SCREENER.

IN

CRISIL LTD
Narration
Sales
Expenses
Operating Profit
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
EPS
Price to earning
Price
RATIOS:
Dividend Payout
OPM

Dec-06
287.33
206.77
80.56
7.47
7.85
80.18
18.75
61.43
9.09
19.63
178.50

16.49%
28.04%

Dec-07
404.33
287.23
117.10
9.16
15.69
110.57
26.91
83.66
11.58
24.88
288.13

21.59%
28.96%

Dec-08
514.56
335.55
179.01
21.62
13.64
186.99
46.42
140.57
19.46
17.22
335.08

35.97%
34.79%

Dec-09
537.27
338.04
199.23
23.00
14.85
207.38
46.60
160.78
22.25
13.14
292.51

44.94%
37.08%

Dec-10
628.44
416.14
212.30
73.03
21.26
264.07
58.60
205.47
28.95
18.92
547.92

70.17%
33.78%

Dec-11
806.96
544.55
262.41
42.82
29.83
275.40
68.98
206.42
29.46
22.53
663.97

37.70%
32.52%

TRENDS:
Sales Growth
OPM
Price to Earning

Dec-12
977.72
650.09
327.63
20.38
34.32
313.69
93.29
220.40
31.38
33.53
1,052.22

Dec-13
1,110.64
750.08
360.56
102.53
37.92
425.17
127.32
297.84
42.16
21.76
917.49

Dec-14
1,253.38
864.89
388.49
23.69
36.12
376.06
107.63
268.43
37.62
32.84
1,235.47

Dec-15
1,379.94
980.33
399.61
43.22
37.12
405.70
120.54
285.15
40.04
52.05
2,084.15

Trailing
1,432.65
1,008.20
424.45
51.03
37.06
438.42
130.98
307.44
43.13
45.25
1,951.85

50.96%
33.51%

23.72%
32.46%

26.58%
31.00%

24.97%
28.96%

29.63%

10 YEARS
19.05%
31.98%
27.43

7 YEARS
15.13%
32.12%
30.01

5 YEARS
17.04%
31.45%
34.66

3 YEARS
12.17%
30.68%
37.98

RECENT
10.10%
29.63%
45.25

Best Case
Worst Case
1,547.90
1,524.60
1,073.00
1,072.91
474.90
451.69
37.06
37.06
437.84
414.63
30%
30%
307.03
290.76
43.08
40.79
45.25
27.43
1,949.27
1,119.13

BEST
12.17%
30.68%
45.25

WORST
10.10%
29.63%
27.43

CRISIL LTD
Narration
Sales
Expenses
Operating Profit
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
OPM

SCREENER.IN
Dec-13
305.10
197.84
107.26
3.39
9.08
101.57
30.65
70.92
35%

Mar-14
309.23
206.43
102.80
2.89
8.71
96.98
28.27
68.71
33%

Jun-14
305.13
216.30
88.83
3.06
9.14
82.75
24.92
57.83
29%

Sep-14
313.52
220.94
92.58
14.27
9.09
97.76
26.65
71.11
30%

Dec-14
326.94
224.22
102.72
5.03
9.18
98.57
27.78
70.79
31%

Mar-15
307.62
221.25
86.37
3.10
9.96
79.51
23.19
56.32
28%

Jun-15
329.56
238.65
90.91
10.35
9.40
91.86
26.94
64.92
28%

Sep-15
359.37
254.62
104.75
14.63
9.54
109.84
32.97
76.87
29%

Dec-15
385.05
268.48
116.57
16.15
8.22
124.50
37.45
87.05
30%

Mar-16
358.67
246.45
112.22
9.90
9.90
112.22
33.62
78.60
31%

CRISIL LTD
Narration
Equity Share Capital
Reserves
Borrowings
Other Liabilities
Total

SCREENER.IN
Dec-06
6.76
182.15
90.76
279.67

Dec-07

Dec-08

Dec-09

Dec-10

Dec-11

Dec-12

Dec-13

Dec-14

Dec-15

7.23
269.22
137.98
414.43

7.23
350.29
163.87
521.39

7.23
426.59
203.34
637.16

7.10
387.35
221.48
615.93

7.01
410.89
294.82
712.72

7.02
521.95
462.00
990.97

7.07
667.43
477.39
1,151.89

7.14
841.21
420.12
1,268.47

7.12
848.64
477.36
1,333.12

116.97
0.27
39.96
122.47
279.67

129.17
8.06
97.53
179.67
414.43

126.10
4.04
118.44
272.81
521.39

120.10
63.67
117.52
335.87
637.16

224.82
0.08
26.21
364.82
615.93

226.25
0.58
15.86
470.03
712.72

466.78
115.07
409.12
990.97

449.25
244.35
458.29
1,151.89

431.91
374.51
462.05
1,268.47

412.57
2.61
383.35
534.59
1,333.12

Working Capital
Debtors
Inventory

31.71
66.71
-

41.69
89.74
-

108.94
77.15
-

132.53
92.21
-

143.34
108.59
-

175.21
92.42
-

-52.88
117.23
-

-19.10
119.49
-

41.93
140.86
-

57.23
195.58
-

Debtor Days
Inventory Turnover

84.74
-

81.01
-

54.73
-

62.64
-

63.07
-

41.80
-

43.76
-

39.27
-

41.02
-

51.73
-

Net Block
Capital Work in Progress
Investments
Other Assets
Total

Return on Equity
Return on Capital Emp

33%
36%

30%
44%

39%
51%

37%
55%

52%
36%

49%
41%

42%
48%

44%
45%

32%
52%

33%
52%

CRISIL LTD
Narration
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow

SCREENER.IN
Dec-06
62.49
-42.62
-1.05
18.82

Dec-07
70.88
-73.03
6.85
4.70

Dec-08
164.66
-109.34
-50.56
4.76

Dec-09
174.19
-34.32
-92.85
47.02

Dec-10
146.24
70.09
-247.76
-31.43

Dec-11
260.49
-58.81
-167.43
34.25

Dec-12
223.26
-68.20
-110.74
44.32

Dec-13
253.82
-156.53
-82.35
14.94

Dec-14
264.65
-184.54
-111.56
-31.45

Dec-15
270.37
1.70
-261.69
10.38

How to use it?

You can customize this workbook as you want.

You can add custom formating, add conditional formating, add your own formulas do AN
Please don't edit the "Data Sheet" only.
After customization, you can upload this back on Screener.
Upload on:
https://www.screener.in/excel/

Download your customized workbooks now onwards.

Now whenever you will "Export to excel" from Screener, it will export your customized file.

TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at:

screener.feedback@dala

our own formulas do ANYTHING.

xport your customized file.

creener.feedback@dalal-street.in

COMPANY NAME
LATEST VERSION
CURRENT VERSION
META
Number of shares
Face Value
Current Price
Market Capitalization

PROFIT & LOSS

Report Date
Sales
Raw Material Cost
Change in Inventory
Power and Fuel
Other Mfr. Exp
Employee Cost
Selling and admin
Other Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
Dividend Amount

Quarters
Report Date
Sales
Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax

CRISIL LTD
2.10
2.10

7.13
1
1951.85
13912.13

Dec-06
287.33

Dec-07
404.33

Dec-08
514.56

2.70
8.78
114.58
77.19
3.52
7.47
7.85

3.65
7.81
152.01
111.57
12.19
9.16
15.69

4.86
12.92
191.16
109.45
17.16
21.62
13.64

80.18
18.75
61.43
10.13

110.57
26.91
83.66
18.06

186.99
46.42
140.57
50.57

Dec-13
305.10
197.84
3.39
9.08

Mar-14
309.23
206.43
2.89
8.71

Jun-14
305.13
216.30
3.06
9.14

101.57
30.65

96.98
28.27

82.75
24.92

Net profit
Operating Profit

BALANCE SHEET
Report Date
Equity Share Capital
Reserves
Borrowings
Other Liabilities
Total
Net Block
Capital Work in Progress
Investments
Other Assets
Total
Receivables
Inventory
Cash & Bank
No. of Equity Shares
New Bonus Shares
Face value

CASH FLOW:
Report Date
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow

PRICE:
DERIVED:
Adjusted Equity Shares in Cr

70.92
107.26

Dec-06

68.71
102.8

Dec-07

57.83
88.83

Dec-08

6.76
182.15

7.23
269.22

7.23
350.29

90.76
279.67
116.97
0.27
39.96
122.47
279.67
66.71

137.98
414.43
129.17
8.06
97.53
179.67
414.43
89.74

163.87
521.39
126.1
4.04
118.44
272.81
521.39
77.15

38.5
6755440

42.42
7225000

129.21
7225000

10

10

10

Dec-06
62.49
-42.62
-1.05
18.82

Dec-07
70.88
-73.03
6.85
4.70

Dec-08
164.66
-109.34
-50.56
4.76

178.50

288.13

335.08

6.76

7.23

7.23

PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Dec-09
537.27

Dec-10
628.44

Dec-11
806.96

Dec-12
977.72

Dec-13
1,110.64

5.43
13.06
207.86
98.77
12.92
23.00
14.85

5.82
14.62
258.17
120.42
17.11
73.03
21.26

6.41
17.40
352.33
158.77
9.64
42.82
29.83

7.51
17.04
439.01
171.84
14.69
20.38
34.32

8.23
19.91
515.48
189.29
17.17
102.53
37.92

207.38
46.60
160.78
72.25

264.07
58.60
205.47
144.18

275.40
68.98
206.42
77.82

313.69
93.29
220.40
112.32

425.17
127.32
297.84
70.65

Sep-14
313.52
220.94
14.27
9.09

Dec-14
326.94
224.22
5.03
9.18

Mar-15
307.62
221.25
3.10
9.96

Jun-15
329.56
238.65
10.35
9.40

Sep-15
359.37
254.62
14.63
9.54

97.76
26.65

98.57
27.78

79.51
23.19

91.86
26.94

109.84
32.97

71.11
92.58

Dec-09

70.79
102.72

Dec-10

56.32
86.37

Dec-11

64.92
90.91

Dec-12

76.87
104.75

Dec-13

7.23
426.59

7.1
387.35

7.01
410.89

7.02
521.95

7.07
667.43

203.34
637.16
120.1
63.67
117.52
335.87
637.16
92.21

221.48
615.93
224.82
0.08
26.21
364.82
615.93
108.59

294.82
712.72
226.25
0.58
15.86
470.03
712.72
92.42

462
990.97
466.78

477.39
1,151.89
449.25

115.07
409.12
990.97
117.23

244.35
458.29
1,151.89
119.49

157.57
7225000

161.31
7096844

254.16
70058440

152.8
70235740

189.95
70652890

10

10

Dec-09
174.19
-34.32
-92.85
47.02

Dec-10
146.24
70.09
-247.76
-31.43

Dec-11
260.49
-58.81
-167.43
34.25

Dec-12
223.26
-68.20
-110.74
44.32

Dec-13
253.82
-156.53
-82.35
14.94

292.51

547.92

663.97

1,052.22

917.49

7.23

7.10

7.01

7.02

7.07

THIS SHEET

Dec-14
1,253.38

Dec-15
1,379.94

8.56
25.43
592.94
219.14
18.82
23.69
36.12

10.48
27.05
693.75
232.79
16.26
43.22
37.12

376.06
107.63
268.43
71.36

405.70
120.54
285.15
71.21

Dec-15
385.05
268.48
16.15
8.22

Mar-16
358.67
246.45
9.90
9.90

124.50
37.45

112.22
33.62

87.05
116.57

Dec-14

78.60
112.22

Dec-15

7.14
841.21

7.12
848.64

420.12
1,268.47
431.91
374.51
462.05
1,268.47
140.86

477.36
1,333.12
412.57
2.61
383.35
534.59
1,333.12
195.58

154.66
71357055

151.78
71209103

Dec-14
264.65
-184.54
-111.56
-31.45

Dec-15
270.37
1.70
-261.69
10.38

1,235.47

2,084.15

7.14

7.12