gtÇtç eÉç XåvÄâá|äx                          COMPENDIUM OF NIFTY COMPANIES                Exclusive Financial Analysis of ...
Company Name            Market Cap   Rank                  Reliance Industries Ltd               287254.94       1        ...
Company Name                 Sales   Rank                 Reliance Industries Ltd               292050.00       1         ...
Company Name            REO(%)    Rank           Hindustan Unilever Ltd                 81.79       1           Hero MotoC...
Company Name               EV        Rank          State Bank of India                   1156926.06      1          ICICI ...
Name                              Market CAP   Rank    TTM Sales      Rank     ROE    Rank           EV   RankReliance Ind...
Industry                             Diversified                    Group                        Ambani Group      Relianc...
Industry                   Oil Drilling And Exploration               Group                         Public Sector   Oil & ...
Industry                     Computers ‐ Software                   Group                        Tata Group  Tata Consulta...
Industry                           Mining/Minerals                   Group                         Public Sector          ...
Industry                     Computers ‐ Software                   Group                        Not Applicable     Infosy...
Industry                             Cigarettes                     Group                        MNC Associate            ...
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Compendium of nifty november  beta (1.0.0.1) release.
Upcoming SlideShare
Loading in …5
×

Compendium of nifty november beta (1.0.0.1) release.

1,041 views

Published on

Published in: Economy & Finance, Business
0 Comments
1 Like
Statistics
Notes
  • Be the first to comment

No Downloads
Views
Total views
1,041
On SlideShare
0
From Embeds
0
Number of Embeds
176
Actions
Shares
0
Downloads
4
Comments
0
Likes
1
Embeds 0
No embeds

No notes for slide

Compendium of nifty november beta (1.0.0.1) release.

  1. 1. gtÇtç eÉç XåvÄâá|äx COMPENDIUM OF NIFTY COMPANIES Exclusive Financial Analysis of Indian Companies Prepared and Edited By‐ Tanay Roy, CFA Peu Karak, MBA Download this report from http://www.tanayroyexclusive.blogspot.com/ Disclaimer The information, opinions, estimates and forecasts contained in this document have been arrived at or obtained from public sources believed  to be reliable and in good faith which has not been independently verified and no warranty, express or implied, is made as to their accuracy,  completeness or correctness.  For more information about this sample and our other services, please write to tanay.roy2008@gmail.com November‐ 2011
  2. 2. Company Name Market Cap Rank Reliance Industries Ltd 287254.94 1 Oil & Natural Gas Corpn Ltd 237543.18 2 Tata Consultancy Services Ltd 218386.72 3 Coal India Ltd. 209703.28 4 Infosys Technologies Ltd 165215.11 5 ITC Ltd 164938.54 6 Bharti Airtel Ltd 148787.23 7 NTPC Ltd 147799.94 8 State Bank of India 121050.05 9 HDFC Bank Ltd 113981.35 10 ICICI Bank Ltd 107251.72 11 HDFC Ltd 101046.51 12 Wipro Ltd 89978.63 13 Larsen & Toubro Ltd 86039.92 14 Hindustan Unilever Ltd 81152.96 15 Cairn India Ltd 56734.18 16 GAIL (India) Ltd 53643.89 17 Jindal Steel & Power Ltd 52557.30 18 Sun Pharmaceuticals Industries Ltd 52239.93 19 Mahindra & Mahindra Ltd 50817.42 20 Bajaj Auto Ltd 50057.60 21 Power Grid Corporation of India Ltd 48542.67 22 Axis Bank Ltd 47597.11 23 Steel Authority of India Ltd 46343.10 24 Tata Steel Ltd 46310.85 25 Hero MotoCorp Ltd. 43558.94 26 Sterlite Industries (India) Ltd 42804.98 27 DLF Ltd 41106.71 28 Kotak Mahindra Bank Ltd. 37757.73 29 Maruti Suzuki India Ltd 32511.04 30Rank-Market Cap Punjab National Bank HCL Technologies Ltd 30928.58 30560.57 31 32 Siemens Ltd 28823.81 33 Dr Reddys Laboratories Ltd 28277.10 34 Reliance Power Ltd 26788.95 35 Hindalco Industries Ltd 26026.24 36 Ambuja Cements Ltd 23758.71 37 Cipla Ltd 23718.29 38 Grasim Industries Ltd 22745.48 39 Bharat Petroleum Corporation Ltd 22509.60 40 ACC Ltd 22436.47 41 Ranbaxy Laboratories Ltd 21138.36 42 IDFC Ltd 19357.56 43 Sesa Goa Ltd 18020.81 44 Reliance Communications Ltd 16481.26 45 Jaiprakash Associates Ltd 16469.22 46 Bharat Heavy Electricals Ltd 15556.95 47 Tata Motors Ltd 12593.91 48 Reliance Infrastructure Ltd 12418.63 49 Tata Power Company Ltd 2383.75 50 Page: 2
  3. 3. Company Name Sales Rank Reliance Industries Ltd 292050.00 1 Bharat Petroleum Corporation Ltd 163532.28 2 State Bank of India 87139.68 3 Oil & Natural Gas Corpn Ltd 71744.28 4 NTPC Ltd 60166.36 5 Tata Motors Ltd 49522.09 6 Larsen & Toubro Ltd 47525.14 7 Steel Authority of India Ltd 45225.47 8 Bharat Heavy Electricals Ltd 43165.93 9 Bharti Airtel Ltd 38872.10 10 Maruti Suzuki India Ltd 35947.55 11 GAIL (India) Ltd 35907.95 12 Tata Consultancy Services Ltd 33539.81 13 Tata Steel Ltd 30705.12 14 Punjab National Bank 29330.09 15 Wipro Ltd 28917.90 16 ICICI Bank Ltd 27780.03 17 Infosys Technologies Ltd 27577.00 18 Mahindra & Mahindra Ltd 25067.16 19 Hindalco Industries Ltd 24711.83 20 ITC Ltd 23419.13 21 HDFC Bank Ltd 23394.18 22 Hero MotoCorp Ltd. 22065.24 23 Hindustan Unilever Ltd 20439.35 24 Bajaj Auto Ltd 18421.60 25 Axis Bank Ltd 18362.34 26 Sterlite Industries (India) Ltd 18188.50 27 HDFC Ltd 15071.16 28 Jaiprakash Associates Ltd 13179.95 29 Reliance Communications Ltd 11787.20 30Rank-TTM Sales Siemens Ltd Reliance Infrastructure Ltd 11514.11 11047.26 31 32 Jindal Steel & Power Ltd 11012.76 33 Power Grid Corporation of India Ltd 8729.79 34 ACC Ltd 8633.76 35 Ambuja Cements Ltd 7821.94 36 HCL Technologies Ltd 7275.37 37 Tata Power Company Ltd 6971.82 38 Sesa Goa Ltd 6868.87 39 Cipla Ltd 6429.64 40 Dr Reddys Laboratories Ltd 6080.36 41 Kotak Mahindra Bank Ltd. 5162.46 42 Grasim Industries Ltd 5011.42 43 IDFC Ltd 4851.36 44 Ranbaxy Laboratories Ltd 4660.25 45 Sun Pharmaceuticals Industries Ltd 3243.89 46 DLF Ltd 2949.93 47 Coal India Ltd. 476.77 48 Reliance Power Ltd 48.78 49 Cairn India Ltd 4.29 50 Page: 3
  4. 4. Company Name REO(%) Rank Hindustan Unilever Ltd 81.79 1 Hero MotoCorp Ltd. 73.47 2 Bajaj Auto Ltd 58.56 3 Tata Consultancy Services Ltd 48.51 4 ITC Ltd 34.70 5 Coal India Ltd. 30.84 6 Bharat Heavy Electricals Ltd 30.16 7 Infosys Technologies Ltd 27.95 8 Siemens Ltd 26.75 9 Mahindra & Mahindra Ltd 25.11 10 Jindal Steel & Power Ltd 24.90 11 Sesa Goa Ltd 23.43 12 HCL Technologies Ltd 22.68 13 Wipro Ltd 22.66 14 Punjab National Bank 22.31 15 Sun Pharmaceuticals Industries Ltd 22.22 16 HDFC Ltd 22.22 16 GAIL (India) Ltd 19.89 18 Axis Bank Ltd 19.87 19 Oil & Natural Gas Corpn Ltd 19.39 20 Grasim Industries Ltd 17.85 21 HDFC Bank Ltd 17.68 22 Larsen & Toubro Ltd 17.45 23 Bharti Airtel Ltd 16.36 24 ACC Ltd 16.12 25 Dr Reddys Laboratories Ltd 16.04 26 Ambuja Cements Ltd 15.81 27 Tata Steel Ltd 15.49 28 Reliance Industries Ltd 14.98 29 Cipla Ltd 14.58 30Rank-ROE Maruti Suzuki India Ltd Kotak Mahindra Bank Ltd. 14.53 13.88 31 32 NTPC Ltd 13.69 33 Power Grid Corporation of India Ltd 13.00 34 Steel Authority of India Ltd 12.28 35 State Bank of India 10.67 36 IDFC Ltd 10.31 37 ICICI Bank Ltd 9.91 38 Tata Motors Ltd 9.49 39 Tata Power Company Ltd 8.49 40 DLF Ltd 8.21 41 Jaiprakash Associates Ltd 7.89 42 Hindalco Industries Ltd 7.53 43 Reliance Infrastructure Ltd 7.16 44 Sterlite Industries (India) Ltd 5.17 45 Bharat Petroleum Corporation Ltd 5.00 46 Reliance Power Ltd 1.20 47 Ranbaxy Laboratories Ltd 0.17 48 Cairn India Ltd (0.44) 49 Reliance Communications Ltd (1.13) 50 Page: 4
  5. 5. Company Name EV Rank State Bank of India 1156926.06 1 ICICI Bank Ltd 424304.38 2 Punjab National Bank 358054.06 3 HDFC Bank Ltd 336285.85 4 Reliance Industries Ltd 327516.76 5 Axis Bank Ltd 249902.99 6 Oil & Natural Gas Corpn Ltd 232660.89 7 Tata Consultancy Services Ltd 217850.66 8 Coal India Ltd. 210700.34 9 HDFC Ltd 210059.70 10 NTPC Ltd 174802.92 11 ITC Ltd 162858.43 12 Bharti Airtel Ltd 160556.33 13 Infosys Technologies Ltd 150050.11 14 Larsen & Toubro Ltd 91470.68 15 Wipro Ltd 89519.43 16 Power Grid Corporation of India Ltd 85745.38 17 Hindustan Unilever Ltd 79512.95 18 Kotak Mahindra Bank Ltd. 79304.03 19 Tata Steel Ltd 70470.45 20 Jindal Steel & Power Ltd 64620.41 21 Cairn India Ltd 58031.90 22 DLF Ltd 56012.52 23 Bharat Petroleum Corporation Ltd 54911.19 24 IDFC Ltd 54704.24 25 GAIL (India) Ltd 53822.54 26 Mahindra & Mahindra Ltd 52608.54 27 Sun Pharmaceuticals Industries Ltd 52268.31 28 Bajaj Auto Ltd 50226.26 29 Steel Authority of India Ltd 49029.33 30Rank-EV Sterlite Industries (India) Ltd Hero MotoCorp Ltd. 48487.92 45010.87 31 32 Reliance Communications Ltd 44120.79 33 Jaiprakash Associates Ltd 35714.33 34 Hindalco Industries Ltd 33072.79 35 HCL Technologies Ltd 31423.03 36 Maruti Suzuki India Ltd 30311.84 37 Dr Reddys Laboratories Ltd 29655.70 38 Tata Motors Ltd 27140.52 39 Reliance Power Ltd 27108.08 40 Siemens Ltd 26970.61 41 Ranbaxy Laboratories Ltd 25237.25 42 Cipla Ltd 24075.55 43 Grasim Industries Ltd 23544.58 44 Ambuja Cements Ltd 21534.83 45 ACC Ltd 20572.70 46 Sesa Goa Ltd 18813.80 47 Reliance Infrastructure Ltd 16016.87 48 Tata Power Company Ltd 8529.56 49 Bharat Heavy Electricals Ltd 6090.15 50 Page: 5
  6. 6. Name Market CAP Rank TTM Sales Rank ROE Rank EV RankReliance Industries Ltd 287254.94 1 292050.00 1 14.98 29 327516.76 5Oil & Natural Gas Corpn Ltd 237543.18 2 71744.28 4 19.39 20 232660.89 7Tata Consultancy Services Ltd 218386.72 3 33539.81 13 48.51 4 217850.66 8Coal India Ltd. 209703.28 4 476.77 48 30.84 6 210700.34 9Infosys Technologies Ltd 165215.11 5 27577.00 18 27.95 8 150050.11 14ITC Ltd 164938.54 6 23419.13 21 34.70 5 162858.43 12Bharti Airtel Ltd 148787.23 7 38872.10 10 16.36 24 160556.33 13NTPC Ltd 147799.94 8 60166.36 5 13.69 33 174802.92 11State Bank of India 121050.05 9 87139.68 3 10.67 36 1156926.06 1HDFC Bank Ltd 113981.35 10 23394.18 22 17.68 22 336285.85 4ICICI Bank Ltd 107251.72 11 27780.03 17 9.91 38 424304.38 2HDFC Ltd 101046.51 12 15071.16 28 22.22 16 210059.70 10Wipro Ltd 89978.63 13 28917.90 16 22.66 14 89519.43 16Larsen & Toubro Ltd 86039.92 14 47525.14 7 17.45 23 91470.68 15Hindustan Unilever Ltd 81152.96 15 20439.35 24 81.79 1 79512.95 18Cairn India Ltd 56734.18 16 4.29 50 (0.44) 49 58031.90 22GAIL (India) Ltd 53643.89 17 35907.95 12 19.89 18 53822.54 26Jindal Steel & Power Ltd 52557.30 18 11012.76 33 24.90 11 64620.41 21Sun Pharmaceuticals Industries  52239.93 19 3243.89 46 22.22 16 52268.31 28Mahindra & Mahindra Ltd 50817.42 20 25067.16 19 25.11 10 52608.54 27Bajaj Auto Ltd 50057.60 21 18421.60 25 58.56 3 50226.26 29Power Grid Corporation of India 48542.67 22 8729.79 34 13.00 34 85745.38 17Axis Bank Ltd 47597.11 23 18362.34 26 19.87 19 249902.99 6Steel Authority of India Ltd 46343.10 24 45225.47 8 12.28 35 49029.33 30Tata Steel Ltd 46310.85 25 30705.12 14 15.49 28 70470.45 20Hero MotoCorp Ltd. 43558.94 26 22065.24 23 73.47 2 45010.87 32Sterlite Industries (India) Ltd 42804.98 27 18188.50 27 5.17 45 48487.92 31DLF Ltd 41106.71 28 2949.93 47 8.21 41 56012.52 23Kotak Mahindra Bank Ltd. 37757.73 29 5162.46 42 13.88 32 79304.03 19Maruti Suzuki India Ltd 32511.04 30 35947.55 11 14.53 31 30311.84 37Punjab National Bank 30928.58 31 29330.09 15 22.31 15 358054.06 3HCL Technologies Ltd 30560.57 32 7275.37 37 22.68 13 31423.03 36Siemens Ltd 28823.81 33 11514.11 31 26.75 9 26970.61 41 OverviewDr Reddys Laboratories Ltd 28277.10 34 6080.36 41 16.04 26 29655.70 38Reliance Power Ltd 26788.95 35 48.78 49 1.20 47 27108.08 40Hindalco Industries Ltd 26026.24 36 24711.83 20 7.53 43 33072.79 35Ambuja Cements Ltd 23758.71 37 7821.94 36 15.81 27 21534.83 45Cipla Ltd 23718.29 38 6429.64 40 14.58 30 24075.55 43Grasim Industries Ltd 22745.48 39 5011.42 43 17.85 21 23544.58 44Bharat Petroleum Corporation L 22509.60 40 163532.28 2 5.00 46 54911.19 24ACC Ltd 22436.47 41 8633.76 35 16.12 25 20572.70 46Ranbaxy Laboratories Ltd 21138.36 42 4660.25 45 0.17 48 25237.25 42IDFC Ltd 19357.56 43 4851.36 44 10.31 37 54704.24 25Sesa Goa Ltd 18020.81 44 6868.87 39 23.43 12 18813.80 47Reliance Communications Ltd 16481.26 45 11787.20 30 (1.13) 50 44120.79 33Jaiprakash Associates Ltd 16469.22 46 13179.95 29 7.89 42 35714.33 34Bharat Heavy Electricals Ltd 15556.95 47 43165.93 9 30.16 7 6090.15 50Tata Motors Ltd 12593.91 48 49522.09 6 9.49 39 27140.52 39Reliance Infrastructure Ltd 12418.63 49 11047.26 32 7.16 44 16016.87 48Tata Power Company Ltd 2383.75 50 6971.82 38 8.49 40 8529.56 49 Page: 6
  7. 7. Industry Diversified Group Ambani Group Reliance Industries Ltd 213470 Face Value 10 Capital Employed RANK: 1 No. Of Equity Share 32733.74 Price 877.55 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 287254.94 292050.00 14.98 327516.76 In US $ million 5862.35 5960.20 14.98 6684.02 RANK in 50 Stocks 1 1 29 5 Financial Performance (Annual) Share Holding Information Year End March  11 March  10 March  09 March  08 March  07 Shares (%)Net Sales 248136.06 192091.87 141959.00 133805.78 111699.03 Promoter 1579342237 48.23Other Income 2687.98 2193.13 1713.38 772.17 457.00 FII 567131931 17.32EBIDTA 40520.69 32162.20 25865.77 23204.69 20862.91 Mutual Funds and UTI 91266633 2.79EBIT 26913.11 21665.67 20670.48 18357.55 16047.76 Banks and Insurance 267849214 8.18EBT 24584.81 19665.72 18896.01 17194.65 14748.86 Other Investors 363734332 11.11Adjusted PAT 19615.67 15340.75 15758.67 13634.80 12163.51 General Public 405078119 12.37Reported PAT 20286.30 16235.67 15309.32 19458.29 11943.40 GRAND TOTAL 3274402466 100Net Worth 146073.32 128366.34 114588.22 80577.34 61315.16 Valuation RatioEnterprise Value 327516.76 380574.38 325568.80 336164.90 338484.55 Annual TTMCapital Employed 213470.00 190861.03 188492.70 117057.02 89140.89 P/E 14.16 13.13Gross Block 221251.97 215864.71 149628.70 104229.10 99532.77 P/B 1.90 NACapital Work‐in‐progress  12819.56 12138.82 69043.83 23005.84 7528.13 P/S 1.16 0.98Investment 33019.27 19255.35 20268.18 20516.11 16251.34 EV/EBITDA 8.08 NA Dividend Yield 0.91 NAEPS (Rs.)  61.97 49.64 97.28 133.86 85.71Cash EPS (Rs.)  103.54 81.74 130.29 167.20 120.26 Latest Result (TTM)Dividend Per Share (Rs.) 8.00 7.00 13.00 13.00 11.00 TTM End September  11 Growth(%)Book Value (Rs.)  462.95 419.43 803.12 560.40 459.13 Net Sales 292050.00 7.78Sales Per Share (Rs.)  758.04 587.37 902.02 920.48 801.57 Other Income 3838.00 12.62Free Reserves Per Share (Rs.) 431.95 378.21 704.28 520.59 416.90 EBIDTA 42996.00 2.08 EBIT 30086.00 4.47 Ratio Analysis EBT 27636.00 4.41EBIDTAM(%) 16.33 16.74 18.22 17.34 18.68 Adjusted PAT 21876.00 3.70EBITM(%) 10.85 11.28 14.56 13.72 14.37 Reported PAT 21876.00 3.70APATM(%) 7.91 7.99 11.10 10.19 10.89 OPM(%)  14.72 15.54Adjusted Cash Margin (%)  13.39 13.45 14.76 13.81 15.20 GPM(%)  10.30 10.63ROCE (%) 9.50 8.51 8.12 16.62 13.40 NPM(%)  7.49 7.79Dividend payout Ratio 13.66 14.97 14.49 9.80 13.75 Latest Result (Half Yearly)Debt/Equity  0.46 0.48 0.64 0.46 0.45 Half Year End September  11 Growth(%)Fixed Assets Turnover Ratio  1.58 1.24 1.01 1.29 1.13 Net Sales 159587.00 20.48Current Ratio 1.22 1.11 1.08 1.01 0.77 Other Income 2180.00 31.48Quick Ratio  1.01 0.76 0.90 0.93 0.68 EBIDTA 21950.00 4.30Inventory Turnover Ratio  9.59 8.29 12.92 10.57 10.65 EBIT 15786.00 10.39Fin. Charges Cov.Ratio 17.40 16.08 14.58 19.95 16.06 EBT 14581.00 11.69Exports of Total Sales (%) 56.64 53.46 61.22 56.80 52.40 Adjusted PAT 11364.00 8.11Import  of Raw Mat.(%) 91.71 95.39 95.74 93.96 94.04 Reported PAT 11364.00 8.11 OPM(%)  13.75 15.89 GPM(%)  9.89 10.80 Rate of Growth NPM(%)  7.12 7.94 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End September  11 Growth(%)Net Sales 29.18 35.32 6.09 19.79 17.31 Net Sales 78569.00 (3.02)Other Income 22.56 28.00 121.89 68.96 42.53 Other Income 1102.00 2.23Total Operating Expenses 29.72 37.62 5.78 22.00 18.16 EBIDTA 10946.00 (0.53)EBIDTA 25.99 24.34 11.47 11.22 14.20 EBIT 7977.00 2.15EBIT 24.22 4.81 12.60 14.39 10.89 EBT 7317.00 0.73EBT 25.01 4.07 9.89 16.58 10.76 Adjusted PAT 5703.00 0.74Adjusted PAT 27.87 (2.65) 15.58 12.10 10.03 Reported PAT 5703.00 0.74Reported PAT 24.95 6.05 (21.32) 62.92 11.18 OPM(%)  13.93 13.58 GPM(%)  10.15 9.64 NPM(%)  7.26 6.99 Other Information Board of Directors (Top Three) 52 Week High LowName Designation Year High Price Low Price High P/E Low P/EMr.Mukesh D Ambani Chairman and Managing director 2011 1090 713.55 16.31 10.68Mr.Nikhil R Meswani Executive Director 2010 1187 840.55 19.15 13.56Mr.Hital R Meswani Executive Director 2009 2490 990 50.16 19.94 Key Executives (Top Three)Name DesignationMr.K Sethuraman Group Co. Secretary & Chief Compl. Officer GOLD SPONSORNA NANA NA WWW.SWASTIKBUSINESSANALYTICS.COM Page: 7
  8. 8. Industry Oil Drilling And Exploration Group Public Sector Oil & Natural Gas Corpn Ltd 115068.69 Face Value 5 Capital Employed RANK: 2 No. Of Equity Share 85554.90 Price 277.65 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 237543.18 71744.28 19.39 232660.89 In US $ million 4847.82 1464.17 19.39 4748.18 RANK in 50 Stocks 2 4 20 7 Financial Performance (Annual) Share Holding Information Year End March  11 March  10 March  09 March  08 March  07 Shares (%)Net Sales 66164.34 60251.77 64003.99 60065.10 56913.43 Promoter 6342962692 74.14Other Income 5431.11 3363.33 4604.51 4341.02 3730.50 FII 442209777 5.17EBIDTA 45925.23 41065.94 36857.76 34081.28 31889.27 Mutual Funds and UTI 136289266 1.59EBIT 39090.22 35823.28 32502.14 30165.51 28596.47 Banks and Insurance 461602999 5.4EBT 27956.88 24546.39 24016.74 25148.64 24871.67 Other Investors 1008641547 11.79Adjusted PAT 18779.35 16287.66 15578.96 16206.79 16830.65 General Public 163783839 1.91Reported PAT 18924.00 16767.56 16126.32 16701.65 15642.92 GRAND TOTAL 8555490120 100Net Worth 97504.43 87282.61 78735.42 70617.40 61923.93 Valuation RatioEnterprise Value 232660.89 262255.90 198817.02 192701.88 224356.17 Annual TTMCapital Employed 115068.69 103688.25 94771.12 83100.11 77033.00 P/E 12.55 12.27Gross Block 80938.60 71553.78 61355.61 57463.78 52038.07 P/B 2.44 NACapital Work‐in‐progress  65354.44 56073.25 52923.19 41154.63 37794.16 P/S 3.59 3.31Investment 5332.84 5772.03 5090.32 5899.50 5702.05 EV/EBITDA 5.07 NA Dividend Yield 6.03 NAEPS (Rs.)  22.12 78.39 75.40 78.09 73.14Cash EPS (Rs.)  30.11 102.91 95.76 96.39 88.53 Latest Result (TTM)Dividend Per Share (Rs.) 16.75 33.00 32.00 32.00 31.00 TTM End June  11 Growth(%)Book Value (Rs.)  113.97 408.07 368.11 330.16 289.51 Net Sales 71744.28 3.73Sales Per Share (Rs.)  77.34 281.70 299.24 280.83 266.09 Other Income 2887.96 12.45Free Reserves Per Share (Rs.) 108.01 392.88 353.81 315.74 275.84 EBIDTA 45183.57 3.66 EBIT 28232.38 2.13 Ratio Analysis EBT 28206.02 2.13EBIDTAM(%) 69.41 68.16 57.59 56.74 56.03 Adjusted PAT 18905.97 2.35EBITM(%) 59.08 59.46 50.78 50.22 50.25 Reported PAT 19357.76 2.29APATM(%) 28.38 27.03 24.34 26.98 29.57 OPM(%)  62.98 63.02Adjusted Cash Margin (%)  38.71 35.73 31.15 33.50 35.36 GPM(%)  39.35 39.97ROCE (%) 16.45 16.17 17.02 20.10 20.31 NPM(%)  26.35 26.71Dividend payout Ratio 45.98 49.02 49.65 47.94 48.85 Latest Result (Half Yearly)Debt/Equity  0.18 0.18 0.20 0.17 0.24 Half Year End March  11 Growth(%)Fixed Assets Turnover Ratio  0.82 0.84 1.05 1.05 1.10 Net Sales 36912.08 14.44Current Ratio 1.36 1.39 1.45 1.56 1.40 Other Income 1254.81 (4.46)Quick Ratio  1.20 1.22 1.27 1.39 1.28 EBIDTA 22758.66 9.27Inventory Turnover Ratio  94.69 87.82 111.98 122.77 150.64 EBIT 14330.01 7.63Fin. Charges Cov.Ratio 4.13 3.64 4.34 6.79 8.56 EBT 14308.57 7.50Exports of Total Sales (%) 7.12 7.61 5.36 6.31 5.25 Adjusted PAT 9815.94 13.40Import  of Raw Mat.(%) 23.34 20.13 17.60 17.41 20.11 Reported PAT 9874.09 9.11 OPM(%)  61.66 64.58 GPM(%)  38.82 41.28 Rate of Growth NPM(%)  26.59 26.84 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End June  11 Growth(%)Net Sales 9.81 (5.86) 6.56 5.54 3.06 Net Sales 16401.92 1.83Other Income 61.48 (26.96) 6.07 16.37 7.80 Other Income 726.97 24.15Total Operating Expenses 13.84 (28.98) 4.70 5.46 (2.24) EBIDTA 10196.92 19.15EBIDTA 11.83 11.42 8.15 6.87 7.57 EBIT 6074.45 61.12EBIT 9.12 10.22 7.75 5.49 6.45 EBT 6070.44 61.70EBT 13.89 2.21 (4.50) 1.11 2.37 Adjusted PAT 4094.90 46.73Adjusted PAT 15.30 4.55 (3.87) (3.71) 2.22 Reported PAT 4094.90 46.73Reported PAT 12.86 3.98 (3.44) 6.77 3.88 OPM(%)  62.17 53.13 GPM(%)  37.03 23.41 NPM(%)  24.97 17.33 Other Information Board of Directors (Top Three) 52 Week High LowName Designation Year High Price Low Price High P/E Low P/EProf.Deepak Nayyar Additional Director 2011 1299.5 226.95 57.43 10.03Mr.Arun Ramanathan Additional Director 2010 1472 997.35 66.55 45.09Mrs.Usha Thorat Additional Director 2009 1273.5 614.2 16.25 7.84 Key Executives (Top Three)Name DesignationMr.N K Sinha Company Secretary & Compliance Officer GOLD SPONSORNA NANA NA WWW.SWASTIKBUSINESSANALYTICS.COM Page: 8
  9. 9. Industry Computers ‐ Software Group Tata Group Tata Consultancy Services Ltd 19620.61 Face Value 1 Capital Employed RANK: 3 No. Of Equity Share 19572.21 Price 1115.8 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 218386.72 33539.81 48.51 217850.66 In US $ million 4456.87 684.49 48.51 4445.93 RANK in 50 Stocks 3 13 4 8 Financial Performance (Annual) Share Holding Information Year End March  11 March  10 March  09 March  08 March  07 Shares (%)Net Sales 29275.41 23044.45 22401.92 18533.72 14939.97 Promoter 1449864622 74.08Other Income 475.42 236.27 232.62 165.01 86.38 FII 250689064 12.81EBIDTA 9247.24 6903.44 6253.45 5190.62 4387.86 Mutual Funds and UTI 39957060 2.04EBIT 8709.42 6434.09 5835.99 4731.84 4044.45 Banks and Insurance 118656161 6.06EBT 8689.41 6424.55 5828.55 4728.42 4041.02 Other Investors 10138029 0.52Adjusted PAT 7558.97 5686.66 5488.18 4270.84 3630.22 General Public 87916060 4.49Reported PAT 7569.99 5618.51 4696.21 4508.76 3757.29 GRAND TOTAL 1957220996 100Net Worth 19479.49 15016.62 13346.25 10904.81 8058.99 Valuation RatioEnterprise Value 217850.66 182840.48 56271.33 72690.76 113697.39 Annual TTMCapital Employed 19620.61 15152.36 13486.62 11023.06 8109.73 P/E 28.89 23.11Gross Block 6030.16 4871.21 4359.24 3240.64 2315.36 P/B 11.15 NACapital Work‐in‐progress  1345.37 940.72 685.13 889.74 757.85 P/S 7.46 6.51Investment 5795.49 7893.39 5936.03 4509.33 3252.04 EV/EBITDA 23.56 NA Dividend Yield 1.25 NAEPS (Rs.)  38.62 28.62 47.92 46.07 38.39Cash EPS (Rs.)  41.37 31.02 52.18 50.76 41.90 Latest Result (TTM)Dividend Per Share (Rs.) 14.00 20.00 14.00 14.00 11.50 TTM End September  11 Growth(%)Book Value (Rs.)  100.04 77.24 137.40 112.45 82.35 Net Sales 33539.81 6.55Sales Per Share (Rs.)  149.58 117.74 228.92 189.39 152.67 Other Income 2032.96 184.05Free Reserves Per Share (Rs.) 97.95 75.24 134.37 110.22 80.25 EBIDTA 11870.98 18.10 EBIT 11242.80 18.70 Ratio Analysis EBT 11228.17 18.80EBIDTAM(%) 31.59 29.96 27.91 28.01 29.37 Adjusted PAT 9450.47 17.02EBITM(%) 29.75 27.92 26.05 25.53 27.07 Reported PAT 9450.47 17.02APATM(%) 25.82 24.68 24.50 23.04 24.30 OPM(%)  35.39 31.93Adjusted Cash Margin (%)  27.66 26.71 26.36 25.52 26.60 GPM(%)  33.52 30.09ROCE (%) 38.58 37.08 34.82 40.90 46.33 NPM(%)  28.18 25.66Dividend payout Ratio 42.21 81.61 34.20 35.55 34.46 Latest Result (Half Yearly)Debt/Equity  0.01 0.01 0.01 0.01 0.01 Half Year End September  11 Growth(%)Fixed Assets Turnover Ratio  4.91 4.74 5.15 5.74 6.49 Net Sales 17942.80 15.04Current Ratio 2.41 1.49 1.83 1.98 1.93 Other Income 1677.88 372.54Quick Ratio  2.40 1.48 1.83 1.97 1.98 EBIDTA 6772.33 32.83Inventory Turnover Ratio  5451.66 3398.94 1321.77 1137.21 1412.30 EBIT 6441.20 34.15Fin. Charges Cov.Ratio 462.13 723.63 840.52 1517.73 1279.26 EBT 6430.37 34.03Exports of Total Sales (%) 91.08 92.38 93.01 90.51 92.38 Adjusted PAT 5249.54 24.96Import  of Raw Mat.(%) 80.35 78.67 79.74 80.43 70.79 Reported PAT 5249.54 24.96 OPM(%)  37.74 32.69 GPM(%)  35.90 30.79 Rate of Growth NPM(%)  29.26 26.93 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End September  11 Growth(%)Net Sales 27.04 2.87 20.87 24.05 14.40 Net Sales 9329.24 8.31Other Income 101.22 1.57 40.97 91.03 40.65 Other Income 1420.48 451.86Total Operating Expenses 25.20 (0.02) 21.27 26.97 14.02 EBIDTA 4080.87 51.62EBIDTA 33.95 10.39 20.48 18.30 16.08 EBIT 3907.00 54.17EBIT 35.36 10.25 23.33 17.00 16.58 EBT 3898.53 53.98EBT 35.25 10.23 23.27 17.01 16.55 Adjusted PAT 3187.11 54.53Adjusted PAT 32.92 3.62 28.50 17.65 15.80 Reported PAT 3187.11 54.53Reported PAT 34.73 19.64 4.16 20.00 15.04 OPM(%)  43.74 31.25 GPM(%)  41.88 29.42 NPM(%)  34.16 23.94 Other Information Board of Directors (Top Three) 52 Week High LowName Designation Year High Price Low Price High P/E Low P/EMr.R N Tata Chairman / Chair Person 2011 1247 902.9 25.83 18.7Dr.Ron Sommer Director 2010 1179 692 30.53 17.92Mr.Ishaat Hussain Director 2009 805 355.25 28.13 12.41 Key Executives (Top Three)Name DesignationMr.Ravindra J Shah Chief Compliance Officer GOLD SPONSORMr.Suprakash Mukhopadhyay Company Secretary & Compliance OfficerMr.Ajoyendra Mukherjee Global Human Resources WWW.SWASTIKBUSINESSANALYTICS.COM Page: 9
  10. 10. Industry Mining/Minerals Group Public Sector Coal India Ltd. 20807.81 Face Value 10 Capital Employed RANK: 4 No. Of Equity Share 63163.64 Price 332 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 209703.28 476.77 30.84 210700.34 In US $ million 4279.66 9.73 30.84 4300.01 RANK in 50 Stocks 4 48 6 9 Financial Performance (Annual) Share Holding Information Year End March  11 March  10 March  09 March  08 March  07 Shares (%)Net Sales 461.31 448.14 318.05 271.81 280.54 Promoter 5684727960 90Other Income 5072.87 4301.01 4274.15 3172.38 3248.63 FII 399252778 6.32EBIDTA 4984.27 4255.84 4122.09 3030.63 3187.30 Mutual Funds and UTI 63638453 1.01EBIT 4978.70 4246.85 4115.92 3024.13 3178.85 Banks and Insurance 35404115 0.56EBT 4755.81 3860.39 3640.62 2575.82 2834.21 Other Investors 38599599 0.61Adjusted PAT 4565.81 3660.39 3477.77 2455.01 2803.91 General Public 94741495 1.5Reported PAT 4723.56 3779.92 3295.38 2453.80 2821.29 GRAND TOTAL 6316364400 100Net Worth 19437.38 17060.72 15237.22 13369.29 12654.64 Valuation RatioEnterprise Value 210700.34 204965.56 1647.62 1510.83 1646.10 Annual TTMCapital Employed 20807.81 18525.02 17023.84 14880.12 14300.74 P/E 44.39 34.98Gross Block 387.46 376.63 368.92 355.30 351.88 P/B 10.79 NACapital Work‐in‐progress  55.67 17.84 5.99 1.07 0.08 P/S 454.79 439.84Investment 6319.17 6316.57 6316.36 6316.36 6316.36 EV/EBITDA 42.27 NA Dividend Yield 1.17 NAEPS (Rs.)  7.48 5.98 5.22 388.48 446.66Cash EPS (Rs.)  7.49 6.00 5.23 389.51 448.00 Latest Result (TTM)Dividend Per Share (Rs.) 3.90 3.50 2.70 270.00 237.50 TTM End June  11 Growth(%)Book Value (Rs.)  30.77 27.01 24.12 2116.61 2003.47 Net Sales 476.77 15.23Sales Per Share (Rs.)  0.73 0.70 0.50 43.03 44.42 Other Income 6511.07 28.06Free Reserves Per Share (Rs.) 16.48 12.99 10.57 806.02 734.76 EBIDTA 6408.98 29.93 EBIT 6329.88 30.61 Ratio Analysis EBT 6069.51 30.73EBIDTAM(%) 1080.46 949.67 1296.05 1114.98 1136.13 Adjusted PAT 5995.25 29.89EBITM(%) 1079.25 947.66 1294.11 1112.59 1133.12 Reported PAT 5995.05 29.89APATM(%) 989.75 816.80 1093.47 903.21 999.47 OPM(%)  1344.25 1192.13Adjusted Cash Margin (%)  990.96 818.80 1095.41 905.60 1002.48 GPM(%)  1327.66 1171.28ROCE (%) 22.70 20.40 19.36 16.49 19.73 NPM(%)  1257.47 1115.53Dividend payout Ratio 52.15 58.46 51.75 81.31 60.62 Latest Result (Half Yearly)Debt/Equity  0.07 0.08 0.11 0.11 0.13 Half Year End March  11 Growth(%)Fixed Assets Turnover Ratio  1.19 1.19 0.86 0.76 0.79 Net Sales 306.84 186.98Current Ratio 3.09 3.22 3.03 2.75 2.66 Other Income 1454.98 (59.91)Quick Ratio  3.09 3.22 3.02 2.75 2.66 EBIDTA 1437.38 (59.80)Inventory Turnover Ratio  14.33 18.58 18.22 29.77 12.60 EBIT 1437.37 (58.81)Fin. Charges Cov.Ratio 22.36 11.01 8.67 6.76 9.25 EBT 1453.62 (55.55)Exports of Total Sales (%) 1.67 1.62 2.19 0.00 0.00 Adjusted PAT 1501.36 (53.01)Import  of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 Reported PAT 1501.16 (53.01) OPM(%)  468.45 3344.43 GPM(%)  468.44 3263.75 Rate of Growth NPM(%)  489.30 2988.16 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End June  11 Growth(%)Net Sales 2.94 40.90 17.01 (3.11) 10.46 Net Sales 123.07 (24.05)Other Income 17.95 0.63 34.73 (2.35) 9.32 Other Income 4731.87 314.50Total Operating Expenses 11.47 4.93 13.68 20.97 9.97 EBIDTA 4743.97 314.02EBIDTA 17.12 3.24 36.01 (4.92) 9.35 EBIT 4725.08 311.85EBIT 17.23 3.18 36.10 (4.87) 9.39 EBT 4618.59 265.61EBT 23.20 6.04 41.34 (9.12) 10.91 Adjusted PAT 4541.59 227.68Adjusted PAT 24.74 5.25 41.66 (12.44) 10.24 Reported PAT 4541.59 227.73Reported PAT 24.96 14.70 34.30 (13.03) 10.86 OPM(%)  3854.69 707.13 GPM(%)  3839.34 708.02 NPM(%)  3690.25 855.34 Other Information Board of Directors (Top Three) 52 Week High LowName Designation Year High Price Low Price High P/E Low P/EMr.N C Jha Chairman and Managing director 2011 422.3 288.95 44.49 30.44Mr.A K Sinha Director (Finance) 2010 357.6 287.45 47.81 38.43Mr.R Mohan Das Director (Personnel) NA NA NA NA NA Key Executives (Top Three)Name DesignationMr.D K Ghosh Chief General Manager (Finance) GOLD SPONSORDr.H Sarkar Chief General Manager(F) / Company SecretarNA NA WWW.SWASTIKBUSINESSANALYTICS.COM Page: 10
  11. 11. Industry Computers ‐ Software Group Not Applicable Infosys Technologies Ltd 24501 Face Value 5 Capital Employed RANK: 5 No. Of Equity Share 5741.52 Price 2877.55 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 165215.11 27577.00 27.95 150050.11 In US $ million 3371.74 562.80 27.95 3062.25 RANK in 50 Stocks 5 18 8 14 Financial Performance (Annual) Share Holding Information Year End March  11 March  10 March  09 March  08 March  07 Shares (%)Net Sales 25385.00 21140.00 20264.00 15648.00 13149.00 Promoter 170115333 29.63Other Income 1108.00 871.00 874.00 678.00 333.00 FII 210487993 36.66EBIDTA 9523.00 8233.00 7782.00 5642.00 4559.00 Mutual Funds and UTI 29130058 5.07EBIT 8783.00 7426.00 7088.00 5096.00 4090.00 Banks and Insurance 32403277 5.64EBT 8782.00 7424.00 7086.00 5095.00 4089.00 Other Investors 54399696 9.47Adjusted PAT 6404.00 5707.00 6191.00 4465.00 3737.00 General Public 77666725 13.53Reported PAT 6443.00 5803.00 5819.00 4470.00 3783.00 GRAND TOTAL 574203082 100Net Worth 24501.00 22036.00 17809.00 13490.00 11162.00 Valuation RatioEnterprise Value 150050.11 154739.26 96139.95 79740.59 107168.26 Annual TTMCapital Employed 24501.00 22036.00 17809.00 13490.00 11162.00 P/E 25.64 24.13Gross Block 6934.00 6357.00 5986.00 4508.00 3889.00 P/B 6.74 NACapital Work‐in‐progress  499.00 409.00 615.00 1260.00 957.00 P/S 6.51 5.99Investment 1325.00 4636.00 1005.00 964.00 839.00 EV/EBITDA 15.76 NA Dividend Yield 2.09 NAEPS (Rs.)  112.22 101.13 101.58 78.15 66.23Cash EPS (Rs.)  125.11 115.19 113.70 87.69 74.44 Latest Result (TTM)Dividend Per Share (Rs.) 60.00 25.00 23.50 33.25 11.50 TTM End September  11 Growth(%)Book Value (Rs.)  426.85 383.90 311.35 235.84 195.14 Net Sales 27577.00 3.94Sales Per Share (Rs.)  442.13 368.40 353.75 273.57 230.20 Other Income 1460.00 10.19Free Reserves Per Share (Rs.) 420.79 378.08 305.80 230.74 190.30 EBIDTA 10269.00 3.20 EBIT 9504.00 3.30 Ratio Analysis EBT 9504.00 3.30EBIDTAM(%) 37.51 38.95 38.40 36.06 34.67 Adjusted PAT 6847.00 2.72EBITM(%) 34.60 35.13 34.98 32.57 31.11 Reported PAT 6847.00 2.72APATM(%) 25.23 27.00 30.55 28.53 28.42 OPM(%)  37.24 37.51Adjusted Cash Margin (%)  28.14 30.81 33.98 32.02 31.99 GPM(%)  34.46 34.68ROCE (%) 26.30 26.33 32.67 33.14 33.89 NPM(%)  24.83 25.12Dividend payout Ratio 62.28 28.84 27.03 49.77 19.85 Latest Result (Half Yearly)Debt/Equity  0.00 0.00 0.00 0.00 0.00 Half Year End September  11 Growth(%)Fixed Assets Turnover Ratio  3.67 3.33 3.39 3.47 3.38 Net Sales 14375.00 8.89Current Ratio 5.11 4.28 4.71 3.30 4.96 Other Income 798.00 20.54Quick Ratio  5.02 4.20 4.67 3.28 4.91 EBIDTA 5231.00 3.83Inventory Turnover Ratio  0.00 0.00 0.00 0.00 0.00 EBIT 4839.00 3.73Fin. Charges Cov.Ratio 9523.00 4116.50 3891.00 5642.00 4559.00 EBT 4839.00 3.73Exports of Total Sales (%) 94.38 99.69 97.88 92.59 92.44 Adjusted PAT 3476.00 3.11Import  of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 Reported PAT 3476.00 3.11 OPM(%)  36.39 38.16 GPM(%)  33.66 35.34 Rate of Growth NPM(%)  24.18 25.53 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End September  11 Growth(%)Net Sales 20.08 4.32 29.50 19.01 14.06 Net Sales 7470.00 8.18Other Income 27.21 (0.34) 28.91 103.60 27.18 Other Income 383.00 (7.71)Total Operating Expenses 23.17 3.16 25.01 19.74 13.72 EBIDTA 2742.00 10.16EBIDTA 15.67 5.80 37.93 23.76 15.87 EBIT 2541.00 10.57EBIT 18.27 4.77 39.09 24.60 16.52 EBT 2541.00 10.57EBT 18.29 4.77 39.08 24.60 16.52 Adjusted PAT 1822.00 10.16Adjusted PAT 12.21 (7.82) 38.66 19.48 11.37 Reported PAT 1822.00 10.16Reported PAT 11.03 (0.27) 30.18 18.16 11.24 OPM(%)  36.71 36.05 GPM(%)  34.02 33.28 NPM(%)  24.39 23.95 Other Information Board of Directors (Top Three) 52 Week High LowName Designation Year High Price Low Price High P/E Low P/EMr.Ravi Venkatesan Additional Director 2011 3493.95 2169 29.3 18.19Mr.K V Kamath Chairman / Chair Person 2010 3454 2333 30.78 20.79Mr.N R Narayana Murthy Chairman Emeritus 2009 2614.9 1101 25.86 10.89 Key Executives (Top Three)Name DesignationMr.V Balakrishnan Chief Financial Officer GOLD SPONSORMr.K Parvatheesam Company Secretary & Compliance OfficerMr.Srinath Batni Head ‐ Delivery Excellence WWW.SWASTIKBUSINESSANALYTICS.COM Page: 11
  12. 12. Industry Cigarettes Group MNC Associate ITC Ltd 15999.13 Face Value 1 Capital Employed RANK: 6 No. Of Equity Share 77381.44 Price 213.15 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 164938.54 23419.13 34.70 162858.43 In US $ million 3366.09 477.94 34.70 3323.64 RANK in 50 Stocks 6 21 5 12 Financial Performance (Annual) Share Holding Information Year End March  11 March  10 March  09 March  08 March  07 Shares (%)Net Sales 21120.83 18567.45 14985.81 14032.20 12313.83 Promoter 24164731 0.31Other Income 647.91 496.27 422.80 479.82 300.14 FII 1185778979 15.26EBIDTA 7846.94 6628.59 5344.82 4910.05 4303.98 Mutual Funds and UTI 1128384319 14.52EBIT 7190.95 6019.88 4795.41 4471.59 3941.06 Banks and Insurance 1610349549 20.72EBT 7112.84 5929.60 4747.76 4446.98 3925.02 Other Investors 2951524999 37.97Adjusted PAT 4825.15 3964.17 3182.63 2966.01 2661.95 General Public 872834143 11.23Reported PAT 4987.61 4061.00 3263.59 3120.10 2699.97 GRAND TOTAL 7773036720 100Net Worth 15899.93 14009.99 13679.99 12001.55 10380.00 Valuation RatioEnterprise Value 162858.43 87759.21 79738.04 69636.69 65553.47 Annual TTMCapital Employed 15999.13 14117.70 13857.54 12215.98 10580.88 P/E 33.05 29.89Gross Block 12765.82 11967.86 10558.65 8959.70 7134.31 P/B 10.34 NACapital Work‐in‐progress  1333.40 1008.99 1214.06 1126.82 1130.20 P/S 7.81 7.04Investment 5554.66 5726.87 2837.75 2934.55 3067.77 EV/EBITDA 20.75 NA Dividend Yield 2.09 NAEPS (Rs.)  6.45 10.64 8.65 8.28 7.18Cash EPS (Rs.)  7.29 12.23 10.10 9.44 8.14 Latest Result (TTM)Dividend Per Share (Rs.) 4.45 10.00 3.70 3.50 3.10 TTM End September  11 Growth(%)Book Value (Rs.)  20.62 36.84 36.39 32.00 27.74 Net Sales 23419.13 4.17Sales Per Share (Rs.)  27.29 48.63 39.70 37.23 32.73 Other Income 619.84 9.99Free Reserves Per Share (Rs.) 19.07 34.73 34.27 29.88 25.62 EBIDTA 8757.05 4.79 EBIT 8088.15 5.12 Ratio Analysis EBT 8020.55 5.05EBIDTAM(%) 37.15 35.70 35.67 34.99 34.95 Adjusted PAT 5517.59 5.10EBITM(%) 34.05 32.42 32.00 31.87 32.01 Reported PAT 5517.59 5.10APATM(%) 22.85 21.35 21.24 21.14 21.62 OPM(%)  37.39 37.17Adjusted Cash Margin (%)  25.95 24.63 24.90 24.26 24.56 GPM(%)  34.54 34.22ROCE (%) 31.17 28.77 23.55 25.54 25.52 NPM(%)  23.56 23.35Dividend payout Ratio 80.24 109.63 50.06 49.45 50.53 Latest Result (Half Yearly)Debt/Equity  0.01 0.01 0.01 0.01 0.01 Half Year End September  11 Growth(%)Fixed Assets Turnover Ratio  1.69 1.58 1.44 1.59 1.75 Net Sales 11928.10 3.96Current Ratio 1.08 0.92 1.42 1.36 1.33 Other Income 324.64 9.97Quick Ratio  0.50 0.39 0.60 0.56 0.58 EBIDTA 4519.72 6.66Inventory Turnover Ratio  6.05 6.04 5.26 5.51 6.05 EBIT 4183.14 7.12Fin. Charges Cov.Ratio 100.46 73.42 112.17 199.51 268.33 EBT 4152.51 7.35Exports of Total Sales (%) 13.32 12.68 14.85 15.45 18.54 Adjusted PAT 2847.03 6.61Import  of Raw Mat.(%) 13.34 12.03 12.98 12.78 16.92 Reported PAT 2847.03 6.61 OPM(%)  37.89 36.93 GPM(%)  35.07 34.03 Rate of Growth NPM(%)  23.87 23.28 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End September  11 Growth(%)Net Sales 13.75 23.90 6.80 13.95 11.39 Net Sales 6085.22 3.84Other Income 30.56 17.38 (11.88) 59.87 16.64 Other Income 180.80 25.70Total Operating Expenses 11.96 23.56 4.81 15.55 10.87 EBIDTA 2399.79 13.20EBIDTA 18.38 24.02 8.85 14.08 12.76 EBIT 2229.66 14.14EBIT 19.45 25.53 7.24 13.46 12.78 EBT 2215.48 14.38EBT 19.95 24.89 6.76 13.30 12.63 Adjusted PAT 1514.31 13.63Adjusted PAT 21.72 24.56 7.30 11.42 12.63 Reported PAT 1514.31 13.63Reported PAT 22.82 24.43 4.60 15.56 13.06 OPM(%)  39.44 36.18 GPM(%)  36.64 33.33 NPM(%)  24.89 22.74 Other Information Board of Directors (Top Three) 52 Week High LowName Designation Year High Price Low Price High P/E Low P/EMr.Yogesh Chander Deveshw Chairman / Chair Person 2011 216.1 150 30.31 21.04Mr.Kurush Noshir Grant Executive Director 2010 313.3 151.5 48.57 23.49Mr.Nakul Anand Executive Director 2009 271.3 155.75 25.50 14.64 Key Executives (Top Three)Name DesignationMr.Rajiv Tandon Chief Financial Officer GOLD SPONSORMr.Biswa Behari Chatterjee Executive Vice President & Co. SecretaryNA NA WWW.SWASTIKBUSINESSANALYTICS.COM Page: 12

×