Compendium of Nifty 50- October Beta (1.0.0.1) Release

1,531 views

Published on

Compendium of nifty 50 is a monthly publication by “TANAY ROY EXCLUSIVE”. The book presents summarized fundamental data of all nifty composites companies.

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

  • Be the first to like this

No Downloads
Views
Total views
1,531
On SlideShare
0
From Embeds
0
Number of Embeds
367
Actions
Shares
0
Downloads
16
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

Compendium of Nifty 50- October 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 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 October‐ 2011
  2. 2. Company Name Market Cap Rank Reliance Industries Ltd 264603.19 1 Oil & Natural Gas Corpn Ltd 227661.59 2 Tata Consultancy Services Ltd 203022.53 3 ITC Ltd 153215.25 4 Infosys Technologies Ltd 145435.57 5 Bharti Airtel Ltd 143546.63 6 NTPC Ltd 138235.20 7 State Bank of India 121351.68 8 HDFC Bank Ltd 108782.40 9 ICICI Bank Ltd 100830.32 10 HDFC Ltd 94012.79 11 Wipro Ltd 83646.26 12 Larsen & Toubro Ltd 82657.75 13 Bharat Heavy Electricals Ltd 80264.15 14 Hindustan Unilever Ltd 73551.62 15 GAIL (India) Ltd 52077.32 16 Cairn India Ltd 51827.24 17 Sun Pharmaceuticals Industries Ltd 47895.67 18 Jindal Steel & Power Ltd 47274.01 19 Mahindra & Mahindra Ltd 47258.70 20 Power Grid Corporation of India Ltd 45579.64 21 Bajaj Auto Ltd 44445.32 22 Steel Authority of India Ltd 43637.69 23 Axis Bank Ltd 41830.94 24 Tata Steel Ltd 39840.95 25 Hero MotoCorp Ltd. 38774.42 26 Sterlite Industries (India) Ltd 38216.93 27 DLF Ltd 37159.85 28 Kotak Mahindra Bank Ltd. 33874.37 29 Maruti Suzuki India Ltd 31288.95 30Rank-Market Cap Punjab National Bank Siemens Ltd 30191.99 28245.58 31 32 HCL Technologies Ltd 27772.45 33 Hindalco Industries Ltd 25171.94 34 Dr Reddys Laboratories Ltd 25102.76 35 Bharat Petroleum Corporation Ltd 23420.69 36 Ambuja Cements Ltd 22779.60 37 Cipla Ltd 22590.18 38 Ranbaxy Laboratories Ltd 21635.19 39 Reliance Power Ltd 21529.34 40 Grasim Industries Ltd 21474.07 41 ACC Ltd 20624.73 42 Sesa Goa Ltd 17429.82 43 IDFC Ltd 16187.30 44 Jaiprakash Associates Ltd 15469.80 45 Reliance Communications Ltd 14809.39 46 Reliance Infrastructure Ltd 9988.67 47 Tata Motors Ltd 9903.15 48 Reliance Capital Ltd 7741.12 49 Tata Power Company Ltd 2369.51 50 Page: 2
  3. 3. Company Name Sales Rank Reliance Industries Ltd 270960.00 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 59581.38 5 Tata Motors Ltd 49522.09 6 Larsen & Toubro Ltd 45610.66 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 37263.20 11 GAIL (India) Ltd 34309.77 12 Tata Consultancy Services Ltd 31478.02 13 Tata Steel Ltd 30705.12 14 Punjab National Bank 29330.09 15 ICICI Bank Ltd 27780.03 16 Wipro Ltd 27670.00 17 Infosys Technologies Ltd 26532.00 18 Mahindra & Mahindra Ltd 25067.16 19 Hindalco Industries Ltd 24711.83 20 ITC Ltd 22481.09 21 HDFC Bank Ltd 21486.48 22 Hero MotoCorp Ltd. 20787.87 23 Hindustan Unilever Ltd 20439.35 24 Bajaj Auto Ltd 17496.16 25 Axis Bank Ltd 16710.62 26 Sterlite Industries (India) Ltd 16293.47 27 HDFC Ltd 13872.73 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 9978.56 33 ACC Ltd 8633.76 34 Power Grid Corporation of India Ltd 8592.07 35 Ambuja Cements Ltd 7821.94 36 Tata Power Company Ltd 6971.82 37 Sesa Goa Ltd 6878.25 38 HCL Technologies Ltd 6794.47 39 Cipla Ltd 6429.64 40 Dr Reddys Laboratories Ltd 5730.26 41 IDFC Ltd 4851.36 42 Grasim Industries Ltd 4725.41 43 Kotak Mahindra Bank Ltd. 4712.53 44 Ranbaxy Laboratories Ltd 4660.25 45 Sun Pharmaceuticals Industries Ltd 3243.89 46 DLF Ltd 2949.93 47 Reliance Capital Ltd 2329.31 48 Reliance Power Ltd 48.78 49 Cairn India Ltd 1.78 50 Page: 3
  4. 4. Company Name REO(%) Rank Hindustan Unilever Ltd 81.79 1 Hero MotoCorp Ltd. 70.16 2 Bajaj Auto Ltd 55.72 3 Tata Consultancy Services Ltd 41.46 4 ITC Ltd 33.02 5 Bharat Heavy Electricals Ltd 30.16 6 Sesa Goa Ltd 27.47 7 Infosys Technologies Ltd 27.21 8 Siemens Ltd 26.75 9 Mahindra & Mahindra Ltd 25.11 10 Jindal Steel & Power Ltd 24.15 11 Wipro Ltd 23.23 12 HCL Technologies Ltd 22.82 13 Punjab National Bank 22.31 14 Sun Pharmaceuticals Industries Ltd 22.22 15 HDFC Ltd 21.28 16 Maruti Suzuki India Ltd 19.86 17 Oil & Natural Gas Corpn Ltd 19.39 18 GAIL (India) Ltd 19.00 19 Axis Bank Ltd 18.89 20 Dr Reddys Laboratories Ltd 17.39 21 Larsen & Toubro Ltd 16.98 22 ACC Ltd 16.88 23 HDFC Bank Ltd 16.55 24 Bharti Airtel Ltd 16.36 25 Tata Steel Ltd 15.99 26 Ambuja Cements Ltd 15.81 27 Grasim Industries Ltd 15.64 28 Cipla Ltd 14.56 29 Reliance Industries Ltd 14.44 30Rank-ROE Kotak Mahindra Bank Ltd. Power Grid Corporation of India Ltd 12.93 12.66 31 32 Steel Authority of India Ltd 12.28 33 NTPC Ltd 11.38 34 State Bank of India 10.67 35 IDFC Ltd 10.31 36 ICICI Bank Ltd 9.91 37 Tata Motors Ltd 9.49 38 Tata Power Company Ltd 8.49 39 DLF Ltd 8.21 40 Jaiprakash Associates Ltd 7.89 41 Hindalco Industries Ltd 7.53 42 Reliance Infrastructure Ltd 7.16 43 Sterlite Industries (India) Ltd 5.79 44 Bharat Petroleum Corporation Ltd 5.00 45 Ranbaxy Laboratories Ltd 2.70 46 Reliance Capital Ltd 2.27 47 Reliance Power Ltd 1.20 48 Cairn India Ltd (0.59) 49 Reliance Communications Ltd (1.13) 50 Page: 4
  5. 5. Company Name EV Rank State Bank of India 1157227.69 1 ICICI Bank Ltd 417882.98 2 Punjab National Bank 357317.47 3 HDFC Bank Ltd 331086.90 4 Reliance Industries Ltd 304865.01 5 Axis Bank Ltd 244136.82 6 Oil & Natural Gas Corpn Ltd 222779.30 7 HDFC Ltd 203025.98 8 Tata Consultancy Services Ltd 202486.47 9 NTPC Ltd 165238.18 10 Bharti Airtel Ltd 155315.73 11 ITC Ltd 151135.14 12 Infosys Technologies Ltd 130270.57 13 Larsen & Toubro Ltd 88088.51 14 Power Grid Corporation of India Ltd 85129.73 15 Wipro Ltd 83187.06 16 Kotak Mahindra Bank Ltd. 75420.67 17 Hindustan Unilever Ltd 71911.61 18 Bharat Heavy Electricals Ltd 70797.35 19 Tata Steel Ltd 65500.55 20 Jindal Steel & Power Ltd 59337.12 21 Bharat Petroleum Corporation Ltd 58838.59 22 Cairn India Ltd 53124.96 23 GAIL (India) Ltd 52255.97 24 DLF Ltd 52065.66 25 IDFC Ltd 51533.98 26 Mahindra & Mahindra Ltd 49049.82 27 Sun Pharmaceuticals Industries Ltd 47924.05 28 Steel Authority of India Ltd 46323.92 29 Reliance Communications Ltd 46179.95 30Rank-EV Bajaj Auto Ltd Sterlite Industries (India) Ltd 44613.98 43899.87 31 32 Hero MotoCorp Ltd. 40226.35 33 Jaiprakash Associates Ltd 34714.91 34 Hindalco Industries Ltd 32218.49 35 HCL Technologies Ltd 29105.00 36 Maruti Suzuki India Ltd 29089.75 37 Reliance Capital Ltd 26661.50 38 Dr Reddys Laboratories Ltd 26481.36 39 Siemens Ltd 26392.38 40 Ranbaxy Laboratories Ltd 25734.08 41 Tata Motors Ltd 24449.76 42 Cipla Ltd 22947.44 43 Grasim Industries Ltd 22273.17 44 Reliance Power Ltd 21848.47 45 Ambuja Cements Ltd 20555.72 46 ACC Ltd 18760.96 47 Sesa Goa Ltd 18222.81 48 Reliance Infrastructure Ltd 13586.91 49 Tata Power Company Ltd 8039.84 50 Page: 5
  6. 6. Name Market CAP Rank TTM Sales Rank ROE Rank EV RankReliance Industries Ltd 264603.19 1 270960.00 1 14.44 30 304865.01 5Oil & Natural Gas Corpn Ltd 227661.59 2 71744.28 4 19.39 18 222779.30 7Tata Consultancy Services Ltd 203022.53 3 31478.02 13 41.46 4 202486.47 9ITC Ltd 153215.25 4 22481.09 21 33.02 5 151135.14 12Infosys Technologies Ltd 145435.57 5 26532.00 18 27.21 8 130270.57 13Bharti Airtel Ltd 143546.63 6 38872.10 10 16.36 25 155315.73 11NTPC Ltd 138235.20 7 59581.38 5 11.38 34 165238.18 10State Bank of India 121351.68 8 87139.68 3 10.67 35 1157227.69 1HDFC Bank Ltd 108782.40 9 21486.48 22 16.55 24 331086.90 4ICICI Bank Ltd 100830.32 10 27780.03 16 9.91 37 417882.98 2HDFC Ltd 94012.79 11 13872.73 28 21.28 16 203025.98 8Wipro Ltd 83646.26 12 27670.00 17 23.23 12 83187.06 16Larsen & Toubro Ltd 82657.75 13 45610.66 7 16.98 22 88088.51 14Bharat Heavy Electricals Ltd 80264.15 14 43165.93 9 30.16 6 70797.35 19Hindustan Unilever Ltd 73551.62 15 20439.35 24 81.79 1 71911.61 18GAIL (India) Ltd 52077.32 16 34309.77 12 19.00 19 52255.97 24Cairn India Ltd 51827.24 17 1.78 50 (0.59) 49 53124.96 23Sun Pharmaceuticals Industries  47895.67 18 3243.89 46 22.22 15 47924.05 28Jindal Steel & Power Ltd 47274.01 19 9978.56 33 24.15 11 59337.12 21Mahindra & Mahindra Ltd 47258.70 20 25067.16 19 25.11 10 49049.82 27Power Grid Corporation of India 45579.64 21 8592.07 35 12.66 32 85129.73 15Bajaj Auto Ltd 44445.32 22 17496.16 25 55.72 3 44613.98 31Steel Authority of India Ltd 43637.69 23 45225.47 8 12.28 33 46323.92 29Axis Bank Ltd 41830.94 24 16710.62 26 18.89 20 244136.82 6Tata Steel Ltd 39840.95 25 30705.12 14 15.99 26 65500.55 20Hero MotoCorp Ltd. 38774.42 26 20787.87 23 70.16 2 40226.35 33Sterlite Industries (India) Ltd 38216.93 27 16293.47 27 5.79 44 43899.87 32DLF Ltd 37159.85 28 2949.93 47 8.21 40 52065.66 25Kotak Mahindra Bank Ltd. 33874.37 29 4712.53 44 12.93 31 75420.67 17Maruti Suzuki India Ltd 31288.95 30 37263.20 11 19.86 17 29089.75 37Punjab National Bank 30191.99 31 29330.09 15 22.31 14 357317.47 3Siemens Ltd 28245.58 32 11514.11 31 26.75 9 26392.38 40HCL Technologies Ltd 27772.45 33 6794.47 39 22.82 13 29105.00 36 OverviewHindalco Industries Ltd 25171.94 34 24711.83 20 7.53 42 32218.49 35Dr Reddys Laboratories Ltd 25102.76 35 5730.26 41 17.39 21 26481.36 39Bharat Petroleum Corporation L 23420.69 36 163532.28 2 5.00 45 58838.59 22Ambuja Cements Ltd 22779.60 37 7821.94 36 15.81 27 20555.72 46Cipla Ltd 22590.18 38 6429.64 40 14.56 29 22947.44 43Ranbaxy Laboratories Ltd 21635.19 39 4660.25 45 2.70 46 25734.08 41Reliance Power Ltd 21529.34 40 48.78 49 1.20 48 21848.47 45Grasim Industries Ltd 21474.07 41 4725.41 43 15.64 28 22273.17 44ACC Ltd 20624.73 42 8633.76 34 16.88 23 18760.96 47Sesa Goa Ltd 17429.82 43 6878.25 38 27.47 7 18222.81 48IDFC Ltd 16187.30 44 4851.36 42 10.31 36 51533.98 26Jaiprakash Associates Ltd 15469.80 45 13179.95 29 7.89 41 34714.91 34Reliance Communications Ltd 14809.39 46 11787.20 30 (1.13) 50 46179.95 30Reliance Infrastructure Ltd 9988.67 47 11047.26 32 7.16 43 13586.91 49Tata Motors Ltd 9903.15 48 49522.09 6 9.49 38 24449.76 42Reliance Capital Ltd 7741.12 49 2329.31 48 2.27 47 26661.50 38Tata Power Company Ltd 2369.51 50 6971.82 37 8.49 39 8039.84 50 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 808.35 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 264603.19 270960.00 14.44 304865.01 In US $ million 5400.07 5529.80 14.44 6221.73 RANK in 50 Stocks 1 1 30 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 1463923695 44.72Other Income 2687.98 2193.13 1713.38 772.17 457.00 FII 568723600 17.37EBIDTA 40520.69 32162.20 25865.77 23204.69 20862.91 Mutual Funds and UTI 82786318 2.53EBIT 26913.11 21665.67 20670.48 18357.55 16047.76 Banks and Insurance 266855146 8.15EBT 24584.81 19665.72 18896.01 17194.65 14748.86 Other Investors 484374221 14.8Adjusted PAT 19615.67 15340.75 15758.67 13634.80 12163.51 General Public 407148648 12.44Reported PAT 20286.30 16235.67 15309.32 19458.29 11943.40 GRAND TOTAL 3273811628 100Net Worth 146073.32 128366.34 114588.22 80577.34 61315.16 Valuation RatioEnterprise Value 304865.01 380574.38 325568.80 336164.90 338484.55 Annual TTMCapital Employed 213470.00 190861.03 188492.70 117057.02 89140.89 P/E 13.04 12.54Gross Block 221251.97 215864.71 149628.70 104229.10 99532.77 P/B 1.75 NACapital Work‐in‐progress  12819.56 12138.82 69043.83 23005.84 7528.13 P/S 1.07 0.98Investment 33019.27 19255.35 20268.18 20516.11 16251.34 EV/EBITDA 7.52 NA Dividend Yield 0.99 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 June  11 Growth(%)Book Value (Rs.)  462.95 419.43 803.12 560.40 459.13 Net Sales 270960.00 9.18Sales Per Share (Rs.)  758.04 587.37 902.02 920.48 801.57 Other Income 3408.00 11.66Free Reserves Per Share (Rs.) 431.95 378.21 704.28 520.59 416.90 EBIDTA 42118.00 2.28 EBIT 28800.00 4.46 Ratio Analysis EBT 26468.00 4.86EBIDTAM(%) 16.33 16.74 18.22 17.34 18.68 Adjusted PAT 21096.00 3.99EBITM(%) 10.85 11.28 14.56 13.72 14.37 Reported PAT 21096.00 3.99APATM(%) 7.91 7.99 11.10 10.19 10.89 OPM(%)  15.54 16.59Adjusted Cash Margin (%)  13.39 13.45 14.76 13.81 15.20 GPM(%)  10.63 11.11ROCE (%) 9.50 8.51 8.12 16.62 13.40 NPM(%)  7.79 8.17Dividend 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 March  11 Growth(%)Fixed Assets Turnover Ratio  1.58 1.24 1.01 1.29 1.13 Net Sales 132463.00 14.48Current Ratio 1.22 1.11 1.08 1.01 0.77 Other Income 1658.00 18.94Quick Ratio  1.01 0.76 0.90 0.93 0.68 EBIDTA 21046.00 4.54Inventory Turnover Ratio  9.59 8.29 12.92 10.57 10.65 EBIT 14300.00 7.76Fin. Charges Cov.Ratio 17.40 16.08 14.58 19.95 16.06 EBT 13055.00 7.12Exports of Total Sales (%) 56.64 53.46 61.22 56.80 52.40 Adjusted PAT 10512.00 7.55Import  of Raw Mat.(%) 91.71 95.39 95.74 93.96 94.04 Reported PAT 10512.00 7.55 OPM(%)  15.89 17.40 GPM(%)  10.80 11.47 Rate of Growth NPM(%)  7.94 8.45 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End June  11 Growth(%)Net Sales 29.18 35.32 6.09 19.79 17.31 Net Sales 81018.00 11.48Other Income 22.56 28.00 121.89 68.96 42.53 Other Income 1078.00 17.56Total Operating Expenses 29.72 37.62 5.78 22.00 18.16 EBIDTA 11004.00 2.27EBIDTA 25.99 24.34 11.47 11.22 14.20 EBIT 7809.00 5.91EBIT 24.22 4.81 12.60 14.39 10.89 EBT 7264.00 8.79EBT 25.01 4.07 9.89 16.58 10.76 Adjusted PAT 5661.00 5.30Adjusted PAT 27.87 (2.65) 15.58 12.10 10.03 Reported PAT 5661.00 5.30Reported PAT 24.95 6.05 (21.32) 62.92 11.18 OPM(%)  13.58 14.81 GPM(%)  9.64 10.15 NPM(%)  6.99 7.40 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 16.91 11.07Mr.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 266.1 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 227661.59 71744.28 19.39 222779.30 In US $ million 4646.15 1464.17 19.39 4546.52 RANK in 50 Stocks 2 4 18 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 414196088 4.84EBIDTA 45925.23 41065.94 36857.76 34081.28 31889.27 Mutual Funds and UTI 164147349 1.92EBIT 39090.22 35823.28 32502.14 30165.51 28596.47 Banks and Insurance 466615565 5.45EBT 27956.88 24546.39 24016.74 25148.64 24871.67 Other Investors 1000842788 11.7Adjusted PAT 18779.35 16287.66 15578.96 16206.79 16830.65 General Public 166725638 1.95Reported 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 222779.30 262255.90 198817.02 192701.88 224356.17 Annual TTMCapital Employed 115068.69 103688.25 94771.12 83100.11 77033.00 P/E 12.03 11.76Gross Block 80938.60 71553.78 61355.61 57463.78 52038.07 P/B 2.33 NACapital Work‐in‐progress  65354.44 56073.25 52923.19 41154.63 37794.16 P/S 3.44 3.17Investment 5332.84 5772.03 5090.32 5899.50 5702.05 EV/EBITDA 4.85 NA Dividend Yield 6.58 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.) 17.50 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/EMrs.Usha Thorat Additional Director 2011 1299.5 226.95 57.43 10.03Prof.Deepak Nayyar Additional Director 2010 1472 997.35 66.55 45.09Mr.Arun Ramanathan 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 1037.3 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 203022.53 31478.02 41.46 202486.47 In US $ million 4143.32 642.41 41.46 4132.38 RANK in 50 Stocks 3 13 4 9 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 1449813096 74.08Other Income 475.42 236.27 232.62 165.01 86.38 FII 250560080 12.8EBIDTA 9247.24 6903.44 6253.45 5190.62 4387.86 Mutual Funds and UTI 46183450 2.36EBIT 8709.42 6434.09 5835.99 4731.84 4044.45 Banks and Insurance 112204661 5.73EBT 8689.41 6424.55 5828.55 4728.42 4041.02 Other Investors 10679059 0.55Adjusted PAT 7558.97 5686.66 5488.18 4270.84 3630.22 General Public 87780650 4.48Reported 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 202486.47 182840.48 56271.33 72690.76 113697.39 Annual TTMCapital Employed 19620.61 15152.36 13486.62 11023.06 8109.73 P/E 26.86 25.14Gross Block 6030.16 4871.21 4359.24 3240.64 2315.36 P/B 10.37 NACapital Work‐in‐progress  1345.37 940.72 685.13 889.74 757.85 P/S 6.93 6.45Investment 5795.49 7893.39 5936.03 4509.33 3252.04 EV/EBITDA 21.90 NA Dividend Yield 1.35 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 June  11 Growth(%)Book Value (Rs.)  100.04 77.24 137.40 112.45 82.35 Net Sales 31478.02 7.52Sales Per Share (Rs.)  149.58 117.74 228.92 189.39 152.67 Other Income 715.70 44.66Free Reserves Per Share (Rs.) 97.95 75.24 134.37 110.22 80.25 EBIDTA 10051.94 8.57 EBIT 9471.46 8.61 Ratio Analysis EBT 9451.03 8.63EBIDTAM(%) 31.59 29.96 27.91 28.01 29.37 Adjusted PAT 8076.01 6.68EBITM(%) 29.75 27.92 26.05 25.53 27.07 Reported PAT 8076.01 6.68APATM(%) 25.82 24.68 24.50 23.04 24.30 OPM(%)  31.93 31.62Adjusted Cash Margin (%)  27.66 26.71 26.36 25.52 26.60 GPM(%)  30.09 29.79ROCE (%) 38.58 37.08 34.82 40.90 46.33 NPM(%)  25.66 25.86Dividend 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 March  11 Growth(%)Fixed Assets Turnover Ratio  4.91 4.74 5.15 5.74 6.49 Net Sales 15597.01 14.03Current Ratio 2.41 1.49 1.83 1.98 1.93 Other Income 355.08 154.26Quick Ratio  2.40 1.48 1.83 1.97 1.98 EBIDTA 5098.65 22.58Inventory Turnover Ratio  5451.66 3398.94 1321.77 1137.21 1412.30 EBIT 4801.60 22.53Fin. Charges Cov.Ratio 462.13 723.63 840.52 1517.73 1279.26 EBT 4797.80 22.94Exports of Total Sales (%) 91.08 92.38 93.01 90.51 92.38 Adjusted PAT 4200.93 24.69Import  of Raw Mat.(%) 80.35 78.67 79.74 80.43 70.79 Reported PAT 4200.93 24.69 OPM(%)  32.69 30.41 GPM(%)  30.79 28.65 Rate of Growth NPM(%)  26.93 24.63 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End June  11 Growth(%)Net Sales 27.04 2.87 20.87 24.05 14.40 Net Sales 8613.56 8.08Other Income 101.22 1.57 40.97 91.03 40.65 Other Income 257.40 18.13Total Operating Expenses 25.20 (0.02) 21.27 26.97 14.02 EBIDTA 2691.46 2.87EBIDTA 33.95 10.39 20.48 18.30 16.08 EBIT 2534.20 3.08EBIT 35.36 10.25 23.33 17.00 16.58 EBT 2531.84 3.03EBT 35.25 10.23 23.27 17.01 16.55 Adjusted PAT 2062.43 (4.04)Adjusted PAT 32.92 3.62 28.50 17.65 15.80 Reported PAT 2062.43 (4.04)Reported PAT 34.73 19.64 4.16 20.00 15.04 OPM(%)  31.25 32.83 GPM(%)  29.42 30.85 NPM(%)  23.94 26.97 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 30.22 21.88Mr.Aman Mehta Director 2010 1179 692 30.53 17.92Mr.V Thyagarajan 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 Cigarettes Group MNC Associate ITC Ltd 15999.13 Face Value 1 Capital Employed RANK: 4 No. Of Equity Share 77381.44 Price 198 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 153215.25 22481.09 33.02 151135.14 In US $ million 3126.84 458.80 33.02 3084.39 RANK in 50 Stocks 4 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 0 0Other Income 647.91 496.27 422.80 479.82 300.14 FII 1126688742 14.56EBIDTA 7846.94 6628.59 5344.82 4910.05 4303.98 Mutual Funds and UTI 1156183527 14.94EBIT 7190.95 6019.88 4795.41 4471.59 3941.06 Banks and Insurance 1622443845 20.97EBT 7112.84 5929.60 4747.76 4446.98 3925.02 Other Investors 2967403379 38.35Adjusted PAT 4825.15 3964.17 3182.63 2966.01 2661.95 General Public 865424787 11.18Reported PAT 4987.61 4061.00 3263.59 3120.10 2699.97 GRAND TOTAL 7738144280 100Net Worth 15899.93 14009.99 13679.99 12001.55 10380.00 Valuation RatioEnterprise Value 151135.14 87759.21 79738.04 69636.69 65553.47 Annual TTMCapital Employed 15999.13 14117.70 13857.54 12215.98 10580.88 P/E 30.70 29.18Gross Block 12765.82 11967.86 10558.65 8959.70 7134.31 P/B 9.60 NACapital Work‐in‐progress  1333.40 1008.99 1214.06 1126.82 1130.20 P/S 7.26 6.82Investment 5554.66 5726.87 2837.75 2934.55 3067.77 EV/EBITDA 19.26 NA Dividend Yield 2.25 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 June  11 Growth(%)Book Value (Rs.)  20.62 36.84 36.39 32.00 27.74 Net Sales 22481.09 4.72Sales Per Share (Rs.)  27.29 48.63 39.70 37.23 32.73 Other Income 563.53 8.75Free Reserves Per Share (Rs.) 19.07 34.73 34.27 29.88 25.62 EBIDTA 8356.64 4.82 EBIT 7693.88 5.16 Ratio Analysis EBT 7635.10 5.05EBIDTAM(%) 37.15 35.70 35.67 34.99 34.95 Adjusted PAT 5250.02 5.26EBITM(%) 34.05 32.42 32.00 31.87 32.01 Reported PAT 5250.02 5.26APATM(%) 22.85 21.35 21.24 21.14 21.62 OPM(%)  37.17 37.14Adjusted Cash Margin (%)  25.95 24.63 24.90 24.26 24.56 GPM(%)  34.22 34.08ROCE (%) 31.17 28.77 23.55 25.54 25.52 NPM(%)  23.35 23.23Dividend 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 March  11 Growth(%)Fixed Assets Turnover Ratio  1.69 1.58 1.44 1.59 1.75 Net Sales 11473.73 14.80Current Ratio 1.08 0.92 1.42 1.36 1.33 Other Income 295.20 32.39Quick Ratio  0.50 0.39 0.60 0.56 0.58 EBIDTA 4237.33 13.45Inventory Turnover Ratio  6.05 6.04 5.26 5.51 6.05 EBIT 3905.01 14.47Fin. Charges Cov.Ratio 100.46 73.42 112.17 199.51 268.33 EBT 3868.04 13.76Exports of Total Sales (%) 13.32 12.68 14.85 15.45 18.54 Adjusted PAT 2670.56 15.26Import  of Raw Mat.(%) 13.34 12.03 12.98 12.78 16.92 Reported PAT 2670.56 15.26 OPM(%)  36.93 37.37 GPM(%)  34.03 34.13 Rate of Growth NPM(%)  23.28 23.18 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End June  11 Growth(%)Net Sales 13.75 23.90 6.80 13.95 11.39 Net Sales 5860.18 (1.67)Other Income 30.56 17.38 (11.88) 59.87 16.64 Other Income 143.84 40.80Total Operating Expenses 11.96 23.56 4.81 15.55 10.87 EBIDTA 2119.93 5.21EBIDTA 18.38 24.02 8.85 14.08 12.76 EBIT 1953.48 5.55EBIT 19.45 25.53 7.24 13.46 12.78 EBT 1937.03 5.46EBT 19.95 24.89 6.76 13.30 12.63 Adjusted PAT 1332.72 4.00Adjusted PAT 21.72 24.56 7.30 11.42 12.63 Reported PAT 1332.72 4.00Reported PAT 22.82 24.43 4.60 15.56 13.06 OPM(%)  36.18 33.81 GPM(%)  33.33 31.05 NPM(%)  22.74 21.50 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 211.35 150 31.15 22.11Mr.Nakul Anand Executive Director 2010 313.3 151.5 48.57 23.49Mr.Pradeep Vasant Dhobale 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: 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 2533.05 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 145435.57 26532.00 27.21 130270.57 In US $ million 2968.07 541.47 27.21 2658.58 RANK in 50 Stocks 5 18 8 13 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 92085078 16.04Other Income 1108.00 871.00 874.00 678.00 333.00 FII 211785788 36.88EBIDTA 9523.00 8233.00 7782.00 5642.00 4559.00 Mutual Funds and UTI 27606240 4.81EBIT 8783.00 7426.00 7088.00 5096.00 4090.00 Banks and Insurance 28853788 5.03EBT 8782.00 7424.00 7086.00 5095.00 4089.00 Other Investors 136929910 23.85Adjusted PAT 6404.00 5707.00 6191.00 4465.00 3737.00 General Public 76926888 13.4Reported PAT 6443.00 5803.00 5819.00 4470.00 3783.00 GRAND TOTAL 574187692 100Net Worth 24501.00 22036.00 17809.00 13490.00 11162.00 Valuation RatioEnterprise Value 130270.57 154739.26 96139.95 79740.59 107168.26 Annual TTMCapital Employed 24501.00 22036.00 17809.00 13490.00 11162.00 P/E 22.57 21.82Gross Block 6934.00 6357.00 5986.00 4508.00 3889.00 P/B 5.93 NACapital Work‐in‐progress  499.00 409.00 615.00 1260.00 957.00 P/S 5.73 5.48Investment 1325.00 4636.00 1005.00 964.00 839.00 EV/EBITDA 13.68 NA Dividend Yield 2.37 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 June  11 Growth(%)Book Value (Rs.)  426.85 383.90 311.35 235.84 195.14 Net Sales 26532.00 4.52Sales Per Share (Rs.)  442.13 368.40 353.75 273.57 230.20 Other Income 1325.00 15.52Free Reserves Per Share (Rs.) 420.79 378.08 305.80 230.74 190.30 EBIDTA 9951.00 4.08 EBIT 9200.00 4.30 Ratio Analysis EBT 9200.00 4.30EBIDTAM(%) 37.51 38.95 38.40 36.06 34.67 Adjusted PAT 6666.00 3.46EBITM(%) 34.60 35.13 34.98 32.57 31.11 Reported PAT 6666.00 3.46APATM(%) 25.23 27.00 30.55 28.53 28.42 OPM(%)  37.51 37.66Adjusted Cash Margin (%)  28.14 30.81 33.98 32.02 31.99 GPM(%)  34.68 34.75ROCE (%) 26.30 26.33 32.67 33.14 33.89 NPM(%)  25.12 25.38Dividend 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 March  11 Growth(%)Fixed Assets Turnover Ratio  3.67 3.33 3.39 3.47 3.38 Net Sales 13202.00 8.36Current Ratio 5.11 4.28 4.71 3.30 4.96 Other Income 662.00 36.49Quick Ratio  5.02 4.20 4.67 3.28 4.91 EBIDTA 5038.00 11.39Inventory Turnover Ratio  0.00 0.00 0.00 0.00 0.00 EBIT 4665.00 12.25Fin. Charges Cov.Ratio 9523.00 4116.50 3891.00 5642.00 4559.00 EBT 4665.00 12.25Exports of Total Sales (%) 94.38 99.69 97.88 92.59 92.44 Adjusted PAT 3371.00 9.73Import  of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 Reported PAT 3371.00 9.73 OPM(%)  38.16 37.13 GPM(%)  35.34 34.11 Rate of Growth NPM(%)  25.53 25.22 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End June  11 Growth(%)Net Sales 20.08 4.32 29.50 19.01 14.06 Net Sales 6905.00 3.55Other Income 27.21 (0.34) 28.91 103.60 27.18 Other Income 415.00 7.24Total Operating Expenses 23.17 3.16 25.01 19.74 13.72 EBIDTA 2489.00 (3.75)EBIDTA 15.67 5.80 37.93 23.76 15.87 EBIT 2298.00 (4.13)EBIT 18.27 4.77 39.09 24.60 16.52 EBT 2298.00 (4.13)EBT 18.29 4.77 39.08 24.60 16.52 Adjusted PAT 1654.00 (4.39)Adjusted PAT 12.21 (7.82) 38.66 19.48 11.37 Reported PAT 1654.00 (4.39)Reported PAT 11.03 (0.27) 30.18 18.16 11.24 OPM(%)  36.05 38.78 GPM(%)  33.28 35.95 NPM(%)  23.95 25.94 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 30.09 18.68Mr.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 Telecommunications ‐ Service Group Bharti Group Bharti Airtel Ltd 56007 Face Value 5 Capital Employed RANK: 6 No. Of Equity Share 37975.30 Price 378 Market Cap TTM Sales ROE(%) Enterprise Value In Rupees Crore 143546.63 38872.10 16.36 155315.73 In US $ million 2929.52 793.31 16.36 3169.71 RANK in 50 Stocks 6 10 25 11 Financial Performance (Annual) Share Holding Information Year End March  11 March  10 March  09 March  08 March  07 Shares (%)Net Sales 38015.80 35609.54 34048.32 25761.11 17851.61 Promoter 2593412342 68.29Other Income 154.90 148.98 235.99 266.91 101.70 FII 667809880 17.59EBIDTA 13557.70 14066.60 13428.77 10926.24 7359.35 Mutual Funds and UTI 140959626 3.71EBIT 8946.10 9968.68 10043.67 7493.59 4868.25 Banks and Insurance 180932368 4.76EBT 8649.40 9685.32 9609.50 7100.16 4586.17 Other Investors 154875235 4.08Adjusted PAT 7641.80 8507.45 9287.72 6467.73 4019.38 General Public 59540645 1.57Reported PAT 7716.90 9426.15 7743.84 6244.19 4033.23 GRAND TOTAL 3797530096 100Net Worth 44109.50 36735.05 27641.84 20239.36 11441.14 Valuation RatioEnterprise Value 155315.73 124414.52 122668.75 147841.05 164983.24 Annual TTMCapital Employed 56007.00 41773.97 35355.49 26809.70 16751.95 P/E 18.60 19.89Gross Block 61437.50 44212.53 37266.70 28115.65 26509.93 P/B 3.25 NACapital Work‐in‐progress  6497.60 1594.74 2566.67 2751.08 2375.82 P/S 3.78 3.69Investment 11813.00 15773.32 11777.76 10952.85 705.82 EV/EBITDA 11.46 NA Dividend Yield 0.26 NAEPS (Rs.)  20.32 24.82 40.79 32.90 21.27Cash EPS (Rs.)  32.46 35.61 58.63 50.99 34.41 Latest Result (TTM)Dividend Per Share (Rs.) 1.00 1.00 2.00 0.00 0.00 TTM End June  11 Growth(%)Book Value (Rs.)  116.16 96.74 145.63 106.65 60.36 Net Sales 38872.10 2.25Sales Per Share (Rs.)  100.11 93.77 179.37 135.73 94.16 Other Income 81.90 (27.46)Free Reserves Per Share (Rs.) 103.84 84.64 121.78 83.18 49.88 EBIDTA 13141.50 (1.52) EBIT 8549.70 (3.47) Ratio Analysis EBT 8360.20 (4.19)EBIDTAM(%) 35.66 39.50 39.44 42.41 41.23 Adjusted PAT 7218.30 (6.46)EBITM(%) 23.53 27.99 29.50 29.09 27.27 Reported PAT 7218.30 (6.46)APATM(%) 20.10 23.89 27.28 25.11 22.52 OPM(%)  33.81 35.10Adjusted Cash Margin (%)  32.23 35.40 37.22 38.43 36.47 GPM(%)  21.99 23.30ROCE (%) 13.78 22.56 21.90 23.29 24.08 NPM(%)  18.57 20.30Dividend payout Ratio 5.70 4.71 5.73 0.00 0.00 Latest Result (Half Yearly)Debt/Equity  0.27 0.13 0.28 0.32 0.46 Half Year End March  11 Growth(%)Fixed Assets Turnover Ratio  0.82 0.87 0.99 1.03 0.74 Net Sales 19392.20 4.13Current Ratio 0.70 0.70 0.69 0.56 0.47 Other Income 43.00 (38.48)Quick Ratio  0.77 0.67 0.64 0.55 0.47 EBIDTA 6609.40 (1.86)Inventory Turnover Ratio  1105.11 1307.05 547.83 453.06 373.35 EBIT 4254.50 (7.55)Fin. Charges Cov.Ratio 45.69 49.64 30.93 27.77 26.09 EBT 4122.30 (10.45)Exports of Total Sales (%) 4.77 5.03 5.31 6.00 8.82 Adjusted PAT 3685.70 (8.57)Import  of Raw Mat.(%) 0.00 0.00 0.00 0.00 0.00 Reported PAT 3685.70 (8.57) OPM(%)  34.08 36.16 GPM(%)  21.94 24.71 Rate of Growth NPM(%)  19.01 21.65 Latest Result (Quarterly) March  11 March  10 March  09 March  08 5 Year CAGR Quarter End June  11 Growth(%)Net Sales 6.76 4.59 32.17 44.31 16.32 Net Sales 10180.00 3.58Other Income 3.97 (36.87) (11.58) 162.45 8.78 Other Income 19.00 (32.38)Total Operating Expenses 13.47 4.01 38.10 42.55 18.36 EBIDTA 3213.80 (5.09)EBIDTA (3.62) 4.75 22.90 48.47 13.00 EBIT 2043.10 (5.38)EBIT (10.26) (0.75) 34.03 53.93 12.94 EBT 1839.80 (11.67)EBT (10.70) 0.79 35.34 54.82 13.53 Adjusted PAT 1432.30 (22.07)Adjusted PAT (10.18) (8.40) 43.60 60.91 13.71 Reported PAT 1432.30 (22.07)Reported PAT (18.13) 21.72 24.02 54.82 13.86 OPM(%)  31.57 34.45 GPM(%)  20.07 21.97 NPM(%)  14.07 18.70 Other Information Board of Directors (Top Three) 52 Week High LowName Designation Year High Price Low Price High P/E Low P/EMr.Sunil Bharti Mittal Chairman and Managing director 2011 444.7 304.25 23.4 16.01Mr.Manoj Kohli Joint Managing Director & CEO 2010 376.5 254 18.53 12.50Mr.N Kumar Non Executive Director 2009 990 229.5 39.89 9.25 Key Executives (Top Three)Name DesignationMr.Sanjay Kapoor CEO (India & South Asia) GOLD SPONSORMr.Srikanth Balachander Chief Financial OfficerMr.Mukesh Bhavnani Co. Secretary & Compl. Officer WWW.SWASTIKBUSINESSANALYTICS.COM Page: 12

×