.68Exports of Total Sales (%) 74.42 97.82 97.80 98.49 98.87 717.41 49.19Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 717.41 49.19
26.21 23.0922.22 18.4619.67 15.28
June ' 11 June ' 10 June ' 09 June ' 08 September ' 11 Growth(%)33.78 8.63 1.29 22.47 12.51 1979.22 1.533.86 (2.15) 152.46 291.10 58.60 49.55 5.1641.97 11.56 (3.04) 19.67 12.94 580.60 5.5711.70 1.33 20.04 35.32 12.95 498.52 5.2412.84 (0.12) 20.94 38.33 13.52 476.23 6.1813.93 (5.36) 20.45 38.80 12.51 397.55 3.1015.97 2.73 11.77 40.38 13.33 397.55 3.1013.41 5.94 27.75 (29.15) 1.69 29.33 28.21
25.19 24.3020.09 19.78
Year High Price Low Price High P/E Low P/E2011 528.4 360.1 25.98 17.72010 462.9 318.3 26.60 18.292009 377.45 89.1 24.24 5.72
2
32 No. Of Equity Share 6886.89 443.75
HCL Technologies LtdComputers ‐ Software HCL Group
Capital Employed 6889.31
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 30560.57 7275.37 22.68 31423.03In US $ million 623.69
EBIT Banks and Insurance
148.48 22.68 641.29RANK in 50 Stocks 32 37 13 36
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Executive OfficerMr.Anil Chanana Chief Financial Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Shiv Nadar Chairman & Chief Strategy OfficerMr.T S R Subramanian Non Executive Director
Mr.Prahlad Rai Bansal Corporate Vice President ‐ Finance
Ms.Robin Abrams Non Executive Director
Key Executives (Top Three)Name DesignationMr.Vineet Nayar GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 38
Industry GroupFace Value
RANK: Price
September ' 10 September ' 09 September ' 08 September ' 07 September ' 06 Shares (%)9322.41 8396.53 8293.33 7732.02 4515.72 255221175 75128.55 288.81 55.79 105.28 145.71 11255278 3.311423.34 1307.37 616.60 734.50 549.98 10509566 3.091321.86 1229.59 552.87 685.27 505.77 17805679 5.231299.66 1210.34 539.60 673.69 494.54 6416407 1.89868.12 823.33 241.16 396.01 349.17 39086795 11.49827.21 1044.85 593.33 596.54 365.86 340294900 100
3476.54 2915.30 2067.68 1589.40 1085.5226970.61 22772.21 12426.02 18961.70 26187.08 Annual TTM3476.78 2915.89 2068.74 1590.93 1087.52 34.85 31.001354.89 1134.78 991.10 870.12 647.29 8.29 NA246.52 105.70 87.01 93.29 154.16 3.09 2.50388.46 476.97 523.65 467.59 463.97 18.95 NA
0.58 NA24.53 30.99 17.60 35.39 21.7027.54 33.30 19.49 38.31 24.335.00 5.00 3.00 4.80 3.80 June ' 11 Growth(%)
103.15 86.51 61.37 94.37 64.48 11514.11 5.02276.50 249.04 245.98 458.66 267.87 2.07 NA100.92 84.30 59.16 91.95 62.06 1461.91 0.72
1328.70 (0.35)1409.20 (0.44)
15.27 15.57 7.43 9.50 12.18 929.83 (0.14)14.18 14.64 6.67 8.86 11.20 929.83 (0.14)9.31 9.81 2.91 5.12 7.73 12.70 13.24
Adjusted Cash Margin (%) 10.40 10.73 3.68 5.76 8.71 11.54 12.16ROCE (%) 23.79 35.83 28.68 37.50 33.64 8.08 8.49Dividend payout Ratio 23.76 18.87 19.94 15.86 19.96Debt/Equity 0.00 0.00 0.00 0.00 0.00 March ' 11 Growth(%)Fixed Assets Turnover Ratio 7.00 7.56 8.57 9.14 7.33 5696.45 8.06Current Ratio 1.27 1.25 1.15 1.13 1.06 0.00 NAQuick Ratio 1.05 1.09 1.00 0.94 0.90 816.21 27.69Inventory Turnover Ratio 6.24 8.86 11.30 10.76 9.90 748.37 28.10Fin. Charges Cov.Ratio 64.09 67.91 46.46 63.43 48.99 790.04 26.67Exports of Total Sales (%) 17.18 24.45 37.32 34.55 23.36 522.33 28.14Import of Raw Mat.(%) 40.36 36.70 34.22 35.65 26.79 522.33 28.14
14.33 12.1313.14 11.089.17 7.73
September ' 10 September ' 09 September ' 08 September ' 07 June ' 11 Growth(%)11.03 1.24 7.26 71.22 15.60 2796.81 (10.31)(55.49) 417.67 (47.01) (27.75) (2.47) 2.07 NA8.80 (4.59) 8.87 72.76 14.32 252.40 (43.26)8.87 112.03 (16.05) 33.55 20.95 212.31 (48.21)7.50 122.40 (19.32) 35.49 21.18 228.85 (45.95)7.38 124.30 (19.90) 36.23 21.32 154.79 (44.26)5.44 241.40 (39.10) 13.41 19.98 154.79 (44.26)
(20.83) 76.10 (0.54) 63.05 17.72 9.02 14.277.59 13.155.53 8.91
Year High Price Low Price High P/E Low P/E2011 951 690.05 34.48 25.022010 856.5 580 34.92 23.642009 605 186.2 19.52 6.01
2
33 No. Of Equity Share 3371.60 854.9
Siemens LtdInstrumentation & Process Control MNC Associate
Capital Employed 3476.78
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 28823.81 11514.11 26.75 26970.61In US $ million 588.24
EBIT Banks and Insurance
234.98 26.75 550.42RANK in 50 Stocks 33 31 9 41
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Executive Director & CFODr.Armin Bruck Managing Director & CEO
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationDr.Roland Busch Additional DirectorDr.Otmar Schmitt Alternate Director
Mr.Ajai Jain VP(Legal)&Co.Secretary &Compl.Officer
Mr.Stephan Schneider Alternate Director
Key Executives (Top Three)Name DesignationMr.Sunil D Mathur GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 39
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)5188.50 4395.60 3999.50 3343.89 3783.26 73360577 43.27115.50 181.30 249.70 156.64 272.74 44618735 26.321335.00 1269.80 1007.70 739.35 1600.08 10635465 6.271060.30 1028.10 794.40 556.65 1448.42 13812222 8.151050.40 1012.10 767.00 541.96 1396.47 12955556 7.64891.90 773.40 598.40 433.08 1207.48 14143931 8.34893.40 846.10 560.90 475.22 1176.86 169526486 100
6020.20 5914.60 5259.10 4811.81 4373.3629655.70 24730.07 13724.15 9570.11 10752.96 Annual TTM7465.00 6477.80 5899.40 5274.12 4703.26 31.65 29.293025.00 2425.70 2157.30 1750.21 1291.19 4.70 NA570.40 745.40 411.20 245.71 280.61 5.45 4.652462.00 2652.70 1865.10 2080.71 966.99 22.21 NA
0.67 NA52.78 50.11 33.29 28.26 70.0969.02 64.43 45.96 39.12 79.1211.25 11.25 6.25 3.75 3.75 September ' 11 Growth(%)355.80 350.39 312.30 286.12 260.45 6080.36 6.11306.55 260.33 237.40 198.84 225.31 134.91 (22.56)346.32 341.13 304.97 278.46 254.35 1579.52 (3.45)
1252.06 (5.18)1216.25 (6.47)
25.73 28.89 25.20 22.11 42.29 965.45 (7.80)20.44 23.39 19.86 16.65 38.28 965.45 (7.80)17.19 17.59 14.96 12.95 31.92 25.98 28.55
Adjusted Cash Margin (%) 22.48 23.09 20.30 18.42 35.93 20.59 23.04ROCE (%) 11.97 13.06 9.51 9.01 25.02 15.88 18.27Dividend payout Ratio 34.20 26.19 21.94 15.52 6.25Debt/Equity 0.23 0.09 0.12 0.09 0.07 September ' 11 Growth(%)Fixed Assets Turnover Ratio 1.75 1.86 1.91 1.97 3.06 3343.94 22.20Current Ratio 1.66 1.49 1.85 1.82 2.56 68.59 3.42Quick Ratio 1.91 1.45 2.13 1.94 2.81 937.15 34.24Inventory Turnover Ratio 5.36 5.39 6.09 5.90 8.72 794.82 54.94Fin. Charges Cov.Ratio 134.85 79.36 36.78 50.33 30.80 763.80 50.30Exports of Total Sales (%) 72.23 71.92 78.09 70.77 81.74 592.55 38.24Import of Raw Mat.(%) 42.76 30.36 38.75 26.37 36.74 592.55 38.24
28.03 25.5123.77 18.7517.72 15.66
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)18.04 9.90 19.61 (11.61) 6.52 1646.98 (2.95)(36.29) (27.39) 59.41 (42.57) (15.79) 13.05 (76.50)20.01 2.02 17.40 12.43 10.08 269.85 (59.56)5.13 26.01 36.30 (53.79) (3.56) 196.45 (67.17)3.13 29.42 42.71 (61.57) (6.05) 180.67 (69.02)3.78 31.96 41.52 (61.19) (5.54) 138.50 (69.50)15.32 29.24 38.17 (64.13) (5.88) 138.50 (69.50)5.59 50.85 18.03 (59.62) (5.36) 16.38 39.32
11.93 35.268.41 26.76
Year High Price Low Price High P/E Low P/E2011 1728.9 1387 30.31 24.322010 1855 1051.2 35.15 19.922009 1241.9 357 24.78 7.12
5
34 No. Of Equity Share 1692.53 1670.7
Dr Reddys Laboratories LtdPharmaceuticals Reddy Group
Capital Employed 7465
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 28277.10 6080.36 16.04 29655.70In US $ million 577.08
EBIT Banks and Insurance
124.09 16.04 605.22RANK in 50 Stocks 34 41 26 38
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Company Secretary & Compliance OfficerMr.Vilas M Dholye Exe. VP ‐ Formulations Manufacturing
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Sridar Iyengar Additional DirectorDr.K Anji Reddy Chairman / Chair Person
Mr.K B Sankara Rao Exe. VP ‐ Integrated Product Development
Dr.Omkar Goswami Independent Director
Key Executives (Top Three)Name DesignationMr.Sandeep Poddar GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 40
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)0.00 0.00 0.00 0.00 2.25 2256495478 80.44
471.53 223.79 273.81 112.83 0.00 122689610 4.37297.16 126.88 200.34 87.39 1.37 5799561 0.21296.02 126.37 200.14 87.39 1.37 44087186 1.57253.67 124.67 198.38 81.67 0.55 65916139 2.35253.64 108.96 190.81 75.47 0.17 310138492 11.06274.55 273.23 248.90 94.67 0.16 2805126466 100
15896.57 14066.04 13792.81 13542.67 200.0627108.08 38370.43 35871.72 76693.59 0.00 Annual TTM17450.62 14066.04 13792.81 13542.67 200.06 98.45 140.54
85.23 81.16 78.18 67.41 67.27 1.69 NA58.86 55.30 55.84 61.14 53.57 NA 549.18
8578.32 7213.04 6282.71 8489.75 41.28 91.22 NA0.00 NA
0.97 1.14 1.04 0.41 0.010.98 1.14 1.04 0.41 0.010.00 0.00 0.00 0.00 0.00 June ' 11 Growth(%)56.67 58.69 57.55 59.92 10.00 48.78 34.050.00 0.00 0.00 0.00 0.11 330.17 (24.13)0.00 48.69 47.55 49.92 0.00 201.82 (32.08)
200.28 (32.34)135.99 (46.39)
NA NA NA NA 60.89 190.62 (30.57)NA NA NA NA 60.89 190.62 (30.57)NA NA NA NA 7.56 413.74 816.60
Adjusted Cash Margin (%) NA NA NA NA 7.56 410.58 813.44ROCE (%) 1.57 1.94 1.80 0.70 0.08 390.77 754.44Dividend payout Ratio 0.00 0.00 0.00 0.00 0.00Debt/Equity 0.09 0.00 0.00 0.00 0.00 March ' 11 Growth(%)Fixed Assets Turnover Ratio 0.00 0.00 0.00 0.00 0.03 33.73 1172.83Current Ratio 74.44 189.31 167.36 12.60 9.16 168.30 (36.93)Quick Ratio 74.44 189.31 167.36 12.60 9.16 81.04 (62.50)Inventory Turnover Ratio 0.00 0.00 0.00 0.00 0.00 80.30 (62.78)Fin. Charges Cov.Ratio 7.02 74.91 113.42 15.27 1.67 37.95 (82.41)Exports of Total Sales (%) 0.00 0.00 0.00 0.00 0.00 97.61 (44.83)Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 97.61 (44.83)
240.26 8155.47238.07 8140.38289.39 6676.98
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)0.00 0.00 0.00 (100.00) (100.00) 13.72 (37.44)
110.70 (18.27) 142.67 0.00 0.00 105.78 33.9279.93 31.90 188.91 2789.77 188.00 92.19 247.62134.21 (36.67) 129.25 6278.83 193.26 91.60 250.69134.25 (36.86) 129.02 6278.83 193.04 69.66 2183.93103.47 (37.16) 142.90 14749.09 241.02 64.63 3.06132.78 (42.90) 152.83 44294.12 331.27 64.63 3.060.48 9.78 162.91 59068.75 343.51 671.94 120.93
667.64 119.11471.06 285.96
Year High Price Low Price High P/E Low P/E2011 162.1 75.25 238.54 110.742010 191 130 196.91 134.022009 210 89.45 184.21 78.46
10
35 No. Of Equity Share 28051.26 95.5
Reliance Power LtdPower ‐ Generation/Distribution ADA Ent. Group
Capital Employed 17450.62
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 26788.95 48.78 1.20 27108.08In US $ million 546.71
EBIT Banks and Insurance
1.00 1.20 553.23RANK in 50 Stocks 35 49 47 40
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Executive OfficerMr.Ramaswami Kalidas Company Secretary & Manager
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Anil Dhirubhai Ambani Chairman / Chair PersonMr.S L Rao Director
NA NA
Mr.J L Bajaj Director
Key Executives (Top Three)Name DesignationMr.Jayarama Chalasani GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 41
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)23757.14 19456.98 18159.81 19118.01 18312.93 613797188 32.06422.19 302.12 621.10 527.95 321.13 540691408 28.243981.63 3228.62 3532.31 3797.36 4331.89 47254491 2.473294.15 2557.26 2887.97 3205.93 3775.09 222284951 11.612683.89 1943.48 2551.04 2925.30 3532.70 340037257 17.762215.23 1481.38 1940.16 2219.96 2592.40 150420851 7.862136.92 1915.63 2230.27 2860.94 2564.33 1914486146 100
29700.10 27910.97 23757.91 17435.82 12418.0433072.79 42212.50 24483.32 24083.60 26931.61 Annual TTM36971.60 34267.87 32082.61 25764.40 19786.64 12.18 11.5914287.32 13793.35 13393.07 12608.46 11252.66 0.88 NA9464.05 3702.79 1389.63 1119.87 1476.43 1.10 1.0518246.75 21480.83 19148.84 14107.99 8675.32 8.31 NA
1.10 NA11.16 10.01 13.12 23.31 22.1214.75 13.52 16.91 28.13 26.921.50 1.35 1.35 1.85 1.70 June ' 11 Growth(%)
155.12 145.85 139.71 142.16 119.03 24711.83 3.57124.10 101.68 106.81 155.79 157.96 425.74 34.41108.14 98.72 86.31 138.43 103.16 3645.76 4.10
2952.02 4.882724.67 5.01
16.76 16.59 19.45 19.86 23.65 2235.68 5.1613.87 13.14 15.90 16.77 20.61 2246.52 5.139.32 7.61 10.68 11.61 14.16 14.75 14.68
Adjusted Cash Margin (%) 12.22 11.06 14.23 14.71 17.20 11.95 11.80ROCE (%) 5.78 5.59 6.95 11.10 12.96 9.05 8.91Dividend payout Ratio 15.61 15.72 12.04 9.27 7.88Debt/Equity 0.24 0.22 0.35 0.48 0.59 March ' 11 Growth(%)Fixed Assets Turnover Ratio 1.67 1.42 1.37 1.53 1.64 12821.02 16.15Current Ratio 0.96 1.02 1.20 1.08 1.22 165.73 9.74Quick Ratio 0.34 0.38 0.88 0.52 0.66 1820.35 8.24Inventory Turnover Ratio 3.43 3.63 5.16 4.32 4.89 1473.73 9.90Fin. Charges Cov.Ratio 6.52 5.26 10.48 13.53 17.87 1365.73 11.12Exports of Total Sales (%) 29.87 27.12 28.38 33.65 38.10 1157.87 19.59Import of Raw Mat.(%) 88.47 89.76 86.35 90.35 89.50 1168.71 20.71
14.20 15.2411.49 12.159.03 8.77
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)22.10 7.14 (5.01) 4.40 5.34 6030.87 (11.91)39.74 (51.36) 17.64 64.40 5.62 177.91 69.2422.18 8.41 (3.79) 10.81 7.15 1044.96 2.4923.32 (8.60) (6.98) (12.34) (1.67) 869.61 3.0828.82 (11.45) (9.92) (15.08) (2.69) 802.89 1.9938.10 (23.82) (12.79) (17.19) (5.35) 644.00 (7.61)49.54 (23.65) (12.60) (14.37) (3.10) 644.00 (9.09)11.55 (14.11) (22.04) 11.57 (3.58) 17.33 14.89
14.42 12.3210.68 10.18
Year High Price Low Price High P/E Low P/E2011 251.9 119.5 21.47 10.182010 246.9 129.25 22.12 11.582009 163 36.9 16.28 3.69
1
36 No. Of Equity Share 19143.98 135.95
Hindalco Industries LtdAluminium Birlas (Aditya Vikram) Group
Capital Employed 36971.6
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 26026.24 24711.83 7.53 33072.79In US $ million 531.15
EBIT Banks and Insurance
504.32 7.53 674.95RANK in 50 Stocks 36 20 43 35
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Marketing Officer ‐ AluminiumMr.Dinesh Kumar Kohly Chief Operating Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Kumar Mangalam Birla Chairman / Chair PersonMr.Jagdish Khattar Independent Director
Mr.Vineet Kaul Chief People Officer
Mr.Debnarayan Bhattacharya Managing Director
Key Executives (Top Three)Name DesignationMr.Shashi Maudgal GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 42
Industry GroupFace Value
RANK: Price
December ' 10 December ' 09 December ' 08 December ' 07 December ' 06 Shares (%)7371.52 7083.21 6182.09 5671.39 6226.28 804542321 52.49128.59 175.54 158.16 122.59 72.83 367317341 23.971985.44 2093.11 1942.30 2175.72 2233.99 30206858 1.971597.64 1794.55 1680.82 1938.91 1906.80 191377495 12.491548.95 1772.12 1648.76 1863.06 1793.57 26427088 1.721113.40 1186.98 1080.97 1121.57 1454.84 112756058 7.361263.61 1218.37 1402.27 1769.10 1503.25 1532627161 100
7330.10 6470.90 5672.87 4661.25 3491.7221534.83 18676.56 12458.86 14359.13 20259.15 Annual TTM7395.13 6636.60 5961.54 4991.67 4357.10 18.80 20.398778.82 6224.13 5706.94 5231.05 4542.50 3.24 NA930.70 2714.43 1947.22 696.79 634.93 3.22 3.04625.95 727.01 332.39 1288.94 1133.12 10.85 NA
1.67 NA8.26 8.00 9.21 11.62 9.9110.79 9.96 10.93 13.18 12.072.60 2.40 2.20 3.50 3.30 June ' 11 Growth(%)47.91 42.47 37.26 30.62 23.02 7821.94 1.3048.18 46.49 40.60 37.25 41.05 176.61 20.6644.95 39.35 34.13 27.48 19.66 2057.74 (0.74)
1633.86 (1.37)1575.07 (1.85)
26.93 29.55 31.42 38.36 35.88 1158.74 (3.64)21.67 25.34 27.19 34.19 30.63 1165.19 (3.62)15.10 16.76 17.49 19.78 23.37 26.31 26.85
Adjusted Cash Margin (%) 20.36 20.97 21.72 23.95 28.62 20.89 21.45ROCE (%) 17.09 18.36 23.52 35.44 34.50 14.81 15.57Dividend payout Ratio 36.60 35.10 27.94 35.22 34.98Debt/Equity 0.01 0.02 0.05 0.07 0.24 June ' 11 Growth(%)Fixed Assets Turnover Ratio 0.84 1.15 1.10 1.09 1.37 4411.54 (51.52)Current Ratio 1.07 0.89 1.26 1.03 1.08 108.24 (28.20)Quick Ratio 0.74 0.57 0.74 0.63 0.70 1333.67 (44.51)Inventory Turnover Ratio 9.19 11.36 7.54 11.13 17.19 1120.19 (41.48)Fin. Charges Cov.Ratio 40.78 93.32 60.58 28.68 19.73 1091.21 (41.23)Exports of Total Sales (%) 1.33 2.60 3.69 4.90 8.36 754.98 (45.63)Import of Raw Mat.(%) 9.16 31.66 8.41 11.01 5.05 754.98 (46.65)
30.23 26.4125.39 21.0317.11 15.26
December ' 10 December ' 09 December ' 08 December ' 07 June ' 11 Growth(%)4.07 14.58 9.00 (8.91) 3.43 2189.07 (1.50)
(26.75) 10.99 29.02 68.32 12.04 56.15 7.796.76 17.46 21.55 (10.99) 6.29 654.58 (3.61)(5.14) 7.76 (10.73) (2.61) (2.33) 547.21 (4.50)(10.97) 6.77 (13.31) 1.68 (3.48) 532.02 (4.86)(12.59) 7.48 (11.50) 3.87 (2.89) 347.50 (14.72)(6.20) 9.81 (3.62) (22.91) (5.21) 347.50 (14.72)3.71 (13.11) (20.74) 17.69 (3.41) 29.90 30.56
25.00 25.7815.87 18.33
Year High Price Low Price High P/E Low P/E2011 161 112 21.14 14.712010 166.5 95.05 20.16 11.512009 111.5 59.55 13.94 7.44
2
37 No. Of Equity Share 15298.59 155.3
Ambuja Cements LtdCement Ambuja Group
Capital Employed 7395.13
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 23758.71 7821.94 15.81 21534.83In US $ million 484.87
EBIT Banks and Insurance
159.63 15.81 439.49RANK in 50 Stocks 37 36 27 45
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Business Head ‐ EastMr.J C Toshniwal Business Head ‐ North
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.N S Sekhsaria Chairman / Chair PersonMr.Suresh Neotia Chairman Emeritus
Mr.Ajay Kapur Business Head ‐ West & South
Mr.Markus Akermann Director
Key Executives (Top Three)Name DesignationMr.S N Toshniwal GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 43
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)6319.35 5605.69 5234.29 4203.29 3561.99 296712635 36.9590.67 94.21 90.05 64.91 65.78 108970923 13.57
1371.99 1475.14 1334.89 917.08 887.61 59255256 7.381143.13 1309.89 1183.10 786.40 784.24 100193420 12.481132.26 1281.59 1130.87 768.35 773.08 70760232 8.81941.26 1038.09 1006.37 631.42 633.13 167028891 20.8960.39 1081.49 776.81 701.43 668.03 802921357 100
6603.98 5905.12 4341.78 3746.85 3227.3024075.55 27247.56 21664.23 15656.48 16373.48 Annual TTM7045.37 5910.19 5282.02 4327.38 3350.86 24.70 24.633929.00 2895.44 2693.29 2201.79 1799.71 3.59 NA253.07 684.24 366.32 233.12 73.19 3.75 3.69570.28 265.10 81.32 94.75 117.80 17.55 NA
0.95 NA11.96 13.47 9.99 9.02 8.5914.81 15.53 11.95 10.71 9.922.80 2.00 2.00 2.00 2.00 June ' 11 Growth(%)82.36 73.66 55.97 48.32 41.63 6429.64 1.7778.70 69.82 67.34 54.08 45.83 87.53 10.2080.25 71.54 53.86 46.20 39.52 1443.92 1.91
1174.86 1.001165.59 0.65
21.71 26.32 25.50 21.82 24.92 963.04 (0.42)18.09 23.37 22.60 18.71 22.02 963.04 (0.42)14.89 18.52 19.23 15.02 17.77 22.46 22.43
Adjusted Cash Margin (%) 18.52 21.47 22.13 18.13 20.68 18.27 18.41ROCE (%) 13.63 18.30 14.71 16.21 19.94 14.98 15.31Dividend payout Ratio 27.23 17.31 23.41 25.92 27.22Debt/Equity 0.06 0.00 0.21 0.15 0.03 March ' 11 Growth(%)Fixed Assets Turnover Ratio 1.61 1.94 1.94 1.91 1.98 3222.87 4.13Current Ratio 1.94 2.17 1.81 2.62 2.65 46.04 37.89Quick Ratio 1.56 1.57 1.93 1.88 1.76 666.33 (11.22)Inventory Turnover Ratio 3.73 4.18 3.79 3.83 3.74 531.43 (15.89)Fin. Charges Cov.Ratio 126.22 52.13 25.56 50.81 79.53 526.69 (16.59)Exports of Total Sales (%) 54.08 54.54 56.55 53.65 52.36 446.69 (14.17)Import of Raw Mat.(%) 40.63 43.85 42.63 44.03 42.17 446.69 (14.17)
20.68 24.2516.49 20.4113.86 16.81
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)12.73 7.10 24.53 18.00 12.15 1591.42 (4.66)(3.76) 4.62 38.73 (1.32) 6.63 24.85 22.1119.25 5.90 19.05 22.30 12.95 394.39 22.31(6.99) 10.51 45.56 3.32 9.10 324.14 28.21(12.73) 10.72 50.45 0.28 7.83 319.89 27.45(11.65) 13.33 47.18 (0.61) 7.93 253.34 18.38(9.33) 3.15 59.38 (0.27) 8.25 253.34 18.38(11.20) 39.22 10.75 5.00 7.53 24.78 19.32
20.37 15.1515.92 12.82
Year High Price Low Price High P/E Low P/E2011 380.8 273.6 31.75 22.812010 380 300.1 31.77 25.092009 363 171.6 26.95 12.74
2
38 No. Of Equity Share 8029.21 295.4
Cipla LtdPharmaceuticals Cipla Group
Capital Employed 7045.37
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 23718.29 6429.64 14.58 24075.55In US $ million 484.05
EBIT Banks and Insurance
131.22 14.58 491.34RANK in 50 Stocks 38 40 30 43
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Co.Secretary & Compl. OfficerNA NA
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationDr.Y K Hamied Chairman and Managing directorMr.M K Hamied Joint Managing Director
NA NA
Dr.H R Manchanda Non Executive Director
Key Executives (Top Three)Name DesignationMr.Mital Sanghvi GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 44
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)4578.71 8238.05 10877.98 10241.97 8643.24 23428918 25.55292.80 271.66 218.80 218.44 161.40 21410512 23.351754.87 2952.85 2779.64 3302.64 2541.84 7211617 7.861578.58 2601.71 2322.67 2949.37 2223.93 9084311 9.911532.99 2481.32 2180.53 2842.37 2112.09 20352439 22.191094.13 1711.27 1580.65 1880.04 1421.54 10216908 11.141181.71 2092.10 1647.96 2047.57 1535.81 91704705 100
8133.74 7145.37 9474.22 8137.11 6226.1523544.58 22530.77 21889.30 24439.03 30341.96 Annual TTM8947.49 8182.99 12869.17 11338.98 9177.71 19.25 17.012983.88 3102.16 11031.19 7588.40 6770.97 2.80 NA100.96 42.98 1248.27 3026.31 1192.35 4.97 4.546910.25 6324.79 4609.10 4080.79 4274.70 13.42 NA
0.81 NA128.87 228.19 179.76 223.35 167.53148.09 266.49 229.61 261.89 202.2120.00 30.00 30.00 30.00 27.50 September ' 11 Growth(%)886.99 779.38 1033.88 888.05 679.62 5011.42 6.05499.32 898.53 1186.59 1117.21 942.83 376.68 11.31875.92 768.31 1018.33 874.72 657.73 1990.61 4.20
1833.40 5.151787.04 5.27
38.33 35.84 25.55 32.25 29.41 1452.27 14.1734.48 31.58 21.35 28.80 25.73 1337.23 5.1323.90 20.77 14.53 18.36 16.45 39.72 40.43
Adjusted Cash Margin (%) 27.75 25.04 18.73 21.81 20.12 36.58 36.90ROCE (%) 13.21 25.57 12.81 18.06 16.73 28.98 26.92Dividend payout Ratio 16.67 14.76 19.19 15.45 18.71Debt/Equity 0.10 0.14 0.35 0.39 0.47 September ' 11 Growth(%)Fixed Assets Turnover Ratio 1.54 2.66 0.98 1.35 1.28 2292.46 (15.69)Current Ratio 1.10 0.57 0.79 0.73 0.85 251.08 99.90Quick Ratio 0.96 0.65 0.53 0.70 0.73 960.08 (6.84)Inventory Turnover Ratio 13.86 25.79 13.10 19.40 17.75 889.38 (5.79)Fin. Charges Cov.Ratio 38.49 24.53 19.56 30.87 22.73 868.10 (5.53)Exports of Total Sales (%) 18.46 8.98 4.74 3.77 3.24 774.01 14.12Import of Raw Mat.(%) 46.33 39.97 25.24 21.31 31.28 658.97 (2.84)
41.88 37.9038.80 34.7233.76 24.95
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)(44.42) (24.27) 6.21 18.50 (11.93) 1248.52 19.607.78 24.16 0.16 35.34 12.65 170.65 112.17
(43.91) (33.19) 16.20 14.29 (13.03) 506.19 11.52(40.57) 6.23 (15.84) 29.93 (7.14) 470.56 12.35(39.33) 12.01 (21.25) 32.62 (6.63) 459.88 12.65(38.22) 13.79 (23.28) 34.58 (6.21) 459.88 46.40(36.06) 8.26 (15.92) 32.25 (5.10) 344.84 9.78(43.52) 26.95 (19.52) 33.32 (5.11) 40.54 43.48
37.69 40.1236.83 30.09
Year High Price Low Price High P/E Low P/E2011 2625 1981.2 18 13.592010 2952 1740 22.91 13.502009 2938 1121.5 12.88 4.91
10
39 No. Of Equity Share 916.99 2480.45
Grasim Industries LtdDiversified Birlas (Aditya Vikram) Group
Capital Employed 8947.49
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 22745.48 5011.42 17.85 23544.58In US $ million 464.19
EBIT Banks and Insurance
102.27 17.85 480.50RANK in 50 Stocks 39 43 21 44
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Business DirectorMr.O P Puranmalka Business Head
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Adesh Gupta CFO & Wholetime DirectorMr.Kumar Mangalam Birla Chairman / Chair Person
Mr.Lalit Naik Business Head
Mr.R C Bhargava Director
Key Executives (Top Three)Name DesignationMr.K K Maheshwari GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 45
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)150838.33 120217.08 134073.43 110208.13 96556.85 198600060 54.931395.95 1679.55 1491.16 982.98 768.63 26855197 7.434906.56 5164.20 6031.79 4133.94 4486.42 34619287 9.583251.16 3921.88 4956.26 3035.73 3582.31 35699130 9.872150.38 2910.93 2789.89 2363.26 3104.96 56457166 15.621374.14 2087.18 2528.77 1353.26 2149.63 9311284 2.581546.68 1537.62 735.90 1580.56 1805.48 361542124 100
14057.62 13086.71 12128.11 11676.84 10273.5454911.19 62202.92 55956.85 40009.11 33675.40 Annual TTM33029.49 35281.91 33299.52 26699.22 21102.78 14.55 32.0229334.23 25412.52 22522.33 21500.93 19457.58 1.60 NA1012.23 2517.75 2037.48 766.71 852.34 0.15 0.1411377.96 12201.32 16715.19 9358.01 7385.42 11.19 NA
2.25 NA42.78 42.53 20.35 43.72 49.9488.57 76.89 50.10 74.09 74.9514.00 14.00 7.00 4.00 16.00 June ' 11 Growth(%)388.83 361.97 335.46 322.97 284.16 163532.28 7.854172.08 3325.12 3708.38 3048.28 2670.69 1781.28 6.36350.71 323.90 316.74 312.56 273.74 4516.94 (12.61)
2772.21 (21.10)1568.86 (34.97)
3.25 4.30 4.50 3.75 4.65 702.89 (54.55)2.16 3.26 3.70 2.75 3.71 702.89 (54.55)0.91 1.74 1.89 1.23 2.23 2.76 3.41
Adjusted Cash Margin (%) 2.01 2.77 2.69 2.22 3.16 1.70 2.32ROCE (%) 4.68 4.36 2.21 5.92 8.56 0.43 1.02Dividend payout Ratio 37.32 37.65 38.66 9.72 37.12Debt/Equity 1.35 1.70 1.75 1.29 1.05 March ' 11 Growth(%)Fixed Assets Turnover Ratio 5.16 4.75 5.97 5.14 4.98 81957.90 17.64Current Ratio 0.71 0.72 0.49 0.73 0.61 820.37 (3.99)Quick Ratio 0.50 0.67 0.66 0.61 0.45 3233.75 67.11Inventory Turnover Ratio 10.76 11.09 21.91 11.64 12.58 2380.98 110.25Fin. Charges Cov.Ratio 4.46 5.11 2.78 6.15 9.40 1790.53 187.81Exports of Total Sales (%) 8.20 8.56 4.89 6.75 5.78 1122.56 164.68Import of Raw Mat.(%) 74.90 72.07 72.72 70.99 72.14 1122.56 164.68
3.95 2.782.91 1.631.37 0.61
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)25.47 (10.33) 21.65 14.14 9.33 46139.61 1.92(16.89) 12.63 51.70 27.89 12.68 427.32 (16.22)26.21 (9.88) 20.99 15.31 9.68 (1736.90) (179.87)(4.99) (14.38) 45.91 (7.86) 1.81 (2226.97) (231.63)(17.10) (20.87) 63.26 (15.26) (1.92) (2561.89) (286.16)(26.13) 4.34 18.05 (23.89) (7.08) (2561.89) (373.95)(34.16) (17.46) 86.87 (37.05) (8.56) (2561.89) (373.95)0.59 108.94 (53.44) (12.46) (3.05) (3.76) 4.80
(4.83) 3.74(5.55) 2.07
Year High Price Low Price High P/E Low P/E2011 712.5 530 36.65 27.262010 814.9 488.5 19.05 11.422009 648 329.15 15.24 7.74
10
40 No. Of Equity Share 3615.42 622.6
Bharat Petroleum Corporation LtdRefineries Public Sector
Capital Employed 33029.49
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 22509.60 163532.28 5.00 54911.19In US $ million 459.38
EBIT Banks and Insurance
3337.39 5.00 1120.64RANK in 50 Stocks 40 2 46 24
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Procurement OfficerMs.I Sasikala Chief Vigilance Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.R K Singh Chairman and Managing directorMr.I P S Anand Director
Mr.S V Kulkarni Company Secretary
Mr.Haresh M Jagtiani Director
Key Executives (Top Three)Name DesignationMr.Arun Singh GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 46
Industry GroupFace Value
RANK: Price
December ' 10 December ' 09 December ' 08 December ' 07 December ' 06 Shares (%)7647.77 8021.59 7229.97 6894.79 5731.75 94429120 50.3205.72 136.17 211.59 142.24 89.57 30391752 16.191844.36 2699.28 1994.87 2083.67 1762.05 3552398 1.891451.68 2357.19 1700.69 1776.69 1501.20 23593867 12.571394.90 2272.89 1660.73 1702.82 1426.01 9637897 5.13970.75 1583.96 1136.13 1211.12 1056.91 26140322 13.921120.01 1606.73 1212.79 1438.59 1231.84 187745356 100
6469.49 6016.22 4927.73 4152.71 3142.9220572.70 17031.14 12608.32 12874.85 18830.57 Annual TTM6993.31 6583.14 5409.76 4459.12 3914.08 20.03 21.518076.95 6826.27 5835.67 5464.07 4816.25 3.47 NA1562.80 2156.21 1602.86 649.19 558.42 2.93 2.601702.67 1475.64 679.08 844.81 543.09 11.15 NA
2.55 NA59.66 85.58 64.62 76.67 65.7880.57 103.80 80.29 93.04 79.7030.50 23.00 20.00 20.00 15.00 June ' 11 Growth(%)344.21 320.11 262.28 221.09 167.64 8633.76 4.49407.35 427.27 385.22 367.48 306.06 142.56 25.48327.36 304.59 247.26 206.60 144.12 1863.65 0.79
1432.33 (0.35)1349.97 (1.32)
24.12 33.65 27.59 30.22 30.74 1043.20 (2.10)18.98 29.39 23.52 25.77 26.19 1043.20 (2.10)12.69 19.75 15.71 17.57 18.44 21.59 22.38
Adjusted Cash Margin (%) 17.83 24.01 19.78 22.02 22.99 16.59 17.39ROCE (%) 16.02 24.41 22.42 32.26 31.47 12.08 12.90Dividend payout Ratio 59.61 31.43 36.20 30.49 26.00Debt/Equity 0.08 0.09 0.09 0.07 0.24 June ' 11 Growth(%)Fixed Assets Turnover Ratio 0.95 1.19 1.25 1.26 1.19 4856.42 28.57Current Ratio 0.68 0.66 0.89 0.85 0.77 88.75 64.96Quick Ratio 0.42 0.41 0.60 0.55 0.60 1248.54 102.98Inventory Turnover Ratio 19.04 25.22 27.51 24.85 22.40 1020.21 147.55Fin. Charges Cov.Ratio 32.48 32.02 49.92 28.21 23.43 967.81 153.24Exports of Total Sales (%) 0.67 0.69 0.99 1.29 1.20 687.25 93.07Import of Raw Mat.(%) 13.74 15.72 9.83 6.49 3.00 687.25 93.07
25.71 16.2821.01 10.9114.15 9.42
December ' 10 December ' 09 December ' 08 December ' 07 June ' 11 Growth(%)(4.66) 10.95 4.86 20.29 5.94 2432.88 0.3951.08 (35.64) 48.76 58.80 18.09 47.21 13.6210.09 0.22 9.96 22.03 8.16 627.37 1.00(31.67) 35.31 (4.26) 18.25 0.92 511.55 0.57(38.41) 38.60 (4.28) 18.35 (0.67) 484.45 0.23(38.63) 36.86 (2.47) 19.41 (0.44) 336.58 (4.02)(38.71) 39.42 (6.19) 14.59 (1.69) 336.58 (4.02)(30.29) 32.48 (15.70) 16.78 (1.89) 25.79 25.63
21.03 20.9913.83 14.47
Year High Price Low Price High P/E Low P/E2011 1229.65 917 22.13 16.52010 1133.45 700 19.00 11.732009 928 469.1 10.84 5.48
10
41 No. Of Equity Share 1877.45 1195.05
ACC LtdCement ACC Group
Capital Employed 6993.31
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 22436.47 8633.76 16.12 20572.70In US $ million 457.89
EBIT Banks and Insurance
176.20 16.12 419.85RANK in 50 Stocks 41 35 25 46
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Commercial OfficerMr.Sunil K Nayak Chief Financial Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Kuldip Kaura CEO & Managing DirectorMr.N S Sekhsaria Chairman / Chair Person
Mr.A K Pandey Chief Manager ‐ Procurement
Mr.Paul Hugentobler Deputy Chairman
Key Executives (Top Three)Name DesignationMr.J Datta Gupta GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 47
Industry GroupFace Value
RANK: Price
December ' 10 December ' 09 December ' 08 December ' 07 December ' 06 Shares (%)5646.37 4781.59 4652.04 4293.02 4165.12 276044473 65.49170.21 98.13 91.28 17.18 30.33 37344094 8.861432.63 749.57 342.41 417.15 662.39 9228575 2.191204.28 601.37 187.94 298.42 555.64 39864330 9.461150.08 561.90 42.12 204.99 497.20 12120349 2.88734.60 73.04 616.36 48.30 434.77 46905105 11.131148.73 571.98 (1044.80) 617.72 380.54 421506926 100
5132.40 4134.60 3716.77 2538.40 2350.0125237.25 24071.17 15904.73 17843.35 17939.87 Annual TTM9393.12 7482.98 7442.14 6041.43 5528.61 18.40 56.452857.63 2620.92 2386.75 2261.48 2133.57 4.12 NA330.18 414.92 428.77 327.42 301.88 3.74 4.543804.44 3833.69 3618.03 3237.55 2679.95 17.62 NA
0.40 NA27.28 13.61 (24.85) 16.56 10.2132.71 17.13 (21.18) 19.74 13.082.00 0.00 0.00 8.50 8.50 June ' 11 Growth(%)
121.90 98.35 88.42 68.04 63.06 4660.25 3.53134.10 113.73 110.67 115.07 111.76 224.38 (22.88)112.02 88.90 80.80 62.52 57.48 188.06 (27.58)
(15.60) (126.59)26.01 (406.36)
25.37 15.68 7.36 9.72 15.90 8.65 (126.60)21.33 12.58 4.04 6.95 13.34 374.49 67.1513.01 1.53 13.25 1.13 10.44 4.04 5.77
Adjusted Cash Margin (%) 17.05 4.63 16.57 3.89 13.00 (0.33) 1.30ROCE (%) 12.23 7.64 (14.04) 10.22 6.88 0.19 (0.72)Dividend payout Ratio 8.54 0.00 0.00 60.06 94.95Debt/Equity 0.83 0.84 1.05 1.38 1.35 June ' 11 Growth(%)Fixed Assets Turnover Ratio 2.13 2.00 2.14 2.08 2.12 2377.34 (9.27)Current Ratio 1.40 1.18 1.16 0.83 0.96 125.36 (50.34)Quick Ratio 1.60 0.88 0.86 0.96 1.03 98.94 (81.99)Inventory Turnover Ratio 3.95 4.05 4.07 4.67 4.66 5.70 (98.70)Fin. Charges Cov.Ratio 26.44 18.99 2.35 4.46 11.33 (21.94) (105.26)Exports of Total Sales (%) 67.06 65.59 61.34 61.98 66.16 (16.32) (104.14)Import of Raw Mat.(%) 50.65 65.79 51.56 51.63 55.17 97.46 (64.82)
4.16 20.970.24 16.76(0.69) 15.03
December ' 10 December ' 09 December ' 08 December ' 07 June ' 11 Growth(%)18.09 2.78 8.36 3.07 6.27 1282.02 16.9973.45 7.50 431.32 (43.36) 41.20 44.74 (44.51)6.15 (6.15) 13.05 10.19 4.41 113.35 326.1391.13 118.91 (17.92) (37.02) 16.68 66.37 (437.59)100.26 219.98 (37.02) (46.29) 16.73 51.54 (193.66)104.68 1234.05 (79.45) (58.77) 18.26 57.02 (203.90)905.75 (88.15) 1176.11 (88.89) 11.06 150.37 (384.25)100.83 154.75 (269.14) 62.33 24.73 8.84 2.43
5.18 (1.79)4.45 (5.01)
Year High Price Low Price High P/E Low P/E2011 611.75 414 68.78 46.552010 624.9 364.2 22.91 13.352009 538 133.15 39.53 9.78
5
42 No. Of Equity Share 4210.41 502.05
Ranbaxy Laboratories LtdPharmaceuticals Daiichi‐Sankyo
Capital Employed 9393.12
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 21138.36 4660.25 0.17 25237.25In US $ million 431.40
EBIT Banks and Insurance
95.11 0.17 515.05RANK in 50 Stocks 42 45 48 42
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Company Secretary & Compliance OfficerMr.Indrajit Banerjee President & Chief Financial Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationDr.Tsutomu Une Chairman / Chair PersonMr.Takashi Shoda Director
NA NA
Dr.Anthony H Wild Director
Key Executives (Top Three)Name DesignationMr.S K Patawari GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 48
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)4271.82 3144.71 3313.25 2523.66 1500.55 0 0
7.40 14.39 7.60 10.23 5.19 690901979 47.213948.55 2885.16 3056.01 2356.64 1433.76 60112779 4.113915.85 2852.32 3035.81 2351.93 1429.68 224111474 15.321560.91 908.22 1008.86 902.42 574.64 346482531 23.681107.47 603.82 779.74 698.39 465.98 141718237 9.681277.15 1012.84 735.92 669.17 462.87 1463327000 100
10230.15 6823.11 6029.20 5454.38 2882.0354704.24 49873.36 37430.77 38803.71 31090.48 Annual TTM47367.42 33345.99 29618.73 27742.88 17771.02 15.55 18.35441.67 433.26 437.71 76.94 76.80 1.75 NA0.64 4.63 4.01 291.36 0.00 4.53 3.99
8107.42 5778.84 7578.39 5517.51 2497.61 13.85 NA1.51 NA
8.52 7.79 5.68 5.17 4.118.75 8.04 5.84 5.21 4.152.00 1.50 1.20 1.20 1.00 June ' 11 Growth(%)75.77 52.46 46.55 42.14 25.60 4851.36 6.7229.24 24.18 25.58 19.50 13.33 22.59 (1.48)43.17 28.06 25.51 23.46 8.16 4461.01 7.50
4195.93 8.161540.60 3.19
92.43 91.75 92.24 93.38 95.55 1054.80 1.4691.67 90.70 91.63 93.20 95.28 1054.80 1.4625.93 19.20 23.53 27.67 31.05 91.95 91.28
Adjusted Cash Margin (%) 26.69 20.25 24.14 27.86 31.33 86.49 85.34ROCE (%) 2.70 3.04 2.48 2.41 2.60 21.74 22.87Dividend payout Ratio 27.11 21.45 23.80 27.19 28.53Debt/Equity 3.63 3.89 3.91 4.09 5.17 March ' 11 Growth(%)Fixed Assets Turnover Ratio 9.93 7.38 7.64 34.36 20.20 2460.44 17.98Current Ratio 8.47 6.97 5.50 6.80 8.07 11.21 (4.35)Quick Ratio 24.78 28.18 26.79 25.71 31.07 2381.36 18.72Inventory Turnover Ratio 0.00 0.00 0.00 0.00 0.00 2221.02 17.14Fin. Charges Cov.Ratio 1.68 1.48 1.51 1.63 1.68 887.88 5.38Exports of Total Sales (%) 0.02 0.00 0.00 0.04 0.17 650.78 3.90Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 650.78 3.90
96.79 96.1890.27 90.9126.45 30.03
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)35.84 (5.09) 31.29 68.18 23.27 1297.01 (0.10)(48.58) 89.34 (25.71) 97.11 7.35 5.09 (1.17)20.71 3.44 49.41 146.26 35.66 1258.88 0.1636.86 (5.59) 29.68 64.37 22.46 1211.81 5.0537.29 (6.04) 29.08 64.51 22.33 458.18 (2.52)71.86 (9.98) 11.79 57.04 22.12 329.78 (4.84)83.41 (22.56) 11.65 49.88 18.90 329.78 (4.84)26.10 37.63 9.98 44.57 22.51 97.06 96.81
93.43 88.8525.43 26.69
Year High Price Low Price High P/E Low P/E2011 185.65 103.2 25.71 14.292010 218.2 141.35 25.61 16.592009 179.7 44.15 23.07 5.67
10
43 No. Of Equity Share 14609.48 132.5
IDFC LtdFinance ‐ Term Lending Institutions Public Sector
Capital Employed 47367.42
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 19357.56 4851.36 10.31 54704.24In US $ million 395.05
EBIT Banks and Insurance
99.01 10.31 1116.41RANK in 50 Stocks 43 44 37 25
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief Financial OfficerMr.Mahendra N Shah Company Secretary & Compliance Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Michael Fernandes Alternate DirectorMr.Deepak S Parekh Chairman / Chair Person
NA NA
Mr.Shardul Shroff Director
Key Executives (Top Three)Name DesignationMr.Sunil Kakar GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 49
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)8221.94 5302.94 5074.71 3571.78 2017.15 479113619 55.13441.19 219.76 194.75 68.68 43.00 206868328 23.85154.55 3211.79 3357.62 2566.20 1207.82 10560402 1.225071.42 3154.41 3313.52 2523.62 1176.54 34169906 3.934354.69 2440.11 2764.69 2206.11 895.94 30623648 3.523401.69 1900.11 2076.48 1461.17 602.50 107765520 12.43432.80 2118.09 1942.49 1492.00 606.41 869101423 100
11588.81 7208.71 4517.78 2791.13 1506.3618813.80 34364.24 19105.49 8744.89 10496.40 Annual TTM12560.13 9134.51 4519.69 2791.13 1506.36 5.25 6.641214.55 836.80 739.27 637.82 596.78 1.56 NA654.15 68.01 48.19 15.85 15.94 2.19 2.629463.81 5478.64 3019.68 2000.44 867.81 3.65 NA
1.69 NA39.50 25.49 24.67 379.05 154.0640.45 26.18 25.23 389.86 162.013.50 3.25 2.25 45.00 40.00 September ' 11 Growth(%)
133.34 86.75 57.39 709.13 382.69 6868.87 (0.14)94.60 63.82 64.46 907.42 512.46 446.50 (10.30)132.31 85.75 56.38 699.03 372.63 4032.34 (6.87)
3936.15 (7.14)3809.49 (8.18)
62.69 60.57 66.16 71.85 59.88 2715.49 (10.79)61.68 59.48 65.29 70.65 58.33 2715.49 (11.84)41.37 35.83 40.92 40.91 29.87 58.70 62.95
Adjusted Cash Margin (%) 42.38 36.91 41.79 42.10 31.42 57.30 61.62ROCE (%) 27.33 23.19 42.98 53.46 40.26 39.53 44.25Dividend payout Ratio 10.67 14.91 10.66 13.88 30.08Debt/Equity 0.08 0.26 0.00 0.00 0.00 September ' 11 Growth(%)Fixed Assets Turnover Ratio 6.86 6.34 6.86 5.60 3.38 2455.01 (44.38)Current Ratio 2.01 3.63 2.60 1.95 1.82 174.40 (38.93)Quick Ratio 1.62 3.33 2.22 1.27 0.93 1100.64 (62.46)Inventory Turnover Ratio 13.92 14.18 25.66 15.38 8.95 1059.08 (63.19)Fin. Charges Cov.Ratio 7.19 4.50 6.12 8.08 4.30 959.19 (66.35)Exports of Total Sales (%) 76.39 76.11 80.45 79.87 69.16 661.19 (67.81)Import of Raw Mat.(%) 57.58 61.05 60.98 61.69 63.49 661.19 (67.81)
44.83 66.4243.14 65.1826.93 46.54
March ' 11 March ' 10 March ' 09 March ' 08 September ' 11 Growth(%)55.04 4.50 42.08 77.07 32.45 756.66 (55.45)100.76 12.84 183.56 59.72 59.31 41.07 (69.20)51.83 20.87 77.97 26.04 32.71 53.38 (94.90)60.49 (4.34) 30.84 112.47 33.67 33.90 (96.69)60.77 (4.80) 31.30 114.50 33.94 (16.79) (101.72)78.46 (11.74) 25.32 146.23 37.19 (11.79) (101.75)79.03 (8.49) 42.11 142.52 41.37 (11.79) (101.75)62.07 9.04 30.19 146.04 41.44 7.05 61.66
4.48 60.36(1.56) 39.63
Year High Price Low Price High P/E Low P/E2011 346 189.25 11.07 6.062010 494.3 287 12.51 7.272009 418.3 67.25 16.41 2.64
1
44 No. Of Equity Share 8691.01 207.35
Sesa Goa LtdMining/Minerals MNC Associate
Capital Employed 12560.13
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 18020.81 6868.87 23.43 18813.80In US $ million 367.77
EBIT Banks and Insurance
140.18 23.43 383.96RANK in 50 Stocks 44 39 12 47
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
AVP ‐ HSECMr.P K Mukherjee Chief Executive Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Ashok Kini DirectorMr.Jagdish P Singh Director
Mr.C D Chitnis Company Secretary & Compliance Officer
Mr.Gurudas D Kamat Director
Key Executives (Top Three)Name DesignationMr.M K Patil GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 50
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)13308.71 13554.60 15086.66 14792.05 12756.30 1412536137 68.44707.18 797.98 675.12 28.68 169.61 163365444 7.912417.65 2991.41 5905.05 6201.97 5682.62 15776320 0.76823.38 1480.17 3971.54 4358.31 3846.50 168928506 8.18(30.31) 226.33 2818.30 3488.26 3389.95 58965461 2.86
(1209.31) (1178.26) 1329.66 2094.60 2346.57 244455013 11.84(757.99) 478.93 4802.67 2586.45 2408.85 2064026881 100
48144.48 50498.89 51690.32 24840.03 20525.5444120.79 57884.94 80663.24 122531.43 135770.62 Annual TTM79597.22 74977.17 82593.93 45126.46 35093.38 NA NA40904.17 39838.17 37941.15 21576.32 20625.82 0.34 NA9907.66 1683.52 3643.86 7117.56 2185.60 1.24 1.4032102.13 31898.60 31364.75 13844.14 5434.43 18.25 NA
0.63 NA(3.67) 2.32 23.27 12.53 11.784.05 9.64 32.64 21.46 20.760.50 0.85 0.80 0.75 0.50 June ' 11 Growth(%)
233.26 244.66 250.44 120.35 100.39 11787.20 (2.82)64.48 65.67 73.09 71.67 62.39 494.91 2.20221.62 233.03 239.16 109.11 95.39 1090.77 20.38
(469.46) (31.78)(647.43) (25.26)
18.17 22.07 39.14 41.93 44.55 (545.91) (28.61)6.19 10.92 26.32 29.46 30.15 (539.18) (28.87)(9.09) (8.69) 8.81 14.16 18.40 9.25 7.47
Adjusted Cash Margin (%) 2.89 2.46 21.63 26.62 32.79 (3.98) (5.67)ROCE (%) (0.95) 0.64 5.81 5.73 6.86 (4.63) (6.30)Dividend payout Ratio 0.00 42.71 4.02 7.00 4.96Debt/Equity 0.65 0.48 0.59 0.81 0.70 March ' 11 Growth(%)Fixed Assets Turnover Ratio 0.58 0.62 0.76 0.77 0.69 5870.67 (6.21)Current Ratio 0.96 1.37 1.45 0.95 1.77 467.81 2745.56Quick Ratio 1.81 2.14 2.70 1.63 1.86 774.90 490.44Inventory Turnover Ratio 39.63 41.20 0.00 0.00 0.00 (42.55) (93.41)Fin. Charges Cov.Ratio 2.83 2.39 5.12 7.13 12.45 101.04 (110.45)Exports of Total Sales (%) 7.00 6.26 9.23 8.88 13.23 202.56 (120.94)Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 209.29 (121.64)
13.20 2.10(0.72) (10.31)3.45 (15.45)
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)(1.81) (10.16) 1.99 15.96 0.85 2835.00 (2.03)(11.38) 18.20 2253.97 (83.09) 33.05 19.00 (94.56)2.09 15.26 14.36 18.99 9.87 311.00 (61.40)
(19.18) (49.34) (4.79) 9.14 (15.71) (61.00) (115.88)(44.37) (62.73) (8.87) 13.31 (26.53) (272.00) (158.37)(113.39) (91.97) (19.21) 2.90 (138.93) (272.00) (147.93)(2.64) (188.61) (36.52) (10.74) (187.58) (272.00) (147.37)
(258.27) (90.03) 85.69 7.37 (179.35) 10.97 27.84(2.15) 13.27(9.59) 19.61
Year High Price Low Price High P/E Low P/E2011 149.9 70.45 NA NA2010 204.75 119.75 NA NA2009 359 131.35 154.74 56.62
5
45 No. Of Equity Share 20640.27 79.85
Reliance Communications LtdTelecommunications ‐ Service ADA Ent. Group
Capital Employed 79597.22
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 16481.26 11787.20 (1.13) 44120.79In US $ million 336.35
EBIT Banks and Insurance
240.56 (1.13) 900.42RANK in 50 Stocks 45 30 50 33
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Co. Secretary & ManagerNA NA
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Anil Dhirubhai Ambani Chairman / Chair PersonMr.A K Purwar Director
NA NA
Mr.Deepak Shourie Director
Key Executives (Top Three)Name DesignationMr.Prakash Shenoy GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 51
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)12939.14 10066.57 5768.76 3978.37 3468.16 996934864 46.88866.83 274.30 395.53 268.32 105.22 395275136 18.593755.66 2696.51 2159.92 1427.38 1096.08 149406801 7.033147.85 2236.05 1850.62 1223.77 932.72 124157426 5.841753.67 1077.77 1265.87 840.07 634.76 170883822 8.041152.85 404.46 911.90 606.39 429.75 289775133 13.631167.78 1708.36 897.01 609.67 414.90 2126433182 100
9397.37 8196.80 6390.70 4289.87 2564.0935714.33 42144.95 29640.90 39048.66 31922.56 Annual TTM31105.01 25963.28 19404.51 12524.15 7995.15 14.11 21.7514796.41 12847.14 8619.22 5166.24 4201.93 1.75 NA6352.68 5247.69 5763.37 4545.18 2228.13 1.27 1.256483.75 5576.26 4465.20 3224.83 1778.74 9.51 NA
1.03 NA5.49 8.04 7.58 5.20 18.928.35 10.21 10.19 6.94 26.380.80 1.08 1.00 1.00 3.60 June ' 11 Growth(%)44.19 40.01 56.58 39.25 131.04 13179.95 (0.28)60.85 47.38 48.73 33.96 158.19 105.69 2.030.00 29.81 43.68 28.65 93.78 3334.91 2.85
2705.21 2.691212.57 (2.23)
29.03 26.79 37.44 35.88 31.60 741.73 16.2524.33 22.21 32.08 30.76 26.89 757.17 (35.07)8.91 4.02 15.81 15.24 12.39 25.30 24.53
Adjusted Cash Margin (%) 13.61 8.59 21.17 20.36 17.10 20.53 19.93ROCE (%) 3.75 6.58 4.62 4.87 5.19 5.63 4.83Dividend payout Ratio 15.74 13.01 15.90 21.99 21.91Debt/Equity 2.31 2.17 2.10 2.12 2.12 March ' 11 Growth(%)Fixed Assets Turnover Ratio 0.87 0.78 0.67 0.77 0.82 6930.88 10.26Current Ratio 1.92 1.32 1.13 1.09 1.22 96.29 1219.04Quick Ratio 1.44 1.47 1.24 1.08 1.03 1793.68 23.81Inventory Turnover Ratio 4.12 11.15 7.75 6.83 3.83 1488.86 29.96Fin. Charges Cov.Ratio 2.69 2.33 3.69 3.72 3.68 745.93 50.91Exports of Total Sales (%) 0.27 0.40 1.20 1.85 1.27 535.83 360.81Import of Raw Mat.(%) 6.94 70.38 7.93 7.28 3.60 534.61 (15.34)
25.88 23.0521.48 18.237.73 1.85
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)28.54 74.50 45.00 14.71 30.13 3177.85 (20.20)216.02 (30.65) 47.41 155.01 52.46 5.41 (94.14)31.47 90.90 42.03 13.81 32.32 778.21 (17.50)39.28 24.84 51.32 30.23 27.93 606.11 (23.54)40.78 20.83 51.22 31.20 27.54 179.75 (53.67)62.71 (14.86) 50.69 32.34 22.54 107.21 (62.80)185.03 (55.65) 50.38 41.10 21.82 107.04 (64.55)(31.64) 90.45 47.13 46.94 22.99 24.49 23.69
19.07 19.913.37 7.24
Year High Price Low Price High P/E Low P/E2011 110.55 54.45 31.05 15.292010 167.8 98.2 30.56 17.892009 270 60.05 33.58 7.47
2
46 No. Of Equity Share 21264.33 77.45
Jaiprakash Associates LtdConstruction & Contracting Jaypee Group
Capital Employed 31105.01
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 16469.22 13179.95 7.89 35714.33In US $ million 336.11
EBIT Banks and Insurance
268.98 7.89 728.86RANK in 50 Stocks 46 29 42 34
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
CFO [Cement]Mr.Harish K Vaid Sr. President (Corp. Affairs) & Co. Secretary
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.S Srivastava DirectorMr.R N Bhardwaj Director
Mr.Gopal Das Bansal Sr. Vice‐President [Accounts]
Mr.S C Bhargava Director
Key Executives (Top Three)Name DesignationMr.Ram Bahadur Singh GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 52
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)42022.76 33226.25 26614.36 19541.08 17362.89 331510400 67.72931.38 1101.11 989.51 1068.38 502.85 63016321 12.879466.08 7097.41 5171.49 4814.98 4048.05 31745847 6.498990.47 6639.40 4837.22 4517.77 3803.44 33608967 6.878935.74 6605.90 4806.51 4482.35 3760.11 18724683 3.835847.61 4279.55 3007.20 2917.29 2449.02 10913782 2.236011.20 4310.64 3138.21 2859.34 2414.70 489520000 100
20153.84 15917.36 12938.81 10774.21 8788.266090.15 106721.05 82843.50 82647.08 45998.21 Annual TTM20317.19 16045.11 13088.18 10869.39 8877.59 2.59 2.538049.30 6579.70 5224.43 4443.03 4134.61 0.77 NA1762.62 1550.49 1212.70 658.47 306.58 0.37 0.36439.17 79.84 52.34 8.29 8.29 0.64 NA
9.80 NA122.80 88.06 64.11 58.41 98.66132.51 97.41 70.94 64.48 108.6531.15 23.30 17.00 15.25 24.50 June ' 11 Growth(%)411.71 325.16 264.32 220.10 359.06 43165.93 1.58858.45 678.75 543.68 399.19 709.38 727.01 13.27401.65 315.11 254.23 209.99 348.80 9837.93 2.43
9249.79 2.099190.09 2.05
22.53 21.36 19.43 24.64 23.31 6077.61 2.4921.39 19.98 18.18 23.12 21.91 6159.06 2.4613.92 12.88 11.30 14.93 14.10 22.79 22.60
Adjusted Cash Margin (%) 15.05 14.26 12.56 16.45 15.51 21.43 21.32ROCE (%) 29.59 26.87 23.98 26.31 27.20 14.08 13.95Dividend payout Ratio 29.52 30.90 31.02 30.54 28.67Debt/Equity 0.01 0.01 0.01 0.01 0.01 March ' 11 Growth(%)Fixed Assets Turnover Ratio 5.31 5.15 5.20 4.48 4.27 27403.82 81.58Current Ratio 1.32 1.37 1.36 1.38 1.43 316.37 (2.79)Quick Ratio 1.03 1.04 1.02 1.09 1.13 6681.67 128.60Inventory Turnover Ratio 4.11 3.77 3.70 3.88 4.64 6398.54 140.38Fin. Charges Cov.Ratio 172.96 211.86 168.40 135.94 93.42 6353.57 139.57Exports of Total Sales (%) 2.90 4.71 6.70 4.80 6.31 4123.59 128.31Import of Raw Mat.(%) 31.26 35.15 27.81 27.73 30.94 4201.27 132.12
24.38 19.3723.35 17.6415.05 11.97
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)26.47 24.84 36.20 12.55 19.34 7271.46 (60.44)(15.41) 11.28 (7.38) 112.46 13.12 248.65 52.1422.98 21.39 42.03 14.31 19.37 1361.88 (69.44)33.37 37.24 7.40 18.95 18.52 1190.97 (72.42)35.41 37.26 7.07 18.78 18.77 1182.17 (72.43)35.27 37.44 7.23 19.21 18.90 815.51 (70.02)36.64 42.31 3.08 19.12 19.01 815.51 (70.85)39.45 37.36 9.75 18.41 20.01 18.73 24.25
16.38 23.5011.22 14.80
Year High Price Low Price High P/E Low P/E2011 2352 310.5 18.69 2.472010 2695 2060 21.95 16.782009 2550 1250 28.96 14.19
2
47 No. Of Equity Share 4895.20 317.8
Bharat Heavy Electricals LtdEngineering ‐ Heavy Public Sector
Capital Employed 20317.19
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 15556.95 43165.93 30.16 6090.15In US $ million 317.49
EBIT Banks and Insurance
880.94 30.16 124.29RANK in 50 Stocks 47 9 7 50
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Company Secretary & Compliance OfficerNA NA
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.B Prasada Rao Chairman and Managing directorMr.Saurabh Chandra Director
NA NA
Mr.Ambuj Sharma Director
Key Executives (Top Three)Name DesignationMr.I P Singh GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 53
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)47957.24 35373.29 25660.67 28767.91 26664.25 1440888320 53.53420.69 402.27 841.54 359.42 887.23 590151056 21.935126.41 4435.10 2564.64 3389.94 3473.74 51964947 1.933659.47 3257.20 1638.93 2673.28 2802.43 351789242 13.072275.68 2010.95 934.01 2201.72 2346.68 47789319 1.781890.98 1421.49 921.51 1654.17 1686.31 209029531 7.771811.82 2240.08 1001.26 2028.92 1913.46 2691612415 100
19989.11 14779.15 12369.20 7813.99 6843.8027140.52 73721.43 35817.17 21969.35 33837.92 Annual TTM35887.86 31405.06 25534.76 14094.51 10852.94 6.95 6.9321883.32 18416.81 13905.17 10830.83 8775.80 0.63 NA4058.56 5232.15 6954.04 5064.96 2513.32 0.26 0.2522624.21 22336.90 12968.13 4910.27 2477.00 5.29 NA
10.08 NA28.55 39.26 19.48 52.63 49.6551.67 59.91 37.49 71.22 67.0720.00 15.00 6.00 15.00 15.00 June ' 11 Growth(%)315.34 259.44 241.11 203.34 178.25 49522.09 3.08755.69 619.98 499.23 746.24 691.91 229.48 25.22287.53 229.67 217.77 182.38 157.16 4705.50 (2.95)
3286.96 (5.75)2203.83 (5.97)
10.69 12.54 9.99 11.78 13.03 1896.08 (3.21)7.63 9.21 6.39 9.29 10.51 1817.38 0.313.94 4.02 3.59 5.75 6.32 9.50 10.09
Adjusted Cash Margin (%) 7.00 7.35 7.20 8.24 8.84 6.64 7.26ROCE (%) 5.05 7.13 3.92 14.40 17.63 3.83 4.08Dividend payout Ratio 80.96 44.28 34.52 32.51 35.34Debt/Equity 0.79 1.12 1.06 0.80 0.58 March ' 11 Growth(%)Fixed Assets Turnover Ratio 2.22 1.95 1.88 2.69 3.08 26120.13 19.16Current Ratio 0.52 0.44 0.43 0.64 0.85 36.44 (75.18)Quick Ratio 0.53 0.43 0.58 0.66 0.91 2451.20 2.25Inventory Turnover Ratio 13.86 13.50 13.47 14.44 13.26 1729.44 (1.64)Fin. Charges Cov.Ratio 3.70 3.56 3.64 7.19 7.62 1206.62 6.12Exports of Total Sales (%) 7.00 8.61 9.49 9.88 10.18 1068.32 19.95Import of Raw Mat.(%) 5.90 5.94 5.82 4.60 3.88 983.40 18.71
9.38 10.946.62 8.024.09 4.06
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)35.57 37.85 (10.80) 7.89 12.46 11897.89 (18.51)4.58 (52.20) 134.14 (59.49) (13.86) 115.52 272.2838.01 30.93 (6.99) 6.89 12.43 1082.11 (15.30)15.59 72.93 (24.35) (2.41) 8.09 716.97 (19.70)12.35 98.74 (38.69) (4.61) 5.48 463.82 (28.08)13.16 115.30 (57.58) (6.18) (0.61) 398.84 (36.47)33.03 54.26 (44.29) (1.91) 2.32 401.28 (30.01)(19.12) 123.73 (50.65) 6.03 (1.09) 9.09 8.75
6.03 6.123.35 4.30
Year High Price Low Price High P/E Low P/E2011 1334.3 137.65 46.59 4.812010 1381.4 645.1 48.39 22.602009 799.8 126 20.37 3.21
2
48 No. Of Equity Share 6346.14 198.45
Tata Motors LtdAuto ‐ LCVs/HCVs Tata Group
Capital Employed 35887.86
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 12593.91 49522.09 9.49 27140.52In US $ million 257.02
EBIT Banks and Insurance
1010.65 9.49 553.89RANK in 50 Stocks 48 6 39 39
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment EV/EBITDA
Dividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBTEBIDTAM(%) Adjusted PATEBITM(%) Reported PAT
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBITEBTAdjusted PATReported PATOPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%) OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBT Adjusted PATAdjusted PAT Reported PATReported PAT OPM(%)
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Chief (Strategic Sourcing)Mr.C Ramakrishnan Chief Financial Officer
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.Ratan N Tata Chairman / Chair PersonMr.S Bhargava Director
Mr.H K Sethna Company Secretary & Compliance Officer
Mr.N N Wadia Director
Key Executives (Top Three)Name DesignationMr.B B Parekh GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 54
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)9403.25 9807.43 9640.16 6331.50 5752.47 129202763 49863.19 959.60 971.07 738.58 695.22 39634398 15.031690.91 1834.73 1405.47 1276.14 1192.33 7531775 2.861377.50 1514.89 1160.59 1053.20 952.27 47837763 18.141135.05 1222.68 830.09 744.44 701.95 9413296 3.57966.58 979.39 703.20 584.07 579.88 30050267 11.41080.91 1151.69 1138.88 1084.63 801.45 263670262 100
17667.51 14616.35 11317.70 11043.27 8641.3116016.87 28009.30 27793.44 40231.77 34273.43 Annual TTM21636.80 18731.25 18649.88 16052.31 14499.63 11.49 9.826205.97 7428.27 6922.69 6396.14 5898.36 0.70 NA649.25 602.27 564.42 568.92 288.49 1.32 1.12
12584.08 10019.57 12147.10 7664.36 2511.88 9.47 NA1.55 NA
40.41 47.03 50.39 45.86 35.0752.13 60.09 61.22 55.28 45.577.20 7.10 7.00 6.30 5.30 June ' 11 Growth(%)
660.54 618.66 526.71 496.01 408.59 11047.26 14.90351.56 400.52 426.51 267.68 251.72 442.02 (13.87)0.00 478.82 396.63 369.71 339.74 2062.43 21.97
1756.95 27.551518.84 33.81
17.98 18.71 14.58 20.16 20.73 1265.15 17.0414.65 15.45 12.04 16.63 16.55 1265.15 17.0410.28 9.99 7.29 9.22 10.08 18.67 17.59
Adjusted Cash Margin (%) 13.61 13.25 9.83 12.75 14.25 15.90 14.33ROCE (%) 5.00 6.15 6.11 6.76 5.53 11.45 11.24Dividend payout Ratio 20.56 15.94 16.19 15.93 17.68Debt/Equity 0.22 0.29 0.69 0.48 0.67 March ' 11 Growth(%)Fixed Assets Turnover Ratio 1.52 1.33 1.40 0.99 0.97 4937.45 5.57Current Ratio 1.16 1.26 0.74 1.06 1.51 383.55 195.86Quick Ratio 1.14 1.66 1.45 2.37 3.82 881.60 8.93Inventory Turnover Ratio 32.39 59.45 55.96 40.26 32.87 737.59 15.26Fin. Charges Cov.Ratio 6.97 6.28 4.25 4.13 4.76 616.49 18.88Exports of Total Sales (%) 1.23 0.43 0.96 0.01 0.00 664.18 59.38Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 664.18 59.38
17.86 17.3014.94 13.6813.45 8.91
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)(4.12) 1.74 52.26 10.07 10.33 3660.71 57.12(10.05) (1.18) 31.48 6.24 4.42 109.26 (61.18)(3.99) (2.97) 58.89 10.25 10.29 805.39 48.46(7.84) 30.54 10.13 7.03 7.24 736.46 56.64(9.07) 30.53 10.20 10.60 7.66 679.49 66.84(7.17) 47.29 11.51 6.05 10.09 430.49 (13.63)(1.31) 39.28 20.40 0.72 10.76 430.49 (13.63)(6.15) 1.12 5.00 35.33 6.17 22.00 23.29
20.12 20.1811.76 21.39
Year High Price Low Price High P/E Low P/E2011 893.75 366.3 18.9 7.742010 1225 751.25 30.31 18.592009 1404.45 428.3 29.86 9.11
10
49 No. Of Equity Share 2674.70 464.3
Reliance Infrastructure LtdPower ‐ Generation/Distribution ADA Ent. Group
Capital Employed 21636.8
Investment EV/EBITDADividend Yield
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.)
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 12418.63 11047.26 7.16 16016.87In US $ million 253.44
EPS (Rs.) Cash EPS (Rs.) Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
EBT Adjusted PATAdjusted PAT Reported PAT
EBITM(%)
EBIT Banks and Insurance
225.45 7.16 326.87RANK in 50 Stocks 49 32 44 48
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/S
EBITEBTAdjusted PATReported PAT
OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBIDTAM(%) Adjusted PAT
EBIDTAEBIT
Ratio Analysis EBT
Reported PAT
NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
Company Secretary & Compliance OfficerNA NA
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.R R Rai Additional DirectorMr.Anil Dhirubhai Ambani Chairman / Chair Person
Reported PAT OPM(%) GPM(%)
NA NA
GeneralV P Malik Director
Key Executives (Top Three)Name DesignationMr.Ramesh Shenoy GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
OPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
APATM(%)
Page: 55
Industry GroupFace Value
RANK: Price
March ' 11 March ' 10 March ' 09 March ' 08 March ' 07 Shares (%)6901.45 7104.22 7257.05 5909.60 4918.53 754740990 31.8464.44 252.34 226.62 151.40 335.89 474797026 20.011982.80 2112.05 1351.14 1071.12 1037.63 102270134 4.311472.66 1634.11 1017.41 775.61 735.89 575867091 24.271012.86 1213.47 691.68 603.79 548.78 135224725 5.7823.52 892.75 480.77 471.44 478.75 330172394 13.91941.49 947.65 922.20 869.90 696.80 2373072360 100
11239.99 10532.36 8643.50 8052.83 5990.958529.56 36819.15 28329.30 27028.19 22047.02 Annual TTM18229.27 16495.78 13890.56 11136.18 9666.47 2.53 2.4610518.92 10010.80 8985.86 6481.99 6229.71 0.21 NA1469.50 476.21 761.16 1681.74 781.05 0.35 0.347939.91 6688.62 5443.47 4430.00 3570.15 4.30 NA
12.44 NA39.67 39.93 41.65 39.42 35.2161.17 60.07 56.72 52.81 50.4612.50 12.00 11.50 10.50 9.50 June ' 11 Growth(%)473.60 443.79 390.33 364.84 302.70 6971.82 0.77290.82 299.37 327.74 267.77 248.54 613.62 24.32399.41 372.15 308.95 278.20 215.63 2136.38 4.76
1619.85 5.931170.13 5.19
28.73 29.73 18.62 18.13 21.10 954.07 1.3421.34 23.00 14.02 13.12 14.96 970.72 0.0711.93 12.57 6.62 7.98 9.73 30.64 29.48
Adjusted Cash Margin (%) 19.32 19.29 11.22 12.98 15.87 23.23 22.10ROCE (%) 5.16 5.74 6.64 7.81 7.21 13.68 13.61Dividend payout Ratio 33.26 34.08 31.20 30.84 31.60Debt/Equity 0.62 0.56 0.60 0.38 0.61 March ' 11 Growth(%)Fixed Assets Turnover Ratio 0.65 0.70 0.80 0.91 0.78 3414.51 (2.55)Current Ratio 1.56 2.39 1.64 1.78 2.22 172.52 (46.27)Quick Ratio 1.81 2.17 1.77 1.75 2.00 916.40 (18.40)Inventory Turnover Ratio 17.79 18.98 15.49 18.70 6072.41 665.69 (22.91)Fin. Charges Cov.Ratio 4.31 5.02 4.15 6.23 5.55 436.80 (35.34)Exports of Total Sales (%) 1.70 0.78 4.47 0.31 2.12 420.78 (19.19)Import of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 458.30 (10.44)
26.84 32.0519.50 24.6412.32 14.86
March ' 11 March ' 10 March ' 09 March ' 08 June ' 11 Growth(%)(2.85) (2.11) 22.80 20.15 7.01 1921.24 9.0084.05 11.35 49.68 (54.93) 6.70 247.58 183.662.64 (14.48) 22.90 18.33 5.00 675.43 35.28(6.12) 56.32 26.14 3.23 13.83 542.34 43.79(9.88) 60.61 31.18 5.40 14.88 429.93 66.78(16.53) 75.44 14.56 10.02 13.04 281.56 5.17(7.75) 85.69 1.98 (1.53) 11.46 269.69 (9.57)(0.65) 2.76 6.01 24.84 6.20 35.16 28.33
28.23 21.4014.66 15.19
Year High Price Low Price High P/E Low P/E2011 1413 93.5 34.54 2.292010 1518.55 1193.1 38.28 30.082009 1487 602 37.24 15.08
GOLD SPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
1
50 No. Of Equity Share 2373.07 100.45
Tata Power Company LtdPower ‐ Generation/Distribution Tata Group
Capital Employed 18229.27
Market Cap TTM Sales ROE(%) Enterprise Value
Year EndNet Sales PromoterOther Income FIIEBIDTA Mutual Funds and UTI
In Rupees Crore 2383.75 6971.82 8.49 8529.56In US $ million 48.65
OPM(%) GPM(%) NPM(%)
Latest Result (Half Yearly)Half Year End
Net SalesOther IncomeEBIDTA
EBIDTAM(%) Adjusted PATEBITM(%)
EPS (Rs.) Cash EPS (Rs.)
EBIT Banks and Insurance
142.28 8.49 174.07RANK in 50 Stocks 50 38 40 49
Financial Performance (Annual) Share Holding Information
Capital Employed P/EGross Block P/BCapital Work‐in‐progress P/SInvestment
EBT Other InvestorsAdjusted PAT General PublicReported PAT GRAND TOTAL
Net Worth Valuation RatioEnterprise Value
Free Reserves Per Share (Rs.) EBIDTAEBIT
Ratio Analysis EBT
Latest Result (TTM)Dividend Per Share (Rs.) TTM EndBook Value (Rs.) Net SalesSales Per Share (Rs.) Other Income
GPM(%) NPM(%)
Net Sales Net SalesOther Income Other IncomeTotal Operating Expenses EBIDTAEBIDTA EBITEBIT EBT
OPM(%) GPM(%)
Rate of Growth NPM(%)
5 Year CAGRLatest Result (Quarterly)
Quarter End
Reported PATReported PAT OPM(%)
EBITEBTAdjusted PATReported PAT
APATM(%)
NA NA
Mr.A J Engineer Director
Key Executives (Top Three)Name DesignationMr.H M Mistry Company SecretaryMr.B J Shroff Vice President
Other InformationBoard of Directors (Top Three) 52 Week High Low
Name DesignationMr.R N Tata Chairman / Chair PersonDr.H S Vachha Director
EBT Adjusted PATAdjusted PAT
Reported PAT
EV/EBITDADividend Yield
Page: 56
Top Overview and RankName of the Company.Rank as per Market Capitalization*.Industry: Industry type under which the company is classified.Group: The Business group under which the company is classified.Capital Employed: Latest year’s total capital employed by the company**Face Value: Face Value of the share.No. of Equity Share: No. of Equity Share of the company (In Lakhs).Price: Price of NSE as per last day of the month.Market Cap: Market cap is determined as (Price X No. of Equity Share).TTM Sales: Trailing Twelve months sales of the company.ROE: TTM Adjusted PAT/ Net worthEnterprise Value: Market Cap + Debt ‐ Cash& Bank BalanceFinancial PerformanceYear End: The Financial year end of the companyNet Sales: Total Sales‐ExciseOther Income: Other Income by the companyEBIDTA: Earning Before Interest Depreciation Tax and AmortizationEBIT: Earning Before Interest and TaxEBT: Earning Before TaxAdjusted PAT: Profit After Tax but Before considering any Extra‐ordinary Nonrecurring items.Reported PAT: Profit after Tax with Extra‐ordinary Nonrecurring items.Net Worth: Share Capital+ Share Premium+ Free ReservesEnterprise Value: Market Cap + Debt ‐ Cash& Bank Balance***Capital Employed: Equity Capital + Preference Capital + Free Reserve + DebtGross Block: Total fixed assets at cost excluding Capital Work‐in‐ProgressCapital Work‐in‐progress: Capital Work in ProgressInvestment: Investment by the companyEPS (Rs.) : RPAT/No. of Equity ShareCash EPS (Rs.) : RPAT + All non‐cash Expenditure/No. of Equity ShareDividend Per Share (Rs.): Equity Dividend/ No. of Equity ShareBook Value (Rs.) : (Equity Capital + Reserve and Surplus)/No. of Equity share Sales Per Share (Rs.) : Net Sales/ No. of Equity ShareFree Reserves Per Share (Rs.) : Free Reserve/ No. of Equity ShareRatio AnalysisEBIDTAM(%): EBITDA/ Net SalesEBITM(%): EBIT/ SalesAPATM(%): APAT/ SalesAdjusted Cash Margin (%): Cash Profit/ Net Sales ROCE (%): RPAT/ Capital EmployedDividend payout Ratio: Equity Dividend/ RPATDebt/Equity: Total Debt/ EquityFixed Assets Turnover Ratio: Net Sales/ Fixed AssetsCurrent Ratio: Current Assets/ Current LiabilitiesQuick Ratio : Current Assets ‐ Inventory/ Current Liabilities ‐ OverdraftInventory Turnover Ratio: Net Sales/ Average InventoryFin. Charges Cov.Ratio: EBIT/ InterestExports of Total Sales (%): Export/ Total SalesImport of Raw Mat.(%): Import of Raw Material/ Total Raw MateriaRate of Growth:Annual Growth rate for last four yearCompounded Annual Growth Rate (CAGR) of last five yearsShare holding Information: Share holding pattern of the companyValuation RatioP/E: Price Earning ratio on year‐end TTM profitP/B: Price to Book value ratioP/S: Price to Sales ratioEV/EBITDA: Enterprise value to EBITDADividend Yield: DPS/PriceLatest Result (TTM, Half Yearly, Quarterly)Period End: Latest published periodGrowth: Growth over last periodNet Sales: Sales ‐ ExciseOther Income: Other Income of the companyEBIDTA: Earning Before Interest Depreciation Tax and AmortizationEBIT: Earning Before Interest and TaxEBT: Earning Before TaxAdjusted PAT: Profit After Tax but Before considering any Extra‐ordinary Nonrecurring items.Reported PAT: Profit after Tax with Extra‐ordinary Nonrecurring items.OPM(%) : Operating Profit MarginGPM(%) : Gross Profit MarginNPM(%) : Net Profit MarginOther Information:Top three Board of Directors and Key ExecutivesLast three year high low information
Data Notes: Except Banks
Page: 57
Top Overview and RankName of the Company.Rank as per Market Capitalization*.Industry: Industry type under which the company is classified.Group: The Business group under which the company is classified.Capital Employed: Latest year’s total capital employed by the company**Face Value: Face Value of the share.No. of Equity Share: No. of Equity Share of the company (In Lakhs).Price: Price of NSE as per last day of the month.Market Cap: Market cap is determined as (Price X No. of Equity Capital)TTM Sales: Trailing Twelve months sales of the company. ROE: TTM Adjusted PAT/ Net worthEnterprise Value: Market Cap + Debt ‐ Cash& Bank BalanceFinancial PerformanceYear End: The Financial year end of the companyNet Sales: Total Sales‐ExciseOther Income: Other Income by the companyOperating Profit: Operating Profit by banking activityEBITDA: Earning Before Interest Depreciation and AmortizationEBT: Earning Before InterestAdjusted PAT: Profit after Tax without considering any non‐recurring itemReported PAT: Profit after Tax with non‐recurring itemNet Worth: Share Capital+ Share Premium+ Free ReservesEnterprise Value: Market Cap + Total external fund – Cash and Bank BalanceCapital Employed: Net worth+ Total External FundCash & Balances with RBI : Cash and Balances held with RBAdvances : Advances by Banks to its customerInvestment: Investment by BankEPS (Rs.) : RPAT/No. of Equity ShareCash EPS (Rs.) : RPAT + All non‐cash Expenditure/No. of Equity ShareDividend Per Share (Rs.): Equity Dividend/ No. of Equity ShareBook Value (Rs.) : (Equity Capital + Reserve and Surplus)/No. of Equity shareSales Per Share (Rs.) : Net Sales/ No. of Equity ShareFree Reserves Per Share (Rs.) : Free Reserve/ No. of Equity shareRatio AnalysisCapital Adequacy Ratio : Capital Adequacy ratio of the bankEBITM(%): EBIT/ SalesAPATM(%): APAT/ SalesFund based income(%): Income from loans and advancesFee based income(%): Income from other banking activityYield on Fund Advances : Yield of advancesBreak‐Even Yield Ratio : Yield that match fund raising costCost of Funds Ratio : Cost of FundBorrowings within India(%): Borrowing in IndiaBorrowings from outside(%): Borrowing outside IndiaDeposits within India(%): Deposit in IndiaDeposits Outside India(%): Deposit outside IndiaNet Profit Per Branch : Net profit per BranchDeposits Per Branch : Deposit per branchRate of Growth:Annual Growth rate for last four yearCompounded Annual Growth Rate (CAGR) of last five yearsShare holding Information: Share holding pattern of the companyValuation RatioP/E: Price Earning ratio on year‐end TTM profitP/B: Price to Book value ratioP/S: Price to Sales ratioEV/EBITDA: Enterprise value to EBITDADividend Yield: DPS/PriceLatest Result (TTM, Half Yearly, Quarterly)Period End: Latest published periodGrowth: Growth over last periodNet Sales: Income from banking activityOther Income: Other Income of the companyPersonnel Expenses : Employee expensesEBIDTA: Earning Before Interest Depreciation Tax and Amortization EBT: Earning Before TaxAdjusted PAT: Profit after Tax but before considering any Extra‐ordinary Nonrecurring items.Reported PAT: Profit after Tax with Extra‐ordinary Nonrecurring items.OPM(%) : Operating Profit MarginNPM(%) : Net Profit MarginCapital Adequacy Ratio: Capital Adequacy ratio of the bank Other Information:Top three Board of Directors and Key ExecutivesLast three year high low information
**** All figures are In crore ***** $ exchange rate as on last day of previous month
Data Notes: Banks
Page: 58
About Us
About Tanay & PeuOur passion lies in the field of financial research & Investment management and we intend to apply our knowledge gained over a period of years through intense study and keen observation of the nuances of financial markets and instruments to real life scenarios. We possess expert knowledge of financial products and markets as evidenced by top notch qualifications earned by us , all in the first attempt and keep ourselves abreast with the latest happenings and innovations taking place in financial landscape.
1. Expertise in Portfolio Management, Product optimization, Product performance Analysis, Financial Reporting/ Planning, Cash Flow Analysis, Ratio Analysis, Budgeting, Forecasting, Mergers & Acquisition and knowledge of GAAP/ IFRS2. Possess Strong Financial Modeling skills including DCF, LBO and other techniques. Possess ability to research all asset classes in a broad range of industries and geographies.3. Strong equity research, finance, accounting and advisory and assurance experience4. Expertise in Technical analysis, fundamental analysis, developing trading systems.5. Conduct in‐depth financial analysis of company financials.6. Write analytical or trend based reports on companies, sectors or markets.7. Expert level application in Bloomberg, Thomson Banker, Factset, DataStream, Stock Val, Merger markets, Reuters Knowledge, Haver Analytics, Factiva, Pack Hedge,8. Building Excel/VBA based customized tools to perform detailed analysis.
Contact Us: [email protected]
Page: 59
www.swastikbusinessanalytics.com
About Swastik Business Analytics:Swastik business analytics is a global provider of end‐to‐end Market, Business & financial Research solution and Data Management Services. With a unique blend of market knowledge, research expertise and flexible engagement models, we provide cost‐effective yet world‐class research services. Incorporated in Kolkata, India, Swastik Research Services has emerged as a trusted research partner to a large number of global firms who follow the outsourcing model for their research needs, as well as domestic and international firms wishing to understand the Indian market.
Our Mission is to strengthen the performance and reputation of our customers by managing and operating critical knowledge processes. To achieve these objectives we believe in leveraging our extensive domain expertise in targeted industry segments; attract, develop and manage outstanding talent and continue to expand our operational footprints to meet our clients’ needs.
Page: 60