Screener As on 07/06/2009

Co_Name Sales08 PAT08 EPS08 Sales07 PAT07 EPS07 Sales06 PAT06 EPS06 Sales05 PAT05 EPS05 Sales04 PAT04 EPS04 Sales03 PAT03 EPS03 Sales02 PAT02 EPS02 Sales01 PAT01 EPS01 Sales00 PAT00 EPS00 HI08 LO08 HI07 LO07 HI06 LO06 HI05 LO05 HI04 LO04 HI03 LO03 HI02 LO02 HI01 LO01 HI00 LO00
BHEL 21,726.57 2,859.34 55.82 19,016.18 2,414.70 94.86 14,740.59 1,679.16 66.57 10,559.43 953.40 37.86 8,866.13 658.15 26.11 7,668.91 444.51 17.65 7,465.90 467.95 19.12 6,579.56 312.61 12.47 6,844.14 599.44 24.00 2,235.00 1,765.00 1,160.68 970.00 1,140.00 995.00 441.50 370.80 320.70 262.50 113.13 98.13 95.45 82.33 91.58 57.63 74.75 59.50
Grasim Inds 11,627.92 2,232.60 239.03 9,609.24 1,535.81 163.68 7,638.41 863.21 91.36 7,201.06 885.71 94.34 6,129.95 779.26 83.21 5,412.28 367.58 38.82 5,069.80 302.96 33.05 5,183.92 377.90 40.41 4,982.32 233.10 24.55 2,930.00 2,555.00 2,320.00 1,927.00 2,077.00 1,742.45 1,409.90 1,180.00 1,233.00 992.25 351.50 326.00 309.90 285.00 345.10 246.75 385.00 263.05
HDFC 8,176.35 2,436.25 81.53 5,831.68 1,570.38 58.33 4,210.39 1,257.30 47.58 3,332.46 1,036.58 39.19 3,068.93 851.78 32.81 2,967.32 690.29 26.83 2,692.42 580.01 47.66 2,376.53 473.65 38.17 2,013.35 401.81 31.64 2,810.00 2,130.00 1,615.00 1,470.00 1,388.80 1,258.00 830.00 679.20 650.95 582.00 375.00 329.00 345.98 329.95 305.00 255.75 244.00 163.00
HDFC Bank 10,115.00 1,590.18 43.42 6,647.93 1,141.45 34.55 4,475.34 870.78 27.04 3,093.49 665.56 20.84 2,548.93 509.50 17.44 2,013.61 387.60 13.36 1,702.99 297.04 10.56 1,259.46 210.12 8.42 679.87 120.04 4.78 1,470.00 1,100.00 1,030.00 890.00 790.00 726.00 629.95 508.00 400.00 336.00 251.70 223.00 243.00 229.50 275.00 215.00 295.85 222.00
Hindalco Inds. 20,808.23 2,860.94 23.01 19,701.99 2,564.33 24.34 12,201.99 1,655.55 16.49 10,295.12 1,329.36 140.43 6,563.75 838.93 88.60 5,286.30 582.14 61.23 2,640.64 686.00 92.13 2,561.55 678.08 89.83 2,289.49 612.37 80.96 191.03 133.65 130.65 113.72 169.10 138.01 125.12 108.05 114.85 102.23 50.80 45.28 68.24 61.94 71.23 60.35 65.98 49.50
ICICI Bank 30,788.34 4,157.73 36.03 21,995.59 3,110.22 32.88 14,306.13 2,540.07 27.35 9,409.89 2,005.20 25.99 9,002.39 1,637.11 25.43 9,368.06 1,206.18 18.73 2,151.93 258.30 11.52 1,242.13 161.10 7.96 852.87 105.30 5.21 1,065.00 720.00 917.90 795.10 628.80 557.15 418.00 369.30 307.80 265.10 152.40 132.00 139.50 118.00 213.80 144.55 285.00 171.25
Infosys Tech. 15,648.00 4,470.00 72.50 13,149.00 3,783.00 64.35 9,028.00 2,421.00 81.41 6,860.00 1,904.00 68.96 4,760.89 1,243.47 170.01 3,622.69 957.93 142.76 2,603.59 807.96 121.32 1,900.57 628.81 93.73 882.33 293.52 43.87 1,550.00 1,301.05 2,183.25 1,959.00 1,536.00 1,387.50 1,147.25 1,027.00 671.60 597.15 558.63 494.63 538.00 436.53 786.75 467.63 1,726.61 1,100.00
ITC 21,355.94 3,120.10 7.68 19,300.04 2,699.97 6.65 16,224.43 2,235.35 5.58 13,349.58 2,191.40 83.92 11,815.04 1,592.85 61.75 11,024.88 1,371.35 53.48 9,840.09 1,189.72 48.48 8,682.64 1,006.26 39.98 7,953.06 792.44 30.64 210.90 180.60 175.00 140.15 200.00 169.20 93.27 83.67 79.02 68.84 44.00 40.14 52.13 45.78 56.20 45.34 62.54 44.47
Larsen & Toubro 25,210.63 2,173.42 71.73 17,938.29 1,403.02 47.65 14,994.79 1,012.14 70.58 13,361.50 983.85 71.94 9,888.88 532.75 40.77 9,941.12 433.10 16.45 8,166.61 346.80 13.95 7,825.43 315.06 12.01 7,423.81 341.63 13.03 1,750.00 1,307.53 822.45 687.45 654.10 593.78 287.00 241.28 153.38 132.50 51.11 44.00 50.81 45.08 72.38 52.88 91.25 59.16
M&M 12,866.30 1,103.37 44.54 11,183.50 1,068.39 43.10 9,241.73 857.10 35.26 7,647.80 512.67 44.02 5,886.31 348.54 28.89 4,495.78 145.54 11.84 3,933.19 102.69 8.85 4,275.45 120.56 10.35 4,298.95 263.48 23.24 721.00 612.00 817.00 694.00 651.00 544.00 280.00 233.53 251.70 209.08 56.50 49.50 64.18 55.30 85.50 56.50 239.50 153.00
ONGC 60,137.02 16,701.65 72.65 56,912.31 15,642.92 68.40 48,244.39 14,430.78 94.89 46,711.25 12,983.05 85.61 32,524.01 8,664.43 57.69 34,738.50 10,529.32 72.18 23,233.77 6,197.87 43.47 23,640.32 5,228.78 35.55 20,093.57 3,629.47 24.46 1,105.00 905.00 884.00 753.40 900.67 742.00 626.64 552.67 585.34 481.87 260.30 235.43 190.33 146.70 106.00 82.00 117.33 89.50
Reliance Inds. 139,269.45 19,458.29 131.97 118,353.71 11,943.40 84.28 89,124.46 9,069.34 63.70 73,164.10 7,571.68 53.30 56,247.03 5,160.14 36.31 50,095.81 4,104.31 28.62 45,403.88 3,242.70 30.78 23,024.17 2,645.62 24.63 15,847.16 2,403.25 22.04 2,442.00 2,120.00 1,420.00 1,250.00 808.50 703.20 488.54 438.42 486.18 410.69 244.88 222.76 275.61 236.79 367.32 300.90 262.20 161.79
Reliance Infra 6,152.12 1,084.63 44.97 5,769.26 801.45 34.16 3,956.05 650.34 29.92 4,152.69 520.29 27.40 3,510.88 367.08 20.43 3,886.99 162.33 11.21 2,672.61 280.74 20.24 2,290.60 321.37 22.34 2,226.03 306.83 21.02 1,578.90 1,101.10 500.00 448.20 669.65 586.25 601.00 519.50 817.00 694.00 241.75 206.50 226.00 210.50 229.00 156.05 392.00 230.00
St Bk of India 48,950.31 6,729.12 103.94 37,242.33 4,541.31 83.91 35,979.57 4,406.67 81.77 32,428.00 4,304.52 80.01 30,460.49 3,681.00 68.53 31,087.02 3,105.00 57.91 29,810.09 2,431.62 46.20 26,138.59 1,604.25 29.97 22,200.93 2,051.55 38.16 2,089.50 1,582.25 1,042.50 797.27 941.68 822.75 708.30 601.02 601.40 510.11 277.91 251.59 227.29 206.21 260.41 188.23 226.54 154.74
Sun Pharma. 3,210.76 1,014.04 47.16 2,302.75 628.93 31.57 1,741.71 461.29 24.06 1,253.68 305.71 15.94 998.16 240.60 24.99 864.65 231.41 24.18 753.10 171.28 36.30 613.78 135.18 27.33 478.35 83.66 49.36 1,352.00 1,181.05 1,065.00 898.05 921.00 750.00 495.00 462.00 351.50 295.00 143.00 130.00 171.50 156.38 153.74 106.50 229.16 141.75
Tata Motors 32,885.03 2,028.92 50.52 31,611.21 1,913.46 47.10 23,673.43 1,528.88 37.59 20,152.03 1,236.95 32.44 15,165.85 810.34 21.93 10,585.43 300.11 8.87 8,676.86 (53.73) - 7,927.63 (500.34) - 8,691.62 71.20 2.23 689.23 577.38 787.33 676.84 914.39 784.43 476.47 390.37 524.31 411.87 160.13 143.09 141.39 113.31 106.43 60.91 168.51 115.39
Tata Power Co. 5,937.36 869.90 38.26 4,725.92 696.80 33.59 4,568.67 610.54 29.66 3,935.63 551.36 26.80 4,237.05 526.85 25.72 4,292.40 536.42 26.27 3,807.24 508.23 25.68 3,409.76 399.70 19.69 1,392.13 238.00 20.08 1,389.00 1,025.00 554.35 483.00 605.55 512.00 409.80 335.15 410.75 335.75 123.85 107.50 130.75 112.30 154.50 87.00 86.10 64.00
Tata Steel 22,191.80 4,687.03 61.06 19,762.57 4,222.15 69.95 17,140.24 3,506.38 61.51 15,871.08 3,474.16 60.91 11,920.96 1,746.22 46.02 9,793.27 1,012.31 26.48 7,597.07 204.90 5.51 7,759.44 553.44 14.46 6,890.87 422.59 11.02 838.00 575.50 411.19 352.64 478.45 375.62 394.62 345.88 266.20 207.49 89.80 77.39 68.79 56.86 99.52 63.63 74.77 52.44
Wipro 17,658.10 3,063.30 19.94 13,758.50 2,842.10 18.61 10,264.09 2,020.48 13.47 7,276.18 1,494.82 20.55 5,188.19 914.88 35.59 4,040.29 813.23 34.84 3,477.31 866.11 37.26 3,133.86 667.95 28.60 2,360.05 248.26 10.68 460.00 346.10 618.80 531.00 573.00 498.00 367.23 312.50 256.16 225.00 249.16 201.50 314.98 258.33 439.50 215.83 1,277.82 706.66

SALES 8 7 6 5 4 3 2 1 -
2,008 2,007 2,006 2,005 2,004 2,003 2,002 2,001 2,000 2,008 2,007 2,006 2,005 2,004 2,003 2,002 2,001 AVG ROG CAGR R-Sq.
BHEL 21,726.57 19,016.18 14,740.59 10,559.43 8,866.13 7,668.91 7,465.90 6,579.56 6,844.14 14% 29% 40% 19% 16% 3% 13% -4% 16% 16% 0.849
Grasim Inds 11,627.92 9,609.24 7,638.41 7,201.06 6,129.95 5,412.28 5,069.80 5,183.92 4,982.32 21% 26% 6% 17% 13% 7% -2% 4% 12% 11% 0.847
HDFC 8,176.35 5,831.68 4,210.39 3,332.46 3,068.93 2,967.32 2,692.42 2,376.53 2,013.35 40% 39% 26% 9% 3% 10% 13% 18% 20% 19% 0.786
HDFC Bank 10,115.00 6,647.93 4,475.34 3,093.49 2,548.93 2,013.61 1,702.99 1,259.46 679.87 52% 49% 45% 21% 27% 18% 35% 85% 42% 40% 0.825
Hindalco Inds. 20,808.23 19,701.99 12,201.99 10,295.12 6,563.75 5,286.30 2,640.64 2,561.55 2,289.49 6% 61% 19% 57% 24% 100% 3% 12% 35% 32% 0.905
ICICI Bank 30,788.34 21,995.59 14,306.13 9,409.89 9,002.39 9,368.06 2,151.93 1,242.13 852.87 40% 54% 52% 5% -4% 335% 73% 46% 75% 57% 0.877
Infosys Tech. 15,648.00 13,149.00 9,028.00 6,860.00 4,760.89 3,622.69 2,603.59 1,900.57 882.33 19% 46% 32% 44% 31% 39% 37% 115% 45% 43% 0.925 BEST
ITC 21,355.94 19,300.04 16,224.43 13,349.58 11,815.04 11,024.88 9,840.09 8,682.64 7,953.06 11% 19% 22% 13% 7% 12% 13% 9% 13% 13% 0.943
Larsen & Toubro 25,210.63 17,938.29 14,994.79 13,361.50 9,888.88 9,941.12 8,166.61 7,825.43 7,423.81 41% 20% 12% 35% -1% 22% 4% 5% 17% 17% 0.845
M&M 12,866.30 11,183.50 9,241.73 7,647.80 5,886.31 4,495.78 3,933.19 4,275.45 4,298.95 15% 21% 21% 30% 31% 14% -8% -1% 15% 15% 0.886
ONGC 60,137.02 56,912.31 48,244.39 46,711.25 32,524.01 34,738.50 23,233.77 23,640.32 20,093.57 6% 18% 3% 44% -6% 50% -2% 18% 16% 15% 0.954
Reliance Inds. 139,269.45 118,353.71 89,124.46 73,164.10 56,247.03 50,095.81 45,403.88 23,024.17 15,847.16 18% 33% 22% 30% 12% 10% 97% 45% 33% 31% 0.957
Reliance Infra 6,152.12 5,769.26 3,956.05 4,152.69 3,510.88 3,886.99 2,672.61 2,290.60 2,226.03 7% 46% -5% 18% -10% 45% 17% 3% 15% 14% 0.894
St Bk of India 48,950.31 37,242.33 35,979.57 32,428.00 30,460.49 31,087.02 29,810.09 26,138.59 22,200.93 31% 4% 11% 6% -2% 4% 14% 18% 11% 10% 0.850
Sun Pharma. 3,210.76 2,302.75 1,741.71 1,253.68 998.16 864.65 753.10 613.78 478.35 39% 32% 39% 26% 15% 15% 23% 28% 27% 27% 0.858
Tata Motors 32,885.03 31,611.21 23,673.43 20,152.03 15,165.85 10,585.43 8,676.86 7,927.63 8,691.62 4% 34% 17% 33% 43% 22% 9% -9% 19% 18% 0.918
Tata Power Co. 5,937.36 4,725.92 4,568.67 3,935.63 4,237.05 4,292.40 3,807.24 3,409.76 1,392.13 26% 3% 16% -7% -1% 13% 12% 145% 26% 20% 0.758
Tata Steel 22,191.80 19,762.57 17,140.24 15,871.08 11,920.96 9,793.27 7,597.07 7,759.44 6,890.87 12% 15% 8% 33% 22% 29% -2% 13% 16% 16% 0.958
Wipro 17,658.10 13,758.50 10,264.09 7,276.18 5,188.19 4,040.29 3,477.31 3,133.86 2,360.05 28% 34% 41% 40% 28% 16% 11% 33% 29% 29% 0.879

PAT 8 7 6 5 4 3 2 1 -
2,008 2,007 2,006 2,005 2,004 2,003 2,002 2,001 2,000 2,008 2,007 2,006 2,005 2,004 2,003 2,002 2,001 AVG ROG CAGR R-Sq.
BHEL 2,859.34 2,414.70 1,679.16 953.40 658.15 444.51 467.95 312.61 599.44 18% 44% 76% 45% 48% -5% 50% -48% 29% 22% 0.790
Grasim Inds 2,232.60 1,535.81 863.21 885.71 779.26 367.58 302.96 377.90 233.10 45% 78% -3% 14% 112% 21% -20% 62% 39% 33% 0.813
HDFC 2,436.25 1,570.38 1,257.30 1,036.58 851.78 690.29 580.01 473.65 401.81 55% 25% 21% 22% 23% 19% 22% 18% 26% 25% 0.851
HDFC Bank 1,590.18 1,141.45 870.78 665.56 509.50 387.60 297.04 210.12 120.04 39% 31% 31% 31% 31% 30% 41% 75% 39% 38% 0.913
Hindalco Inds. 2,860.94 2,564.33 1,655.55 1,329.36 838.93 582.14 686.00 678.08 612.37 12% 55% 25% 58% 44% -15% 1% 11% 24% 21% 0.818
ICICI Bank 4,157.73 3,110.22 2,540.07 2,005.20 1,637.11 1,206.18 258.30 161.10 105.30 34% 22% 27% 22% 36% 367% 60% 53% 78% 58% 0.960 GOOD
Infosys Tech. 4,470.00 3,783.00 2,421.00 1,904.00 1,243.47 957.93 807.96 628.81 293.52 18% 56% 27% 53% 30% 19% 28% 114% 43% 41% 0.898
ITC 3,120.10 2,699.97 2,235.35 2,191.40 1,592.85 1,371.35 1,189.72 1,006.26 792.44 16% 21% 2% 38% 16% 15% 18% 27% 19% 19% 0.971
Larsen & Toubro 2,173.42 1,403.02 1,012.14 983.85 532.75 433.10 346.80 315.06 341.63 55% 39% 3% 85% 23% 25% 10% -8% 29% 26% 0.817
M&M 1,103.37 1,068.39 857.10 512.67 348.54 145.54 102.69 120.56 263.48 3% 25% 67% 47% 139% 42% -15% -54% 32% 20% 0.823
ONGC 16,701.65 15,642.92 14,430.78 12,983.05 8,664.43 10,529.32 6,197.87 5,228.78 3,629.47 7% 8% 11% 50% -18% 70% 19% 44% 24% 21% 0.954
Reliance Inds. 19,458.29 11,943.40 9,069.34 7,571.68 5,160.14 4,104.31 3,242.70 2,645.62 2,403.25 63% 32% 20% 47% 26% 27% 23% 10% 31% 30% 0.827
Reliance Infra 1,084.63 801.45 650.34 520.29 367.08 162.33 280.74 321.37 306.83 35% 23% 25% 42% 126% -42% -13% 5% 25% 17% 0.755
St Bk of India 6,729.12 4,541.31 4,406.67 4,304.52 3,681.00 3,105.00 2,431.62 1,604.25 2,051.55 48% 3% 2% 17% 19% 28% 52% -22% 18% 16% 0.899
Sun Pharma. 1,014.04 628.93 461.29 305.71 240.60 231.41 171.28 135.18 83.66 61% 36% 51% 27% 4% 35% 27% 62% 38% 37% 0.809
Tata Motors 2,028.92 1,913.46 1,528.88 1,236.95 810.34 300.11 (53.73) (500.34) 71.20 6% 25% 24% 53% 170% -659% -89% -803% -159% 52% 0.919
Tata Power Co. 869.90 696.80 610.54 551.36 526.85 536.42 508.23 399.70 238.00 25% 14% 11% 5% -2% 6% 27% 68% 19% 18% 0.883
Tata Steel 4,687.03 4,222.15 3,506.38 3,474.16 1,746.22 1,012.31 204.90 553.44 422.59 11% 20% 1% 99% 72% 394% -63% 31% 71% 35% 0.916
Wipro 3,063.30 2,842.10 2,020.48 1,494.82 914.88 813.23 866.11 667.95 248.26 8% 41% 35% 63% 12% -6% 30% 169% 44% 37% 0.904

EPS 8 7 6 5 4 3 2 1 -
2,008 2,007 2,006 2,005 2,004 2,003 2,002 2,001 2,000 2,008 2,007 2,006 2,005 2,004 2,003 2,002 2,001 AVG ROG CAGR R-Sq.
BHEL 55.82 94.86 66.57 37.86 26.11 17.65 19.12 12.47 24.00 -41% 42% 76% 45% 48% -8% 53% -48% 21% 11% 0.654
Grasim Inds 239.03 163.68 91.36 94.34 83.21 38.82 33.05 40.41 24.55 46% 79% -3% 13% 114% 17% -18% 65% 39% 33% 0.810
HDFC 81.53 58.33 47.58 39.19 32.81 26.83 47.66 38.17 31.64 40% 23% 21% 19% 22% -44% 25% 21% 16% 13% 0.546
HDFC Bank 43.42 34.55 27.04 20.84 17.44 13.36 10.56 8.42 4.78 26% 28% 30% 19% 31% 27% 25% 76% 33% 32% 0.947
Hindalco Inds. 23.01 24.34 16.49 140.43 88.60 61.23 92.13 89.83 80.96 -5% 48% -88% 58% 45% -34% 3% 11% 5% -15% 0.309
ICICI Bank 36.03 32.88 27.35 25.99 25.43 18.73 11.52 7.96 5.21 10% 20% 5% 2% 36% 63% 45% 53% 29% 27% 0.969 BEST
Infosys Tech. 72.50 64.35 81.41 68.96 170.01 142.76 121.32 93.73 43.87 13% -21% 18% -59% 19% 18% 29% 114% 16% 6% 0.020
ITC 7.68 6.65 5.58 83.92 61.75 53.48 48.48 39.98 30.64 15% 19% -93% 36% 15% 10% 21% 30% 7% -16% 0.169
Larsen & Toubro 71.73 47.65 70.58 71.94 40.77 16.45 13.95 12.01 13.03 51% -32% -2% 76% 148% 18% 16% -8% 33% 24% 0.753
M&M 44.54 43.10 35.26 44.02 28.89 11.84 8.85 10.35 23.24 3% 22% -20% 52% 144% 34% -14% -55% 21% 8% 0.677
ONGC 72.65 68.40 94.89 85.61 57.69 72.18 43.47 35.55 24.46 6% -28% 11% 48% -20% 66% 22% 45% 19% 15% 0.634
Reliance Inds. 131.97 84.28 63.70 53.30 36.31 28.62 30.78 24.63 22.04 57% 32% 20% 47% 27% -7% 25% 12% 26% 25% 0.801
Reliance Infra 44.97 34.16 29.92 27.40 20.43 11.21 20.24 22.34 21.02 32% 14% 9% 34% 82% -45% -9% 6% 15% 10% 0.607
St Bk of India 103.94 83.91 81.77 80.01 68.53 57.91 46.20 29.97 38.16 24% 3% 2% 17% 18% 25% 54% -21% 15% 13% 0.944
Sun Pharma. 47.16 31.57 24.06 15.94 24.99 24.18 36.30 27.33 49.36 49% 31% 51% -36% 3% -33% 33% -45% 7% -1% 0.014
Tata Motors 50.52 47.10 37.59 32.44 21.93 8.87 - - 2.23 7% 25% 16% 48% 147% 48% 0.940
Tata Power Co. 38.26 33.59 29.66 26.80 25.72 26.27 25.68 19.69 20.08 14% 13% 11% 4% -2% 2% 30% -2% 9% 8% 0.894
Tata Steel 61.06 69.95 61.51 60.91 46.02 26.48 5.51 14.46 11.02 -13% 14% 1% 32% 74% 381% -62% 31% 57% 24% 0.854
Wipro 19.94 18.61 13.47 20.55 35.59 34.84 37.26 28.60 10.68 7% 38% -34% -42% 2% -6% 30% 168% 20% 8% 0.063

HIGH 8 7 6 5 4 3 2 1 -
2,008 2,007 2,006 2,005 2,004 2,003 2,002 2,001 2,000 2,008 2,007 2,006 2,005 2,004 2,003 2,002 2,001 AVG ROG CAGR R-Sq.
BHEL 2,235.00 1,160.68 1,140.00 441.50 320.70 113.13 95.45 91.58 74.75 93% 2% 158% 38% 183% 19% 4% 23% 65% 53% 0.771
Grasim Inds 2,930.00 2,320.00 2,077.00 1,409.90 1,233.00 351.50 309.90 345.10 385.00 26% 12% 47% 14% 251% 13% -10% -10% 43% 29% 0.900 GOOD
HDFC 2,810.00 1,615.00 1,388.80 830.00 650.95 375.00 345.98 305.00 244.00 74% 16% 67% 28% 74% 8% 13% 25% 38% 36% 0.804
HDFC Bank 1,470.00 1,030.00 790.00 629.95 400.00 251.70 243.00 275.00 295.85 43% 30% 25% 57% 59% 4% -12% -7% 25% 22% 0.809
Hindalco Inds. 191.03 130.65 169.10 125.12 114.85 50.80 68.24 71.23 65.98 46% -23% 35% 9% 126% -26% -4% 8% 21% 14% 0.782
ICICI Bank 1,065.00 917.90 628.80 418.00 307.80 152.40 139.50 213.80 285.00 16% 46% 50% 36% 102% 9% -35% -25% 25% 18% 0.762
Infosys Tech. 1,550.00 2,183.25 1,536.00 1,147.25 671.60 558.63 538.00 786.75 1,726.61 -29% 42% 34% 71% 20% 4% -32% -54% 7% -1% 0.221
ITC 210.90 175.00 200.00 93.27 79.02 44.00 52.13 56.20 62.54 21% -13% 114% 18% 80% -16% -7% -10% 23% 16% 0.764
Larsen & Toubro 1,750.00 822.45 654.10 287.00 153.38 51.11 50.81 72.38 91.25 113% 26% 128% 87% 200% 1% -30% -21% 63% 45% 0.691
M&M 721.00 817.00 651.00 280.00 251.70 56.50 64.18 85.50 239.50 -12% 25% 133% 11% 345% -12% -25% -64% 50% 15% 0.714
ONGC 1,105.00 884.00 900.67 626.64 585.34 260.30 190.33 106.00 117.33 25% -2% 44% 7% 125% 37% 80% -10% 38% 32% 0.949 BEST
Reliance Inds. 2,442.00 1,420.00 808.50 488.54 486.18 244.88 275.61 367.32 262.20 72% 76% 65% 0% 99% -11% -25% 40% 40% 32% 0.671
Reliance Infra 1,578.90 500.00 669.65 601.00 817.00 241.75 226.00 229.00 392.00 216% -25% 11% -26% 238% 7% -1% -42% 47% 19% 0.526
St Bk of India 2,089.50 1,042.50 941.68 708.30 601.40 277.91 227.29 260.41 226.54 100% 11% 33% 18% 116% 22% -13% 15% 38% 32% 0.772
Sun Pharma. 1,352.00 1,065.00 921.00 495.00 351.50 143.00 171.50 153.74 229.16 27% 16% 86% 41% 146% -17% 12% -33% 35% 25% 0.829
Tata Motors 689.23 787.33 914.39 476.47 524.31 160.13 141.39 106.43 168.51 -12% -14% 92% -9% 227% 13% 33% -37% 37% 19% 0.777
Tata Power Co. 1,389.00 554.35 605.55 409.80 410.75 123.85 130.75 154.50 86.10 151% -8% 48% 0% 232% -5% -15% 79% 60% 42% 0.725
Tata Steel 838.00 411.19 478.45 394.62 266.20 89.80 68.79 99.52 74.77 104% -14% 21% 48% 196% 31% -31% 33% 49% 35% 0.818
Wipro 460.00 618.80 573.00 367.23 256.16 249.16 314.98 439.50 1,277.82 -26% 8% 56% 43% 3% -21% -28% -66% -4% -12% 0.091

LOW 8 7 6 5 4 3 2 1 -
2,008 2,007 2,006 2,005 2,004 2,003 2,002 2,001 2,000 2,008 2,007 2,006 2,005 2,004 2,003 2,002 2,001 AVG ROG CAGR R-Sq.
BHEL 1,765.00 970.00 995.00 370.80 262.50 98.13 82.33 57.63 59.50 82% -3% 168% 41% 168% 19% 43% -3% 64% 53% 0.791
Grasim Inds 2,555.00 1,927.00 1,742.45 1,180.00 992.25 326.00 285.00 246.75 263.05 33% 11% 48% 19% 204% 14% 16% -6% 42% 33% 0.912
HDFC 2,130.00 1,470.00 1,258.00 679.20 582.00 329.00 329.95 255.75 163.00 45% 17% 85% 17% 77% 0% 29% 57% 41% 38% 0.863
HDFC Bank 1,100.00 890.00 726.00 508.00 336.00 223.00 229.50 215.00 222.00 24% 23% 43% 51% 51% -3% 7% -3% 24% 22% 0.862
Hindalco Inds. 133.65 113.72 138.01 108.05 102.23 45.28 61.94 60.35 49.50 18% -18% 28% 6% 126% -27% 3% 22% 20% 13% 0.800
ICICI Bank 720.00 795.10 557.15 369.30 265.10 132.00 118.00 144.55 171.25 -9% 43% 51% 39% 101% 12% -18% -16% 25% 20% 0.825
Infosys Tech. 1,301.05 1,959.00 1,387.50 1,027.00 597.15 494.63 436.53 467.63 1,100.00 -34% 41% 35% 72% 21% 13% -7% -57% 11% 2% 0.454
ITC 180.60 140.15 169.20 83.67 68.84 40.14 45.78 45.34 44.47 29% -17% 102% 22% 71% -12% 1% 2% 25% 19% 0.804
Larsen & Toubro 1,307.53 687.45 593.78 241.28 132.50 44.00 45.08 52.88 59.16 90% 16% 146% 82% 201% -2% -15% -11% 63% 47% 0.741
M&M 612.00 694.00 544.00 233.53 209.08 49.50 55.30 56.50 153.00 -12% 28% 133% 12% 322% -10% -2% -63% 51% 19% 0.762
ONGC 905.00 753.40 742.00 552.67 481.87 235.43 146.70 82.00 89.50 20% 2% 34% 15% 105% 60% 79% -8% 38% 34% 0.960 BEST
Reliance Inds. 2,120.00 1,250.00 703.20 438.42 410.69 222.76 236.79 300.90 161.79 70% 78% 60% 7% 84% -6% -21% 86% 45% 38% 0.698
Reliance Infra 1,101.10 448.20 586.25 519.50 694.00 206.50 210.50 156.05 230.00 146% -24% 13% -25% 236% -2% 35% -32% 43% 22% 0.648
St Bk of India 1,582.25 797.27 822.75 601.02 510.11 251.59 206.21 188.23 154.74 98% -3% 37% 18% 103% 22% 10% 22% 38% 34% 0.817
Sun Pharma. 1,181.05 898.05 750.00 462.00 295.00 130.00 156.38 106.50 141.75 32% 20% 62% 57% 127% -17% 47% -25% 38% 30% 0.864
Tata Motors 577.38 676.84 784.43 390.37 411.87 143.09 113.31 60.91 115.39 -15% -14% 101% -5% 188% 26% 86% -47% 40% 22% 0.791
Tata Power Co. 1,025.00 483.00 512.00 335.15 335.75 107.50 112.30 87.00 64.00 112% -6% 53% 0% 212% -4% 29% 36% 54% 41% 0.799
Tata Steel 575.50 352.64 375.62 345.88 207.49 77.39 56.86 63.63 52.44 63% -6% 9% 67% 168% 36% -11% 21% 43% 35% 0.883
Wipro 346.10 531.00 498.00 312.50 225.00 201.50 258.33 215.83 706.66 -35% 7% 59% 39% 12% -22% 20% -69% 1% -9% 0.001
 1 2 3 4 5 6 7
BHEL 2,008 2,007 2,006 2,005 2,004 2,003 2,002
SALES 21,726.57 19,016.18 14,740.59 10,559.43 8,866.13 7,668.91 7,465.90
PAT 2,859.34 2,414.70 1,679.16 953.40 658.15 444.51 467.95
EPS 55.82 94.86 66.57 37.86 26.11 17.65 19.12
HI 2,235.00 1,160.68 1,140.00 441.50 320.70 113.13 95.45
LO 1,765.00 970.00 995.00 370.80 262.50 98.13 82.33
HI P/E 40.04 12.24 17.12 11.66 12.28 6.41 4.99
LO P/E 31.62 10.23 14.95 9.79 10.05 5.56 4.31

f(x) = − 7708.39481978987 ln(x) + 22460.994481256

R² = 0.95972925995479

f(x) = 66.9184662337663 x² − 973.804335670996 x + 3904.29914761905

R² = 0.985511961391583

9 8 7 6 5 4 3 2 1

2000 2001 2002 2003 2004 2005 2006

BHEL 6,844.14 6,579.56 7,465.90 7,668.91 8,866.13 10,559.43 14,740.59
SALES 599.44 312.61 467.95 444.51 658.15 953.40 1,679.16
PAT 24.00 12.47 19.12 17.65 26.11 37.86 66.57
EPS 74.75 91.58 95.45 113.13 320.70 441.50 1,140.00
HI 59.50 57.63 82.33 98.13 262.50 370.80 995.00
LO
100,000.00

f(x) = 340.144779112554 x² − 1496.78980945887 x + 8209.07656428571

10,000.00 R² = 0.988528364191747

1,000.00
10,000.00

1,000.00

100.00

10.00
1 2 3 4 5 6 7 8
 PROJECTIONS
8 9 BASED ON SALES RATE OF GROWTH
2,001 2,000 AVG ROG CAGR R-Sq. As% Sales 2009 2010
6,579.56 6,844.14 16% 16% 0.849 100% 25,178 29,177
312.61 599.44 29% 22% 0.790 10% 2,528 2,930
12.47 24.00 21% 11% 0.654 0.3% 64.69 74.96
91.58 74.75 65% 53% 0.771 40.04 HI P/E 2,590 3,001
57.63 59.50 64% 53% 0.791 31.62 LO P/E 2,045 2,370
7.34 3.11 12.80
4.62 2.48 10.40

100,000.00
SALES ACTUAL FOUND
Logarithmic 2009 2010
(SALES) SALES 28375.22
10,000.00
Polynomial PAT 3115.17
(SALES)
EPS 63.64
PAT
HI
Polynomial
1,000.00 (PAT) LO
EPS
HI
LO
100.00

10.00
3 2 1

2007 2008
19,016.18 21,726.57
2,859.34 2,859.34
55.82 55.82
2,235.00 2,235.00
1,765.00 1,765.00

SALES
Polynomial (SALES)
PAT
EPS
HI
LO
 SALES
Polynomial (SALES)
PAT
EPS
HI
LO

6 7 8 9
LES RATE OF GROWTH BASED ON GRAPH TRENDLINE BASED ON EPS GROWTH & AVG P/E
2011 2009 2010 2011
33,812 27,259 32,905 39,231
3,395 857 1,288 1,853
86.87 70.03 84.54 100.79 64.78 75.17 87.23
3,478 2,804 3,385 4,036 829 962 1,117
2,747 2,214 2,673 3,187 674 782 907

2011
Enter values into shaded cells
Date of Analysis: As on 07/06/2009

Current Stock Data Seven Year Averages

Company: B H E L Return on Equity: 17.3%
Ticker: Payout Ratio: 22.5%
Price: 1,765.00 P/E Ratio-High: 15.0
EPS: 55.82 P/E Ratio-Low: 12.4
DPS: $15.20 P/E Ratio: 13.7
BVPS: $220.00 Sustainable Growth 13.4%
P/E: 31.6 (ROE * (1 - Payout Ratio))
Earnings Yield: 3.2%
Dividend Yield: 0.9%
P/BV: 8.0

Gv't Bond Yield: 8.0%

Historical Company Data

Price P/E Ratio
Year EPS DPS BVPS High Low High Low ROE
Year 8 12.47 3.00 156.00 91.58 57.63 7.3 4.6 8.0%
Year 7 19.12 3.00 182.00 95.45 82.33 5.0 4.3 10.5%
Year 6 17.65 4.00 196.00 113.13 98.13 6.4 5.6 9.0%
Year 5 26.11 6.00 216.00 320.70 262.50 12.3 10.1 12.1%
Year 4 37.86 8.00 246.00 441.50 370.80 11.7 9.8 15.4%
Year 3 66.57 14.50 298.00 1140.00 995.00 17.1 14.9 22.3%
Year 2 94.86 24.50 359.00 1160.68 970.00 12.2 10.2 26.4%
Year 1 55.82 15.20 220.00 2235.00 1765.00 40.0 31.6 25.4%
EPS DPS BVPS High Price Low Price
Annually Compounded Rates of Growth (7 year) [(Year 1 / Year 8) ^ (1/7)] - 1
23.9% 26.1% 5.0% 57.8% 63.0%
Annually Compounded Rates of Growth (3 year) [(Year 1 / Year 4) ^ (1/3)] - 1
13.8% 23.9% -3.7% 71.7% 68.2%

Projected Company Data Using Historical Earnings Growth Rate

Year EPS DPS

Current $55.82 12.54 474.99 Earnings after 10 years
Year 1 69.15 15.54 501.24 Sum of dividends paid over 10 years
Year 2 85.66 19.25
Year 3 106.11 23.84 $6,488.67 Projected price (Average P/E * EPS)
Year 4 131.45 29.54 $6,989.91 Total gain (Projected Price + Dividends)
Year 5 162.83 36.59
Year 6 201.71 45.33 14.8% Projected return using historical EPS growth rate
Year 7 249.87 56.15 [(Total Gain / Current Price) ^ (1/10)] - 1
 Year 8 309.53 69.56
Year 9 383.43 86.16
Year 10 474.99 106.74

Projected Company Data Using Sustainable Growth Rate

Year BVPS EPS DPS

Current $220.00 38.07 8.55 134.05 Earnings after 10 years (BVPS * ROE)
Year 1 249.51 43.17 9.70 190.90 Sum of dividends paid over 10 years
Year 2 282.99 48.97 11.00
Year 3 320.95 55.53 12.48 $1,831.20 Projected price (Average P/E * EPS)
Year 4 364.00 62.98 14.15 $2,022.10 Total gain (Projected Price + Dividends)
Year 5 412.83 71.43 16.05
Year 6 468.22 81.02 18.21 1.4% Projected return using sustainable growth rate
Year 7 531.03 91.89 20.65 [(Total Gain / Current Price) ^ (1/10)] - 1
Year 8 602.26 104.21 23.42
Year 9 683.06 118.19 26.56
Year 10 774.69 134.05 30.12
 Payout
Ratio
24.1%
15.7%
22.7%
23.0%
21.1%
21.8%
25.8%
27.2%

cal EPS growth rate

nable growth rate