Company Name Year Total Assets Avg. T.

Assets
aamra technologies limited 2012 2176995594 1,669,563,404
aamra technologies limited 2013 1634199221 1,699,578,395
aamra technologies limited 2014 1764957568 1,699,578,395
aamra technologies limited 2015 1959599977 1,862,278,773
aamra technologies limited 2016 1918640780 1,939,120,379
aamra technologies limited 2017 1960516832 1,939,578,806
aamra technologies limited 2018 2180982844 2,070,749,838
aamra technologies limited 2019 2454968093 2,317,975,469
aamra technologies limited 2020 2578390106 2,516,679,100
aamra technologies limited 2021 2876648961 2,727,519,534
aamra network limited 2012 314879835 -
aamra network limited 2013 601239878 458,059,857
aamra network limited 2014 858823386 730,031,632
aamra network limited 2015 943152811 900,988,099
aamra network limited 2016 1080436675 1,011,794,743
aamra network limited 2017 1336632520 1,208,534,598
aamra network limited 2018 1891758081 1,614,195,301
aamra network limited 2019 2053456489 1,972,607,285
aamra network limited 2020 2509909224 2,281,682,857
aamra network limited 2021 2896317490 2,703,113,357
aman cotton fiborous limited 2012 2695276357 2,635,250,051
aman cotton fiborous limited 2013 3408549454 3,566,353,830
aman cotton fiborous limited 2014 3724158205 3,566,353,830
aman cotton fiborous limited 2015 3872011641 3,798,084,923
aman cotton fiborous limited 2016 4085266348 3,978,638,995
aman cotton fiborous limited 2017 4337893105 4,211,579,727
aman cotton fiborous limited 2018 4628617447 4,483,255,276
aman cotton fiborous limited 2019 5306963812 4,967,790,630
aman cotton fiborous limited 2020 5794134769 5,550,549,291
aman cotton fiborous limited 2021 5862975551 5,828,555,160
Samata Leather Complex Limited 2012 303078981 304,935,225
Samata Leather Complex Limited 2013 169522179 236,300,580
Samata Leather Complex Limited 2014 171090000 170,306,090
Samata Leather Complex Limited 2015 176606349 173,848,175
Samata Leather Complex Limited 2016 187995303 182,300,826
Samata Leather Complex Limited 2017 196746809 192,371,056
Samata Leather Complex Limited 2018 202552082 199,649,446
Samata Leather Complex Limited 2019 191855363 197,203,723
Samata Leather Complex Limited 2020 195976272 193,915,818
Samata Leather Complex Limited 2021 192865600 194,420,936
Total Laibility Shareholder's Equity Total Equity T.No. Shares
1148031902 1,028,963,691 1028963691 50,335,814
531641568 1,102,557,653 1102557653 50,335,814
603624579 1,161,332,989 1161332989 55,369,395
762353604 1,197,246,373 1197246373 55,369,395
694737476 1,223,903,304 1223903304 55,369,395
708035028 1,252,481,804 1252481804 55,369,395
894416834 1,286,566,011 1286566011 55,369,395
1147383794 1,307,584,300 1307584300 55,369,395
1213379048 1,365,011,057 1365011057 58,137,864
1485687210 1,390,961,751 1390961751 58,137,864
42078632 272,801,203 272801203 26,000,000
245964903 355,274,975 245964903 26,000,000
289017768 569,805,618 569805618 26,000,000
107996399 835,156,412 835156412 38,000,000
181279410 899,157,265 899157265 53,041,209
315200750 1,021,431,770 1021431770 53,041,209
177162340 1,714,595,740 1714595740 53,041,209
179871791 1,873,584,698 1873584698 53,041,209
488704132 2,021,205,092 2021205092 56,223,681
810943644 2,085,373,846 2085373846 56,223,681
5330526408 1,473,955,883 1473955883 10,000,000
6974903284 2,000,418,254 2000418254 80,000,000
2148232838 1,575,925,367 1575925367 80,000,000
7670096564 255,091,733 255091733 80,000,000
8063905343 2,850,201,690 2850201690 80,000,000
8549472832 3,129,326,452 3129326452 80,000,000
9111872723 3,386,614,445 3386614445 80,000,000
10274754442 3,981,705,322 3981705322 100,833,333
11344684060 4,001,521,165 4001521165 100,833,333
11691530711 3,501,128,779 3501128779 100,833,333
254140000 51,720,000 51720000 10,320,000
15480000 154,040,000 154040000 10,320,000
16540000 154,550,000 154550000 10,320,000
23614473 152,994,275 152994275 10,320,000
35646835 152,348,468 152348468 10,320,000
46161737 150,585,072 150585072 10,320,000
53268233 149,283,850 149283850 10,320,000
41055699 150,799,664 150799664 10,320,000
47515577 148,460,695 148460695 10,320,000
44403900 148,461,700 148461700 10,320,000
Closing Price June 30 Long T.Debt Short T. Debt Total Debt
36.70 35,884,671 1,112,147,231 1,148,031,902
40.60 - 531,641,568 531,641,568
28.10 41,043,436 562,581,143 603,624,579
33.20 32,432,992 729,920,612 762,353,604
23.04 130,097,290 640,936,743 694,737,476
41.50 130,097,290 577,937,738 708,035,738
27.70 214,615,064 679,801,770 894,416,834
26.40 324,638,680 822,745,114 1,147,383,794
21.90 257,892,837 955,486,211 1,213,379,048
24.95 190,097,453 1,295,589,757 1,485,687,210
15.96 0 42,078,632 42,078,632
19.81 146,041,393 99,923,510 245,964,903
22.89 62,020,140 222,503,568 289,017,768
17.45 14,093,201 93,903,198 107,996,399
13.93 15,816,386 165,457,024 181,279,410
66.04 16,247,568 298,953,182 315,200,750
46.45 15,418,851 161,743,488 177,162,340
30.18 19,520,087 160,351,704 179,871,791
39.81 107,526,889 381,177,244 488,704,132
38.38 227,742,627 583,201,017 810,943,644
200.86 269,884,262 951,436,212 1,221,320,474
24.67 262,338,138 1,145,793,062 1,408,131,200
24.63 205,245,652 1,942,987,186 2,148,232,838
21.37 158,223,344 1,162,696,566 1,320,919,910
21.18 150,854,123 1,084,210,535 1,235,064,658
21.68 151,789,290 1,056,777,363 1,208,566,653
20.12 141,964,555 1,100,038,447 1,242,003,002
35.30 156,419,222 1,171,839,268 1,328,258,490
18.60 180,450,377 1,612,163,227 1,792,613,604
45.60 565,998,469 1,795,848,303 2,361,846,772
15.00 0 254,135,818 254,135,818
21.90 0 15,482,294 15,482,294
25.15 0 16,538,027 16,538,027
30.78 0 23,310,911 23,310,911
 26.05 0 35,646,835 35,646,835
29.20 0 46,161,737 46,161,737
52.70 0 53,268,233 53,268,233
67.90 0 41,055,699 41,055,699
106.90 3,921,279 4,35,94,298 47,515,577
75.40 4,020,300 40,383,600 44,403,900
 Current year sale/
MKTV of Share BV of laibility BV of T .Assets Gross Revenue
1847324374 1,148,031,902 2,176,995,594 668,400,734
2043634048 531,641,568 1,634,199,221 717,863,483
1555880000 603,624,579 1,764,957,568 1,016,522,973
1838263914 762,353,604 1,959,599,977 1,201,530,609
1275710861 694,737,476 1,918,640,780 1,114,779,623
2297829893 708,035,738 1,960,516,832 1,171,444,050
1533732242 894,416,834 2,180,982,844 1,142,997,243
1461752028 1,147,383,794 2,454,968,093 1,364,959,607
1273219222 1,213,379,048 2,578,390,106 1,615,505,874
1450539707 1,485,687,210 2,876,648,961 1,724,851,424
414952807 42,078,632 314,879,835 414,952,807
515106448 245,964,903 601,240,000 515,106,448
595085403 289,017,768 858,820,000 595,085,403
595085403 107,996,399 943,150,000 662,948,637
739042428 181,279,410 1,080,436,675 739,042,428
3502841442 315,200,750 1,336,632,520 795,520,446
2463764158 177,162,340 1,891,758,081 949,509,019
1600783688 179,871,791 2,053,456,489 1,132,418,024
2238264741 488,704,132 2,509,909,224 972,139,225
2157864877 810,943,644 2,896,317,490 999,450,492
2008632031 3,229,952,505 2,695,276,357 2,008,632,031
1973611382 3,381,742,582 3,408,549,454 1,973,611,382
1970153083 2,148,232,838 3,724,158,205 1,970,153,083
1709964382 3,030,884,292 3,872,011,641 1,709,964,382
1694452484 2,929,517,142 4,085,266,348 1,694,452,484
1734266045 2,942,832,698 4,337,893,105 1,734,266,045
1609935925 2,851,938,927 4,628,617,447 1,609,935,925
3559416655 4,887,675,145 5,306,963,812 1,278,886,621
1875499994 3,668,113,598 5,794,134,769 981,683,483
4597999985 6,959,846,757 5,862,975,551 1,624,746,802
154800000 254,135,818 303,078,981 39,169,433
226008000 15,482,294 169,522,179 158,076,546
259548000 16,538,027 171,090,000 62,508,192
317649600 23,310,911 176,606,349 34,655,289
 268836000 35,646,835 187,995,303 42,411,546
301344000 46,161,737 196,746,809 50,386,705
543864000 53,268,233 202,552,082 63,588,768
700728000 41,055,699 191,855,363 90,565,360
1103208000 47,515,577 195,976,272 75,558,009
778128000 44,403,900 192,865,600 58,411,800
Previous year sale/ No. of
Gross Revenue BD BD of size=ln of BD Gross Profit EBIT
512,566,960 5 1.6094379124341 145,205,125 83,510,213
668,400,734 5 1.6094379124341 184,010,024 97,836,006
717,863,483 5 1.6094379124341 206,133,873 105,835,069
1,016,522,793 5 1.6094379124341 205,420,634 103,372,860
1,201,530,609 5 1.6094379124341 193,343,541 92,023,921
1,114,779,623 5 1.6094379124341 198,464,824 90,500,695
1,171,444,050 5 1.6094379124341 216,464,335 99,962,821
1,142,997,243 5 1.6094379124341 251,820,679 102,755,748
1,364,959,607 5 1.6094379124341 253,549,985 100,024,024
1,615,505,874 5 1.6094379124341 226,787,819 97,725,218
- 5 1.6094379124341 175,683,502 80,523,746
414,952,807 5 1.6094379124341 220,307,012 89,370,000
515,110,000 5 1.6094379124341 238,599,503 89,881,201
595,090,000 5 1.6094379124341 264,202,468 130,786,943
662,950,000 5 1.6094379124341 278,584,473 132,598,783
739,042,428 5 1.6094379124341 311,032,921 131,706,346
795,520,446 5 1.6094379124341 406,326,034 222,638,402
949,509,019 5 1.6094379124341 439,028,102 226,672,853
1,132,418,024 5 1.6094379124341 391,644,792 195,565,824
972,139,225 5 1.6094379124341 349,616,515 131,264,681
1,929,716,024 7 1.94591014905531 500,890,959 338,434,674
2,008,632,031 7 1.94591014905531 494,198,755 356,043,181
1,973,611,382 7 1.94591014905531 493,887,854 351,037,574
1,970,153,083 7 1.94591014905531 439,937,397 301,921,747
1,709,964,382 7 1.94591014905531 433,547,662 319,448,826
1,694,452,484 7 1.94591014905531 442,548,854 327,788,920
1,734,266,045 7 1.94591014905531 399,138,665 302,960,765
1,609,935,925 7 1.94591014905531 326,180,044 254,742,757
1,278,886,621 7 1.94591014905531 160,785,249 62,268,750
981,683,483 7 1.94591014905531 327,747,295 149,525,566
27,065,415 7 1.94591014905531 4,115,738 -725,280
39,169,433 7 1.94591014905531 15,246,203 3,893,968
158,076,546 7 1.94591014905531 6,410,729 833,215
62,508,192 7 1.94591014905531 3,559,098 -1,560,120
34,655,289 7 1.94591014905531 4,258,119 -508,972
42,411,546 7 1.94591014905531 5,073,941 -1,621,836
50,386,705 7 1.94591014905531 6,616,107 620,430
63,588,768 8 2.07944154167984 9,292,006 3,863,704
90,565,360 8 2.07944154167984 7,706,917 2,635,430
75,558,009 8 2.07944154167984 5,950,000 1,540,000
EAT(Net Income) EPS GOVOW MANOW FAMOW FOROW INSOW
58854779 2.46 0% 30% 0.00% 0% 9.68%
73593961 1.46 0% 30% 0.00% 0% 20.40%
83943243 1.52 0% 30% 0.00% 0% 28.00%
91282779 1.65 0% 30% 0.00% 0% 24.20%
82026325 1.48 0% 30% 0.00% 0% 27.20%
83947895 1.52 0% 30% 0.00% 0.14% 26.90%
89055606 1.61 0% 30% 0.00% 0.10% 34.51%
76387684 1.31 0% 30% 0.00% 0.10% 32.18%
85111455 1.46 0% 30% 0.00% 0.18% 43.22%
84088558 1.45 0% 30% 0.00% 0% 47.41%
74939464 2.88 0% 0.67% 32.37% 16% 20.12%
82540000 2.17 0% 0.67% 32.37% 0% 24.12%
84885387 3.17 0% 0.67% 32.37% 0% 24.12%
120081487 3.26 0% 0.67% 32.37% 0% 24.12%
121106312 3.16 0% 0.67% 32.37% 0% 24.12%
122274505 2.31 0% 0.67% 32.37% 0% 25.27%
212436705 4.01 0% 0.67% 32.37% 0% 25.27%
212030167 4.00 0% 0.67% 32.37% 0% 25.27%
179445119 4.01 0% 0.67% 32.37% 0% 27.72%
120392435 2.14 0% 0.67% 32.37% 0% 27.93%
305481982 3.82 0% 69.02% 5.03% - -
289156006 3.61 0% 69.02% 5.03% - -
296365313 3.10 0% 69.02% 5.03% - -
256713296 3.21 0% 69.02% 5.03% - -
270759277 3.38 0% 69.02% 5.03% - -
277033076 3.46 0% 69.02% 5.03% - -
257278207 3.22 0% 69.02% 5.03% 0.18% 15.96%
204829872 2.03 0% 69.02% 5.03% 0.03% 12.40%
48739647 0.48 0% 69.02% 5.03% 0.03% 9.79%
125918326 1.25 0% 69.02% 5.03% 0.09% 13.18%
-1056811 0.13 0% 50% 12.08% 0% 20.29%
2433730 0.22 0% 50% 12.08% 0% 20.29%
541590 0.05 0% 50% 12.08% 0% 16.00%
-1560120 0.15 0% 50% 12.08% 0% 14.14%
 -636207 -0.15 0% 50% 12.08% 0% 15.76%
-1772996 -0.06 0% 50% 12.08% 0% 14.36%
226772 -0.17 0% 50% 12.08% 0% 17.79%
2897778 0.02 0% 50% 12.08% 0% 3.47%
2975410 0.28 0% 50% 12.08% 0% 22.75%
1080000 0% 50% 12.08% 0% -
OWCON ROA ROE TQ Firm Size Inflation GDP F.age
30% 22
50% 23
58% 24
54% 25
57% 26
57% 27
65% 28
62% 29
73% 30
77% 31
69% 11
57% 12
57% 13
57% 14
57% 15
58% 16
58% 17
58% 18
61% 19
61% 20
7
8
9
10
11
12
13
14
15
16
62% 22
82% 23
78% 24
76% 25
78% 26
76% 27
80% 28
66% 29
85% 30
62% 31
S. Growth CRT Leverage