DEMOCRATIZING WEALTH CREATION

P R E S E N T

Coming Back Into The Reckoning!

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 39

 250
Financial Snapshot LARGE
CAPS
Sr. No. Sr. No.
1 Tata Consultancy Services 2 Maruti Suzuki India
BSE Code: 532540 Price (`): 2910 Face Value (`): 1 Book Value (`): 452 BSE Code: 532500 Price (`): 9359 Face Value (`): 5 Book Value (`): 1228
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 94,098.00 1,17,966.00 1,08,646.21 94,648.41 81,809.36 Net Sales 80,157.10 68,085.00 58,612.00 50,801.40 44,450.60
PBIT 26,662.00 30,324.00 28,641.83 22,683.02 23,803.64 PBIT 11,057.60 7,777.70 6,251.80 4,328.80 3,087.80
Interest 32 32 19.83 104.19 38.52 Interest 97.9 89.4 93.7 217.8 184.5
Net Profit 24,333.00 26,289.00 24,291.82 19,852.18 19,163.87 Net Profit 7,496.90 7,509.90 4,698.80 3,807.40 2,852.90
EPS (`) 127.4 133.42 123.28 101.35 97.69 EPS (`) 248.24 248.61 155.55 126.04 94.44
Equity 191 197 197.04 195.87 195.87 Equity 151 151 151 151 151

Sr. No. Sr. No.

3 Vedanta 4 Housing Development Finance Corp.
BSE Code: 500295 Price (`): 326 Face Value (`): 1 Book Value (`): 200 BSE Code: 500010 Price (`): 1897 Face Value (`): 2 Book Value (`): 397
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 41,059.36 72,225.03 64,433.55 73,709.50 66,152.41 Net Sales 33,401.08 61,034.35 53,222.93 48,315.69 40,753.17
PBIT 6,421.61 15,040.42 7,997.90 14,885.39 12,742.24 PBIT 32,124.09 34,549.42 31,874.39 28,752.57 25,392.35
Interest 4,033.36 5,855.04 5,704.49 5,658.78 5,094.41 Interest 21,502.61 21,953.15 20,295.60 18,710.29 16,607.89
Net Profit 12,247.47 5,512.21 -9,323.44 -15,645.77 6,298.51 Net Profit 7,402.27 11,051.12 10,190.26 8,762.62 7,947.82
EPS (`) 32.92 18.59 -31.44 -52.77 21.24 EPS (`) 46.41 69.56 64.5 55.65 50.93
Equity 372 296.5 296.5 296.5 296.5 Equity 319.02 317.73 315.97 314.94 312.1

Sr. No. Sr. No.

5 HDFC Bank 6 Larsen & Toubro
BSE Code: 500180 Price (`): 1932 Face Value (`): 2 Book Value (`): 356 BSE Code: 500510 Price (`): 1359 Face Value (`): 2 Book Value (`): 339
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 74,059.00 73,271.35 63,161.56 50,666.49 42,555.02 Net Sales 69,391.83 1,09,311.81 1,02,631.69 92,004.58 85,128.40
PBIT 15,515.02 90,561.87 79,399.26 63,377.42 53,530.82 PBIT 6,616.94 8,704.76 9,586.74 8,713.11 9,308.52
Interest 37,572.00 38,041.58 34,069.57 27,288.46 23,445.45 Interest 1,353.04 1,339.84 3,041.22 2,850.72 3,141.44
Net Profit 15,900.29 15,253.03 12,801.33 10,688.89 8,743.49 Net Profit 3,908.31 6,041.23 5,090.53 4,764.82 4,902.00
EPS (`) 61.53 59.52 50.63 42.64 36.45 EPS (`) 27.91 64.75 54.65 51.26 52.89
Equity 516.8 512.51 505.64 501.3 479.81 Equity 280.11 186.59 186.3 185.91 185.38

Sr. No. Sr. No.

7 Infosys 8 Hindustan Unilever
BSE Code: 500209 Price (`): 1153 Face Value (`): 5 Book Value (`): 316 BSE Code: 500696 Price (`): 1358 Face Value (`): 1 Book Value (`): 31
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 60,196.00 68,484.00 62,441.00 53,319.00 50,133.00 Net Sales 34,190.00 33,162.00 33,019.01 31,785.72 29,066.10
PBIT 17,517.00 16,901.00 15,854.00 13,854.00 12,064.00 PBIT 6,554.00 5,908.00 5,417.60 4,904.87 4,278.96
Interest - - - - - Interest 23 35 4.54 17.7 40.68
Net Profit 14,155.00 14,353.00 13,678.00 12,372.00 10,656.00 Net Profit 4,780.00 4,476.00 4,082.42 4,363.08 3,945.57
EPS (`) 61.65 62.8 59.84 108.26 185.57 EPS (`) 22.13 20.68 18.87 20.17 18.24
Equity 1,148.00 1,144.00 1,144.00 572 286 Equity 216 216 216.39 216.35 216.27

Sr. No. Sr. No.

9 ITC 10 Bharat Petroleum Corporation
BSE Code: 500875 Price (`): 273 Face Value (`): 1 Book Value (`): 38 BSE Code: 500547 Price (`): 470 Face Value (`): 10 Book Value (`): 150
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 51,878.12 42,803.61 39,427.02 38,834.81 35,317.08 Net Sales 2,50,410.06 2,01,250.66 1,88,651.36 2,42,598.50 2,64,406.60
PBIT 14,929.69 14,283.12 13,938.05 13,173.02 12,086.76 PBIT 10,281.37 11,404.83 11,985.09 6,750.89 6,748.03
Interest 41.52 24.3 53.6 67.48 6.16 Interest 696.03 696.36 1,132.07 1,180.47 1,982.14
Net Profit 10,516.54 10,289.44 9,911.61 9,663.17 8,891.38 Net Profit 7,215.58 8,720.94 7,981.51 4,806.57 3,910.68
EPS (`) 8.63 8.47 12.32 12.06 11.18 EPS (`) 36.69 66.51 110.38 66.47 54.08
Equity 1,218.36 1,214.74 804.72 801.55 795.32 Equity 1,966.88 1,311.25 723.08 723.08 723.08

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 51

 Financial Snapshot
Sr. No. Sr. No.
11 Hero MotoCorp 12 State Bank of India
BSE Code: 500182 Price (`): 3592 Face Value (`): 2 Book Value (`): 520 BSE Code: 500112 Price (`): 303 Face Value (`): 1 Book Value (`): 218
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 30,708.88 28,584.96 28,613.73 27,538.03 25,275.47 Net Sales 2,01,073.30 2,30,447.49 2,21,854.84 2,07,974.34 1,89,062.43
PBIT 4,788.91 4,073.72 3,935.24 2,956.28 2,431.73 PBIT 16,431.76 2,92,272.10 2,91,185.13 2,67,304.97 2,47,172.73
Interest 6.14 27.28 11.87 11.7 11.82 Interest 1,32,059.13 1,49,114.67 1,43,047.36 1,33,178.64 1,21,479.04
Net Profit 3,414.33 3,584.27 3,093.78 2,364.70 2,102.66 Net Profit 9,011.90 241.23 12,224.60 16,994.30 14,173.77
EPS (`) 170.97 179.49 154.93 118.42 105.3 EPS (`) 10.44 0.3 15.75 22.76 189.85
Equity 39.94 39.94 39.94 39.94 39.94 Equity 863.21 797.35 776.28 746.57 746.57

Sr. No. Sr. No.

13 HCL Technologies 14 Indian Oil Corporation
BSE Code: 532281 Price (`): 955 Face Value (`): 2 Book Value (`): 238 BSE Code: 530965 Price (`): 378 Face Value (`): 10 Book Value (`): 160
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 20,642.48 47,567.53 30,780.80 36,701.22 32,143.66 Net Sales 4,76,742.94 3,55,310.11 3,55,926.62 4,49,508.66 4,88,344.93
PBIT 8,273.67 9,556.42 6,147.51 8,068.83 7,354.43 PBIT 27,715.19 27,164.61 17,263.08 5,331.30 10,780.52
Interest 53.84 89.09 73.81 91.23 114.5 Interest 3,641.36 3,721.26 3,629.98 4,174.64 5,907.88
Net Profit 6,935.14 8,606.33 5,643.04 7,317.07 6,509.51 Net Profit 15,960.33 19,849.49 11,219.22 4,912.02 7,085.59
EPS (`) 49.82 60.32 40.01 52.04 93 EPS (`) 32.87 41.88 46.21 20.23 29.18
Equity 278.41 285.36 282.08 281.2 140 Equity 4,855.90 4,739.34 2,427.95 2,427.95 2,427.95

Sr. No. Sr. No.

15 Hindustan Petroleum Corporation 16 Sun Pharmaceutical Industries
BSE Code: 500104 Price (`): 411 Face Value (`): 10 Book Value (`): 122 BSE Code: 524715 Price (`): 576 Face Value (`): 1 Book Value (`): 169
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,21,197.81 1,87,426.25 1,87,078.79 2,16,594.13 2,34,159.44 Net Sales 7,319.15 31,308.14 28,269.71 27,433.44 16,080.36
PBIT 10,222.90 8,036.65 7,051.71 2,200.74 2,335.22 PBIT -96.8 8,824.52 7,310.37 6,671.98 6,590.54
Interest 579.05 609.24 1,747.25 1,835.17 2,392.94 Interest 328.02 399.8 476.89 578.99 44.19
Net Profit 6,068.59 8,235.82 4,921.49 1,498.58 1,080.37 Net Profit -781.97 6,964.37 4,715.91 4,539.38 3,141.47
EPS (`) 39.82 81.07 145.04 44.25 31.9 EPS (`) -3.26 29.03 19.6 21.92 15.17
Equity 1,523.82 1,016.27 339.01 339.01 339.01 Equity 239.93 239.93 240.66 207.12 207.12

Sr. No. Sr. No.

17 Bajaj Auto 18 Wipro
BSE Code: 532977 Price (`): 3195 Face Value (`): 10 Book Value (`): 617 BSE Code: 507685 Price (`): 326 Face Value (`): 2 Book Value (`): 107
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 22,297.70 21,766.68 22,687.59 21,614.27 20,158.29 Net Sales 44,801.60 55,448.40 51,247.80 46,951.00 43,423.80
PBIT 4,186.63 4,112.10 4,471.53 3,845.78 3,973.88 PBIT 9,744.80 9,010.90 9,224.40 9,124.30 8,575.80
Interest 1.21 1.4 0.48 6.49 0.82 Interest 361 518.3 548.4 349.9 383.4
Net Profit 3,762.23 4,079.49 3,783.98 3,025.63 3,380.28 Net Profit 8,383.10 8,493.10 8,959.70 8,660.90 7,947.10
EPS (`) 130.01 140.98 130.77 104.56 116.82 EPS (`) 17.23 34.94 36.26 35.08 32.25
Equity 289.37 289.37 289.37 289.37 289.37 Equity 973.3 486.1 494.1 493.7 493

Sr. No. Sr. No.

19 Reliance Industries 20 Coal India
BSE Code: 500325 Price (`): 919 Face Value (`): 10 Book Value (`): 420 BSE Code: 533278 Price (`): 283 Face Value (`): 10 Book Value (`): 40
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,83,399.00 3,05,382.00 2,76,544.00 3,75,435.00 4,34,460.00 Net Sales 310.07 78,220.61 78,010.12 74,120.07 68,810.02
PBIT 46,456.00 34,548.00 31,341.00 25,817.00 23,601.00 PBIT -570.33 9,356.81 15,839.84 15,015.60 13,966.75
Interest 3,268.00 3,849.00 3,608.00 3,316.00 3,836.00 Interest -316.16 411.73 20.65 7.32 58
Net Profit 32,634.00 29,901.00 27,630.00 23,566.00 22,493.00 Net Profit 13,550.34 9,348.23 14,274.33 13,726.70 15,111.67
EPS (`) 51.53 101.05 93.72 80.07 76.52 EPS (`) 21.83 15.06 22.6 21.73 23.92
Equity 6,333.00 2,959.00 2,948.00 2,943.00 2,940.00 Equity 6,207.41 6,207.41 6,316.36 6,316.36 6,316.36

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

52 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
21 Oil And Natural Gas Corporation 22 YES Bank
BSE Code: 500312 Price (`): 194 Face Value (`): 5 Book Value (`): 147 BSE Code: 532648 Price (`): 340 Face Value (`): 2 Book Value (`): 96
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 79,686.19 1,42,148.96 1,31,497.87 1,60,889.75 1,74,477.06 Net Sales 18,016.57 16,425.00 13,533.44 11,572.01 9,981.35
PBIT 31,507.58 29,621.03 29,439.64 35,533.21 41,389.83 PBIT 2,101.15 22,882.92 19,493.82 17,360.53 15,489.03
Interest 1,230.72 2,953.44 2,157.32 2,862.38 624.34 Interest 11,193.52 10,626.53 8,965.41 8,083.38 7,264.55
Net Profit 17,707.98 20,497.87 14,123.81 18,333.52 26,506.53 Net Profit 3,764.99 3,339.89 2,529.69 1,997.42 1,611.26
EPS (`) 13.8 15.97 16.51 21.43 30.98 EPS (`) 16.44 73.17 60.15 47.82 44.68
Equity 6,416.63 6,416.63 4,277.76 4,277.76 4,277.76 Equity 458.14 456.49 420.53 417.74 360.63

Sr. No. Sr. No.

23 Asian Paints 24 Mahindra & Mahindra
BSE Code: 500820 Price (`): 1190 Face Value (`): 1 Book Value (`): 83 BSE Code: 500520 Price (`): 759 Face Value (`): 5 Book Value (`): 291
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 14,596.24 15,290.20 15,534.14 14,182.81 12,714.81 Net Sales 47,389.22 83,773.05 78,015.60 71,948.59 74,000.93
PBIT 2,627.23 2,682.59 2,520.65 1,969.49 1,752.23 PBIT 5,233.63 7,922.11 7,065.75 6,669.46 7,950.59
Interest 19.54 30.58 40.51 34.76 42.22 Interest 136.28 3,648.46 3,372.94 3,156.69 2,953.93
Net Profit 1,741.05 1,939.42 1,726.21 1,395.15 1,218.81 Net Profit 3,934.96 3,698.04 3,211.26 3,137.47 4,666.93
EPS (`) 18.15 20.22 18 14.54 12.71 EPS (`) 66.25 64.96 51.7 50.52 75.78
Equity 95.92 95.92 95.92 95.92 95.92 Equity 296.98 270.89 296.32 295.7 295.16

Sr. No. Sr. No.

25 Axis Bank 26 Grasim Industries
BSE Code: 532215 Price (`): 584 Face Value (`): 2 Book Value (`): 220 BSE Code: 500300 Price (`): 1216 Face Value (`): 2 Book Value (`): 626
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 44,556.72 45,175.09 41,409.25 35,727.46 30,735.96 Net Sales 12,635.15 36,068.40 36,636.88 32,847.34 29,323.34
PBIT 5,084.73 59,238.81 55,142.11 47,458.78 41,229.40 PBIT 2,408.69 5,577.54 4,778.17 3,581.24 3,457.29
Interest 26,338.63 26,789.35 24,344.23 21,341.26 18,702.97 Interest 69 702.4 751.34 667.39 447.32
Net Profit 3,542.65 3,953.03 8,349.67 7,447.90 6,310.12 Net Profit 1,568.53 3,167.30 2,359.15 1,743.80 2,071.54
EPS (`) 14.78 16.5 35.04 31.42 134.3 EPS (`) 23.86 67.85 252.73 189.85 225.59
Equity 479.53 479.01 476.57 474.1 469.84 Equity 131.47 93.37 93.35 91.86 91.83

Sr. No. Sr. No.

27 ICICI Bank 28 JSW Steel
BSE Code: 532174 Price (`): 346 Face Value (`): 2 Book Value (`): 166 BSE Code: 500228 Price (`): 279 Face Value (`): 1 Book Value (`): 92
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 54,222.81 60,939.98 59,293.71 54,964.00 49,479.25 Net Sales 60,949.29 55,604.59 41,878.88 52,971.51 51,219.62
PBIT 7,276.06 47,605.84 52,500.62 52,259.44 48,523.50 PBIT 10,891.10 8,744.35 2,885.07 5,967.80 5,982.85
Interest 31,598.39 34,835.83 33,996.47 32,318.15 29,710.61 Interest 3,690.24 3,768.12 3,302.68 3,493.03 3,047.86
Net Profit 8,573.65 10,188.38 10,179.96 12,246.87 11,041.37 Net Profit 3,086.40 3,523.12 -741.95 1,796.57 451.95
EPS (`) 13.36 17.49 17.56 21.21 95.71 EPS (`) 12.81 14.57 -31.85 73.17 17.54
Equity 1,283.58 1,165.11 1,163.17 1,159.66 1,155.04 Equity 241 301.33 302.75 302.75 302.75

Sr. No. Sr. No.

29 Bosch 30 Motherson Sumi Systems
BSE Code: 500530 Price (`): 19860 Face Value (`): 10 Book Value (`): 2880 BSE Code: 517334 Price (`): 379 Face Value (`): 1 Book Value (`): 31
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 10,935.96 10,435.20
10,612.80 - - Net Sales 7,082.43 42,493.40 38,395.20 34,585.20 30,427.90
PBIT 1,917.41 1,504.20 1,480.70 - - PBIT 1,340.98 3,225.60 2,318.60 1,835.40 1,579.90
Interest 25.45 27.2 4.2 - - Interest 10.46 374.9 270.6 317.8 294.3
Net Profit 1,314.61 1,740.20 1,248.10 - - Net Profit 948.39 1,554.30 1,273.70 862.5 765
EPS (`) 429.61 570.17 397.5 - - EPS (`) 6.76 11.07 9.63 9.78 8.67
Equity 30.52 30.5 31.4 - - Equity 140.35 140.4 132.3 88.2 88.2

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 53

 Financial Snapshot
Sr. No. Sr. No.
31 Godrej Consumer Products 32 Eicher Motors
BSE Code: 532424 Price (`): 1032 Face Value (`): 1 Book Value (`): 78 BSE Code: 505200 Price (`): 27926 Face Value (`): 10 Book Value (`): 1962
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 5,121.57 9,267.91 8,967.81 8,276.36 7,602.41 Net Sales 8,347.30 7,033.36 15,679.35 8,738.32 6,809.80
PBIT 1,193.69 1,756.15 1,521.04 1,274.53 1,068.46 PBIT 2,491.65 2,020.14 1,986.25 894.96 583.15
Interest 47.94 145.22 100.17 100.15 107.37 Interest 2.77 3.56 9.04 9.78 7.88
Net Profit 890.31 1,304.08 1,119.41 907.12 759.73 Net Profit 1,807.52 1,667.08 1,277.88 615.36 393.94
EPS (`) 13.07 38.29 32.87 26.64 22.32 EPS (`) 664.04 612.67 470.48 227.03 145.69
Equity 68.13 34.06 34.05 34.04 34.04 Equity 27.22 27.21 27.16 27.1 27.04

Sr. No. Sr. No.

33 NMDC 34 InterGlobe Aviation
BSE Code: 526371 Price (`): 144 Face Value (`): 1 Book Value (`): 71 BSE Code: 539448 Price (`): 1187 Face Value (`): 10 Book Value (`): 99
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 10,632.33 8,828.14 6,455.80 12,356.41 12,058.20 Net Sales 20,878.61 18,580.50 - - -
PBIT 4,656.70 3,398.18 2,970.58 7,594.10 7,621.22 PBIT 2,967.63 1,686.01 - - -
Interest 29.47 20.78 65.5 0.14 1.85 Interest 316.15 330.78 - - -
Net Profit 2,920.54 2,543.86 2,932.75 6,346.74 6,370.98 Net Profit 2,290.27 1,659.15 - - -
EPS (`) 9.23 8.04 7.4 16.01 16.07 EPS (`) 59.63 45.9 - - -
Equity 316.39 316.39 396.47 396.47 396.47 Equity 384.07 361.47 - - -

Sr. No. Sr. No.

35 Piramal Enterprises 36 GAIL (India)
BSE Code: 500302 Price (`): 2769 Face Value (`): 2 Book Value (`): 862 BSE Code: 532155 Price (`): 469 Face Value (`): 10 Book Value (`): 233
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,978.33 8,503.65 6,609.89 5,122.61 4,495.94 Net Sales 49,731.67 48,572.01 54,887.66 60,703.96 61,918.31
PBIT 816.98 3,117.44 1,544.82 595.61 385.39 PBIT 7,250.18 5,051.18 3,244.02 4,217.91 6,360.23
Interest 888.99 2,030.98 938.77 510.6 1,049.58 Interest 376.01 510.99 980.91 651.83 668.71
Net Profit 263.86 1,252.33 950.6 2,849.95 -501.41 Net Profit 3,578.35 3,368.16 2,251.62 3,160.05 4,786.22
EPS (`) 15.29 72.57 55.09 165.15 -29.06 EPS (`) 21.16 19.91 17.75 24.91 37.73
Equity 34.51 34.51 34.51 34.51 34.51 Equity 1,691.30 1,691.30 1,268.48 1,268.48 1,268.48

Sr. No. Sr. No.

37 Shree Cement 38 UPL
BSE Code: 500387 Price (`): 18450 Face Value (`): 10 Book Value (`): 2210 BSE Code: 512070 Price (`): 798 Face Value (`): 2 Book Value (`): 145
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 9,797.23 8,429.16 5,567.75 6,453.57 5,887.31 Net Sales 7,333.31 16,312.00 13,301.51 12,090.52 10,770.88
PBIT 2,241.79 1,152.49 411.82 419.04 839.88 PBIT 1,022.32 2,313.00 2,214.62 1,938.11 1,612.64
Interest 143.34 129.42 75.12 120.63 129.19 Interest 187.24 735 622.29 517.04 486.6
Net Profit 1,191.55 1,339.08 454.9 426.3 787.21 Net Profit 385.5 1,727.00 1,298.79 1,144.03 949.79
EPS (`) 342.01 384.38 130.58 122.37 225.97 EPS (`) 7.56 34.06 30.3 26.69 22.16
Equity 34.84 34.84 34.84 34.84 34.84 Equity 102 101 85.72 85.72 85.72

Sr. No. Sr. No.

39 NTPC 40 Tech Mahindra
BSE Code: 532555 Price (`): 173 Face Value (`): 10 Book Value (`): 120 BSE Code: 532755 Price (`): 553 Face Value (`): 5 Book Value (`): 173
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 79,390.66 82,080.82 78,705.50 80,622.04 78,921.66 Net Sales 23,509.35 29,140.80 26,494.20 22,621.30 18,831.40
PBIT 21,913.21 15,485.88 12,801.07 11,629.45 14,923.24 PBIT 3,653.21 3,206.30 3,556.40 3,541.50 3,661.60
Interest 3,622.02 3,651.08 4,151.26 3,570.37 3,203.07 Interest 68.33 128.6 96.1 29.9 79.9
Net Profit 9,605.43 10,719.64 10,182.81 9,986.34 11,403.61 Net Profit 3,611.42 2,812.90 3,118.00 2,627.70 3,028.80
EPS (`) 11.65 13 12.35 12.11 13.83 EPS (`) 37 32.05 32.22 27.35 129.73
Equity 8,245.46 8,245.46 8,245.46 8,245.46 8,245.46 Equity 487.97 438.8 483.9 480.4 233.5

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

54 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
41 UltraTech Cement 42 Britannia Industries
BSE Code: 532538 Price (`): 4409 Face Value (`): 10 Book Value (`): 889 BSE Code: 500825 Price (`): 4642 Face Value (`): 2 Book Value (`): 225
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 27,963.35 25,374.94 25,551.81 24,348.96 21,652.20 Net Sales 8,758.00 9,054.09 8,678.85 7,858.42 6,912.71
PBIT 5,303.17 3,864.03 3,522.28 3,222.06 2,895.83 PBIT 1,246.40 1,158.91 1,113.12 719.43 544.02
Interest 786.6 640.1 559.93 586.51 360.95 Interest 1.47 5.45 4.87 3.86 8.29
Net Profit 2,573.61 2,714.92 2,286.58 2,098.34 2,206.03 Net Profit 861.52 884.47 806.11 688.64 395.35
EPS (`) 93.75 98.9 83.32 76.47 80.44 EPS (`) 71.76 73.71 67.19 57.42 32.97
Equity 274.53 274.51 274.43 274.4 274.24 Equity 24.01 24 24 23.99 23.99

Sr. No. Sr. No.

43 Aurobindo Pharma 44 Dr. Reddy’s Laboratories
BSE Code: 524804 Price (`): 646 Face Value (`): 1 Book Value (`): 160 BSE Code: 500124 Price (`): 2466 Face Value (`): 5 Book Value (`): 739
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 9,947.03 14,909.54 13,896.08 12,120.52 8,099.79 Net Sales 9,146.70 14,196.10 15,697.80 15,023.30 13,359.10
PBIT 2,723.37 3,006.65 2,812.95 2,231.01 1,819.44 PBIT 1,411.90 1,445.60 2,950.30 2,733.70 2,603.30
Interest 41.53 66.72 256.76 159.87 310.16 Interest 67.7 63.4 82.4 108.2 126.7
Net Profit 1,956.64 2,301.66 1,982.00 1,575.77 1,172.85 Net Profit 755.2 1,292.10 2,151.40 2,336.40 1,963.20
EPS (`) 33.4 39.29 33.87 53.97 40.24 EPS (`) 45.55 77.96 126.1 137.13 115.41
Equity 58.59 58.59 58.52 29.2 29.15 Equity 82.9 82.9 85.3 85.2 85.1

Sr. No. Sr. No.

45 Titan Company 46 Cadila Healthcare
BSE Code: 500114 Price (`): 886 Face Value (`): 1 Book Value (`): 48 BSE Code: 532321 Price (`): 436 Face Value (`): 1 Book Value (`): 70
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 14,631.63 12,978.86 11,277.94 11,913.41 10,927.39 Net Sales 4,514.60 9,429.50 9,837.60 8,651.30 7,224.00
PBIT 1,448.31 1,044.96 831.8 1,058.83 976.78 PBIT 994.1 1,528.60 2,080.70 1,468.40 998.9
Interest 41.55 37.74 42.29 80.69 87.13 Interest 39.6 45 48.6 67.9 90.2
Net Profit 1,026.32 711.47 689.39 816.26 734.94 Net Profit 1,066.50 1,487.70 1,522.60 1,150.60 803.6
EPS (`) 11.56 8.01 7.77 9.19 8.28 EPS (`) 10.42 14.53 14.87 56.2 39.25
Equity 88.78 88.78 88.78 88.78 88.78 Equity 102.4 102.4 102.4 102.4 102.4

Sr. No. Sr. No.

47 MRF 48 Tata Motors
BSE Code: 500290 Price (`): 68946 Face Value (`): 10 Book Value (`): 20374 BSE Code: 500570 Price (`): 419 Face Value (`): 2 Book Value (`): 202
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 14,808.85 13,405.82 20,542.20 13,329.29 12,248.22 Net Sales 49,993.55 2,69,692.51 2,75,561.11 2,62,796.33 2,32,833.66
PBIT 1,969.83 2,023.46 3,619.80 1,517.89 1,406.36 PBIT 1,156.04 11,683.70 19,742.05 25,850.02 23,759.54
Interest 245.65 251.47 343.64 231.7 196.02 Interest 1,680.18 4,238.01 4,623.35 4,861.49 4,733.78
Net Profit 981.3 1,486.22 2,366.00 908.32 808.6 Net Profit -2,637.33 7,454.36 11,023.75 13,986.29 13,991.02
EPS (`) 2,314.39 3,504.29 5,578.68 2,141.69 1,906.56 EPS (`) -7.77 21.95 32.46 43.45 43.47
Equity 4.24 4.24 4.24 4.24 4.24 Equity 679.22 679.22 679.18 643.78 643.78

Sr. No. Sr. No.

49 Hindalco Industries 50 Bharat Electronics
BSE Code: 500440 Price (`): 254 Face Value (`): 1 Book Value (`): 205 BSE Code: 500049 Price (`): 171 Face Value (`): 1 Book Value (`): 32
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 41,688.38 1,00,183.78 1,00,042.16 1,04,281.10 87,695.49 Net Sales 10,370.31 8,653.98 7,548.54 7,092.63 6,517.86
PBIT 5,070.04 7,978.61 4,504.34 5,354.01 4,733.49 PBIT 2,220.77 1,560.98 1,338.06 1,008.47 771.66
Interest 2,100.40 5,742.44 5,048.94 4,178.42 2,701.59 Interest 11.81 12.88 6.17 2.68 3.52
Net Profit 1,505.44 1,899.74 44.81 854.21 2,175.01 Net Profit 1,702.99 1,523.37 1,387.13 1,197.21 951.31
EPS (`) 6.76 8.53 0.21 4.14 10.53 EPS (`) 7.62 6.82 57.8 149.65 118.91
Equity 222.75 222.72 206.52 206.52 206.48 Equity 223.36 223.36 240 80 80

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 55

 Financial Snapshot
Sr. No. Sr. No.
51 Zee Entertainment Enterprises 52 IndusInd Bank
BSE Code: 505537 Price (`): 595 Face Value (`): 1 Book Value (`): 69 BSE Code: 532187 Price (`): 1680 Face Value (`): 10 Book Value (`): 338
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 5,128.79 6,434.20 5,851.50 4,883.70 4,421.70 Net Sales 15,873.20 14,405.67
11,580.66 - -
PBIT 1,835.40 1,591.20 1,425.50 1,186.50 1,154.20 PBIT 1,574.67
17,965.66
14,972.64 - -
Interest 126.57 137.2 12.3 10.3 15.8 Interest 9,032.28 8,343.07 7,064.09 - -
Net Profit 1,459.52 2,221.70 1,026.70 977.5 892.1 Net Profit 3,218.90 2,868.17 2,286.73 - -
EPS (`) 15.2 23.13 9.43 8.92 9.2 EPS (`) 53.75 47.95 38.43 - -
Equity 96.04 96 96 96 96 Equity 598.87 598.15 594.99 - -

Sr. No. Sr. No.

53 Bharti Airtel 54 Oracle Financial Services Software
BSE Code: 532454 Price (`): 495 Face Value (`): 5 Book Value (`): 186 BSE Code: 532466 Price (`): 4022 Face Value (`): 5 Book Value (`): 382
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 57,990.60 95,468.30 1,00,937.30 96,100.70 85,863.50 Net Sales 3,844.74 4,575.65 4,092.80 3,904.91 3,741.32
PBIT 20,297.70 16,469.80 15,336.10 13,743.70 12,648.50 PBIT 1,498.55 1,812.82 1,627.77 1,482.70 1,327.71
Interest 4,646.00 7,697.40 8,701.80 4,446.50 4,838.00 Interest - - - - -
Net Profit -13,886.20 3,799.80 4,456.60 4,620.80 3,019.40 Net Profit 1,129.68 1,185.39 1,165.78 1,192.32 1,359.32
EPS (`) -34.74 9.51 11.15 11.56 7.55 EPS (`) 132.42 139.56 137.38 140.91 161.55
Equity 1,998.70 1,998.70 1,998.70 1,998.70 1,964.50 Equity 42.66 42.47 42.43 42.31 42.07

Sr. No. Sr. No.

55 Kotak Mahindra Bank 56 Adani Ports & Special Economic Zone
BSE Code: 500247 Price (`): 1045 Face Value (`): 5 Book Value (`): 205 BSE Code: 532921 Price (`): 414 Face Value (`): 2 Book Value (`): 85
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 18,315.53 22,324.21 20,401.64 13,318.89 11,985.90 Net Sales 5,864.74 8,439.35 7,255.73 6,151.98 4,823.99
PBIT 2,776.24 19,536.31 20,630.52 10,535.73 11,346.33 PBIT 3,755.58 4,254.50 3,571.08 2,990.63 2,270.87
Interest 9,545.63 11,457.51 11,122.97 6,966.10 6,312.12 Interest 1,200.71 1,393.18 1,099.04 1,175.06 976.76
Net Profit 3,763.28 4,941.33 3,458.85 3,045.45 2,464.99 Net Profit 2,853.66 3,911.52 2,867.36 2,314.33 1,739.64
EPS (`) 19.77 26.84 18.86 39.43 32 EPS (`) 13.78 18.89 13.85 11.18 8.4
Equity 952 920.45 917.19 386.18 385.16 Equity 414.19 414.19 417 414.01 414.01

Sr. No. Sr. No.

57 Power Grid Corporation of India 58 Dabur India
BSE Code: 532898 Price (`): 197 Face Value (`): 10 Book Value (`): 95 BSE Code: 500096 Price (`): 364 Face Value (`): 1 Book Value (`): 28
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 27,775.99 25,703.91 21,352.32 17,658.51 15,675.43 Net Sales 5,368.89 7,613.59 8,454.02 7,827.20 7,094.43
PBIT 24,253.01 15,006.81 12,303.38 9,952.87 9,184.50 PBIT 1,109.95 1,366.08 1,386.03 1,201.43 1,058.94
Interest 6,828.16 6,203.55 5,085.95 4,081.23 3,253.66 Interest 19.62 54.03 48.02 40.12 54.15
Net Profit 8,039.83 7,450.73 6,014.56 5,046.25 4,547.58 Net Profit 984.24 1,276.94 1,252.71 1,065.83 913.92
EPS (`) 15.23 14.24 11.5 9.65 8.69 EPS (`) 5.59 7.25 7.12 6.07 5.24
Equity 5,231.59 5,231.59 5,231.59 5,231.59 5,231.59 Equity 176.15 176.15 175.91 175.65 174.38

Sr. No. Sr. No.

59 Rural Electrification Corporation 60 Pidilite Industries
BSE Code: 532955 Price (`): 153 Face Value (`): 10 Book Value (`): 146 BSE Code: 500331 Price (`): 893 Face Value (`): 1 Book Value (`): 70
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 22,124.51 23,945.16 24,012.88 20,383.96 17,122.21 Net Sales 5,331.20 5,616.79 5,369.45 4,844.10 4,283.20
PBIT 20,923.27 22,016.37 22,312.35 19,226.23 16,544.68 PBIT 1,211.51 1,144.65 1,040.77 653 590.3
Interest 13,565.68 13,786.36 14,282.35 11,839.72 10,034.74 Interest 5.76 13.93 13.27 15.64 16.33
Net Profit 5,589.43 6,313.37 5,691.42 5,344.42 4,741.25 Net Profit 753.29 859.99 755.55 512.57 449.81
EPS (`) 28.3 31.97 57.64 54.12 48.01 EPS (`) 14.69 16.77 14.74 10 8.77
Equity 1,974.92 1,974.92 987.46 987.46 987.46 Equity 51.28 51.27 51.27 51.27 51.26

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

56 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
61 Ashok Leyland 62 Larsen & Toubro Infotech
BSE Code: 500477 Price (`): 121 Face Value (`): 1 Book Value (`): 24 BSE Code: 540005 Price (`): 1090 Face Value (`): 1 Book Value (`): 183
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 22,446.76 22,749.49 20,658.71 15,340.89 11,486.72 Net Sales 6,431.70 6,500.90 5,847.06 4,978.04 -
PBIT 2,032.86 2,721.15 2,408.03 937.22 -107.94 PBIT 1,051.70 1,052.30 861.66 846.52 -
Interest 165.29 1,048.80 967.85 872.29 805.49 Interest 6 3.2 10.36 10.42 -
Net Profit 1,083.38 1,589.36 1,070.68 133.89 -164.12 Net Profit 1,052.30 970.7 922.18 768.53 -
EPS (`) 3.7 5.58 3.76 0.47 -0.61 EPS (`) 61.54 56.91 54.3 238.3 -
Equity 292.65 284.59 284.59 284.59 266.07 Equity 17.1 17.1 16.98 16.13 -

Sr. No. Sr. No.

63 Cipla 64 Alkem Laboratories
BSE Code: 500087 Price (`): 603 Face Value (`): 2 Book Value (`): 161 BSE Code: 539523 Price (`): 2246 Face Value (`): 2 Book Value (`): 383
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 10,777.36 14,630.24 13,678.27 11,345.44 10,100.39 Net Sales 4,841.84 5,687.53 4,991.54 3,743.35 3,130.75
PBIT 1,807.53 1,152.86 1,959.41 1,656.99 1,760.41 PBIT 923.8 897.78 747.65 350.89 372.56
Interest 25.26 159.38 161.34 168.29 145.74 Interest 30.18 45.16 67.06 81.11 93.08
Net Profit 1,192.26 1,006.39 1,505.92 1,180.77 1,388.41 Net Profit 779.42 892.03 673.12 391.59 439
EPS (`) 14.82 12.51 18.74 14.71 17.29 EPS (`) 65.2 74.61 56.3 32.75 367.16
Equity 160.94 160.9 160.68 160.59 160.58 Equity 23.91 23.91 23.91 23.91 11.96

Sr. No. Sr. No.

65 TVS Motor Company 66 Rajesh Exports
BSE Code: 532343 Price (`): 718 Face Value (`): 1 Book Value (`): 47 BSE Code: 531500 Price (`): 835 Face Value (`): 1 Book Value (`): 199
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 14,110.74 12,462.62 11,516.34 10,311.68 8,379.01 Net Sales 40,313.28 2,42,131.98 1,65,211.44 50,517.32 29,197.20
PBIT 941.75 551.94 541.39 424.34 337.99 PBIT 915.25 1,686.05 1,680.77 1,204.23 767.3
Interest 50.96 59.62 67.51 62.11 80.09 Interest 457.17 430.27 577.67 478.27 363.48
Net Profit 602.07 511.24 369.33 328.26 186.3 Net Profit 461.67 1,243.63 1,069.00 659.11 357.45
EPS (`) 12.67 10.76 7.77 6.91 3.92 EPS (`) 15.64 42.12 36.21 22.32 12.11
Equity 47.51 47.51 47.51 47.51 47.51 Equity 29.53 29.53 29.53 29.53 29.53

Sr. No. Sr. No.

67 Shriram Transport Finance Company 68 Mangalore Refinery And Petrochemicals
BSE Code: 511218 Price (`): 1458 Face Value (`): 10 Book Value (`): 499 BSE Code: 500109 Price (`): 126 Face Value (`): 10 Book Value (`): 56
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 11,306.15 10,902.71 10,310.29 9,177.00 8,476.02 Net Sales 56,484.70 43,766.53 39,766.82 57,108.85 71,552.40
PBIT 7,328.76 7,122.00 6,843.74 6,321.58 6,168.50 PBIT 3,856.01 3,998.96 694.72 -2,688.35 306.41
Interest 5,122.50 5,185.70 5,057.92 4,674.65 4,202.21 Interest 474.14 965.92 1,057.83 448.21 322.62
Net Profit 1,423.38 1,265.63 1,183.62 1,028.44 1,357.94 Net Profit 3,220.37 3,472.64 709.56 -1,803.29 606.11
EPS (`) 62.73 55.78 52.17 45.33 59.85 EPS (`) 18.37 19.81 4.05 -10.29 3.46
Equity 226.91 226.91 226.91 226.91 226.91 Equity 1,752.60 1,752.66 1,752.66 1,752.66 1,752.66

Sr. No. Sr. No.

69 Cummins India 70 Power Finance Corporation
BSE Code: 500480 Price (`): 903 Face Value (`): 2 Book Value (`): 140 BSE Code: 532810 Price (`): 119 Face Value (`): 10 Book Value (`): 135
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 5,167.30 5,106.38 5,252.22 4,916.08 - Net Sales 26,018.01 27,289.86 27,780.21 24,952.88 21,614.53
PBIT 759.22 719.13 792.2 728.75 - PBIT 21,175.02 21,709.90 25,704.86 23,835.01 20,816.59
Interest 18.31 17.07 1.67 1.75 - Interest 16,748.92 16,767.64 16,645.38 15,450.28 13,207.09
Net Profit 731.61 736.27 733.31 772.02 - Net Profit 1,855.60 2,236.10 6,184.00 6,004.40 5,461.84
EPS (`) 26.39 26.56 26.45 27.85 - EPS (`) 7.03 8.47 46.85 45.49 41.38
Equity 55.44 55.44 55.44 55.44 - Equity 2,640.08 2,640.08 1,320.04 1,320.04 1,320.04

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 57

 Financial Snapshot
Sr. No. Sr. No.
71 Petronet LNG 72 Tata Power Company
BSE Code: 532522 Price (`): 236 Face Value (`): 10 Book Value (`): 54 BSE Code: 500400 Price (`): 91 Face Value (`): 1 Book Value (`): 50
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 26,546.97 24,616.03 27,222.95 39,626.97 - Net Sales 7,030.58 27,897.72 29,500.89 34,366.85 35,648.70
PBIT 2,866.33 2,223.20 1,306.27 1,188.62 - PBIT 7,030.58 3,858.11 5,498.26 4,766.27 4,187.71
Interest 191.49 209.65 255.22 307.83 - Interest 1,450.51 3,113.97 3,235.81 3,699.27 3,439.90
Net Profit 1,894.62 1,723.13 928.53 904.8 - Net Profit -72.24 745.48 662.2 167.83 -259.97
EPS (`) 25.26 22.98 12.38 12.06 - EPS (`) -0.27 2.76 2.45 0.62 -1.1
Equity 750 750 750 750 - Equity 270.5 270.5 270.48 270.48 237.29

Sr. No. Sr. No.

73 Divi’s Laboratories 74 Bank of Baroda
BSE Code: 532488 Price (`): 1087 Face Value (`): 2 Book Value (`): 202 BSE Code: 532134 Price (`): 162 Face Value (`): 2 Book Value (`): 187
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 3,751.02 4,064.34 3,776.36 3,114.94 2,532.14 Net Sales 42,587.28 44,473.45 45,798.99 44,914.97 40,462.89
PBIT 1,261.58 1,322.70 1,295.57 1,029.25 922.37 PBIT 4,264.88 63,719.37 67,944.01 66,857.16 60,475.03
Interest 2.72 2.26 2.32 1.86 2.06 Interest 28,745.58 29,595.73 32,107.44 30,546.61 27,604.43
Net Profit 910.93 1,060.42 1,111.85 851.52 773.34 Net Profit 966.14 1,814.98 -5,067.68 3,911.73 5,000.73
EPS (`) 34.32 39.95 41.88 64.15 58.26 EPS (`) 4.18 7.88 -21.99 17.69 116.45
Equity 53.09 53.09 53.09 26.55 26.55 Equity 462.09 462.09 462.09 443.56 430.68

Sr. No. Sr. No.

75 Oil India 76 Bharat Forge
BSE Code: 533106 Price (`): 376 Face Value (`): 10 Book Value (`): 390 BSE Code: 500493 Price (`): 721 Face Value (`): 2 Book Value (`): 89
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 9,617.38 9,566.36 9,884.11 9,978.38 9,715.71 Net Sales 4,618.37 6,396.14 7,646.53 7,624.75 6,716.12
PBIT 3,291.74 1,940.11 2,376.14 2,767.64 2,824.60 PBIT 1,283.27 799 1,002.55 1,078.37 669.28
Interest 404.38 440.6 366.49 349.02 70.78 Interest 77.02 99.96 140.26 135.6 169.15
Net Profit 1,570.21 1,596.56 2,003.91 2,608.40 2,941.98 Net Profit 777.92 704.62 649.99 762.54 498.53
EPS (`) 20.75 19.92 33.34 43.39 48.94 EPS (`) 33.41 30.27 27.92 32.76 21.41
Equity 756.6 801.51 601.14 601.14 601.14 Equity 46.57 46.57 46.57 46.57 46.57

Sr. No. Sr. No.

77 Coromandel International 78 Container Corporation of India
BSE Code: 506395 Price (`): 557 Face Value (`): 1 Book Value (`): 99 BSE Code: 531344 Price (`): 1436 Face Value (`): 10 Book Value (`): 332
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 10,467.83 10,030.75 11,521.92 11,306.43 10,053.21 Net Sales 5,759.18 5,971.09 6,306.25 6,149.32 5,316.68
PBIT 1,249.04 881.26 665.2 748.91 709.16 PBIT 1,364.29 902.7 753.46 991.19 916.67
Interest 185.47 223.78 220.36 209.59 240.26 Interest 3.41 3.84 16.58 18.29 22.02
Net Profit 676.03 476.96 360.98 401.79 356.54 Net Profit 988.02 856.21 781.78 1,054.58 944.25
EPS (`) 23.14 16.35 12.39 13.8 12.58 EPS (`) 40.54 43.91 40.1 54.09 48.43
Equity 29.22 29.17 29.13 29.13 28.32 Equity 243.72 194.97 194.97 194.97 194.97

Sr. No. Sr. No.

79 GlaxoSmithKline Consumer Healthcare 80 Glenmark Pharmaceuticals
BSE Code: 500676 Price (`): 6615 Face Value (`): 10 Book Value (`): 743 BSE Code: 532296 Price (`): 625 Face Value (`): 1 Book Value (`): 159
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 4,191.82 3,986.46 4,308.73 4,307.59 4,868.57 Net Sales 7,183.99 9,185.68 7,633.96 6,629.75 6,005.20
PBIT 812.47 769.32 777.44 668 810.22 PBIT 2,266.90 1,772.33 1,148.01 762.54 873.99
Interest 2.59 2.78 0.79 0.74 1.05 Interest 192.44 237.32 171.31 188.72 181.95
Net Profit 636.93 656.68 686.91 583.6 674.75 Net Profit 1,667.08 1,108.80 702.1 475.31 545.6
EPS (`) 151.43 156.15 163.34 138.77 160.44 EPS (`) 59.08 39.3 24.88 17.52 20.12
Equity 42.06 42.06 42.06 42.06 42.06 Equity 28.22 28.22 28.22 27.13 27.12

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

58 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
81 Torrent Pharmaceuticals 82 Bajaj Holdings & Investment
BSE Code: 500420 Price (`): 1424 Face Value (`): 5 Book Value (`): 257 BSE Code: 500490 Price (`): 2727 Face Value (`): 10 Book Value (`): 1601
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 3,973.00 5,856.92 6,676.39 4,653.45 4,184.72 Net Sales 1,386.74 842.11 469.84 523.93 386.7
PBIT 773 1,070.35 2,474.31 829.42 864.48 PBIT 1,248.46 622.29 423.05 478.29 358.55
Interest 209 205.56 185.87 175.16 58.63 Interest - - - - -
Net Profit 590 933.55 1,722.38 750.94 663.88 Net Profit 1,097.13 2,473.19 2,265.24 2,029.24 1,987.56
EPS (`) 34.86 55.17 101.78 44.38 39.23 EPS (`) 98.58 222.22 203.54 182.33 178.59
Equity 84.62 84.62 84.62 84.62 84.62 Equity 111.29 111.29 111.29 111.29 111.29

Sr. No. Sr. No.

83 Punjab National Bank 84 Tata Chemicals
BSE Code: 532461 Price (`): 171 Face Value (`): 2 Book Value (`): 166 BSE Code: 500770 Price (`): 729 Face Value (`): 10 Book Value (`): 413
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 48,306.34 48,058.08 50,803.87 48,709.82 44,958.09 Net Sales 5,779.78 12,941.77 17,708.14 17,202.94 15,895.43
PBIT 6,028.69 71,256.84 74,784.58 69,243.88 63,596.87 PBIT 1,009.72 1,688.89 1,700.56 1,694.28 1,338.19
Interest 33,021.71 32,722.31 34,330.59 31,343.05 28,220.27 Interest 174.2 411.16 551.75 454.03 579.29
Net Profit 1,373.06 1,187.24 -3,689.77 3,399.60 3,617.07 Net Profit 742.01 993.11 780.16 596.46 -1,032.00
EPS (`) 6.45 5.58 -18.79 18.33 99.9 EPS (`) 21.79 38.98 30.62 23.41 -40.51
Equity 425.59 425.59 392.72 370.91 362.07 Equity 254.82 254.82 254.82 254.82 254.82

Sr. No. Sr. No.

85 Apollo Tyres 86 Voltas
BSE Code: 500877 Price (`): 262 Face Value (`): 1 Book Value (`): 128 BSE Code: 500575 Price (`): 600 Face Value (`): 1 Book Value (`): 101
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 9,730.60 13,180.04 11,793.02 12,785.25 13,411.98 Net Sales 5,653.06 6,032.80 5,857.44 5,183.09 5,266.04
PBIT 1,076.81 1,384.60 1,544.35 1,542.31 1,464.66 PBIT 463.04 554.64 409.12 382 240.77
Interest 109.61 102.88 91.56 182.79 283.79 Interest 8.64 16.04 15.33 23.26 22.55
Net Profit 556.48 1,099.00 1,093.02 977.61 1,005.06 Net Profit 509.25 509 385.59 384.34 245.36
EPS (`) 10.93 21.59 21.47 19.21 19.94 EPS (`) 15.39 15.38 11.65 11.62 7.42
Equity 50.9 50.9 50.9 50.91 50.41 Equity 33.08 33.08 33.08 33.07 33.07

Sr. No. Sr. No.

87 Vakrangee 88 Balkrishna Industries
BSE Code: 511431 Price (`): 437 Face Value (`): 1 Book Value (`): 19 BSE Code: 502355 Price (`): 1122 Face Value (`): 2 Book Value (`): 183
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 4,887.17 4,000.46 3,190.74 2,780.48 1,951.90 Net Sales 3,994.85 3,727.03 3,258.73 3,816.80 3,771.85
PBIT 1,027.02 872.62 657.98 558.36 353.73 PBIT 1,054.45 826.97 596.8 483.48 719.35
Interest 29.31 50.09 56.04 74.95 77.89 Interest 17.91 22 34.3 47.58 27.27
Net Profit 630.63 530.8 394.75 321.84 175.04 Net Profit 679.28 716.85 575.95 472.57 474.62
EPS (`) 11.91 10.03 7.46 6.39 3.48 EPS (`) 70.28 74.16 59.59 48.89 49.1
Equity 52.94 52.92 52.92 50.35 50.35 Equity 19.33 19.33 19.33 19.33 19.33

Sr. No. Sr. No.

89 Sun TV Network 90 Indraprastha Gas
BSE Code: 532733 Price (`): 1038 Face Value (`): 5 Book Value (`): 102 BSE Code: 532514 Price (`): 306 Face Value (`): 2 Book Value (`): 43
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,634.15 2,645.72 2,569.78 2,395.38 2,223.62 Net Sales 4,455.88 3,814.78 3,685.79 3,680.99 -
PBIT 1,777.82 1,369.39 1,269.25 1,061.93 1,031.43 PBIT 1,018.12 796.68 614.05 644.32 -
Interest 1.02 1.03 2.2 2.29 -73.88 Interest 1.93 1.21 9.05 29.82 -
Net Profit 1,012.31 1,030.25 913.38 782.04 748.01 Net Profit 609.01 606.34 464.13 448.13 -
EPS (`) 25.69 26.14 23.18 19.84 18.98 EPS (`) 43.5 43.31 33.15 32.01 -
Equity 197.04 197.04 197.04 197.04 197.04 Equity 140 140 140 140 -

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 59

 Financial Snapshot
Sr. No. Sr. No.
91 IIFL Holdings 92 Edelweiss Financial Services
BSE Code: 532636 Price (`): 698 Face Value (`): 2 Book Value (`): 177 BSE Code: 532922 Price (`): 274 Face Value (`): 1 Book Value (`): 58
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 5,695.94 4,912.47 3,984.05 3,653.69 2,821.90 Net Sales 452.31 6,592.09 5,253.93 3,879.80 2,546.21
PBIT 3,801.42 3,306.22 2,511.00 2,145.02 1,557.64 PBIT 309.44 3,726.16 3,177.11 2,327.44 1,552.85
Interest 2,312.14 2,092.20 1,680.00 1,433.82 1,153.23 Interest 119.51 2,809.70 2,620.09 1,831.55 1,210.67
Net Profit 999.65 686.09 511.18 447.32 278.08 Net Profit 165.33 609.31 414.38 328.71 220.25
EPS (`) 24.89 21.52 15.29 14.3 9.39 EPS (`) 1.93 7.22 4.99 4.04 2.97
Equity 63.7 63.58 63.31 62.05 59.24 Equity 85.51 83.26 81.4 79.18 72.42

Sr. No. Sr. No.

93 NHPC 94 Indian Bank
BSE Code: 533098 Price (`): 30 Face Value (`): 10 Book Value (`): 32 BSE Code: 532814 Price (`): 376 Face Value (`): 10 Book Value (`): 307
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 6,933.14 8,623.13 8,627.84 8,244.07 7,415.94 Net Sales 16,269.60 16,039.22 16,244.26 15,853.35 15,249.43
PBIT 3,348.77 3,381.57 3,424.35 3,501.01 2,883.91 PBIT 2,167.57 23,567.22 24,837.52 24,417.73 23,298.96
Interest 995.3 1,073.44 1,113.31 1,272.78 1,180.21 Interest 10,634.97 10,891.46 11,795.38 11,389.77 10,887.47
Net Profit 2,264.41 3,029.42 2,688.26 2,491.36 1,218.75 Net Profit 1,517.13 1,453.06 751.28 1,048.76 1,189.25
EPS (`) 1.87 2.95 2.43 2.25 1.1 EPS (`) 31.59 30.25 15.64 21.84 25.02
Equity 10,259.32 10,259.32 11,070.67 11,070.67 11,070.67 Equity 480.29 480.29 480.29 480.29 464.85

Sr. No. Sr. No.

95 Exide Industries 96 NLC India
BSE Code: 500086 Price (`): 223 Face Value (`): 1 Book Value (`): 59 BSE Code: 513683 Price (`): 105 Face Value (`): 10 Book Value (`): 84
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 8,896.37 11,223.55 9,479.44 9,534.95 8,308.85 Net Sales 8,981.18 11,219.77 7,895.96 6,087.68 5,967.23
PBIT 1,109.25 1,140.72 875.15 781.59 723.52 PBIT 3,930.55 3,217.60 1,682.22 1,517.06 1,411.98
Interest 8.29 146.29 1.65 3.21 7.61 Interest 188.01 588.28 467.33 156.06 181.58
Net Profit 640.82 801.05 713.7 614.55 544.66 Net Profit 2,480.61 2,456.66 1,061.73 1,579.68 1,501.88
EPS (`) 7.54 9.42 8.4 7.23 6.41 EPS (`) 24.41 16.07 6.33 9.42 8.95
Equity 85 85 85 85 85 Equity 1,528.57 1,528.57 1,677.71 1,677.71 1,677.71

Sr. No. Sr. No.

97 Siemens 98 Bharat Heavy Electricals
BSE Code: 500550 Price (`): 1293 Face Value (`): 2 Book Value (`): 216 BSE Code: 500103 Price (`): 97 Face Value (`): 2 Book Value (`): 88
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 11,014.80 11,064.70 10,835.80 10,563.10 10,678.30 Net Sales 27,837.20 29,506.57 26,350.60 30,788.59 39,569.41
PBIT 1,075.60 856.1 735.4 754.1 365.2 PBIT 691.05 -46.49 -2,872.49 1,059.42 3,594.43
Interest 32.1 7.9 7.9 9.4 8.2 Interest 460.86 351.3 27.69 92.43 133.46
Net Profit 1,133.60 1,136.60 2,873.70 1,174.40 603.2 Net Profit 505.33 457.26 -895.93 1,452.38 3,502.86
EPS (`) 31.84 31.92 80.69 32.98 16.94 EPS (`) 2.06 1.87 -3.66 5.93 14.31
Equity 71.2 71.2 71.2 71.2 71.2 Equity 489.52 489.52 489.52 489.52 489.52

Sr. No. Sr. No.

99 The Ramco Cements 100 Reliance Capital
BSE Code: 500260 Price (`): 787 Face Value (`): 1 Book Value (`): 158 BSE Code: 500111 Price (`): 526 Face Value (`): 10 Book Value (`): 671
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 4,287.60 3,967.33 3,604.27 3,655.35 3,683.52 Net Sales 19,022.00 17,507.00 9,941.00 8,787.00 7,455.00
PBIT 1,138.95 922.56 795.32 468.66 255.85 PBIT 5,221.00 4,474.00 4,496.00 3,799.00 3,259.00
Interest 78.94 104.88 182.13 195.14 188.13 Interest 3,554.00 3,068.00 2,821.00 2,642.00 2,501.00
Net Profit 610.68 662.74 558.47 246.13 114.55 Net Profit 1,278.00 1,086.00 1,101.00 1,001.00 747
EPS (`) 25.92 27.84 23.46 10.34 4.81 EPS (`) 48.06 42.99 43.58 39.62 30.41
Equity 23.56 23.81 23.81 23.81 23.8 Equity 253 253 253 253 244

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

60 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
101 Tata Global Beverages 102 Tata Communications
BSE Code: 500800 Price (`): 305 Face Value (`): 1 Book Value (`): 114 BSE Code: 500483 Price (`): 634 Face Value (`): 10 Book Value (`): 57
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 3,120.73 6,779.55 8,110.51 7,993.39 7,737.61 Net Sales 5,144.52 17,619.73 20,605.53 17,959.48 19,665.90
PBIT 444.45 665.09 531.73 641.74 622.83 PBIT 1,099.04 540.13 809.71 516.5 996.59
Interest 28.75 91.53 68.77 81.86 86.53 Interest 34.24 367.19 718.27 399.93 761.7
Net Profit 389.15 389.44 325.91 247.82 480.52 Net Profit 171.13 1,232.87 -211.84 1.29 101.42
EPS (`) 6.17 6.17 5.16 4.01 7.77 EPS (`) 6 43.26 -7.43 0.04 3.56
Equity 63.11 63.11 63.11 61.84 61.84 Equity 285 285 285 285 285

Sr. No. Sr. No.

103 Reliance Infrastructure 104 Mahindra & Mahindra Financial Services
BSE Code: 500390 Price (`): 507 Face Value (`): 10 Book Value (`): 948 BSE Code: 532720 Price (`): 475 Face Value (`): 2 Book Value (`): 114
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 8,734.34 24,639.12 16,456.57 17,198.46 19,033.68 Net Sales 6,569.04 7,146.20 6,553.87 6,021.14 5,275.23
PBIT 2,730.79 3,002.37 2,012.69 2,077.81 2,271.79 PBIT 3,446.00 3,969.48 4,048.82 4,003.10 3,717.17
Interest 2,885.86 5,649.90 2,768.41 2,347.32 1,696.07 Interest 2,940.38 3,186.17 2,868.35 2,643.00 2,280.96
Net Profit 1,658.03 1,394.43 1,974.56 1,800.18 1,913.67 Net Profit 343.81 511.64 772.29 912.91 954.42
EPS (`) 61.85 53.02 75.08 68.45 72.77 EPS (`) 6.08 9 13.58 16.05 16.78
Equity 263.03 263.03 263.03 263.03 262.58 Equity 113.01 113.01 112.92 112.83 112.71

Sr. No. Sr. No.

105 Muthoot Finance 106 L&T Finance Holdings
BSE Code: 533398 Price (`): 432 Face Value (`): 10 Book Value (`): 165 BSE Code: 533519 Price (`): 171 Face Value (`): 10 Book Value (`): 44
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 6,075.77 5,910.80 4,919.98 4,324.54 - Net Sales 280.22 8,340.59 7,288.79 6,196.23 5,055.94
PBIT 4,529.85 4,299.83 3,591.51 3,128.92 - PBIT 260.46 5,474.21 5,194.90 4,457.50 3,717.51
Interest 2,164.53 2,368.84 2,285.62 2,112.26 - Interest 49.08 4,627.03 4,124.14 3,567.79 3,073.88
Net Profit 1,418.07 1,199.79 814.5 671.04 - Net Profit 253.55 1,042.19 856.69 854.68 596.89
EPS (`) 35.49 30.03 20.41 16.86 - EPS (`) 1.39 5.33 3.93 4.33 3.03
Equity 399.57 399.48 399 397.97 - Equity 1,821.71 1,755.72 1,753.40 1,720.29 1,718.45

Sr. No. Sr. No.

107 Avenue Supermarts 108 DLF
BSE Code: 540376 Price (`): 1137 Face Value (`): 10 Book Value (`): 62 BSE Code: 532868 Price (`): 250 Face Value (`): 2 Book Value (`): 138
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 13,556.39
11,897.70
8,583.76 - - Net Sales 3,781.87 8,221.23 9,259.86 7,648.73 8,298.04
PBIT 1,117.16 853.42 565.18 - - PBIT 1,693.41 2,860.80 3,088.62 2,478.94 1,822.31
Interest 97.08 121.98 91.34 - - Interest 1,140.72 2,979.82 2,615.43 2,303.86 2,463.25
Net Profit 614.54 478.75 320.2 - - Net Profit 528.46 714.8 549.39 540.23 646.21
EPS (`) 9.84 7.67 5.7 - - EPS (`) 2.96 4.01 3.08 3.03 3.63
Equity 624.09 624.08 561.54 - - Equity 356.81 356.8 356.74 356.39 356.29

Sr. No. Sr. No.

109 Emami 110 Supreme Industries
BSE Code: 531162 Price (`): 1261 Face Value (`): 1 Book Value (`): 77 BSE Code: 509930 Price (`): 1399 Face Value (`): 2 Book Value (`): 133
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,287.98 2,493.04 2,623.79 2,217.25 1,820.77 Net Sales 4,606.59 4,462.26 2,974.84 4,255.19 3,962.23
PBIT 699.75 450.56 428.72 505.77 345.16 PBIT 730.24 607.58 356.57 527.25 487.26
Interest 47.08 58.01 54.03 5.14 5.38 Interest 20.35 30.26 27.57 57.96 76.14
Net Profit 318.96 340.42 359.06 485.61 402.47 Net Profit 365.53 430.4 221.25 322.36 283.44
EPS (`) 14.05 15 15.82 21.4 17.73 EPS (`) 28.77 33.88 17.42 25.38 22.31
Equity 22.7 22.7 22.7 22.7 22.7 Equity 25.41 25.41 25.41 25.41 25.41

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 61

 Financial Snapshot
Sr. No. Sr. No.
111 Canara Bank 112 Page Industries
BSE Code: 532483 Price (`): 348 Face Value (`): 10 Book Value (`): 499 BSE Code: 532827 Price (`): 22180 Face Value (`): 10 Book Value (`): 597
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 41,034.63 41,456.66 44,039.49 43,813.37 39,570.17 Net Sales 2,343.26 2,130.13 1,783.43 1,543.02 1,187.60
PBIT 1,673.77 64,384.73 70,710.54 70,680.47 64,059.45 PBIT 461.48 388.5 353.3 301.36 237.26
Interest 30,416.00 31,540.27 34,262.99 34,133.12 30,605.53 Interest 18.18 18.02 15.26 16.66 10.35
Net Profit 1,047.84 1,358.28 -2,607.01 2,864.67 2,630.17 Net Profit 299.02 266.28 232.66 196.02 153.78
EPS (`) 17.54 22.74 -48.01 60.28 57.02 EPS (`) 268.08 238.73 208.59 175.75 137.87
Equity 597.29 597.29 542.99 475.2 461.26 Equity 11.15 11.15 11.15 11.15 11.15

Sr. No. Sr. No.

113 Federal Bank 114 Amara Raja Batteries
BSE Code: 500469 Price (`): 102 Face Value (`): 2 Book Value (`): 46 BSE Code: 500008 Price (`): 832 Face Value (`): 1 Book Value (`): 152
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 9,301.06 8,783.27 7,822.81 7,487.77 7,005.70 Net Sales 5,938.64 5,317.15 4,690.67 4,211.33 3,436.66
PBIT 991.33 12,183.35 11,175.84 10,868.89 10,239.95 PBIT 819.24 658.74 676.99 575.08 495.76
Interest 5,967.70 5,652.58 5,259.35 5,056.33 4,727.76 Interest 5.5 5.77 0.49 0.24 0.72
Net Profit 936.09 866.87 486.42 1,057.81 849.75 Net Profit 438.58 478.49 489.45 410.86 367.44
EPS (`) 4.79 5.03 2.83 12.35 9.93 EPS (`) 25.68 28.01 28.65 24.05 21.51
Equity 390.91 344.81 343.79 171.33 171.06 Equity 17.08 17.08 17.08 17.08 17.08

Sr. No. Sr. No.

115 Godrej Industries 116 Berger Paints (India)
BSE Code: 500164 Price (`): 608 Face Value (`): 1 Book Value (`): 139 BSE Code: 509480 Price (`): 253 Face Value (`): 1 Book Value (`): 20
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,834.65 8,365.13 10,753.15 9,230.51 7,917.93 Net Sales 4,580.98 4,552.25 4,634.12 4,322.06 3,869.72
PBIT 202.65 490.49 500.58 388.39 387.26 PBIT 679.07 610.51 555.4 418.22 360.66
Interest 213.81 399.52 273.19 191.29 145.71 Interest 10.13 16.22 29.01 50.14 46.63
Net Profit -25.33 256.45 484.43 402.47 326.37 Net Profit 384.32 473.66 369.77 264.7 249.39
EPS (`) -0.75 7.63 14.42 11.98 9.73 EPS (`) 3.96 4.88 5.33 3.82 7.2
Equity 33.63 33.61 33.6 33.59 33.12 Equity 97.1 97.1 69.35 69.33 69.3

Sr. No. Sr. No.

117 Reliance Nippon Life Asset Management 118 GlaxoSmithKline Pharmaceuticals
BSE Code: 540767 Price (`): 298 Face Value (`): 10 Book Value (`): 40 BSE Code: 500660 Price (`): 2472 Face Value (`): 10 Book Value (`): 237
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,399.00 1,307.50 1,200.09 847.24 675.88 Net Sales 2,875.77 2,999.99 2,768.35 3,304.52 2,562.69
PBIT 452 452.92 408.66 355.97 226.9 PBIT 400.62 392.63 454.1 607.62 508.34
Interest - - - - - Interest - - - - -
Net Profit 448 402.76 396.43 354.46 270.63 Net Profit 322.4 336.81 376.83 476.41 481.67
EPS (`) 76.67 348.05 343.85 314.51 240.13 EPS (`) 38.06 39.76 44.49 56.24 56.87
Equity 11.52 11.52 11.52 11.27 11.27 Equity 84.7 84.7 84.7 84.7 84.7

Sr. No. Sr. No.

119 ICICI Prudential Life Insurance Company 120 Aditya Birla Capital
BSE Code: 540133 Price (`): 412 Face Value (`): 10 Book Value (`): 45 BSE Code: 540691 Price (`): 177 Face Value (`): 10 Book Value (`): 43
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 24,583.67 1,798.52 1,809.53 1,674.36 1,653.91 Net Sales 28.23 5,805.69 3,597.95 2,709.95 -
PBIT -11,066.03 1,755.79 1,771.30 1,584.74 1,517.95 PBIT 8.77 3,284.66 2,406.17 - -
Interest - - - - - Interest 14.38 2,299.10 1,608.70 - -
Net Profit 1,685.60 1,681.66 1,650.15 1,634.39 1,565.59 Net Profit -5.59 691.15 524.08 308.85 -
EPS (`) 11.74 11.72 11.52 11.42 10.95 EPS (`) -0.04 5.61 6.57 - -
Equity 1,435.47 1,435.35 1,432.32 1,431.72 1,429.26 Equity 1,232.24 1,232.24 2,533.62 1,914.62 1,593.51

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

62 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
121 MphasiS 122 Jubilant Life Sciences
BSE Code: 526299 Price (`): 789 Face Value (`): 10 Book Value (`): 318 BSE Code: 530019 Price (`): 900 Face Value (`): 1 Book Value (`): 213
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 3,133.15 6,076.36 6,087.88 5,794.81 2,593.83 Net Sales 2,796.82 5,861.43 5,802.32 5,826.25 5,803.36
PBIT 783.47 889.65 821.89 772.02 387.19 PBIT 333.08 1,053.89 931.8 401.32 726.44
Interest 2.82 13.88 24.1 27.92 11.14 Interest 153.65 341.11 378.57 355.34 323.72
Net Profit 680.52 791.58 669.38 674.64 302.68 Net Profit 113.26 575.65 431.49 -57.76 109.04
EPS (`) 35.23 37.62 31.85 32.1 14.4 EPS (`) 7.11 36.14 27.09 -3.63 6.85
Equity 193.17 210.42 210.19 210.15 210.14 Equity 15.93 15.58 15.93 15.93 15.45

Sr. No. Sr. No.

123 Natco Pharma 124 CESC
BSE Code: 524816 Price (`): 1006 Face Value (`): 2 Book Value (`): 90 BSE Code: 500084 Price (`): 1105 Face Value (`): 10 Book Value (`): 893
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,024.97 2,020.20 1,141.62 825.28 738.89 Net Sales 7,418.00 13,903.50 11,899.52 11,066.63 10,110.85
PBIT 769.06 629 218.77 166.18 148.94 PBIT 1,883.00 2,295.35 2,075.77 1,305.57 1,151.15
Interest 18.2 18.5 22.9 31.68 36.62 Interest 464 1,497.15 1,485.61 956.48 566.02
Net Profit 559.17 486 155.18 134.62 102.73 Net Profit 872 690.84 366.39 198.51 491.64
EPS (`) 32.04 27.88 8.91 40.5 31.06 EPS (`) 65.56 52.12 27.64 14.98 39.35
Equity 34.9 34.9 34.83 33.23 33.07 Equity 133 133.22 133.22 133.22 125.6

Sr. No. Sr. No.

125 Adani Enterprises 126 Cholamandalam Investment & Finance Co.
BSE Code: 512599 Price (`): 195 Face Value (`): 1 Book Value (`): 134 BSE Code: 511243 Price (`): 1310 Face Value (`): 10 Book Value (`): 277
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 10,081.38 37,313.70 44,022.95 64,581.88 55,066.88 Net Sales 4,913.29 4,693.48 4,213.75 3,714.81 3,279.31
PBIT 382.37 1,707.65 1,612.20 8,848.54 5,805.85 PBIT 3,507.58 3,331.99 2,925.19 2,623.38 2,322.81
Interest 736.92 1,572.74 1,497.98 7,056.29 5,351.09 Interest 2,211.04 2,227.92 2,047.95 1,957.82 1,769.37
Net Profit -49.39 987.74 1,041.12 1,948.05 2,220.77 Net Profit 815.9 719.43 574.68 444.14 368.28
EPS (`) -0.45 8.98 9.47 17.71 20.19 EPS (`) 52.18 46.04 36.67 30.71 25.72
Equity 109.98 109.98 109.98 109.98 109.98 Equity 156.37 156.34 156.21 143.73 143.26

Sr. No. Sr. No.

127 National Aluminium Company 128 Ajanta Pharma
BSE Code: 532234 Price (`): 75 Face Value (`): 5 Book Value (`): 53 BSE Code: 532331 Price (`): 1532 Face Value (`): 2 Book Value (`): 178
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 8,879.85 7,543.04 6,816.00 7,382.81 - Net Sales 1,773.48 2,001.64 1,727.53 1,480.56 1,208.34
PBIT 1,275.67 599.29 513.92 1,292.35 - PBIT 584.56 627.8 535.66 453.57 324.89
Interest 2.47 2.69 1.21 - - Interest 1.08 3.49 4.89 5.92 8.73
Net Profit 775.86 667.72 731.03 1,321.90 - Net Profit 463.38 506.83 401.41 309.84 233.9
EPS (`) 4.01 3.45 2.84 5.13 - EPS (`) 52.39 57.59 45.61 35.23 66.54
Equity 966.46 966.46 1,288.62 1,288.62 - Equity 17.69 17.69 17.69 17.68 17.67

Sr. No. Sr. No.

129 PNB Housing Finance 130 United Breweries
BSE Code: 540173 Price (`): 1297 Face Value (`): 10 Book Value (`): 335 BSE Code: 532478 Price (`): 1082 Face Value (`): 1 Book Value (`): 88
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 4,582.61 3,907.70 2,696.59 1,776.73 1,120.32 Net Sales 10,085.18 4,729.19 5,075.81 4,688.11 4,229.66
PBIT 4,011.76 3,447.51 2,363.37 1,560.62 980.58 PBIT 769.33 355.07 480.47 414.18 390.24
Interest 2,939.97 2,643.65 1,860.29 1,264.84 801.6 Interest 56.63 58.65 75.91 72.83 79.53
Net Profit 682.92 523.73 326.47 196.11 129.7 Net Profit 310.95 229.57 295.08 259.84 226.02
EPS (`) 40.99 31.62 25.72 15.45 25.94 EPS (`) 11.76 8.68 11.16 9.74 8.46
Equity 166.59 165.64 126.92 103.85 65.69 Equity 26.44 26.44 26.44 26.44 26.44

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 63

 Financial Snapshot
Sr. No. Sr. No.
131 Motilal Oswal Financial Services 132 AIA Engineering
BSE Code: 532892 Price (`): 1401 Face Value (`): 1 Book Value (`): 125 BSE Code: 532683 Price (`): 1575 Face Value (`): 2 Book Value (`): 289
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 147.76 1,726.19 1,054.90 771.92 456.84 Net Sales 2,082.19 2,246.01 2,098.39 2,183.64 2,080.08
PBIT 128.38 804.11 373.6 225.32 106.5 PBIT 520.65 562.09 544.37 515.06 464
Interest 34.56 442.26 173.77 30.94 2.86 Interest 5.09 4.49 4.87 3.94 6.36
Net Profit 78.88 359.97 169.08 143.58 39.5 Net Profit 434.57 456.77 424.22 430.93 324.97
EPS (`) 5.45 24.92 11.89 10.24 2.86 EPS (`) 46.07 48.43 44.98 45.69 34.45
Equity 14.47 14.45 14.22 14.02 13.82 Equity 18.86 18.86 18.86 18.86 18.86

Sr. No. Sr. No.

133 DCM Shriram 134 SBI Life Insurance Company
BSE Code: 523367 Price (`): 566 Face Value (`): 2 Book Value (`): 156 BSE Code: 540719 Price (`): 708 Face Value (`): 10 Book Value (`): 56
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 6,712.66 5,788.46 5,841.19 5,639.18 6,182.19 Net Sales 1,172.11 1,056.15 969.51 983.38 1,025.53
PBIT 1,052.16 657.36 406.37 288.53 371.24 PBIT 1,076.08 966.36 847.18 821.87 720.4
Interest 85.49 71.43 85.83 111.75 148.58 Interest - - - - -
Net Profit 648.31 551.68 297.22 210.8 242.38 Net Profit 1,065.40 954.65 844.1 814.87 727.75
EPS (`) 39.72 33.97 18.3 12.98 14.86 EPS (`) 10.64 9.55 8.44 8.15 7.28
Equity 32.64 32.64 32.64 32.64 32.77 Equity 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00

Sr. No. Sr. No.

135 IDFC Bank 136 NBCC (India)
BSE Code: 539437 Price (`): 58 Face Value (`): 10 Book Value (`): 43 BSE Code: 534309 Price (`): 238 Face Value (`): 2 Book Value (`): 19
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 8,839.24 8,578.28 - - - Net Sales 6,139.24 6,312.90 5,838.27 4,674.14 4,098.26
PBIT 444.02
13,761.64 - - - PBIT 434.64 407.56 349.41 285.95 287.85
Interest 6,966.50 6,515.47 - - - Interest 18.13 0.72 36.77 40.25 22.38
Net Profit 1,038.47 1,018.68 - - - Net Profit 368.55 354.72 311.13 278.28 257.45
EPS (`) 3.05 3 - - - EPS (`) 4.09 3.94 25.93 23.19 21.45
Equity 3,401.88 3,399.01 - - - Equity 180 180 120 120 120

Sr. No. Sr. No.

137 Shriram City Union Finance 138 Sundaram Finance
BSE Code: 532498 Price (`): 2070 Face Value (`): 10 Book Value (`): 801 BSE Code: 590071 Price (`): 1981 Face Value (`): 10 Book Value (`): 495
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 4,765.28 4,703.59 3,998.19 3,561.70 3,225.56 Net Sales 2,444.41 5,591.50 4,959.22 4,238.14 4,086.80
PBIT 2,495.66 2,543.76 2,268.35 2,171.53 2,093.12 PBIT 1,857.74 2,715.50 2,631.60 2,585.35 2,562.41
Interest 1,601.33 1,652.32 1,440.38 1,355.92 1,350.71 Interest 1,166.28 1,735.05 1,814.37 1,781.54 1,724.27
Net Profit 561.94 578.09 552.06 571.42 532.17 Net Profit 554.81 683.48 583.17 575.88 581.06
EPS (`) 85.23 87.66 83.74 86.7 89.76 EPS (`) 49.93 61.52 52.49 51.83 52.3
Equity 65.93 65.94 65.93 65.91 59.28 Equity 111.1 111.1 111.1 111.1 111.1

Sr. No. Sr. No.

139 Avanti Feeds 140 PI Industries
BSE Code: 512573 Price (`): 2434 Face Value (`): 2 Book Value (`): 163 BSE Code: 523642 Price (`): 991 Face Value (`): 1 Book Value (`): 118
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,713.18 2,732.66 2,018.29 1,776.26 1,131.61 Net Sales 2,253.77 2,276.83 2,096.77 1,940.27 1,595.54
PBIT 551.21 316.02 219.07 172.57 104.99 PBIT 509.63 480.22 380.33 322.95 257.36
Interest 2.58 2.71 1.35 1.75 3.5 Interest 6.9 7.21 9.53 9.73 11.82
Net Profit 365.05 214.35 157.5 115.92 70.41 Net Profit 409.6 459.44 315.33 245.89 188
EPS (`) 80.38 47.2 34.68 127.62 77.52 EPS (`) 29.77 33.39 23 18 13.81
Equity 9.08 9.08 9.08 9.08 9.08 Equity 13.76 13.76 13.71 13.66 13.61

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

64 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
141 Sundram Fasteners 142 Future Retail
BSE Code: 500403 Price (`): 543 Face Value (`): 1 Book Value (`): 59 BSE Code: 540064 Price (`): 529 Face Value (`): 2 Book Value (`): 51
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 3,248.28 3,290.01 3,261.01 3,156.14 2,736.20 Net Sales 18,115.19 17,075.09 6,844.96 1,779.42 2,343.12
PBIT 570.28 491.73 268.13 260.13 187.5 PBIT 717.57 548.71 48.79 -429.01 -649.26
Interest 33.23 46.52 71.72 94.47 67.6 Interest 209.61 204.23 49.75 20.23 70.68
Net Profit 343.6 338.37 122.98 131.24 120.77 Net Profit 525.11 368.28 14.55 -379.21 -314.61
EPS (`) 16.35 16.1 5.85 6.25 5.75 EPS (`) 10.9 7.81 3.35 -2.71 -2.25
Equity 21.01 21.01 21.01 21.01 21.01 Equity 94.36 94.36 8.7 1,398.66 1,398.66

Sr. No. Sr. No.

143 KRBL 144 Dalmia Bharat
BSE Code: 530813 Price (`): 613 Face Value (`): 1 Book Value (`): 81 BSE Code: 533309 Price (`): 3092 Face Value (`): 2 Book Value (`): 627
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 3,298.42 3,149.03 3,428.13 3,159.69 2,910.46 Net Sales 224.96 7,404.36 6,437.95 3,514.12 2,954.54
PBIT 751.24 582.12 483.04 435.55 382.89 PBIT 57.75 1,299.17 1,125.85 330.93 171.71
Interest 57.92 54.84 63.42 80.89 76.02 Interest 12.95 889.99 725.64 434.38 315.14
Net Profit 463.71 399.4 337.07 321.72 255.11 Net Profit 86.97 344.8 190.81 3.05 -8.42
EPS (`) 19.7 16.97 14.32 13.67 10.84 EPS (`) 9.78 38.76 21.49 0.37 -1.04
Equity 23.54 23.54 23.54 23.54 23.58 Equity 17.79 17.79 17.76 16.24 16.24

Sr. No. Sr. No.

145 Abbott India 146 L&T Technology Services
BSE Code: 500488 Price (`): 5432 Face Value (`): 10 Book Value (`): 653 BSE Code: 540115 Price (`): 989 Face Value (`): 2 Book Value (`): 145
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 3,107.14 2,902.56 2,628.42 2,288.65 2,296.89 Net Sales 3,177.50 3,248.30
3,066.20 - -
PBIT 448.91 380.89 352.09 297.32 246.42 PBIT 542.7 522.2 460.5 - -
Interest 3.11 2.04 0.81 0.5 0.08 Interest 0.5 2.1 2.5 - -
Net Profit 313.39 276.65 259.63 228.96 198.45 Net Profit 432.3 424.9 419.1 - -
EPS (`) 147.48 130.19 122.18 107.75 93.39 EPS (`) 42.38 41.78 55.88 - -
Equity 21.25 21.25 21.25 21.25 21.25 Equity 20.4 20.3 300 - -

Sr. No. Sr. No.

147 Biocon 148 United Spirits
BSE Code: 532523 Price (`): 540 Face Value (`): 5 Book Value (`): 112 BSE Code: 532432 Price (`): 3684 Face Value (`): 10 Book Value (`): 123
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,472.40 3,891.10 3,485.40 3,089.80 2,877.30 Net Sales 8,213.40 8,817.50 9,379.28 9,334.99 10,615.42
PBIT 435.9 718.6 577.7 474.8 483.5 PBIT 896 800.6 799.15 -189.88 -340.16
Interest 2.8 26 10.2 8.9 1.7 Interest 313.7 375.1 455.81 687.34 1,322.57
Net Profit 430.8 612.1 896.1 497.4 413.8 Net Profit 259.5 100.1 967.74 -1,687.72 -4,489.09
EPS (`) 7.18 30.61 44.81 24.87 20.69 EPS (`) 17.82 6.89 66.59 -116.13 -308.89
Equity 300 100 100 100 100 Equity 145.3 145.3 145.33 145.33 145.33

Sr. No. Sr. No.

149 Thermax 150 Apollo Hospitals Enterprise
BSE Code: 500411 Price (`): 1285 Face Value (`): 2 Book Value (`): 213 BSE Code: 508869 Price (`): 1116 Face Value (`): 5 Book Value (`): 279
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 3,776.51 4,483.08 5,501.51 5,395.53 5,099.87 Net Sales 6,878.35 7,254.91 6,085.59 5,178.45 4,383.42
PBIT 361.74 351.09 318.25 329.43 345.13 PBIT 759.01 414.55 529.01 523.02 503.82
Interest 6.5 9.71 63.44 81.95 27.36 Interest 223.34 257.35 168.49 117.85 119.38
Net Profit 129.23 223.01 275.36 209.77 245.99 Net Profit 227.1 220.99 331.01 339.9 316.74
EPS (`) 10.85 19.8 23.11 17.6 20.64 EPS (`) 16.32 15.88 23.79 24.43 22.77
Equity 23.83 22.52 23.83 23.83 23.83 Equity 69.56 69.56 69.56 69.56 69.56

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 65

 Financial Snapshot
Sr. No. Sr. No.
151 SJVN 152 RBL Bank
BSE Code: 533206 Price (`): 36 Face Value (`): 10 Book Value (`): 28 BSE Code: 540065 Price (`): 525 Face Value (`): 10 Book Value (`): 105
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,305.01 2,468.66 2,499.99 2,817.44 1,873.52 Net Sales 4,081.61
3,713.16 - - -
PBIT 1,716.65 1,299.16 1,370.86 1,800.41 1,129.77 PBIT 214.6
5,148.60 - - -
Interest 115.21 45.7 209.47 64.56 28.88 Interest 2,609.33 2,491.82 - - -
Net Profit 1,428.57 1,547.18 1,402.15 1,676.65 1,114.50 Net Profit 550.46 446.81 - - -
EPS (`) 3.45 3.74 3.39 4.05 2.69 EPS (`) 13.25 11.91 - - -
Equity 4,136.63 4,136.63 4,136.63 4,136.63 4,136.63 Equity 415.59 375.2 - - -

Sr. No. Sr. No.

153 Torrent Power 154 Hatsun Agro Products
BSE Code: 532779 Price (`): 292 Face Value (`): 10 Book Value (`): 144 BSE Code: 531531 Price (`): 826 Face Value (`): 1 Book Value (`): 23
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 10,634.37 10,053.56 11,687.21 10,422.51 8,681.12 Net Sales 4,398.27 4,199.66 3,444.59 2,933.09 2,493.54
PBIT 2,857.98 1,454.44 2,112.93 1,385.88 728.9 PBIT 419.29 233.85 197.59 104.28 112.79
Interest 943.21 1,057.98 1,134.56 962.29 704.62 Interest 78.43 70.2 67.61 62.94 39.83
Net Profit 746 428.95 865.6 359.69 105.26 Net Profit 148.35 133.97 60.5 39.16 81.69
EPS (`) 15.52 8.92 18.01 7.61 2.23 EPS (`) 9.75 8.8 5.57 3.6 7.59
Equity 480.62 480.62 480.62 472.45 472.45 Equity 15.22 15.22 10.87 10.87 10.77

Sr. No. Sr. No.

155 PC Jeweller 156 Housing and Urban Development Corp.
BSE Code: 534809 Price (`): 581 Face Value (`): 10 Book Value (`): 71 BSE Code: 540530 Price (`): 82 Face Value (`): 10 Book Value (`): 46
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 9,006.35 8,474.41 7,330.18 6,361.28 5,324.83 Net Sales 3,634.98 3,498.85 3,204.81 3,383.45 2,977.60
PBIT 865.25 735.46 702.76 701.26 585.45 PBIT 3,052.29 3,026.66 2,881.71 - -
Interest 276.22 278.56 214.95 220.95 151.88 Interest 2,029.80 1,986.46 1,907.52 1,775.38 1,701.65
Net Profit 503.43 421.01 399.66 378.43 356.3 Net Profit 910.49 842.24 782.79 768.32 733.97
EPS (`) 12.77 23.5 22.31 21.13 19.89 EPS (`) 4.55 4.21 3.91 - -
Equity 394.36 179.14 179.1 179.1 179.1 Equity 2,001.90 2,001.90 2,001.90 2,001.90 2,001.90

Sr. No. Sr. No.

157 Bayer Cropscience 158 Reliance Power
BSE Code: 506285 Price (`): 4582 Face Value (`): 10 Book Value (`): 599 BSE Code: 532939 Price (`): 49 Face Value (`): 10 Book Value (`): 76
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,852.20 2,802.80 3,742.90 3,723.30 3,245.20 Net Sales 46.37 10,395.65 10,670.13 6,903.42 5,174.75
PBIT 391 384.7 394.5 490.2 354.7 PBIT -56.58 3,772.47 3,773.69 2,061.98 1,552.05
Interest 7.3 6.9 7.3 4.6 4.8 Interest 370.16 2,843.08 2,576.51 1,074.20 684.4
Net Profit 303 291 300.9 383 289.5 Net Profit 107.6 1,104.16 1,361.94 1,028.32 1,026.67
EPS (`) 88.34 82.31 85.11 104.59 79.06 EPS (`) 0.38 3.94 4.86 3.67 3.67
Equity 34.3 35.4 35.4 36.6 36.6 Equity 2,805.13 2,805.13 2,805.13 2,805.13 2,796.63

Sr. No. Sr. No.

159 SRF 160 Manappuram Finance
BSE Code: 503806 Price (`): 1918 Face Value (`): 10 Book Value (`): 554 BSE Code: 531213 Price (`): 116 Face Value (`): 2 Book Value (`): 40
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 4,191.53 4,821.80 4,600.12 4,539.85 4,018.06 Net Sales 3,011.89 3,387.69 2,360.23 1,986.42 2,100.46
PBIT 718.72 685.95 671.8 472.43 280.54 PBIT 2,091.10 2,313.20 1,484.71 1,284.08 1,358.26
Interest 83.64 101.77 128.31 137.58 96.12 Interest 897.17 1,168.71 947.39 877.41 1,026.60
Net Profit 363 514.99 422.94 302.81 162.46 Net Profit 755.04 755.85 353.37 271.32 225.98
EPS (`) 63.22 89.69 73.66 52.73 28.29 EPS (`) 8.97 8.98 4.19 3.23 2.69
Equity 57.42 58.44 58.44 58.44 58.44 Equity 168.39 168.38 168.24 168.24 168.24

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

66 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
161 GRUH Finance 162 Karur Vysya Bank
BSE Code: 511288 Price (`): 595 Face Value (`): 2 Book Value (`): 30 BSE Code: 590003 Price (`): 115 Face Value (`): 2 Book Value (`): 80
Last Five Year Standalone Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,609.30 1,487.39 1,275.40 1,060.31 845.69 Net Sales 5,630.85 5,622.35 5,443.40 5,395.88 5,115.96
PBIT 1,425.45 1,361.62 1,169.11 978.56 787.62 PBIT #N/A 7,886.05 7,852.68 8,222.40 7,937.86
Interest 938.32 919.62 807.41 677.73 543.63 Interest 3,439.64 3,548.65 3,662.03 3,929.97 3,832.26
Net Profit 324.5 296.65 243.58 203.8 176.96 Net Profit 556.94 605.98 567.63 464.28 429.6
EPS (`) 8.88 8.14 6.7 5.61 9.82 EPS (`) 9.14 9.95 46.67 38.17 40.08
Equity 73.08 72.91 72.74 72.68 36.03 Equity 121.86 121.86 121.86 121.63 107.18

Sr. No. Sr. No.

163 Mahanagar Gas 164 Alembic Pharmaceuticals
BSE Code: 539957 Price (`): 1052 Face Value (`): 10 Book Value (`): 186 BSE Code: 533573 Price (`): 539 Face Value (`): 2 Book Value (`): 101
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,248.15 2,033.97 2,078.93 2,094.93 1,885.15 Net Sales 2,803.21 3,134.60 3,148.71 2,056.13 1,863.22
PBIT 733.83 549.02 428.89 409.79 407.5 PBIT 557.93 531.74 933.77 358.55 317.23
Interest 0.66 1.02 2.95 1.21 0.21 Interest 2.73 5.12 3.68 1.78 9.81
Net Profit 447.59 393.43 308.69 301 297.25 Net Profit 369.84 403.16 719.44 282.92 235.51
EPS (`) 45.31 39.83 34.55 33.69 33.27 EPS (`) 19.62 21.39 38.16 15.01 12.49
Equity 98.78 98.78 89.34 89.34 89.34 Equity 37.7 37.7 37.7 37.7 37.7

Sr. No. Sr. No.

165 Whirlpool of India 166 OCL India
BSE Code: 500238 Price (`): 1484 Face Value (`): 10 Book Value (`): 117 BSE Code: 502165 Price (`): 1430 Face Value (`): 2 Book Value (`): 417
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 4,646.04 3,940.77 3,488.12 3,293.78 2,834.64 Net Sales 3,085.03 2,979.66 2,730.37 2,283.28 1,961.34
PBIT 533.16 401.38 312.33 263.17 147.67 PBIT 545.4 524.99 352.82 207.47 192.62
Interest 6.27 5.89 0.88 0.64 1.42 Interest 130.58 136.61 134.95 73.39 71.06
Net Profit 335.99 310.49 247.38 210.51 122.91 Net Profit 388.39 380.25 233.98 115.62 107.15
EPS (`) 26.48 24.47 19.5 16.59 9.69 EPS (`) 68.25 66.83 41.12 20.32 18.83
Equity 126.87 126.87 126.87 126.87 126.87 Equity 11.39 11.39 11.39 11.39 11.39

Sr. No. Sr. No.

167 Endurance Technologies 168 JSW Energy
BSE Code: 540153 Price (`): 1265 Face Value (`): 10 Book Value (`): 123 BSE Code: 533148 Price (`): 89 Face Value (`): 10 Book Value (`): 63
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 4,300.19
5,573.87
5,230.37 - - Net Sales 3,948.89 8,263.43 9,968.94 9,380.16 8,705.42
PBIT 489.47 448.81 436.32 - - PBIT 683.13 2,355.21 3,194.43 2,833.65 2,441.45
Interest 13.87 32.25 48.96 - - Interest 485.62 1,684.75 1,503.15 1,137.46 1,205.94
Net Profit 240.67 330.31 299.36 - - Net Profit 101.17 629.03 1,395.51 1,349.51 754.74
EPS (`) 17.11 23.48 68.1 - - EPS (`) 0.62 3.86 8.51 8.23 4.6
Equity 140.66 140.66 17.58 - - Equity 1,637.25 1,627.95 1,640.05 1,640.05 1,640.05

Sr. No. Sr. No.

169 Gujarat Fluorochemicals 170 Sundaram Clayton
BSE Code: 500173 Price (`): 876 Face Value (`): 1 Book Value (`): 510 BSE Code: 520056 Price (`): 4995 Face Value (`): 5 Book Value (`): 1382
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,705.53 6,288.40 7,198.66 5,340.81 3,451.54 Net Sales 1,523.15 13,498.20 12,600.43 11,339.71 9,343.76
PBIT 400.08 809.25 975.04 750.28 397.71 PBIT 72.66 623.53 619.1 478.28 367.14
Interest 43.17 278.99 232.28 218.77 178.92 Interest 29.42 88.16 100.34 98.99 115.33
Net Profit 229.82 88.12 393.87 585.27 186.1 Net Profit 41.97 330.2 408.24 345.19 193.98
EPS (`) 20.91 8.02 35.86 53.28 16.94 EPS (`) 20.74 163.21 201.78 170.62 95.88
Equity 10.99 10.99 10.99 10.99 10.99 Equity 10.12 10.12 10.12 10.12 10.12

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 67

 Financial Snapshot
Sr. No. Sr. No.
171 MindTree 172 Finolex Cables
BSE Code: 532819 Price (`): 686 Face Value (`): 10 Book Value (`): 157 BSE Code: 500144 Price (`): 708 Face Value (`): 2 Book Value (`): 140
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 4,948.40 5,236.40 4,689.60 3,561.90 3,031.60 Net Sales 2,875.80
2,444.84
2,543.09 - -
PBIT 684.8 518.7 697.2 607.4 529.1 PBIT 390.12 347.9 291.16 - -
Interest 15.6 19.1 0.3 0.1 0.4 Interest 1.8 4.29 13.3 - -
Net Profit 525.7 418.6 603.3 536.3 450.8 Net Profit 345.47 400.25 332.45 - -
EPS (`) 32.07 24.91 35.96 64.05 108.13 EPS (`) 22.59 26.17 21.74 - -
Equity 163.9 168 167.8 83.7 41.7 Equity 30.59 30.59 30.59 - -

Sr. No. Sr. No.

173 Honeywell Automation India 174 Dilip Buildcon
BSE Code: 517174 Price (`): 17704 Face Value (`): 10 Book Value (`): 1335 BSE Code: 540047 Price (`): 937 Face Value (`): 10 Book Value (`): 126
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,594.72 2,410.07 2,187.62 2,403.67 1,706.99 Net Sales 6,366.61 5,319.16 4,315.36 2,761.95 2,383.79
PBIT 336.66 269.54 198.69 195.24 104.53 PBIT 1,217.82 914.76 711.37 480.56 424.57
Interest 0.25 0.26 0.38 0.44 0.39 Interest 433.6 554.88 514.21 353.92 200.68
Net Profit 214.98 169.45 138.51 114.2 86.16 Net Profit 542.65 357.68 196.65 87.66 185.69
EPS (`) 243.14 191.65 156.66 129.16 97.45 EPS (`) 39.68 26.15 16.79 7.48 52.67
Equity 8.84 8.84 8.84 8.84 8.84 Equity 136.77 136.77 117.14 117.14 35.24

Sr. No. Sr. No.

175 Adani Transmission 176 IRB Infrastructure Developers
BSE Code: 539254 Price (`): 228 Face Value (`): 10 Book Value (`): 27 BSE Code: 532947 Price (`): 239 Face Value (`): 10 Book Value (`): 150
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 954.33 2,879.45 2,197.01 135.34 - Net Sales 3,171.04 5,845.94 5,130.23 3,847.48 3,731.89
PBIT 30.87 1,413.84 1,370.06 64.19 - PBIT 375.36 2,193.50 1,807.29 1,504.63 1,276.62
Interest 812.78 904.01 970.65 72.53 - Interest 279.32 1,332.73 1,063.34 931.2 756.17
Net Profit 28.28 416.43 357.73 -6.75 - Net Profit 409.61 715.47 635.82 542.91 459.13
EPS (`) 0.26 3.79 3.25 -0.06 - EPS (`) 11.65 20.36 18.09 15.45 13.81
Equity 1,099.81 1,099.81 1,099.81 1,090.00 0.05 Equity 351.45 351.45 351.45 351.45 332.36

Sr. No. Sr. No.

177 Century Textiles & Industries 178 Steel Authority of India
BSE Code: 500040 Price (`): 1384 Face Value (`): 10 Book Value (`): 222 BSE Code: 500113 Price (`): 92 Face Value (`): 10 Book Value (`): 90
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 8,178.36 7,899.29 7,987.58 7,559.27 6,665.92 Net Sales 52,003.79 44,501.77 39,512.16 46,102.97 47,101.15
PBIT 1,093.21 586.82 440.38 430.89 362.54 PBIT 523.21 -2,614.53 -5,844.34 2,907.67 2,506.78
Interest 496.19 550.75 567.72 484.62 362.8 Interest 2,562.34 2,527.82 2,176.98 1,555.18 1,057.27
Net Profit 227.01 104.99 -54.52 15.49 2.72 Net Profit -2,906.58 -2,756.17 -4,296.75 2,035.32 2,651.13
EPS (`) 22.93 9.4 -4.88 1.53 0.29 EPS (`) -7.04 -6.67 -10.4 4.93 6.42
Equity 111.69 111.69 111.69 101.51 93.04 Equity 4,130.53 4,130.53 4,130.53 4,130.53 4,130.53

Sr. No. Sr. No.

179 Solar Industries India 180 WABCO India
BSE Code: 532725 Price (`): 1136 Face Value (`): 2 Book Value (`): 107 BSE Code: 533023 Price (`): 7647 Face Value (`): 5 Book Value (`): 668
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,279.89 1,579.99 1,538.16 1,351.89 1,132.96 Net Sales 2,226.34 2,082.77 1,838.27 1,347.96 1,110.70
PBIT 224.37 285.15 264.7 222.56 181.11 PBIT 336.86 280.05 236.7 156.69 134
Interest 13.71 26.89 20.69 17.85 17.86 Interest 0.73 0.46 0.15 0.36 0.14
Net Profit 134.67 186.54 166.14 147.41 118.44 Net Profit 225.06 213.48 204.62 120.66 117.48
EPS (`) 14.88 20.61 91.8 81.45 65.44 EPS (`) 118.65 112.55 107.88 63.61 61.94
Equity 18.1 18.1 18.1 18.1 18.1 Equity 9.48 9.48 9.48 9.48 9.48

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

68 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
181 Idea Cellular 182 City Union Bank
BSE Code: 532822 Price (`): 101 Face Value (`): 10 Book Value (`): 69 BSE Code: 532210 Price (`): 177 Face Value (`): 1 Book Value (`): 54
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 31,976.80 35,575.74 35,980.95 31,570.89 26,431.97 Net Sales 3,277.31 3,173.79 2,944.21 2,698.86 2,545.93
PBIT 7,439.30 2,449.08 6,379.18 5,508.05 3,727.34 PBIT 579.01 4,459.83 4,349.65 4,071.52 3,852.86
Interest 4,497.30 4,012.06 1,881.64 1,045.19 770.01 Interest 1,962.54 1,975.02 1,963.17 1,891.49 1,786.54
Net Profit -3,108.30 -399.7 3,079.93 3,192.91 1,967.82 Net Profit 540.58 502.77 444.69 395.02 347.07
EPS (`) -8.62 -1.11 8.55 8.87 5.93 EPS (`) 8.15 8.36 7.43 6.62 6.39
Equity 3,607.20 3,605.33 3,600.51 3,597.84 3,319.63 Equity 66.35 60.11 59.82 59.66 54.27

Sr. No. Sr. No.

183 TTK Prestige 184 Symphony
BSE Code: 517506 Price (`): 8459 Face Value (`): 10 Book Value (`): 739 BSE Code: 517385 Price (`): 1963 Face Value (`): 2 Book Value (`): 66
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,666.30
1,745.14
1,487.93 - - Net Sales 678.13 768.03 445.55 578.89 532.7
PBIT 205.16 188.77 162.01 - - PBIT 200.41 190.54 131.7 128.15 122.29
Interest 2.89 7.58 1.84 - - Interest 0.72 0.03 0.2 0.58 0.05
Net Profit 259.57 150.65 115.63 - - Net Profit 176.33 165.6 118.37 115.91 105.72
EPS (`) 224.54 129.3 99.33 - - EPS (`) 25.21 23.67 33.84 33.14 30.23
Equity 11.56 11.66 11.65 - - Equity 13.99 13.99 7 7 7

Sr. No. Sr. No.

185 Pfizer 186 Minda Industries
BSE Code: 500680 Price (`): 2097 Face Value (`): 10 Book Value (`): 529 BSE Code: 532539 Price (`): 1293 Face Value (`): 2 Book Value (`): 100
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,967.10 1,966.27 2,017.02 1,853.32 1,111.81 Net Sales 1,742.77 3,505.03 2,527.33 2,226.62 1,706.13
PBIT 400.71 286.2 307.11 251.89 230.57 PBIT 159.59 247.92 145.21 70.85 18.74
Interest 0.7 0.96 0.52 0.77 0.36 Interest 8.84 39.34 25.68 25.01 24.18
Net Profit 298.73 336.78 222.77 69.82 220.86 Net Profit 105.51 168.08 111.13 67.97 7.18
EPS (`) 65.3 73.62 48.7 15.26 74.01 EPS (`) 12.21 21.17 69.98 42.77 4.46
Equity 45.75 45.75 45.75 45.75 29.84 Equity 17.28 15.87 15.87 15.87 15.87

Sr. No. Sr. No.

187 SKF India 188 IDFC
BSE Code: 500472 Price (`): 1833 Face Value (`): 10 Book Value (`): 353 BSE Code: 532659 Price (`): 59 Face Value (`): 10 Book Value (`): 112
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,762.29 2,631.41 2,997.93 2,415.60 2,274.96 Net Sales 62.41 10,458.18 9,035.73 9,639.82 8,772.04
PBIT 373.26 288.27 295.51 229.24 211.96 PBIT -22.34 8,432.25 7,480.32 7,921.24 7,599.94
Interest 1.66 - - - - Interest 0.57 6,650.33 5,829.00 5,657.75 5,055.24
Net Profit 261.47 243.89 257.15 202.77 166.72 Net Profit 103.79 699.08 -934.8 1,706.95 1,802.68
EPS (`) 50.93 46.25 48.76 38.45 31.62 EPS (`) 0.65 4.38 -5.86 10.72 11.89
Equity 51.34 52.73 52.73 52.73 52.73 Equity 1,595.95 1,595.94 1,594.02 1,592.78 1,516.29

Sr. No. Sr. No.

189 3M India 190 Gujarat State Petronet
BSE Code: 523395 Price (`): 18020 Face Value (`): 10 Book Value (`): 1089 BSE Code: 532702 Price (`): 214 Face Value (`): 10 Book Value (`): 79
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,480.24 2,362.98 2,102.98 1,840.30 1,742.34 Net Sales 1,138.51 1,027.55 991.93 1,064.60 1,050.69
PBIT 392.43 322.03 292.96 153.51 63.3 PBIT 990.34 709.16 681.17 738.78 745.01
Interest 2.03 2.27 2.19 3.42 14.17 Interest 47.72 59.58 77.25 117.83 141.85
Net Profit 258.61 240.76 200.93 108.34 42.99 Net Profit 575.02 538.9 464.67 486.31 415.79
EPS (`) 229.57 213.72 178.37 96.17 38.16 EPS (`) 10.2 9.56 8.25 8.64 7.39
Equity 11.27 11.27 11.27 11.27 11.27 Equity 563.77 563.59 563.34 562.98 562.74

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 69

 Financial Snapshot
Sr. No. Sr. No.
191 KEC International 192 Engineers India
BSE Code: 532714 Price (`): 363 Face Value (`): 2 Book Value (`): 62 BSE Code: 532178 Price (`): 179 Face Value (`): 5 Book Value (`): 45
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 7,920.82 8,584.40 8,516.33 8,467.80 7,901.83 Net Sales 1,572.40 1,479.73 1,524.99 1,741.25 1,846.47
PBIT 797.73 688.19 591.73 423.69 422.75 PBIT 355.87 291.59 145.48 212.03 371.1
Interest 195.26 253.61 277.43 308.86 263.27 Interest 3.18 3.18 0.18 - -
Net Profit 351.59 304.78 191.52 160.99 66.75 Net Profit 351.53 330 261.52 312.71 482.73
EPS (`) 13.68 11.86 7.45 6.26 2.6 EPS (`) 5.56 4.9 7.76 9.28 14.33
Equity 51.42 51.42 51.42 51.42 51.42 Equity 315.96 336.94 168.47 168.47 168.47

Sr. No. Sr. No.

193 Suzlon Energy 194 Akzo Nobel India
BSE Code: 532667 Price (`): 15 Face Value (`): 2 Book Value (`): -13 BSE Code: 500710 Price (`): 1854 Face Value (`): 10 Book Value (`): 216
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 9,138.08 12,714.37 9,562.56 19,954.44 20,402.86 Net Sales 3,017.30 2,824.90
2,640.10 - -
PBIT 1,429.66 2,110.36 565.32 -493.03 -865.88 PBIT 308.08 292.3 249.8 - -
Interest 945.38 1,287.59 1,160.58 2,011.39 1,998.48 Interest 3.27 3.2 2.2 - -
Net Profit 444.36 857.71 482.59 -9,157.69 -3,519.97 Net Profit 221.27 247 214.2 - -
EPS (`) 0.84 1.71 0.96 -24.7 -14.15 EPS (`) 47.11 52.94 45.91 - -
Equity 1,063.95 1,004.88 1,004.10 741.54 497.63 Equity 46.66 46.7 46.7 - -

Sr. No. Sr. No.

195 Oberoi Realty 196 Crompton Greaves Consumer Electricals
BSE Code: 533273 Price (`): 502 Face Value (`): 10 Book Value (`): 169 BSE Code: 539876 Price (`): 266 Face Value (`): 2 Book Value (`): 9
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 892.14 1,113.62 1,408.09 922.67 798.45 Net Sales 4,051.16 3,975.90 1,811.68 - -
PBIT 463.95 520.57 618.46 473.5 407.63 PBIT 485.88 479.17 203.21 -2.86 -
Interest 2.54 5.57 0.16 1.76 0.31 Interest 63.34 65.53 35.45 - -
Net Profit 387.12 378.59 425.91 317.12 311.06 Net Profit 291.86 290.69 105.19 -1.87 -
EPS (`) 11.4 11.15 12.55 9.66 9.48 EPS (`) 4.66 4.64 1.68 -74.8 -
Equity 339.6 339.54 339.3 328.24 328.23 Equity 125.35 125.35 125.35 0.05 -

Sr. No. Sr. No.

197 Prestige Estates Projects 198 Blue Dart Express
BSE Code: 533274 Price (`): 310 Face Value (`): 10 Book Value (`): 125 BSE Code: 526612 Price (`): 4708 Face Value (`): 10 Book Value (`): 181
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,312.08 4,774.50 4,634.35 3,419.76 2,549.19 Net Sales 2,765.77 2,689.50 2,564.54 2,272.15 1,938.28
PBIT 386.26 756.1 883.97 854.16 631.07 PBIT 235.11 237.98 299.67 180.64 146.83
Interest 187.39 316 358.71 321.36 229.04 Interest 31.25 45.01 35.53 11.21 0.03
Net Profit 495.11 269.9 351.18 332.37 314.28 Net Profit 115.17 139.84 192.75 129.33 122.6
EPS (`) 13.2 7.2 9.36 8.86 8.98 EPS (`) 48.53 58.93 81.23 54.51 51.67
Equity 375 375 375 375 350 Equity 23.73 23.76 23.76 23.76 23.76

Sr. No. Sr. No.

199 Finolex Industries 200 GE T&D India
BSE Code: 500940 Price (`): 643 Face Value (`): 10 Book Value (`): 187 BSE Code: 522275 Price (`): 422 Face Value (`): 2 Book Value (`): 40
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,887.52
2,987.64
2,452.83 - - Net Sales 4,552.69 4,052.13 3,419.61 3,710.72 3,523.54
PBIT 488.47 507.97 324.53 - - PBIT 370.05 -48.62 152.79 232.17 212.7
Interest 13.89 15.34 44.64 - - Interest 119.08 165.35 61.62 73.37 78.77
Net Profit 303.26 354.85 238.95 - - Net Profit 199.62 -86.66 77.51 120.57 117.02
EPS (`) 24.44 28.59 19.26 - - EPS (`) 7.8 -3.38 3.03 4.71 4.57
Equity 124.1 124.1 124.1 - - Equity 51.21 51.21 51.21 51.21 51.21

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

70 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
201 Arvind 202 Bank of India
BSE Code: 500101 Price (`): 449 Face Value (`): 10 Book Value (`): 144 BSE Code: 532149 Price (`): 160 Face Value (`): 10 Book Value (`): 271
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 6,112.20 9,235.54 8,450.41 7,851.40 6,862.12 Net Sales 39,796.18 39,585.23 42,092.84 43,684.87 38,125.19
PBIT 628.18 646.3 809.2 800.5 708.79 PBIT 3,357.78 58,216.03 62,913.12 67,711.50 58,470.38
Interest 194.86 288.41 381.14 394.6 354.47 Interest 28,023.72 27,605.75 30,245.31 32,220.05 27,169.77
Net Profit -23.98 313.84 362.7 341.1 353.89 Net Profit -677.04 -1,470.09 -6,204.26 2,012.90 2,986.78
EPS (`) -0.93 12.15 14.04 13.21 13.71 EPS (`) -5.71 -13.94 -75.91 30.24 46.45
Equity 258.52 258.36 258.24 258.24 258.17 Equity 1,185.29 1,055.43 817.29 665.65 643

Sr. No. Sr. No.

203 Au Small Finance Bank 204 Info Edge (India)
BSE Code: 540611 Price (`): 707 Face Value (`): 10 Book Value (`): 70 BSE Code: 532777 Price (`): 1376 Face Value (`): 10 Book Value (`): 130
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,441.84 1,429.47 1,206.29 813.06 - Net Sales 842.18 887.63 938.2 733.17 567.22
PBIT 840.46 1,001.23 857.45 - - PBIT 269.38 -45.12 -400.91 -25.33 75.48
Interest 611.61 531.35 492.01 333.68 - Interest 0.09 0.23 0.45 3.79 2.99
Net Profit 290.9 761.87 246.54 163.08 - Net Profit 222.76 -23.66 -251.79 24.06 89.67
EPS (`) 10.24 26.8 55.93 - - EPS (`) 18.33 -1.95 -20.82 2 8.21
Equity 284.25 284.25 44.08 44.08 42.96 Equity 121.52 121.08 120.92 120.22 109.18

Sr. No. Sr. No.

205 Quess Corp 206 Gujarat Gas
BSE Code: 539978 Price (`): 1048 Face Value (`): 10 Book Value (`): 59 BSE Code: 539336 Price (`): 877 Face Value (`): 10 Book Value (`): 121
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 3,606.82 4,157.36 3,435.01 2,567.06 - Net Sales 5,605.09 5,092.61 6,105.86 9,006.26 -
PBIT 184.06 196.36 147.73 119.17 - PBIT 789.72 485.96 479.22 866.56 -
Interest 46.27 46.53 30.79 21.83 - Interest 200.92 208.96 246.02 331.28 -
Net Profit 204.62 113.46 89.72 68.89 - Net Profit 240.86 220.59 155.87 446.54 -
EPS (`) 14.79 8.95 7.92 26.73 - EPS (`) 17.49 16.02 11.32 32.43 -
Equity 138.34 126.79 113.34 25.77 - Equity 137.68 137.68 137.68 137.68 -

Sr. No. Sr. No.

207 Phoenix Mills 208 Aegis Logistics
BSE Code: 503100 Price (`): 600 Face Value (`): 2 Book Value (`): 161 BSE Code: 500003 Price (`): 283 Face Value (`): 1 Book Value (`): 19
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 384.5 1,824.61 1,778.56 1,653.32 1,448.52 Net Sales 419.12 3,932.81 2,213.22 3,916.00 5,030.87
PBIT 252.93 651.63 612.75 593.9 572.95 PBIT 104.26 182.63 161.92 120.47 85.48
Interest 78.28 423.03 430.51 395.61 345.09 Interest 7.25 16.14 17.68 20.5 18.48
Net Profit 136.72 167.92 81.55 35.43 128.46 Net Profit 87.67 120.26 113.33 103.41 61.06
EPS (`) 8.93 10.97 5.33 2.44 8.87 EPS (`) 2.62 3.6 33.93 30.96 18.28
Equity 30.61 30.61 30.6 28.99 28.97 Equity 33.4 33.4 33.4 33.4 33.4

Sr. No. Sr. No.

209 Trent 210 Godrej Agrovet
BSE Code: 500251 Price (`): 330 Face Value (`): 1 Book Value (`): 47 BSE Code: 540743 Price (`): 599 Face Value (`): 10 Book Value (`): 66
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,905.57 1,833.92 2,397.32 2,284.25 2,371.25 Net Sales 4,106.11 4,911.09 3,750.16 3,311.82 3,102.47
PBIT 170.23 84.41 69.42 -2.14 -44.2 PBIT 417.38 364.55 244.28 269.07 213.95
Interest 31.02 33.78 35.55 10.72 13.13 Interest 65.44 86.34 97.67 65.46 40.29
Net Profit 129.65 84.86 62.94 129.33 -18.55 Net Profit 243.73 249.29 263.99 210.13 156.56
EPS (`) 3.9 2.55 18.94 38.92 -5.58 EPS (`) 16.04 13.47 28.52 22.7 118.39
Equity 33.23 33.23 33.23 33.23 33.23 Equity 185.13 185.13 92.57 92.57 13.22

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 71

 Financial Snapshot
Sr. No. Sr. No.
211 Indian Hotels Company 212 Jindal Steel & Power
BSE Code: 500850 Price (`): 140 Face Value (`): 1 Book Value (`): 40 BSE Code: 532286 Price (`): 265 Face Value (`): 1 Book Value (`): 335
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,436.55 4,010.26 4,590.92 4,188.64 4,066.19 Net Sales 16,370.18 21,655.50 19,202.43 19,400.67 20,004.04
PBIT 2,436.55 310.25 299.91 197.29 251.44 PBIT 3,230.64 709.01 286.3 2,726.99 3,627.63
Interest 196.41 323.83 245.96 175.57 168.51 Interest 2,165.44 3,389.59 3,252.74 2,583.70 1,181.25
Net Profit 109.75 -63.2 -60.53 -378.1 -553.85 Net Profit -735.58 -2,281.28 -1,902.01 -1,278.12 1,910.36
EPS (`) 1.11 -0.63 -0.61 -4.68 -6.86 EPS (`) -8.04 -24.93 -20.79 -13.97 20.88
Equity 98.93 98.93 98.93 80.75 80.75 Equity 91.5 91.5 91.49 91.49 91.49

Sr. No. Sr. No.

213 KIOCL 214 Spicejet
BSE Code: 540680 Price (`): 334 Face Value (`): 10 Book Value (`): 33 BSE Code: 500285 Price (`): 120 Face Value (`): 10 Book Value (`): -10
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,478.20 869.84 184.03 534.14 1,272.35 Net Sales 6,870.08
6,191.36
5,088.07 - -
PBIT -107.95 -123.1 -306.69 -180.77 -111.01 PBIT 622.31 341.88 357.69 - -
Interest 0.39 0.32 - - - Interest 58.79 33.34 102.53 - -
Net Profit 55.23 47.93 -77.66 30.81 39.94 Net Profit 503.29 427.22 449.79 - -
EPS (`) 0.88 0.75 -1.22 0.48 0.62 EPS (`) 8.4 7.13 7.5 - -
Equity 634.51 634.51 634.51 634.51 634.51 Equity 599.45 599.45 599.45 - -

Sr. No. Sr. No.

215 Asahi India Glass 216 Indiabulls Ventures
BSE Code: 515030 Price (`): 372 Face Value (`): 1 Book Value (`): 19 BSE Code: 532960 Price (`): 265 Face Value (`): 2 Book Value (`): 11
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,502.07 2,374.56 2,208.87 2,098.57 2,140.07 Net Sales 103.79 409.34 376.48 335.36 289.03
PBIT 442.34 305.06 282.53 197.47 86.52 PBIT 45.7 184.78 192.05 181.83 163.05
Interest 129.72 139.29 143.92 159.55 162.98 Interest 48.19 138.62 148.45 60.67 23.51
Net Profit 150.61 131.33 86.95 42.02 -46.78 Net Profit 53.95 102.25 73.84 150.64 101.64
EPS (`) 6.2 5.4 3.58 1.73 -1.92 EPS (`) 1.22 3.19 2.52 5.77 4.4
Equity 24.31 24.31 24.31 24.31 24.31 Equity 88.48 64.04 58.57 52.24 46.22

Sr. No. Sr. No.

217 Bata India 218 Indiabulls Real Estate
BSE Code: 500043 Price (`): 720 Face Value (`): 5 Book Value (`): 103 BSE Code: 532832 Price (`): 230 Face Value (`): 2 Book Value (`): 100
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,568.21 2,474.26 2,425.37 2,694.00 2,065.17 Net Sales 79.15 2,320.34 2,677.33 2,601.19 1,736.24
PBIT 292.45 213.55 195.36 255.75 262.75 PBIT 42.2 573.94 739.77 551.61 491.62
Interest 3.76 4.03 1.72 1.76 1.3 Interest 374.7 560.81 348.37 336.05 221.28
Net Profit 176.98 158.95 218.54 231.34 190.9 Net Profit 17.73 396.89 305.05 248.08 223.84
EPS (`) 13.77 12.37 17 36 29.71 EPS (`) 0.37 9.1 6.61 5.84 5.28
Equity 64.26 64.26 64.26 64.26 64.26 Equity 94.94 87.18 92.34 85 84.8

Sr. No. Sr. No.

219 Godrej Properties 220 V-Guard Industries
BSE Code: 533150 Price (`): 794 Face Value (`): 5 Book Value (`): 93 BSE Code: 532953 Price (`): 236 Face Value (`): 1 Book Value (`): 15
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 324.24 1,582.93 2,633.96 1,843.09 1,179.21 Net Sales 2,209.37 2,150.62 1,862.28 1,745.92 1,517.56
PBIT 42.19 260.61 335.44 247.23 276.85 PBIT 195.12 198.81 162.65 117.57 110.51
Interest 184.8 101.53 15.35 4.73 4.48 Interest 1.86 2.1 8.92 20.61 21.06
Net Profit 153.93 206.8 231.1 190.91 159.44 Net Profit 136.9 151.8 111.68 70.72 70.13
EPS (`) 7.11 9.56 10.69 9.58 8 EPS (`) 3.22 3.57 37.12 23.59 23.5
Equity 108.24 108.13 108.13 99.68 99.12 Equity 42.47 42.47 30.09 29.97 29.85

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

72 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
221 Syngene International 222 Relaxo Footwears
BSE Code: 539268 Price (`): 592 Face Value (`): 10 Book Value (`): 71 BSE Code: 530517 Price (`): 645 Face Value (`): 1 Book Value (`): 50
Last Five Year Standalone Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,249.70 1,200.90 1,107.00 859.9 699.5 Net Sales 1,841.71 1,739.84 1,713.02 1,480.81 1,211.83
PBIT 422.7 293.3 260.5 199.7 148.8 PBIT 251.65 192.81 193.96 160.74 115.41
Interest 20.1 17.5 8.4 7.9 0.4 Interest 10.88 15.18 22.89 18.48 22.66
Net Profit 291.7 287.3 221.2 175 134.8 Net Profit 128.83 122.97 120.28 103.05 65.64
EPS (`) 14.59 14.37 11.11 8.79 24.89 EPS (`) 10.73 10.24 10.02 17.17 10.94
Equity 200 200 199.2 199.1 26.1 Equity 12.01 12.01 12 6 6

Sr. No. Sr. No.

223 IDBI Bank 224 Adani Power
BSE Code: 500116 Price (`): 60 Face Value (`): 10 Book Value (`): 70 BSE Code: 533096 Price (`): 37 Face Value (`): 10 Book Value (`): 8
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 25,517.73 27,805.38 28,058.20 28,164.27 26,608.14 Net Sales 11,758.13 22,783.82 25,231.57 18,823.73 15,768.08
PBIT 584.21 44,581.67 45,783.35 46,446.78 43,778.48 PBIT 1,657.03 3,299.29 6,216.76 3,341.18 2,454.14
Interest 20,011.84 22,019.44 21,930.98 22,387.15 20,558.15 Interest 2,912.91 5,901.73 5,964.16 4,863.53 4,010.00
Net Profit -6,505.61 -5,015.90 -3,590.82 941.8 1,151.74 Net Profit -5,771.85 -6,174.10 488.48 -815.63 -290.55
EPS (`) -27.59 -24.36 -17.44 5.87 7.18 EPS (`) -14.96 -16.01 1.47 -2.84 -1.01
Equity 2,357.63 2,058.82 2,058.82 1,603.96 1,603.94 Equity 3,856.94 3,856.94 3,333.94 2,871.92 2,871.92

Sr. No. Sr. No.

225 Astral Poly Technik 226 Central Bank of India
BSE Code: 532830 Price (`): 835 Face Value (`): 1 Book Value (`): 72 BSE Code: 532885 Price (`): 74 Face Value (`): 10 Book Value (`): 90
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,601.21 1,888.85 1,718.96 1,429.38 1,079.64 Net Sales 24,681.26 24,774.65 25,987.66 26,475.98 24,478.32
PBIT 214.15 213.61 162.8 131.34 133.22 PBIT 24,681.26 36,562.83 38,499.26 40,078.99 37,251.32
Interest 13.27 18.4 30.52 25.45 31.12 Interest 18,419.83 18,166.45 18,889.30 19,199.65 17,963.08
Net Profit 112.72 144.68 100.62 75.89 78.91 Net Profit -2,524.64 -2,459.36 -1,396.37 666.06 -1,213.22
EPS (`) 9.41 12.08 8.4 6.41 14.04 EPS (`) -13.21 -12.93 -8.26 4.02 -8.98
Equity 11.98 11.98 11.98 11.84 11.24 Equity 1,911.77 1,902.17 1,689.71 1,658.27 1,350.44

Sr. No. Sr. No.

227 Aarti Industries 228 Max Financial Services
BSE Code: 524208 Price (`): 1116 Face Value (`): 5 Book Value (`): 174 BSE Code: 500271 Price (`): 550 Face Value (`): 2 Book Value (`): 115
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 3,273.38 3,163.46 2,779.62 2,907.96 2,632.49 Net Sales 109.36 15,227.89 11,696.14 14,815.35 11,626.33
PBIT 601.5 530.98 473.77 383.72 312.96 PBIT 108.26 689.68 456.95 533.8 310.76
Interest 122.04 117.34 116.98 137.97 117.84 Interest - 8.93 7.66 82.59 93.21
Net Profit 289.73 315.78 256.88 205.88 162.44 Net Profit 107.2 395.36 252.74 279.62 139.45
EPS (`) 35.28 38.45 30.83 23.24 18.34 EPS (`) 3.99 14.79 9.47 10.46 5.19
Equity 41.06 41.06 41.66 44.3 44.3 Equity 53.68 53.45 53.4 53.3 53.25

Sr. No. Sr. No.

229 Jubilant Foodworks 230 Bombay Burmah Trading Corporation
BSE Code: 533155 Price (`): 1942 Face Value (`): 10 Book Value (`): 122 BSE Code: 501425 Price (`): 1576 Face Value (`): 2 Book Value (`): 539
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 2,677.07 2,583.39 2,437.98 2,092.76 1,736.31 Net Sales 230.86 9,434.13 9,042.71 8,196.71 7,271.16
PBIT 306.32 85.7 148.88 153.96 170.86 PBIT -10.57 1,129.99 1,079.17 699.86 534.52
Interest - - - - - Interest 32.34 43.42 43.92 40.66 43.17
Net Profit 99.01 57.77 104.81 111.08 118.24 Net Profit -2.3 435.67 380.96 356.87 207.11
EPS (`) 15 8.76 15.93 16.94 18.07 EPS (`) -0.33 62.44 54.6 51.15 29.68
Equity 65.98 65.95 65.8 65.57 65.44 Equity 13.95 13.96 13.96 13.96 13.96

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 73

 Financial Snapshot
Sr. No. Sr. No.
231 Thomas Cook (India) 232 Birla Corporation
BSE Code: 500413 Price (`): 247 Face Value (`): 1 Book Value (`): 49 BSE Code: 500335 Price (`): 1180 Face Value (`): 10 Book Value (`): 429
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,797.39
8,588.00
4,236.66 - - Net Sales 3,691.40 4,347.67 3,274.99 3,209.89 3,016.35
PBIT 44.49 228.08 177.82 - - PBIT 333.01 367.36 136.19 147.79 123.75
Interest 51.15 130.89 96.5 - - Interest 170.85 276.79 81.59 78.37 85.6
Net Profit -9.42 38.18 -37.93 - - Net Profit 93.44 219.46 157.37 175.24 129.82
EPS (`) -0.26 1.04 -1.13 - - EPS (`) 12.13 28.5 20.44 22.76 16.86
Equity 36.69 36.68 36.59 - - Equity 77.01 77.01 77.01 77.01 77.01

Sr. No. Sr. No.

233 Escorts 234 Aditya Birla Fashion and Retail
BSE Code: 500495 Price (`): 758 Face Value (`): 10 Book Value (`): 132 BSE Code: 535755 Price (`): 166 Face Value (`): 10 Book Value (`): 12
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 4,511.67 4,145.33 3,537.62 4,112.68 6,501.90 Net Sales 6,889.41 6,602.86 6,060.05 1,850.73 1,661.21
PBIT 404.27 246.13 85.23 94.07 301.15 PBIT 367.87 195.02 58.78 -110.75 -75.61
Interest 32.48 32.21 52.39 58.26 112.2 Interest 171.74 179.67 174.87 120.17 117.25
Net Profit 222.4 131.27 77.06 76.31 246.71 Net Profit -20.57 53.5 -104.14 -228.14 -187.73
EPS (`) 20.63 10.71 6.29 6.4 20.69 EPS (`) -0.27 0.69 -1.35 -24.59 -20.23
Equity 122.58 122.58 119.39 119.29 119.27 Equity 770.53 770.53 768.84 92.79 92.79

Sr. No. Sr. No.

235 Future Consumer 236 Jet Airways (India)
BSE Code: 533400 Price (`): 68 Face Value (`): 6 Book Value (`): 6 BSE Code: 532617 Price (`): 791 Face Value (`): 10 Book Value (`): -431
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,981.03 2,115.84 1,757.81 1,312.26 822.56 Net Sales 21,817.11 22,692.58 22,206.96 20,965.60 19,035.84
PBIT 43.74 -22.96 -79.98 -98.18 -124.88 PBIT 800.7 265.5 1,239.81 -1,123.71 -2,737.26
Interest 37.47 44.83 61.09 31.93 5.22 Interest 796.21 852.63 884.98 920.47 1,083.60
Net Profit 26.15 -61.01 -112.78 -102.76 -6.95 Net Profit 282.31 438.45 1,211.65 -2,097.41 -4,129.76
EPS (`) 0.16 -0.37 -0.68 -0.62 -0.04 EPS (`) 24.85 38.6 106.66 -184.64 -363.54
Equity 1,008.55 988.36 994.47 994.29 958.79 Equity 113.6 113.6 113.6 113.6 113.6

Sr. No. Sr. No.

237 Bharat Financial Inclusion 238 GMR Infrastructure
BSE Code: 533228 Price (`): 1003 Face Value (`): 10 Book Value (`): 176 BSE Code: 532754 Price (`): 23 Face Value (`): 1 Book Value (`): 12
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,651.19 1,553.08 1,169.13 723.96 518.99 Net Sales 597.66 9,768.63 13,357.66 11,087.68 10,653.22
PBIT 501.85 640.47 726.93 393.5 258.23 PBIT 355.6 2,160.05 1,978.48 742.11 1,110.42
Interest 679.67 622.46 484.57 279.05 214.22 Interest 736.36 2,128.52 4,057.69 3,571.86 2,971.88
Net Profit -9.75 289.69 302.98 187.66 69.85 Net Profit -3,401.10 -574.59 -2,161.00 -2,733.29 10.01
EPS (`) -0.71 20.99 23.8 14.86 6.45 EPS (`) -5.63 -0.95 -3.58 -6.27 0.02
Equity 138.03 137.98 127.31 126.29 108.21 Equity 603.59 603.59 603.59 436.13 389.24

Sr. No. Sr. No.

239 Union Bank of India 240 BASF India
BSE Code: 532477 Price (`): 138 Face Value (`): 10 Book Value (`): 249 BSE Code: 500042 Price (`): 2194 Face Value (`): 10 Book Value (`): 255
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 32,950.65 32,816.98 32,315.67 32,164.28 29,393.53 Net Sales 5,590.33 5,084.62 4,751.73 4,705.76 4,429.89
PBIT 2,563.63 49,571.99 49,493.79 49,120.55 44,984.17 PBIT 310.59 100.65 -69.83 -9.39 213.09
Interest 23,863.67 23,776.31 23,894.04 23,639.55 21,466.72 Interest 133.02 141.64 100.73 95.56 16.13
Net Profit -1,201.92 572.64 1,356.44 1,760.51 1,676.11 Net Profit 168.92 -14.13 4.45 -66.9 127.87
EPS (`) -16.55 8.33 19.73 27.61 26.43 EPS (`) 39.02 -3.26 1.03 -15.46 29.54
Equity 726.43 687.44 687.44 635.78 630.31 Equity 43.29 43.29 43.29 43.29 43.29

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

74 DALAL STREET INVESTMENT JOURNAL I FEB 19 - MAR 4, 2018 DSIJ.in

 250
LARGE
CAPS
Sr. No. Sr. No.
241 Eris Lifesciences 242 ITI
BSE Code: 540596 Price (`): 771 Face Value (`): 1 Book Value (`): 39 BSE Code: 523610 Price (`): 128 Face Value (`): 10 Book Value (`): -13
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Standalone Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 763.22 724.96 596.71 545.56 508.82 Net Sales 1,337.65 1,528.12 1,190.45 574.33 708.72
PBIT 290.13 244.15 150.96 - - PBIT -29.9 -82.84 -185.27 -225.66 -261.06
Interest 0.73 0.24 0.12 0.02 0.28 Interest 155.64 152.62 157.15 157.25 122.31
Net Profit 290.64 241.21 111.22 89.23 70.42 Net Profit 149.54 304.88 251.19 -297.13 -344.26
EPS (`) 21.14 17.54 8,088.44 6,466.23 5,102.83 EPS (`) 2.4 5.44 8.72 -10.32 -11.95
Equity 13.75 13.75 0.14 0.14 0.14 Equity 560 560 288 288 288

Sr. No. Sr. No.

243 Sun Pharma Advanced Research Company 244 Delta Corp
BSE Code: 532872 Price (`): 495 Face Value (`): 1 Book Value (`): 6 BSE Code: 532848 Price (`): 325 Face Value (`): 1 Book Value (`): 35
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 103.4 181.02 161.28 155.74 167.03 Net Sales 302.84 454.65 377.86 299.97 558.58
PBIT -240.1 -132.07 -70.77 -42.34 29.92 PBIT 99.49 127.84 84.71 31.84 133.52
Interest 0.15 1.82 2.16 0.22 5.6 Interest 10.97 34.97 41.44 51.3 33.43
Net Profit -239.7 -120.27 -69.99 -39.52 30.32 Net Profit 58.08 73.75 42.58 -22.77 35.31
EPS (`) -9.71 -4.87 -2.96 -1.67 1.28 EPS (`) 2.17 3.18 1.85 -0.98 1.55
Equity 24.69 24.69 23.67 23.67 23.67 Equity 26.71 23.16 23.07 23.07 22.76

Sr. No. Sr. No.

245 Security and Intelligence Services (India) 246 TV18 Broadcast
BSE Code: 540673 Price (`): 1172 Face Value (`): 10 Book Value (`): 77 BSE Code: 532800 Price (`): 60 Face Value (`): 2 Book Value (`): 20
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,869.31 4,567.09 3,836.22 3,550.63 3,097.66 Net Sales 686.4 979.41 2,568.97 2,318.39 1,968.13
PBIT 103.57 175 86.81 - - PBIT 157.08 -25.09 202.01 212.52 154.94
Interest 55.91 74.88 52.31 47.74 25.61 Interest 16.21 22.43 47.17 47.85 60.53
Net Profit 89.69 89.87 41.31 62.68 68.66 Net Profit 115.86 19.07 181.02 44.54 103.63
EPS (`) 4.82 13.08 22.81 - - EPS (`) 0.68 0.11 1.06 0.25 0.6
Equity 68.7 68.7 6.2 6.18 6.18 Equity 342.87 342.87 342.87 342.87 342.33

Sr. No. Sr. No.

247 Hindustan Copper 248 HEG
BSE Code: 513599 Price (`): 87 Face Value (`): 5 Book Value (`): 16 BSE Code: 509631 Price (`): 2644 Face Value (`): 10 Book Value (`): 238
Last Five Year Standalone Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,749.15 1,220.40 968.76 1,015.55 1,488.88 Net Sales 1,131.59 860.04 827.54 1,240.52 1,466.81
PBIT 224.89 -14.27 -1.95 15.59 330.57 PBIT 271.72 6.74 45.23 120.7 173.32
Interest 15.36 9.01 1.44 0.68 2.32 Interest 52.39 54.72 59.94 65.76 72.3
Net Profit 96.34 61.94 43.56 67.6 286.42 Net Profit 97.86 -44.19 -14.24 36.43 80.71
EPS (`) 1.04 0.66 0.47 0.73 3.1 EPS (`) 24.49 -11.06 -3.56 9.12 20.2
Equity 462.61 462.61 462.61 462.61 462.61 Equity 39.96 39.96 39.96 39.96 39.96

Sr. No. Sr. No.

249 Sheela Foam 250 Dish TV India
BSE Code: 540203 Price (`): 1592 Face Value (`): 5 Book Value (`): 95 BSE Code: 532839 Price (`): 73 Face Value (`): 1 Book Value (`): 5
Last Five Year Consolidated Financial Results (` Cr) Last Five Year Consolidated Financial Results (` Cr)
Particulars TTMSA FY17 FY16 FY15 FY14 Particulars TTMSA FY17 FY16 FY15 FY14
Net Sales 1,602.22
1,750.00
1,549.99 - - Net Sales 1,830.00 3,014.39 3,059.94 2,781.64 2,508.97
PBIT 163.91 164.84 147.16 - - PBIT 216.86 315.52 434.21 119.27 26.67
Interest 5.58 9.87 11.67 - - Interest 107.07 223.89 208.73 175.41 132.75
Net Profit 111.1 124.84 104.71 - - Net Profit 56.21 109.28 692.42 3.14 -157.61
EPS (`) 22.78 25.59 64.4 - - EPS (`) 0.53 1.03 6.5 0.02 -1.48
Equity 24.39 24.39 16.26 - - Equity 106.6 106.59 106.59 106.56 106.5

Note: n Sept-17 TTM data of all companies is on standalone basis n Book value is in rupees per share Share price data as of Jan 18, 2018

DSIJ.in FEB 19 - MAR 4, 2018 I DALAL STREET INVESTMENT JOURNAL 75