Company Name A D S Diagnostic Ltd.

Net income 3.34

Profit after tax -0.04
Assets 4.86
Contingent liabilities 1.15
Deposits (accepted by commercial banks) 0
Borrowings 1.83
Current liabilities & provisions 0.8
Deferred tax liability 0.11
Book value(Bv) 0.97
Sales 3.32
PBDITA 0.55
PBIT 0.19
Adjusted Closing Price 10.29
Shares Outstanding 2192800
Face Value 10
Sales Per Share (SPS) 15.1404596862459
EPS -0.182415176942722
Book Value per Share (BVPS) 4.423568040861

P/E -56.40978
P/S 0.679635903614458
P/BV 2.32617649484536

valuing the share price of APOLLO

using P/E multiple 761.207394426727

using P/S multiple 766.998883212713
using P/BV multiple 667.984183488593
share price of APOLLO 732.063487042678
Apollo Hospitals Enterprise Ltd. Boston Bio Systems LtC D R Health Care Ltd.Chennai Meenakshi Mul
151.96 0.25 4.62 2.9
149.25 -0.2 -0.38 -3.15
0.05 93.96 129.58 146.64
530.73 0 0 0.06
0 0 0 0
689.98 1.75 9.24 10.67
518.17 0.07 4.41 3.13
75.14 0 3.25 1.18
-1813.97 92.14 112.68 131.6
1825.78 0.25 4.62 3
310.33 0.21 0.17 -2.1
255.67 0.01 0.02 -2.65
822.4 0.3 2.6 9.08
61784859 7002200 5283600 7468920
10 10 10 10
295.506055941634 0.357030647510782 8.74403815580286 4.01664497678379
24.1564037558134 -0.285624518008626 -0.719206601559543 -4.21747722562298
-293.59458439486 131.587215446574 213.263683851919 176.196826314916

34.0448027079397 -1.05033 -3.61509473684211 -2.15294582857143

2.78302249129687 0.840264 0.297345454545454 2.26059312
-2.80114158677376 0.002279856739744 0.01219148029819 0.05153327781155
Deccan Hospitals CorpDhanvantri Jeevan ReDolphin Medical ServiDr. Agarwal'S Eye HospFortis Healthcare Ltd.
48.85 2.71 2.7 72.75 194.83
-0.74 0.08 0.13 0.32 -7.15
0.71 15.29 7.8 1.63 2.41
4.76 0 0 0 290.06
0 0 0 0 0
19.91 0.07 5.81 31.07 284.95
7.19 0.46 0.1 11.61 123.72
0 0 0.33 0.32 0
-31.15 14.76 1.56 -41.37 -696.32
48.94 2.7 2.71 72.84 169.78
8.97 0.74 0.6 9.9 26.1
2.25 0.25 0.22 4.33 14.33
51.1 9.55 3.9 77.05 162.55
14621450 4098400 15099952 4500000 405061795
10 10 10 10 10
33.4713725382913 6.58793675580714 1.79470769178604 161.866666666667 4.19145923154762
-0.506105755585116 0.195198126097989 0.086092988904865 0.711111111111111 -0.176516276979417
-21.3043166033465 36.0140542650791 1.03311586685838 -91.9333333333333 -17.1904634945885

-100.967039864865 48.92465 45.299856 108.3515625 -920.878248632867

1.52667775847977 1.44961925925926 2.17305582287823 0.476009060955519 38.7812432425786
-2.39857494382022 0.265174254742547 3.774988 -0.838107324147933 -9.45582415803797
Fortis Malar HospitalsIndraprastha Medical Ishwar Medical ServicK M C Speciality Hospit
Kovai Medical Center
63.96 397.11 8.43 131.25
3.5 23.89 -0.45 11.59
112.39 6.49 10.22 82.51 91.38
0 46.17 1.48 38.28
0 0 0 0
16.47 49.27 15.54 108.18
10.02 81.4 1.19 17.23
2.89 31.8 0 8.73
83.01 -202.15 10.22 64.3 -81.04
64.14 398.41 8.54 130.41
9.41 60.68 2.12 32.29
6.76 42.01 1.25 27.6
36.05 47.45 0.09 12.7 142.1
18594259 91673000 176200000 12545000 10942262
10 10 1 1 10
34.4945179046931 43.4599064064665 0 6.8074930251096 119.180111022748
1.88230141357072 2.60600176715063 0 -0.358708648864089 10.5919598708201
44.6428115258586 -22.0512037350147 0.580022701475596 51.2554802710243 -74.0614691916534

19.15208677 18.2079692339891 0 -35.4047777777778 13.4158363261432

1.04509360297786 1.09181091087071 0 1.86559133489461 1.1923130359635
0.807520825141549 -2.15180996784566 0.155166340508806 0.247778382581648 -1.91867649333662
Lokmanya Industries LLotus Eye Care HospitaMayo Hospitals Ltd. Medinova Diagnostic N
S G Industries Ltd.
7.15 12.1 5.91 12.09 11.12
0.89 1.16 -10.54 -0.73 2.12
2.06 55.42 3.22 1.07 11.94
0 0 0 0.07 0
0 0 0 0 0
3 6.71 28.16 10.99 0.79
3.07 2.44 36.52 15.91 5.63
0 0.07 0 1.04 0
-4.01 46.2 -61.46 -26.94 5.52
7.16 11.7 5.91 12.11 10.11
1.44 4.27 1.84 0.39 3.44
1.17 2.48 -0.41 -0.17 2.76
1.25 17.75 1.55 3.21 72.05
6000000 20796330 15000000 9481640 3350500
10 10 10 10 10
11.9333333333333 5.62599266312854 3.94 12.7720520922541 30.1746008058499
1.48333333333333 0.557790725575137 -7.02666666666667 -0.769909003083855 6.32741381883301
-6.68333333333333 22.2154582082512 -40.9733333333333 -28.412806223396 16.4751529622444

0.842696629213483 31.8219704741379 -0.220588235294118 -4.16932389041096 11.3869587264151

0.104748603351955 3.15499878205128 0.393401015228426 0.251330011560694 2.38776978239367
-0.187032418952618 0.798993198051948 -0.037829482590303 -0.112977224944321 4.37325226449276
Noida Medicare CentrRegency Hospital Ltd.Secunderabad HealthcSharma East India HosTamilnad Hospital Ltd
1.89 5.33 7.49 6.17 1.67
0 4.2 -6.29 -0.08 -0.02
132.37 98.66 36.66 35.47 19.13
0.19 0.38 0 0 3.29
0 0 0 0 0
10.13 14.41 2.21 9.55 116.23
2.84 1.38 0.53 4.8 14.38
0 0 1.18 0.27 0
119.21 82.49 32.74 20.85 -114.77
25.05 24.31 15.93 7.33 0
7.31 4.99 1.17 1.7 -0.16
3.07 3.15 0.43 0.98 -1.84
25.5 63.1 18.05 15 9
12308500 9358668 3759600 5149000 10856895
10 10 10 10 10
20.3517894138197 25.9759187952815 42.3715288860517 14.2357739366867 0
0 4.48781813822223 -16.7305032450261 -0.155369974752379 -0.018421473174421
96.8517691026526 88.142885290941 87.0837323119481 40.4932996698388 -105.711623811412

0 14.0602845428571 -1.07886772655008 -96.54375 -488.560275

1.25296107784431 2.42917297737557 0.425993596986817 1.05368349249659 0
0.263288943880547 0.715883077706388 0.207271777642028 0.370431654676259 -0.085137278905637
United Diagnostic InteUnited Health Care Ltd.
449.61 0.58
0.01 -1.84

0 0
0 0
9.58 15.84
9.06 2.36
0 0
-18.64 -18.2
1.56 1.66
0 -0.26
-0.56 -0.86
2.5 3.5
6000000 5700000
10 10
2.6 2.91228070175439
0.016666666666667 -3.2280701754386
-31.0666666666667 -31.9298245614035

AVERAGE

150 -1.08423913043478 -45.0602439597377

0.961538461538462 1.20180722891566 2.5955437047429
-0.080472103004292 -0.109615384615385 -0.215009945846497
Company Name Allahabad Andhra BaAxis Bank L
Sales 0 0 0
Net income 10067.89 7024.45 15407.73
Profit after tax 1206.33 1045.85 2514.53
Deposits (accepted by commercial banks) 106055.7 77688.2 141300.2
Borrowings 5435.47 5852.45 17169.55
Current liabilities & provisions 3020.34 2209.59 5785.45
Deferred tax liability 28.81 88.41 32.68
Contingent liabilities 52063.82 43485.72 318205.3
Assets 121704.1 90430.82 180680.5
PBDITA 7660.68 5715.98 10719.56
PBIT 7490.34 5613.98 10485.24
Book value -44900.09 -38893.55 -301813
Adjusted Closing Price 216.8 154.95 1370.45
EPS 28 22.89 65.96
Shares Outstanding 4.47E+08 4.85E+08 4.08E+08
EPS 27.00537 21.56392 61.56049
BVPS -1005.151 -801.9289 -7388.95

P/E Ratio 8.028032 7.185615 22.26184

P/BV -0.215689 -0.193222 -0.185473

CALCUATION OF SHARE PRICE

Using P/E ratio 30.0135 1050.422
using P/BV ratio -0.163415 965.0252
SHARE PRICE OF ICICI BANK 1007.723
Bank Of BaBank Of InBank Of MaBank Of MBank Of PuBank Of RaCanara Ba Central Ba Centurion City Union
0 0 0 0 0 0 0 0 0 0
19138.76 19958.77 450.15 5371.44 408.3 1445.32 20996.46 13457.03 1682.58 1028.32
3058.33 1741.07 45.58 439.58 -61.24 -102.13 3021.43 1058.23 121.38 152.76
241044.3 229761.9 3631.04 63304.07 4306.61 15062.35 234651.5 162107.5 14863.72 10284.6
13350.08 22399.9 183.56 2796.95 145.41 345.55 8440.55 7326.64 1095.89 40.02
7095 7272.09 381.26 2047.17 211.96 947.92 6878.43 4510.15 1395.96 371.34
0 574.32 0 18.1 35.5 20.17 343.47 737.02 39.41 0
106021.7 146908.9 1044.91 19363.72 1120.73 2023.75 131833.5 44140.32 7656.69 3148.97
278316.7 274966.5 4443.69 71073.89 4883.74 17320.23 265051.7 183100.8 18791.08 11559.4
15227.78 14717.16 342.63 4151.96 173.03 890.9 17047.99 11147.3 974.83 887.31
14996.92 14615.87 325.67 4008.22 140.97 879.43 16892.86 11068.55 882.64 873.73
-89194.32 -131951 -797.08 -16456.12 -936.47 -1079.51 -117096 -35720.84 -6260.59 -2285.53
814.2 463.35 270 71.2 44.05 212.1 510.4 176 41.4 46.85
86.49 35.83 49.33 10.6 -10.12 -8.99 84.87 27.92 0.72 4.12
3.64E+08 5.25E+08 11769900 4.31E+08 1.05E+08 1.61E+08 4.1E+08 4.04E+08 2.03E+09 4.02E+08
83.95859 33.15216 38.7259 10.21044 -5.832381 -6.329714 73.69341 26.18464 0.598924 3.802685
-2448.601 -2512.507 -677.219 -382.2382 -89.18762 -66.90483 -2855.993 -883.8697 -30.89156 -56.89416

9.697638 13.97647 6.972078 6.973253 -7.552662 -33.50862 6.925992 6.721497 69.12397 12.32024
-0.332516 -0.184417 -0.398689 -0.186271 -0.493903 -3.170175 -0.178712 -0.199124 -1.340172 -0.823459
CorporatioDena BankDevelopmen DhanlaxmiFederal BaGlobal TruH D F C BanI C I C I Ba I D B I Ban I D B I Ban
0 0 0 0 0 0 0 0 0 0
8071.84 4343 550.88 595 3624.67 700.93 19974.81 33438.67 17362.54 928.09
1170.25 511.25 -78.45 23.3 500.49 -391.13 2948.7 4024.98 1031.13 132.45
92733.67 51344.27 4787.33 7098.48 32198.19 6920.92 167404.4 202016.6 167667.1 10048.15
9077.53 1561.92 503.51 317.55 1218.94 302.06 12915.69 93913.58 47709.48 1784.53
3446.46 1841.54 186.07 140.62 1057.37 175.48 18619.11 13058.98 6059.9 551.26
303.48 2.49 14.57 0 176.22 38.62 98.32 467.11 44.57 24.91
44754.7 33656.44 4688.4 612.85 8377.1 4632.32 487167.5 733559 128389.8 17206.85
111692.3 57589.06 6151.23 8086.9 38976.59 7439.53 222556.9 363866.8 233616.6 13027.13
6880.73 3624.73 260.05 432.07 2853.12 170.95 12861.46 24369.54 14218.11 655.67
6746.64 3597.12 244.68 421.77 2792.93 126.33 12467.07 22937.89 14127.13 627.25
-38623.53 -30817.6 -4028.65 -82.6 -4051.23 -4629.87 -463648 -679148 -116254 -16588.57
610.4 106.95 53.05 182.7 350.45 1.17 2207.05 1000.8 127.9 59
86.64 18.65 -2.3 2.11 26.86 -66.94 68.47 36.28 9.09 6.86
1.43E+08 2.87E+08 2E+08 85115600 1.71E+08 1.21E+08 4.61E+08 1.15E+09 9.84E+08 2.18E+08
81.58463 17.82457 -3.921136 2.737454 29.22354 -32.22917 64.00426 34.9983 10.47453 6.080104
-2692.661 -1074.446 -201.3624 -9.704449 -236.5507 -381.502 -10063.91 -5905.382 -1180.946 -761.4966

7.481801 6.000145 -13.52924 66.74086 11.99204 -0.036303 34.48286 28.59567 12.21057 9.703782
-0.22669 -0.09954 -0.263455 -18.82642 -1.4815 -0.003067 -0.219303 -0.169473 -0.108303 -0.077479
I N G VysyaIndian BanIndian OveIndusind BJammu & KaKarnataka Karur VysyKotak MahiLakshmi ViNedungadi
0 0 0 0 0 0 0 0 0 0
2769.3 8746.54 11362.39 3272.53 3418.04 2327.22 1989.55 3912.18 989.23 130.67
242.22 1554.99 706.96 350.31 512.38 167.12 336.03 563.12 30.67 -70.51
25865.29 88227.67 110794.7 26710.16 37237.16 23730.66 19271.85 23886.47 9075.38 1356.16
3671.39 957.35 8982.2 4934.29 1100.21 691.64 475.89 6140.52 333.93 30.97
1871.53 3621.87 3575.48 1091.33 1088.74 605.07 526.73 2434.49 250.55 48.07
0 0 0 60.53 0.06 149.56 8.25 0 12.67 0
78174.13 21835.26 42541.66 51213.5 12114.04 11198.82 6625.97 37615.34 2617.66 81.92
33880.25 101389.3 131096.4 35430.04 42546.85 27081.8 21993.49 37436.32 10498.95 1359.31
1817.91 7063.73 8168.62 2398.92 2766.09 1919.79 1641.54 2319.46 708.72 32.29
1774.56 6904.8 8056.86 2353.63 2729.16 1897.56 1618.91 2229.46 691.42 29.81
-75702.09 -13252.83 -34797.66 -48579.77 -8993.36 -9293.95 -4915.2 -32640.5 -1791.24 -157.81
345.4 252.1 130.4 222.5 862 169.2 672.5 857.25 127.9 12.3
18.33 37.03 11.72 9.3 111.32 8.33 64.35 17.98 0.58 -85.19
1.2E+08 4.3E+08 5.45E+08 4.11E+08 48477802 1.34E+08 54411719 3.66E+08 98188815 10200000
20.14807 36.18191 12.97651 8.52293 105.6937 12.46825 61.75692 15.39283 3.123574 -69.12745
-6296.965 -308.3703 -638.7236 -1181.93 -1855.15 -693.3899 -903.3348 -892.2247 -182.4281 -154.7157

17.14308 6.96757 10.04893 26.10605 8.155639 13.57046 10.88947 55.69153 40.94669 -0.177932
-0.054852 -0.817524 -0.204157 -0.188251 -0.464652 -0.244019 -0.744464 -0.960801 -0.701098 -0.079501
Oriental B Punjab NatSouth Indi State BankState BankState BankState BankSyndicate Times BankUco Bank
0 0 0 0 0 0 0 0 0 0
11369.07 24643.76 2111.25 4575.56 85909.37 4021.87 4866.09 10920.1 325.9 10096.91
1134.68 3905.36 233.76 455.16 9166.05 444.27 684.27 813.32 27.08 1012.19
120257.6 249329.8 23011.53 46058.85 804116.2 38879.99 50883.39 117025.8 3011.17 122415.5
4887.03 19262.37 330.96 2975.06 103011.6 2274.01 3250.15 12172.68 1.72 6263.84
3476.09 9973.88 602.04 2330.13 73731.51 1205.6 1957.51 3648.39 90.78 2893.09
0 25.16 0 94.05 0 2.96 1.56 0 0 488.79
51523.45 101340.4 3222.83 9012.58 596568.4 20109.06 15004.57 55695.07 2930.41 40154.12
137431 296658 25534.05 54283.73 1053414 45408.93 59456.27 139051 3274.46 137808.3
9041.4 18963.6 1751.49 3505.42 62181.23 3067.01 3963.79 8569.57 264.82 8247.95
8955.21 18740.78 1734.73 3456 61248.56 3024.66 3920.97 8481.4 257 8173.76
-42713.16 -83273.63 -1633.31 -6186.94 -524014 -17062.69 -11640.91 -49490.99 -2759.62 -34407.11
424.2 1186.05 204.75 822.8 2846.95 1327.1 1053 117.15 41 112.2
49.52 131.35 20.25 84.01 153.57 131.94 130.9 15.65 2.5 19.91
2.51E+08 3.15E+08 1.13E+08 50000000 6.35E+08 36000000 50000000 5.22E+08 1.35E+08 5.49E+08
45.28943 123.8607 20.68554 91.032 144.3739 123.4083 136.854 15.58179 2.005926 18.42489
-1704.846 -2641.071 -144.5324 -1237.388 -8253.714 -4739.636 -2328.182 -948.1609 -204.4163 -626.3126

9.366424 9.575674 9.89822 9.03858 19.71928 10.75373 7.694331 7.518392 20.43944 6.089587
-0.24882 -0.449079 -1.416637 -0.664949 -0.34493 -0.28 -0.452284 -0.123555 -0.200571 -0.179144
Union BankUnited BanUnited WesVijaya BanYes Bank Ltd.
0 0 0 0 0
14667.25 5684.49 539.57 5798.12 2891.56
2074.92 322.36 -98.64 507.3 477.74
170039.7 68180.31 6452.87 61931.75 26798.57
9215.31 2440.34 172.6 1938.57 4749.08
4957.33 2096.96 214.22 2590.99 1511.34
347.6 6.23 8.18 0 0
78195.25 11913.74 1563.09 11950.19 105941.4
195509.5 77011.21 7055.76 70222.11 36382.51
12103.33 4366.79 256.87 4501.64 2338.5
11943.19 4268.24 242.35 4452.72 2308.24
-67245.77 -7626.37 -1355.2 -8189.39 -102618
341.9 97.15 25.9 82.05 328.55
44.23 9.91 -19.64 12.4 15.53
5.05E+08 3.16E+08 53797899 4.34E+08 3.44E+08 average
41.07793 10.18738 -18.33529 11.70194 13.89696 32.6303
-1331.289 -241.0123 -251.9057 -188.9055 -2985.046 -1721.707

8.323203 9.536311 -1.412577 7.011657 23.64186 13.31882

-0.256819 -0.403092 -0.102816 -0.434344 -0.110065 -0.822989
Company Adhunik Me Aditya IspaAhmedabadAnik SteelsAnil SpeciaAnkit MetaArihant SteAshiana IspAtma Steel
Net Incom 1188.45 9.13 6.72 28.89 98.88 506.33 2.13 146.28 1.01
Profit after 30.15 0.15 1.6 0.56 0.37 6.44 -0.06 2.04 -0.71
Assets 2074.49 8.77 13.93 22.15 81.8 390.4 5.87 37.09 8.46
Deposits ( 0 0 0 0 0 0 0 0 0
Borrowing 1346.92 2.06 0 7.12 33.95 152.07 2.31 31.87 0.59
Current lia 334.97 0.42 7.31 7.76 14.04 106.13 9.55 18.14 5.39
Deferred ta 100.82 0.19 0.08 0 4.36 12.43 0 1 0.6
Contingent 69.49 0 0 0 0.99 21.41 0.01 0.27 13.44
Sales 1287.94 10.52 6.19 31.6 105.6 548.45 2.41 170.03 1.35
Outstandin91231247 5100000 4092000 4050000 12169178 32875500 800000 4464800 3678750
Adjusted Cl 112.05 9.96 19.5 1.9 17.65 27.4 3.25 13.52 2.2
Book Valu 222.29 6.1 6.54 7.27 28.46 98.36 -6 -14.19 -11.56
E.P.S 3.304789 0.294118 3.910068 1.382716 0.304047 1.958906 -0.75 4.569074 -1.930003
Book Value24.36556 11.96078 15.9824 17.95062 23.38695 29.91894 -75 -31.78194 -31.42372
Sales per s 141.1731 20.62745 15.12708 78.02469 86.77661 166.8264 30.125 380.8233 3.669725

P/E Ratio 33.90534 33.864 4.987125 1.374107 58.05027 13.9874 -4.333333 2.959024 -1.139894
P/B.V 0.504071 1.632787 2.981651 0.261348 0.620169 0.278569 -0.541667 -0.952784 -0.190311
P/S 0.793706 0.482852 1.289079 0.024351 0.203396 0.164243 0.107884 0.035502 0.5995

alculation of share price

Using P/E 305.9491
Using P/B. 311.5585
Using P/S 458.4933

Average 358.667
Bellary SteBengal SteeBhagwandasBharat BergBhoruka Ste
Bhushan StBhuwalka St
Bloom InduCharminar Chase Brigh
35.15 0.37 47.47 29.01 21.44 4978.61 486.27 2.05 17.2 21.47
-143.61 0.09 0.23 -23.39 -0.44 421.3 -8.06 0.26 0.49 0.56
2291.59 11.87 8.07 27.61 26.02 12146.36 214.19 4.5 6.49 7.38
0 0 0 0 0 0 0 0 0 0
2704.75 0.02 0.48 52.84 5.15 8066.25 108.08 0.66 2.22 3.92
137.34 4.64 1.35 41.72 12.12 1396.4 77.66 0.28 0.7 3.54
0 0 0.01 0 0.41 249.07 7.62 0 0 0
731.84 0 0 2.55 2.23 2424.34 21.84 0.32 0 0.23
39.87 0.24 48.64 32.98 22.03 5409.56 538.5 1.76 17.29 23.99
7.31E+08 4900000 3648800 5968300 13310000 42471662 5187249 4706000 3000000 1675000
2.98 3 7 1.5 16.5 1825.55 56.55 8.81 1 21
-1282.34 7.21 6.23 -69.5 6.11 10.3 -1.01 3.24 3.57 -0.31
-1.963355 0.183673 0.630344 -39.19039 -0.330579 99.19555 -15.5381 0.552486 1.633333 3.343284
-17.53143 14.71429 17.07411 -116.4486 4.590533 2.425146 -1.947082 6.884828 11.9 -1.850746
0.54508 0.489796 133.3041 55.25862 16.55147 1273.687 1038.123 3.739907 57.63333 143.2239

-1.51781 16.33333 11.10504 -0.038275 -49.9125 18.40355 -3.639441 15.9461 0.612245 6.28125
-0.002324 0.416089 1.123596 -0.021583 2.700491 177.2379 -55.9901 2.719136 0.280112 -67.74194
5.467085 6.125 0.052512 0.027145 0.996891 1.43328 0.054473 2.355674 0.017351 0.146624
Comet SteeDhar IndustDhatu SansDina Iron &Firth (IndiaG K Steel &Gallantt MeGangotri IrGodawari PGontermann
112.23 8.28 2.25 71.4 28.34 31.7 433.26 49.64 1039.45 155.49
1.85 -19.55 -2.73 0.51 -5.72 -5.12 23.55 1.04 51.4 2.57
91.24 36.09 7.77 37.32 65.15 29.44 385.01 101.26 842.25 219.64
0 0 0 0 0 0 0 0 0 0
35.26 70.67 11.94 18 18.26 18.05 160.69 69.11 391.49 72.66
23.72 7.71 6.7 8.31 11.83 14.76 44.22 10.95 95.53 30.36
0 0 0 0.5 0 0 16.82 3.02 0 8.3
38.99 0.71 0.03 0 0.35 0 4.71 1.19 189.28 29.87
124.29 8.73 2.54 77.63 30.27 31.61 450.23 56.86 1162.4 164.77
20819875 9500700 10110000 6819500 10340000 5441446 81322324 13411794 28069807 13915000
9 2 2.15 1.55 1 6 32.6 60.3 223.35 37.8
-6.73 -43 -10.9 10.51 34.71 -3.37 158.57 16.99 165.95 78.45
0.888574 -20.57743 -2.700297 0.747855 -5.531915 -9.409264 2.895884 0.775437 18.31149 1.846928
-3.232488 -45.25982 -10.7814 15.41169 33.56867 -6.193207 19.49895 12.66795 59.12046 56.37801
59.69776 9.188797 2.512364 113.8353 29.27466 58.09118 55.36364 42.39552 414.1104 118.4118

10.12859 -0.097194 -0.796209 2.072593 -0.180769 -0.637669 11.25736 77.76261 12.19726 20.46642
-1.337296 -0.046512 -0.197248 0.147479 0.02881 -1.780415 0.205587 3.549147 1.345887 0.481836
0.150759 0.217656 0.855768 0.013616 0.034159 0.103286 0.588834 1.42232 0.539349 0.319225
Gopal IronGraham FirtGujarat MinGwalior StrHamco SteeHariyana MHaryana Ste
Him Ispat LHisar MetalI S M T Ltd
91.41 3.68 11.1 0.51 1.05 25.68 64.75 37.81 114.69 1309.27
1.15 -1.48 -2.01 -2 0.04 0.61 -5.41 -16.26 0.27 56.23
23.27 7.11 3.7 2.03 5.4 16.38 47.09 50.42 54.68 2117.72
0 0 0 0 0 0 0 0 0 0
9.03 2.84 2.45 3.34 2.1 15.15 16.28 79.05 35.43 1164.59
2.64 9.84 2.58 2.3 3.26 4.54 11.23 33.26 7.77 313.89
1.85 0 0 0 0 0 0 0 1.42 112.88
0 4.62 1.07 0.44 0.03 0.06 4.26 0 5.22 318.76
92.02 4.23 12.03 0.6 1.05 28.68 73.44 44.17 128.82 1414.08
5016600 1347708 600000 1934530 3448400 580500 3328363 7463270 3600000 1.47E+08
10.78 4 25 6 101 209 7 1 28.6 52.25
9.75 -10.19 -2.4 -4.05 0.01 -3.37 15.32 -61.89 4.84 207.6
2.292389 -10.98161 -33.5 -10.33843 0.115996 10.50818 -16.25424 -21.7867 0.75 3.838189
19.43547 -75.60985 -40 -20.93532 0.028999 -58.0534 46.02863 -82.92612 13.44444 14.17051
183.431 31.38662 200.5 3.101529 3.04489 494.0568 220.649 59.18317 357.8333 96.52332

4.702517 -0.364245 -0.746269 -0.580359 870.721 19.88926 -0.430657 -0.0459 38.13333 13.61319
1.105641 -0.392542 -10.41667 -1.481481 10100 -62.0178 0.456919 -0.016158 5.909091 0.251686
0.058769 0.127443 0.124688 1.93453 33.17032 0.423028 0.031725 0.016897 0.079925 0.54132
India SteelIndian SteeInducto SteIspat IndusJ G FoundryJ M D AlloyJ S L Stainl J S W SteelJai Balaji I Jai Corp Lt
149.62 908.65 29.25 8300.28 27.98 20.98 6078.1 18556.85 1718.54 456.56
-38 -28.38 1.16 -688.11 0.37 0.19 378.48 2022.74 1.07 61.03
292.68 702.57 57.24 14389.65 8.35 14.33 12610.5 30979.85 2624.48 2734.6
0 0 0 0 0 0 0 0 0 0
156.44 274.49 31.19 7223.65 2.33 6.81 7528.43 11585.1 1841.56 33.03
67.49 208.19 5.55 3923.35 1.21 9.31 2511.74 7554.6 318.62 38.08
0 16.54 0.04 1257.81 0.32 0 636.01 2057.61 110 19.1
7.15 137.74 0.32 1375.56 0.64 18.22 1341.99 6990.48 178.8 3.73
149.3 941.18 29.72 9184.5 31.48 24.55 6119.45 19396.43 1869.96 432.57
645000 2992742 4017254 1.22E+09 4750300 9748700 1.86E+08 1.87E+08 47126900 1.78E+08
1.7 1.5 40.6 18 1.55 9 105.35 1146.15 274.45 263.25
61.6 65.61 20.14 609.28 3.85 -20.01 592.33 2792.06 175.5 2640.66
-589.1473 -94.82942 2.887545 -5.628978 0.778898 0.194898 20.3942 108.1398 0.227047 3.419162
955.0388 219.2304 50.13375 4.984121 8.104751 -20.52581 31.9174 149.2692 37.23988 147.9411
2314.729 3144.875 73.98088 75.13239 66.2695 25.18284 329.7434 1036.972 396.7925 24.23443

-0.002886 -0.015818 14.06039 -3.197739 1.989991 46.17805 5.165684 10.59878 1208.783 76.99254
0.027597 0.022862 2.015889 0.029543 0.402597 -0.449775 0.177857 0.410503 1.563818 0.099691
0.000734 0.000477 0.54879 0.239577 0.023389 0.357386 0.319491 1.105285 0.691671 10.86265
Jalan ForgiJalan IspatJalgaon Re-Janzen CasJindal IronJindal SteeK R SteelunKalyani SteKamdhenuKamini
I Ispa
0.01 0.21 3.6 15.16 2216.8 7795.59 0.46 1074.38 374.04 10.49
-2.72 -4.82 0.2 0.73 242.7 1536.48 9.81 43.34 1.21 -0.78
7.14 19.21 0.1 15.15 2500.85 14489.61 34.94 820.96 172.87 4.38
0 0 0 0 0 0 0 0 0 0
7.32 20.85 0.36 4.25 678.38 4962.65 43.99 207.76 49.74 1.68
11.68 20.5 1.8 1.58 601.35 3432.01 6.87 291.48 50.04 0.5
0 0 0 0 131.36 679.63 0 42.59 4.35 0
0 5 0 0 381.09 8320.29 3.23 37.52 2.52 0
0.01 0.21 3.6 15.4 2265.84 8433.81 0.39 1185.24 402.8 12.02
10670603 5516419 450000 5617000 43998500 1.55E+08 7278985 43653060 19011066 5010800
1.2 1.5 43.2 0.7 427.4 698.55 2.35 135.6 20.75 5
-11.86 -27.14 -2.06 9.32 708.67 -2904.97 -19.15 241.61 66.22 2.2
-2.549059 -8.737552 4.444444 1.299626 55.16097 99.35036 13.47715 9.928285 0.636471 -1.556638
-11.11465 -49.19858 -45.77778 16.59249 161.0669 -187.8383 -26.30861 55.34778 34.83234 4.390516
0.009372 0.380682 80 27.41677 514.9812 545.3387 0.535789 271.5136 211.8766 23.98819

-0.470762 -0.171673 9.72 0.538616 7.748232 7.031177 0.174369 13.65795 32.60162 -3.212051
-0.10118 -0.055269 -20.97087 0.075107 0.603102 -0.240467 -0.122715 0.561235 0.313349 2.272727
128.0472 3.940299 0.54 0.025532 0.829933 1.280947 4.386055 0.499422 0.097934 0.208436
Kamper Con Kanishk SteLloyds SteeM S L IndusM S P SteeMahamayaMahindra
S U
Mardia Stee
MarmagoaMetalman
S I
36.26 368.87 2851.17 2.21 401.92 366.12 1085.36 25.79 151.07 371.28
-0.11 5.34 -78.08 -1.74 39.89 7.34 4.67 -9.86 -16.35 6.64
36.84 193.27 1868.38 60.91 483.02 174.92 774.21 201.22 98.51 242.06
0 0 0 0 0 0 0 0 0 0
0.5 46.6 831.47 91.4 272.7 73.45 338.9 202.96 21.29 99.52
31.03 46.65 1343.87 35.04 24.61 18.97 236.09 64.14 53.43 58.84
0 18.67 0 0 16.47 5.29 24.95 0 4.28 4.84
16.74 3.1 14.14 73.62 38.41 5.15 79.55 37.86 99.18 32.03
36.92 409.43 2996.19 2.41 438.89 416.97 1174 29.49 164.02 409.13
10943000 28436074 2.25E+08 8786632 58100000 13570400 32482529 33422603 60943000 11739920
24.5 18.6 12.31 0.98 47.5 11.5 68.35 1.15 4.55 12.47
-11.43 78.25 -321.1 -139.15 130.83 72.06 94.72 -103.74 -79.67 46.83
-0.100521 1.877896 -3.468582 -1.980281 6.865749 5.408831 1.437696 -2.950099 -2.682835 5.655916
-10.44503 27.51786 -14.26437 -158.3656 22.51807 53.10087 29.16029 -31.03888 -13.07287 39.88954
33.73846 143.9826 133.1011 2.742803 75.54045 307.2643 361.4251 8.82337 26.91367 348.4947

-243.7305 9.9047 -3.549 -0.494879 6.918401 2.126153 47.54135 -0.389817 -1.695967 2.204771
-2.143482 0.2377 -0.038337 -0.007043 0.363067 0.159589 0.721601 -0.011085 -0.057111 0.266282
0.726174 0.129182 0.092486 0.357299 0.628802 0.037427 0.189113 0.130336 0.169059 0.035782
Modern SteMonnet IspMukand LtMukesh SteN S L Ltd. National GeNational StO C L Iron PanchmahalParamount
279.56 1592.21 2061.59 71.68 194.36 17.75 2127.36 212.32 296.18 32.09
-4.72 216 62 0.2 -0.88 0.05 -89.08 3.93 14.57 0.36
146.89 2957.88 4388.81 24.87 182.25 17.13 875.21 183.89 306.78 7.55
0 0 0 0 0 0 0 0 0 0
67.23 1325.17 1684.44 0.56 54.22 2.06 260.64 78.5 70.96 2.42
32.55 231.84 704.87 12.68 81.6 0.96 406.48 13.21 112.75 4.03
6.46 114.57 140.28 0.33 0 0.25 35.51 18.37 3.97 0
12.62 221.29 210.2 6.22 20.13 0 27.39 10.42 7.65 0
313.98 1710.73 2161.37 77.51 209 19.39 2220.63 235.97 311.45 32.1
11964000 47958109 73114129 6566460 9356884 5058555 32602942 1.34E+08 17997000 1498500
30.2 492.25 81.55 10 4.8 48.6 28.2 77.8 124.9 1
28.03 1065.01 1649.02 5.08 26.3 13.86 145.19 63.39 111.45 1.1
-3.945169 45.03931 8.479893 0.304578 -0.940484 0.098842 -27.32269 0.292971 8.095794 2.402402
23.42862 222.0709 225.5405 7.736284 28.10765 27.39913 44.53279 4.725548 61.92699 7.340674
262.4373 356.7134 295.6159 118.0392 223.365 38.3311 681.1134 17.59091 173.0566 214.2142

-7.654932 10.92934 9.616866 32.8323 -5.103755 491.6915 -1.032109 265.5557 15.42776 0.41625
1.077417 0.462202 0.049454 1.968504 0.18251 3.506494 0.194228 1.227323 1.120682 0.909091
0.115075 1.379959 0.275865 0.084718 0.021489 1.2679 0.041403 4.422739 0.721729 0.004668
Partap SteePennar Indu
PithampurPowmex Ste Prabhu Stee
Prakash StR B B L IndsR M I SteelR P G TranR S Corpora
20.5 771.44 23.23 32.83 83.98 292.4 10.55 20.72 391.79 1.58
-11.73 50.07 -0.3 -4.9 1.11 8.08 0.81 -5.84 25.68 -0.51
57.27 457 11.68 129.66 19.06 231.01 13.89 21.56 266.98 3.16
0 0 0 0 0 0 0 0 0 0
31.1 148.97 2.17 102.51 3.47 127.35 4.52 13.64 63.48 0.25
28.69 88.62 4.9 15.95 11.97 64.02 1.59 9.63 136.09 0.36
0 4.07 0.38 0 0.04 3.93 0 0 3.49 0
0.58 70.18 0 12.23 0.32 2.44 0.07 2.52 5.63 0.18
22.7 861.26 23.23 36.6 96.84 311.63 10.55 23.55 418.26 1.58
9859875 1.22E+08 3962900 28974500 717000 11250000 5650000 4519750 15620799 5000000
2.75 44.55 10.42 2.1 119.5 187.95 5 2.45 266.1 10.9
-3.1 145.16 4.23 -1.03 3.26 33.27 7.71 -4.23 58.29 2.37
-11.8967 4.103291 -0.757021 -1.691142 15.48117 7.182222 1.433628 -12.92107 16.43962 -1.02
-3.144056 11.89602 10.674 -0.355485 45.46722 29.57333 13.64602 -9.358925 37.31563 4.74
23.0226 70.5812 58.61869 12.6318 1350.628 277.0044 18.67257 52.10465 267.7584 3.16

-0.231156 10.85714 -13.76447 -1.241764 7.719054 26.16878 3.487654 -0.189613 16.18651 -10.68627
-0.887097 0.306903 2.463357 -2.038835 36.65644 5.649234 0.648508 -0.579196 4.565106 4.599156
0.119448 0.631188 0.177759 0.166247 0.088477 0.678509 0.267773 0.047021 0.993806 3.449367
Raajratna M Rajinder AlRamkishanRanjeev AllRathi Bars Rathi IndusRathi IspatRathi Stee Real StripsRemi Metal
452.02 8.8 7.84 86.28 230.46 432.62 288.22 772.2 132.48 292.77
19.95 -0.03 -1.21 0.24 3.1 4.6 -52.86 11.13 -2.22 -39.35
319.09 2.62 11.11 18.39 99.26 159.38 196.02 545.76 84.61 379.3
0 0 0 0 0 0 0 0 0 0
171.06 2.33 5.43 6.14 20.67 19.05 129.46 317.49 49.82 342.27
60.76 2.52 3.19 7.05 18.15 31.44 77.15 75.38 14.46 141.7
6.3 0 0 0.01 3.81 0 6.51 6.71 3.63 0
58.56 0.3 0 0.16 1.34 0 18.71 7.45 8.52 5.37
513.9 8.8 8.3 92.01 258.89 484.49 323.46 796.25 148.09 331.98
2672400 4807700 450000 3837800 16330357 4900000 8017600 24308111 3780000 1.08E+08
51 1.25 11.25 4.95 14.01 2.75 8.4 21.75 83.25 16.25
22.41 -2.53 2.49 5.03 55.29 108.89 -35.81 138.73 8.18 -110.04
74.652 -0.0624 -26.88889 0.625358 1.898305 9.387755 -65.92995 4.578719 -5.873016 -3.628874
83.85721 -5.262392 55.33333 13.10647 33.85719 222.2245 -44.66424 57.07149 21.64021 -10.14794
1922.991 18.30397 184.4444 239.7467 158.533 988.7551 403.4374 327.5656 391.7725 30.61534

0.68317 -20.03208 -0.418388 7.915463 7.380268 0.292935 -0.127408 4.750237 -14.175 -4.477973
2.27577 -0.494071 4.518072 0.984095 0.253391 0.025255 -0.234571 0.156779 10.17726 -0.147674
0.026521 0.068291 0.060994 0.020647 0.088373 0.002781 0.020821 0.066399 0.212496 0.53078
Ruchi StripSandeep InSandeep StShah AlloysSharda IspaShivalik Bi Shree MahaShri BajranShri BhagavShri Ishar
554.48 12.23 12.44 784.07 101.54 70.91 10.27 195.93 2.52 1.21
-21.58 -1.4 -0.17 -60.32 29.41 4.01 -7.26 1.93 -0.26 -58.75
325.93 20.96 5.39 1006.32 43.77 81.64 11.71 45.73 1.52 139.72
0 0 0 0 0 0 0 0 0 0
90.7 5.85 0.4 790.22 13.7 24.5 32.47 21.13 2.28 160.67
164.55 5.82 1.45 186.95 15.07 15.26 13.08 6.63 0.87 38.44
3.39 0 0 49.74 0 2.22 0 0.51 0 0
4.03 0.05 0 226.74 1.13 4.12 2.07 355.9 0.22 50
584.85 12.23 12.43 835.76 112.61 75.96 11.17 224.46 2.52 1.41
29387125 9000000 4931500 19797540 4250000 19201400 2540000 9000000 5008400 11984580
15 0.25 12.5 22 16.95 28.1 3 23.5 3.4 1
63.26 9.24 3.54 -247.33 13.87 35.54 -35.91 -338.44 -1.85 -109.39
-7.343352 -1.555556 -0.344723 -30.46843 69.2 2.088389 -28.58268 2.144444 -0.519128 -49.02133
21.52643 10.26667 7.178343 -124.9297 32.63529 18.50907 -141.378 -376.0444 -3.693794 -91.27562
199.0157 13.58889 25.20531 422.1535 264.9647 39.55962 43.97638 249.4 5.031547 1.176512

-2.042664 -0.160714 -36.26103 -0.722059 0.244942 13.45535 -0.104959 10.95855 -6.549446 -0.020399
0.237117 0.027056 3.531073 -0.08895 1.222062 0.790658 -0.083542 -0.069436 -1.837838 -0.009142
0.075371 0.018397 0.495927 0.052114 0.063971 0.71032 0.068218 0.094226 0.675737 0.84997
Shri RamrupSingh AlloySinghal SwSipta CoateSirhind SteSomani Iron
Somani Swis
Southern ISouthern ISri Vasavi
452.79 2.31 0.17 157.05 87.14 0.63 60.46 700.59 39.16 346.8
18.09 -5.65 -12.53 2.36 2.13 -0.26 0.81 55.05 0.74 -18.57
323.01 8.47 30.42 105.25 47.04 53.45 91.18 1994.93 29.53 250.64
0 0 0 0 0 0 0 0 0 0
159.03 3.68 85.7 36.66 0 176.47 0.89 1463.55 4.3 74.15
25.87 8.93 14.7 28.83 2.83 4.61 9.51 307.53 10.41 117.52
14.4 0 0 0 0.19 0 0 0 0.31 1.9
160.82 0.61 2.04 52.51 0 38.48 0 254.57 4.39 18.71
508.69 2.31 0.17 173 97.21 0.67 59.19 787.76 39.1 372.57
66000000 5798390 15452500 27354299 4011700 9577600 68842600 2.67E+08 11025700 50756570
55 1 2 8.75 13.9 1.5 1.35 39.6 16.19 4.29
-37.11 -4.75 -72.02 -12.75 44.02 -166.11 80.78 -30.72 10.12 38.36
2.740909 -9.744084 -8.10872 0.862753 5.30947 -0.271467 0.11766 2.061677 0.671159 -3.65864
-5.622727 -8.191929 -46.60735 -4.661059 109.729 -173.4359 11.73401 -1.150494 9.178556 7.557642
77.07424 3.983864 0.110015 63.24417 242.3162 0.699549 8.597874 29.50239 35.4626 73.40331

20.06633 -0.102626 -0.246648 10.14195 2.617964 -5.525538 11.47377 19.20767 24.12244 -1.172567
-1.48208 -0.210526 -0.02777 -0.686275 0.315766 -0.00903 0.016712 -1.289063 1.599802 0.111835
0.713598 0.251013 18.17941 0.138353 0.057363 2.144239 0.157016 1.342264 0.456537 0.058444
Steel AuthoSteel CompSteel StripsSteelco GujStelco Stri Sujana MetSujana TowSunflag IroSurana InduTapuriah St
45020.75 32.1 0.8 428.02 216.97 1943.6 700.56 1063.3 961.65 5.44
6174.81 -1.09 4.06 -8.08 2.08 25.17 31.95 43.6 34.71 -2.05
55250.81 23.29 1.42 208.3 135.83 1534.1 660.2 839.36 1424.44 7.41
0 0 0 0 0 0 0 0 0 0
3676.17 50.25 0 75.28 90.08 858.87 277.28 312.39 715.24 2.09
18102.42 20.85 6.81 107.94 1.5 219.95 37.39 148.37 127.53 2.73
1488.12 0 0 0 2.39 53.25 52.76 50.42 56.17 0
30193.13 5 3.86 8.7 0 339.49 73.25 68.9 13.05 2.18
48762.77 36.7 0.8 438.68 225.18 2005.07 698.86 1235.47 961.86 6.05
4.13E+09 7000000 8283103 42561822 8975000 69256524 41433035 1.62E+08 27150000 4035000
185.45 50 0.35 9.03 14.65 18.65 53.25 31.8 303 8
1790.97 -52.81 -9.25 16.38 41.86 62.54 219.52 259.28 512.45 0.41
14.94966 -1.557143 4.901545 -1.898415 2.317549 3.634315 7.711238 2.688081 12.78453 -5.080545
4.336069 -75.44286 -11.16731 3.848519 46.64067 9.030196 52.98188 15.98545 188.7477 1.016109
118.0582 52.42857 0.965822 103.0689 250.8969 289.5135 168.6722 76.17072 354.2762 14.9938

12.40496 -32.11009 0.071406 -4.7566 6.321334 5.131642 6.905506 11.83 23.70052 -1.574634
0.103547 -0.94679 -0.037838 0.551282 0.349976 0.298209 0.242575 0.122647 0.591277 19.5122
1.570835 0.953678 0.362386 0.087611 0.058391 0.064418 0.315701 0.417483 0.855265 0.533554
Tata MetalTata Steel Tayo Rolls Titan AlloyTulsyan N EUmi SpecialUni-Metal UAttam GalvVallabh SteVardhman I
62.56 25968.1 168.81 3.99 593.9 0.28 0.06 4431.75 303.01 296.77
4.64 5046.8 -16.74 -1.96 8.49 -11.77 0.09 100.17 1.61 5.8
54.35 74457.49 253.23 15.3 431.15 150.01 3.81 3793.93 109.42 139.67
0 0 0 0 0 0 0 0 0 0
7.48 25239.2 86.55 7.76 222.92 77.98 0 1410.06 50.22 69.6
11.62 9326.63 73.19 2.29 131.21 61.67 1.66 1554.09 27.82 23.46
0 2046.25 3.63 0 13.82 0 0 0 2.02 7.74
3.34 14806.55 51.81 0.03 0.9 4.51 24.63 185 9 18.25
66.45 26757.6 186.49 4.55 634.2 0.31 0.02 4553.04 303.01 297.32
5187075 8.87E+08 10260935 6900000 5000000 45748937 5476650 1.14E+08 4950000 7895200
165 497.25 123.85 0.8 76.4 1.7 6 134.95 26.4 34.25
31.91 23038.86 38.05 5.22 62.3 5.85 -22.48 644.78 20.36 20.62
8.945311 56.88367 -16.3143 -2.84058 16.98 -2.572737 0.164334 8.78889 3.252525 7.346236
61.51829 259.6764 37.08239 7.565217 124.6 1.278718 -41.04699 56.57283 41.13131 26.11713
128.1069 301.5912 181.7476 6.594203 1268.4 0.067761 0.036519 399.4825 612.1414 376.5832

18.44542 8.741525 -7.591498 -0.281633 4.499411 -0.660775 36.511 15.35461 8.11677 4.662252
5.170793 0.021583 3.254928 0.153257 1.226324 0.290598 -0.266904 0.209296 1.29666 1.661009
1.287987 1.648755 0.68144 0.121319 0.060233 25.08813 164.2995 0.337812 0.043127 0.090949
Vergola IndViraj AlloysVishwas Steels Ltd.
0.38 925.69 1.82
0.03 73.45 -31.54
5.15 279.3 123.98
0 0 0
1.97 18.04 123.06
0.15 53.67 37.79
0 0 0
0 18.93 1.53
0.4 1074.88 1.75
3000000 1.23E+08 12901900
1.3 0.55 1.4
3.03 188.66 -38.4
0.1 5.984882 -24.44601
10.1 15.37247 -29.76306
1.333333 87.58379 1.356389
average
13 0.091898 -0.057269 24.66344
0.429043 0.002915 -0.036458 71.85276
0.975 0.00628 1.032152 3.247738
Company Name 3I InfotechA B M KnowA M I CompuAakar EnginAbacus Com
Sales 523.32 42.2 2.78 12.99 0.03
PBDITA 38.28 10.38 1.48 0 0
PBIT -2.22 10.23 -3.48 -0.01 -0.01
Net income 529.32 37.81 2.78 12.99 0.03
Assets 2906.5 43.89 21.03 4.52 3.14
Current liabilities & provisions 279.55 17.4 1.41 0.4 0.69
Outstanding shares 1.69E+08 10001100 10024400 5000000 2853800
Share price 62.1 85.8 1.67 0.9 4.4
Profit after tax -99.61 6.87 -3.48 -1.52 -0.18
Borrowings 1731.83 0 4.38 8.4 1.2
Current liabilities & provisions 279.55 17.4 1.41 0.4 0.69
Deferred tax liability 0 0.35 0 0 0
Contingent liabilities 776.29 0 0 0 0.76
Liabilitiesib(b,c,d,cnt) 2787.67 17.75 5.79 8.8 2.65
book value 118.83 26.14 15.24 -4.28 0.49
Earnings Per Share (EPS) -5.902467 6.869244 -3.471529 -3.04 -0.630738
book value per share 7.041363 26.13712 15.2029 -8.56 1.717009
Sales per share 31.00973 42.19536 2.773233 25.98 0.105123

P/BV 8.819316 3.282687 0.109847 -0.10514 2.562596

P/s 2.002597 2.033399 0.602185 0.034642 41.85573
P/E -10.52102 12.49046 -0.481056 -0.296053 -6.975956

average P/E 31.17919

average P/BV 2.218017
average p/s 14.82365

CALCULATION OF SHARE PRICE

using P/E ratio 11.83317 497.3603
using P/BV ratio 203.69
using P/S ratio 2.301057 309.1562
SHARE PRICE OF PATNI COMPUTERS 336.7355
Accel FrontAccentia TeAce SoftwarAdam ComsAditya Birl Advent ComAftek Ltd. Ajel Infote Allsoft Cor Alps B P O
290.47 78.72 2.69 15.22 92.31 0.1 220.34 0.29 31.32 0.12
19.1 31.05 0.62 1.71 12.6 -0.13 46.27 0.2 0.36 -0.04
12.94 27.16 0.53 1.36 10.79 -0.19 -7.32 0.17 0.25 -0.06
272.4 80.14 3.87 15.43 92.54 0.1 314.42 0.35 31.32 0.12
195.15 160.92 14.17 45.75 34.73 17.21 760.8 9.39 30.06 249.63
52.68 9.61 0.39 3.68 15.84 0.72 31.38 0.57 17.31 0.64
22509000 13042683 4680000 13382000 7550334 16273718 93530789 10150000 10253750 2.1E+08
51.5 296.85 15.84 3.27 58.2 3.15 14.19 27.65 5 0.5
4.24 21.42 0.5 1.12 8.76 -0.19 -12.77 0.17 0.17 -0.07
33.98 31.13 0 1.44 7.75 0.6 90.57 0 0.66 0.01
52.68 9.61 0.39 3.68 15.84 0.72 31.38 0.57 17.31 0.64
6.44 0.63 0 0.06 0 0 3.03 0 0.14 0.35
22.38 5.75 0 0 4.63 0 37.89 0 0 0
115.48 47.12 0.39 5.18 28.22 1.32 162.87 0.57 18.11 1
79.67 113.8 13.78 40.57 6.51 15.89 597.93 8.82 11.95 248.63
1.883691 16.423 1.068376 0.836945 11.60214 -0.116753 -1.365326 0.167488 0.165793 -0.003332
35.39473 87.25199 29.44444 30.31684 8.622135 9.76421 63.92868 8.689655 11.65427 11.83389
129.0462 60.35568 5.747863 11.37349 122.2595 0.061449 23.55802 0.285714 30.54492 0.005712

1.455019 3.402215 0.537962 0.107861 6.750068 0.322607 0.221966 3.181944 0.429027 0.042252
0.399082 4.918344 2.755807 0.287511 0.476037 51.26221 0.602343 96.775 0.163693 87.54167
27.33994 18.07526 14.82624 3.907066 5.016318 -26.98011 -10.39312 165.0868 30.15809 -150.0714
Ancent SoftApis India Aptech LtdArchana SoAsia H R TeAurionpro SAvance TecAxon InfoteAztecsoft LB 2 B Softw
0.87 56.41 112.99 0.34 1.08 56.79 77.11 6.82 273.78 5.14
0.24 3.33 -1.47 0.07 0.35 32.59 0.48 0.06 22.63 -1.09
0.06 3.25 -14.54 0.05 0.13 26.23 0.42 0 8.19 -1.24
0.94 56.98 116.63 0.34 1.08 77.4 77.11 6.82 278.09 5.15
6.33 28.43 207.62 1.89 8.01 270.64 89.61 3.26 250.37 8.7
0.16 10.65 24.79 0.08 0.07 11.32 62.62 0.01 68.34 1.17
5500000 249000 46501984 6066700 10000000 14799417 4807750 2640000 45607652 11585400
5.53 50 159.85 2.1 3.5 265 11.6 20.5 76.2 15.98
0.07 1.63 4.75 0.05 0.1 17.01 0.27 -0.01 7.64 -1.26
0.55 12.2 19.08 0 0.05 48.68 2.71 0 0 0.09
0.16 10.65 24.79 0.08 0.07 11.32 62.62 0.01 68.34 1.17
0.24 0.02 0 0.37 0.62 5.54 0.09 0.04 0 0
0 0 20.55 0 0 15.91 0 0 31.22 0
0.95 22.87 64.42 0.45 0.74 81.45 65.42 0.05 99.56 1.26
5.38 5.56 143.2 1.44 7.27 189.19 24.19 3.21 150.81 7.44
0.127273 65.46185 1.021462 0.082417 0.1 11.4937 0.561593 -0.037879 1.675157 -1.087576
9.781818 223.2932 30.79439 2.373613 7.27 127.8361 50.3146 12.15909 33.06682 6.421876
1.581818 2265.462 24.29789 0.560436 1.08 38.37313 160.3869 25.83333 60.0294 4.436619

0.565335 0.223921 5.190881 0.884727 0.481431 2.072967 0.230549 1.685981 2.304425 2.48837
3.495977 0.022071 6.578761 3.747079 3.240741 6.905873 0.072325 0.793548 1.269378 3.601842
43.45 0.763804 156.4914 25.48014 35 23.05612 20.65552 -541.2 45.48826 -14.69323
B I T S Ltd. B L S Infot Baron InfotBartronics Bathina TecBlue Infor Blue Star I Boston EduC F TechnolC G-V A K S
3.48 21.17 0.5 376.47 3.12 55.27 105.52 2.15 0.04 5.94
-0.04 2.04 0.13 105.74 3.49 28.81 17.03 -6.67 0.01 0.13
-0.32 0.21 0.05 76.37 0.11 26.95 14.8 -7.42 0.01 -0.51
3.48 21.18 0.5 375.14 3.12 55.27 110.65 2.14 0.04 6.12
42.43 48.66 3.45 1037.49 33.05 20.58 106.46 1.45 0.14 10.56
0.97 1.96 0.2 164.73 2.4 0.2 26.99 3.52 0 1.08
1.12E+08 4.38E+08 10200000 28977456 11596500 10850000 10000000 4668000 7400000 5060000
0.8 0.81 1.7 125.15 1.5 85.05 118.95 3.44 2.8 10.77
-0.28 0.18 0.05 48.11 0.11 25.33 13.94 -8.03 0.01 -0.66
1.82 0.09 0 549.63 2.24 0 0 4.45 0.11 1.85
0.97 1.96 0.2 164.73 2.4 0.2 26.99 3.52 0 1.08
0.24 1.8 0 16.07 0.41 0 0.3 0 0 0.02
0.01 0 0 3.08 0 0 4.37 0 0 0
3.04 3.85 0.2 733.51 5.05 0.2 31.66 7.97 0.11 2.95
39.39 44.81 3.25 303.98 28 20.38 74.8 -6.52 0.03 7.61
-0.025028 0.004112 0.04902 16.60256 0.094856 23.34562 13.94 -17.20223 0.013514 -1.304348
3.520894 1.023773 3.186275 104.9022 24.14522 18.78341 74.8 -13.96744 0.040541 15.03953
0.311061 0.48367 0.490196 129.9182 2.690467 50.94009 105.52 4.605827 0.054054 11.73913

0.227215 0.791191 0.533538 1.193016 0.062124 4.527932 1.590241 -0.246287 69.06667 0.716113
2.571839 1.674694 3.468 0.963298 0.557524 1.669608 1.127274 0.74688 51.8 0.917444
-31.96429 196.9627 34.68 7.537993 15.81341 3.643081 8.532999 -0.199974 207.2 -8.257
C M C Ltd. C S S TechnCalifornia CambridgeCambridgeCat TechnolCauvery SoChakkilam C
I hicago SofCity Hospita
688.69 17.27 73.06 257.22 48.05 9.36 0.71 5.07 2.59 0.46
160.05 2.88 9.65 49.67 11.46 4.03 0.02 1.45 1.79 -0.03
150.23 1 3.29 35.4 6.87 2.96 0.02 0.31 1.77 -0.06
697.34 16.2 79.41 259.21 48.31 9.87 0.71 5.07 2.59 0.46
934.98 35.57 227.91 470.23 97.48 39.95 110.74 14.2 11.93 10.55
448.1 11.25 48.33 126.04 26.77 4.79 1.18 0.46 1.8 0.06
15150000 5636540 12365006 1.11E+08 15824415 31576488 50000000 8591398 10000000 27250000
1650.3 21.4 51.2 60.55 20 14.11 0.65 7.55 1.4 2.5
129.53 0.12 -8.05 20.72 4.61 2.3 0.02 0.07 1.77 -0.06
0 3.53 78.44 72.54 18.79 0.87 4.55 1.35 0.02 0
448.1 11.25 48.33 126.04 26.77 4.79 1.18 0.46 1.8 0.06
10.28 0.91 2.55 0 0.88 0.23 0 0.81 0 0.24
131.6 0 30.28 290.24 6.99 0 0 0 0 0
589.98 15.69 159.6 488.82 53.43 5.89 5.73 2.62 1.82 0.3
345 19.88 68.31 -18.59 44.05 34.06 105.01 11.58 10.11 10.25
85.49835 0.212897 -6.510308 1.860264 2.91322 0.72839 0.004 0.081477 1.77 -0.022018
227.7228 35.26986 55.24462 -1.66903 27.83673 10.78651 21.002 13.4786 10.11 3.761468
454.5809 30.63936 59.0861 23.09349 30.36447 2.964231 0.142 5.901251 2.59 0.168807

7.24697 0.60675 0.926787 -36.27855 0.718475 1.308116 0.030949 0.560147 0.138477 0.664634
3.630377 0.698448 0.866532 2.621951 0.658665 4.760088 4.577465 1.27939 0.540541 14.80978
19.30213 100.5183 -7.864451 32.54915 6.865256 19.37149 162.5 92.66436 0.79096 -113.5417
Comp-U-Lea CompucomCompudyne CompulinkComputechComputer PComputer PConcurrentCore ProjecCranes Soft
5.38 48.2 0.63 14.56 26.46 0.04 0.03 37.36 346.63 358.75
1.46 24.45 -3.78 0.6 -92.05 0.01 0.01 0.47 106.38 271.39
1.18 14.48 -8.7 -1.57 -92.19 -0.01 -0.01 0.47 104.02 185.27
5.38 51.77 0.63 15.88 28.37 0.04 0.03 38.29 347.86 396.96
13.49 136.77 34.27 36.49 35.84 0.08 0.12 95.39 825.94 1494.73
2.82 20.78 7.58 4.18 11.97 0.01 0.07 0.27 124.15 67.45
13000000 50250000 6836485 10369177 23042142 10000 10000 13400000 86266319 1.18E+08
18.25 28.85 8.38 43.75 2.58 29.15 259.6 12.47
0.96 8.52 -10.27 -0.93 -96.8 -0.01 -0.01 0.08 80.65 115.45
0.03 40.02 32.87 2.92 34.52 0 0.09 80.53 243.64 743.25
2.82 20.78 7.58 4.18 11.97 0.01 0.07 0.27 124.15 67.45
0.28 11.34 0 0 0 0 0 0.01 2.43 51.62
0 11.22 0.08 1.18 1.99 0 0 0 5.48 348.97
3.13 83.36 40.53 8.28 48.48 0.01 0.16 80.81 375.7 1211.29
10.36 53.41 -6.26 28.21 -12.64 0.07 -0.04 14.58 450.24 283.44
0.738462 1.695522 -15.02234 -0.896889 -42.00998 -10 -10 0.059701 9.348956 9.803268
7.969231 10.62886 -9.156752 27.20563 -5.485601 70 -40 10.8806 52.19186 24.06789
4.138462 9.59204 0.921526 14.04162 11.48331 40 30 27.8806 40.18138 30.46273

2.290058 2.714309 -0.915172 1.608123 -0.470322 0 0 2.679081 4.973955 0.518118

4.409851 3.007702 9.09361 3.115738 0.224674 0 0 1.04553 6.460703 0.409353
24.71354 17.0154 -0.557836 -48.77973 -0.061414 0 0 488.2625 27.76781 1.272025
Cressanda CS rystal SofCybermateCyberscapeCyberspaceD S Q SoftwDanlaw TecDatamaticsDhanus TecE R P Soft
3.48 15.32 1.55 13.44 9.16 11.16 5.86 130.9 117.27 0.35
0.61 0.08 7.13 -0.09 5.38 -97.69 -2.09 35.08 59.14 0.17
0.32 0.03 3.37 -0.34 5.08 -159.29 -12.79 28.84 23.3 0.16
3.51 15.32 1.55 13.43 10.01 12.88 6.46 144.19 117.59 0.35
5.93 9.67 112.64 7.96 14.65 117.59 25.65 348.92 340.94 5.63
0.27 5.65 6.98 0.15 2.09 26.43 1.89 40.17 29.21 0.34
9000000 4994400 62541962 10102500 5755200 47274825 3720300 58949337 17942630 3960000
16.7 1.99 2.18 2.5 1.15 6.69 12.3 32.1 18.1 12
0.3 0.03 2.77 -0.51 3.58 -165.43 -10.01 24.33 19.57 0.12
2.45 0.16 3.29 0.25 0.6 74.19 1.79 3.92 20.08 0
0.27 5.65 6.98 0.15 2.09 26.43 1.89 40.17 29.21 0.34
0 0 0 0.21 0 0 0.29 3.54 2.96 0.01
0 5.4 0 0 0 40.38 0.82 8.11 5.76 0
2.72 11.21 10.27 0.61 2.69 141 4.79 55.74 58.01 0.35
3.21 -1.54 102.37 7.35 11.96 -23.41 20.86 293.18 282.93 5.28
0.333333 0.060067 0.442903 -0.504826 6.220461 -34.99325 -26.90643 4.127273 10.90699 0.30303
3.566667 -3.083453 16.36821 7.275427 20.78121 -4.951896 56.07075 49.73423 157.6859 13.33333
3.866667 30.67436 0.247834 13.30364 15.91604 2.360664 15.75142 22.20551 65.35831 0.883838

4.682243 -0.64538 0.133185 0.343622 0.055338 -1.350998 0.219366 0.645431 0.114785 0.9
4.318966 0.064875 8.796224 0.187919 0.072254 2.833948 0.780882 1.445587 0.276935 13.57714
50.1 33.12952 4.922075 -4.952206 0.184874 -0.19118 -0.45714 7.777533 1.659487 39.6
E.Star Info Educomp SoElnet TechnEmpower Ind
Encore SofEonour TecEuropean SoEveronn EdF C S SoftwFinancial T
11.52 501.17 16.44 67.32 8.35 119.87 0.58 210.65 91.79 361.58
2.19 284.39 9.91 0.71 2.74 -47.75 0.15 94.63 45.94 477.97
0.73 209.13 6.98 0.14 2.59 -71.37 0.02 70.85 30.75 470.73
11.52 526.59 16.46 67.32 8.4 119.91 0.58 210.87 107.03 704.5
34.11 1178.38 61.62 54.93 2.34 87.11 46.57 388.62 170.8 2414
2.31 185.22 18.1 42.34 4.19 39.52 0.93 32.14 7.03 180.97
50000000 17286285 4000007 9931430 6471500 81451006 25000000 15120400 14426815 45883637
0.29 570.65 63.25 8.17 9.6 1.59 0.5 580.05 2.51 1379.1
0.73 131.59 3.75 0.06 0.38 -72.53 0.02 43.4 28.5 368.6
1.69 522.72 13.81 0 14.24 18.23 3.5 83.94 13.69 461.1
2.31 185.22 18.1 42.34 4.19 39.52 0.93 32.14 7.03 180.97
0 46.44 3.47 0 0 0.1 0 16.9 1.71 22.22
0 528.17 3.97 0.02 0.04 14.93 0 78.11 0 166.12
4 1282.55 39.35 42.36 18.47 72.78 4.43 211.09 22.43 830.41
30.11 -104.17 22.27 12.57 -16.13 14.33 42.14 177.53 148.37 1583.59
0.146 76.12393 9.374984 0.060414 0.58719 -8.90474 0.008 28.70294 19.75488 80.33365
6.022 -60.26165 55.6749 12.65679 -24.92467 1.75934 16.856 117.4109 102.8432 345.1318
2.304 289.9235 41.09993 67.7848 12.90273 14.71682 0.232 139.3151 63.62458 78.80369

0.048157 -9.469539 1.136059 0.645503 -0.385161 0.903748 0.029663 4.940341 0.024406 3.995865
0.125868 1.968278 1.538932 0.120528 0.744029 0.10804 2.155172 4.163583 0.03945 17.50045
1.986301 7.496328 6.746678 135.233 16.34905 -0.178557 62.5 20.20873 0.127057 17.16715
Fintech CoFirstobjectFlextronic Four Soft LFourth GenFrontier In G I EngineeG M S CompuG S S AmeriGenesys Int
2.79 17.35 665.74 30.08 0.02 4.91 1.48 34.11 52.82 83.18
-0.01 3.13 166.2 5.88 -0.01 -0.13 0.91 3.85 41.86 33.4
-0.01 1.4 134.28 3.64 -0.04 -3.06 0.69 2.71 41.13 31.2
2.79 17.35 666.99 32.37 0.02 4.91 1.86 34.19 67.15 85.19
1.69 23.08 902.38 133.29 13.57 13.08 37.71 16.54 237.88 98.45
0.17 0.15 224.04 17.8 2.78 3.1 1.66 3.1 9.38 26.5
5005000 1.91E+08 35151714 38959744 62367000 13310400 7511878 5001200 12739193 14923756
0.4 24.85 723.1 22.7 0.47 2.9 26.8 5.4 319.3 236.2
-0.01 1.65 134.52 1.97 -0.04 -3.1 0.65 2.43 36.4 31.19
0 0.15 39.12 13.5 0 3.1 0.03 0.63 0 0.12
0.17 0.15 224.04 17.8 2.78 3.1 1.66 3.1 9.38 26.5
0 0 0 0.69 0 0 0 0 0.14 0.58
0 0 210.37 16.41 3.65 0.13 0 0.43 0.23 2.62
0.17 0.3 473.53 48.4 6.43 6.33 1.69 4.16 9.75 29.82
1.52 22.78 428.85 84.89 7.14 6.75 36.02 12.38 228.13 68.63
-0.01998 0.086165 38.2684 0.50565 -0.006414 -2.329006 0.865296 4.858834 28.57324 20.89956
3.036963 1.1896 121.9997 21.78916 1.144836 5.071223 47.95073 24.75406 179.0773 45.98708
5.574426 0.906038 189.3905 7.72079 0.003207 3.688845 1.970213 68.20363 41.4626 55.73664

0.131711 20.88938 5.927062 1.041803 0.410539 0.571854 0.558907 0.218146 1.783029 5.136225
0.071756 27.42709 3.818038 2.940114 146.5625 0.786154 13.60259 0.079175 7.700917 4.237787
-20.02 288.4 18.89548 44.8927 -73.28123 -1.245166 30.97205 1.111378 11.17479 11.30167
Geodesic LGeometric Global E-SoGlobsyn InfGlodyne TeGoldstone H C L TechnH O V ServiHarbor NetHelios & M
493.79 214.25 4.58 2.71 460.58 23.08 4677.28 7.49 1.11 304.33
283.51 22.88 1.47 0.75 101.27 4.12 1471.01 3.8 -0.02 77.5
248.48 14.84 1.37 0.54 95.76 2.04 1219.12 3.45 -0.02 47.59
514.74 220.34 4.57 4.17 470.39 31.83 4930.12 7.74 1.11 304.1
1360.08 271.26 6.69 24.47 248.13 127.37 7052.94 81.17 13.84 457.19
150.3 45.07 1.66 2.67 31.57 47.52 3049.52 4.2 0.8 12.18
92214974 62114350 6000000 10113000 11109223 18782066 6.7E+08 12491022 15000000 23112329
106.3 72.2 9 10 906.25 21.25 408.5 99.7 1.65 40.4
191.41 13.64 1.37 0.38 73.75 1.11 997.16 2.92 -0.02 30.03
595.14 7.76 0 2.52 66.57 12.94 513.73 0 0.27 159.99
150.3 45.07 1.66 2.67 31.57 47.52 3049.52 4.2 0.8 12.18
0.58 2.17 0 0 5.51 0.27 1.45 0.29 0 16.69
0 37.17 0 0 40.38 0.08 3317.46 0 0 36.35
746.02 92.17 1.66 5.19 144.03 60.81 6882.16 4.49 1.07 225.21
614.06 179.09 5.03 19.28 104.1 66.56 170.78 76.68 12.77 231.98
20.75693 2.19595 2.283333 0.375754 66.38628 0.590989 14.87729 2.337679 -0.013333 12.99307
66.59005 28.83231 8.383333 19.06457 93.70592 35.43806 2.547979 61.38809 8.513333 100.3707
53.5477 34.49283 7.633333 2.679719 414.5925 12.28832 69.78342 5.996307 0.74 131.6743

1.596335 2.504135 1.073559 0.524533 9.671214 0.599638 160.3231 1.624093 0.193814 0.402508
1.985146 2.093188 1.179039 3.731734 2.185882 1.729285 5.853826 16.6269 2.22973 0.306818
5.121181 32.87871 3.941606 26.61316 13.65116 35.95666 27.45796 42.64914 -123.75 3.109351
Hewlett-PacHexaware THinduja VeHit Kit Glo I C S A (IndI E C EducaI K F TechnI Power SolI Q Infotec I T People (
1308.07 490.04 7.7 5.36 1238.72 9.16 53.92 0.9 2.03 17.51
181.69 163.13 47.39 0.97 249.7 2.69 9.68 0.11 0.38 3.12
112.27 144.51 47.16 0.64 221.68 1.87 6.16 0.02 -0.71 2.25
1322.51 516.48 78.95 5.34 1210.19 9.32 55.91 0.9 1.79 17.51
914.69 968.36 648.93 13.22 1626.02 33.79 228.68 7.73 16.7 17.74
103.54 205.23 33.61 0.22 288.7 3.17 86.2 0.06 1.48 0.66
33921407 1.44E+08 20555503 37000000 47288488 13260000 4.31E+08 4449000 10467800 53277500
834.55 74.4 433.55 0.63 129 35.95 3.43 9.84 1.95 32.8
97.42 124.2 39.09 0.4 121.85 1.6 5.02 0.01 -0.83 3.08
0.03 0.04 0 0 613.97 3.57 0 2.54 2.37 8.22
103.54 205.23 33.61 0.22 288.7 3.17 86.2 0.06 1.48 0.66
0 0 0.06 0 11.68 3.47 0.88 0 0.23 0
13.16 44.51 128.56 0 0 0.75 0 0 0.07 0
116.73 249.78 162.23 0.22 914.35 10.96 87.08 2.6 4.15 8.88
797.96 718.58 486.7 13 711.67 22.83 141.6 5.13 12.55 8.86
28.71933 8.64597 19.01681 0.108108 25.76737 1.206637 0.116587 0.022477 -0.792908 0.578105
235.2379 50.02272 236.7736 3.513514 150.4954 17.21719 3.288576 11.53068 11.98915 1.662991
385.6178 34.1133 3.745956 1.448649 261.9496 6.907994 1.25226 2.022927 1.93928 3.286566

3.547685 1.487324 1.831074 0.179308 0.857169 2.088029 1.043004 0.853375 0.162647 19.7235
2.164189 2.180968 115.7382 0.434888 0.492461 5.204116 2.739047 4.86424 1.005528 9.980023
29.05883 8.605165 22.79826 5.8275 5.006332 29.79356 29.42021 437.7816 -2.459302 56.73708
Igate GlobaIndian InfoIndo-City I Indus NetwInfinite Co Info-Drive Infosys TecInfotech EnInfotrek SyInnovation
926.73 0.07 2.64 38.83 183.29 13.65 21140 561.8 14.86 1.22
215.94 0.01 0.33 4.36 61.32 5.8 8643 191.09 0.09 0.01
185.58 0 0.18 1.06 57.11 5.53 7836 150.38 0.04 0.01
938.81 0.13 3.57 38.83 187.54 14.62 22070 601.89 15.33 1.23
730.07 4.4 13.17 125.6 280.51 58.39 26066 1008.33 22.06 1.44
218.55 0.06 0.06 38.73 16.66 8.8 3798 196.12 4.23 0.1
31765145 4733800 10400000 6500000 43959995 29238890 5.74E+08 55499524 4000000 3000000
404.2 13.55 5.76 3.42 170 24 2765.5 158.25 25.8 1.89
169.13 0 0.19 0.65 43.92 5.22 5803 126.76 0.04 0.04
2.22 0 0 64.73 1.3 3.69 0 0 1.78 0
218.55 0.06 0.06 38.73 16.66 8.8 3798 196.12 4.23 0.1
0 0 0.05 2.55 3.99 0.17 232 8.37 0.04 0
25.17 0 0 0 0 0 2377 65.41 0 0
245.94 0.06 0.11 106.01 21.95 12.66 6407 269.9 6.05 0.1
484.13 4.34 13.06 19.59 258.56 45.73 19659 738.43 16.01 1.34
53.24389 0 0.182692 1 9.990902 1.785293 101.1284 22.83984 0.1 0.133333
152.4092 9.16811 12.55769 30.13846 58.81711 15.64013 342.5956 133.0516 40.025 4.466667
291.7443 0.147873 2.538462 59.73846 41.69473 4.66844 368.4049 101.2261 37.15 4.066667

2.652071 1.477949 0.458683 0.113476 2.890315 1.534514 8.072199 1.189388 0.644597 0.423134
1.38546 91.63284 2.269091 0.05725 4.077254 5.140904 7.506687 1.563332 0.694482 0.464754
7.591481 0 31.52842 3.42 17.01548 13.44317 27.34643 6.928684 258 14.175
Intellvisio Intense TecIntergratedInterworld Jetking InfoK L G SystelK P I T CumKaashyap TKale ConsulKanika Infr
30.25 17.41 1.95 8.4 44.58 228.36 428.86 58.43 102.62 14.42
4.55 2.42 0.41 0.9 16.76 71.83 123.56 9.53 22.8 0.31
2.82 0.55 -2.37 0.26 14.72 54.36 95.39 9.23 12.13 0.16
29.97 19.24 1.94 8.4 46.39 228.74 433.93 58.38 103.14 14.42
36.24 45.31 25.19 20.35 68.69 498.95 589.29 133.8 124.01 17.1
7.27 2.14 0.82 0.9 35.72 41.49 84.92 6.95 27.04 2.94
7000000 18637882 14977626 70400000 5889000 12624600 78523041 3.59E+08 13361433 67669500
20.75 8 3.03 2.81 146.6 97.85 174.3 0.59 133.8 0.49
1.88 0.78 -2.38 0.47 9.81 33.3 78.45 7.32 9.88 0.11
0.03 0 9.24 0.12 0.01 202.12 110.66 12.02 3.02 0
7.27 2.14 0.82 0.9 35.72 41.49 84.92 6.95 27.04 2.94
0.11 0 0 0.95 1.07 15.27 5.17 0 0.6 0.18
2.29 0.12 21.07 0.09 0.85 43.65 5.91 0 1.49 0
9.7 2.26 31.13 2.06 37.65 302.53 206.66 18.97 32.15 3.12
26.54 43.05 -5.94 18.29 31.04 196.42 382.63 114.83 91.86 13.98
2.685714 0.418502 -1.589037 0.066761 16.65818 26.37707 9.990698 0.203845 7.394416 0.016255
37.91429 23.09812 -3.965916 2.598011 52.70844 155.5851 48.72837 3.197755 68.75011 2.065923
43.21429 9.34119 1.301942 1.193182 75.70046 180.8849 54.61582 1.627143 76.80314 2.130945

0.547287 0.346349 -0.76401 1.081597 2.781338 0.628916 3.576971 0.184504 1.946179 0.237182
0.480165 0.856422 2.327293 2.355048 1.93658 0.540952 3.191383 0.362599 1.742116 0.229945
7.726064 19.11578 -1.906815 42.09021 8.800483 3.709661 17.44623 2.89435 18.09473 30.14369
Kashyap TeKedia InfotKernex Micr
L C C Infot L G S GlobaLan Eseda ILee & Nee LSucent Tech
Maars Softw
Mangalya S
0.05 0.38 23.11 20.65 185.14 0.53 1.09 140.86 6.34 0.05
0.02 -0.57 7.1 1 35.6 0.05 0.15 31.36 0.25 0.04
0.02 -3.12 5.28 0.03 32.29 0.05 0.11 14.34 -1.8 -0.03
0.05 0.38 23.28 20.66 188.37 0.53 1.16 147.13 14.65 0.12
2.1 9.81 157.83 61.48 230.88 88.11 53.55 273.87 217.15 11.26
0.01 1.8 15.87 1.35 78.01 0.72 0.83 28.16 18.93 0
47722000 54840000 12499655 1.27E+08 25423667 79799729 55774000 91376736 1.48E+08 10000000
2.63 0.51 125.6 0.73 65.9 0.5 1.53 1.61 2.08
0.02 -2.76 2.8 0.02 22.73 0.05 0.11 9.16 -3.71 -0.03
0 0.03 11 0 73.66 1.5 0 0 25.82 4.02
0.01 1.8 15.87 1.35 78.01 0.72 0.83 28.16 18.93 0
0 0.81 0.65 0 0.52 0 0 0 2.93 0
0 0 5.6 0 0 0 0.76 10.54 0.33 0
0.01 2.64 33.12 1.35 152.19 2.22 1.59 38.7 48.01 4.02
2.09 7.17 124.71 60.13 78.69 85.89 51.96 235.17 169.14 7.24
0.004191 -0.503282 2.240062 0.00158 8.940488 0.006266 0.019722 1.002443 -0.251219 -0.03
0.437953 1.30744 99.77075 4.749855 30.95148 10.76319 9.316169 25.73631 11.45313 7.24
0.010477 0.069292 18.48851 1.631207 72.82191 0.066416 0.195432 15.4153 0.429306 0.05

6.005209 0.390075 1.258886 0.153689 2.129139 0.046455 0.164231 0 0.140573 0.287293

251.0177 7.360105 6.793408 0.447521 0.904947 7.528276 7.828828 0 3.750239 41.6
627.5443 -1.013348 56.06988 462.0657 7.370962 79.79973 77.57656 0 -6.408763 -69.33333
Mascon GloMaster MulMediline EMega Corpo
Megasoft LMelstar IndMelstar In Mercury OuMicro Techn
Microland
375.08 0.37 28.57 11.89 123.83 1.28 18.75 0.45 310.22 143.71
52.63 -0.19 4.67 6.38 40.39 0.05 0.18 -0.15 125.48 11.13
49.66 -1.51 3.6 2.89 23.95 0.01 -0.78 -0.31 87.11 4.18
400.89 0.37 29.19 13.52 155.15 1.28 18.71 0.45 312.59 145.02
1334.13 2.37 48.02 45.48 428.9 2.01 19.38 6.68 555.83 72.66
142.99 0.04 6.49 0.92 24.61 1.37 3.89 1.04 45.72 20.93
3.72E+08 5400000 4500000 1E+08 44267293 50000 14283139 2921060 12816549 6389677
2.87 50.7 1.42 31.85 11.5 197.25
24.87 -1.51 2.41 1.01 12.43 0.01 -1.13 -0.31 63.64 2.58
430.94 0 8.63 10.34 85.62 0.13 1.68 0 147.11 0.08
142.99 0.04 6.49 0.92 24.61 1.37 3.89 1.04 45.72 20.93
1.97 0 0 0.94 1.28 0 0.05 0 3.83 0
55.3 0 0 3.97 20.87 0 0.01 0 0 2.78
631.2 0.04 15.12 16.17 132.38 1.5 5.63 1.04 196.66 23.79
702.93 2.33 32.9 29.31 296.52 0.51 13.75 5.64 359.17 48.87
0.66832 -2.796296 5.355556 0.101 2.807942 2 -0.791143 -1.061259 49.65455 4.037763
18.88952 4.314815 73.11111 2.931 66.98399 102 9.626735 19.30806 280.2392 76.48274
10.07935 0.685185 63.48889 1.189 27.97325 256 13.12737 1.540537 242.0464 224.9096

0.151936 11.75021 0 0.484476 0.475487 0 1.19459 0 0.703863 0

0.28474 73.99459 0 1.194281 1.138588 0 0.876033 0 0.814926 0
4.294349 -18.13113 0 14.05941 11.34283 0 -14.53594 0 3.972445 0
Microtech M
S illenniumMindteck (IMindteck SMindtree LMoschip SeMothersonMotorola InMphasis LtN I I T Gis L
0.61 0.16 45.95 5.43 1233.25 10.41 43.89 207.18 3405.02 50
0.42 0.04 4.01 -1.11 309.81 -6.49 8.41 35.38 1063.19 13.37
0.32 0.03 2.61 -1.41 248.75 -7.91 4.14 22.33 926.16 12.88
0.66 0.17 49.25 5.76 1307.05 11.02 43.93 210.79 3450.18 50.56
5.88 5 150.99 6.34 942.26 52.97 47.31 221.08 3232.75 57.26
1.24 0.09 11.87 1.01 289.24 2.09 13.16 36.41 1078.84 31.72
100000 5001400 24764593 5000000 39455048 43385517 7788268 9500777 2.08E+08 1000070
5.41 39.05 521 8.9 603.55
-0.37 0.03 1.83 -1.41 208.1 -8.17 2.23 18.39 836.87 11.73
4.49 0 1.74 0.02 7.04 7.61 11.49 0 129.12 0
1.24 0.09 11.87 1.01 289.24 2.09 13.16 36.41 1078.84 31.72
0 0 0 0 0 0 0 0 0 0.12
0 0 19.63 0 57.67 0 0.96 0.9 106.25 4.04
5.73 0.09 33.24 1.03 353.95 9.7 25.61 37.31 1314.21 35.88
0.15 4.91 117.75 5.31 588.31 43.27 21.7 183.77 1918.54 21.38
-37 0.059983 0.738958 -2.82 52.74357 -1.883117 2.863281 19.35631 40.14091 117.2918
15 9.817251 47.54772 10.62 149.1089 9.973374 27.86242 193.4263 92.02379 213.785
61 0.31991 18.55472 10.86 312.5709 2.399418 56.35399 218.0664 163.3236 499.965

0 0.551071 0.82128 0 3.49409 0.892376 0 0 6.55863 0

0 16.91098 2.104586 0 1.666822 3.709232 0 0 3.695425 0
0 90.19191 52.84466 0 9.877982 -4.726207 0 0 15.03578 0
N I I T Ltd. N I I T Tec N S E.I T Lt N U C Soft National InNavneet EdNeoteric I Ness TechnoNetlink SolNetripples
625.17 493.58 55.8 6.75 40.16 0.55 1000.55 172.35 0.64 6.93
125.97 125.41 7.68 0.61 19.78 -0.33 13.7 52.3 0.53 0.3
71.79 100.86 5.82 0.37 18.75 -0.44 12.99 41.06 0.49 0.14
643.82 501.79 56.99 6.75 49.79 0.53 1000.38 173.79 1.08 6.9
903.63 659.08 35.22 5.31 230.28 0.53 168.06 146.73 7.76 8.1
257.28 183.18 11.04 1.38 163.89 0.05 101.24 16.44 0.29 0.13
1.65E+08 58781845 10000010 161700 200000 7300000 10454075 5000000 29670000 6980000
67.3 182.25 1.92
31.17 95.09 3.33 0.09 11.44 -0.44 2.56 35.95 0.43 0.09
250.6 0.91 0 1.88 0 0 42.36 11.85 0 0.56
257.28 183.18 11.04 1.38 163.89 0.05 101.24 16.44 0.29 0.13
0.14 0 0 0.05 0.6 0 0.64 0 0 0.24
144.75 166.74 2.48 0 3.86 0 0.13 0 0 0
652.77 350.83 13.52 3.31 168.35 0.05 144.37 28.29 0.29 0.93
250.86 308.25 21.7 2 61.93 0.48 23.69 118.44 7.47 7.17
1.887997 16.17676 3.329997 5.565863 572 -0.60274 2.448806 71.9 0.144928 0.12894
15.19483 52.43966 21.69998 123.6858 3096.5 0.657534 22.66102 236.88 2.517695 10.27221
37.86715 83.9681 55.79994 417.4397 2008 0.753425 957.0909 344.7 0.215706 9.928367

4.429137 3.475423 0 0 0 0 0 0 0.762602 0

1.777266 2.170467 0 0 0 0 0 0 8.901 0
35.64624 11.26616 0 0 0 0 0 0 13.248 0
Nettlinx Lt Netvision Netvista I Network PrNewgen SofNexgen TecNexus SoftNexxoft InfNihar Info Nimbus Foo
4.95 6.03 30.28 14.08 103.05 4.3 7.44 13.22 0.7 8.28
1.72 3.89 3.46 -3.84 6.79 0.75 1.24 2.14 0.1 0.41
0.88 0.88 3.17 -4.17 3.39 0.31 0.4 0.48 -0.25 0.19
5.58 6.03 30.28 14.19 105.72 4.29 7.41 13.22 0.69 8.31
25.66 60.69 19.2 6.04 94.66 9.3 23.24 8.4 7.55 6.19
1.24 3.15 0.15 3.99 24.2 2.58 0.18 2.73 0.41 1.01
11030012 25399600 12000000 1217753 8794800 5010000 11163200 4979800 6188467 45811080
11.03 2.79 8.91 0.25 184.5 3.03 6.62
0.1 0.83 3.16 -4.78 2.14 0.1 0.38 0.16 -0.28 0.11
6.78 4.67 2.93 5.58 1.6 1.45 0.32 0.02 0.73 0.21
1.24 3.15 0.15 3.99 24.2 2.58 0.18 2.73 0.41 1.01
0 0 0 0 0.66 0 0 0.24 0.16 0.01
0 0.46 0 0.91 1.63 0 0 0 0.04 0
8.02 8.28 3.08 10.48 28.09 4.03 0.5 2.99 1.34 1.23
17.64 52.41 16.12 -4.44 66.57 5.27 22.74 5.41 6.21 4.96
0.090662 0.326777 2.633333 -39.25262 2.433256 0.199601 0.340404 0.321298 -0.452455 0.024012
15.99273 20.63418 13.43333 -36.4606 75.69245 10.51896 20.3705 10.86389 10.0348 1.082708
4.487756 2.374053 25.23333 115.6228 117.1715 8.582834 6.664756 26.54725 1.131136 1.807423

0.689688 0.135213 0.663275 0 0 0 0.012273 16.98287 0.301949 6.114301

2.457799 1.175205 0.353104 0 0 0 0.037511 6.949872 2.678722 3.662673
121.661 8.537938 3.383544 0 0 0 0.734421 574.2332 -6.696805 275.6994
Northgate Nucleus SofO C L InfomOasis InfotObjectone Octant InteOdyssey TeOmni Ax`S Omnitech In
Onmobile G
13 194.15 0.39 0.75 2.81 8.53 3.74 0.62 171.43 363.91
-249.4 49.53 0.01 -1.8 -0.14 1.29 1.34 0.25 52.76 117.19
-251.01 39.73 -0.11 -2.57 -0.59 1.28 1.21 0.17 44.88 71.95
22.9 207.59 0.36 0.82 2.81 10.27 3.74 0.98 173.23 378.97
147.13 298.5 0.53 3.43 13.74 98.63 2.62 21.31 181.7 1143.3
1.04 63.94 0.01 0.08 0.8 1.19 0.99 2.68 18.5 230.27
35018590 32370024 600000 6020000 6500000 10996000 8864875 17218759 13139283 58516792
20.1 133.7 11.02 10.17 2.21 249.25 338.4
-253.07 33.74 -0.11 -2.72 -0.68 1.05 1.09 0.16 33.1 52.9
0.37 0.39 0 0.74 2.47 75.1 0.35 0.2 35.41 180.51
1.04 63.94 0.01 0.08 0.8 1.19 0.99 2.68 18.5 230.27
0 1.2 0 0 0.16 0.25 0.01 0.18 6.59 9.37
8 0.21 0 0 0 0 0 0 2.28 100.41
9.41 65.74 0.01 0.82 3.43 76.54 1.35 3.06 62.78 520.56
137.72 232.76 0.52 2.61 10.31 22.09 1.27 18.25 118.92 622.74
-72.26733 10.42322 -1.833333 -4.518272 -1.046154 0.954893 1.229572 0.092922 25.19163 9.04014
39.32768 71.90603 8.666667 4.335548 15.86154 20.08912 1.43262 10.59891 90.50722 106.4207
3.712314 59.97833 6.5 1.245847 4.323077 7.757366 4.218898 0.360072 130.4714 62.18899

0.51109 1.859371 0 0 0 0.548556 7.09888 0.208512 2.753924 3.179831

5.414413 2.229138 0 0 0 1.420585 2.410582 6.137654 1.910381 5.441478
-0.278134 12.82713 0 0 0 11.54056 8.271172 23.78341 9.894158 37.43305
Ontrack SolOntrack SyOnward EseOnward TecOracle FinaOracle IndiOrient Inf Pan India CPanoramic Parle Softw
16.29 24.35 13.73 34.88 2243.47 2795.54 10.88 0.95 39.8 31.81
0.34 -3.64 1.19 0.22 732.78 480.91 -8.26 -0.61 24.34 -4.9
0.21 -5.57 -0.36 -2.85 695.37 393.45 -14.21 -0.82 22.8 -6.37
16.2 25.22 13.77 34.65 2308.82 2790.31 10.88 0.94 44.49 31.81
4.26 33.67 17.2 48.29 4788.83 2371.48 76.46 62.62 205.08 42.27
3.29 12.53 4.17 12.94 610.76 1514 3.72 1.91 14.31 0.66
140000 7950300 20000000 13272870 83854857 950391 17847468 2.14E+08 12957500 14000000
30.5 49.95 2050.85 3.82 0.73 19.65 60.25
0.09 -7.5 -0.52 -3.62 660.85 238.22 -14.41 -0.8 19.05 -6.75
0.71 12.95 11.46 18.4 0 0.92 6.76 0.05 65.99 0.68
3.29 12.53 4.17 12.94 610.76 1514 3.72 1.91 14.31 0.66
0 0.01 1.2 1.74 0 0 0 0.14 0 0
0 1.17 1.77 8.26 195.75 75.78 0 1.08 6.83 0
4 26.66 18.6 41.34 806.51 1590.7 10.48 3.18 87.13 1.34
0.26 7.01 -1.4 6.95 3982.32 780.78 65.98 59.44 117.95 40.93
6.428571 -9.433606 -0.26 -2.727368 78.80879 2506.547 -8.073974 -0.037338 14.70191 -4.821429
18.57143 8.817277 -0.7 5.236245 474.9063 8215.356 36.96883 2.774245 91.02836 29.23571
1163.571 30.62778 6.865 26.27917 267.542 29414.63 6.096103 0.044339 30.7158 22.72143

0 3.459118 0 9.539279 4.318431 0 0.10333 0.263135 0.215867 2.060836

0 0.995828 0 1.900745 7.665524 0 0.62663 16.46392 0.639736 2.651682
0 -3.233122 0 -18.31436 26.02311 0 -0.473125 -19.55091 1.336561 -12.4963
Patni CompPentagon GlPentasoft Persistent Polaris Sof Powersoft G
Prabhav IndPragnya SoPrithvi Inf Quinnox Co
1734.86 2 8.79 504.41 1171.34 19.4 0.05 0.3 1975.73 86.91
680.51 -1.69 0.1 155.34 171.96 5.6 -0.01 0.05 77.37 5.21
588.53 -3.33 -1.18 122.76 129.26 4.17 -0.07 -0.02 69.65 1.79
1832.2 2 8.74 512.11 1200.52 19.73 0.05 0.29 2054.13 86.48
3945.64 24.89 322.66 833.02 912.42 44.79 9.48 4.23 1293.04 56.79
724.26 3.74 3.66 184.11 211.65 6.38 0.81 0.03 437.66 22.5
1.29E+08 31215280 1.95E+08 40000000 98676197 11901299 5989100 6550000 18077000 17704300
527.9 0.59 0.89 472.6 174.95 20.05 100.8 53.95
542.73 -2.76 -1.15 117.05 111.19 2.85 -0.07 -0.02 44.47 0.74
0.94 3.57 71.58 4.51 0.36 0.02 1.19 0 428.27 11.72
724.26 3.74 3.66 184.11 211.65 6.38 0.81 0.03 437.66 22.5
16.69 1.61 4.31 2.04 6.39 0.4 0 0 3.46 0
2017.93 0 110.2 31 25.57 0 0 0 54.37 1.85
2759.82 8.92 189.75 221.66 243.97 6.8 2 0.03 923.76 36.07
1185.82 15.97 132.91 611.36 668.45 37.99 7.48 4.2 369.28 20.72
42.03103 -0.884182 -0.059047 29.2625 11.26817 2.394697 -0.116879 -0.030534 24.60032 0.417978
91.83431 5.116084 6.824297 152.84 67.74177 31.92089 12.48936 6.412214 204.2817 11.70337
134.354 0.640712 0.451325 126.1025 118.7054 16.30074 0.083485 0.458015 1092.952 49.08977

5.748396 0.115323 0.130416 3.092122 2.582602 0.628115 8.070873 0 0.264096 0

3.929172 0.920851 1.971973 3.747745 1.473816 1.230005 1207.403 0 0.049362 0
12.55977 -0.667283 -15.07273 16.15036 15.52604 8.372668 -862.4304 0 2.193061 0
Quintegra SR D L Infot R S SoftwarR Systems IRadan MultRajesh GlobRam InformRamco SystRanklin SolRansi Softw
77.2 3.42 161.83 191.14 3.35 0.59 9.03 108.01 32.7 0.1
2.01 0.17 19.82 16.37 2.27 0.94 1.39 22.44 7.34 0.07
-5.87 0.1 12.55 8.32 1.76 0.84 0.68 0.88 6.69 0.03
76.86 3.42 160.59 196.65 3.36 1.5 9.05 108.89 32.67 0.12
226.16 11.33 47.51 231.02 9.99 10.41 61.51 334.72 16.79 10.09
16.21 2.61 13.07 49.47 0.63 0.34 3.94 38.06 2.37 0.34
26813830 11751250 8108398 12316886 4360000 10000000 11241400 15357986 5040000 10200000
10.03 41.05 92.85 1.5 6.79 107.35 131.1 0.25
-23.42 0.07 9.56 6.55 1.58 0.39 0.04 -1.1 5.62 -0.01
131.74 0.56 1.53 0.31 1.44 0 2.34 132.96 0 0.5
16.21 2.61 13.07 49.47 0.63 0.34 3.94 38.06 2.37 0.34
3.94 0 1.85 4.51 0 0 0.1 0 0.51 0
29.51 0.04 7.11 14.2 0.02 0 0 0.77 0 0
181.4 3.21 23.56 68.49 2.09 0.34 6.38 171.79 2.88 0.84
44.76 8.12 23.95 162.53 7.9 10.07 55.13 162.93 13.91 9.25
-8.734299 0.059568 11.79025 5.317903 3.623853 0.39 0.035583 -0.71624 11.15079 -0.009804
16.69288 6.909903 29.53728 131.9571 18.11927 10.07 49.04193 106.0881 27.59921 9.068627
28.79111 2.910329 199.5832 155.1853 7.683486 0.59 8.032807 70.32823 64.88095 0.098039

0.600855 0 1.389769 0.703638 0.082785 0 0.138453 1.011895 4.750137 0.027568

0.348371 0 0.205679 0.598317 0.195224 0 0.845284 1.526414 2.020624 2.55
-1.148346 0 3.481692 17.45989 0.413924 0 190.8228 -149.88 11.75701 -25.5
RavichandrRcc CementReligare TeRishabh SofRolta IndiaRolta Ltd. Rosmerta TRoyalsoft SS I P TechnS Q L Star
1.32 0.02 19.28 2.26 946.69 4.87 50.63 0.89 1.25 44.9
0.05 0 1.4 0.62 625.93 17.87 9.76 0.75 -1.62 -24.68
-0.1 0 -2.56 0.44 434.17 16.44 5.99 0.23 -1.82 -27.03
1.32 0.02 27.09 2.29 993.91 20.18 51.62 0.89 1.31 42.11
2.5 7.93 104.35 1.95 2858.15 193.65 104.86 2.66 11.14 62.16
1.02 0 7.26 0.18 213.16 2.55 10.62 0.51 0.36 29.92
780000 9102000 22365000 250000 1.61E+08 35000000 3237017 3000000 3800000 21800000
12.5 29.7 171.25 11.72
-0.1 0 -10.25 0.33 372.32 15.18 4.46 0.13 -1.83 -30.7
0 0 54.87 0.82 964.61 0 0.12 0.98 0 9.75
1.02 0 7.26 0.18 213.16 2.55 10.62 0.51 0.36 29.92
0.07 0 1.2 0.03 53.45 0.31 3.76 0.12 0 3.8
0 0 0.75 0.03 0 0 0.36 0 0 10.14
1.09 0 64.08 1.06 1231.22 2.86 14.86 1.61 0.36 53.61
1.41 7.93 40.27 0.89 1626.93 190.79 90 1.05 10.78 8.55
-1.282051 0 -4.583054 13.2 23.12452 4.337143 13.77812 0.433333 -4.815789 -14.08257
18.07692 8.712371 18.00581 35.6 101.0474 54.51143 278.0338 3.5 28.36842 3.922018
16.92308 0.021973 8.620613 90.4 58.79821 1.391429 156.4094 2.966667 3.289474 20.59633

0 1.434741 1.649467 0 1.694749 0 0 0 0 2.988257

0 568.875 3.445231 0 2.912504 0 0 0 0 0.569033
0 0 -6.480395 0 7.40556 0 0 0 0 -0.832235
S S A GlobaS T MicroelSagarsoft (ISai Info Lt Saksoft LtdSankhya InfSanraa MedSapan Chem Sark SystemSasken Com
56.6 304.41 6.85 0.02 42.58 41.73 43.76 0.15 13.35 401.51
8.32 60.64 -3.24 -4.13 6.7 9.52 10.35 0.07 6.29 126.96
5.48 29.29 -3.41 -4.66 5.09 6.77 7.38 0.01 1.44 105.66
56.89 304.98 7.38 0.02 42.58 41.84 44.53 0.21 13.27 422.74
54.28 298.82 6.7 32.86 90.95 67.45 143.95 8.04 43.12 625.03
19.93 105.34 1.31 0.12 9.16 4.89 6.25 0.11 5.89 142.33
15000 6200000 5560000 12873675 10140000 8500005 5.32E+08 8000000 9350000 27111051
11 48.3 30 0.22 6.5 13 200.15
3.73 18.35 -3.72 -4.66 1.66 4.43 5.45 0.01 0.23 91.23
0 0 0.12 0 34.27 13.76 8.59 0 11.92 1.32
19.93 105.34 1.31 0.12 9.16 4.89 6.25 0.11 5.89 142.33
0.64 2.67 0 0 0 0 0.27 0 3.29 0
0 42.01 0 0.81 1.32 7.09 0.17 0 1.19 131.48
20.57 150.02 1.43 0.93 44.75 25.74 15.28 0.11 22.29 275.13
33.71 148.8 5.27 31.93 46.2 41.71 128.67 7.93 20.83 349.9
2486.667 29.59677 -6.690647 -3.61979 1.637081 5.211762 0.102521 0.0125 0.245989 33.65048
22473.33 240 9.478417 24.80255 45.56213 49.07056 2.420429 9.9125 22.27807 129.0618
37733.33 490.9839 12.32014 0.015536 41.99211 49.09409 0.823175 0.1875 14.27807 148.0983

0 0 0 0.443503 1.060091 0.611365 0.090893 0.655738 0.583533 1.550808

0 0 0 708.0521 1.150216 0.611072 0.267258 34.66667 0.910487 1.351467
0 0 0 -3.03885 29.50373 5.756211 2.145908 520 52.84783 5.947908
Sasken NetSatyam Com Satyam EntSaven TechScintilla S Score InforSenthil Inf Serviont GlSeshachal Seymour Te
4.34 8137.28 38.1 3.66 0.27 30.73 0.01 61.39 0.39 1.99
-0.09 2085.74 8.31 0.64 0.01 2.2 0.01 12.34 0.15 0.04
-0.52 1947.8 7.44 0.33 0.01 0.81 0.01 8.4 -0.03 -0.41
4.33 8380.5 38.08 3.86 0.27 30.71 0.06 65.15 0.39 1.87
7.91 8828.05 28.39 7.35 65.33 21.64 5.86 102.44 9.6 4.79
3.22 1441 13.97 0.46 0.73 2.06 0.03 22.23 0.03 1.03
50000 6.7E+08 4200000 10878748 30000000 1045833 5050000 6323580 6943600 3001600
83.55 5.66 0.54 3.34 13.41
-0.61 1715.74 7.05 0.31 0.01 0.14 0.01 4.41 -0.03 -0.41
5.25 23.67 2.36 0 8.5 12.05 0 25.91 0.98 0.04
3.22 1441 13.97 0.46 0.73 2.06 0.03 22.23 0.03 1.03
0 5.74 0 0 0 0.89 0 1.09 0 0
0 5170.1 0.24 0 0 0 0 0.53 0 0
8.47 6640.51 16.57 0.46 9.23 15 0.03 49.76 1.01 1.07
-0.56 2187.54 11.82 6.89 56.1 6.64 5.83 52.68 8.59 3.72
-122 25.58975 16.78571 0.284959 0.003333 1.338646 0.019802 6.973898 -0.043205 -1.365938
-112 32.62651 28.14286 6.333449 18.7 63.49006 11.54455 83.30724 12.3711 12.39339
868 121.3651 90.71429 3.364358 0.09 293.8328 0.019802 97.08108 0.561668 6.629797

0 2.560801 0 0.893668 0.028877 0 0.289314 0 1.083978 0

0 0.688419 0 1.682342 6 0 168.67 0 23.8753 0
0 3.264979 0 19.86249 162 0 168.67 0 -310.3789 0
Shonkh TechShree TulsiShukla DataSiemens InSierra Atla Sify CommuSify E-Lear Sify Plasti Silverline Sindu Valle
35.38 10.8 1.02 799.48 153.41 137.03 8.04 0.01 36.03 0.03
-39.26 1.7 0.13 95.09 15.67 18.66 1.73 -0.03 -9.34 0.01
-46.66 1.63 -0.09 60.12 7.44 15.94 1.44 -0.04 -9.93 0.01
35.38 10.86 2.15 822.54 153.09 138.09 8.03 0.01 36.01 0.04
199.34 28.23 5.74 746.31 78.74 138.15 2.9 0.19 163.35 0.33
92.21 0.6 1.36 588.02 41.91 64.43 0 0 12.29 0.25
17513093 23362560 3500000 6815000 842300 9000000 4900000 6000000 59985488 700000
3.98 7.35 72.75 5.32 14.7
-46.67 1.07 -0.15 48.9 4.99 8.95 1.42 -0.04 -9.98 0.01
71.9 0 0.16 0 0 0 0 0 0.38 0
92.21 0.6 1.36 588.02 41.91 64.43 0 0 12.29 0.25
1.09 0 0 0 0 0 0 0 6.45 0
0 0 0 11.98 107.88 0 0 0 0 0
165.2 0.6 1.52 600 149.79 64.43 0 0 19.12 0.25
34.14 27.63 4.22 146.31 -71.05 73.72 2.9 0.19 144.23 0.08
-26.64863 0.457998 -0.428571 71.75348 59.24255 9.944444 2.897959 -0.066667 -1.663736 0.142857
19.49399 11.82661 12.05714 214.6882 -843.5237 81.91111 5.918367 0.316667 24.04415 1.142857
20.20203 4.622781 2.914286 1173.118 1821.323 152.2556 16.40816 0.016667 6.006453 0.428571

0.204166 0 0.609597 0 -0.086245 0 0 0 0.22126 12.8625

0.19701 0 2.522059 0 0.039944 0 0 0 0.885714 34.3
-0.149351 0 -17.15 0 1.228003 0 0 0 -3.197623 102.9
Softcell Te Softech InfSoftpro SysSoftsol IndiSoftware Ma
Software TSonata Inf Sonata SofSpace Comp Spanco Ltd
275.38 3.1 6.93 43.47 9.41 5.2 503.9 240.16 1.69 667.48
15.18 0.22 3.42 33.5 0.54 1.07 14.47 70.92 -2.43 110.93
13.68 0.03 2.78 30.57 0.34 0.22 14.17 63.15 -4.01 93.84
275.38 3.1 7.07 45.68 9.43 5.18 505.72 243.96 1.68 707.47
83.29 6.51 26.55 171.18 5.82 33.8 200.73 324.26 14.18 1375.77
63.26 0.27 2.84 5.8 3.6 7.68 127.1 31.61 0.83 443.03
4164188 4000000 6000000 18655808 1722700 13600000 6000700 1.05E+08 8000000 20650000
13.66 214.1 54.9 7.19 46.5 100.2
8.75 0.02 1.88 26.52 0.21 -0.2 7.62 60.2 -3.98 19.61
0.03 2.22 0 0 0 12.36 38.4 0 2.7 597.91
63.26 0.27 2.84 5.8 3.6 7.68 127.1 31.61 0.83 443.03
0.43 0 0 0.19 0 0.91 0.03 0.48 0.08 7.42
1.1 0 1.35 3.38 0 0.88 95.81 142.74 0 401.34
64.82 2.49 4.19 9.37 3.6 21.83 261.34 174.83 3.61 1449.7
18.47 4.02 22.36 161.81 2.22 11.97 -60.61 149.43 10.57 -73.93
21.0125 0.05 3.133333 14.21541 1.219017 -0.147059 12.69852 5.724648 -4.975 9.496368
44.35439 10.05 37.26667 86.73438 12.88675 8.801471 -101.0049 14.20987 13.2125 -35.80145
661.3054 7.75 11.55 23.30105 54.62356 3.823529 839.7354 22.83773 2.1125 323.2349

0 1.359204 5.745081 0.632967 0 0.816909 0 3.272374 0 -2.798769

0 1.762581 18.5368 2.356117 0 1.880462 0 2.036104 0 0.309991
0 273.2 68.32979 3.862006 0 -48.892 0 8.12277 0 10.5514
Sparc Syst Spectrum BSriven MultStar OnlineSteel ExchaSteria (IndiSterling In Subex Ltd. Subex TechSvam Softw
0.12 2.97 0.36 0.5 161.25 476.95 20.53 301.1 4.17 11.44
0.07 1.25 -7.09 0.16 0.92 137.24 9.88 -120.96 0.5 0.63
0.01 0.24 -7.66 0.13 0.9 114.85 5.1 -134.61 0.36 0.29
0.28 2.97 0.36 0.52 161.25 493.93 20.53 327.79 4.52 11.76
5.65 7 7.19 0.65 24.86 823.3 62.44 1694.88 1.55 20.88
0.39 1.48 0.45 0.1 19.82 155.74 28.05 63.64 0.2 1.66
4889000 2597400 9944800 800000 2000000 14400000 1.87E+08 34847089 50000 16889000
5.41 1.35 129.6 56.1 2.11
0 0.1 -7.84 0.12 0.06 74.31 4.5 -178.21 0.27 0.19
0.16 1.16 2.99 0 2.79 0.79 0 1038.78 1.57 0
0.39 1.48 0.45 0.1 19.82 155.74 28.05 63.64 0.2 1.66
0.1 0.93 1.73 0 0.01 0 1.22 0 0.03 0.01
0 0.62 0 0 0 34.53 0 78.72 0 0.07
0.65 4.19 5.17 0.1 22.62 191.06 29.27 1181.14 1.8 1.74
5 2.81 2.02 0.55 2.24 632.24 33.17 513.74 -0.25 19.14
0 0.385 -7.883517 1.5 0.3 51.60417 0.240964 -51.14057 54 0.112499
10.22704 10.81851 2.031212 6.875 11.2 439.0556 1.776171 147.4269 -50 11.33282
0.245449 11.43451 0.361998 6.25 806.25 331.2153 1.099331 86.40607 834 6.77364

0.52899 0 0.664628 0 0 0 72.96593 0.380527 0 0.186185

22.04124 0 3.7293 0 0 0 117.8899 0.64926 0 0.311502
0 0 -0.171243 0 0 0 537.84 -1.096976 0 18.75568
Sylph TechnSynetairos Synfosys BuSyntel Ltd. T C I L Bell T Spiritual T V S Infot Taexpert.CTake SolutiTanla Solut
0.74 6.04 7.02 680.58 4.62 31.09 9.25 0.21 47 172.38
0.36 1.62 0.69 157.45 0.8 0.83 -1.27 0.1 24.51 106.36
0.36 1.37 0.3 130.67 0.22 0.45 -1.46 0.08 18.38 90.31
0.79 6.13 7.02 698.33 4.64 31.17 9.3 0.21 55.52 178.78
5.01 3.47 12.73 849.17 8.04 25.61 5.74 0.39 315.94 695.86
0.13 0.43 0.72 135.75 2.49 0.18 0.98 0.02 29.51 40.47
4710800 85788 8174100 500000 195000 20002000 289993 590002 1.22E+08 1E+08
9 2.21 38.8 25.25
0.36 0.88 0.17 111.57 0.12 0.35 -1.94 0.07 11.48 73.28
0.16 0.04 0.05 0 0.23 0 5.31 0 25.19 0
0.13 0.43 0.72 135.75 2.49 0.18 0.98 0.02 29.51 40.47
0 0 0 8.06 0.55 0.19 0 0 3.81 10.38
0 0 0.75 57.86 0.15 0 0 0 5.38 8.35
0.29 0.47 1.52 201.67 3.42 0.37 6.29 0.02 63.89 59.2
4.72 3 11.21 647.5 4.62 25.24 -0.55 0.37 252.05 636.66
0.764201 102.5784 0.207974 2231.4 6.153846 0.174983 -66.89817 1.186437 0.937908 7.328
10.01953 349.6993 13.71405 12950 236.9231 12.61874 -18.96598 6.271165 20.59232 63.666
1.570858 704.0612 8.588101 13611.6 236.9231 15.54345 318.9732 3.55931 3.839869 17.238

0.898246 0 0 0 0 0.175136 0 0 1.884198 0.396601

5.729351 0 0 0 0 0.142182 0 0 10.10451 1.464787
11.777 0 0 0 0 12.62983 0 0 41.36864 3.445688
Tata BusineTata ConsulTata Elxsi LTata InfoteTech MahinTelecanor GTeledata InTeledata TeTelesys SofTera Softwa
167.34 23047.28 376.37 777.67 4484.3 2.69 725.12 1.16 6.34 81.63
25.2 6863.25 67.95 112.41 1164.1 0.65 112.54 -0.01 -1.62 21.59
8.34 6393.9 51.37 100.59 1034.2 0.23 110.31 -0.01 -1.91 18.93
167.08 23373.18 375.56 767.37 4537.7 2.69 741.14 1.17 7.27 81.72
83.56 22502.64 289.7 433.92 5853.4 37.07 1680.34 89.74 21.73 96.79
27.11 7239.05 70.36 144.41 1554.6 0.44 372.66 0.61 3.75 28.4
68390400 1.96E+09 31138220 18380880 1.22E+08 5654114 1.97E+08 1.46E+08 23235250 12511875
868.9 248.8 796.8 705.8 23.95 4.4 1.7 3.33 42
5.06 5618.51 47.91 80.24 742.8 0.19 69.11 -0.01 -1.87 10.49
26.95 35.74 33.97 0.17 1367.2 1.63 585.3 1.09 0 16.39
27.11 7239.05 70.36 144.41 1554.6 0.44 372.66 0.61 3.75 28.4
0 111.03 10.49 0 0 0 1.62 0 0.1 1.98
0 3292.5 13.32 25.75 1571.5 0 245.26 510 0 24.21
54.06 10678.32 128.14 170.33 4493.3 2.07 1204.84 511.7 3.85 70.98
29.5 11824.32 161.56 263.59 1360.1 35 475.5 -421.96 17.88 25.81
0.73987 28.70657 15.38624 43.65406 60.72591 0.336039 3.514025 -0.000686 -0.804812 8.384035
4.313471 60.41382 51.88479 143.4045 111.1919 61.90183 24.17767 -28.93416 7.695204 20.6284
24.46835 117.7551 120.8707 423.0864 366.6036 4.757598 36.87006 0.079542 2.728613 65.24202

0 14.38247 4.79524 5.556313 6.347587 0.386903 0.181986 -0.058754 0.432737 2.036028

0 7.378872 2.058397 1.883303 1.92524 5.034053 0.119338 21.3723 1.2204 0.643757
0 30.26833 16.1703 18.2526 11.62272 71.27159 1.252126 -2479.187 -4.137614 5.009521
Thinksoft GThirdware TS idel Park TranstreamTrident Inf Trigent SofTrigyn TechTrinethra I Tutis TechnTwin Cities
74.56 29.11 15.87 9.66 0.42 17.08 21.05 47.63 13.93 1.22
9.71 13.01 78.56 3.99 0.15 2.86 10.96 3.87 1.87 -0.48
8.43 12.51 67.9 3.05 0.13 0.46 10.41 3.65 0.6 -0.51
74.98 29.93 79.52 9.65 0.44 17.06 24.57 47.59 13.94 1.22
81.82 44.25 294.67 12.81 28.85 25.37 92.87 15.33 49.04 5.51
15.98 9.88 89.34 2.1 2.75 3.16 19.62 5.82 1.96 3.27
10051581 4700800 44000007 5500400 3579095 3243378 25005486 32279500 16746975 5175000
134.2 4.25 20.55 51.1 37.7
8 10.68 61.3 2.81 0.01 0.21 10.33 2.38 -0.21 -0.45
0 0.08 0 0.07 0 3.47 0 0.28 5.37 0
15.98 9.88 89.34 2.1 2.75 3.16 19.62 5.82 1.96 3.27
0 0.1 0 0 0.04 1.34 0 0.21 0.09 0.18
3.42 0.5 40.94 0.35 0 7.19 0 0 8.93 0
19.4 10.56 130.28 2.52 2.79 15.16 19.62 6.31 16.35 3.45
62.42 33.69 164.39 10.29 26.06 10.21 73.25 9.02 32.69 2.06
7.958947 22.71954 13.93182 5.108719 0.02794 0.647473 4.131093 0.73731 -0.125396 -0.869565
62.09968 71.66865 37.36136 18.70773 72.8117 31.47953 29.29357 2.794343 19.51994 3.980676
74.17739 61.92563 3.606818 17.56236 1.173481 52.66115 8.418153 14.75549 8.31792 2.357488

2.161042 0 0 0.227179 0 0 0.701519 18.28695 1.931358 0

1.809177 0 0 0.241995 0 0 2.441153 3.463117 4.532383 0
16.86153 0 0 0.831911 0 0 4.97447 69.30599 -300.6481 0
Twinstar InUnipro TecUnisys SoftUnitech InfUnitech SofUniversal Usha MartiV & K SofteV G L SofteV J I L Cons
9.07 0.04 0.7 1.43 0.59 0.93 7.78 24.57 4.24 13.02
0.35 -0.33 0.04 0.19 0.19 0.14 1.64 1.29 0.67 -8.17
0.17 -0.37 0.04 0.08 0.14 0.09 1.22 0.43 0.54 -9.74
9.06 0.04 0.72 1.5 0.59 1.41 7.36 24.57 4.25 11.46
18.59 3.26 31.25 2.14 0.15 24.32 59.23 84.24 2.45 26.73
2.36 0.58 7.03 0.14 0.62 4.9 1.46 73.46 0.96 3.96
17500000 6084900 20000200 1000000 50700 75000000 26415811 9153918 720037 7858600
4.28 79.75 0.25 45.2 0.65 15.29
0.11 -0.37 0.03 0.06 0.13 0.04 1.01 0.29 0.51 -10.53
0.01 0.9 0 0.14 0 0.2 0 0 0 6.98
2.36 0.58 7.03 0.14 0.62 4.9 1.46 73.46 0.96 3.96
0 0 0 0.1 0 0.02 0 0.22 0 0.01
0 0 0 0 0 0.03 0 0.23 0 0.72
2.37 1.48 7.03 0.38 0.62 5.15 1.46 73.91 0.96 11.67
16.22 1.78 24.22 1.76 -0.47 19.17 57.77 10.33 1.49 15.06
0.062857 -0.608063 0.015 0.6 25.64103 0.005333 0.382347 0.316804 7.082969 -13.39933
9.268571 2.925274 12.10988 17.6 -92.70217 2.556 21.86948 11.28479 20.69338 19.16372
5.182857 0.065736 0.349997 14.3 116.3708 0.124 2.945206 26.84097 58.88586 16.56784

0.461776 0 6.585532 0 0 0.097809 2.066807 0.0576 0 0.797862

0.825799 0 227.8594 0 0 2.016129 15.34698 0.024217 0 0.922872
68.09091 0 5316.72 0 0 46.875 118.2173 2.05174 0 -1.141102
V M F Soft Vakrangee Valuemart Vama Indust
Vanguard LVantel TechVenus Unive
Vikram SofVirgo GlobaVirinchi Te
0.9 409.35 8.39 8.07 0.21 0.38 0.08 0.28 0.07 39.76
-0.92 78.66 1.78 1.54 0.04 -1.83 0.16 -0.11 -0.13 11.48
-1.11 38.05 1.78 0.46 0.03 -2.02 -0.33 -0.2 -0.13 4.97
0.96 409.82 8.43 8.05 0.21 0.37 0.08 0.27 0.19 40.17
7.39 459.1 15.3 9.26 13.58 6.54 8.2 0.8 3.55 84.38
0.02 58.99 0.53 0.95 6.52 0.88 0.02 0.01 0.04 2.88
9239100 22496165 40067200 7038000 6240000 6300000 50232000 5180000 10504300 14905800
7.75 190.75 17.76 9.6 1.5 0.48 5.36 15.15
-1.24 24.14 1.3 0.27 0.02 -2.02 -0.33 -0.19 -0.13 3.77
0.35 65.66 0.1 0.17 0 0 0 0.19 2.99 5
0.02 58.99 0.53 0.95 6.52 0.88 0.02 0.01 0.04 2.88
0.17 37.8 0.11 0.12 0 0.24 0 0.03 0 3.69
0.26 0 0.01 0 0.7 0 0 0 0 0
0.8 162.45 0.75 1.24 7.22 1.12 0.02 0.23 3.03 11.57
6.59 296.65 14.55 8.02 6.36 5.42 8.18 0.57 0.52 72.81
-1.342122 10.73072 0.324455 0.383632 0.032051 -3.206349 -0.065695 -0.366795 -0.123759 2.529217
7.132729 131.8669 3.631399 11.39528 10.19231 8.603175 1.628444 1.100386 0.495035 48.84676
0.974121 181.9643 2.093982 11.46633 0.336538 0.603175 0.015926 0.540541 0.066639 26.67418

1.086541 1.446534 4.890677 0.842454 0 0.174354 0.29476 0 10.82751 0.310154

7.955892 1.048282 8.481448 0.837234 0 2.486842 30.1392 0 80.43293 0.567965
-5.774438 17.77607 54.73796 25.024 0 -0.467822 -7.306473 0 -43.31004 5.989997
Virtual DynVirtualsoft Visesh InfoVisu InternVisualsoft W T I AdvaW W Techno
WashingtonWebneuronWebsity Inf
9.14 0.51 105.29 31.11 160.25 6.51 0.09 4.62 0.25 1.99
1.33 -0.46 12.1 7.55 42.13 4.92 0.08 1.87 0.05 -0.04
0.73 -0.55 3.55 5.29 21.73 4.42 -0.02 0.01 -0.06 -0.14
9.09 0.51 106.69 31.11 163.66 11.4 0.09 4.62 0.62 1.99
11.04 1.24 202.38 115.46 277.59 67.96 0.64 22.28 6.06 48.91
2.5 0.4 14.57 4.28 7.81 17.25 0.04 0.66 0.78 22.56
6000000 7547600 36282174 38330000 19975680 1451551 245000 11052000 240875 23818300
3.48 8.64 5.44 79.9 2.36 3.25 51.55
0.05 -0.56 2.46 1.89 19.1 3.87 -0.02 0.01 -0.06 -2.29
4.07 6.1 30.96 14.02 0 0 1.12 0.62 0 3.32
2.5 0.4 14.57 4.28 7.81 17.25 0.04 0.66 0.78 22.56
0 0 12.42 1.85 0 0.07 0 0 0 0
0 1.54 0.12 0 7.49 0 0 0 0.04 0
6.57 8.04 58.07 20.15 15.3 17.32 1.16 1.28 0.82 25.88
4.47 -6.8 144.31 95.31 262.29 50.64 -0.52 21 5.24 23.03
0.083333 -0.741958 0.678019 0.493086 9.561627 26.66114 -0.816327 0.009048 -2.490919 -0.961446
7.45 -9.009486 39.77435 24.86564 131.3047 348.8682 -21.22449 19.00109 217.5402 9.669036
15.23333 0.675711 29.01976 8.116358 80.22255 44.84858 3.673469 4.180239 10.37883 0.835492

0 -0.38626 0.217225 0.218776 0.608508 0 -0.111192 0.171043 0 5.331452

0 5.150127 0.297728 0.670251 0.995979 0 0.642444 0.777468 0 61.70017
0 -4.690294 12.74301 11.03255 8.356318 0 -2.891 359.19 0 -53.61718
WinfowareWipro Ltd. Yaan EsitesZen TechnoZenith InfoZensar TechZenu InfoteZigma Soft Zylog Systems Ltd.
7.78 23006.3 0.04 63.09 289.7 497.08 0.27 2.37 734.94
0.88 6433.9 -1.03 23.4 73.82 114.09 0.16 1.7 120.83
0.49 5854.3 -1.06 22.68 28.57 89.17 0.13 0.05 101.46
7.78 23725.3 0.04 64.34 289.61 498.75 0.27 2.39 783.62
8.81 30214.1 0.91 101.42 509.28 402.47 7.59 66.62 678.67
2.12 6934.6 0.19 21.83 15.51 108.53 1.98 0.3 59.25
1380200 1.47E+09 280710 8553400 12681379 21575867 5127600 38160000 16446420
408.75 217.5 270.05 171.25 24.75 7.6 561.8
0.02 4898 -1.06 18.57 3.13 84.15 0.09 0.05 85.17
2.12 5530.2 1.8 12.13 307.45 0 0 0.06 132.2
2.12 6934.6 0.19 21.83 15.51 108.53 1.98 0.3 59.25
0 54.9 0 1.81 0 0 0 0 0.75
1.45 3105.2 0.21 1.36 0.41 83.41 0 0 55.28
5.69 15624.9 2.2 37.13 323.37 191.94 1.98 0.36 247.48
3.12 14589.2 -1.29 64.29 185.91 210.53 5.61 66.26 431.19
0.144907 33.36032 -37.76139 21.71066 2.468186 39.00191 0.175521 0.013103 51.78635
22.60542 99.36718 -45.9549 75.16309 146.6008 97.57661 10.94079 17.36373 262.1786
56.36864 156.6961 1.424958 73.76014 228.4452 230.387 0.526562 0.621069 446.8693

0 4.113531 0 2.893707 1.842078 1.755031 2.262176 0.437694 2.142814

0 2.608552 0 2.948747 1.182122 0.743314 47.003 12.23696 1.257191
0 12.25258 0 10.01812 109.4123 4.390811 141.009 580.032 10.84842
Company Name Andhra Pradesh Scooters LAtul Auto Ltd. Bajaj Auto Ltd.
Profit after tax -3.57 4.54 1700.11
Current liabilities 20.31 15.09 4272.9
Borrowings 11.18 23.17 1340.65
Deferred tax liability 0 5.54 191.81
Contingent liabilities 0 71.23 1129.01
Assets 11.59 77.44 8733.7
PBDITA -1.74 13.8 2546.36
PBIT -2.18 9.93 2413.59
Adjusted Closing Price 3.75 139.55 2850.75
EPS -3.33878887070376 7.75866783332 117.505443433
Daily Market Cap. 4.01 81.66 41245.65
Number of shares 10692500 5851520 144683510
Sales 1.06 130.44 12399.92
Book Value -19.9 -37.59 1799.33
Book Value per Share (BVPS) -18.6111760579846 -64.239718911 124.363170343
Sales per share(SPS) 0.99134907645546 222.916438806 857.037543532

P/E -1.12316176470588 17.9863351542 24.2605782057

P/S 3.78272405660377 0.62601933149 3.32628368677
P/BV -0.201491834170854 -2.1723320458 22.9227832656

CALCULATION OF SHARE PRICE

using P/E ratio 2478.09216613
using P/S ratio 1.55723363580952 1100.03880844
using P/BV ratio 14.4334314120286 2672.94681434
share price of HERO HONDA 2083.69259631
Eicher Motors Ltd. Hero Honda Motors Ltd. Kinetic Engineering Ltd. Kinetic Motor Co. Ltd.
37.65 1281.76 -37.96 97.61
134.31 2052.82 76.03 27.58
12.4 78.49 177.5 23.35
7.5 153.08 8.23 3.52
85.04 102.71 27.75 11.43
556.91 6085.14 343.83 61.1
55.54 1964.65 -5.11 105.35
47.17 1783.99 -14.17 97.98
1083.2 1889 105 20.05
9.21828344299581 64.1882942097027 -36.59864743123 46.3170781473169
4424.09 37720.97 108.91 42.25
40842745 199687500 10371968 21074300
411.42 14106.04 77.73 20.78
317.66 3698.04 54.32 -4.77999999999999
77.7763590571593 185.191361502347 52.3719317298318 -2.26816549066873
100.732700507765 706.405758998435 74.9423831619997 9.86035123349293

117.505607925631 29.4290419033204 -2.86895848261328 0.432885682819383

10.7532111671771 2.67410050942717 1.40107634118101 2.03339612608277
13.9271111830259 10.2002597997858 2.00489072164948 -8.83974299163181
L M L Ltd. Maharashtra Scooters Ltd. Majestic Auto Ltd. Scooters India Ltd. Sunku Auto Ltd.
-51.62 8.41 4.54 -27.65 0.01
278.62 23.01 21.68 48.48 2.43
185.63 37.03 23.67 4.69
7.45 0 0
248.45 9.13 0.37 26.81 0
298.83 223.56 98.92 69.21 16.71
-8.61 9.45 15.8 -22.65 1.37
-26.1 8.41 9.67 -24.47 0.93
12.11 421 140.95 39.75 1.7
-6.2963259316 7.35875220762566 4.36644347792801 -6.43139095634784 0.012023710758
99.28 481.14 146.55 170.89 1.41
81984320 11428568 10397478 42992255 8316900
169.67 4.48 132.95 138.04 8.28
-413.87 191.42 32.39 -29.75 9.59
-50.481604287 167.492550247765 31.151785077112 -6.91985102898185 11.53073861655
20.695420783 3.92000117600035 127.867546341526 32.1081087744758 9.9556325073044

-1.9233438884 57.2107863020214 32.2802758612335 -6.18062255424955 141.3873

0.5851536012 107.397926964286 1.10231254163219 1.23800502481165 0.170757608696
-0.2398893651 2.51354462856546 4.52462032757024 -5.74434331512605 0.147432012513
T V S Motor Co. Ltd. V C C L Ltd.
31.08 0.18
615.83 16.18
905.98 0
225.74 0
272.89 1.07
2560.68 2.97
202.49 0.4
97.66 0.19
146.7 7.49
1.30839162267828 0.3749994531
3484.76 3.6
237543557 4800007
4008.91 0
540.24 -14.28
22.7427763911104 -29.749956615
168.765259333049 0
average
112.122393217182 19.973362461 38.606606
0.869254730385566 0 9.7114444
6.45039978748334 -0.251765073 3.2315341
 CALCULATION OF WACC

ICICI cost of capital amount weights WACC

equity 10 1114.89 0.005489 0.054885
debt 6.93 202016.6 0.994511 6.891965
203131.49 6.94685

PATNI cost of capital amount WACC

equity 18 25.83 0.964886 17.36795
debt 12 0.94 0.035114 0.421367
26.77 17.78932

SAIL cost of capital amount WACC

equity 35 4,130.40 0.353958 12.38852
debt 31.22 7538.79 0.646042 20.16944
11669.19 32.55796

APOLLO cost of capital amount weights WACC

equity 10 61.78 0.082179 0.821794
debt 8.72 689.99 0.917821 8.003396
751.77 8.82519

HERO HONDA cost of capital amount weights WACC

equity 35 39.94 0.376899 13.19147
debt 31.22 66.03 0.623101 19.45321
105.97 32.64468