HDFC BANK LTD SCREENER.

IN

Narration Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Trailing Best Case Worst Case
Sales 42,555.02 50,666.49 63,161.56 73,271.35 85,287.84 105,160.74 122,189.29 128,552.40 135,936.41 170,754.05 #REF! 190,904.85 #REF!
Expenses 13,507.73 16,163.81 20,054.62 23,855.69 29,532.26 34,856.27 45,459.21 52,456.53 56,556.96 63,042.30 #REF! #REF! #REF!
Operating Profit 29,047.29 34,502.68 43,106.94 49,415.66 55,755.58 70,304.47 76,730.08 76,095.87 79,379.45 107,711.75 #REF! #REF! #REF!
Other Income 8,297.50 9,545.68 11,211.65 12,905.08 16,056.60 18,947.05 24,878.97 27,332.88 31,758.99 33,912.05 #REF! - -
Depreciation 688.68 680.45 738.03 886.19 966.78 1,220.67 1,276.77 1,385.01 1,680.73 2,345.47 #REF! #REF! #REF!
Interest 23,445.45 27,288.46 34,069.57 38,041.58 42,381.48 53,712.69 62,137.42 59,247.59 58,584.33 77,779.94 #REF! #REF! #REF!
Profit before tax 13,210.66 16,079.45 19,510.99 23,392.97 28,463.92 34,318.16 38,194.86 42,796.15 50,873.38 61,498.39 #REF! #REF! #REF!
Tax 4,446.15 5,379.40 6,693.66 8,078.12 9,903.08 11,872.55 10,898.59 10,939.38 12,722.48 15,349.69 #REF! #REF! #REF!
Net profit 8,743.49 10,688.89 12,801.33 15,280.48 18,510.02 22,332.43 27,253.95 31,833.21 38,052.75 45,997.11 #REF! #REF! #REF!
EPS 18.22 21.32 25.32 29.81 35.66 41.00 49.70 57.74 68.62 82.44 #REF! #REF! #REF!
Price to earning 20.55 23.98 21.15 24.19 26.44 28.28 17.34 25.87 21.43 19.52 #REF! #REF! #REF!
Price 374.40 511.35 535.58 721.28 943.05 1,159.45 861.90 1,493.65 1,470.35 1,609.55 1,447.90 #REF! #REF!

RATIOS:
Dividend Payout 18.80% 18.76% 18.76% 18.45% 18.23% 18.29% 5.03% 11.26% 22.59% 23.05%
OPM 68.26% 68.10% 68.25% 67.44% 65.37% 66.85% 62.80% 59.19% 58.39% 63.08% #REF!

TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST

Sales Growth 16.69% 15.27% 14.89% 11.80% 11.80% 11.80%
OPM 63.63% 62.76% 61.91% 60.47% #REF! #REF! #REF!
Price to Earning 22.88 23.30 22.49 22.27 #REF! #REF! #REF!
HDFC BANK LTD SCREENER.IN

Narration Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Equity Share Capital 479.81 501.30 505.64 512.51 519.02 544.66 548.33 551.28 554.55 557.97
Reserves 43,686.82 62,652.77 73,798.49 91,281.44 109,080.11 153,128.00 175,810.38 209,258.90 246,771.62 288,879.53
Borrowings 416,677.05 509,761.90 649,587.25 741,549.89 944,817.22 1,080,235.46 1,333,041.45 1,511,417.62 1,784,969.53 2,139,211.91
Other Liabilities 42,776.29 34,180.55 38,320.95 59,000.32 48,769.82 58,897.59 71,430.27 78,278.83 90,638.60 101,783.03
Total 503,619.97 607,096.52 762,212.33 892,344.16 1,103,186.17 1,292,805.71 1,580,830.43 1,799,506.63 2,122,934.30 2,530,432.44

Net Block 3,026.28 3,224.94 3,666.86 3,999.70 4,008.13 4,368.63 4,775.65 5,248.35 6,432.07 8,431.35
Capital Work in Progress - - - - - - - - - -
Investments 119,571.06 149,454.42 193,633.85 210,777.11 238,460.92 289,445.87 389,304.95 438,823.11 449,263.86 511,581.71
Other Assets 381,022.63 454,417.16 564,911.62 677,567.35 860,717.12 998,991.21 1,186,749.83 1,355,435.17 1,667,238.37 2,010,419.38
Total 503,619.97 607,096.52 762,212.33 892,344.16 1,103,186.17 1,292,805.71 1,580,830.43 1,799,506.63 2,122,934.30 2,530,432.44

Working Capital 338,246.34 420,236.61 526,590.67 618,567.03 811,947.30 940,093.62 1,115,319.56 1,277,156.34 1,576,599.77 1,908,636.35
Debtors - - - - - - - - - -
Inventory - - - - - - - - - -

Debtor Days - - - - - - - - - -
Inventory Turnover - - - - - - - - - -

Return on Equity 20% 17% 17% 17% 17% 15% 15% 15% 15% 16%
Return on Capital Emp 8% 8% 8% 8% 8% 7% 6% 6% 6%
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: support@screener.in
s… do ANYTHING.
 Financial Ratios of HDFC BANK LTD

Year Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

# Liquidity Ratio
Current Ratio 0.93 1.07 1.02 0.84 2.52
Cash & Cash Equivalent to total
assets 0.08 0.06 0.05 0.06 0.11
Advance to Total Assets 0.83 0.84 0.85 0.83 0.86
Investment to Total Assets 0.24 0.25 0.25 0.24 0.22

# Solvency Ratio
Debt to Equity Ratio 9.43 8.07 8.74 8.08 8.62
Interest Coverage Ratio 0.54 0.51 0.53 0.56 0.55
Debt to Assets Ratio 0.83 0.84 0.85 0.83 0.86
Total Loans to Total Deposit Ratio 0.29 0.29 0.30 0.28 0.25

# Profitability Ratio
Net Profit Margin 20.55% 21.10% 20.27% 20.85% 21.70%
Operating Profit Margin 86.14% 85.59% 84.83% 83.85% 83.07%
Return on Assets 1.74% 1.76% 1.68% 1.71% 1.68%
Return on Equity 19.80% 16.93% 17.23% 16.65% 16.89%
Net Interest Margin 0.46% 0.33% 0.20% 0.24% 0.06%
Efficiency Ratio 27.92% 27.97% 27.96% 28.71% 30.09%

# Leverage Ratio
Capital Adequacy Ratio 0.09 0.10 0.10 0.10 0.10
Fixed Asset Turnover Ratio 14.06 15.71 17.22 18.32 21.28
Total Assets Turnover Ratio 0.08 0.08 0.08 0.08 0.08
Working Capital Turnover Ratio 0.13 0.12 0.12 0.12 0.11

# Wealth of Share Holders

Earnings Per Share (EPS) 18.22 21.32 25.32 29.81 35.66
Dividend Per Share (DPS) 3.43 4.00 4.75 5.50 6.50
Market Price per Share (MPS) 374.4 511.35 535.58 721.28 943.05
ANK LTD

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

1.39 1.23 1.55 1.71 1.94

0.06 0.06 0.07 0.07 0.08

0.84 0.84 0.84 0.84 0.85
0.22 0.25 0.24 0.21 0.20

7.03 7.56 7.20 7.22 7.39

0.55 0.57 0.61 0.66 0.67
0.84 0.84 0.84 0.84 0.85
0.27 0.29 0.29 0.25 0.24

21.24% 22.30% 24.76% 27.99% 26.94%

83.71% 82.11% 79.38% 80.52% 81.57%
1.73% 1.72% 1.77% 1.79% 1.82%
14.53% 15.45% 15.17% 15.39% 15.89%
-0.02% -0.14% -0.28% -0.08% -0.01%
29.07% 31.78% 34.54% 34.73% 31.95%

0.12 0.11 0.12 0.12 0.11

24.07 25.59 24.49 21.13 20.25
0.08 0.08 0.07 0.06 0.07
0.11 0.11 0.10 0.09 0.09

41.00 49.70 57.74 68.62 82.44

7.50 2.50 6.50 15.50 19.00
1159.45 861.9 1493.65 1470.35 1609.55
 Historical Financi
Years Mar-14 Mar-15 Mar-16

# Income Statement -HDFC BANK LTD

Sales INR 42,555.0 INR 50,666.5 INR 63,161.6
Sales Growth % 0.00% 19.06% 24.66%

COGS INR 5,294.1 INR 6,024.0 INR 7,350.8

COGS as % Sales 12.44% 11.89% 11.64%

Gross Profit INR 37,260.9 INR 44,642.5 INR 55,810.7

Gross Margin % 87.56% 88.11% 88.36%

Selling & Other expenses INR 8,213.6 INR 10,139.8 INR 12,703.8
S&O Expenses % Sales 19.30% 20.01% 20.11%

EBITDA INR 29,047.3 INR 34,502.7 INR 43,106.9

EBITDA Margins 68.26% 68.10% 68.25%

Interest Expenses INR 23,445.5 INR 27,288.5 INR 34,069.6

Interest % Sales 55.09% 53.86% 53.94%

Depreciation INR 688.7 INR 680.5 INR 738.0

Depreciation % Sales 1.62% 1.34% 1.17%

Earnings Before Tax INR 4,913.2 INR 6,533.8 INR 8,299.3

EBT % Sales 11.55% 12.90% 13.14%

Tax Expenses INR 4,446.2 INR 5,379.4 INR 6,693.7

Effective Tax Rate 90.49% 82.33% 80.65%

Net Profit INR 467.0 INR 1,154.4 INR 1,605.7

Net Margins 1.10% 2.28% 2.54%

No. of Equity Shares 479.81 501.3 505.64

Earnings Per Share INR 0.97 INR 2.30 INR 3.18

EPS Growth Rate 136.59% 37.90%

Dividend Per Share INR 3.43 INR 4.00 INR 4.75

Dividend Payout Ratio 351.89% 173.71% 149.58%

Retained Earnings 0.00% 0.00% 0.00%

# Balance Sheet - HDFC BANK LTD

Equity Share Capital INR 479.81 INR 501.30 INR 505.64

Reserves INR 43,686.82 INR 62,652.77 INR 73,798.49
Borrowings INR 416,677.05 INR 509,761.90 INR 649,587.25
Other Liabilities INR 42,776.29 INR 34,180.55 INR 38,320.95
Total Liabilities INR 503,619.97 INR 607,096.52 INR 762,212.33

Net Assets INR 3,026.28 INR 3,224.94 INR 3,666.86

Capital Work in Progress INR - INR - INR -
Investments INR 119,571.06 INR 149,454.42 INR 193,633.85
Other Assets INR 341,109.20 INR 417,890.74 INR 525,842.74
Total Non- Current Assets INR 463,706.54 INR 570,570.10 INR 723,143.45

Receivables INR - INR - INR -

Inventory INR - INR - INR -
Cash & Bank INR 39,913.43 INR 36,526.42 INR 39,068.88
Total Current Assets INR 39,913.43 INR 36,526.42 INR 39,068.88

Total Assets INR 503,619.97 INR 607,096.52 INR 762,212.33

Check 1 TRUE TRUE

# Cash Flow Statement

Cash from Operating Activity INR 4,210.63 INR (21,280.98) INR (34,435.37)
Cash from Investing Activity INR (1,098.52) INR (799.90) INR (837.31)
Cash from Financing Activity INR 9,270.15 INR 18,693.87 INR 37,815.13
Net Cash Flow INR 12,382.26 INR (3,387.01) INR 2,542.46
Historical Financial Statements -HDFC BANK LTD
Mar-17 Mar-18 Mar-19 Mar-20 Mar-21

INR 73,271.4 INR 85,287.8 INR 105,160.7 INR 122,189.3 INR 128,552.4
16.01% 16.40% 23.30% 16.19% 5.21%

INR 9,780.0 INR 10,512.1 INR 11,738.3 INR 14,217.5 INR 15,331.5
13.35% 12.33% 11.16% 11.64% 11.93%

INR 63,491.3 INR 74,775.7 INR 93,422.5 INR 107,971.8 INR 113,220.9
86.65% 87.67% 88.84% 88.36% 88.07%

INR 14,075.7 INR 19,020.1 INR 23,118.0 INR 31,241.7 INR 37,125.1
19.21% 22.30% 21.98% 25.57% 28.88%

INR 49,415.7 INR 55,755.6 INR 70,304.5 INR 76,730.1 INR 76,095.9
67.44% 65.37% 66.85% 62.80% 59.19%

INR 38,041.6 INR 42,381.5 INR 53,712.7 INR 62,137.4 INR 59,247.6
51.92% 49.69% 51.08% 50.85% 46.09%

INR 886.2 INR 966.8 INR 1,220.7 INR 1,276.8 INR 1,385.0
1.21% 1.13% 1.16% 1.04% 1.08%

INR 10,487.9 INR 12,407.3 INR 15,371.1 INR 13,315.9 INR 15,463.3
14.31% 14.55% 14.62% 10.90% 12.03%

INR 8,078.1 INR 9,903.1 INR 11,872.6 INR 10,898.6 INR 10,939.4
77.02% 79.82% 77.24% 81.85% 70.74%

INR 2,409.8 INR 2,504.2 INR 3,498.6 INR 2,417.3 INR 4,523.9
3.29% 2.94% 3.33% 1.98% 3.52%

512.51 519.02 544.66 548.33 551.28

INR 4.70 INR 4.82 INR 6.42 INR 4.41 INR 8.21
48.07% 2.62% 33.13% -31.37% 86.14%

INR 5.50 INR 6.50 INR 7.50 INR 2.50 INR 6.50
116.97% 134.72% 116.76% 56.71% 79.21%

0.00% 0.00% 0.00% 43.29% 20.79%

INR 512.51 INR 519.02 INR 544.66 INR 548.33 INR 551.28
INR 91,281.44 INR 109,080.11 INR 153,128.00 INR 175,810.38 INR 209,258.90
INR 741,549.89 INR 944,817.22 INR 1,080,235.46 INR 1,333,041.45 INR 1,511,417.62
INR 59,000.32 INR 48,769.82 INR 58,897.59 INR 71,430.27 INR 78,278.83
INR 892,344.16 INR 1,103,186.17 INR 1,292,805.71 INR 1,580,830.43 INR 1,799,506.63

INR 3,999.70 INR 4,008.13 INR 4,368.63 INR 4,775.65 INR 5,248.35
INR - INR - INR - INR - INR -
INR 210,777.11 INR 238,460.92 INR 289,445.87 INR 389,304.95 INR 438,823.11
INR 628,256.23 INR 737,655.56 INR 917,173.57 INR 1,098,809.72 INR 1,234,162.66
INR 843,033.04 INR 980,124.61 INR 1,210,988.07 INR 1,492,890.32 INR 1,678,234.12

INR - INR - INR - INR - INR -

INR - INR - INR - INR - INR -
INR 49,311.12 INR 123,061.56 INR 81,817.64 INR 87,940.11 INR 121,272.51
INR 49,311.12 INR 123,061.56 INR 81,817.64 INR 87,940.11 INR 121,272.51

INR 892,344.16 INR 1,103,186.17 INR 1,292,805.71 INR 1,580,830.43 INR 1,799,506.63

TRUE TRUE TRUE TRUE TRUE

INR 17,281.59 INR 17,214.38 INR (62,871.54) INR (16,869.09) INR 42,476.45
INR (1,146.38) INR (841.60) INR (1,503.06) INR (1,402.94) INR (1,822.70)
INR (5,892.97) INR 57,377.66 INR 23,130.69 INR 24,394.50 INR (7,321.35)
INR 10,242.24 INR 73,750.44 INR (41,243.91) INR 6,122.47 INR 33,332.40
 Mar-22 Mar-23 LTM

INR 135,936.4 INR 170,754.1 INR 251,763.8

5.74% 25.61% 47.44%

INR 17,677.1 INR 22,207.9 INR 132,119.3

13.00% 13.01% 52.48%

INR 118,259.3 INR 148,546.2 INR 119,644.5

87.00% 86.99% 47.52%

INR 38,879.9 INR 40,834.4

28.60% 23.91%

INR 79,379.5 INR 107,711.8 INR 119,644.5

58.39% 63.08% 47.52%

INR 58,584.3 INR 77,779.9 INR 133,053.1

43.10% 45.55% 52.85%

INR 1,680.7 INR 2,345.5 INR -

1.24% 1.37% 0.00%

INR 19,114.4 INR 27,586.3 INR (13,408.6)

14.06% 16.16% -5.33%

INR 12,722.5 INR 15,349.7 INR 15,522.3

66.56% 55.64% -115.76%

INR 6,391.9 INR 12,236.6 INR (28,930.9)

4.70% 7.17% -11.49%

554.55 557.97 557.97

INR 11.53 INR 21.93 INR (51.85)

40.46% 90.27% -336.43%

INR 15.50 INR 19.00

134.47% 86.64%

0.00% 13.36%
 INR 554.55 INR 557.97
INR 246,771.62 INR 288,879.53
INR 1,784,969.53 INR 2,139,211.91
INR 90,638.60 INR 101,783.03
INR 2,122,934.30 INR 2,530,432.44

INR 6,432.07 INR 8,431.35

INR - INR -
INR 449,263.86 INR 511,581.71
INR 1,511,852.64 INR 1,813,271.57
INR 1,967,548.57 INR 2,333,284.63

INR - INR -
INR - INR -
INR 155,385.73 INR 197,147.81
INR 155,385.73 INR 197,147.81

INR 2,122,934.30 INR 2,530,432.44

TRUE TRUE

INR (11,959.57) INR 20,813.70

INR (2,051.23) INR (2,992.18)
INR 48,124.02 INR 23,940.56
INR 34,113.22 INR 41,762.08
COMPANY NAME HDFC BANK LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 759.69
Face Value 1.00
Current Price 1,447.90
Market Capitalization 1,099,956.70

PROFIT & LOSS

Report Date Mar-14 Mar-15 Mar-16 Mar-17
Sales 42,555.02 50,666.49 63,161.56 73,271.35
Raw Material Cost
Change in Inventory
Power and Fuel
Other Mfr. Exp 798.74 860.21 1,041.79 1,271.80
Employee Cost 4,495.35 5,163.77 6,309.03 8,508.22
Selling and admin 2,219.66 2,602.47 3,043.15 3,328.39
Other Expenses 5,993.98 7,537.36 9,660.65 10,747.28
Other Income 8,297.50 9,545.68 11,211.65 12,905.08
Depreciation 688.68 680.45 738.03 886.19
Interest 23,445.45 27,288.46 34,069.57 38,041.58
Profit before tax 13,210.66 16,079.45 19,510.99 23,392.97
Tax 4,446.15 5,379.40 6,693.66 8,078.12
Net profit 8,743.49 10,688.89 12,801.33 15,280.48
Dividend Amount 1,643.35 2,005.20 2,401.79 2,818.80

Quarters
Report Date Sep-21 Dec-21 Mar-22 Jun-22
Sales 33,520.44 34,588.02 35,574.19 37,273.81
Expenses 14,697.58 14,422.81 15,044.07 15,020.76
Other Income 7,915.92 8,776.94 8,386.26 6,928.51
Depreciation
Interest 14,415.28 14,724.02 15,226.53 16,358.26
Profit before tax 12,323.50 14,218.13 13,689.85 12,823.30
Tax 3,203.53 3,602.36 3,214.96 3,206.63
Net profit 9,096.19 10,591.46 10,443.01 9,579.11
Operating Profit 18,822.86 20,165.21 20,530.12 22,253.05

BALANCE SHEET
Report Date Mar-14 Mar-15 Mar-16 Mar-17
Equity Share Capital 479.81 501.30 505.64 512.51
Reserves 43,686.82 62,652.77 73,798.49 91,281.44
Borrowings 416,677.05 509,761.90 649,587.25 741,549.89
Other Liabilities 42,776.29 34,180.55 38,320.95 59,000.32
Total 503,619.97 607,096.52 762,212.33 892,344.16
Net Block 3,026.28 3,224.94 3,666.86 3,999.70
Capital Work in Progress
Investments 119,571.06 149,454.42 193,633.85 210,777.11
Other Assets 381,022.63 454,417.16 564,911.62 677,567.35
Total 503,619.97 607,096.52 762,212.33 892,344.16
Receivables
Inventory
Cash & Bank 39,913.43 36,526.42 39,068.88 49,311.12
No. of Equity Shares ### ### ### ###
New Bonus Shares
Face value 2.00 2.00 2.00 2.00

CASH FLOW:
Report Date Mar-14 Mar-15 Mar-16 Mar-17
Cash from Operating Activity 4,210.63 -21,280.98 -34,435.37 17,281.59
Cash from Investing Activity -1,098.52 -799.90 -837.31 -1,146.38
Cash from Financing Activity 9,270.15 18,693.87 37,815.13 -5,892.97
Net Cash Flow 12,382.26 -3,387.01 2,542.46 10,242.24

PRICE: 374.40 511.35 535.58 721.28

DERIVED:
Adjusted Equity Shares in Cr 479.81 501.30 505.64 512.51
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

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

85,287.84 105,160.74 122,189.29 128,552.40 135,936.41 170,754.05

1,314.97 1,283.53 1,293.44 1,649.11 1,772.27 2,176.50

9,197.15 10,454.75 12,924.10 13,682.35 15,904.81 20,031.36
3,658.43 3,900.17 4,192.15 4,780.54 5,406.79 6,578.10
15,361.71 19,217.82 27,049.52 32,344.53 33,473.09 34,256.34
16,056.60 18,947.05 24,878.97 27,332.88 31,758.99 33,912.05
966.78 1,220.67 1,276.77 1,385.01 1,680.73 2,345.47
42,381.48 53,712.69 62,137.42 59,247.59 58,584.33 77,779.94
28,463.92 34,318.16 38,194.86 42,796.15 50,873.38 61,498.39
9,903.08 11,872.55 10,898.59 10,939.38 12,722.48 15,349.69
18,510.02 22,332.43 27,253.95 31,833.21 38,052.75 45,997.11
3,373.63 4,084.95 1,370.82 3,583.32 8,595.52 10,601.43

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

40,929.79 45,002.11 47,548.34 51,168.14 75,039.10 78,008.17
15,914.91 16,681.98 17,770.12 18,469.81 45,349.33 50,530.03
8,252.31 9,120.73 9,610.50 9,853.15 32,527.52 37,007.34

18,310.79 20,504.86 22,606.03 25,954.76 41,249.91 43,242.37

14,956.40 16,936.00 16,782.69 16,596.72 20,967.38 21,243.11
3,793.81 4,200.57 4,148.68 4,193.47 3,655.00 3,525.11
 11,125.21 12,698.32 12,594.47 12,370.38 16,811.41 17,257.87
25,014.88 28,320.13 29,778.22 32,698.33 29,689.77 27,478.14

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

519.02 544.66 548.33 551.28 554.55 557.97
109,080.11 153,128.00 175,810.38 209,258.90 246,771.62 288,879.53
944,817.22 1,080,235.46 1,333,041.45 1,511,417.62 1,784,969.53 2,139,211.91
48,769.82 58,897.59 71,430.27 78,278.83 90,638.60 101,783.03
1,103,186.17 1,292,805.71 1,580,830.43 1,799,506.63 2,122,934.30 2,530,432.44
4,008.13 4,368.63 4,775.65 5,248.35 6,432.07 8,431.35

238,460.92 289,445.87 389,304.95 438,823.11 449,263.86 511,581.71

860,717.12 998,991.21 1,186,749.83 1,355,435.17 1,667,238.37 2,010,419.38
1,103,186.17 1,292,805.71 1,580,830.43 1,799,506.63 2,122,934.30 2,530,432.44

123,061.56 81,817.64 87,940.11 121,272.51 155,385.73 197,147.81

### ### ### ### ### ###

2.00 2.00 1.00 1.00 1.00 1.00

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

17,214.38 -62,871.54 -16,869.09 42,476.45 -11,959.57 20,813.70
-841.60 -1,503.06 -1,402.94 -1,822.70 -2,051.23 -2,992.18
57,377.66 23,130.69 24,394.50 -7,321.35 48,124.02 23,940.56
73,750.44 -41,243.91 6,122.47 33,332.40 34,113.22 41,762.08

943.05 1,159.45 861.90 1,493.65 1,470.35 1,609.55

519.02 544.66 548.33 551.28 554.55 557.97