RELIANCE INDUSTRIES 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 265,050.00 357,677.00 395,957.00 433,521.00 374,372.00 272,583.00 303,954.00 390,823.00 568,337.00 595,887.00 489,160.00 745,788.92 619,598.91
Expenses 226,427.00 323,169.00 362,912.00 398,722.00 337,008.00 230,845.00 257,647.00 326,508.00 484,087.00 507,413.00 408,709.00 623,130.76 540,794.55
Operating Profit 38,623.00 34,508.00 33,045.00 34,799.00 37,364.00 41,738.00 46,307.00 64,315.00 84,250.00 88,474.00 80,451.00 122,658.16 78,804.36
Other Income 1,964.00 6,194.00 7,867.00 9,001.00 8,613.00 12,255.00 9,222.00 9,869.00 8,406.00 9,362.00 16,929.00 - -
Depreciation 14,121.00 12,401.00 11,232.00 11,201.00 11,547.00 11,565.00 11,646.00 16,706.00 20,934.00 22,203.00 24,811.00 24,811.00 24,811.00
Interest 2,411.00 2,893.00 3,463.00 3,836.00 3,316.00 3,691.00 3,849.00 8,052.00 16,495.00 22,027.00 24,287.00 24,287.00 24,287.00
Profit before tax 24,055.00 25,408.00 26,217.00 28,763.00 31,114.00 38,737.00 40,034.00 49,426.00 55,227.00 53,606.00 48,282.00 73,560.16 29,706.36
Tax 4,783.00 5,691.00 5,331.00 6,215.00 7,474.00 8,876.00 10,201.00 13,346.00 15,390.00 13,726.00 6,045.00 13% 13%
Net profit 19,294.00 19,724.00 20,879.00 22,493.00 23,566.00 29,745.00 29,901.00 36,075.00 39,588.00 39,354.00 40,788.00 64,350.28 25,987.07
EPS 27.63 28.27 30.31 32.62 34.14 43.03 43.11 53.39 58.55 58.20 62.04 97.87 39.53
Price to earning 18.81 13.15 12.63 14.13 11.98 12.03 15.18 16.38 23.06 18.96 32.14 32.14 17.13
Price 519.63 371.78 382.82 461.01 409.12 517.70 654.25 874.41 1,350.45 1,103.29 1,994.15 3,146.12 677.16

RATIOS:
Dividend Payout 12.36% 12.84% 12.66% 12.42% 12.49% 10.41% 10.89% 9.85% 9.73% 10.47%
OPM 14.57% 9.65% 8.35% 8.03% 9.98% 15.31% 15.23% 16.46% 14.82% 14.85% 16.45%

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

Sales Growth 9.42% 6.01% 9.74% 25.16% 4.85% 25.16% 4.85%
OPM 12.72% 13.51% 15.25% 15.24% 16.45% 16.45% 12.72%
Price to Earning 17.13 17.98 19.63 22.64 32.14 32.14 17.13
RELIANCE INDUSTRIES LTD SCREENER.IN

Narration Jun-18 Sep-18 Dec-18 Mar-19 Jun-19 Sep-19 Dec-19 Mar-20 Jun-20 Sep-20
Sales 128,756.00 143,323.00 156,898.00 139,590.00 157,980.00 149,302.00 153,179.00 136,492.00 88,253.00 111,236.00
Expenses 108,095.00 122,215.00 135,581.00 118,437.00 136,365.00 127,150.00 130,553.00 114,487.00 71,378.00 92,291.00
Operating Profit 20,661.00 21,108.00 21,317.00 21,153.00 21,615.00 22,152.00 22,626.00 22,005.00 16,875.00 18,945.00
Other Income 1,788.00 1,251.00 2,484.00 2,894.00 2,871.00 3,668.00 3,285.00 -386.00 9,676.00 4,354.00
Depreciation 5,173.00 5,229.00 5,237.00 5,295.00 5,011.00 5,315.00 5,545.00 6,332.00 6,308.00 6,626.00
Interest 3,550.00 3,932.00 4,119.00 4,894.00 5,109.00 5,450.00 5,404.00 6,064.00 6,735.00 6,084.00
Profit before tax 13,726.00 13,198.00 14,445.00 13,858.00 14,366.00 15,055.00 14,962.00 9,223.00 13,508.00 10,589.00
Tax 4,241.00 3,649.00 4,069.00 3,431.00 4,225.00 3,703.00 3,121.00 2,677.00 260.00 -13.00
Net profit 9,459.00 9,516.00 10,251.00 10,362.00 10,104.00 11,262.00 11,640.00 6,348.00 13,233.00 9,567.00

OPM 16% 15% 14% 15% 14% 15% 15% 16% 19% 17%
RELIANCE INDUSTRIES 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 2,981.00 2,979.00 2,936.00 2,940.00 2,943.00 2,948.00 2,959.00 5,922.00 5,926.00 6,339.00
Reserves 151,112.00 166,466.00 179,094.00 195,730.00 215,539.00 228,600.00 260,746.00 287,569.00 381,184.00 446,991.00
Borrowings 84,152.00 92,447.00 107,219.00 138,761.00 168,251.00 194,714.00 217,475.00 239,843.00 307,714.00 355,133.00
Other Liabilities 69,274.00 65,299.00 73,108.00 91,412.00 117,753.00 172,735.00 225,622.00 277,939.00 302,806.00 354,552.00
Total 307,519.00 327,191.00 362,357.00 428,843.00 504,486.00 598,997.00 706,802.00 811,273.00 997,630.00 1,163,015.00

Net Block 158,100.00 138,814.00 133,487.00 141,417.00 156,458.00 184,910.00 198,526.00 403,885.00 398,374.00 532,658.00
Capital Work in Progress 28,174.00 25,363.00 49,952.00 91,494.00 166,462.00 228,697.00 324,837.00 187,022.00 179,463.00 109,106.00
Investments 21,596.00 38,596.00 42,848.00 60,602.00 76,451.00 84,015.00 82,899.00 82,862.00 235,635.00 276,767.00
Other Assets 99,649.00 124,418.00 136,070.00 135,330.00 105,115.00 101,375.00 100,540.00 137,504.00 184,158.00 244,484.00
Total 307,519.00 327,191.00 362,357.00 428,843.00 504,486.00 598,997.00 706,802.00 811,273.00 997,630.00 1,163,015.00

Working Capital 30,375.00 59,119.00 62,962.00 43,918.00 -12,638.00 -71,360.00 -125,082.00 -140,435.00 -118,648.00 -110,068.00
Debtors 15,696.00 16,939.00 9,750.00 9,411.00 5,315.00 4,465.00 8,177.00 17,555.00 30,089.00 19,656.00
Inventory 38,520.00 46,692.00 54,601.00 56,720.00 53,248.00 46,486.00 48,951.00 60,837.00 67,561.00 73,903.00

Debtor Days 21.61 17.29 8.99 7.92 5.18 5.98 9.82 16.40 19.32 12.04
Inventory Turnover 6.88 7.66 7.25 7.64 7.03 5.86 6.21 6.42 8.41 8.06

Return on Equity 13% 12% 11% 11% 11% 13% 11% 12% 10% 9%
Return on Capital Emp 11% 11% 10% 10% 10% 10% 11% 12% 10%
RELIANCE INDUSTRIES 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 33,338.00 24,483.00 36,918.00 43,261.00 34,374.00 38,134.00 49,550.00 71,459.00 42,346.00 98,074.00
Cash from Investing Activity -32,040.00 -6,301.00 -27,601.00 -73,070.00 -64,706.00 -36,186.00 -66,201.00 -68,192.00 -94,507.00 -75,694.00
Cash from Financing Activity 14,950.00 -7,590.00 408.00 13,713.00 8,444.00 -3,210.00 8,617.00 -2,001.00 55,906.00 -2,541.00
Net Cash Flow 16,248.00 10,592.00 9,725.00 -16,096.00 -21,888.00 -1,262.00 -8,034.00 1,266.00 3,745.00 19,839.00
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 RELIANCE INDUSTRIES LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 657.48
Face Value 10.00
Current Price 1,994.15
Market Capitalization 1,311,114.40

PROFIT & LOSS

Report Date Mar-11 Mar-12 Mar-13 Mar-14
Sales 265,050.00 357,677.00 395,957.00 433,521.00
Raw Material Cost 208,882.00 301,035.00 337,204.00 363,582.00
Change in Inventory 4,458.00 2,844.00 4,954.00 560.00
Power and Fuel 2,834.00 4,740.00 7,993.00 10,855.00
Other Mfr. Exp 7,647.00 7,165.00 7,218.00 7,954.00
Employee Cost 3,324.00 3,955.00 5,179.00 5,572.00
Selling and admin 7,698.00 8,198.00 10,180.00 10,681.00
Other Expenses 500.00 920.00 92.00 638.00
Other Income 1,964.00 6,194.00 7,867.00 9,001.00
Depreciation 14,121.00 12,401.00 11,232.00 11,201.00
Interest 2,411.00 2,893.00 3,463.00 3,836.00
Profit before tax 24,055.00 25,408.00 26,217.00 28,763.00
Tax 4,783.00 5,691.00 5,331.00 6,215.00
Net profit 19,294.00 19,724.00 20,879.00 22,493.00
Dividend Amount 2,384.80 2,532.15 2,642.40 2,793.00

Quarters
Report Date Jun-18 Sep-18 Dec-18 Mar-19
Sales 128,756.00 143,323.00 156,898.00 139,590.00
Expenses 108,095.00 122,215.00 135,581.00 118,437.00
Other Income 1,788.00 1,251.00 2,484.00 2,894.00
Depreciation 5,173.00 5,229.00 5,237.00 5,295.00
Interest 3,550.00 3,932.00 4,119.00 4,894.00
Profit before tax 13,726.00 13,198.00 14,445.00 13,858.00
Tax 4,241.00 3,649.00 4,069.00 3,431.00
Net profit 9,459.00 9,516.00 10,251.00 10,362.00
Operating Profit 20,661.00 21,108.00 21,317.00 21,153.00

BALANCE SHEET
Report Date Mar-11 Mar-12 Mar-13 Mar-14
Equity Share Capital 2,981.00 2,979.00 2,936.00 2,940.00
Reserves 151,112.00 166,466.00 179,094.00 195,730.00
Borrowings 84,152.00 92,447.00 107,219.00 138,761.00
Other Liabilities 69,274.00 65,299.00 73,108.00 91,412.00
Total 307,519.00 327,191.00 362,357.00 428,843.00
Net Block 158,100.00 138,814.00 133,487.00 141,417.00
Capital Work in Progress 28,174.00 25,363.00 49,952.00 91,494.00
Investments 21,596.00 38,596.00 42,848.00 60,602.00
Other Assets 99,649.00 124,418.00 136,070.00 135,330.00
Total 307,519.00 327,191.00 362,357.00 428,843.00
Receivables 15,696.00 16,939.00 9,750.00 9,411.00
Inventory 38,520.00 46,692.00 54,601.00 56,720.00
Cash & Bank 30,139.00 40,731.00 50,456.00 37,984.00
No. of Equity Shares ### ### ### ###
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 33,338.00 24,483.00 36,918.00 43,261.00
Cash from Investing Activity -32,040.00 -6,301.00 -27,601.00 -73,070.00
Cash from Financing Activity 14,950.00 -7,590.00 408.00 13,713.00
Net Cash Flow 16,248.00 10,592.00 9,725.00 -16,096.00

PRICE: 519.63 371.78 382.82 461.01

DERIVED:
Adjusted Equity Shares in Cr 698.32 697.82 688.78 689.48
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

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

374,372.00 272,583.00 303,954.00 390,823.00 568,337.00 595,887.00
292,563.00 186,254.00 217,518.00 276,076.00 399,167.00 410,288.00
-1,483.00 -2,560.00 5,218.00 8,610.00 4,680.00 5,048.00
13,261.00 10,741.00 11,251.00 14,569.00 17,029.00 15,098.00
8,914.00 8,272.00 9,909.00 9,691.00 12,198.00 11,434.00
6,262.00 7,407.00 8,388.00 9,523.00 12,488.00 14,075.00
12,548.00 18,808.00 18,520.00 29,111.00 50,221.00 63,644.00
1,977.00 -3,197.00 -2,721.00 -3,852.00 -2,336.00 -2,078.00
8,613.00 12,255.00 9,222.00 9,869.00 8,406.00 9,362.00
11,547.00 11,565.00 11,646.00 16,706.00 20,934.00 22,203.00
3,316.00 3,691.00 3,849.00 8,052.00 16,495.00 22,027.00
31,114.00 38,737.00 40,034.00 49,426.00 55,227.00 53,606.00
7,474.00 8,876.00 10,201.00 13,346.00 15,390.00 13,726.00
23,566.00 29,745.00 29,901.00 36,075.00 39,588.00 39,354.00
2,943.00 3,095.40 3,254.90 3,553.20 3,851.90 4,120.35

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

157,980.00 149,302.00 153,179.00 136,492.00 88,253.00 111,236.00
136,365.00 127,150.00 130,553.00 114,487.00 71,378.00 92,291.00
2,871.00 3,668.00 3,285.00 -386.00 9,676.00 4,354.00
5,011.00 5,315.00 5,545.00 6,332.00 6,308.00 6,626.00
5,109.00 5,450.00 5,404.00 6,064.00 6,735.00 6,084.00
14,366.00 15,055.00 14,962.00 9,223.00 13,508.00 10,589.00
4,225.00 3,703.00 3,121.00 2,677.00 260.00 -13.00
 10,104.00 11,262.00 11,640.00 6,348.00 13,233.00 9,567.00
21,615.00 22,152.00 22,626.00 22,005.00 16,875.00 18,945.00

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

2,943.00 2,948.00 2,959.00 5,922.00 5,926.00 6,339.00
215,539.00 228,600.00 260,746.00 287,569.00 381,184.00 446,991.00
168,251.00 194,714.00 217,475.00 239,843.00 307,714.00 355,133.00
117,753.00 172,735.00 225,622.00 277,939.00 302,806.00 354,552.00
504,486.00 598,997.00 706,802.00 811,273.00 997,630.00 1,163,015.00
156,458.00 184,910.00 198,526.00 403,885.00 398,374.00 532,658.00
166,462.00 228,697.00 324,837.00 187,022.00 179,463.00 109,106.00
76,451.00 84,015.00 82,899.00 82,862.00 235,635.00 276,767.00
105,115.00 101,375.00 100,540.00 137,504.00 184,158.00 244,484.00
504,486.00 598,997.00 706,802.00 811,273.00 997,630.00 1,163,015.00
5,315.00 4,465.00 8,177.00 17,555.00 30,089.00 19,656.00
53,248.00 46,486.00 48,951.00 60,837.00 67,561.00 73,903.00
12,545.00 11,028.00 3,023.00 4,255.00 11,081.00 30,920.00
### ### ### ### ### ###
### ###
10.00 10.00 10.00 10.00 10.00 10.00

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

34,374.00 38,134.00 49,550.00 71,459.00 42,346.00 98,074.00
-64,706.00 -36,186.00 -66,201.00 -68,192.00 -94,507.00 -75,694.00
8,444.00 -3,210.00 8,617.00 -2,001.00 55,906.00 -2,541.00
-21,888.00 -1,262.00 -8,034.00 1,266.00 3,745.00 19,839.00

409.12 517.70 654.25 874.41 1,350.45 1,103.29

690.28 691.28 693.60 675.70 676.13 676.19