2019 2018 2017 2016 2015

PAT 1135 827 811 725 573

Sales 7334 6333 5936 6024 5741
FA 1542 1288 1218 1318 1296
WC 1514 1336 1155 814 727
No. of Equity Shares 129 129 129 129 65
CA 3200 2794 2382 2114 1829
CL 1686 1458 1227 1300 1102
Debts 1732 1526 1265 1322 1287
Equity 3010 2555 2339 2097 1825
CE 3095 2644 2400 2119 2010
Debtors 517 340 247 252 177
Creditors 944 822 697 669 564
Purchases 145 196 122 114 110
EBIT 1185 1096 1087 964 786
PBT 1263 1117 1149 1034 822
Contribution 3317 2985 3106 2963 2622
Net Worth 129 129 129 129 65
Gross Profit 3317 2985 3106 2963 2622
Total Assets 4742 4082 3633 3381 3125
Market price per share
Inventories 1411 1511 1253 926 995
Prepaid Expenses
Short Term Bank Overdraft
Average Stock 0 0 0 0 0
Cost of Sales 4017 3348 2830 3061 3119
Opening Stock
Closing Stock
Interest -24 -16 -17 -21 -23
Proposed Dividend
Equity Capital 129 129 129 129 65
Free R/S
R/S 2920 2447 2233 1968 1760
LTL 46 68 38 22 185
Bills Receivables
Bills Payables
Other Reserves -50 -34 -36 0 0
Non Controlling Interest 11 13 13 0 0
Cost Of Material Consumed 3995 3372 2765 2887 3119
Changes in Invertory -123 -220 -57 60 -110
COGS 4017 3348 2830 3061 3119
Share Face value 1 1 1 1 1
 2019 2018 2017 2016 2015
NPR 0.154759 0.130586 0.136624 0.120352 0.099808 Profitability Strength
ROI 0.371401 0.315168 0.341761 0.340056 0.283243 Profitability Strength
EPS 8.79845 6.410853 6.286822 5.620155 8.815385 Profitability Strength

CR 1.897983 1.916324 1.94132 1.626154 1.65971 Solvency

DER 0.575415 0.59726 0.540829 0.630424 0.705205 Solvency
FA:CE 0.498223 0.487141 0.5075 0.621992 0.644776 Solvency

DV 25.73016 19.59577 15.18784 15.26892 11.25327 Perfomance

CV 78.12414 50.32653 68.55738 70.42105 61.52727 Perfomance
CTR 2.369628 2.395234 2.473333 2.84285 2.856219 Perfomance

OL 2.799156 2.72354 2.857406 3.073651 3.335878 Risk Valuation

FL 0.938242 0.9812 0.94604 0.932302 0.956204 Risk Valuation
CL 2.626287 2.672337 2.70322 2.865571 3.189781 Risk Valuation

ROE 0.377076 0.323679 0.346729 0.345732 0.313973 Profitability Strength

RONW 8.79845 6.410853 6.286822 5.620155 8.815385 Profitability Strength
GPR 0.452277 0.471341 0.523248 0.491866 0.456715 Profitability Weakness
Earning Power 0.249895 0.268496 0.299202 0.285123 0.25152 Performance Weakness
PER 0 0 0 0 0 Performance
Liquid Ratio 1.061091 0.879973 0.92013 0.913846 0.756806 Solvency Strength
Stock Velocity 0 0 0 0 0 Perfomance
Interest Coverage -49.375 -68.5 -63.9412 -45.9048 -34.1739 Coverage
Dividend Coverage #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! Coverage

Dividend Payout 76%

Debt Free
Cash Conversion Cycle
Sales Growth 0.158061 0.06688 -0.01461 0.049295
Common Size Analysis
Inventory Value
Operating Cash Flows
Get vs Pay
 2019 2018 2017 2016 2015
Sales (₹ in crore) 7334 6333 5936 6024 5741
Sales Growth (in %) 15.806 6.688 -1.46 4.93

2019 2018 2017 2016 2015

Profit After Tax (₹ in cr 1135 827 811 725 573
Sales (₹ in crore) 7334 6333 5936 6024 5741
Net Profit Ratio 0.1548 0.131 0.137 0.12 0.1
% change in NPR 18.511 -4.42 13.52 20.6

2019 2018 2017 2016 2015

Profit After Tax (₹ in cr 1135 827 811 725 573
No. of Equity Shares (i 129 129 129 129 65
Earning per Share (₹) 8.7984 6.411 6.287 5.62 8.82
% change in EPS 37.243 1.973 11.86 -36