TechnoFunda Investing Excel Analysis - Versio

STEPS TO USE THIS ANALYSIS EXCEL

1 >> This excel is customised to be used only on Screener.in website. You might need to create free account on t
to use it.
2>> Once you sign-up on Screener.in webite, go to this URL >> https://www.screener.in/excel/
3>> Upload this excel template there and it's DONE…!! Now in future all the time you will be able to use this tem
when you visit any company on the website.
4>> When you are on company tab on Screener.in website, simply click on "Export To Excel" option and you will
output in exact same template which you have uploaded. It works like MAGIC :)
Visit my website >> https://vivekmashrani.com/ to get lot of other insights on Investing. Cheers…!!

READ THESE INSTRUCTIONS BEFORE YOU START

1. DON’T change anything on "Data Sheet" tab - this is dynamic template based on which company data we ne
through Screener.in upload
2. If you see data is not flowing when you download excel from Screener.in, just click on "Enable Editing" on th
workbook

Data Sheet underlying data is from Screener.in

WATCH SCREENER TUTORIAL

DISCLAIMER
1. This excel template is prepared only for educational purpose. Author is not liable for accuracy of underlying da
Please use this only as reference. For any suggestions or feedback, email to >> connect@vivekmashrani.com
2. Please consult your financial advisor for buy/sell decisions; Author will bear no liability whatsoever based on d
direct or indirect use of this template.

Read full disclaimer and privacy policy here >> https://vivekmashrani.com/disclaimer-and-privacy-policy/

 GO TO OVERVIEW TAB

GET 10-DAY FREE EMAIL COURSE

INVESTING LEARNING UPDATES

VISIT MY WEBSITE

Download Android App

SE

ES
 NAVIGATION MENU

GO TO INSTRUCTIONS TAB RAT

INCOME STATEMENT DUP

INCOME STATEMENT - QUARTERLY INVEST

BALANCE SHEET LEARN MORE A

CASH FLOW STATEMENT

ON MENU

RATIO ANALYSIS

DUPONT ANALYSIS

INVESTING RESOURCES

LEARN MORE AND CONNECT WITH ME

GRAPHS
Key Items Details
Company Name VINATI ORGANICS LTD
Current Price (INR) 1,963
No. of Shares (crores) 10.3
Market Cap (crores) 20,180
TTM Net Profit (crores) 297
TTM P/E ratio 67.9x
TTM Operating Profit Margin 29.6%
Latest FY ROAE 19.1%
Latest FY ROACE 23.8%
 Inco
COMPANY NAME >>
INR (in crores) Mar-12 Mar-13 Mar-14 Mar-15
Sales 447 554 696 772
Operating Profit 95 120 153 192
Other Income 3 4 9 9
EBITDA 98 124 162 201
Interest (9) (12) (18) (10)
Depreciation (7) (10) (15) (18)
Profit before tax (PBT) 82 103 129 174
Tax (27) (34) (42) (58)
Profit after tax (PAT) / Net Profit 55 69 86 116

Adjusted Equity Shares (in crores) 9.9 9.9 9.9 10.3

Price 42 52 141 262

Operating Profit Margin (OPM) % 21.2% 21.7% 22.0% 24.9%

Net Profit Margin (NPM) % 12.2% 12.4% 12.4% 15.0%
Tax Payout % 32.8% 33.1% 33.0% 33.3%
Dividend Payout % 18.0% 18.0% 17.2% 15.6%
Interest Coverage Ratio (x) 9.9x 9.9x 8.1x 18.8x
Earnings Per Share (EPS) 5.6 7.0 8.7 11.2
PE Ratio (x) 7.5x 7.4x 16.1x 23.3x

Common Sizing Expenses

Year >> Mar-12 Mar-13 Mar-14 Mar-15
Sales 100% 100% 100% 100%
Raw material Expenses 61% 61% 60% 59%
Change in Inventory (1%) (1%) 0% 0%
Power and Fuel Cost 6% 6% 5% 4%
Other Mfr. Exp 4% 3% 3% 4%
Employee Cost 4% 4% 4% 4%
Selling and Admin Expenses 4% 4% 4% 3%
Other Expenses 1% 1% 2% 1%
Operating Profit Margin (OPM) % 21.2% 21.7% 22.0% 24.9%
 Income Statement Analysis
VINATI ORGANICS LTD
Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
631 641 730 1,128 1,029 954
207 218 198 425 415 353
6 12 31 30 45 26
213 230 229 455 460 379
(8) (3) (2) (2) (2) (1)
(19) (22) (23) (27) (33) (43)
187 206 203 425 425 335
(55) (66) (60) (143) (91) (66)
132 140 144 282 334 269

10.3 10.3 10.3 10.3 10.3 10.3

195 379 451 822 775 1,400

32.8% 34.0% 27.2% 37.7% 40.3% 37.0%

20.9% 21.9% 19.7% 25.0% 32.4% 28.2%
29.5% 31.9% 29.3% 33.6% 21.4% 19.7%
15.7% 1.8% 16.1% 12.7% 16.9% 22.9%
24.7x 75.9x 94.7x 196.1x 209.2x 353.9x
12.7 13.6 14.0 27.5 32.5 26.2
15.3x 27.9x 32.2x 29.9x 23.9x 53.4x

mon Sizing Expenses

Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
100% 100% 100% 100% 100% 100%
47% 48% 51% 47% 42% 44%
0% (1%) 1% (0%) (0%) (3%)
5% 6% 7% 5% 5% 7%
5% 5% 6% 4% 5% 6%
6% 7% 7% 5% 6% 8%
3% 1% 1% 1% 1% 1%
2% 1% 1% 1% 1% 1%
32.8% 34.0% 27.2% 37.7% 40.3% 37.0%
 GROWTH TREND ANALYSIS
TTM 9 YEARS 5 YEARS 3 YEARS
1,264 9% 9% 9%
374 16% 11% 21%
28% 34% (5%)
16% 12% 18%

377 17% 12% 18%

297 19% 15% 23%

48% 48% 46%

29.6%
23.5%

19% 15% 23%

NAVIGATION MENU
 Income St
COMPANY NAME >> VINATI
INR (in crores) Jun-19 Sep-19 Dec-19 Mar-20
Sales 291 249 238 245
Operating Profit 120 104 83 102
Other Income 11 7 15 16
EBITDA 132 111 98 118
Interest (0) (0) (0) (0)
Depreciation (7) (7) (9) (10)
Profit before tax (PBT) 124 104 89 108
Tax (42) 6 (22) (33)
Profit after tax (PAT) / Net Profit 82 110 67 75

Operating Profit Margin (OPM) % 41.3% 41.7% 34.8% 41.4%

Net Profit Margin (NPM) % 28.3% 44.2% 28.0% 30.4%
Tax Payout % 33.7% n/m 24.8% 30.8%
Interest Coverage Ratio (x) 415.4x 371.0x 356.4x 416.1x

NAVIGATION MENU
Income Statement Analysis - Quarterly
VINATI ORGANICS LTD
Jun-20 Sep-20 Dec-20 Mar-21 Jun-21 Sep-21
232 219 223 280 386 374
97 84 72 99 102 101
9 1 9 7 18 14
106 86 81 106 119 115
(0) (0) (0) (0) (0) 0
(11) (11) (11) (11) (11) (11)
95 75 71 95 108 103
(23) (13) (6) (24) (27) (22)
72 62 64 71 81 81

42.0% 38.3% 32.3% 35.4% 26.3% 27.0%

31.2% 28.3% 28.7% 25.3% 20.9% 21.7%
24.0% 17.0% 9.2% 25.3% 25.1% 21.2%
2,378.3x 1,495.4x 7,061.0x 863.3x 10,811.0x n/m
GROWTH TREND ANALYSIS
QoQ (Sequential) QoQ (Yearly)
(3%) 70%
(0%) 20%
(23%) 870%
(4%) 34%

(4%) 38%

1% 31%
 B
COMPANY NAME >>
INR (in crores) Mar-12 Mar-13 Mar-14 Mar-15
Equity Share Capital 10 10 10 10
Reserves 177 231 300 424
Borrowings 173 237 162 65
Other Liabilities 45 67 80 100
Total Liabilities 405 546 552 599

Fixed Assets (Net Block) 144 290 304 327

Capital Work in Progress (CWIP) 57 14 10 20
Investments 8 13 3 3
Other Assets 196 229 235 249
Total Assets 405 546 552 599

Receivables 86 113 115 129

Inventory 43 55 47 54
Cash & Bank 32 34 43 27
Working Capital 151 162 155 149
Capital Employed 360 479 472 499
Total Equity 187 241 310 434

Net Fixed Asset Turnover 2.6x 2.3x 2.4x

Receivables Days 65 60 58
Inventory Turnover 11.4x 13.7x 15.3x
Debt To Equity 0.9x 1.0x 0.5x 0.2x
Return on average Equity (RoAE) 32.1% 31.3% 31.1%
Return on average Capital Employed 27.2% 30.9% 37.7%

Common Size Balance Sheet

Year >> Mar-12 Mar-13 Mar-14 Mar-15
Equity Share Capital 2% 2% 2% 2%
Reserves 44% 42% 54% 71%
Borrowings 43% 43% 29% 11%
Other Liabilities 11% 12% 15% 17%
Total Liabilities 100% 100% 100% 100%

Fixed Assets (Net Block) 36% 53% 55% 55%

Capital Work in Progress (CWIP) 14% 3% 2% 3%
Investments 2% 2% 0% 0%
Other Assets 48% 42% 43% 42%
Total Assets 100% 100% 100% 100%

Other items as % of Total Assets

Receivables 21% 21% 21% 22%
Inventory 11% 10% 8% 9%
Cash & Bank 8% 6% 8% 5%
 Balance Sheet Analysis
VINATI ORGANICS LTD
Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
10 10 10 10 10 10
530 670 786 1,041 1,269 1,533
42 2 15 4 0 2
104 139 168 173 163 188
687 821 980 1,228 1,443 1,734

382 468 457 475 751 757

25 7 35 191 31 55
3 62 132 96 227 289
278 284 356 465 434 633
687 821 980 1,228 1,443 1,734

115 141 177 244 202 277

45 65 82 92 93 122
72 5 5 4 54 7
173 146 188 293 271 445
583 682 812 1,055 1,280 1,545
541 680 797 1,051 1,279 1,543

1.8x 1.5x 1.6x 2.4x 1.7x 1.3x

71 73 79 68 79 92
12.7x 11.7x 9.9x 12.9x 11.1x 8.9x
0.1x 0.0x 0.0x 0.0x 0.0x 0.0x
27.0% 23.0% 19.5% 30.6% 28.6% 19.1%
35.9% 33.0% 27.5% 45.8% 36.6% 23.8%

on Size Balance Sheet

Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
2% 1% 1% 1% 1% 1%
77% 82% 80% 85% 88% 88%
6% 0% 2% 0% 0% 0%
15% 17% 17% 14% 11% 11%
100% 100% 100% 100% 100% 100%

56% 57% 47% 39% 52% 44%

4% 1% 4% 16% 2% 3%
0% 8% 13% 8% 16% 17%
40% 35% 36% 38% 30% 37%
100% 100% 100% 100% 100% 100%

17% 17% 18% 20% 14% 16%

7% 8% 8% 8% 6% 7%
11% 1% 1% 0% 4% 0%
 AVERAGE TREND
9 YEARS 5 YEARS 3 YEARS

2.0x 1.7x 1.8x

72 78 80
11.9x 10.9x 11.0x
0.2x 0.0x 0.0x
26.9% 24.2% 26.1%
33.2% 33.3% 35.4%

NAVIGATION MENU
 C
COMPANY NAME >> VIN
INR (in crores) Mar-12 Mar-13 Mar-14 Mar-15
Cash from Operating Activity (CFO) 20 92 131 113
Cash from Investing Activity (CFI) (61) (113) (9) (53)
Cash from Financing Activity (CFF) 72 22 (113) (75)
Net Cash Flow (CFO + CFI + CFF) 30 2 9 (16)

Cash & Equivalent at the end of year 32 34 43 27

Profit After Tax (PAT) 55 69 86 116

Cash from Operating Activity (CFO) 20 92 131 113

CFO/PAT (atleast 80%) 36% 134% 153% 97%

CAPEX 113 25 51
Free Cash Flows (FCF) (21) 106 62

Re-investment (Capex/CFO) 123% 19% 45%

FCF/CFO

NAVIGATION MENU
 Cashflow Analysis
VINATI ORGANICS LTD
Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
167 130 138 200 416 219
(72) (27) (39) (243) (197) (198)
(50) (45) (30) (40) (109) (3)
45 59 70 (83) 109 18

72 5 5 4 54 7

132 140 144 282 334 269

167 130 138 200 416 219

127% 93% 96% 71% 125% 81%

78 90 40 201 149 73
90 41 98 (1) 267 146

47% 69% 29% 100% 36% 33%

 GROWTH TREND ANALYSIS
TOTAL 9 YEARS 5 YEARS 3 YEARS

1,627 19% 15% 23%

1,627 31% 6% 17%

100%

49%
 Ratio Analysi
COMPANY NAME >> VIN
INR (in crores) Mar-12 Mar-13 Mar-14 Mar-15
Operating Profit Margin (OPM) % 21.2% 21.7% 22.0% 24.9%
Net Profit Margin (NPM) % 12.2% 12.4% 12.4% 15.0%
Tax Payout % 32.8% 33.1% 33.0% 33.3%
Dividend Payout % 18.0% 18.0% 17.2% 15.6%
Interest Coverage Ratio (x) 9.9x 9.9x 8.1x 18.8x
Earnings Per Share (EPS) 5.56 6.97 8.75 11.22
PE Ratio (x) 7.5x 7.4x 16.1x 23.3x

Net Fixed Asset Turnover 2.6x 2.3x 2.4x

Receivables Days 65 60 58
Inventory Turnover 11.4x 13.7x 15.3x
Debt To Equity 0.9x 1.0x 0.5x 0.2x
Return on average Equity (RoAE) 32.1% 31.3% 31.1%
Return on average Capital Employed 27.2% 30.9% 37.7%

CFO/PAT (atleast 80%) 36% 134% 153% 97%

FIVE STAGE MODEL - DUPONT ANALYSIS

Tax Burden (Net Income ÷ PBT) 0.67 0.67 0.67 0.67
Interest Burden (PBT ÷ EBIT) 0.90 0.90 0.88 0.95
EBIT Margin (EBIT ÷ Sales) 20.3% 20.6% 21.1% 23.7%
Asset Turnover (Sales ÷ Total Assets) 1.1x 1.0x 1.3x 1.3x
Equity Multiplier (Total Assets ÷ Sharehol 2.2x 2.3x 1.8x 1.4x
Return on Equity 29.3% 28.5% 27.8% 26.7%

NAVIGATION MENU
Ratio Analysis
VINATI ORGANICS LTD
Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
32.8% 34.0% 27.2% 37.7% 40.3% 37.0%
20.9% 21.9% 19.7% 25.0% 32.4% 28.2%
29.5% 31.9% 29.3% 33.6% 21.4% 19.7%
15.7% 1.8% 16.1% 12.7% 16.9% 22.9%
24.7x 75.9x 94.7x 196.1x 209.2x 353.9x
12.75 13.59 14.00 27.48 32.47 26.20
15.3x 27.9x 32.2x 29.9x 23.9x 53.4x

1.8x 1.5x 1.6x 2.4x 1.7x 1.3x

71 73 79 68 79 92
12.7x 11.7x 9.9x 12.9x 11.1x 8.9x
0.1x 0.0x 0.0x 0.0x 0.0x 0.0x
27.0% 23.0% 19.5% 30.6% 28.6% 19.1%
35.9% 33.0% 27.5% 45.8% 36.6% 23.8%

127% 93% 96% 71% 125% 81%

0.71 0.68 0.71 0.66 0.79 0.80

0.96 0.99 0.99 0.99 1.00 1.00
30.8% 32.6% 28.2% 37.9% 41.5% 35.2%
0.9x 0.8x 0.7x 0.9x 0.7x 0.6x
1.3x 1.2x 1.2x 1.2x 1.1x 1.1x
24.3% 20.6% 18.1% 26.9% 26.1% 17.5%
TTM
29.6%
23.5%
 DuPont Ana
COMPANY NAME >>
INR (in crores) Mar-12 Mar-13
Sales 447 554
Profit before tax (PBT) 82 103
EBIT (Operating Profit + Other Income - Depreciation) 91 114
Interest Expense (9) (12)
Income Tax (27) (34)
Net Income 55 69
Total Assets 405 546
Shareholders Equity 187 241

THREE STAGE MODEL

Net Profit Margin (Net Income ÷ Sales) 12.2% 12.4%
Asset Turnover (Sales ÷ Total Assets) 1.1x 1.0x
Equity Multiplier (Total Assets ÷ Shareholders Equity) 2.2x 2.3x
Return on Equity 29.3% 28.5%

FIVE STAGE MODEL

Tax Burden (Net Income ÷ PBT) 0.67 0.67
Interest Burden (PBT ÷ EBIT) 0.90 0.90
EBIT Margin (EBIT ÷ Sales) 20.3% 20.6%
Asset Turnover (Sales ÷ Total Assets) 1.1x 1.0x
Equity Multiplier (Total Assets ÷ Shareholders Equity) 2.2x 2.3x
Return on Equity 29.3% 28.5%

CHECK 1 1

NAVIGATION MENU
DuPont Analysis
VINATI ORGANICS LTD
Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
696 772 631 641 730 1,128
129 174 187 206 203 425
147 183 194 209 206 427
(18) (10) (8) (3) (2) (2)
(42) (58) (55) (66) (60) (143)
86 116 132 140 144 282
552 599 687 821 980 1,228
310 434 541 680 797 1,051

12.4% 15.0% 20.9% 21.9% 19.7% 25.0%

1.3x 1.3x 0.9x 0.8x 0.7x 0.9x
1.8x 1.4x 1.3x 1.2x 1.2x 1.2x
27.8% 26.7% 24.3% 20.6% 18.1% 26.9%

0.67 0.67 0.71 0.68 0.71 0.66

0.88 0.95 0.96 0.99 0.99 0.99
21.1% 23.7% 30.8% 32.6% 28.2% 37.9%
1.3x 1.3x 0.9x 0.8x 0.7x 0.9x
1.8x 1.4x 1.3x 1.2x 1.2x 1.2x
27.8% 26.7% 24.3% 20.6% 18.1% 26.9%

1 1 1 1 1 1
Mar-20 Mar-21
1,029 954
425 335
427 336
(2) (1)
(91) (66)
334 269
1,443 1,734
1,279 1,543

32.4% 28.2%
0.7x 0.6x
1.1x 1.1x
26.1% 17.5%

0.79 0.80
1.00 1.00
41.5% 35.2%
0.7x 0.6x
1.1x 1.1x
26.1% 17.5%

1 1
50.0%

45.0% 45.8%

40.0% 37.7%
35.9%
3
35.0% 31.3%
32.1%
33.0%
30.9% 31.1%
30.0%
2
27.2% 27.0% 27.5% 30.6%
25.0%
23.0%
20.0% 19.5%

15.0%

10.0%

5.0%

0.0%
2013 2014 2015 2016 2017 2018 2019 202

Return on average Equity (RoAE) Return on average Capital Employed

45.0%

40.0% 40.3
37.7%
35.0%
34.0%
32.8% 32.4
30.0%
27.2%
25.0% 24.9% 25.0%
21.7% 22.0% 21.9%
20.0% 20.9%
19.7%

15.0% 15.0%
12.4% 12.4%
10.0%

5.0%

0.0%
2013 2014 2015 2016 2017 2018 2019 202
 12.4% 12.4%
10.0%

5.0%

0.0%
2013 2014 2015 2016 2017 2018 2019 202

Operating Profit Margin (OPM) % Net Profit Margin (NPM) %

 45.8%
NAVIGATION MENU

36.6%

28.6%
27.5% 30.6%
23.8%

19.5% 19.1%

18 2019 2020 2021

erage Capital Employed

40.3%
37.7% 37.0%

32.4%

28.2%
2%
25.0%

7%

18 2019 2020 2021

18 2019 2020 2021

fit Margin (NPM) %

ON MENU
COMPANY NAME VINATI ORGANICS LTD
LATEST VERSION 2.10 PLEASE DO
CURRENT VERSION 2.10

META
Number of shares 10.28
Face Value 1
Current Price 1962.65
Market Capitalization 20180.22

PROFIT & LOSS

Report Date Mar-12 Mar-13 Mar-14 Mar-15
Sales 447.46 554.27 696.13 771.73
Raw Material Cost 273.81 339.85 417.96 455.89
Change in Inventory 6.14 4.73 -0.85 -0.65
Power and Fuel 25.06 30.88 36.08 31.33
Other Mfr. Exp 17.89 16.15 22.45 27.11
Employee Cost 18.35 22.62 27.47 31.94
Selling and admin 17.33 22.88 26.15 23.41
Other Expenses 6.14 6.28 12.28 9.3
Other Income 2.8 3.76 9.17 8.82
Depreciation 7.03 9.95 15.32 17.66
Interest 9.19 11.54 18.15 9.76
Profit before tax 81.6 102.61 128.59 173.5
Tax 26.79 33.94 42.43 57.7
Net profit 54.81 68.66 86.15 115.79
Dividend Amount 9.87 12.34 14.8 18.06

Quarters
Report Date Jun-19 Sep-19 Dec-19 Mar-20
Sales 290.74 249.14 238.47 245.34
Expenses 170.57 145.2 155.48 143.68
Other Income 11.42 7.12 15.4 16.22
Depreciation 6.98 7.19 9.28 9.7
Interest 0.3 0.28 0.25 0.26
Profit before tax 124.31 103.59 88.86 107.92
Tax 41.95 -6.42 22.03 33.29
Net profit 82.36 110.01 66.82 74.63
Operating Profit 120.17 103.94 82.99 101.66

BALANCE SHEET
Report Date Mar-12 Mar-13 Mar-14 Mar-15
Equity Share Capital 9.87 9.87 9.87 10.32
Reserves 177.15 231.37 300.2 423.73
Borrowings 172.69 237.26 161.58 65.3
Other Liabilities 44.85 67.13 80.46 99.84
Total 404.56 545.63 552.11 599.19
Net Block 144.31 290.13 304.19 327.25
Capital Work in Progress 56.75 14.05 10.09 20.02
Investments 7.9 12.77 2.74 2.74
Other Assets 195.6 228.68 235.09 249.18
Total 404.56 545.63 552.11 599.19
Receivables 85.68 113.19 115.05 129.1
Inventory 43.02 54.64 46.63 54.49
Cash & Bank 31.95 33.77 42.7 27.14
No. of Equity Shares 49372500 49372500 49372500 51591025
New Bonus Shares
Face value 2 2 2 2

CASH FLOW:
Report Date Mar-12 Mar-13 Mar-14 Mar-15
Cash from Operating Activity 19.75 92.1 131.46 112.56
Cash from Investing Activity -61.25 -112.58 -9.04 -53.49
Cash from Financing Activity 71.51 22.3 -113.49 -74.63
Net Cash Flow 30.01 1.82 8.93 -15.56

PRICE: 41.73 51.88 140.53 261.95

DERIVED:
Adjusted Equity Shares in Cr 9.85 9.85 9.85 10.32
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21

630.95 640.79 729.68 1127.92 1028.87 954.26
295.56 306.13 370.51 528.59 431.5 415.86
-0.75 5.58 -7.05 3.49 2.79 28.2
31.32 36.95 47.91 56.36 52.59 63.38
33.24 30.87 43.11 50.19 50.42 52.66
35.99 41.97 49.08 54.31 64.39 72.78
16.65 6.78 8.21 9.56 10.52 13.03
10.59 5.83 5.52 7.39 7.35 11.49
6.09 12.48 30.62 29.8 44.99 25.86
18.52 21.61 23.36 27.39 33.16 42.91
7.86 2.75 2.17 2.18 2.04 0.95
186.56 205.96 203.38 425.24 424.68 335.26
54.99 65.69 59.5 142.75 90.84 65.91
131.57 140.28 143.88 282.49 333.83 269.34
20.64 2.58 23.13 35.98 56.54 61.68

Jun-20 Sep-20 Dec-20 Mar-21 Jun-21 Sep-21

231.57 219.44 223.47 279.77 386.37 374.1
134.39 135.31 151.38 180.65 284.86 273.09
8.6 1.4 9.29 6.57 17.61 13.58
10.65 10.76 10.77 10.73 11.01 11.28
0.04 0.05 0.01 0.11 0.01
95.09 74.72 70.6 94.85 108.1 103.31
22.79 12.68 6.47 23.99 27.16 21.95
 72.3 62.04 64.14 70.86 80.95 81.36
97.18 84.13 72.09 99.12 101.51 101.01

Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21

10.32 10.32 10.28 10.28 10.28 10.28
530.46 669.69 786.39 1041 1269.13 1533.14
42.07 2.32 15.2 3.68 0.35 2.02
104.11 138.8 168.08 172.62 163.22 188.09
686.96 821.13 979.95 1227.58 1442.98 1733.53
381.89 467.6 456.84 474.51 750.76 756.83
24.83 7.38 34.88 191.18 30.97 54.69
2.74 61.83 131.74 96.47 227.39 288.67
277.5 284.32 356.49 465.42 433.86 633.34
686.96 821.13 979.95 1227.58 1442.98 1733.53
114.82 140.54 177.11 243.98 201.78 277.2
44.7 65.07 82.23 92.39 93.17 121.94
72.23 4.75 5.24 3.8 53.7 6.85
51591025 51591025 51391000 51391000 102782050 102782050
16,457,500.00
2 2 2 2 1 1

Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21

167.49 130.43 138.33 200.36 415.93 218.91
-72.19 -26.79 -38.78 -242.71 -197.46 -198.21
-50.22 -45.08 -29.86 -40.26 -109.05 -3.1
45.09 58.57 69.69 -82.62 109.42 17.6

194.53 379 451.28 822.18 774.55 1399.95

10.32 10.32 10.28 10.28 10.28 10.28

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.

After customization, you can upload this back on Screener.

Upload on: https://www.screener.in/excel/

Download your customized workbooks now onwards.

Now whenever you will "Export to excel" from Screener, it will export your customized file.

TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: screener.feedback@dalal-street.in
… do ANYTHING.

dalal-street.in