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. 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 30
Rank-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. 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 30
Rank-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. 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 30
Rank-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. 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 30
Rank-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. Name Market CAP Rank TTM Sales Rank ROE Rank EV Rank
Reliance Industries Ltd 287254.94 1 292050.00 1 14.98 29 327516.76 5
Oil & Natural Gas Corpn Ltd 237543.18 2 71744.28 4 19.39 20 232660.89 7
Tata Consultancy Services Ltd 218386.72 3 33539.81 13 48.51 4 217850.66 8
Coal India Ltd. 209703.28 4 476.77 48 30.84 6 210700.34 9
Infosys Technologies Ltd 165215.11 5 27577.00 18 27.95 8 150050.11 14
ITC Ltd 164938.54 6 23419.13 21 34.70 5 162858.43 12
Bharti Airtel Ltd 148787.23 7 38872.10 10 16.36 24 160556.33 13
NTPC Ltd 147799.94 8 60166.36 5 13.69 33 174802.92 11
State Bank of India 121050.05 9 87139.68 3 10.67 36 1156926.06 1
HDFC Bank Ltd 113981.35 10 23394.18 22 17.68 22 336285.85 4
ICICI Bank Ltd 107251.72 11 27780.03 17 9.91 38 424304.38 2
HDFC Ltd 101046.51 12 15071.16 28 22.22 16 210059.70 10
Wipro Ltd 89978.63 13 28917.90 16 22.66 14 89519.43 16
Larsen & Toubro Ltd 86039.92 14 47525.14 7 17.45 23 91470.68 15
Hindustan Unilever Ltd 81152.96 15 20439.35 24 81.79 1 79512.95 18
Cairn India Ltd 56734.18 16 4.29 50 (0.44) 49 58031.90 22
GAIL (India) Ltd 53643.89 17 35907.95 12 19.89 18 53822.54 26
Jindal Steel & Power Ltd 52557.30 18 11012.76 33 24.90 11 64620.41 21
Sun Pharmaceuticals Industries 52239.93 19 3243.89 46 22.22 16 52268.31 28
Mahindra & Mahindra Ltd 50817.42 20 25067.16 19 25.11 10 52608.54 27
Bajaj Auto Ltd 50057.60 21 18421.60 25 58.56 3 50226.26 29
Power Grid Corporation of India 48542.67 22 8729.79 34 13.00 34 85745.38 17
Axis Bank Ltd 47597.11 23 18362.34 26 19.87 19 249902.99 6
Steel Authority of India Ltd 46343.10 24 45225.47 8 12.28 35 49029.33 30
Tata Steel Ltd 46310.85 25 30705.12 14 15.49 28 70470.45 20
Hero MotoCorp Ltd. 43558.94 26 22065.24 23 73.47 2 45010.87 32
Sterlite Industries (India) Ltd 42804.98 27 18188.50 27 5.17 45 48487.92 31
DLF Ltd 41106.71 28 2949.93 47 8.21 41 56012.52 23
Kotak Mahindra Bank Ltd. 37757.73 29 5162.46 42 13.88 32 79304.03 19
Maruti Suzuki India Ltd 32511.04 30 35947.55 11 14.53 31 30311.84 37
Punjab National Bank 30928.58 31 29330.09 15 22.31 15 358054.06 3
HCL Technologies Ltd 30560.57 32 7275.37 37 22.68 13 31423.03 36
Siemens Ltd 28823.81 33 11514.11 31 26.75 9 26970.61 41
Overview
Dr Reddys Laboratories Ltd 28277.10 34 6080.36 41 16.04 26 29655.70 38
Reliance Power Ltd 26788.95 35 48.78 49 1.20 47 27108.08 40
Hindalco Industries Ltd 26026.24 36 24711.83 20 7.53 43 33072.79 35
Ambuja Cements Ltd 23758.71 37 7821.94 36 15.81 27 21534.83 45
Cipla Ltd 23718.29 38 6429.64 40 14.58 30 24075.55 43
Grasim Industries Ltd 22745.48 39 5011.42 43 17.85 21 23544.58 44
Bharat Petroleum Corporation L 22509.60 40 163532.28 2 5.00 46 54911.19 24
ACC Ltd 22436.47 41 8633.76 35 16.12 25 20572.70 46
Ranbaxy Laboratories Ltd 21138.36 42 4660.25 45 0.17 48 25237.25 42
IDFC Ltd 19357.56 43 4851.36 44 10.31 37 54704.24 25
Sesa Goa Ltd 18020.81 44 6868.87 39 23.43 12 18813.80 47
Reliance Communications Ltd 16481.26 45 11787.20 30 (1.13) 50 44120.79 33
Jaiprakash Associates Ltd 16469.22 46 13179.95 29 7.89 42 35714.33 34
Bharat Heavy Electricals Ltd 15556.95 47 43165.93 9 30.16 7 6090.15 50
Tata Motors Ltd 12593.91 48 49522.09 6 9.49 39 27140.52 39
Reliance Infrastructure Ltd 12418.63 49 11047.26 32 7.16 44 16016.87 48
Tata Power Company Ltd 2383.75 50 6971.82 38 8.49 40 8529.56 49
Page: 6

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 48.23
Other Income 2687.98 2193.13 1713.38 772.17 457.00 FII 567131931 17.32
EBIDTA 40520.69 32162.20 25865.77 23204.69 20862.91 Mutual Funds and UTI 91266633 2.79
EBIT 26913.11 21665.67 20670.48 18357.55 16047.76 Banks and Insurance 267849214 8.18
EBT 24584.81 19665.72 18896.01 17194.65 14748.86 Other Investors 363734332 11.11
Adjusted PAT 19615.67 15340.75 15758.67 13634.80 12163.51 General Public 405078119 12.37
Reported PAT 20286.30 16235.67 15309.32 19458.29 11943.40 GRAND TOTAL 3274402466 100
Net Worth 146073.32 128366.34 114588.22 80577.34 61315.16 Valuation Ratio
Enterprise Value 327516.76 380574.38 325568.80 336164.90 338484.55 Annual TTM
Capital Employed 213470.00 190861.03 188492.70 117057.02 89140.89 P/E 14.16 13.13
Gross Block 221251.97 215864.71 149628.70 104229.10 99532.77 P/B 1.90 NA
Capital Work‐in‐progress 12819.56 12138.82 69043.83 23005.84 7528.13 P/S 1.16 0.98
Investment 33019.27 19255.35 20268.18 20516.11 16251.34 EV/EBITDA 8.08 NA
Dividend Yield 0.91 NA
EPS (Rs.) 61.97 49.64 97.28 133.86 85.71
Cash 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 7.78
Sales Per Share (Rs.) 758.04 587.37 902.02 920.48 801.57 Other Income 3838.00 12.62
Free 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 4.41
EBIDTAM(%) 16.33 16.74 18.22 17.34 18.68 Adjusted PAT 21876.00 3.70
EBITM(%) 10.85 11.28 14.56 13.72 14.37 Reported PAT 21876.00 3.70
APATM(%) 7.91 7.99 11.10 10.19 10.89 OPM(%) 14.72 15.54
Adjusted Cash Margin (%) 13.39 13.45 14.76 13.81 15.20 GPM(%) 10.30 10.63
ROCE (%) 9.50 8.51 8.12 16.62 13.40 NPM(%) 7.49 7.79
Dividend 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 20.48
Current Ratio 1.22 1.11 1.08 1.01 0.77 Other Income 2180.00 31.48
Quick Ratio 1.01 0.76 0.90 0.93 0.68 EBIDTA 21950.00 4.30
Inventory Turnover Ratio 9.59 8.29 12.92 10.57 10.65 EBIT 15786.00 10.39
Fin. Charges Cov.Ratio 17.40 16.08 14.58 19.95 16.06 EBT 14581.00 11.69
Exports of Total Sales (%) 56.64 53.46 61.22 56.80 52.40 Adjusted PAT 11364.00 8.11
Import 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 2.23
Total 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 2.15
EBIT 24.22 4.81 12.60 14.39 10.89 EBT 7317.00 0.73
EBT 25.01 4.07 9.89 16.58 10.76 Adjusted PAT 5703.00 0.74
Adjusted PAT 27.87 (2.65) 15.58 12.10 10.03 Reported PAT 5703.00 0.74
Reported 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 Low
Name Designation Year High Price Low Price High P/E Low P/E
Mr.Mukesh D Ambani Chairman and Managing director 2011 1090 713.55 16.31 10.68
Mr.Nikhil R Meswani Executive Director 2010 1187 840.55 19.15 13.56
Mr.Hital R Meswani Executive Director 2009 2490 990 50.16 19.94
Key Executives (Top Three)
Name Designation
Mr.K Sethuraman Group Co. Secretary & Chief Compl. Officer GOLD SPONSOR
NA NA
NA NA WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 7

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 74.14
Other Income 5431.11 3363.33 4604.51 4341.02 3730.50 FII 442209777 5.17
EBIDTA 45925.23 41065.94 36857.76 34081.28 31889.27 Mutual Funds and UTI 136289266 1.59
EBIT 39090.22 35823.28 32502.14 30165.51 28596.47 Banks and Insurance 461602999 5.4
EBT 27956.88 24546.39 24016.74 25148.64 24871.67 Other Investors 1008641547 11.79
Adjusted PAT 18779.35 16287.66 15578.96 16206.79 16830.65 General Public 163783839 1.91
Reported PAT 18924.00 16767.56 16126.32 16701.65 15642.92 GRAND TOTAL 8555490120 100
Net Worth 97504.43 87282.61 78735.42 70617.40 61923.93 Valuation Ratio
Enterprise Value 232660.89 262255.90 198817.02 192701.88 224356.17 Annual TTM
Capital Employed 115068.69 103688.25 94771.12 83100.11 77033.00 P/E 12.55 12.27
Gross Block 80938.60 71553.78 61355.61 57463.78 52038.07 P/B 2.44 NA
Capital Work‐in‐progress 65354.44 56073.25 52923.19 41154.63 37794.16 P/S 3.59 3.31
Investment 5332.84 5772.03 5090.32 5899.50 5702.05 EV/EBITDA 5.07 NA
Dividend Yield 6.03 NA
EPS (Rs.) 22.12 78.39 75.40 78.09 73.14
Cash 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 3.73
Sales Per Share (Rs.) 77.34 281.70 299.24 280.83 266.09 Other Income 2887.96 12.45
Free 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 2.13
EBIDTAM(%) 69.41 68.16 57.59 56.74 56.03 Adjusted PAT 18905.97 2.35
EBITM(%) 59.08 59.46 50.78 50.22 50.25 Reported PAT 19357.76 2.29
APATM(%) 28.38 27.03 24.34 26.98 29.57 OPM(%) 62.98 63.02
Adjusted Cash Margin (%) 38.71 35.73 31.15 33.50 35.36 GPM(%) 39.35 39.97
ROCE (%) 16.45 16.17 17.02 20.10 20.31 NPM(%) 26.35 26.71
Dividend 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 14.44
Current 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 9.27
Inventory Turnover Ratio 94.69 87.82 111.98 122.77 150.64 EBIT 14330.01 7.63
Fin. Charges Cov.Ratio 4.13 3.64 4.34 6.79 8.56 EBT 14308.57 7.50
Exports of Total Sales (%) 7.12 7.61 5.36 6.31 5.25 Adjusted PAT 9815.94 13.40
Import 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 1.83
Other Income 61.48 (26.96) 6.07 16.37 7.80 Other Income 726.97 24.15
Total Operating Expenses 13.84 (28.98) 4.70 5.46 (2.24) EBIDTA 10196.92 19.15
EBIDTA 11.83 11.42 8.15 6.87 7.57 EBIT 6074.45 61.12
EBIT 9.12 10.22 7.75 5.49 6.45 EBT 6070.44 61.70
EBT 13.89 2.21 (4.50) 1.11 2.37 Adjusted PAT 4094.90 46.73
Adjusted PAT 15.30 4.55 (3.87) (3.71) 2.22 Reported PAT 4094.90 46.73
Reported 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 Low
Name Designation Year High Price Low Price High P/E Low P/E
Prof.Deepak Nayyar Additional Director 2011 1299.5 226.95 57.43 10.03
Mr.Arun Ramanathan Additional Director 2010 1472 997.35 66.55 45.09
Mrs.Usha Thorat Additional Director 2009 1273.5 614.2 16.25 7.84
Key Executives (Top Three)
Name Designation
Mr.N K Sinha Company Secretary & Compliance Officer GOLD SPONSOR
NA NA
NA NA WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 8

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 74.08
Other Income 475.42 236.27 232.62 165.01 86.38 FII 250689064 12.81
EBIDTA 9247.24 6903.44 6253.45 5190.62 4387.86 Mutual Funds and UTI 39957060 2.04
EBIT 8709.42 6434.09 5835.99 4731.84 4044.45 Banks and Insurance 118656161 6.06
EBT 8689.41 6424.55 5828.55 4728.42 4041.02 Other Investors 10138029 0.52
Adjusted PAT 7558.97 5686.66 5488.18 4270.84 3630.22 General Public 87916060 4.49
Reported PAT 7569.99 5618.51 4696.21 4508.76 3757.29 GRAND TOTAL 1957220996 100
Net Worth 19479.49 15016.62 13346.25 10904.81 8058.99 Valuation Ratio
Enterprise Value 217850.66 182840.48 56271.33 72690.76 113697.39 Annual TTM
Capital Employed 19620.61 15152.36 13486.62 11023.06 8109.73 P/E 28.89 23.11
Gross Block 6030.16 4871.21 4359.24 3240.64 2315.36 P/B 11.15 NA
Capital Work‐in‐progress 1345.37 940.72 685.13 889.74 757.85 P/S 7.46 6.51
Investment 5795.49 7893.39 5936.03 4509.33 3252.04 EV/EBITDA 23.56 NA
Dividend Yield 1.25 NA
EPS (Rs.) 38.62 28.62 47.92 46.07 38.39
Cash 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 6.55
Sales Per Share (Rs.) 149.58 117.74 228.92 189.39 152.67 Other Income 2032.96 184.05
Free 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 18.80
EBIDTAM(%) 31.59 29.96 27.91 28.01 29.37 Adjusted PAT 9450.47 17.02
EBITM(%) 29.75 27.92 26.05 25.53 27.07 Reported PAT 9450.47 17.02
APATM(%) 25.82 24.68 24.50 23.04 24.30 OPM(%) 35.39 31.93
Adjusted Cash Margin (%) 27.66 26.71 26.36 25.52 26.60 GPM(%) 33.52 30.09
ROCE (%) 38.58 37.08 34.82 40.90 46.33 NPM(%) 28.18 25.66
Dividend 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 15.04
Current Ratio 2.41 1.49 1.83 1.98 1.93 Other Income 1677.88 372.54
Quick Ratio 2.40 1.48 1.83 1.97 1.98 EBIDTA 6772.33 32.83
Inventory Turnover Ratio 5451.66 3398.94 1321.77 1137.21 1412.30 EBIT 6441.20 34.15
Fin. Charges Cov.Ratio 462.13 723.63 840.52 1517.73 1279.26 EBT 6430.37 34.03
Exports of Total Sales (%) 91.08 92.38 93.01 90.51 92.38 Adjusted PAT 5249.54 24.96
Import 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 8.31
Other Income 101.22 1.57 40.97 91.03 40.65 Other Income 1420.48 451.86
Total Operating Expenses 25.20 (0.02) 21.27 26.97 14.02 EBIDTA 4080.87 51.62
EBIDTA 33.95 10.39 20.48 18.30 16.08 EBIT 3907.00 54.17
EBIT 35.36 10.25 23.33 17.00 16.58 EBT 3898.53 53.98
EBT 35.25 10.23 23.27 17.01 16.55 Adjusted PAT 3187.11 54.53
Adjusted PAT 32.92 3.62 28.50 17.65 15.80 Reported PAT 3187.11 54.53
Reported 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 Low
Name Designation Year High Price Low Price High P/E Low P/E
Mr.R N Tata Chairman / Chair Person 2011 1247 902.9 25.83 18.7
Dr.Ron Sommer Director 2010 1179 692 30.53 17.92
Mr.Ishaat Hussain Director 2009 805 355.25 28.13 12.41
Key Executives (Top Three)
Name Designation
Mr.Ravindra J Shah Chief Compliance Officer GOLD SPONSOR
Mr.Suprakash Mukhopadhyay Company Secretary & Compliance Officer
Mr.Ajoyendra Mukherjee Global Human Resources WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 9

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 90
Other Income 5072.87 4301.01 4274.15 3172.38 3248.63 FII 399252778 6.32
EBIDTA 4984.27 4255.84 4122.09 3030.63 3187.30 Mutual Funds and UTI 63638453 1.01
EBIT 4978.70 4246.85 4115.92 3024.13 3178.85 Banks and Insurance 35404115 0.56
EBT 4755.81 3860.39 3640.62 2575.82 2834.21 Other Investors 38599599 0.61
Adjusted PAT 4565.81 3660.39 3477.77 2455.01 2803.91 General Public 94741495 1.5
Reported PAT 4723.56 3779.92 3295.38 2453.80 2821.29 GRAND TOTAL 6316364400 100
Net Worth 19437.38 17060.72 15237.22 13369.29 12654.64 Valuation Ratio
Enterprise Value 210700.34 204965.56 1647.62 1510.83 1646.10 Annual TTM
Capital Employed 20807.81 18525.02 17023.84 14880.12 14300.74 P/E 44.39 34.98
Gross Block 387.46 376.63 368.92 355.30 351.88 P/B 10.79 NA
Capital Work‐in‐progress 55.67 17.84 5.99 1.07 0.08 P/S 454.79 439.84
Investment 6319.17 6316.57 6316.36 6316.36 6316.36 EV/EBITDA 42.27 NA
Dividend Yield 1.17 NA
EPS (Rs.) 7.48 5.98 5.22 388.48 446.66
Cash 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 15.23
Sales Per Share (Rs.) 0.73 0.70 0.50 43.03 44.42 Other Income 6511.07 28.06
Free 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 30.73
EBIDTAM(%) 1080.46 949.67 1296.05 1114.98 1136.13 Adjusted PAT 5995.25 29.89
EBITM(%) 1079.25 947.66 1294.11 1112.59 1133.12 Reported PAT 5995.05 29.89
APATM(%) 989.75 816.80 1093.47 903.21 999.47 OPM(%) 1344.25 1192.13
Adjusted Cash Margin (%) 990.96 818.80 1095.41 905.60 1002.48 GPM(%) 1327.66 1171.28
ROCE (%) 22.70 20.40 19.36 16.49 19.73 NPM(%) 1257.47 1115.53
Dividend 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 306.84 186.98
Current 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 4731.87 314.50
Total Operating Expenses 11.47 4.93 13.68 20.97 9.97 EBIDTA 4743.97 314.02
EBIDTA 17.12 3.24 36.01 (4.92) 9.35 EBIT 4725.08 311.85
EBIT 17.23 3.18 36.10 (4.87) 9.39 EBT 4618.59 265.61
EBT 23.20 6.04 41.34 (9.12) 10.91 Adjusted PAT 4541.59 227.68
Adjusted PAT 24.74 5.25 41.66 (12.44) 10.24 Reported PAT 4541.59 227.73
Reported 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 Low
Name Designation Year High Price Low Price High P/E Low P/E
Mr.N C Jha Chairman and Managing director 2011 422.3 288.95 44.49 30.44
Mr.A K Sinha Director (Finance) 2010 357.6 287.45 47.81 38.43
Mr.R Mohan Das Director (Personnel) NA NA NA NA NA
Key Executives (Top Three)
Name Designation
Mr.D K Ghosh Chief General Manager (Finance) GOLD SPONSOR
Dr.H Sarkar Chief General Manager(F) / Company Secretar
NA NA WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 10

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 29.63
Other Income 1108.00 871.00 874.00 678.00 333.00 FII 210487993 36.66
EBIDTA 9523.00 8233.00 7782.00 5642.00 4559.00 Mutual Funds and UTI 29130058 5.07
EBIT 8783.00 7426.00 7088.00 5096.00 4090.00 Banks and Insurance 32403277 5.64
EBT 8782.00 7424.00 7086.00 5095.00 4089.00 Other Investors 54399696 9.47
Adjusted PAT 6404.00 5707.00 6191.00 4465.00 3737.00 General Public 77666725 13.53
Reported PAT 6443.00 5803.00 5819.00 4470.00 3783.00 GRAND TOTAL 574203082 100
Net Worth 24501.00 22036.00 17809.00 13490.00 11162.00 Valuation Ratio
Enterprise Value 150050.11 154739.26 96139.95 79740.59 107168.26 Annual TTM
Capital Employed 24501.00 22036.00 17809.00 13490.00 11162.00 P/E 25.64 24.13
Gross Block 6934.00 6357.00 5986.00 4508.00 3889.00 P/B 6.74 NA
Capital Work‐in‐progress 499.00 409.00 615.00 1260.00 957.00 P/S 6.51 5.99
Investment 1325.00 4636.00 1005.00 964.00 839.00 EV/EBITDA 15.76 NA
Dividend Yield 2.09 NA
EPS (Rs.) 112.22 101.13 101.58 78.15 66.23
Cash 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 3.94
Sales Per Share (Rs.) 442.13 368.40 353.75 273.57 230.20 Other Income 1460.00 10.19
Free 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 3.30
EBIDTAM(%) 37.51 38.95 38.40 36.06 34.67 Adjusted PAT 6847.00 2.72
EBITM(%) 34.60 35.13 34.98 32.57 31.11 Reported PAT 6847.00 2.72
APATM(%) 25.23 27.00 30.55 28.53 28.42 OPM(%) 37.24 37.51
Adjusted Cash Margin (%) 28.14 30.81 33.98 32.02 31.99 GPM(%) 34.46 34.68
ROCE (%) 26.30 26.33 32.67 33.14 33.89 NPM(%) 24.83 25.12
Dividend 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 8.89
Current Ratio 5.11 4.28 4.71 3.30 4.96 Other Income 798.00 20.54
Quick Ratio 5.02 4.20 4.67 3.28 4.91 EBIDTA 5231.00 3.83
Inventory Turnover Ratio 0.00 0.00 0.00 0.00 0.00 EBIT 4839.00 3.73
Fin. Charges Cov.Ratio 9523.00 4116.50 3891.00 5642.00 4559.00 EBT 4839.00 3.73
Exports of Total Sales (%) 94.38 99.69 97.88 92.59 92.44 Adjusted PAT 3476.00 3.11
Import 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 8.18
Other 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 10.16
EBIDTA 15.67 5.80 37.93 23.76 15.87 EBIT 2541.00 10.57
EBIT 18.27 4.77 39.09 24.60 16.52 EBT 2541.00 10.57
EBT 18.29 4.77 39.08 24.60 16.52 Adjusted PAT 1822.00 10.16
Adjusted PAT 12.21 (7.82) 38.66 19.48 11.37 Reported PAT 1822.00 10.16
Reported 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 Low
Name Designation Year High Price Low Price High P/E Low P/E
Mr.Ravi Venkatesan Additional Director 2011 3493.95 2169 29.3 18.19
Mr.K V Kamath Chairman / Chair Person 2010 3454 2333 30.78 20.79
Mr.N R Narayana Murthy Chairman Emeritus 2009 2614.9 1101 25.86 10.89
Key Executives (Top Three)
Name Designation
Mr.V Balakrishnan Chief Financial Officer GOLD SPONSOR
Mr.K Parvatheesam Company Secretary & Compliance Officer
Mr.Srinath Batni Head ‐ Delivery Excellence WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 11

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 0.31
Other Income 647.91 496.27 422.80 479.82 300.14 FII 1185778979 15.26
EBIDTA 7846.94 6628.59 5344.82 4910.05 4303.98 Mutual Funds and UTI 1128384319 14.52
EBIT 7190.95 6019.88 4795.41 4471.59 3941.06 Banks and Insurance 1610349549 20.72
EBT 7112.84 5929.60 4747.76 4446.98 3925.02 Other Investors 2951524999 37.97
Adjusted PAT 4825.15 3964.17 3182.63 2966.01 2661.95 General Public 872834143 11.23
Reported PAT 4987.61 4061.00 3263.59 3120.10 2699.97 GRAND TOTAL 7773036720 100
Net Worth 15899.93 14009.99 13679.99 12001.55 10380.00 Valuation Ratio
Enterprise Value 162858.43 87759.21 79738.04 69636.69 65553.47 Annual TTM
Capital Employed 15999.13 14117.70 13857.54 12215.98 10580.88 P/E 33.05 29.89
Gross Block 12765.82 11967.86 10558.65 8959.70 7134.31 P/B 10.34 NA
Capital Work‐in‐progress 1333.40 1008.99 1214.06 1126.82 1130.20 P/S 7.81 7.04
Investment 5554.66 5726.87 2837.75 2934.55 3067.77 EV/EBITDA 20.75 NA
Dividend Yield 2.09 NA
EPS (Rs.) 6.45 10.64 8.65 8.28 7.18
Cash 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 4.17
Sales Per Share (Rs.) 27.29 48.63 39.70 37.23 32.73 Other Income 619.84 9.99
Free 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 5.05
EBIDTAM(%) 37.15 35.70 35.67 34.99 34.95 Adjusted PAT 5517.59 5.10
EBITM(%) 34.05 32.42 32.00 31.87 32.01 Reported PAT 5517.59 5.10
APATM(%) 22.85 21.35 21.24 21.14 21.62 OPM(%) 37.39 37.17
Adjusted Cash Margin (%) 25.95 24.63 24.90 24.26 24.56 GPM(%) 34.54 34.22
ROCE (%) 31.17 28.77 23.55 25.54 25.52 NPM(%) 23.56 23.35
Dividend 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 3.96
Current Ratio 1.08 0.92 1.42 1.36 1.33 Other Income 324.64 9.97
Quick Ratio 0.50 0.39 0.60 0.56 0.58 EBIDTA 4519.72 6.66
Inventory Turnover Ratio 6.05 6.04 5.26 5.51 6.05 EBIT 4183.14 7.12
Fin. Charges Cov.Ratio 100.46 73.42 112.17 199.51 268.33 EBT 4152.51 7.35
Exports of Total Sales (%) 13.32 12.68 14.85 15.45 18.54 Adjusted PAT 2847.03 6.61
Import 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 3.84
Other Income 30.56 17.38 (11.88) 59.87 16.64 Other Income 180.80 25.70
Total Operating Expenses 11.96 23.56 4.81 15.55 10.87 EBIDTA 2399.79 13.20
EBIDTA 18.38 24.02 8.85 14.08 12.76 EBIT 2229.66 14.14
EBIT 19.45 25.53 7.24 13.46 12.78 EBT 2215.48 14.38
EBT 19.95 24.89 6.76 13.30 12.63 Adjusted PAT 1514.31 13.63
Adjusted PAT 21.72 24.56 7.30 11.42 12.63 Reported PAT 1514.31 13.63
Reported 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 Low
Name Designation Year High Price Low Price High P/E Low P/E
Mr.Yogesh Chander Deveshw Chairman / Chair Person 2011 216.1 150 30.31 21.04
Mr.Kurush Noshir Grant Executive Director 2010 313.3 151.5 48.57 23.49
Mr.Nakul Anand Executive Director 2009 271.3 155.75 25.50 14.64
Key Executives (Top Three)
Name Designation
Mr.Rajiv Tandon Chief Financial Officer GOLD SPONSOR
Mr.Biswa Behari Chatterjee Executive Vice President & Co. Secretary
NA NA WWW.SWASTIKBUSINESSANALYTICS.COM
Page: 12