Parameter 9 Years

INCOME statement
1.1 Sales Growth (Greater than) 8% 27% 23%
1.2 Profit Growth (Greater than) 8% 52% 41%
1.3 Average Operating Profit Margin (OPM) (Greater than) 10% 15% 15%
1.4 Average Interest Coverage (Greater than) 3 29 29

BALANCE SHEET
2.1 ROCE (Greater than) 15% 40% 40%
2.2 Debt to Equity (Less than) 0.5 0.11 0.11

CASH FLOW Statement

31 CFO (Greater than) 0 2 25
3.2 5 Year Avg of CFO to PAT Ratio > 80% 80% 20%

General
4.1 Market Capitilization 1000 923

Total
7 year 5 Years 3 Years Year FunScore

35% 19% 23% 28% 3

56% 43% 37% 26% 3
17% 19.4% 21.0% 23.8% 3
33.4x 40.7x 58.8x 110.9x 1

41% 39% 38% 35% 6

0.12 0.13 0.01 0.00 1

25 24 22 3 1
0

18
Max

3
3
3
1

6
1

1
1

20
 INCOME STATEMEN
LIKHITHA INFRASTRU
INR (in crores) Mar-13 Mar-14 Mar-15 Mar-16
Sales 39 50 31 54
Operating Profit 4 5 3 6
Other Income 0 1 1 1
EBITDA 4 7 4 7
Interest 0 (0) (0) (1)
Depreciation 0 (0) (1) (1)
Profit before tax (PBT) 4 6 3 5
Tax (2) (2) (1) (3)
Earnings /Profit After Tax 2 4 2 3

Adjusted Equity Shares (in crores) 0.2 0.2 0.2 0.2

Price 0 0 0 0
Earnings Per Share (EPS) 10.4 18.9 10.0 12.7
Price 0 0 0 0

Sales Growth 1.0% 27.7% (38.2%) 73.6%

Profit Growth 1% 81.7% (47.4%) 27.6%
Operating Profit Margin (OPM) % 9.9% 10.8% 8.2% 11.2%
Net Profit Margin (NPM) % 5.3% 7.5% 6.4% 4.7%
Tax Payout % 46.5% 37.8% 29.7% 53.0%
Dividend Payout % n/m n/m n/m n/m
Interest Coverage Ratio (x) n/m 17.0x 13.9x 9.0x
Earnings Per Share (EPS) 10.4 18.9 10.0 12.7
PE Ratio (x) 0.0x 0.0x 0.0x 0.0x

Common Sizing Expenses

Year >> Mar-13 Mar-14 Mar-15 Mar-16
Sales 100% 100% 100% 100%
Raw material Expenses 26% 23% 19% 76%
Change in Inventory 0% 3% (4%) 2%
Power and Fuel Cost 0% 0% 0% 0%
Other Mfr. Exp 0% 52% 60% 0%
Employee Cost 0% 10% 14% 9%
Selling and Admin Expenses 0% 1% 3% 2%
Other Expenses 64% 0% 0% 1%
Operating Profit Margin (OPM) % 9.9% 10.8% 8.2% 11.2%
COME STATEMENT ANALYSIS
LIKHITHA INFRASTRUCTURE LTD
Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
107 87 139 161 191 257
13 11 29 30 39 61
1 1 1 2 2 4
14 13 30 32 42 65
(1) (1) (2) (2) (1) (1)
(1) (1) (3) (3) (2) (4)
12 11 25 27 38 60
(5) (4) (7) (7) (9) (15)
8 7 18 20 29 45

0.2 0.9 0.9 2.9 4.0 4.0

0 0 0 0 159 145
38.4 8.0 19.8 6.9 7.3 11.5
0 0 0 0 159 145

98.2% (18.7%) 60.2% 15.6% 18.2% 34.9%

202.4% (6.3%) 147.9% 13.1% 43.5% 56.9%
11.8% 13.0% 20.9% 18.7% 20.6% 23.8%
7.2% 8.3% 12.8% 12.5% 15.2% 17.7%
38.2% 34.1% 29.4% 24.6% 24.5% 24.8%
n/m n/m n/m n/m 10.2% 4.3%
21.4x 12.8x 14.2x 15.9x 49.6x 110.9x
38.4 8.0 19.8 6.9 7.3 11.5
0.0x 0.0x 0.0x 0.0x 21.7x 12.6x

mmon Sizing Expenses

Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
100% 100% 100% 100% 100% 100%
71% 0% 30% 23% 0% 0%
4% (3%) (12%) (3%) 1% (8%)
0% 0% 0% 3% 4% 6%
0% 68% 39% 37% 54% 62%
10% 19% 19% 18% 16% 12%
2% 2% 2% 3% 3% 3%
2% 1% 1% 1% 1% 1%
11.8% 13.0% 20.9% 18.7% 20.6% 23.8%
TTM
330
75

75.77

57.47

1.0%

23.2%
40.9%
14.9%
9.8%
28.6%

31.6%

13%
 Balance Sheet Analys
COMPANY NAME >> LIKHITHA IN
INR (in crores) Mar-13 Mar-14 Mar-15 Mar-16
Equity Share Capital 1 1 1 1
Reserves 8 12 14 16
Borrowings 1 0 1 0
Other Liabilities 14 18 11 14
Total Liabilities 24 31 27 31

Fixed Assets (Net Block) 3 4 3 5

Capital Work in Progress (CWIP) 0 0 0 0
Investments 0 0 0 0
Other Assets 21 27 24 27
Total Assets 24 31 27 31

Receivables 0 6 7 7
Inventory 6 4 5 4
Cash & Bank 8 12 7 12
Working Capital 7 9 13 13
Capital Employed 11 13 16 18
Total Equity 9 13 15 17

Net Fixed Asset Turnover 13.5x 8.4x 13.8x

Receivables Days 24 80 49
Inventory Turnover 10.4x 6.7x 11.6x
Debt To Equity 0.2x 0.0x 0.1x 0.0x
Return on average Equity (RoAE) 34.6% 14.4% 15.8%
Return on average Capital Employed 54.8% 20.8% 35.9%

Common Size Balance She

Year >> Mar-13 Mar-14 Mar-15 Mar-16
Equity Share Capital 4% 3% 4% 3%
Reserves 33% 38% 51% 52%
Borrowings 6% 1% 5% 1%
Other Liabilities 56% 58% 40% 44%
Total Liabilities 100% 100% 100% 100%

Fixed Assets (Net Block) 14% 13% 12% 15%

Capital Work in Progress (CWIP) 0% 0% 0% 0%
Investments 0% 0% 0% 0%
Other Assets 86% 87% 88% 85%
Total Assets 100% 100% 100% 100%

Other items as % of Total Assets

Receivables 2% 20% 28% 22%
Inventory 23% 13% 19% 13%
Cash & Bank 33% 37% 25% 38%
 1 2 3
Net Fixed Asset Turnover 6.8x 8.4x 8.9x
Receivables Days 74.22 72.11 74.56
Inventory Turnover 3237 4500 6052
e Sheet Analysis
LIKHITHA INFRASTRUCTURE LTD
Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
1 5 5 15 20 20
24 28 46 55 134 172
5 14 10 1 0 0
21 21 25 30 15 23
51 67 85 101 169 215

4 15 14 12 12 18
0 0 0 0 0 0
0 1 0 6 56 39
47 51 71 83 101 158
51 67 85 101 169 215

31 28 16 16 39 68
0 3 20 25 23 44
8 13 11 15 18 23
25 30 46 54 86 134
30 46 60 71 154 192
25 32 50 70 153 192

24.2x 9.2x 9.8x 12.7x 16.3x 17.2x

64 123 58 37 53 76
49.3x 61.3x 12.4x 7.2x 8.1x 7.7x
0.2x 0.4x 0.2x 0.0x 0.0x 0.0x
36.2% 25.1% 43.2% 33.6% 25.9% 26.3%
55.3% 31.3% 51.2% 43.5% 34.8% 35.3%

n Size Balance Sheet

Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
2% 7% 5% 15% 12% 9%
47% 41% 54% 55% 79% 80%
9% 21% 12% 1% 0% 0%
42% 32% 29% 29% 9% 11%
100% 100% 100% 100% 100% 100%

8% 22% 16% 12% 7% 8%

0% 0% 0% 0% 0% 0%
0% 2% 0% 6% 33% 18%
92% 76% 84% 83% 60% 73%
100% 100% 100% 100% 100% 100%

60% 42% 19% 16% 23% 31%

0% 4% 23% 24% 13% 20%
16% 19% 13% 15% 10% 10%
 4 5 6 7 8 9
9.3x 10.1x 10.4x 12.1x 9.4x 7.8x
74.77 72.23 70.51 65.15 67.30 67.38
6776 6377 5238 8137 20927 25258
 CASH FLOW ANALYSIS
LIKHITHA INFRASTRUCTURE LTD
INR (in crores) Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Cash from Operating Activity (CFO) 0 0 0 4 (3) (1)
Cash from Investing Activity (CFI) 0 0 0 (9) (5) (5)
Cash from Financing Activity (CFF) 0 0 0 (1) 4 9
Net Cash Flow (CFO + CFI + CFF) 0 0 0 (6) (4) 3

Cash & Equivalent at the end of year 7.8 11.5 6.9 12.1 8.1 12.8
Profit After Tax (PAT) 2 4 2 3 8 7
Cash from Operating Activity (CFO) 0 0 0 4 (3) (1)
CFO/PAT (atleast 80%) 0% 0% 0% 152% (38%) (21%)
CAPEX 1 (0) 2 0 11
Free Cash Flows (FCF) (1) 0 2 (3) (13)
Re-investment (Capex/CFO) n/m n/m 57% (8%) (762%)
FCF/CFO #DIV/0! #DIV/0! 43% 108% 862%
S
LTD
Mar-19 Mar-20 Mar-21 Mar-22 Total
3 18 1 3 #DIV/0!
(2) (6) (50) 9 (68)
(3) (4) 53 (7) 51
(2) 8 4 5 7

11.4 15.0 17.6 22.5

18 20 29 45 120
3 18 1 3 24
18% 90% 3% 6% 20%
2 1 2 10
1 17 (2) (7)
67% 5% 306% 352%
33% 95% -206% -252% (24%)
Economy Overview
Rf 0.065
Market Premium 0.068
GDP 0.065
Company Overview
MarketCap 922.54
Outstanding Share 3.95
Debt 0
Cash Equivalent 22.52
ETR 24.8%
FCFF 0
Growth Rate 10%
Beta 0.68
WACC
Total Capital 922.54
Ke 0.11
We 1.00
Wd 0.00
Interest 0.55
Kd 0
WACC 0.111
DCF
Terminal Value 0.00
31-Dec-21 31 March 2022 ### ### ###
0 0 0 0 0

Enterpise Value 0

Intrinsic Value 0
 EBITDA 61
NOPAT 45.873477758
DEpre 3.69
Capex 10
NWC 48
88

### ###
0 0
 Income St
COMPANY NAME >> LIKHITHA IN
INR (in crores) Sep-20 Dec-20 Mar-21 Jun-21
Sales 41 58 58 56
Operating Profit 8 12 12 14
Other Income 0 1 1 0
EBITDA 8 13 13 14
Interest (0) (0) (0) (0)
Depreciation (1) (1) (1) (1)
Profit before tax (PBT) 7 13 13 14
Tax (2) (3) (3) (3)
Profit after tax (PAT) / Net Profit 5 10 10 10

Operating Profit Margin (OPM) % 18.6% 21.4% 21.4% 25.2%

Net Profit Margin (NPM) % 13.0% 16.3% 16.3% 18.2%
Tax Payout % 23.9% 24.3% 24.3% 24.9%
Interest Coverage Ratio (x) 28.2x 58.1x 58.1x 451.7x

NAVIGATION MENU
Income Statement Analysis - Quarterly
LIKHITHA INFRASTRUCTURE LTD
Sep-21 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22
59 65 78 80 81 91
14 15 18 18 18 20
1 1 1 2 2 2
15 16 20 20 20 22
(0) (0) (0) (0) (0) (0)
(1) (1) (1) (1) (1) (2)
14 15 18 18 19 20
(3) (4) (4) (5) (5) (5)
10 11 14 14 14 15

23.2% 23.4% 23.5% 22.1% 22.4% 22.4%

17.7% 17.4% 17.5% 17.5% 17.7% 17.0%
24.8% 25.2% 24.4% 24.4% 24.5% 23.3%
231.2x 80.3x 76.3x 116.1x 96.4x 102.0x
GROWTH TREND ANALYSIS
QoQ (Sequential) QoQ (Yearly)
12% 41%
12% 35%
(25%) 53%
8% 36%

6% 34%

7% 38%
 Ratio Analysis
COMPANY NAME >> LIKHITHA INFRASTRUCTURE LTD
INR (in crores) Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Operating Profit Margin (OPM) % 1.0% 27.7% (38.2%) 73.6% 98.2% (18.7%)
Net Profit Margin (NPM) % 5.3% 7.5% 6.4% 4.7% 7.2% 8.3%
Tax Payout % 46.5% 37.8% 29.7% 53.0% 38.2% 34.1%
Dividend Payout % n/m n/m n/m n/m n/m n/m
Interest Coverage Ratio (x) n/m 17.0x 13.9x 9.0x 21.4x 12.8x
Earnings Per Share (EPS) 10.40 18.90 9.95 12.70 38.40 8.00
PE Ratio (x) 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

Net Fixed Asset Turnover 13.5x 8.4x 13.8x 24.2x 9.2x

Receivables Days 24 80 49 64 123
Inventory Turnover 10.4x 6.7x 11.6x 49.3x 61.3x
Debt To Equity 0.2x 0.0x 0.1x 0.0x 0.2x 0.4x
Return on average Equity (RoAE) 34.6% 14.4% 15.8% 36.2% 25.1%
Return on average Capital Employed 54.8% 20.8% 35.9% 55.3% 31.3%

CFO/PAT (atleast 80%) 0% 0% 0% 152% (38%) (21%)

FIVE STAGE MODEL - DUPONT ANALYSIS

Tax Burden (Net Income ÷ PBT) 0.53 0.62 0.70 0.47 0.62 0.66
Interest Burden (PBT ÷ EBIT) 1.00 0.94 0.93 0.89 0.95 0.92
EBIT Margin (EBIT ÷ Sales) 9.9% 12.8% 9.8% 11.3% 12.2% 13.6%
Asset Turnover (Sales ÷ Total Assets) 1.6x 1.6x 1.2x 1.7x 2.1x 1.3x
Equity Multiplier (Total Assets ÷ Sharehol 2.7x 2.4x 1.8x 1.8x 2.0x 2.1x
Return on Equity 23.0% 29.5% 13.4% 14.6% 30.7% 22.3%
RASTRUCTURE LTD
Mar-19 Mar-20 Mar-21 Mar-22 TTM
60.2% 15.6% 18.2% 34.9% 23.2%
12.8% 12.5% 15.2% 17.7% 9.8% 9.8%
29.4% 24.6% 24.5% 24.8%
n/m n/m 10.2% 4.3%
14.2x 15.9x 49.6x 110.9x
19.83 6.89 7.34 11.51
0.0x 0.0x 21.7x 12.6x

9.8x 12.7x 16.3x 17.2x

58 37 53 76
12.4x 7.2x 8.1x 7.7x
0.2x 0.0x 0.0x 0.0x
43.2% 33.6% 25.9% 26.3%
51.2% 43.5% 34.8% 35.3%

18% 90% 3% 6%

0.71 0.75 0.76 0.75

0.93 0.94 0.98 0.99
19.5% 17.7% 20.5% 23.7%
1.6x 1.6x 1.1x 1.2x
1.7x 1.4x 1.1x 1.1x
35.5% 28.9% 18.9% 23.7%
 DuPont Analysis
COMPANY NAME >> LIKHITHA INFRASTRUCTUR
INR (in crores) Mar-13 Mar-14 Mar-15 Mar-16 Mar-17
Sales 39 50 31 54 107
Profit before tax (PBT) 4 6 3 5 12
EBIT (Operating Profit + Other Income - Depreciation) 4 6 3 6 13
Interest Expense 0 (0) (0) (1) (1)
Income Tax (2) (2) (1) (3) (5)
Net Income 2 4 2 3 8
Total Assets 24 31 27 31 51
Shareholders Equity 9 13 15 17 25

THREE STAGE MODEL

Net Profit Margin (Net Income ÷ Sales) 5.3% 7.5% 6.4% 4.7% 7.2%
Asset Turnover (Sales ÷ Total Assets) 1.6x 1.6x 1.2x 1.7x 2.1x
Equity Multiplier (Total Assets ÷ Shareholders Equity) 2.7x 2.4x 1.8x 1.8x 2.0x
Return on Equity 23.0% 29.5% 13.4% 14.6% 30.7%

FIVE STAGE MODEL

Tax Burden (Net Income ÷ PBT) 0.53 0.62 0.70 0.47 0.62
Interest Burden (PBT ÷ EBIT) 1.00 0.94 0.93 0.89 0.95
EBIT Margin (EBIT ÷ Sales) 9.9% 12.8% 9.8% 11.3% 12.2%
Asset Turnover (Sales ÷ Total Assets) 1.6x 1.6x 1.2x 1.7x 2.1x
Equity Multiplier (Total Assets ÷ Shareholders Equity) 2.7x 2.4x 1.8x 1.8x 2.0x
Return on Equity 23.0% 29.5% 13.4% 14.6% 30.7%

CHECK 1 1 1 1 1
THA INFRASTRUCTURE LTD
Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
87 139 161 191 257
11 25 27 38 60
12 27 29 39 61
(1) (2) (2) (1) (1)
(4) (7) (7) (9) (15)
7 18 20 29 45
67 85 101 169 215
32 50 70 153 192

8.3% 12.8% 12.5% 15.2% 17.7%

1.3x 1.6x 1.6x 1.1x 1.2x
2.1x 1.7x 1.4x 1.1x 1.1x
22.3% 35.5% 28.9% 18.9% 23.7%

0.66 0.71 0.75 0.76 0.75

0.92 0.93 0.94 0.98 0.99
13.6% 19.5% 17.7% 20.5% 23.7%
1.3x 1.6x 1.6x 1.1x 1.2x
2.1x 1.7x 1.4x 1.1x 1.1x
22.3% 35.5% 28.9% 18.9% 23.7%

1 1 1 1 1
COMPANY NAME LIKHITHA INFRASTRUCTURE LTD
LATEST VERSION 2.10 PLEASE DO
CURRENT VERSION 2.10

META
Number of shares 3.95
Face Value 5
Current Price 233.85
Market Capitalization 922.54

PROFIT & LOSS

Report Date Mar-13 Mar-14 Mar-15 Mar-16
Sales 39.44 50.37 31.12 54.01
Raw Material Cost 10.35 11.37 5.93 40.91
Change in Inventory -1.51 1.13 -0.89
Power and Fuel
Other Mfr. Exp 26.44 18.55 0.05
Employee Cost 4.82 4.27 4.78
Selling and admin 0.68 0.83 1.01
Other Expenses 25.2 0.09 0.13 0.33
Other Income 1.45 1.09 0.85
Depreciation 0.45 0.58 0.8
Interest 0.38 0.22 0.68
Profit before tax 3.89 6.08 2.83 5.41
Tax 1.81 2.3 0.84 2.87
Net profit 2.07 3.77 1.98 2.54
Dividend Amount

Quarters
Report Date Sep-20 Dec-20 Mar-21 Jun-21
Sales 41.47 58.37 58.37 55.74
Expenses 33.76 45.88 45.88 41.72
Other Income 0.19 0.93 0.93 0.31
Depreciation 0.57 0.63 0.63 0.78
Interest 0.26 0.22 0.22 0.03
Profit before tax 7.07 12.57 12.57 13.52
Tax 1.69 3.05 3.05 3.36
Net profit 5.37 9.51 9.51 10.15
Operating Profit 7.71 12.49 12.49 14.02
BALANCE SHEET
Report Date Mar-13 Mar-14 Mar-15 Mar-16
Equity Share Capital 1 1 1 1
Reserves 8.05 11.82 13.81 16.35
Borrowings 1.48 0.24 1.45 0.28
Other Liabilities 13.5 17.8 10.77 13.75
Total 24.03 30.86 27.03 31.38
Net Block 3.3 4.16 3.22 4.62
Capital Work in Progress
Investments
Other Assets 20.73 26.7 23.81 26.76
Total 24.03 30.86 27.03 31.38
Receivables 0.42 6.22 7.45 7.06
Inventory 5.62 4.04 5.2 4.15
Cash & Bank 7.81 11.52 6.85 12.05
No. of Equity Shares 1000000 1000000 1000000 1000000
New Bonus Shares
Face value 10 10 10 10

CASH FLOW:
Report Date Mar-13 Mar-14 Mar-15 Mar-16
Cash from Operating Activity 3.87
Cash from Investing Activity -8.78
Cash from Financing Activity -0.68
Net Cash Flow -5.58

PRICE:

DERIVED:
Adjusted Equity Shares in Cr 0.20 0.20 0.20 0.20
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22

107.05 87.08 139.48 161.24 190.62 257.14
75.63 41.42 37.13
-4.15 2.45 17.13 4.78 -2.24 20.82
4.41 7.77 14.33
0.03 59.02 53.97 59.03 103.23 160.7
10.21 16.23 26.63 29.04 30.73 31.17
2.16 2.07 3.45 5.22 5.66 7.75
2.21 0.86 1.92 1.08 1.69 2.86
1 1.44 0.98 1.55 2.32 3.56
0.63 0.93 2.99 3.09 2.46 3.69
0.61 0.93 1.91 1.8 0.79 0.55
12.42 10.93 25.3 26.77 38.37 60.47
4.74 3.73 7.45 6.58 9.39 15.01
7.68 7.19 17.86 20.18 28.99 45.47
2.96 1.97

Sep-21 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22

58.81 64.57 78.02 79.7 81.31 91.12
45.16 49.43 59.71 62.06 63.06 70.69
0.96 1.01 1.28 1.87 2.06 1.55
0.74 0.9 1.27 0.93 1.03 1.59
0.06 0.19 0.24 0.16 0.2 0.2
13.81 15.06 18.08 18.42 19.08 20.19
3.43 3.8 4.41 4.5 4.67 4.7
10.38 11.26 13.67 13.91 14.4 15.49
13.65 15.14 18.31 17.64 18.25 20.43
Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
1 4.5 4.5 14.63 19.73 19.73
24.03 27.74 45.81 55.33 133.68 172.36
4.5 13.92 9.85 1.28 0.16
21.34 21.33 24.53 29.62 15.2 23.19
50.87 67.49 84.69 100.86 168.77 215.28
4.23 14.65 13.79 11.66 11.68 18.23

1.44 0.01 5.78 55.77 39.42

46.64 51.4 70.89 83.42 101.32 157.63
50.87 67.49 84.69 100.86 168.77 215.28
30.63 28.21 16.23 16.35 38.84 67.78
0.19 2.65 19.81 24.68 22.51 43.96
8.14 12.78 11.38 15.02 17.55 22.52
1000000 4500000 4500000 14625000 19725000 19725000

10 10 10 10 10 10

Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22

-2.94 -1.49 3.19 18.22 0.81 2.91
-4.5 -5.05 -2.4 -6.34 -50.39 9.39
3.53 9.23 -3.28 -3.76 53.23 -7.32
-3.91 2.69 -2.5 8.12 3.65 4.98

159.45 144.73

0.20 0.90 0.90 2.93 3.95 3.95

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