Company

Siemens
NBCC
ABB
Va Tech Wabag
Thermax
Texmaco Rail
Larsen
Adani Ports
EngineersInd
Sadbhav Engg
MEP Infra
IRB Infra
Rel Ind Infra
BEML
BHEL
Titagarh Wagons
Texmaco Infra
Essar Ports
GMR Infra
ILandFS Trans
BGR Energy
Jaypee Infra
Punj Lloyd
Lanco Infratech
Jaiprakash Asso
Era Infra Eng
SKIL Infra

Last Price

Market Cap. Cr

Sales turn
over

Net Profit

Total Assets

1,475.35

52,540.19

10,662.57

603.18

4,375.60

1,061.25

12,735.00

4,698.96

277.3

1,127.29

1,373.40

29,103.50

7,733.27

228.51

3,183.05

752.45

4,096.62

1,233.36

90.41

748.93

1,046.35

12,467.92

4,697.41

335.94

2,298.57

126.2

2,651.01

438.58

13.74

690.58

1,779.40

165,580.68

57,017.41

5,056.18

45,120.75

330.7

68,486.37

3,909.36

2,183.14

21,007.15

242.4

8,167.34

1,713.00

307.98

2,567.89

319

5,470.88

2,969.85

113.73

1,820.53

57.6

936.4

486.67

4.31

352.25

249.9

8,782.74

1,955.71

138.33

3,555.24

390.5

589.66

90.09

22.07

249.63

1,549.90

6,454.48

2,809.19

6.76

2,984.45

282.95

69,254.84

30,182.98

1,419.29

35,701.82

113

1,303.84

378

9.86

696.94

35.15

447.9

12.34

7.6

276.16

105.2

4,501.38

34.63

0.6

2,914.54

14.25

7,546.52

649.74

-352.65

12,394.72

147.15

3,630.49

3,522.93

318.66

9,646.12

124.65

899.49

3,365.00

42.15

3,317.07

14.35

1,993.12

3,247.83

355

13,829.97

29.05

964.74

5,067.46

-506.66

7,759.17

3.65

906.72

1,395.52

-672.23

8,331.55

11.4

2,773.00

10,854.33

-1,109.77

36,868.26

3.15

104.45

1,697.91

-656.89

7,536.89

22.65

24.33

70.82

-180.07

5,424.97

Profit %
5.7
5.9
3.0
7.3
7.2
3.1
8.9
55.8
18.0
3.8
0.9
7.1
24.5
0.2
4.7
2.6
61.6
1.7
-54.3
9.0
1.3
10.9
-10.0
-48.2
-10.2
-38.7
-254.3

Revenue to
Market cap vs
asset
asset %
243.7
1200.8
416.8
1129.7
243.0
914.3
164.7
547.0
204.4
542.4
63.5
383.9
126.4
367.0
18.6
326.0
66.7
318.1
163.1
300.5
138.2
265.8
55.0
247.0
36.1
236.2
94.1
216.3
84.5
194.0
54.2
187.1
4.5
162.2
1.2
154.4
5.2
60.9
36.5
37.6
101.4
27.1
23.5
14.4
65.3
12.4
16.7
10.9
29.4
7.5
22.5
1.4
1.3
0.4

Thermax

Larsen

Adani Ports

BHEL

Siemens

Mar '15

Mar '14

Mar '15

Mar '14

Sep '14

Total Share Capital

23.83

185.38

416.82

489.52

71.2

Equity Share Capital

23.83

185.38

414.01

489.52

71.2

Share Application Money

Preference Share Capital

2.81

2,242.99

33,457.20

10,786.34

32,557.53

4,303.50

19.25

0.9

2,266.82

33,661.83

11,203.16

33,047.05

4,375.60

31.15

1,307.23

8,639.24

2,550.00

0.6

10,151.69

1,164.75

104.77

31.75

11,458.92

9,803.99

2,654.77

Total Liabilities

2,298.57

45,120.75

21,007.15

35,701.82

4,375.60

Contingent Liabilities

1,286.16

15,044.54

3,850.61

11,337.90

492

190.24

362.95

54.11

135.02

122.84

Reserves
Revaluation Reserves
Networth
Secured Loans
Unsecured Loans
Total Debt

Book Value (Rs)

Sources Of Funds
Thermax

Larsen

Adani Ports

BHEL

Siemens

Mar '15

Mar '14

Mar '15

Mar '14

Sep '14

Total Share Capital

23.83

185.38

416.82

489.52

71.2

Equity Share Capital

23.83

185.38

414.01

489.52

71.2

Share Application Money

Preference Share Capital

2.81

2,242.99

33,457.20

10,786.34

32,557.53

4,303.50

Reserves
Revaluation Reserves
Networth
Secured Loans
Unsecured Loans
Total Debt
Total Liabilities

19.25

0.9

2,266.82

33,661.83

11,203.16

33,047.05

4,375.60

31.15

1,307.23

8,639.24

2,550.00

0.6

10,151.69

1,164.75

104.77

31.75

11,458.92

9,803.99

2,654.77

2,298.57

45,120.75

21,007.15

35,701.82

4,375.60

1,286.16

15,044.54

3,850.61

11,337.90

492

190.24

362.95

54.11

135.02

122.84

All values in crores

Contingent Liabilities
Book Value (Rs)

Thermax

Larsen

Adani Ports

BHEL

Siemens

Mar '15

Mar '14

Mar '15

Mar '14

Sep '14

Application Of Funds
Gross Block

973.42

11,517.57

11,263.26

11,812.47

2,729.20

Less: Accum. Depreciation

364.11

3,842.77

2,801.34

7,119.53

1,373.60

Net Block

609.31

7,674.80

8,461.92

4,692.94

1,355.60

39.17

562.41

663.19

642.12

40.9

1,257.26

19,214.64

4,965.15

420.17

8.2

226.23

1,982.53

179.46

9,797.55

1,047.20

1,526.77

21,538.76

748.98

28,071.92

3,643.70

222.24

1,782.86

495.83

11,872.93

1,121.00

1,975.24

25,304.15

1,424.27

49,742.40

5,811.90

971.66

25,548.58

10,292.57

17,293.54

3,042.20

Capital Work in Progress

Investments
Inventories
Sundry Debtors
Cash and Bank Balance
Total Current Assets
Loans and Advances
Fixed Deposits
Total CA, Loans & Advances
Deffered Credit
Current Liabilities
Provisions
Total CL & Provisions
Net Current Assets
Miscellaneous Expenses
Total Assets

2,946.90

50,852.73

11,716.84

67,035.94

8,854.10

2,276.21

30,770.70

4,132.21

26,763.33

4,436.60

277.86

2,413.13

667.74

10,326.02

1,446.60

2,554.07

33,183.83

4,799.95

37,089.35

5,883.20

392.83

17,668.90

6,916.89

29,946.59

2,970.90

2,298.57

45,120.75

21,007.15

35,701.82

4,375.60