NIRMA LTD SCREENER.

IN

Narration Mar-08 Mar-09 Mar-10 Mar-11 Sep-12 Mar-13 Mar-14 Mar-16 Mar-17 Mar-18 Trailing Best Case Worst Case
Sales 2,481.70 4,325.71 4,336.55 4,505.66 7,828.21 4,164.10 6,506.41 7,047.60 9,872.15 14,074.60 - 20,065.98 14,074.60
Expenses 2,221.99 3,901.43 3,842.19 3,967.62 6,722.77 3,632.20 5,579.25 5,625.08 8,064.48 11,518.77 - 16,320.07 14,074.60
Operating Profit 259.71 424.28 494.36 538.04 1,105.44 531.90 927.16 1,422.52 1,807.67 2,555.83 - 3,745.91 -
Other Income 103.30 6.37 101.74 29.97 79.47 80.36 110.93 98.52 101.84 180.79 - - -
Depreciation 236.34 288.01 337.48 392.38 481.36 206.60 352.90 364.05 529.55 946.24 - - -
Interest 35.50 100.01 74.27 70.02 202.65 90.50 176.58 77.41 522.67 850.89 - - -
Profit before tax 236.29 214.96 334.40 119.94 511.76 315.16 508.61 1,096.45 871.32 946.85 - 3,745.91 -
Tax 13.41 82.76 85.15 25.02 460.62 103.40 -6.60 299.97 230.26 46.25 - 0% 0%
Net profit 222.51 133.00 249.33 94.92 51.14 212.04 514.98 794.73 638.70 898.97 - 3,745.91 -
EPS - - - - - - - - - - - - -
Price to earning - - -
Price - - - - - - - - - - - - -

RATIOS:
Dividend Payout 28.61% 47.86% 28.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
OPM 10.47% 9.81% 11.40% 11.94% 14.12% 12.77% 14.25% 20.18% 18.31% 18.16% 0.00%

TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST

Sales Growth 21.27% 18.32% 12.45% 29.33% 42.57% 42.57% 12.45%
OPM 15.45% 16.46% 17.39% 18.67% 0.00% 18.67% 0.00%
Price to Earning - - -
NIRMA LTD SCREENER.IN

Narration Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99
Sales - - - - - - - - - -
Expenses - - - - - - - - - -
Operating Profit - - - - - - - - - -
Other Income - - - - - - - - - -
Depreciation - - - - - - - - - -
Interest - - - - - - - - - -
Profit before tax - - - - - - - - - -
Tax - - - - - - - - - -
Net profit - - - - - - - - - -

OPM
NIRMA LTD SCREENER.IN

Narration Mar-08 Mar-09 Mar-10 Mar-11 Sep-12 Mar-13 Mar-14 Mar-16 Mar-17 Mar-18
Equity Share Capital 79.57 79.57 79.57 79.57 79.57 79.57 75.85 73.04 73.04 73.04
Reserves 2,509.60 2,481.90 2,745.79 2,836.83 2,938.69 3,203.66 3,335.10 4,780.33 9,342.10 10,223.08
Borrowings 1,304.73 1,667.02 1,326.85 1,229.05 1,839.04 2,072.25 2,342.69 1,258.79 9,837.03 9,726.95
Other Liabilities 1,262.40 1,048.04 1,018.06 1,045.56 1,429.41 1,368.81 1,724.05 2,050.53 5,825.32 5,843.84
Total 5,156.30 5,276.53 5,170.27 5,191.01 6,286.71 6,724.29 7,477.69 8,162.69 25,077.49 25,866.91

Net Block 2,491.47 2,508.63 2,538.39 2,426.97 2,945.52 2,876.64 2,868.24 3,883.24 18,093.47 17,768.73
Capital Work in Progress 289.18 255.42 286.96 135.01 524.19 878.86 1,373.25 678.55 350.18 871.89
Investments 5.56 6.36 2.40 8.88 46.70 25.77 27.48 211.47 478.79 892.93
Other Assets 2,370.09 2,506.12 2,342.52 2,620.15 2,770.30 2,943.02 3,208.72 3,389.43 6,155.05 6,333.36
Total 5,156.30 5,276.53 5,170.27 5,191.01 6,286.71 6,724.29 7,477.69 8,162.69 25,077.49 25,866.91

Working Capital 1,107.69 1,458.08 1,324.46 1,574.59 1,340.89 1,574.21 1,484.67 1,338.90 329.73 489.52
Debtors 439.18 561.73 514.63 619.30 787.43 868.14 840.76 871.58 1,260.03 1,309.11
Inventory 795.63 888.21 809.61 948.21 1,264.97 1,349.74 1,424.20 1,211.62 1,835.70 1,929.53

Debtor Days 64.59 47.40 43.32 50.17 36.71 76.10 47.17 45.14 46.59 33.95
Inventory Turnover 3.12 4.87 5.36 4.75 6.19 3.09 4.57 5.82 5.38 7.29

Return on Equity 9% 5% 9% 3% 2% 6% 15% 16% 7% 9%

Return on Capital Emp 8% 10% 5% 16% 8% 12% 20% 11% 9%
NIRMA LTD SCREENER.IN

Narration Mar-08 Mar-09 Mar-10 Mar-11 Sep-12 Mar-13 Mar-14 Mar-16 Mar-17 Mar-18
Cash from Operating Activity 147.51 282.16 534.21 332.26 880.74 208.47 - 1,655.60 1,911.09 2,038.91
Cash from Investing Activity -1,095.23 -306.34 -304.26 -179.82 -875.02 -484.16 - -737.52 -9,416.88 -1,545.18
Cash from Financing Activity 984.45 193.28 -329.43 -211.13 -41.77 244.58 - -656.25 7,781.60 -1,000.31
Net Cash Flow 36.73 169.10 -99.48 -58.69 -36.05 -31.11 - 261.83 275.81 -506.58
How to use it?
You can customize this workbook as you want.
You can add custom formating, add conditional formating, add your own formulas… do ANYTHING.
Please don't edit the "Data Sheet" only.

After customization, you can upload this back on Screener.

Upload on: https://www.screener.in/excel/

Download your customized workbooks now onwards.

Now whenever you will "Export to excel" from Screener, it will export your customized file.

TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: screener.feedback@dalal-street.in
COMPANY NAME NIRMA LTD
LATEST VERSION 2.10 PLEASE
CURRENT VERSION 2.10

META
Number of shares -
Face Value
Current Price
Market Capitalization

PROFIT & LOSS

Report Date Mar-08 Mar-09 Mar-10 Mar-11
Sales 2,481.70 4,325.71 4,336.55 4,505.66
Raw Material Cost 1,116.38 1,551.26 1,367.26 1,539.10
Change in Inventory 31.63 122.50 -52.86 30.18
Power and Fuel 339.85 696.59 662.36 806.59
Other Mfr. Exp 117.05 340.36 320.41 333.97
Employee Cost 153.94 402.18 438.74 452.24
Selling and admin 516.59 951.94 968.16 880.10
Other Expenses 9.81 81.60 32.40 -14.20
Other Income 103.30 6.37 101.74 29.97
Depreciation 236.34 288.01 337.48 392.38
Interest 35.50 100.01 74.27 70.02
Profit before tax 236.29 214.96 334.40 119.94
Tax 13.41 82.76 85.15 25.02
Net profit 222.51 133.00 249.33 94.92
Dividend Amount 63.66 63.66 71.61

Quarters
Report Date
Sales
Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
Operating Profit

BALANCE SHEET
Report Date Mar-08 Mar-09 Mar-10 Mar-11
Equity Share Capital 79.57 79.57 79.57 79.57
Reserves 2509.6 2481.9 2745.79 2836.83
Borrowings 1304.73 1667.02 1326.85 1229.05
Other Liabilities 1262.4 1048.04 1018.06 1045.56
Total 5,156.30 5,276.53 5,170.27 5,191.01
Net Block 2491.47 2508.63 2538.39 2426.97
Capital Work in Progress 289.18 255.42 286.96 135.01
Investments 5.56 6.36 2.4 8.88
Other Assets 2370.09 2506.12 2342.52 2620.15
Total 5,156.30 5,276.53 5,170.27 5,191.01
Receivables 439.18 561.73 514.63 619.30
Inventory 795.63 888.21 809.61 948.21
Cash & Bank 101.52 270.62 171.14 110.58
No. of Equity Shares 159175666 159175666 159175666 159175666
New Bonus Shares
Face value 5 5 5 5

CASH FLOW:
Report Date Mar-08 Mar-09 Mar-10 Mar-11
Cash from Operating Activity 147.51 282.16 534.21 332.26
Cash from Investing Activity -1,095.23 -306.34 -304.26 -179.82
Cash from Financing Activity 984.45 193.28 -329.43 -211.13
Net Cash Flow 36.73 169.10 -99.48 -58.69

PRICE:

DERIVED:
Adjusted Equity Shares in Cr - - - -
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Sep-12 Mar-13 Mar-14 Mar-16 Mar-17 Mar-18

7,828.21 4,164.10 6,506.41 7,047.60 9,872.15 14,074.60
2,899.41 1,024.00 1,876.07 1,600.57 2,360.99 3,387.92
104.27 79.04 124.22 -100.90 -15.24 -20.51
1,368.64 716.55 1,209.17 1,212.93 1,583.60 2,592.97
497.09 448.13 473.34 1,428.35 744.03 645.87
667.73 487.70 649.79 730.59 903.95 1,111.16
1,229.87 881.99 1,296.35 372.12 2,160.08 3,202.59
164.30 152.87 198.75 179.62 296.59 557.75
79.47 80.36 110.93 98.52 101.84 180.79
481.36 206.60 352.90 364.05 529.55 946.24
202.65 90.50 176.58 77.41 522.67 850.89
511.76 315.16 508.61 1,096.45 871.32 946.85
460.62 103.40 -6.60 299.97 230.26 46.25
51.14 212.04 514.98 794.73 638.70 898.97
Sep-12 Mar-13 Mar-14 Mar-16 Mar-17 Mar-18
79.57 79.57 75.85 73.04 73.04 73.04
2938.69 3203.66 3335.1 4780.33 9342.1 10223.08
1839.04 2072.25 2342.69 1258.79 9837.03 9726.95
1429.41 1368.81 1724.05 2050.53 5825.32 5843.84
6,286.71 6,724.29 7,477.69 8,162.69 25,077.49 25,866.91
2945.52 2876.64 2868.24 3883.24 18093.47 17768.73
524.19 878.86 1373.25 678.55 350.18 871.89
46.7 25.77 27.48 211.47 478.79 892.93
2770.3 2943.02 3208.72 3389.43 6155.05 6333.36
6,286.71 6,724.29 7,477.69 8,162.69 25,077.49 25,866.91
787.43 868.14 840.76 871.58 1,260.03 1,309.11
1264.97 1349.74 1424.2 1211.62 1835.7 1929.53
74.53 43.42 121.61 477.35 759.23 774.68
159175666 159174866 151702578 146075130 146075130 146075130

5 5 5 5 5 5

Sep-12 Mar-13 Mar-14 Mar-16 Mar-17 Mar-18

880.74 208.47 1,655.60 1,911.09 2,038.91
-875.02 -484.16 -737.52 -9,416.88 -1,545.18
-41.77 244.58 -656.25 7,781.60 -1,000.31
-36.05 -31.11 261.83 275.81 -506.58

- - - - - -