Safal Niveshak Stock Analysis Excel (Ver.

3
www.safalniveshak.com

HOW TO USE THIS SPREADSHEET

Step 1 - This spreadsheet works only on Screener.in. The first step is to create a free account here - https://www.screener.in/r
Step 2 - After creating your account, while you are logged in to Screener.in website, visit this page - https://www.screener.in/e
Step 3 - Visit the home page of Screener.in and choose a company of your choice. Once you do that, you will see details of you
financial statement table called "Quarterly Results" and click on "View Consolidated". Now, all data you see for this company w
Step 4 - Scroll back to the top of the page, and you will see a button "Export to Excel" on the right side. Click the button and the
the exact format as "Safal Niveshak's Stock Analysis Excel Ver. 3.0". Now onwards, any excel you export for any company on S
Step 5 - Email me your love and testimonial for helping you with this excel. :-)

IMPORTANT INSTRUCTIONS
1. Ensure that the company whose data you are downloading has numbers at least starting from FY08 (March 2008). This is be
from, say, FY10, you will see incorrect data for FY08 and FY09 (which will be of Hero Motocorp on whose financials I have crea
2. All financial data of your chosen company will be automatically updated in the sheet you download, except "Cash and Bank"
which you must update manually from the company's annual reports. Don’t forget to make these changes as these numbers are
3. You may update the sheet and add your own analysis, formulae etc. and then upload again to Screener.in site using the Ste
Sheet" because this will cause errors in your future downloads.
4. DON’T touch any cell except the black ones, where you are required to update the numbers manually from Annual Reports (
growth assumptions etc.
4. I have added Comments and Instructions wherever necessary so as to explain the concepts. Read those carefully before wo
5. This sheet is not a replacement of the work required to read annual reports as part of the analysis process. So please do tha
some discrepancy in numbers (though rare), but you will know this only when you read annual reports.
6. I could not find a bug/errors in this spreadsheet, but if you notice some, please email me at - vishal@safalniveshak.com - and
7. I will keep on updating the sheet from time to time and will update the same on the website. I invite you to share your feedba
together.
8. This excel won't work for banking and financial services companies.

Note: All data is sourced from Screener.in

 Safal Niveshak Stock
Analysis Excel (Ver. 3.0)
www.safalniveshak.com
Basic Company Details
Parameters
Company
Current Stock Price (Rs)
Face Value (Rs)
No. of Shares (Crore)
Market Capitalization (Rs Crore)
Key Financials - Trend
Parameters
Sales Growth (9-Year CAGR)
Profit Before Tax Growth (9-Year CAGR)
Net Profit Growth (8-Year CAGR)
Average Debt/Equity (5-Years, x)
Average Return on Equity (5-Years)
Average P/E (5-Years, x)
Latest P/E (x)
Warning! Excel can be a wond
the past. But it can be a weapon
to predict the future! So be ver
are getting into. Here, garbage
garbage ou
Details
ASTRAL POLY TECHNIK LTD
1,124 Remember! Focus on decisions
1.0 for disconfirming evidence
15.1
16,933
Please! It's your money. Pleas
Details
results of this excel cause yo
22.9% designed this excel to aid your
24.9% alone are responsible for your
25.2% peacefully ever after! I am not
0.2 you to do the hard work by ana
16.3% your own. But I'd rather give yo
of a map, for you can confuse m
56.4
lose it all. All the
76.2
 Warning! Excel can be a wonderful tool to analyze
the past. But it can be a weapon of mass destruction
to predict the future! So be very careful of what you
are getting into. Here, garbage in will always equal
garbage out.

Remember! Focus on decisions, not outcomes. Look

for disconfirming evidence. Calculate. Pray!

Please! It's your money. Please don't blame me if

results of this excel cause you to lose it all! I've
designed this excel to aid your own thinking, but you
alone are responsible for your actions. I want to live
peacefully ever after! I am not a sadist who wants
you to do the hard work by analyzing companies on
your own. But I'd rather give you a compass instead
of a map, for you can confuse map with territory and
lose it all. All the best!
 Buffett Checklist - Read, Remember, Follow!
Source - Buffettology by Mary Buffett & David Clark
Parameter

Consumer monopoly or commodity?

Understand how business works

Is the company conservatively financed?

Are earnings strong and do they show an

upward trend?

Does the company stick with what it

knows?

Has the company been buying back its

shares?

Have retained earnings been invested

well?

Is the company’s return on equity above

average?

Is the company free to adjust prices to

inflation?
Does the company need to constantly
reinvest in capital?

Conclusion

Never Forget
 Buffett Checklist - Read, Remember, Follow!
Source - Buffettology by Mary Buffett & David Clark
Explanation
Seek out companies that have no or less competition, either due to a patent or brand name or similar intangible that
makes the product unique. Such companies will typically have high gross and operating profit margins because of their
unique niche. However, don't just go on margins as high margins may simply highlight companies within industries with
traditionally high margins. Thus, look for companies with gross, operating and net profit margins above industry norms.
Also look for strong growth in earnings and high return on equity in the past.

Try to invest in industries where you possess some specialized knowledge (where you work) or can more effectively
judge a company, its industry, and its competitive environment (simple products you consume). While it is difficult to
construct a quantitative filter, you should be able to identify areas of interest. You should "only" consider analyzing
those companies that operate in areas that you can clearly grasp - your circle of competence. Of course you can
increase the size of the circle, but only over time by learning about new industries. More important than the size of the
circle is to know its boundaries.

Seeks out companies with conservative financing, which equates to a simple, safe balance sheet. Such companies tend
to have strong cash flows, with little need for long-term debt. Look for low debt to equity or low debt-burden ratios. Also
seek companies that have history of consistently generating positive free cash flows.

Rising earnings serve as a good catalyst for stock prices. So seek companies with strong, consistent, and expanding
earnings (profits). Seek companies with 5/10 year earnings per share growth greater than 25% (along with safe balance
sheets). To help indicate that earnings growth is still strong, look for companies where the last 3-years earnings growth
rate is higher than the last 10-years growth rate. More important than the rate of growth is the consistency in such
growth. So exclude companies with volatile earnings growth in the past, even if the "average" growth has been high.

Like you should stock to your circle of competence, a company should invest its capital only in those businesses within
its circle of competence. This is a difficult factor to screen for on a quantitative level. Before investing in a company, look
at the company’s past pattern of acquisitions and new directions. They should fit within the primary range of operations
for the firm. Be cautious of companies that have been very aggressive in acquisitions in the past.

Buffett prefers that firms reinvest their earnings within the company, provided that profitable opportunities exist. When
companies have excess cash flow, Buffett favours shareholder-enhancing maneuvers such as share buybacks. While
we do not screen for this factor, a follow-up examination of a company would reveal if it has a share buyback plan in
place.

Seek companies where earnings have risen as retained earnings (earnings after paying dividends) have been
employed profitably. A great way to screen for such companies is by looking at those that have had consistent earnings
and strong return on equity in the past.

Consider it a positive sign when a company is able to earn above-average (better than competitors) returns on equity
without employing much debt. Average return on equity for Indian companies over the last 10 years is approximately
16%. Thus, seek companies that earn at least this much (16%) or more than this. Again, consistency is the key here.

That's what is called "pricing power". Companies with moat (as seen from other screening metrics as suggested above
(like high ROE, high grow margins, low debt etc.) are able to adjust prices to inflation without the risk of losing significant
volume sales.
Companies that consistently need capital to grow their sales and profits are like bank savings account, and thus bad for
an investor's long term portfolio. Seek companies that don't need high capital investments consistently. Retained
earnings must first go toward maintaining current operations at competitive levels, so the lower the amount needed to
maintain current operations, the better. Here, more than just an absolute assessment, a comparison against
competitors will help a lot. Seek companies that consistently generate positive and rising free cash flows.

Sensible investing is always about using “folly and discipline” - the discipline to identify excellent businesses, and wait
for the folly of the market to drive down the value of these businesses to attractive levels. You will have little trouble
understanding this philosophy. However, its successful implementation is dependent upon your dedication to learn and
follow the principles, and apply them to pick stocks successfully.

Focus on decisions, not outcomes. Look for disconfirming evidence.

 Balance Sheet
ASTRAL POLY TECHNIK LTD
Rs Cr Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Equity Share Capital 11 11 11 11 12 12 12 12 12 15
Reserves 136 173 230 304 607 696 835 1,006 1,193 1,488
Borrowings 48 94 92 142 203 197 229 189 275 191
Other Liabilities 135 202 211 237 344 397 386 468 618 595
Total 330 480 544 694 1,165 1,301 1,462 1,675 2,099 2,289

Net Block 109 164 215 289 557 645 741 842 1,105 1,255
Capital Work in Progress 13 13 12 8 27 15 25 73 81 44
Investments - - - - - - - - 0 0
Other Assets 209 303 317 397 582 641 695 759 913 990
Total 330 480 544 694 1,165 1,301 1,462 1,675 2,099 2,289

Working Capital 74 101 107 160 238 245 310 292 294 394
Debtors 78 103 106 145 233 227 339 307 339 228
Inventory 87 127 150 195 266 277 272 357 397 540
Cash & Bank** 4,735 3,367 3,190 3,393 2,605 3,546 4,618
** Manually enter this number; Convert to Rs Crore if not already done in the Annual Reports; Use Cash+Bank+Current Investments from Consolidated Balance Sheet in Annual Reports

Debtor Days 71 67 48 50 60 49 65 54 49 32
Inventory Turnover 5 4 5 5 5 6 7 6 6 5
Fixed Asset Turnover 3.7 3.4 3.7 3.7 2.5 2.6 2.6 2.5 2.3 2.1
Debt/Equity 0.3 0.5 0.4 0.5 0.3 0.3 0.3 0.2 0.2 0.1
Return on Equity 22% 21% 25% 25% 13% 14% 17% 17% 16% 17%
Return on Capital Employed 20% 22% 24% 24% 13% 15% 15% 16% 15% 17%
 Profit & Loss Account / Income Statement
ASTRAL POLY TECHNIK LTD
Rs Cr Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Trailing
Sales 402 565 802 1,057 1,410 1,678 1,895 2,073 2,507 2,578 2,375
% Growth YOY 41% 42% 32% 33% 19% 13% 9% 21% 3%
Expenses 347 482 687 902 1,242 1,471 1,634 1,759 2,126 2,137 1,974
Material Cost (% of Sales) 74% 77% 75% 76% 73% 73% 69% 68% 67% 65% Check for wide fluctuations in key
Power and Fuel 2% 3% 2% 2% 2% 2% 2% 3% 3% 3% expense items. For manufacturing firms,
Other Mfr. Exp 1% 1% 2% 2% 2% 2% 2% 2% 2% 2% check their material costs etc. For
Employee Cost 3% 3% 3% 2% 3% 4% 5% 5% 6% 7% services firms, look at employee costs.
Selling and Admin Cost 8% 9% 8% 7% 7% 7% 8% 8% 8% 8%
Operating Profit 55 83 115 155 168 207 260 314 381 441 402
Operating Profit Margin 14% 15% 14% 15% 12% 12% 14% 15% 15% 17% 17%
Other Income 1 4 2 2 3 -3 9 13 15 12 9
Other Income as % of Sales 0.3% 0.7% 0.2% 0.2% 0.2% -0.2% 0.5% 0.6% 0.6% 0.5% 0.4%
Depreciation 11 14 18 22 36 42 50 57 81 108 112
Interest 4 23 19 31 25 30 18 22 32 39 38
Interest Coverage(Times) 10 3 5 4 5 5 12 12 10 9 8
Profit before tax (PBT) 41 50 80 105 110 132 201 248 283 306 261
% Growth YOY 21% 60% 31% 5% 20% 53% 24% 14% 8%
PBT Margin 10% 9% 10% 10% 8% 8% 11% 12% 11% 12% 11%
Tax 9 11 19 25 31 30 56 72 86 57 39
Net profit 33 39 61 79 78 102 145 176 197 250 222
% Growth YOY 20% 55% 30% -1% 30% 42% 22% 12% 27%
Net Profit Margin 8% 7% 8% 8% 6% 6% 8% 8% 8% 10% 9%
EPS 2.3 2.8 4.4 5.7 5.3 6.8 9.7 11.7 13.2 16.6 14.7
% Growth YOY 20% 55% 30% -7% 29% 42% 22% 12% 26%
Price to earning 9.1 11.0 13.4 32.9 67.8 48.4 45.4 60.9 70.6 56.6 76.2
Price 21 31 58 186 358 330 438 715 930 937 1,124
Dividend Payout 7.7% 6.4% 4.6% 4.6% 5.9% 4.7% 5.0% 4.1% 4.3% 6.1%
Market Cap 300 436 816 2,610 5,303 4,933 6,559 10,696 13,924 14,118
Retained Earnings 30 37 58 76 74 97 137 168 189 234
Buffett's $1 Test 12.6

TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS

Sales Growth 22.9% 18.1% 12.8% 10.8%
PBT Growth 24.9% 21.2% 22.8% 15.1%
PBT Margin 10.0% 10.2% 10.7% 11.7%
Price to Earning 41.6 54.6 56.4 62.7

Check for long term vs short term trends here. Check if the growth over
past 3 or 5 years has slowed down / improved compared to long term (7 to
10 years) growth numbers.
 Common Size P&L
Rs Cr Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17
Sales 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Raw Material Cost 74% 77% 75% 76% 73% 73% 69% 68% 67% 65%
Change in Inventory 0% 4% 3% 3% -1% 2% 0% 1% 2% 3%
Power and Fuel 2% 3% 2% 2% 2% 2% 2% 3% 3% 3%
Other Mfr. Exp 1% 1% 2% 2% 2% 2% 2% 2% 2% 2%
Employee Cost 3% 3% 3% 2% 3% 4% 5% 5% 6% 7%
Selling and Admin Cost 8% 9% 8% 7% 7% 7% 8% 8% 8% 8%
Other Expenses -2% -3% -2% -1% -1% 1% 1% 1% 1% 1%
Operating Profit 14% 7% 9% 9% 14% 9% 13% 13% 12% 12%
Other Income 0% 1% 0% 0% 0% 0% 0% 1% 1% 0%
Depreciation 3% 2% 2% 2% 3% 2% 3% 3% 3% 4%
Interest 1% 4% 2% 3% 2% 2% 1% 1% 1% 2%
Profit Before Tax 10% 9% 10% 10% 8% 8% 11% 12% 11% 12%
Tax 2% 2% 2% 2% 2% 2% 3% 3% 3% 2%
Net Profit 8% 7% 8% 7% 5% 6% 8% 8% 8% 10%
Dividend Amount 1% 0% 0% 0% 0% 0% 0% 0% 0% 1%

Common Size Balance Sheet

Rs Cr Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17
Equity Share Capital 3% 2% 2% 2% 1% 1% 1% 1% 1% 1%
Reserves 41% 36% 42% 44% 52% 54% 57% 60% 57% 65%
Borrowings 15% 20% 17% 20% 17% 15% 16% 11% 13% 8%
Other Liabilities 41% 42% 39% 34% 30% 30% 26% 28% 29% 26%
Total Liabilities 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Net Block 33% 34% 39% 42% 48% 50% 51% 50% 53% 55%
Capital Work in Progress 4% 3% 2% 1% 2% 1% 2% 4% 4% 2%
Investments 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Other Assets 63% 63% 58% 57% 50% 49% 48% 45% 43% 43%
Total Assets 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Receivables 24% 21% 20% 21% 20% 17% 23% 18% 16% 10%
Inventory 26% 26% 28% 28% 23% 21% 19% 21% 19% 24%
Cash & Bank 3% 7% 2% 0% 1% 4% 1% 3% 5% 6%
 A common-size financial statement is displays line
items as a percentage of one selected or common
figure. Creating common-size financial statements
makes it easier to analyze a company over time and
compare it with its peers. Using common-size
financial statements helps investors spot trends that a
raw financial statement may not uncover.
 Cash Flow Statement
ASTRAL POLY TECHNIK LTD
Rs Cr Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Total
Cash from Operating Activity (CFO) 48 85 65 67 117 226 114 282 342 405 1,752
Cash from Investing Activity -38 -68 -67 -91 -343 -203 -158 -185 -291 -318 -1,762
Cash from Financing Activity -5 8 -22 13 237 16 12 -71 -5 -163 20
Net Cash Flow 6 25 -24 -11 11 38 -32 25 46 -75 10
CFO/Sales 12% 15% 8% 6% 8% 13% 6% 14% 14% 16%
CFO/Net Profit 147% 216% 106% 85% 150% 221% 79% 160% 173% 162%
Capex** 375 315 212 364 565 607 937 1156 1638 1238
FCF -327 -230 -147 -297 -448 -381 -823 -874 -1,296 -833 -5,655
Average FCF (3 Years) -1,001
FCF/Sales -81% -41% -18% -28% -32% -23% -43% -42% -52% -32%
FCF/Net Profit -995% -582% -242% -376% -590% -378% -569% -499% -662% -336%

** Manually enter this number;

Convert to Rs Crore if not already
done in the Annual Reports; Use
"Capital expenditure" number
shown under "Cash Flow from
Investing Activities" segment of
Consolidated Cash Flow Statement
available in the Annual Reports
 Earnings Power Value (Bruce Greenwald)
Read the book - Value Investing: From Graham to Buffett and Beyond by Bruce Greenwald (EPV is explained
Explanation - Earnings power value (EPV) is a technique for valuing stocks by making an assumption about the sustainability
capital but assuming no further growth. EPV formula = Adjusted Earnings / Cost of Capital

Company Name ASTRAL POLY TECHNIK LTD

Latest Year Ended Mar-20

Calculation of Normalized Earnings

(Rs Crore) Mar/16 Mar/17 Mar/18 Mar/19 Mar/20
Sales 1,678 1,895 2,073 2,507 2,578
EBIT 162 219 270 315 346
Less - Adjustment 1 1 1 2 2
EBIT (Adjusted) 161 218 268 314 344
EBIT Margin'(Adjusted) 10% 12% 13% 13% 13%
Tax Rate 22% 28% 29% 30% 18%
Earnings After Tax (Adjusted) 125 157 190 218 280
Depreciation 42 50 57 81 108
Maintenance Capex (See Table Below) 494 845 1,081 1,455 1,208
Earnings After Tax (Normalized, A) -328 -638 -834 -1,155 -820
Reported Profit After Tax (B) 101 145 175 196 248

EPV Process (as per Greenwald's book, slightly modified) -

1. Start with operating earnings, i.e. EBIT. Adjust any one-time charges. I deduct 0.5% of reported EBIT as this adjustment
2. Apply a tax rate to the adjusted EBIT. I use the actual tax rate calculated from the Income Statement. After reducing this tax,
3. Add back Depreciation
4. Subtract Maintenance Capex
5. After these four steps, you arrive at Normalized Earnings
6. Divide this Normalized Earnings number by the Discount Rate to arrive at EPV. I use 12% discount rate/cost of capital.
7. Note that Greenwald's process as per his book is slightly more detailed than what I have used here

Calculation of Maintenance Capex

(Rs Crore) Mar/16 Mar/17 Mar/18 Mar/19 Mar/20
Fixed Assets (PPE) 645 741 842 1,105 1,255
Net Sales 1,678 1,895 2,073 2,507 2,578
PPE/Sales 0.38 0.39 0.41 0.44 0.49
Change in Sales 267 217 178 434 71
Total Capex 607 937 1,156 1,638 1,238
Growth Capex 113 92 75 183 30
Maintenance Capex 494 845 1,081 1,455 1,208

Calculating Maintenance Capex, as per Greenwald's book -

1. Calculate the Average Gross Property Plant and Equipment (PPE) / Sales ratio over 5-7 years
2. Calculate current year’s increase in sales
3. Multiply PPE/Sales ratio by increase in sales to arrive at Growth Capex
4. Maintenance Capex = Total Capex figure from the cash flow statement minus Growth Capex calculated above
(Bruce Greenwald)
nd by Bruce Greenwald (EPV is explained Page 93 onwards)
ng an assumption about the sustainability of current earnings and the cost of
mula = Adjusted Earnings / Cost of Capital

EPV with Different Cost of Capital

Discount Rate EPV Net Cash** Total EPV Per Share
10% -8,200 4,427 -3,773 -250
12% -6,833 4,427 -2,406 -160
15% -5,467 4,427 -1,039 -69
Current Market Cap (Rs Crore) 16,933
EPV as % of Market Cap -14%

** Change the "Cash & Bank" number in "Balance Sheet" sheet

(Row #19) so that the correct number automatically reflects here

% of reported EBIT as this adjustment

Income Statement. After reducing this tax, we arrive at Adjusted Earnings After Tax

se 12% discount rate/cost of capital.

I have used here

er 5-7 years

wth Capex calculated above

 Dhandho Intrinsic Value Calculation
Read the book - The Dhandho Investor by Mohnish Pabrai

ASTRAL POLY TECHNIK LTD ASTRAL POLY TECHNIK LT

Dhandho IV - Lower Range Dhandho IV - Higher Range
Year FCF (Rs Cr) PV of FCF (Rs Cr) Assumed FCF Growth Year
0 Excess Cash (Latest) 4,618 Year 1-3 15% 0 Excess Cash (Latest)
1 FY18 (1,151) (1,028) Year 4-6 10% 1 FY18
2 FY19 (1,324) (1,055) Year 7-10 5% 2 FY19
3 FY20 (1,522) (1,084) Discount Rate 12% 3 FY20
4 FY21 (1,674) (1,064) 4 FY21
5 FY22 (1,842) (1,045) Last 5-Years' CAGR 5 FY22
6 FY23 (2,026) (1,027) Sales 13% 6 FY23
7 FY24 (2,127) (962) PBT 23% 7 FY24
8 FY25 (2,234) (902) FCF 13% 8 FY25
9 FY26 (2,346) (846) 9 FY26
10 FY27 (2,463) (793) 10 FY27
10 -24,628 (7,930) 10
Intrinsic Value (13,117) Intrinsic Value
Current Mkt. Cap. 16,933 Current Mkt. Cap.
Premium/(Discount) to IV -229% Premium/(Discount) to IV

Note: See explanation of this model here

P.S. In case of companies earning negative FCF, where this model will not work, you must use a normalized positive FCF as th
number. This number is your assumption of FCF the business will earn in a normal year, without capex. Check the history
business while arriving at your assumption, and use your judgment wisely without twisting the model to fit your version of r
Calculation
by Mohnish Pabrai

ASTRAL POLY TECHNIK LTD

Dhandho IV - Higher Range
FCF (Rs Cr) PV of FCF (Rs Cr) Assumed FCF Growth
Excess Cash (Latest) 4,618 Year 1-3 20%
(1,201) (1,072) Year 4-6 15%
(1,441) (1,149) Year 7-10 10%
(1,730) (1,231) Discount Rate 12%
(1,989) (1,264)
(2,287) (1,298)
(2,630) (1,333)
(2,894) (1,309)
(3,183) (1,286)
(3,501) (1,263)
(3,851) (1,240)
(57,769) (18,600)
Intrinsic Value (26,426)
Current Mkt. Cap. 16,933
Premium/(Discount) to IV -164%

use a normalized positive FCF as the starting

, without capex. Check the history of this
ng the model to fit your version of reality.
 Ben Graham Formula (Low Range) Ben Graham Formula (High Range
Company Name RAL POLY TECHNIK LTD Company Name
Year Ended Mar/20 Year Ended

Avg 5-Yr Net Profit (Rs Crore) 173.8 Avg 5-Yr Net Profit (Rs Crore)
PE Ratio at 0% Growth 8.5 PE Ratio at 0% Growth
Long-Term Growth Rate 13.1 Long-Term Growth Rate

Ben Graham Value (Rs Crore) 6,020 Ben Graham Value (Rs Crore)
Current Market Cap (Rs Crore) 16,933 Current Market Cap (Rs Crore)

EXPLANATION
Ben Graham's Original Formula: Value = EPS x (8.5 + 2G)
Here, EPS is the trailing 12 month EPS, 8.5 is the P/E ratio of a stock with 0% growth and g is the growth rate for the next 7-10

Ben Graham's Revised Formula: Value = [EPS x (8.5 + 2G) x 4.4] / Y

Here, 4.4 is what Graham determined to be his minimum required rate of return. At the time of around 1962 when Graham was

Note: I have used Graham's original formula in the above calculations

m Formula (High Range)
RAL POLY TECHNIK LTD
Mar/20

173.8
8.5
26.1

10,562
16,933

is the growth rate for the next 7-10 years

of around 1962 when Graham was publicizing his works, the risk free interest rate was 4.4% but to adjust to the present, we divide this num
resent, we divide this number by today’s AAA corporate bond rate, represented by Y in the formula above.
 Dicounted Cash Flow Valuation
ASTRAL POLY TECHNIK LTD

Initial Cash Flow (Rs Cr) (1,001) (22,785)

16,933
Years 1-5 6-10 -135%
FCF Growth Rate 15% 12%
Discount Rate 12%
Terminal Growth Rate 2%

Net Debt Level (Rs Cr) (4,427)

Year FCF Growth Present Value

1 (1,151) 15% (1,028)
2 (1,324) 15% (1,055)
3 (1,522) 15% (1,084)
4 (1,751) 15% (1,113)
5 (2,013) 15% (1,142)
6 (2,255) 12% (1,142)
7 (2,525) 12% (1,142)
8 (2,828) 12% (1,142)
9 (3,168) 12% (1,142)
10 (3,548) 12% (1,142)

Final Calculations
Terminal Year (3,619)
PV of Year 1-10 Cash Flows (11,133)
Terminal Value (11,652)
Total PV of Cash Flows (22,785)
Current Market Cap (Rs Cr) 16,933

Note: See explanation of DCF here

Valuation
K LTD

DCF Value (As calculated in cell B29)

Current Market Cap
DCF as % of Current Mkt Cap
 Expected Returns Model
ASTRAL POLY TECHNIK LTD
Particulars Mar/11 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17
Net Profit (Rs Crore) 33 39 61 79 76 101 145
Net Profit Margin 8% 7% 8% 7% 5% 6% 8%
Return on Equity 22% 21% 25% 25% 13% 14% 17%

Calculations (Enter values only in black cells)

Estimated CAGR in Net Profit over next 10 years 12%
Estimated Net Profit after 10 years (Rs Cr) 770
Current P/E (x) 68.3
Exit P/E in the 10th year from now (x, Estimated) 20.0
Esti. Market Cap (10th year from now; Rs Cr) 15,399
Cost of Capital/Discount Rate 12%
Discounted Value (Rs Cr) 4,958
Current Market Cap (Rs Cr) 16,933

Note: See explanation of this model here

el
Mar/18 Mar/19 Mar/20 CAGR (9-Yr) CAGR (5-Yr)
175 196 248 25% 27%
8% 8% 10%
17% 16% 17%
 Intrinsic Value Range
ASTRAL POLY TECHNIK LTD
Lower Higher Remember! Give importance to a stock's valuations / fair
EPV -2,406 only "after" you have answered in "Yes" to these two ques
Dhandho -13,117 ### (1) Is this business simple to be understood? and (2) Ca
Ben Graham 6,020 10,562 understand this business?
DCF -22,785 Don't try to quantify everything. In stock research, the less
Expected Return 4,958 mathematical you are, the more simple, sensible, and usef
Current Market Cap. 16,933 be your analysis and results. Great analysis is generally "b
the-envelope".

Also, your calculated "fair value" will be proven wrong in

future, so don't invest your savings just because you fall i
with it. Don't look for perfection. It is overrated. Focus
decisions, not outcomes. Look for disconfirming eviden
 importance to a stock's valuations / fair value
ave answered in "Yes" to these two questions -
ess simple to be understood? and (2) Can I
understand this business?

fy everything. In stock research, the less non-

are, the more simple, sensible, and useful will
nd results. Great analysis is generally "back-of-
the-envelope".

lated "fair value" will be proven wrong in the

vest your savings just because you fall in love
ook for perfection. It is overrated. Focus on
outcomes. Look for disconfirming evidence.
ASTRAL POLY TECHNIK 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 639 477 625 630 775 607 678 664 629 404
% Growth YOY 21% 27% 8% 5% -19% -33%
Expenses 522 400 532 537 659 514 560 547 517 351
Operating Profit 117 77 94 94 116 93 119 118 112 53
Other Income 2 4 5 4 4 7 3 2 0 4
Depreciation 15 16 21 22 22 24 27 27 29 29
Interest 9 12 14 1 6 7 9 5 18 6
Profit before tax 95 53 64 75 92 68 86 87 65 23
PBT Margin 15% 11% 10% 12% 12% 11% 13% 13% 10% 6%
% Growth YOY -4% 27% 35% 17% -29% -66%
Tax 30 16 19 23 29 20 3 19 14 3
Net profit 65 37 45 52 62 47 82 68 51 20
% Growth YOY -5% 26% 84% 30% -18% -58%
OPM 18% 16% 15% 15% 15% 15% 18% 18% 18% 13%
COMPANY NAME ASTRAL POLY TECHNIK LTD
LATEST VERSION 2.10 PLEASE DO NOT MAKE ANY CH
CURRENT VERSION 2.10

META
Number of shares 15.07
Face Value 1
Current Price 1123.85
Market Capitalization 16933.22

PROFIT & LOSS

Report Date Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16
Sales 401.81 564.72 802.49 1056.9 1410.48 1677.8
Raw Material Cost 295.40 434.34 602.92 805.25 1,036.19 1,230.95
Change in Inventory 0.34 22.80 22.47 32.63 -13.28 29.71
Power and Fuel 9.99 14.56 19.49 20.45 28.88 36.01
Other Mfr. Exp 5.15 7.27 18.24 24.4 24.9 37.56
Employee Cost 10.69 15.16 20.66 24.45 48.07 75.07
Selling and admin 33.01 48.34 64.77 74.93 103.98 110.34
Other Expenses -7.39 -14.86 -16.38 -15.07 -13.11 10.83
Other Income 1.29 3.81 1.87 2.44 3.1 -3.22
Depreciation 10.76 13.79 18.12 21.91 36.42 41.79
Interest 4.44 22.76 19.18 31.12 25.45 30.24
Profit before tax 41.39 49.97 79.83 104.53 109.52 131.5
Tax 8.55 10.51 18.86 25.23 31.34 29.56
Net profit 32.84 39.49 60.61 78.91 75.89 100.95
Dividend Amount 2.53 2.53 2.81 3.65 4.44 4.79

Quarters
Report Date Mar-18 Jun-18 Sep-18 Dec-18 Mar-19 Jun-19
Sales 638.82 477 625.4 630.2 774.7 606.6
Expenses 521.53 399.7 531.8 536.5 658.6 513.7
Other Income 2.26 3.9 4.5 4 3.8 6.8
Depreciation 15.19 16.1 20.9 22.1 22.4 24.4
Interest 9.07 11.70 13.50 0.80 5.90 7.30
Profit before tax 95.29 53.4 63.7 74.8 91.6 68
Tax 29.97 15.7 18.6 22.6 29.1 20.2
Net profit 65.32 37.4 44.5 51.9 62.2 47.1
Operating Profit 117.29 77.3 93.6 93.7 116.1 92.9

BALANCE SHEET
Report Date Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16
Equity Share Capital 11.24 11.24 11.24 11.24 11.84 11.98
Reserves 136.4 172.83 230.14 304.08 606.94 696.38
Borrowings 47.87 93.84 92.29 141.95 202.64 196.56
Other Liabilities 134.52 202.46 210.55 237.1 343.89 396.53
Total 330.03 480.37 544.22 694.37 1165.31 1301.45
Net Block 108.54 164.04 214.96 289.3 556.84 645.08
Capital Work in Progress 12.73 12.96 11.99 8.2 26.83 14.94
Investments
Other Assets 208.76 303.37 317.27 396.87 581.64 641.43
Total 330.03 480.37 544.22 694.37 1165.31 1301.45
Receivables 77.93 103.16 106.29 145.08 232.72 227.12
Inventory 86.93 127.06 150.47 194.97 265.55 277.32
Cash & Bank 10.23 35.51 11.52 0.96 11.52 49.92
No. of Equity Shares 22476112 22476112 22476112 56190280 118365079 119750283
New Bonus Shares
Face value 5 5 5 2 1 1

CASH FLOW:
Report Date Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16
Cash from Operating Activity 48.32 85.11 64.8 67.43 116.98 225.75
Cash from Investing Activity -37.67 -67.98 -66.51 -91.13 -343.49 -202.92
Cash from Financing Activity -4.71 8.15 -22.28 13.14 237.07 15.65
Net Cash Flow 5.94 25.28 -23.99 -10.56 10.56 38.48

PRICE: 21.42 31.12 58.31 186.42 358.28 329.52

DERIVED:
Adjusted Equity Shares in Cr 14.00 14.00 14.00 14.00 14.80 14.97
DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-17 Mar-18 Mar-19 Mar-20

1894.67 2072.92 2507.3 2577.9
1,306.19 1,402.08 1,689.80 1,665.60
2.70 18.71 42.10 69.90
43.54 53.25 65.3 70.3
41.47 45.22 54.9 62.4
88.79 106.58 139.2 175.4
145.48 157.65 200.9 214.1
11.49 12.71 18 18.7
8.92 12.68 15.4 12.1
50.2 57.13 81.4 107.9
18.4 21.58 31.90 39.40
200.73 248.11 283.4 306.1
56.16 72.45 86.1 56.5
144.68 175.09 195.8 247.9
7.19 7.19 8.4 15.1

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

678.3 664.1 628.9 403.9
559.5 546.5 516.9 350.6
3 2.2 0.1 3.9
27.2 27.4 28.9 28.5
8.90 5.10 18.10 5.90
85.7 87.3 65.1 22.8
3.4 19.4 13.5 2.5
82.1 67.6 51.1 19.9
118.8 117.6 112 53.3

Mar-17 Mar-18 Mar-19 Mar-20

11.98 11.98 12 15.1
 834.87 1006.26 1193.4 1487.8
228.97 189.08 275.30 191.00
385.79 467.7 618.4 595.2
1461.61 1675.02 2099.1 2289.1
741.2 842.47 1105.4 1254.9
24.98 73.13 80.8 44.4
0.2 0.2
695.43 759.42 912.7 989.6
1461.61 1675.02 2099.1 2289.1
338.5 306.73 339.1 227.8
272.10 357.24 397.00 540.40
18.19 43.65 98.1 130.1
119766565 119766565 119806565 150662206

1 1 1 1

Mar-17 Mar-18 Mar-19 Mar-20

114.19 281.85 342 405.4
-157.98 -185.27 -291.3 -317.7
12.05 -71.11 -5 -163
-31.73 25.46 45.7 -75.3

438.12 714.52 929.52 936.85

14.97 14.97 14.98 15.07

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
… do ANYTHING.

dalal-street.in