ESCORTS LTD SCREENER.

IN

Narration Sep-09 Sep-10 Sep-11 Sep-12 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Trailing Best Case Worst Case
Sales 2,597.95 3,324.21 4,100.96 4,049.46 6,501.74 4,112.68 3,431.99 4,145.33 5,059.34 6,262.02 6,073.52 7,750.59 6,216.56
Expenses 2,466.10 3,196.67 3,933.44 3,859.67 6,111.31 4,039.53 3,271.04 3,881.34 4,512.87 5,539.45 5,410.40 6,904.37 5,820.87
Operating Profit 131.85 127.54 167.52 189.79 390.43 73.15 160.95 263.99 546.47 722.57 663.12 846.23 395.69
Other Income 73.12 172.16 61.01 49.39 82.86 124.17 30.66 39.64 65.32 99.19 78.83 - -
Depreciation 47.97 48.22 47.65 50.22 85.97 68.63 58.13 63.42 73.22 87.21 101.31 101.31 101.31
Interest 99.45 70.20 71.14 97.02 112.20 58.26 51.06 32.21 29.49 19.54 21.73 21.73 21.73
Profit before tax 57.55 181.28 109.74 91.94 275.12 70.43 82.42 208.00 509.08 715.01 618.91 723.19 272.65
Tax 28.95 48.97 -15.33 18.74 28.21 -5.58 12.27 77.25 162.49 237.11 158.50 26% 26%
Net profit 28.60 132.00 126.39 73.81 246.71 76.31 70.61 131.27 347.02 478.93 461.05 537.98 202.82
EPS 3.15 12.50 11.97 6.19 20.13 6.40 5.76 10.71 28.31 0.00 37.63 43.91 16.56
Price to earning 35.02 17.20 5.91 10.33 5.73 19.91 24.17 50.31 28.90 ### 15.91 ### 15.91
Price 110.40 214.95 70.75 63.95 115.25 127.35 139.25 538.75 818.10 796.05 598.80 ### 263.42

RATIOS:
Dividend Payout 28.15% 12.21% 12.53% 19.39% 8.70% 18.75% 20.83% 14.01% 7.07% 6.40%
OPM 5.08% 3.84% 4.08% 4.69% 6.01% 1.78% 4.69% 6.37% 10.80% 11.54% 10.92%

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

Sales Growth 10.27% 6.23% -0.75% 22.20% 23.77% 23.77% -0.75%
OPM 6.37% 6.99% 7.68% 9.91% 10.92% 10.92% 6.37%
Price to Earning 18,521,861.41 25,467,552.17 33,956,733.55 50,935,089.31 15.91 ### 15.91
ESCORTS LTD SCREENER.IN

Narration Dec-99 Dec-99 Dec-99 Jun-18 Sep-18 Dec-18 Mar-19 Jun-19 Sep-19 Dec-19
Sales - - - 1,529.01 1,412.51 1,671.42 1,649.08 1,440.45 1,333.77 1,650.22
Expenses - - - 1,342.51 1,259.93 1,470.89 1,465.59 1,298.05 1,209.58 1,437.18
Operating Profit - - - 186.50 152.58 200.53 183.49 142.40 124.19 213.04
Other Income - - - 18.79 26.05 34.71 19.64 17.95 12.22 29.02
Depreciation - - - 20.84 21.85 22.05 22.47 24.75 26.74 27.35
Interest - - - 3.96 3.89 4.37 7.85 6.24 4.05 3.59
Profit before tax - - - 180.49 152.89 208.82 172.81 129.36 105.62 211.12
Tax - - - 59.42 51.69 69.61 56.39 41.70 4.08 56.33
Net profit - - - 121.26 101.51 139.46 116.70 87.74 101.74 154.87

OPM 12% 11% 12% 11% 10% 9% 13%

ESCORTS LTD SCREENER.IN

Narration Sep-09 Sep-10 Sep-11 Sep-12 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
Equity Share Capital 80.52 92.11 92.14 119.27 119.27 119.29 122.58 122.58 122.58 122.58
Reserves 1,344.60 1,593.87 1,691.72 1,526.18 1,746.27 1,711.38 1,727.65 1,869.06 2,429.79 2,888.14
Borrowings 403.06 405.32 485.80 553.59 438.31 484.38 368.12 265.43 51.09 280.96
Other Liabilities 1,201.98 1,193.97 1,279.87 1,406.78 1,374.06 1,248.49 830.11 1,021.15 1,451.15 1,470.15
Total 3,030.16 3,285.27 3,549.53 3,605.82 3,677.91 3,563.54 3,048.46 3,278.22 4,054.61 4,761.83

Net Block 1,559.71 1,608.20 1,620.12 1,594.76 1,653.71 1,595.53 1,539.02 1,581.14 1,587.80 1,647.23
Capital Work in Progress 12.26 20.32 47.90 66.84 38.70 55.72 58.43 34.70 65.72 79.96
Investments 106.67 107.53 111.70 372.92 372.03 372.64 63.66 212.34 549.04 490.79
Other Assets 1,351.52 1,549.22 1,769.81 1,571.30 1,613.47 1,539.65 1,387.35 1,450.04 1,852.05 2,543.85
Total 3,030.16 3,285.27 3,549.53 3,605.82 3,677.91 3,563.54 3,048.46 3,278.22 4,054.61 4,761.83

Working Capital 149.54 355.25 489.94 164.52 239.41 291.16 557.24 428.89 400.90 1,073.70
Debtors 426.10 450.14 540.25 477.20 372.45 414.26 374.97 456.45 592.00 931.05
Inventory 329.41 437.61 495.93 564.87 622.82 513.72 456.76 450.30 565.73 857.42

Debtor Days 59.87 49.43 48.08 43.01 20.91 36.77 39.88 40.19 42.71 54.27
Inventory Turnover 7.89 7.60 8.27 7.17 10.44 8.01 7.51 9.21 8.94 7.30

Return on Equity 2% 8% 7% 4% 13% 4% 4% 7% 14% 16%

Return on Capital Emp 13% 8% 8% 17% 6% 6% 11% 22% 25%
ESCORTS LTD SCREENER.IN

Narration Sep-09 Sep-10 Sep-11 Sep-12 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
Cash from Operating Activity 250.39 47.88 207.76 58.42 342.63 -9.80 212.24 303.83 460.08 -234.31
Cash from Investing Activity 50.41 -101.65 -108.87 -130.41 -70.00 16.55 -44.09 -154.61 -374.18 -17.66
Cash from Financing Activity -246.21 42.14 8.53 -28.17 -229.89 1.28 -190.89 -113.12 -0.99 190.89
Net Cash Flow 54.59 -11.63 107.42 -100.16 42.74 8.03 -22.74 36.10 84.91 -61.08
300.80 -53.77 98.89 -71.99 272.63 6.75 168.15 149.22 85.90 -251.97
Average 106.29 Discount rate 9% Terminal Growth 3%
1 122.23
2 140.56
3 161.65
4 185.90
5 213.78
6 235.16
7 258.67
8 284.54
9 313.00
10 344.30
Terminal Value 5,910.41
10 year's NPV 1339.98
Terminal Value NPV 2496.62
Total NPV 3836.59
Total Debt from moneycontrol 272.76
Cash and bank balance from mon 243.3
Net debt 29.46
Adjusting net debt in crores 3,807.13
No.of shares 122,576,878.00
Share price 310.59
Lower intrinsic value 279.53
Upper intrinsic value 341.65
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
 s… do ANYTHING.

@dalal-street.in
COMPANY NAME ESCORTS LTD
LATEST VERSION 2.10 PLEA
CURRENT VERSION 2.10

META
Number of shares 12.25
Face Value 10.00
Current Price 598.80
Market Capitalization 7,336.21

PROFIT & LOSS

Report Date Sep-09 Sep-10 Sep-11 Sep-12
Sales 2,597.95 3,324.21 4,100.96 4,049.46
Raw Material Cost 1,705.72 2,384.03 3,046.98 3,007.32
Change in Inventory -68.38 61.50 62.88 56.35
Power and Fuel 29.19 36.11 40.09 39.83
Other Mfr. Exp 56.14 79.80 86.29 74.72
Employee Cost 281.87 351.24 386.53 420.27
Selling and admin 270.36 315.63 387.01 329.91
Other Expenses 54.44 91.36 49.42 43.97
Other Income 73.12 172.16 61.01 49.39
Depreciation 47.97 48.22 47.65 50.22
Interest 99.45 70.20 71.14 97.02
Profit before tax 57.55 181.28 109.74 91.94
Tax 28.95 48.97 -15.33 18.74
Net profit 28.60 132.00 126.39 73.81
Dividend Amount 8.05 16.12 15.84 14.31

Quarters
Report Date Jun-18
Sales 1,529.01
Expenses 1,342.51
Other Income 18.79
Depreciation 20.84
Interest 3.96
Profit before tax 180.49
Tax 59.42
Net profit 121.26
Operating Profit 186.50
BALANCE SHEET
Report Date Sep-09 Sep-10 Sep-11 Sep-12
Equity Share Capital 80.52 92.11 92.14 119.27
Reserves 1,344.60 1,593.87 1,691.72 1,526.18
Borrowings 403.06 405.32 485.80 553.59
Other Liabilities 1,201.98 1,193.97 1,279.87 1,406.78
Total 3,030.16 3,285.27 3,549.53 3,605.82
Net Block 1,559.71 1,608.20 1,620.12 1,594.76
Capital Work in Progress 12.26 20.32 47.90 66.84
Investments 106.67 107.53 111.70 372.92
Other Assets 1,351.52 1,549.22 1,769.81 1,571.30
Total 3,030.16 3,285.27 3,549.53 3,605.82
Receivables 426.10 450.14 540.25 477.20
Inventory 329.41 437.61 495.93 564.87
Cash & Bank 196.35 211.68 245.33 145.17
No. of Equity Shares 90,709,496.00 ### ### ###
New Bonus Shares
Face value 10.00 10.00 10.00 10.00

CASH FLOW:
Report Date Sep-09 Sep-10 Sep-11 Sep-12
Cash from Operating Activity 250.39 47.88 207.76 58.42
Cash from Investing Activity 50.41 -101.65 -108.87 -130.41
Cash from Financing Activity -246.21 42.14 8.53 -28.17
Net Cash Flow 54.59 -11.63 107.42 -100.16

PRICE: 110.40 214.95 70.75 63.95

DERIVED:
Adjusted Equity Shares in Cr 9.07 10.56 10.56 11.93
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19

6,501.74 4,112.68 3,431.99 4,145.33 5,059.34 6,262.02
4,676.72 2,844.12 2,409.31 2,877.78 3,426.78 4,481.47
18.28 -83.03 24.88 46.49 19.36 204.54
64.48 45.17 36.01 38.84 38.20 45.44
144.21 99.99 98.37 137.75 167.41 215.43
693.93 479.47 413.56 422.10 460.47 492.76
493.39 358.70 305.00 344.98 362.00 431.46
56.86 129.05 33.67 106.38 77.37 77.43
82.86 124.17 30.66 39.64 65.32 99.19
85.97 68.63 58.13 63.42 73.22 87.21
112.20 58.26 51.06 32.21 29.49 19.54
275.12 70.43 82.42 208.00 509.08 715.01
28.21 -5.58 12.27 77.25 162.49 237.11
246.71 76.31 70.61 131.27 347.02 478.93
21.47 14.31 14.71 18.39 24.52 30.64

Sep-18 Dec-18 Mar-19 Jun-19 Sep-19 Dec-19

1,412.51 1,671.42 1,649.08 1,440.45 1,333.77 1,650.22
1,259.93 1,470.89 1,465.59 1,298.05 1,209.58 1,437.18
26.05 34.71 19.64 17.95 12.22 29.02
21.85 22.05 22.47 24.75 26.74 27.35
3.89 4.37 7.85 6.24 4.05 3.59
152.89 208.82 172.81 129.36 105.62 211.12
51.69 69.61 56.39 41.70 4.08 56.33
101.51 139.46 116.70 87.74 101.74 154.87
152.58 200.53 183.49 142.40 124.19 213.04
Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
119.27 119.29 122.58 122.58 122.58 122.58
1,746.27 1,711.38 1,727.65 1,869.06 2,429.79 2,888.14
438.31 484.38 368.12 265.43 51.09 280.96
1,374.06 1,248.49 830.11 1,021.15 1,451.15 1,470.15
3,677.91 3,563.54 3,048.46 3,278.22 4,054.61 4,761.83
1,653.71 1,595.53 1,539.02 1,581.14 1,587.80 1,647.23
38.70 55.72 58.43 34.70 65.72 79.96
372.03 372.64 63.66 212.34 549.04 490.79
1,613.47 1,539.65 1,387.35 1,450.04 1,852.05 2,543.85
3,677.91 3,563.54 3,048.46 3,278.22 4,054.61 4,761.83
372.45 414.26 374.97 456.45 592.00 931.05
622.82 513.72 456.76 450.30 565.73 857.42
270.71 251.36 253.03 244.10 317.29 243.30
### ### ### ### ### 122,576,878.00

10.00 10.00 10.00 10.00 10.00 10.00

Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19

342.63 -9.80 212.24 303.83 460.08 -234.31
-70.00 16.55 -44.09 -154.61 -374.18 -17.66
-229.89 1.28 -190.89 -113.12 -0.99 190.89
42.74 8.03 -22.74 36.10 84.91 -61.08

115.25 127.35 139.25 538.75 818.10 796.05

12.26 11.93 12.26 12.26 12.26 122,576,878.00

122,576,878.00