Petronet LNG
Petronet LNG
Petronet LNG
IN
Narration Dec-99 Dec-99 Dec-99 Dec-99 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Trailing Best Case Worst Case
Sales - - - - 39,626.97 27,133.43 24,616.03 30,598.62 38,395.43 35,452.00 31,722.13 40,035.78 33,020.15
Expenses - - - - 38,109.27 25,547.18 22,023.65 27,284.97 35,101.22 31,462.48 27,872.20 35,176.87 30,272.66
Operating Profit - - - - 1,517.70 1,586.25 2,592.38 3,313.65 3,294.21 3,989.52 3,849.93 4,858.91 2,747.49
Other Income - - - - 156.43 187.93 363.99 348.69 524.66 306.21 273.70 - -
Depreciation - - - - 329.08 321.60 369.07 411.65 411.24 776.13 779.83 779.83 779.83
Interest - - - - 307.83 238.75 209.65 162.99 98.92 403.20 390.82 390.82 390.82
Profit before tax - - - - 1,037.22 1,213.83 2,377.65 3,087.70 3,308.71 3,116.40 2,952.98 3,688.26 1,576.84
Tax - - - - 132.42 285.98 654.52 977.26 1,078.15 413.05 311.77 11% 11%
Net profit - - - - 904.80 927.85 1,723.13 2,110.44 2,230.56 2,703.35 2,641.21 3,298.86 1,410.36
EPS - - - - 6.03 6.19 11.49 14.07 14.87 18.02 17.60 21.98 9.40
Price to earning 14.22 20.27 17.55 16.41 16.92 11.08 11.98 14.10 11.98
Price - - - - 85.78 125.38 201.58 230.95 251.55 199.70 210.75 309.82 112.54
RATIOS:
Dividend Payout 0.00% 0.00% 0.00% 0.00% 16.58% 20.21% 21.76% 31.98% 67.25% 69.36%
OPM 0.00% 0.00% 0.00% 0.00% 3.83% 5.85% 10.53% 10.83% 8.58% 11.25% 12.14%
Narration Dec-99 Jun-18 Sep-18 Dec-18 Mar-19 Jun-19 Sep-19 Dec-19 Mar-20 Jun-20
Sales - 9,169.15 10,745.34 10,097.74 8,383.20 8,613.44 9,361.18 8,910.23 8,567.15 4,883.57
Expenses - 8,234.74 9,861.62 9,249.66 7,755.96 7,589.53 8,205.84 7,802.66 7,869.63 3,994.07
Operating Profit - 934.41 883.72 848.08 627.24 1,023.91 1,155.34 1,107.57 697.52 889.50
Other Income - 117.57 121.42 109.86 176.57 106.08 16.46 88.20 100.66 68.38
Depreciation - 102.24 103.70 103.70 101.60 189.88 196.03 196.00 194.22 193.58
Interest - 29.97 24.89 21.54 22.52 100.52 105.13 94.02 103.53 88.14
Profit before tax - 919.77 876.55 832.70 679.69 839.59 870.64 905.75 500.43 676.16
Tax - 314.21 303.66 245.97 214.31 277.65 -218.36 226.53 127.23 176.37
Net profit - 605.56 572.89 586.73 465.38 561.94 1,089.00 679.22 373.20 499.79
Narration Dec-99 Dec-99 Dec-99 Dec-99 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Equity Share Capital - - - - 750.00 750.00 750.00 1,500.00 1,500.00 1,500.00
Reserves - - - - 4,972.15 5,912.46 7,428.38 8,311.29 8,730.58 9,620.92
Borrowings - - - - 2,812.00 2,614.55 2,218.00 1,453.05 733.40 3,440.22
Other Liabilities - - - - 2,829.92 3,197.61 3,517.21 4,480.19 4,285.36 4,305.76
Total - - - - 11,364.07 12,474.62 13,913.59 15,744.53 15,249.34 18,866.90
Narration Dec-99 Dec-99 Dec-99 Dec-99 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Cash from Operating Activity - - - - 900.67 3,374.03 2,067.58 2,995.63 2,141.42 2,863.11
Cash from Investing Activity - - - - -716.79 -853.77 -3,175.07 -1,277.62 -71.53 940.98
Cash from Financing Activity - - - - -1,057.54 -699.38 -748.23 -1,334.70 -2,547.61 -3,054.65
Net Cash Flow - - - - -873.66 1,820.88 -1,855.72 383.31 -477.72 749.44
How to use it?
You can customize this workbook as you want.
You can add custom formating, add conditional formating, add your own formulas… do ANYTHING.
Please don't edit the "Data Sheet" only.
TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: screener.feedback@dalal-street.in
s… do ANYTHING.
@dalal-street.in
COMPANY NAME PETRONET LNG LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10
META
Number of shares 150.10
Face Value 10.00
Current Price 210.75
Market Capitalization 31,634.51
Quarters
Report Date Jun-18 Sep-18 Dec-18
Sales 9,169.15 10,745.34 10,097.74
Expenses 8,234.74 9,861.62 9,249.66
Other Income 117.57 121.42 109.86
Depreciation 102.24 103.70 103.70
Interest 29.97 24.89 21.54
Profit before tax 919.77 876.55 832.70
Tax 314.21 303.66 245.97
Net profit 605.56 572.89 586.73
Operating Profit 934.41 883.72 848.08
BALANCE SHEET
Report Date
Equity Share Capital
Reserves
Borrowings
Other Liabilities
Total
Net Block
Capital Work in Progress
Investments
Other Assets
Total
Receivables
Inventory
Cash & Bank
No. of Equity Shares
New Bonus Shares
Face value
CASH FLOW:
Report Date
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow
PRICE:
DERIVED:
Adjusted Equity Shares in Cr 75.00 75.00 75.00 75.00
PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET