ELNET TECHNOLOGIES LTD SCREENER.

IN

Narration Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Trailing Best Case Worst Case
Sales 16.06 16.88 21.16 21.56 21.48 22.08 22.67 22.21 21.04 24.04 23.44 27.47 24.47
Expenses 7.08 8.11 10.40 10.44 9.92 10.11 9.68 10.53 9.77 9.70 8.68 10.17 11.20
Operating Profit 8.98 8.77 10.76 11.12 11.56 11.97 12.99 11.68 11.27 14.34 14.76 17.30 13.27
Other Income 0.62 0.60 0.54 0.98 1.82 1.99 2.57 3.64 4.41 5.08 5.08 - -
Depreciation 2.91 2.66 3.26 3.45 4.91 4.16 3.30 2.80 3.32 3.88 3.82 3.82 3.82
Interest 0.98 0.35 0.02 - - - 0.20 0.19 0.70 0.87 0.86 0.86 0.86
Profit before tax 5.71 6.36 8.02 8.65 8.47 9.80 12.06 12.33 11.66 14.67 15.16 12.62 8.59
Tax 2.06 2.15 2.63 2.81 2.85 3.35 4.23 3.33 3.25 3.82 3.84 25% 25%
Net profit 3.65 4.21 5.39 5.84 5.63 6.45 7.83 9.00 8.41 10.85 11.32 9.42 6.41
EPS 9.13 10.53 13.48 14.60 14.08 16.13 19.58 22.50 21.03 27.13 28.30 23.55 16.04
Price to earning 4.38 3.13 2.45 2.66 4.65 4.46 6.45 6.67 4.91 2.95 3.76 4.57 3.76
Price 40.00 32.90 33.05 38.80 65.50 71.90 126.25 150.00 103.30 80.00 106.40 107.68 60.30

RATIOS:
Dividend Payout 13.15% 11.40% 10.39% 9.59% 9.95% 10.54% 7.15% 6.67% 7.13% 4.42%
OPM 55.92% 51.95% 50.85% 51.58% 53.82% 54.21% 57.30% 52.59% 53.56% 59.65% 62.97%

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

Sales Growth 4.58% 1.84% 2.28% 1.98% 14.26% 14.26% 1.84%
OPM 54.23% 54.77% 55.56% 55.42% 62.97% 62.97% 54.23%
Price to Earning 4.22 4.56 4.87 4.57 3.76 4.57 3.76
ELNET TECHNOLOGIES LTD SCREENER.IN

Narration Mar-18 Jun-18 Sep-18 Dec-18 Mar-19 Jun-19 Sep-19 Dec-19 Mar-20 Jun-20
Sales 4.63 5.02 5.17 5.56 5.30 6.07 6.19 5.95 5.83 5.47
Expenses 3.06 2.48 2.61 2.41 2.31 2.61 2.25 2.29 2.57 1.57
Operating Profit 1.57 2.54 2.56 3.15 2.99 3.46 3.94 3.66 3.26 3.90
Other Income 0.61 0.97 1.00 0.97 1.51 1.22 1.24 1.32 1.30 1.22
Depreciation 0.71 0.70 0.77 0.88 0.96 0.97 0.99 0.98 0.94 0.91
Interest 0.04 0.08 0.20 0.24 0.18 0.20 0.22 0.22 0.22 0.20
Profit before tax 1.43 2.73 2.59 3.00 3.36 3.51 3.97 3.78 3.40 4.01
Tax -0.16 0.66 0.77 0.89 0.92 1.00 0.95 0.95 0.91 1.03
Net profit 1.60 2.07 1.81 2.11 2.43 2.51 3.01 2.83 2.50 2.98

OPM 34% 51% 50% 57% 56% 57% 64% 62% 56% 71%
ELNET TECHNOLOGIES LTD SCREENER.IN

Narration Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Equity Share Capital 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00
Reserves 25.33 28.98 33.81 38.99 43.37 49.00 55.12 63.76 71.21 81.34
Borrowings 8.73 4.26 4.26 4.26 4.26 4.26 4.26 4.26 4.26 4.26
Other Liabilities 13.82 14.34 15.31 16.00 15.42 16.35 14.68 16.35 15.30 15.78
Total 51.88 51.58 57.38 63.25 67.05 73.61 78.06 88.37 94.77 105.38

Net Block 37.99 37.45 42.00 41.37 38.30 36.54 22.86 22.52 25.63 26.89
Capital Work in Progress - 0.15 - - - - - 0.37 0.59 -
Investments 3.13 3.13 3.13 3.13 3.13 7.13 7.36 8.04 8.03 3.11
Other Assets 10.76 10.85 12.25 18.75 25.62 29.94 47.84 57.44 60.52 75.38
Total 51.88 51.58 57.38 63.25 67.05 73.61 78.06 88.37 94.77 105.38

Working Capital -3.06 -3.49 -3.06 2.75 10.20 13.59 33.16 41.09 45.22 59.60
Debtors 1.44 1.75 1.86 1.71 1.83 1.83 2.31 2.36 2.09 1.91
Inventory - - - - - - - - - -

Debtor Days 32.73 37.84 32.08 28.95 31.10 30.25 37.19 38.78 36.26 29.00
Inventory Turnover - - - - - - - - - -

Return on Equity 12% 13% 14% 14% 12% 12% 13% 13% 11% 13%
Return on Capital Emp 18% 20% 19% 17% 18% 20% 18% 16% 18%
ELNET TECHNOLOGIES LTD SCREENER.IN

Narration Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Cash from Operating Activity 7.38 5.66 8.20 8.34 1.03 2.60 -8.18 24.86 6.65 -21.66
Cash from Investing Activity -0.07 -1.93 -7.21 -3.64 -0.99 -2.83 9.90 -24.29 -7.93 27.85
Cash from Financing Activity -5.85 -4.53 0.56 0.02 -0.16 0.18 -1.02 -0.87 -1.42 -0.72
Net Cash Flow 1.46 -0.80 1.55 4.72 -0.12 -0.05 0.71 -0.30 -2.70 5.47
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 ELNET TECHNOLOGIES LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 0.40
Face Value 10.00
Current Price 106.40
Market Capitalization 42.56

PROFIT & LOSS

Report Date Mar-11 Mar-12 Mar-13 Mar-14
Sales 16.06 16.88 21.16 21.56
Raw Material Cost
Change in Inventory
Power and Fuel 2.85 3.38 4.81 4.83
Other Mfr. Exp 2.53 2.89 3.50 3.45
Employee Cost 1.16 1.24 1.37 1.44
Selling and admin 0.50 0.53 0.63 0.64
Other Expenses 0.04 0.07 0.09 0.08
Other Income 0.62 0.60 0.54 0.98
Depreciation 2.91 2.66 3.26 3.45
Interest 0.98 0.35 0.02
Profit before tax 5.71 6.36 8.02 8.65
Tax 2.06 2.15 2.63 2.81
Net profit 3.65 4.21 5.39 5.84
Dividend Amount 0.48 0.48 0.56 0.56

Quarters
Report Date Mar-18 Jun-18 Sep-18 Dec-18
Sales 4.63 5.02 5.17 5.56
Expenses 3.06 2.48 2.61 2.41
Other Income 0.61 0.97 1.00 0.97
Depreciation 0.71 0.70 0.77 0.88
Interest 0.04 0.08 0.20 0.24
Profit before tax 1.43 2.73 2.59 3.00
Tax -0.16 0.66 0.77 0.89
Net profit 1.60 2.07 1.81 2.11
Operating Profit 1.57 2.54 2.56 3.15

BALANCE SHEET
Report Date Mar-11 Mar-12 Mar-13 Mar-14
Equity Share Capital 4.00 4.00 4.00 4.00
Reserves 25.33 28.98 33.81 38.99
Borrowings 8.73 4.26 4.26 4.26
Other Liabilities 13.82 14.34 15.31 16.00
Total 51.88 51.58 57.38 63.25
Net Block 37.99 37.45 42.00 41.37
Capital Work in Progress 0.15
Investments 3.13 3.13 3.13 3.13
Other Assets 10.76 10.85 12.25 18.75
Total 51.88 51.58 57.38 63.25
Receivables 1.44 1.75 1.86 1.71
Inventory
Cash & Bank 6.46 5.66 7.21 11.93
No. of Equity Shares 4,000,007.00 4,000,007.00 4,000,007.00 4,000,007.00
New Bonus Shares
Face value 10.00 10.00 10.00 10.00

CASH FLOW:
Report Date Mar-11 Mar-12 Mar-13 Mar-14
Cash from Operating Activity 7.38 5.66 8.20 8.34
Cash from Investing Activity -0.07 -1.93 -7.21 -3.64
Cash from Financing Activity -5.85 -4.53 0.56 0.02
Net Cash Flow 1.46 -0.80 1.55 4.72

PRICE: 40.00 32.90 33.05 38.80

DERIVED:
Adjusted Equity Shares in Cr 0.40 0.40 0.40 0.40
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20

21.48 22.08 22.67 22.21 21.04 24.04

4.44 4.05 3.57 3.62 3.48 3.30

2.85 3.31 3.04 3.70 2.73
1.61 1.74 1.77 1.11 1.22 1.18
0.94 0.80 1.05 1.47 1.51
0.08 0.21 0.25 0.63 0.83 5.22
1.82 1.99 2.57 3.64 4.41 5.08
4.91 4.16 3.30 2.80 3.32 3.88
0.20 0.19 0.70 0.87
8.47 9.80 12.06 12.33 11.66 14.67
2.85 3.35 4.23 3.33 3.25 3.82
5.63 6.45 7.83 9.00 8.41 10.85
0.56 0.68 0.56 0.60 0.60 0.48

Mar-19 Jun-19 Sep-19 Dec-19 Mar-20 Jun-20

5.30 6.07 6.19 5.95 5.83 5.47
2.31 2.61 2.25 2.29 2.57 1.57
1.51 1.22 1.24 1.32 1.30 1.22
0.96 0.97 0.99 0.98 0.94 0.91
0.18 0.20 0.22 0.22 0.22 0.20
3.36 3.51 3.97 3.78 3.40 4.01
0.92 1.00 0.95 0.95 0.91 1.03
 2.43 2.51 3.01 2.83 2.50 2.98
2.99 3.46 3.94 3.66 3.26 3.90

Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20

4.00 4.00 4.00 4.00 4.00 4.00
43.37 49.00 55.12 63.76 71.21 81.34
4.26 4.26 4.26 4.26 4.26 4.26
15.42 16.35 14.68 16.35 15.30 15.78
67.05 73.61 78.06 88.37 94.77 105.38
38.30 36.54 22.86 22.52 25.63 26.89
0.37 0.59
3.13 7.13 7.36 8.04 8.03 3.11
25.62 29.94 47.84 57.44 60.52 75.38
67.05 73.61 78.06 88.37 94.77 105.38
1.83 1.83 2.31 2.36 2.09 1.91

18.60 24.67 16.98 40.22 43.73 25.45

4,000,007.00 4,000,007.00 4,000,007.00 4,000,007.00 4,000,007.00

10.00 10.00 10.00 10.00 10.00 10.00

Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20

1.03 2.60 -8.18 24.86 6.65 -21.66
-0.99 -2.83 9.90 -24.29 -7.93 27.85
-0.16 0.18 -1.02 -0.87 -1.42 -0.72
-0.12 -0.05 0.71 -0.30 -2.70 5.47

65.50 71.90 126.25 150.00 103.30 80.00

0.40 0.40 0.40 0.40 0.40 0.40