DHANUKA AGRITECH LTD.

Narration
Sales
Expenses
Operating Profit
Other Income
EBIDT
Depreciation
EBIT
Interest
Profit before tax
Tax
Net profit
EPS
Price to earning
Price
RATIOS:
Dividend Payout
OPM

SCREENER.IN
Mar-09
336.83
288.81
48.02
0.58
48.60
2.71
45.89
10.28
35.60
12.37
23.20

Mar-10
408.14
349.83
58.31
0.54
58.85
3.11
55.74
6.78
48.95
12.68
36.34

Mar-11
491.00
415.05
75.95
2.51
78.46
4.85
73.61
6.46
67.13
16.21
51.11

Mar-12
529.19
449.77
79.42
0.62
80.04
4.52
75.52
5.49
70.03
13.35
57.13

Mar-13
582.31
500.41
81.90
6.95
88.85
4.54
84.31
3.53
80.78
16.33
64.45

6.49

4.97

7.20

8.09

8.04

23.75%
14.26%

17.69%
14.29%

19.57%
15.47%

19.25%
15.01%

21.72%
14.06%

14.96%

10Years
39.76%
14.14%
5.98

7Years
39.84%
14.25%
7.00

5Years
18.60%
14.64%
7.51

3Years
12.58%
14.81%
8.40

Recent
10.12%
14.96%
10.27

TRENDS:
Sales Growth
OPM
Price to Earning

Trailing
641.23
545.30
95.93
2.22
98.15
4.63
93.52
3.57
89.95
19.37
70.59
14.12
10.27
145.00

Best Case Worst Case
655.55
647.19
557.47
555.69
98.07
91.50
98.07
91.50
4.63
4.63
93.44
86.87
3.57
3.57
89.87
83.30
22%
22%
70.52
65.36
14.10
13.07
10.27
5.98
144.85
78.15

BEST
12.58%
14.96%
10.27

WORST
10.12%
14.14%
5.98

45 2.07 14.00 0.86 28.64 1.76 25.38 0.DHANUKA AGRITECH LTD.96 23.17 15.21 10.23 0.16 0.87 Jun-13 166.01 2.23 1.85 23.21 Sep-12 204.84 Mar-12 129.01 12.07 17.18 26.35 16% 16% 13% 12% 18% 15% 15% 11% 19% 15% .16 1.17 106.92 107.17 11.87 9.36 11.00 15.92 20.72 0.94 21.21 19.43 1.24 Jun-12 107.78 97.02 11.48 31.97 Dec-11 109.26 17. Narration Sales Expenses Operating Profit Other Income EBIDT Depreciation EBIT Interest Profit before tax Tax Net profit OPM SCREENER.13 5.95 0.73 1.96 25.28 3.50 13.85 24.20 1.98 0.07 20.49 16.44 13.85 1.47 16.04 2.21 91.08 30.16 24.66 Jun-11 94.76 30.10 107.36 173.54 1.77 1.23 3.36 5.77 12.23 79.38 18.37 25.76 0.78 1.45 15.62 15.13 140.12 1.01 5.22 23.68 Mar-13 131.24 23.64 29.08 Sep-11 191.60 1.88 0.17 21.IN Mar-11 127.88 25.19 1.42 6.17 0.12 27.31 1.60 0.69 Dec-12 139.21 165.68 23.08 1.12 14.38 19.07 15.32 0.04 22.33 1.77 18.05 4.73 15.57 123.93 14.84 0.90 7.

DHANUKA AGRITECH LTD.82 9.00 39.80 154.60 95.99 254.74 119.67 38.82 Mar-11 10.71 141.49 14.59 34.10 24.01 295.87 Debtor Days Inventory Turnover 80.48 3.93 3.IN 9.57 94.37 3.28 3.67 102.39 0. Narration Equity Share Capital Reserves Secured Loans Unsecured Loans Total Net Block Capital Work in Progress Investments Working Capital Total SCREENER.21 223.85 119.30 137.00 204.90 30.82 38.42 4.46 104.28 15.41 254.60 85.70 295.19 138.47 3.01 116.56 1.28 199.18 59.00 Mar-13 10.17 154.77 .18 87.82 24.81 94.04 0.72 159.76 150.76 33.67 Debtors Inventory 74.64 34% 28% 37% 28% 30% 25% 27% 26% 25% 24% Return on Equity Return on Capital Emp Mar-09 Mar-10 Mar-12 10.80 26.77 62.78 190.00 252.88 230.00 160.41 0.31 8.58 111.94 26.87 151.47 45.30 0.71 230.68 93.23 0.

50 -31. at the end of year SCREENER.28 -0.15 -4.83 -3.37 0.37 .86 -19.95 Mar-11 -20.78 8.74 Mar-13 46.70 -15.77 -35.DHANUKA AGRITECH LTD.36 5.79 -8.21 28.43 -3.57 -18.21 Mar-10 15.09 1.31 3.IN Mar-09 7.32 2.25 1.87 Mar-12 58. Narration Cash from Operating Activity Cash from Investing Activity Cash from Financing Activity Net Cash Flow Cash & Eq.67 -0.92 -0.

in/spread/ Change Log: 6-Dec-12 1. You can report any formula errors on the worksheet at: http://www.screener.feedback@dalal-street. TESTING: This is a testing feature currently. You can add custom formating. it will export your customized file. Upload on: http://www. Added Change log Birth of Export to Excel . Please don't edit the "Data Sheet" only.How to use it? You can customize this workbook as you want.in/excel Download your customized workbooks now onwards.2 Added New variable for Cash and dividend amount.in/feedback or write me an email at: screener.screener. add your own formulas…anything. Now whenever you will "Export to excel" from Screener.sreener. you can upload this back on Screener. Spread the investing love: http://www.in HELP US: Report errors wherever you find them. After customization.2 27-Nov 1 Sheet version 1. add conditional formating.

n/feedback dded Change log .

17 11.51 81.80 0.34 0.86 1.40 6/30/2011 3/31/2006 55.85 3/31/2011 3/31/2005 54.14 8.09 5.56 5.60 1.46 2.97 109.28 3.80 3/31/2007 1.03 81.95 20.84 3/31/2004 1.77 12.68 7.35 12/31/2011 127.08 191.50 34.23 15.49 2.01 5.98 8.47 0.50 22.08 0.43 2.83 6.20 2.86 28.78 12.68 0.00 0.21 10.90 7.49 19.78 1.47 20.67 1.57 3.67 22.18 18.50 13.23 0.14 14.95 0.21 19.62 15.85 16.21 7.20 19.27 0.10 19.77 1.71 20.73 1.80 .85 1.44 13.38 18.76 0.68 26.82 10.05 4.30 9.42 22.41 2.42 5.64 1.25 12.07 3.92 20.55 8.98 11.86 5.41 2.12 27.24 0.80 3/31/2005 1.39 23.18 26.DHANUKA AGRITECH LTD.76 2.87 9.44 2. of Shares (lacs) PLEASE DO 3/31/2004 28.55 5. PROFIT & LOSS Report Date Period Sales Operating Profit Other Income EBIDT Depreciation EBIT Interest Profit before tax Tax Net profit Dividend Payout Market Cap Quarters Report Date Period Sales Expenses Operating Profit Other Income EBIDT Depreciation EBIT Interest Profit before tax Tax Net profit BALANCE SHEET Report Date Equity Share Capital Reserves Secured Loans Unsecured Loans Total Net Block Capital Work in Progress Investments Working Capital Total Unadjusted No.96 4.19 1.26 20.44 11.80 3/31/2006 1.72 0.93 9/30/2011 3/31/2007 200.58 6.31 1.26 63.07 20.28 4.81 6.66 94.41 7.21 25.41 19.15 0.43 1.07 14.11 22.90 20.98 30.42 6.62 3.05 3.98 6.44 19.33 0.45 2.09 3.16 14.55 15.80 0.

84 37.79 3.22 -21.35 3/31/2007 -12. at the end of year OTHER: Number of shares Face Value Current Price Industry PE Report Date Debtors Inventory 3/31/2004 11.CASH FLOW: Report Date Cash from Operating Activity Cash from Investing Activity Cash from Financing Activity Net Cash Flow Cash & Eq.42 0.00 2.30 0.14 1.08 3.35 0.00 9.07 1.00 145.75 3.66 3.01 1.79 0.77 5.95 5.60 4.91 -8.67 .02 1.01 - - - - PE 1.37 3/31/2006 -9.94 2.50 5.35 1.94 Cash Dividend Paid 0.29 3/31/2005 -4.73 -0.

23 1.20 3/31/2012 10.04 4.88 0.38 9.54 58.02 0.33 1.28 199.79 3/31/2009 9.46 4.94 26.31 8.24 23.13 19.21 51.69 180.42 0.04 3/31/2013 3/31/2013 582.39 0.13 25.52 75.59 34.95 22.85 0.95 12.32 0.51 78.36 11.70 295.88 25.89 10.04 0.00 2.49 70.01 295.80 26.11 19.34 17.38 0.68 78.90 6.79 3/31/2010 9.82 91.82 24.23 34.94 21.07 17.57 368.35 57.20 .23 0.82 91.77 500.57 94.00 252.19 12/31/2012 3/31/2012 529.68 131.95 91.31 0.85 73.07 6/30/2013 129.00 500.28 15.79 3/31/2011 10.08 30.69 139.48 16.64 29.86 5.04 2.16 24.14 58.42 6.56 1.13 16.95 2.93 14.37 23.37 25.92 22.77 62.78 16.25 462.80 154.35 3/31/2008 9.21 32.60 0.60 12.85 4.07 15.85 119.48 31.75 150.76 33.22 23.23 3.95 88.31 81.17 154.24 107.78 48.00 204.71 230.98 0.21 15.18 59.49 14.20 1.83 48.74 119.28 35.21 204.49 16.18 87.42 4.84 3/31/2012 3/31/2009 336.54 84.00 39.33 64.16 1.45 21.82 38.41 254.16 0.84 0.11 55.30 0.90 30.69 9/30/2012 3/31/2011 491.36 30.43 26.03 13.88 230.21 223.47 45.62 80.47 16.76 0.65 6/30/2012 3/31/2010 408.95 18.72 518.02 11.59 101.61 6.92 27.54 1.77 18.00 75.17 21.68 23.31 3.PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET 3/31/2008 248.85 3.57 15.00 160.18 42.36 5.68 36.08 1.13 152.12 14.13 5.23 31.20 23.53 80.19 79.39 101.46 67.00 0.78 190.17 15.17 24.14 31.60 2.71 45.85 23.01 2.20 3/31/2013 10.10 24.74 6.12 1.96 23.26 17.67 500.87 166.95 0.17 0.67 38.77 1.52 5.58 48.01 116.41 0.99 254.

43 1.15 -4.79 -8.00 5.04 4.32 2.43 -3.87 9.06 1.28 -0.92 -0.37 14.74 11.87 151.55 -4.20 8.71 141.89 3/31/2009 7.30 137.19 138.03 6.86 -19.76 150.97 7.57 -18.09 8.95 6.58 111.59 2.36 5.87 10.72 159.95 3/31/2011 -20.21 3/31/2010 15.00 .67 -0.33 6.74 3/31/2013 46.82 -3.49 4.68 93.25 1.51 1.21 5.00 8.78 8.83 -3.87 3/31/2012 58.37 - 74.50 -31.70 -15.31 3.09 1.37 0.3/31/2008 -5.60 95.21 28.77 -35.

Sign up to vote on this title
UsefulNot useful