You are on page 1of 12

<?xml version="1.0"?><?mso-application progid="Excel.Sheet"?

><Workbook
xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:o="urn:schemas-
microsoft-com:office:office" xmlns:x="urn:schemas-microsoft-com:office:excel"
xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
xmlns:html="http://www.w3.org/TR/REC-html40"><DocumentProperties
xmlns="urn:schemas-microsoft-
com:office:office"><Author>equitymaster.com</Author></DocumentProperties><ExcelWork
book xmlns="urn:schemas-microsoft-
com:office:excel"><ProtectStructure>False</ProtectStructure><ProtectWindows>False</
ProtectWindows></ExcelWorkbook><Styles><Style ss:ID="sMainHeader"><Alignment
ss:Horizontal="Center"/><Font ss:FontName="Calibri" ss:Size="13"
ss:Bold="1"/><Borders><Border ss:Position="Bottom" ss:LineStyle="Continuous"
ss:Weight="1"/><Border ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/><Border ss:Position="Top" ss:LineStyle="Continuous"
ss:Weight="1"/><Border ss:Position="Left" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sSectionHeader"><Interior
ss:Color="YELLOW" ss:Pattern="Solid"/><Alignment ss:Horizontal="Center"/><Font
ss:FontName="Calibri" ss:Size="12" ss:Bold="1"/><Borders><Border
ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Left" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sSubSection"><Interior
ss:Color="#DDDDDD" ss:Pattern="Solid"/><Alignment ss:Horizontal="Left"/><Font
ss:FontName="Calibri" ss:Size="12" ss:Bold="1"/><Borders><Border
ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Left" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContentBold"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment ss:Horizontal="Left"/><Font
ss:FontName="Calibri" ss:Size="11" ss:Bold="1"/><Borders><Border
ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContentBoldRight"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment ss:Horizontal="Right"/><Font
ss:FontName="Calibri" ss:Size="11" ss:Bold="1"/><Borders><Border
ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContentBoldWrap"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment ss:Horizontal="Right"
ss:WrapText="1"/><Font ss:FontName="Calibri" ss:Size="11"/><Borders><Border
ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContent"><Interior ss:Color="White"
ss:Pattern="Solid"/><Alignment ss:Horizontal="Left"/><Font ss:FontName="Calibri"
ss:Size="11"/><Borders><Border ss:Position="Bottom" ss:LineStyle="Continuous"
ss:Weight="1"/><Border ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContentNo"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment ss:Horizontal="Right"/><Font
ss:FontName="Calibri" ss:Size="11"/><Borders><Border ss:Position="Bottom"
ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right"
ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style
ss:ID="sContentSmall"><Interior ss:Color="White" ss:Pattern="Solid"/><Alignment
ss:Horizontal="Left"/><Font ss:FontName="Calibri" ss:Size="9" /><Borders><Border
ss:Color="#D4D4D4" ss:Position="Bottom" ss:LineStyle="Continuous"
ss:Weight="1"/><Border ss:Color="#D4D4D4" ss:Position="Right"
ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style
ss:ID="sContentSmallRight"><Interior ss:Color="White"
ss:Pattern="Solid"/><Alignment ss:Horizontal="Right"/><Font ss:FontName="Calibri"
ss:Size="9" /><Borders><Border ss:Color="#D4D4D4" ss:Position="Bottom"
ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Color="#D4D4D4"
ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContentSmallBrd"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment ss:Horizontal="Left"/><Font
ss:FontName="Calibri" ss:Size="9" /><Borders><Border ss:Position="Bottom"
ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right"
ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style
ss:ID="sBlank"><Interior ss:Color="White" ss:Pattern="Solid"/><Alignment
ss:Horizontal="Left"/><Borders><Border ss:Color="#D4D4D4" ss:Position="Bottom"
ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Color="#D4D4D4"
ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sBlankBorder"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment
ss:Horizontal="Left"/><Borders><Border ss:Position="Bottom"
ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style></Styles><Worksheet
ss:Name="5-YR FACTSHEET"><Table><Column ss:AutoFitWidth="0" ss:Width="150"/><Column
ss:AutoFitWidth="0" ss:Width="75"/><Column ss:AutoFitWidth="0"
ss:Width="60"/><Column ss:AutoFitWidth="0" ss:Width="60"/><Column
ss:AutoFitWidth="0" ss:Width="85"/><Column ss:AutoFitWidth="0"
ss:Width="60"/><Column ss:AutoFitWidth="0" ss:Width="70"/><Row><Cell
ss:StyleID='sMainHeader' ss:MergeAcross="6"><Data ss:Type='String'>HCL INFOSYSTEMS
LIMITED</Data></Cell></Row><Row><Cell ss:StyleID='sBlank'><Data
ss:Type='String'></Data></Cell></Row><Row><Cell ss:StyleID='sSectionHeader'
ss:MergeAcross="6"><Data ss:Type='String'>Price
History</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Price</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>11.4</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'></Data></Cell><Cell ss:StyleID='sContent'><Data ss:Type='String'>%
ch</Data></Cell><Cell ss:StyleID='sContentNo'><Data ss:Type='String'>
%</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>9.3</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Mkt Cap</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>2,550</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'></Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>No. of &#10; shares</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>222.90</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Vol</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>'000</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>189.6</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'></Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>% ch week</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4.6</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>P/E</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>X</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1.7</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'></Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>% ch 1-mth</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-11.9</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>P/CF</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>X</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1.4</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'></Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>% ch 12-mth</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-68.1</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>EPS (TTM)</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-6.6</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'></Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>52 week H/L</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data
ss:Type='String'>37.3/10.2</Data></Cell></Row><Row><Cell ss:StyleID='sContentSmall'
ss:MergeAcross="6"><Data ss:Type='String'>(As on Jul 31, 2019
(Close))</Data></Cell></Row><Row><Cell ss:StyleID='sBlank'><Data
ss:Type='String'></Data></Cell></Row><Row><Cell ss:StyleID='sSectionHeader'
ss:MergeAcross="6"><Data ss:Type='String'>Financials</Data></Cell></Row><Row><Cell
ss:StyleID='sContentSmallBrd'><Data ss:Type='String'>* Results
Consolidated</Data></Cell><Cell ss:StyleID='sContentBoldWrap'><Data
ss:Type='String'>No. of Months&#10;Year Ending</Data></Cell><Cell
ss:StyleID='sContentBoldWrap'><Data ss:Type='String'>12&#10;Jun-
14*</Data></Cell><Cell ss:StyleID='sContentBoldWrap'><Data
ss:Type='String'>12&#10;Jun-15*</Data></Cell><Cell
ss:StyleID='sContentBoldWrap'><Data ss:Type='String'>9&#10;Mar-
16*</Data></Cell><Cell ss:StyleID='sContentBoldWrap'><Data
ss:Type='String'>12&#10;Mar-17*</Data></Cell><Cell
ss:StyleID='sContentBoldWrap'><Data ss:Type='String'>12&#10;Mar-
18*</Data></Cell></Row><Row><Cell ss:StyleID='sSubSection' ss:MergeAcross="6"><Data
ss:Type='String'>EQUITY SHARE DATA</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data
ss:Type='String'>High</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>76</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>39</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>67</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>65</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>70</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Low</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>19</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>31</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>30</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>36</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>38</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Sales per share (Unadj.)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>352.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>279.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>164.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>144.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>109.7</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Earnings per share
(Unadj.)</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-9.6</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-8.3</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-9.6</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-5.5</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-6.3</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Diluted earnings per share</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-9.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-8.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-9.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-5.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-9.3</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Cash flow per share
(Unadj.)</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-7.3</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-6.0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-8.2</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-4.2</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-5.5</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Dividends per share (Unadj.)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Adj. dividends per
share</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.00</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.00</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.00</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.00</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.00</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Dividend yield (eoy)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Book value per share
(Unadj.)</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>64.7</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>45.5</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>36.1</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>24.6</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>7.1</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Adj. book value per share</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>64.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>45.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>36.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>24.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>10.6</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Shares outstanding
(eoy)</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>222.88</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>222.90</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>222.90</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>222.90</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>329.21</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Bonus/Rights/Conversions</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'></Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>IS</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Price / Sales ratio</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.5</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Avg P/E ratio</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-4.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-4.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-5.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-9.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-8.5</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>P/CF ratio (eoy)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-6.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-5.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-5.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-12.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-9.8</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Price / Book Value
ratio</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>x</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.7</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.8</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1.3</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>2.0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>7.5</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Dividend payout</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>%</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Avg Mkt Cap</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>10,553</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>7,790</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>10,822</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>11,256</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>17,662</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>No. of employees</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>`000</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>5.9</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>5.3</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>5.0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3.4</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3.9</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Total wages/salary</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>5,719</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>5,822</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>4,583</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3,265</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3,064</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Avg. sales/employee</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs Th</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>13,365.7</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>11,832.0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>7,378.9</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>9,450.2</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>9,312.0</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Avg. wages/employee</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs Th</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>973.9</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,107.4</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>924.8</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>956.6</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>789.8</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Avg. net profit/employee</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs Th</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-365.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-351.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-432.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-362.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-534.2</Data></Cell></Row><Row><Cell
ss:StyleID='sSubSection' ss:MergeAcross="6"><Data ss:Type='String'>INCOME
DATA</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data ss:Type='String'>Net
Sales</Data></Cell><Cell ss:StyleID='sContent'><Data ss:Type='String'>Rs
m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>78,483</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>62,201</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>36,562</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>32,253</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>36,121</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Other income</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,070</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>643</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,362</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,459</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,299</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Total revenues</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>79,553</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>62,844</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>37,924</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>33,712</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>37,420</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Gross profit</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-987</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-722</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-1,303</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-843</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-1,332</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Depreciation</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>525</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>519</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>320</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>311</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>275</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Interest</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,560</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,428</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,257</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,525</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,395</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Profit before tax</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-2,002</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-2,025</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-1,519</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-1,220</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-1,702</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Minority Interest</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Prior Period Items</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Extraordinary Inc (Exp)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>144</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>289</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-672</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-110</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-314</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Tax</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>287</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>111</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-48</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-93</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>56</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Profit after tax</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-2,145</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1,847</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-2,143</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1,237</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-2,072</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Gross profit margin</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-3.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-2.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-3.7</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Effective tax rate</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-14.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-5.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>7.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-3.3</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Net profit margin</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-2.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-3.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-5.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-3.8</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-5.7</Data></Cell></Row><Row><Cell
ss:StyleID='sSubSection' ss:MergeAcross="6"><Data ss:Type='String'>BALANCE SHEET
DATA</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Current assets</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>32,889</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>28,177</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>23,904</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>20,402</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>21,274</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Current liabilities</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>26,343</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>27,219</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>21,967</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>22,017</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>23,696</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Net working cap to sales</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>8.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-5.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-6.7</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Current ratio</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.9</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Inventory Days</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Days</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>20</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>15</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>21</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>16</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>30</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Debtors Days</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Days</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>40</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>103</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>155</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>146</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>130</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Net fixed assets</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>9,203</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>8,114</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>7,295</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>6,397</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1,676</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Share capital</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>446</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>446</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>446</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>446</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>658</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>"Free" reserves</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>13,838</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>9,686</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>7,594</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5,048</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1,695</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Net worth</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>14,431</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>10,132</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>8,039</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5,494</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2,353</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Long term debt</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3,881</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2,337</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5,282</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4,132</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1,692</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Total assets</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>45,110</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>40,042</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>35,664</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>31,840</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>28,779</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Interest coverage</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-0.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-0.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-0.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-0.2</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Debt to equity
ratio</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>x</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.3</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.2</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.7</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.8</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.7</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Sales to assets ratio</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.3</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Return on assets</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-2.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-2.4</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Return on equity</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-14.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-18.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-26.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-22.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-88.0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Return on capital</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-2.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-7.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-15.4</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Exports to sales</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Imports to sales</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Exports (fob)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>42</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>28</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Imports (cif)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3,075</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>858</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Fx inflow</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>45</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>30</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>69</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>66</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Fx outflow</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3,580</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>861</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>20</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1,262</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1,219</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Net fx</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-3,535</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-831</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-12</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1,193</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1,153</Data></Cell></Row><Row><Cell
ss:StyleID='sSubSection' ss:MergeAcross="6"><Data ss:Type='String'>CASH
FLOW</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>From Operations</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-7,985</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-3,692</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-1,863</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>773</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-2,831</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>From Investments</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>8,419</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>2,876</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3,490</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-27</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>921</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>From Financial Activity</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1,380</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-24</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-880</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1,354</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1,670</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Net Cashflow</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-946</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-840</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>747</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-608</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-223</Data></Cell></Row><Row><Cell
ss:StyleID='sContentSmall' ss:MergeAcross="1"><Data ss:Type='String'>* Results
Consolidated</Data></Cell><Cell ss:StyleID='sContentSmallRight'
ss:MergeAcross="4"><Data ss:Type='String'>Source: Company Annual Reports,
Regulatory Filings, Equitymaster</Data></Cell></Row><Row><Cell
ss:StyleID='sBlank'><Data ss:Type='String'></Data></Cell></Row><Row><Cell
ss:StyleID='sSectionHeader' ss:MergeAcross="1"><Data ss:Type='String'>Share
Holding</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Indian Promoters:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>58.1%</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Foreign collaborators:</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.0%</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Indian inst/Mut
Fund:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>6.6%</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>FIIs:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>4.7%</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>ADR/GDR:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.0%</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Free float:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>30.7%</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Shareholders:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>70,907</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Pledged promoter(s) holding:</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.0%</Data></Cell></Row><Row><Cell
ss:StyleID='sBlank'><Data ss:Type='String'></Data></Cell></Row><Row><Cell
ss:StyleID='sSectionHeader' ss:MergeAcross="3"><Data ss:Type='String'>Company
Information</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>REGD OFF:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>806, Siddharth, 96, Nehru Place, New
Delhi - 110 019</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>E-MAIL:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data
ss:Type='String'>sushiljain@hcl.in</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>WEB:</Data></Cell><Cell
ss:StyleID='sContent' ss:MergeAcross="2"><Data ss:Type='String'><a
href='http://www.hclinfosystems.com' rel='nofollow' style='color:Black;text-
decoration:none'
target='_blank'>www.hclinfosystems.com</a></Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>TELEPHONE:</Data></Cell><Cell
ss:StyleID='sContent' ss:MergeAcross="2"><Data ss:Type='String'>(0120) 252
6490</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>FAX:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>(0120) 252
5196</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>SECTOR:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>COMPUTERS & OFFICE
EQUIPMENT</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>GROUP:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data
ss:Type='String'>MISCELLANEOUS</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>TR AGENT:</Data></Cell><Cell
ss:StyleID='sContent' ss:MergeAcross="2"><Data ss:Type='String'>Alankit
Assignments, Alankit House, 2E/21, Jhandewalan Extn., Delhi-
55</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>AUDITOR:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>Price
Waterhouse</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>CHM:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>Nikhil
Sinha</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>COMP SEC:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>Sushil Kumar
Jain</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>YEAR OF INC:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>1990</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>BSE CODE:</Data></Cell><Cell
ss:StyleID='sContent' ss:MergeAcross="2"><Data
ss:Type='String'>500179</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>FV (Rs):</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>2</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>DIV YIELD (%):</Data></Cell><Cell
ss:StyleID='sContent' ss:MergeAcross="2"><Data ss:Type='String'>-
</Data></Cell></Row></Table></Worksheet></Workbook>

You might also like