OIL & NATURAL GAS CORPN LTD SCREENER.

IN

Narration Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Trailing Best Case Worst Case
Sales 161,983.83 174,120.87 160,922.64 124,035.71 282,506.11 322,705.76 421,623.93 396,727.91 303,848.91 491,215.53 653,145.63 794,120.66 525,337.13
Expenses 118,482.48 124,991.11 118,610.32 84,901.08 229,702.44 265,816.70 346,804.94 344,622.93 254,375.47 411,341.86 575,495.16 673,214.65 462,881.42
Operating Profit 43,501.35 49,129.76 42,312.32 39,134.63 52,803.67 56,889.06 74,818.99 52,104.98 49,473.44 79,873.67 77,650.47 120,906.01 62,455.71
Other Income 5,487.92 7,170.25 5,954.76 1,067.26 12,724.18 10,429.39 9,567.10 981.69 11,270.51 6,796.64 7,385.49 - -
Depreciation 11,763.30 16,262.28 18,032.97 16,384.06 20,219.20 23,111.91 23,703.70 26,634.88 25,538.47 26,883.16 25,283.70 25,283.70 25,283.70
Interest 483.80 624.33 2,863.75 3,765.58 3,591.11 4,999.04 5,836.73 7,489.34 5,079.03 5,696.04 6,512.24 6,512.24 6,512.24
Profit before tax 36,742.17 39,413.40 27,370.36 20,052.25 41,717.54 39,207.50 54,845.66 18,962.45 30,126.45 54,091.11 53,240.02 89,110.07 30,659.77
Tax 12,751.90 12,760.38 9,697.41 6,950.70 12,548.42 13,139.52 20,907.65 7,506.19 8,766.20 4,797.04 14,131.00 27% 27%
Net profit 24,219.65 26,506.53 18,333.52 12,875.21 24,419.25 22,105.93 30,546.04 10,803.60 16,304.40 45,522.11 41,717.91 65,458.42 22,522.04
EPS 18.87 20.65 14.29 10.03 19.03 17.23 24.28 8.59 12.96 36.19 33.16 52.03 17.90
Price to earning 11.00 10.29 14.30 14.23 9.72 10.32 6.58 7.95 7.88 4.53 4.43 6.20 4.43
Price 207.60 212.47 204.23 142.73 185.00 177.80 159.75 68.30 102.15 163.90 146.90 322.53 79.31

RATIOS:
Dividend Payout 33.56% 30.66% 44.33% 56.48% 39.68% 38.32% 28.83% 58.22% 27.78% 29.02%
OPM 26.86% 28.22% 26.29% 31.55% 18.69% 17.63% 17.75% 13.13% 16.28% 16.26% 11.89%

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

Sales Growth 13.12% 17.28% 11.70% 5.22% 61.66% 61.66% 5.22%
OPM 19.02% 17.29% 16.17% 15.23% 11.89% 15.23% 11.89%
Price to Earning 9.20 8.21 6.95 6.20 4.43 6.20 4.43
OIL & NATURAL GAS CORPN LTD SCREENER.IN

Narration Jun-20 Sep-20 Dec-20 Mar-21 Jun-21 Sep-21 Dec-21 Mar-22 Jun-22 Sep-22
Sales 62,496.06 83,619.16 100,288.83 114,124.18 108,104.87 122,065.72 145,675.28 155,920.48 182,893.75 168,656.12
Expenses 54,217.65 69,749.68 89,009.47 98,638.88 91,822.19 104,269.86 124,255.24 131,888.36 164,038.74 155,312.82
Operating Profit 8,278.41 13,869.48 11,279.36 15,485.30 16,282.68 17,795.86 21,420.04 24,032.12 18,855.01 13,343.30
Other Income 1,198.08 1,371.01 2,379.11 6,883.20 1,774.69 1,912.80 2,829.09 623.03 1,616.55 2,316.82
Depreciation 5,847.94 5,623.70 6,494.80 7,572.03 6,422.88 6,230.43 6,849.53 7,380.32 6,611.09 4,442.76
Interest 1,626.87 1,178.95 1,157.64 1,115.56 1,440.06 1,376.56 1,388.50 1,490.92 1,639.88 1,992.94
Profit before tax 2,001.68 8,437.84 6,006.03 13,680.91 10,194.43 12,101.67 16,011.10 15,783.91 12,220.59 9,224.42
Tax 916.63 2,762.96 2,368.74 2,717.87 3,347.64 -6,647.49 4,374.43 3,722.47 3,639.84 2,394.26
Net profit 115.89 4,210.53 2,518.11 9,459.88 5,985.20 18,055.00 10,931.61 10,550.29 11,936.64 8,299.37

OPM 13% 17% 11% 14% 15% 15% 15% 15% 10% 8%
OIL & NATURAL GAS CORPN LTD SCREENER.IN

Narration Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
Equity Share Capital 4,277.76 4,277.76 4,277.76 4,277.76 6,416.63 6,416.63 6,290.15 6,290.15 6,290.14 6,290.14
Reserves 148,249.81 167,873.77 176,176.64 193,535.88 187,968.59 197,602.30 210,644.50 198,814.45 214,690.85 253,212.77
Borrowings 20,685.61 49,112.75 53,944.47 45,500.17 80,029.27 106,549.94 107,741.69 129,472.52 133,186.92 121,985.86
Other Liabilities 80,210.66 103,711.43 103,447.69 98,458.57 170,110.83 148,663.53 167,666.95 173,786.92 187,579.74 201,829.78
Total 253,423.84 324,975.71 337,846.56 341,772.38 444,525.32 459,232.40 492,343.29 508,364.04 541,747.65 583,318.55

Net Block 49,104.07 64,655.28 88,928.03 46,385.25 81,510.27 82,969.91 86,011.31 103,847.82 104,465.51 111,049.81
Capital Work in Progress 53,385.01 72,033.68 63,393.37 57,668.48 59,042.48 61,511.87 69,056.44 83,832.40 100,308.82 106,719.23
Investments 2,128.18 4,745.90 4,749.14 33,386.85 70,745.67 67,334.61 66,908.92 56,755.18 60,320.36 66,642.14
Other Assets 148,806.58 183,540.85 180,776.02 204,331.80 233,226.90 247,416.01 270,366.62 263,928.64 276,652.96 298,907.37
Total 253,423.84 324,975.71 337,846.56 341,772.38 444,525.32 459,232.40 492,343.29 508,364.04 541,747.65 583,318.55

Working Capital 68,595.92 79,829.42 77,328.33 105,873.23 63,116.07 98,752.48 102,699.67 90,141.72 89,073.22 97,077.59
Debtors 15,395.61 16,029.00 18,815.82 8,331.71 12,547.12 13,899.17 15,396.46 9,173.41 16,015.83 19,187.28
Inventory 13,359.68 15,551.08 11,354.86 10,761.97 30,555.38 31,253.57 35,949.41 34,065.12 45,735.85 55,360.27

Debtor Days 34.69 33.60 42.68 24.52 16.21 15.72 13.33 8.44 19.24 14.26
Inventory Turnover 12.12 11.20 14.17 11.53 9.25 10.33 11.73 11.65 6.64 8.87

Return on Equity 16% 15% 10% 7% 13% 11% 14% 5% 7% 18%

Return on Capital Emp 20% 13% 10% 18% 15% 19% 8% 10% 16%
OIL & NATURAL GAS CORPN LTD SCREENER.IN

Narration Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
Cash from Operating Activity 39,874.18 53,270.38 33,950.42 46,292.49 45,780.48 56,792.10 61,457.60 70,592.98 47,185.19 78,000.04
Cash from Investing Activity -41,219.86 -63,632.56 -30,058.33 -38,255.87 -43,814.55 -66,798.14 -37,131.63 -53,159.05 -39,141.15 -40,344.81
Cash from Financing Activity -6,927.03 15,224.62 -10,640.78 -8,972.00 -1,867.05 9,909.36 -23,324.50 -16,726.36 -8,239.48 -35,979.08
Net Cash Flow -8,272.71 4,862.44 -6,748.68 -935.38 98.87 -96.69 1,001.47 707.57 -195.44 1,676.15
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: support@screener.in
s… do ANYTHING.
COMPANY NAME OIL & NATURAL GAS CORPN LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 1,258.03
Face Value 5.00
Current Price 146.90
Market Capitalization 184,804.35

PROFIT & LOSS

Report Date Mar-13 Mar-14 Mar-15 Mar-16
Sales 161,983.83 174,120.87 160,922.64 124,035.71
Raw Material Cost 61,726.40 72,652.85 61,912.64 36,666.93
Change in Inventory 1,120.50 528.54 -1,722.92 -756.02
Power and Fuel 218.25 4,366.71 876.30 1,182.38
Other Mfr. Exp 9,725.16 7,395.99 8,171.90 9,085.95
Employee Cost 2,457.99 10,256.50 9,361.34 9,230.17
Selling and admin 29,807.34 42,686.59 41,281.42 35,735.31
Other Expenses 15,667.84 -11,838.99 -4,716.20 -7,755.68
Other Income 5,487.92 7,170.25 5,954.76 1,067.26
Depreciation 11,763.30 16,262.28 18,032.97 16,384.06
Interest 483.80 624.33 2,863.75 3,765.58
Profit before tax 36,742.17 39,413.40 27,370.36 20,052.25
Tax 12,751.90 12,760.38 9,697.41 6,950.70
Net profit 24,219.65 26,506.53 18,333.52 12,875.21
Dividend Amount 8,127.74 8,127.74 8,127.74 7,272.19

Quarters
Report Date Jun-20 Sep-20 Dec-20 Mar-21
Sales 62,496.06 83,619.16 100,288.83 114,124.18
Expenses 54,217.65 69,749.68 89,009.47 98,638.88
Other Income 1,198.08 1,371.01 2,379.11 6,883.20
Depreciation 5,847.94 5,623.70 6,494.80 7,572.03
Interest 1,626.87 1,178.95 1,157.64 1,115.56
Profit before tax 2,001.68 8,437.84 6,006.03 13,680.91
Tax 916.63 2,762.96 2,368.74 2,717.87
Net profit 115.89 4,210.53 2,518.11 9,459.88
Operating Profit 8,278.41 13,869.48 11,279.36 15,485.30

BALANCE SHEET
Report Date Mar-13 Mar-14 Mar-15 Mar-16
Equity Share Capital 4,277.76 4,277.76 4,277.76 4,277.76
Reserves 148,249.81 167,873.77 176,176.64 193,535.88
Borrowings 20,685.61 49,112.75 53,944.47 45,500.17
Other Liabilities 80,210.66 103,711.43 103,447.69 98,458.57
Total 253,423.84 324,975.71 337,846.56 341,772.38
Net Block 49,104.07 64,655.28 88,928.03 46,385.25
Capital Work in Progress 53,385.01 72,033.68 63,393.37 57,668.48
Investments 2,128.18 4,745.90 4,749.14 33,386.85
Other Assets 148,806.58 183,540.85 180,776.02 204,331.80
Total 253,423.84 324,975.71 337,846.56 341,772.38
Receivables 15,395.61 16,029.00 18,815.82 8,331.71
Inventory 13,359.68 15,551.08 11,354.86 10,761.97
Cash & Bank 19,619.05 24,480.13 16,096.92 24,689.04
No. of Equity Shares ### ### ### ###
New Bonus Shares
Face value 5.00 5.00 5.00 5.00

CASH FLOW:
Report Date Mar-13 Mar-14 Mar-15 Mar-16
Cash from Operating Activity 39,874.18 53,270.38 33,950.42 46,292.49
Cash from Investing Activity -41,219.86 -63,632.56 -30,058.33 -38,255.87
Cash from Financing Activity -6,927.03 15,224.62 -10,640.78 -8,972.00
Net Cash Flow -8,272.71 4,862.44 -6,748.68 -935.38

PRICE: 207.60 212.47 204.23 142.73

DERIVED:
Adjusted Equity Shares in Cr 1,283.32 1,283.32 1,283.32 1,283.32
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22

282,506.11 322,705.76 421,623.93 396,727.91 303,848.91 491,215.53
175,376.73 202,298.51 275,523.61 269,975.37 205,913.12 338,964.02
4,784.69 8.17 3,095.62 -1,145.56 10,047.09 2,303.07
1,957.93 2,177.50 2,139.73 2,078.92 1,980.44 2,234.70
16,260.06 18,372.26 19,178.34 20,949.65 19,726.55 21,668.84
15,128.16 14,970.72 15,850.50 15,531.26 14,135.12 15,072.21
36,378.90 34,331.58 39,621.44 29,357.66 23,004.08 36,347.62
-10,614.65 -6,325.70 -2,413.06 5,584.51 -336.75 -642.46
12,724.18 10,429.39 9,567.10 981.69 11,270.51 6,796.64
20,219.20 23,111.91 23,703.70 26,634.88 25,538.47 26,883.16
3,591.11 4,999.04 5,836.73 7,489.34 5,079.03 5,696.04
41,717.54 39,207.50 54,845.66 18,962.45 30,126.45 54,091.11
12,548.42 13,139.52 20,907.65 7,506.19 8,766.20 4,797.04
24,419.25 22,105.93 30,546.04 10,803.60 16,304.40 45,522.11
9,689.11 8,469.95 8,806.21 6,290.15 4,528.90 13,209.29

Jun-21 Sep-21 Dec-21 Mar-22 Jun-22 Sep-22

108,104.87 122,065.72 145,675.28 155,920.48 182,893.75 168,656.12
91,822.19 104,269.86 124,255.24 131,888.36 164,038.74 155,312.82
1,774.69 1,912.80 2,829.09 623.03 1,616.55 2,316.82
6,422.88 6,230.43 6,849.53 7,380.32 6,611.09 4,442.76
1,440.06 1,376.56 1,388.50 1,490.92 1,639.88 1,992.94
10,194.43 12,101.67 16,011.10 15,783.91 12,220.59 9,224.42
3,347.64 -6,647.49 4,374.43 3,722.47 3,639.84 2,394.26
 5,985.20 18,055.00 10,931.61 10,550.29 11,936.64 8,299.37
16,282.68 17,795.86 21,420.04 24,032.12 18,855.01 13,343.30

Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22

6,416.63 6,416.63 6,290.15 6,290.15 6,290.14 6,290.14
187,968.59 197,602.30 210,644.50 198,814.45 214,690.85 253,212.77
80,029.27 106,549.94 107,741.69 129,472.52 133,186.92 121,985.86
170,110.83 148,663.53 167,666.95 173,786.92 187,579.74 201,829.78
444,525.32 459,232.40 492,343.29 508,364.04 541,747.65 583,318.55
81,510.27 82,969.91 86,011.31 103,847.82 104,465.51 111,049.81
59,042.48 61,511.87 69,056.44 83,832.40 100,308.82 106,719.23
70,745.67 67,334.61 66,908.92 56,755.18 60,320.36 66,642.14
233,226.90 247,416.01 270,366.62 263,928.64 276,652.96 298,907.37
444,525.32 459,232.40 492,343.29 508,364.04 541,747.65 583,318.55
12,547.12 13,899.17 15,396.46 9,173.41 16,015.83 19,187.28
30,555.38 31,253.57 35,949.41 34,065.12 45,735.85 55,360.27
13,212.64 5,062.84 4,819.66 9,640.24 7,192.26 6,840.94
### ### ### ### ### ###
###
5.00 5.00 5.00 5.00 5.00 5.00

Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22

45,780.48 56,792.10 61,457.60 70,592.98 47,185.19 78,000.04
-43,814.55 -66,798.14 -37,131.63 -53,159.05 -39,141.15 -40,344.81
-1,867.05 9,909.36 -23,324.50 -16,726.36 -8,239.48 -35,979.08
98.87 -96.69 1,001.47 707.57 -195.44 1,676.15

185.00 177.80 159.75 68.30 102.15 163.90

1,283.32 1,283.32 1,258.03 1,258.03 1,258.03 1,258.03