Professional Documents
Culture Documents
Bandhan Bank
Bandhan Bank
IN
Narration Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Mar-17 Mar-18 Mar-19 Mar-20 Trailing Best Case Worst Case
Sales - - - - - - 3,908.71 4,802.30 6,643.37 10,885.49 11,272.28 17,836.41 15,472.48
Expenses - - - - - - 1,043.59 1,596.60 2,467.25 3,739.44 4,606.98 6,232.67 6,323.60
Operating Profit - - - - - - 2,865.12 3,205.70 4,176.12 7,146.05 6,665.30 11,603.75 9,148.88
Other Income - - - - - - 411.41 706.18 1,063.05 1,549.20 1,604.93 - -
Depreciation - - - - - - 66.85 85.92 78.17 80.26 - - -
Interest - - - - - - 1,505.21 1,770.06 2,147.95 4,561.58 4,711.39 4,711.39 4,711.39
Profit before tax - - - - - - 1,704.47 2,055.90 3,013.05 4,053.41 3,558.84 6,892.36 4,437.49
Tax - - - - - - 592.52 710.34 1,061.55 1,029.68 788.89 22% 22%
Net profit - - - - - - 1,111.95 1,345.56 1,951.50 3,023.74 2,769.94 5,364.52 3,453.83
EPS - - - - - - 10.15 11.28 16.36 18.78 17.20 33.32 21.45
Price to earning 41.58 32.17 10.85 14.81 24.85 14.81
Price - - - - - - - 469.05 526.25 203.75 254.75 828.07 317.65
RATIOS:
Dividend Payout 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.86% 18.34% 0.00%
OPM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 73.30% 66.75% 62.86% 65.65% 59.13%
Narration Mar-18 Jun-18 Sep-18 Dec-18 Mar-19 Jun-19 Sep-19 Dec-19 Mar-20 Jun-20
Sales 1,350.59 1,556.17 1,605.64 1,649.55 1,832.50 2,631.30 2,690.27 2,717.63 2,846.29 3,018.09
Expenses 472.06 507.37 558.08 835.27 645.20 675.86 727.92 929.00 1,486.89 1,463.17
Operating Profit 878.53 1,048.80 1,047.56 814.28 1,187.30 1,955.44 1,962.35 1,788.63 1,359.40 1,554.92
Other Income 203.38 210.69 230.44 234.10 387.83 331.02 360.27 357.72 500.18 386.76
Depreciation - - - - - - - - - -
Interest 487.19 519.00 528.19 525.55 575.21 1,056.75 1,161.23 1,177.35 1,166.25 1,206.56
Profit before tax 594.72 740.49 749.81 522.83 999.92 1,229.71 1,161.39 969.00 693.33 735.12
Tax 206.87 258.77 262.16 191.56 349.05 426.09 189.59 237.96 176.04 185.30
Net profit 387.86 481.71 487.65 331.27 650.87 803.62 971.80 731.03 517.29 549.82
OPM 65% 67% 65% 49% 65% 74% 73% 66% 48% 52%
BANDHAN BANK LTD SCREENER.IN
Narration Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Mar-17 Mar-18 Mar-19 Mar-20
Equity Share Capital - - - - - - 1,095.14 1,192.80 1,193.08 1,610.25
Reserves - - - - - - 3,351.31 8,189.14 10,008.66 13,585.21
Borrowings - - - - - - 24,257.60 34,154.00 43,752.97 73,460.68
Other Liabilities - - - - - - 1,532.04 774.12 1,487.00 3,061.66
Total - - - - - - 30,236.09 44,310.06 56,441.71 91,717.80
Debtor Days - - - - - - - - - -
Inventory Turnover - - - - - - - - - -
Narration Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Dec-99 Mar-17 Mar-18 Mar-19 Mar-20
Cash from Operating Activity - - - - - - 8,885.19 -2,598.80 2,695.40 6,482.14
Cash from Investing Activity - - - - - - -2,670.90 -2,236.60 -2,373.19 -4,086.12
Cash from Financing Activity - - - - - - -2,022.71 2,846.00 104.65 154.20
Net Cash Flow - - - - - - 4,191.59 -1,989.41 426.86 2,550.23
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 BANDHAN BANK LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10
META
Number of shares 161.00
Face Value 10.00
Current Price 254.75
Market Capitalization 41,015.88
Quarters
Report Date Mar-18 Jun-18 Sep-18 Dec-18
Sales 1,350.59 1,556.17 1,605.64 1,649.55
Expenses 472.06 507.37 558.08 835.27
Other Income 203.38 210.69 230.44 234.10
Depreciation
Interest 487.19 519.00 528.19 525.55
Profit before tax 594.72 740.49 749.81 522.83
Tax 206.87 258.77 262.16 191.56
Net profit 387.86 481.71 487.65 331.27
Operating Profit 878.53 1,048.80 1,047.56 814.28
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 - - - -
PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET