17-Mar 16-Mar 15-Mar 14-Mar 13-Mar 12-Mar

Per Share Ratios

Basic EPS (Rs.) 17.39 12.77 11.20 15.35 23.04 26.95
Diluted EPS (Rs.) 17.39 12.77 11.2 15.35 23.04 26.95
Cash EPS (Rs.) 62.43 50.88 43.63 39.88 39.60 40.59
Book Value [ExclRevalReserve]/Share (Rs.) 160.51 145 138.44 133.42 128.02 113.25
Book Value [InclRevalReserve]/Share (Rs.) 160.51 145 138.44 133.42 128.02 113.25
Dividend / Share(Rs.) 6 4.5 4.5 5.5 7 9.5
Revenue from Operations/Share (Rs.) 954.62 819.13 741.08 691.34 629.79 658.75
PBDIT/Share (Rs.) 92.65 75.83 66.29 65.8 56.93 61.99
PBIT/Share (Rs.) 48.26 38.36 34.5 41.89 40.38 48.37
PBT/Share (Rs.) 22.52 17.75 16.02 18.73 29.59 36.58
Net Profit/Share (Rs.) 18.04 13.41 11.84 15.97 23.05 26.97
Profitability Ratios
PBDIT Margin (%) 9.7 9.25 8.94 9.51 9.03 9.4
PBIT Margin (%) 5.05 4.68 4.65 6.05 6.41 7.34
PBT Margin (%) 2.35 2.16 2.16 2.7 4.69 5.55
Net Profit Margin (%) 1.88 1.63 1.59 2.3 3.66 4.09
Return on Networth / Equity (%) 11.23 9.24 8.54 11.96 18 23.81
Return on Capital Employed (%) 6.03 4.69 5.74 8.45 13.7 16.58
Return on Assets (%) 2.76 2.29 2.32 3.69 6.48 8.03
Total Debt/Equity (X) 1.54 1.54 1.1 0.97 0.69 0.84
Asset Turnover Ratio (%) 146.27 140.45 145.84 159.82 177.2 196.25
Liquidity Ratios
Current Ratio (X) 0.82 0.86 0.74 0.82 0.96 1.04
Quick Ratio (X) 0.53 0.56 0.46 0.51 0.61 0.73
Inventory Turnover Ratio (X) 9.1 9.22 9.02 9.1 9.79 12.41
Dividend Payout Ratio (NP) (%) 11.07 33.56 38.02 34.44 30.35 35.21
Dividend Payout Ratio (CP) (%) 3.2 8.84 10.31 13.79 17.67 23.39
Earnings Retention Ratio (%) 88.93 66.44 61.98 65.56 69.65 64.79
Cash Earnings Retention Ratio (%) 96.8 91.16 89.69 86.21 82.33 76.61
Valuation Ratios
Enterprise Value (Cr.) 782.05 555.76 506.92 354.04 191.22 214.33
EV/Net Operating Revenue (X) 0.78 0.65 0.65 0.49 0.3 0.32
EV/EBITDA (X) 8.03 6.97 7.28 5.12 3.31 3.4
MarketCap/Net Operating Revenue (X) 0.52 0.37 0.44 0.29 0.18 0.18
Retention Ratios (%) 88.92 66.43 61.97 65.55 69.64 64.78
Price/BV (X) 3.07 2.07 2.35 1.52 0.86 1.03
Price/Net Operating Revenue 0.52 0.37 0.44 0.29 0.18 0.18
Earnings Yield 0.04 0.04 0.04 0.08 0.21 0.23
11-Mar 10-Mar 9-Mar 8-Mar

trend line
24.18 13.59 0.36 36.01
24.18 13.59 1200
0.36 36.01
33.38 22.81 10.05
1000 44.72
97.03 81.12 69.94800 72.11
97.03 81.12 69.94600 72.11
7 4.5 0400 6
574.78 412.7 347.28 344.21
200
49.6 33.33 17.84 11.63
f(x) = - 10.4943030303x + 171.6026666667
40.4 24.11 8.14 0 1 R²2.91
= 0.9706228904
2 3 4 5 6 7 8 9 10
30.34 19.4 1.09 -3.15
24.18 13.59 0.36 36.01

8.62 8.07 5.13 3.37

7.02 5.84 2.34 0.84
5.27 4.7 0.31 -0.91 Di l uted EPS (Rs .)
4.2 3.29 0.1 10.46 Cas h EPS (Rs .)
Book Val ue [Excl Reva l Res erve]/Sha re (Rs .)
24.92 16.75 0.5 49.93
Book Val ue [Incl Reval Reserve]/Share (Rs .)
16.8 11.75 0.38 35.61 Li nea r (Book Va l ue [Incl Reval Res erve]/Share (Rs .))
8.84 6.74 0.18 20.64 Di vi dend / Share(Rs .)
0.71 0.47 0.84 0.5 Revenue from Operations /Sha re (Rs .)
210.18 204.88 182.58 197.37 PBDIT/Share (Rs .)

1.17 1.47 1.2 1.43

0.77 0.95 0.68 0.83
11.13 9.32 6.97 7.83
28.93 33.11 0 16.66
20.96 19.72 0 13.41
71.07 66.89 100 83.34
79.04 80.28 100 86.59

208.89 115.55 82.45 94.39

0.36 0.28 0.23 0.27
4.15 3.41 4.55 7.98
0.25 0.2 0.08 0.17
71.06 66.88 100 83.33
1.47 1.01 0.4 0.8
0.25 0.2 0.08 0.17
0.17 0.17 0.01 0.62
 8 9 10

e (Rs .))