STOVE KRAFT LTD SCREENER.

IN

Narration Dec-99 Mar-12 Mar-13 Mar-14 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Trailing Best Case Worst Case
Sales - 588.41 376.55 333.42 330.23 493.48 523.62 640.94 669.86 858.96 836.40 1,101.44 963.54
Expenses - 596.20 421.57 337.00 350.70 489.16 513.31 610.85 635.81 745.53 738.66 972.73 925.08
Operating Profit - -7.79 -45.02 -3.58 -20.47 4.32 10.31 30.09 34.05 113.43 97.74 128.71 38.46
Other Income - 10.28 - - 1.49 2.81 5.53 1.92 1.84 1.23 1.41 - -
Depreciation - - 8.49 9.35 10.23 11.48 11.68 12.20 12.14 14.24 14.96 14.96 14.96
Interest - - 14.14 15.23 14.85 15.01 16.94 17.88 20.90 19.24 16.34 16.34 16.34
Profit before tax - 2.49 -67.65 -28.16 -44.06 -19.36 -12.78 1.93 2.85 81.18 67.85 97.41 7.16
Tax - 1.48 4.89 - - -0.09 - 0.03 - - - 0% 0%
Net profit - 1.01 -72.55 -28.16 -44.07 -19.27 -12.78 1.90 2.84 81.18 67.83 97.41 7.16
EPS - 0.53 -38.39 -14.90 -23.32 -10.20 -6.76 0.77 1.15 24.90 20.81 29.89 2.20
Price to earning 18.40 38.48 38.48 28.44
Price - - - - - - - - - 458.25 800.75 1,149.98 62.46

RATIOS:
Dividend Payout 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
OPM 0.00% 0.00% 0.00% 0.00% 0.00% 0.88% 1.97% 4.69% 5.08% 13.21% 11.69%

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

Sales Growth 12.50% 21.07% 17.94% 28.23% 28.23% 12.50%
OPM 3.99% 4.99% 6.03% 8.18% 11.69% 11.69% 3.99%
Price to Earning 28.44 28.44 28.44 28.44 38.48 38.48 28.44
STOVE KRAFT LTD SCREENER.IN

Narration Dec-99 Dec-99 Dec-99 Dec-99 Dec-19 Mar-20 Jun-20 Dec-20 Mar-21 Jun-21
Sales - - - - 200.36 154.00 92.07 294.68 235.44 214.21
Expenses - - - - 183.94 155.69 82.47 251.92 210.23 194.04
Operating Profit - - - - 16.42 -1.69 9.60 42.76 25.21 20.17
Other Income - - - - 0.75 0.17 0.09 0.08 0.80 0.44
Depreciation - - - - 3.16 3.27 3.41 3.81 3.62 4.12
Interest - - - - 5.14 5.62 4.65 5.55 3.18 2.96
Profit before tax - - - - 8.87 -10.41 1.63 33.48 19.21 13.53
Tax - - - - - - - - - -
Net profit - - - - 8.87 -10.41 1.62 33.47 19.21 13.53

OPM 8% -1% 10% 15% 11% 9%

STOVE KRAFT LTD SCREENER.IN

Narration Dec-99 Mar-12 Mar-13 Mar-14 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
Equity Share Capital - 18.90 18.90 18.90 18.90 18.90 18.90 24.72 24.72 32.59
Reserves - 45.99 -26.56 40.75 -165.50 -184.52 -197.00 -85.49 -83.39 270.09
Borrowings - 107.73 110.82 108.46 364.84 371.67 396.25 321.11 338.19 52.41
Other Liabilities - 139.91 101.16 85.18 121.61 146.27 176.99 167.63 192.50 215.88
Total - 312.53 204.32 253.29 339.85 352.32 395.14 427.97 472.02 570.97

Net Block - 55.02 51.30 81.49 191.46 187.04 180.72 180.77 193.69 220.86
Capital Work in Progress - 6.21 8.67 17.76 0.29 0.09 0.85 1.73 7.57 19.10
Investments - 15.01 21.83 25.29 8.18 9.05 8.15 8.77 0.93 -
Other Assets - 236.29 122.52 128.75 139.92 156.14 205.42 236.70 269.83 331.01
Total - 312.53 204.32 253.29 339.85 352.32 395.14 427.97 472.02 570.97

Working Capital - 96.38 21.36 43.57 18.31 9.87 28.43 69.07 77.33 115.13
Debtors - 79.50 37.34 49.24 49.59 59.28 79.55 89.66 103.03 84.72
Inventory - 119.19 54.04 43.05 69.89 72.63 105.14 97.41 116.59 156.01

Debtor Days - 49.32 36.19 53.90 54.81 43.85 55.45 51.06 56.14 36.00
Inventory Turnover - 4.94 6.97 7.74 4.72 6.79 4.98 6.58 5.75 5.51

Return on Equity 2% -47% 27%

Return on Capital Emp 3% -39% -10% -15% -2% 2% 8% 9% 32%
STOVE KRAFT LTD SCREENER.IN

Narration Dec-99 Mar-12 Mar-13 Mar-14 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
Cash from Operating Activity - -23.42 - - - - - 13.50 9.70 109.69
Cash from Investing Activity - -15.68 - - - - - -10.68 -18.43 -65.49
Cash from Financing Activity - 38.76 - - - - - 21.80 -1.84 -29.15
Net Cash Flow - -0.34 - - - - - 24.63 -10.57 15.06
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 STOVE KRAFT LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 3.26
Face Value 10.00
Current Price 800.75
Market Capitalization 2,609.76

PROFIT & LOSS

Report Date Mar-12 Mar-13 Mar-14
Sales 588.41 376.55 333.42
Raw Material Cost
Change in Inventory
Power and Fuel
Other Mfr. Exp
Employee Cost
Selling and admin
Other Expenses 596.20 421.57 337.00
Other Income 10.28
Depreciation 8.49 9.35
Interest 14.14 15.23
Profit before tax 2.49 -67.65 -28.16
Tax 1.48 4.89
Net profit 1.01 -72.55 -28.16
Dividend Amount

Quarters
Report Date
Sales
Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
Operating Profit

BALANCE SHEET
Report Date Mar-12 Mar-13 Mar-14
Equity Share Capital 18.90 18.90 18.90
Reserves 45.99 -26.56 40.75
Borrowings 107.73 110.82 108.46
Other Liabilities 139.91 101.16 85.18
Total 312.53 204.32 253.29
Net Block 55.02 51.30 81.49
Capital Work in Progress 6.21 8.67 17.76
Investments 15.01 21.83 25.29
Other Assets 236.29 122.52 128.75
Total 312.53 204.32 253.29
Receivables 79.50 37.34 49.24
Inventory 119.19 54.04 43.05
Cash & Bank 5.84 4.61 7.40
No. of Equity Shares 18,900,105.00 18,900,105.00 18,900,110.00
New Bonus Shares
Face value 10.00 10.00 10.00

CASH FLOW:
Report Date Mar-12 Mar-13 Mar-14
Cash from Operating Activity -23.42
Cash from Investing Activity -15.68
Cash from Financing Activity 38.76
Net Cash Flow -0.34

PRICE:

DERIVED:
Adjusted Equity Shares in Cr - 1.89 1.89 1.89
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21

330.23 493.48 523.62 640.94 669.86 858.96
262.23 350.34 361.45 450.14 452.00 567.61
17.87 11.74 7.90 11.48 10.13 9.37
5.08 5.35 5.42 5.69 6.99 8.98
11.06 10.37 3.72 11.98 11.72 21.66
36.28 51.63 59.09 69.80 82.01 80.62
49.34 80.55 61.92 75.70 83.55 68.38
4.58 2.66 29.61 9.02 9.67 7.65
1.49 2.81 5.53 1.92 1.84 1.23
10.23 11.48 11.68 12.20 12.14 14.24
14.85 15.01 16.94 17.88 20.90 19.24
-44.06 -19.36 -12.78 1.93 2.85 81.18
-0.09 0.03
-44.07 -19.27 -12.78 1.90 2.84 81.18

Dec-19 Mar-20 Jun-20 Dec-20 Mar-21 Jun-21

200.36 154.00 92.07 294.68 235.44 214.21
183.94 155.69 82.47 251.92 210.23 194.04
0.75 0.17 0.09 0.08 0.80 0.44
3.16 3.27 3.41 3.81 3.62 4.12
5.14 5.62 4.65 5.55 3.18 2.96
8.87 -10.41 1.63 33.48 19.21 13.53
 8.87 -10.41 1.62 33.47 19.21 13.53
16.42 -1.69 9.60 42.76 25.21 20.17

Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21

18.90 18.90 18.90 24.72 24.72 32.59
-165.50 -184.52 -197.00 -85.49 -83.39 270.09
364.84 371.67 396.25 321.11 338.19 52.41
121.61 146.27 176.99 167.63 192.50 215.88
339.85 352.32 395.14 427.97 472.02 570.97
191.46 187.04 180.72 180.77 193.69 220.86
0.29 0.09 0.85 1.73 7.57 19.10
8.18 9.05 8.15 8.77 0.93
139.92 156.14 205.42 236.70 269.83 331.01
339.85 352.32 395.14 427.97 472.02 570.97
49.59 59.28 79.55 89.66 103.03 84.72
69.89 72.63 105.14 97.41 116.59 156.01
3.38 3.59 3.69 27.89 18.77 37.35
18,900,100.00 18,900,100.00 18,900,000.00 24,716,727.00 24,716,727.00 32,589,613.00

10.00 10.00 10.00 10.00 10.00 10.00

Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21

13.50 9.70 109.69
-10.68 -18.43 -65.49
21.80 -1.84 -29.15
24.63 -10.57 15.06

458.25

1.89 1.89 1.89 2.47 2.47 3.26