Documente Academic
Documente Profesional
Documente Cultură
'12
Mar '11
Mar '10
Mar '09
Mar '08
Face Value
2.00
10.00
10.00
10.00
10.00
6.40
31.15
23.30
17.00
15.25
40.05 174.35
122.49
85.43
76.54
195.01 858.45
678.75
543.68
399.19
--
315.11
254.23
209.99
50.00 50.00
50.00
50.00
50.00
20.53 20.30
18.04
15.71
19.17
18.37 18.76
16.13
13.93
16.73
18.86 19.17
16.66
14.45
17.65
15.82 14.72
13.80
12.10
15.59
15.82 14.72
13.80
12.10
15.59
14.36 13.99
12.55
11.36
13.87
14.36 13.99
12.55
11.36
13.87
40.27 44.25
41.37
36.95
41.56
27.74 29.82
27.08
24.25
26.53
27.41 29.01
26.88
23.24
27.07
103.67 411.71
325.16
264.32
220.10
103.67 411.71
325.16
264.32
220.10
40.27 44.25
41.37
36.95
41.56
401.65
Profitability Ratios
1.47
1.32
1.37
1.36
1.38
Quick Ratio
1.11
1.03
1.04
1.02
1.09
--
0.01
0.01
0.01
0.01
--
0.01
0.01
0.01
0.01
200.25 164.27
198.19
157.51
127.55
0.00
0.01
0.01
0.01
215.85 172.96
211.86
168.40
135.94
153.89 119.52
143.35
114.07
90.12
3.74
4.11
3.77
3.70
3.88
1.78
1.75
1.81
1.90
1.80
3.74
4.11
3.77
3.70
3.88
5.07
5.31
5.15
5.20
4.48
1.90
2.08
2.09
2.05
1.81
2.08
2.31
2.28
2.22
4.48
--
101.42
83.34
80.96
88.75
--
10.27
9.80
9.74
12.03
146.25 126.06
130.02
140.04
169.89
52.61 47.32
53.42
58.56
53.22
32.05 31.26
35.15
27.81
27.73
--
1.06
1.09
1.22
0.01
0.99
30.20 2.90
4.71
6.70
4.80
25.86 29.52
30.90
31.02
30.54
23.22 27.35
27.93
28.03
27.66
73.83 69.66
68.88
67.63
70.07
76.53 71.94
71.89
70.87
72.83
0.02
0.03
0.03
0.04
0.03
Mar
'12
Mar '11
Mar '10
Mar '09
Mar '08
28.76 122.80
88.06
64.11
58.41
Book Value
103.67 411.71
325.16
264.32
220.10
Particulars
Mar 2012
Mar 2011
Mar 2010
Mar 2009
Mar 2008
28.76
122.80
88.06
64.11
58.41
CEPS(Rs)
32.03
26.78
19.48
14.19
12.90
6.40
31.15
23.30
17.00
15.25
103.67
411.71
325.16
264.32
220.10
31.67
33.25
34.59
35.28
35.46
18.04
17.52
9.64
12.16
14.45
EBIT Margin(%)
20.60
20.58
19.12
17.09
20.46
20.50
20.46
19.02
16.99
20.30
14.01
13.66
12.44
10.99
13.10
DPS(Rs)
Book NAV/Share(Rs)
Tax Rate(%)
Margin Ratios
15.60
14.89
13.76
12.16
14.46
ROA(%)
15.98
23.87
29.59
26.20
28.96
ROE(%)
30.93
33.33
29.88
26.47
29.23
ROCE(%)
45.14
49.84
45.47
40.74
45.23
Asset Turnover(x)
1.14
1.75
2.38
2.38
2.21
Sales/Fixed Asset(x)
5.66
6.02
5.87
5.91
5.09
Working Capital/Sales(x)
2.51
2.40
3.31
3.33
2.77
0.18
0.17
0.17
0.17
0.20
168.63
169.13
193.13
178.68
180.53
Inventory Days
88.22
83.28
89.93
86.77
83.24
Payable days
92.32
93.50
88.21
89.24
96.14
PER(x)
8.93
3.36
5.42
4.69
7.04
PCE(x)
8.02
15.39
24.49
21.21
31.89
Price/Book(x)
2.48
5.01
7.34
5.69
9.34
Yield(%)
2.49
1.51
0.98
1.13
0.74
EV/Net Sales(x)
1.18
2.17
3.22
2.38
4.72
EV/Core EBITDA(x)
5.06
9.52
15.12
12.17
19.40
EV/EBIT(x)
5.45
10.09
16.17
13.01
20.69
EV/CE(x)
1.05
2.66
6.68
4.85
8.50
M Cap / Sales
1.32
2.40
3.51
2.76
5.14
13.54
26.39
24.76
36.09
12.45
16.13
35.61
35.83
9.46
17.54
EBIT Growth(%)
14.28
36.77
35.75
9.26
18.16
PAT Growth(%)
17.11
39.45
37.36
9.75
18.41
EPS Growth(%)
-76.58
39.45
37.36
9.75
-40.79
Total Debt/Equity(x)
0.01
0.01
0.01
0.01
0.01
Current Ratio(x)
1.70
1.74
1.29
1.25
1.32
Quick Ratio(x)
1.23
1.30
1.03
1.02
1.09
201.90
165.54
197.74
158.89
126.08
0.00
0.01
0.01
0.01
0.00
Performance Ratios
Efficiency Ratios
Fixed Capital/Sales(x)
Receivable days
Valuation Parameters
Growth Ratio
Interest Cover(x)
Total Debt/Mcap(x)
Current Ratio
Current Assets
-----------------------Current Liabilities
Current Ratio =
Quick Ratio
Quick Assets
---------------------Current Liabilities
Quick Ratio =
Net Income
-------------------------------------------Average Common Stockholders' Equity
Net Income
----------------Sales
Net Income
--------------------------------------------Number of Common Shares Outstanding
Sales
----------------------------------Average Accounts Receivable
Total Liabilities
---------------------------------Total Stockholders' Equity
Cash Dividends
-------------------Net Income
Net Income
-------------- X
Sales
Sales
---------------Average Total
==
Note: Cost of Ending Beginning
Purchases =
goods sold inventory inventory
++
Number of days Number of days Operating cycle
of inventory of receivables
=+
purchases of
daysofNumber