SCREENER.

IN

BHARTI AIRTEL LTD

Narration
Sales
Expenses
Operating Profit
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
EPS
Price to earning
Price
RATIOS:
Dividend Payout
OPM

Mar-07

Mar-08

Mar-09

Mar-10

Mar-11

Mar-12

Mar-13

Mar-14

Mar-15

Mar-16

Trailing
-

11,167.60
#VALUE!
173.03

16,109.45
#VALUE!
360.03

22,505.93
#VALUE!
597.48

25,431.60
#VALUE!
1,270.87

39,535.70
#VALUE!
353.60

47,800.90
#VALUE!
264.30

53,689.10
#VALUE!
860.90

58,927.70
#VALUE!
2,456.90

63,351.90
#VALUE!
2,095.80

64,233.80
#VALUE!
4,033.40

#VALUE!
#VALUE!
399.07

#VALUE!
#VALUE!
420.11

#VALUE!
#VALUE!
345.08

#VALUE!
#VALUE!
305.05

#VALUE!
#VALUE!
369.77

#VALUE!
#VALUE!
320.60

#VALUE!
#VALUE!
290.49

#VALUE!
#VALUE!
326.85

#VALUE!
#VALUE!
403.61

#VALUE!
#VALUE!
350.96

#VALUE!
#VALUE!
364.00

0.00%
#VALUE!

0.00%
#VALUE!

4.83%
#VALUE!

4.14%
#VALUE!

6.60%
#VALUE!

8.92%
#VALUE!

16.82%
#VALUE!

25.95%
#VALUE!

33.31%
#VALUE!

12.20%
#VALUE!

#VALUE!

10 YEARS
#VALUE!

7 YEARS
#VALUE!

5 YEARS
#VALUE!

3 YEARS
#VALUE!

TRENDS:
Sales Growth
OPM
Price to Earning

RECENT
#VALUE!
#VALUE!

Best Case
Worst Case
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
-

#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!

#VALUE!

BEST
#VALUE!

WORST
#VALUE!

BHARTI AIRTEL LTD

Narration
Sales
Expenses
Operating Profit
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
OPM

SCREENER.IN
Mar-14

7,161.70
-

#VALUE!

Jun-14

7,545.80
-

#VALUE!

Sep-14

7,530.30
-

#VALUE!

Dec-14

7,493.60
-

#VALUE!

Mar-15

7,965.40
-

#VALUE!

Jun-15

8,234.30
2,138.40

#VALUE!

Sep-15

8,250.20
659.60

#VALUE!

Dec-15

8,110.70
-

#VALUE!

Mar-16

8,835.80
-

#VALUE!

Jun-16

9,220.90
-

#VALUE!

BHARTI AIRTEL LTD

Narration
Equity Share Capital
Reserves
Borrowings
Other Liabilities
Total
Net Block
Capital Work in Progress
Investments
Other Assets
Total
Working Capital
Debtors
Inventory
Debtor Days
Inventory Turnover
Return on Equity
Return on Capital Emp

SCREENER.IN
Mar-07

20,504.38

Mar-08

32,549.45

Mar-09

43,948.64

Mar-10

50,849.06

Mar-11

124,050.90

Mar-12

129,168.20

Mar-13

125,674.40

Mar-14

140,614.50

Mar-15

124,278.60

Mar-16

161,995.20

#VALUE!
1,871.21

#VALUE!
2,839.82

#VALUE!
2,899.78

#VALUE!
3,182.48

#VALUE!
5,492.90

#VALUE!
6,373.50

#VALUE!
6,782.40

#VALUE!
6,244.10

#VALUE!
5,207.20

#VALUE!
5,868.10

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

BHARTI AIRTEL LTD

Narration
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow

SCREENER.IN
Mar-07

Mar-08

Mar-09

Mar-10

Mar-11

Mar-12

Mar-13

Mar-14

Mar-15

Mar-16

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 AN
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@dala

our own formulas do ANYTHING.

xport your customized file.

creener.feedback@dalal-street.in

COMPANY NAME
LATEST VERSION
CURRENT VERSION

BHARTI AIRTEL LTD

2.10
2.10

META
Number of shares
Face Value
Current Price
Market Capitalization

399.74
5
364
145505.36

PROFIT & LOSS

Report Date
Sales
Raw Material Cost
Change in Inventory
Power and Fuel
Other Mfr. Exp
Employee Cost
Selling and admin
Other Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
Dividend Amount

Quarters
Report Date
Sales
Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax

Mar-07
18,420.20
139.49
53.59
695.96
5,982.87
1,201.25
2,392.00
809.62
173.03
2,448.66
309.99
4,678.39
568.05
4,062.12

Mar-08
27,012.24
270.36
23.02
1,120.23
8,542.96
1,439.15
3,086.54
1,673.23
360.03
3,471.41
608.29
7,311.56
816.15
6,395.39

Mar-09
37,352.08
208.42
-17.96
2,787.00
11,541.90
1,702.29
5,419.86
828.50
597.48
4,672.77
2,306.38
8,591.01
546.83
7,858.96
379.65

Mar-14
22,260.50
15,098.80

Jun-14
23,005.50
15,459.70

Sep-14
22,861.70
15,331.40

3,944.40
1,003.10
2,214.20
1,356.20

4,036.50
964.30
2,545.00
1,532.60

3,853.00
1,026.40
2,650.90
1,476.50

Net profit
Operating Profit

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

961.60
7161.7

1,108.50
7545.8

1,383.20
7530.3

Mar-07
1895.93
9560.32
5285.89
11981.44
28,723.58
20504.38
2470.88
147.14
5601.18
28,723.58
1,871.21
99.22
852.09
1895934157

Mar-08
1897.91
19823.11
9601.75
16571.5
47,894.27
32549.45
3569.96
4809.71
6965.15
47,894.27
2,839.82
114.23
703.41
1897907446

10

10

Mar-09
1898.24
27227.26
13517.15
21091.77
63,734.42
43948.64
4143.65
2348.95
13293.18
63,734.42
2,899.78
96.27
2765.97
1898239796
49999000
10

Mar-07
8,466.36
-8,342.46
377.13
501.03

Mar-08
12,324.41
-18,421.81
5,998.72
-98.68

Mar-09
13,711.56
-15,175.37
2,064.85
601.04

399.07

420.11

345.08

384.19

384.58

379.65

PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-10
41,829.46
109.52
-47.88
3,677.02
11,489.18
1,753.43
7,301.28
1,053.29
1,270.87
6,199.41
645.40
10,895.43
1,533.91
9,163.13
379.79

Mar-11
59,601.80
816.90

Mar-12
71,505.80
938.90

Mar-13
76,947.00
783.40

Mar-14
85,863.50
472.80

25,448.10
3,278.40
9,696.10
296.20
353.60
10,206.60
2,534.90
7,678.20
1,779.00
5,751.70
379.80

31,605.80
3,515.90
11,305.80
434.50
264.30
13,368.10
4,082.80
6,518.30
2,260.20
4,256.80
379.80

35,304.60
3,882.30
13,229.80
489.00
860.90
14,814.80
4,518.70
4,785.30
2,518.40
2,258.10
379.80

38,509.60
4,622.80
13,708.90
1,613.60
2,456.90
15,649.60
5,878.80
7,864.30
4,844.90
2,772.70
719.50

Dec-14
23,228.10
15,734.50

Mar-15
23,039.80
15,074.40
3,840.10
1,970.30
2,155.00
1,081.10

Sep-15
23,851.90
15,601.70
659.60
4,239.00
1,948.30
2,722.50
1,332.60

Dec-15
24,103.40
15,992.70

3,801.50
1,052.30
2,639.80
1,314.50

Jun-15
23,680.80
15,446.50
2,138.40
4,040.40
1,929.10
4,403.20
2,182.70

4,354.10
1,397.10
2,359.50
1,349.90

1,436.50
7493.6

1,255.30
7965.4

2,113.20
8234.3

1,522.70
8250.2

1,116.90
8110.7

Mar-10
1898.77
37978.02
10288.14
20937.29
71,102.22
50849.06
2435.94
5162.07
12655.15
71,102.22
3,182.48
48.39
2578.63
3797530096

Mar-11
1898.8
46865.9
58749.2
39097.3
146,611.20
124050.9
4823.4
622.4
17114.5
146,611.20
5,492.90
213.9
957.5
3797530096

Mar-12
1898.8
48712.5
69023.2
37698
157,332.50
129168.2
4413.9
1835.5
21914.9
157,332.50
6,373.50
130.8
2030
3797530096

Mar-13
1898.8
48422.9
66736.3
42167.3
159,225.30
125674.4
2991.9
7709.8
22849.2
159,225.30
6,782.40
110.9
1607.8
3797530096

Mar-14
1998.7
57757.3
75895.8
47525.4
183,177.20
140614.5

15530.8
27031.9
183,177.20
6,244.10
142.2
4980.8
3997400100

Mar-10
16,202.90
-13,760.30
-1,186.60
1,256.00

Mar-11
18,851.30
-60,461.90
39,715.30
-1,895.30

Mar-12
22,593.10
-18,379.50
-4,010.70
202.90

Mar-13
22,607.50
-18,676.10
-4,565.50
-634.10

Mar-14
26,232.60
-25,180.60
2,774.40
3,826.40

305.05

369.77

320.60

290.49

326.85

379.75

379.75

379.75

379.75

399.74

THIS SHEET

Mar-15
96,100.70
774.40
494.80
8,439.80
30,935.60
4,857.00
16,459.60
2,380.30
2,095.80
19,858.30
4,446.50
10,539.80
5,486.70
4,620.80
1,539.00

Mar-16
100,937.30
1,128.70
499.60
8,247.40
31,198.80
5,100.30
17,410.60
1,647.60
4,033.40
21,367.40
8,701.80
10,667.70
5,237.20
4,456.60
543.60

Mar-16
24,983.10
16,147.30

Jun-16
25,572.90
16,352.00

4,816.30
1,703.10
2,316.40
1,078.90

5,040.20
1,942.40
2,238.30
1,008.90

1,319.50
8835.8

1,462.00
9220.9

Mar-15
1998.7
37776.2
83415.1
61109.4
184,299.40
124278.6
17414.8
10752
31854
184,299.40
5,207.20
133.9
2083.1
3997400102

Mar-16
1998.7
40296.8
101635.4
68029.4
211,960.30
161995.2
5824.7
3917.6
40222.8
211,960.30
5,868.10
169.1
5138.8
3997400102

Mar-15
28,059.00
-22,301.10
-9,672.40
-3,914.50

Mar-16
30,218.40
-15,262.20
-12,469.90
2,486.30

403.61

350.96

399.74

399.74