M&M 762 782 761.5 775.15 16.9 2.

23
TECHM 1,290.40 1,306.80 1,266.00 1,289.00 24.4 1.93

AXISBANK 741 757.4 739.75 754.6 13.75 1.86

BAJAJFINSV 14,007.60 14,460.00 14,007.60 14,225.00 219.35 1.57

INDUSINDBK 1,031.00 1,047.00 1,028.05 1,043.00 13.5 1.31

CIPLA 912.1 920 897.4 918 11.7 1.29

NESTLEIND 18,070.00 18,235.00 18,020.65 18,200.00 179.35 1

DRREDDY 4,795.00 4,833.80 4,759.30 4,828.00 41.7 0.87

INFY 1,661.00 1,667.45 1,646.40 1,664.40 14.2 0.86

BRITANNIA 3,619.90 3,649.00 3,606.25 3,633.00 29 0.8

ASIANPAINT 2,994.65 3,015.00 2,973.05 2,990.00 23.55 0.79

ICICIBANK 697.4 706.3 694.35 703 5.35 0.77

TITAN 1,787.75 1,831.60 1,777.75 1,800.50 12.75 0.71

HDFCBANK 1,492.00 1,507.35 1,476.00 1,501.85 9.2 0.62

POWERGRID 177 177 174.05 176 1 0.57

UPL 780.8 784.4 770.2 781 3.7 0.48

HINDUNILVR 2,379.45 2,395.00 2,374.85 2,382.75 11.25 0.47

TCS 3,323.90 3,337.00 3,310.00 3,321.00 11.2 0.34

BAJAJ-AUTO 3,858.15 3,898.90 3,837.05 3,858.10 10.25 0.27

KOTAKBANK 1,777.20 1,789.60 1,762.10 1,780.75 3.55 0.2

SUNPHARMA 789.15 793 782 786 0.8 0.1

EICHERMOT 2,746.00 2,768.75 2,717.00 2,730.90 0.55 0.02

HEROMOTOCO 2,850.00 2,865.90 2,825.00 2,834.00 0.2 0.01

DIVISLAB 4,980.00 4,989.80 4,831.00 4,911.00 -5 -0.1

MARUTI 7,135.00 7,165.00 7,038.00 7,092.00 -8.8 -0.12
WIPRO 600 606 595.5 597.25 -0.75 -0.13
HDFC 2,632.05 2,646.25 2,599.90 2,621.50 -6.6 -0.25
ITC 215 217.15 212.7 213.7 -0.55 -0.26
HCLTECH 1,057.80 1,066.75 1,043.50 1,047.15 -2.8 -0.27
SBIN 437.9 441.8 431 433.9 -1.75 -0.4

SHREECEM 28,599.00 28,999.00 28,052.35 28,250.00 -136.6 -0.48

RELIANCE 2,081.00 2,089.80 2,066.50 2,078.50 -10.55 -0.51

ULTRACEMCO 7,598.00 7,616.70 7,474.00 7,488.00 -39.65 -0.53

BAJFINANCE 6,225.00 6,269.95 6,136.05 6,189.95 -34.35 -0.55

BPCL 457.5 459 450.7 453 -2.6 -0.57

NTPC 118.5 119.1 116.55 116.9 -0.75 -0.64
HDFCLIFE 674.15 677.95 666 668.95 -4.45 -0.66

TATAMOTORS 300.75 304.2 296.05 297.95 -2.1 -0.7

LT 1,620.00 1,624.00 1,590.00 1,595.00 -15.35 -0.95

GRASIM 1,545.00 1,547.00 1,506.55 1,514.00 -17 -1.11
IOC 106.2 106.45 103.95 104.45 -1.45 -1.37
ONGC 116 117 114.3 115 -1.65 -1.41

TATASTEEL 1,434.00 1,443.25 1,405.40 1,408.50 -20.35 -1.42

HINDALCO 441.95 445 428.8 435.05 -7.1 -1.61

JSWSTEEL 761.85 762.5 742.45 745.15 -12.2 -1.61

SBILIFE 1,151.25 1,156.00 1,128.85 1,132.00 -18.7 -1.63

BHARTIARTL 610 612.7 597.55 598 -9.9 -1.63

ADANIPORTS 714 717 694.1 698.85 -11.85 -1.67

COALINDIA 147.5 147.85 142.35 143.4 -2.7 -1.85

TATACONSUM
 67.01 519.61 952.05 567.5 27.15 -0.48
65.85 846.32 1,306.80 649.15 95.2 23.24

60.65 456.23 799 400.15 74.27 -1.09

3.19 455.09 14,925.00 5,400.00 125.95 14.96

42.75 444.99 1,119.50 485 110.75 -0.18

33.11 301.97 997 704.4 25.56 -4.89

0.31 55.62 18,844.00 15,100.00 9.13 2.73

5.44 260.28 5,614.60 4,135.00 5.34 -13.2

50.18 831.43 1,679.90 912.1 71.44 6.38

4.45 161.55 4,005.00 3,317.30 -5.82 3.17

8.25 247.28 3,179.50 1,720.10 73.08 -1.65

86.03 602.93 717.4 333.75 95.96 7.49

17.71 320.62 1,858.65 1,048.55 60.74 4.24

54.99 825.65 1,641.00 1,020.20 44.31 -2.45

123.11 216.55 188.63 115.95 0.06 -23.79

15.17 117.93 864.7 399 68.36 -4.39

9.21 219.78 2,533.95 2,000.05 7.31 -3.99

15.1 502.06 3,399.65 2,216.45 43.88 1.41

3.96 153.4 4,361.40 2,822.45 28.96 -7.88

15.97 284.22 2,049.00 1,230.60 32.88 1.08

28.74 226.31 804.35 452.25 47.67 15.57

5.17 141.51 3,037.00 2,006.67 -87.4 0.74

4.22 120.02 3,629.05 2,670.10 4.79 -2.72

9.55 467.32 5,045.20 2,662.70 79.36 7.87

2.65 187.78 8,329.00 6,270.15 8.18 -4.8
46.47 278.69 614.5 268 113.57 12.23
17.52 459.56 2,896.00 1,623.00 46.97 3.65
203.58 437.46 239.2 163.35 9.39 4.88
63.22 666.33 1,073.00 677.05 48.55 7.36
221.96 968.54 467.45 175.5 127.23 0.24

0.31 87.05 32,048.00 18,183.55 30.05 2.55

34.59 717.99 2,369.35 1,830.00 -2.61 -1.5

2.37 178.2 7,911.00 3,753.90 85.88 8.13

8.81 547.14 6,477.45 3,006.90 85.04 -0.14

22.78 103.34 493.9 325 10.61 -1.63

78.16 92.14 122 78.1 35.69 -0.47
14.69 98.46 746 555.95 10.22 -2.37

169.86 509.69 360.75 115.5 155.09 -6.04

12.24 196.51 1,647.15 843 72.97 5.18

6.09 92.91 1,614.20 610.7 138.73 1.35
83.07 87.28 117.85 71.65 19.78 -3.24
82.94 95.83 128.5 64.1 47.34 -4.09

78.59 1,118.34 1,481.80 342.75 251.73 15.58

137.79 600.48 474 154.4 144.41 10.52

51.2 385.66 776.5 232.5 211.13 7.93

14.92 170.64 1,175.70 755.25 29.31 11.59

98.93 596.23 623 394 7.69 12.92

75.21 530.7 901 312.1 115.83 -2.95

129.86 188.31 165 109.55 11.29 -2.81

 Debt Equity Liabilities
Name of Company 2019-20 2018-19 2019-20 2018-19 2019-20
INDUSINDBK (1000's) 473211224 473211224 266,859,734 266,859,734 2511334448
ADANIPORTS (cr) 23933.19 23933.19 20,491.67 20,491.67 26,932.75
IOC (cr) 83259.91 83259.91 108657.51 108657.51 205755.51
TECHM (mn) 43 43 206,476 206,474 84640
TATACONSUM 4.53 4.53 4443.68 4443.68 560.77
BHARTIARTL(mn) 815303 815677 983059 983593 1246016
SBILIFE(1000's) 0 0 74601438 74601438 691290804
NTPC(cr) 135074.17 135200.98 107408.17 107408.17 183342.79
MARUTI (mn) 1,496 1,496 461,415 461,415 167,903
TCS (cr) 0 0 78,898 78,898 20602
BAJAJ-AUTO (cr) 0 0 21,779.90 21,779.90 5,600.49
COALINDIA (cr) 0 0 13,997.39 13,997.39 5060.89
HINDUNILVR (cr) 0 0 7659 7659 10206
HEROMOTOCO (cr) 0 0 12,857.12 12,857.12 4784.07
BPCL 27,209.32 27209.32 36,737.68 36,737.68 78,889.57
HDFCLIFE
HDFCBANK (000's) 1,170,851,238 1,170,851,238 1492063521 1492063521 10953343385
KOTAKBANK (000's) 322,482,914 322,482,914 429004529 429004529 2692716380
EICHERMOT (cr) 1.29 1.29 7,126.45 7,126.45 2,350.96
TATAMOTORS 17532.46 17537.53 22,162.52 22,162.52 22,940.81
BAJAJFINSV 0 0 3,135.06 3,160.91 57.99
POWERGRID (cr) 8197.44 8197.44 59017.14 59017.14 187455.86
DIVISLAB (lakh) 10560 10560 697,331.00 697,331.00 106687
UPL (cr) 1365 1365 7,972 7,972 5,931
INFY (cr) 0 0 62,711 62,711 16219
Liabilities Assets Working Capital ((CA-CL)) Total Sales (Rev from Operations)
2018-19 2019-20 2018-19 2019-20 2018-19 2019-20
2511334448 2778194182 2778194182 63089952 63089952 222611505
26,932.75 47,424.42 47,424.42 4,142.85 4,142.85 5,336.38
207050.21 314413.02 315707.72 -29460.41 -29247.28 605932.34
84618 303,420 303,396 100,723 100,726 272,281
560.77 5004.45 5004.45 1762.63 1762.63 3429.66
1243263 2229075 2226844 -411863 -399425 496060
691290804 765892242 765892242 29053977 29053977 15176978
183469.6 290750.96 290877.77 -13220.26 -13220.25 90307.53
167,903 629,318 629,318 -17887 -17887 860,203
20602 99,500 99,500 60136 60136 123,170
5,600.49 27,380.39 27,380.39 2188.98 2188.98 29,567.25
5043.18 19,058.28 19,040.57 1230.5 1230.5 315.39
10206 17,865 17,865 3021 3021 38,224
4784.07 17,641.19 17,641.19 3985.28 3985.28 33,650.54
78,889.57 115,627.25 115,627.25 -1330.73 -1330.73 337622.54

10953343385 12445406906 12445406906 -357374846 -357374846 989,720,505

2692716380 3121720909 3121720909 238,900,533
2,350.96 9,477.41 9,477.41 2406.19 2401.01 9,715.16
22,940.81 60,909.63 60,909.63 -9711.51 -9711.51 68,764.88
57.99 3,193.05 3,218.90 63.54 63.54 423.05
187455.86 246473 246473 -14241.83 -14241.83 34119.12
106687 804,018.00 804,018.00 381497 381497 487966
5931 13,903 13,903 750 750 8,660
16219 78,930 78,930 30793 30793 73,107
Sales (Rev from Operations) Profit before tax(EBT) EB IT Retained Earnings
2018-19 2019-20 2018-19 2019-20 2018-19 2019-20
222611505 33010979.00 33010979.00 167160647.00 167160647.00 260733699
5,336.38 3,663.64 3,663.64 5,140.86 5,140.86 14,193.80
605923.77 25,126.92 25,126.92 29437.95 29437.95 79,533.78
272,196 54,266 54,273 54697 54704 171,952
3429.66 575.92 575.92 589.1 589.1 5667.33
496080 -52439 -52037 26038 26400 201
15176978 13728647 13728647 13728647 13728647
90307.43 12672.52 12672.52 17389.26 17389.26 3022.42
860,203 104,656 104,656 105,414 105,414 407106
123,170 40,705 40,705 40,705 40,705 77,159
29,567.25 6,703.16 6,703.16 6,707.64 6,707.64 16,451.58
315.39 10,562.42 10,562.42 10,580.46 10,580.46 1269.89
38,224 8,522 8,522 8,522 8,522 7,303
33,650.54 5,010.73 5,010.73 5,010.73 5,010.73 10,147.81
337622.54 10,439.62 10,439.62 11,758.58 11,758.58 4,997.31

989,720,505 210,781,653 210,781,653 718,069,938 718,069,938

239,432,076 48,653,317 48,653,317 175,495,804 175,495,804
9,715.16 3,132.98 3,132.98 3,135.97 3,135.97 6,576.63
68,764.88 2,398.93 2,398.93 4,192.5 4,192.5 1,489.77
423.05 325.99 325.99 325.99 325.99 951.98
34119.12 11488.98 11488.98 20580.4 20580.4 1872.42
487966 183323 183323 183673 183673 563687
8,660 486 486 671 671 1,144
73,107 19,927 19,927 19,927 19,927 54,070
Retained Earnings Total Debt/Total Equity Total Debt/EBITDA Liability/Assets EBIT/EBT
2018-19 2019-20 2018-19 2019-20 2018-19 2019-20 2018-19 2019-20 2018-19
260720981 1.773258247 1.773258247 2.830877 2.830877 0.903945 0.903945 5.063789 5.063789
14,193.80 1.167947268 1.167947268 4.655484 4.655484 0.567909 0.567909 1.403211 1.403211
79,533.78 0.766260059 0.766260059 2.828319 2.828319 0.654412 0.655829 1.17157 1.17157
171,950 0.000208257 0.000208259 0.000786 0.000786 0.278953 0.278903 1.007942 1.007941
2784.41 0.001019425 0.001019425 0.00769 0.00769 0.112054 0.112054 1.022885 1.022885
201 0.82935307 0.829283047 31.31204 30.89686 0.558983 0.558307 -0.496539 -0.507331
0 0 0 0 0.902595 0.902595 1 1
3022.42 1.257578171 1.258758808 7.767678 7.77497 0.630584 0.630745 1.372202 1.372202
407106 0.003242201 0.003242201 0.014192 0.014192 0.266802 0.266802 1.007243 1.007243
77,159 0 0 0 0 0.207055 0.207055 1 1
16,451.58 0 0 0 0 0.204544 0.204544 1.000668 1.000668
1,277.72 0 0 0 0 0.265548 0.264865 1.001708 1.001708
7,303 0 0 0 0 0.571285 0.571285 1 1
10,147.81 0 0 0 0 0.271187 0.271187 1 1
4,997.31 0.74063795 0.74063795 2.313997 2.313997 0.682275 0.682275 1.126342 1.126342
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.784719432 0.784719432 1.630553 1.630553 0.880111 0.880111 3.4067 3.4067
0.751700488 0.751700488 1.837553 1.837553 0.862574 0.862574 3.607068 3.607068
6,576.63 0.000181016 0.000181016 0.000411 0.000411 0.248059 0.248059 1.000954 1.000954
1,489.77 0.791086032 0.791314796 4.181863 4.183072 0.376637 0.376637 1.747654 1.747654
951.98 0 0 0 0 0.018161 0.018015 1 1
1872.42 0.13889931 0.13889931 0.398313 0.398313 0.760553 0.760553 1.791317 1.791317
563687 0.015143454 0.015143454 0.057493 0.057493 0.132692 0.132692 1.001909 1.001909
1,144 0.171224285 0.171224285 2.034277 2.034277 0.426599 0.426599 1.380658 1.380658
54,070 0 0 0 0 0.205486 0.205486 1 1
 Altman zee
2019-20 2018-19
0.501083 0.501077
1.450594 1.450594
2.794717 2.783357
4.147684 4.148061
7.836427 7.029927
0.512869 0.521463
0.18924 0.18924
0.819457 0.81901
4.440064 4.440064
6.696594 6.696594
5.158789 5.158789
3.678829 3.68711
4.939265 4.939265
5.533725 5.533725
3.581619 3.581619
#DIV/0! #DIV/0!
0.3172 0.3172
0.357639 0.357809
5.211958 5.211302
1.778667 1.778667
33.34792 33.60807
0.544174 0.544174
6.833422 6.833422
1.768562 1.768562
5.506475 5.506475