GTÇTÇ Eéç Xåväâá - Äx: Compendium of Nifty Companies

gtt e Xv|x
COMPENDIUM OF NIFTY COMPANIES
Exclusive Financial Analysis of Indian Companies
PreparedandEditedBy
TanayRoy,CFA
PeuKarak,MBA
Disclaimer
Theinformation,opinions,estimatesandforecastscontainedinthisdocumenthavebeenarrivedatorobtainedfrompublicsourcesbelieved
tobereliableandingoodfaithwhichhasnotbeenindependentlyverifiedandnowarranty,expressorimplied,ismadeastotheiraccuracy,
completenessorcorrectness.
Formoreinformationaboutthissampleandourotherservices,pleasewritetotanay.roy2008@gmail.com
October2011
Rank-Market Cap
CompanyName
RelianceIndustriesLtd
Oil&NaturalGasCorpnLtd
TataConsultancyServicesLtd
ITCLtd
InfosysTechnologiesLtd
BhartiAirtelLtd
NTPCLtd
StateBankofIndia
HDFCBankLtd
ICICIBankLtd
HDFCLtd
WiproLtd
Larsen&ToubroLtd
BharatHeavyElectricalsLtd
HindustanUnileverLtd
GAIL(India)Ltd
CairnIndiaLtd
SunPharmaceuticalsIndustriesLtd
JindalSteel&PowerLtd
Mahindra&MahindraLtd
PowerGridCorporationofIndiaLtd
BajajAutoLtd
SteelAuthorityofIndiaLtd
AxisBankLtd
TataSteelLtd
HeroMotoCorpLtd.
SterliteIndustries(India)Ltd
DLFLtd
KotakMahindraBankLtd.
MarutiSuzukiIndiaLtd
PunjabNationalBank
SiemensLtd
HCLTechnologiesLtd
HindalcoIndustriesLtd
DrReddysLaboratoriesLtd
BharatPetroleumCorporationLtd
AmbujaCementsLtd
CiplaLtd
RanbaxyLaboratoriesLtd
ReliancePowerLtd
GrasimIndustriesLtd
ACCLtd
SesaGoaLtd
IDFCLtd
JaiprakashAssociatesLtd
RelianceCommunicationsLtd
RelianceInfrastructureLtd
TataMotorsLtd
RelianceCapitalLtd
TataPowerCompanyLtd
Page:2
MarketCap
264603.19
227661.59
203022.53
153215.25
145435.57
143546.63
138235.20
121351.68
108782.40
100830.32
94012.79
83646.26
82657.75
80264.15
73551.62
52077.32
51827.24
47895.67
47274.01
47258.70
45579.64
44445.32
43637.69
41830.94
39840.95
38774.42
38216.93
37159.85
33874.37
31288.95
30191.99
28245.58
27772.45
25171.94
25102.76
23420.69
22779.60
22590.18
21635.19
21529.34
21474.07
20624.73
17429.82
16187.30
15469.80
14809.39
9988.67
9903.15
7741.12
2369.51
Rank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
Rank-TTM Sales
CompanyName
StateBankofIndia
NTPCLtd
TataMotorsLtd
Larsen&ToubroLtd
BhartiAirtelLtd
GAIL(India)Ltd
TataSteelLtd
PunjabNationalBank
ICICIBankLtd
WiproLtd
ITCLtd
HDFCBankLtd
HeroMotoCorpLtd.
BajajAutoLtd
AxisBankLtd
HDFCLtd
SiemensLtd
ACCLtd
AmbujaCementsLtd
TataPowerCompanyLtd
SesaGoaLtd
HCLTechnologiesLtd
CiplaLtd
IDFCLtd
GrasimIndustriesLtd
DLFLtd
RelianceCapitalLtd
ReliancePowerLtd
CairnIndiaLtd
Page:3
Sales
270960.00
163532.28
87139.68
71744.28
59581.38
49522.09
45610.66
45225.47
43165.93
38872.10
37263.20
34309.77
31478.02
30705.12
29330.09
27780.03
27670.00
26532.00
25067.16
24711.83
22481.09
21486.48
20787.87
20439.35
17496.16
16710.62
16293.47
13872.73
13179.95
11787.20
11514.11
11047.26
9978.56
8633.76
8592.07
7821.94
6971.82
6878.25
6794.47
6429.64
5730.26
4851.36
4725.41
4712.53
4660.25
3243.89
2949.93
2329.31
48.78
1.78
Rank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
Rank-ROE
CompanyName
HeroMotoCorpLtd.
BajajAutoLtd
ITCLtd
SesaGoaLtd
SiemensLtd
WiproLtd
HCLTechnologiesLtd
PunjabNationalBank
HDFCLtd
GAIL(India)Ltd
AxisBankLtd
Larsen&ToubroLtd
ACCLtd
HDFCBankLtd
BhartiAirtelLtd
TataSteelLtd
AmbujaCementsLtd
GrasimIndustriesLtd
CiplaLtd
NTPCLtd
StateBankofIndia
IDFCLtd
ICICIBankLtd
TataMotorsLtd
TataPowerCompanyLtd
DLFLtd
RelianceCapitalLtd
ReliancePowerLtd
CairnIndiaLtd
Page:4
REO(%)
81.79
70.16
55.72
41.46
33.02
30.16
27.47
27.21
26.75
25.11
24.15
23.23
22.82
22.31
22.22
21.28
19.86
19.39
19.00
18.89
17.39
16.98
16.88
16.55
16.36
15.99
15.81
15.64
14.56
14.44
12.93
12.66
12.28
11.38
10.67
10.31
9.91
9.49
8.49
8.21
7.89
7.53
7.16
5.79
5.00
2.70
2.27
1.20
(0.59)
(1.13)
Rank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
Rank-EV
CompanyName
StateBankofIndia
ICICIBankLtd
PunjabNationalBank
HDFCBankLtd
AxisBankLtd
HDFCLtd
NTPCLtd
BhartiAirtelLtd
ITCLtd
Larsen&ToubroLtd
WiproLtd
TataSteelLtd
CairnIndiaLtd
GAIL(India)Ltd
DLFLtd
IDFCLtd
BajajAutoLtd
HeroMotoCorpLtd.
HCLTechnologiesLtd
RelianceCapitalLtd
SiemensLtd
TataMotorsLtd
CiplaLtd
GrasimIndustriesLtd
ReliancePowerLtd
AmbujaCementsLtd
ACCLtd
SesaGoaLtd
TataPowerCompanyLtd
Page:5
EV
1157227.69
417882.98
357317.47
331086.90
304865.01
244136.82
222779.30
203025.98
202486.47
165238.18
155315.73
151135.14
130270.57
88088.51
85129.73
83187.06
75420.67
71911.61
70797.35
65500.55
59337.12
58838.59
53124.96
52255.97
52065.66
51533.98
49049.82
47924.05
46323.92
46179.95
44613.98
43899.87
40226.35
34714.91
32218.49
29105.00
29089.75
26661.50
26481.36
26392.38
25734.08
24449.76
22947.44
22273.17
21848.47
20555.72
18760.96
18222.81
13586.91
8039.84
Rank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
Name
ITCLtd
BhartiAirtelLtd
NTPCLtd
StateBankofIndia
HDFCBankLtd
ICICIBankLtd
HDFCLtd
WiproLtd
Larsen&ToubroLtd
GAIL(India)Ltd
CairnIndiaLtd
SunPharmaceuticalsIndustries
PowerGridCorporationofIndia
BajajAutoLtd
AxisBankLtd
TataSteelLtd
HeroMotoCorpLtd.
DLFLtd
PunjabNationalBank
SiemensLtd
HCLTechnologiesLtd
MarketCAP
264603.19
227661.59
203022.53
153215.25
145435.57
143546.63
138235.20
121351.68
108782.40
100830.32
94012.79
83646.26
82657.75
80264.15
73551.62
52077.32
51827.24
47895.67
47274.01
47258.70
45579.64
44445.32
43637.69
41830.94
39840.95
38774.42
38216.93
37159.85
33874.37
31288.95
30191.99
28245.58
27772.45
Rank
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
TTMSales
270960.00
71744.28
31478.02
22481.09
26532.00
38872.10
59581.38
87139.68
21486.48
27780.03
13872.73
27670.00
45610.66
43165.93
20439.35
34309.77
1.78
3243.89
9978.56
25067.16
8592.07
17496.16
45225.47
16710.62
30705.12
20787.87
16293.47
2949.93
4712.53
37263.20
29330.09
11514.11
6794.47
Rank
1
4
13
21
18
10
5
3
22
16
28
17
7
9
24
12
50
46
33
19
35
25
8
26
14
23
27
47
44
11
15
31
39
ROE
14.44
19.39
41.46
33.02
27.21
16.36
11.38
10.67
16.55
9.91
21.28
23.23
16.98
30.16
81.79
19.00
(0.59)
22.22
24.15
25.11
12.66
55.72
12.28
18.89
15.99
70.16
5.79
8.21
12.93
19.86
22.31
26.75
22.82
Rank
30
18
4
5
8
25
34
35
24
37
16
12
22
6
1
19
49
15
11
10
32
3
33
20
26
2
44
40
31
17
14
9
13
EV
304865.01
222779.30
202486.47
151135.14
130270.57
155315.73
165238.18
1157227.69
331086.90
417882.98
203025.98
83187.06
88088.51
70797.35
71911.61
52255.97
53124.96
47924.05
59337.12
49049.82
85129.73
44613.98
46323.92
244136.82
65500.55
40226.35
43899.87
52065.66
75420.67
29089.75
357317.47
26392.38
29105.00
Rank
5
7
9
12
13
11
10
1
4
2
8
16
14
19
18
24
23
28
21
27
15
31
29
6
20
33
32
25
17
37
3
40
36
25171.94
25102.76
23420.69
22779.60
22590.18
21635.19
21529.34
21474.07
20624.73
17429.82
16187.30
15469.80
14809.39
9988.67
9903.15
7741.12
2369.51
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
24711.83
5730.26
163532.28
7821.94
6429.64
4660.25
48.78
4725.41
8633.76
6878.25
4851.36
13179.95
11787.20
11047.26
49522.09
2329.31
6971.82
20
41
2
36
40
45
49
43
34
38
42
29
30
32
6
48
37
7.53
17.39
5.00
15.81
14.56
2.70
1.20
15.64
16.88
27.47
10.31
7.89
(1.13)
7.16
9.49
2.27
8.49
42
21
45
27
29
46
48
28
23
7
36
41
50
43
38
47
39
32218.49
26481.36
58838.59
20555.72
22947.44
25734.08
21848.47
22273.17
18760.96
18222.81
51533.98
34714.91
46179.95
13586.91
24449.76
26661.50
8039.84
35
39
22
46
43
41
45
44
47
48
26
34
30
49
42
38
50
Overview
BharatPetroleumCorporationL
AmbujaCementsLtd
CiplaLtd
ReliancePowerLtd
GrasimIndustriesLtd
ACCLtd
SesaGoaLtd
IDFCLtd
TataMotorsLtd
RelianceCapitalLtd
TataPowerCompanyLtd
Page:6
RANK:
Diversified
213470
32733.74
Industry
CapitalEmployed
No.OfEquityShare
TTMSales
270960.00
5529.80
1
MarketCap
264603.19
5400.07
1
InRupeesCrore
InUS$million
RANKin50Stocks
ROE(%)
14.44
14.44
30
EnterpriceValue
304865.01
6221.73
5
FinancialPerformance(Annual)
ShareHoldingInformation
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
248136.06
2687.98
40520.69
26913.11
24584.81
19615.67
20286.30
March'10
192091.87
2193.13
32162.20
21665.67
19665.72
15340.75
16235.67
March'09
141959.00
1713.38
25865.77
20670.48
18896.01
15758.67
15309.32
March'08
133805.78
772.17
23204.69
18357.55
17194.65
13634.80
19458.29
March'07
111699.03
457.00
20862.91
16047.76
14748.86
12163.51
11943.40
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
CapitalWorkinprogress
Investment
146073.32
304865.01
213470.00
221251.97
12819.56
33019.27
128366.34
380574.38
190861.03
215864.71
12138.82
19255.35
114588.22
325568.80
188492.70
149628.70
69043.83
20268.18
80577.34
336164.90
117057.02
104229.10
23005.84
20516.11
61315.16
338484.55
89140.89
99532.77
7528.13
16251.34
EPS(Rs.)
CashEPS(Rs.)
DividendPerShare(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
FreeReservesPerShare(Rs.)
61.97
103.54
8.00
462.95
758.04
431.95
49.64
81.74
7.00
419.43
587.37
378.21
97.28
130.29
13.00
803.12
902.02
704.28
133.86
167.20
13.00
560.40
920.48
520.59
85.71
120.26
11.00
459.13
801.57
416.90
EBIDTAM(%)
EBITM(%)
APATM(%)
AdjustedCashMargin(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
FixedAssetsTurnoverRatio
CurrentRatio
QuickRatio
InventoryTurnoverRatio
Fin.ChargesCov.Ratio
ExportsofTotalSales(%)
ImportofRawMat.(%)
16.33
10.85
7.91
13.39
9.50
13.66
0.46
1.58
1.22
1.01
9.59
17.40
56.64
91.71
RatioAnalysis
16.74
11.28
7.99
13.45
8.51
14.97
0.48
1.24
1.11
0.76
8.29
16.08
53.46
95.39
18.22
14.56
11.10
14.76
8.12
14.49
0.64
1.01
1.08
0.90
12.92
14.58
61.22
95.74
17.34
13.72
10.19
13.81
16.62
9.80
0.46
1.29
1.01
0.93
10.57
19.95
56.80
93.96
18.68
14.37
10.89
15.20
13.40
13.75
0.45
1.13
0.77
0.68
10.65
16.06
52.40
94.04
March'08
19.79
68.96
22.00
11.22
14.39
16.58
12.10
62.92
5YearCAGR
17.31
42.53
18.16
14.20
10.89
10.76
10.03
11.18
RateofGrowth
NetSales
OtherIncome
TotalOperatingExpenses
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
29.18
22.56
29.72
25.99
24.22
25.01
27.87
24.95
March'10
35.32
28.00
37.62
24.34
4.81
4.07
(2.65)
6.05
AmbaniGroup
10
808.35
Group
FaceValue
Price
March'09
6.09
121.89
5.78
11.47
12.60
9.89
15.58
(21.32)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
1463923695
568723600
82786318
266855146
484374221
407148648
3273811628
(%)
44.72
17.37
2.53
8.15
14.8
12.44
100
ValuationRatio
Annual
13.04
1.75
1.07
7.52
0.99
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
270960.00
OtherIncome
3408.00
EBIDTA
42118.00
EBIT
28800.00
EBT
26468.00
AdjustedPAT
21096.00
ReportedPAT
21096.00
OPM(%)
15.54
GPM(%)
10.63
NPM(%)
7.79
LatestResult(HalfYearly)
HalfYearEnd
March'11
NetSales
132463.00
OtherIncome
1658.00
EBIDTA
21046.00
EBIT
14300.00
EBT
13055.00
AdjustedPAT
10512.00
ReportedPAT
10512.00
OPM(%)
15.89
GPM(%)
10.80
NPM(%)
7.94
LatestResult(Quaterly)
QuarterEnd
June'11
NetSales
81018.00
OtherIncome
1078.00
EBIDTA
11004.00
EBIT
7809.00
EBT
7264.00
AdjustedPAT
5661.00
ReportedPAT
5661.00
OPM(%)
13.58
GPM(%)
9.64
NPM(%)
6.99
TTM
13.04
NA
0.98
NA
NA
Growth(%)
9.18
11.66
2.28
4.46
4.86
3.99
3.99
16.59
11.11
8.17
Growth(%)
14.48
18.94
4.54
7.76
7.12
7.55
7.55
17.40
11.47
8.45
Growth(%)
11.48
17.56
2.27
5.91
8.79
5.30
5.30
14.81
10.15
7.40
OtherInformation
BoardofDirectors(TopThree)
Name
Designation
Mr.MukeshDAmbani
ChairmanandManagingdirector
Mr.NikhilRMeswani
ExecutiveDirector
Mr.HitalRMeswani
ExecutiveDirector
Year
2011
2010
2009
52WeekHighLow
HighPrice
LowPrice
1090
713.55
1187
840.55
2490
990
HighP/E
17.59
19.15
50.16
KeyExecutives(TopThree)
Name
Mr.KSethuraman
NA
NA
Designation
GroupCo.Secretary&ChiefCompl.Officer
NA
NA
GOLDSPONSOR
WWW.SWASTIKBUSINESSANALYTICS.COM
Page:7
LowP/E
11.51
13.56
19.94
RANK:
OilDrillingAndExploration
115068.69
85554.90
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
227661.59
4646.15
2
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
71744.28
1464.17
4
ROE(%)
19.39
19.39
18
EnterpriceValue
222779.30
4546.52
7
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
66164.34
5431.11
45925.23
39090.22
27956.88
18779.35
18924.00
March'10
60251.77
3363.33
41065.94
35823.28
24546.39
16287.66
16767.56
March'09
64003.99
4604.51
36857.76
32502.14
24016.74
15578.96
16126.32
March'08
60065.10
4341.02
34081.28
30165.51
25148.64
16206.79
16701.65
March'07
56913.43
3730.50
31889.27
28596.47
24871.67
16830.65
15642.92
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
97504.43
222779.30
115068.69
80938.60
65354.44
5332.84
87282.61
262255.90
103688.25
71553.78
56073.25
5772.03
78735.42
198817.02
94771.12
61355.61
52923.19
5090.32
70617.40
192701.88
83100.11
57463.78
41154.63
5899.50
61923.93
224356.17
77033.00
52038.07
37794.16
5702.05
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
22.12
30.11
17.50
113.97
77.34
108.01
78.39
102.91
33.00
408.07
281.70
392.88
75.40
95.76
32.00
368.11
299.24
353.81
78.09
96.39
32.00
330.16
280.83
315.74
73.14
88.53
31.00
289.51
266.09
275.84
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
69.41
59.08
28.38
38.71
16.45
45.98
0.18
0.82
1.36
1.20
94.69
4.13
7.12
23.34
RatioAnalysis
68.16
59.46
27.03
35.73
16.17
49.02
0.18
0.84
1.39
1.22
87.82
3.64
7.61
20.13
57.59
50.78
24.34
31.15
17.02
49.65
0.20
1.05
1.45
1.27
111.98
4.34
5.36
17.60
56.74
50.22
26.98
33.50
20.10
47.94
0.17
1.05
1.56
1.39
122.77
6.79
6.31
17.41
56.03
50.25
29.57
35.36
20.31
48.85
0.24
1.10
1.40
1.28
150.64
8.56
5.25
20.11
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
9.81
61.48
13.84
11.83
9.12
13.89
15.30
12.86
March'10
(5.86)
(26.96)
(28.98)
11.42
10.22
2.21
4.55
3.98
PublicSector
5
266.1
Group
FaceValue
Price
March'09
6.56
6.07
4.70
8.15
7.75
(4.50)
(3.87)
(3.44)
March'08
5.54
16.37
5.46
6.87
5.49
1.11
(3.71)
6.77
5YearCAGR
3.06
7.80
(2.24)
7.57
6.45
2.37
2.22
3.88
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
6342962692
414196088
164147349
466615565
1000842788
166725638
8555490120
(%)
74.14
4.84
1.92
5.45
11.7
1.95
100
ValuationRatio
Annual
12.03
2.33
3.44
4.85
6.58
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
71744.28
OtherIncome
2887.96
EBIDTA
45183.57
EBIT
28232.38
EBT
28206.02
AdjustedPAT
18905.97
ReportedPAT
19357.76
OPM(%)
62.98
GPM(%)
39.35
NPM(%)
26.35
HalfYearEnd
March'11
NetSales
36912.08
OtherIncome
1254.81
EBIDTA
22758.66
EBIT
14330.01
EBT
14308.57
AdjustedPAT
9815.94
ReportedPAT
9874.09
OPM(%)
61.66
GPM(%)
38.82
NPM(%)
26.59
QuarterEnd
June'11
16401.92
NetSales
726.97
OtherIncome
EBIDTA
10196.92
EBIT
6074.45
EBT
6070.44
AdjustedPAT
4094.90
ReportedPAT
4094.90
OPM(%)
62.17
GPM(%)
37.03
NPM(%)
24.97
TTM
12.03
NA
3.17
NA
NA
Growth(%)
3.73
12.45
3.66
2.13
2.13
2.35
2.29
63.02
39.97
26.71
Growth(%)
14.44
(4.46)
9.27
7.63
7.50
13.40
9.11
64.58
41.28
26.84
Growth(%)
1.83
24.15
19.15
61.12
61.70
46.73
46.73
53.13
23.41
17.33
OtherInformation
Name
Designation
Mrs.UshaThorat
AdditionalDirector
Prof.DeepakNayyar
AdditionalDirector
Mr.ArunRamanathan
AdditionalDirector
Name
Mr.NKSinha
NA
NA
Year
2011
2010
2009
Designation
CompanySecretary&ComplianceOfficer
NA
NA
52WeekHighLow
HighPrice
LowPrice
1299.5
226.95
1472
997.35
1273.5
614.2
HighP/E
58.75
66.55
16.25
GOLDSPONSOR
Page:8
LowP/E
10.26
45.09
7.84
3
RANK:
InRupeesCrore
InUS$million
RANKin50Stocks
ComputersSoftware
19620.61
19572.21
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
203022.53
4143.32
3
TTMSales
31478.02
642.41
13
ROE(%)
41.46
41.46
4
EnterpriceValue
202486.47
4132.38
9
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
29275.41
475.42
9247.24
8709.42
8689.41
7558.97
7569.99
March'10
23044.45
236.27
6903.44
6434.09
6424.55
5686.66
5618.51
March'09
22401.92
232.62
6253.45
5835.99
5828.55
5488.18
4696.21
March'08
18533.72
165.01
5190.62
4731.84
4728.42
4270.84
4508.76
March'07
14939.97
86.38
4387.86
4044.45
4041.02
3630.22
3757.29
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
19479.49
202486.47
19620.61
6030.16
1345.37
5795.49
15016.62
182840.48
15152.36
4871.21
940.72
7893.39
13346.25
56271.33
13486.62
4359.24
685.13
5936.03
10904.81
72690.76
11023.06
3240.64
889.74
4509.33
8058.99
113697.39
8109.73
2315.36
757.85
3252.04
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
38.62
41.37
14.00
100.04
149.58
97.95
28.62
31.02
20.00
77.24
117.74
75.24
47.92
52.18
14.00
137.40
228.92
134.37
46.07
50.76
14.00
112.45
189.39
110.22
38.39
41.90
11.50
82.35
152.67
80.25
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
31.59
29.75
25.82
27.66
38.58
42.21
0.01
4.91
2.41
2.40
5451.66
462.13
91.08
80.35
RatioAnalysis
29.96
27.92
24.68
26.71
37.08
81.61
0.01
4.74
1.49
1.48
3398.94
723.63
92.38
78.67
27.91
26.05
24.50
26.36
34.82
34.20
0.01
5.15
1.83
1.83
1321.77
840.52
93.01
79.74
28.01
25.53
23.04
25.52
40.90
35.55
0.01
5.74
1.98
1.97
1137.21
1517.73
90.51
80.43
29.37
27.07
24.30
26.60
46.33
34.46
0.01
6.49
1.93
1.98
1412.30
1279.26
92.38
70.79
March'09
20.87
40.97
21.27
20.48
23.33
23.27
28.50
4.16
March'08
24.05
91.03
26.97
18.30
17.00
17.01
17.65
20.00
5YearCAGR
14.40
40.65
14.02
16.08
16.58
16.55
15.80
15.04
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
27.04
101.22
25.20
33.95
35.36
35.25
32.92
34.73
March'10
2.87
1.57
(0.02)
10.39
10.25
10.23
3.62
19.64
TataGroup
1
1037.3
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
1449813096
250560080
46183450
112204661
10679059
87780650
1957220996
(%)
74.08
12.8
2.36
5.73
0.55
4.48
100
ValuationRatio
Annual
26.86
10.37
6.93
21.90
1.35
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
31478.02
OtherIncome
715.70
EBIDTA
10051.94
EBIT
9471.46
EBT
9451.03
AdjustedPAT
8076.01
ReportedPAT
8076.01
OPM(%)
31.93
GPM(%)
30.09
NPM(%)
25.66
HalfYearEnd
March'11
NetSales
15597.01
OtherIncome
355.08
EBIDTA
5098.65
4801.60
EBIT
EBT
4797.80
AdjustedPAT
4200.93
ReportedPAT
4200.93
OPM(%)
32.69
GPM(%)
30.79
NPM(%)
26.93
QuarterEnd
June'11
NetSales
8613.56
OtherIncome
257.40
2691.46
EBIDTA
EBIT
2534.20
EBT
2531.84
AdjustedPAT
2062.43
ReportedPAT
2062.43
OPM(%)
31.25
GPM(%)
29.42
NPM(%)
23.94
TTM
26.82
NA
6.45
NA
NA
Growth(%)
7.52
44.66
8.57
8.61
8.63
6.68
6.68
31.62
29.79
25.86
Growth(%)
14.03
154.26
22.58
22.53
22.94
24.69
24.69
30.41
28.65
24.63
Growth(%)
8.08
18.13
2.87
3.08
3.03
(4.04)
(4.04)
32.83
30.85
26.97
OtherInformation
Name
Mr.RNTata
Mr.AmanMehta
Mr.VThyagarajan
Designation
Chairman/ChairPerson
Director
Director
Year
2011
2010
2009
Name
Designation
Mr.RavindraJShah
ChiefComplianceOfficer
Mr.SuprakashMukhopadhyay CompanySecretary&ComplianceOfficer
Mr.AjoyendraMukherjee
GlobalHumanResources
52WeekHighLow
HighPrice
LowPrice
1247
902.9
1179
692
805
355.25
HighP/E
32.24
30.53
28.13
GOLDSPONSOR
Page:9
LowP/E
23.34
17.92
12.41
RANK:
InRupeesCrore
InUS$million
RANKin50Stocks
Cigarettes
15999.13
77381.44
Industry
CapitalEmployed
No.OfEquityShare
ITCLtd
MarketCap
153215.25
3126.84
4
TTMSales
22481.09
458.80
21
ROE(%)
33.02
33.02
5
EnterpriceValue
151135.14
3084.39
12
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
21120.83
647.91
7846.94
7190.95
7112.84
4825.15
4987.61
March'10
18567.45
496.27
6628.59
6019.88
5929.60
3964.17
4061.00
March'09
14985.81
422.80
5344.82
4795.41
4747.76
3182.63
3263.59
March'08
14032.20
479.82
4910.05
4471.59
4446.98
2966.01
3120.10
March'07
12313.83
300.14
4303.98
3941.06
3925.02
2661.95
2699.97
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
15899.93
151135.14
15999.13
12765.82
1333.40
5554.66
14009.99
87759.21
14117.70
11967.86
1008.99
5726.87
13679.99
79738.04
13857.54
10558.65
1214.06
2837.75
12001.55
69636.69
12215.98
8959.70
1126.82
2934.55
10380.00
65553.47
10580.88
7134.31
1130.20
3067.77
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
6.45
7.29
4.45
20.62
27.29
19.07
10.64
12.23
10.00
36.84
48.63
34.73
8.65
10.10
3.70
36.39
39.70
34.27
8.28
9.44
3.50
32.00
37.23
29.88
7.18
8.14
3.10
27.74
32.73
25.62
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
37.15
34.05
22.85
25.95
31.17
80.24
0.01
1.69
1.08
0.50
6.05
100.46
13.32
13.34
RatioAnalysis
35.70
32.42
21.35
24.63
28.77
109.63
0.01
1.58
0.92
0.39
6.04
73.42
12.68
12.03
35.67
32.00
21.24
24.90
23.55
50.06
0.01
1.44
1.42
0.60
5.26
112.17
14.85
12.98
34.99
31.87
21.14
24.26
25.54
49.45
0.01
1.59
1.36
0.56
5.51
199.51
15.45
12.78
34.95
32.01
21.62
24.56
25.52
50.53
0.01
1.75
1.33
0.58
6.05
268.33
18.54
16.92
March'08
13.95
59.87
15.55
14.08
13.46
13.30
11.42
15.56
5YearCAGR
11.39
16.64
10.87
12.76
12.78
12.63
12.63
13.06
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
13.75
30.56
11.96
18.38
19.45
19.95
21.72
22.82
March'10
23.90
17.38
23.56
24.02
25.53
24.89
24.56
24.43
MNCAssociate
1
198
Group
FaceValue
Price
March'09
6.80
(11.88)
4.81
8.85
7.24
6.76
7.30
4.60
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
0
1126688742
1156183527
1622443845
2967403379
865424787
7738144280
(%)
0
14.56
14.94
20.97
38.35
11.18
100
ValuationRatio
Annual
30.70
9.60
7.26
19.26
2.25
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
22481.09
OtherIncome
563.53
8356.64
EBIDTA
EBIT
7693.88
EBT
7635.10
AdjustedPAT
5250.02
ReportedPAT
5250.02
OPM(%)
37.17
GPM(%)
34.22
NPM(%)
23.35
HalfYearEnd
March'11
NetSales
11473.73
OtherIncome
295.20
EBIDTA
4237.33
EBIT
3905.01
EBT
3868.04
AdjustedPAT
2670.56
ReportedPAT
2670.56
OPM(%)
36.93
GPM(%)
34.03
NPM(%)
23.28
QuarterEnd
June'11
NetSales
5860.18
OtherIncome
143.84
EBIDTA
2119.93
EBIT
1953.48
EBT
1937.03
1332.72
AdjustedPAT
1332.72
ReportedPAT
36.18
OPM(%)
33.33
GPM(%)
22.74
NPM(%)
TTM
30.72
NA
6.82
NA
NA
Growth(%)
4.72
8.75
4.82
5.16
5.05
5.26
5.26
37.14
34.08
23.23
Growth(%)
14.80
32.39
13.45
14.47
13.76
15.26
15.26
37.37
34.13
23.18
Growth(%)
(1.67)
40.80
5.21
5.55
5.46
4.00
4.00
33.81
31.05
21.50
OtherInformation
Name
Designation
Mr.YogeshChanderDeveshw Chairman/ChairPerson
Mr.NakulAnand
ExecutiveDirector
Mr.PradeepVasantDhobale
ExecutiveDirector
Year
2011
2010
2009
Name
Designation
Mr.RajivTandon
ChiefFinancialOfficer
Mr.BiswaBehariChatterjee
ExecutiveVicePresident&Co.Secretary
NA
NA
52WeekHighLow
HighPrice
LowPrice
211.35
150
313.3
151.5
271.3
155.75
HighP/E
32.79
48.57
25.50
GOLDSPONSOR
Page:10
LowP/E
23.27
23.49
14.64
RANK:
ComputersSoftware
24501
5741.52
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
145435.57
2968.07
5
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
26532.00
541.47
18
ROE(%)
27.21
27.21
8
EnterpriceValue
130270.57
2658.58
13
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
25385.00
1108.00
9523.00
8783.00
8782.00
6404.00
6443.00
March'10
21140.00
871.00
8233.00
7426.00
7424.00
5707.00
5803.00
March'09
20264.00
874.00
7782.00
7088.00
7086.00
6191.00
5819.00
March'08
15648.00
678.00
5642.00
5096.00
5095.00
4465.00
4470.00
March'07
13149.00
333.00
4559.00
4090.00
4089.00
3737.00
3783.00
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
24501.00
130270.57
24501.00
6934.00
499.00
1325.00
22036.00
154739.26
22036.00
6357.00
409.00
4636.00
17809.00
96139.95
17809.00
5986.00
615.00
1005.00
13490.00
79740.59
13490.00
4508.00
1260.00
964.00
11162.00
107168.26
11162.00
3889.00
957.00
839.00
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
112.22
125.11
60.00
426.85
442.13
420.79
101.13
115.19
25.00
383.90
368.40
378.08
101.58
113.70
23.50
311.35
353.75
305.80
78.15
87.69
33.25
235.84
273.57
230.74
66.23
74.44
11.50
195.14
230.20
190.30
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
37.51
34.60
25.23
28.14
26.30
62.28
0.00
3.67
5.11
5.02
0.00
9523.00
94.38
0.00
RatioAnalysis
38.95
35.13
27.00
30.81
26.33
28.84
0.00
3.33
4.28
4.20
0.00
4116.50
99.69
0.00
38.40
34.98
30.55
33.98
32.67
27.03
0.00
3.39
4.71
4.67
0.00
3891.00
97.88
0.00
36.06
32.57
28.53
32.02
33.14
49.77
0.00
3.47
3.30
3.28
0.00
5642.00
92.59
0.00
34.67
31.11
28.42
31.99
33.89
19.85
0.00
3.38
4.96
4.91
0.00
4559.00
92.44
0.00
March'09
29.50
28.91
25.01
37.93
39.09
39.08
38.66
30.18
March'08
19.01
103.60
19.74
23.76
24.60
24.60
19.48
18.16
5YearCAGR
14.06
27.18
13.72
15.87
16.52
16.52
11.37
11.24
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
20.08
27.21
23.17
15.67
18.27
18.29
12.21
11.03
March'10
4.32
(0.34)
3.16
5.80
4.77
4.77
(7.82)
(0.27)
NotApplicable
5
2533.05
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
92085078
211785788
27606240
28853788
136929910
76926888
574187692
(%)
16.04
36.88
4.81
5.03
23.85
13.4
100
ValuationRatio
Annual
22.57
5.93
5.73
13.68
2.37
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
26532.00
OtherIncome
1325.00
EBIDTA
9951.00
EBIT
9200.00
EBT
9200.00
AdjustedPAT
6666.00
ReportedPAT
6666.00
OPM(%)
37.51
GPM(%)
34.68
NPM(%)
25.12
HalfYearEnd
March'11
NetSales
13202.00
OtherIncome
662.00
EBIDTA
5038.00
EBIT
4665.00
EBT
4665.00
AdjustedPAT
3371.00
ReportedPAT
3371.00
OPM(%)
38.16
GPM(%)
35.34
NPM(%)
25.53
QuarterEnd
June'11
NetSales
6905.00
OtherIncome
415.00
EBIDTA
2489.00
EBIT
2298.00
EBT
2298.00
AdjustedPAT
1654.00
ReportedPAT
1654.00
OPM(%)
36.05
GPM(%)
33.28
NPM(%)
23.95
TTM
22.57
NA
5.48
NA
NA
Growth(%)
4.52
15.52
4.08
4.30
4.30
3.46
3.46
37.66
34.75
25.38
Growth(%)
8.36
36.49
11.39
12.25
12.25
9.73
9.73
37.13
34.11
25.22
Growth(%)
3.55
7.24
(3.75)
(4.13)
(4.13)
(4.39)
(4.39)
38.78
35.95
25.94
OtherInformation
Name
Designation
Mr.RaviVenkatesan
AdditionalDirector
Mr.KVKamath
Mr.NRNarayanaMurthy
ChairmanEmeritus
Name
Mr.VBalakrishnan
Mr.KParvatheesam
Mr.SrinathBatni
Year
2011
2010
2009
Designation
HeadDeliveryExcellence
52WeekHighLow
HighPrice
LowPrice
3493.95
2169
3454
2333
2614.9
1101
HighP/E
31.14
30.78
25.86
GOLDSPONSOR
Page:11
LowP/E
19.33
20.79
10.89
RANK:
InRupeesCrore
InUS$million
RANKin50Stocks
TelecommunicationsService
56007
37975.30
Industry
CapitalEmployed
No.OfEquityShare
BhartiAirtelLtd
MarketCap
143546.63
2929.52
6
TTMSales
38872.10
793.31
10
ROE(%)
16.36
16.36
25
EnterpriceValue
155315.73
3169.71
11
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
38015.80
154.90
13557.70
8946.10
8649.40
7641.80
7716.90
March'10
35609.54
148.98
14066.60
9968.68
9685.32
8507.45
9426.15
March'09
34048.32
235.99
13428.77
10043.67
9609.50
9287.72
7743.84
March'08
25761.11
266.91
10926.24
7493.59
7100.16
6467.73
6244.19
March'07
17851.61
101.70
7359.35
4868.25
4586.17
4019.38
4033.23
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
44109.50
155315.73
56007.00
61437.50
6497.60
11813.00
36735.05
124414.52
41773.97
44212.53
1594.74
15773.32
27641.84
122668.75
35355.49
37266.70
2566.67
11777.76
20239.36
147841.05
26809.70
28115.65
2751.08
10952.85
11441.14
164983.24
16751.95
26509.93
2375.82
705.82
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
20.32
32.46
1.00
116.16
100.11
103.84
24.82
35.61
1.00
96.74
93.77
84.64
40.79
58.63
2.00
145.63
179.37
121.78
32.90
50.99
0.00
106.65
135.73
83.18
21.27
34.41
0.00
60.36
94.16
49.88
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
35.66
23.53
20.10
32.23
13.78
5.70
0.27
0.82
0.70
0.77
1105.11
45.69
4.77
0.00
RatioAnalysis
39.50
27.99
23.89
35.40
22.56
4.71
0.13
0.87
0.70
0.67
1307.05
49.64
5.03
0.00
39.44
29.50
27.28
37.22
21.90
5.73
0.28
0.99
0.69
0.64
547.83
30.93
5.31
0.00
42.41
29.09
25.11
38.43
23.29
0.00
0.32
1.03
0.56
0.55
453.06
27.77
6.00
0.00
41.23
27.27
22.52
36.47
24.08
0.00
0.46
0.74
0.47
0.47
373.35
26.09
8.82
0.00
March'08
44.31
162.45
42.55
48.47
53.93
54.82
60.91
54.82
5YearCAGR
16.32
8.78
18.36
13.00
12.94
13.53
13.71
13.86
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
6.76
3.97
13.47
(3.62)
(10.26)
(10.70)
(10.18)
(18.13)
March'10
4.59
(36.87)
4.01
4.75
(0.75)
0.79
(8.40)
21.72
BhartiGroup
5
378
Group
FaceValue
Price
March'09
32.17
(11.58)
38.10
22.90
34.03
35.34
43.60
24.02
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
2593412342
667809880
140959626
180932368
154875235
59540645
3797530096
(%)
68.29
17.59
3.71
4.76
4.08
1.57
100
ValuationRatio
Annual
18.60
3.25
3.78
11.46
0.26
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
38872.10
OtherIncome
81.90
EBIDTA
13141.50
EBIT
8549.70
EBT
8360.20
AdjustedPAT
7218.30
ReportedPAT
7218.30
OPM(%)
33.81
GPM(%)
21.99
NPM(%)
18.57
HalfYearEnd
March'11
NetSales
19392.20
OtherIncome
43.00
EBIDTA
6609.40
EBIT
4254.50
EBT
4122.30
AdjustedPAT
3685.70
ReportedPAT
3685.70
34.08
OPM(%)
21.94
GPM(%)
NPM(%)
19.01
QuarterEnd
June'11
NetSales
10180.00
OtherIncome
19.00
EBIDTA
3213.80
EBIT
2043.10
EBT
1839.80
AdjustedPAT
1432.30
1432.30
ReportedPAT
31.57
OPM(%)
20.07
GPM(%)
14.07
NPM(%)
TTM
18.60
NA
3.69
NA
NA
Growth(%)
2.25
(27.46)
(1.52)
(3.47)
(4.19)
(6.46)
(6.46)
35.10
23.30
20.30
Growth(%)
4.13
(38.48)
(1.86)
(7.55)
(10.45)
(8.57)
(8.57)
36.16
24.71
21.65
Growth(%)
3.58
(32.38)
(5.09)
(5.38)
(11.67)
(22.07)
(22.07)
34.45
21.97
18.70
OtherInformation
Name
Designation
Mr.SunilBhartiMittal
Mr.ManojKohli
JointManagingDirector&CEO
Mr.NKumar
NonExecutiveDirector
Year
2011
2010
2009
Name
Designation
CEO(India&SouthAsia)
Mr.SanjayKapoor
Mr.SrikanthBalachander
Mr.MukeshBhavnani
Co.Secretary&Compl.Officer
52WeekHighLow
HighPrice
LowPrice
444.7
304.25
376.5
254
990
229.5
HighP/E
21.88
18.53
39.89
GOLDSPONSOR
Page:12
LowP/E
14.97
12.50
9.25
Industry
CapitalEmployed
No.OfEquityShare
NTPCLtd
7
RANK:
PowerGeneration/Distribution
111572.36
82454.64
MarketCap
138235.20
2821.13
7
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
59581.38
1215.95
5
ROE(%)
11.38
11.38
34
EnterpriceValue
165238.18
3372.21
10
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
54938.68
2477.56
15122.55
12632.36
10605.15
7974.61
9102.59
March'10
46377.70
2859.60
15297.90
12643.50
10781.60
8098.90
8728.20
March'09
41975.20
3307.00
13850.10
11482.00
9745.00
7190.30
8201.30
March'08
37091.00
2957.60
14484.70
12343.10
10360.90
7366.70
7414.80
March'07
32631.70
2760.90
12920.50
10835.20
8779.50
6615.80
6864.70
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
68384.12
165238.18
111572.36
72583.94
38441.84
12344.84
63724.10
194101.06
101521.10
66663.80
32290.60
14807.10
58994.90
186173.85
93562.70
62353.00
26404.90
13983.50
54267.40
178815.77
81458.00
53368.00
22478.30
15267.20
48596.80
182466.38
73737.90
50604.20
16962.30
16094.30
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
11.04
14.06
3.80
82.94
66.63
69.08
10.59
13.80
3.80
77.28
56.25
62.75
9.95
12.82
3.60
71.55
50.91
56.25
8.99
11.59
3.50
65.81
44.98
52.34
8.33
10.85
3.20
58.94
39.58
47.38
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
27.53
22.99
14.52
19.05
8.16
40.07
0.63
0.76
2.59
2.32
29.18
7.46
0.00
0.00
RatioAnalysis
32.99
27.26
17.46
23.19
8.60
41.94
0.59
0.69
2.81
2.50
27.54
8.22
0.00
0.00
33.00
27.35
17.13
22.77
8.77
42.31
0.58
0.67
2.89
2.59
28.21
7.97
0.00
0.00
39.05
33.28
19.86
25.64
9.10
45.53
0.50
0.69
2.36
2.16
33.59
7.31
0.00
0.00
39.59
33.20
20.27
26.66
9.31
44.11
0.51
0.64
2.42
2.18
30.50
6.29
0.00
0.00
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
18.46
(13.36)
24.62
(1.15)
(0.09)
(1.64)
(1.53)
4.29
March'10
10.49
(13.53)
7.98
10.45
10.12
10.64
12.64
6.42
PublicSector
10
167.65
Group
FaceValue
Price
March'09
13.17
11.81
22.96
(4.38)
(6.98)
(5.94)
(2.39)
10.61
March'08
13.67
7.12
13.76
12.11
13.92
18.01
11.35
8.01
5YearCAGR
10.98
(2.14)
13.48
3.20
3.12
3.85
3.81
5.81
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
6967361180
292058696
115714566
568703837
130176103
171450018
8245464400
(%)
84.5
3.54
1.4
6.9
1.58
2.08
100
ValuationRatio
Annual
15.19
2.02
2.52
10.93
2.27
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
59581.38
OtherIncome
1304.85
EBIDTA
16975.34
EBIT
12979.19
EBT
10991.51
AdjustedPAT
7784.43
ReportedPAT
7784.43
OPM(%)
28.49
GPM(%)
21.78
NPM(%)
13.07
HalfYearEnd
March'11
NetSales
29943.33
OtherIncome
407.65
EBIDTA
9276.61
EBIT
7690.55
EBT
6667.42
AdjustedPAT
5153.32
ReportedPAT
5153.32
30.98
OPM(%)
25.68
GPM(%)
NPM(%)
17.21
QuarterEnd
June'11
14524.23
NetSales
643.66
OtherIncome
3862.64
EBIDTA
EBIT
3221.50
EBT
2847.15
AdjustedPAT
2075.78
ReportedPAT
2075.78
OPM(%)
26.59
GPM(%)
22.18
NPM(%)
14.29
TTM
18.31
NA
2.32
NA
NA
Growth(%)
2.09
46.93
1.74
2.63
4.71
3.10
3.10
28.59
21.67
12.94
Growth(%)
5.37
(15.15)
3.53
18.17
23.88
30.49
30.49
31.53
22.90
13.90
Growth(%)
(9.11)
213.13
(19.00)
(14.93)
(12.58)
(25.38)
(25.38)
29.84
23.70
17.41
OtherInformation
Name
Designation
Mr.ArupRoyChoudhury
Mr.IJKapoor
Director(Commercial)
Mr.AKSinghal
Director(Finance)
Name
Mr.TVenkatesh
Mr.AKRastogi
Mr.NKSharma
Year
2011
2010
2009
Designation
ChiefVigilanceOfficer
ExecutiveDirector
52WeekHighLow
HighPrice
LowPrice
203.15
160.1
239
175.2
241.7
165.5
HighP/E
22.18
21.65
22.82
GOLDSPONSOR
Page:13
LowP/E
17.48
15.87
15.63
RANK:
FinanceBanksPublicSector
1223736.2
6350.00
Industry
CapitalEmployed
No.OfEquityShare
StateBankofIndia
MarketCap
121351.68
2247.25
8
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
87139.68
1613.70
3
ROE(%)
10.67
10.67
35
EnterpriceValue
1157227.69
21430.14
1
YearEnd
NetSales
OtherIncome
OperatingProfit
EBITDA
EBT
AdjustedPAT
ReportedPAT
NetWorth
EnterpriseValue
CapitalEmployed
Cash&BalanceswithRBI
Advances
Investment
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
CapitalAdequacyRatio
EBIDTAM(%)
APATM(%)
Fundbasedincome(%)
Feebasedincome(%)
YieldonFundAdvances
BreakEvenYieldRatio
CostofFundsRatio
BorrowingswithinIndia(%)
Borrowingsfromoutside(%)
DepositswithinIndia(%)
DepositsOutsideIndia(%)
NetProfitPerBranch
DepositsPerBranch
March'11
95525.58
1065.14
16217.24
17282.38
13992.56
8283.02
8264.52
March'10
85909.36
1051.15
14578.52
15629.67
15343.11
9176.49
9166.05
March'09
74880.76
894.26
14604.95
15499.21
15239.31
9124.19
9121.23
March'08
56821.55
901.33
10962.90
11864.23
10647.28
6718.08
6729.12
March'07
43860.57
1008.35
7774.36
8782.71
7612.95
4529.18
4541.31
64986.04
1157227.69
1223736.20
94395.50
756719.45
295600.57
65949.20
1061999.92
1053413.73
61290.87
631914.15
285790.07
57947.70
909819.72
964432.08
55546.17
542503.20
275953.96
49032.66
716516.50
721526.31
51534.62
416768.20
189501.27
31298.56
570670.38
566565.25
29076.43
337336.49
149148.88
130.15
181.96
30.00
1023.40
1504.34
1013.40
144.35
148.86
29.99
1038.57
1352.90
1028.57
143.64
147.73
28.99
912.56
1179.22
902.56
105.97
125.13
21.38
772.17
894.83
762.22
71.52
89.94
11.60
492.89
690.72
484.60
11.98
18.09
8.67
87.79
12.20
7.92
6.45
4.63
41.26
58.73
94.99
5.00
0.60
68.18
RatioAnalysis
13.39
18.19
10.68
88.43
11.56
8.01
7.48
5.21
37.51
62.48
95.10
4.89
0.73
63.63
14.25
20.70
12.18
89.76
10.23
8.55
7.91
5.39
6.84
93.15
95.68
4.31
0.79
64.30
13.47
20.88
11.82
89.57
10.42
8.45
7.66
5.41
24.75
75.24
95.77
4.22
0.65
52.33
12.34
20.02
10.33
89.45
10.54
7.36
6.94
4.93
14.65
85.34
96.42
3.57
0.47
45.37
RateofGrowth
NetSales
OtherIncome
PersonnelExpenses
EBIDTA
EBT
AdjustedPAT
ReportedPAT
March'11
11.19
1.33
11.18
13.53
10.57
(8.80)
(9.74)
(9.84)
March'10
14.73
17.54
18.34
30.85
0.84
0.68
0.57
0.49
SBIGroup
10
1911.05
Group
FaceValue
Price
March'09
31.78
(0.78)
31.44
25.19
30.64
43.13
35.82
35.55
March'08
29.55
(10.61)
27.08
(1.85)
35.09
39.86
48.33
48.18
5YearCAGR
16.84
1.10
17.06
12.79
14.50
12.95
12.83
12.72
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
377207200
69091414
27904859
82790471
39774008
38231039
634998991
(%)
59.4
10.88
4.39
13.04
6.26
6.02
100
ValuationRatio
Annual
14.68
1.87
1.27
71.36
1.57
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
87139.68
OtherIncome
15668.87
PersonnelExpenses
15123.62
EBIDTA
26443.64
EBT
13456.78
AdjustedPAT
6933.86
6933.86
ReportedPAT
OPM(%)
30.35
NPM(%)
7.96
11.31
HalfYearEnd
March'11
NetSales
43134.14
OtherIncome
8129.43
PersonnelExpenses
7730.48
EBIDTA
12844.19
EBT
6635.70
AdjustedPAT
2848.94
ReportedPAT
2848.94
29.78
OPM(%)
6.60
NPM(%)
12.05
QuarterEnd
June'11
NetSales
24197.44
OtherIncome
3534.23
PersonnelExpenses
3717.37
EBIDTA
7242.44
EBT
3085.54
AdjustedPAT
1583.55
ReportedPAT
1583.55
OPM(%)
29.93
NPM(%)
6.54
10.56
TTM
14.68
NA
1.39
NA
NA
Growth(%)
7.06
(0.98)
4.44
4.37
(10.01)
(16.10)
(16.10)
31.13
10.15
11.72
Growth(%)
12.74
5.64
14.53
2.82
(20.23)
(47.39)
(47.39)
32.65
14.15
12.05
Growth(%)
11.40
(26.61)
(11.89)
19.12
60.48
7484.05
7484.05
27.99
0.10
10.69
OtherInformation
Name
Designation
Mr.PratipChaudhuri
Mr.DKMittal
Director
Dr.SubirVithalGokran
Director
Name
Mr.DiwakarGupta
Mr.PNandaKumaran
Mrs.SoundaraKumar
Year
2011
2010
2009
Designation
ChiefFinanceOfficer
ChiefGeneralManager(ExOfficio)
ChiefGeneralManager(ExOfficio)
52WeekHighLow
HighPrice
LowPrice
2959.9
1812.9
3515
1863
2500
894
HighP/E
22.74
27.01
17.32
GOLDSPONSOR
Page:14
LowP/E
13.93
14.31
6.19
RANK:
FinanceBanksPrivateSector
277352.6
23261.50
Industry
CapitalEmployed
No.OfEquityShare
HDFCBankLtd
MarketCap
108782.40
2175.65
9
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
21486.48
429.73
22
ROE(%)
16.55
16.55
24
EnterpriceValue
331086.90
6621.74
4
YearEnd
NetSales
OtherIncome
OperatingProfit
EBITDA
EBT
AdjustedPAT
ReportedPAT
March'11
24393.60
0.00
7460.57
7460.57
5820.07
3927.21
3926.40
March'10
19958.76
17.72
4863.43
4881.15
4285.65
2944.66
2948.70
March'09
19770.72
0.00
3928.88
3928.88
3295.67
2240.75
2244.94
March'08
12354.41
43.04
3803.73
3846.77
2280.38
1589.48
1590.18
March'07
8303.34
102.96
2752.83
2855.79
1640.20
1142.50
1141.45
NetWorth
EnterpriseValue
CapitalEmployed
Advances
Investment
25379.27
331086.90
277352.60
25100.82
159982.67
70929.37
21522.49
636515.25
222458.56
15483.28
125830.59
58607.62
15052.73
430435.41
183270.77
13527.21
98883.05
58817.55
11497.23
339607.57
133176.60
12553.18
63426.90
49393.54
6433.15
291330.62
91235.61
5182.48
46944.78
30564.80
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
16.88
23.92
3.30
109.10
104.87
107.10
12.68
15.23
2.36
92.52
85.80
90.56
9.65
12.37
1.83
64.71
84.99
61.16
6.84
13.57
1.30
49.43
53.11
47.90
4.91
10.13
0.96
27.66
35.70
26.28
EBIDTAM(%)
APATM(%)
Fundbasedincome(%)
Feebasedincome(%)
YieldonFundAdvances
BreakEvenYieldRatio
CostofFundsRatio
NetProfitPerBranch
DepositsPerBranch
16.22
30.58
16.10
84.65
15.34
9.42
5.86
4.20
60.43
39.56
99.87
0.12
1.98
105.03
RatioAnalysis
17.44
24.46
14.75
85.37
14.62
9.61
6.18
4.31
73.04
26.95
99.96
0.03
1.71
97.05
15.69
19.87
11.33
87.20
12.79
12.27
9.01
6.12
26.74
73.25
99.96
0.03
1.59
101.14
13.60
31.14
12.87
85.70
14.29
10.98
7.70
4.64
19.80
80.19
100.00
0.00
2.09
132.42
13.08
34.39
13.76
84.05
15.94
9.23
6.77
4.47
38.40
61.59
100.00
0.00
1.67
99.85
RateofGrowth
NetSales
OtherIncome
PersonnelExpenses
EBIDTA
EBT
AdjustedPAT
ReportedPAT
March'11
22.22
(100.00)
12.17
23.89
52.84
35.80
33.37
33.16
March'10
0.95
0.00
(4.71)
2.28
24.24
30.04
31.41
31.35
HDFCGroup
2
467.65
Group
FaceValue
Price
March'09
60.03
(100.00)
85.27
71.99
2.13
44.52
40.97
41.18
March'08
48.79
(58.20)
54.05
67.51
34.70
39.03
39.12
39.31
5YearCAGR
24.05
(100.00)
24.99
29.56
21.17
28.83
28.01
28.03
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
108643220
136452749
20361911
31603211
127100432
42609613
466771136
(%)
23.28
29.23
4.36
6.77
27.23
9.13
100
ValuationRatio
Annual
27.70
4.29
4.46
44.38
0.71
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
21486.48
OtherIncome
4464.31
PersonnelExpenses
2949.96
EBIDTA
8010.01
EBT
6214.66
AdjustedPAT
4199.66
ReportedPAT
4199.66
37.28
OPM(%)
19.55
NPM(%)
16.60
HalfYearEnd
March'11
NetSales
10698.51
OtherIncome
2383.58
PersonnelExpenses
1458.40
EBIDTA
4169.55
EBT
3272.34
AdjustedPAT
2202.54
ReportedPAT
2202.54
38.97
OPM(%)
20.59
NPM(%)
17.00
June'11
QuarterEnd
NetSales
5977.97
OtherIncome
1120.03
PersonnelExpenses
780.99
2033.36
EBIDTA
EBT
1589.70
AdjustedPAT
1084.98
ReportedPAT
1084.98
OPM(%)
34.01
NPM(%)
18.15
16.90
TTM
27.71
NA
5.06
NA
NA
Growth(%)
7.82
4.21
4.02
3.68
6.81
6.96
6.96
38.77
19.70
16.45
Growth(%)
15.91
22.16
5.86
17.26
28.51
27.77
27.77
38.52
18.68
17.00
Growth(%)
9.32
(10.81)
6.50
(3.03)
(4.55)
(2.67)
(2.67)
38.34
20.38
16.20
OtherInformation
Name
Mr.CMVasudev
Mr.AshimSamanta
Mrs.RenuKarnad
Name
Mr.SanjayDongre
NA
NA
Designation
Director
Director
Year
2011
2010
2009
Designation
ExecutiveVicePresident(Legal)&Co.Secreta
NA
NA
52WeekHighLow
HighPrice
LowPrice
2582.5
435.5
2518
1550
1836
774
HighP/E
153
149.17
144.79
GOLDSPONSOR
Page:15
LowP/E
25.8
91.82
61.04
10
RANK:
406233.67
11518.20
Industry
CapitalEmployed
No.OfEquityShare
ICICIBankLtd
MarketCap
100830.32
1977.07
10
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
27780.03
544.71
16
ROE(%)
9.91
9.91
37
EnterpriceValue
417882.98
8193.78
2
YearEnd
NetSales
OtherIncome
OperatingProfit
EBITDA
EBT
AdjustedPAT
ReportedPAT
March'11
32369.69
7.26
7380.82
7388.08
6719.53
5110.20
5151.38
March'10
32747.36
305.36
5552.30
5857.66
5491.25
3890.47
4024.98
March'09
38250.39
330.64
5407.92
5738.56
5571.13
3740.62
3758.13
March'08
39467.92
65.58
5706.86
5772.44
5703.86
4092.13
4157.73
March'07
28457.13
309.17
3793.56
4102.73
3979.25
2995.00
3110.22
NetWorth
EnterpriseValue
CapitalEmployed
Advances
Investment
55090.93
417882.98
406233.67
20906.97
205082.96
134685.96
51618.37
387183.89
363399.72
27514.29
170423.30
120892.80
49533.02
368277.75
379300.96
17536.33
208090.41
103058.31
46470.21
412134.67
399795.07
29377.53
215060.94
111454.34
24313.26
379064.70
344658.12
18706.88
188614.01
91257.84
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
44.72
50.51
14.00
478.29
281.03
468.29
34.94
38.12
11.62
448.15
284.31
438.47
32.63
34.08
10.63
430.04
332.09
420.38
36.10
36.69
10.66
403.45
342.66
393.79
27.00
28.07
7.82
211.09
247.06
203.28
EBIDTAM(%)
APATM(%)
Fundbasedincome(%)
Feebasedincome(%)
YieldonFundAdvances
BreakEvenYieldRatio
CostofFundsRatio
NetProfitPerBranch
DepositsPerBranch
19.54
22.82
15.79
82.82
17.17
8.00
8.26
5.05
37.43
62.56
94.93
5.06
2.02
89.21
RatioAnalysis
19.41
17.89
11.88
84.64
15.35
10.19
10.32
5.93
40.71
59.28
95.12
4.87
1.95
101.01
15.53
15.00
9.78
85.52
14.47
10.72
10.92
7.95
15.13
84.86
95.18
4.81
2.64
153.87
13.97
14.63
10.37
85.78
14.21
10.50
10.91
7.57
16.73
83.26
97.05
2.94
3.24
193.69
11.69
14.42
10.52
85.00
14.99
8.53
8.67
5.80
26.17
73.82
96.17
3.82
3.97
305.31
RateofGrowth
NetSales
OtherIncome
PersonnelExpenses
EBIDTA
EBT
AdjustedPAT
ReportedPAT
March'11
(1.15)
(97.62)
(8.11)
46.27
26.13
22.37
31.35
27.99
March'10
(14.39)
(7.65)
(17.20)
(2.33)
2.08
(1.43)
4.01
7.10
ICICIGroup
10
875.4
Group
FaceValue
Price
March'09
(3.08)
404.18
(2.72)
(5.16)
(0.59)
(2.33)
(8.59)
(9.61)
March'08
38.69
(78.79)
36.89
28.59
40.70
43.34
36.63
33.68
5YearCAGR
2.61
(52.78)
0.26
11.74
12.48
11.05
11.28
10.62
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
0
447033384
91942002
195532871
357074543
60546621
1152129421
(%)
0
38.8
7.98
16.97
30.99
5.26
100
ValuationRatio
Annual
19.58
1.83
3.11
56.62
1.60
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
27780.03
OtherIncome
6610.28
2974.20
PersonnelExpenses
EBIDTA
9093.51
EBT
7150.63
AdjustedPAT
5457.60
ReportedPAT
5457.60
OPM(%)
32.73
NPM(%)
19.65
19.83
HalfYearEnd
March'11
NetSales
13852.41
OtherIncome
3389.46
PersonnelExpenses
1617.09
EBIDTA
4647.54
EBT
3799.66
AdjustedPAT
2889.13
ReportedPAT
2889.13
33.55
OPM(%)
20.86
NPM(%)
20.23
QuarterEnd
June'11
7618.52
NetSales
1642.89
OtherIncome
732.85
PersonnelExpenses
EBIDTA
2234.03
EBT
1780.17
AdjustedPAT
1332.20
ReportedPAT
1332.20
OPM(%)
29.32
NPM(%)
17.49
19.57
TTM
19.57
NA
3.63
NA
NA
Growth(%)
6.95
(0.57)
5.58
0.51
5.77
5.94
5.94
34.83
19.83
19.99
Growth(%)
14.28
4.02
34.77
5.63
28.32
27.71
27.71
36.30
18.66
20.23
Growth(%)
6.46
0.14
(14.45)
(3.08)
(7.35)
(8.26)
(8.26)
32.21
20.29
19.54
OtherInformation
Name
Designation
Mr.KVKamath
Mr.HomiKhusrokhan
Director
Mr.MSRamachandran
Director
Name
Mr.SandeepBatra
Mr.ZarinDaruwala
Mr.PravirVohra
Year
2011
2010
2009
Designation
GroupCo.Secretary&Compl.Officer
President
President
52WeekHighLow
HighPrice
LowPrice
1158
813.55
1277
773
983.7
252.75
HighP/E
25.89
28.56
28.15
GOLDSPONSOR
Page:16
LowP/E
18.19
17.29
7.23
11
RANK:
FinanceHousing
132726.99
14668.87
Industry
CapitalEmployed
No.OfEquityShare
HDFCLtd
MarketCap
94012.79
1918.63
11
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
13872.73
283.12
28
ROE(%)
21.28
21.28
16
EnterpriceValue
203025.98
4143.39
8
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
12852.93
25.14
12469.33
12450.13
4908.26
3575.61
3534.96
March'10
11338.28
22.55
11005.15
10986.95
3924.35
2834.20
2826.49
March'09
10994.79
22.87
10692.75
10675.29
3004.58
2068.08
2282.54
March'08
8176.35
19.71
7907.19
7890.59
2706.06
1768.20
2436.25
March'07
5875.50
20.76
5660.49
5643.03
1969.76
1571.79
1570.38
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
17316.51
203025.98
132726.99
547.55
4.57
11832.39
15197.66
144957.75
111762.97
524.46
0.00
10727.45
13137.39
138924.69
96993.47
493.85
0.00
10468.75
11947.34
131699.75
81098.56
488.57
40.40
6915.01
5551.39
113911.35
62744.42
493.10
16.02
3666.23
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
24.10
24.23
9.00
118.05
87.62
78.06
98.45
99.08
36.00
529.34
394.91
355.11
80.24
80.86
30.00
461.85
386.52
329.46
85.77
86.36
25.00
420.63
287.86
310.06
62.07
62.76
22.00
219.42
232.23
119.16
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
97.02
96.87
27.82
27.97
2.66
43.43
6.66
23.71
10.78
18.61
0.00
1.65
0.09
0.00
RatioAnalysis
97.06
96.90
25.00
25.16
2.53
42.64
6.35
21.79
7.09
21.61
0.00
1.56
0.20
0.00
97.25
97.09
18.81
18.97
2.35
43.55
6.38
22.36
7.56
19.25
0.00
1.39
0.16
0.00
96.71
96.51
21.63
21.83
3.00
34.10
5.79
16.83
14.12
22.84
0.00
1.53
0.21
0.00
96.34
96.04
26.75
27.05
2.50
41.46
10.30
11.98
10.37
21.36
0.00
1.54
0.49
0.00
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
13.36
11.49
14.92
13.30
13.32
25.07
26.16
25.07
March'10
3.12
(1.40)
9.47
2.92
2.92
30.61
37.04
23.83
HDFCGroup
2
640.9
Group
FaceValue
Price
March'09
34.47
16.03
12.48
35.23
35.29
11.03
16.96
(6.31)
March'08
39.16
(5.06)
22.52
39.69
39.83
37.38
12.50
55.14
5YearCAGR
16.95
3.90
11.63
17.11
17.15
20.03
17.87
17.62
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
0
1074555570
44124653
165624353
37399407
148226717
1469930700
(%)
0
73.1
3
11.27
2.54
10.08
100
ValuationRatio
Annual
26.59
5.43
7.31
16.28
1.40
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
13872.73
OtherIncome
24.99
13450.83
EBIDTA
13431.18
EBIT
EBT
5075.90
AdjustedPAT
3684.90
ReportedPAT
3684.90
96.96
OPM(%)
96.82
GPM(%)
26.56
NPM(%)
HalfYearEnd
March'11
NetSales
7090.30
OtherIncome
15.60
EBIDTA
6900.41
EBIT
6889.63
EBT
2766.83
AdjustedPAT
2032.83
ReportedPAT
2032.83
97.32
OPM(%)
97.17
GPM(%)
28.67
NPM(%)
QuarterEnd
June'11
NetSales
3816.93
OtherIncome
4.67
3694.92
EBIDTA
3690.46
EBIT
EBT
1175.53
AdjustedPAT
844.53
ReportedPAT
844.53
OPM(%)
96.80
GPM(%)
96.69
NPM(%)
22.13
TTM
26.60
NA
6.78
NA
NA
Growth(%)
7.93
(0.60)
8.07
8.08
4.29
4.24
4.24
96.83
96.69
27.50
Growth(%)
24.31
(77.22)
24.43
24.42
31.75
35.33
35.33
97.23
97.08
26.34
Growth(%)
1.13
(56.48)
0.16
0.18
(24.35)
(26.04)
(26.04)
97.75
97.61
30.26
OtherInformation
Name
Designation
Mr.DeepakSParekh
Mr.ShirishBPatel
Director
Mr.BSMehta
Director
Name
Mr.GirishVKoliyote
Mr.KSureshKumar
Ms.SonalModi
Year
2011
2010
2009
Designation
GeneralManager
GeneralManager
52WeekHighLow
HighPrice
LowPrice
738.45
582.25
3139
595.95
2875
1116.1
HighP/E
30.64
130.25
29.20
GOLDSPONSOR
Page:17
LowP/E
24.16
24.73
11.34
12
RANK:
ComputersSoftware
26065
24544.09
Industry
CapitalEmployed
No.OfEquityShare
WiproLtd
MarketCap
83646.26
1707.07
12
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
27670.00
564.69
17
ROE(%)
23.23
23.23
12
EnterpriceValue
83187.06
1697.70
16
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
26300.50
662.30
6423.20
5823.10
5764.50
4902.70
4843.70
March'10
22922.00
434.20
5935.70
5356.10
5256.30
4465.50
4898.00
March'09
21507.30
468.20
5226.90
4693.30
4496.50
3922.40
2973.80
March'08
17492.60
326.90
4042.50
3586.50
3469.70
3063.30
3063.30
March'07
13683.90
288.70
3543.20
3183.40
3176.20
2842.10
2842.10
21320.90
83187.06
26065.00
7779.30
603.10
10813.40
17692.20
79211.69
23222.40
6761.30
991.10
8966.50
12515.00
66089.35
17528.90
5743.30
1311.80
6895.30
11610.70
52675.07
15433.10
2282.20
1335.00
4500.10
9320.40
79728.05
9558.40
1645.90
989.50
4348.70
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
17.73
20.18
4.00
86.88
107.16
84.28
33.36
37.31
6.00
120.52
156.12
116.54
20.30
23.94
4.00
85.43
146.81
81.06
20.96
24.08
6.00
79.44
119.69
0.00
19.48
21.95
6.00
63.88
93.79
0.00
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
24.42
22.14
18.64
20.92
18.58
27.61
0.22
3.45
1.45
2.20
43.12
109.61
69.87
35.34
RatioAnalysis
25.90
23.37
19.48
22.01
21.09
20.60
0.31
3.47
1.33
2.26
45.40
59.48
73.26
36.83
24.30
21.82
18.24
20.72
16.97
23.05
0.40
3.85
1.10
1.76
56.15
26.56
77.28
45.00
23.11
20.50
17.51
20.12
19.85
33.47
0.33
7.81
2.54
2.44
39.41
34.61
73.66
0.00
25.89
23.26
20.77
23.40
29.73
35.20
0.02
8.31
1.68
1.61
57.23
492.11
80.05
0.00
March'08
27.83
13.23
32.10
14.09
12.66
9.24
7.78
7.78
5YearCAGR
13.96
18.07
14.52
12.63
12.84
12.66
11.52
11.25
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
14.74
52.53
17.90
8.21
8.72
9.67
9.79
(1.11)
March'10
6.58
(7.26)
4.01
13.56
14.12
16.90
13.85
64.71
WiproGroup
2
340.8
Group
FaceValue
Price
March'09
22.95
43.22
21.57
29.30
30.86
29.59
28.04
(2.92)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
1945693763
131867291
23140937
68604999
151568321
134889336
2455764647
(%)
79.23
5.37
0.94
2.79
6.17
5.49
100
ValuationRatio
Annual
19.22
3.92
3.18
12.95
1.17
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
27670.00
OtherIncome
722.10
EBIDTA
6672.60
EBIT
6034.50
EBT
5895.10
AdjustedPAT
4952.70
ReportedPAT
4952.70
OPM(%)
24.11
GPM(%)
21.81
NPM(%)
17.90
HalfYearEnd
March'11
NetSales
13801.80
OtherIncome
374.90
EBIDTA
3422.10
EBIT
3097.40
EBT
3035.30
AdjustedPAT
2561.30
ReportedPAT
2561.30
OPM(%)
24.79
GPM(%)
22.44
NPM(%)
18.56
QuarterEnd
June'11
NetSales
7311.30
OtherIncome
210.40
EBIDTA
1750.80
EBIT
1576.80
EBT
1497.90
AdjustedPAT
1219.30
ReportedPAT
1219.30
OPM(%)
23.95
GPM(%)
21.57
NPM(%)
16.68
TTM
17.27
NA
3.02
NA
NA
Growth(%)
5.05
12.74
3.59
3.31
3.33
2.26
2.26
24.45
22.18
18.39
Growth(%)
10.07
41.15
13.34
12.89
13.69
12.23
12.23
24.08
21.88
18.20
Growth(%)
1.85
(0.14)
(1.77)
(2.17)
(5.22)
(8.84)
(8.84)
24.83
22.45
18.63
OtherInformation
Name
Designation
Mr.AzimHPremji
Dr.HenningKagermann
Director
Mr.TKKurien
Director
Name
Mr.TKKurien
Mr.LKBadiga
Mr.VSuresh
Year
2011
2010
2009
Designation
CEOITBusiness
ChiefInformationOfficer
ChiefMarketingOfficer
52WeekHighLow
HighPrice
LowPrice
494.95
310.2
753
327.85
699
195
HighP/E
25.08
42.47
20.95
GOLDSPONSOR
Page:18
LowP/E
15.72
18.49
5.85
13
RANK:
Diversified
28985.24
6088.52
Industry
CapitalEmployed
No.OfEquityShare
Larsen&ToubroLtd
MarketCap
82657.75
1686.89
13
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
45610.66
930.83
7
ROE(%)
16.98
16.98
22
EnterpriceValue
88088.51
1797.72
14
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
43656.71
1199.05
7077.62
6478.40
5279.17
3420.70
3957.89
March'10
36870.19
974.59
6058.17
5643.57
4648.20
3071.18
4375.52
March'09
33856.54
748.80
4890.82
4584.83
3814.83
2638.64
3481.66
March'08
24946.11
477.10
3716.33
3504.73
3002.90
2020.85
2173.42
March'07
17645.29
458.56
2491.69
2331.56
2000.10
1398.23
1403.02
21824.13
88088.51
28985.24
8897.02
785.00
14684.82
18288.35
113252.19
25089.18
7235.78
857.66
13705.35
12435.10
74804.07
18991.13
5575.00
1040.99
8263.72
9529.18
76724.42
13113.17
4188.91
699.00
6922.26
5740.50
86600.56
7818.25
2876.30
471.22
3104.44
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
65.01
74.85
14.50
358.81
717.03
347.12
72.66
79.54
12.50
304.08
612.26
294.74
59.45
64.67
10.50
212.73
578.06
205.21
74.35
81.59
17.00
326.84
853.36
319.09
49.53
55.18
13.00
203.65
622.91
197.15
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
16.21
14.84
7.84
9.21
13.65
25.15
0.33
5.03
1.20
1.18
29.73
5.90
14.58
36.78
RatioAnalysis
16.43
15.31
8.33
9.45
17.44
19.72
0.37
5.20
1.19
1.15
28.73
6.09
18.62
54.43
14.45
13.54
7.79
8.70
18.33
20.58
0.52
6.23
1.22
0.96
6.01
6.35
21.70
44.34
14.90
14.05
8.10
8.95
16.57
26.29
0.37
6.09
1.09
0.86
6.00
7.41
22.67
39.78
14.12
13.21
7.92
8.83
17.95
30.04
0.36
6.21
1.16
0.93
6.11
7.52
21.36
49.28
March'09
35.72
56.95
36.89
31.60
30.82
27.04
30.57
60.19
March'08
41.38
4.04
39.04
49.15
50.32
50.14
44.53
54.91
5YearCAGR
19.86
21.20
19.33
23.22
22.68
21.42
19.59
23.05
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
18.41
23.03
18.85
16.83
14.79
13.57
11.38
(9.54)
March'10
8.90
30.15
6.97
23.87
23.09
21.85
16.39
25.67
L&TGroup
2
1357.6
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
0
100272936
73667221
149751264
146671416
139660381
610023218
(%)
0
16.44
12.08
24.55
24.04
22.89
100
ValuationRatio
Annual
20.88
3.78
1.89
12.45
1.07
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
45610.66
OtherIncome
1295.37
EBIDTA
7006.27
EBIT
6353.35
EBT
5687.06
AdjustedPAT
3704.96
ReportedPAT
4264.64
OPM(%)
15.36
GPM(%)
13.93
NPM(%)
8.12
HalfYearEnd
March'11
NetSales
26797.29
OtherIncome
617.00
EBIDTA
4196.75
EBIT
3832.89
EBT
3521.01
AdjustedPAT
2265.67
ReportedPAT
2526.74
OPM(%)
15.66
GPM(%)
14.30
NPM(%)
8.45
QuarterEnd
June'11
NetSales
9482.61
OtherIncome
296.18
EBIDTA
1422.65
EBIT
1254.80
EBT
1093.54
AdjustedPAT
746.15
ReportedPAT
746.15
OPM(%)
15.00
GPM(%)
13.23
NPM(%)
7.87
TTM
19.75
NA
1.81
NA
NA
Growth(%)
3.63
5.66
2.77
2.17
2.09
2.21
1.91
15.49
14.13
8.24
Growth(%)
55.69
3.30
60.08
60.62
71.69
66.56
76.55
15.23
13.86
7.90
Growth(%)
(38.36)
(19.91)
(47.52)
(49.30)
(53.24)
(48.87)
(61.00)
17.62
16.09
9.49
OtherInformation
Name
Designation
Mr.YMDeosthalee
CFO&WholetimeDirector
Mr.AMNaik
Mr.TThomasMathew
NomineeDirector
Name
Mr.NHariharan
Mr.SNSubrahmanyan
Mr.RShankarRaman
Year
2011
2010
2009
Designation
Sr.VicePresident
Sr.VicePresident
52WeekHighLow
HighPrice
LowPrice
1998.1
1463.05
2212
1371
1800
557
HighP/E
29.07
34.03
24.77
GOLDSPONSOR
Page:19
LowP/E
21.29
21.09
7.67
14
RANK:
EngineeringHeavy
20317.19
4895.20
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
80264.15
1638.04
14
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
43165.93
880.94
9
ROE(%)
30.16
30.16
6
EnterpriceValue
70797.35
1444.84
19
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
42022.76
931.38
9466.08
8990.47
8935.74
5847.61
6011.20
March'10
33226.25
1101.11
7097.41
6639.40
6605.90
4279.55
4310.64
March'09
26614.36
989.51
5171.49
4837.22
4806.51
3007.20
3138.21
March'08
19541.08
1068.38
4814.98
4517.77
4482.35
2917.29
2859.34
March'07
17362.89
502.85
4048.05
3803.44
3760.11
2449.02
2414.70
20153.84
70797.35
20317.19
8049.30
1762.62
439.17
15917.36
106721.05
16045.11
6579.70
1550.49
79.84
12938.81
82843.50
13088.18
5224.43
1212.70
52.34
10774.21
82647.08
10869.39
4443.03
658.47
8.29
8788.26
45998.21
8877.59
4134.61
306.58
8.29
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
122.80
132.51
31.15
411.71
858.45
401.65
88.06
97.41
23.30
325.16
678.75
315.11
64.11
70.94
17.00
264.32
543.68
254.23
58.41
64.48
15.25
220.10
399.19
209.99
98.66
108.65
24.50
359.06
709.38
348.80
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
22.53
21.39
13.92
15.05
29.59
29.52
0.01
5.31
1.32
1.03
4.11
172.96
2.90
31.26
RatioAnalysis
21.36
19.98
12.88
14.26
26.87
30.90
0.01
5.15
1.37
1.04
3.77
211.86
4.71
35.15
19.43
18.18
11.30
12.56
23.98
31.02
0.01
5.20
1.36
1.02
3.70
168.40
6.70
27.81
24.64
23.12
14.93
16.45
26.31
30.54
0.01
4.48
1.38
1.09
3.88
135.94
4.80
27.73
23.31
21.91
14.10
15.51
27.20
28.67
0.01
4.27
1.43
1.13
4.64
93.42
6.31
30.94
March'08
12.55
112.46
14.31
18.95
18.78
19.21
19.12
18.41
5YearCAGR
19.34
13.12
19.37
18.52
18.77
18.90
19.01
20.01
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
26.47
(15.41)
22.98
33.37
35.41
35.27
36.64
39.45
March'10
24.84
11.28
21.39
37.24
37.26
37.44
42.31
37.36
PublicSector
10
1639.65
Group
FaceValue
Price
March'09
36.20
(7.38)
42.03
7.40
7.07
7.23
3.08
9.75
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
331510400
63999285
32837627
29497599
21924548
9750541
489520000
(%)
67.72
13.07
6.71
6.03
4.48
1.99
100
ValuationRatio
Annual
13.35
3.98
1.91
7.48
1.90
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
43165.93
OtherIncome
727.01
EBIDTA
9837.93
EBIT
9249.79
EBT
9190.09
AdjustedPAT
6077.61
ReportedPAT
6159.06
OPM(%)
22.79
GPM(%)
21.43
NPM(%)
14.08
HalfYearEnd
March'11
NetSales
27403.82
OtherIncome
316.37
EBIDTA
6681.67
EBIT
6398.54
EBT
6353.57
AdjustedPAT
4123.59
ReportedPAT
4201.27
OPM(%)
24.38
GPM(%)
23.35
NPM(%)
15.05
QuarterEnd
June'11
NetSales
7271.46
OtherIncome
248.65
EBIDTA
1361.88
EBIT
1190.97
EBT
1182.17
AdjustedPAT
815.51
ReportedPAT
815.51
OPM(%)
18.73
GPM(%)
16.38
NPM(%)
11.22
TTM
13.35
NA
1.86
NA
NA
Growth(%)
1.58
13.27
2.43
2.09
2.05
2.49
2.46
22.60
21.32
13.95
Growth(%)
81.58
(2.79)
128.60
140.38
139.57
128.31
132.12
19.37
17.64
11.97
Growth(%)
(60.44)
52.14
(69.44)
(72.42)
(72.43)
(70.02)
(70.85)
24.25
23.50
14.80
OtherInformation
Name
Mr.BPrasadaRao
Mr.MAPathan
Mrs.RevaNayyar
Name
Mr.IPSingh
NA
NA
Designation
Director
Director
Year
2011
2010
2009
Designation
NA
NA
52WeekHighLow
HighPrice
LowPrice
2352
1602.2
2695
2060
2550
1250
HighP/E
19.15
21.95
28.96
GOLDSPONSOR
Page:20
LowP/E
13.05
16.78
14.19
15
RANK:
PersonalCare
2633.25
21594.72
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
73551.62
1501.05
15
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
20439.35
417.13
24
ROE(%)
81.79
81.79
1
EnterpriceValue
71911.61
1467.58
18
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
19689.91
254.81
2919.30
2698.47
2698.23
2124.36
2305.97
March'10
17769.12
144.36
2942.06
2758.03
2751.05
2102.69
2202.03
2633.25
71911.61
2633.25
3759.62
299.08
1260.68
2582.85
56882.44
2582.85
3581.96
273.96
1264.08
2060.84
54961.70
2482.79
2881.73
472.07
332.62
1438.57
47465.24
1527.10
2669.08
185.64
1440.81
2722.82
43393.96
2795.42
2462.69
110.26
2522.22
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
10.68
11.70
6.50
12.20
91.18
11.04
10.09
10.94
6.50
11.84
81.45
10.70
11.47
12.37
7.50
9.46
94.06
8.30
8.12
8.76
9.00
6.61
63.75
5.45
8.41
9.00
6.00
12.34
55.48
11.20
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
14.83
13.70
10.79
11.91
87.57
71.20
0.00
5.63
0.85
0.43
7.91
12163.75
7.25
19.20
RatioAnalysis
16.56
15.52
11.83
12.87
85.26
75.20
0.00
5.35
0.83
0.45
8.99
421.50
7.31
18.61
15.31
14.36
11.44
12.40
100.72
76.47
0.20
7.81
0.92
0.51
9.26
123.99
9.47
21.65
16.26
15.26
12.07
13.07
115.84
131.80
0.06
5.64
0.67
0.24
8.20
88.52
10.68
16.67
16.11
15.04
12.33
13.39
66.37
81.45
0.02
5.35
0.72
0.33
9.27
183.74
11.72
16.89
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
March'09 December'07 December'06

20504.28
13880.56
12244.02
174.94
180.42
166.53
3139.89
2256.84
1972.21
2944.59
2118.48
1842.05
2919.26
2092.99
1831.32
2346.32
1675.85
1509.52
2500.71
1769.06
1855.37
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
10.81
76.51
13.72
(0.77)
(2.16)
(1.92)
1.03
4.72
March'10
(13.34)
(17.48)
(14.64)
(6.30)
(6.34)
(5.76)
(10.38)
(11.94)
MNCAssociate
1
340.6
Group
FaceValue
Price
March'09 December'07
47.72
13.37
(3.04)
8.34
48.59
13.08
39.13
14.43
39.00
15.01
39.48
14.29
40.01
11.02
41.36
(4.65)
5YearCAGR
9.97
8.88
10.28
8.16
7.94
8.06
7.07
4.44
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
1134849460
396551416
62253097
192480911
60852984
313695692
2160683560
(%)
52.52
18.35
2.88
8.91
2.82
14.52
100
ValuationRatio
Annual
31.89
27.92
3.74
24.63
1.91
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
20439.35
OtherIncome
260.42
EBIDTA
3034.06
EBIT
2810.53
EBT
2810.36
AdjustedPAT
2153.86
ReportedPAT
2541.29
OPM(%)
14.84
GPM(%)
13.75
NPM(%)
10.54
HalfYearEnd
March'11
NetSales
10094.32
OtherIncome
132.99
EBIDTA
1504.47
1392.51
EBIT
EBT
1392.42
AdjustedPAT
1058.75
ReportedPAT
1206.64
OPM(%)
14.90
GPM(%)
13.79
NPM(%)
10.49
QuarterEnd
June'11
NetSales
5580.36
50.60
OtherIncome
805.87
EBIDTA
749.67
EBIT
749.65
EBT
AdjustedPAT
569.41
ReportedPAT
684.91
OPM(%)
14.44
GPM(%)
13.43
NPM(%)
10.20
TTM
30.54
NA
3.60
NA
NA
Growth(%)
3.57
3.36
2.81
2.93
2.94
2.61
5.53
14.95
13.84
10.64
Growth(%)
4.70
11.80
3.99
4.08
4.09
1.76
9.76
15.01
13.88
10.79
Growth(%)
12.36
(9.61)
14.72
15.90
15.90
17.27
4.93
14.14
13.02
9.78
OtherInformation
Name
Designation
Mr.HarishManwani
Mr.GopalVittal
ExecutiveDirector
Mr.PradeepBanerjee
ExecutiveDirector
Name
Mr.DevBajpai
NA
NA
Year
2011
2010
2009
Designation
NA
NA
52WeekHighLow
HighPrice
LowPrice
354
264.5
320.7
218.1
306
210.7
HighP/E
31.75
30.03
30.33
GOLDSPONSOR
Page:21
LowP/E
23.72
20.42
20.88
16
RANK:
21563.34
12684.77
Industry
CapitalEmployed
No.OfEquityShare
GAIL(India)Ltd
MarketCap
52077.32
1062.80
16
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
34309.77
700.20
12
ROE(%)
19.00
19.00
19
EnterpriceValue
52255.97
1066.45
24
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
32458.64
504.01
6032.81
5382.52
5242.62
3563.76
3561.13
March'10
24991.65
541.10
5232.67
4670.85
4585.67
3147.04
3139.84
March'09
23784.71
796.26
4918.79
4358.88
4257.79
2857.47
2803.70
March'08
18012.74
555.25
4510.34
3939.32
3845.07
2591.53
2601.46
March'07
16036.56
544.98
3533.99
2958.61
2851.53
2038.50
2386.67
19253.34
52255.97
21563.34
22144.38
5879.17
2035.74
16799.00
54577.44
18279.38
21037.67
2640.51
1763.01
14769.63
36930.41
15969.76
17603.98
2426.33
1737.27
13004.88
27236.35
14270.75
16957.86
816.66
1490.88
11392.91
32668.44
12730.76
14932.56
1936.94
1463.84
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
28.07
33.20
7.50
151.78
255.89
140.21
24.75
29.18
7.50
132.43
197.02
120.92
22.10
26.52
7.00
116.44
187.51
104.90
30.76
37.52
10.00
153.79
213.00
141.86
28.22
35.03
10.00
134.72
189.64
123.18
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
18.59
16.58
10.98
12.98
16.51
31.07
0.11
1.48
1.12
1.04
75.77
43.12
0.01
0.00
RatioAnalysis
20.94
18.69
12.59
14.84
17.18
35.36
0.08
1.20
1.16
1.09
97.51
61.43
0.02
0.00
20.68
18.33
12.01
14.37
17.56
37.05
0.08
1.36
1.29
1.21
101.36
48.66
0.02
0.00
25.04
21.87
14.39
17.56
18.23
38.03
0.09
1.07
1.40
1.31
79.18
47.85
0.03
0.00
22.04
18.45
12.71
16.30
18.75
40.61
0.11
1.08
1.32
1.21
80.80
33.00
0.17
0.00
March'09
32.04
43.41
39.87
9.06
10.65
10.73
10.26
7.77
March'08
12.32
1.88
7.74
27.63
33.15
34.84
27.13
9.00
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
29.88
(6.85)
32.66
15.29
15.24
14.33
13.24
13.42
March'10
5.07
(32.04)
3.24
6.38
7.16
7.70
10.13
11.99
PublicSector
10
410.55
Group
FaceValue
Price
5YearCAGR
15.14
(1.55)
15.60
11.29
12.71
12.95
11.82
8.33
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
727405675
163709171
51976862
183001897
117498682
24885113
1268477400
(%)
57.34
12.91
4.1
14.43
9.26
1.96
100
ValuationRatio
Annual
14.63
2.70
1.60
8.66
1.83
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
34309.77
OtherIncome
457.60
EBIDTA
6112.67
EBIT
5444.17
EBT
5361.06
AdjustedPAT
3658.92
ReportedPAT
3658.92
17.82
OPM(%)
15.87
GPM(%)
10.66
NPM(%)
March'11
HalfYearEnd
17292.55
NetSales
OtherIncome
243.07
EBIDTA
2863.90
EBIT
2536.16
EBT
2485.58
AdjustedPAT
1750.70
ReportedPAT
1750.70
OPM(%)
16.56
GPM(%)
14.67
10.12
NPM(%)
June'11
QuarterEnd
NetSales
8889.00
OtherIncome
64.65
EBIDTA
1641.87
EBIT
1463.70
EBT
1442.91
AdjustedPAT
984.67
ReportedPAT
984.67
OPM(%)
18.47
GPM(%)
16.47
NPM(%)
11.08
TTM
14.62
NA
1.52
NA
NA
Growth(%)
5.45
3.83
2.34
2.28
2.31
2.75
2.75
18.36
16.36
10.95
Growth(%)
13.44
22.99
(7.89)
(8.99)
(9.76)
(3.30)
(3.30)
20.40
18.28
11.88
Growth(%)
(0.22)
23.19
22.51
24.78
26.70
25.74
25.74
15.04
13.17
8.79
OtherInformation
Name
Designation
Mr.BCTripathi
Mr.SVenkatraman
Director
Mr.SudhirBhargava
Director
Name
Mr.NKNagpal
NA
NA
Year
2011
2010
2009
Designation
CompanySecretary
NA
NA
52WeekHighLow
HighPrice
LowPrice
535.85
403
520.4
382.55
431.7
186.15
HighP/E
19.09
18.54
17.44
GOLDSPONSOR
Page:22
LowP/E
14.35
13.63
7.52
17
RANK:
33164.56
19019.17
Industry
CapitalEmployed
No.OfEquityShare
CairnIndiaLtd
MarketCap
51827.24
1057.70
17
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
1.78
0.04
50
ROE(%)
(0.59)
(0.59)
49
EnterpriceValue
53124.96
1084.18
23
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
2.39
92.21
(26.45)
(26.48)
(213.17)
(213.17)
(212.67)
March'10
3.20
148.74
(18.45)
(18.50)
(84.78)
(89.18)
(68.95)
31814.56
53124.96
33164.56
2.59
21.88
32568.25
31936.74
59771.37
33281.74
0.11
24.21
33129.09
31990.80
42094.89
31990.80
0.06
54.03
29225.40
29373.48
38292.60
29373.48
0.00
0.00
29413.73
29272.38
26781.06
29292.85
0.00
0.00
26681.87
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
(1.12)
(1.12)
0.00
167.28
0.01
156.97
(0.36)
(0.36)
0.00
168.36
0.01
158.11
0.28
0.39
0.00
168.67
0.01
158.46
(0.44)
(0.44)
0.00
165.17
0.01
154.64
(0.16)
(0.16)
0.00
165.82
0.00
155.62
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
(1106.69)
(1107.95)
(8919.25)
(8917.99)
(0.64)
0.00
0.04
0.96
4.38
4.37
0.83
(0.14)
100.00
0.00
RatioAnalysis
(576.56)
(578.13)
(2786.88)
(2785.31)
(0.21)
0.00
0.04
1001.25
1.85
1.84
3.26
(0.27)
100.02
0.00
(3898.43)
(3898.43)
(6423.62)
(6423.62)
(0.27)
0.00
0.00
0.00
0.15
0.15
0.00
(2371.18)
99.99
0.00
NA
NA
NA
NA
(0.10)
0.00
0.00
0.00
1.77
1.78
0.00
(169.46)
0.00
0.00
March'09 December'07
193.70
0.00
415.10
406.43
81.74
130.86
122.66
(70.43)
80.49
(70.43)
79.79
(69.51)
16.84
(179.19)
168.82
(169.75)
5YearCAGR
0.00
73.24
28.20
(1.86)
(1.84)
48.80
48.80
48.73
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
March'09 December'07 December'06

3.73
1.27
0.00
154.17
29.93
5.91
11.22
(49.51)
(29.05)
(9.66)
(49.51)
(29.05)
(10.01)
(49.53)
(29.22)
(67.84)
(81.58)
(29.22)
54.24
(78.82)
(29.22)
300.80
(258.98)
(1818.77)
(1258.98)
0.17
0.00
0.00
0.00
20.48
20.48
0.00
32.55
100.66
0.00
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
(25.31)
(38.01)
(28.96)
(43.36)
(43.14)
(151.44)
(139.03)
(208.44)
March'10
(14.21)
(3.52)
16.16
(264.44)
(91.51)
(746.95)
(31.46)
(227.12)
NotApplicable
10
272.5
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
1183243791
283293924
66026006
212972832
794939419
88943930
1902234029
(%)
62.2
14.89
3.47
11.2
41.79
4.68
100
ValuationRatio
Annual
NA
1.63
27250.00
NA
0.00
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
1.78
NetSales
103.80
OtherIncome
EBIDTA
(8.81)
EBIT
(8.84)
EBT
(186.14)
AdjustedPAT
(186.21)
ReportedPAT
(186.21)
OPM(%)
(494.94)
GPM(%)
(496.63)
NPM(%)
(10461.24)
HalfYearEnd
March'11
NetSales
0.53
OtherIncome
51.27
EBIDTA
(23.51)
(23.52)
EBIT
EBT
(93.88)
AdjustedPAT
(93.88)
ReportedPAT
(93.88)
OPM(%)
(4435.85)
GPM(%)
(4437.74)
NPM(%)
(17713.21)
QuarterEnd
June'11
NetSales
0.55
OtherIncome
27.29
EBIDTA
12.49
EBIT
12.48
EBT
(16.24)
AdjustedPAT
(16.31)
ReportedPAT
(16.31)
OPM(%)
2270.91
GPM(%)
2269.09
NPM(%)
(2965.45)
TTM
NA
NA
29116.43
NA
NA
Growth(%)
(25.52)
9.39
(66.05)
(65.97)
(12.47)
(12.44)
(12.44)
(1085.77)
(1087.03)
(8898.33)
Growth(%)
(71.51)
23.72
863.52
856.10
(20.97)
(20.97)
(20.97)
(131.18)
(132.26)
(6386.56)
Growth(%)
189.47
0.00
(244.90)
(244.44)
(39.67)
(39.41)
(39.41)
(4536.84)
(4547.37)
(14168.42)
OtherInformation
Name
Designation
Mr.WilliamBBGammell
Dr.OmkarGoswami
Director
Mr.JannBrown
Director
Name
Ms.NeerjaSharma
Mr.RahulDhir
NA
Year
2011
2010
2009
Designation
ManagingDirector&CEO
NA
52WeekHighLow
HighPrice
LowPrice
372
250
368
248
301.45
142.5
HighP/E
NA
NA
NA
GOLDSPONSOR
Page:23
LowP/E
NA
NA
NA
18
RANK:
Pharmaceuticals
6731.06
10355.82
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
47895.67
977.46
18
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
3243.89
66.20
46
ROE(%)
22.22
22.22
15
EnterpriceValue
47924.05
978.04
28
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
1933.39
1325.52
1478.41
1414.18
1413.59
1343.37
1383.80
March'10
1845.09
798.35
1049.87
980.40
979.96
929.45
898.65
March'09
2774.65
1249.85
1330.67
1271.81
1269.04
1238.92
1265.29
March'08
2368.51
901.30
1099.84
1043.73
1038.67
1000.51
1014.04
March'07
1662.56
693.26
638.61
592.34
583.54
571.93
628.93
6680.53
47924.05
6731.06
1268.76
228.06
3601.42
5717.98
28861.32
5747.47
1159.76
92.15
3951.69
5151.42
25208.20
5175.02
1061.90
75.95
2694.59
4207.62
24366.39
4310.14
935.03
33.43
1843.57
2448.12
20665.86
3517.64
838.70
31.91
1057.49
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
13.36
13.98
3.50
64.51
18.67
63.11
43.39
46.74
13.75
276.07
89.08
269.08
61.09
63.93
13.75
248.72
133.97
241.72
48.96
51.67
10.50
203.15
114.36
196.16
32.52
34.91
6.75
126.65
85.96
119.51
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
76.47
73.15
69.48
72.80
20.56
30.44
0.01
1.58
3.04
2.68
3.62
2505.78
46.57
41.44
RatioAnalysis
56.90
53.14
50.37
54.14
15.64
36.95
0.01
1.65
2.14
1.52
3.65
2386.07
46.11
44.38
47.96
45.84
44.65
46.77
24.45
26.33
0.00
2.73
2.53
2.17
6.47
480.39
29.84
41.63
46.44
44.07
42.24
44.61
23.53
25.11
0.02
2.66
2.52
2.27
6.79
217.36
37.79
40.06
38.41
35.63
34.40
37.18
17.88
23.57
0.43
2.09
5.57
5.25
5.62
72.57
28.98
39.26
March'09
17.15
38.67
24.14
20.99
21.85
22.18
23.83
24.78
March'08
42.46
30.01
26.37
72.22
76.20
77.99
74.94
61.23
5YearCAGR
3.06
13.84
0.73
18.28
19.01
19.36
18.62
17.08
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
4.79
66.03
11.73
40.82
44.25
44.25
44.53
53.99
March'10
(33.50)
(36.12)
(40.84)
(21.10)
(22.91)
(22.78)
(24.98)
(28.98)
NotApplicable
1
462.5
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
659828200
190815726
30618812
43514599
54481511
56323107
1035581955
(%)
63.72
18.43
2.96
4.2
5.26
5.44
100
ValuationRatio
Annual
34.62
7.17
24.77
32.42
0.76
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
3243.89
76.54
OtherIncome
1474.35
EBIDTA
1410.35
EBIT
1560.75
EBT
AdjustedPAT
1484.29
ReportedPAT
1484.29
OPM(%)
45.45
GPM(%)
43.48
NPM(%)
45.76
HalfYearEnd
March'11
NetSales
1572.88
OtherIncome
26.77
EBIDTA
699.85
665.82
EBIT
EBT
743.22
AdjustedPAT
715.37
ReportedPAT
715.37
OPM(%)
44.49
GPM(%)
42.33
NPM(%)
45.48
QuarterEnd
June'11
NetSales
862.96
OtherIncome
38.47
EBIDTA
425.87
EBIT
408.28
EBT
449.47
AdjustedPAT
423.20
ReportedPAT
423.20
OPM(%)
49.35
GPM(%)
47.31
NPM(%)
49.04
TTM
34.61
NA
14.76
NA
NA
Growth(%)
3.32
7.67
5.89
6.19
7.35
7.27
7.27
44.35
42.30
44.07
Growth(%)
0.39
(39.60)
1.06
0.53
4.57
7.04
7.04
44.20
42.27
42.66
Growth(%)
6.24
136.59
16.42
16.65
15.60
13.55
13.55
45.03
43.09
45.88
OtherInformation
Name
Designation
Mr.SKalyansundaram
Mr.DilipSShanghvi
Mr.SMohanchandDadha
Director
Name
Mr.SunilAjmera
NA
NA
Year
2011
2010
2009
Designation
NA
NA
52WeekHighLow
HighPrice
LowPrice
538.45
392.05
2380
424.2
1600
953
HighP/E
40.3
178.14
36.87
GOLDSPONSOR
Page:24
LowP/E
29.34
31.75
21.96
19
RANK:
SteelSpongeIron
20804.01
9342.69
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
47274.01
964.78
19
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
9978.56
203.64
33
ROE(%)
24.15
24.15
11
EnterpriceValue
59337.12
1210.96
21
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
9543.47
266.86
3948.40
3260.63
2777.41
2088.54
2064.12
March'10
7347.44
205.37
2760.85
2248.69
1917.03
1489.25
1479.68
March'09
7677.83
199.46
2837.32
2404.09
2136.20
1670.80
1536.48
March'08
5368.14
57.31
2353.22
1901.44
1658.42
1392.87
1236.96
March'07
3523.08
36.08
1445.89
1109.15
935.96
694.11
702.99
8689.34
59337.12
20804.01
12787.35
7077.87
1210.01
6746.00
70154.77
15129.26
8814.21
7225.21
1067.11
5415.32
36883.38
10377.97
7362.90
2318.01
1233.40
3756.38
136440.92
7619.73
5918.94
660.48
1036.19
2496.73
32078.22
6004.45
4929.03
937.84
709.82
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
22.09
29.45
1.50
93.00
102.15
87.46
15.89
21.39
1.25
72.44
78.90
67.83
99.35
127.36
5.50
350.05
496.46
327.99
80.34
109.69
4.00
243.92
348.67
230.73
228.30
337.66
18.00
810.63
1144.14
773.29
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
41.37
34.17
21.88
29.09
9.92
6.97
1.39
0.74
0.78
1.04
5.81
8.17
11.24
40.09
RatioAnalysis
37.58
30.61
20.27
27.24
9.78
8.16
1.24
0.83
0.64
0.74
8.05
8.32
5.58
46.23
36.95
31.31
21.76
27.40
14.81
5.55
0.91
1.04
1.04
0.94
9.08
10.59
13.30
31.97
43.84
35.42
25.95
34.36
16.23
5.86
1.03
0.90
1.25
1.10
7.01
9.68
12.16
46.77
41.04
31.48
19.70
29.26
11.71
9.14
1.40
0.71
0.67
0.72
6.99
8.35
16.82
0.00
March'09
43.03
248.04
64.05
20.57
26.44
28.81
19.95
24.21
March'08
52.37
58.84
45.38
62.75
71.43
77.19
100.67
75.96
5YearCAGR
22.06
49.21
22.64
22.25
24.07
24.30
24.65
24.04
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
29.89
29.94
22.33
43.01
45.00
44.88
40.24
39.50
March'10
(4.30)
2.96
(4.92)
(2.70)
(6.46)
(10.26)
(10.87)
(3.70)
JindalOPGroup
1
506
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
545709422
215214542
19142530
41857673
35880426
76705002
934509595
(%)
58.4
23.03
2.05
4.48
3.84
8.21
100
ValuationRatio
Annual
22.91
5.44
4.95
15.03
0.30
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
9978.56
OtherIncome
154.16
3978.69
EBIDTA
3231.80
EBIT
EBT
2818.48
AdjustedPAT
2098.59
ReportedPAT
2098.59
OPM(%)
39.87
GPM(%)
32.39
NPM(%)
21.03
HalfYearEnd
March'11
NetSales
5152.42
OtherIncome
131.51
EBIDTA
2136.62
1760.07
EBIT
EBT
1557.27
AdjustedPAT
1150.26
ReportedPAT
1150.26
OPM(%)
41.47
GPM(%)
34.16
NPM(%)
22.32
QuarterEnd
June'11
NetSales
2526.53
OtherIncome
16.65
EBIDTA
980.07
EBIT
773.48
EBT
641.01
AdjustedPAT
470.16
ReportedPAT
470.16
OPM(%)
38.79
GPM(%)
30.61
18.61
NPM(%)
TTM
22.90
NA
4.74
NA
NA
Growth(%)
4.23
7.27
4.81
3.97
2.37
1.67
1.67
39.65
32.47
21.56
Growth(%)
16.54
977.95
28.75
30.54
30.20
25.87
25.87
37.54
30.50
20.67
Growth(%)
(7.86)
(86.49)
(17.80)
(22.49)
(28.12)
(27.48)
(27.48)
43.48
36.39
23.64
OtherInformation
Name
Mr.NaveenJindal
Mr.RVShahi
Mr.ArunKPurwar
Name
Mr.TKSadhu
Mr.VRSharma
Mr.DKSaraogi
Designation
Director
Director
Year
2011
2010
2009
Designation
Dy.MD&CEO(SteelBusiness)
ExecutivePresidentJSIS,Oma
52WeekHighLow
HighPrice
LowPrice
735
451.1
755.25
572.7
3622.9
545.1
HighP/E
33.27
34.19
228.00
GOLDSPONSOR
Page:25
LowP/E
20.42
25.93
34.30
20
RANK:
AutoCars&Jeeps
12707.5
5872.47
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
47258.70
964.46
20
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
25067.16
511.57
19
ROE(%)
25.11
25.11
10
EnterpriceValue
49049.82
1001.02
27
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
23477.53
399.36
3840.56
3426.70
3355.84
2498.33
2662.10
March'10
18516.33
317.99
3334.79
2964.01
2807.16
2048.16
2087.75
March'09
13081.08
305.98
1590.53
1299.02
1164.90
965.21
836.78
March'08
11310.37
364.05
1521.70
1282.45
1194.86
891.46
1103.37
March'07
9921.34
404.87
1541.09
1331.17
1311.37
961.27
1068.39
10302.21
49049.82
12707.50
5849.27
1364.31
9325.29
7818.56
48883.49
10698.71
4866.18
1374.31
6398.02
5231.88
20994.74
9284.64
4653.66
886.96
5786.41
4337.60
14901.85
6924.66
3552.64
649.94
4215.06
3540.04
19435.87
5176.04
3180.57
329.72
2237.46
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
45.33
52.38
11.50
175.62
399.79
165.14
36.89
43.44
9.50
138.37
327.20
120.24
30.69
41.39
10.00
192.35
479.84
170.32
46.15
56.16
11.50
181.96
473.09
168.36
44.88
53.70
11.50
149.26
416.81
135.66
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
16.36
14.60
10.64
12.40
20.95
30.15
0.23
4.08
0.86
0.60
15.64
54.20
4.68
1.79
RatioAnalysis
18.01
16.01
11.06
13.06
19.51
29.87
0.36
3.85
1.11
0.86
17.91
21.26
4.11
1.51
12.16
9.93
7.38
9.61
9.01
37.29
0.77
2.84
0.90
0.83
14.56
11.86
5.28
1.39
13.45
11.34
7.88
10.00
15.93
29.10
0.59
3.22
0.86
0.74
12.49
17.37
7.81
1.59
15.53
13.42
9.69
11.80
20.64
30.39
0.46
3.14
1.31
1.01
13.42
77.85
7.18
1.97
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
26.79
25.59
29.27
15.17
15.61
19.55
21.98
27.51
March'10
41.55
3.93
31.39
109.67
128.17
140.98
112.20
149.50
M&MGroup
5
804.75
Group
FaceValue
Price
March'09
15.66
(15.95)
16.19
4.52
1.29
(2.51)
8.27
(24.16)
March'08
14.00
(10.08)
15.57
(1.26)
(3.66)
(8.88)
(7.26)
3.27
5YearCAGR
18.80
(0.27)
17.93
20.04
20.82
20.67
21.05
20.03
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
152637105
144838170
26493254
111989833
126843132
51173345
613974839
(%)
24.86
23.59
4.32
18.24
20.66
8.33
100
ValuationRatio
Annual
17.75
4.58
2.01
12.77
1.43
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
25067.16
NetSales
OtherIncome
313.91
EBIDTA
3891.85
EBIT
3465.73
EBT
3495.32
AdjustedPAT
2587.11
ReportedPAT
2704.59
OPM(%)
15.53
GPM(%)
13.83
NPM(%)
10.32
HalfYearEnd
March'11
NetSales
12899.26
OtherIncome
89.27
EBIDTA
1874.90
EBIT
1655.66
EBT
1674.20
AdjustedPAT
1223.74
ReportedPAT
1341.22
OPM(%)
14.53
GPM(%)
12.84
NPM(%)
9.49
QuarterEnd
June'11
NetSales
6733.54
OtherIncome
24.87
EBIDTA
922.21
EBIT
812.33
EBT
814.33
AdjustedPAT
604.88
ReportedPAT
604.88
OPM(%)
13.70
GPM(%)
12.06
NPM(%)
8.98
TTM
17.75
NA
1.89
NA
NA
Growth(%)
6.70
1.42
3.35
3.40
2.74
1.67
1.60
16.03
14.27
10.83
Growth(%)
21.75
(59.47)
(0.84)
(2.39)
(3.11)
(7.35)
1.54
17.85
16.01
12.47
Growth(%)
(0.66)
(47.53)
1.42
2.54
0.78
(0.27)
(0.27)
13.41
11.69
8.95
OtherInformation
Name
Designation
Mr.KeshubMahindra
Mr.DeepakSParekh
Director
Mr.AKNanda
Director
Name
Mr.AnitaArjundas
Mr.RajanWadhera
Mr.RajeshJejurikar
Year
2011
2010
2009
Designation
CEORealEstateSector
ChiefExecutive
ChiefExecutiveAutomotiveDivision
52WeekHighLow
HighPrice
LowPrice
819.2
585.1
1196.7
491
1098.7
258.8
HighP/E
18.07
26.40
29.78
GOLDSPONSOR
Page:26
LowP/E
12.91
10.83
7.02
21
RANK:
Industry
CapitalEmployed
No.OfEquityShare
PowerTransmission/Equipment
64597.15
46297.25
MarketCap
45579.64
930.20
21
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
8592.07
175.35
35
ROE(%)
12.66
12.66
32
EnterpriceValue
85129.73
1737.34
15
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
8388.70
711.10
7764.28
5563.03
3829.10
2705.85
2696.89
March'10
7127.45
495.28
6293.46
4311.99
2725.87
2130.56
2040.94
March'09
6579.81
502.46
6600.14
5504.34
2304.40
1926.77
1690.61
March'08
4614.82
468.95
4711.50
3746.42
1904.23
1622.16
1448.47
March'07
3589.85
358.98
3346.92
2511.15
1339.42
1089.89
1229.37
21367.00
85129.73
64597.15
50351.78
26624.59
1365.05
15793.92
75973.83
50210.71
43186.09
20438.37
1453.22
13533.98
67998.69
41999.41
40319.33
13286.00
1592.83
13754.17
64117.23
36017.65
35417.14
8758.09
1736.22
10964.88
65935.22
30290.38
29004.09
9450.93
1967.00
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
5.83
10.58
1.00
46.15
18.12
(0.01)
4.85
9.56
1.50
37.53
16.93
21.58
4.02
6.62
1.20
32.16
15.63
17.39
3.44
5.73
1.20
32.68
10.96
18.78
3.25
5.45
1.00
28.95
9.48
15.21
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
92.56
66.32
32.26
58.50
4.17
34.94
2.02
0.16
0.94
0.91
21.99
4.48
0.23
0.00
RatioAnalysis
88.30
60.50
29.89
57.69
4.06
36.11
2.18
0.16
0.65
0.68
20.67
3.97
0.03
0.00
100.31
83.65
29.28
45.94
4.03
34.95
2.10
0.16
0.59
0.60
0.00
2.06
0.01
0.00
102.09
81.18
35.15
56.06
4.02
40.79
1.62
0.13
0.67
0.70
0.00
2.56
0.05
0.00
93.23
69.95
30.36
53.64
4.06
34.82
1.77
0.12
0.48
0.51
19.50
2.86
0.01
9.77
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
17.70
43.58
0.47
23.37
29.01
40.47
27.00
32.14
March'10
8.32
(1.43)
175.71
(4.65)
(21.66)
18.29
10.58
20.72
PublicSector
10
98.45
Group
FaceValue
Price
March'09
42.58
7.15
29.51
40.09
46.92
21.01
18.78
16.72
March'08
28.55
30.63
(38.15)
40.77
49.19
42.17
48.84
17.82
5YearCAGR
18.50
14.65
17.28
18.33
17.24
23.38
19.95
17.01
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
3214024212
622949414
106447074
247995716
186072003
252236934
4629725353
(%)
69.42
13.46
2.3
5.36
4.02
5.45
100
ValuationRatio
Annual
16.89
2.13
5.43
10.96
1.02
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
8592.07
NetSales
703.77
OtherIncome
7919.47
EBIDTA
5643.44
EBIT
EBT
3869.83
AdjustedPAT
2705.82
ReportedPAT
2699.00
OPM(%)
92.17
GPM(%)
65.68
NPM(%)
31.49
HalfYearEnd
March'11
NetSales
4262.95
OtherIncome
464.19
EBIDTA
4089.01
2935.13
EBIT
1969.90
EBT
AdjustedPAT
1344.38
ReportedPAT
1342.31
OPM(%)
95.92
GPM(%)
68.85
NPM(%)
31.54
QuarterEnd
June'11
NetSales
2202.49
OtherIncome
143.24
EBIDTA
1988.71
EBIT
1409.68
EBT
965.09
AdjustedPAT
706.54
ReportedPAT
705.29
OPM(%)
90.29
GPM(%)
64.00
NPM(%)
32.08
TTM
16.90
NA
5.30
NA
NA
Growth(%)
2.42
(1.03)
2.02
1.45
1.06
0.17
0.08
92.53
66.32
32.20
Growth(%)
3.33
88.00
11.31
11.69
5.95
(0.92)
(0.91)
89.04
63.70
32.89
Growth(%)
(0.38)
(61.40)
(10.74)
(14.44)
(14.24)
(5.61)
(6.10)
100.78
74.53
33.86
OtherInformation
Name
Mr.RNNayak
Mrs.RitaAcharya
Mr.RTAgarwal
Name
Mr.ParvezHyatt
Ms.DivyaTandon
NA
Designation
Director
Director(Finance)
Year
2011
2010
2009
Designation
NA
52WeekHighLow
HighPrice
LowPrice
112.35
93.6
121.25
91.8
128.35
71.05
HighP/E
19.29
20.80
26.46
GOLDSPONSOR
Page:27
LowP/E
16.07
15.75
14.65
22
RANK:
Auto2&3Wheelers
5235.37
2893.67
Industry
CapitalEmployed
No.OfEquityShare
BajajAutoLtd
MarketCap
44445.32
907.05
22
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
17496.16
357.06
25
ROE(%)
55.72
55.72
3
EnterpriceValue
44613.98
910.49
31
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
16451.80
408.16
3660.67
3537.83
3536.14
2525.12
3339.73
March'10
11813.25
151.12
2654.41
2517.96
2511.98
1801.86
1702.73
March'09
8700.17
163.90
1258.29
1128.50
1107.49
805.88
656.48
March'08
8827.15
250.40
1335.61
1160.53
1155.37
776.59
755.95
March'07
9420.24
357.93
1687.35
1496.70
1491.36
1001.27
1237.96
4910.22
44613.98
5235.37
3395.16
149.34
4795.20
2928.34
33606.60
4266.92
3379.25
120.84
4021.52
1869.69
17189.22
3439.69
3350.20
106.48
1808.52
1587.59
10218.74
2921.93
2994.68
34.74
1857.14
5534.32
1543.34
7159.75
3178.54
107.62
6447.53
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
115.42
119.66
40.00
169.69
568.54
158.97
117.69
127.12
40.00
202.40
816.49
190.09
45.37
54.34
22.00
129.23
601.32
106.56
52.25
64.35
20.00
109.73
610.10
99.73
122.35
141.19
40.00
546.98
931.01
535.16
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
22.25
21.50
15.35
16.10
63.79
40.27
0.06
4.85
0.79
0.70
32.80
2166.08
27.74
4.06
RatioAnalysis
22.47
21.31
15.25
16.41
39.91
39.63
0.45
3.50
0.69
0.55
28.87
443.88
27.67
3.59
14.46
12.97
9.26
10.75
19.09
56.72
0.83
2.60
0.84
0.73
28.64
59.89
30.82
2.35
15.13
13.15
8.80
10.78
25.87
44.78
0.84
2.95
0.88
0.64
29.33
258.84
23.53
2.37
17.91
15.89
10.63
12.65
17.29
38.24
0.29
2.96
0.84
0.75
36.88
315.98
18.36
5.56
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
39.27
170.09
41.78
37.91
40.50
40.77
40.14
96.14
March'10
35.78
(7.80)
22.41
110.95
123.12
126.82
123.59
159.37
BajajGroup
10
1535.95
Group
FaceValue
Price
March'09
(1.44)
(34.54)
(1.76)
(5.79)
(2.76)
(4.14)
3.77
(13.16)
March'08
(6.30)
(30.04)
(4.31)
(20.85)
(22.46)
(22.53)
(22.44)
(38.94)
5YearCAGR
11.80
2.66
10.28
16.75
18.77
18.85
20.32
21.96
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
144733332
45733116
7487769
15942659
26564444
48905700
289367020
(%)
50.02
15.8
2.59
5.51
9.18
16.9
100
ValuationRatio
Annual
13.31
9.05
2.70
12.19
2.60
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
17496.16
OtherIncome
357.23
3876.06
EBIDTA
EBIT
3754.40
EBT
3753.11
AdjustedPAT
2736.09
ReportedPAT
4185.19
OPM(%)
22.15
GPM(%)
21.46
NPM(%)
15.64
HalfYearEnd
March'11
NetSales
8377.05
OtherIncome
200.43
EBIDTA
1911.25
EBIT
1747.91
EBT
1747.50
AdjustedPAT
1240.68
ReportedPAT
2067.50
OPM(%)
22.82
GPM(%)
20.87
NPM(%)
14.81
QuarterEnd
June'11
NetSales
4777.29
OtherIncome
73.09
EBIDTA
983.93
EBIT
953.29
EBT
953.06
AdjustedPAT
711.06
ReportedPAT
711.06
OPM(%)
20.60
GPM(%)
19.95
NPM(%)
14.88
TTM
10.94
NA
2.54
NA
NA
Growth(%)
5.34
(2.35)
3.34
3.49
3.50
4.62
2.97
22.58
21.84
15.75
Growth(%)
1.76
21.19
3.90
(1.68)
(1.63)
(2.48)
62.51
22.35
21.60
15.45
Growth(%)
13.75
(27.61)
2.23
2.24
2.22
5.21
(66.54)
22.92
22.20
16.09
OtherInformation
Name
Mr.RahulBajaj
Mr.ManishKejriwal
Mr.PMurari
Designation
Director
Director
Name
Mr.PradeepShrivastava
Mr.AbrahamJoseph
Mr.JSridhar
Year
2011
2010
2009
Designation
ChiefOperatingOfficer
ChiefTechnologyOfficer
52WeekHighLow
HighPrice
LowPrice
1694.9
1189.6
3045
1429.5
1800
378
HighP/E
12.07
26.38
15.29
GOLDSPONSOR
Page:28
LowP/E
8.47
12.39
3.21
23
RANK:
Steel
57234.96
41304.01
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
43637.69
890.57
23
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
45225.47
922.97
8
ROE(%)
12.28
12.28
33
EnterpriceValue
46323.92
945.39
29
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
42599.69
2199.96
9051.36
7565.56
7090.61
4786.27
4904.74
March'10
40595.90
2328.11
11543.15
10195.58
9793.57
6340.68
6754.37
March'09
43798.58
2279.89
11221.33
9808.19
9554.95
6270.67
6174.81
March'08
39958.67
1539.69
12806.83
11495.86
11244.92
7310.27
7536.78
March'07
34328.77
1354.96
10999.47
9659.40
9327.27
6073.47
6202.29
37069.47
46323.92
57234.96
38263.20
22225.83
684.14
33316.70
82029.14
49827.95
35382.49
15039.83
668.83
27984.10
54074.95
35522.89
32728.69
6544.24
652.70
23063.57
60318.37
26108.81
30922.73
2389.55
538.20
17313.15
72057.01
21493.67
29912.71
1236.04
513.79
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
11.87
15.47
2.40
89.75
103.14
0.00
16.35
19.62
3.30
80.66
98.29
69.93
14.95
18.37
2.60
67.75
106.04
57.16
18.25
21.42
3.70
55.84
96.74
45.02
15.02
18.26
3.10
41.92
83.11
30.72
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
21.25
17.76
11.24
14.72
8.57
23.49
0.54
1.11
2.02
1.42
4.16
19.06
2.30
62.00
RatioAnalysis
28.43
25.11
15.62
18.94
13.56
23.54
0.49
1.20
1.60
1.53
6.02
28.71
1.92
61.27
25.62
22.39
14.32
17.54
17.38
20.32
0.26
1.35
1.61
1.24
5.86
44.31
1.84
63.36
32.05
28.77
18.29
21.58
28.87
23.71
0.13
1.31
1.68
1.23
8.62
51.04
3.08
50.93
32.04
28.14
17.69
21.60
28.86
23.83
0.24
1.16
1.52
1.01
7.50
33.12
3.40
54.52
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
4.94
(5.50)
13.92
(21.59)
(25.80)
(27.60)
(24.51)
(27.38)
March'10
(7.31)
2.12
(9.97)
2.87
3.95
2.50
1.12
9.39
PublicSector
10
105.65
Group
FaceValue
Price
March'09
9.61
48.07
21.49
(12.38)
(14.68)
(15.03)
(14.22)
(18.07)
March'08
16.40
13.63
16.23
16.43
19.01
20.56
20.36
21.52
5YearCAGR
4.41
10.18
7.69
(3.82)
(4.77)
(5.34)
(4.65)
(4.59)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
3544690285
167622677
23397123
287119994
27846960
79723506
4130400545
(%)
85.82
4.06
0.57
6.95
0.67
1.93
100
ValuationRatio
Annual
8.90
1.18
1.02
5.12
2.27
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
45225.47
OtherIncome
1517.48
8700.45
EBIDTA
7191.00
EBIT
EBT
6674.74
AdjustedPAT
4551.38
ReportedPAT
4566.15
OPM(%)
19.24
GPM(%)
15.90
NPM(%)
10.06
HalfYearEnd
March'11
NetSales
23479.27
OtherIncome
678.55
4814.60
EBIDTA
EBIT
4049.66
EBT
3815.86
AdjustedPAT
2608.92
ReportedPAT
2614.59
OPM(%)
20.51
GPM(%)
17.25
NPM(%)
11.11
QuarterEnd
June'11
NetSales
10926.00
OtherIncome
463.04
EBIDTA
1774.45
EBIT
1400.29
EBT
1229.34
838.06
AdjustedPAT
838.06
ReportedPAT
16.24
OPM(%)
GPM(%)
12.82
NPM(%)
7.67
TTM
8.90
NA
0.96
NA
NA
Growth(%)
4.13
5.33
(4.97)
(6.24)
(7.22)
(6.92)
(6.90)
21.08
17.66
11.26
Growth(%)
17.75
(10.90)
11.99
13.12
14.21
15.56
15.35
21.56
17.95
11.32
Growth(%)
(10.30)
13.50
(36.38)
(41.70)
(44.75)
(45.04)
(45.25)
22.90
19.72
12.52
OtherInformation
Name
Designation
Mr.CSVerma
Mr.SMukherjee
Director(Commercial)
Mr.AnilKumarChaudhary
Director(Finance)
Name
Mr.PankajGautam
Mr.SSMohanty
Mr.PKBajaj
Year
2011
2010
2009
Designation
ChiefExecutiveOfficerBhilaiSteelPlant
ChiefExecutiveOfficerBokaroSteelPlant
ChiefExecutiveOfficerDurgapurSteelPlant
52WeekHighLow
HighPrice
LowPrice
189.5
101.1
258.55
167.35
243.6
70
HighP/E
15.96
21.78
14.90
GOLDSPONSOR
Page:29
LowP/E
8.51
14.10
4.28
24
RANK:
242713.37
4105.50
Industry
CapitalEmployed
No.OfEquityShare
AxisBankLtd
MarketCap
41830.94
853.69
24
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
16710.62
341.03
26
ROE(%)
18.89
18.89
20
EnterpriceValue
244136.82
4982.38
6
YearEnd
NetSales
OtherIncome
OperatingProfit
EBITDA
EBT
AdjustedPAT
ReportedPAT
March'11
19343.63
351.02
5306.84
5657.86
5143.38
3395.46
3388.49
March'10
15407.74
202.17
3941.77
4143.94
4010.78
2518.41
2514.53
March'09
13550.95
81.81
2999.92
3081.73
2793.67
1823.55
1815.36
March'08
8750.68
13.86
2034.79
2048.65
1821.06
1086.20
1071.03
March'07
5461.60
21.24
1193.08
1214.32
1080.76
661.94
659.03
NetWorth
EnterpriseValue
CapitalEmployed
Advances
Investment
18998.83
244136.82
242713.37
13886.16
142407.83
71991.62
16044.61
201565.47
180647.84
9473.88
104343.12
55974.82
10214.80
146569.16
147722.06
9419.21
81556.77
46330.35
8770.69
117881.96
109577.85
7305.66
59661.14
33705.10
3402.21
82988.75
73257.21
4661.03
36876.48
26897.16
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
82.54
95.07
16.33
462.77
471.16
452.77
61.25
64.49
13.82
390.81
375.30
380.93
44.22
51.23
10.24
248.81
330.07
240.03
26.09
31.63
6.13
213.63
213.15
204.87
16.05
18.53
3.62
82.87
133.03
76.01
EBIDTAM(%)
APATM(%)
Fundbasedincome(%)
Feebasedincome(%)
YieldonFundAdvances
BreakEvenYieldRatio
CostofFundsRatio
NetProfitPerBranch
DepositsPerBranch
12.65
29.25
17.55
82.21
17.78
7.30
6.03
3.98
29.81
70.18
96.53
3.46
2.44
136.14
RatioAnalysis
15.80
26.90
16.35
82.80
17.19
7.65
6.35
4.18
43.01
56.98
97.08
2.91
2.43
136.52
13.69
22.74
13.46
83.65
16.34
9.15
8.76
5.60
29.56
70.43
97.93
2.06
2.18
140.57
13.73
23.41
12.41
84.55
15.44
7.95
7.40
4.73
9.72
90.27
98.59
1.40
1.62
130.59
11.57
22.23
12.12
85.58
14.41
7.32
8.11
4.67
34.71
65.28
99.63
0.36
1.18
104.79
RateofGrowth
NetSales
OtherIncome
PersonnelExpenses
EBIDTA
EBT
AdjustedPAT
ReportedPAT
March'11
25.54
73.63
22.42
28.51
36.53
28.24
34.83
34.76
March'10
13.70
147.12
8.67
25.88
34.47
43.57
38.10
38.51
NotApplicable
10
1018.9
Group
FaceValue
Price
March'09
54.86
490.26
57.11
48.85
50.43
53.41
67.88
69.50
March'08
60.22
(34.75)
57.34
75.76
68.71
68.50
64.09
62.52
5YearCAGR
28.78
75.24
26.88
33.45
36.04
36.62
38.68
38.75
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
153003492
146017493
16140674
7441710
67428911
21848540
411880820
(%)
37.15
35.45
3.92
1.81
16.37
5.3
100
ValuationRatio
Annual
12.34
2.20
2.16
46.00
1.60
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
16710.62
OtherIncome
4799.22
1707.44
PersonnelExpenses
EBIDTA
6524.12
EBT
5401.25
3588.96
AdjustedPAT
ReportedPAT
3588.96
OPM(%)
39.04
NPM(%)
21.48
12.83
HalfYearEnd
March'11
NetSales
8204.97
2598.11
OtherIncome
792.18
PersonnelExpenses
EBIDTA
3479.29
EBT
2911.02
AdjustedPAT
1911.47
ReportedPAT
1911.47
OPM(%)
42.40
NPM(%)
23.30
13.68
QuarterEnd
June'11
NetSales
4881.40
OtherIncome
1167.87
PersonnelExpenses
509.96
EBIDTA
1558.48
EBT
1382.64
AdjustedPAT
942.35
942.35
ReportedPAT
31.93
OPM(%)
19.30
NPM(%)
12.53
TTM
12.35
NA
2.50
NA
NA
Growth(%)
10.27
3.61
5.80
1.69
5.17
5.92
5.92
42.33
22.36
13.33
Growth(%)
18.06
27.73
(3.59)
18.49
30.85
29.41
29.41
42.25
21.25
13.68
Growth(%)
11.79
(19.48)
28.77
(14.41)
(11.73)
(7.62)
(7.62)
41.70
23.36
12.65
OtherInformation
Name
Mr.AKDasgupta
Prof.SamirBarua
Dr.AdarshKishore
Designation
AdditionalDirector
Addnl.IndependentDirector
Name
Mr.PJOza
Mr.SomnathSengupta
Mr.VSrinivasan
Year
2011
2010
2009
Designation
CompanySecretary
ExecutiveDirector&CFO
ExecutiveDirector(Corp.Banking)
52WeekHighLow
HighPrice
LowPrice
1460.55
992.1
1608
967.15
1062.9
278.5
HighP/E
17.7
19.48
17.35
GOLDSPONSOR
Page:30
LowP/E
12.02
11.72
4.55
25
RANK:
Steel
76745.77
9592.14
Industry
CapitalEmployed
No.OfEquityShare
TataSteelLtd
MarketCap
39840.95
813.08
25
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
30705.12
626.64
14
ROE(%)
15.99
15.99
26
EnterpriceValue
65500.55
1336.75
20
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
29307.55
790.67
12223.53
11077.34
9776.85
6865.69
6865.69
March'10
24940.65
331.59
9237.18
8154.00
6305.81
4137.31
5046.80
March'09
24348.32
305.36
9481.80
8508.40
7018.90
4904.03
5201.74
March'08
19654.41
347.28
8591.82
7757.21
6828.18
4447.90
4687.03
March'07
17452.66
485.14
7398.89
6579.60
6328.35
4287.88
4222.15
46944.63
65500.55
76745.77
29815.64
0.00
46564.94
37168.75
74601.32
62407.95
22306.07
3843.59
44979.67
24231.94
53711.68
56650.78
20057.01
3487.68
42371.78
21828.21
57678.50
45322.42
16479.59
4367.45
4103.19
14096.15
43984.42
23741.48
16029.49
2497.44
6106.18
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
71.58
83.53
12.00
489.31
305.54
0.00
56.37
68.58
8.00
418.85
281.11
392.98
69.70
83.02
16.00
406.47
333.27
309.18
63.85
75.27
16.00
373.58
269.02
275.25
72.74
86.85
15.50
242.76
300.66
213.24
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
41.71
37.80
23.43
27.34
8.95
19.04
0.63
0.98
1.89
1.58
8.07
9.40
8.10
60.95
RatioAnalysis
37.04
32.69
16.59
20.93
8.09
16.64
0.67
1.12
1.12
0.76
10.90
5.00
8.41
59.69
38.94
34.94
20.14
24.14
9.18
27.15
1.34
1.22
0.91
0.57
9.36
6.37
13.85
68.85
43.71
39.47
22.63
26.88
10.34
29.39
1.08
1.20
3.81
3.52
10.84
9.25
11.64
50.51
42.39
37.70
24.57
29.26
17.78
26.15
0.69
1.09
1.69
1.37
10.81
29.45
12.05
48.93
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
17.51
138.45
11.47
32.33
35.85
55.05
65.95
36.04
March'10
2.43
8.59
5.69
(2.58)
(4.17)
(10.16)
(15.63)
(2.98)
TataGroup
10
415.35
Group
FaceValue
Price
March'09
23.88
(12.07)
32.97
10.36
9.68
2.79
10.25
10.98
March'08
12.62
(28.42)
8.26
16.12
17.90
7.90
3.73
11.01
5YearCAGR
10.92
10.26
11.14
10.56
10.98
9.09
9.87
10.21
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
293549520
165173672
32457309
219843542
51727660
196462747
959214450
(%)
30.6
17.22
3.38
22.92
5.39
20.48
100
ValuationRatio
Annual
5.80
0.85
1.36
5.36
2.89
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
30705.12
OtherIncome
1294.88
EBIDTA
12914.45
EBIT
11763.16
EBT
10563.08
AdjustedPAT
7505.73
ReportedPAT
7505.73
OPM(%)
42.06
GPM(%)
38.31
NPM(%)
24.44
HalfYearEnd
March'11
NetSales
15738.12
OtherIncome
9.57
5896.96
EBIDTA
EBIT
5312.43
EBT
4682.10
AdjustedPAT
3221.17
ReportedPAT
3221.17
OPM(%)
37.47
GPM(%)
33.76
NPM(%)
20.47
QuarterEnd
June'11
NetSales
7860.25
OtherIncome
552.64
EBIDTA
3655.80
EBIT
3370.50
EBT
3143.23
2219.43
AdjustedPAT
2219.43
ReportedPAT
OPM(%)
46.51
GPM(%)
42.88
NPM(%)
28.24
TTM
5.80
NA
1.30
NA
NA
Growth(%)
4.45
63.77
5.65
6.19
8.04
9.32
9.32
41.58
37.68
23.36
Growth(%)
15.23
(98.77)
(6.79)
(7.85)
(8.10)
(11.62)
(11.62)
46.32
42.21
26.68
Growth(%)
(5.76)
(31860.92)
19.27
21.81
27.15
29.97
29.97
36.75
33.17
20.47
OtherInformation
Name
Mr.RatanNTata
Mr.SMPalia
Mr.NusliNWadia
Designation
Ind.NonExecutiveDirector
Ind.NonExecutiveDirector
Name
Mr.ShreekantMokashi
Mr.VSNMurty
Mr.AAnjeneyan
Year
2011
2010
2009
Designation
Chief(GroupInformationServices)
ChiefFinancialController
Co.Secretary&ChiefofCompliance
52WeekHighLow
HighPrice
LowPrice
713.8
419.1
737
448.65
627.6
148.65
HighP/E
9.97
10.30
11.13
GOLDSPONSOR
Page:31
LowP/E
5.86
6.27
2.64
26
RANK:
Auto2&3Wheelers
4447.22
1996.88
Industry
CapitalEmployed
No.OfEquityShare
HeroMotoCorpLtd.
MarketCap
38774.42
791.31
26
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
20787.87
424.24
23
ROE(%)
70.16
70.16
2
EnterpriceValue
40226.35
820.95
33
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
19366.97
123.68
2720.75
2318.37
2290.17
1813.31
1927.90
March'10
15839.58
98.77
2842.42
2650.95
2639.81
2039.91
2231.83
March'09
12325.38
108.56
1861.58
1680.92
1667.88
1168.18
1281.76
March'08
10345.01
88.85
1456.62
1296.30
1282.83
840.43
967.88
March'07
9905.95
83.73
1285.69
1145.91
1132.15
743.94
857.89
2956.06
40226.35
4447.22
5538.46
125.14
5128.75
3465.02
35856.86
3531.05
2750.98
48.14
3925.71
3800.75
25553.57
3879.24
2516.27
120.54
3368.75
2986.24
14652.19
3118.24
1938.78
408.49
2566.82
2470.06
13845.44
2635.23
1800.63
189.92
1973.87
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
96.55
116.70
105.00
148.03
969.86
146.03
111.77
121.35
110.00
173.51
793.22
171.52
64.19
73.24
20.00
190.32
617.23
188.33
48.47
56.50
19.00
149.54
518.06
147.55
42.96
49.96
17.00
123.69
496.07
121.70
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
14.05
11.97
9.36
11.44
43.35
126.39
0.50
3.70
0.23
0.15
43.88
96.48
2.29
4.22
RatioAnalysis
17.95
16.74
12.88
14.09
63.21
115.04
0.01
6.29
0.57
0.49
42.80
255.15
2.13
1.66
15.10
13.64
9.48
10.94
33.04
36.45
0.02
5.34
0.46
0.31
47.53
142.76
2.01
0.79
14.08
12.53
8.12
9.67
31.04
45.86
0.04
5.89
0.48
0.31
42.82
108.14
2.35
0.67
12.98
11.57
7.51
8.92
32.55
46.29
0.06
6.01
0.56
0.39
47.48
93.44
2.66
1.10
March'09
19.14
22.18
17.77
27.80
29.67
30.02
39.00
32.43
March'08
4.43
6.11
3.14
13.29
13.12
13.31
12.97
12.82
5YearCAGR
14.35
8.11
14.02
16.17
15.13
15.13
19.51
17.58
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
22.27
25.22
28.05
(4.28)
(12.55)
(13.24)
(11.11)
(13.62)
March'10
28.51
(9.02)
23.87
52.69
57.71
58.27
74.62
74.12
HeroGroup
2
1941.75
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
104259490
65479356
2305630
8020463
5324072
14298489
199687500
(%)
52.21
32.79
1.15
4.02
2.67
7.16
100
ValuationRatio
Annual
20.11
13.12
2.00
14.79
5.41
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
20787.87
OtherIncome
303.13
EBIDTA
3135.34
EBIT
2541.45
EBT
2543.83
AdjustedPAT
2073.94
ReportedPAT
1994.10
OPM(%)
15.08
GPM(%)
12.23
NPM(%)
9.98
HalfYearEnd
March'11
NetSales
10552.59
OtherIncome
136.37
EBIDTA
1542.88
EBIT
1249.53
EBT
1246.65
AdjustedPAT
1010.45
ReportedPAT
930.61
OPM(%)
14.62
GPM(%)
11.84
NPM(%)
9.58
QuarterEnd
June'11
NetSales
5683.33
OtherIncome
88.41
EBIDTA
906.17
EBIT
666.38
EBT
669.57
557.89
AdjustedPAT
557.89
ReportedPAT
15.94
OPM(%)
11.73
GPM(%)
9.82
NPM(%)
TTM
20.11
NA
1.87
NA
NA
Growth(%)
7.15
13.05
8.67
2.36
2.38
3.30
3.43
14.87
12.80
10.35
Growth(%)
19.26
3.49
14.95
1.32
0.70
1.32
(6.69)
15.17
13.94
11.27
Growth(%)
5.42
18.93
0.21
(0.07)
1.64
11.22
11.22
16.77
12.37
9.30
OtherInformation
Name
Designation
Mr.BrijmohanLallMunjal
Mr.SunilKantMunjal
JointManagingDirector
Mr.PawanMunjal
Name
Mr.IlamCKamboj
Mr.PawanMunjal
Mr.VikramKasbekar
Year
2011
2010
2009
Designation
PlantsHeadOperations
52WeekHighLow
HighPrice
LowPrice
2231.7
1377.95
2094
1497
1797.8
755
HighP/E
23.12
21.69
16.08
GOLDSPONSOR
Page:32
LowP/E
14.27
15.50
6.75
etalsNonFerrousCopper/CopperAlloysProGroup
Industry
28970.18
FaceValue
CapitalEmployed
No.OfEquityShare
33612.08
Price
27
RANK:
InRupeesCrore
InUS$million
RANKin50Stocks
MarketCap
38216.93
779.94
27
TTMSales
16293.47
332.52
27
ROE(%)
5.79
5.79
44
EnterpriceValue
43899.87
895.92
32
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
15292.57
1162.50
1850.04
1697.39
1423.48
962.92
1419.71
March'10
13114.88
1008.98
1537.88
1387.24
1130.80
997.22
831.50
March'09
11548.38
746.56
1651.65
1485.47
1281.55
1132.83
1236.43
March'08
12673.58
583.96
1430.42
1291.44
1126.99
974.15
951.63
March'07
11822.41
98.98
1187.48
1053.94
871.28
743.01
784.03
23209.15
43899.87
28970.18
2972.76
720.35
6237.85
22235.48
50473.38
27557.68
2981.87
265.81
10984.17
14039.02
44011.74
17869.06
2889.07
32.16
11661.85
13156.30
47440.45
16414.11
2765.34
52.49
12357.03
4457.93
46000.59
7267.68
2688.51
32.23
2912.96
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
4.22
4.68
1.10
69.11
45.50
67.68
9.89
11.69
3.75
264.97
156.06
260.78
17.45
19.80
3.50
198.16
163.00
194.80
13.43
15.39
4.00
185.82
178.88
182.38
14.04
16.43
4.00
79.82
211.68
76.19
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
12.10
11.10
6.30
7.29
4.90
30.26
0.24
5.16
3.02
5.04
5.16
6.75
43.50
98.19
RatioAnalysis
11.73
10.58
7.60
8.75
3.02
44.19
0.23
4.41
3.43
6.96
7.02
6.00
45.33
97.25
14.30
12.86
9.81
11.25
6.92
23.46
0.27
4.00
1.13
2.59
8.98
8.10
39.66
3.98
11.29
10.19
7.69
8.78
5.80
34.84
0.24
4.58
0.80
1.02
5.94
8.70
55.82
2.60
10.04
8.91
6.28
7.41
10.79
32.49
0.63
4.40
1.15
1.42
6.84
6.50
61.03
2.98
March'08
7.20
489.98
10.18
20.46
22.53
29.35
31.11
21.38
5YearCAGR
5.28
63.67
6.35
9.27
10.00
10.32
5.32
12.61
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
16.60
15.22
16.04
20.30
22.36
25.88
(3.44)
70.74
March'10
13.56
35.15
18.25
(6.89)
(6.61)
(11.76)
(11.97)
(32.75)
SterliteGroup
1
113.7
March'09
(8.88)
27.84
(10.01)
15.47
15.02
13.71
16.29
29.93
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
1786788410
446931369
109372676
170223101
718561317
129330661
3361207534
(%)
53.16
13.3
3.25
5.06
21.38
3.85
100
ValuationRatio
Annual
26.94
1.65
2.50
23.73
0.97
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
16293.47
OtherIncome
1449.20
EBIDTA
2232.30
EBIT
2079.88
EBT
1787.73
AdjustedPAT
1343.14
ReportedPAT
1343.14
OPM(%)
13.70
GPM(%)
12.77
NPM(%)
8.24
HalfYearEnd
March'11
NetSales
9214.12
OtherIncome
613.29
EBIDTA
985.78
909.42
EBIT
752.17
EBT
599.41
AdjustedPAT
599.41
ReportedPAT
OPM(%)
10.70
GPM(%)
9.87
NPM(%)
6.51
QuarterEnd
June'11
NetSales
4172.63
OtherIncome
389.59
EBIDTA
657.80
EBIT
619.96
EBT
489.09
AdjustedPAT
342.86
ReportedPAT
342.86
OPM(%)
15.76
GPM(%)
14.86
NPM(%)
8.22
TTM
26.92
NA
2.35
NA
NA
Growth(%)
6.34
(9.92)
(3.13)
(3.34)
(4.62)
(5.39)
(5.39)
15.04
14.04
9.27
Growth(%)
50.86
(38.39)
(25.24)
(26.80)
(32.97)
(26.93)
(26.93)
21.59
20.34
13.43
Growth(%)
(13.62)
50.52
32.86
35.68
33.65
21.14
21.14
10.25
9.46
5.86
OtherInformation
Name
Mr.DDJalan
Mr.AnilAgarwal
Mr.NavinAgarwal
Designation
ExecutiveViceChairman
Year
2011
2010
2009
Name
Designation
Mr.MahendraSinghMehta
ChiefExecutiveOfficer
Mr.RajivChoubey
NA
NA
52WeekHighLow
HighPrice
LowPrice
195.9
120.8
928
148.8
902.2
234
HighP/E
46.38
219.91
91.22
GOLDSPONSOR
Page:33
LowP/E
28.6
35.26
23.66
28
RANK:
Construction&Contracting
28870.04
16975.72
Industry
CapitalEmployed
No.OfEquityShare
DLFLtd
MarketCap
37159.85
758.36
28
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
2949.93
60.20
47
ROE(%)
8.21
8.21
40
EnterpriceValue
52065.66
1062.56
25
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
2916.08
1130.06
2909.87
2729.70
1443.00
1133.95
1269.58
March'10
2307.08
896.76
1941.72
1774.20
926.96
751.25
765.06
March'09
2827.90
1006.72
2769.48
2617.54
1807.69
1546.69
1547.77
March'08
5496.96
560.74
3632.72
3565.25
3117.59
2574.07
2574.40
March'07
1101.66
327.67
986.11
976.67
620.42
405.86
405.77
13810.49
52065.66
28870.04
2143.37
2199.25
7037.24
12830.01
68015.38
25467.87
2002.85
1718.51
6558.88
12374.83
61040.50
21989.80
1968.40
1657.73
2956.32
11269.15
125293.35
19655.55
1533.72
1781.79
1839.83
652.80
129450.49
7422.09
365.58
665.03
769.17
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
7.48
8.54
2.00
81.35
17.18
71.90
4.51
5.49
2.00
75.59
13.59
70.78
9.12
10.01
2.00
72.91
16.66
69.75
15.10
15.50
4.00
66.10
32.24
63.84
2.65
2.71
2.00
4.27
7.20
2.25
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
99.79
93.61
38.89
45.06
4.40
26.74
1.09
1.38
3.51
2.49
0.42
2.26
3.16
0.00
RatioAnalysis
84.16
76.90
32.56
39.82
3.00
45.86
0.98
1.17
5.03
3.56
0.41
2.29
5.30
0.00
97.93
92.56
54.69
60.07
7.04
23.79
0.77
1.46
2.96
3.83
0.00
3.42
3.51
0.00
66.09
64.86
46.83
48.05
13.10
30.99
0.74
3.60
2.34
3.28
0.00
8.12
2.18
0.00
89.51
88.65
36.84
37.70
5.47
98.30
10.37
3.01
1.75
1.36
0.33
2.77
18.06
0.00
March'08
398.97
71.13
447.13
268.39
265.04
402.50
534.23
534.45
5YearCAGR
21.49
28.10
20.72
24.16
22.82
18.39
22.81
25.62
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
26.40
26.02
(9.97)
49.86
53.86
55.67
50.94
65.95
March'10
(18.42)
(10.92)
18.49
(29.89)
(32.22)
(48.72)
(51.43)
(50.57)
DLFGroup
2
218.9
Group
FaceValue
Price
March'09
(48.56)
79.53
(56.08)
(23.76)
(26.58)
(42.02)
(39.91)
(39.88)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
1334803120
253310322
919808
6529780
35610223
66398541
1697571794
(%)
78.63
14.92
0.05
0.38
2.1
3.91
100
ValuationRatio
Annual
29.26
2.69
12.74
17.89
0.91
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
2949.93
NetSales
OtherIncome
1239.31
EBIDTA
2834.66
EBIT
2736.97
EBT
1429.10
AdjustedPAT
1133.89
ReportedPAT
1157.11
OPM(%)
96.09
GPM(%)
92.78
NPM(%)
38.44
HalfYearEnd
March'11
NetSales
1722.13
OtherIncome
845.55
EBIDTA
1841.81
1776.54
EBIT
EBT
1136.21
AdjustedPAT
919.08
ReportedPAT
941.78
OPM(%)
106.95
GPM(%)
103.16
NPM(%)
53.37
QuarterEnd
June'11
685.74
NetSales
OtherIncome
159.26
EBIDTA
454.84
EBIT
454.84
EBT
124.96
AdjustedPAT
92.64
ReportedPAT
92.64
OPM(%)
66.33
GPM(%)
66.33
NPM(%)
13.51
TTM
29.27
NA
12.60
NA
NA
Growth(%)
1.16
(0.27)
(4.63)
(3.72)
(8.15)
(9.02)
(8.86)
101.93
97.48
42.74
Growth(%)
44.24
112.92
62.91
66.65
170.73
180.83
187.31
94.69
89.29
27.41
Growth(%)
(19.04)
(76.64)
(61.51)
(60.43)
(84.99)
(87.03)
(87.43)
139.52
135.72
84.33
OtherInformation
Name
Designation
Dr.KPSingh
Mr.KameshwarSwarup
GroupExe.Director
Mr.TCGoyal
ManagingDirector
Name
Mr.SubhashSetia
Mr.AshokKumarTyagi
NA
Year
2011
2010
2009
Designation
GroupChiefFinancialOfficer
NA
52WeekHighLow
HighPrice
LowPrice
298.2
173.4
403
251.5
490.8
124.15
HighP/E
39.87
53.88
108.82
GOLDSPONSOR
Page:34
LowP/E
23.19
33.62
27.53
29
RANK:
50850.67
7368.80
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
33874.37
651.43
29
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
4712.53
90.63
44
ROE(%)
12.93
12.93
31
EnterpriceValue
75420.67
1450.40
17
YearEnd
NetSales
OtherIncome
OperatingProfit
EBITDA
EBT
AdjustedPAT
ReportedPAT
March'11
4739.06
18.94
1250.25
1269.19
1187.67
818.15
818.18
March'10
3655.79
26.14
900.89
927.03
814.03
564.03
561.11
March'09
3262.68
42.00
452.03
494.03
425.78
275.82
276.10
March'08
2820.30
14.08
562.35
576.43
396.66
292.81
293.93
March'07
1592.06
5.93
231.51
237.44
202.70
140.82
141.37
6833.39
75420.67
50850.67
2107.72
29329.31
17121.44
4539.92
76272.11
37436.32
2085.67
20775.05
12512.66
3905.53
60232.37
28711.87
995.35
16625.34
9110.18
3593.71
80303.56
28312.36
1710.29
15552.22
9141.99
1661.93
73524.71
19915.42
751.22
10924.07
6861.96
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
11.10
12.21
0.50
92.73
64.31
87.73
7.61
9.18
0.40
61.61
49.61
56.89
3.75
4.67
0.35
53.00
44.28
48.31
3.99
6.43
0.35
48.77
38.27
44.09
1.92
2.39
0.31
22.55
21.61
18.13
EBIDTAM(%)
APATM(%)
Fundbasedincome(%)
Feebasedincome(%)
YieldonFundAdvances
BreakEvenYieldRatio
CostofFundsRatio
NetProfitPerBranch
DepositsPerBranch
19.92
26.78
17.26
92.67
7.32
11.34
7.01
5.02
81.03
18.96
100.00
0.00
2.55
91.16
RatioAnalysis
18.35
25.36
15.43
91.50
8.49
12.16
6.72
4.65
94.11
5.88
100.00
0.00
2.27
95.93
20.01
15.14
8.45
92.93
7.06
14.99
9.30
7.17
97.65
2.34
100.00
0.00
1.27
72.10
18.65
20.44
10.38
92.22
7.77
11.58
8.42
6.07
95.19
4.80
100.00
0.00
1.65
92.27
13.46
14.91
8.85
88.43
11.56
9.18
6.40
4.34
95.73
4.26
100.00
0.00
1.34
104.76
March'08
77.15
137.44
65.96
77.22
142.77
95.69
107.93
107.92
5YearCAGR
24.38
26.14
20.72
21.75
39.83
42.42
42.18
42.07
NetWorth
EnterpriseValue
CapitalEmployed
Advances
Investment
RateofGrowth
NetSales
OtherIncome
PersonnelExpenses
EBIDTA
EBT
AdjustedPAT
ReportedPAT
March'11
29.63
(27.54)
26.64
34.34
36.91
45.90
45.05
45.81
March'10
12.05
(37.76)
(1.98)
(0.03)
87.65
91.19
104.49
103.23
KotakMahindraGroup
5
459.7
Group
FaceValue
Price
March'09
15.69
198.30
24.48
12.40
(14.29)
7.34
(5.80)
(6.07)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
335790268
191806202
17268212
22571675
76021092
94352920
737810369
(%)
45.51
26
2.34
3.06
10.3
12.79
100
ValuationRatio
Annual
41.41
4.96
7.15
60.32
0.11
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
4712.53
NetSales
724.63
OtherIncome
791.72
PersonnelExpenses
1395.49
EBIDTA
1292.41
EBT
AdjustedPAT
883.30
ReportedPAT
883.30
OPM(%)
29.61
NPM(%)
18.74
14.50
HalfYearEnd
March'11
NetSales
2368.03
OtherIncome
356.64
PersonnelExpenses
416.79
EBIDTA
682.69
EBT
647.20
AdjustedPAT
436.57
ReportedPAT
436.57
OPM(%)
28.83
NPM(%)
18.44
19.43
QuarterEnd
June'11
NetSales
1329.78
OtherIncome
228.66
PersonnelExpenses
206.19
EBIDTA
386.05
EBT
363.97
AdjustedPAT
252.03
ReportedPAT
252.03
OPM(%)
29.03
NPM(%)
18.95
0.00
TTM
41.40
NA
7.19
NA
NA
Growth(%)
9.50
14.47
5.40
5.34
8.82
7.96
7.96
30.78
19.01
14.50
Growth(%)
22.35
29.03
24.65
6.32
19.74
14.40
14.40
33.17
19.72
19.43
Growth(%)
7.88
19.53
(5.55)
4.91
(2.98)
1.34
1.34
29.85
20.18
19.92
OtherInformation
Name
Dr.SudiptoMundle
Mr.AsimGhosh
Mr.PrakashApte
Name
Ms.BinaChandarana
Mr.JaiminBhatt
NA
Designation
Director
Director
Director
Year
2011
2010
2009
Designation
GroupChiefFinancialOfficer
NA
52WeekHighLow
HighPrice
LowPrice
508.95
333.25
878
434
849.8
208.05
HighP/E
45.84
79.10
111.67
GOLDSPONSOR
Page:35
LowP/E
30.01
39.10
27.34
30
RANK:
AutoCars&Jeeps
14176.8
2889.10
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
31288.95
638.55
30
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
37263.20
760.47
11
ROE(%)
19.86
19.86
17
EnterpriceValue
29089.75
593.67
37
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
36561.50
745.70
4088.90
3075.40
3051.00
2230.80
2288.60
March'10
29317.70
617.70
4355.60
3530.60
3497.10
2402.20
2497.60
March'09
20729.40
547.60
2451.30
1744.80
1693.80
1236.70
1218.70
March'08
18066.80
456.10
3007.40
2439.20
2379.60
1616.30
1730.80
March'07
14806.40
361.10
2565.50
2294.10
2256.50
1551.20
1562.00
13867.50
29089.75
14176.80
11737.70
1428.60
5106.70
11835.10
40750.24
12656.50
10406.70
387.60
7176.60
9344.90
30083.52
10043.80
8720.60
861.30
3173.30
8415.40
21594.40
9315.60
7285.30
736.30
5180.70
6853.90
27593.41
7484.70
6146.80
238.90
3409.20
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
79.21
114.30
7.50
479.84
1265.50
474.32
86.45
115.00
6.00
409.52
1014.77
403.82
42.18
66.64
3.50
323.35
717.50
318.45
59.91
79.57
5.00
291.19
625.34
286.28
54.07
63.46
4.50
237.16
512.49
231.89
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
11.18
8.41
6.10
8.87
16.14
11.00
0.02
3.13
1.47
1.14
33.33
167.58
9.56
11.99
RatioAnalysis
14.86
12.04
8.19
11.01
19.73
8.09
0.06
2.82
0.91
0.67
30.47
130.02
15.49
12.89
11.83
8.42
5.97
9.37
12.13
9.70
0.07
2.38
1.51
1.26
30.46
48.06
7.24
11.70
16.65
13.50
8.95
12.09
18.58
9.78
0.10
2.48
0.91
0.66
22.93
50.46
4.10
10.84
17.33
15.49
10.48
12.31
20.87
9.72
0.09
2.41
1.40
1.13
28.76
68.23
3.90
12.62
March'08
22.02
26.31
23.12
17.22
6.32
5.46
4.20
10.81
5YearCAGR
19.82
15.61
21.39
9.77
6.04
6.22
7.54
7.94
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
24.71
20.72
29.86
(6.12)
(12.89)
(12.76)
(7.14)
(8.37)
March'10
41.43
12.80
35.88
77.69
102.35
106.46
94.24
104.94
MNCAssociate
5
1083
Group
FaceValue
Price
March'09
14.74
20.06
21.33
(18.49)
(28.47)
(28.82)
(23.49)
(29.59)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
156618440
54060135
9889634
42127107
19074496
7140248
288910060
(%)
54.21
18.71
3.42
14.58
6.6
2.47
100
ValuationRatio
Annual
13.67
2.26
0.86
7.11
0.69
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
37263.20
OtherIncome
562.18
4629.32
EBIDTA
3615.05
EBIT
3592.87
EBT
AdjustedPAT
2753.41
ReportedPAT
2753.41
OPM(%)
12.42
GPM(%)
9.70
NPM(%)
7.39
HalfYearEnd
March'11
NetSales
19586.63
OtherIncome
248.14
EBIDTA
2159.65
1626.04
EBIT
EBT
1619.33
AdjustedPAT
1225.03
ReportedPAT
1225.03
OPM(%)
11.03
GPM(%)
8.30
NPM(%)
6.25
QuarterEnd
June'11
NetSales
8529.30
OtherIncome
180.07
EBIDTA
994.47
EBIT
752.00
EBT
746.25
AdjustedPAT
549.23
ReportedPAT
549.23
OPM(%)
11.66
GPM(%)
8.82
NPM(%)
6.44
TTM
11.72
NA
0.84
NA
NA
Growth(%)
0.81
16.56
2.25
2.87
2.96
3.14
3.14
12.25
9.51
7.22
Growth(%)
12.22
5.97
8.69
7.89
8.72
15.18
15.18
11.38
8.64
6.09
Growth(%)
(15.49)
50.22
(34.16)
(38.05)
(38.20)
(47.23)
(47.23)
14.97
12.03
10.31
OtherInformation
Name
Mr.RCBhargava
Mr.TsuneoOhashi
Mr.ShujiOishi
Name
Mr.AjaySeth
Mr.SRaviAiyar
Mr.SYSiddiqui
Designation
Director
Director
Year
2011
2010
2009
Designation
ChiefGeneralManager(Legal)&Co.Secretary
ManagingExecutiveOfficer
52WeekHighLow
HighPrice
LowPrice
1452.2
1045
1599.9
1171
1740
428.4
HighP/E
15.72
20.20
20.13
GOLDSPONSOR
Page:36
LowP/E
11.31
14.78
4.96
RANK:
31
InRupeesCrore
InUS$million
RANKin50Stocks
FinanceBanksPublicSector
376854.49
3168.10
Industry
CapitalEmployed
No.OfEquityShare
PunjabNationalBank
MarketCap
30191.99
569.66
31
TTMSales
29330.09
553.40
15
ROE(%)
22.31
22.31
14
EnterpriceValue
357317.47
6741.84
3
YearEnd
NetSales
OtherIncome
OperatingProfit
EBITDA
EBT
AdjustedPAT
ReportedPAT
March'11
29804.40
644.16
6513.14
7157.30
6560.67
4430.44
4433.50
March'10
24524.78
436.59
6042.23
6478.82
5902.37
3902.94
3905.36
March'09
21907.42
553.00
4776.37
5329.37
4765.16
3089.12
3090.88
March'08
15925.65
231.62
3462.47
3694.09
3294.79
2047.64
2048.76
March'07
12104.24
186.67
2350.08
2536.75
2168.37
1539.32
1540.08
NetWorth
EnterpriseValue
CapitalEmployed
Advances
Investment
20037.80
357317.47
376854.49
23776.90
242106.67
95162.35
16230.93
290704.18
295140.79
18327.58
186601.21
77724.47
13139.89
230230.19
245404.88
17058.25
154702.99
63385.18
10782.65
184477.36
197484.67
15258.15
119501.57
53991.71
10141.61
153683.02
162128.65
12372.03
96596.52
45189.84
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
139.94
158.77
22.00
632.49
940.77
622.49
123.27
141.47
21.90
512.32
774.12
502.37
97.56
115.37
19.90
414.76
691.50
404.80
64.67
77.27
12.94
340.35
502.69
330.40
48.61
60.24
12.94
320.12
382.07
310.16
EBIDTAM(%)
APATM(%)
Fundbasedincome(%)
Feebasedincome(%)
YieldonFundAdvances
BreakEvenYieldRatio
CostofFundsRatio
NetProfitPerBranch
DepositsPerBranch
12.42
24.01
14.87
93.08
6.91
8.71
6.26
4.40
72.02
27.97
98.19
1.80
0.85
60.30
RatioAnalysis
14.16
26.42
15.91
93.07
6.92
8.95
6.93
4.81
72.80
27.19
98.24
1.75
0.78
49.85
14.03
24.33
14.10
93.56
6.43
9.46
7.94
5.74
8.45
91.54
98.69
1.30
0.66
44.94
13.46
23.20
12.86
93.00
6.99
8.73
7.30
5.07
43.04
56.95
99.93
0.06
0.48
39.01
12.29
20.96
12.72
92.25
7.74
7.91
6.23
4.24
47.95
52.04
99.96
0.03
0.37
33.73
March'09
37.56
138.75
37.45
18.80
44.27
44.63
50.86
50.87
March'08
31.57
24.08
27.77
4.64
45.62
51.95
33.02
33.03
5YearCAGR
19.75
28.11
19.01
13.65
23.05
24.79
23.54
23.55
RateofGrowth
NetSales
OtherIncome
PersonnelExpenses
EBIDTA
EBT
AdjustedPAT
ReportedPAT
March'11
21.53
47.54
26.02
42.93
10.47
11.15
13.52
13.52
March'10
11.95
(21.05)
7.89
6.73
21.57
23.87
26.34
26.35
PublicSector
10
953
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
183750957
61099581
14723264
40420588
4257199
12560568
316812157
(%)
58
19.29
4.65
12.76
1.34
3.96
100
ValuationRatio
Annual
6.81
1.51
1.01
54.86
2.31
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
29330.09
OtherIncome
3804.51
PersonnelExpenses
4678.52
EBIDTA
9431.46
EBT
6580.09
4470.28
AdjustedPAT
ReportedPAT
4470.28
OPM(%)
32.16
NPM(%)
15.24
11.52
HalfYearEnd
March'11
NetSales
14559.41
OtherIncome
2002.59
PersonnelExpenses
2352.79
EBIDTA
4857.44
EBT
3415.62
AdjustedPAT
2290.67
ReportedPAT
2290.67
OPM(%)
33.36
NPM(%)
15.73
11.65
QuarterEnd
June'11
NetSales
8315.24
OtherIncome
1083.67
PersonnelExpenses
1212.64
EBIDTA
2473.93
EBT
1580.41
AdjustedPAT
1105.07
ReportedPAT
1105.07
OPM(%)
29.75
NPM(%)
13.29
11.45
TTM
6.81
NA
1.03
NA
NA
Growth(%)
8.60
5.91
4.87
4.15
0.25
0.83
0.83
33.53
16.42
11.75
Growth(%)
17.16
24.39
11.60
15.70
8.50
6.90
6.90
33.78
17.24
11.65
Growth(%)
11.76
(5.39)
7.38
(1.34)
(11.19)
(7.98)
(7.98)
33.70
16.14
11.76
OtherInformation
Name
Designation
Mr.KRKamath
Mr.PradeepKumar
Director
Mr.GRSundaravadivel
Director
Year
2011
2010
2009
Name
Designation
Mr.ArtiMattoo
Asst.GeneralManager
Mr.RanjanDhawan
ChiefGeneralManager
Mr.RameshKumarKochar
52WeekHighLow
HighPrice
LowPrice
1237
897.45
1395
842.1
943
286.2
HighP/E
8.84
9.97
7.65
GOLDSPONSOR
Page:37
LowP/E
6.41
6.02
2.32
Instrumentation&ProcessControl
Industry
3476.78
CapitalEmployed
No.OfEquityShare
3371.60
SiemensLtd
32
RANK:
MarketCap
28245.58
576.44
32
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
11514.11
234.98
31
ROE(%)
26.75
26.75
9
EnterpriceValue
26392.38
538.62
40
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
September'10 September'09 September'08 September'07 September'06

9322.41
8396.53
8293.33
7732.02
4515.72
128.55
288.81
55.79
105.28
145.71
1423.34
1307.37
616.60
734.50
549.98
1321.86
1229.59
552.87
685.27
505.77
1299.66
1210.34
539.60
673.69
494.54
868.12
823.33
241.16
396.01
349.17
827.21
1044.85
593.33
596.54
365.86
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
3476.54
26392.38
3476.78
1354.89
246.52
388.46
2915.30
22772.21
2915.89
1134.78
105.70
476.97
2067.68
12426.02
2068.74
991.10
87.01
523.65
1589.40
18961.70
1590.93
870.12
93.29
467.59
1085.52
26187.08
1087.52
647.29
154.16
463.97
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
24.53
27.54
5.00
103.15
276.50
100.92
30.99
33.30
5.00
86.51
249.04
84.30
17.60
19.49
3.00
61.37
245.98
59.16
35.39
38.31
4.80
94.37
458.66
91.95
21.70
24.33
3.80
64.48
267.87
62.06
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
15.27
14.18
9.31
10.40
23.79
23.76
0.00
7.00
1.27
1.05
6.24
64.09
17.18
40.36
RatioAnalysis
15.57
14.64
9.81
10.73
35.83
18.87
0.00
7.56
1.25
1.09
8.86
67.91
24.45
36.70
7.43
6.67
2.91
3.68
28.68
19.94
0.00
8.57
1.15
1.00
11.30
46.46
37.32
34.22
9.50
8.86
5.12
5.76
37.50
15.86
0.00
9.14
1.13
0.94
10.76
63.43
34.55
35.65
12.18
11.20
7.73
8.71
33.64
19.96
0.00
7.33
1.06
0.90
9.90
48.99
23.36
26.79
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
MNCAssociate
2
837.75
Group
FaceValue
Price
September'10 September'09 September'08 September'07

11.03
1.24
7.26
71.22
(55.49)
417.67
(47.01)
(27.75)
8.80
(4.59)
8.87
72.76
8.87
112.03
(16.05)
33.55
7.50
122.40
(19.32)
35.49
7.38
124.30
(19.90)
36.23
5.44
241.40
(39.10)
13.41
(20.83)
76.10
(0.54)
63.05
5YearCAGR
15.60
(2.47)
14.32
20.95
21.18
21.32
19.98
17.72
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
255221175
10203364
10351026
18761134
6673282
39084919
340294900
(%)
75
3
3.04
5.51
1.96
11.49
100
ValuationRatio
Annual
34.15
8.12
3.03
18.54
0.60
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
11514.11
NetSales
OtherIncome
2.07
1461.91
EBIDTA
1328.70
EBIT
EBT
1409.20
AdjustedPAT
929.83
ReportedPAT
929.83
OPM(%)
12.70
GPM(%)
11.54
NPM(%)
8.08
HalfYearEnd
March'11
NetSales
5696.45
OtherIncome
0.00
EBIDTA
1784.45
1716.61
EBIT
EBT
1758.28
AdjustedPAT
1490.57
ReportedPAT
1490.57
OPM(%)
31.33
GPM(%)
30.13
NPM(%)
26.17
QuarterEnd
June'11
NetSales
2796.81
OtherIncome
2.07
252.40
EBIDTA
EBIT
212.31
EBT
228.85
AdjustedPAT
154.79
ReportedPAT
154.79
OPM(%)
9.02
GPM(%)
7.59
NPM(%)
5.53
TTM
30.33
NA
2.45
NA
NA
Growth(%)
5.02
NA
0.72
(0.35)
(0.44)
(0.14)
(0.14)
13.24
12.16
8.49
Growth(%)
8.06
NA
179.16
193.84
181.92
265.69
265.69
12.13
11.08
7.73
Growth(%)
(10.31)
NA
(43.26)
(48.21)
(45.95)
(44.26)
(44.26)
14.27
13.15
8.91
OtherInformation
Name
Designation
Dr.RolandBusch
AdditionalDirector
Mr.StephanSchneider
AlternateDirector
Dr.OtmarSchmitt
AlternateDirector
Name
Mr.SunilDMathur
Dr.ArminBruck
Mr.AjaiJain
Year
2011
2010
2009
Designation
ExecutiveDirector&CFO
VP(Legal)&Co.Secretary&Compl.Officer
52WeekHighLow
HighPrice
LowPrice
951
690.05
856.5
580
605
186.2
HighP/E
34.43
34.92
19.52
GOLDSPONSOR
Page:38
LowP/E
24.99
23.64
6.01
33
RANK:
ComputersSoftware
6333.25
6787.84
Industry
CapitalEmployed
No.OfEquityShare
HCLTechnologiesLtd
MarketCap
27772.45
566.78
33
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
6794.47
138.66
39
ROE(%)
22.82
22.82
13
EnterpriceValue
29105.00
593.98
36
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
June'10
5078.76
155.26
1568.91
1294.88
1193.52
1093.51
1056.58
June'09
4675.09
158.67
1548.34
1296.45
1261.10
1064.49
997.31
June'08
4615.39
62.85
1289.81
1071.94
1047.01
952.41
780.65
June'07
3768.62
16.07
953.15
774.94
754.34
678.47
1101.82
June'06
3032.92
6.55
816.31
677.51
659.70
644.25
638.38
4935.86
29105.00
6333.25
2293.37
477.20
2233.20
3488.24
25328.14
4001.97
1957.86
417.56
562.75
3214.83
14882.50
3240.16
1599.61
419.03
1797.34
3425.02
14138.19
3465.91
1332.67
212.86
1988.86
2577.20
15679.00
2590.58
1014.08
163.63
1907.76
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
15.57
19.60
4.00
72.71
74.82
64.74
14.88
18.64
7.00
52.04
69.75
56.44
11.72
14.99
9.00
48.25
69.26
49.10
16.60
19.29
8.00
51.60
56.78
47.51
19.74
24.03
16.00
79.68
93.77
76.07
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
30.89
25.50
21.53
26.93
16.68
29.86
0.28
2.56
1.92
2.19
1131.13
15.48
97.82
0.00
RatioAnalysis
33.12
27.73
22.77
28.16
24.92
55.08
0.14
2.73
1.50
1.71
53.73
43.80
97.80
0.00
27.95
23.23
20.64
25.36
24.09
89.70
0.01
3.27
1.12
1.06
0.00
51.74
98.49
0.00
25.29
20.56
18.00
22.73
31.79
55.10
0.01
3.13
1.41
1.39
0.00
46.27
98.87
0.00
26.91
22.34
21.24
25.82
24.64
92.18
0.01
3.31
0.99
0.97
0.00
45.83
98.72
0.00
June'07
24.26
145.34
27.37
16.76
14.38
14.35
5.31
72.60
5YearCAGR
10.86
88.35
10.52
13.96
13.83
12.59
11.16
10.60
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
June'10
8.63
(2.15)
11.56
1.33
(0.12)
(5.36)
2.73
5.94
June'09
1.29
152.46
(3.04)
20.04
20.94
20.45
11.77
27.75
HCLGroup
2
409.15
Group
FaceValue
Price
June'08
22.47
291.10
19.67
35.32
38.33
38.80
40.38
(29.15)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
443342144
147010023
21307779
20917625
33042720
23068233
688688524
(%)
64.37
21.35
3.09
3.04
4.8
3.35
100
ValuationRatio
Annual
26.28
5.63
5.47
18.55
0.98
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
6794.47
OtherIncome
165.53
EBIDTA
1682.63
EBIT
1391.26
EBT
1289.86
AdjustedPAT
1126.46
ReportedPAT
1198.25
OPM(%)
24.76
GPM(%)
20.48
NPM(%)
16.58
HalfYearEnd
June'11
NetSales
3647.09
OtherIncome
85.72
EBIDTA
956.03
810.24
EBIT
EBT
760.55
AdjustedPAT
717.41
ReportedPAT
717.41
OPM(%)
26.21
GPM(%)
22.22
NPM(%)
19.67
QuarterEnd
June'11
NetSales
1949.36
OtherIncome
47.12
EBIDTA
549.95
EBIT
473.70
EBT
448.51
AdjustedPAT
385.59
ReportedPAT
385.59
OPM(%)
28.21
GPM(%)
24.30
NPM(%)
19.78
TTM
26.44
NA
4.09
NA
NA
Growth(%)
10.02
7.47
13.59
16.65
18.22
15.10
14.07
23.99
19.31
15.85
Growth(%)
15.88
6.42
31.57
39.45
43.68
49.19
49.19
23.09
18.46
15.28
Growth(%)
14.82
24.46
35.43
40.75
43.73
48.29
16.21
23.92
19.82
15.32
OtherInformation
Name
Mr.RSrinivasan
Mr.ShivNadar
Mr.AmalGanguli
Name
Mr.JyotiDas
Mr.NalinMittal
Mr.AnilChanana
Designation
AdditionalDirector
Chairman&ChiefStrategyOfficer
Year
2011
2010
2009
Designation
AssociateVicePresident
AssociateVicePresident
52WeekHighLow
HighPrice
LowPrice
528.4
360.1
462.9
318.3
377.45
89.1
HighP/E
34.14
29.73
25.37
GOLDSPONSOR
Page:39
LowP/E
23.27
20.44
5.99
34
RANK:
Aluminium
36971.6
19149.44
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
25171.94
513.71
34
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
24711.83
504.32
20
ROE(%)
7.53
7.53
42
EnterpriceValue
32218.49
657.52
35
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
23757.14
422.19
3981.63
3294.15
2683.89
2215.23
2136.92
March'10
19456.98
302.12
3228.62
2557.26
1943.48
1481.38
1915.63
March'09
18159.81
621.10
3532.31
2887.97
2551.04
1940.16
2230.27
March'08
19118.01
527.95
3797.36
3205.93
2925.30
2219.96
2860.94
March'07
18312.93
321.13
4331.89
3775.09
3532.70
2592.40
2564.33
29700.10
32218.49
36971.60
14287.32
9464.05
18246.75
27910.97
42212.50
34267.87
13793.35
3702.79
21480.83
23757.91
24483.32
32082.61
13393.07
1389.63
19148.84
17435.82
24083.60
25764.40
12608.46
1119.87
14107.99
12418.04
26931.61
19786.64
11252.66
1476.43
8675.32
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
11.16
14.75
1.50
155.12
124.06
108.11
10.01
13.52
1.35
145.85
101.68
98.72
13.12
16.91
1.35
139.71
106.81
86.31
23.31
28.13
1.85
142.16
155.79
138.43
22.12
26.92
1.70
119.03
157.96
103.16
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
16.76
13.87
9.32
12.22
5.78
15.61
0.24
1.67
0.96
0.34
3.43
6.52
29.87
88.47
RatioAnalysis
16.59
13.14
7.61
11.06
5.59
15.72
0.22
1.42
1.02
0.38
3.63
5.26
27.12
89.76
19.45
15.90
10.68
14.23
6.95
12.04
0.35
1.37
1.20
0.88
5.16
10.48
28.38
86.35
19.86
16.77
11.61
14.71
11.10
9.27
0.48
1.53
1.08
0.52
4.32
13.53
33.65
90.35
23.65
20.61
14.16
17.20
12.96
7.88
0.59
1.64
1.22
0.66
4.89
17.87
38.10
89.50
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
22.10
39.74
22.18
23.32
28.82
38.10
49.54
11.55
March'10
7.14
(51.36)
8.41
(8.60)
(11.45)
(23.82)
(23.65)
(14.11)
Birlas(AdityaVikram)Group
1
131.45
Group
FaceValue
Price
March'09
(5.01)
17.64
(3.79)
(6.98)
(9.92)
(12.79)
(12.60)
(22.04)
March'08
4.40
64.40
10.81
(12.34)
(15.08)
(17.19)
(14.37)
11.57
5YearCAGR
5.34
5.62
7.15
(1.67)
(2.69)
(5.35)
(3.10)
(3.58)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
613797188
590235325
44173858
201244591
321178511
143789824
1914419297
(%)
32.06
30.83
2.31
10.51
16.78
7.51
100
ValuationRatio
Annual
11.78
0.85
1.06
8.09
1.14
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
24711.83
NetSales
425.74
OtherIncome
3645.76
EBIDTA
EBIT
2952.02
EBT
2724.67
AdjustedPAT
2235.68
ReportedPAT
2246.52
OPM(%)
14.75
GPM(%)
11.95
NPM(%)
9.05
HalfYearEnd
March'11
NetSales
12821.02
OtherIncome
165.73
EBIDTA
1820.35
1473.73
EBIT
1365.73
EBT
1157.87
AdjustedPAT
1168.71
ReportedPAT
OPM(%)
14.20
GPM(%)
11.49
NPM(%)
9.03
QuarterEnd
June'11
NetSales
6030.87
OtherIncome
177.91
EBIDTA
1044.96
EBIT
869.61
EBT
802.89
644.00
AdjustedPAT
644.00
ReportedPAT
17.33
OPM(%)
14.42
GPM(%)
10.68
NPM(%)
TTM
11.78
NA
1.02
NA
NA
Growth(%)
3.57
34.41
4.10
4.88
5.01
5.16
5.13
14.68
11.80
8.91
Growth(%)
16.15
9.74
8.24
9.90
11.12
19.59
20.71
15.24
12.15
8.77
Growth(%)
(11.91)
69.24
2.49
3.08
1.99
(7.61)
(9.09)
14.89
12.32
10.18
OtherInformation
Name
Designation
Mr.RamCharan
Addnl.&Ind.Director
Mr.KumarMangalamBirla
Mr.JagdishKhattar
IndependentDirector
Name
Mr.SNBontha
Mr.BMSharma
Mr.ShashiKMaudgal
Year
2011
2010
2009
Designation
52WeekHighLow
HighPrice
LowPrice
251.9
128.55
246.9
129.25
163
36.9
HighP/E
22.57
22.12
16.28
GOLDSPONSOR
Page:40
LowP/E
11.52
11.58
3.69
35
RANK:
Pharmaceuticals
7465
1692.53
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
25102.76
512.30
35
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
5730.26
116.94
41
ROE(%)
17.39
17.39
21
EnterpriceValue
26481.36
540.44
39
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
5188.50
115.50
1335.00
1060.30
1050.40
891.90
893.40
March'10
4395.60
181.30
1269.80
1028.10
1012.10
773.40
846.10
March'09
3999.50
249.70
1007.70
794.40
767.00
598.40
560.90
March'08
3343.89
156.64
739.35
556.65
541.96
433.08
475.22
March'07
3783.26
272.74
1600.08
1448.42
1396.47
1207.48
1176.86
6020.20
26481.36
7465.00
3025.00
570.40
2462.00
5914.60
24730.07
6477.80
2425.70
745.40
2652.70
5259.10
13724.15
5899.40
2157.30
411.20
1865.10
4811.81
9570.11
5274.12
1750.21
245.71
2080.71
4373.36
10752.96
4703.26
1291.19
280.61
966.99
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
52.78
69.02
11.25
355.80
306.55
346.32
50.11
64.43
11.25
350.39
260.33
341.13
33.29
45.96
6.25
312.30
237.40
304.97
28.26
39.12
3.75
286.12
198.84
278.46
70.09
79.12
3.75
260.45
225.31
254.35
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
25.73
20.44
17.19
22.48
11.97
34.20
0.23
1.75
1.66
1.91
5.36
134.85
72.23
42.76
RatioAnalysis
28.89
23.39
17.59
23.09
13.06
26.19
0.09
1.86
1.49
1.45
5.39
79.36
71.92
30.36
25.20
19.86
14.96
20.30
9.51
21.94
0.12
1.91
1.85
2.13
6.09
36.78
78.09
38.75
22.11
16.65
12.95
18.42
9.01
15.52
0.09
1.97
1.82
1.94
5.90
50.33
70.77
26.37
42.29
38.28
31.92
35.93
25.02
6.25
0.07
3.06
2.56
2.81
8.72
30.80
81.74
36.74
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
18.04
(36.29)
20.01
5.13
3.13
3.78
15.32
5.59
March'10
9.90
(27.39)
2.02
26.01
29.42
31.96
29.24
50.85
ReddyGroup
5
1483.15
Group
FaceValue
Price
March'09
19.61
59.41
17.40
36.30
42.71
41.52
38.17
18.03
March'08
(11.61)
(42.57)
12.43
(53.79)
(61.57)
(61.19)
(64.13)
(59.62)
5YearCAGR
6.52
(15.79)
10.08
(3.56)
(6.05)
(5.54)
(5.88)
(5.36)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
43417812
42053751
11019783
13888929
44956802
14138755
169475832
(%)
25.62
24.81
6.5
8.2
26.53
8.34
100
ValuationRatio
Annual
28.10
4.17
4.84
19.84
0.76
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
5730.26
OtherIncome
174.21
1635.92
EBIDTA
EBIT
1320.51
EBT
1300.35
AdjustedPAT
1047.15
ReportedPAT
1047.15
OPM(%)
28.55
GPM(%)
23.04
NPM(%)
18.27
HalfYearEnd
March'11
NetSales
2736.42
OtherIncome
66.32
EBIDTA
698.11
512.98
EBIT
508.19
EBT
AdjustedPAT
428.64
ReportedPAT
428.64
OPM(%)
25.51
GPM(%)
18.75
NPM(%)
15.66
QuarterEnd
June'11
NetSales
1696.96
OtherIncome
55.54
EBIDTA
667.30
EBIT
598.37
EBT
583.13
AdjustedPAT
454.05
ReportedPAT
454.05
OPM(%)
39.32
GPM(%)
35.26
NPM(%)
26.76
TTM
29.97
NA
4.38
NA
NA
Growth(%)
8.03
24.80
25.34
31.86
30.55
25.02
25.02
24.60
18.88
15.79
Growth(%)
6.99
4.06
5.33
(5.74)
(6.52)
(7.76)
(7.76)
25.91
21.28
18.17
Growth(%)
26.01
90.79
109.99
204.47
203.27
173.74
173.74
23.60
14.59
12.32
OtherInformation
Name
Mr.SridarIyengar
Dr.KAnjiReddy
Dr.JPMoreau
Name
Mr.SandeepPoddar
Mr.VilasMDholye
Mr.KBSankaraRao
Designation
AdditionalDirector
IndependentDirector
Year
2011
2010
2009
Designation
Exe.VPFormulationsManufacturing
Exe.VPIntegratedProductDevelopment
52WeekHighLow
HighPrice
LowPrice
1728.9
1387
1855
1051.2
1241.9
357
HighP/E
34.94
35.15
24.78
GOLDSPONSOR
Page:41
LowP/E
28.03
19.92
7.12
36
RANK:
Refineries
33029.49
3615.42
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
23420.69
477.97
36
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
163532.28
3337.39
2
ROE(%)
5.00
5.00
45
EnterpriceValue
58838.59
1200.79
22
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
151482.39
1754.97
5178.92
3523.52
2422.74
1646.50
1546.68
March'10
120216.99
1679.64
5164.20
3921.88
2910.93
2087.18
1537.62
March'09
134073.43
1491.16
6031.79
4956.26
2789.89
2528.77
735.90
March'08
110208.13
982.98
4133.94
3035.73
2363.26
1353.26
1580.56
March'07
96556.85
768.63
4486.42
3582.31
3104.96
2149.63
1805.48
14057.62
58838.59
33029.49
29334.23
1012.23
11377.96
13086.71
62878.29
35281.91
25412.52
2517.75
12201.32
12128.11
49975.12
33299.52
22522.33
2037.48
16715.19
11676.84
36674.55
26699.22
21500.93
766.71
9358.01
10273.54
32098.81
21102.78
19457.58
852.34
7385.42
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
42.78
88.57
14.00
388.83
4189.90
0.00
42.53
76.89
14.00
361.97
3325.12
323.90
20.35
50.10
7.00
335.46
3708.38
316.74
43.72
74.09
4.00
322.97
3048.28
312.56
49.94
74.95
16.00
284.16
2670.69
273.74
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
3.42
2.33
1.09
2.18
4.68
37.32
1.35
5.16
1.20
0.53
10.62
4.70
8.17
74.90
RatioAnalysis
4.30
3.26
1.74
2.77
4.36
37.65
1.70
4.75
0.72
0.67
11.09
5.11
8.56
72.07
4.50
3.70
1.89
2.69
2.21
38.66
1.75
5.97
0.49
0.66
21.91
2.78
4.89
72.72
3.75
2.75
1.23
2.22
5.92
9.72
1.29
5.14
0.73
0.61
11.64
6.15
6.75
70.99
4.65
3.71
2.23
3.16
8.56
37.12
1.05
4.98
0.61
0.45
12.58
9.40
5.78
72.14
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
26.01
4.48
26.84
0.29
(10.16)
(16.77)
(21.11)
0.59
March'10
(10.33)
12.64
(9.88)
(14.38)
(20.87)
4.34
(17.46)
108.94
PublicSector
10
647.8
Group
FaceValue
Price
March'09
21.65
51.70
20.99
45.91
63.26
18.05
86.87
(53.44)
March'08
14.14
27.89
15.31
(7.86)
(15.26)
(23.89)
(37.05)
(12.46)
5YearCAGR
9.42
17.95
9.78
2.91
(0.33)
(4.84)
(5.19)
(3.05)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
198600060
24221853
34882704
38265463
55505032
10067012
361542124
(%)
54.93
6.7
9.65
10.58
15.35
2.78
100
ValuationRatio
Annual
15.14
1.67
0.15
11.36
2.16
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
163532.28
NetSales
OtherIncome
1781.28
EBIDTA
4516.94
EBIT
2772.21
EBT
1568.86
AdjustedPAT
702.89
ReportedPAT
702.89
OPM(%)
2.76
GPM(%)
1.70
NPM(%)
0.43
HalfYearEnd
March'11
NetSales
81957.90
OtherIncome
820.37
EBIDTA
3233.75
EBIT
2380.98
EBT
1790.53
AdjustedPAT
1122.56
ReportedPAT
1122.56
OPM(%)
3.95
GPM(%)
2.91
NPM(%)
1.37
QuarterEnd
June'11
NetSales
46139.61
OtherIncome
427.32
EBIDTA
(1736.90)
EBIT
(2226.97)
EBT
(2561.89)
AdjustedPAT
(2561.89)
ReportedPAT
(2561.89)
OPM(%)
(3.76)
GPM(%)
(4.83)
NPM(%)
(5.55)
TTM
15.14
NA
0.14
NA
NA
Growth(%)
7.85
6.36
(12.61)
(21.10)
(34.97)
(54.55)
(54.55)
3.41
2.32
1.02
Growth(%)
17.64
(3.99)
67.11
110.25
187.81
164.68
164.68
2.78
1.63
0.61
Growth(%)
1.92
(16.22)
(179.87)
(231.63)
(286.16)
(373.95)
(373.95)
4.80
3.74
2.07
OtherInformation
Name
Designation
Mr.RKSingh
Mr.IPSAnand
Director
Mr.NVenkiteswaran
Director
Name
Mr.ArunSingh
Ms.ISasikala
Mr.SVKulkarni
Year
2011
2010
2009
Designation
ChiefProcurementOfficer
CompanySecretary
52WeekHighLow
HighPrice
LowPrice
712.5
530
814.9
488.5
648
329.15
HighP/E
16.65
19.05
15.24
GOLDSPONSOR
Page:42
LowP/E
12.39
11.42
7.74
37
RANK:
Cement
7395.13
15298.59
Industry
CapitalEmployed
No.OfEquityShare
AmbujaCementsLtd
MarketCap
22779.60
464.89
37
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
7821.94
159.63
36
ROE(%)
15.81
15.81
27
EnterpriceValue
20555.72
419.50
46
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
December'10 December'09 December'08 December'07 December'06

7371.52
7083.21
6182.09
5671.39
6226.28
128.59
175.54
158.16
122.59
72.83
1985.44
2093.11
1942.30
2175.72
2233.99
1597.64
1794.55
1680.82
1938.91
1906.80
1548.95
1772.12
1648.76
1863.06
1793.57
1113.40
1186.98
1080.97
1121.57
1454.84
1263.61
1218.37
1402.27
1769.10
1503.25
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
7330.10
20555.72
7395.13
8778.82
930.70
625.95
6470.90
18676.56
6636.60
6224.13
2714.43
727.01
5672.87
12458.86
5961.54
5706.94
1947.22
332.39
4661.25
14359.13
4991.67
5231.05
696.79
1288.94
3491.72
20259.15
4357.10
4542.50
634.93
1133.12
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
8.26
10.79
2.60
47.91
48.18
44.95
8.00
9.96
2.40
42.47
46.49
39.35
9.21
10.93
2.20
37.26
40.60
34.13
11.62
13.18
3.50
30.62
37.25
27.48
9.91
12.07
3.30
23.02
41.05
19.66
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
26.93
21.67
15.10
20.36
17.09
36.60
0.01
0.84
1.07
0.74
9.19
40.78
1.33
9.16
RatioAnalysis
29.55
25.34
16.76
20.97
18.36
35.10
0.02
1.15
0.89
0.57
11.36
93.32
2.60
31.66
31.42
27.19
17.49
21.72
23.52
27.94
0.05
1.10
1.26
0.74
7.54
60.58
3.69
8.41
38.36
34.19
19.78
23.95
35.44
35.22
0.07
1.09
1.03
0.63
11.13
28.68
4.90
11.01
35.88
30.63
23.37
28.62
34.50
34.98
0.24
1.37
1.08
0.70
17.19
19.73
8.36
5.05
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
AmbujaGroup
2
148.9
Group
FaceValue
Price
December'10 December'09 December'08 December'07

4.07
14.58
9.00
(8.91)
(26.75)
10.99
29.02
68.32
6.76
17.46
21.55
(10.99)
(5.14)
7.76
(10.73)
(2.61)
(10.97)
6.77
(13.31)
1.68
(12.59)
7.48
(11.50)
3.87
(6.20)
9.81
(3.62)
(22.91)
3.71
(13.11)
(20.74)
17.69
5YearCAGR
3.43
12.04
6.29
(2.33)
(3.48)
(2.89)
(5.21)
(3.41)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
771743110
363631987
27357102
196889423
54446515
117606774
1531674911
(%)
50.39
23.74
1.79
12.85
3.55
7.68
100
ValuationRatio
Annual
18.03
3.11
3.09
10.35
1.75
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
7821.94
NetSales
OtherIncome
176.61
2057.74
EBIDTA
EBIT
1633.86
EBT
1575.07
AdjustedPAT
1158.74
ReportedPAT
1165.19
OPM(%)
26.31
GPM(%)
20.89
NPM(%)
14.81
HalfYearEnd
June'11
NetSales
4411.54
OtherIncome
108.24
EBIDTA
1333.67
1120.19
EBIT
EBT
1091.21
AdjustedPAT
754.98
ReportedPAT
754.98
OPM(%)
30.23
GPM(%)
25.39
NPM(%)
17.11
QuarterEnd
June'11
2189.07
NetSales
OtherIncome
56.15
EBIDTA
654.58
EBIT
547.21
EBT
532.02
AdjustedPAT
347.50
ReportedPAT
347.50
OPM(%)
29.90
GPM(%)
25.00
NPM(%)
15.87
TTM
18.84
NA
2.91
NA
NA
Growth(%)
1.30
20.66
(0.74)
(1.37)
(1.85)
(3.64)
(3.62)
26.85
21.45
15.57
Growth(%)
(51.52)
(28.20)
(44.51)
(41.48)
(41.23)
(45.63)
(46.65)
26.41
21.03
15.26
Growth(%)
(1.50)
7.79
(3.61)
(4.50)
(4.86)
(14.72)
(14.72)
30.56
25.78
18.33
OtherInformation
Name
Mr.NSSekhsaria
Mr.SureshNeotia
Mr.MLBhakta
Name
Mr.SNToshniwal
Mr.JCToshniwal
Mr.AjayKapur
Designation
ChairmanEmeritus
Director
Year
2011
2010
2009
Designation
BusinessHeadEast
BusinessHeadNorth
BusinessHeadWest&South
52WeekHighLow
HighPrice
LowPrice
159.7
112
166.5
95.05
111.5
59.55
HighP/E
20.21
20.16
13.94
GOLDSPONSOR
Page:43
LowP/E
14.17
11.51
7.44
38
RANK:
Pharmaceuticals
7054.34
8029.21
Industry
CapitalEmployed
No.OfEquityShare
CiplaLtd
MarketCap
22590.18
461.02
38
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
6429.64
131.22
40
ROE(%)
14.56
14.56
29
EnterpriceValue
22947.44
468.32
43
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
6135.16
298.72
1385.39
1156.53
1151.39
960.39
960.39
March'10
5605.69
94.21
1475.14
1309.89
1281.59
1038.09
1081.49
March'09
5234.29
90.05
1334.89
1183.10
1130.87
1006.37
776.81
March'08
4203.29
64.91
917.08
786.40
768.35
631.42
701.43
March'07
3561.99
65.78
887.61
784.24
773.08
633.13
668.03
6612.95
22947.44
7054.34
3929.00
253.07
570.28
5905.12
27247.56
5910.19
2895.44
684.24
265.10
4341.78
21664.23
5282.02
2693.29
366.32
81.32
3746.85
15656.48
4327.38
2201.79
233.12
94.75
3227.30
16373.48
3350.86
1799.71
73.19
117.80
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
11.96
14.81
2.80
82.36
76.41
0.00
13.47
15.53
2.00
73.66
69.82
71.54
9.99
11.95
2.00
55.97
67.34
53.86
9.02
10.71
2.00
48.32
54.08
46.20
8.59
9.92
2.00
41.63
45.83
39.52
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
22.58
18.85
15.65
19.38
13.61
27.23
0.06
1.56
3.45
2.08
3.28
269.53
55.70
40.63
RatioAnalysis
26.32
23.37
18.52
21.47
18.30
17.31
0.00
1.94
2.17
1.57
3.74
52.13
54.54
43.85
25.50
22.60
19.23
22.13
14.71
23.41
0.21
1.94
1.81
1.93
3.79
25.56
56.55
42.63
21.82
18.71
15.02
18.13
16.21
25.92
0.15
1.91
2.62
1.88
3.83
50.81
53.65
44.03
24.92
22.02
17.77
20.68
19.94
27.22
0.03
1.98
2.65
1.76
3.74
79.53
52.36
42.17
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
9.45
217.08
19.50
(6.08)
(11.71)
(10.16)
(7.48)
(11.20)
March'10
7.10
4.62
5.90
10.51
10.72
13.33
3.15
39.22
CiplaGroup
2
281.35
Group
FaceValue
Price
March'09
24.53
38.73
19.05
45.56
50.45
47.18
59.38
10.75
March'08
18.00
(1.32)
22.30
3.32
0.28
(0.61)
(0.27)
5.00
5YearCAGR
11.49
35.34
13.00
9.31
8.08
8.29
8.69
7.53
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
295485978
118244833
53928248
99268389
69179875
166814034
802921357
(%)
36.8
14.73
6.72
12.36
8.62
20.78
100
ValuationRatio
Annual
23.52
3.42
3.68
16.56
1.00
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
6429.64
OtherIncome
87.53
EBIDTA
1443.92
EBIT
1174.86
EBT
1165.59
AdjustedPAT
963.04
ReportedPAT
963.04
OPM(%)
22.46
GPM(%)
18.27
NPM(%)
14.98
HalfYearEnd
March'11
NetSales
3222.87
OtherIncome
46.04
EBIDTA
666.33
531.43
EBIT
526.69
EBT
AdjustedPAT
446.69
ReportedPAT
446.69
OPM(%)
20.68
GPM(%)
16.49
NPM(%)
13.86
QuarterEnd
June'11
NetSales
1591.42
OtherIncome
24.85
394.39
EBIDTA
324.14
EBIT
EBT
319.89
AdjustedPAT
253.34
ReportedPAT
253.34
OPM(%)
24.78
GPM(%)
20.37
NPM(%)
15.92
TTM
23.36
NA
3.51
NA
NA
Growth(%)
1.77
10.20
1.91
1.00
0.65
(0.42)
(0.42)
22.43
18.41
15.31
Growth(%)
4.13
37.89
(11.22)
(15.89)
(16.59)
(14.17)
(14.17)
24.25
20.41
16.81
Growth(%)
(4.66)
22.11
22.31
28.21
27.45
18.38
18.38
19.32
15.15
12.82
OtherInformation
Name
Dr.YKHamied
Mr.MKHamied
Mr.VCKotwal
Designation
JointManagingDirector
Name
Mr.MitalSanghvi
NA
NA
Designation
NA
NA
Year
2011
2010
2009
52WeekHighLow
HighPrice
LowPrice
380.8
273.6
380
300.1
363
171.6
HighP/E
31.61
31.77
26.95
GOLDSPONSOR
Page:44
LowP/E
22.71
25.09
12.74
39
RANK:
Pharmaceuticals
9393.12
4210.41
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
21635.19
441.53
39
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
4660.25
95.11
45
ROE(%)
2.70
2.70
46
EnterpriceValue
25734.08
525.19
41
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT

5646.37
4781.59
4652.04
4293.02
4165.12
170.21
98.13
91.28
17.18
30.33
1432.63
749.57
342.41
417.15
662.39
1204.28
601.37
187.94
298.42
555.64
1150.08
561.90
42.12
204.99
497.20
734.60
73.04
616.36
48.30
434.77
1148.73
571.98
(1044.80)
617.72
380.54
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
5132.40
25734.08
9393.12
2857.63
330.18
3804.44
4134.60
24071.17
7482.98
2620.92
414.92
3833.69
3716.77
15904.73
7442.14
2386.75
428.77
3618.03
2538.40
17843.35
6041.43
2261.48
327.42
3237.55
2350.01
17939.87
5528.61
2133.57
301.88
2679.95
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
27.28
32.71
2.00
121.90
134.10
112.02
13.61
17.13
0.00
98.35
113.73
88.90
(24.85)
(21.18)
0.00
88.42
110.67
80.80
16.56
19.74
8.50
68.04
115.07
62.52
10.21
13.08
8.50
63.06
111.76
57.48
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
25.37
21.33
13.01
17.05
12.23
8.54
0.83
2.13
1.40
1.60
3.95
26.44
67.06
50.65
RatioAnalysis
15.68
12.58
1.53
4.63
7.64
0.00
0.84
2.00
1.18
0.88
4.05
18.99
65.59
65.79
7.36
4.04
13.25
16.57
(14.04)
0.00
1.05
2.14
1.16
0.86
4.07
2.35
61.34
51.56
9.72
6.95
1.13
3.89
10.22
60.06
1.38
2.08
0.83
0.96
4.67
4.46
61.98
51.63
15.90
13.34
10.44
13.00
6.88
94.95
1.35
2.12
0.96
1.03
4.66
11.33
66.16
55.17
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
DaiichiSankyo
5
513.85
Group
FaceValue
Price

18.09
2.78
8.36
3.07
73.45
7.50
431.32
(43.36)
6.15
(6.15)
13.05
10.19
91.13
118.91
(17.92)
(37.02)
100.26
219.98
(37.02)
(46.29)
104.68
1234.05
(79.45)
(58.77)
905.75
(88.15)
1176.11
(88.89)
100.83
154.75
(269.14)
62.33
5YearCAGR
6.27
41.20
4.41
16.68
16.73
18.26
11.06
24.73
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
268711323
37047746
8300015
41922052
17944697
47437397
421363230
(%)
63.77
8.79
1.97
9.95
4.26
11.26
100
ValuationRatio
Annual
18.84
4.22
3.83
17.96
0.39
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
4660.25
OtherIncome
224.38
318.22
EBIDTA
114.56
EBIT
156.17
EBT
AdjustedPAT
138.81
ReportedPAT
506.64
OPM(%)
6.83
GPM(%)
2.46
NPM(%)
2.98
HalfYearEnd
June'11
NetSales
2377.34
OtherIncome
125.36
EBIDTA
98.94
EBIT
5.70
EBT
(21.94)
AdjustedPAT
(16.32)
ReportedPAT
211.24
OPM(%)
4.16
GPM(%)
0.24
NPM(%)
(0.69)
QuarterEnd
June'11
NetSales
1282.02
44.74
OtherIncome
EBIDTA
113.35
EBIT
66.37
EBT
51.54
AdjustedPAT
57.02
ReportedPAT
150.37
OPM(%)
8.84
GPM(%)
5.18
NPM(%)
4.45
TTM
60.74
NA
4.64
NA
NA
Growth(%)
3.53
(22.88)
(18.37)
(39.33)
28.36
42.17
42.23
8.66
4.19
2.17
Growth(%)
(9.27)
(50.34)
(81.99)
(98.70)
(105.26)
(104.14)
(23.75)
20.97
16.76
15.03
Growth(%)
16.99
(44.51)
(27.69)
(39.94)
(31.40)
(24.26)
89.74
14.31
10.08
6.87
OtherInformation
Name
Designation
Dr.TsutomuUne
Mr.AkihiroWatanabe
Director
Mr.PercyKShroff
Director
Name
Mr.SKPatawari
Mr.IndrajitBanerjee
NA
Year
2011
2010
2009
Designation
President&ChiefFinancialOfficer
NA
52WeekHighLow
HighPrice
LowPrice
611.75
414
624.9
364.2
538
133.15
HighP/E
72.31
22.91
39.53
GOLDSPONSOR
Page:45
LowP/E
48.94
13.35
9.78
Industry
CapitalEmployed
No.OfEquityShare
ReliancePowerLtd
40
RANK:
17450.62
28051.26
MarketCap
21529.34
439.37
40
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
48.78
1.00
49
ROE(%)
1.20
1.20
48
EnterpriceValue
21848.47
445.89
45
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
0.00
471.53
297.16
296.02
253.67
253.64
274.55
March'10
0.00
223.79
126.88
126.37
124.67
108.96
273.23
March'09
0.00
273.81
200.34
200.14
198.38
190.81
248.90
March'08
0.00
112.83
87.39
87.39
81.67
75.47
94.67
March'07
2.25
0.00
1.37
1.37
0.55
0.17
0.16
15896.57
21848.47
17450.62
85.23
58.86
8578.32
14066.04
38370.43
14066.04
81.16
55.30
7213.04
13792.81
35871.72
13792.81
78.18
55.84
6282.71
13542.67
76693.59
13542.67
67.41
61.14
8489.75
200.06
0.00
200.06
67.27
53.57
41.28
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
0.97
0.98
0.00
56.67
0.00
0.00
1.14
1.14
0.00
58.69
0.00
48.69
1.04
1.04
0.00
57.55
0.00
47.55
0.41
0.41
0.00
59.92
0.00
49.92
0.01
0.01
0.00
10.00
0.11
0.00
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
NA
NA
NA
NA
1.57
0.00
0.09
0.00
74.44
74.44
0.00
7.02
0.00
0.00
RatioAnalysis
NA
NA
NA
NA
1.94
0.00
0.00
0.00
189.31
189.31
0.00
74.91
0.00
0.00
NA
NA
NA
NA
1.80
0.00
0.00
0.00
167.36
167.36
0.00
113.42
0.00
0.00
NA
NA
NA
NA
0.70
0.00
0.00
0.00
12.60
12.60
0.00
15.27
0.00
0.00
60.89
60.89
7.56
7.56
0.08
0.00
0.00
0.03
9.16
9.16
0.00
1.67
0.00
0.00
March'09
0.00
142.67
188.91
129.25
129.02
142.90
152.83
162.91
March'08
(100.00)
0.00
2789.77
6278.83
6278.83
14749.09
44294.12
59068.75
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
0.00
110.70
79.93
134.21
134.25
103.47
132.78
0.48
March'10
0.00
(18.27)
31.90
(36.67)
(36.86)
(37.16)
(42.90)
9.78
ADAEnt.Group
10
76.75
Group
FaceValue
Price
5YearCAGR
(100.00)
0.00
188.00
193.26
193.04
241.02
331.27
343.51
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
2255896656
135226700
4706461
44094446
61302800
303899403
2805126466
(%)
80.42
4.82
0.17
1.57
2.19
10.83
100
ValuationRatio
Annual
79.12
1.35
NA
73.52
0.00
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
48.78
NetSales
330.17
OtherIncome
201.82
EBIDTA
200.28
EBIT
135.99
EBT
AdjustedPAT
190.62
ReportedPAT
190.62
413.74
OPM(%)
GPM(%)
410.58
NPM(%)
390.77
HalfYearEnd
March'11
NetSales
33.73
OtherIncome
168.30
EBIDTA
81.04
EBIT
80.30
EBT
37.95
AdjustedPAT
97.61
ReportedPAT
97.61
OPM(%)
240.26
GPM(%)
238.07
NPM(%)
289.39
QuarterEnd
June'11
NetSales
13.72
OtherIncome
105.78
EBIDTA
92.19
EBIT
91.60
EBT
69.66
AdjustedPAT
64.63
ReportedPAT
64.63
OPM(%)
671.94
GPM(%)
667.64
NPM(%)
471.06
TTM
78.42
NA
441.36
NA
NA
Growth(%)
34.05
(24.13)
(32.08)
(32.34)
(46.39)
(30.57)
(30.57)
816.60
813.44
754.44
Growth(%)
1172.83
(36.93)
(62.50)
(62.78)
(82.41)
(44.83)
(44.83)
8155.47
8140.38
6676.98
Growth(%)
(37.44)
33.92
247.62
250.69
2183.93
3.06
3.06
120.93
119.11
285.96
OtherInformation
Name
Designation
Mr.AnilDhirubhaiAmbani
Mr.SLRao
Director
Mr.JLBajaj
Director
Name
Mr.JayaramaChalasani
Mr.RamaswamiKalidas
NA
Year
2011
2010
2009
Designation
CompanySecretary&Manager
NA
52WeekHighLow
HighPrice
LowPrice
162.1
76.85
191
130
210
89.45
HighP/E
165.63
196.91
184.21
GOLDSPONSOR
Page:46
LowP/E
78.52
134.02
78.46
41
RANK:
Diversified
8947.49
916.99
Industry
CapitalEmployed
No.OfEquityShare
GrasimIndustriesLtd
MarketCap
21474.07
438.25
41
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
4725.41
96.44
43
ROE(%)
15.64
15.64
28
EnterpriceValue
22273.17
454.55
44
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
4514.59
426.67
1817.08
1640.79
1595.20
1156.34
1181.71
March'10
8238.05
271.66
2952.85
2601.71
2481.32
1711.27
2092.10
March'09
10877.98
218.80
2779.64
2322.67
2180.53
1580.65
1647.96
March'08
10241.97
218.44
3302.64
2949.37
2842.37
1880.04
2047.57
March'07
8643.24
161.40
2541.84
2223.93
2112.09
1421.54
1535.81
8133.72
22273.17
8947.49
2983.88
100.96
6910.25
7145.37
22530.77
8182.99
3102.16
42.98
6324.79
9474.22
21889.30
12869.17
11031.19
1248.27
4609.10
8137.11
24439.03
11338.98
7588.40
3026.31
4080.79
6226.15
30341.96
9177.71
6770.97
1192.35
4274.70
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
128.87
148.09
20.00
886.99
492.33
0.00
228.19
266.49
30.00
779.38
898.53
768.31
179.76
229.61
30.00
1033.88
1186.59
1018.33
223.35
261.89
30.00
888.05
1117.21
874.72
167.53
202.21
27.50
679.62
942.83
657.73
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
40.25
36.34
25.61
29.52
13.21
16.67
0.10
1.51
1.37
0.97
11.60
39.86
18.72
46.33
RatioAnalysis
35.84
31.58
20.77
25.04
25.57
14.76
0.14
2.66
0.57
0.65
25.79
24.53
8.98
39.97
25.55
21.35
14.53
18.73
12.81
19.19
0.35
0.98
0.79
0.53
13.10
19.56
4.74
25.24
32.25
28.80
18.36
21.81
18.06
15.45
0.39
1.35
0.73
0.70
19.40
30.87
3.77
21.31
29.41
25.73
16.45
20.12
16.73
18.71
0.47
1.28
0.85
0.73
17.75
22.73
3.24
31.28
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
(45.20)
57.06
(43.78)
(38.46)
(36.93)
(35.71)
(32.43)
(43.52)
March'10
(24.27)
24.16
(33.19)
6.23
12.01
13.79
8.26
26.95
Birlas(AdityaVikram)Group
10
2341.8
Group
FaceValue
Price
March'09
6.21
0.16
16.20
(15.84)
(21.25)
(23.28)
(15.92)
(19.52)
March'08
18.50
35.34
14.29
29.93
32.62
34.58
32.25
33.32
5YearCAGR
(12.18)
21.46
(12.99)
(6.49)
(5.90)
(5.46)
(4.05)
(5.11)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
23430069
21630794
7444015
8871759
19839968
10484523
91701128
(%)
25.55
23.59
8.12
9.67
21.64
11.43
100
ValuationRatio
Annual
18.17
2.64
4.76
12.26
0.85
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
4725.41
OtherIncome
338.42
1910.46
EBIDTA
EBIT
1743.57
EBT
1697.61
AdjustedPAT
1272.01
ReportedPAT
1272.01
OPM(%)
40.43
GPM(%)
36.90
NPM(%)
26.92
HalfYearEnd
March'11
NetSales
2718.96
OtherIncome
125.60
EBIDTA
1030.53
EBIT
944.02
EBT
918.94
AdjustedPAT
678.26
ReportedPAT
678.26
OPM(%)
37.90
GPM(%)
34.72
NPM(%)
24.95
QuarterEnd
June'11
NetSales
1043.94
OtherIncome
80.43
EBIDTA
453.89
EBIT
418.82
EBT
408.22
314.13
AdjustedPAT
314.13
ReportedPAT
43.48
OPM(%)
40.12
GPM(%)
30.09
NPM(%)
TTM
18.17
NA
4.54
NA
NA
Growth(%)
1.71
13.65
5.14
6.26
6.42
7.64
7.64
39.11
35.32
25.44
Growth(%)
41.10
(27.05)
31.02
35.49
35.89
34.72
34.72
40.82
36.16
26.13
Growth(%)
(28.58)
(5.45)
(22.13)
(22.53)
(22.58)
(20.58)
(20.58)
39.88
36.99
27.06
OtherInformation
Name
Designation
Mr.AdeshGupta
Mr.KumarMangalamBirla
Mr.RCBhargava
Director
Name
Mr.KKMaheshwari
Mr.LalitNaik
Mr.OPPuranmalka
Year
2011
2010
2009
Designation
BusinessDirector
BusinessHead
BusinessHead
52WeekHighLow
HighPrice
LowPrice
2625
1981.2
2952
1740
2938
1121.5
HighP/E
20.37
22.91
12.88
GOLDSPONSOR
Page:47
LowP/E
15.37
13.50
4.91
42
RANK:
Cement
6993.31
1877.45
Industry
CapitalEmployed
No.OfEquityShare
ACCLtd
MarketCap
20624.73
420.91
42
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
8633.76
176.20
34
ROE(%)
16.88
16.88
23
EnterpriceValue
18760.96
382.88
47
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT

7647.77
8021.59
7229.97
6894.79
5731.75
205.72
136.17
211.59
142.24
89.57
1844.36
2699.28
1994.87
2083.67
1762.05
1451.68
2357.19
1700.69
1776.69
1501.20
1394.90
2272.89
1660.73
1702.82
1426.01
970.75
1583.96
1136.13
1211.12
1056.91
1120.01
1606.73
1212.79
1438.59
1231.84
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
6469.49
18760.96
6993.31
8076.95
1562.80
1702.67
6016.22
17031.14
6583.14
6826.27
2156.21
1475.64
4927.73
12608.32
5409.76
5835.67
1602.86
679.08
4152.71
12874.85
4459.12
5464.07
649.19
844.81
3142.92
18830.57
3914.08
4816.25
558.42
543.09
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
59.66
80.57
30.50
344.21
407.35
327.36
85.58
103.80
23.00
320.11
427.27
304.59
64.62
80.29
20.00
262.28
385.22
247.26
76.67
93.04
20.00
221.09
367.48
206.60
65.78
79.70
15.00
167.64
306.06
144.12
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
24.12
18.98
12.69
17.83
16.02
59.61
0.08
0.95
0.68
0.42
19.04
32.48
0.67
13.74
RatioAnalysis
33.65
29.39
19.75
24.01
24.41
31.43
0.09
1.19
0.66
0.41
25.22
32.02
0.69
15.72
27.59
23.52
15.71
19.78
22.42
36.20
0.09
1.25
0.89
0.60
27.51
49.92
0.99
9.83
30.22
25.77
17.57
22.02
32.26
30.49
0.07
1.26
0.85
0.55
24.85
28.21
1.29
6.49
30.74
26.19
18.44
22.99
31.47
26.00
0.24
1.19
0.77
0.60
22.40
23.43
1.20
3.00
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
ACCGroup
10
1098.55
Group
FaceValue
Price

(4.66)
10.95
4.86
20.29
51.08
(35.64)
48.76
58.80
10.09
0.22
9.96
22.03
(31.67)
35.31
(4.26)
18.25
(38.41)
38.60
(4.28)
18.35
(38.63)
36.86
(2.47)
19.41
(38.71)
39.42
(6.19)
14.59
(30.29)
32.48
(15.70)
16.78
5YearCAGR
5.94
18.09
8.16
0.92
(0.67)
(0.44)
(1.69)
(1.89)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
94429120
28598980
2609322
25834888
9798942
26474104
187745356
(%)
50.3
15.23
1.39
13.76
5.22
14.1
100
ValuationRatio
Annual
18.41
3.19
2.70
10.17
2.78
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
8633.76
OtherIncome
142.56
EBIDTA
1912.66
EBIT
1481.34
EBT
1398.98
AdjustedPAT
1092.21
ReportedPAT
1092.21
OPM(%)
22.15
GPM(%)
17.16
NPM(%)
12.65
HalfYearEnd
June'11
NetSales
4856.42
OtherIncome
88.75
EBIDTA
1248.54
EBIT
1020.21
EBT
967.81
AdjustedPAT
687.25
ReportedPAT
687.25
OPM(%)
25.71
GPM(%)
21.01
NPM(%)
14.15
QuarterEnd
June'11
2432.88
NetSales
OtherIncome
47.21
EBIDTA
627.37
EBIT
511.55
EBT
484.45
336.58
AdjustedPAT
336.58
ReportedPAT
25.79
OPM(%)
21.03
GPM(%)
13.83
NPM(%)
TTM
18.50
NA
2.39
NA
NA
Growth(%)
4.49
25.48
0.77
(0.34)
(1.27)
(2.01)
(2.01)
22.97
17.99
13.49
Growth(%)
28.57
64.96
102.98
147.55
153.24
93.07
93.07
16.28
10.91
9.42
Growth(%)
0.39
13.62
(6.39)
(8.27)
(9.00)
(15.79)
(15.79)
27.65
23.01
16.49
OtherInformation
Name
Designation
Mr.KuldipKaura
CEO&ManagingDirector
Mr.NSSekhsaria
Mr.PaulHugentobler
DeputyChairman
Name
Mr.JDattaGupta
Mr.SunilKNayak
Mr.AKPandey
Year
2011
2010
2009
Designation
ChiefCommercialOfficer
ChiefManagerProcurement
52WeekHighLow
HighPrice
LowPrice
1142.5
917
1133.45
700
928
469.1
HighP/E
19.24
19.00
10.84
GOLDSPONSOR
Page:48
LowP/E
15.45
11.73
5.48
43
RANK:
Mining/Minerals
12560.13
8691.01
Industry
CapitalEmployed
No.OfEquityShare
SesaGoaLtd
MarketCap
17429.82
355.71
43
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
6878.25
140.37
38
ROE(%)
27.47
27.47
7
EnterpriceValue
18222.81
371.89
48
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
8221.94
441.19
5154.55
5071.42
4354.69
3401.69
3432.80
March'10
5302.94
219.76
3211.79
3154.41
2440.11
1900.11
2118.09
March'09
5074.71
194.75
3357.62
3313.52
2764.69
2076.48
1942.49
March'08
3571.78
68.68
2566.20
2523.62
2206.11
1461.17
1492.00
March'07
2017.15
43.00
1207.82
1176.54
895.94
602.50
606.41
11588.81
18222.81
12560.13
1214.55
654.15
9463.81
7208.71
34364.24
9134.51
836.80
68.01
5478.64
4517.78
19105.49
4519.69
739.27
48.19
3019.68
2791.13
8744.89
2791.13
637.82
15.85
2000.44
1506.36
10496.40
1506.36
596.78
15.94
867.81
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
39.50
40.45
3.50
133.34
94.60
132.31
25.49
26.18
3.25
86.75
63.82
85.75
24.67
25.23
2.25
57.39
64.46
56.38
379.05
389.86
45.00
709.13
907.42
699.03
154.06
162.01
40.00
382.69
512.46
372.63
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
62.69
61.68
41.37
42.38
27.33
10.67
0.08
6.86
2.01
1.62
13.92
7.19
76.39
57.58
RatioAnalysis
60.57
59.48
35.83
36.91
23.19
14.91
0.26
6.34
3.63
3.33
14.18
4.50
76.11
61.05
66.16
65.29
40.92
41.79
42.98
10.66
0.00
6.86
2.60
2.22
25.66
6.12
80.45
60.98
71.85
70.65
40.91
42.10
53.46
13.88
0.00
5.60
1.95
1.27
15.38
8.08
79.87
61.69
59.88
58.33
29.87
31.42
40.26
30.08
0.00
3.38
1.82
0.93
8.95
4.30
69.16
63.49
March'09
42.08
183.56
77.97
30.84
31.30
25.32
42.11
30.19
March'08
77.07
59.72
26.04
112.47
114.50
146.23
142.52
146.04
5YearCAGR
32.45
59.31
32.71
33.67
33.94
37.19
41.37
41.44
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
55.04
100.76
51.83
60.49
60.77
78.46
79.03
62.07
March'10
4.50
12.84
20.87
(4.34)
(4.80)
(11.74)
(8.49)
9.04
MNCAssociate
1
200.55
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
479113619
212172542
6915902
33593770
29568738
107736852
869101423
(%)
55.13
24.41
0.8
3.87
3.4
12.4
100
ValuationRatio
Annual
5.08
1.50
2.12
3.54
1.75
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
6878.25
OtherIncome
497.76
4468.95
EBIDTA
4378.01
EBIT
4288.21
EBT
AdjustedPAT
3183.21
ReportedPAT
3219.63
OPM(%)
64.97
GPM(%)
63.65
NPM(%)
46.28
HalfYearEnd
March'11
NetSales
4413.86
OtherIncome
285.57
EBIDTA
2931.70
EBIT
2877.07
EBT
2850.30
AdjustedPAT
2054.30
ReportedPAT
2054.30
OPM(%)
66.42
GPM(%)
65.18
NPM(%)
46.54
QuarterEnd
June'11
NetSales
1698.35
OtherIncome
133.33
EBIDTA
1047.26
EBIT
1025.18
EBT
975.98
AdjustedPAT
672.98
ReportedPAT
672.98
OPM(%)
61.66
GPM(%)
60.36
NPM(%)
39.63
TTM
4.88
NA
2.53
NA
NA
Growth(%)
(1.66)
(3.36)
(5.26)
(5.52)
(6.37)
(12.23)
(9.87)
67.44
66.25
51.85
Growth(%)
71.04
17.54
78.11
77.87
79.25
43.34
49.02
63.79
62.68
55.54
Growth(%)
(39.25)
(15.99)
(48.88)
(48.98)
(51.10)
(50.14)
(50.14)
73.28
71.88
48.28
OtherInformation
Name
Mr.PGKakodkar
Mr.KuldipKKaura
Mr.JagdishPSingh
Name
Mr.MKPatil
Mr.PKMukherjee
Mr.CDChitnis
Designation
Director
Director
Director
Year
2011
2010
2009
Designation
AVPHSEC
52WeekHighLow
HighPrice
LowPrice
346
195.3
494.3
287
418.3
67.25
HighP/E
8.42
12.51
16.41
GOLDSPONSOR
Page:49
LowP/E
4.75
7.27
2.64
FinanceTermLendingInstitutions
Industry
47367.42
CapitalEmployed
No.OfEquityShare
14609.48
IDFCLtd
44
RANK:
MarketCap
16187.30
330.35
44
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
4851.36
99.01
42
ROE(%)
10.31
10.31
36
EnterpriceValue
51533.98
1051.71
26
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
4271.82
7.40
3948.55
3915.85
1560.91
1107.47
1277.15
March'10
3144.71
14.39
2885.16
2852.32
908.22
603.82
1012.84
March'09
3313.25
7.60
3056.01
3035.81
1008.86
779.74
735.92
March'08
2523.66
10.23
2356.64
2351.93
902.42
698.39
669.17
March'07
1500.55
5.19
1433.76
1429.68
574.64
465.98
462.87
10230.15
51533.98
47367.42
441.67
0.64
8107.42
6823.11
49873.36
33345.99
433.26
4.63
5778.84
6029.20
37430.77
29618.73
437.71
4.01
7578.39
5454.38
38803.71
27742.88
76.94
291.36
5517.51
2882.03
31090.48
17771.02
76.80
0.00
2497.61
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
8.52
8.75
2.00
75.77
29.24
43.17
7.79
8.04
1.50
52.46
24.18
28.06
5.68
5.84
1.20
46.55
25.58
25.51
5.17
5.21
1.20
42.14
19.50
23.46
4.11
4.15
1.00
25.60
13.33
8.16
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
92.43
91.67
25.93
26.69
2.70
27.11
3.63
9.93
8.47
24.78
0.00
1.68
0.02
0.00
RatioAnalysis
91.75
90.70
19.20
20.25
3.04
21.45
3.89
7.38
6.97
28.18
0.00
1.48
0.00
0.00
92.24
91.63
23.53
24.14
2.48
23.80
3.91
7.64
5.50
26.79
0.00
1.51
0.00
0.00
93.38
93.20
27.67
27.86
2.41
27.19
4.09
34.36
6.80
25.71
0.00
1.63
0.04
0.00
95.55
95.28
31.05
31.33
2.60
28.53
5.17
20.20
8.07
31.07
0.00
1.68
0.17
0.00
March'08
68.18
97.11
146.26
64.37
64.51
57.04
49.88
44.57
5YearCAGR
23.27
7.35
35.66
22.46
22.33
22.12
18.90
22.51
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
35.84
(48.58)
20.71
36.86
37.29
71.86
83.41
26.10
March'10
(5.09)
89.34
3.44
(5.59)
(6.04)
(9.98)
(22.56)
37.63
PublicSector
10
110.8
Group
FaceValue
Price
March'09
31.29
(25.71)
49.41
29.68
29.08
11.79
11.65
9.98
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
0
684140950
65387850
213032560
363021928
137188289
1462771577
(%)
0
46.77
4.47
14.56
24.82
9.38
100
ValuationRatio
Annual
13.00
1.46
3.79
13.05
1.81
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
4851.36
OtherIncome
22.59
4461.01
EBIDTA
4195.93
EBIT
1540.60
EBT
AdjustedPAT
1054.80
ReportedPAT
1054.80
OPM(%)
91.95
GPM(%)
86.49
NPM(%)
21.74
HalfYearEnd
March'11
NetSales
2460.44
OtherIncome
11.21
EBIDTA
2381.36
EBIT
2221.02
EBT
887.88
AdjustedPAT
650.78
ReportedPAT
650.78
OPM(%)
96.79
GPM(%)
90.27
NPM(%)
26.45
QuarterEnd
June'11
NetSales
1297.01
OtherIncome
5.09
EBIDTA
1258.88
EBIT
1211.81
EBT
458.18
AdjustedPAT
329.78
329.78
ReportedPAT
97.06
OPM(%)
93.43
GPM(%)
25.43
NPM(%)
TTM
15.57
NA
3.34
NA
NA
Growth(%)
6.72
(1.48)
7.50
8.16
3.19
1.46
1.46
91.28
85.34
22.87
Growth(%)
17.98
(4.35)
18.72
17.14
5.38
3.90
3.90
96.18
90.91
30.03
Growth(%)
(0.10)
(1.17)
0.16
5.05
(2.52)
(4.84)
(4.84)
96.81
88.85
26.69
OtherInformation
Name
Designation
Mr.MichaelFernandes
AlternateDirector
Mr.DeepakSParekh
Mr.AbdulRahimAbuBakar
Director
Name
Mr.SunilKakar
Mr.MahendraNShah
NA
Year
2011
2010
2009
Designation
NA
52WeekHighLow
HighPrice
LowPrice
185.65
103.2
218.2
141.35
179.7
44.15
HighP/E
26.09
25.61
23.07
GOLDSPONSOR
Page:50
LowP/E
14.5
16.59
5.67
45
RANK:
Construction&Contracting
31105.01
21264.33
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
15469.80
315.71
45
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
13179.95
268.98
29
ROE(%)
7.89
7.89
41
EnterpriceValue
34714.91
708.47
34
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
12939.14
866.83
3755.66
3147.85
1753.67
1152.85
1167.78
March'10
10066.57
274.30
2696.51
2236.05
1077.77
404.46
1708.36
March'09
5768.76
395.53
2159.92
1850.62
1265.87
911.90
897.01
March'08
3978.37
268.32
1427.38
1223.77
840.07
606.39
609.67
March'07
3468.16
105.22
1096.08
932.72
634.76
429.75
414.90
9397.37
34714.91
31105.01
14796.41
6352.68
6483.75
8196.80
42144.95
25963.28
12847.14
5247.69
5576.26
6390.70
29640.90
19404.51
8619.22
5763.37
4465.20
4289.87
39048.66
12524.15
5166.24
4545.18
3224.83
2564.09
31922.56
7995.15
4201.93
2228.13
1778.74
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
5.49
8.35
0.80
44.19
60.85
0.00
8.04
10.21
1.08
40.01
47.38
29.81
7.58
10.19
1.00
56.58
48.73
43.68
5.20
6.94
1.00
39.25
33.96
28.65
18.92
26.38
3.60
131.04
158.19
93.78
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
29.03
24.33
8.91
13.61
3.75
15.74
2.31
0.87
1.92
1.44
4.12
2.69
0.27
6.94
RatioAnalysis
26.79
22.21
4.02
8.59
6.58
13.01
2.17
0.78
1.32
1.47
11.15
2.33
0.40
70.38
37.44
32.08
15.81
21.17
4.62
15.90
2.10
0.67
1.13
1.24
7.75
3.69
1.20
7.93
35.88
30.76
15.24
20.36
4.87
21.99
2.12
0.77
1.09
1.08
6.83
3.72
1.85
7.28
31.60
26.89
12.39
17.10
5.19
21.91
2.12
0.82
1.22
1.03
3.83
3.68
1.27
3.60
March'09
45.00
47.41
42.03
51.32
51.22
50.69
50.38
47.13
March'08
14.71
155.01
13.81
30.23
31.20
32.34
41.10
46.94
5YearCAGR
30.13
52.46
32.32
27.93
27.54
22.54
21.82
22.99
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
28.54
216.02
31.47
39.28
40.78
62.71
185.03
(31.64)
March'10
74.50
(30.65)
90.90
24.84
20.83
(14.86)
(55.65)
90.45
JaypeeGroup
2
72.75
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
996064174
410753703
122010195
124068288
194724281
278812541
2126433182
(%)
46.84
19.32
5.74
5.83
9.16
13.11
100
ValuationRatio
Annual
13.25
1.65
1.20
9.24
1.10
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
13179.95
OtherIncome
105.69
3334.91
EBIDTA
2705.21
EBIT
1212.57
EBT
AdjustedPAT
741.73
ReportedPAT
757.00
OPM(%)
25.30
GPM(%)
20.53
NPM(%)
5.63
HalfYearEnd
March'11
NetSales
6930.88
OtherIncome
96.29
EBIDTA
1793.68
EBIT
1488.86
EBT
745.93
AdjustedPAT
535.83
ReportedPAT
534.61
OPM(%)
25.88
GPM(%)
21.48
NPM(%)
7.73
QuarterEnd
June'11
NetSales
3177.85
OtherIncome
5.41
EBIDTA
778.21
EBIT
606.11
EBT
179.75
AdjustedPAT
107.21
ReportedPAT
106.87
OPM(%)
24.49
GPM(%)
19.07
NPM(%)
3.37
TTM
13.27
NA
1.17
NA
NA
Growth(%)
(0.28)
2.03
2.85
2.69
(2.23)
16.25
(35.08)
24.53
19.93
4.83
Growth(%)
10.26
1219.04
23.81
29.96
50.91
360.81
(15.34)
23.05
18.23
1.85
Growth(%)
(20.20)
(94.14)
(17.50)
(23.54)
(53.67)
(62.80)
(64.61)
23.69
19.91
7.24
OtherInformation
Name
Mr.RNBhardwaj
Mr.SCBhargava
Mr.BKGoswami
Designation
Director
Director
Director
Name
Mr.RamBahadurSingh
Mr.HarishKVaid
Mr.GopalDasBansal
Year
2011
2010
2009
Designation
CFO[Cement]
Sr.President(Corp.Affairs)&Co.Secretary
Sr.VicePresident[Accounts]
52WeekHighLow
HighPrice
LowPrice
110.55
54.45
167.8
98.2
270
60.05
HighP/E
20.16
30.56
33.58
GOLDSPONSOR
Page:51
LowP/E
9.93
17.89
7.47
46
RANK:
TelecommunicationsService
79597.22
20640.27
Industry
CapitalEmployed
No.OfEquityShare
MarketCap
14809.39
302.23
46
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
11787.20
240.56
30
ROE(%)
(1.13)
(1.13)
50
EnterpriceValue
46179.95
942.45
30
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
12129.77
484.25
906.14
(1949.48)
(2127.59)
(2127.59)
(757.99)
March'10
13554.60
797.98
2991.41
1480.17
226.33
(1178.26)
478.93
March'09
15086.66
675.12
5905.05
3971.54
2818.30
1329.66
4802.67
March'08
14792.05
28.68
6201.97
4358.31
3488.26
2094.60
2586.45
March'07
12756.30
169.61
5682.62
3846.50
3389.95
2346.57
2408.85
48144.48
46179.95
79597.22
40904.17
9907.66
32102.13
50498.89
57121.97
74977.17
39838.17
1683.52
31898.60
51690.32
81315.73
82593.93
37941.15
3643.86
31364.75
24840.03
122655.64
45126.46
21576.32
7117.56
13844.14
20525.54
135839.02
35093.38
20625.82
2185.60
5434.43
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
(3.67)
10.16
0.50
233.26
58.77
0.00
2.32
9.64
0.85
244.66
65.67
233.03
23.27
32.64
0.80
250.44
73.09
239.16
12.53
21.46
0.75
120.35
71.67
109.11
11.78
20.76
0.50
100.39
62.39
95.39
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
7.47
(16.07)
(17.54)
6.00
(0.95)
0.00
0.65
0.29
1.84
1.81
39.63
5.09
7.68
0.00
39.14
26.32
8.81
21.63
5.81
4.02
0.59
0.76
1.45
2.70
0.00
5.12
9.23
0.00
41.93
29.46
14.16
26.62
5.73
7.00
0.81
0.77
0.95
1.63
0.00
7.13
8.88
0.00
44.55
30.15
18.40
32.79
6.86
4.96
0.70
0.69
1.77
1.86
0.00
12.45
13.23
0.00
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RatioAnalysis
22.07
10.92
(8.69)
2.46
0.64
42.71
0.48
0.62
1.37
2.14
41.20
2.39
6.26
0.00
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
(10.51)
(39.32)
3.05
(69.71)
(231.71)
(1040.04)
(80.57)
(258.27)
March'10
(10.16)
18.20
15.26
(49.34)
(62.73)
(91.97)
(188.61)
(90.03)
ADAEnt.Group
5
71.75
Group
FaceValue
Price
March'09
1.99
2253.97
14.36
(4.79)
(8.87)
(19.21)
(36.52)
85.69
March'08
15.96
(83.09)
18.99
9.14
13.31
2.90
(10.74)
7.37
5YearCAGR
(1.00)
23.35
10.08
(30.73)
(187.29)
(191.10)
(198.06)
(179.35)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
1400730060
173535438
13728504
169319820
64115972
242597087
2064026881
(%)
67.86
8.41
0.67
8.2
3.11
11.75
100
ValuationRatio
Annual
NA
0.31
1.22
50.96
0.70
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
11787.20
494.91
OtherIncome
1090.77
EBIDTA
(469.46)
EBIT
EBT
(647.43)
AdjustedPAT
(545.91)
ReportedPAT
(539.18)
9.25
OPM(%)
(3.98)
GPM(%)
(4.63)
NPM(%)
March'11
HalfYearEnd
5870.67
NetSales
467.81
OtherIncome
EBIDTA
774.90
(42.55)
EBIT
EBT
101.04
AdjustedPAT
202.56
ReportedPAT
209.29
OPM(%)
13.20
GPM(%)
(0.72)
NPM(%)
3.45
QuarterEnd
June'11
NetSales
2835.00
OtherIncome
19.00
EBIDTA
311.00
EBIT
(61.00)
EBT
(272.00)
AdjustedPAT
(272.00)
ReportedPAT
(272.00)
OPM(%)
10.97
GPM(%)
(2.15)
NPM(%)
(9.59)
TTM
NA
NA
1.26
NA
NA
Growth(%)
(2.82)
2.20
20.38
(31.78)
(25.26)
(28.61)
(28.87)
7.47
(5.67)
(6.30)
Growth(%)
(6.21)
2745.56
490.44
(93.41)
(110.45)
(120.94)
(121.64)
2.10
(10.31)
(15.45)
Growth(%)
(2.03)
(94.56)
(61.40)
(115.88)
(158.37)
(147.93)
(147.37)
27.84
13.27
19.61
OtherInformation
Name
Designation
Mr.DeepakShourie
Director
Mr.AKPurwar
Director
Name
Mr.PrakashShenoy
NA
NA
Year
2011
2010
2009
Designation
Co.Secretary&Manager
NA
NA
52WeekHighLow
HighPrice
LowPrice
149.9
71.7
204.75
119.75
359
131.35
HighP/E
NA
NA
154.74
GOLDSPONSOR
Page:52
LowP/E
NA
NA
56.62
Industry
CapitalEmployed
No.OfEquityShare
47
RANK:
21636.8
2674.70
MarketCap
9988.67
203.85
47
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
11047.26
225.45
32
ROE(%)
7.16
7.16
43
EnterpriceValue
13586.91
277.28
49
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
9403.25
863.19
1690.91
1377.50
1135.05
966.58
1080.91
March'10
9807.43
959.60
1834.73
1514.89
1222.68
979.39
1151.69
March'09
9640.16
971.07
1405.47
1160.59
830.09
703.20
1138.88
March'08
6331.50
738.58
1276.14
1053.20
744.44
584.07
1084.63
March'07
5752.47
695.22
1192.33
952.27
701.95
579.88
801.45
17667.51
13586.91
21636.80
6205.97
649.25
12584.08
14616.35
28009.30
18731.25
7428.27
602.27
10019.57
11317.70
27793.44
18649.88
6922.69
564.42
12147.10
11043.27
40231.77
16052.31
6396.14
568.92
7664.36
8641.31
34273.43
14499.63
5898.36
288.49
2511.88
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
40.41
52.13
7.20
660.54
351.56
0.00
47.03
60.09
7.10
618.66
400.52
478.82
50.39
61.22
7.00
526.71
426.51
396.63
45.86
55.28
6.30
496.01
267.68
369.71
35.07
45.57
5.30
408.59
251.72
339.74
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
17.98
14.65
10.28
13.61
5.00
20.56
0.22
1.52
1.16
1.14
32.39
6.97
1.23
0.00
RatioAnalysis
18.71
15.45
9.99
13.25
6.15
15.94
0.29
1.33
1.26
1.66
59.45
6.28
0.43
0.00
14.58
12.04
7.29
9.83
6.11
16.19
0.69
1.40
0.74
1.45
55.96
4.25
0.96
0.00
20.16
16.63
9.22
12.75
6.76
15.93
0.48
0.99
1.06
2.37
40.26
4.13
0.01
0.00
20.73
16.55
10.08
14.25
5.53
17.68
0.67
0.97
1.51
3.82
32.87
4.76
0.00
0.00
March'09
52.26
31.48
58.89
10.13
10.20
11.51
20.40
5.00
March'08
10.07
6.24
10.25
7.03
10.60
6.05
0.72
35.33
5YearCAGR
10.33
4.42
10.29
7.24
7.66
10.09
10.76
6.17
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
(4.12)
(10.05)
(3.99)
(7.84)
(9.07)
(7.17)
(1.31)
(6.15)
March'10
1.74
(1.18)
(2.97)
30.54
30.53
47.29
39.28
1.12
ADAEnt.Group
10
373.45
Group
FaceValue
Price
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
127628646
42449069
7652047
47939404
10256228
29444868
265370262
(%)
48.09
16
2.88
18.07
3.86
11.1
100
ValuationRatio
Annual
9.24
0.57
1.06
8.04
1.93
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
11047.26
OtherIncome
442.02
EBIDTA
2062.43
EBIT
1756.95
EBT
1518.84
AdjustedPAT
1265.15
ReportedPAT
1265.15
OPM(%)
18.67
GPM(%)
15.90
NPM(%)
11.45
HalfYearEnd
March'11
NetSales
4937.45
OtherIncome
383.55
EBIDTA
881.60
EBIT
737.59
EBT
616.49
AdjustedPAT
664.18
ReportedPAT
664.18
OPM(%)
17.86
GPM(%)
14.94
NPM(%)
13.45
QuarterEnd
June'11
NetSales
3660.71
OtherIncome
109.26
EBIDTA
805.39
EBIT
736.46
EBT
679.49
AdjustedPAT
430.49
ReportedPAT
430.49
22.00
OPM(%)
20.12
GPM(%)
11.76
NPM(%)
TTM
9.24
NA
0.90
NA
NA
Growth(%)
14.90
(13.87)
21.97
27.55
33.81
17.04
17.04
17.59
14.33
11.24
Growth(%)
5.57
195.86
8.93
15.26
18.88
59.38
59.38
17.30
13.68
8.91
Growth(%)
57.12
(61.18)
48.46
56.64
66.84
(13.63)
(13.63)
23.29
20.18
21.39
OtherInformation
Name
Designation
Mr.RRRai
AdditionalDirector
Mr.SLRao
Director
Name
Mr.RameshShenoy
NA
NA
Year
2011
2010
2009
Designation
NA
NA
52WeekHighLow
HighPrice
LowPrice
893.75
403.2
1225
751.25
1404.45
428.3
HighP/E
22.12
30.31
29.86
GOLDSPONSOR
Page:53
LowP/E
9.98
18.59
9.11
48
RANK:
AutoLCVs/HCVs
35887.86
6346.14
Industry
CapitalEmployed
No.OfEquityShare
TataMotorsLtd
MarketCap
9903.15
202.11
48
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
49522.09
1010.65
6
ROE(%)
9.49
9.49
38
EnterpriceValue
24449.76
498.97
42
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
47957.24
420.69
5126.41
3659.47
2275.68
1890.98
1811.82
March'10
35373.29
402.27
4435.10
3257.20
2010.95
1421.49
2240.08
March'09
25660.67
841.54
2564.64
1638.93
934.01
921.51
1001.26
March'08
28767.91
359.42
3389.94
2673.28
2201.72
1654.17
2028.92
March'07
26664.25
887.23
3473.74
2802.43
2346.68
1686.31
1913.46
19989.11
24449.76
35887.86
21883.32
4058.56
22624.21
14779.15
73721.43
31405.06
18416.81
5232.15
22336.90
12369.20
35817.17
25534.76
13905.17
6954.04
12968.13
7813.99
21969.35
14094.51
10830.83
5064.96
4910.27
6843.80
33837.92
10852.94
8775.80
2513.32
2477.00
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
28.55
51.67
20.00
315.34
755.69
287.53
39.26
59.91
15.00
259.44
619.98
229.67
19.48
37.49
6.00
241.11
499.23
217.77
52.63
71.22
15.00
203.34
746.24
182.38
49.65
67.07
15.00
178.25
691.91
157.16
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
10.69
7.63
3.94
7.00
5.05
80.96
0.79
2.22
0.52
0.53
13.86
3.70
7.00
5.90
RatioAnalysis
12.54
9.21
4.02
7.35
7.13
44.28
1.12
1.95
0.44
0.43
13.50
3.56
8.61
5.94
9.99
6.39
3.59
7.20
3.92
34.52
1.06
1.88
0.43
0.58
13.47
3.64
9.49
5.82
11.78
9.29
5.75
8.24
14.40
32.51
0.80
2.69
0.64
0.66
14.44
7.19
9.88
4.60
13.03
10.51
6.32
8.84
17.63
35.34
0.58
3.08
0.85
0.91
13.26
7.62
10.18
3.88
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
35.57
4.58
38.01
15.59
12.35
13.16
33.03
(19.12)
March'10
37.85
(52.20)
30.93
72.93
98.74
115.30
54.26
123.73
TataGroup
2
156.05
Group
FaceValue
Price
March'09
(10.80)
134.14
(6.99)
(24.35)
(38.69)
(57.58)
(44.29)
(50.65)
March'08
7.89
(59.49)
6.89
(2.41)
(4.61)
(6.18)
(1.91)
6.03
5YearCAGR
12.46
(13.86)
12.43
8.09
5.48
(0.61)
2.32
(1.09)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
187537926
123788452
8967125
64725038
113393206
39910736
538322483
(%)
34.84
23
1.67
12.02
21.06
7.41
100
ValuationRatio
Annual
5.47
0.49
0.21
4.77
12.82
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
49522.09
OtherIncome
229.48
4705.50
EBIDTA
EBIT
3286.96
EBT
2203.83
AdjustedPAT
1896.08
ReportedPAT
1819.82
OPM(%)
9.50
GPM(%)
6.64
NPM(%)
3.83
HalfYearEnd
March'11
NetSales
26120.13
OtherIncome
36.44
EBIDTA
2451.20
EBIT
1729.44
EBT
1206.62
AdjustedPAT
1068.32
ReportedPAT
983.40
OPM(%)
9.38
GPM(%)
6.62
NPM(%)
4.09
QuarterEnd
June'11
NetSales
11897.89
OtherIncome
115.52
EBIDTA
1082.11
EBIT
716.97
EBT
463.82
AdjustedPAT
398.84
ReportedPAT
403.72
OPM(%)
9.09
GPM(%)
6.03
NPM(%)
3.35
TTM
5.47
NA
0.20
NA
NA
Growth(%)
3.08
25.22
(2.95)
(5.75)
(5.97)
(3.21)
0.44
10.09
7.26
4.08
Growth(%)
19.16
(75.18)
2.25
(1.64)
6.12
19.95
18.71
10.94
8.02
4.06
Growth(%)
(18.51)
272.28
(15.30)
(19.70)
(28.08)
(36.47)
(29.58)
8.75
6.12
4.30
OtherInformation
Name
Mr.RatanNTata
Mr.NNWadia
Mr.SMPalia
Name
Mr.BBParekh
Mr.CRamakrishnan
Mr.HKSethna
Designation
Director
Director
Year
2011
2010
2009
Designation
Chief(StrategicSourcing)
52WeekHighLow
HighPrice
LowPrice
1334.3
137.65
1381.4
645.1
799.8
126
HighP/E
46.74
48.39
20.37
GOLDSPONSOR
Page:54
LowP/E
4.82
22.60
3.21
49
RANK:
Finance&Investments
25510.71
2456.33
Industry
CapitalEmployed
No.OfEquityShare
RelianceCapitalLtd
MarketCap
7741.12
157.98
49
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
2329.31
47.54
48
ROE(%)
2.27
2.27
47
EnterpriceValue
26661.50
544.11
38
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
1840.39
93.62
1471.70
1457.37
200.76
233.99
229.27
March'10
2366.62
6.48
1724.53
1706.37
415.45
326.54
339.42
March'09
2939.88
40.36
2384.90
2363.68
1125.84
1016.84
968.02
March'08
2066.99
12.80
1680.03
1662.94
1254.33
1108.33
1025.45
March'07
873.57
8.64
784.43
777.36
734.73
647.73
646.18
7027.69
26661.50
25510.71
157.34
110.03
11166.66
6959.06
30804.13
18917.21
211.20
82.25
10676.04
6806.44
30005.64
20585.97
351.63
93.79
8746.49
6025.23
50221.66
15350.81
336.24
17.45
4715.39
5161.23
40795.08
6562.59
298.63
14.60
2434.34
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
9.33
9.92
6.50
285.49
74.92
(2.83)
13.82
14.56
6.50
282.70
96.35
233.68
39.41
40.27
6.50
276.50
119.69
228.78
41.75
42.44
5.50
244.77
84.15
209.29
26.31
26.59
3.50
209.67
35.56
182.47
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
79.97
79.19
12.71
13.49
0.90
70.32
2.63
11.70
13.83
13.81
0.00
1.17
0.00
0.00
RatioAnalysis
72.87
72.10
13.80
14.57
1.79
55.03
1.72
12.54
2.48
7.43
0.00
1.34
0.00
0.00
81.12
80.40
34.59
35.31
4.70
19.29
2.02
8.79
1.57
26.31
0.00
1.93
0.00
0.00
81.28
80.45
53.62
54.45
6.68
15.41
1.55
6.39
10.18
10.14
0.00
4.11
0.00
0.00
89.80
88.99
74.15
74.96
9.85
15.56
0.27
2.95
19.36
19.34
1081.71
18.40
0.00
0.00
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
(22.24)
1344.75
(28.72)
(14.66)
(14.59)
(51.68)
(28.34)
(32.45)
March'10
(19.50)
(83.94)
8.94
(27.69)
(27.81)
(63.10)
(67.89)
(64.94)
ADAEnt.Group
10
315.15
Group
FaceValue
Price
March'09
42.23
215.31
48.92
41.96
42.14
(10.24)
(8.25)
(5.60)
March'08
136.61
48.15
308.84
114.17
113.92
70.72
71.11
58.69
5YearCAGR
16.07
61.05
36.44
13.41
13.39
(22.85)
(18.42)
(18.72)
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
132982274
55206363
588434
11318562
10357729
35179438
245632800
(%)
54.14
22.48
0.24
4.61
4.22
14.32
100
ValuationRatio
Annual
33.78
1.10
4.21
18.12
2.06
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
TTMEnd
June'11
NetSales
2329.31
97.11
OtherIncome
1895.82
EBIDTA
1721.23
EBIT
148.70
EBT
AdjustedPAT
159.28
ReportedPAT
159.28
81.39
OPM(%)
73.89
GPM(%)
6.84
NPM(%)
March'11
HalfYearEnd
NetSales
1114.92
OtherIncome
59.35
EBIDTA
965.47
910.05
EBIT
103.64
EBT
AdjustedPAT
116.99
ReportedPAT
116.99
86.60
OPM(%)
81.62
GPM(%)
NPM(%)
10.49
QuarterEnd
June'11
NetSales
703.65
OtherIncome
15.78
EBIDTA
619.51
EBIT
602.53
EBT
145.45
AdjustedPAT
138.72
ReportedPAT
138.72
OPM(%)
88.04
GPM(%)
85.63
NPM(%)
19.71
TTM
92.94
NA
3.32
NA
NA
Growth(%)
26.57
3.73
28.82
31.25
171.45
91.24
91.24
79.97
71.26
4.53
Growth(%)
53.68
73.18
50.25
66.27
6.71
4.19
4.19
88.58
75.44
15.48
Growth(%)
(4.12)
(63.45)
(4.00)
(1.05)
67.51
23.45
23.45
87.93
82.98
15.31
OtherInformation
Name
Designation
Mr.CPJain
Director
Dr.BidhubhusanSamal
Director
Name
Mr.VRMohan
NA
NA
Year
2011
2010
2009
Designation
CompanySecretary&Manager
NA
NA
52WeekHighLow
HighPrice
LowPrice
687.1
340.5
929.25
611.3
1066
274.2
HighP/E
202.63
99.60
77.13
GOLDSPONSOR
Page:55
LowP/E
100.42
65.52
19.84
Industry
CapitalEmployed
No.OfEquityShare
TataPowerCompanyLtd
50
RANK:
18229.27
2373.07
MarketCap
2369.51
48.36
50
InRupeesCrore
InUS$million
RANKin50Stocks
TTMSales
6971.82
142.28
37
ROE(%)
8.49
8.49
39
EnterpriceValue
8039.84
164.08
50
YearEnd
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
6918.48
493.58
2084.51
1574.37
1112.35
923.01
941.49
March'10
7104.22
252.34
2112.05
1634.11
1213.47
892.75
947.65
March'09
7257.05
226.62
1351.14
1017.41
691.68
480.77
922.20
March'08
5909.60
151.40
1071.12
775.61
603.79
471.44
869.90
March'07
4918.53
335.89
1037.63
735.89
548.78
478.75
696.80
11239.99
8039.84
18229.27
10518.92
1469.50
7939.91
10532.36
38092.60
16495.78
10010.80
476.21
6688.62
8643.50
28346.10
13890.56
8985.86
761.16
5443.47
8052.83
26054.18
11136.18
6481.99
1681.74
4430.00
5990.95
22075.68
9666.47
6229.71
781.05
3570.15
EPS(Rs.)
CashEPS(Rs.)
BookValue(Rs.)
SalesPerShare(Rs.)
39.67
61.17
12.50
473.60
291.54
0.00
39.93
60.07
12.00
443.79
299.37
372.15
41.65
56.72
11.50
390.33
327.74
308.95
39.42
52.81
10.50
364.84
267.77
278.20
35.21
50.46
9.50
302.70
248.54
215.63
EBIDTAM(%)
EBITM(%)
APATM(%)
ROCE(%)
DividendpayoutRatio
Debt/Equity
CurrentRatio
QuickRatio
ImportofRawMat.(%)
30.13
22.76
13.34
20.71
5.16
33.26
0.62
0.65
2.02
1.81
11.00
4.51
1.70
0.00
RatioAnalysis
29.73
23.00
12.57
19.29
5.74
34.08
0.56
0.70
2.39
2.17
18.98
5.02
0.78
0.00
18.62
14.02
6.62
11.22
6.64
31.20
0.60
0.80
1.64
1.77
15.49
4.15
4.47
0.00
18.13
13.12
7.98
12.98
7.81
30.84
0.38
0.91
1.78
1.75
18.70
6.23
0.31
0.00
21.10
14.96
9.73
15.87
7.21
31.60
0.61
0.78
2.22
2.00
6072.41
5.55
2.12
0.00
NetWorth
EnterpriseValue
CapitalEmployed
GrossBlock
Investment
RateofGrowth
NetSales
OtherIncome
EBIDTA
EBIT
EBT
AdjustedPAT
ReportedPAT
March'11
(2.61)
95.60
1.58
(1.30)
(3.66)
(8.33)
3.39
(0.65)
March'10
(2.11)
11.35
(14.48)
56.32
60.61
75.44
85.69
2.76
TataGroup
10
99.85
Group
FaceValue
Price
March'09
22.80
49.68
22.90
26.14
31.18
14.56
1.98
6.01
March'08
20.15
(54.93)
18.33
3.23
5.40
10.02
(1.53)
24.84
5YearCAGR
7.06
8.00
4.79
14.97
16.43
15.18
14.03
6.20
Promoer
FII
MutualFundsandUTI
BanksandInsurance
OtherInvestors
GeneralPublic
GRANDTOTAL
Shares
75473409
47775108
9880682
57844740
10028508
36304789
237307236
(%)
31.8
20.13
4.16
24.38
4.23
15.3
100
ValuationRatio
Annual
2.52
0.21
0.34
3.86
12.52
P/E
P/B
P/S
EV/EBITDA
DividendYield
LatestResult(TTM)
June'11
TTMEnd
NetSales
6971.82
OtherIncome
613.62
EBIDTA
2136.38
EBIT
1619.85
EBT
1170.13
AdjustedPAT
954.07
970.72
ReportedPAT
OPM(%)
30.64
GPM(%)
23.23
NPM(%)
13.68
HalfYearEnd
March'11
NetSales
3414.51
OtherIncome
172.52
EBIDTA
916.40
665.69
EBIT
436.80
EBT
420.78
AdjustedPAT
458.30
ReportedPAT
OPM(%)
26.84
GPM(%)
19.50
NPM(%)
12.32
QuarterEnd
June'11
NetSales
1921.24
OtherIncome
247.58
EBIDTA
675.43
EBIT
542.34
EBT
429.93
AdjustedPAT
281.56
ReportedPAT
269.69
OPM(%)
35.16
GPM(%)
28.23
NPM(%)
14.66
TTM
2.44
NA
0.34
NA
NA
Growth(%)
0.77
24.32
4.76
5.93
5.19
1.34
0.07
29.48
22.10
13.61
Growth(%)
(2.55)
(46.27)
(18.40)
(22.91)
(35.34)
(19.19)
(10.44)
32.05
24.64
14.86
Growth(%)
9.00
183.66
35.28
43.79
66.78
5.17
(9.57)
28.33
21.40
15.19
OtherInformation
Name
Designation
Mr.RNTata
Mr.PGMankad
Director
Mr.RGopalakrishnan
Director
Name
Mr.HMMistry
Mr.BJShroff
NA
Year
2011
2010
2009
Designation
CompanySecretary
VicePresident
NA
52WeekHighLow
HighPrice
LowPrice
1413
950.6
1518.55
1193.1
1487
602
HighP/E
34.57
38.28
37.24
GOLDSPONSOR
Page:56
LowP/E
23.26
30.08
15.08
Data Notes: Except

Banks
TopOverviewandRank
NameoftheCompany.
RankasperMarketCapitalization*.
Industry:Industrytypeunderwhichthecompanyisclassified.
Group:TheBusinessgroupunderwhichthecompanyisclassified.
CapitalEmployed:Latestyearstotalcapitalemployedbythecompany**
FaceValue:FaceValueoftheshare.
No.ofEquityShare:No.ofEquityShareofthecompany(InLakhs).
Price:PriceofNSEasperlastdayofthemonth.
MarketCap:Marketcapisdeterminedas(PriceXNo.ofEquityShare).
TTMSales:TrailingTwelvemonthssalesofthecompany.
ROE:TTMAdjustedPAT/Networth
EnterpriseValue:MarketCap+DebtCash&BankBalance
FinancialPerformance
YearEnd:TheFinancialyearendofthecompany
NetSales:TotalSalesExcise
OtherIncome:OtherIncomebythecompany
EBIDTA:EarningBeforeInterestDepreciationTaxandAmortization
EBIT:EarningBeforeInterestandTax
EBT:EarningBeforeTax
AdjustedPAT:ProfitAfterTaxbutBeforeconsideringanyExtraordinaryNonrecurringitems.
ReportedPAT:ProfitafterTaxwithExtraordinaryNonrecurringitems.
NetWorth:ShareCapital+SharePremium+FreeReserves
EnterpriceValue:MarketCap+DebtCash&BankBalance***
CapitalEmployed:EquityCapital+PreferenceCapital+FreeReserve+Debt
GrossBlock:TotalfixedassetsatcostexcludingCapitalWorkinProgress
CapitalWorkinprogress:CapitalWorkinProgress
Investment:Investmentbythecompany
EPS(Rs.):RPAT/No.ofEquityShare
CashEPS(Rs.):RPAT+AllnoncashExpenditure/No.ofEquityShare
DividendPerShare(Rs.):EquityDividend/No.ofEquityShare
BookValue(Rs.):(EquityCapital+ReserveandSurplus)/No.ofEquityshare
SalesPerShare(Rs.):NetSales/No.ofEquityShare
FreeReservesPerShare(Rs.):FreeReserve/No.ofEquityShare
RatioAnalysis
EBIDTAM(%):EBITDA/NetSales
EBITM(%):EBIT/Sales
APATM(%):APAT/Sales
AdjustedCashMargin(%):CashProfit/NetSales
ROCE(%):RPAT/CapitalEmployed
DividendpayoutRatio:EquityDividend/RPAT
Debt/Equity:TotalDebt/Equity
FixedAssetsTurnoverRatio:NetSales/FixedAssets
CurrentRatio:CurrentAssets/CurrentLiabilities
QuickRatio:CurrentAssetsInventory/CurrentLiabilitiesOverdraft
InventoryTurnoverRatio:NetSales/AverageInventory
Fin.ChargesCov.Ratio:EBIT/Interest
ExportsofTotalSales(%):Export/TotalSales
ImportofRawMat.(%):ImportofRawMaterial/TotalRawMateria
RateofGrowth:
AnnualGrowthrateforlastfouryear
CompoundedAnnualGrowthRate(CAGR)oflastfiveyears
ShareholdingInformation: Shareholdingpatternofthecompany
ValuationRatio
P/E:PriceEarningratioonyearendTTMprofit
P/B:PricetoBookvalueratio
P/S:PricetoSalesratio
EV/EBITDA:EnterprisevaluetoEBITDA
DividendYield:DPS/Price
LatestResult(TTM,HalfYearly,Quarterly)
PeriodEnd:Latestpublishedperiod
Growth:Growthoverlastperiod
NetSales:SalesExcise
OtherIncome:OtherIncomeofthecompany
EBIT:EarningBeforeInterestandTax
AdjustedPAT:ProfitAfterTaxbutBeforeconsideringanyExtraordinaryNonrecurringitems.
OPM(%):OperatingProfitMargin
GPM(%):GrossProfitMargin
NPM(%):NetProfitMargin
OtherInformation:
TopthreeBoardofDirectorsandKeyExecutives
Lastthreeyearhighlowinformation
Page:57
Data Notes: Banks
TopOverviewandRank
NameoftheCompany.
RankasperMarketCapitalization*.
Industry:Industrytypeunderwhichthecompanyisclassified.
Group:TheBusinessgroupunderwhichthecompanyisclassified.
CapitalEmployed:Latestyearstotalcapitalemployedbythecompany**
FaceValue:FaceValueoftheshare.
No.ofEquityShare:No.ofEquityShareofthecompany(InLakhs).
Price:PriceofNSEasperlastdayofthemonth.
MarketCap:Marketcapisdeterminedas(PriceXNo.ofEquityCapital)
TTMSales:TrailingTwelvemonthssalesofthecompany.
ROE:TTMAdjustedPAT/Networth
EnterpriseValue:MarketCap+DebtCash&BankBalance
FinancialPerformance
YearEnd:TheFinancialyearendofthecompany
NetSales:TotalSalesExcise
OtherIncome:OtherIncomebythecompany
OperatingProfit:OperatingProfitbybankingactivity
EBITDA:EarningBeforeInterestDepreciationandAmortization
EBT:EarningBeforeInterest
AdjustedPAT:ProfitafterTaxwithoutconsideringanynonrecurringitem
ReportedPAT:ProfitafterTaxwithnonrecurringitem
NetWorth:ShareCapital+SharePremium+FreeReserves
EnterpriseValue:MarketCap+TotalexternalfundCashandBankBalance
CapitalEmployed:Networth+TotalExternalFund
Cash&BalanceswithRBI:CashandBalancesheldwithRB
Advances:AdvancesbyBankstoitscustomer
Investment:InvestmentbyBank
EPS(Rs.):RPAT/No.ofEquityShare
CashEPS(Rs.):RPAT+AllnoncashExpenditure/No.ofEquityShare
DividendPerShare(Rs.):EquityDividend/No.ofEquityShare
BookValue(Rs.):(EquityCapital+ReserveandSurplus)/No.ofEquityshare
SalesPerShare(Rs.):NetSales/No.ofEquityShare
FreeReservesPerShare(Rs.):FreeReserve/No.ofEquityshare
RatioAnalysis
CapitalAdequacyRatio:CapitalAdequacyratioofthebank
EBITM(%):EBIT/Sales
APATM(%):APAT/Sales
Fundbasedincome(%):Incomefromloansandadvances
Feebasedincome(%):Incomefromotherbankingactivity
YieldonFundAdvances:Yieldofadvances
BreakEvenYieldRatio:Yieldthatmatchfundraisingcost
CostofFundsRatio:CostofFund
BorrowingswithinIndia(%):BorrowinginIndia
Borrowingsfromoutside(%):BorrowingoutsideIndia
DepositswithinIndia(%):DepositinIndia
DepositsOutsideIndia(%):DepositoutsideIndia
NetProfitPerBranch:NetprofitperBranch
DepositsPerBranch:Depositperbranch
RateofGrowth:
AnnualGrowthrateforlastfouryear
CompoundedAnnualGrowthRate(CAGR)oflastfiveyears
ShareholdingInformation:Shareholdingpatternofthecompany
ValuationRatio
P/E:PriceEarningratioonyearendTTMprofit
P/B:PricetoBookvalueratio
P/S:PricetoSalesratio
EV/EBITDA:EnterprisevaluetoEBITDA
DividendYield:DPS/Price
LatestResult(TTM,HalfYearly,Quarterly)
PeriodEnd:Latestpublishedperiod
Growth:Growthoverlastperiod
NetSales:Incomefrombankingactivity
OtherIncome:OtherIncomeofthecompany
PersonnelExpenses:Employeeexpenses
AdjustedPAT:ProfitafterTaxbutbeforeconsideringanyExtraordinaryNonrecurringitems.
OPM(%):OperatingProfitMargin
NPM(%):NetProfitMargin
CapitalAdequacyRatio:CapitalAdequacyratioofthebank
OtherInformation:
TopthreeBoardofDirectorsandKeyExecutives
Lastthreeyearhighlowinformation
Page:58
AboutTanay&Peu
Ourpassionliesinthefieldoffinancialresearch&Investmentmanagementandwe
intendtoapplyourknowledgegainedoveraperiodofyearsthroughintensestudyand
keenobservationofthenuancesoffinancialmarketsandinstrumentstoreallife
scenarios.Wepossessexpertknowledgeoffinancialproductsandmarketsasevidenced
bytopnotchqualificationsearnedbyus,allinthefirstattemptandkeepourselves
abreastwiththelatesthappeningsandinnovationstakingplaceinfinanciallandscape.
About Us
1.ExpertiseinPortfolioManagement,Productoptimization,Productperformance
Analysis,FinancialReporting/Planning,CashFlowAnalysis,RatioAnalysis,Budgeting,
Forecasting,Mergers&AcquisitionandknowledgeofGAAP/IFRS
2.PossessStrongFinancialModelingskillsincludingDCF,LBOandothertechniques.
Possessabilitytoresearchallassetclassesinabroadrangeofindustriesand
geographies.
3.Strongequityresearch,finance,accountingandadvisoryandassuranceexperience
4.ExpertiseinTechnicalanalysis,fundamentalanalysis,developingtradingsystems.
5.Conductindepthfinancialanalysisofcompanyfinancials.
6.Writeanalyticalortrendbasedreportsoncompanies,sectorsormarkets.
7.ExpertlevelapplicationinBloomberg,ThomsonBanker,Factset,Datastream,
StockVal,Mergermarkets,ReutersKnowledge,HaverAnalytics,Factiva,PackHedge,
8.BuildingExcel/VBAbasedcustomizedtoolstoperformdetailedanalysis.
ContactUs:tanay.roy2008@gmail.com
Page:59
AboutSwastikBusinessAnalytics:
SwastikbusinessanalyticsisaglobalproviderofendtoendMarket,Business&
financialResearchsolutionandDataManagementServices.Withauniqueblendof
marketknowledge,researchexpertiseandflexibleengagementmodels,weprovide
costeffectiveyetworldclassresearchservices.IncorporatedinKolkata,India,Swastik
ResearchServiceshasemergedasatrustedresearchpartnertoalargenumberof
globalfirmswhofollowtheoutsourcingmodelfortheirresearchneeds,aswellas
domesticandinternationalfirmswishingtounderstandtheIndianmarket.
OurMissionistostrengthentheperformanceandreputationofourcustomersby
managingandoperatingcriticalknowledgeprocesses.Toachievetheseobjectiveswe
believeinleveragingourextensivedomainexpertiseintargetedindustrysegments;
attract,developandmanageoutstandingtalentandcontinuetoexpandour
operationalfootprintstomeetourclientsneeds.
Page:60

GTÇTÇ Eéç Xåväâá - Äx: Compendium of Nifty Companies

Uploaded by

Copyright:

Available Formats

GTÇTÇ Eéç Xåväâá - Äx: Compendium of Nifty Companies

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

GTÇTÇ Eéç Xåväâá - Äx: Compendium of Nifty Companies

Uploaded by

Copyright:

Available Formats

gtt e Xv|x

COMPENDIUM OF NIFTY COMPANIES

Exclusive Financial Analysis of Indian Companies

March'09 December'07 December'06

March'09 December'07 December'06

September'10 September'09 September'08 September'07 September'06

September'10 September'09 September'08 September'07

December'10 December'09 December'08 December'07 December'06

December'10 December'09 December'08 December'07

December'10 December'09 December'08 December'07 December'06

December'10 December'09 December'08 December'07

December'10 December'09 December'08 December'07 December'06

December'10 December'09 December'08 December'07

Data Notes: Except

Data Notes: Banks

You might also like