Documente Academic
Documente Profesional
Documente Cultură
``45/-
I NVESTMENT A DVICE
Kompella Portfolio
DCB Bank
Karur Vysya
Bank
Lakshmi Vilas
Bank
Gruh Finance
Indias No.1 Investment Magazine, Since 1987. Vol. XXVIII, No.11, NOVEMBER 2015 ISSUE
ASTRA MICROWAVE :
330% RETURN P.A. FOR TWO DECADES
AN INVESTMENT OF RS.6,000/- IN 1995 IS VALUED AT RS.3,96,000/- TODAY
MR B MALLA REDDY, MD
ASTRA MICROWAVE
For Free Sample Copy & Subscription visit :
www.investmentadvice.in
COVER STORY
Bonus Issue
1:1
Stock Split from
Rs.10/- to Rs.2/1:1
1:2
No. of Shares
200
1000
2000
3000
Dividend (%)
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
12%
15%
5%
5%
10%
20%
15%
20%
24%
30%
50%
50%
50%
12.5%
25%
25%
25%
35%
40%
55%
60%
MR B MALLA REDDY, MD
Meanwhile, Astra Microwave has reported impressive working results for the
second quarter ended 30th September, 2015. It has reported an Operating Profit
of Rs.25crs and Net Profit of Rs.18crs on a Total Income of Rs.106crs. For the
half year, it has achieved an Operating Profit of Rs.33crs and Net Profit of
Rs.23crs on a Total Income of Rs.206crs. As on 30th Sept. 2015, the company
has Rs.544crs worth orders on hand which are executable in the next 12 to 18
months. For the year ended 31st March, 2015 it has achieved an Operating
Profit of Rs.85crs and Net Profit of Rs.61crs on a Total Income of Rs.634crs. The
EPS for the year is Rs.7.42. Astra Microwave has strong fundamentals. The
Paid-up Capital of the company is small at Rs.16crs against high Networth of
Rs.313crs. Technically, the scrip is moving around Rs.130/- with a P/E Ratio of
23 and Book Value of Rs.38/-. Astra Microwave designs, develops and manufactures sub-systems for RF and microwave systems used in defence, space,
meteorology and telecommunication.
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
135
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
130
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
125
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
120
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
115
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
110
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
105
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
100
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
J
A
S
O
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
1234567890123456789012345678901212345678901234567890
J
NOVEMBER, 2015
BANKING
CB Bank has reported encouraging working results for the second quarter and
half year ended 30th September, 2015. For the quarter it has reported an Operating Profit of
Rs.78crs and Net Profit of Rs.37crs on a Total Income of Rs.465crs. For the half year, it has
reported an Operating Profit of Rs.168crs and Net Profit of Rs.84crs on a Total Income of
Rs.932crs - inspite of higher Provisions, Tax and branch expansion expenditure. The EPS
for the half year is Rs.3/-. Speaking about the performance Mr. Murali M. Natrajan, MD &
CEO said, Competition is intense so we need to continuously fine tune our approach to
grow the Balance Sheet at profitable margins. So far NPAs are in control, however, we need
to be watchful. The bank has strong fundamentals. Its Paid-up Capital is small at Rs.283crs
with a high Networth of Rs.1,676crs. Technically the scrip is moving around Rs.90/- with a
P/E Ratio of 15 and Book Value of Rs.59/-.
MR MURALI M NATRAJAN,
MD & CEO
Highlights:
DCB Bank earned Operating Profit of Rs. 78 Cr. in
Q2 FY 2016 as against Rs. 60 Cr. in Q2 FY 2015.
Operating Profit increased by 30% over same
quarter last year.
DCB Bank earned Net Profit of Rs. 37 Cr. in Q2 FY
2016 as against Net Profit of Rs. 41 Cr. in Q2 FY
2015. Profit Before Tax for Q2 FY 2016 was at Rs.
56 Cr. as against Rs. 46 Cr. for Q2 FY 2015.
As on September 30, 2015, the Balance Sheet was
at Rs. 16,987 Cr. as against Rs. 13,415 Cr. as on
September 30, 2014, a growth rate of 27%.
Retail Deposits (Retail CASA and Retail Term
Deposits) continued to provide a stable resource
base to the Bank. Retail Deposits were at 80% of
Total Deposits as on September 30,2015.
CASA ratio as on September 30, 2015 was at 24.1%
as against 25.5% as on September 30, 2014.
Net Advances grew to Rs.11,181 Cr. as on
September 30, 2015 from Rs. 8,793 Cr. as on
September 30, 2014 a growth rate of 27%.
Net Interest Margin for Q2 FY 2016 stands at 3.79%
as against 3.72% for Q2 FY 2015.
Gross NPA ratio moved to 1.99% as on September
30, 2015 from 1.96% as on June 30, 2015.
Capital Adequacy Ratio (CAR) was at 13.63% as
on September 30, 2015 with Tier l at 12.93% and
Tier ll at 0.70% as per Basel lll norms.
The Banks branch network increased to 160
branches (from 157 branches in June 2015) in 109
locations along with 373 ATMs as on September 30,
2015
DCB Bank Limited (Formerly Development Credit Bank
Ltd.) is a modern emerging new generation private
sector bank with 160 branches across 17 states
and 2 union territories. It is a scheduled commercial
bank regulated by the Reserve Bank of India. It is
professionally managed and governed. DCB Bank
has contemporary technology and infrastructure
including state of the art internet banking for personal
as well as business banking customers.
The Banks business segments are Retail, microSMEs, SMEs, mid-Corporate, Microfinance Institutions
(MFI), Agriculture, Commodities, Government, Public
Sector, Indian Banks, Co-operative Banks and Non
Banking Finance Companies (NBFC). DCB Bank has
approximately 5,00,000 customers.
KOMPELLA PORTFOLIO INVESTMENT ADVICE
FH (in crs)
30.09.15
(3 M)
283.44
1392.54
1675.98
2.20
59.13
10.00
464.87
78.10
21.67
56.43
19.50
36.93
1.30
90.15
17.34
7.94
16.80
1.99
1.16
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
30.09.14
(3 M)
250.78
981.13
1231.91
3.34
49.12
10.00
371.83
59.85
13.75
46.10
5.01
41.09
1.64
%CH
13.02
41.93
36.05
-34.13
20.38
25.02
30.49
57.60
22.41
289.22
-10.12
-20.73
11.05
16.10
1.90
1.07
-28.14
4.35
-
30.09.15
(6 M)
283.44
1392.54
1675.98
5.00
59.13
10.00
932.31
167.76
39.70
128.06
44.26
83.80
2.96
90.15
15.23
8.99
17.99
1.99
1.16
30.09.14
(6 M)
250.78
981.13
1231.91
6.96
49.12
10.00
758.52
141.07
36.68
104.39
18.66
85.73
3.42
% CH
13.02
41.93
36.05
-28.16
20.38
22.91
18.92
8.23
22.67
137.19
-2.25
-13.45
31.03.15
(12 M)
282.01
1251.95
1533.96
12.46
54.39
10.00
1588.14
277.45
69.42
208.03
16.85
191.18
6.78
11.30
18.60
1.90
1.07
-20.44
-3.28
-
12.04
17.47
1.76
1.01
The Bank has deep roots in India since its inception in 1930s. Its promoter and
promoter group the Aga Khan Fund for Economic Development (AKFED) and Platinum
Jubilee Investments Ltd. holds over 16% stake. AKFED is an international development
enterprise. It is dedicated to promoting entrepreneurship and building economically
sound companies.
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
150
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
140
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
130
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
120
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
110
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
100
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
90
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
80
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
A
S
O
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
NOVEMBER, 2015
BANKING
MR ADITYA PURI, MD
with healthy asset quality and improved networth. For the quarter its Total Income has increased by 25% from Rs.13,895crs to Rs.17,324crs while the Operating Profit has increased
by 24% from Rs.4,060crs to Rs.5,043crs and Net Profit by 20% from Rs.2,381crs to Rs.2,869crs.
The EPS for the quarter is Rs.11/-. The Banks Gross NPAs have improved to 0.91% and Net
NPAs to 0.25% as on 30th September, 2015. For the half year, its Total Income has increased
by 25% from Rs.26,965crs to Rs.33,827crs while the Operating Profit has increased by 25%
from Rs.7,904crs to Rs.9,893crs and Net Profit by 21% from Rs.4,615crs to Rs.5,565crs. The
EPS for the half year is Rs.22/-. The bank has strong fundamentals. Its Paid-up Capital is
small at Rs.504crs with a high Networth of Rs.68,277crs. Technically the scrip is moving
around Rs.1100/- with a P/E Ratio of 25 and Book Value of Rs.271/-.
FINANCIAL RESULTS:
P&L Account: Quarter ended Sept. 30, 2015
The Banks total income for the quarter ended
September 30, 2015 was Rs. 17,324.3 crores up
from Rs. 13,894.7 crores for the quarter ended
September 30, 2014. Net revenues (net interest
income plus other income) increased by 22.2% to
Rs. 9,232.7 crores for the quarter ended September
30, 2015 as against Rs. 7,558.1 crores for the
corresponding quarter of the previous year. Net
interest income (interest earned less interest
expended) for the quarter ended September 30,
2015 grew by 21.2% to Rs. 6,680.9 crores, from
Rs. 5,511.0 crores for the quarter ended September
30, 2014 driven by average assets growth of
29.0% and a net interest margin for the quarter of
4.2%.
Other income (non-interest revenue) at Rs. 2,551.8
crores was 27.6% of the net revenues for the
quarter ended September 30, 2015 and grew by
24.7% over Rs. 2,047.1 crores in the corresponding
quarter ended September 30, 2014. The four
components of other income for the quarter ended
September 30, 2015 were fees & commissions of
Rs.1,868.9 crores (Rs. 1,536.5 crores in the
corresponding quarter of the previous year), foreign
exchange & derivatives revenue of Rs. 319.6 crores
(Rs. 221.7 crores for the corresponding quarter of
the previous year), gain on revaluation / sale of
investments of Rs. 162.4 crores (Rs. 95.1 crores in
the corresponding quarter of the previous year)
and miscellaneous income including recoveries of
Rs. 200.9 crores (Rs. 193.8 crores for the
corresponding quarter of the previous year).
Operating expenses for the quarter ended
September 30, 2015 were Rs. 4,189.8 crores, an
increase of 19.8% over Rs. 3,497.9 crores during
the corresponding quarter of the previous year.
The cost-to-income ratio for the quarter was at
45.4% as against 46.3% for the corresponding
quarter ended September 30, 2014.
Provisions and contingencies for the quarter ended
September 30, 2015 were Rs. 681.3 crores
(consisting of specific loan loss provisions Rs. 484.4
crores, general provisions Rs. 133.1 crores, floating
provisions Rs. 50.0 crores and other provisions
Rs. 13.8 crores) as against Rs. 455.9 crores
(consisting of specific loan loss provisions net of
utilization of floating provisions Rs. 384.4 crores,
general provisions Rs. 51.9 crores and other
provisions Rs. 19.6 crores) for the corresponding
FH (in crs)
30.09.15
(3 M)
503.64
67773.47
68277.11
4.20
271.13
2.00
17324.28
5042.89
681.29
4361.60
1492.15
2869.45
11.39
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
1101.50
24.18
16.56
29.11
0.91
0.25
30.09.14
(3 M)
482.86
48231.94
48714.80
4.89
201.78
2.00
13894.73
4060.19
455.89
3604.30
1222.84
2381.46
9.86
17.14
29.22
1.02
0.28
%CH
4.30
40.52
40.16
-14.11
34.37
24.68
24.20
49.44
21.01
22.02
20.49
15.52
30.09.15
(6 M)
503.64
67773.47
68277.11
8.15
271.13
2.00
33827.25
9892.78
1409.28
8483.50
2918.33
5565.17
22.10
30.09.14
(6 M)
482.86
48231.94
48714.80
9.47
201.78
2.00
26965.38
7903.96
938.67
6965.29
2350.79
4614.50
19.11
% CH
4.30
40.52
40.16
-13.94
34.37
25.45
25.16
50.14
21.80
24.14
20.60
15.65
-3.38
-0.38
-
1101.50
24.92
16.45
29.25
0.91
0.25
17.11
29.31
1.02
0.28
-3.86
-0.20
-
31.03.15
(12 M)
501.30
61508.13
62009.43
16.47
247.39
2.00
57466.25
17404.47
2075.75
15328.72
5112.80
10215.92
40.76
8.00
17.78
30.29
0.93
0.25
quarter ended September 30, 2014. After providing Rs. 1,492.2 crores for taxation,
the Bank earned a net profit of Rs. 2,869.5 crores, an increase of 20.5% over the
quarter ended September 30, 2014.
Balance Sheet: As of Sept. 30, 2015
Total deposits as of September 30, 2015 were Rs. 506,909 crores, an increase of
29.7% over September 30, 2014. CASA deposits saw healthy growth with current
account deposits growing by 20.8% over the previous year to reach Rs. 69,811
crores and savings account deposits growing by 18.7% over the previous year to
reach Rs. 131,522 crores. Time deposits were at Rs. 305,575 crores an increase
of 37.6% over the previous year resulting in CASA proportion of 40% as on September
30, 2015.
Advances as of September 30, 2015 were Rs. 418,541 crores, an increase of
27.9% over September 30, 2014. This loan growth was contributed by both segments
of the Banks loan portfolio, with domestic retail loans and wholesale loans as per
the Banks internal business classification growing by 29.3% and 23.4% respectively
(as per regulatory [Basel 2] segment classification growing by 29.3% and 25.1%
respectively). The domestic loan mix as per Basel 2 classification between
retail:wholesale was 52:48 and advances in overseas branches as of September
30, 2015 were at 7.5% of the total advances.
Capital Adequacy:
The Banks total Capital Adequacy Ratio (CAR) as per Basel III guidelines, was at
15.5% as at September 30, 2015 (15.7% as at September 30, 2014) as against a
regulatory requirement of 9%. Tier-I CAR was at 12.8% as on September 30, 2015
compared to 11.8% as at September 30, 2014.
Network:
As of September 30, 2015, the Banks distribution network was at 4,227 branches
and 11,686 ATMs across 2,501 cities / towns. 55% of branches are now in the
Semi-urban and rural areas. Number of employees increased from 75,339 as of
September 30, 2014 to 83,416 as of September 30, 2015.
J
NOVEMBER, 2015
BANKING
INDUSIND BANK : BACK TO 30% GROWTH RATE WITH HEALTHY ASSET QUALITY
Indusind Bank is a consistent performer. It has again reported excellent
working results for the second quarter and half year ended 30th September, 2015.
For the quarter its Total Income has increased by 20% from Rs.2,973crs to
Rs.3,581crs while the Operating Profit has increased by 39% from Rs.725crs to
Rs.1,007crs and Net Profit by 30% from Rs.430crs to Rs.560crs. The EPS for the
quarter is Rs.9/-. The Banks Gross & Net NPAs reduced to 0.77% and 0.31%
respectively as on 30th September, 2015 signifying an improvement in asset quality.
Commenting on the performance, Mr. Romesh Sobti, MD & CEO, said, This
quarter, the Bank has shown consistent performance in its bottom lines given the
challenging times, both globally as well as in the domestic market. However, the
overall industry sentiment is looking positive. Our Operating Profit rose by 39% and
our NIM has grown to a healthy 3.88%. Digitisation continues to be a core area of
thrust for us. We remain committed to our promise of Responsive Innovation theme
with the introduction of Onthego Social Banking which offers customers a host
of banking services including transactions through social platforms like Twitter and
Facebook without the necessity of downloading an additional app. For the half
year, its Total Income has increased by 20% from Rs.5,876crs to Rs.7,066crs while
the Operating Profit has increased by 31% from Rs.1,474crs to Rs.1,929crs and
Net Profit by 27% from Rs.851crs to Rs.1,085crs. The EPS for the half year is
Rs.18/-. The bank has strong fundamentals. Its Paid-up Capital is small at Rs.592crs
with a high Networth of Rs.16,755crs. Technically the scrip is moving around Rs.960/
- with a P/E Ratio of 26 and Book Value of Rs.283/-.
FH (in crs)
30.09.15
(3 M)
592.17
16163.06
16755.23
3.34
282.95
10.00
3581.31
1006.53
158.09
848.44
288.40
560.04
9.46
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
957.95
25.32
15.64
28.11
0.77
0.31
30.09.14
(3 M)
528.29
9391.61
9919.90
4.34
187.77
10.00
2972.72
724.67
73.20
651.47
221.27
430.20
8.14
14.47
24.38
1.08
0.33
%CH
12.09
72.10
68.91
-23.04
50.69
20.47
38.89
115.97
30.23
30.34
30.18
16.22
30.09.15
(6 M)
592.17
16163.06
16755.23
6.48
282.95
10.00
7066.42
1929.25
281.42
1647.83
562.75
1085.08
18.32
30.09.14
(6 M)
528.29
9391.61
9919.90
8.58
187.77
10.00
5875.95
1473.87
183.60
1290.27
439.01
851.26
16.11
% CH
12.09
72.10
68.91
-24.48
50.69
20.26
30.90
53.28
27.71
28.19
27.47
13.72
8.09
15.30
-
957.95
26.14
15.36
27.30
0.77
0.31
14.49
25.08
1.08
0.33
6.00
8.85
-
31.03.15
(12 M)
529.45
9724.08
10253.53
17.49
193.66
10.00
12239.97
3098.22
389.05
2709.17
915.45
1793.72
33.88
4.00
14.65
25.31
0.81
0.31
Increase in branch network from 685 branches and 1277 ATMs in the previous year
to 854 branches and 1578 ATMs this year as on 30th September, 2015
Total Advances as on September 30, 2015 were at Rs. 78,294 crore as compared
to Rs. 59,931 crore in the corresponding period of the previous year, recording a
growth of 31 %
Total Deposits as on September 30, 2015 were at Rs. 80,841 crore as compared to
Rs. 65,996 crore in the corresponding period of the previous year, up by 22%
Capital Adequacy Ratio as per BASEL III Capital regulations as on September 30,
2015 was 16.52 %
During the quarter, Bank successfully completed a Qualified Institutions Placement
(QIP) issue allotting 5,12,18,640 equity shares of Rs. 10/- each at a price of Rs.
845.00 per share aggregating to Rs. 4,327.98 crores and a Preferential Allotment of
87,81,360 equity shares of Rs. 10/- each at a price of Rs.857.20 per share to the
promoters aggregating to Rs. 752.74 crores.
The Bank integrated Diamond and Jewellery financing business acquired from Royal
Bank of Scotland N.V. involving takeover of various assets and liabilities including an
advance portfolio of Rs. 4,130.40 crores.
J
NOVEMBER, 2015
BANKING
arur Vysya Bank has reported excellent working results for the second
quarter and half year ended 30th September, 2015. For the quarter its Total Income
has increased by 5% from Rs.1,495crs to Rs.1,570crs while the Operating Profit
has jumped by 72% from Rs.207crs to Rs.355crs and Net Profit by 57% from
Rs.91crs to Rs.142crs. The EPS for the quarter is Rs.12/-. For the half year, its Total
Income has increased by 4% from Rs.2,957crs to Rs.3,089crs while the Operating
Profit has jumped by 55% from Rs.421crs to Rs.651crs and Net Profit by 30% from
Rs.213crs to Rs.277crs. The EPS for the half year is Rs.23/-. It is a high dividend
paymaster. It has paid 130% dividend last year. The bank has strong fundamentals. Its Paid-up Capital is small at Rs.122crs with a high Networth of Rs.4,529crs.
Technically the scrip is moving around Rs.415/- with a low P/E Ratio of 9 and high
Book Value of Rs.372/-.
FH (in crs)
30.09.15
(3 M)
121.86
4407.42
4529.28
3.14
371.68
10.00
1570.27
355.24
126.02
229.22
87.00
142.22
11.67
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
416.65
8.93
9.06
22.62
1.96
0.96
30.09.14
(3 M)
120.86
4042.98
4163.84
2.17
344.52
10.00
1494.86
207.11
93.11
114.00
23.50
90.50
7.49
6.05
13.85
1.36
0.59
%CH
0.83
9.01
8.78
44.70
7.88
5.04
71.52
35.35
101.07
270.21
57.15
55.81
30.09.15
(6 M)
121.86
4407.42
4529.28
6.11
371.68
10.00
3088.77
650.97
243.67
407.30
130.50
276.80
22.71
30.09.14
(6 M)
120.86
4042.98
4163.84
5.11
344.52
10.00
2957.30
420.60
179.53
241.07
28.50
212.57
17.59
% CH
0.83
9.01
8.78
19.57
7.88
4.45
54.77
35.73
68.96
357.89
30.22
29.11
49.75
63.32
-
416.65
9.17
8.96
21.08
1.96
0.96
7.19
14.22
1.36
0.59
24.62
48.24
-
31.03.15
(12 M)
121.63
4124.40
4246.03
10.93
349.09
10.00
5976.71
943.29
480.51
462.78
7.17
464.28
38.17
13.00
7.77
15.78
1.85
0.78
Net interest income for the second quarter increased by 29.64% from Rs. 337.42
crore to Rs 437.42 crore. Other income for the second quarter increased by 51.33%
from Rs. 135.96 crore during the same quarter last year to Rs.205.74 crore. Operating
profit for second quarter increased by 71.52% from Rs. 207.11 crore to Rs. 355.24
crore. Net profit for the second quarter increased by 57.15% on year-on-year
basis from Rs. 90.50 crore to Rs.142.22 crore compared to the corresponding
quarter in the previous fiscal. Net interest margin improved from 2.67% to 3.39% as
compared to the corresponding quarter last year.
Half year results
Net interest income increased from Rs. 677.45 crore to Rs. 860.52 crore, an increase
of 27.02% over the corresponding period last year. Other income for the half year
increased by 44.89% from Rs.253.91 crore to Rs.367.90 crore. Operating profit for
the half year ended 30th September 2015 increased by 54.77% from Rs.420.60
crore during the corresponding period last year to Rs.650.97 crore. This was
mainly on account of increase in Net Interest income and Treasury income.
The net profit increased by 30.22% from Rs. 212.57 crore registered for the first
half of the previous year to Rs.276.80 crore for the first half of the current fiscal.
Net interest margin increased for the period from 2.73% in the half year last year to
3.35% in the half year period in current year.
Gross NPA increased from 1.91% as on June 2015 to 1.96 % as on 30th September
2015 and Net NPA stood at 0.96% on that date as against 0.88%, last quarter ended
June 2015.
The bank has maintained Provision Coverage Ratio at 75.09%. The capital adequacy
ratio of the Bank stood at 13.00% (Basel III) which is well above the regulatory
requirement of 9%. As per Basel II, CRAR works out to 13.10%. As on date, the
bank is operating through 657 branches and 1652 ATMs.
J
NOVEMBER, 2015
BANKING
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
30.09.15
(3 M)
179.46
1459.80
1639.26
2.73
91.34
10.00
697.88
95.41
35.58
59.83
15.00
44.83
2.50
87.30
8.73
6.42
13.67
1.89
1.01
30.09.14
(3 M)
178.82
1340.74
1519.56
2.07
84.98
10.00
613.87
90.40
50.90
39.50
8.00
31.50
1.76
5.13
14.73
3.72
2.78
%CH
30.09.14
(6 M)
178.82
1340.74
1519.56
3.93
84.98
10.00
1199.23
160.16
83.50
76.66
17.00
59.66
3.34
% CH
0.36
8.88
7.88
31.88
7.48
13.69
5.54
-30.10
51.47
87.50
42.32
42.05
30.09.15
(6 M)
179.46
1459.80
1639.26
5.19
91.34
10.00
1390.94
204.98
95.89
109.09
24.00
85.09
4.74
25.15
-7.20
-
87.30
9.21
6.12
14.74
1.89
1.01
4.97
13.36
3.72
2.78
23.14
10.33
-
0.36
8.88
7.88
32.06
7.48
15.99
27.98
14.84
42.30
41.18
42.62
41.92
31.03.15
(12 M)
179.17
1298.52
1477.69
8.95
82.47
10.00
2498.56
365.72
188.23
188.21
55.92
132.29
7.38
2.00
5.29
14.64
2.75
1.85
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
100
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
95
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
90
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
85
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
80
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
75
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
70
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
A
S
O
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
10
NOVEMBER, 2015
INVESTMENT SCRIPS
INVESTMENT SCRIPS:
The following fundamentally strong scrips may be considered for
long term investment at a sharp fall in a technically weak market.
1. DR REDDYS LABS
3. HDFC BANK
2. HCL TECHNOLOGIES
4. INDUSIND BANK
NCC : RECOVERING
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
90
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
85
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
80
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
75
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
70
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
65
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
60
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
55
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
50
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
J
A
S
O
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
KOMPELLA PORTFOLIO INVESTMENT ADVICE
11
NOVEMBER, 2015
CONTENTS
CONTENTS
ASTRA MICROWAVE : 330% RETURN P.A. FOR TWO DECADES
AN INVESTMENT OF RS.6,000/- IN 1995 IS VALUED AT RS.3,96,000/- TODAY
Not only the blue chip companies such as TCS, Infosys, Wipro, Sun Pharma, Lupin, Dr.Reddys Labs, HDFC, HDFC Bank, etc.
have created enormous wealth to the investors but even the professionally managed midcap stocks such as Astra Microwave Products
Ltd. has also created enormous wealth during the last 20 years. Astra Microwave has entered into the capital market and issued Rs.10/
- paid-up share at Rs.60/-(Rs.10/-+Rs.50/- premium). Later, it has issued 1:1 Bonus in 2000, split the stock from Rs.10/- to Rs.2/- and
issued 1:1 Bonus in 2005. In 2010, it has issued 1:2 Bonus. As a result, 100 shares of Rs.10/- paid-up in 1995 were 3,000 shares of Rs.2/
- paid-up in 2015 - ie., an investment of Rs.6,000/- in IPO in 1995 is valued at Rs.3,96,000/- today (excluding Dividends during the last
twenty years). It has uninterrupted track record of paying dividends for the last twenty years. That is the power of equity investments
in the long run.
COVER STORY
ASTRA MICROWAVE
3
3
BANKING
DCB BANK
HDFC BANK
INDUSIND BANK
KARUR VYSYA BANK
LAKSHMI VILAS BANK
INVESTMENT SCRIPS
DR REDDYS LABS
HCL TECHNOLOGIES
HDFC BANK
INDUSIND BANK
NCC
11
11
11
11
11
11
EDITORIAL
13
SEPTEMBER QUARTER
PERFORMANCE
14-15
16-17
18-22
STOCK VALUATIONS
23-26
FUNDAMENTALS
READY REFERENCE
SKS MICROFINANCE
54
SPECIAL REPORTS
BIOCON
55-58
55
HIMATSINGKA SEIDE
INFOSYS
TCS
56
57
58
FOR COVERAGE
To cover your Company/ Bank in our Magazine, please mail a copy
of your Annual Report, Results, Press Release, Investor Presentation
along with a latest Photo (jpeg format) etc.
To
The Editor
FOR ADVERTISEMENTS
For any query regarding advertisements, please contact
The Ad Incharge
KOMPELLA PORTFOLIO
MARCH QUARTER
PERFORMANCE
39-43
FY15 PERFORMANCE
44-48
TECHNICAL ANALYSIS
SKS MICROFINANCE
SUZLON
49
49
49
INDEX
BSE SENSEX
NSE NIFTY
50
50
50
FINANCE CO.
CAN FIN HOMES
GRUH FINANCE
51-52 & 54
51
52
INVESTMENT ADVICE
REGD. OFFICE: PLOT NO. A-31,
KOMPELLA HOUSE, JOURNALIST COLONY,
JUBILEE HILLS, HYDERABAD - 500 033.
PH: 23547687/23547758
e-mail: kompella@investmentadvice.in
kompellafinance@investmentadvice.in
www.investmentadvice.in
NOVEMBER, 2015
12
EDITORIAL
KOMPELLA PORTFOLIO
PROFIT BOOKING
INVESTMENT ADVICE
(SINCE 1987) VOL. XXVIII NO.11, NOVEMBER, 2015.
www.investmentadvice.in
OWNERS:
KOMPELLA FINANCE & INVESTMENT
CONSULTANTS LIMITED
(Established in 1986 )
K. V. Satyanarayana
Wholetime Director
One Year
Three Years
India
` 450
` 1,250
Overseas
(Airmail)
` 4,000
` 10,000
India
Overseas
` 300
` 800
` 500
` 1,250
Jurisdiction : HYDERABAD
Printed and Published by Mr. K.V.Satyanarayana on
behalf of KOMPELLA FINANCE & INVESTMENT
NOVEMBER, 2015
13
23
307
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
292
60
49
22
50
40
25
20
11
82
47
657
607
46
40
15
74
68
41
36
15
Alembic Pharma
38
1009
547
84
376
107
251
401
133
202
289
77
275
17
1158
1060
164
143
15
210
191
10
123
100
23
Asian Paints
96
3779
3633
550
472
17
669
577
16
399
347
15
-22
Astra Microwave
16
106
190
-44
25
34
-26
29
39
-26
18
23
Axis Bank
476
12001
10550
14
3628
3162
15
1916
1611
19
Bajaj Auto
289
6098
5963
1239
1058
17
1469
900
63
933
591
58
54
1680
1232
36
1102
834
32
441
307
43
279
197
42
Bajaj Finserv
80
2224
1648
35
1587
1183
34
911
648
41
441
316
40
Bajaj Holdings
111
110
185
-41
99
178
-44
102
210
-52
568
510
11
Bharat Forge
47
1117
1138
-2
256
258
-1
325
319
175
174
100
837
758
10
138
119
16
526
183
188
306
102
200
Bajaj Finance
Biocon
Cadila Healthcare
102
2459
2108
17
548
348
57
632
419
51
391
278
41
1875
2242
3982
-44
46
1953
-98
1406
3237
-57
673
2278
-70
27
263
198
33
239
178
34
57
30
88
35
18
94
CCL Products
27
235
247
-5
41
41
47
46
29
26
12
156
1019
917
11
185
147
26
190
154
23
122
99
23
25
146
81
80
23
283
23
235
13
117
Cairn India
Cholamandalam Inv.
Cigniti Tech.
City Union Bank
60
829
773
205
173
19
108
94
15
Colgate-Palmolive
27
1038
1001
228
169
35
266
196
35
157
130
21
195
1502
1355
11
229
164
40
402
405
-1
233
192
21
19
436
451
-3
40
18
122
42
18
139
21
425
Container Corp.
Cosmo Films
CYIENT
56
772
672
15
98
90
140
141
99
90
10
Dr Reddys Labs
85
3989
3588
11
926
647
43
722
574
26
Edelweiss Fin.
81
1240
905
37
768
535
44
152
135
12
96
79
22
Emami
23
575
490
17
81
103
-21
84
126
-33
61
92
-34
Force Motors
13
763
599
27
43
16
169
81
53
53
42
26
62
Gallantt Ispat
28
121
110
10
11
83
13
51
125
Gallantt Metal
81
162
160
12
33
15
11
33
10
67
Godrej Consumer
34
2245
2061
383
319
20
392
347
13
287
235
22
Grasim Inds.
92
8393
7943
940
771
22
1316
1105
19
489
416
18
HDFC
316
12521
11608
2436
2306
2464
2358
2107
2064
HDFC Bank
504
17324
13895
25
5043
4060
24
5043
4060
24
2869
2381
21
23
587
512
15
27
200
32
14
126
15
200
Heritage Foods
Hester Biosciences
Himatsingka Seide
Hindustan Zinc
Idea Celular
Indiabulls Hsg. Fin.
Indusind Bank
Infosys
24
21
14
20
40
33
49
533
518
62
43
44
55
33
67
42
24
75
845
4033
3802
1989
1793
11
3032
2692
13
2255
2184
3400
8689
7570
15
1519
1312
16
2784
2346
19
809
756
84
1985
1514
31
1726
1343
29
746
369
102
556
448
24
592
3581
2973
20
1007
725
39
560
430
30
1144
15635
13342
17
3993
3483
15
3398
4360
-22
Inox Wind
222
1008
543
86
129
82
57
129
79
63
89
55
62
ITC
803
8904
9024
-1
3301
3245
3949
3826
2431
2425
Jet Airways
114
5248
4772
10
162
-266
-161
280
263
88
70
26
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
14
NOVEMBER, 2015
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
45
1810
1872
-3
261
194
35
222
157
41
118
76
Jyothy Labs
18
401
368
42
25
68
52
34
54
39
25
56
Kajaria Ceramics
16
610
540
13
102
68
50
111
74
49
59
40
48
122
1570
1495
355
207
72
142
91
56
51
2021
2173
-7
134
99
35
90
31
190
44
20
120
55
134
128
40
28
43
48
35
37
27
19
42
1721
1793
1552
16
1271
1116
14
338
290
17
215
182
18
179
698
614
14
95
90
45
32
41
101
3065
2628
17
620
486
28
647
519
25
412
341
21
Lupin
91
3321
3173
565
724
-22
704
941
-25
409
630
-35
M&M Financial
113
1579
1468
954
986
-3
264
353
-25
157
219
-28
Maruti Suzuki
151
13934
12315
13
1600
933
71
2388
1679
42
1226
863
42
84
1169
889
32
185
152
22
236
200
18
158
137
15
MRF
3330
3361
-1
654
496
32
802
576
39
461
317
45
Neuland Labs
127
121
15
11
36
13
11
16
20
40
MindTree
NTPC
8245
17899
16737
2708
2091
30
3492
3106
12
2898
2072
Omkar Speciality
21
101
67
51
16
12
33
14
10
40
50
Ortel Comm.
30
46
37
24
133
48
2.83
1.27
123
Persistent Systems
80
543
464
17
78
72
120
123
-2
72
71
Petronet LNG
750
7545
10980
-31
386
442
-13
442
474
-7
249
263
-5
PI Industries
14
446
427
73
63
16
92
82
12
58
49
18
Pokarna
99
83
19
27
13
108
23
12
88
13
225
109
100
100
10
39
100
3238
70901
109797
-35
7533
6794
11
11580
10830
6720
5972
13
44
1912
1681
14
258
228
13
275
221
24
146
107
36
SKS Microfinance
127
291
190
53
185
113
64
103
58
78
78
57
37
135
1526
1406
213
211
93
76
22
79
1056
592
78
102
31
229
70
39
79
29
13
123
115
92
25
33
23
43
41
31
32
29
22
32
Syndicate Bank
662
6670
5681
17
1225
954
28
332
316
Syngene Internat.
199
261
202
29
62
44
41
85
63
35
52
40
30
-13
RIL
Sintex Inds.
Sterlite Technologies
Symphony
Tata Coffee
19
453
440
58
78
-26
67
85
-22
28
32
TCS
197
27165
23816
14
7307
6351
15
8490
7397
15
6085
5244
16
Trident
509
961
966
-1
96
75
28
142
111
28
51
21
143
12
421
382
10
48
40
20
54
46
17
34
28
21
22
TTK Prestige
TVS Motor Co.
48
2881
2667
165
129
28
208
168
24
116
95
UltraTech Cement
274
6013
5770
706
619
14
958
834
15
427
414
Vedanta
297
16561
19549
-15
2340
4279
-45
3797
5711
-34
974
1640
-41
30
433
431
33
32
36
31
14
23
19
21
32
V-Guard Inds.
Welspun India
100
1472
1414
283
245
16
343
263
30
172
130
Wipro
494
12567
11816
2429
2306
3242
3026
2235
2085
57
43
34
26
11
57
20
13
54
12
100
419
3995
3338
20
1019
817
25
1019
818
25
610
483
26
44
759
656
16
108
90
20
137
110
25
91
67
36
Wonderla Holidays
Yes Bank
Zensar Tech.
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
15
NOVEMBER, 2015
23
23
596
576
Akzo Nobel
47
1315
1248
Alembic Pharma
38
1592
1041
17
2296
2085
Asian Paints
96
7403
Astra Microwave
16
206
Axis Bank
476
Bajaj Auto
289
Bajaj Finance
Bajaj Finserv
Bajaj Holdings
111
Bharat Forge
47
Biocon
100
1670
1483
13
292
241
21
Cadila Healthcare
102
4960
4158
19
1076
656
64
1875
4869
8465
-42
480
4285
-89
27
506
374
35
463
341
36
Cairn India
Can Fin Homes
CCL Products
Cholamandalam Inv.
307
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
292
60
49
22
121
109
11
107
94
14
53
478
203
135
10
330
284
6995
1164
378
-46
33
24235
20530
18
11711
11216
54
3326
2476
80
4435
3277
273
357
-24
2245
2126
50
40
25
20
11
82
102
86
19
155
166
-6
40
25
60
86
91
495
244
103
-5
359
142
153
16
422
373
13
245
206
19
959
21
1417
60
-45
41
1148
23
854
686
24
71
-42
23
43
-47
7720
6058
27
2300
1914
20
3046
3894
3277
19
2044
49
1948
1331
46
34
2192
1651
33
875
636
38
555
409
36
35
3176
2335
36
1848
1315
41
908
635
43
250
344
-27
256
381
-33
1181
1032
14
538
476
13
678
595
14
370
319
16
758
373
103
432
205
111
1239
786
58
744
518
44
3258
4677
-30
1508
3371
-55
108
60
81
67
37
81
27
455
423
83
71
17
94
78
19
59
46
28
156
2006
1783
13
356
290
23
367
304
21
233
195
19
Cigniti Tech.
25
276
158
75
40
13
208
43
15
195
23
12
92
60
1640
1527
402
346
16
219
193
13
27
2049
1957
405
346
17
445
397
12
271
264
195
2923
2624
11
426
413
770
786
-2
440
454
-3
Colgate-Palmolive
Container Corp.
Cosmo Films
19
845
894
-5
80
36
122
81
34
134
39
388
CYIENT
56
1498
1294
16
172
160
258
241
173
159
Dr Reddys Labs
85
7747
7105
1697
1294
31
1348
1124
20
Edelweiss Fin.
81
2394
1711
40
1497
1035
45
300
266
13
187
157
19
Emami
23
1164
971
20
158
175
-10
184
222
-17
149
164
-9
Force Motors
13
1403
1144
23
78
31
152
150
100
50
78
45
73
Gallantt Ispat
28
246
231
21
19
11
24
23
16
14
14
Gallantt Metal
81
346
353
-2
25
21
19
30
24
23
20
14
43
Godrej Consumer
34
4343
3949
10
675
538
25
685
571
20
486
378
29
Grasim Inds.
92
16991
15986
1954
1631
20
2676
2466
973
904
HDFC
316
23957
21648
11
4885
4431
10
4936
4495
10
4311
3937
10
HDFC Bank
504
33827
26965
25
9893
7904
25
9893
7904
25
5565
4615
21
23
1165
1018
14
46
19
142
58
29
98
26
10
160
49
45
13
11
18
15
11
36
29
82
Heritage Foods
Hester Biosciences
Himatsingka Seide
Hindustan Zinc
Idea Cellular
Indiabulls Hsg Fin.
Indusind Bank
49
1001
1020
-2
127
86
48
108
69
56
82
45
845
7663
6810
13
3477
2944
18
5254
4754
11
4206
3801
11
3400
17487
15131
16
3231
2661
21
5734
4623
24
1740
1484
17
84
3814
2878
33
3361
2543
32
1443
1110
30
1067
872
22
28
592
7066
5876
20
1929
1474
31
1085
851
1144
29989
26112
15
7441
6694
11
6429
5982
Inox Wind
222
1644
848
94
209
125
67
204
111
84
140
78
79
ITC
803
17492
18272
-4
6429
6292
7639
7324
4697
4612
Infosys
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
16
NOVEMBER, 2015
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
114
10478
9458
11
325
-384
690
232
197
309
-148
45
3587
3737
-4
515
347
48
449
280
60
236
132
79
Jyothy Labs
18
816
753
92
69
33
111
84
32
83
68
22
Kajaria Ceramics
16
1159
1042
11
178
137
30
197
148
33
105
78
35
122
3089
2957
651
421
55
277
213
30
51
3899
3893
252
179
41
163
68
140
75
32
134
243
231
64
51
25
79
61
29
43
34
26
-13
1721
3511
2990
17
2490
2183
14
635
700
-9
408
468
179
1391
1199
16
205
160
28
85
60
42
101
6011
5137
17
1179
940
25
1228
1010
22
794
634
25
Lupin
91
6471
6514
-1
1295
1730
-25
1594
2081
-23
934
1255
-26
M&M Financial
113
3084
2844
1809
1866
-3
445
627
-29
265
389
-32
Maruti Suzuki
151
27359
23743
15
3117
1736
80
4731
3265
45
2418
1625
49
84
2151
1732
24
326
298
446
389
15
296
267
11
250
224
12
31
21
48
28
20
41
14
75
18
MindTree
Neuland Labs
NTPC
8245
34983
35073
4907
4510
6437
6505
-1
5034
4273
Omkar Speciality
21
192
120
60
32
20
60
28
16
75
17
11
55
Ortel Comm.
30
86
70
23
13
117
16
70
5.27
0.07
7429
Persistent Systems
80
1043
899
16
152
144
236
241
-2
139
140
-1
Petronet LNG
750
15922
21141
-25
667
722
-8
775
789
-2
496
419
18
PI Industries
14
1001
898
11
197
161
22
234
195
20
146
121
21
Pokarna
195
144
35
51
19
168
44
18
138
25
733
213
202
13
44
21
16
28
80
3238
148031
214437
-31
14669
13001
13
22687
21288
7 12942
11929
44
3383
3025
12
413
380
454
362
25
215
169
27
SKS Microfinance
127
532
342
56
324
193
68
183
108
69
139
106
31
135
3007
2872
394
432
-9
159
203
-22
79
2031
1156
76
188
73
158
128
81
58
50
22
127
Syndicate Bank
662
12994
11204
16
2265
1968
15
634
801
-21
Syngene Internat.
199
495
380
30
115
82
40
158
124
27
96
75
28
19
849
815
109
146
-25
126
159
-21
53
63
-16
TCS
197
52834
45928
15
14032
12286
14
16421
15017
9 11795
10812
Trident
509
1840
1872
-2
211
175
21
295
237
24
112
53
111
12
770
718
81
76
90
88
56
55
RIL
Sintex Inds.
Sterlite Technologies
Tata Coffee
TTK Prestige
TVS Motor Co.
48
5489
4960
11
287
227
26
368
302
22
207
167
24
UltraTech Cement
274
12444
11800
1606
1418
13
2092
2020
1018
1041
-2
Vedanta
-38
297
33578
36686
-8
4614
7816
-41
7579
9000
-16
1840
2981
V-Guard Inds.
30
933
909
72
69
77
67
15
48
41
17
Welspun India
100
2861
2591
10
563
449
25
671
497
35
336
235
43
Wipro
494
24937
23062
4831
4683
6377
6021
4423
4188
57
110
98
12
47
41
15
67
54
24
40
31
29
419
7792
6432
21
1927
1449
33
1928
1449
33
1162
914
27
44
1465
1268
16
207
163
27
257
198
30
167
123
36
Wonderla Holidays
Yes Bank
Zensar Tech.
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
17
NOVEMBER, 2015
11
12
42
130
18
38
571
25
17
310
3
603
23
70
51
258
79
96
5
29
9
475
289
20
54
80
111
29
444
64
69
72
47
100
31
723
113
24
18
102
1875
27
515
19
29
247
27
1658
22
22
7
9
5
144
25
161
60
30
519
982
1932
6820
306
583
5396
1478
1145
2510
29
4529
965
1265
2845
1877
630
3623
28
3320
603
12234
5613
1009
1646
2212
163
749
12244
680
1121
894
1129
833
2558
51966
353
2019
234
2501
2627
243
12253
496
48
924
220
7099
303
371
194
131
57
987
130
3853
811
672
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.06.15 30.06.14
30.06.14
30.06.15 30.06.14
30.06.15 30.06.14
463
1028
1822
6207
318
494
5518
1321
1029
2720
26
4205
742
1054
3236
1773
630
3362
28
2911
480
9980
5252
888
1244
1629
172
725
11683
622
1060
635
988
725
2378
66794
190
1787
108
2050
4483
176
11728
522
43
914
176
6928
305
363
162
129
52
866
77
2720
754
593
12
-4
6
10
-4
18
-2
12
11
-8
12
8
30
20
-12
6
8
14
26
23
7
14
32
36
-5
3
5
9
6
41
14
15
8
-22
86
13
117
22
-41
38
4
-5
12
1
25
2
-1
2
20
2
10
14
69
42
8
13
59
425
113
1121
43
1242
101
175
235
1.48
825
48
136
414
164
126
614
5
636
62
4092
1061
53
1090
1590
151
43
2202
71
125
73
282
154
410
3281
80
261
13
528
414
223
2004
57
23
267
42
893
31
57
25
16
8
172
17
910
197
78
38
457
98
792
43
1220
76
145
464
-0.13
626
44
116
324
174
99
487
5
567
38
2896
856
29
818
1152
167
29
2480
82
93
64
218
122
357
966
35
138
8
308
2333
163
1795
49
19
179
29
974
15
37
21
5
2
144
7
416
173
78
55
-7
15
42
2
33
21
-49
32
9
17
28
-6
27
26
12
63
41
24
83
33
38
-10
48
-11
-13
34
14
29
26
15
240
129
89
63
71
-82
37
12
16
21
49
45
-8
107
54
19
220
300
19
143
119
14
-
73
361
126
1123
36
101
185
212
458
3
40
158
504
146
79
748
5
707
71
1576
42
434
937
154
59
90
147
68
354
231
593
4033
64
306
9
607
1852
51
81
27
291
47
30
55
28
16
15
177
20
1037
101
51
335
101
851
29
96
146
181
706
1
34
144
405
152
98
571
4
652
41
1144
16
328
667
170
44
105
113
53
276
190
529
2349
35
190
3
367
1440
30
68
35
197
33
29
41
24
5
5
150
8
549
77
45
8
25
32
21
6
27
17
-35
184
17
10
24
-4
-20
31
26
9
76
38
163
32
41
-9
33
-14
30
28
28
22
12
72
84
61
221
65
29
74
18
-22
48
43
4
33
15
221
173
18
159
89
31
40
135
57
397
21
70
147
75
122
227
1.7
203
22
91
291
58
12
455
3
432
46
1978
1015
20
276
467
613
33
1052
92
77
11
195
126
344
2376
24
190
4.17
353
835
32
479
33
17
185
30
204
14
40
16
10
10
111
11
651
112
56
25
153
48
264
15
65
113
49
106
409
0.73
107
20
83
228
91
37
339
3
415
26
1667
740
6
211
319
522
25
1362
59
57
9
145
103
307
1216
7
114
0.17
240
1093
19
807
27
27
124
20
192
9
26
14
3
4
96
6
295
99
58
60
-12
19
50
40
8
30
53
15
-45
133
90
10
10
28
-36
-68
34
4
77
19
37
233
31
46
17
32
-23
56
35
22
34
22
12
95
243
67
2353
47
-24
68
-41
22
-37
49
50
6
56
54
14
233
150
16
83
121
13
-3
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
18
NOVEMBER, 2015
6316
14
195
168
149
55
56
176
85
27
114
22
16
23
1450
42
36
85
31
124
13
6
151
1268
18
100
42
85
530
34
34
14
20
92
49
80
483
563
11
10
10
158
11
315
502
419
23
7
49
207
845
19
339
216
1161
1604
3599
1594
19518
1010
1421
5335
9053
1314
726
2069
3758
2917
302
257
327
590
16340
211
348
1800
588
633
640
76
947
12565
416
587
1045
629
2966
2098
2511
22
346
8599
381
1084
185
259
1413
27
230
999
867
11436
16503
267
578
404
469
8575
3630
115
51803
8105
15802
7903
8798
2226
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.06.15 30.06.14
30.06.14
30.06.15 30.06.14
30.06.15 30.06.14
18306
957
1270
5215
12989
1045
622
1869
3518
2245
284
268
324
482
24855
234
324
1909
572
663
545
66
808
13372
397
560
966
662
2731
1889
2326
21
311
8045
423
1243
168
231
891
24
226
713
703
10039
13071
250
506
361
503
7997
3007
100
59237
7716
14617
7233
7561
2123
7
6
12
2
-30
26
17
11
7
30
6
-4
1
22
-34
-10
7
-6
3
-5
17
15
17
-6
5
5
8
-5
9
11
8
5
11
7
-10
-13
10
12
59
13
2
40
23
14
26
7
14
12
-7
7
21
15
-13
5
8
9
16
5
4387
177
197
809
1001
198
74
289
771
352
11
14
21
77
1560
15
30
229
60
115
35
13
343
736
21
131
184
105
401
292
118
3
47
1014
51
132
75
184
207
3
33
173
53
2449
4850
189
20
59
64
545
1487
10
2312
1432
5038
1138
1712
1921
4289
177
249
698
-108
161
70
241
647
229
10
7
16
71
1155
12
23
259
42
111
15
9
224
811
31
114
153
109
160
220
103
2
41
860
36
138
82
153
129
2
28
-245
18
2125
3844
235
10
46
43
561
1150
5
0.18
1250
4517
928
1349
1864
2
-21
16
23
6
20
19
54
10
100
31
8
35
25
30
-12
43
4
133
44
53
-9
-32
15
20
-4
151
33
15
50
15
18
42
-4
-9
20
60
50
18
194
15
26
-20
100
28
49
-3
29
100
15
12
23
27
3
6365
179
368
984
278
117
358
437
53
19
30
100
1305
15
30
269
78
114
69
14
515
959
23
95
254
148
101
292
141
3
56
1360
77
168
104
217
227
8
33
-32
64
2472
72
25
69
53
470
2222
16
3171
1625
2949
409
6476
200
381
-98
285
100
294
301
41
13
23
96
926
11
24
300
60
86
47
11
398
1124
30
93
210
154
-172
224
148
2
46
1361
50
181
98
181
133
10
28
-365
26
2137
81
15
56
36
627
2062
11
658
1552
2276
548
-2
-10
-4
-3
17
22
45
28
49
30
4
41
44
27
-10
30
32
48
29
30
-15
-25
2
21
-4
31
-5
87
21
53
-8
7
20
71
-18
17
145
16
-12
71
22
46
-25
8
41
382
5
30
-25
3764
114
207
204
924
211
75
261
626
222
20
4
14
88
1063
4
16
155
48
70
36
9
324
424
8
61
155
93
-429
199
94
2
27
485
43
101
80
113
74
5
20
-124
29
2204
2696
59
11
39
41
107
1921
7
1588
1059
2976
135
931
254
4033
135
262
231
510
212
69
211
550
157
6
-7
13
71
691
2
11
185
35
50
19
6
223
621
12
61
130
98
-593
143
78
1
23
487
29
108
81
85
44
8
18
-281
7
1873
2233
58
5
31
22
328
1618
3
46
1057
2655
106
728
482
-7
-16
-21
-12
81
9
24
14
41
233
8
24
54
100
45
-16
37
40
89
50
45
-32
-33
19
-5
39
21
100
17
48
-6
-1
33
68
-38
11
314
18
21
2
120
26
86
-67
19
133
3352
12
27
28
-47
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
19
NOVEMBER, 2015
9
1662
31
62
31
71
58
480
140
531
120
1144
222
19
40
2428
802
48
65
40
114
42
61
45
79
70
18
38
16
22
188
122
14
51
15
5
456
186
1721
11
179
101
11
26
9
90
113
86
38
65
151
23
84
19
88
4
1753
398
154
886
109
961
708
1829
96
4495
902
3448
172
14354
636
285
299
101307
8588
1888
481
290
5220
721
1912
1760
383
169
414
623
549
83
1348
1519
664
1878
518
109
4584
20252
1718
52
693
2946
564
755
318
3150
1505
170
155
1783
13425
129
982
250
9385
3539
11317
1140
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.06.15 30.06.14
30.06.14
30.06.15 30.06.14
30.06.15 30.06.14
131
726
90
790
731
1364
82
4144
869
2874
145
12770
304
252
285
124957
9293
1899
440
235
4686
667
1149
1854
262
135
385
594
502
91
1254
1462
827
1721
393
103
2686
18975
1438
42
585
2509
572
675
275
3341
1377
163
126
1623
11428
125
844
212
8392
3337
15744
1088
18
22
21
22
-3
34
17
8
4
20
19
12
109
13
5
-19
-8
-1
9
23
11
8
66
-5
46
25
8
5
9
-9
8
4
-20
9
32
6
71
7
19
24
18
17
-1
12
16
-6
9
4
23
10
17
3
16
18
12
6
-28
5
11
250
21
590
57
1635
55
709
158
923
19
3447
80
31
20
8957
3128
458
112
20
162
141
194
254
266
42
50
85
76
9
239
296
220
118
49
25
597
1668
1219
12
110
559
42
84
17
716
855
20
22
305
1518
28
141
37
598
694
573
848
5
209
10
469
24
1200
47
607
172
749
44
3211
43
32
16
2202
2994
448
83
12
-117
60
100
153
161
28
44
69
68
5
188
213
230
81
32
22
666
1704
1067
9
70
454
42
75
7
1006
880
12
18
246
803
22
146
24
508
383
-242
804
120
20
110
26
138
36
17
17
-8
23
-57
7
86
-3
25
307
4
2
35
67
135
94
66
65
50
14
23
12
80
27
39
-4
46
53
14
-10
-2
14
33
57
23
12
143
-29
-3
67
22
24
89
27
-3
54
18
81
5
15
152
29
204
30
697
38
198
45
75
27
27
10343
3690
136
27
410
153
213
227
151
56
59
111
87
11
228
73
23
31
1841
296
15
581
89
55
24
890
181
24
30
353
2342
32
34
765
792
658
297
10
144
19
159
24
541
42
207
61
33
24
21
5045
3598
106
15
-31
74
137
123
88
44
51
94
74
8
236
37
12
26
2263
410
11
491
92
46
14
1141
274
15
22
278
1586
25
21
624
456
21
293
56
6
51
28
23
29
-9
-4
-27
127
13
26
105
3
29
86
107
56
85
71
27
17
18
17
37
-3
96
90
20
-19
-28
42
19
-3
19
71
-22
-34
57
38
27
48
30
59
23
74
3106
1
7
102
16
108
8
511
27
215
102
525
29
3030
51
20
8
6436
2265
159
180
13
222
107
104
118
72
33
45
50
46
6
109
135
218
30
12
16
190
606
192
9
40
382
44
27
11
525
107
15
16
238
1193
19
138
18
266
447
406
183
4
94
10
94
1
424
27
207
114
421
40
2886
23
17
4
2523
2361
130
55
5
-218
49
55
55
58
28
42
39
39
3
122
122
230
11
4
14
430
967
286
6
28
322
49
21
5
625
170
7
14
185
762
15
129
10
164
230
-36
180
75
9
60
15
700
21
4
-11
25
-28
5
122
18
100
155
-4
22
227
160
118
89
115
24
18
7
28
18
100
-11
11
-5
173
200
14
-56
-37
-33
50
43
19
-10
29
120
-16
-37
114
14
29
57
27
7
80
62
94
2
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
20
NOVEMBER, 2015
224
2016
158
123
2007
362
196
224
17085
5569
210
679
90
22825
1057
555
447
312
500
8377
484
231
13432
96
6755
4718
15
227
486
86
166
15144
236
551
5663
2450
5493
2768
1044
253
200
77130
109
391
44731
1011
1056
1725
2352
2376
1471
776
236
241
383
124
479
1481
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.06.15 30.06.14
30.06.14
30.06.15 30.06.14
30.06.15 30.06.14
210
1810
96
103
2055
332
133
209
18337
5576
175
542
54
21851
1073
471
384
332
435
10161
435
129
12825
62
5856
3942
9
173
362
47
161
7905
123
515
4667
2138
5354
1753
866
222
156
104640
108
490
40739
705
1087
1657
2016
2374
1345
675
183
152
339
138
417
1466
7
11
65
19
-2
9
47
7
-7
20
25
67
4
-1
18
16
-6
15
-18
11
79
5
55
15
20
67
31
34
83
3
92
92
7
21
15
3
58
21
14
28
-26
1
-20
10
43
-3
4
17
9
15
29
59
13
-10
15
1
45
156
33
16
895
54
28
0.35
2200
1044
115
94
15
7548
459
124
96
26
74
281
404
12
3132
24
2290
2768
2
94
83
12
21
380
37
27
2077
958
854
919
548
10
46
7136
9
23
9202
83
186
119
1671
197
156
512
29
138
38
13
47
181
46
129
-11
10
962
43
16
-4.02
2419
1142
87
66
8
6302
467
98
85
22
72
281
368
6
3125
6
1999
2218
1
72
26
6
20
235
11
32
1735
837
763
501
418
7
37
6207
8
15
8788
55
7
285
1426
-4
153
460
22
80
31
14
37
221
-2
21
60
-7
26
75
-9
-9
32
42
88
20
-2
27
13
18
3
10
100
300
15
25
100
31
219
100
5
62
236
-16
20
14
12
83
31
43
24
15
13
53
5
51
2557
-58
17
2
11
32
73
23
-7
27
-18
51
93
32
15
1327
104
28
21
2946
133
112
14
11386
524
142
102
17
117
333
128
9
21
2295
3099
2
95
88
8
26
254
37
73
2126
297
1171
690
132
11
47
11107
17
25
65
320
346
488
307
179
763
21
80
44
14
55
181
52
37
-12
9
1158
70
18
22
3399
103
90
6
9759
636
114
86
15
118
315
116
5
6
2006
2578
1
73
37
6
24
133
15
48
1777
173
1096
434
78
8
38
10458
14
16
43
256
458
454
77
141
660
16
50
37
14
44
264
-2
148
74
15
49
54
-1
-13
29
24
122
17
-18
25
18
12
-1
6
11
71
233
14
20
58
30
141
31
8
91
142
52
20
72
7
59
69
31
25
6
18
55
50
25
-24
8
301
27
16
37
59
19
-2
26
-32
28
3
20
7
767
72
12
13
2135
258
80
49
8
5460
329
87
63
7
67
248
54
6
721
12
1576
1367
1.34
61
58
4
14
237
18
22
1479
201
177
344
37.15
5
30
6222
10
12
3692
55
164
104
321
168
69
484
10
61
29
7
38
65
33
-21
-19
3
616
45
9
14
2201
365
64
36
5
4782
394
72
54
6
69
157
38
3
1405
-1
1448
1137
1.25
52
8
3
14
118
6
15
1283
164
132
244
0.12
2
25
5957
8
6
3349
38
49
277
306
13
62
424
7
49
23
8
32
127
-15
133
25
60
33
-7
-3
-29
25
36
60
14
-17
21
17
17
-3
58
42
100
-49
9
20
7
17
625
33
101
200
47
15
23
34
41
30858
150
20
4
25
100
10
45
235
-62
5
1192
11
14
43
24
26
-13
19
-49
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
21
NOVEMBER, 2015
256
409
1952
2652
975
274
6758
691
345
555
436
187
463
101
2628
133
6323
229
4067
396
2029
61020
9235
30300
25668
6294
1001
229
2709
648
92
1947
3003
879
349
2548
2621
504
5169
6432
9043
2897
3064
1653
17017
169
3289
321
110
205
448
1388
12371
3797
1340
706
257
104
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.06.15 30.06.14
30.06.14
30.06.15 30.06.14
30.06.15 30.06.14
217
323
1868
2644
564
296
6341
634
316
541
381
182
492
142
4672
153
5523
162
3850
375
1911
64683
8708
36427
22111
5122
839
184
2891
486
62
1114
2563
913
336
2377
2305
451
5395
6032
8548
3004
2757
1706
17137
158
3190
312
84
165
411
1177
11246
3093
1055
612
221
101
18
27
5
73
-7
7
9
9
3
14
3
-6
-29
-44
-13
14
41
6
6
6
-6
6
-17
16
23
19
24
-6
33
48
75
17
-4
4
7
14
12
-4
7
6
-4
11
-3
-1
7
3
3
31
24
9
18
10
23
27
15
16
3
56
80
270
465
86
16
1610
279
16
418
69
19
44
22
105
29
1039
29
377
51
153
5286
1602
1428
6724
762
75
26
200
101
5
850
545
115
34
270
121
73
1161
900
1488
578
479
253
2275
27
393
26
17
17
61
281
2402
908
294
98
27
15
29
59
303
281
42
15
1703
229
14
417
54
17
42
51
-106
46
1014
17
397
68
166
8167
1122
2722
5935
779
43
14
250
67
-0.4
324
276
102
36
241
98
34
1202
799
1372
574
419
201
3537
20
290
21
10
13
51
204
2377
632
290
73
23
13
93
36
-11
65
105
7
-5
22
14
28
12
5
-57
-37
2
71
-5
-25
-8
-35
43
-48
13
-2
74
86
-20
51
162
97
13
-6
12
23
115
-3
13
8
1
14
26
-36
35
36
24
70
31
20
38
1
44
1
34
17
15
53
103
57
12
1147
431
53
165
18
18
55
29
1142
30
1039
64
390
60
183
8182
1212
2597
7931
1060
108
53
226
101
7
918
539
154
36
283
160
80
1134
445
323
3782
35
32
13
21
75
328
3135
378
120
21
24
25
90
42
15
1733
387
39
200
27
16
55
54
-555
46
1014
30
427
74
201
10508
790
2974
7621
1014
74
34
265
74
2
370
296
126
42
250
134
30
1186
458
290
3289
26
30
7
18
60
234
2996
346
88
18
21
111
15
38
-22
-34
11
35
-18
-33
11
-46
-36
3
112
-9
-20
-9
-22
54
-13
4
5
46
53
-14
36
200
148
82
22
-13
13
20
166
-4
-3
11
15
34
5
94
14
25
41
5
9
36
17
12
34
42
94
81
20
5
479
197
34
99
7
7
30
20
1047
22
302
40
153
25
82
2769
241
763
5684
676
62
23
151
52
4.84
449
173
61
22
95
90
49
257
591
519
52
275
146
866
19
143
14
6
11
35
163
2188
551
242
76
10
20
13
24
75
50
9
6
1205
166
23
122
11
6
36
35
-751
33
485
13
176
30
97
5398
-111
337
5568
631
41
11
177
26
0.32
256
86
32
27
90
72
17
521
627
664
66
289
106
1341
14
161
11
2
9
25
105
2103
432
210
56
9
17
162
75
25
62
122
-17
-60
19
48
-19
-36
17
-17
-43
-33
-38
208
-13
-17
-15
-49
126
2
7
51
109
-15
100
1413
75
101
91
-19
6
25
188
-51
-6
-22
-21
-5
38
-35
36
-11
27
200
22
40
55
4
28
15
36
11
18
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
22
NOVEMBER, 2015
STOCK VALUATIONS
STOCK VALUATIONS
Year ended 31st March, 2015
Networth
(Rs. crs)
RoNW
(%)
TO/ TI
(Rs. crs)
OP
PBT
PAT
(Rs. crs) (Rs. crs) (Rs. crs)
EPS
(Rs.)
P/E Ratio
MP
(Rs.)
26.10.15
BV
(Rs.)
P/BV
11
808
13
1840
154
165
108
96
128.33
12320
717
17.18
130
12868
11
26516
3688
2325
1416
109
19.96
2176
989
2.20
47
919
20
2527
209
275
186
40
34.68
1387
197
7.04
38
885
32
2056
359
283
15
45.13
677
47
14.40
25
1793
13
5629
318
317
240
19
16.68
317
142
2.23
17
1700
24
4230
594
610
411
24
40.88
981
100
9.81
Amrutanjan (2)
95
16
167
21
24
15
10
43.10
431
65
6.63
96
4742
29
14183
1969
2077
1395
15
54.53
818
49
16.69
16
290
21
634
85
81
61
19.29
135
35
3.86
Aurobindo (1)
29
5156
31
12121
2231
2168
1576
54
15.43
833
177
4.71
474
44677
16
43844
13385
11057
7358
31
16.81
521
188
2.77
289
10692
26
21612
3849
4085
2814
97
26.56
2576
370
6.96
50
4810
19
5382
3569
1357
898
179
29.65
5308
959
5.53
80
10961
15
7587
5472
3246
1690
106
17.98
1906
689
2.77
111
13393
15
524
478
513
2029
182
8.93
1625
1203
1.35
444
38848
47366
9915
5421
3398
15
11.47
172
175
0.98
666
26494
47853
7488
1795
1709
26
5.27
137
398
0.34
47
3444
22
7625
1078
1122
764
33
27.33
902
148
6.09
Biocon (5)
100
3270
15
3090
475
624
497
25
17.84
446
163
2.74
BPCL (10)
723
22549
21
242599
6751
7690
4807
66
13.70
904
312
2.90
24
1242
55
7858
719
950
689
57
56.21
3204
104
30.81
102
4252
27
8651
1468
1446
1151
56
7.63
427
208
2.05
1875
58870
14646
5953
5109
4480
24
6.58
158
314
0.50
27
771
11
817
748
137
86
32
30.81
986
290
3.40
CARE (10)
29
359
38
261
154
197
138
48
29.15
1399
124
11.28
352
19
822
102
101
68
52
38.17
1985
271
7.32
144
2674
17
3689
666
666
444
31
19.42
602
186
3.24
60
2696
15
3103
693
521
395
12.57
88
45
1.96
6316
40353
34
74120
15016
21584
13727
22
15.14
333
64
5.20
14
770
73
3982
747
780
559
41
22.83
936
57
16.42
195
7587
14
6149
991
1318
1055
54
24.93
1346
389
3.46
55
2887
27
4406
655
937
786
28
37.93
1062
104
10.21
56
1844
19
2736
330
446
353
31
17.32
537
164
3.27
176
3354
32
7827
1201
1319
1066
44.50
267
19
14.05
282
1534
12
1588
277
208
191
12.86
90
54
1.67
146
4636
13
5982
943
621
43
5.37
231
318
0.73
85
11130
20
14819
2629
2816
2218
130
32.32
4201
653
6.43
Emami (1)
23
1231
39
2217
506
592
486
21
51.38
1079
54
19.98
168
2632
12
1741
204
477
313
22.44
202
78
2.59
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
23
NOVEMBER, 2015
STOCK VALUATIONS
STOCK VALUATIONS
Year ended 31st March, 2015
Networth
(Rs. crs)
RoNW
(%)
TO/ TI
(Rs. crs)
OP
PBT
PAT
(Rs. crs) (Rs. crs) (Rs. crs)
EPS
(Rs.)
P/E Ratio
MP
(Rs.)
26.10.15
BV
(Rs.)
P/BV
171
7733
13
8298
1628
1521
1006
12
4.75
57
90
0.63
13
1317
2364
66
125
101
77
46.92
3613
999
3.62
1268
34023
60704
4218
4492
3071
24
13.71
329
268
1.23
G E Shipping (10)
151
7431
10
3438
798
748
50
7.36
368
493
0.75
85
1852
25
3288
602
749
472
56
58.91
3299
219
15.06
34
4311
21
8276
1278
1249
907
27
47.63
1286
127
10.13
34
3227
12
9231
388
519
402
12
31.92
383
96
3.99
20
431
21
1293
156
128
91
36.25
145
21
6.90
92
23081
32847
3581
3443
1744
190
19.42
3690
2512
1.47
73
711
29
1060
301
204
43.00
258
20
12.90
11
4180
14
5341
750
826
585
53
12.66
671
380
1.77
HDFC (2)
315
45072
19
48316
10042
10117
8763
56
23.45
1313
286
4.59
501
62009
16
57466
17404
15329
10216
41
26.88
1102
247
4.46
845
43353
19
14788
6775
9570
8178
19
8.26
157
103
1.52
14
1323
1981
207
134
85
12
25.33
304
183
1.66
HSIL (2)
HUL (1)
216
4021
109
31972
5091
6320
4363
20
40.45
809
19
42.58
1160
80422
14
61267
19720
15820
11175
19
15.00
285
139
2.05
10
429
15
322
89
100
65
65
60.48
3931
429
9.16
3598
23027
14
31571
5508
4933
3193
15.78
142
64
2.22
IDFC (10)
1593
17275
10
9640
7921
2346
1707
11
5.45
60
108
0.56
140
2098
21
3681
644
649
438
31
15.90
493
150
3.29
529
10254
17
12096
3098
2709
1794
34
28.18
958
194
4.94
13
293
19
964
97
64
55
43
9.16
394
231
1.71
222
1392
21
2710
437
389
296
13
30.00
390
63
6.19
ITC (1)
802
31679
31
38835
13174
14362
9663
12
29.75
357
40
8.93
40
180
16
1095
63
47
29
32.00
224
45
4.98
JK Cement (10)
70
1617
3399
296
144
144
21
30.67
644
231
2.79
JK Tyre (2)
45
1401
24
7384
773
486
330
15
7.00
105
62
1.69
JM Financial (1)
78
2438
14
1392
926
517
331
10.75
43
31
1.39
242
22229
52972
5968
2539
1797
74
12.28
909
920
0.99
18
780
16
1515
130
125
121
44.57
312
43
7.26
16
741
24
2187
298
270
176
22
40.45
890
93
9.57
14
754
40
1161
295
310
301
44
11.75
517
109
4.74
386
22138
14
21423
4756
4550
3045
39
16.97
662
287
2.31
L&T (2)
186
40894
12
92005
8713
7217
4765
51
29.57
1508
440
3.43
101
7818
18
10669
1973
2102
1386
27
18.11
489
155
3.15
LMW (10)
11
1282
17
2488
211
301
220
195
18.45
3597
1137
3.16
Lupin (2)
90
8874
27
12770
3185
3415
2403
53
38.72
2052
197
10.42
113
5943
15
6021
4003
1400
913
16
14.50
232
105
2.21
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
24
NOVEMBER, 2015
STOCK VALUATIONS
STOCK VALUATIONS
Year ended 31st March, 2015
Networth
(Rs. crs)
RoNW
(%)
TO/ TI
(Rs. crs)
OP
PBT
PAT
(Rs. crs) (Rs. crs) (Rs. crs)
EPS
(Rs.)
P/E Ratio
MP
(Rs.)
26.10.15
BV
(Rs.)
P/BV
38
1655
11
2354
1424
223
181
10.00
90
87
1.03
Marico (1)
65
1825
31
5733
786
822
573
43.22
389
28
13.89
151
20978
18
49971
4243
4868
3711
123
35.65
4385
694
6.32
MCX (10)
51
1202
10
222
62
170
125
25
36.44
911
236
3.86
MindTree (10)
84
2012
27
3562
607
691
536
64
23.69
1516
240
6.32
MM Forgings (10)
12
238
21
503
75
69
51
42
12.88
541
197
2.75
88
3314
26
35032
2282
1817
862
10
24.50
245
38
6.45
46
259
20
1097
106
71
51
11
12.27
135
57
2.37
33
846
16
825
166
134
135
41
62.61
2567
255
10.07
NMDC (1)
396
32257
20
12365
7593
9747
6401
16
6.13
98
81
1.21
NTPC (10)
8245
82094
12
80622
11948
10456
9986
12
11.08
133
100
1.33
328
4634
923
473
498
317
10
27.10
271
141
1.92
4278
178916
10
160895
24305
27370
18334
21
12.19
256
209
1.22
11
387
51
1543
301
293
196
176
81.81
14398
347
41.49
80
1406
21
1891
296
390
291
36
18.58
669
176
3.80
179
1990
19
6349
701
539
378
21
18.90
397
111
3.58
60
402
1446
118
67
36
16.67
50
33
1.52
P I Industries (1)
14
896
27
1940
323
355
246
18
37.83
681
66
10.32
371
34496
52206
11955
3957
3062
17
7.88
134
186
0.72
5232
38439
13
17659
9906
6399
5046
10
13.60
136
73
1.86
REC (10)
987
25073
21
20384
7386
7552
5344
54
4.67
252
254
0.99
253
13324
8787
3799
1231
1001
40
10.38
415
527
0.79
263
26172
17198
2078
1384
1800
68
5.65
384
68
5.65
RIL (10)
3236
217948
11
375435
25817
30996
23566
73
12.92
943
674
1.40
SAIL (10)
4131
43588
45844
2859
2393
2118
11.20
56
106
0.53
SBI (1)
747
128438
10
174973
38914
19314
13102
18
13.94
251
172
1.46
103
519
31
3213
252
178
160
16
4.00
64
51
1.25
66
4216
14
3562
2172
867
571
87
21.41
1863
642
2.90
227
9266
11
9177
6322
1650
1028
45
8.25
945
408
2.32
42
4698
11
7035
950
713
529
12
17.44
99
111
0.89
Skipper (1)
10
320
28
1313
193
137
89
27.33
157
31
5.06
126
1046
18
724
394
194
188
15
51.62
410
83
4.94
14
303
12
1106
46
49
37
26
18.69
1342
209
6.42
259
14
579
69
67
35
42
11.92
785
306
2.57
11
428
31
1682
165
182
134
13
40.41
155
41
3.78
207
26459
17
27433
6769
6404
4541
22
17.44
889
128
6.95
10
1235
17
11340
478
478
212
105
28.58
1831
610
3.00
P C Jeweller (10)
PNB (2)
Power Grid (10)
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
25
NOVEMBER, 2015
STOCK VALUATIONS
STOCK VALUATIONS
Year ended 31st March, 2015
Networth
(Rs. crs)
RoNW
(%)
TO/ TI
(Rs. crs)
OP
PBT
PAT
(Rs. crs) (Rs. crs) (Rs. crs)
EPS
(Rs.)
P/E Ratio
MP
(Rs.)
26.10.15
BV
(Rs.)
P/BV
111
3750
15
4238
2585
860
576
52
28.58
1486
338
4.40
16
558
21
1878
162
148
115
70
6.34
444
341
1.30
13
559
19
521
159
152
109
31.78
286
44
6.50
19
793
15
1691
290
266
120
14.83
89
42
2.12
63
5452
7993
642
500
248
34.75
139
86
1.62
644
56239
25
262796
25850
21703
13986
43
8.95
385
175
2.20
TCS (1)
196
50635
39
94648
22683
26298
19852
101
25.12
2537
259
9.80
480
12127
22
22621
3541
3618
2628
27
20.11
543
126
4.31
Thermax (2)
24
2267
15
4697
406
497
336
28
31.32
877
190
4.62
85
2491
30
4653
829
940
751
44
35.73
1572
147
10.69
472
6556
10423
1386
740
360
22.25
178
139
1.28
12
644
14
1388
130
133
92
79
51.91
4101
553
7.42
37
2328
18
9698
1064
1003
424
23
18.39
423
124
3.41
48
1645
21
10098
451
456
348
35.00
245
35
7.00
274
19041
11
24349
3222
2986
2098
76
37.43
2845
694
4.10
86
5860
20
12091
1938
1410
1144
27
16.59
448
137
3.27
Voltas (1)
33
2102
18
5183
382
514
384
12
24.58
295
64
4.61
Wipro (2)
494
40798
21
47318
9542
11168
8653
35
16.26
569
165
3.45
418
11680
17
13618
3250
2910
2005
48
15.54
746
280
2.66
44
1157
23
2656
350
366
265
60
15.40
924
261
3.54
20
364
14
1108
109
60
51
25
5.32
133
180
0.74
39
406
27
431
92
120
109
28
31.04
869
104
8.36
33
643
1750
49
81
51
16
312.19
4995
197
25.36
P&G (10)
32
1003
30
2051
386
460
302
93
66.11
6148
309
19.90
35
4711
17
5887
840
815
787
226
56.36
12738
1352
9.42
25
1038
27
3962
414
283
22
28.32
623
82
7.60
233
42
466
136
136
99
28
75.54
2115
67
31.57
Symphony (2)
4518
20
13198
1505
1339
898
2118
19.94
71
4375
14
10663
365
844
603
17
81.59
42237 10655
1387
123
3.96
11.28
42
2812
7733
443
355
229
310
10103
15
9978
1419
1783
1496
10
20.90
209
65
3.22
247
497
96
3392
681
726
475
10
46.60
466
10
46.60
98
25
263
35
38
25
38
36.53
1388
153
9.07
Foseco (10)
11
115.00
1265
133
9.51
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
26
NOVEMBER, 2015
3M India
ABB India
Aban Offshore
Aditya Birla Chem.
Aditya Birla Fin.
Aditya Birla Money
Aditya Birla Nuvo
Advanta
Aksh Optifibre
Aksharchem (Ind)
Akzo Nobel India
Albert David
Alembic Pharma
Allahabad Bank
Allcargo Logistics
Alstom T&D India
Amara Raja Batt.
Ambika Cotton Mi
Ambuja Cements
Amrutanjan Health
Andhra Bank
Andhra Sugars
Anil
APL Apollo Tubes
Apollo Hospitals
Apollo Tyres
Aro Granite Inds.
ARSS Infrastruct.
Arvind
Asahi India Glass
Asahi Songwon
Ashok Leyland
Ashoka Buildcon
Asian Hotels(East)
Asian Paints
ASM Technologies
Astra Microwave
Atlanta
Atul Auto
Aurobindo Pharma
Avanti Feeds
AVT Natural Prod.
Axis Bank
Axis Finance
Bajaj Auto
Bajaj Electricals
Bajaj Finance
Bajaj Finserv
Bajaj Holdings
Balaji Amines
Balmer Lawrie
Bank of Baroda
Bank of India
Bank of Maharash.
Bannari Am. Spin.
O.P.
(Cr.)
PBT
(Cr.)
27
11483
1129
238
222
26
2153
545
18
127
1400
308
723
78
318
524
993
935
210
461
70
106
274
545
1442
191
52
38
291
159
129
95
166
144
870
132
127
33
457
792
3274
32
499
2451
252
4984
1747
1575
136
570
180
143
35
188
119.45
104.73
2.52
13.93
24.53
19.79
55.05
8.49
5.80
35.06
12.78
48.17
7.18
16.71
111.25
41.27
10.74
21.74
38.94
6.61
4.87
20.04
57.89
9.95
4.77
9.07
22.03
101.27
8.94
80.51
32.17
10.96
59.83
7.97
17.12
5.56
25.23
14.68
25.50
16.16
16.08
25.21
27.84
16.45
8.64
12.12
11.02
11.75
5.57
8.25
23.07
3
3
3
3
6
3
3
9
3
3
6
3
6
3
3
3
3
3
6
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
6
6
6
3
3
3
3
6
6
1506
1506
1506
1506
1503
1503
1506
1509
1506
1506
1509
1506
1509
1506
1506
1506
1506
1506
1506
1506
1506
1506
1506
1506
1506
1506
1506
1503
1506
1506
1506
1506
1506
1506
1509
1509
1509
1503
1503
1506
1506
1509
1509
518.59
1931.62
981.54
287.99
971.99
31.24
6820.5
924.20
93.28
47.90
1314.91
84.94
1592.10
5396.44
1477.91
811.53
1144.97
124.22
4973.53
29.10
4529.23
185.30
218.40
965.06
1264.96
2845.35
59.85
197.43
1876.93
536.99
58.02
3841.2
630.23
23.40
7402.83
90.05
205.67
217.79
122.48
3320.4
603.41
140.44
24235.4
59.34
112.54
424.59
59.85
252.99
-0.19
1121.4
123.00
12.82
5.97
106.73
5.61
478.09
1241.5
100.63
41.42
175.18
17.42
587.47
1.48
825.49
-5.05
31.72
47.57
136.02
413.94
4.87
52.96
163.79
67.26
8.95
284.38
126.13
3.89
1164.1
8.54
32.96
16.86
13.58
635.54
61.55
16.85
7720.0
60.67
88.93
199.12
35.12
219.48
0.96
665.93
99.18
11.10
5.10
128.39
5.05
450.66
386.71
95.96
29.96
178.90
16.03
735.34
2.59
322.52
-9.40
11.89
32.99
113.36
415.05
1.95
5.12
83.22
30.73
7.64
234.91
21.13
1.55
1276.9
7.92
29.68
5.76
13.71
618.22
68.79
17.49
5891.1
39.50
57.45
135.36
20.36
144.38
0.96
396.66
92.05
11.10
3.24
86.29
2.79
358.77
146.86
75.10
19.58
122.09
12.07
544.04
1.70
202.52
1.00
7.70
21.85
90.84
290.60
1.42
4.36
58.04
19.14
5.04
159.32
12.38
0.01
854.18
4.44
23.02
4.56
8.63
432.44
45.71
11.93
3894.1
6
3
6
6
6
3
3
3
3
3
3
1509
1506
1509
1509
1509
1506
1506
1506
1506
1506
1506
11711.3 2300.2
1009.09 53.27
3326.14 2191.8
4435.49 3176.42
273.35 250.46
159.64 24.59
749.14 42.74
12243.7 2201.9
11659.2 1704.2
3526.1 609.77
176.40 17.78
2889.4
34.67
850.39
1822.9
253.25
19.54
51.97
1602.2
189.48
125.86
8.80
1947.9
20.34
555.02
908.03
1180.95
12.82
33.24
1052.2
129.72
59.44
5.99
2.00
2.00
1.00
2.00
5.00
2.00
2.00
2.00
1.00
2.00
2.00
5.00
1.00
1.00
1.00
5.00
1.00
2.00
2.00
5.00
1.00
1.00
2.00
2.00
5.00
2.00
2.00
NOVEMBER, 2015
2693.99
2802.09
4322.06
3365.00
219.63
251.75
6842.66
4548.05
30182.98
3089.81
3209.89
12085.48
238086.90
1310.83
7858.42
85.21
2673.15
531.82
8651.34
14646.20
48300.29
817.03
138.68
251.77
2050.17
257.21
3392.30
880.57
28303.01
488.00
1218.53
1564.81
821.67
6189.00
510.57
41865.96
267.00
3688.50
379.27
11345.44
3102.96
2513.49
74120.07
3981.94
5573.70
11306.43
21038.91
2569.09
4405.80
2735.93
7827.20
11.36
2009.51
1588.14
5639.18
O.P.
(Cr.)
PBT
(Cr.)
255.67
16.31
418.22
283.82
7.68
3.10
990.12
1079.47
1407.74
474.89
148.15
1432.91
5798.65
283.86
719.43
5.77
247.17
32.28
1468.46
5953.16
6950.37
747.74
7.96
50.59
163.06
157.11
680.60
144.42
3559.12
82.51
72.92
219.44
102.07
1206.00
35.03
-375.36
20.54
665.57
35.66
1656.99
692.65
335.98
15015.6
747.22
923.83
748.91
3027.45
813.20
652.07
329.54
1201.43
0.78
474.11
277.45
288.53
297.14
5.45
404.10
78.70
3.04
2.40
1466.69
1057.32
2140.01
624.13
212.88
1955.85
7415.51
172.48
949.59
10.35
113.19
4.22
1445.53
5109.09
3497.63
137.45
2.57
35.69
220.41
199.38
726.30
133.82
890.40
86.59
62.62
179.80
100.93
883.00
29.72
-742.39
42.32
666.23
31.25
1654.25
521.02
331.42
21583.9
780.39
1294.57
591.98
475.46
233.65
937.39
445.55
1319.36
2.64
492.26
208.03
228.36
231.17
5.93
264.70
42.15
2.52
2.05
1167.24
718.98
1419.29
497.43
175.44
1337.65
5084.51
95.23
688.64
9.47
75.19
2.83
1150.59
4479.60
2702.63
86.24
2.89
25.85
132.60
140.33
474.50
93.98
606.45
43.35
36.57
150.82
67.66
698.00
20.08
-38.99
34.58
444.14
25.70
1180.77
395.02
277.12
13726.7
558.98
1047.55
401.79
584.26
91.78
785.85
353.20
1065.83
1.88
316.34
191.18
210.80
28
35.97 65
1.42
3.82
5.84
4.99 10
0.32
145.91
30.88 225
5.80
24.87
22.78
426.00
70.32
8.45
57.41
5.85
1.71
1.58
56.20 240
23.89 90
56.87 105
32.40
1.77
17.11
7.05
48.41 80
9.59
7.06
3.66
34.49
16.74
6.78
52.05 125
52.48
21.29
76.67
30.90
10.39
14.71
6.62 110
91.46 275
21.73 207
41.10 2400
53.73
13.79
6.97 70
5.42
28.35 700
31.43
6.07 200
5.05
17.23
6.78
12.92
Deccan Cements
31.03.15
7.00 350.03
Dena Bank
31.03.15 561.15 118.96
Dewan Hsg Fin Cor 31.03.15 145.68 318.22
Dhanlaxmi Bank 31.03.15 177.44 35.22
Dr. Reddys Labs
31.03.15 85.19 653.26
Eicher Motors
31.12.14 27.10 928.36
E.I.D. - Parry (I)
31.03.15 17.58 126.39
EIH
31.03.15 114.31 42.62
Electrosteel Cast. 31.03.15 35.70 55.01
Elecon Engineering 31.03.15 21.79 49.16
Elgi Equipments 31.03.15 15.85 31.13
Emami
31.03.15 22.70 54.21
Engineers India
31.03.15 168.47 76.21
Entertainment Net. 31.03.15 47.67 141.53
Equitas Micro Fin. 31.03.15 198.75 19.12
Ess Dee Alum.
31.03.15 32.05 270.71
Essar Oil
31.03.15 1450.00 26.87
Ester Industries
31.03.15 31.32 41.93
Eveready Ind.
31.03.15 36.34 85.96
Exide Industries
31.03.15 85.00 47.44
Federal Bank
31.03.15 171.33 90.27
Finolex Cables
31.03.15 30.59 82.69
Finolex Industries 31.03.15 124.10 63.45
Firstsource Sol.
31.03.15 666.29 31.35
Forbes & Co.
31.03.15 12.90 104.84
Force Motors
31.03.15 13.18 999.15
Fortis Healthcare 31.03.15 462.81 87.46
Fortis Malar Hosp. 31.03.15 18.61 48.61
Foseco India
31.12.14
6.39 153.18
GAIL
31.03.15 1268.48 229.56
Gallantt Ispat
31.03.15 28.24 115.67
Gallantt Metal
31.03.15 81.32 34.62
Garware Wall Rop. 31.03.15 21.88 141.66
GATI
31.03.15 17.50 62.03
Gayatri Projects
31.03.15 30.23 220.30
G E Shipping
31.03.15 150.78 492.81
Geojit BNP Paribas 31.03.15 23.14 20.24
Geometric
31.03.15 12.89 63.28
GHCL
31.03.15 100.02 69.49
GIC Housing Fin. 31.03.15 53.85 122.63
Ginni Filaments
31.03.15 70.65 19.39
Glaxosmith. Con. 31.03.15 42.06 502.39
Glaxosmith. Ph.(15m) 31.03.15 84.70 218.61
Global Spirits
31.03.15 28.80 123.29
GMR Infrastruct. 31.03.15 436.13 10.87
Godrej Consumer 31.03.15 34.04 126.64
Godrej Industries 31.03.15 33.59 96.08
Goldstone Infra.
31.03.15 14.43 22.29
Granules India
31.03.15 20.43 21.10
Graphite India
31.03.15 39.08 89.74
Grasim Industries 31.03.15 91.87 2512.3
Greaves Cotton
31.03.15 48.84 33.41
Greenply Industries 31.03.15 12.07 200.15
Gruh Finance
31.03.15 72.68 19.58
Gujarat Alkalies
31.03.15 73.44 290.94
Gujarat Ambuja Ex 31.03.15 27.67 59.70
Guj. Fluorochem. 31.03.15 10.99 380.31
Guj. Ind. Power
31.03.15 151.25 121.43
438.61
11484.82
5981.64
1368.54
14818.89
8738.32
13952.64
1341.31
2153.78
1328.89
1314.27
2217.25
1713.00
438.48
437.98
855.92
83206.00
896.27
1278.92
6883.73
8297.77
2449.09
2476.15
3034.65
287.38
2363.72
4140.13
117.93
263.36
56741.98
563.46
722.05
784.25
1648.11
1601.14
3438.03
304.67
1105.30
2373.61
732.74
851.77
4307.59
3287.58
585.67
11087.68
8276.36
9230.51
92.15
1292.92
1497.22
32847.34
1688.70
1564.25
1060.32
1948.12
2531.30
5340.81
1214.72
O.P.
(Cr.)
PBT
(Cr.)
45.93
1330.28
21.34
67.66
943.04
-241.47
2816.26
992.62
455.28
151.25
96.34
33.93
68.39
592.45
467.56
144.61
104.13
56.41
1521.00
4.88
62.00
798.49
1521.04
263.15
80.78
244.02
-0.58
124.94
-183.28
11.67
37.74
4284.36
30.18
36.78
60.51
75.77
35.09
798.13
119.55
115.95
256.83
153.70
12.86
889.15
748.63
10.30
-2806.41
1248.72
518.79
6.43
127.96
129.44
3443.35
108.74
138.78
300.84
215.48
97.76
825.63
249.49
16.58
2628.60
894.96
767.41
156.86
210.84
98.18
51.82
505.77
194.68
112.38
113.09
129.39
4321.00
39.03
91.70
777.67
1627.79
195.07
152.41
308.58
2.15
65.72
4.82
34.54
3721.94
40.21
48.48
69.05
106.07
179.37
818.83
98.95
99.78
446.65
153.70
60.45
668.00
601.84
20.01
742.11
1277.78
388.39
11.04
155.96
116.53
3581.24
152.70
157.85
175.86
103.72
800.07
302.76
19.88
265.48
621.29
-241.47
2217.86
615.36
116.79
96.63
72.67
16.34
48.10
485.61
307.98
105.98
68.55
37.41
1527.00
3.84
49.03
545.87
1005.75
198.66
47.78
234.32
-0.58
101.36
-143.70
7.66
24.59
3039.17
27.11
33.95
43.05
41.21
22.05
748.24
77.35
55.15
183.19
102.96
7.78
583.61
471.65
7.07
-2733.29
907.12
402.47
4.92
90.91
82.19
1743.8
81.53
121.82
203.80
227.86
84.17
585.24
126.35
28.40
4.73
42.65
130.17
227.07
6.64
1.69
2.04
1.50
3.03
21.39
9.14
22.23
3.45
11.67
10.53
0.61
6.75
6.42
11.74
12.99
3.85
3.52
76.90
4.12
38.48
23.96
9.60
4.17
19.68
4.71
7.29
49.62
3.34
8.56
18.32
19.12
1.10
138.76
55.68
2.45
26.65
11.98
1.36
4.45
4.21
189.81
3.34
50.46
5.61
31.03
6.08
53.25
8.35
400
100
700
100
110
90
20
50
60
110
22
550
625
175
180
60
100
45
350
29
63.60
483.44
79.70
562.98
9.91
9.91
157.92
10.87
5.29
25.30
314.94
501.30
419.00
39.96
23.20
8.51
7.49
123.94
49.23
206.52
216.35
845.06
18.77
338.63
14.46
14.54
1159.66
10.00
1603.96
3597.84
1592.78
9.37
41.28
1662.04
78.37
30.61
62.05
71.11
52.24
10.14
307.18
30.96
8.32
97.58
480.29
80.75
25.98
2427.9
1235.35
7.19
3.75
140.00
91.67
529.45
40.16
120.22
572.00
31.57
101.94
37.04
112.03
64.35
67.45
188.80
12.28
20.37
111.38
24.23
286.22
247.39
257.87
235.42
83.16
50.56
575.87
7.52
81.75
180.49
17.21
102.60
80.71
473.13
183.00
77.68
138.70
428.78
141.24
64.00
108.46
236.53
93.32
36.08
28.11
81.98
82.44
186.52
12.20
173.56
107.09
149.32
257.02
9.95
261.46
26.96
332.14
279.95
116.48
175.80
431.20
149.87
21.25
193.66
197.08
117.71
478.70
303.21
O.P.
(Cr.)
PBT
(Cr.)
1418.89
384.96 526.71 500.33 15.73
867.03
417.88 387.28 387.28 8.01
5324.57
489.98 573.91 400.50 10.05 110
1064.60
726.14 660.32 410.36 7.29
109.38
9.82 41.87 30.68 6.19
967.48
124.57 116.04 77.41 15.62 175
3049.65
34.11 -1277.70 -834.68
2933.09
104.28 47.36 39.16 3.60 180
514.50
47.19 47.32 32.12 60.72
1330.07
94.41 25.32 14.62 0.58
48315.69 10042.3 10116.6 8762.6 55.65 750
57466.25 17404.47 15328.72 10215.9 40.76 400
1022.47
790.59 297.80 218.66 5.22
1240.52
120.71 44.32 39.00 9.76
2072.97
48.04 39.29 28.36 12.22 30
90.03
20.87 19.45 14.58 8.57
1107.79
85.02 91.95 66.86 89.27 200
2551.08
212.56 189.91 189.89 1.53
1940.57
169.87 91.45 95.44 9.69
34525.03 2579.49 1246.91 925.16 4.48 100
30805.62 4921.55 6187.42 4315.26 19.95
14788.39 6775.39 9570.12 8178.00 19.35 220
431.93
27.32 26.30 18.42 9.81
206626.2
3692.3 4154.1 2733.3 80.72 245
1980.62
207.49 133.54 85.44 11.82 175
1225.34
75.38 62.23 66.60 9.16
61267.27 19719.91 15819.92 11175.4 19.27 250
321.91
89.28 100.43 65.45 65.45
32161.62 5728.10 1287.33 873.39 5.45
31570.89 5508.05 4932.53 3192.91 8.87
9639.82 7921.24 2346.14 1706.95 10.72
595.05
21.79 25.91 15.57 16.62
1261.50
45.93 59.27 49.73 12.05
3249.30 1054.93 718.02 521.60 3.14
151.79
51.48 49.79 38.23 4.88
385.08
60.25 71.65 48.95 15.99
3653.69 2145.03 723.86 447.33 14.42
6449.30 5613.67 2472.53 1901.10 53.47
335.36 181.83 194.09 150.64 5.77
207.34
26.79 14.76 17.75 3.50
4453.85 454.89 29.45 29.45 0.96
2557.41
55.67 -116.65 -61.34
511.97
33.98 43.51 31.00 37.26 140
627.36
79.36 36.61 24.18 0.25
17216.30 3013.72 1468.63 1005.17 20.93
4188.64 197.29 232.48 378.10 4.68
1344.79 119.18 33.34 11.98 4.61
437526.1 5618.4 7995.3 5273.0 21.72
26076.93 3322.34 111.43 -454.33
290.41
30.60 22.75 17.98 25.01
322.07
32.48 40.12 28.92 77.12
3680.99 644.32 649.04 437.73 31.27 60
713.39
56.68 49.55 32.49 3.54
12239.97 3098.22 2709.17 1793.72 33.88 40
1737.43 138.53 144.16 112.89 28.11
733.17
-25.33 59.56 24.06 2.00
53319.00 13832.0 17258.00 12329.00 107.77 1190
655.53
32.98 100.95 66.15 20.95
32
Inox Wind
31.03.15 221.92 62.72
Insectides (India) 31.03.15 12.68 229.82
International Paper 31.03.15 39.77 104.11
Internat. Travel Ho. 31.03.15
7.99 181.86
Intrasoft Tech.
31.03.15 14.73 53.98
IPCA Laboratories 31.03.15 25.24 176.97
ITC
31.03.15 801.55 39.52
J & K Bank
31.03.15 48.49 126.01
Jagran Prakashan 31.03.15 63.45 35.75
Jamna Auto Inds. 31.03.15 39.62 45.42
Jayant Agro-Org.
31.03.15
7.50 146.79
Jet Airways
31.03.15 113.60
Jindal Drill & Ind. 31.03.15
14.49 279.30
Jindal Saw
31.03.15
58.01 145.69
Jindal Steel & Pow. 31.03.15
91.49 229.99
JK Agri Genetics 31.03.15
3.60 160.78
JK Cement
31.03.15
69.93 235.46
JK Lakshmi Cem. 31.03.15
58.85 113.06
JK Paper
31.03.15 136.62 56.73
JK Tyre & Ind.
31.03.15
45.36 61.77
JM Financial
31.03.15
78.37 31.11
Jocil
31.03.15
8.88 166.96
JSW Energy
31.03.15 1640.05 45.84
JSW Holdings
31.03.15
11.10
JSW Steel
31.03.15 241.72 919.60
Justdial
31.03.15
70.49 95.52
Jyothy Laboratories 31.03.15
18.10 43.08
Kajaria Ceramics 31.03.15
15.89 93.26
Kalyani Steels
31.03.15
21.83 109.00
Kanoria Chemicals 31.03.15
21.85 112.05
Kanpur Plast.
31.03.15
7.96 68.07
Karnataka Bank
31.03.15 188.46 179.83
Karur Vysya Bank 31.03.15 121.63 349.09
Kaveri Seed Co.
31.03.15
13.78 109.37
K.C.P.
31.03.15
12.89 27.84
KEC International 31.03.15
51.42 51.72
KEI Industries
31.03.15
15.45 39.33
Kewal Kiran Cloth. 31.03.15
12.33 259.38
Kirloskar Brothers 31.03.15
15.88 100.29
Kirloskar Ferrous 31.03.15
68.65 33.14
Kirloskar Oil Eng. 31.03.15
28.92 92.77
Kirloskar Pneumat. 31.03.15
12.84 236.02
Kitex Garments
31.03.15
4.75 55.55
Kotak Mah. Bank 31.03.15 386.18 183.09
Kothari Products 31.03.15
19.90 372.64
KPR Mill
31.03.15
37.68 246.87
KSE
31.03.15
3.20 224.41
La Opala RG
31.03.15
11.10 33.40
Lakshmi Mach. Wo. 31.03.15 11.27 1118.4
Lakshmi Mills
31.03.15
6.96 507.90
Lakshmi Vilas Bank 31.03.15 179.17 82.47
Larsen & Toubro
31.03.15 185.91 439.93
L&T Finance Hold. 31.03.15 1720.29 37.07
LIC Housing Fin. 31.03.15 100.93 154.93
Lovable Lingerie 31.03.15 16.80 110.18
LT Foods
31.03.15 26.45 174.94
Lumax Auto Tech. 31.03.15 13.63 165.77
Lumax Industries 31.03.15
9.35 177.03
O.P.
(Cr.)
PBT
(Cr.)
33
Lupin
31.03.15
Lycos Internet
31.03.15
Mac Charles
31.03.15
Madhucon Projects 31.03.15
Magma Fincorp
31.03.15
Magna Electro Cast. 31.03.15
Maharashtra Scooter 31.03.15
Maharashtra Seam. 31.03.15
M & M Finan. Ser. 31.03.15
Mahindra Holidays 31.03.15
Maithan Alloys
31.03.15
Man Infraconstruct. 31.03.15
Manaksia
31.03.15
Manali Petrochem. 31.03.15
Manappuram Fin. 31.03.15
Mangalam Cement 31.03.15
Mangalam Drugs 31.03.15
Mangalore Chem. F 31.03.15
Manpasand Bev.
31.03.15
Marico
31.03.15
Maruti Suzuki Ind. 31.03.15
Mayur Uniquot.
31.03.15
MBL Infrastructure 31.03.15
MCX
31.03.15
MIC Electronics
31.03.15
Mindteck (India)
31.03.15
Mindtree
31.03.15
Mirza International 31.03.15
MM Forgings
31.03.15
MOIL
31.03.15
Monte Carlo Fash. 31.03.15
Motherson Sumi 31.03.15
Mphasis
31.03.15
MPS
31.03.15
MRPL
31.03.15
Muthoot Finance 31.03.15
Nabha Power
31.03.15
Nahar Spinning Mi 31.03.15
Nandan Denim
31.03.15
Natco Pharma
31.03.15
National Alumin. 31.03.15
National Buildings 31.03.15
National Peroxide 31.03.15
Nava Bharat Vent. 31.03.15
NCC
31.03.15
NCL Industries
31.03.15
Nectar Lifesciences 31.03.15
Neuland Labs
31.03.15
Neyveli Lignite Co. 31.03.15
NHPC
31.03.15
NIIT Technologies 31.03.15
Nitin Spinners
31.03.15
NMDC
31.03.15
Novartis India
31.03.15
NTPC
31.03.15
Oberoi Realty
31.03.15
OCL India
31.03.15
Oil Country Tub. 31.03.15
89.90
95.25
13.10
7.38
38.09
4.58
11.43
33.50
112.83
88.03
14.56
49.50
13.11
86.03
168.24
26.69
13.18
118.55
37.75
64.50
151.04
21.65
20.73
51.00
23.78
24.65
83.70
18.54
12.07
168.00
21.73
88.19
210.15
18.62
1752.60
397.97
2325.00
18.03
45.55
33.23
1288.62
120.00
5.75
17.86
111.19
34.94
22.43
8.95
1677.71
11070.7
61.04
45.83
396.47
15.98
8245.46
328.24
11.38
44.29
197.42
32.12
86.90
89.34
220.70
337.10
105.34
83.03
221.50
25.74
166.68
14.23
31.30
192.15
22.28
49.20
50.63
28.29
694.45
51.55
316.69
235.72
25.47
66.03
240.43
33.71
197.12
201.29
174.90
37.58
260.76
137.55
30.27
127.74
10.32
210.84
56.82
254.60
49.65
111.53
363.39
283.83
60.87
42.54
42.71
177.71
88.64
27.78
167.08
36.44
81.55
313.51
99.56
141.19
210.23
55.98
O.P.
(Cr.)
PBT
(Cr.)
34
Oil India
31.03.15
Om Metals Infra.
31.03.15
Omkar Speciality 31.03.15
ONGC
31.03.15
Oracle Fin. Serv. S 31.03.15
Orient Cement
31.03.15
Oriental Bank of Co. 31.03.15
Oriental Carbon
31.03.15
Ortel Communicat. 31.03.15
Ortin Labs
31.03.15
Page Industries
31.03.15
Paul Merchants
31.03.15
PC Jeweller
31.03.15
Pennar Industries 31.03.15
Persistent Systems 31.03.15
Petronet LNG
31.03.15
Pfizer
31.03.15
PI Industries
31.03.15
Pincon Spirit
31.03.15
Piramal Enterprises 31.03.15
Piramal Glass
31.03.15
PNB Gilts
31.03.15
PNB Housing Fin. 31.03.15
Poddar Pigments 31.03.15
Pokarna
31.03.15
Power Fin. Corp. 31.03.15
Power Grid Corp. 31.03.15
Praj Industries
31.03.15
Premier Explosives 31.03.15
Pressman Adv.
31.03.15
Prestige Estates
31.03.15
PTC India
31.03.15
PTC India Financ. 31.03.15
Punjab & Sind Bank 31.03.15
Punj. Nat. Bank
31.03.15
Puravankara Proj. 31.03.15
PVR
31.03.15
Radico Khaitan
31.03.15
Rain Ind.
31.12.14
Rajesh Exports
31.03.15
Ramco Cements
31.03.15
Ramco Industries 31.03.15
Ramkrishna Forg. 31.03.15
Rane Engine Valve 31.03.15
Rane Holdings
31.03.15
Rane (Madras)
31.03.15
Rashtriya Chem.
31.03.15
Raymond
31.03.15
Redington(India) 31.03.15
Reliance Capital
31.03.15
Reliance Comm.
31.03.15
Reliance Industries 31.03.15
Rel. Ind. Infras.
31.03.15
Reliance Infrastruc. 31.03.15
Reliance Power
31.03.15
Religare Enterprise 31.03.15
601.14 357.89
9.63 56.28
20.58 80.40
4277.76 167.87
42.31 407.00
20.49 47.61
299.85 438.80
10.31 236.22
30.37 41.85
16.94 13.25
11.15 346.87
1.03 1154.47
179.10 111.13
60.17 31.54
80.00 175.69
750.00 75.85
45.75 431.26
13.66 65.63
10.02 54.55
34.51 680.15
80.92 44.33
180.01 40.05
103.85 152.27
10.61 89.20
6.20 85.55
1320.04 244.08
5231.59 72.95
35.49 35.06
8.86 69.88
4.70 9.87
375.00 103.85
296.01 89.14
562.08 25.57
400.41 120.17
370.91 186.01
118.58 95.33
41.53 98.53
26.61 61.67
67.27 87.58
29.53 115.81
23.81 110.27
8.67 64.28
27.47 147.55
5.15 221.26
14.28 381.01
10.51 138.44
551.69 49.14
61.38 251.12
79.94 59.40
253.00 526.64
1244.00 150.10
3236.00 673.51
15.10 163.91
263.03 995.00
2805.13 73.55
178.33 217.79
O.P.
(Cr.)
PBT
(Cr.)
200
190
33
520
32
50
20
250
91
20
20
15
165
100
150
30
100
35
1276.44
692.20
163.01
3679.46
265.94
376.42
653.37
346.56
969.07
20229.53
45843.56
2969.85
575.57
232.47
308.23
428.00
1848.91
178.38
79.29
1014.12
155.19
3212.93
4308.56
445.82
6453.57
3561.70
8636.95
827.52
780.77
7034.77
2817.53
1312.80
271.34
723.96
369.40
1105.55
579.29
202.93
2440.60
1351.89
1552.97
1682.13
5783.29
2254.98
776.60
72.34
1083.55
74.17
1430.43
9931.84
15148.82
174972.96
7707.59
11358.06
10583.39
14702.88
1565.37
342.76
O.P.
(Cr.)
PBT
(Cr.)
56.43
185.35
17.13
654.62
27.66
87.59
84.10
29.60
118.87
7268.52
2858.72
218.53
34.89
22.29
58.47
21.05
27.65
122.63
32.64
59.99
1.49
252.26
188.18
55.65
419.07
2171.53
6224.59
38.50
0.83
950.03
1800.52
193.17
24.02
393.50
69.78
45.78
69.09
22.51
545.10
222.56
111.98
164.91
816.26
54.11
65.12
11.37
154.45
15.91
211.32
2104.11
2913.66
38913.5
1330.98
1599.46
1372.16
159.83
150.13
35.07
45.57
186.17
10.34
284.00
21.11
99.07
112.42
20.44
100.43
7427.04
2392.88
145.85
378.07
18.01
23.20
216.18
-4.18
66.70
44.26
25.41
13.11
177.87
276.13
35.87
400.83
866.79
1842.39
21.93
8.22
713.00
2047.25
136.57
34.83
193.57
62.62
48.75
67.48
14.73
371.70
202.62
85.71
181.90
445.60
8.43
31.59
10.58
119.42
16.41
124.74
1135.08
1966.46
19313.9
596.02
561.42
560.33
31.40
34.76
28.74
40.16
123.08
3.92
245.17
16.58
64.94
78.13
12.83
65.71
5259.87
2117.51
113.73
296.65
12.32
8.06
119.56
-1.27
44.52
28.30
17.35
9.32
159.99
200.93
28.14
426.33
571.42
1237.81
16.32
6.58
528.81
1676.65
89.17
25.19
187.66
42.00
36.94
35.24
24.75
238.10
147.41
37.90
133.70
307.20
10.37
22.15
8.70
82.98
14.53
83.44
776.87
1317.13
13101.6
408.80
362.06
335.53
28.19
28.46
21.22
21.05
19.74
12.77
15.20
7.34
25.29
6.17
5.72
8.27
53.27
5.13
6.63
170.59
12.55
1.86
56.03
10.98
17.26
13.76
1.14
15.59
4.31
5.63
122.37
86.70
54.55
2.93
1.66
12.46
4.05
8.72
9.57
14.86
3.71
25.51
41.61
1.48
24.27
81.44
1.91
12.71
2.28
0.51
2.81
4.32
20.87
6.37
3.76
110.98
6348
17.55
85.15
75.51
56.63
4.70
5.48
31.02
15
107
20
240
70
60
70
700
60
350
60
36
78.81
27.60
12.00
182.92
58.04
207.12
23.67
197.04
101.25
21.01
111.10
15.28
3.07
12.00
25.41
25.70
96.50
24.60
16.67
4.27
16.38
12.73
741.54
2.40
12.42
7.00
662.06
199.06
12.00
0.28
69.21
253.33
254.82
18.68
195.87
31.14
63.11
25.29
643.78
270.48
15.40
971.41
480.39
11.42
10.49
23.83
104.80
20.06
88.78
85.00
472.45
15.13
508.64
33.00
11.64
37.43
29.82
47.51
31.54
55.83
52.86
11.43
38.64
123.53
4.22
85.76
75.53
40.88
268.05
233.89
343.62
20.07
95.37
299.60
39.00
9.73
141.67
340.80
43.94
104.88
170.75
82.91
183.37
42.44
43.70
92653.
173.60
14.80
217.87
42.47
258.51
91.02
86.38
174.72
45.55
516.34
322.72
126.22
160.20
207.68
190.25
52.38
310.84
34.83
146.53
138.76
74.92
28.61
7.14
553.09
124.38
75.45
34.63
O.P.
(Cr.)
PBT
(Cr.)
95
38
87
11
11
888
376
369
160
1495
278
311
138
628
138
115
18
98
111
468
282
25
858
1939
94
44.39
4.51
25.66
19.64
2.95
40.51
19.72
24.84
36.57
11.51
6.04
32.94
25.60
20.57
31.08
10.47
13.42
3.75
6.64
33.02
20.56
58.30
4.09
186 31.96
196 8.14
411 17.56
93 14.44
2468 24.35
1822 55.62
135 34.35
107 2.47
381 8.77
70 112.90
519 8.70
255
545 19.93
512 27.51
154 19.11
854 30.29
69 16.20
105 21.34
353 38.08
1521 34.43
177 23.26
304 30.28
44 18.97
108 39.13
4203 52.99
415 18.31
266 19.57
243 33.20
6
3
3
3
3
3
3
3
6
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
6
3
3
6
3
3
3
6
3
6
6
3
3
6
3
3
6
3
3
3
3
6
6
3
3
3
3
3
6
3
6
3
3
6
1509
1503
1506
1503
1506
1506
1506
1506
1503
1506
1506
1506
1503
1506
1506
1506
1506
1506
1506
1506
1506
1506
1506
1503
1509
1509
1506
1509
1506
1503
1506
1503
1506
1509
1509
1503
1506
1509
1506
1506
1509
1506
1506
1506
1506
1509
1509
1503
1506
1506
1506
1506
1509
1506
1509
1506
1506
1509
2031.15
35.25
295.22
112.16
273.91
6757.6
43.44
691.09
485.76
631.94
555.15
417.70
50.43
155.24
1278.05
435.51
679.41
23.63
187.14
87.50
463.31
100.98
2627.71
21.53
306.33
114.51
6323.42
495.07
228.59
834.98
647.63
491.69
4066.91
848.69
52833.6
231.28
2028.99
647.18
61019.5
9234.6
294.25
30300.3
6293.82
201.47
92.63
2050.08
457.75
118.46
2708.6
1947.00
3002.97
548.30
1840.08
123.74
769.57
2548.3
127.11
5488.90
188.27
7.93
13.45
30.62
16.49
1609.6
-1.81
278.99
416.86
65.73
417.62
33.88
15.37
20.40
68.59
85.23
1.52
19.19
6.60
44.11
22.13
104.95
0.32
37.94
33.30
1039.5
114.74
28.75
179.23
101.23
67.69
376.82
108.79
14032.
45.99
153.21
77.82
5285.6
1601.8
-1.12
1427.7
762.14
33.08
6.22
159.20
54.26
9.68
199.90
850.0
545.02
28.62
211.06
16.63
81.32
270.73
21.82
286.83
68.06
5.41
4.12
16.28
6.65
906.84
-1.65
300.34
102.15
58.46
144.69
16.42
15.15
20.38
212.4
10.75
83.86
0.73
10.60
3.99
36.83
26.29
1034.6
0.64
46.46
40.47
558.73
111.63
44.50
171.29
65.65
56.63
275.70
96.84
15465.
45.48
147.88
58.04
4358.7
632.80
16.22
1250.3
886.37
53.54
1.77
188.78
68.03
13.29
203.61
859.0
321.24
25.84
132.47
21.12
80.86
240.64
27.56
278.96
49.67
5.39
4.01
14.41
4.77
478.96
-1.65
197.28
68.17
42.29
99.00
11.01
11.14
13.85
140.8
7.03
63.42
0.59
6.93
2.64
29.78
20.24
1047.4
0.42
31.19
28.76
301.98
95.93
39.50
134.54
51.64
37.36
153.04
52.92
11795.
29.83
82.31
48.41
2768.9
241.33
12.78
762.96
676.07
37.75
1.18
126.51
8.78
151.06
449.0
173.48
18.77
111.94
14.36
56.00
94.95
17.96
206.68
2.00
2.00
1.00
1.00
5.00
1.00
1.00
2.00
1.00
2.00
2.00
1.00
1.00
1.00
1.00
2.00
1.00
5.00
2.00
2.00
1.00
5.00
2.00
1.00
2.00
5.00
1.00
NOVEMBER, 2015
37
TVS Srichakra
Tyche Industries
Ucal Fuel Systems
Uco Bank
UFO Moviez
Ultratech Cement
Umang Diaries
Union Bank of Ind.
United Bank of Ind.
United Breweries
United Nilgiri Tea
UPL
Vaibhav Global
Va Tech Wabag
Vardhman Acrylics
Vardhman Textiles
Vedanta
Veljan Denison
Venkys India
Vesuvius India
V-Guard Industries
Vijaya Bank
Vindhya Telelinks
Visaka Industries
Vishnu Chemicals
V-Mart Retail
Voith Paper (18m)
Voltamp Transform.
Voltas
VRL Logistics
VST Industries
VST Tillers Trac.
Wabco India
Welspun Corp
Welspun India
Wheels India
Wim Plast
Wipro
Wonderla Holidays
Yes Bank
Zee Entertainment
Zen Technologies
Zensar Technolo.
Zicom Electronic
Zuari Agro Chem.
Zuari Global
Zydus Wellness
31.03.15
7.66 360.69
31.03.15 10.23 42.81
31.03.15 22.11 138.28
31.03.15 1075.59 111.00
31.03.15 25.90 175.01
31.03.15 274.40 693.92
31.03.15 11.00 12.29
31.03.15 635.78 288.42
31.03.15 839.52 62.34
31.03.15 26.44 61.72
31.03.15
5.00 118.12
31.03.15 85.72 136.73
31.03.15 32.38 101.28
31.03.15 10.86 166.23
31.03.15 93.01 34.55
31.03.15 62.52 539.87
31.03.15 296.50 181.70
31.03.15
2.25
31.03.15
9.39 395.55
31.12.14 20.30 216.42
31.03.15 29.97 126.04
31.03.15 859.12 68.95
31.03.15 11.84 248.48
31.03.15 15.88 209.16
31.03.15 11.95 81.51
31.03.15 18.02 113.73
31.03.15
4.39 335.95
31.03.15 10.12 435.59
31.03.15 33.07 63.56
31.03.15 85.54 41.64
31.03.15 15.44 222.81
31.03.15
8.64 420.07
31.03.15
9.48 455.18
31.03.15 131.59 106.35
31.03.15 100.46 142.53
31.03.15 12.03 316.76
31.03.15
6.00 295.92
31.03.15 493.70 165.28
31.03.15 56.50 29.10
31.03.15 417.74 279.60
31.03.15 96.04 36.76
31.03.15
7.72 12.77
31.03.15 44.33 260.99
31.03.15 20.20 180.12
31.03.15 42.06 239.37
31.03.15 29.44 218.62
31.03.15 39.07 103.93
O.P.
(Cr.)
PBT
(Cr.)
20
90
60
15
50
100
225
100
90
12
=
=
=
=
=
=
=
=
9. O.P.
Months
Year Ended
Paid up Capital
Reserves & Surplus
Capital and R & S (excluding revaluation reserves)
Book Value (Networth/Capital) x F.V.
Turnover/Total Income/Gross Sales/Net Sales
Gross Profit, after interest, but
before Depreciation & Taxation
Operating Profit
10. PBT
=
Profit Before Tax (G.P - Dep.)
11. PAT
=
Profit After Tax (PBT - Tax)
12. EPS
=
Earning Per Share (PAT/Capital) x F.V.
13. Div.
=
Dividend %
14. MP
=
Market Price
15. P/E Ratio
=
Market Price/EPS
16. HYE
=
Half Year Ended
17. F.V.
=
Face Value
18. Note: Consolidated figures are taken, wherever possible.
19. PAT is inclusive of Extraordinary Income, wherever present.
NOVEMBER, 2015
38
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
3M India
11
477
439
57
34
68
77
51
50
42
25
68
Aban Offshore
12
991
1052
-6
457
495
-8
354
349
114
160
-29
ABB India
42
1815
1828
-1
101
98
124
105
18
54
52
130
7073
7111
-1
931
737
26
1037
773
34
332
176
89
Advanta
18
310
300
46
39
18
34
35
-3
26
24
47
592
612
-3
48
52
-8
75
86
-13
45
55
-18
Allahabad Bank
571
5391
5238
1009
835
21
203
158
28
Allcargo Logistics
25
1415
1283
10
68
22
209
116
51
128
55
12
358
Alstom T&D
51
1368
1313
90
109
-17
91
117
-22
54
62
-13
17
1070
888
21
150
119
26
187
139
34
102
80
28
Ambuja Cements
310
2463
2651
-7
352
469
-25
584
703
-17
318
520
-39
49
42
17
-11
10
10
Andhra Bank
603
4699
4058
16
1003
850
18
185
88
110
Apollo Tyres
51
3118
3229
-3
430
359
20
474
429
10
307
282
Asain Paints
96
3535
3307
492
423
16
589
495
19
341
287
19
285
4506
3077
46
347
74
369
398
463
-14
230
363
-37
79
803
608
32
136
77
77
84
84
38
14
171
Amrutanjan Health
Ashok Leyland
Ashoka Buildcon
Atul Auto
11
122
113
14
10
40
15
13
20
13
Aurobindo Pharma
29
3162
2330
36
571
657
-13
641
755
-15
404
502
-20
Axis Bank
474
12384
10179
22
4013
3248
24
2181
1842
18
Bajaj Auto
289
4739
4932
-4
774
887
-13
986
1116
-12
622
764
-19
50
1429
1076
33
941
703
34
354
287
24
231
182
27
Bajaj Finserv
80
2406
2055
17
1803
1643
10
1211
1221
-1
707
708
Bajaj Holdings
111
84
63
33
75
55
36
77
88
-13
525
591
-11
Bajaj Finance
Bank of Baroda
444
12057
11615
2694
2580
598
1157
-48
Bank of Mah.
1063
3599
3372
676
467
45
113
57
98
Bharat Forge
47
1224
931
31
310
171
81
358
240
49
203
119
71
Biocon
100
838
729
15
127
121
307
192
60
202
113
79
Bosch
31
2389
2444
-2
325
310
586
540
287
326
-12
Britannia Inds.
Cadila Healthcare
Can Fin Homes
Canara Bank
24
2064
1812
14
204
147
39
280
178
58
167
108
55
102
2288
1969
16
420
306
37
501
334
50
350
239
46
27
227
162
40
207
150
38
40
29
40
23
20
15
475
12429
11610
1733
1882
-8
613
611
Caplin Point
15
64
43
49
14
10
40
16
12
31
11
57
Carborundum Uni.
19
477
536
-11
53
41
29
132
67
98
66
25
164
CARE
29
78
76
51
50
55
59
-7
35
41
-15
Castrol India
247
799
817
-2
180
138
30
234
161
45
147
100
47
Central Bank
1658
7322
6962
878
827
174
162
22
409
343
19
67
51
31
71
40
78
48
29
66
Century Plyboards
Cera Sanitaryware
Chola. Investment
City Union Bank
CMC
250
218
15
32
32
36
35
22
19
16
144
942
844
12
204
138
48
213
148
45
137
92
49
60
794
721
10
179
144
24
99
83
19
-20
30
666
623
84
125
-33
101
143
-30
71
89
6316
21340
20564
5267
5089
7689
7486
4239
4434
-4
Colgate - Palmol.
14
1029
927
11
227
187
21
255
200
28
164
132
24
Container Corp.
195
1497
1297
15
237
216
10
429
381
13
293
246
19
Coal India
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
39
NOVEMBER, 2015
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
29
2998
2184
37
133
158
168
5385
56
730
5033
965
637
51
595
23
72
91
-21
125
Dabur
176
DCB Bank
282
1950
1769
10
317
269
18
380
425
341
25
68
50
36
Dena Bank
561
2908
2867
378
448
-16
Dewan Housing
146
1582
1417
12
Dr.Reddys Labs
85
3870
3481
11
612
586
Eicher Motors
27
2568
1924
33
289
174
66
Elecon Eng.
22
176
163
27
22
23
47
27
75
Emami
23
554
446
24
129
101
28
163
125
30
Engineers India
168
489
495
-1
89
74
20
174
149
16
109
104
Eveready Inds.
36
275
257
11
120
13
61
400
5
Corporation Bank
CYIENT
Exide Inds.
-16
129
142
-9
69
81
-15
45
42
105
20
94
70
34
320
19
285
235
21
63
39
62
56
187
-70
256
210
22
162
141
15
519
482
400
277
44
195
139
40
23
11
109
138
111
24
85
1652
1615
199
186
244
229
138
132
171
2214
2017
10
469
420
12
281
277
Finolex Cables
31
658
649
40
63
-37
90
78
15
47
69
-32
Force Motors
13
703
566
24
39
24
63
80
81
-2
46
45
Foseco India
65
64
10
67
11
42
40
GE Shipping
151
884
799
11
298
232
28
137
67
104
GHCL
100
641
599
129
101
28
99
64
55
51
38
34
GIC Housing
54
199
164
21
38
34
12
39
35
13
27
25
Gillette India
33
494
456
38
10
280
54
22
148
31
288
Glaxo Consumer
42
1216
1120
239
213
12
323
278
16
197
172
15
Glaxo. Pharma
85
620
610
121
103
17
160
152
103
97
Godrej Consumer
34
2092
1932
364
329
11
382
335
14
266
236
13
Godrej Inds.
34
2309
1992
16
92
85
183
154
18
139
114
22
Grasim Inds.
92
8820
8418
1131
1138
-1
1466
1547
-5
507
679
-25
Gruh Finance
73
305
254
20
106
94
13
74
74
Gujarat Fluoro.
11
1553
1194
30
193
104
86
493
116
327
328
46
613
Federal Bank
Gujarat Gas
26
546
772
-29
72
54
33
105
96
10
63
49
29
Gujarat Pipavav
483
188
156
21
96
75
28
83
78
67
61
10
HCL Technologies
281
4386
4046
1674
1592
1989
1862
1565
1413
11
HDFC
315
14726
12266
20
3260
2804
16
3290
2846
16
2646
2415
10
HDFC Bank
501
15570
12790
22
4722
3779
25
2807
2327
21
Hindalco Inds.
207
9372
8435
11
610
600
465
446
160
248
-35
Hindustan Zinc
845
4126
3643
13
1952
1551
26
2559
2324
10
1997
1881
HSIL
14
559
629
-11
75
70
88
88
40
29
38
HUL
216
7676
7094
1248
1012
23
1596
1289
24
1018
872
17
1160
16235
14465
12
5468
4453
23
2922
2652
10
10
93
80
16
32
29
10
37
34
10
23
22
IDBI Bank
1604
9382
7867
19
2489
1850
35
546
518
Idea Cellular
3598
8423
7044
20
1577
1090
45
2959
2034
46
942
590
60
IDFC
1593
2571
2205
17
1938
1586
22
471
359
31
382
258
48
Indiabulls Housing
71
1878
1322
42
1576
1086
45
754
471
60
551
451
22
Indiabulls Ventures
52
112
79
42
69
46
50
64
45
43
51
28
82
ICICI Bank
ICRA
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
40
NOVEMBER, 2015
480
4410
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
4235
817
703
16
206
271
-24
Indraprastha Gas
140
917
966
-5
138
136
179
189
-5
96
90
IndusInd Bank
529
3237
2702
20
851
719
18
495
396
25
Infosys
572
13411
12875
3449
3281
3097
2992
Inox Wind
222
930
689
35
165
52
217
158
48
232
118
46
157
13
161
135
19
10
43
38
20
IOB
1235
6704
6476
1180
1191
-1
36
268
-87
ITC
802
9293
9239
2994
2966
3598
3461
2361
2278
40
342
245
40
28
211
35
11
215
15
400
Insecticides (I)
137
582
513
13
91
60
52
38
14
160
18
-14
45
1809
1912
-5
213
149
43
196
113
74
106
45
136
78
392
254
54
270
136
99
163
75
116
93
59
58
242
12600
14342
-12
784
1705
-54
817
1746
-53
62
483
-87
Jyothy Labs
18
401
360
11
33
24
38
39
28
39
27
21
29
Kajaria Ceramics
16
588
523
12
88
73
21
96
80
20
52
42
24
Karnataka Bank
188
1308
1173
12
189
89
112
134
81
65
15
122
1508
1468
260
209
24
138
120
KCP
13
167
164
24
13
85
30
20
51
13
86
KEC International
51
2521
2176
16
162
134
21
122
87
40
63
34
85
Kitex Garments
Kotak Mah. Bank
KPR Mill
158
142
11
60
39
54
62
35
77
42
21
100
386
6172
4782
29
1441
979
47
913
663
38
38
677
632
70
64
92
105
-13
50
54
-7
186
28023
27024
3021
4025
-25
3514
3515
2070
2840
-27
1720
1635
1400
17
1153
1038
11
283
274
206
187
10
11
61
49
24
14
12
17
17
14
27
11
22
179
664
571
16
103
78
32
40
21
90
L&T
L&T Fin. Hold.
La Opala RG
101
2832
2443
16
547
487
12
578
523
10
378
370
LMW
11
656
634
50
25
100
99
95
67
54
24
Lupin
90
3078
3121
-1
682
803
-15
804
870
-8
547
553
-1
Lycos Internet
95
445
408
121
60
102
143
93
53
77
35
120
113
1665
1466
14
1214
1127
562
519
367
337
38
620
553
12
377
341
11
82
59
39
52
42
24
Marico
65
1226
1072
14
151
132
14
184
160
15
110
89
24
61
Maruti Suzuki
151
13625
12110
13
1504
692
117
2382
1611
48
1284
800
MCX
51
59
64
-8
27
31
-13
72
74
-2
49
44
11
MindTree
84
918
824
11
149
155
-4
196
147
33
129
98
32
MM Forgings
12
127
107
19
18
12
50
26
21
21
11
38
Motherson Sumi
88
9474
8407
13
707
654
859
789
340
303
12
95
MRF
Muthoot Fin.
Nandan Denim
Natco Pharma
3312
3299
521
306
70
587
360
63
333
171
398
1100
1153
-5
789
838
-6
278
291
-4
165
181
-9
46
278
239
16
24
12
100
30
22
34
15
12
25
33
201
184
37
29
28
43
40
54
24
125
National Aluminium
1289
1801
1838
-2
330
168
96
739
395
87
355
172
106
National Buildings
120
1814
1437
26
165
86
92
192
114
69
134
103
30
NCC
111
2488
2288
193
136
42
174
33
426
41
1267
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
41
NOVEMBER, 2015
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
Nitin Spinners
46
188
122
54
23
15
53
25
18
40
12
33
Novartis India
16
208
201
16
129
54
33
64
52
24
117
Oberoi Realty
ONGC
328
345
221
56
168
119
41
183
133
37
103
77
34
4278
21647
21313
4524
5606
-19
9354
10558
-11
3935
4889
-20
Ortel Comm.
30
45
33
36
12
100
11
135
-3
P I Industries
14
537
363
48
75
44
70
106
56
90
60
45
33
P&G Hygiene
32
555
501
11
111
100
11
137
125
10
87
81
Page Inds.
11
380
284
34
72
58
24
73
59
24
47
35
34
179
2020
1536
32
200
155
29
175
119
47
120
84
43
129
PC Jeweller
Pennar Inds.
60
415
368
13
45
30
50
33
22
50
16
Persistent Systems
80
497
447
11
78
85
-8
119
119
76
67
13
750
7162
10428
-31
140
287
-51
212
339
-37
301
169
78
Petronet LNG
Pfizer
46
463
274
69
91
71
28
143
89
61
43
56
-23
Piramal Glass
81
488
458
44
18
144
47
31
52
-1
Pitti Laminations
13
104
66
58
100
12
116
150
PNB
371
13456
12498
3203
3173
307
806
-62
PNB Housing
104
517
326
59
102
62
66
57
39
46
103
67
54
23
283
24
369
14
10
40
5232
4703
3986
18
2640
2308
14
3227
2762
17
1412
1176
20
Prestige Estates
20
Pokarna
375
676
601
12
133
112
19
159
142
12
114
95
R S Software
13
83
93
-11
21
16
31
26
20
30
15
16
-6
Rain Inds.
67
2539
3139
-19
234
235
223
156
44
84
50
68
Ramakrishna Forg.
REC
Reliance Capital
Reliance Inds
Repco Home Fin.
27
242
135
79
35
13
169
37
15
152
35
600
987
5333
4443
20
1622
1600
1661
1649
1097
1192
-8
52
253
2469
1788
38
1102
889
24
551
339
63
407
267
3236
67470
103428
-35
7081
6516
11363
10545
6381
5881
62
191
150
27
52
43
21
53
44
22
35
31
13
S E Investments
41
47
52
-10
32
38
-16
17
27
-36
11
-64
SBH
21
4146
3780
10
877
868
446
444
SBI
747
48616
42443
15
12409
10628
17
3742
3041
23
103
902
664
36
74
49
51
50
32
59
42
28
50
Shipping Corp.
466
1077
1282
-16
128
38
237
316
230
38
101
13
677
Shree Cement
35
1576
1665
-5
78
264
-70
360
370
-3
120
223
-46
Shriram City
66
919
833
10
560
538
242
228
155
151
Shriram Transport
227
2421
2150
13
1503
1557
-3
260
483
-46
84
315
-73
Siemens
71
2653
2706
-2
195
127
54
292
193
52
162
88
84
Sintex Inds.
42
2176
1983
10
337
276
22
364
261
39
198
161
23
4137
386
312
24
151
94
61
388
296
31
185
145
28
10
500
431
16
62
34
82
53
18
189
30
11
173
SJVN
Skipper
SKS Microfinance
126
198
138
43
103
73
41
48
28
69
41
27
52
SMC Global
23
101
74
36
21
12
75
23
12
86
14
100
SML Isuzu
14
322
224
44
15
150
21
10
109
13
63
158
163
-3
23
18
28
28
22
26
10
11
-9
Sonata Software
11
393
341
15
44
29
52
50
35
43
35
24
46
Srikalahasthi Pipes
40
301
248
21
46
23
100
53
24
127
30
17
76
Star Ferro
22
507
381
33
95
78
22
134
99
36
55
38
45
SMS Pharma
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
42
NOVEMBER, 2015
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
70
2635
2454
615
504
22
280
238
18
48
2051
1825
12
402
361
11
136
107
27
292
59
2703
2773
-3
468
340
38
192
49
207
6157
4059
52
330
1695
-81
1151
1991
-42
888
1587
-44
10
350
330
15
19
-21
54
31
77
33
12
175
Sundaram Fin.
111
578
548
412
413
144
166
-13
91
100
-9
Supreme Inds.
25
1152
1005
15
182
110
66
102
58
76
Sutlej Textiles
16
468
482
-3
38
36
54
55
-2
27
21
29
Suven Life
13
111
131
-15
22
45
-51
25
47
-47
17
32
-47
Symphony
146
116
26
51
35
46
51
36
43
37
27
37
108
Take Solutions
Tamilnad Mer. Bank
Tata Coffee
Tata Global Bev.
12
215
197
33
13
154
47
34
38
27
13
0.28
835
767
179
176
135
80
69
19
450
397
13
86
45
91
94
43
120
39
16
144
63
1923
1910
163
154
76
175
-57
69
-94
Tata Motors
644
67576
65317
4582
6875
-33
6628
8179
-19
1717
3918
-56
Tata Power
270
8240
8902
-7
1408
1097
28
1047
1016
159
-145
TCS
196
24220
21551
12
3811
6314
-40
5406
7398
-27
3713
5358
-31
Tech Mahindra
480
6117
5058
21
756
929
-19
845
975
-13
472
614
-23
Techno Electric
11
221
221
30
11
173
38
-3
23
-12
Thermax
24
1521
1383
10
142
119
19
208
165
26
132
106
25
Titagarh Wagons
20
118
74
59
10
-2
16
285
350
Torrent Pharma
85
1154
1225
-6
102
327
-69
215
340
-37
130
244
-47
Torrent Power
472
2616
2204
19
502
310
62
562
343
64
182
177
Triveni Turbine
33
196
132
48
31
24
29
47
32
45
29
19
53
Tube Investments
37
2367
2283
277
219
26
370
247
50
148
69
114
TVS Motor
48
2457
2160
14
104
107
-3
147
108
36
91
52
75
465
457
45
34
32
63
27
132
34
22
55
1076
5263
5309
-1
1227
1373
-11
209
285
-27
UltraTech Cement
274
6597
6315
1077
1027
1275
1303
-2
657
865
-24
Union Bank
636
9384
8445
11
1652
1320
25
444
579
-23
United Bk of India
840
3153
3117
792
543
46
105
469
-78
Vijaya Bank
859
3406
3029
12
312
333
-6
97
136
-29
TVS Srichakra
Uco Bank
Visaka Inds.
16
285
238
20
17
11
55
20
13
49
20
V-Mart Retail
18
171
139
23
22
100
Voltamp Trans.
10
170
144
18
17
15
15
-3
12
10
20
Voltas
33
1490
1463
135
98
38
169
147
15
118
100
18
VST Industries
15
219
189
16
56
57
-2
70
85
-17
41
52
-21
Welspun Corp.
132
2375
1534
55
269
46
485
344
129
166
144
13
1008
Welspun India
100
1366
1185
15
244
137
78
317
186
70
161
82
96
Wendt (India)
20
33
30
10
100
49
100
Wipro
494
12171
11704
2456
2581
-5
3239
3181
2272
2227
Yes Bank
418
3679
3014
22
938
680
38
551
430
28
Zensar Tech.
44
668
608
10
92
84
10
98
81
20
72
55
31
Zicom Electronic
20
331
306
34
28
21
28
20
42
18
14
29
Zydus Wellness
39
98
101
-3
12
19
-37
22
26
-15
20
22
-9
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
43
NOVEMBER, 2015
FY15 PERFORMANCE
FY15 PERFORMANCE
Year ended 31st March, 2015
TI
(Rs. crs) (Rs. crs)
31.03.15
11
1840
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
1742
154
63
144
214
117
84
108
43
151
12
4041
3936
1781
1656
1332
1094
22
545
393
39
130
26516
25892
3688
2977
24
4027
3381
19
1416
1143
24
47
2527
2418
209
148
41
328
247
33
186
150
24
Allahabad Bank
571
21712
20912
4460
4020
11
621
1172
-47
Allcargo Logistics
25
5629
4851
16
318
216
47
475
337
41
240
149
61
Alstom T&D
51
3721
3564
243
253
-4
252
264
-5
121
117
17
4230
3452
23
594
511
16
744
601
24
411
367
12
Amrutanjan Health
167
142
18
21
18
17
28
23
20
15
12
25
Andhra Bank
603
17868
15630
14
3298
2760
19
638
436
46
Apollo Tyres
51
12785
13412
-5
1542
1465
1719
1643
978
1005
-3
14
Asain Paints
96
14183
12715
12
1969
1752
12
2343
2080
13
1395
1219
285
15341
11487
34
937
-108
538
230
134
134
-164
Ashoka Buildcon
79
2320
1795
29
359
256
40
259
270
-4
81
97
-16
Astra Microwave
16
634
531
19
85
69
23
103
85
22
61
51
20
Atul Auto
11
493
430
15
52
40
30
65
48
35
41
30
37
Aurobindo Pharma
29
12121
8100
50
2231
1822
22
2500
1845
36
1576
1173
34
Axis Bank
474
43844
38046
15
13385
11456
17
7358
6218
18
Bajaj Auto
Ashok Leyland
289
21612
20150
3849
3926
-2
4352
4812
-10
2814
3243
-13
Bajaj Finance
50
5382
4032
33
3569
2622
36
1393
1120
24
898
719
25
Bajaj Finserv
80
7587
6022
26
5472
4460
23
3284
2932
12
1690
1544
Bajaj Holdings
111
524
387
35
478
359
33
519
404
28
2029
1988
Bank of Baroda
444
47366
43402
9915
9353
3398
4541
-25
Bank of India
666
47853
42202
13
7488
8423
-11
1709
2729
-37
Bank of Mah.
1063
13671
12851
2355
2006
17
451
386
17
220
174
26
33
-15
50
47
7625
6716
14
1078
673
60
1485
1089
36
764
522
46
100
3090
2877
475
483
-2
845
741
14
497
414
20
Bhagiradha Chem.
Bharat Forge
Biocon
Britannia Inds.
Cadila Healthcare
Cairn India
Can Fin Homes
Canara Bank
Carborundum Uni.
CARE
24
7858
6913
14
719
544
32
1094
653
68
689
395
74
102
8651
7224
20
1468
999
47
1733
1143
52
1151
804
43
1875
14646
18762
-22
5953
11388
-48
7679
15147
-49
4480
12432
-64
13
27
817
578
41
748
530
41
141
109
30
86
76
475
48300
43480
11
6950
6796
2703
2438
11
19
2050
2125
-4
163
160
321
245
31
133
92
45
7
29
261
236
11
154
145
202
183
10
138
129
1658
28303
26350
3559
3238
10
606
-1263
Century Plyboards
22
1565
1284
22
219
115
90
225
103
119
151
67
125
Cera Sanitaryware
822
664
24
102
83
23
116
95
23
68
52
31
Central Bank
Chola. Investment
144
3689
3249
14
666
553
20
696
579
20
444
368
21
60
3103
2826
10
693
581
19
395
347
14
CMC
30
2513
2231
13
336
362
-7
380
414
-8
277
280
-1
6316
74120
70608
15016
15764
-5
23904
24876
-4 13727
15112
-9
14
3982
3579
11
747
613
22
855
779
10
559
540
195
6149
5317
16
991
917
1729
1488
16
1055
944
12
Coal India
Colgate-Palmolive
Container Corp.
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
44
NOVEMBER, 2015
FY15 PERFORMANCE
FY15 PERFORMANCE
Year ended 31st March, 2015
TI
(Rs. crs) (Rs. crs)
31.03.15
Coromandel Int.
Corporation Bank
CYIENT
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
29
11306
10053
12
749
709
697
613
14
402
357
168
21039
19606
3027
3039
584
562
13
4
56
2736
2206
24
330
338
-2
517
426
21
353
266
33
Dabur
176
7827
7075
11
1201
1062
13
1434
1234
16
1066
914
17
DCB Bank
282
1588
1267
25
277
188
47
191
151
26
Dena Bank
561
11485
10895
1330
1774
-25
265
552
-52
Dewan Housing
146
5982
4968
20
969
746
30
621
529
17
Dr.Reddys Labs
85
14819
13217
12
2629
2603
2218
2151
Elecon Eng.
22
1329
1293
98
88
11
106
91
16
16
14
14
Emami
23
2217
1821
22
506
406
25
627
553
13
486
402
21
Engineers India
168
1741
1846
-6
204
472
-57
497
719
-31
313
483
-35
Equitas Micro
199
438
342
28
113
92
23
108
89
22
69
57
21
36
1279
1153
11
92
49
88
94
58
61
49
14
250
Eveready Inds.
Exide Inds.
85
6884
5975
15
778
700
11
938
849
11
546
487
12
171
8298
7640
1628
1480
10
1006
839
20
Finolex Cables
31
2449
2359
195
199
-2
327
292
12
199
208
-4
Force Motors
13
2364
2022
17
66
12
450
206
147
40
101
78
29
GAIL (India)
1268
60704
61918
-2
4218
6360
-34
5925
8567
-31
3071
4728
-35
GE Shipping
151
3438
3092
11
1413
1291
748
574
30
GHCL
100
2374
2248
447
380
18
342
224
52
183
108
69
Federal Bank
GIC Housing
54
733
625
17
154
133
16
157
135
16
103
98
Glaxo Consumer
42
4308
4869
-12
668
810
-18
951
1079
-12
584
675
-13
Godrej Consumer
34
8276
7602
1278
1102
16
1340
1112
21
907
760
19
Godrej Inds.
34
9231
7918
17
388
387
612
537
14
402
326
23
Grasim Inds.
92
32847
29323
12
3581
3457
5007
5044
-1
1744
2072
-16
Gruh Finance
73
1060
846
25
302
247
22
204
177
15
Gujarat Fluoro.
11
5341
3452
55
750
398
88
1110
465
139
585
186
215
Gujarat Gas
26
2513
3903
-36
372
525
-29
512
711
-28
314
419
-25
HDFC
315
48316
40753
19
10042
8784
14
10163
8893
14
8763
7948
10
HDFC Bank
501
57466
49055
17
17404
14360
21
- 10216
8478
21
Hindalco Inds.
207
104281
87695
19
5354
4733
13
3931
6205
-37
854
2175
-61
Hindustan Zinc
845
14788
13636
6775
6115
11
10214
8754
17
8178
6905
18
14
1981
1858
207
143
45
259
185
40
85
34
150
216
31972
29234
5091
4450
14
6642
5511
21
4363
3946
11
1160
61267
54606
12
19720
16595
19
- 11175
9810
14
HSIL
HUL
ICICI Bank
ICRA
10
322
283
14
89
79
13
110
104
65
69
-6
IDBI Bank
1604
32162
29576
5728
5681
873
1121
-22
Idea Cellular
3598
31571
26519
19
5508
3773
46
10236
7564
35
3193
1968
62
IDFC
1593
9640
8772
10
7921
7600
2285
2594
-12
1707
1803
-5
78
152
76
100
51
14
264
50
14
255
38
12
217
Indiabulls Housing
71
6465
5419
19
5611
4779
17
2491
1990
25
1901
1564
22
Indiabulls Ventures
52
335
289
16
182
163
12
207
159
30
151
102
48
Indian Bank
480
17216
16621
3014
2901
1005
1159
-13
Indraprastha Gas
140
3681
3914
-6
644
563
14
798
759
438
360
22
IFMR Capital
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
45
NOVEMBER, 2015
FY15 PERFORMANCE
FY15 PERFORMANCE
Year ended 31st March, 2015
TI
(Rs. crs) (Rs. crs)
31.03.15
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
IndusInd Bank
529
12096
10144
19
3098
2596
19
1794
1408
Infosys
572
53319
50133
13832
12041
15
- 12329
10648
16
Inox Wind
222
2710
1567
73
437
165
165
409
139
132
124
38
Insecticides (I)
ITC
Jamna Auto Inds.
194
296
27
13
964
864
12
97
75
29
78
55
42
55
40
802
38835
35317
10
13174
12087
15390
14016
10
9663
8891
40
1095
833
31
63
21
200
78
43
84
29
14
107
JK Tyre
45
7384
7652
-4
773
692
12
643
554
16
330
263
25
JM Financial
78
1392
1002
39
926
584
59
535
295
81
331
210
58
242
52972
51220
5968
5983
5974
4491
33
1797
452
298
Jyothy Labs
18
1515
1324
14
130
133
-2
157
106
48
121
81
49
Kajaria Ceramics
16
2187
1836
19
298
238
25
326
246
33
176
124
42
Karnataka Bank
188
5205
4694
11
723
687
451
311
45
122
5977
5680
943
838
13
464
430
Kaveri Seed
14
1161
1011
15
295
205
44
325
231
41
301
209
44
KCP
13
1187
1043
14
118
62
90
129
101
28
67
50
34
KEC International
51
8468
7902
424
423
349
226
55
161
67
140
74
JSW Steel
Kitex Garments
Kotak Mah. Bank
KPR Mill
L&T
L&T Fin. Hold.
La Opala RG
511
442
16
147
85
73
163
98
67
99
57
386
21423
17236
24
4756
4004
19
3045
2465
24
38
2566
2371
283
266
377
349
174
142
23
186
92005
85128
8713
9284
-6
9840
8935
10
4765
4902
-3
1720
6196
5056
23
4458
3718
20
1270
905
40
855
597
43
11
223
178
25
56
43
30
66
48
38
42
30
40
179
2499
2188
14
366
309
18
132
60
120
101
10669
9181
16
1973
1672
18
2111
1833
15
1386
1317
LMW
11
2488
2338
211
167
26
401
373
220
169
30
Lupin
90
12770
11287
13
3185
2742
16
3850
3093
24
2403
1836
31
55
Lycos Internet
M&M Fin. Services
Magma Fincorp
Marico
95
1957
1673
17
530
298
78
563
342
65
342
221
113
6021
5275
14
4003
3717
1445
1488
-3
913
954
-4
38
2354
2081
13
1424
1338
258
231
12
181
152
19
18
65
5733
4687
22
786
671
17
906
771
17
573
485
151
49971
43792
14
4243
3103
37
7339
5743
28
3711
2783
33
MCX
51
222
341
-35
62
111
-44
196
244
-20
125
153
-18
MindTree
84
3562
3032
17
607
529
15
793
659
20
536
451
19
Maruti Suzuki
MM Forgings
12
503
411
22
75
43
74
104
74
40
51
29
76
Motherson Sumi
88
35032
30721
14
2282
1873
22
2738
2413
13
862
765
13
398
4314
4928
-12
3123
3800
-18
1112
1241
-10
671
780
-14
Nandan Denim
46
1097
894
23
106
83
28
131
105
25
51
39
31
Natco Pharma
33
825
739
12
166
149
11
181
159
14
135
103
31
National Aluminium
1289
7383
6781
1292
409
216
2527
1443
75
1322
642
106
National Buildings
120
4674
4070
15
286
237
21
395
351
13
278
257
NCC
111
9513
7463
27
723
522
39
389
208
87
54
1700
Muthoot Fin.
Nitin Spinners
46
617
489
26
72
70
82
77
41
35
17
OBC
300
22083
20963
4227
4155
497
1139
-56
Oberoi Realty
328
923
798
16
473
408
16
539
492
10
317
311
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
46
NOVEMBER, 2015
FY15 PERFORMANCE
FY15 PERFORMANCE
Year ended 31st March, 2015
TI
(Rs. crs) (Rs. crs)
31.03.15
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
4278
160895
174467
-8
24305
33134
-27
45398
56027
Ortel Comm.
30
155
129
20
23
10
130
26
201
-14
P I Industries
14
1940
1596
22
323
257
26
405
293
38
246
188
31
Page Inds.
11
1543
1188
30
301
241
25
311
247
26
196
154
27
PC Jeweller
179
6349
5325
19
701
569
23
562
482
17
378
356
Pennar Inds.
60
1446
1295
12
118
90
31
84
67
26
36
26
38
Persistent Systems
80
1891
1669
13
296
312
-5
484
445
291
249
17
Petronet LNG
-19 18334
26507
-31
750
39501
37748
1124
1190
-6
1300
1363
-5
883
712
24
Pfizer
46
1853
1112
67
252
231
369
348
70
221
-68
Pitti Laminations
13
341
248
38
25
24
31
16
99
125
PNB
371
52206
47800
11955
11384
3062
3343
-8
PNB Housing
104
1777
1116
59
334
206
62
196
127
54
Pokarna
326
230
42
61
26
135
58
16
273
31
12
158
5232
17659
15675
13
9906
9142
11572
10438
11
5046
4548
11
Prestige Estates
375
3420
2549
34
854
631
35
771
589
31
332
314
400
9017
8400
775
801
-3
121
301
-60
13
376
382
-2
88
71
24
105
83
26
65
51
27
R S Software
Ramakrishna Forg.
27
752
437
72
98
34
188
111
38
192
75
838
REC
987
20384
17122
19
7386
6510
13
7561
6621
14
5344
4741
13
Reliance Capital
253
8787
7455
18
3799
3259
17
1299
908
43
1001
747
34
3236
375435
434460
-14
25817
23598
42543
39874
7 23566
22493
62
692
534
30
185
148
25
189
152
25
110
12
Reliance Inds
Repco Home Fin.
123
S E Investments
41
178
208
-14
123
146
-16
68
85
-20
45
56
-20
SBH
21
15149
14449
2914
2691
1317
1020
29
SBI
747
174973
154904
13
38914
32109
21
- 13102
10891
20
103
3213
1753
83
252
166
52
187
117
60
160
100
60
Shipping Corp.
466
4311
4405
-2
179
-147
1046
635
65
201
-275
Shriram City
Shriram Transport
Sintex Inds.
SJVN
Skipper
SKS Microfinance
66
3562
3226
10
2172
2093
910
826
10
571
532
227
9177
8476
6322
6168
1693
2003
-16
1028
1358
-24
42
7035
5864
20
950
709
34
974
736
32
529
365
45
4137
2817
1874
50
1800
1130
59
2688
1813
48
1677
1114
51
10
1313
1042
26
193
95
103
159
52
206
89
26
242
126
724
519
40
394
258
53
198
74
168
188
70
169
SMC Global
23
369
293
26
70
36
94
74
38
91
42
22
91
SML Isuzu
14
1106
881
26
46
19
142
69
31
125
37
17
118
579
518
12
69
44
57
85
45
89
35
20
75
167
203
153
33
23
23
39
29
37
25
22
14
SMS Pharma
Snowman Log.
Sonata Software
11
1682
1566
165
92
79
188
115
63
134
78
72
135
5783
5384
816
884
-8
307
508
-40
Srikalahasthi Pipes
40
1084
989
10
154
89
73
151
69
117
83
39
113
Star Ferro
22
1430
1173
22
211
93
127
348
169
106
83
1283
70
9932
9045
10
2104
1695
24
777
732
48
7708
6895
12
1331
1164
14
409
274
49
59
10583
10559
1372
1370
336
304
11
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
47
NOVEMBER, 2015
FY15 PERFORMANCE
FY15 PERFORMANCE
Year ended 31st March, 2015
TI
(Rs. crs) (Rs. crs)
31.03.15
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
52
1565
1255
25
150
112
34
60
54
11
28
36
-22
207
27433
16080
71
6769
6781
7699
4991
54
4541
3141
45
10
11340
9344
21
478
367
30
717
530
35
212
141
50
Sundaram Fin.
111
4238
4087
2585
2562
972
988
-2
576
581
-1
Sutlej Textiles
16
1878
1881
162
191
-15
218
247
-12
115
131
-12
Suven Life
13
521
510
159
210
-24
161
212
-24
109
144
-24
Take Solutions
12
730
816
-11
90
70
29
145
140
70
58
21
Sun Pharma
Sundaram Clayton
0.28
3127
2923
607
613
-1
379
301
26
Tata Coffee
19
1691
1677
290
264
10
317
186
71
120
81
48
Tata Elxsi
31
849
775
10
152
101
51
181
147
23
102
72
42
-24
248
481
-48
17 13986
13991
63
7993
7738
642
623
633
836
Tata Motors
644
262796
232834
13
25850
23775
35091
29947
Tata Power
270
34367
35873
-4
4766
4977
-4
3658
3705
TCS
196
94648
81809
16
22683
23804
-5
28097
26751
Tech Mahindra
480
22621
18831
20
3541
3662
-3
4230
4337
-2
Techno Electric
11
794
708
12
148
126
17
185
159
16
Thermax
24
4697
4302
406
351
16
561
465
21
Titagarh Wagons
20
378
263
44
22
-11
24
13
87
Torrent Pharma
85
4653
4184
11
829
865
-4
1131
931
21
Torrent Power
472
10423
8681
20
1386
729
90
1461
829
76
360
Triveni Turbine
33
626
508
23
111
94
18
150
114
31
91
68
34
Tube Investments
37
9698
8834
10
1064
885
20
1174
948
24
424
311
36
TVS Motor
48
10098
7966
27
451
351
28
609
484
26
348
262
33
2176
1938
12
175
125
40
179
103
74
100
57
75
TVS Srichakra
Uco Bank
-1
168
-260
5 19852
19164
2628
3029
-13
105
87
21
336
253
33
10
150
751
664
13
105
243
1076
21363
19550
4910
4940
-1
1138
1511
-25
UltraTech Cement
274
24349
21652
12
3222
2896
11
4189
3997
2098
2206
-5
Union Bank
636
35607
32171
11
5823
5218
12
1782
1696
United Bk of India
840
11927
11806
2428
2062
18
256
-1213
Vijaya Bank
859
13152
11416
15
1259
1104
14
439
416
Visaka Inds.
16
1021
892
14
53
35
51
76
41
85
21
12
75
48
V-Mart Retail
18
721
575
25
59
41
44
62
49
27
37
25
Voltamp Trans.
10
517
445
16
13
63
41
41
-2
28
26
Voltas
33
5183
5266
-2
382
241
59
542
365
49
384
245
57
VRL Logistics
86
1671
1494
12
185
120
54
226
163
38
91
57
60
VST Industries
15
836
789
210
192
261
251
152
150
Welspun Corp.
132
8450
7705
10
406
263
54
668
548
22
69
73
-5
Welspun India
100
5303
4373
21
941
235
300
1086
790
37
540
92
487
17
Wendt (India)
20
124
110
13
15
15
25
22
15
14
12
Wipro
494
47318
43755
9542
8935
12451
11211
11
8653
7797
11
Yes Bank
418
13618
11703
16
3250
2688
21
2005
1618
24
Zensar Tech.
44
2656
2335
14
350
320
407
378
265
238
11
Zicom Electronic
20
1108
926
20
109
84
30
91
71
27
51
42
21
Zydus Wellness
39
431
404
92
85
127
108
18
109
96
14
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
48
NOVEMBER, 2015
TECHNICAL ANALYSIS
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
26
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
25
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
24
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
23
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
22
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
21
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
20
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
19
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
J
A
S
O
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
KOMPELLA PORTFOLIO INVESTMENT ADVICE
49
NOVEMBER, 2015
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
9100
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8900
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8700
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8500
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
Profit Booking
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8300
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8100
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
7900
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
7700
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
7500
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
O
N
D
J
F
M
A
M
J
J
A
S
O
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
KOMPELLA PORTFOLIO INVESTMENT ADVICE
NOVEMBER, 2015
50
FINANCE CO.
MR C ILANGO, MD
Lending Operations
As at September 30, 2015, the loan book stood at
Rs 9302.80 crore as against Rs 7036.69 crore as
at September 30, 2014. The YoY growth in Housing
loan book is 32%.
Non-Performing Loans
Gross non-performing loans as at September 30,
2015 amounted to Rs. 27.44 Crore. This is equivalent
to 0.29% of the loan portfolio (corresponding period
0.28%).
Net Interest Margins
The Net Interest Income (NII) as at 30th September,
2015 is Rs.134.96 crore as against Rs.77.25 crore
as on 30th September, 2014, reflecting an increase
of 75%. Net Interest Margin (NIM) for the quarter
year ended September 30, 2015 was 3.10%.
Capital Adequacy Ratio
The Companys capital adequacy ratio, stood at
17.23%, of which Tier I capital was 14.67% and
Tier II capital 2.56%. As per the regulatory norms
the minimum requirement for the capital adequacy
ratio is 12%.
Earning Per share
As at September 30, 2015, the EPS stood at Rs.
25.35 as against Rs. 18.26 of the corresponding
period.
Branch Network
Can Fin Homes distribution network of 136 outlets
includes 110 branches and 26 satellite offices as
at 30th September, 2015 as against 107 outlets (104
branches + 3 SOs) as on 30th September, 2014.
Company background
Can Fin Homes Ltd., set up under the sponsorship
of Canara Bank, was incorporated in the year
1987.The main objective of setting up the company
was, promoting home ownership and as well,
increasing the housing stock in the country. It is the
first housing company to be promoted by a
nationalized bank in India. The company has
completed 27 successful years of operation in the
field of home finance and has a renowned history
of making profits and paying dividends continuously,
since inception in 1987. The Company is a housing
KOMPELLA PORTFOLIO INVESTMENT ADVICE
Capital
R&S
Networth
RoNW
B.V.(Rs.)
F.V.
T.I.
O.P.
G.P.
Dep.
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
30.09.15
(3 M)
26.62
802.34
828.96
4.27
311.40
10.00
263.38
239.32
56.88
0.83
56.05
20.67
35.38
13.29
986.20
18.55
13.43
90.86
30.09.14
(3 M)
20.49
10.00
198.45
178.13
30.28
1.21
29.07
10.63
18.45
9.00
9.30
89.76
%CH
32.72
34.35
87.85
-31.40
92.81
94.45
91.76
47.67
30.09.15
(6 M)
26.62
802.34
828.96
8.14
311.40
10.00
505.91
462.72
108.31
1.57
106.74
39.27
67.48
25.35
44.41
1.23
986.20
19.45
13.34
91.46
29.92
30.09.14
(6 M)
20.49
% CH
10.00
374.45
340.82
59.87
1.70
58.17
20.77
37.41
18.26
35.11
35.77
80.91
-7.65
83.50
89.07
80.38
38.83
9.99
91.02
33.53
0.48
29.92
31.03.15
(12 M)
26.62
744.86
771.48
11.18
289.81
10.00
817.03
747.74
141.18
3.73
137.45
51.21
86.24
32.40
7.00
10.56
91.52
finance institution approved by National Housing Bank (NHB), the apex authority of
housing in the country. The Company is offering a range of loan products, housing
loans as well as non-housing loans, at competitive interest rates and designed to
suit the needs of the customer.
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
1050
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
1000
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
950
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
900
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
850
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
800
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
750
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
700
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
A
S
O
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
51
NOVEMBER, 2015
FINANCE CO.
ruh Finance Ltd. is maintaining high growth rate with healthy asset quality
consistently. For the quarter its Total Income has increased by 21% from Rs.258crs to
Rs.312crs while the Operating Profit has increased by 19% from Rs.68crs to Rs.81crs
and Net Profit by 20% from Rs.43crs to Rs.52crs. For the half year, its Total Income has
increased by 21% from Rs.499crs to Rs.606crs while the Operating Profit has increased
by 22% from Rs.128crs to Rs.157crs and Net Profit by 20% from Rs.85crs to Rs.102crs.
The EPS for the half year is Rs.3/-. The company has strong fundamentals. Its Paid-up
Capital is small at Rs.73crs with a high Networth of Rs.814crs. Its Return on Networth is
at 6% for the quarter and 13% for the half year. Technically the scrip is moving around
Rs.260/- with a P/E Ratio of 46 and Book Value of Rs.22/-.
MR SUDHIN CHOKSEY, MD
Highlights
Loan Portfolio
The loan portfolio as at September 30, 2015
amounted to Rs.9912.99 crores as against
Rs.7920.35 crores in the previous year an
increase of 25%.
LENDING OPERATIONS
Loan Disbursements
Loan disbursements during the quarter were
Rs.1750.71 crores as against Rs.1503.15 crores
in the previous year indicating a growth of 16%.
Cumulative loan disbursements as of September
30, 2015 were Rs.16965.83 crores.
Non-Performing Loans
The gross NPA as at September 30, 2015 stands at
Rs.57.87 crores or 0.58% (total loan outstanding
portfolio of Rs.9912.99 crores). The Net NPA as at
September 30, 2015 stands at Rs.19.62 crores
indicating Net NPA to loans of 0.20%.
DEPOSITS
GRUHs deposit portfolio has increased to
Rs.1328.70 crores, up from Rs.1186.46 crores as
at September 30, 2014 indicating a growth of 12%.
RETAIL NETWORK
GRUH has a network of 171 retail offices across 8
states of the country. It has 46 offices in Gujarat,
48 offices in Maharashtra, 17 offices in Karnataka,
24 offices in Madhya Pradesh, 12 offices in
Rajasthan, 13 offices in Chhatisgarh, 10 offices in
Tamil Nadu and 1 office in Uttar Pradesh.
Gruh Finance was promoted by HDFC & AKFED on
July 21, 1986. It commenced operations in 1988
from Ahmedabad, Gujarat. A subsidiary of HDFC,
Gruh is the pioneer of Housing Finance Industry. It
is recognised by National Housing Bank (NHB) for
its refinance facility. Gruh offers loans to individuals
for purchase, construction, repairs and renovation
of dwelling units. It also offers loans to Self
employed segments where in formal income proofs
are not available.
FH (in crs)
30.09.15
(3 M)
72.73
741.57
814.30
6.35
22.39
2.00
311.81
80.97
0.72
80.25
7.05
28.54
51.71
1.42
Capital
R&S
Networth
RoNW
B.V.(Rs.)
F.V.
T.I.
G.P.
Dep.
PBT
P&C
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
GP margin
257.70
45.37
16.58
25.97
30.09.14
(3 M)
72.61
628.54
701.15
6.15
19.31
2.00
257.73
67.99
0.80
67.19
3.91
24.10
43.09
1.19
16.72
26.38
%CH
30.09.14
(6 M)
72.61
628.54
701.15
12.12
19.31
2.00
499.35
128.25
-0.46
128.71
15.69
43.71
85.00
2.34
% CH
0.17
17.98
16.14
3.25
15.95
20.98
19.09
-10.00
19.44
80.31
18.42
20.00
19.33
30.09.15
(6 M)
72.73
741.57
814.30
12.53
22.39
2.00
606.20
156.60
1.50
155.10
18.85
53.08
102.02
2.81
-0.84
-1.55
257.70
45.85
16.83
25.83
17.02
25.68
-1.12
0.58
0.17
17.98
16.14
3.38
15.95
21.40
22.11
20.50
20.14
21.44
20.02
20.09
31.03.15
(12 M)
72.68
638.81
711.49
28.64
19.58
2.00
1060.32
302.13
1.29
300.84
15.69
97.04
203.80
5.61
2.00
19.22
28.49
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
275
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
270
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
265
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
260
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
255
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
250
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
245
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
240
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
235
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
230
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
A
S
O
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
52
NOVEMBER, 2015
53
FINANCE CO.
KS Microfinance Ltd. has reported impressive working results for the second
quarter and half year ended 30th September, 2015. For the quarter its Total Income has
jumped by 53% from Rs.190crs to Rs.291crs while the Operating Profit has jumped by 64%
from Rs.113crs to Rs.185crs and Net Profit by 37% from Rs.57crs to Rs.78crs. The EPS for
the quarter is Rs.6/-. For the half year, its Total Income has jumped by 56% from Rs.342crs
to Rs.532crs while the Operating Profit has jumped by 68% from Rs.193crs to Rs.324crs
and Net Profit by 31% from Rs.106crs to Rs.139crs. The EPS for the half year is Rs.11/-. The
company has strong fundamentals. Its Paid-up Capital is small at Rs.127crs with a high
Networth of Rs.1,202crs. Technically the scrip is moving around Rs.410/- with a P/E Ratio of
19 and Book Value of Rs.95/-.
Highlights
Reduced interest rate charged to borrowers from
22.0% to 20.75% on income generating loans
extended on or after 1st Oct 2015. With this reduction,
SKS continues to charge the lowest rate among
Indian MFIs.
Incremental drawdowns of Rs.1,569 Crs. In
Q2FY16 (Rs.1,100 Crs in Q2FY15), including
commercial paper of Rs.200Crs.
SKS also originated Rs.237Crs loans under
managed portfolio in Q2FY16.
Loan disbursement of Rs.2,665 crore in Q2FY16
(growth of 57%YoY and 12% QoQ).
Non-AP Portfolio grew by 80% (YoY) and 14%
(QoQ) to Rs.5,462 Crs. as of Sept 30, 2015.
Marginal Cost of Borrowings for Q2FY16 at 11.2%
and Weighted Average cost of Borrowings
(historical) at 12.1% for Q2FY16.
Cost to income at 47.0% for Q2FY16 as compared
to 52.3% in Q1FY16 (drop of 5.3% QoQ).
The un-availed deferred tax benefit of
Rs.425Crs.will be available to offset tax on future
taxable income.
MAT credit of Rs.23crs for Q2FY16 is
conservatively not availed as P&L credit, despite
supporting accounting standards. The total MAT
(Standalone)
FH (in crs)
Capital
R&S
Networth
RoNW
B.V.(Rs.)
F.V.
T.I.
O.P.
G.P.
Dep.
PBT
Tax
PAT
EPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
30.09.15
(3 M)
126.75
1075.24
1201.99
6.48
94.83
10.00
291.27
185.08
103.00
1.85
101.15
23.30
77.86
6.14
410.60
16.72
26.73
63.54
30.09.14
(3 M)
126.00
%CH
10.00
190.11
112.91
57.89
1.14
56.75
56.75
4.50
53.21
63.92
77.92
62.28
78.24
37.20
36.44
29.85
59.39
-10.45
6.99
0.60
30.09.15
(6 M)
126.75
1075.24
1201.99
11.56
94.83
10.00
532.12
323.57
183.48
2.83
180.65
41.63
139.01
10.97
410.60
18.71
26.12
60.81
30.09.14
(6 M)
126.00
% CH
10.00
341.92
192.93
108.37
2.30
106.07
106.07
8.42
55.63
67.71
69.31
23.04
70.31
31.05
30.29
31.03.15
(12 M)
126.29
920.16
1046.45
17.93
82.86
10.00
723.96
393.50
198.13
4.56
193.57
5.90
187.66
14.86
31.02
56.43
-15.80
7.76
25.92
54.35
0.60
credit of Rs.48 crs as of 30th Sept 15, is also available to offset normal tax liability
in the future.
PAT of Rs.78Crs. in Q2FY16 (growth of 37%YoY and 27% QoQ).
Networth of Rs.1,202Crs. and capital adequacy at 24.6% as of Sept 30, 2015.
Cash & Cash equivalent of Rs.834Crs.
Equipped all loan officers with Tablets.
PAT Guidance for FY16 increased to Rs.290Crs from earlier guidance of Rs.235Crs.
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
620
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
570
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
520
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
470
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
420
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
370
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
J
A
S
O
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
J
54
NOVEMBER, 2015
SPECIAL REPORT
Capital
R&S
Networth
RoNW
B.V.(Rs.)
F.V.
T.I.
O.P.
G.P.
Dep.
PBT
Tax
PAT
EPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
30.09.15
(3 M)
100.00
3525.96
3625.96
8.44
181.30
5.00
837.20
138.05
526.33
59.61
466.72
137.69
305.97
15.30
445.80
7.28
36.55
16.49
30.09.14
(3 M)
100.00
%CH
-
5.00
757.59
118.83
183.05
54.21
128.84
21.82
102.05
5.10
10.51
16.17
187.53
9.96
262.25
531.03
199.82
200.00
13.47
15.69
171.34
5.10
30.09.15
(6 M)
100.00
3525.96
3625.96
11.92
181.30
5.00
1670.19
292.43
757.61
117.41
640.20
174.64
432.21
21.61
445.80
10.31
25.88
17.51
30.09.14
(6 M)
100.00
% CH
5.00
1482.91
240.84
373.04
106.14
266.90
52.71
204.96
10.25
12.63
21.42
103.09
10.62
139.87
231.32
110.88
110.83
31.03.15
(12 M)
100.00
3169.67
3269.67
15.21
163.48
5.00
3089.81
474.89
845.09
220.96
624.13
95.66
497.43
24.87
13.82
16.24
87.26
7.82
16.10
15.87
Biopharmaceuticals
The Biopharmaceutical segment grew 4% YoY in Q2FY16, delivering sales of Rs.578
Cr. Within the segment, Biopharma grew 4% delivering Rs.459 Cr, while Branded
Formulations grew 3% to Rs.119 Cr.
Biopharma
The overall performance of Biopharma business this quarter was affected due to
slow offtake of some of the APIs and capacity constraints. However, the company is
taking steps to address this challenge. The Insulins facility in Malaysia is progressing
towards qualification and emerging market filings in FY17. The expansion of Biosimilars
fill-finish facility in Bangalore is also on track for qualification in FY18.
Furthermore, the company continues to pursue licensing opportunities in emerging
markets for two key products, Trastuzumab and Insulin Glargine, and expect to
commence sales of these products in some of these markets, this fiscal.
Biocon has recently acquired the business assets including a USFDA approved
synthesis facility of Acacia Life Sciences, in Vishakhapatnam. It presently
manufactures advanced intermediates of potent APIs with sales to customers in India
and overseas. This acquisition will enable it to vertically integrate its oncology related
ANDA filings of the future.
Branded Formulations
The Branded Formulations business focus on key brands has improved the profitability
of this business. The growth of this business during the quarter, was largely driven
by key brands in the Metabolics and Oncology divisions.
However, the inability to participate in some large institutional tender opportunities due
to restrictions on the use of CMOs to meet these requirements, along with short
supply of some key products, impacted the revenue growth of this business.
Research Services Syngene
It was a landmark quarter for Syngene, as it created immense value for its shareholders
through a successful listing on NSE/BSE on August 11, 2015. In Q2 FY16, Syngene
has delivered a remarkable YoY growth of 30%, recording sales of Rs.250 Cr. The
business performance was driven by strong growth across its three verticals
discovery services, dedicated centers and development & manufacturing services.
Business momentum is expected to continue into H2 FY16.
J
55
NOVEMBER, 2015
SPECIAL REPORT
MR DINESH HIMATSINGKA, MD
(Consolidated)
FH (in crs)
Capital
R&S
Networth
RoNW
B.V.(Rs.)
F.V.
T.I.
O.P.
G.P.
Dep.
PBT
Tax
PAT
EPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
30.09.15
(3 M)
49.23
859.52
908.75
4.58
92.30
5.00
532.73
62.46
54.89
12.11
42.78
1.20
41.58
4.22
213.65
12.66
7.81
11.72
30.09.14
(3 M)
49.23
%CH
5.00
517.78
42.67
32.90
11.00
21.90
-1.12
23.52
2.39
2.89
46.38
66.84
10.09
95.34
76.79
76.57
4.54
8.24
72.03
42.23
30.09.15
(6 M)
49.23
859.52
908.75
9.06
92.30
5.00
1001.24
126.50
108.05
23.41
84.64
2.27
82.37
8.37
213.65
12.76
8.23
12.63
30.09.14
(6 M)
49.23
% CH
5.00
1020.46
85.72
69.19
22.84
46.35
2.22
45.07
4.58
-1.88
47.57
56.16
2.50
82.61
2.25
82.76
82.75
31.03.15
(12 M)
49.23
755.67
804.90
11.86
81.75
5.00
1940.57
169.87
136.09
44.64
91.45
-3.05
95.44
9.69
4.42
8.40
86.20
50.36
4.92
8.75
Consolidated PAT grew by 82.8% and stood at Rs. 82.37 crores vs. Rs. 45.07
crores in the corresponding six months of the previous year.
Consolidated revenues dropped by 1.9% to Rs. 1001.24 crores vs. Rs. 1020.46
crores in the corresponding six months of the previous year.
Manufacturing Business
Manufacturing Revenues represented by the Drapery/Upholstery and Bedding
Divisions grew by 6.1% to Rs. 509.27 crores vs. Rs. 479.84 crores in the
corresponding six months of the previous year.
Global Retail and Distribution Business
Revenues from Global Retail and Distribution business across North America, Europe
and Asia grew by 1.6% to Rs. 913.19 crores vs Rs. 899.17 crores in the
corresponding six months of the previous year.
Commenting on the Companys performance, Mr. Shrikant Himatsingka, Executive
Director said, We remain focused on sweating assets across the group in order
to drive operating performance.
Company background
The Rs.2500 crores Himatsingka Group is a vertically integrated home textile major
with a global footprint. The Group focuses on the manufacture, retail and distribution
of Home Textile products. On the manufacturing front, the Group operates amongst
the largest capacities in the world for upholstery fabrics, drapery fabrics and bed
linen products. Spread across Asia, Europe and North America, its retail and
wholesale distribution divisions carry some of the most prestigious brands in the
Home Textile space and cater to Private Label programs of major retailers across
these geographies.
With over 5000 people, the Group continues to expand its reach and build capacities
in the Home Textile space.
56
NOVEMBER, 2015
SPECIAL REPORT
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
30.09.15
(3 M)
1144.00
54191.00
55335.00
6.14
241.85
5.00
15635.00
3993.00
4785.00
1387.00
3398.00
14.85
10.00
1152.15
19.40
21.73
25.54
30.09.14
(3 M)
286.00
47244.00
47530.00
6.51
830.94
5.00
13342.00
3483.00
4360.00
1264.00
3096.00
54.13
30.00
%CH
300.00
14.70
16.42
-5.68
-70.89
17.19
14.64
9.75
9.73
9.75
-72.57
-
23.20
26.11
-6.34
-2.18
30.09.15
(6 M)
1144.00
54191.00
55335.00
11.62
241.85
5.00
29989.00
7441.00
8991.00
2562.00
6429.00
28.10
10.00
1152.15
20.50
21.44
24.81
30.09.14
(6 M)
286.00
47244.00
47530.00
12.59
830.94
5.00
26112.00
6694.00
8400.00
2418.00
5982.00
104.58
30.00
% CH
300.00
14.70
16.42
-7.70
-70.89
14.85
11.16
7.04
5.96
7.47
-73.13
-
31.03.15
(12 M)
572.00
54191.00
54763.00
22.51
478.70
5.00
53319.00
13832.00
17258.00
4929.00
12329.00
107.77
59.50
22.91
25.64
-6.42
-3.24
23.12
25.94
enable TOMS to streamline the management of its web based properties and introduce
automation technologies to lower overall support and development costs.
ABB (ASEA Brown Boveri), a Swiss high-tech engineering multinational operating
mainly in robotics, power and automation, has entered into an agreement with Infosys
to implement its global product compliance program in ABBs Low Voltage Products
(LP) division. As a part of this agreement, it will program, manage, implement, roll out
and support a product compliance solution to manage compliance of LPs products.
In India, the Goods and Services Tax Network (GSTN), a non-government, nonprofit, private limited company has awarded Infosys a Rs.1,380 crore contract to
build and maintain the GSTN system for five years.
Infosys was chosen by Saks Fifth Avenue, an American luxury retail store chain
owned by the Canadian retailer, Hudsons Bay Company to implement an omni-channel
solution that will help improve its digital commerce business.
Infosys announced a strategic partnership with ATP to leverage the latest
technological advances in mobility, cloud and analytics powered by the Infosys
Information Platform to transform the experience of tennis fans and players the world
over.
A global food service retailer chose it as its largest cloud and infrastructure services
partner. Its solutions will improve customer experience, manage a multi-vendor
ecosystem, drive change and innovation and bring a flexible IT consumption model
supported by talent and robust global governance. This was a new account opening,
and a large deal win for it.
A payments technology firm chose Infosys as its sole strategic partner for its issuer
processing line of business. Infosys will now be its leading global technology services
provider and partner to develop and sell joint go-to-market solutions leveraging its
offerings in Finacle, Edge and IIP. In addition, it will be the system integrator for the
clients products and will be collaborating to implement its products for banks and
financial institutions globally.
A leading benefits administrator for long-term care programs for U.S. federal
employees engaged it to develop a member-enrollment portal based on responsive
web-design methodology, delivering a new kind of user experience to employees.
This portal will support administration of a new program and the Supplemental Health
Benefits Program, for a federal agency.
J
57
NOVEMBER, 2015
SPECIAL REPORT
MR N CHANDRASEKARAN,
CEO & MD
Business Highlights for Quarter Ended
September 30, 2015
Gross employee addition: 25,186
Total headcount: 335,620
Utilization: 86 % (excluding trainees) & 82.3%
(including trainees)
$100M+ Customers up by 3; $10M+ customers up
by 6
Select Key Wins
Selected as Strategic Partner by a large mutual
life-insurance company to manage IT Application
Portfolio for driving efficiency, simplification and
automation leveraging TCS Integrated Service
Delivery Model and GNDM
Expanded relationship with a leading retailer in
North America through a multi-year managed
services deal covering enterprise wide Application
Management, Infrastructure Support and Assurance
services
Selected by a large universal bank in UK as a
strategic partner for providing services across
Application Development, Production Support and
Service Delivery for a major transformation
program.
Selected by leading integrated Utility in North
America as their strategic partner to manage and
transform their IT Infrastructure operations
Chosen by North American Telco service provider
as strategic partner to transform its Quality
Assurance and Testing organization
Selected by global Life Sciences Diagnostics
company for next phase of its SAP transformation
program
Selected as strategic partner by European
Industrial Manufacturing company for Infrastructure
services
Selected as a strategic partner by a leading global
manufacturer of protective and specialty packaging
business solutions firm has reported encouraging working results for the second
quarter and half year ended 30th September, 2015. For the quarter its Total Income
has increased by 14% from Rs.23,816crs to Rs.27,165crs while the Operating
Profit has increased by 15% from Rs.6,351crs to Rs.7,307crs and Net Profit by
16% from Rs.5,244crs to Rs.6,085crs. The EPS for the quarter is Rs.31/-. Commenting on the Q2 performance, Mr. N Chandrasekaran, CEO & MD said, We
have delivered accelerated growth in constant currency terms for Q2. Driven by
great execution on the ground, our broad-based performance has been led by
strong sequential growth in BFS, Retail and Life Sciences verticals with UK and
North America leading the markets. Mr Chandrasekaran added, We remain focused on partnering with clients in multiple business dimensions to help them strategize
and execute their Digital roadmaps. Given the growing market adoption of Digital,
we continue to take new IP-led products and platforms to market successfully as
well as invest in training our talent. Over 30,000 TCSers have already successfully
trained in new technologies this year using our experiential Digital Learning Platform. For the half year, its Total Income has increased by 15% from Rs.45,928crs
to Rs.52,833crs while the Operating Profit has increased by 14% from Rs.12,286crs
to Rs.14,032crs and Net Profit by 9% from Rs.10,812crs to Rs.11,795crs. The EPS
for the half year is Rs.60/-. The company has strong fundamentals. Its Paid-up
Capital is small at Rs.197crs with a high Networth of Rs.60,307crs. Its Return on
Networth is at 10% for the quarter and 20% for the half year. Technically the scrip
is moving around Rs.2535/- with a P/E Ratio of 21 and Book Value of Rs.306/-.
(Audited)(Consolidated)
FH (in crs)
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
G.P.
Dep.
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
30.09.15
(3 M)
197.04
60109.97
60307.01
10.09
306.06
1.00
27165.48
7307.24
8490.25
485.01
8005.24
1897.14
6084.66
30.88
5.50
2536.55
20.24
22.40
26.90
30.09.14
(3 M)
195.87
%CH
1.00
23816.48
6351.19
7396.54
449.21
6947.33
1635.06
5244.28
26.77
22.02
26.67
30.09.14
(6 M)
195.87
% CH
14.06
15.05
14.79
7.97
15.23
16.03
16.02
15.35
30.09.15
(6 M)
197.04
60109.97
60307.01
19.56
306.06
1.00
52833.49
14031.63
16421.36
955.77
15465.59
3616.64
11795.31
59.86
1.00
45927.51
12286.25
15017.32
866.70
14150.62
3233.71
10811.96
55.20
15.04
14.21
9.35
10.28
9.29
11.84
9.10
8.44
1.73
0.86
2536.55
21.19
22.33
26.56
23.54
26.75
-5.14
-0.71
0.60
0.60
31.03.15
(12 M)
195.87
50438.89
50634.76
39.21
258.51
1.00
94648.41
22683.02
28097.18
1798.69
26298.49
6238.79
19852.18
101.35
79.00
20.97
23.97
58
NOVEMBER, 2015
59
60