Safal Niveshak Stock Analysis Excel (Ver

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/register/
Step 2 - After creating your account, while you are logged in to Screener.in website, visit this page -
https://www.screener.in/excel/ - and upload this excel file.
Step 3 - Visit the home page of Screener.in and choose a company of your choice. Once you do that, you
your chosen company. Scroll down and come to the first financial statement table called "Quarterly Results
Consolidated". Now, all data you see for this company will be consolidated.

Step 4 - Scroll back to the top of the page, and you will see a button "Export to Excel" on the right side. Cli
the company's financial data will be exported in an excel file in the exact format as "Safal Niveshak's Stock
5.0". Now onwards, any excel you export for any company on Screener.in will be downloaded in this very f
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 FY11 (Ma
because if, for instance, the company has financials starting from, say, FY15, you will see incorrect data fo
(which will be of Bajaj Auto on whose financials I have created this Analysis sheet format)
2. All financial data of your chosen company will be automatically updated in the sheet you downlo
and Bank" (Balance Sheet sheet) and Capex (Cash Flow sheet) figures, which you must update ma
company's annual reports. Don’t forget to make these changes as these numbers are key inputs in
Value calculations.
3. You may update the sheet and add your own analysis, formulae etc. and then upload again to Screener
Step 2 mentioned above. But DON'T touch the sheet titled "Data Sheet" because this will cause errors i
downloads.
4. DON’T touch any cell except the black ones, where you are required to update the numbers manually
Reports (just Cash and Capex numbers) or where you may change the growth assumptions etc.
4. I have added Comments and Instructions wherever necessary so as to explain the concepts. Read thos
working on the sheet.
5. This sheet is not a replacement of the work required to read annual reports as part of the analysis proce
that along with working on this sheet. You may sometime find some discrepancy in numbers (though rare),
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@saf
and I will try to fix the same and update the sheet
7. I will keep on updating the sheet from time to time and will update the same on the website. I invite you
feedback and thoughts on the sheet so that we can make it better together.
8. This excel won't work for banking and financial services companies.
9. You may see a blank excel when you download from Screener. Click on "Enable Editing" in the to
that excel to populate the data.

Note: All data is sourced from Screener.in

Go to Main Sheet
If you have received Safal Niveshak’s Stock Analysis Excel Template 5.0
as a forward and you wish to get all future updates, plus all my insights
and ideas on stock investing, please subscribe below to my free
newsletter – The Safal Niveshak Post. Subscribers call it a “gold mine”
for investors. When you subscribe, you can also instantly access all my
special e-books on investing ever written. All for FREE!

CLICK TO SUBSCRIBE (IT'S FREE!)

!)
 Safal Niveshak Stock Navigati
Analysis Excel (Ver. 5.0)
Analysis
www.safalniveshak.com

Basic Company Details

Balance Sheet
Parameters Details
Company ULTRATECH CEMENT LTD Income Statement
Current Stock Price (Rs) 7,447
Face Value (Rs) 10.0
Cash Flow
No. of Shares (Crore) 28.8
Market Capitalization (Rs Crore) 214,785
Key Ratios
Key Financials - Trend
Parameters Details
Charts
Sales Growth (9-Year CAGR) 10.3%
Profit Before Tax Growth (9-Year CAGR) 10.2%
Net Profit Growth (9-Year CAGR) 9.6% Common Size
Average Debt/Equity (5-Years, x) 0.6
Average Return on Equity (5-Years) 11.0%
Quarterly
Average P/E (5-Years, x) 37.3
TTM EPS (Rs) 6,376
Latest P/E (x) 33.7 Instr

If you have received Safal Niveshak’s Stock Analysis Excel

Template 5.0 as a forward and you wish to get all future
updates, plus all my insights and ideas on stock investing,
please subscribe below to my free newsletter – The Safal
Niveshak Post. Subscribers call it a “gold mine” for
investors. When you subscribe, you can also instantly
access all my special e-books on investing ever written. All
for FREE!

CLICK TO SUBSCRIBE (IT'S FREE!)

 Navigation Buttons Warning! Excel can be a wonderful tool to an
But it can be a deadly weapon if you wish to
the future! So be very careful of what you a
Here, garbage in will always equal garbage
need the excel to tell you what you must d
nalysis Valuation stock, you must not use this tool an

ance Sheet Dhandho IV

me Statement Ben Graham Remember! Focus on decisions, not outco

disconfirming evidence. Calculate.

ash Flow DCF

ey Ratios Expected Returns Please! It's your money. Please don't blame
this excel cause you to lose it all! I've design
aid your own thinking, but you alone are resp
Charts actions. I want to live peacefully ever after! I
who wants you to do the hard work by analy
on your own. But I'd rather give you a comp
mmon Size map, for you can confuse map with territory a
the best!
Quarterly

Instructions
 wonderful tool to analyze the past.
apon if you wish to use it to predict
areful of what you are getting into.
ays equal garbage out. And if you
ou what you must do with a given
not use this tool anyways.

ecisions, not outcomes. Look for

vidence. Calculate. Pray!

Please don't blame me if results of

se it all! I've designed this excel to
you alone are responsible for your
cefully ever after! I am not a sadist
hard work by analyzing companies
er give you a compass instead of a
map with territory and lose it all. All
the best!
 Buffett Checklist - Read, Remem
Source - Buffettology by Mary Buffett & Da
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

Go to Main Sheet
 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 intan
unique. Such companies will typically have high gross and operating profit margins because of their unique
margins as high margins may simply highlight companies within industries with traditionally high margins. T
gross, operating and net profit margins above industry norms. Also look for strong growth in earnings and h

Try to invest in industries where you possess some specialized knowledge (where you work) or can more e
industry, and its competitive environment (simple products you consume). While it is difficult to construct a
able to identify areas of interest. You should "only" consider analyzing those companies that operate in are
circle of competence. Of course you can increase the size of the circle, but only over time by learning abou
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 co
flows, with little need for long-term debt. Look for low debt to equity or low debt-burden ratios. Also seek co
consistently generating positive free cash flows.

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

Like you should stock to your circle of competence, a company should invest its capital only in those busin
competence. This is a difficult factor to screen for on a quantitative level. Before investing in a company, lo
acquisitions and new directions. They should fit within the primary range of operations for the firm. Be caut
very aggressive in acquisitions in the past.

Buffett prefers that firms reinvest their earnings within the company, provided that profitable opportunities e
excess cash flow, Buffett favours shareholder-enhancing maneuvers such as share buybacks. While we do
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 b
way to screen for such companies is by looking at those that have had consistent earnings and strong retu

Consider it a positive sign when a company is able to earn above-average (better than competitors) return
debt. Average return on equity for Indian companies over the last 10 years is approximately 16%. Thus, se
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 sugg
grow margins, low debt etc.) are able to adjust prices to inflation without the risk of losing significant volum

Companies that consistently need capital to grow their sales and profits are like bank savings account, and
term portfolio. Seek companies that don't need high capital investments consistently. Retained earnings m
current operations at competitive levels, so the lower the amount needed to maintain current operations, th
absolute assessment, a comparison against competitors will help a lot. Seek companies that consistently g
cash flows.

Sensible investing is always about using “folly and discipline” - the discipline to identify excellent businesse
market to drive down the value of these businesses to attractive levels. You will have little trouble understa
successful implementation is dependent upon your dedication to learn and follow the principles, and apply

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

 Balance Sheet
ULTRATECH CEMENT LTD
Rs Cr Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
Equity Share Capital 274 274 274 274 274 275 275 275 289 289
Reserves 12,550 14,955 16,908 18,767 21,671 24,117 26,107 28,088 38,755 43,886
Borrowings 5,891 7,342 7,332 9,829 10,616 8,474 19,480 25,337 23,019 20,488
Other Liabilities 6,181 7,010 7,671 9,183 8,631 9,343 11,280 22,826 17,151 21,514
Total 24,896 29,582 32,185 38,053 41,193 42,209 57,141 76,525 79,214 86,176

Net Block 13,314 15,050 18,100 23,343 25,309 25,904 39,715 56,645 57,151 55,412
Capital Work in Progress 1,940 3,601 2,186 2,250 1,469 921 1,511 1,153 920 1,687
Investments 3,547 4,709 4,862 4,500 5,095 6,691 5,447 2,921 5,929 12,178
Other Assets 6,095 6,222 7,037 7,961 9,319 8,693 10,468 15,806 15,215 16,900
Total 24,896 29,582 32,185 38,053 41,193 42,209 57,141 76,525 79,214 86,176

Working Capital -86 -788 -634 -1,223 688 -649 -812 -7,020 -1,937 -4,614
Debtors 1,089 1,376 1,632 1,659 1,928 1,757 2,221 2,787 2,383 2,572
Inventory 2,198 2,541 2,580 2,949 2,455 2,401 3,268 4,099 4,183 4,018
Cash & Bank** 934 2,756 3,278 2,791 6,393 2,085 6,351 6,558 2,510 3,096
** Manually enter the Cash & Bank 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

TREND OVER YEARS

Key Ratios Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 10 YEARS 7 YEARS 5 YEARS 3 YEARS
Debtor Days 21 24 29 26 28 25 26 25 21 21 24.6 24.5 23.5 22.0
Inventory Turnover 8 8 8 8 10 11 9 10 10 11 9.4 9.9 10.3 10.5
Fixed Asset Turnover 1.4 1.4 1.1 1.0 1.0 1.0 0.8 0.7 0.7 0.8 1.0 0.9 0.8 0.8
Debt/Equity 0.5 0.5 0.4 0.5 0.5 0.3 0.7 0.9 0.6 0.5 0.5 0.6 0.6 0.6
Return on Equity 19% 18% 13% 11% 11% 11% 8% 8% 15% 12% 13% 11% 11% 12%
Return on Capital Employed 19% 18% 13% 12% 12% 14% 10% 10% 12% 15% 13% 12% 12% 12%
Return on Invested Capital 13% 14% 10% 8% 9% 9% 6% 5% 10% 9% 9% 8% 8% 8%

Go to Main Sheet
 Profit & Loss Account / Income Statement
ULTRATECH CEMENT LTD TREND OVER YEARS
Rs Cr Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Trailing 9 YEARS 7 YEARS 5 YEARS 3 YEARS
Sales 18,551 20,514 20,730 23,306 25,153 25,375 30,979 41,462 42,430 44,726 50,514 10.3% 11.6% 12.2% 13.0%
% Growth YOY 11% 1% 12% 8% 1% 22% 34% 2% 5%
Expenses 14,357 15,674 16,695 18,881 20,252 20,163 24,834 34,115 33,184 33,158 37,699 9.7% 10.3% 10.4% 10.1%
Material Cost (% of Sales) 15% 16% 18% 18% 18% 17% 17% 17% 16% 15%
Power and Fuel 25% 23% 22% 22% 18% 17% 20% 23% 20% 19%
Other Mfr. Exp 10% 10% 11% 8% 8% 8% 7% 7% 7% 7%
Employee Cost 5% 5% 5% 6% 6% 6% 6% 6% 6% 5%
Selling and Admin Cost 24% 24% 26% 30% 29% 28% 27% 28% 26% 25%
Gross Profit 15,708 17,130 17,081 19,155 20,717 20,958 25,579 34,526 35,554 38,090 10.3% 12.1% 13.0% 14.2%
Gross Profit Margin 85% 84% 82% 82% 82% 83% 83% 83% 84% 85% 83.3% 83.1% 83.5% 84.1%
Operating Profit 4,194 4,839 4,035 4,425 4,901 5,212 6,145 7,347 9,246 11,568 12,815 11.9% 16.2% 18.7% 23.5%
Operating Profit Margin 23% 24% 19% 19% 19% 21% 20% 18% 22% 26% 25% 21.0% 20.6% 21.2% 21.8%
Other Income 371 304 322 350 464 648 242 350 651 619 629
Other Income as % of Sales 2.0% 1.5% 1.6% 1.5% 1.8% 2.6% 0.8% 0.8% 1.5% 1.4% 1.2%
Depreciation 963 1,023 1,139 1,203 1,377 1,348 1,848 2,451 2,723 2,700 2,709
Interest 256 252 361 587 566 640 1,238 1,778 1,992 1,486 1,290
Interest Coverage(Times) 14 16 9 6 7 7 4 3 4 6 8
Profit before tax (PBT) 3,345 3,867 2,858 2,986 3,421 3,872 3,301 3,468 5,183 8,001 9,445 10.2% 15.8% 18.5% 34.3%
% Growth YOY 16% -26% 4% 15% 13% -15% 5% 49% 54%
PBT Margin 18% 19% 14% 13% 14% 15% 11% 8% 12% 18% 19% 14.1% 13.0% 12.9% 12.8%
Tax 948 1,179 645 884 942 1,159 1,077 1,068 -568 2,539 3,076
Tax Rate 28.3% 30.5% 22.6% 29.6% 27.5% 29.9% 32.6% 30.8% -11.0% 31.7% 32.6%
Net profit 2,397 2,688 2,213 2,102 2,480 2,714 2,224 2,400 5,751 5,462 6,369 9.6% 13.8% 17.1% 34.9%
% Growth YOY 12% -18% -5% 18% 9% -18% 8% 140% -5%
Net Profit Margin 13% 13% 11% 9% 10% 11% 7% 6% 14% 12% 13% 10.5% 9.8% 9.9% 10.5%
EPS 87.5 98.0 80.7 76.6 90.4 98.9 81.0 87.4 199.3 189.2 220.8 9.0% 12.9% 15.9% 32.7%
% Growth YOY 12% -18% -5% 18% 9% -18% 8% 128% -5%
Price to earning 17.3 19.1 27.1 37.6 35.7 40.3 48.8 45.7 16.3 35.6 0.0 32.3 37.1 37.3 32.5
Price 1,515 1,869 2,187 2,878 3,229 3,985 3,950 3,998 3,245 6,738 7,447
Dividend Payout 9.1% 9.2% 11.2% 11.7% 10.5% 10.1% 13.0% 13.2% 6.5% 19.6%
Market Cap 41,514 51,247 59,966 78,970 88,597 109,381 108,467 109,795 93,646 194,525 18.7% 18.3% 17.0% 21.5%
Retained Earnings 2,178 2,441 1,966 1,855 2,219 2,439 1,936 2,085 5,376 4,394
Buffett's $1 Test 5.7

Check for long term vs short term trends

Check for wide fluctuations in key expense items.
here. Check if the growth over past 3 or 5
For manufacturing firms, check their material costs
years has slowed down / improved compared
etc. For services firms, look at employee costs.
to long term (7 to 10 years) growth numbers.

Go to Main Sheet
 Cash Flow Statement
ULTRATECH CEMENT LTD TREND OVER YEARS
Rs Cr Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Total 9 YEARS 7 YEARS 5 YEARS 3 YEARS
Cash from Operating Activity (CFO) 3,427 3,618 3,455 4,190 4,526 5,005 3,888 5,956 8,972 12,503 55,539 15.5% 20.2% 22.5% 47.6%
% Growth YoY 6% -5% 21% 8% 11% -22% 53% 51% 39%
Cash from Investing Activity -3,050 -4,362 -2,342 -2,144 -3,673 -2,501 1,866 1,165 -4,192 -8,859 -28,092
Cash from Financing Activity -353 715 -949 -2,110 -844 -2,535 -5,735 -6,757 -5,076 -4,356 -28,001
Net Cash Flow 24 -30 164 -63 8 -31 18 364 -295 -712 -554
CFO/Sales 18% 18% 17% 18% 18% 20% 13% 14% 21% 28%
CFO/Net Profit 143% 135% 156% 199% 183% 184% 175% 248% 156% 229%
Capex** 163 87 488 213 253 259 191 170 87 266 5.6% -8.3% 1.0% 11.7%
FCF 3,264 3,531 2,966 3,977 4,272 4,746 3,697 5,787 8,885 12,237 53,362 15.8% 22.4% 23.4% 49.0%
Average FCF (3 Years) 8,970
FCF Growth YoY 8% -16% 34% 7% 11% -22% 57% 54% 38%
FCF/Sales 18% 17% 14% 17% 17% 19% 12% 14% 21% 27%
FCF/Net Profit 136% 132% 134% 190% 172% 175% 166% 241% 154% 224%

** Manually enter this number; Convert to Rs Crore if not already done in the Annual Reports; Use ") Purchase of Property, Plant and
Equipment minus Sales of ) Purchase of Property, Plant and Equipment" number shown under "Cash Flow from Investing Activities"
segment of Consolidated Cash Flow Statement available in the Annual Reports

Go to Main Sheet
 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17
Sales Growth 10.6% 1.1% 12.4% 7.9% 0.9%
Expenses Growth 11.2% 3.7% 15.7% 6.3% -1.4%
Sustainable Growth Rate 17.0% 16.0% 11.4% 9.7% 10.1% 10.0%
Gross Profit Growth 9.1% -0.3% 12.1% 8.2% 1.2%
PBT Growth 15.6% -26.1% 4.5% 14.6% 13.2%
Net Profit Growth 12.1% -17.7% -5.0% 18.0% 9.4%
Dividend Growth 12.5% 0.0% 0.1% 5.6% 5.3%
Dividend Payout 9.1% 9.2% 11.2% 11.7% 10.5% 10.1%

Gross Margin 84.7% 83.5% 82.4% 82.2% 82.4% 82.6%

Operating Margin 22.6% 23.6% 19.5% 19.0% 19.5% 20.5%
PBT Margin 18.0% 18.9% 13.8% 12.8% 13.6% 15.3%
Net Margin 12.9% 13.1% 10.7% 9.0% 9.9% 10.7%

Debtor Days 21.4 24.5 28.7 26.0 28.0 25.3

Inventory Turnover 8.4 8.1 8.0 7.9 10.2 10.6
Fixed Asset Turnover 1.4 1.4 1.1 1.0 1.0 1.0
Total Asset Turnover 1.3 1.4 1.6 1.6 1.6 1.7
Debt/Equity 0.5 0.5 0.4 0.5 0.5 0.3
Debt/Assets 23.7% 24.8% 22.8% 25.8% 25.8% 20.1%
Interest Coverage (Times) 14 16 9 6 7 7
Return on Equity 18.7% 17.7% 12.9% 11.0% 11.3% 11.1%
Return on Capital Employed 19.2% 18.3% 13.1% 12.4% 12.2% 13.7%
Return on Invested Capital 13.5% 13.6% 10.4% 8.1% 9.5% 8.8%

Free Cash Flow (Rs Cr) 3,264 3,531 2,966 3,977 4,272 4,746
Operating Cash Flow Growth 5.6% -4.5% 21.3% 8.0% 10.6%
Free Cash Flow Growth 8.2% -16.0% 34.1% 7.4% 11.1%
FCF/Sales 18% 17% 14% 17% 17% 19%
CFO/Total Assets 14% 12% 11% 11% 11% 12%
CFO/Total Debt 58% 49% 47% 43% 43% 59%
Cash Interest Coverage 18.1 20.0 12.4 9.7 10.7 10.6
CFO/Capex 21.1 41.6 7.1 19.7 17.9 19.3

Go to Main Sheet
 Key Ratios
ULTRATECH CEMENT LTD
Mar/18 Mar/19 Mar/20 Mar/21
22.1% 33.8% 2.3% 5.4%
25.2% 35.8% -0.4% -4.8%
7.3% 7.3% 13.8% 9.9%
22.0% 35.0% 3.0% 7.1%
-14.7% 5.1% 49.4% 54.4%
-18.0% 7.9% 139.6% -5.0%
5.0% 9.5% 18.8% 184.6%
13.0% 13.2% 6.5% 19.6%

82.6% 83.3% 83.8% 85.2%

19.8% 17.7% 21.8% 25.9%
10.7% 8.4% 12.2% 17.9%
7.2% 5.8% 13.6% 12.2%

26.2 24.5 20.5 21.0

9.5 10.1 10.1 11.1
0.8 0.7 0.7 0.8
1.8 1.8 1.9 1.9
0.7 0.9 0.6 0.5
34.1% 33.1% 29.1% 23.8%
4 3 4 6
8.4% 8.5% 14.7% 12.4%
9.9% 9.8% 11.6% 14.7%
5.6% 5.1% 9.7% 8.9%

3,697 5,787 8,885 12,237

-22.3% 53.2% 50.6% 39.3%
-22.1% 56.5% 53.5% 37.7%
12% 14% 21% 27%
7% 8% 11% 15%
20% 24% 39% 61%
5.0 5.0 5.2 11.1
20.4 35.1 102.7 47.0
 Key Ratios
ULTRATECH CEMENT LTD
What to look for?
Higher is better, but also look for long term stability and consistency
Lower is better, but compare with sales growth. Growth higher than sales growth suggests weakening pric
Higher is better, as it indicates the effectiveness and efficiency with which the company is managing its op
Higher is better, but also look for long term stability and consistency
Higher is better, but also look for long term stability and consistency
Higher is better, but also look for long term stability and consistency
Higher isn't always better, esp. when the company is generating high ROE, which means the managemen

Higher is better, but also look for long term stability and consistency, plus the nature of the industry. Also c
Higher is better, but also look for long term stability and consistency, plus the nature of the industry. Also c
Higher is better, but also look for long term stability and consistency, plus the nature of the industry. Also c
Higher is better, but also look for long term stability and consistency, plus the nature of the industry. Also c

Lower/reducing is better. Compare with industry peer(s)

Higher/rising is better. Compare with industry peer(s)
Higher/rising is better. Compare with industry peer(s)

Nil / lower than 0.5 / reducing is better

Lower is better
Look for number > 5
Look for number > 20%. Also check if the debt is low/nil. Compare with industry peer(s)
Look for number > 20%. Also check if the debt is low/nil. Compare with industry peer(s)
Look for number > 20%. Also check if the debt is low/nil. Compare with industry peer(s)

Look for positive and rising number. If the company consistently generates negative FCF over say 10 year
Higher is better, but also look for long term stability and consistency
Higher is better, but also look for long term stability and consistency
The higher the percentage, the better as it shows how profitable the company is. Check for OCF growing in
Higher is better. Show how well the company uses its assets to generate operating cash flow
Higher, and more than 100%, is better. Shows the ability of the company to use its operating cash flows to
Indicates the company's ability to make interest payments on its entire debt. A highly leveraged company w
Measures the capital available for internal reinvestment and for payments on existing debt. When this ratio
ations mahy be a sign of weakness and inconsistency

y with a strong balance sheet will have a high multiple. Any company with a cash interest multiple less than 1.0 runs
gh funds available to meet its capital investment
st multiple less than 1.0 runs an immediate risk of potential default
 Key Charts - Per
ULTRAT

Profit Margin Gross Margin Operating Margin PBT Margin Net Margin
90%
80%
70%
60%
50%
40%
30%
20%
10%Check for a rising trend and/or consistency. Compare with a close competitor.
0%
Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20 Mar/

Revenue (Rs Crore)

50,000
45,000 Check for a rising trend.
40,000
35,000
30,000
25,000
20,000
15,000
10,000
5,000
-
Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20 Mar/21

Sustainable Growth Sales Growth Sustainable Growth Rate

40%

25%

10%

-5%
Check for a rising/stable trend in SGR, as that indicates how much the company can grow
through own resources, without needing additional sources like debt or equity.
 25%

10%

-5%
Check for a rising/stable trend in SGR, as that indicates how much the company can grow
through own resources, without needing additional sources like debt or equity.
-20%
Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20 Mar/

Cash Flow (Rs Crore) Operating Cash Flow Free Cash Flow
13,750
12,500 Check for positive numbers and which are rising over time.
11,250
10,000
8,750
7,500
6,250
5,000
3,750
2,500
1,250
-
Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20 Mar/21

Cash & Bank Inventory Receivables Other Assets

Assets Distribution Investments Fixed
1%
9% 1%
9% 8% 1%
8% 6% 5%Assets 0%
6% 1%
5% 1%
5% 2%
5%
100% 5% 5% 4%
6% 6% 4% 4% 3%
10% 3%
4% 5% 4% 8% 11% 10%
10% 7% 8% 8% 5%
6% 10%
16% 12% 16% 4% 7% 14%
14% 15% 12%
75%

50%

25%

0%
Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20 Mar/21

Go to Main Sheet

Data for Charts (Warning! Please don't touch any number below, as that would change the pre-desi
Margins
 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20
Gross Margin 85% 84% 82% 82% 82% 83% 83% 83% 84%
Operating Margin 23% 24% 19% 19% 19% 21% 20% 18% 22%
PBT Margin 18% 19% 14% 13% 14% 15% 11% 8% 12%
Net Margin 13% 13% 11% 9% 10% 11% 7% 6% 14%

Management Effectiveness
Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20
ROE 19% 18% 13% 11% 11% 11% 8% 8% 15%
ROCE 19% 18% 13% 12% 12% 14% 10% 10% 12%
ROIC 13% 14% 10% 8% 9% 9% 6% 5% 10%

Revenue & Profit Growth

Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20 Mar/21
Revenue Growth 11% 1% 12% 8% 1% 22% 34% 2% 5%
PBT Growth 16% -26% 4% 15% 13% -15% 5% 49% 54%
Net Profit Growth 12% -18% -5% 18% 9% -18% 8% 140% -5%

Revenue & Profit

Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20
Revenue 18,551 20,514 20,730 23,306 25,153 25,375 30,979 41,462 42,430
Gross Profit 15,708 17,130 17,081 19,155 20,717 20,958 25,579 34,526 35,554
Profit Before Tax 3,345 3,867 2,858 2,986 3,421 3,872 3,301 3,468 5,183
Net Profit 2,397 2,688 2,213 2,102 2,480 2,714 2,224 2,400 5,751

Cash Flows
Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20
Operating Cash Flow 3,427 3,618 3,455 4,190 4,526 5,005 3,888 5,956 8,972
Free Cash Flow 3,264 3,531 2,966 3,977 4,272 4,746 3,697 5,787 8,885

Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20

Equity (Own) 52% 51% 53% 50% 53% 58% 46% 37% 49%
Liabilities (Owed) 48% 49% 47% 50% 47% 42% 54% 63% 51%

Asset Distribution
Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20
Fixed Assets 61% 63% 63% 67% 65% 64% 72% 76% 73%
Investments 14% 16% 15% 12% 12% 16% 10% 4% 7%
Other Assets 10% 7% 8% 8% 6% 5% 8% 11% 10%
Receivables 4% 5% 5% 4% 5% 4% 4% 4% 3%
Inventory 9% 9% 8% 8% 6% 6% 6% 5% 5%
Cash & Bank 1% 1% 1% 1% 6% 5% 0% 1% 1%

Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20 Mar/21

Sales Growth 11% 1% 12% 8% 1% 22% 34% 2% 5%
Sustainable Growt 16% 11% 10% 10% 10% 7% 7% 14% 10%

Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/19 Mar/20

FCF/Sales 17.6% 17.2% 14.3% 17.1% 17.0% 18.7% 11.9% 14.0% 20.9%
CFO/Total Assets 13.8% 12.2% 10.7% 11.0% 11.0% 11.9% 6.8% 7.8% 11.3%
ey Charts - Performance At A Glance
ULTRATECH CEMENT LTD

Margin Net Margin Capital Allocation Quality ROE ROCE ROIC

25%
Check for a rising trend and/or consistency.
Numbers > 20% long term are good. Also chec
20% zero/marginal debt. Compare with a close com

15%

10%

5%
competitor.
0%
Mar/19 Mar/20 Mar/21 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/

Annual Growth (YoY) Revenue Growth PBT Growth

150%
130% Check for a rising trend and/or low
110% volatility. Compare growth rates
with a close competitor.
90%
70%
50%
30%
10%
-10%
-30%
ar/19 Mar/20 Mar/21 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Mar/1

Growth Rate Profit Over Time Gross Profit Profit Before Tax Net P
40,000
35,000 Check for a rising trend.
30,000
25,000
20,000
15,000
10,000
he company can grow 5,000
bt or equity.
-
 30,000
25,000
20,000
15,000
10,000
he company can grow 5,000
bt or equity.
-
r/19 Mar/20 Mar/21 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Ma

ash Flow Cash Flow Ratios FCF/Sales CFO/Total Assets

40.0%
Check for high and rising/stable numbers. Shows how profitable
and how well it uses its assets to generate cash flows
30.0%

20.0%

10.0%

0.0%
ar/19 Mar/20 Mar/21 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 M

bles Other Assets Own Vs Owed Funds Liabilities (Owed) Equity (Own)
1%
5% 1%
5%
3%
2%
5% 100%
4% 3%
11% 10% 10%

4% 7% 14%
75%

50%

25%

0%
ar/19 Mar/20 Mar/21 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18 Ma

uld change the pre-designed charts. You may however change them if you wish to change charts and/or add
Mar/21
85%
26%
18%
12%

Mar/21
12%
15%
9%

Mar/21
44,726
38,090
8,001
5,462

Mar/21
12,503
12,237

Mar/21
51%
49%

Mar/21
66%
14%
10%
3%
5%
2%
Mar/21
27.4%
14.5%
OCE ROIC

nd/or consistency.
are good. Also check if the company has
are with a close competitor.

Mar/17 Mar/18 Mar/19 Mar/20 Mar/21

h PBT Growth Net Profit Growth

Mar/18 Mar/19 Mar/20 Mar/21

Before Tax Net Profit

Mar/17 Mar/18 Mar/19 Mar/20 Mar/21

CFO/Total Assets

hows how profitable a company is

cash flows

Mar/17 Mar/18 Mar/19 Mar/20 Mar/21

Equity (Own)

Mar/17 Mar/18 Mar/19 Mar/20 Mar/21

ge charts and/or add new ones)

 Common Size P&L
Rs Cr Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Sales 100% 100% 100% 100% 100% 100% 100%
Raw Material Cost 15% 16% 18% 18% 18% 17% 17%
Change in Inventory 0% 1% 0% 0% 0% 0% 0%
Power and Fuel 25% 23% 22% 22% 18% 17% 20%
Other Mfr. Exp 10% 10% 11% 8% 8% 8% 7%
Employee Cost 5% 5% 5% 6% 6% 6% 6%
Selling and Admin Cost 24% 24% 26% 30% 29% 28% 27%
Other Expenses -1% -2% -2% -2% 3% 3% 2%
Operating Profit 23% 22% 20% 18% 19% 21% 19%
Other Income 2% 1% 2% 2% 2% 3% 1%
Depreciation 5% 5% 5% 5% 5% 5% 6%
Interest 1% 1% 2% 3% 2% 3% 4%
Profit Before Tax 18% 19% 14% 13% 14% 15% 11%
Tax 5% 6% 3% 4% 4% 5% 3%
Net Profit 13% 13% 11% 9% 10% 11% 7%
Dividend Amount 1% 1% 1% 1% 1% 1% 1%

Common Size Balance Sheet

Rs Cr Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital 1% 1% 1% 1% 1% 1% 0%
Reserves 50% 51% 53% 49% 53% 57% 46%
Borrowings 24% 25% 23% 26% 26% 20% 34%
Other Liabilities 25% 24% 24% 24% 21% 22% 20%
Total Liabilities 100% 100% 100% 100% 100% 100% 100%
Net Block 53% 51% 56% 61% 61% 61% 70%
Capital Work in Progress 8% 12% 7% 6% 4% 2% 3%
Investments 14% 16% 15% 12% 12% 16% 10%
Other Assets 24% 21% 22% 21% 23% 21% 18%
Total Assets 100% 100% 100% 100% 100% 100% 100%
Receivables 4% 5% 5% 4% 5% 4% 4%
Inventory 9% 9% 8% 8% 6% 6% 6%
Cash & Bank 1% 1% 1% 1% 6% 5% 0%

Go to Main Sheet
 Mar-19 Mar-20 Mar-21
A common-size financial statement is
100% 100% 100% displays line items as a percentage of one
17% 16% 15% selected or common figure. Creating
0% 1% -1% common-size financial statements makes it
23% 20% 19% easier to analyze a company over time and
7% 7% 7% compare it with its peers. Using common-
6% 6% 5% size financial statements helps investors
28% 26% 25% spot trends that a raw financial statement
may not uncover.
2% 3% 2%
18% 20% 28%
1% 2% 1%
6% 6% 6%
4% 5% 3%
8% 12% 18%
3% -1% 6%
6% 14% 12%
1% 1% 2%

eet
Mar-19 Mar-20 Mar-21
0% 0% 0%
37% 49% 51%
33% 29% 24%
30% 22% 25%
100% 100% 100%
74% 72% 64%
2% 1% 2%
4% 7% 14%
21% 19% 20%
100% 100% 100%
4% 3% 3%
5% 5% 5%
1% 1% 2%
 Valuation - Dhandho
Read the book - The Dhandho Invest

ULTRATECH CEMENT LTD

Dhandho IV - Lower Range
Year FCF (Rs Cr) PV of FCF (Rs Cr) Assumed FCF Growth
0 Excess Cash (Latest) 3,096 Year 1-3 12%
1 FY21 10,046 8,970 Year 4-6 10%
2 FY22 11,251 8,970 Year 7-10 5%
3 FY23 12,602 8,970 Discount Rate 12%
4 FY24 13,862 8,809
5 FY25 15,248 8,652 Last 5-Years' CAGR
6 FY26 16,773 8,498 Sales 12%
7 FY27 17,611 7,966 PBT 19%
8 FY28 18,492 7,469 FCF 23%
9 FY29 19,416 7,002
10 FY30 20,387 6,564
10 203,872 65,641
Intrinsic Value 150,606
Current Mkt. Cap. 214,785
Premium/(Discount) to IV 43%

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 norma
assumption of FCF the business will earn in a normal year, without capex. Check the history of this busi
wisely without twisting the model to fit your version

Go to Main Sheet
n - Dhandho Calculation
ok - The Dhandho Investor by Mohnish Pabrai

ULTRATECH CEMENT LTD

Dhandho IV - Higher Range
Year FCF (Rs Cr) PV of FCF (Rs Cr) Assumed FCF Growth
0 Excess Cash (Latest) 3,096 Year 1-3
1 FY21 10,315 9,210 Year 4-6
2 FY22 11,862 9,456 Year 7-10
3 FY23 13,642 9,710 Discount Rate
4 FY24 15,278 9,710
5 FY25 17,112 9,710
6 FY26 19,165 9,710
7 FY27 21,082 9,536
8 FY28 23,190 9,366
9 FY29 25,509 9,199
10 FY30 28,060 9,035
10 420,900 135,518
Intrinsic Value 233,256
Current Mkt. Cap. 214,785
Premium/(Discount) to IV -8%

ou must use a normalized positive FCF as the starting number. This number is your
he history of this business while arriving at your assumption, and use your judgment
del to fit your version of reality.
med FCF Growth
15%
12%
10%
12%
 Valuation - Ben Graham Formula
Low Range
Company Name TECH CEMENT LTD
Year Ended Mar/21

Avg 5-Yr Net Profit (Rs Crore) 3,710.2

PE Ratio at 0% Growth 8.5
Long-Term Growth Rate 8.6

Ben Graham Value (Rs Crore) 95,016

Current Market Cap (Rs Crore) 214,785
Value as % of Market Cap 44%

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 r
7-10 years

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 196
was publicizing his works, the risk free interest rate was 4.4% but to adjust to the present, we divide this nu
AAA corporate bond rate, represented by Y in the formula above.

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

Go to Main Sheet
en Graham Formula
High Range
Company Name TECH CEMENT LTD
Year Ended Mar/21

Avg 5-Yr Net Profit (Rs Crore) 3,710.2

PE Ratio at 0% Growth 8.5
Long-Term Growth Rate 12.8

Ben Graham Value (Rs Crore) 126,755

Current Market Cap (Rs Crore) 214,785
Value as % of Market Cap 59%

PLANATION

tio of a stock with 0% growth and g is the growth rate for the next

+ 2G) x 4.4] / Y
required rate of return. At the time of around 1962 when Graham
4.4% but to adjust to the present, we divide this number by today’s
a above.

bove calculations
 Valuation - Dicounted Cash Flow
ULTRATECH CEMENT LTD

Initial Cash Flow (Rs Cr) 8,970 170,956

214,785
Years 1-5 6-10 80%
FCF Growth Rate 12% 10%
Discount Rate 12%
Terminal Growth Rate 2%

Net Debt Level (Rs Cr) 17,392

Year FCF Growth Present Value

1 10,046 12% 8,970
2 11,251 12% 8,970
3 12,602 12% 8,970
4 14,114 12% 8,970
5 15,807 12% 8,970
6 17,388 10% 8,809
7 19,127 10% 8,652
8 21,040 10% 8,498
9 23,144 10% 8,346
10 25,458 10% 8,197

Final Calculations
Terminal Year 25,967
PV of Year 1-10 Cash Flows 87,349
Terminal Value 83,607
Total PV of Cash Flows 170,956
Current Market Cap (Rs Cr) 214,785

Note: See explanation of DCF here

Go to Main Sheet
Cash Flow
D

DCF Value (As calculated in cell B29)

Current Market Cap
DCF as % of Current Mkt Cap
 Valuation - Expected Return
ULTRATECH CEMENT LTD
Particulars Mar/12 Mar/13 Mar/14 Mar/15
Net Profit (Rs Crore) 2,403 2,678 2,206 2,098
Net Profit Margin 13% 13% 11% 9%
Return on Equity 19% 18% 13% 11%

Calculations (Enter values only in black cells)

Estimated CAGR in Net Profit over next 10 years 10%
Estimated Net Profit after 10 years (Rs Cr) 14,170
Current P/E (x) 39.3
Exit P/E in the 10th year from now (x, Estimated) 20.0
Esti. Market Cap (10th year from now; Rs Cr) 283,397
Cost of Capital/Discount Rate 12%
Discounted Value (Rs Cr) 91,246
Current Market Cap (Rs Cr) 214,785

Note: See explanation of this model here

Go to Main Sheet
pected Returns Model
TECH CEMENT LTD
Mar/16 Mar/17 Mar/18 Mar/19 Mar/20 Mar/21 CAGR (9-Yr) CAGR (5-Yr)
2,478 2,715 2,222 2,404 5,755 5,463 10% 17%
10% 11% 7% 6% 14% 12%
11% 11% 8% 8% 15% 12%
 Intrinsic Value Range
ULTRATECH CEMENT LTD
Lower Higher
Dhandho 150,606 233,256
Ben Graham 95,016 126,755
DCF 170,956 Remember! Give importance to a stoc
Expected Return 91,246 fair value only "after" you have answe
Current Market Cap. 214,785 these two questions - (1) Is this busine
understood? and (2) Can I understand

Don't try to quantify everything. In stoc

Explanation: Considering the above range,
we can say that Bajaj Auto's Intrinsic Value
range is between Rs 60,000 crore and Rs
130,000 crore. It's a big range, but that's fine
(who is looking for precision?). Now, if the
current market cap is within this IV range,
especially when it's near the lower level of
the range, it makes the stock
reasonably/attractively priced. If the current
market cap is higher then the higher value of
the range, it makes it overpriced. But
remember, these are just numbers!
less non-mathematical you are, the
sensible, and useful will be your analy
Great analysis is generally "back-of-t
Also, your calculated "fair value" will b
in the future, so don't invest your savin
you fall in love with it. Don't look for p
overrated. Focus on decisions, not out
disconfirming evidence

Go to Main Sheet
ve importance to a stock's valuations /
"after" you have answered in "Yes" to
tions - (1) Is this business simple to be
nd (2) Can I understand this business?

ntify everything. In stock research, the

thematical you are, the more simple,
seful will be your analysis and results.
s is generally "back-of-the-envelope".

ulated "fair value" will be proven wrong

don't invest your savings just because
e with it. Don't look for perfection. It is
s on decisions, not outcomes. Look for
disconfirming evidence.
 Quarterly Performance
ULTRATECH CEMENT LTD
Narration Jun-19 Sep-19 Dec-19 Mar-20 Jun-20 Sep-20 Dec-20 Mar-21 Jun-21 Sep-21 TTM
Sales 11,420 9,620 10,439 10,854 7,671 10,387 12,262 14,406 11,830 12,017 50,514
% Growth YOY -33% 8% 17% 33% 54% 16%
Expenses 8,470 7,703 8,461 8,411 5,594 7,689 9,160 10,715 8,522 9,302 37,699
Operating Profit 2,949 1,918 1,978 2,444 2,077 2,698 3,102 3,690 3,307 2,715 12,815
Other Income 135 148 169 200 121 214 260 24 205 140 629
Depreciation 688 668 678 678 651 677 674 698 660 677 2,709
Interest 503 507 472 506 394 358 356 377 326 230 1,290
Profit before tax 1,893 890 997 1,459 1,153 1,876 2,332 2,639 2,527 1,947 9,445
PBT Margin 17% 9% 10% 13% 15% 18% 19% 18% 21% 16%
% Growth YOY -39% 111% 134% 81% 119% 4%
Tax 612 311 286 -1,777 360 566 747 865 827 637 3,076
Net profit 1,281 579 712 3,240 794 1,309 1,584 1,775 1,703 1,314 6,376
% Growth YOY -38% 126% 123% -45% 114% 0%
OPM 26% 20% 19% 23% 27% 26% 25% 26% 28% 23%

Go to Main Sheet
COMPANY NAME ULTRATECH CEMENT LTD
LATEST VERSION 2.10 PLEASE DO NOT MAKE ANY CH
CURRENT VERSION 2.10

META
Number of shares 28.84
Face Value 10
Current Price 7446.65
Market Capitalization 214785.42

PROFIT & LOSS

Report Date Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17
Sales 18550.66 20513.6 20730.33 23306.19 25153.24 25374.94
Raw Material Cost 2,842.66 3,383.58 3,649.78 4,151.05 4,436.12 4,416.90
Change in Inventory -28.40 115.20 -98.76 100.88 18.61 -75.69
Power and Fuel 4639.36 4645.71 4523.12 5115.68 4579.25 4271.98
Other Mfr. Exp 1825.32 2058.49 2240.62 1908.68 1933.88 1991.28
Employee Cost 914.48 1072.81 1125.45 1329.76 1466.49 1547.77
Selling and admin 4361.68 5013.87 5460.01 6944.03 7200.47 7149.12
Other Expenses -255.14 -384.99 -402.58 -467.61 654.67 709.76
Other Income 370.83 303.59 322.38 350.08 463.81 648.12
Depreciation 962.91 1023.37 1139 1203.42 1377.17 1348.41
Interest 256.42 252.34 360.95 586.51 566.3 640.1
Profit before tax 3345.4 3867.21 2857.6 2985.63 3421.31 3872.05
Tax 948.14 1179.14 644.82 883.52 941.69 1158.54
Net profit 2403.26 2677.73 2206.03 2098.34 2478.04 2714.92
Dividend Amount 219.26 246.76 246.82 246.96 260.71 274.51

Quarters
Report Date Jun-19 Sep-19 Dec-19 Mar-20 Jun-20 Sep-20
Sales 11419.74 9620.47 10439.34 10854.48 7671.05 10387.14
Expenses 8470.45 7702.62 8461.09 8410.77 5593.6 7689.46
Other Income 135.04 147.53 169.09 199.65 121.46 213.5
Depreciation 688.38 668.42 677.99 677.95 651.21 677.09
Interest 502.89 507.12 472.00 505.98 394.32 357.88
Profit before tax 1893.06 889.84 997.35 1459.43 1153.38 1876.21
Tax 611.79 311.29 286.18 -1777.42 360.3 566.15
Net profit 1281.05 579.1 711.84 3240.23 794.2 1309.33
Operating Profit 2949.29 1917.85 1978.25 2443.71 2077.45 2697.68

BALANCE SHEET
Report Date Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17
Equity Share Capital 274.07 274.18 274.24 274.4 274.43 274.51
Reserves 12550.35 14955.41 16907.66 18766.78 21671.2 24117.38
Borrowings 5,890.76 7,342.27 7,331.86 9,829.14 10,615.99 8,474.49
Other Liabilities 6181.06 7009.69 7670.92 9183.09 8631.49 9342.73
Total 24896.24 29581.55 32184.68 38053.41 41193.11 42209.11
Net Block 13313.92 15049.74 18099.7 23342.85 25309.42 25903.75
Capital Work in Progress 1940.29 3601.17 2185.86 2250.01 1469.09 921.48
Investments 3547.45 4,708.54 4861.85 4500.02 5095.18 6690.51
Other Assets 6094.58 6222.1 7037.27 7960.53 9319.42 8693.37
Total 24896.24 29581.55 32184.68 38053.41 41193.11 42209.11
Receivables 1088.75 1376.29 1632.06 1658.82 1928.21 1757.09
Inventory 2,197.96 2,540.67 2,580.35 2,949.12 2,454.58 2,400.64
Cash & Bank 214.29 184.79 348.49 370.6 2266.96 2248.78
No. of Equity Shares 274065301 274179917 274241400 274404627 274431377 274507906
New Bonus Shares
Face value 10 10 10 10 10 10

CASH FLOW:
Report Date Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17
Cash from Operating Activity 3427.03 3617.58 3454.52 4190.18 4525.51 5005.02
Cash from Investing Activity -3049.91 -4361.94 -2342.02 -2143.76 -3673.35 -2501.44
Cash from Financing Activity -353.12 714.86 -948.8 -2109.82 -844.02 -2534.98
Net Cash Flow 24 -29.5 163.7 -63.4 8.14 -31.4

PRICE: 1514.55 1868.95 2186.95 2877.9 3228.75 3984.75

DERIVED:
Adjusted Equity Shares in Cr 27.41 27.42 27.42 27.44 27.44 27.45
DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-18 Mar-19 Mar-20 Mar-21

30978.62 41462.26 42429.89 44725.8
5,399.98 6,936.74 6,875.89 6,635.66
111.20 -46.35 357.83 -450.15
6334.07 9436.14 8516.87 8331.18
2289.53 3001.06 3043.3 3043.97
1831.81 2309.43 2522.64 2363.33
8320.28 11563.8 11237.32 11257.75
769.12 821.8 1345.73 1075.85
241.97 350.1 651.06 618.52
1847.93 2450.73 2722.66 2700.23
1237.6 1777.86 1,991.65 1,485.65
3301.47 3468.45 5182.72 8000.55
1077.01 1068.07 -568.16 2538.7
2222.17 2403.51 5755.26 5463.1
288.34 315.84 375.22 1068

Dec-20 Mar-21 Jun-21 Sep-21

12262 14405.61 11829.84 12016.78
9159.87 10715.21 8522.35 9302.05
260.03 23.78 205.36 140.13
673.91 698.02 659.8 677.4
356.27 377.18 326.11 229.98
2331.98 2638.98 2526.94 1947.48
747.4 864.85 826.91 637.14
1584.34 1775.23 1702.63 1313.53
3102.13 3690.4 3307.49 2714.73

Mar-18 Mar-19 Mar-20 Mar-21

 274.61 274.64 288.63 288.65
26106.55 28087.65 38755.13 43886.03
19,480.22 25,337.00 23,018.96 20,487.77
11279.71 22826.08 17151.09 21513.9
57141.09 76525.37 79213.81 86176.35
39715.3 56644.62 57150.96 55411.61
1511.21 1153.32 919.59 1686.68
5446.9 2921.33 5928.69 12178.11
10467.68 15806.1 15214.57 16899.95
57141.09 76525.37 79213.81 86176.35
2220.63 2787.03 2383.22 2571.73
3,267.59 4,098.96 4,183.35 4,017.97
219.07 739.68 539.91 2007.55
274613985 274642720 288625105 288653398

10 10 10 10

Mar-18 Mar-19 Mar-20 Mar-21

3887.72 5956.11 8972.43 12502.95
1865.72 1165.18 -4191.95 -8858.67
-5735.05 -6757.24 -5075.88 -4356.47
18.39 364.05 -295.4 -712.19

3950 3998.35 3244.85 6737.95

27.46 27.46 28.86 28.87

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