You are on page 1of 12

<?xml version="1.0"?><?mso-application progid="Excel.Sheet"?

><Workbook
xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:o="urn:schemas-
microsoft-com:office:office" xmlns:x="urn:schemas-microsoft-com:office:excel"
xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
xmlns:html="http://www.w3.org/TR/REC-html40"><DocumentProperties
xmlns="urn:schemas-microsoft-
com:office:office"><Author>equitymaster.com</Author></DocumentProperties><ExcelWork
book xmlns="urn:schemas-microsoft-
com:office:excel"><ProtectStructure>False</ProtectStructure><ProtectWindows>False</
ProtectWindows></ExcelWorkbook><Styles><Style ss:ID="sMainHeader"><Alignment
ss:Horizontal="Center"/><Font ss:FontName="Calibri" ss:Size="13"
ss:Bold="1"/><Borders><Border ss:Position="Bottom" ss:LineStyle="Continuous"
ss:Weight="1"/><Border ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/><Border ss:Position="Top" ss:LineStyle="Continuous"
ss:Weight="1"/><Border ss:Position="Left" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sSectionHeader"><Interior
ss:Color="YELLOW" ss:Pattern="Solid"/><Alignment ss:Horizontal="Center"/><Font
ss:FontName="Calibri" ss:Size="12" ss:Bold="1"/><Borders><Border
ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Left" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sSubSection"><Interior
ss:Color="#DDDDDD" ss:Pattern="Solid"/><Alignment ss:Horizontal="Left"/><Font
ss:FontName="Calibri" ss:Size="12" ss:Bold="1"/><Borders><Border
ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Left" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContentBold"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment ss:Horizontal="Left"/><Font
ss:FontName="Calibri" ss:Size="11" ss:Bold="1"/><Borders><Border
ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContentBoldRight"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment ss:Horizontal="Right"/><Font
ss:FontName="Calibri" ss:Size="11" ss:Bold="1"/><Borders><Border
ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContentBoldWrap"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment ss:Horizontal="Right"
ss:WrapText="1"/><Font ss:FontName="Calibri" ss:Size="11"/><Borders><Border
ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/><Border
ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContent"><Interior ss:Color="White"
ss:Pattern="Solid"/><Alignment ss:Horizontal="Left"/><Font ss:FontName="Calibri"
ss:Size="11"/><Borders><Border ss:Position="Bottom" ss:LineStyle="Continuous"
ss:Weight="1"/><Border ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContentNo"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment ss:Horizontal="Right"/><Font
ss:FontName="Calibri" ss:Size="11"/><Borders><Border ss:Position="Bottom"
ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right"
ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style
ss:ID="sContentSmall"><Interior ss:Color="White" ss:Pattern="Solid"/><Alignment
ss:Horizontal="Left"/><Font ss:FontName="Calibri" ss:Size="9" /><Borders><Border
ss:Color="#D4D4D4" ss:Position="Bottom" ss:LineStyle="Continuous"
ss:Weight="1"/><Border ss:Color="#D4D4D4" ss:Position="Right"
ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style
ss:ID="sContentSmallRight"><Interior ss:Color="White"
ss:Pattern="Solid"/><Alignment ss:Horizontal="Right"/><Font ss:FontName="Calibri"
ss:Size="9" /><Borders><Border ss:Color="#D4D4D4" ss:Position="Bottom"
ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Color="#D4D4D4"
ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sContentSmallBrd"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment ss:Horizontal="Left"/><Font
ss:FontName="Calibri" ss:Size="9" /><Borders><Border ss:Position="Bottom"
ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Position="Right"
ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style><Style
ss:ID="sBlank"><Interior ss:Color="White" ss:Pattern="Solid"/><Alignment
ss:Horizontal="Left"/><Borders><Border ss:Color="#D4D4D4" ss:Position="Bottom"
ss:LineStyle="Continuous" ss:Weight="1"/><Border ss:Color="#D4D4D4"
ss:Position="Right" ss:LineStyle="Continuous"
ss:Weight="1"/></Borders></Style><Style ss:ID="sBlankBorder"><Interior
ss:Color="White" ss:Pattern="Solid"/><Alignment
ss:Horizontal="Left"/><Borders><Border ss:Position="Bottom"
ss:LineStyle="Continuous" ss:Weight="1"/></Borders></Style></Styles><Worksheet
ss:Name="5-YR FACTSHEET"><Table><Column ss:AutoFitWidth="0" ss:Width="150"/><Column
ss:AutoFitWidth="0" ss:Width="75"/><Column ss:AutoFitWidth="0"
ss:Width="60"/><Column ss:AutoFitWidth="0" ss:Width="60"/><Column
ss:AutoFitWidth="0" ss:Width="85"/><Column ss:AutoFitWidth="0"
ss:Width="60"/><Column ss:AutoFitWidth="0" ss:Width="70"/><Row><Cell
ss:StyleID='sMainHeader' ss:MergeAcross="6"><Data ss:Type='String'>MANGALAM CEMENT
LIMITED</Data></Cell></Row><Row><Cell ss:StyleID='sBlank'><Data
ss:Type='String'></Data></Cell></Row><Row><Cell ss:StyleID='sSectionHeader'
ss:MergeAcross="6"><Data ss:Type='String'>Price
History</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Price</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>321.9</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'></Data></Cell><Cell ss:StyleID='sContent'><Data ss:Type='String'>%
ch</Data></Cell><Cell ss:StyleID='sContentNo'><Data ss:Type='String'>
%</Data></Cell><Cell ss:StyleID='sContentNo'><Data ss:Type='String'>-
2.1</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data ss:Type='String'>Mkt
Cap</Data></Cell><Cell ss:StyleID='sContentNo'><Data ss:Type='String'>Rs
m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>8,590</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'></Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>No. of &#10; shares</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>26.69</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Vol</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>'000</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>6.6</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'></Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>% ch week</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-0.1</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>P/E</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>X</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>23.4</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'></Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>% ch 1-mth</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-13.8</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>P/CF</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>X</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>11.2</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'></Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>% ch 12-mth</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.3</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>EPS (TTM)</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>13.7</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'></Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>52 week H/L</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data
ss:Type='String'>479.6/298.3</Data></Cell></Row><Row><Cell
ss:StyleID='sContentSmall' ss:MergeAcross="6"><Data ss:Type='String'>(As on Mar 9,
2018 (Close))</Data></Cell></Row><Row><Cell ss:StyleID='sBlank'><Data
ss:Type='String'></Data></Cell></Row><Row><Cell ss:StyleID='sSectionHeader'
ss:MergeAcross="6"><Data ss:Type='String'>Financials</Data></Cell></Row><Row><Cell
ss:StyleID='sContentSmallBrd'><Data ss:Type='String'>* Results
Consolidated</Data></Cell><Cell ss:StyleID='sContentBoldWrap'><Data
ss:Type='String'>No. of Months&#10;Year Ending</Data></Cell><Cell
ss:StyleID='sContentBoldWrap'><Data ss:Type='String'>12&#10;Mar-
13</Data></Cell><Cell ss:StyleID='sContentBoldWrap'><Data
ss:Type='String'>12&#10;Mar-14</Data></Cell><Cell
ss:StyleID='sContentBoldWrap'><Data ss:Type='String'>12&#10;Mar-
15</Data></Cell><Cell ss:StyleID='sContentBoldWrap'><Data
ss:Type='String'>12&#10;Mar-16</Data></Cell><Cell
ss:StyleID='sContentBoldWrap'><Data ss:Type='String'>12&#10;Mar-
17</Data></Cell></Row><Row><Cell ss:StyleID='sSubSection' ss:MergeAcross="6"><Data
ss:Type='String'>EQUITY SHARE DATA</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data
ss:Type='String'>High</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>193</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>145</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>354</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>299</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>375</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Low</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>120</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>88</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>119</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>151</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>216</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Sales per share (Unadj.)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>264.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>261.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>345.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>315.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>340.4</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Earnings per share
(Unadj.)</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>29.0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>11.1</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>6.7</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-8.0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>13.7</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Diluted earnings per share</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>29.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>11.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>6.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-8.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>13.7</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Cash flow per share
(Unadj.)</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>38.4</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>21.5</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>19.3</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>5.7</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>28.8</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Dividends per share (Unadj.)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>6.00</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3.00</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2.00</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.50</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.75</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Adj. dividends per
share</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>6.00</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3.00</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>2.00</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.50</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.75</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Dividend yield (eoy)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3.8</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.8</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.3</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Book value per share
(Unadj.)</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>184.5</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>190.0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>187.6</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>177.3</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>189.6</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Adj. book value per share</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>184.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>190.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>187.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>177.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>189.6</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Shares outstanding
(eoy)</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>26.69</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>26.69</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>26.69</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>26.69</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>26.69</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Bonus/Rights/Conversions</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'></Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Price / Sales ratio</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.9</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Avg P/E ratio</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>10.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>35.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-28.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>21.5</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>P/CF ratio (eoy)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>12.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>39.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>10.3</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Price / Book Value
ratio</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>x</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.8</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.6</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1.3</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1.3</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1.6</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Dividend payout</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>%</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>20.7</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>27.0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>29.8</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-6.2</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>5.5</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Avg Mkt Cap</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>4,177</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3,109</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>6,312</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>6,007</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>7,890</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>No. of employees</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>`000</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.1</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Total wages/salary</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>381</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>426</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>577</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>725</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>779</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Avg. sales/employee</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs Th</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>7,844.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>7,240.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>8,543.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>7,852.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data
ss:Type='String'>8,515.2</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Avg. wages/employee</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs Th</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>423.6</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>442.2</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>535.0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>675.8</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>730.5</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Avg. net profit/employee</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs Th</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>859.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>307.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>166.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-200.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>343.3</Data></Cell></Row><Row><Cell
ss:StyleID='sSubSection' ss:MergeAcross="6"><Data ss:Type='String'>INCOME
DATA</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data ss:Type='String'>Net
Sales</Data></Cell><Cell ss:StyleID='sContent'><Data ss:Type='String'>Rs
m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>7,060</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>6,973</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>9,219</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>8,418</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>9,086</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Other income</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>71</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>46</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>39</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>66</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>169</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Total revenues</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>7,131</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>7,019</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>9,258</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>8,483</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>9,254</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Gross profit</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,306</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>558</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>870</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>447</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,214</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Depreciation</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>251</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>277</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>336</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>367</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>403</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Interest</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>48</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>87</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>383</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>459</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>475</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Profit before tax</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,078</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>239</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>190</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-313</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>505</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Minority Interest</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Prior Period Items</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Extraordinary Inc (Exp)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Tax</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>304</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-57</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>11</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-99</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>138</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Profit after tax</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>774</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>296</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>179</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-215</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>366</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Gross profit margin</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>18.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>8.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>9.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>13.4</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Effective tax rate</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>28.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-23.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>31.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>27.4</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Net profit margin</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>11.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-2.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4.0</Data></Cell></Row><Row><Cell
ss:StyleID='sSubSection' ss:MergeAcross="6"><Data ss:Type='String'>BALANCE SHEET
DATA</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Current assets</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3,257</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>2,857</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3,302</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3,017</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>2,970</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Current liabilities</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,246</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,452</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>2,450</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3,199</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>3,738</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Net working cap to sales</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>28.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>20.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>9.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-2.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-8.5</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Current ratio</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.8</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Inventory Days</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Days</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>71</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>61</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>63</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>50</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>41</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Debtors Days</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Days</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>16</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>12</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>11</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>15</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>14</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Net fixed assets</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5,633</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>7,701</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>7,874</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>8,156</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>8,624</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Share capital</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>267</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>267</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>267</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>267</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>267</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>"Free" reserves</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4,603</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4,751</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4,740</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4,466</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4,793</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Net worth</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4,923</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5,070</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5,007</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4,733</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5,060</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Long term debt</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2,110</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3,435</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2,969</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2,805</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2,280</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Total assets</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>9,687</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>11,423</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>11,613</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>11,924</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>12,131</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Interest coverage</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>23.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2.1</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Debt to equity
ratio</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>x</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.4</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.7</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.6</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.6</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.5</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Sales to assets ratio</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>x</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.8</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.7</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Return on assets</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>8.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3.4</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>4.8</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>2.1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>6.9</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Return on equity</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>15.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5.8</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3.6</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-4.5</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>7.2</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Return on capital</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>16.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>3.8</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>7.2</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.9</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>13.3</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Exports to sales</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Imports to sales</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>%</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>5.7</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.8</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1.0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.3</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Exports (fob)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>53</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Imports (cif)</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>401</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>55</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>94</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>26</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Fx inflow</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>53</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Fx outflow</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>408</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>106</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>143</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>81</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>73</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Net fx</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-355</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-106</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-143</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-81</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-73</Data></Cell></Row><Row><Cell
ss:StyleID='sSubSection' ss:MergeAcross="6"><Data ss:Type='String'>CASH
FLOW</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>From Operations</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,063</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>630</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>483</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>745</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1,635</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>From Investments</Data></Cell><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Rs m</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-2,415</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-2,255</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-502</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-618</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>-903</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>From Financial Activity</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1,871</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>1,165</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-184</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-128</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-773</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Net Cashflow</Data></Cell><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Rs m</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>519</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-461</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-203</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-1</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>-41</Data></Cell></Row><Row><Cell
ss:StyleID='sContentSmall' ss:MergeAcross="1"><Data ss:Type='String'>* Results
Consolidated</Data></Cell><Cell ss:StyleID='sContentSmallRight'
ss:MergeAcross="4"><Data ss:Type='String'>Source: Company Annual Reports,
Regulatory Filings, Equitymaster</Data></Cell></Row><Row><Cell
ss:StyleID='sBlank'><Data ss:Type='String'></Data></Cell></Row><Row><Cell
ss:StyleID='sSectionHeader' ss:MergeAcross="1"><Data ss:Type='String'>Share
Holding</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Indian Promoters:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>27.4%</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Foreign collaborators:</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>0.0%</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>Indian inst/Mut
Fund:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1.1%</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>FIIs:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>1.1%</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>ADR/GDR:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>0.0%</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Free float:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>70.3%</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Shareholders:</Data></Cell><Cell ss:StyleID='sContentNo'><Data
ss:Type='String'>22,477</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>Pledged promoter(s) holding:</Data></Cell><Cell
ss:StyleID='sContentNo'><Data ss:Type='String'>52.2%</Data></Cell></Row><Row><Cell
ss:StyleID='sBlank'><Data ss:Type='String'></Data></Cell></Row><Row><Cell
ss:StyleID='sSectionHeader' ss:MergeAcross="3"><Data ss:Type='String'>Company
Information</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>REGD OFF:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>P. O. Aditya Nagar, Kota, Morak - 326
520</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data ss:Type='String'>E-
MAIL:</Data></Cell><Cell ss:StyleID='sContent' ss:MergeAcross="2"><Data
ss:Type='String'>mclmorak@kappa.net.in</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>WEB:</Data></Cell><Cell
ss:StyleID='sContent' ss:MergeAcross="2"><Data ss:Type='String'><a
href='http://www.mangalamcement.com' rel='nofollow' style='color:Black;text-
decoration:none'
target='_blank'>www.mangalamcement.com</a></Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>TELEPHONE:</Data></Cell><Cell
ss:StyleID='sContent' ss:MergeAcross="2"><Data ss:Type='String'>(07459) 232
262</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>FAX:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>(07459) 232
231</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>SECTOR:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>CEMENT</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>GROUP:</Data></Cell><Cell
ss:StyleID='sContent' ss:MergeAcross="2"><Data ss:Type='String'>BIRLA
B.K.</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data ss:Type='String'>TR
AGENT:</Data></Cell><Cell ss:StyleID='sContent' ss:MergeAcross="2"><Data
ss:Type='String'>Mas Servcies, T-34, Okhla Industrial Area, Phase II, New Delhi-
20</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>AUDITOR:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>Jain Pramod Jain &
Co.</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>CHM:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>Amal
Ganguli</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>COMP SEC:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>Swadesh
Agrawal</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>YEAR OF INC:</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data ss:Type='String'>1976</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>BSE CODE:</Data></Cell><Cell
ss:StyleID='sContent' ss:MergeAcross="2"><Data
ss:Type='String'>502157</Data></Cell></Row><Row><Cell
ss:StyleID='sContent'><Data ss:Type='String'>FV (Rs):</Data></Cell><Cell
ss:StyleID='sContent' ss:MergeAcross="2"><Data
ss:Type='String'>10</Data></Cell></Row><Row><Cell ss:StyleID='sContent'><Data
ss:Type='String'>DIV YIELD (%):</Data></Cell><Cell ss:StyleID='sContent'
ss:MergeAcross="2"><Data
ss:Type='String'>0.2</Data></Cell></Row></Table></Worksheet></Workbook>

You might also like