Historical Financials Statements - AMARA RAJA ENERGY & MOBILITY L

Years Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

# Income Statement
Sales ₹ 3,436.65 ₹ 4,210.86 ₹ 4,617.76 ₹ 5,317.15 ₹ 6,059.15
Sales Growth N/A 22.53% 9.66% 15.15% 13.95%

COGS ₹ 2,613.92 ₹ 3,166.43 ₹ 3,379.32 ₹ 4,012.12 ₹ 4,691.68

COGS % of Sales 76.06% 75.20% 73.18% 75.46% 77.43%

Gross Profit ₹ 822.73 ₹ 1,044.43 ₹ 1,238.44 ₹ 1,305.03 ₹ 1,367.47

Gross Margin 23.94% 24.80% 26.82% 24.54% 22.57%

SG&A ₹ 262.37 ₹ 340.89 ₹ 413.47 ₹ 452.47 ₹ 482.51

SG & A % of Sales 7.63% 8.10% 8.95% 8.51% 7.96%

EBITA ₹ 560.36 ₹ 703.54 ₹ 824.97 ₹ 852.56 ₹ 884.96

EBITA % of Sales 16.31% 16.71% 17.87% 16.03% 14.61%

Depreciation & Amortization ₹ 64.57 ₹ 133.99 ₹ 140.69 ₹ 191.17 ₹ 230.34

Depreciation & Amortization % of Sales 1.88% 3.18% 3.05% 3.60% 3.80%

Interest ₹ 0.72 ₹ 0.24 ₹ 5.53 ₹ 5.77 ₹ 5.06

Interest % of Sales 0.02% 0.01% 0.12% 0.11% 0.08%

EBT ₹ 495.07 ₹ 569.31 ₹ 678.75 ₹ 655.62 ₹ 649.56

EBT % of Sales 14.41% 16.57% 19.75% 19.08% 18.90%

Tax ₹ 169.23 ₹ 199.00 ₹ 231.01 ₹ 223.72 ₹ 242.88

Effective Tax Rate of EBT 34.18% 34.95% 34.03% 34.12% 37.39%

Net Profit ₹ 325.84 ₹ 370.31 ₹ 447.74 ₹ 431.90 ₹ 406.68

Net Profit Margin 9.48% 8.79% 9.70% 8.12% 6.71%

No of Equity Shares ₹ 17.08 ₹ 17.08 ₹ 17.08 ₹ 17.08 ₹ 17.08

Earnings Per Share ₹ 19.08 ₹ 21.68 ₹ 26.21 ₹ 25.29 ₹ 23.81

Dividend Per Share ₹ 3.23 ₹ 3.61 ₹ 4.25 ₹ 4.25 ₹ 4.15

Dividend Pay Out Ratio 16.93% 16.65% 16.21% 16.81% 17.43%

Retention Ratio 83.07% 83.35% 83.79% 83.19% 82.57%

# Balance Sheet
 Equity Share Capital ₹ 17.08 ₹ 17.08 ₹ 17.08 ₹ 17.08 ₹ 17.08
Reserves ₹ 1,345.62 ₹ 1,682.49 ₹ 2,098.79 ₹ 2,575.99 ₹ 2,920.31
Borrowings ₹ 85.69 ₹ 75.95 ₹ 74.14 ₹ 72.46 ₹ 63.53
Other Liabilities ₹ 535.16 ₹ 610.76 ₹ 760.75 ₹ 919.04 ₹ 1,167.63
Total Liability ₹ 1,983.55 ₹ 2,386.28 ₹ 2,950.76 ₹ 3,584.57 ₹ 4,168.55

Fixed Assets Net Block ₹ 623.19 ₹ 944.26 ₹ 1,352.01 ₹ 1,492.14 ₹ 1,703.25

Capital Work in Progress ₹ 144.67 ₹ 86.32 ₹ 122.85 ₹ 240.25 ₹ 226.38
Investments ₹ 16.08 ₹ 16.08 ₹ 20.00 ₹ 146.66 ₹ 35.14
Other Assets ₹ 117.24 ₹ 145.22 ₹ 111.86 ₹ 147.16 ₹ 260.34
Total Non Current Assets ₹ 901.18 ₹ 1,191.88 ₹ 1,606.72 ₹ 2,026.21 ₹ 2,225.11

Receivables ₹ 452.79 ₹ 554.10 ₹ 592.15 ₹ 570.49 ₹ 782.45

Inventory ₹ 335.01 ₹ 418.13 ₹ 601.64 ₹ 816.95 ₹ 1,049.71
Cash & Bank ₹ 294.57 ₹ 222.17 ₹ 150.25 ₹ 170.92 ₹ 111.28
Total Current Assets ₹ 1,082.37 ₹ 1,194.40 ₹ 1,344.04 ₹ 1,558.36 ₹ 1,943.44

Total Assets ₹ 1,983.55 ₹ 2,386.28 ₹ 2,950.76 ₹ 3,584.57 ₹ 4,168.55

Check 1 TRUE TRUE TRUE TRUE

# Cash Flow Statement

Operating Activities
Profit from operations ₹ 571.00 ₹ 732.00 ₹ 846.00 ₹ 869.00 ₹ 913.00
Receivables -₹ 71.00 -₹ 104.00 -₹ 42.00 ₹ 17.00 -₹ 215.00
Inventory -₹ 42.00 -₹ 83.00 -₹ 184.00 -₹ 215.00 -₹ 233.00
Payables ₹ 26.00 ₹ 58.00 ₹ 86.00 ₹ 74.00 ₹ 178.00
Loans Advances -₹ 45.00 -₹ 12.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Other WC items ₹ 0.00 -₹ 5.00 ₹ 66.00 ₹ 11.00 -₹ 78.00
Working capital changes -₹ 132.00 -₹ 146.00 -₹ 74.00 -₹ 113.00 -₹ 348.00
Direct taxes -₹ 160.00 -₹ 192.00 -₹ 218.00 -₹ 202.00 -₹ 244.00
Cash from Operating Activity ₹ 279.00 ₹ 394.00 ₹ 554.00 ₹ 554.00 ₹ 321.00

Investing Activities
ENERGY & MOBILITY LTD
Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

₹ 6,793.11 ₹ 6,839.46 ₹ 7,149.68 ₹ 8,695.82 ₹ 10,385.91 (only Revenue)

12.11% 0.68% 4.54% 21.63% 19.44%

₹ 5,340.83 ₹ 5,185.21 ₹ 5,521.47 ₹ 7,049.77 ₹ 8,304.45

78.62% 75.81% 77.23% 81.07% 79.96%

₹ 1,452.28 ₹ 1,654.25 ₹ 1,628.21 ₹ 1,646.05 ₹ 2,081.46

21.38% 24.19% 22.77% 18.93% 20.04%

₹ 497.05 ₹ 555.69 ₹ 511.64 ₹ 616.45 ₹ 710.87

7.32% 8.12% 7.16% 7.09% 6.84%

₹ 955.23 ₹ 1,098.56 ₹ 1,116.57 ₹ 1,029.60 ₹ 1,370.59

14.06% 16.06% 15.62% 11.84% 13.20%

₹ 261.20 ₹ 300.74 ₹ 319.16 ₹ 395.72 ₹ 427.23

3.85% 4.40% 4.46% 4.55% 4.11%

₹ 6.95 ₹ 12.19 ₹ 10.53 ₹ 15.10 ₹ 22.08

0.10% 0.18% 0.15% 0.17% 0.21%

₹ 687.08 ₹ 785.63 ₹ 786.88 ₹ 618.78 ₹ 921.28

19.99% 22.86% 22.90% 18.01% 26.81%

₹ 246.88 ₹ 179.86 ₹ 226.52 ₹ 178.55 ₹ 253.16

35.93% 22.89% 28.79% 28.86% 27.48% =ebt/tax

₹ 440.20 ₹ 605.77 ₹ 560.36 ₹ 440.23 ₹ 668.12

6.48% 8.86% 7.84% 5.06% 6.43%

₹ 17.08 ₹ 17.08 ₹ 17.08 ₹ 17.08 ₹ 17.08

₹ 25.77 ₹ 35.47 ₹ 32.81 ₹ 25.77 ₹ 39.12

₹ 7.08 ₹ 11.00 ₹ 11.00 ₹ 4.50 ₹ 6.10

27.47% 31.02% 33.53% 17.46% 15.59%

72.53% 68.98% 66.47% 82.54% 84.41%

 ₹ 17.08 ₹ 17.08 ₹ 17.08 ₹ 17.08 ₹ 17.08
₹ 3,318.24 ₹ 3,638.53 ₹ 4,193.18 ₹ 4,534.31 ₹ 5,280.76
₹ 58.43 ₹ 83.90 ₹ 92.32 ₹ 125.89 ₹ 106.81
₹ 1,102.19 ₹ 1,261.08 ₹ 1,494.50 ₹ 1,698.57 ₹ 1,694.43
₹ 4,495.94 ₹ 5,000.59 ₹ 5,797.08 ₹ 6,375.85 ₹ 7,099.08

₹ 1,812.76 ₹ 1,829.22 ₹ 2,454.76 ₹ 2,492.30 ₹ 2,896.90

₹ 314.74 ₹ 827.02 ₹ 399.28 ₹ 829.65 ₹ 233.66
₹ 20.46 ₹ 156.17 ₹ 280.54 ₹ 77.78 ₹ 486.01
₹ 446.23 ₹ 324.70 ₹ 260.99 ₹ 326.21 ₹ 959.59
₹ 2,594.19 ₹ 3,137.11 ₹ 3,395.57 ₹ 3,725.94 ₹ 4,576.16

₹ 768.58 ₹ 636.28 ₹ 787.46 ₹ 792.56 ₹ 779.67

₹ 1,061.42 ₹ 1,142.69 ₹ 1,438.24 ₹ 1,803.78 ₹ 1,643.42
₹ 71.75 ₹ 84.51 ₹ 175.81 ₹ 53.57 ₹ 99.83
₹ 1,901.75 ₹ 1,863.48 ₹ 2,401.51 ₹ 2,649.91 ₹ 2,522.92

₹ 4,495.94 ₹ 5,000.59 ₹ 5,797.08 ₹ 6,375.85 ₹ 7,099.08

TRUE TRUE TRUE TRUE TRUE

₹ 967.00 ₹ 1,124.00 ₹ 1,132.00 ₹ 1,073.00 ₹ 1,419.00

₹ 12.00 ₹ 113.00 -₹ 136.00 -₹ 5.00 -₹ 97.00
-₹ 12.00 -₹ 81.00 -₹ 296.00 -₹ 366.00 -₹ 97.00
-₹ 77.00 ₹ 102.00 ₹ 144.00 ₹ 69.00 -₹ 50.00
₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
-₹ 108.00 ₹ 155.00 ₹ 157.00 ₹ 61.00 -₹ 9.00
-₹ 185.00 ₹ 289.00 -₹ 131.00 -₹ 241.00 -₹ 253.00
-₹ 242.00 -₹ 236.00 -₹ 200.00 -₹ 199.00 -₹ 240.00
₹ 540.00 ₹ 1,177.00 ₹ 801.00 ₹ 633.00 ₹ 926.00
 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16
Cash from Operating Activity - 298 335 279 395
Profit from operations 389 481 571 732
Receivables -20 -57 -71 -104
Inventory 18 -26 -42 -83
Payables 8 49 26 58
Loans Advances 6 -42 -45 -12
Other WC items 0 67 0 -5
Working capital changes 12 -9 -132 -145
Direct taxes -103 -137 -160 -192
Advance tax 0 0 0 0
Other operating items 0 0 0 0
Cash from Investing Activity + -73 -119 -342 -294
Cash from Financing Activity + -42 -35 -53 -75
Net Cash Flow 184 181 -117 26
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar-12 Mar-13 Mar-14 Mar-15
Debtor Days 49 47 48 48
Inventory Days 61 54 54 55
Days Payable 20 25 20 34
Cash Conversion Cycle 90 76 81 69
Working Capital Days 47 35 24 45
ROCE % 39% 42% 42% 38%
Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
555 553 322 541 1,177 802 633 926
846 869 913 967 1,124 1,132 1,073 1,419
-42 17 -215 12 113 -136 -5 -97
-184 -215 -233 -12 -81 -296 -366 -97
86 74 178 -77 102 144 69 -50
0 0 0 0 0 0 0 0
66 11 -78 -108 155 157 61 -9
-73 -114 -347 -184 289 -130 -241 -253
-218 -202 -244 -242 -236 -200 -199 -240
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
-387 -529 -236 -448 -831 -616 -482 -770
-164 -2 -138 -92 -364 -122 -213 -100
4 22 -52 1 -18 64 -62 55

Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

47 39 47 41 34 40 33 27
75 85 93 83 94 111 108 83
44 44 53 40 50 57 48 38
78 81 88 85 77 93 93 73
49 48 62 66 49 55 52 61
36% 29% 25% 23% 23% 22% 16% 20%
Amara Raja Energy & Mobility Ltd - Sales Forecasting Amara Raja Energy & Mobility Ltd - EBITDA Forecasti
Year Weight Year Sales Sales Growth Year Weight Year
1 2014A ₹ 3,478.25 N/A 1 2014A
2 2015A ₹ 4,251.41 22.23% 2 2015A
3 2016A ₹ 4,661.65 9.65% 3 2016A
4 2017A ₹ 5,363.74 15.06% 4 2017A
5 2018A ₹ 6,123.79 14.17% 5 2018A
6 2019A ₹ 6,836.40 11.64% 6 2019A
7 2020A ₹ 6,894.51 0.85% 7 2020A
8 2021A ₹ 7,236.13 4.95% 8 2021A
9 2022A ₹ 8,766.84 21.15% 9 2022A
10 2023A ₹ 10,412.20 18.77% 10 2023A
11 2024F ₹ 10,142.19 -2.59% 11 2024F
12 2025F ₹ 10,858.27 7.06% 12 2025F
13 2026F ₹ 11,622.69 7.04% 13 2026F
14 2027F ₹ 12,361.83 6.36% 14 2027F
15 2028F ₹ 13,119.78 6.13% 15 2028F
& Mobility Ltd - EBITDA Forecasting
EBITDA EBITDA Growth
COMPANY NAME AMARA RAJA ENERGY & MOBILITY LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 17.08
Face Value 1.00
Current Price 810.15
Market Capitalization 13,838.37

PROFIT & LOSS

Report Date Mar-14 Mar-15 Mar-16 Mar-17
Sales 3,436.65 4,210.86 4,617.76 5,317.15
Raw Material Cost 2,312.56 2,824.12 3,029.11 3,659.59
Change in Inventory 29.21 48.00 118.60 171.10
Power and Fuel 92.26 122.92 144.51 161.55
Other Mfr. Exp 62.39 72.30 81.39 84.33
Employee Cost 175.92 195.09 242.91 277.75
Selling and admin 246.04 249.85 302.01 341.99
Other Expenses 16.33 91.04 111.46 110.48
Other Income 41.60 40.55 43.89 46.59
Depreciation 64.57 133.99 140.69 191.17
Interest 0.72 0.24 5.53 5.77
Profit before tax 536.67 609.86 722.64 702.21
Tax 169.23 199.00 231.01 223.72
Net profit 367.44 410.86 491.63 478.49
Dividend Amount 55.17 61.66 72.59 72.59

Quarters
Report Date Jun-21 Sep-21 Dec-21 Mar-22
Sales 1,885.86 2,264.19 2,365.07 2,180.70
Expenses 1,636.00 1,995.28 2,081.07 1,960.83
Other Income 16.62 26.44 18.95 15.97
Depreciation 96.29 98.57 102.13 98.73
Interest 3.15 3.56 3.77 4.62
Profit before tax 167.04 193.22 197.05 132.49
Tax 43.10 49.10 52.40 33.95
Net profit 123.94 144.12 144.65 98.54
Operating Profit 249.86 268.91 284.00 219.87
BALANCE SHEET
Report Date Mar-14 Mar-15 Mar-16 Mar-17
Equity Share Capital 17.08 17.08 17.08 17.08
Reserves 1,345.62 1,682.49 2,098.79 2,575.99
Borrowings 85.69 75.95 74.14 72.46
Other Liabilities 535.16 610.76 760.75 919.04
Total 1,983.55 2,386.28 2,950.76 3,584.57
Net Block 623.19 944.26 1,352.01 1,492.14
Capital Work in Progress 144.67 86.32 122.85 240.25
Investments 16.08 16.08 20.00 146.66
Other Assets 1,199.61 1,339.62 1,455.90 1,705.52
Total 1,983.55 2,386.28 2,950.76 3,584.57
Receivables 452.79 554.10 592.15 570.49
Inventory 335.01 418.13 601.64 816.95
Cash & Bank 294.57 222.17 150.25 170.92
No. of Equity Shares ### ### ### ###
New Bonus Shares
Face value 1.00 1.00 1.00 1.00

CASH FLOW:
Report Date Mar-14 Mar-15 Mar-16 Mar-17
Cash from Operating Activity 278.75 395.03 554.71 552.90
Cash from Investing Activity -342.26 -294.18 -387.23 -528.61
Cash from Financing Activity -53.10 -74.54 -163.66 -1.97
Net Cash Flow -116.61 26.31 3.82 22.32

PRICE: 394.40 833.05 877.60 890.05

DERIVED:
Adjusted Equity Shares in Cr 17.08 17.08 17.08 17.08
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

6,059.15 6,793.11 6,839.46 7,149.68 8,695.82 10,385.91
4,143.42 4,773.24 4,394.96 4,812.53 6,443.19 7,126.01
27.17 129.14 -52.17 67.85 321.86 -60.68
180.91 206.48 222.82 212.98 249.58 318.55
85.53 145.02 130.08 137.77 180.10 208.18
308.99 345.23 385.18 426.04 498.76 591.03
365.32 393.39 416.32 372.60 510.19 585.48
117.19 103.66 139.37 139.04 106.26 125.39
64.64 43.29 55.05 86.45 71.02 26.29
230.34 261.20 300.74 319.16 395.72 427.23
5.06 6.95 12.19 10.53 15.10 22.08
714.20 730.37 840.68 873.33 689.80 947.57
242.88 246.88 179.86 226.52 178.55 253.16
471.32 483.49 660.82 646.81 511.25 694.41
70.88 120.93 187.88 187.88 76.86 104.19

Jun-22 Sep-22 Dec-22 Mar-23 Jun-23 Sep-23

2,620.00 2,699.46 2,637.24 2,429.21 2,769.94 2,810.76
2,359.11 2,339.26 2,240.38 2,091.96 2,416.47 2,423.78
16.99 23.67 26.07 -25.05 21.57 27.54
96.34 101.92 114.52 114.45 111.05 114.84
4.58 5.43 5.84 6.23 5.63 6.22
176.96 276.52 302.57 191.52 258.36 293.46
45.51 74.35 79.76 53.54 65.88 79.14
131.45 202.17 222.81 137.98 192.48 214.32
260.89 360.20 396.86 337.25 353.47 386.98
Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
17.08 17.08 17.08 17.08 17.08 17.08
2,920.31 3,318.24 3,638.53 4,193.18 4,534.31 5,280.76
63.53 58.43 83.90 92.32 125.89 106.81
1,167.63 1,102.19 1,261.08 1,494.50 1,698.57 1,694.43
4,168.55 4,495.94 5,000.59 5,797.08 6,375.85 7,099.08
1,703.25 1,812.76 1,829.22 2,454.76 2,492.30 2,896.90
226.38 314.74 827.02 399.28 829.65 233.66
35.14 20.46 156.17 280.54 77.78 486.01
2,203.78 2,347.98 2,188.18 2,662.50 2,976.12 3,482.51
4,168.55 4,495.94 5,000.59 5,797.08 6,375.85 7,099.08
782.45 768.58 636.28 787.46 792.56 779.67
1,049.71 1,061.42 1,142.69 1,438.24 1,803.78 1,643.42
111.28 71.75 84.51 175.81 53.57 99.83
### ### ### ### ### ###

1.00 1.00 1.00 1.00 1.00 1.00

Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

321.66 541.34 1,176.91 802.03 632.95 925.94
-235.51 -448.30 -830.67 -616.40 -481.89 -770.41
-138.16 -91.62 -363.79 -121.50 -213.48 -100.40
-52.01 1.42 -17.55 64.13 -62.42 55.13

795.00 719.95 478.05 853.80 536.40 579.10

17.08 17.08 17.08 17.08 17.08 17.08

 Historical Financials Statements - AMARA RAJA ENERGY & MOBILITY LT
Years Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
# Income Statement
Sales ₹ 3,478.25 ₹ 4,251.41 ₹ 4,661.65 ₹ 5,363.74 ₹ 6,123.79
Sales Growth N/A 22.23% 9.65% 15.06% 14.17%

COGS ₹ 2,613.92 ₹ 3,166.43 ₹ 3,379.32 ₹ 4,012.12 ₹ 4,691.68

COGS % of Sales 75.15% 74.48% 72.49% 74.80% 76.61%

Gross Profit ₹ 864.33 ₹ 1,084.98 ₹ 1,282.33 ₹ 1,351.62 ₹ 1,432.11

Gross Margin 24.85% 25.52% 27.51% 25.20% 23.39%

SG&A ₹ 262.37 ₹ 340.89 ₹ 413.47 ₹ 452.47 ₹ 482.51

SG & A % of Sales 7.54% 8.02% 8.87% 8.44% 7.88%

EBITA ₹ 601.96 ₹ 744.09 ₹ 868.86 ₹ 899.15 ₹ 949.60

EBITA % of Sales 17.31% 17.50% 18.64% 16.76% 15.51%

Depreciation & Amortization ₹ 64.57 ₹ 133.99 ₹ 140.69 ₹ 191.17 ₹ 230.34

Depreciation & Amortization % of Sales 1.86% 3.15% 3.02% 3.56% 3.76%

Interest ₹ 0.72 ₹ 0.24 ₹ 5.53 ₹ 5.77 ₹ 5.06

Interest % of Sales 0.02% 0.01% 0.12% 0.11% 0.08%

EBT ₹ 536.67 ₹ 609.86 ₹ 722.64 ₹ 702.21 ₹ 714.20

EBT % of Sales 15.43% 17.53% 20.78% 20.19% 20.53%

Tax ₹ 169.23 ₹ 199.00 ₹ 231.01 ₹ 223.72 ₹ 242.88

Effective Tax Rate of EBT 31.53% 32.63% 31.97% 31.86% 34.01%

Net Profit ₹ 367.44 ₹ 410.86 ₹ 491.63 ₹ 478.49 ₹ 471.32

Net Profit Margin 10.56% 9.66% 10.55% 8.92% 7.70%

No of Equity Shares 17.08 17.08 17.08 17.08 17.08

Earnings Per Share 21.51 24.06 28.78 28.01 27.59

EPS Growth %

Dividend Per Share

Dividend Pay Out Ratio

Retention Ratio
ENERGY & MOBILITY LTD
Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

₹ 6,836.40 ₹ 6,894.51 ₹ 7,236.13 ₹ 8,766.84 ₹ 10,412.20 (Revenue + other Income)

11.64% 0.85% 4.95% 21.15% 18.77%

₹ 5,340.83 ₹ 5,185.21 ₹ 5,521.47 ₹ 7,049.77 ₹ 8,304.45

78.12% 75.21% 76.30% 80.41% 79.76%

₹ 1,495.57 ₹ 1,709.30 ₹ 1,714.66 ₹ 1,717.07 ₹ 2,107.75

21.88% 24.79% 23.70% 19.59% 20.24%

₹ 497.05 ₹ 555.69 ₹ 511.64 ₹ 616.45 ₹ 710.87

7.27% 8.06% 7.07% 7.03% 6.83%

₹ 998.52 ₹ 1,153.61 ₹ 1,203.02 ₹ 1,100.62 ₹ 1,396.88

14.61% 16.73% 16.63% 12.55% 13.42%

₹ 261.20 ₹ 300.74 ₹ 319.16 ₹ 395.72 ₹ 427.23

3.82% 4.36% 4.41% 4.51% 4.10%

₹ 6.95 ₹ 12.19 ₹ 10.53 ₹ 15.10 ₹ 22.08

0.10% 0.18% 0.15% 0.17% 0.21%

₹ 730.37 ₹ 840.68 ₹ 873.33 ₹ 689.80 ₹ 947.57

21.00% 24.17% 25.11% 19.83% 27.24%

₹ 246.88 ₹ 179.86 ₹ 226.52 ₹ 178.55 ₹ 253.16

33.80% 21.39% 25.94% 25.88% 26.72% =ebt/tax

₹ 483.49 ₹ 660.82 ₹ 646.81 ₹ 511.25 ₹ 694.41

7.07% 9.58% 8.94% 5.83% 6.67%

17.08 17.08 17.08 17.08 17.08

28.31 38.69 37.87 29.93 40.66