DSIJ.

in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 27

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
1 Indian Metals & Ferro Alloys 2 Sutlej Textiles & Industries
BSE Code: 533047 Price (`): 519.9 Face Value (`): 10 Book Value (`): 394.22 BSE Code: 532782 Price (`): 836.6 Face Value (`): 10 Book Value (`): 498.06
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1720.47 1226.75 1357.13 1334.91 1281.48 Net Sales 2286.94 2302.3 1917.89 1919.67 1717.98
EBITDA 561.6 128.69 253.09 314.51 280.53 EBITDA 319.15 310.8 271.8 305.62 234.31
Interest 83.47 80.23 105.68 115.58 86.98 Interest 45.67 46.52 52.99 58.07 65.32
Net Profit/Loss 248.94 -54.27 3.68 34.92 52.82 Net Profit/Loss 157.94 143.36 115.46 131.38 76.97
Basic EPS (`) 92.28 -20.89 1.42 13.44 20.33 Basic EPS (`) 96.41 87.51 70.48 80.19 70.47
Equity 26.98 25.98 25.98 25.98 25.98 Equity 16.38 16.38 16.38 16.38 10.92

Rank Rank
3 Dalmia Bharat Sugar and Industries 4 Hinduja Global Solutions
BSE Code: 500097 Price (`): 171.95 Face Value (`): 2 Book Value (`): 85.38 BSE Code: 532859 Price (`): 520.7 Face Value (`): 10 Book Value (`): 653.58
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1696.98 1187.97 1166.05 1211.25 1013.92 Net Sales 3733.77 3347.63 2832.13 2538.86 2016.71
EBITDA 375.32 323.97 128.88 127.55 166.26 EBITDA 418.01 332.44 337.32 355.9 257
Interest 93.8 163.17 78.01 75.64 65.55 Interest 42.94 40.07 38.64 38.75 43.66
Net Profit/Loss 182.18 58.4 1.49 3.05 18.37 Net Profit/Loss 179.21 101 165.03 169.55 90.57
Basic EPS (`) 22.51 7.22 0.18 0.38 2.27 Basic EPS (`) 86.58 48.72 79.65 82.24 43.99
Equity 16.19 16.19 16.19 16.19 16.19 Equity 20.74 20.73 20.72 20.62 20.59

Rank Rank
5 West Coast Paper Mills 6 KCP
BSE Code: 500444 Price (`): 187.7 Face Value (`): 2 Book Value (`): 96.77 BSE Code: 590066 Price (`): 100.15 Face Value (`): 1 Book Value (`): 53.36
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1771.71 1707.71 1651.44 1569.02 1459.44 Net Sales 1292.87 1300.75 1202.21 1081.34 1217.26
EBITDA 340.43 260.48 245.62 214.37 273.41 EBITDA 233.28 242.24 181.97 147.65 188.08
Interest 51.57 71.21 67.09 73.23 72.57 Interest 49.67 52.34 51.46 46.31 39.71
Net Profit/Loss 128.5 8.86 1.12 6.63 18.11 Net Profit/Loss 72.77 93.35 50.28 34.49 65.24
Basic EPS (`) 19.46 1.34 0.17 1 2.74 Basic EPS (`) 5.64 7.24 3.85 2.56 4.89
Equity 13.21 13.21 13.21 13.21 13.21 Equity 12.89 12.89 12.89 12.89 12.89

Rank Rank
7 Gujarat Ambuja Exports 8 Kirloskar Industries
BSE Code: 524226 Price (`): 112.2 Face Value (`): 2 Book Value (`): 79.5 BSE Code: 500243 Price (`): 1406 Face Value (`): 10 Book Value (`): 910.85
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 3348.97 2746.32 2540.43 3101.9 3014.07 Net Sales 1187.18 1175.18 1421.81 1290.14 -
EBITDA 293.58 197.68 173.73 205.03 204.02 EBITDA 219.45 205.03 198.45 154.39 -
Interest 22.79 9.91 15 20.65 21.7 Interest 13.66 23.83 29.8 14.3 -
Net Profit/Loss 158.55 103.58 84.17 111.96 113.35 Net Profit/Loss 75.4 72.29 61.65 58.33 -
Basic EPS (`) 11.5 7.49 6.08 8.09 8.19 Basic EPS (`) 77.67 74.46 63.5 60.08 -
Equity 22.93 27.67 27.67 27.67 27.67 Equity 9.71 9.71 9.71 9.71 -

Rank Rank
9 RSWM 10 SML Isuzu
BSE Code: 500350 Price (`): 343 Face Value (`): 10 Book Value (`): 257.96 BSE Code: 505192 Price (`): 986.6 Face Value (`): 10 Book Value (`): 278.43
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 3018.21 2979.25 3034.92 3158.28 2678.17 Net Sales 1373.11 1172.59 1114.34 885.99 1011.06
EBITDA 326.29 420.18 377.45 413.87 354.72 EBITDA 112.16 93.04 74.34 36.41 79.28
Interest 110.36 124.38 125.22 136.5 132.77 Interest 4 5.16 5.82 5.89 18.61
Net Profit/Loss 104.09 105.52 86.35 100.66 71.7 Net Profit/Loss 62.81 51.16 36.94 17.4 36.43
Basic EPS (`) 44.67 45.14 37.3 43.48 30.97 Basic EPS (`) 43.4 35.35 25.53 12.02 25.18
Equity 23.55 23.15 23.15 23.15 23.15 Equity 14.48 14.48 14.48 14.48 14.48

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

42 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
11 Leel Electricals 12 Lumax Industries
BSE Code: 517518 Price (`): 187.2 Face Value (`): 10 Book Value (`): 207.09 BSE Code: 517206 Price (`):1329.25 Face Value (`): 10 Book Value (`): 337.92
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 3330.65 2724.21 2185.42 1825.02 1479.34 Net Sales 1305.48 1259.06 - - -
EBITDA 264.26 262.79 245.6 214.29 155.86 EBITDA 105.5 92.43 - - -
Interest 119.95 105.52 94.31 85.5 52.7 Interest 11.41 13.44 - - -
Net Profit/Loss 69.99 41.94 88.41 89.12 52.78 Net Profit/Loss 55.22 52.03 - - -
Basic EPS (`) 17.44 11.58 25.03 25.23 17.03 Basic EPS (`) 59.07 55.66 - - -
Equity 40.34 36.21 35.33 35.33 31.01 Equity 9.35 9.35 - - -

Rank Rank
13 Electrosteel Castings 14 Thirumalai Chemicals
BSE Code: 500128 Price (`): 27 Face Value (`): 1 Book Value (`): 61.09 BSE Code: 500412 Price (`):1170.05 Face Value (`): 10 Book Value (`): 289.02
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 2239.31 2180.42 2464.01 2487.82 2309.56 Net Sales 1036.89 949.36 1080.41 1280.87 1376.28
EBITDA 290.29 308.26 370.69 326.4 293.51 EBITDA 162.13 96.79 45.73 86.4 139.61
Interest 210.35 181.23 156.57 150.46 125.66 Interest 16.73 23.05 34.71 48.54 52.28
Net Profit/Loss 165.24 -33.22 -116.09 -15.93 -23.89 Net Profit/Loss 70.54 32.15 -13.72 11.87 43.81
Basic EPS (`) 4.63 -0.93 -3.25 -0.46 -0.73 Basic EPS (`) 68.9 31.4 -13.4 11.59 42.79
Equity 35.7 35.7 35.7 34.38 32.68 Equity 10.24 10.24 10.24 10.24 10.24

Rank Rank
15 JBM Auto 16 Sarda Energy & Minerals
BSE Code: 532605 Price (`): 336.1 Face Value (`): 5 Book Value (`): 100.39 BSE Code: 504614 Price (`): 340.55 Face Value (`): 10 Book Value (`): 372.56
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1800.77 1524.16 1561.04 1369.48 1174.77 Net Sales 1501.62 1520.85 1822.42 1637.62 1453.92
EBITDA 202.16 196.54 195.02 160.16 136.14 EBITDA 217.04 230.32 439.89 372.5 338.5
Interest 52.91 52.75 34.92 35.98 43.48 Interest 93.77 108.69 120.36 122.52 68.88
Net Profit/Loss 65.88 52.38 76.41 50.21 32.6 Net Profit/Loss 127.04 15.38 54.91 91.03 161.52
Basic EPS (`) 16.15 12.64 18.53 48.79 31.58 Basic EPS (`) 35.59 4.27 15.27 25.39 45.05
Equity 20.4 20.4 20.4 10.2 10.2 Equity 36.03 35.98 35.95 35.85 35.85

Rank Rank
17 Cosmo Films 18 Munjal Showa
BSE Code: 508814 Price (`): 413.65 Face Value (`): 10 Book Value (`): 280.43 BSE Code: 520043 Price (`): 229 Face Value (`): 2 Book Value (`): 127.38
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1595.73 1626.16 1651.73 1475.13 1273.62 Net Sales 1475.76 1507.03 1651.11 1604.05 1584.9
EBITDA 167.26 196.84 109.31 115.42 106.71 EBITDA 110.72 117.27 134.75 111.3 108.87
Interest 30.29 30.18 39.88 43.22 29.01 Interest 0.05 0.12 0.45 2.7 7.17
Net Profit/Loss 88.85 96.24 27.66 -5.5 11.33 Net Profit/Loss 56.55 61.15 75.63 69.7 60.68
Basic EPS (`) 45.7 49.51 14.23 -2.83 5.83 Basic EPS (`) 14.14 15.29 18.91 17.43 15.17
Equity 19.44 19.44 19.44 19.44 19.44 Equity 8 8 8 8 8

Rank Rank
19 LG Balakrishnan & Bros 20 Seshasayee Paper & Boards
BSE Code: 500250 Price (`): 723 Face Value (`): 10 Book Value (`): 306.67 BSE Code: 502450 Price (`): 702.75 Face Value (`): 10 Book Value (`): 456.06
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1291.32 1209.22 1182.32 1113.16 960.01 Net Sales 1141.97 1036.16 1020.29 - -
EBITDA 166.53 141.6 151.08 130.73 93.17 EBITDA 221.78 111.53 95.34 - -
Interest 15.53 17.89 17.7 17.9 22.94 Interest 21.59 32.36 37.28 - -
Net Profit/Loss 66.48 63.5 71.21 61.91 32.73 Net Profit/Loss 132.89 35.6 16.49 - -
Basic EPS (`) 42.35 40.45 45.37 78.89 41.7 Basic EPS (`) 105.36 28.22 13.07 - -
Equity 15.7 15.7 15.7 7.85 7.85 Equity 12.61 12.61 12.61 - -

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 43

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
21 Vindhya Telelinks 22 Maithan Alloys
BSE Code: 517015 Price (`):1019.55 Face Value (`): 10 Book Value (`): 484.85 BSE Code: 590078 Price (`): 462.1 Face Value (`): 10 Book Value (`): 200.79
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1063.24 1047.54 712 475.02 375.97 Net Sales 1362.69 1154.86 1111.29 965.22 958.25
EBITDA 157.62 203.44 129.5 67.77 45.21 EBITDA 293.43 131.25 114.17 53.72 89.72
Interest 36.7 53.52 34.53 20.29 17.51 Interest 9.43 12.23 16.85 18.52 15.93
Net Profit/Loss 86.8 94.9 74.57 34.82 21.18 Net Profit/Loss 191.46 78.85 52.62 11.39 44.38
Basic EPS (`) 73.24 80.08 62.92 29.39 17.87 Basic EPS (`) 65.77 27.08 36.15 7.83 30.49
Equity 11.84 11.84 11.84 11.84 11.84 Equity 29.11 29.11 14.56 14.56 14.56

Rank Rank
23 Jay Bharat Maruti 24 Steel Strips Wheels
BSE Code: 520066 Price (`): 554 Face Value (`): 5 Book Value (`): 140.63 BSE Code: 513262 Price (`): 855.9 Face Value (`): 10 Book Value (`): 340.95
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1528.05 1306.56 1301.53 1214.22 1183.65 Net Sales 1351.06 1200.72 1173.42 1083.03 980.8
EBITDA 134.52 121.93 112.78 108.84 97.05 EBITDA 183.59 164.13 128.2 118.66 105.82
Interest 18.3 22.22 21.33 21.58 19.5 Interest 41.71 43.04 41.35 40.79 29.7
Net Profit/Loss 53.77 40.4 39.98 16.52 21.53 Net Profit/Loss 71.04 61.18 39.4 24.33 25.04
Basic EPS (`) 24.84 18.66 18.47 7.63 9.95 Basic EPS (`) 45.9 40.09 25.82 16 16.47
Equity 10.83 10.83 10.83 10.83 10.83 Equity 15.53 15.26 15.26 15.21 15.21

Rank Rank
25 Automotive Axles 26 Kirloskar Ferrous Industries
BSE Code: 505010 Price (`): 743.75 Face Value (`): 10 Book Value (`): 248.66 BSE Code: 500245 Price (`): 85.15 Face Value (`): 5 Book Value (`): 42.43
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1148.82 1087.54 461.7 682.58 644.16 Net Sales 1139.26 1116.18 1368.2 1235.24 1200.6
EBITDA 114.22 97.35 37.89 62.43 55.35 EBITDA 180.99 153.42 152.06 106.08 110.8
Interest 0.9 5.35 4.08 7.08 8.26 Interest 13.66 23.83 29.8 14.3 15.18
Net Profit/Loss 48.58 34.77 10.54 18.18 12.7 Net Profit/Loss 90.57 57.73 49.28 39.84 39.09
Basic EPS (`) 32.15 23.01 6.98 12.03 8.4 Basic EPS (`) 6.6 4.2 3.59 2.9 2.85
Equity 15.11 15.11 15.11 15.11 15.11 Equity 68.65 68.65 68.65 68.65 68.65

Rank Rank
27 Praj Industries 28 Voltamp Transformers
BSE Code: 522205 Price (`): 73.05 Face Value (`): 2 Book Value (`): 39.53 BSE Code: 532757 Price (`): 1136.4 Face Value (`): 10 Book Value (`): 531.32
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 937.27 1030.37 1045.86 1009.59 950.3 Net Sales 651.45 591.6 538.05 471.52 535.52
EBITDA 90.96 125.45 126.68 102.21 116.17 EBITDA 97.28 65.71 40.91 41.71 54.2
Interest 1.31 1.31 2.47 1.44 2.31 Interest 0.47 0.44 0.3 0.37 0.49
Net Profit/Loss 44.6 69.45 76.27 54.63 68.03 Net Profit/Loss 67.97 43.98 28.41 26.29 32.9
Basic EPS (`) 2.49 3.9 4.3 3.08 3.83 Basic EPS (`) 67.18 43.47 28.08 25.98 32.52
Equity 35.89 35.59 35.49 35.49 35.49 Equity 10.12 10.12 10.12 10.12 10.12

Rank Rank
29 Balaji Amines 30 Clariant Chemicals (India)
BSE Code: 530999 Price (`): 322.85 Face Value (`): 2 Book Value (`): 109.22 BSE Code: 506390 Price (`): 614 Face Value (`): 10 Book Value (`): 284.23
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 675.45 645.92 623.03 612.73 515.51 Net Sales 990.08 1219.76 1059.66 1265.77 1115.42
EBITDA 157.62 129.49 106.02 93.63 83.94 EBITDA 76.23 100.49 38.19 138.78 156.13
Interest 12.94 22.15 34.88 31.51 25.4 Interest 0.46 0.73 1.13 1.8 1.42
Net Profit/Loss 82.35 57.61 34.27 33.51 31.17 Net Profit/Loss 24.48 52.87 943.32 166.77 101.3
Basic EPS (`) 25.42 17.78 10.58 10.34 9.62 Basic EPS (`) 10.61 22.9 353.82 62.55 38
Equity 6.48 6.48 6.48 6.48 6.48 Equity 23.08 23.08 26.66 26.66 26.66

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

44 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
31 Century Enka 32 Surya Roshni
BSE Code: 500280 Price (`): 315.75 Face Value (`): 10 Book Value (`): 391 BSE Code: 500336 Price (`): 271.85 Face Value (`): 10 Book Value (`): 213.09
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1200.8 1147.53 1225.55 1479.15 1564.32 Net Sales 3146.22 3070.72 2860.83 3034.56 2960.65
EBITDA 197.36 146.09 122.69 193.24 147.88 EBITDA 230.59 242.11 226.82 237.24 238.26
Interest 5.62 9.56 17.32 24.52 29.46 Interest 87.74 96.43 109 114.47 109.67
Net Profit/Loss 90.97 59.46 36.57 62.93 21.89 Net Profit/Loss 66.22 62.05 54.09 53.36 69.25
Basic EPS (`) 41.63 27.21 16.74 28.8 10.02 Basic EPS (`) 15.11 14.16 12.34 12.17 15.8
Equity 21.85 21.85 21.85 21.85 21.85 Equity 43.83 43.83 43.83 43.83 43.83

Rank Rank
33 Rico Auto Industries 34 Vivimed Labs
BSE Code: 520008 Price (`): 74.15 Face Value (`): 1 Book Value (`): 38.34 BSE Code: 532660 Price (`): 116.55 Face Value (`): 2 Book Value (`): 90.52
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1092.15 1021.16 1378.73 1506.18 1545.29 Net Sales 1469.96 1356.44 1385.97 1359.05 1120.67
EBITDA 115.02 113.57 118.67 174.6 156.56 EBITDA 411.71 242.89 222.75 213.27 197.62
Interest 16.94 20.28 52.76 67.38 69.12 Interest 65.52 81.57 79.04 60.29 40.93
Net Profit/Loss 48.16 29.44 153.43 2.7 5.37 Net Profit/Loss 221.74 83.67 72.05 66.39 83.58
Basic EPS (`) 3.56 2.18 11.34 0.2 0.4 Basic EPS (`) 27.37 51.64 44.46 40.97 50.62
Equity 13.53 13.53 13.53 13.53 13.53 Equity 16.2 16.2 16.2 16.2 16.06

Rank Rank
35 HIL 36 Titagarh Wagons
BSE Code: 509675 Price (`):1039.75 Face Value (`): 10 Book Value (`): 611.14 BSE Code: 532966 Price (`): 114.5 Face Value (`): 2 Book Value (`): 83.81
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1077.87 1108.5 1125.41 877.47 1044.39 Net Sales 1742.62 973.24 779.25 655.73 809.66
EBITDA 126.44 111.72 135.07 52.39 128.67 EBITDA 137.03 54.63 58.05 36.53 73.01
Interest 5.18 9.17 5.77 10.23 10.61 Interest 31.31 -0.53 8.13 13.63 22.12
Net Profit/Loss 54.56 39.66 66.86 7.13 60.64 Net Profit/Loss 26.9 -25.19 -3.31 -8.93 23.58
Basic EPS (`) 73.12 53.15 89.59 9.56 81.25 Basic EPS (`) 2.33 -2.18 -1.65 -4.45 11.76
Equity 7.49 7.49 7.49 7.49 7.49 Equity 23.08 23.08 20.06 20.06 20.06

Rank Rank
37 Tata Sponge Iron 38 Sanghvi Movers
BSE Code: 513010 Price (`): 819.15 Face Value (`): 10 Book Value (`): 561.64 BSE Code: 530073 Price (`): 202.95 Face Value (`): 2 Book Value (`): 198.98
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 594.38 611.25 845.28 817.67 827.32 Net Sales 562.88 539.49 315.63 249.73 347.41
EBITDA 98.71 60.05 154.77 180.79 151.62 EBITDA 376.22 362.31 185.88 141.83 239.95
Interest 2.44 5.38 5.31 13.22 7.91 Interest 64.74 54.16 42.67 46.21 63.37
Net Profit/Loss 58.77 30.88 91.94 101.2 85.36 Net Profit/Loss 109.18 116.91 8.06 -14.5 40.93
Basic EPS (`) 38.16 20.05 59.7 65.71 55.43 Basic EPS (`) 25.22 27.01 1.86 -3.35 9.45
Equity 15.4 15.4 15.4 15.4 15.4 Equity 8.66 8.66 8.66 8.66 8.66

Rank Rank
39 Asian Star Company 40 FIEM Industries
BSE Code: 531847 Price (`): 630 Face Value (`): 10 Book Value (`): 481.67 BSE Code: 532768 Price (`): 883.8 Face Value (`): 10 Book Value (`): 321.92
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 3501.03 3301.09 3222.91 3252.07 2463.76 Net Sales 1023.54 989.13 826.37 721.13 606.78
EBITDA 128.71 128.27 138.61 132.48 92.11 EBITDA 122.5 128.27 103.65 89.06 70.67
Interest 27.59 19.77 26.86 25.6 22.1 Interest 23.27 15.78 12.05 14.45 12.97
Net Profit/Loss 66.13 72.55 81.96 77.97 47.77 Net Profit/Loss 33.13 57.33 42.48 37.28 27.72
Basic EPS (`) 41.31 45.33 51.2 48.71 29.84 Basic EPS (`) 25.17 47.93 35.51 31.16 23.17
Equity 16.01 16.01 16.01 16.01 16.01 Equity 13.16 11.96 11.96 11.96 11.96

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 45

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
41 Gati 42 NRB Bearings
BSE Code: 532345 Price (`): 114.3 Face Value (`): 2 Book Value (`): 57.94 BSE Code: 530367 Price (`): 116.45 Face Value (`): 2 Book Value (`): 32.71
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1704.11 1681.81 1662.69 1127.18 1289.51 Net Sales 735.36 677.32 673.58 610.34 600.52
EBITDA 124.96 145.62 153.83 94.72 98.74 EBITDA 127.09 112.85 126.32 106 108.94
Interest 39.94 42.48 41.92 32.5 43.67 Interest 16.85 17.01 17.25 18.61 18.62
Net Profit/Loss 29.52 36.83 41.21 23.42 17.27 Net Profit/Loss 53.98 42 53.23 32.98 47.18
Basic EPS (`) 3.35 4.2 4.71 2.68 1.99 Basic EPS (`) 5.57 4.33 5.49 3.4 4.87
Equity 17.64 17.55 17.5 17.45 17.32 Equity 19.38 19.38 19.38 19.38 19.38

Rank Rank
43 TV Today Network 44 Kothari Products
BSE Code: 532515 Price (`): 228.8 Face Value (`): 5 Book Value (`): 95.57 BSE Code: 530299 Price (`): 185.5 Face Value (`): 10 Book Value (`): 337.68
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 630.58 577.78 499.27 401.16 320.05 Net Sales 6352.45 6872.37 6643.54 5758.01 5078.44
EBITDA 182.08 178.1 154.38 120.98 41.96 EBITDA 147.46 164.99 141.62 126.87 155.45
Interest 8.41 0.19 1.48 3.59 3.34 Interest 45.81 47.31 30.09 32.11 23.86
Net Profit/Loss 100.87 94.31 81.03 61.32 12.21 Net Profit/Loss 75.72 78.24 74.35 63.14 87.09
Basic EPS (`) 16.91 15.81 13.59 10.31 2.05 Basic EPS (`) 25.37 26.22 37.37 95.21 131.32
Equity 29.83 29.83 29.82 29.74 29.73 Equity 29.84 29.85 19.9 6.63 6.63

Rank Rank
45 UFO Moviez India 46 Genus Power Infrastructures
BSE Code: 539141 Price (`): 355.65 Face Value (`): 10 Book Value (`): 179.46 BSE Code: 530343 Price (`): 47.55 Face Value (`): 1 Book Value (`): 28.16
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 604.23 572.11 479.34 425.03 - Net Sales 672.7 871.79 - - -
EBITDA 182.8 184.8 160.83 133.2 - EBITDA 86.59 138.41 - - -
Interest 10.23 9.35 15.07 16.44 - Interest 24.87 28.88 - - -
Net Profit/Loss 63.16 63.46 48.81 47.66 - Net Profit/Loss 64.51 78.51 - - -
Basic EPS (`) 22.89 23.08 18.85 18.4 - Basic EPS (`) 2.81 3.06 - - -
Equity 27.6 27.5 25.9 25.9 - Equity 22.96 25.68 - - -

Rank Rank
47 HBL Power Systems 48 DCM Shriram Industries
BSE Code: 517271 Price (`): 44.75 Face Value (`): 1 Book Value (`): 22.98 BSE Code: 523369 Price (`): 337.15 Face Value (`): 10 Book Value (`): 210.44
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1547.07 1300.44 1346.68 1290.81 1206.55 Net Sales 1506.07 1226.72 1306.19 1329.69 1109.49
EBITDA 147.25 143.97 162.05 109.81 151.03 EBITDA 200.79 93.55 71.53 108.66 83.79
Interest 46.22 52.65 70.66 75.74 93.4 Interest 30.68 35.24 40.68 39.94 42.16
Net Profit/Loss 34.74 19.43 14.62 45.01 20.44 Net Profit/Loss 122.11 34.08 6.72 31.87 5.94
Basic EPS (`) 1.16 0.77 0.58 1.78 0.81 Basic EPS (`) 70.19 19.59 3.86 18.32 3.41
Equity 27.72 25.3 25.3 25.3 25.3 Equity 17.4 17.4 17.4 17.4 17.4

Rank Rank
49 Kirloskar Pneumatic Company 50 Kolte-Patil Developers
BSE Code: 505283 Price (`): 927.6 Face Value (`): 10 Book Value (`): 256.17 BSE Code: 532924 Price (`): 155.95 Face Value (`): 10 Book Value (`): 127.29
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 556.29 529.98 460.14 525.98 562.4 Net Sales 975.76 700.05 708.35 779.38 764.01
EBITDA 87.09 70.75 47.34 75.03 83.58 EBITDA 240.01 198.88 216.08 235.98 228.59
Interest 0.04 0.02 0.02 0.35 1.31 Interest 87.99 59.13 43.96 45.67 36.35
Net Profit/Loss 52.7 36.38 22.58 38.83 47.1 Net Profit/Loss 87.19 59.08 65.32 92.04 107.44
Basic EPS (`) 90.29 28.32 17.58 30.23 36.67 Basic EPS (`) 11.51 7.8 8.62 12.15 14.18
Equity 5.84 12.84 12.84 12.84 12.84 Equity 75.77 75.77 75.77 75.77 75.77

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

46 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
51 Emami Paper Mills 52 Monte Carlo Fashions
BSE Code: 533208 Price (`): 165.2 Face Value (`): 2 Book Value (`): 68.47 BSE Code: 538836 Price (`): 458.65 Face Value (`): 10 Book Value (`): 224.73
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1156.82 545.19 527.96 549.94 511.82 Net Sales 606.21 635.44 601.53 518.26 416.46
EBITDA 144.86 53.63 59.01 73.84 73.48 EBITDA 99.41 136.4 142.54 108.84 82.97
Interest 57.02 16.14 15.07 19.03 30.22 Interest 11.96 16.24 17.08 9.32 3.69
Net Profit/Loss 25.94 27.92 12.17 18.61 11.55 Net Profit/Loss 42.32 58.94 59.77 54.4 49.48
Basic EPS (`) 3.31 3.8 1.3 2.67 1.91 Basic EPS (`) 19.47 27.12 27.5 25.03 22.77
Equity 12.1 12.1 12.1 12.1 12.1 Equity 21.73 21.73 21.73 21.73 21.73

Rank Rank
53 Aarti Drugs 54 Weizmann Forex
BSE Code: 524348 Price (`): 545.4 Face Value (`): 10 Book Value (`): 172.16 BSE Code: 533452 Price (`): 761.1 Face Value (`): 10 Book Value (`): 93.06
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1199.18 1139.84 1097.53 - - Net Sales 5994.88 4791.32 - - -
EBITDA 189.66 175.69 169.67 - - EBITDA 53.1 51.85 - - -
Interest 36.42 43.89 38.93 - - Interest 10.25 12.06 - - -
Net Profit/Loss 80.56 68.72 77.25 - - Net Profit/Loss 20.8 14.78 - - -
Basic EPS (`) 33.77 28.38 31.9 - - Basic EPS (`) 17.98 12.78 - - -
Equity 23.86 24.22 24.22 - - Equity 11.56 11.56 - - -

Rank Rank
55 Visaka Industries 56 Arcotech
BSE Code: 509055 Price (`): 459.85 Face Value (`): 10 Book Value (`): 244.21 BSE Code: 532914 Price (`): 100.5 Face Value (`): 2 Book Value (`): 21.51
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 970.5 1007.58 1023.55 897.46 918.16 Net Sales 737.2 730.5 657.75 626.51 371.07
EBITDA 118.52 97.96 98.33 62.65 109.22 EBITDA 92.94 91.16 86.9 86.18 48.9
Interest 18.05 21.29 22.03 21.4 15.01 Interest 46.85 30.29 31.39 31.64 15.39
Net Profit/Loss 40.8 24.44 21.24 11.97 50.69 Net Profit/Loss 26.41 36.47 33.76 33.1 22.91
Basic EPS (`) 25.69 15.39 13.37 7.54 31.92 Basic EPS (`) 12.58 17.37 16.07 15.76 11.45
Equity 15.92 15.92 15.92 15.92 15.92 Equity 21 21 21 21 20

Rank Rank
57 Panama Petrochem 58 Oricon Enterprises
BSE Code: 524820 Price (`): 182.8 Face Value (`): 2 Book Value (`): 78.25 BSE Code: 513121 Price (`): 58.3 Face Value (`): 2 Book Value (`): 43.49
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 835.94 753.56 806.44 636.23 637.08 Net Sales 1216.74 1197.97 1081.13 913.33 1019.88
EBITDA 76.6 50.51 32.99 31.83 23.63 EBITDA 145 125.68 124.77 126.62 157.36
Interest 8.58 9.26 8.01 5.89 8.46 Interest 19.22 27.56 15.88 15.24 16.4
Net Profit/Loss 43.18 25.15 17.71 18.4 11.88 Net Profit/Loss 35.29 18.67 43.25 21.73 34.75
Basic EPS (`) 10.71 6.24 4.39 22.81 13.8 Basic EPS (`) 2.25 1.19 2.7 2.01 3.28
Equity 8.07 8.07 8.07 8.07 8.61 Equity 31.41 31.41 31.41 20.51 20.51

Rank Rank
59 Munjal Auto Industries 60 Sasken Technologies
BSE Code: 520059 Price (`): 65.6 Face Value (`): 2 Book Value (`): 25.04 BSE Code: 532663 Price (`): 461.3 Face Value (`): 10 Book Value (`): 319.88
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 853.3 888.37 892.22 820.67 723.59 Net Sales 494.42 499.37 449.95 489.56 492.47
EBITDA 63.7 49.31 72.76 68.03 59.99 EBITDA 68.63 63.37 54.18 84.92 59.56
Interest 5.48 7.94 8.63 6.19 6.87 Interest 0.09 0.19 0.14 0.2 0.41
Net Profit/Loss 31.77 20.08 38.03 47.66 39.49 Net Profit/Loss 73.69 206.29 119.56 51.47 31.96
Basic EPS (`) 6.35 4.02 7.61 9.53 7.9 Basic EPS (`) 43.07 116.42 56.02 24.19 15.25
Equity 10 10 10 10 10 Equity 17.11 17.72 21.34 21.28 20.96

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 47

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
61 Empire Industries 62 Gitanjali Gems
BSE Code: 509525 Price (`): 1970.5 Face Value (`): 10 Book Value (`): 304.1 BSE Code: 532715 Price (`): 58.85 Face Value (`): 10 Book Value (`): 380.24
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 407.27 390.09 359.24 320.49 287.9 Net Sales 16831.44 14153.27 11579.59 12445.56 16489.31
EBITDA 66.95 66.03 67.74 66.62 63.24 EBITDA 671.74 904.23 1109.22 811.54 1118.64
Interest 9.06 9.67 9.31 10.76 9.03 Interest 693.94 726.37 904.16 736.31 461.32
Net Profit/Loss 32.64 30.65 34.14 36.25 35.13 Net Profit/Loss 167.71 133.24 95.5 33.52 591.69
Basic EPS (`) 54.4 51.08 56.89 60.41 58.56 Basic EPS (`) 14.62 13.01 9.73 3.64 64.27
Equity 6 6 6 6 6 Equity 118.62 102.44 98.12 92.07 92.07

Rank Rank
63 Alkyl Amines Chemicals 64 Tinplate Company of India
BSE Code: 506767 Price (`): 380.15 Face Value (`): 5 Book Value (`): 125.15 BSE Code: 504966 Price (`): 136.15 Face Value (`): 10 Book Value (`): 59.44
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 501.78 484.7 478.35 448.28 367.23 Net Sales 850.29 851.91 938.71 1084.42 898.55
EBITDA 92.83 93.55 88.78 87.04 59.1 EBITDA 109.54 184 151.4 173.04 132.83
Interest 5.62 8.04 10.23 12.25 12.94 Interest 3.09 6.05 12.21 21.15 25.28
Net Profit/Loss 51 50.04 45.13 43.27 24.21 Net Profit/Loss 27.86 73.38 44.6 62.8 28.23
Basic EPS (`) 25.01 24.53 22.13 42.43 23.74 Basic EPS (`) 2.66 7.01 3.88 5.22 1.84
Equity 10.21 10.21 10.21 10.21 10.21 Equity 104.8 104.8 104.8 104.8 104.8

Rank Rank
65 PNB Gilts 66 Lumax Auto Technologies
BSE Code: 532366 Price (`): 53.5 Face Value (`): 10 Book Value (`): 49.93 BSE Code: 532796 Price (`): 500.8 Face Value (`): 10 Book Value (`): 232.31
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 500.54 343.4 410.01 346.26 288.65 Net Sales 1027.96 912 841.33 766.52 769.98
EBITDA 482.59 327.54 395.33 333.92 278.12 EBITDA 86.14 75.23 70.95 64.23 70.78
Interest 225.72 275.62 260.51 242.67 188.65 Interest 3.95 4.74 5.17 3.67 0.53
Net Profit/Loss 167.17 34.5 89.61 61.38 61.25 Net Profit/Loss 34.14 31.77 44.98 30.21 41.07
Basic EPS (`) 9.29 1.92 4.98 3.41 4.54 Basic EPS (`) 25.05 23.3 33 22.16 30.13
Equity 180.01 180.01 180.01 180.01 135.01 Equity 13.63 13.63 13.63 13.63 13.63

Rank Rank
67 Power Mech Projects 68 Astra Microwave Products
BSE Code: 539302 Price (`): 562.3 Face Value (`): 10 Book Value (`): 421.27 BSE Code: 532493 Price (`): 126.75 Face Value (`): 2 Book Value (`): 52.32
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1345.9 1389.26 1371.98 1211.08 - Net Sales 428.9 427.33 639.82 538.97 234.38
EBITDA 166.03 188.17 172.76 166.19 - EBITDA 101.09 104.34 116.8 91.4 68.05
Interest 32.93 32.9 29.43 26.61 - Interest 10.93 9.13 9.97 6.73 4.13
Net Profit/Loss 64.65 75.53 71.4 68.09 - Net Profit/Loss 53.94 56.26 62.76 50.84 37.19
Basic EPS (`) 43.95 51.34 56.75 62.24 - Basic EPS (`) 6.23 6.5 7.67 6.21 4.54
Equity 14.71 14.71 12.58 10.94 - Equity 17.32 17.32 16.37 16.37 16.37

Rank Rank
69 Ion Exchange (India) 70 Agro Tech Foods
BSE Code: 500214 Price (`): 550.15 Face Value (`): 10 Book Value (`): 135.63 BSE Code: 500215 Price (`): 511 Face Value (`): 10 Book Value (`): 147.75
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1029.83 875.98 804.81 797.85 861.86 Net Sales 806.78 782.14 759.77 764.32 791.8
EBITDA 77.58 62.17 50.94 38.94 53.81 EBITDA 63.93 56.8 60.82 69.92 67.56
Interest 16.31 14.94 14.98 13.61 15.62 Interest 4.55 5.33 1.23 2.04 0.03
Net Profit/Loss 28.34 15.31 9.76 4.55 14.15 Net Profit/Loss 29.31 23.19 36.92 42.63 41.9
Basic EPS (`) 19.94 10.85 6.92 3.23 10.9 Basic EPS (`) 12.03 9.52 15.15 17.49 17.2
Equity 14.23 14.12 14.09 14.09 12.98 Equity 24.37 24.37 24.37 24.37 24.37

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

48 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
71 Deccan Cements 72 NCL Industries
BSE Code: 502137 Price (`):1110.55 Face Value (`): 10 Book Value (`): 467.49 BSE Code: 502168 Price (`): 207.05 Face Value (`): 10 Book Value (`): 68.48
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 559.86 580.55 440.65 393.39 502.12 Net Sales 769.16 663.93 538.77 413.8 423.96
EBITDA 101.43 116.12 67.46 59.38 67.89 EBITDA 117.91 124.15 75.02 33.11 59.59
Interest 6.7 15.22 26.63 27.35 30.69 Interest 31.11 30.6 37.12 39.99 36
Net Profit/Loss 46.6 45.56 19.88 5.02 7.31 Net Profit/Loss 54.73 53.08 8.9 -40.8 -11.54
Basic EPS (`) 66.53 65.05 28.38 7.17 10.44 Basic EPS (`) 14.9 14.45 2.55 -11.68 -3.3
Equity 7 7 7 7 7 Equity 36.73 36.73 34.94 34.94 34.94

Rank Rank
73 Atul Auto 74 Bharat Rasayan
BSE Code: 531795 Price (`): 419.45 Face Value (`): 5 Book Value (`): 68.31 BSE Code: 590021 Price (`):3050.05 Face Value (`): 10 Book Value (`): 472.71
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 477.85 532.36 498.66 433.06 365.82 Net Sales 622.91 456.11 439.63 362.35 188.16
EBITDA 62.38 77.6 63.78 48.31 42.06 EBITDA 112.45 81.06 82.24 64.95 25.87
Interest 0.58 0.78 0.59 0.35 0.4 Interest 12.01 12.47 16.44 14.72 4.44
Net Profit/Loss 37.32 47.4 40.57 29.79 25.92 Net Profit/Loss 54.44 33.88 31.75 20.15 9.59
Basic EPS (`) 17.01 21.6 18.49 27.16 23.62 Basic EPS (`) 128.13 79.73 74.73 47.42 22.56
Equity 11.2 11.2 11.2 11.2 11.2 Equity 4.25 4.25 4.25 4.25 4.25

Rank Rank
75 Bhansali Engineering Polymers 76 Alicon Castalloy
BSE Code: 500052 Price (`): 78.85 Face Value (`): 1 Book Value (`): 9.47 BSE Code: 531147 Price (`): 552.3 Face Value (`): 5 Book Value (`): 138.07
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 634.59 533.4 602.94 508.11 419.84 Net Sales 776.53 752.07 715.79 536.59 531.55
EBITDA 71.09 40.01 22.66 16.99 15.84 EBITDA 86.84 80.95 73.17 57.46 53.2
Interest 9.8 11.08 8.96 9.82 11.26 Interest 26.52 22.35 18.02 11.17 11.3
Net Profit/Loss 34.77 16.69 5.4 1.48 1.19 Net Profit/Loss 26.17 22.2 19.84 19.16 16.88
Basic EPS (`) 2.1 1.01 0.33 0.09 0.07 Basic EPS (`) 21 18.12 18.04 17.42 15.34
Equity 16.59 16.59 16.59 16.59 16.59 Equity 6.13 6.13 5.5 5.5 5.5

Rank Rank
77 Nahar Spinning Mills 78 Rane Brake Lining
BSE Code: 500296 Price (`): 115.45 Face Value (`): 5 Book Value (`): 235.53 BSE Code: 532987 Price (`): 1243.6 Face Value (`): 10 Book Value (`): 210.91
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 2154.11 2053.83 2160.91 2211.15 1969.41 Net Sales 491.96 451.64 418.49 386.51 379.68
EBITDA 204.56 239.53 224.56 357.13 324.36 EBITDA 77.33 57.65 47.57 42.62 36.08
Interest 41.03 57.63 79.48 64.47 102.76 Interest 0.76 3.26 6.02 7.67 7.29
Net Profit/Loss 45.75 51.37 20.37 145.75 78.39 Net Profit/Loss 34.72 25.76 16.11 17.21 9.1
Basic EPS (`) 12.69 14.24 5.65 40.41 21.74 Basic EPS (`) 43.87 32.55 20.35 21.74 11.5
Equity 18.05 18.05 18.05 18.05 18.05 Equity 7.91 7.91 7.91 7.91 7.91

Rank Rank
79 Nucleus Software Exports 80 Rolta India
BSE Code: 531209 Price (`): 275.9 Face Value (`): 10 Book Value (`): 160.47 BSE Code: 500366 Price (`): 54.7 Face Value (`): 10 Book Value (`): 99.53
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 402.24 374.61 386.45 370.78 314.01 Net Sales 3223.56 3837.8 3710.18 2507.4 2217.74
EBITDA 82.15 56.72 99.16 91.65 66.59 EBITDA 959.99 1151.92 1307.34 811.45 912.96
Interest 0.54 0.62 0.54 0.51 0.44 Interest 562.08 476.74 401.34 247.94 221.76
Net Profit/Loss 62.69 32.47 64.71 64.34 45.17 Net Profit/Loss 166.74 189.11 245.17 283.69 -839.19
Basic EPS (`) 19.36 10.03 19.98 19.87 13.95 Basic EPS (`) 10.2 11.62 15.2 17.58 -52.02
Equity 32.39 32.39 32.39 32.39 32.39 Equity 164.27 162.7 161.33 161.33 161.33

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 49

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
81 Oriental Carbon & Chemicals 82 BGR Energy Systems
BSE Code: 506579 Price (`): 1156.9 Face Value (`): 10 Book Value (`): 319.86 BSE Code: 532930 Price (`): 137.5 Face Value (`): 10 Book Value (`): 189.45
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 338.5 343.81 360.43 335.85 293.15 Net Sales 3448.12 3205.06 3373.36 3306.46 3125.18
EBITDA 93.58 87.45 81.81 73.95 62.28 EBITDA 375.88 325.53 296.3 371.63 438.74
Interest 6.66 8.41 10.35 13.54 15.46 Interest 263.33 247.91 206.86 181.83 174.89
Net Profit/Loss 50.49 49.52 48.29 40.49 27.63 Net Profit/Loss 77.2 27.63 30.23 93.24 162.09
Basic EPS (`) 49.04 48.1 46.9 39.32 26.84 Basic EPS (`) 10.7 3.83 4.19 12.92 22.46
Equity 10.31 10.31 10.31 10.31 10.31 Equity 72.16 72.16 72.16 72.16 72.16

Rank Rank
83 Excel Industries 84 Grauer & Weil (India)
BSE Code: 500650 Price (`): 423.95 Face Value (`): 5 Book Value (`): 193.06 BSE Code: 505710 Price (`): 41.6 Face Value (`): 1 Book Value (`): 13.27
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 471.22 451.9 489.3 421.27 387.53 Net Sales 445.82 429.36 419.9 390.33 338.54
EBITDA 50.96 65.43 79.62 43.57 43.32 EBITDA 85.61 81.04 76.66 63.6 55.39
Interest 11.48 12.54 13.92 11.38 11.32 Interest 5.99 8.84 14.07 16.74 20.54
Net Profit/Loss 63.33 26.04 41.18 17.99 14.93 Net Profit/Loss 50.2 42.12 33.37 30.3 19.81
Basic EPS (`) 50.38 20.18 34.59 16.5 13.69 Basic EPS (`) 2.21 1.86 1.47 1.34 0.87
Equity 6.29 6.45 5.95 5.45 5.45 Equity 22.67 22.67 22.67 22.67 22.67

Rank Rank
85 Rajapalayam Mills 86 Dwarikesh Sugar Industries
BSE Code: 532503 Price (`): 946.65 Face Value (`): 10 Book Value (`): 334.64 BSE Code: 532610 Price (`): 66.75 Face Value (`): 1 Book Value (`): 15.16
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 414.57 399.55 - - - Net Sales 1199.84 802.96 1138.73 940.72 700.76
EBITDA 82.28 63.43 - - - EBITDA 280.8 116.83 95.87 71.83 96.11
Interest 23.29 26.69 - - - Interest 41.94 51.59 75.21 70.56 78.86
Net Profit/Loss 145.19 102.52 - - - Net Profit/Loss 158.47 38.97 -16.75 -19.36 -11.31
Basic EPS (`) 196.84 138.99 - - - Basic EPS (`) 76.09 23.88 -10.27 -11.87 -6.93
Equity 7.36 7.33 - - - Equity 18.83 16.31 16.31 16.31 16.31

Rank Rank
87 Infinite Computer Solutions (India) 88 Sterling Tools
BSE Code: 533154 Price (`): 205.5 Face Value (`): 10 Book Value (`): 227.65 BSE Code: 530759 Price (`): 235.2 Face Value (`): 2 Book Value (`): 49.05
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 2374.19 2124.1 1744.26 1740.32 1398.09 Net Sales 380.52 373.96 - - -
EBITDA 196.02 207.02 196.96 174.44 208.5 EBITDA 73.6 63.13 - - -
Interest 1.05 1.2 1.21 1.95 2.75 Interest 5.54 6.28 - - -
Net Profit/Loss 120.88 120.84 112.88 89.8 130.74 Net Profit/Loss 38.76 28.04 - - -
Basic EPS (`) 31.52 31.22 28.11 22.2 30.72 Basic EPS (`) 11.33 40.97 - - -
Equity 33.05 38.71 40.16 40.44 42.56 Equity 6.84 6.84 - - -

Rank Rank
89 M M Forgings 90 Datamatics Global Services
BSE Code: 522241 Price (`): 582.15 Face Value (`): 10 Book Value (`): 267.61 BSE Code: 532528 Price (`): 101.55 Face Value (`): 5 Book Value (`): 86.53
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 489.66 507.67 504.93 412.98 361.63 Net Sales 886.63 829.77 834.66 741.13 558.96
EBITDA 104.02 113.42 113.17 80.49 58.29 EBITDA 80.84 86.86 91.79 97.63 56.76
Interest 9.95 8.32 9.14 7.66 7.14 Interest 4.84 6.66 6.75 3.98 3.46
Net Profit/Loss 43.42 50.09 50.55 29.32 24.45 Net Profit/Loss 90.13 44.83 43.21 48.7 26.82
Basic EPS (`) 35.97 41.5 41.87 24.29 20.26 Basic EPS (`) 15.29 7.61 7.33 8.26 4.55
Equity 12.07 12.07 12.07 12.07 12.07 Equity 29.48 29.48 29.47 29.47 29.47

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

50 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
91 Prabhat Dairy 92 Patel Engineering
BSE Code: 539351 Price (`): 135.4 Face Value (`): 10 Book Value (`): 70.46 BSE Code: 531120 Price (`): 75.8 Face Value (`): 1 Book Value (`): 109.85
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1411.13 1171.97 1004.33 - - Net Sales 3295.91 2844.46 2668.23 2850.26 3211.18
EBITDA 128.05 120.71 104.48 - - EBITDA 899.21 618.62 626.08 519.1 549.39
Interest 29.44 42.7 41.2 - - Interest 637.91 588.54 552.29 428.63 420.11
Net Profit/Loss 46.94 24.52 25.99 - - Net Profit/Loss 41.83 -18.69 11.89 25 49.22
Basic EPS (`) 4.81 2.51 3.64 - - Basic EPS (`) 4 -2.43 1.55 3.28 7.05
Equity 97.68 97.68 71.43 - - Equity 15.7 7.68 7.68 7.62 6.98

Rank Rank
93 Precision Camshafts 94 N R Agarwal Industries
BSE Code: 539636 Price (`): 121.55 Face Value (`): 10 Book Value (`): 61.31 BSE Code: 516082 Price (`): 272.65 Face Value (`): 10 Book Value (`): 96.54
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 473.76 494.23 542.75 - - Net Sales 1050.22 891.27 730.72 544.34 516.09
EBITDA 99.22 151.16 151.16 - - EBITDA 144.04 73.29 36.1 22.53 25.08
Interest 7.15 11.13 11.23 - - Interest 43.14 45.7 35.61 11.51 10.36
Net Profit/Loss 66.59 64.16 46.41 - - Net Profit/Loss 70.23 17.83 -33.43 0.45 4.59
Basic EPS (`) 7.03 6.77 5.67 - - Basic EPS (`) 41.27 10.47 -19.65 0.27 2.7
Equity 94.79 94.74 81.84 - - Equity 17.02 17.02 17.02 17.02 17.02

Rank Rank
95 Gloster 96 India Motor Parts & Accessories
BSE Code: 538595 Price (`): 562.75 Face Value (`): 10 Book Value (`): 383.1 BSE Code: 590065 Price (`): 805 Face Value (`): 10 Book Value (`): 63.53
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 519 440.53 335.85 341.24 349 Net Sales 524.84 509.17 - - -
EBITDA 67.72 50.57 35.68 33.71 42.34 EBITDA 35.22 38.52 - - -
Interest 3.58 4.79 4.89 5.3 4.26 Interest 0 0 - - -
Net Profit/Loss 46.58 25.51 14.56 14.68 20.85 Net Profit/Loss 27.39 26.73 - - -
Basic EPS (`) 44.62 48.75 27.81 28.06 79.67 Basic EPS (`) 32.93 32.13 - - -
Equity 10.47 5.23 5.23 5.23 2.62 Equity 8.32 8.32 - - -

Rank Rank
97 Foseco India 98 Plastiblends India
BSE Code: 500150 Price (`): 1360.9 Face Value (`): 10 Book Value (`): 194.67 BSE Code: 523648 Price (`): 258.35 Face Value (`): 5 Book Value (`): 83.61
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 341.6 294.02 266.73 229.45 248.41 Net Sales 573.82 520.52 496.21 469.3 409.33
EBITDA 56.79 52.57 42.56 32.52 37.38 EBITDA 65.41 61.65 52.66 50.68 32.78
Interest 0.42 0.12 0.17 0.26 0.46 Interest 7.98 3.55 3.6 5.79 5.67
Net Profit/Loss 33.08 31.73 24.59 17.82 21.82 Net Profit/Loss 33.03 37.67 30.05 27.24 15.36
Basic EPS (`) 51.8 49.68 38.5 27.9 34.16 Basic EPS (`) 25.42 28.99 23.13 20.96 11.82
Equity 6.39 6.39 6.39 6.39 6.39 Equity 6.5 6.5 6.5 6.5 6.5

Rank Rank
99 Sandur Manganese & Iron Ores 100 Asian Granito India
BSE Code: 504918 Price (`): 758.15 Face Value (`): 10 Book Value (`): 477.79 BSE Code: 532888 Price (`): 409.6 Face Value (`): 10 Book Value (`): 133.71
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 429.18 274.5 356.04 364.53 242.03 Net Sales 1069.52 995.27 847.14 773.26 710.79
EBITDA 96.78 8.41 46.69 73.77 48.66 EBITDA 123.55 92.2 60.73 65.4 72.28
Interest 7.25 0.3 2.36 0.02 2.39 Interest 39.48 29.11 22.71 21.13 25.21
Net Profit/Loss 54.44 7.39 25.48 36.81 24.93 Net Profit/Loss 39.11 24.26 14.8 14.26 17.11
Basic EPS (`) 62.21 8.44 29.12 42.07 28.49 Basic EPS (`) 13 10.74 6.55 6.31 7.72
Equity 8.75 8.75 8.75 8.75 8.75 Equity 30.09 22.58 22.58 22.58 22.16

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 51

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
101 Technocraft Industries (India) 102 Harita Seating Systems
BSE Code: 532804 Price (`): 475.1 Face Value (`): 10 Book Value (`): 250.81 BSE Code: 590043 Price (`): 778 Face Value (`): 10 Book Value (`): 161.31
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 977.09 937.91 1043.47 1071.76 832.34 Net Sales 714.79 640.36 583.55 513.77 528.5
EBITDA 146 167.05 149.35 161.97 146 EBITDA 62.62 54.12 40.69 38.37 42.64
Interest 18.82 9.85 8.62 4.62 8.14 Interest 0.52 1.75 5.66 7.23 8.3
Net Profit/Loss 101.48 89.71 75.2 89.64 74.25 Net Profit/Loss 28.84 25.93 8.88 7.8 11.6
Basic EPS (`) 39.14 34.11 23.85 28.43 23.55 Basic EPS (`) 37.12 33.37 11.43 10.04 14.93
Equity 26.3 26.3 31.53 31.53 31.53 Equity 7.77 7.77 7.77 7.77 7.77

Rank Rank
103 Centum Electronics 104 GMM Pfaudler
BSE Code: 517544 Price (`): 610.75 Face Value (`): 10 Book Value (`): 171.34 BSE Code: 505255 Price (`): 567.1 Face Value (`): 2 Book Value (`): 136.89
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 764.54 412.89 495.23 425.89 283.51 Net Sales 361.28 295.72 310.22 282.61 217.88
EBITDA 78.56 56.59 106.44 83.28 35.07 EBITDA 47.74 38.61 38.53 37.04 21.39
Interest 9.52 4.03 3.16 5.9 4.67 Interest 0.9 0.69 0.52 1.06 0.73
Net Profit/Loss 31.27 26.26 43.35 34.67 9.28 Net Profit/Loss 33.27 20.12 18.87 19.06 9.69
Basic EPS (`) 24.52 20.74 34.48 27.9 7.5 Basic EPS (`) 0 13.76 12.91 13.04 6.63
Equity 12.75 12.66 12.57 12.43 12.37 Equity 2.92 2.92 2.92 2.92 2.92

Rank Rank
105 Man Industries (India) 106 HPL Electric & Power
BSE Code: 513269 Price (`): 84.95 Face Value (`): 5 Book Value (`): 105.32 BSE Code: 540136 Price (`): 122.15 Face Value (`): 10 Book Value (`): 61.52
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1132.88 1456.98 1398.59 1036.17 1562.63 Net Sales 991.7 1121.25 1051.85 - -
EBITDA 48.31 186.01 148.84 86 241.48 EBITDA 123.51 146 129.87 - -
Interest 36.32 53.53 45.9 41.77 44.21 Interest 65.66 78.24 69.93 - -
Net Profit/Loss 33.57 83.29 50.38 9.03 61.6 Net Profit/Loss 28.3 36.62 34.54 - -
Basic EPS (`) 5.83 14.59 8.82 1.58 10.31 Basic EPS (`) 5.14 7.89 18.6 - -
Equity 28.55 28.55 28.55 28.55 29.88 Equity 64.3 46.43 18.57 - -

Rank Rank
107 Sandesh 108 Loyal Textiles Mills
BSE Code: 526725 Price (`): 857.95 Face Value (`): 10 Book Value (`): 795.82 BSE Code: 514036 Price (`): 739.05 Face Value (`): 10 Book Value (`): 391.98
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 369.27 380.26 - - - Net Sales 1119.53 1161.08 1402.62 - -
EBITDA 115.05 133.45 - - - EBITDA 134.27 157.49 163.3 - -
Interest 1.1 1.78 - - - Interest 42.21 54.78 69.23 - -
Net Profit/Loss 72.81 80.86 - - - Net Profit/Loss 28.1 26.9 15.83 - -
Basic EPS (`) 96.27 106.83 - - - Basic EPS (`) 58.35 55.85 32.87 - -
Equity 7.57 7.57 - - - Equity 4.82 4.82 4.82 - -

Rank Rank
109 India Glycols 110 Gravita India
BSE Code: 500201 Price (`): 181.55 Face Value (`): 10 Book Value (`): 93.49 BSE Code: 533282 Price (`): 100.2 Face Value (`): 2 Book Value (`): 21.89
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 2507.16 2332.54 2621.77 2995.89 3433.2 Net Sales 656.63 435.4 505.92 518.4 402.27
EBITDA 236.27 188.24 166.16 221.05 379.89 EBITDA 56.36 20.23 23.46 42.61 38.23
Interest 126.68 138.03 163.39 150.34 150.09 Interest 8.58 7.57 9.88 9.18 9.09
Net Profit/Loss 35.04 -49.12 -88.64 -161.36 95.53 Net Profit/Loss 30.3 4.37 6.62 21.32 19.04
Basic EPS (`) 11.32 -15.87 -28.63 -52.12 30.85 Basic EPS (`) 4.43 0.64 0.97 3.13 2.79
Equity 30.96 30.96 30.96 30.96 30.96 Equity 13.69 13.67 13.65 13.64 13.63

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

52 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
111 Avadh Sugar & Energy 112 TCPL Packaging
BSE Code: 540649 Price (`): 651.4 Face Value (`): 10 Book Value (`): 326.72 BSE Code: 523301 Price (`): 639.3 Face Value (`): 10 Book Value (`): 204.51
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1875.49 0 - - - Net Sales 613.04 592.61 497.84 394.92 373.29
EBITDA 428.74 -0.01 - - - EBITDA 97.79 100.54 82 61.18 55.8
Interest 129.97 0 - - - Interest 21.39 20.13 17.29 17.66 14.96
Net Profit/Loss 209.58 -0.01 - - - Net Profit/Loss 33.21 38.28 32.19 12.5 13.51
Basic EPS (`) 209.38 -2.18 - - - Basic EPS (`) 38.17 44 37 14.37 15.52
Equity 10.01 0.05 - - - Equity 8.7 8.7 8.7 8.7 8.7

Rank Rank
113 Balasore Alloys 114 Mercator
BSE Code: 513142 Price (`): 49.65 Face Value (`): 5 Book Value (`): 58.41 BSE Code: 526235 Price (`): 40 Face Value (`): 1 Book Value (`): 32.55
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1036.96 844.74 881.68 791.29 702.77 Net Sales 2129.34 2725.27 3106.92 3486.2 3759.06
EBITDA 178.51 88.7 141.87 131.47 112.45 EBITDA 588.22 -56.11 534.51 671.27 457.53
Interest 39.34 31.51 34.16 41.19 44.31 Interest 224.36 262.18 225.3 205.14 245.04
Net Profit/Loss 89.5 18.63 29.17 45.9 28.71 Net Profit/Loss 24.58 -890.13 -449.53 32.18 -372.09
Basic EPS (`) 11.35 2.36 4.11 7.14 4.47 Basic EPS (`) 0.89 -36.35 -18.36 1.31 -15.19
Equity 45.96 40.96 36.96 33.66 33.66 Equity 26.99 24.49 24.49 24.49 24.49

Rank Rank
115 National Peroxide 116 Ucal Fuel Systems
BSE Code: 500298 Price (`): 1396.4 Face Value (`): 10 Book Value (`): 473.82 BSE Code: 500464 Price (`): 199.7 Face Value (`): 10 Book Value (`): 45.13
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 261.95 242.11 203.12 241.97 217.58 Net Sales 795.9 731.49 746.98 650.62 660.9
EBITDA 73.13 44.45 28.75 68.47 72.05 EBITDA 96.02 84.48 98.28 73.63 75.85
Interest 2.13 5.39 4.68 0.22 0.35 Interest 26.79 27.23 31.45 35.63 37.83
Net Profit/Loss 48.31 18.45 6.68 39.94 40.06 Net Profit/Loss 33.03 15.47 24.55 6.85 5.98
Basic EPS (`) 84.06 32.1 11.62 69.5 69.71 Basic EPS (`) 14.94 6.99 11.1 3.1 2.71
Equity 5.75 5.75 5.75 5.75 5.75 Equity 22.11 22.11 22.11 22.11 22.11

Rank Rank
117 Kiri Industries 118 Sunflag Iron & Steel Company
BSE Code: 532967 Price (`): 288.85 Face Value (`): 10 Book Value (`): 319.72 BSE Code: 500404 Price (`): 44.8 Face Value (`): 10 Book Value (`): 39.08
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1127.75 1041.69 932.76 692.11 560.84 Net Sales 1517.47 1668.03 1762.59 1590.9 1577.13
EBITDA 156.86 125.38 103.62 73.83 25.98 EBITDA 145.77 196.24 175.28 152.49 126.28
Interest 8.82 73.48 86.31 80.22 77.54 Interest 35.06 61.14 71.44 72.99 82.33
Net Profit/Loss 266.35 195.71 181.52 9.91 -198.6 Net Profit/Loss 65.22 55.58 24.41 21.68 -12.5
Basic EPS (`) 95.66 73.71 79.88 5.22 -104.53 Basic EPS (`) 3.64 2.88 1.29 1.34 -0.77
Equity 27.84 26.55 22.73 19 19 Equity 180.22 188.21 180.22 162.2 162.2

Rank Rank
119 Shilpi Cable Technologies 120 Nahar Industrial Enterprises
BSE Code: 533389 Price (`): 27.2 Face Value (`): 10 Book Value (`): 65.92 BSE Code: 519136 Price (`): 102.05 Face Value (`): 10 Book Value (`): 175.11
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 3899.96 3219.31 1758.37 958.81 531.65 Net Sales 1727.86 1780.23 1808.62 - -
EBITDA 312.42 267.7 176.59 106.35 60.48 EBITDA 209.5 223.49 204.88 - -
Interest 104.67 80.76 59.68 32.59 24.16 Interest 59.82 77.63 104.88 - -
Net Profit/Loss 163.48 159.99 100.13 58.87 23.81 Net Profit/Loss 69.05 39.3 -27.78 - -
Basic EPS (`) 14.78 15.59 20.3 15.69 7.37 Basic EPS (`) 17.33 9.87 -6.97 - -
Equity 110.63 102.63 49.32 37.52 32.3 Equity 40.03 40.03 40.03 - -

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 53

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
121 SMS Pharmaceuticals 122 Nelcast
BSE Code: 532815 Price (`): 73.55 Face Value (`): 1 Book Value (`): 39.53 BSE Code: 532864 Price (`): 65.45 Face Value (`): 2 Book Value (`): 37.89
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 656.88 606.8 - - - Net Sales 579.1 562.79 546.61 517.59 509.51
EBITDA 102.75 92.8 - - - EBITDA 68.58 66.01 46.88 50.99 34.86
Interest 21.48 17.1 - - - Interest 6.15 6.96 4.68 1.85 3.05
Net Profit/Loss 41.04 40.89 - - - Net Profit/Loss 33.98 31.87 21.94 22.5 13.91
Basic EPS (`) 4.85 4.83 - - - Basic EPS (`) 3.91 3.66 2.52 2.59 1.6
Equity 8.47 8.47 - - - Equity 17.4 17.4 17.4 17.4 17.4

Rank Rank
123 Goodricke Group 124 India Nippon Electricals
BSE Code: 500166 Price (`): 236.3 Face Value (`): 10 Book Value (`): 135.13 BSE Code: 532240 Price (`): 641.05 Face Value (`): 10 Book Value (`): 243.51
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 694.81 756.05 611.88 589.76 547.8 Net Sales 363.71 346.69 334.06 271.2 277.23
EBITDA 63.92 -12.58 45.37 66.36 44.71 EBITDA 51.13 41.64 40.15 32.85 41.74
Interest 1.34 2.61 3.19 4.78 4.96 Interest 0.06 0.14 0.16 0.12 0.18
Net Profit/Loss 33.13 -12.89 22.24 33.36 20 Net Profit/Loss 29.57 23.67 23.08 21.23 29.23
Basic EPS (`) 15.34 -5.97 10.3 15.44 9.26 Basic EPS (`) 26.14 20.93 20.4 18.77 25.84
Equity 21.6 21.6 21.6 21.6 21.6 Equity 11.31 11.31 11.31 11.31 11.31

Rank Rank
125 Nectar Lifesciences 126 Dhunseri Investments
BSE Code: 532649 Price (`): 28.05 Face Value (`): 1 Book Value (`): 47.51 BSE Code: 533336 Price (`): 373.95 Face Value (`): 10 Book Value (`): 992.46
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1666.36 1681.44 1663.64 1649.94 1642.29 Net Sales 2340 32.34 - - -
EBITDA 224.72 280.29 286.91 300.4 306.2 EBITDA 244.31 18.83 - - -
Interest 117.41 122.5 125.59 137.99 115.49 Interest 63.91 0 - - -
Net Profit/Loss 55.34 59.19 66.26 62.09 85.74 Net Profit/Loss 362.59 -61.68 - - -
Basic EPS (`) 2.47 2.64 2.95 2.77 3.82 Basic EPS (`) 594.68 -101.16 - - -
Equity 22.43 22.43 22.43 22.43 22.43 Equity 6.1 6.1 - - -

Rank Rank
127 KSE 128 Veritas (India)
BSE Code: 519421 Price (`):1325.05 Face Value (`): 10 Book Value (`): 272.83 BSE Code: 512229 Price (`): 209.1 Face Value (`): 1 Book Value (`): 442.84
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1049.24 927.23 901.33 807.2 698.26 Net Sales 1650.72 1455.83 1502.75 1205.49 914.29
EBITDA 29.72 17.84 61.74 29.56 14.02 EBITDA 81.06 68.21 57.1 39.29 26.53
Interest 2.02 1.31 1.94 2.37 3.14 Interest 9.35 6.05 6.32 6.08 5.12
Net Profit/Loss 15.62 7.58 43.63 15.37 4.65 Net Profit/Loss 71.49 60.23 48.03 31.04 19.26
Basic EPS (`) 48.8 23.69 136.36 48.04 14.54 Basic EPS (`) 26.66 22.47 19.84 12.82 7.95
Equity 3.2 3.2 3.2 3.2 3.2 Equity 2.68 2.68 2.42 2.42 2.42

Rank Rank
129 Ganesh Housing Corporation 130 Sical Logistics
BSE Code: 526367 Price (`): 138.4 Face Value (`): 10 Book Value (`): 160.24 BSE Code: 520086 Price (`): 252.05 Face Value (`): 10 Book Value (`): 89.2
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 408.77 324.09 258.7 288.87 136.49 Net Sales 936.95 850.72 868.06 883 776.2
EBITDA 209.97 206.42 139.83 136.62 104.9 EBITDA 149.4 123.29 124.73 126.95 108.62
Interest 92.97 101.45 60.53 64.73 63.9 Interest 58.65 56.12 57.11 74.27 64.13
Net Profit/Loss 69.39 60.77 55.21 49.91 34.34 Net Profit/Loss 39.31 14.03 16.32 16.16 6.99
Basic EPS (`) 15.93 18.6 16.9 15.28 10.51 Basic EPS (`) 6.9 2.52 2.94 2.91 1.26
Equity 49 32.67 32.67 32.66 32.66 Equity 55.62 55.62 55.62 55.62 55.62

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

54 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
131 Shemaroo Entertainment 132 S P Apparels
BSE Code: 538685 Price (`): 360.1 Face Value (`): 10 Book Value (`): 156.86 BSE Code: 540048 Price (`): 436.45 Face Value (`): 10 Book Value (`): 152.11
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 428.5 376.68 324.72 265.95 216.09 Net Sales 656.68 537.75 479.23 - -
EBITDA 127.56 111.55 88.16 65.69 58.71 EBITDA 128.37 90.24 75.55 - -
Interest 32.33 22.83 21.21 19.23 18.31 Interest 13.49 25.27 31.16 - -
Net Profit/Loss 61.48 52.15 40.92 27.16 23.55 Net Profit/Loss 61.92 18.82 8.61 - -
Basic EPS (`) 22.62 19.18 15.05 13.68 11.87 Basic EPS (`) 23.81 8.41 4.74 - -
Equity 27.18 27.18 27.18 19.85 19.85 Equity 25.17 17.15 16.8 - -

Rank Rank
133 Uttam Sugar Mills 134 Mangalam Cement
BSE Code: 532729 Price (`): 192.2 Face Value (`): 10 Book Value (`): 14.21 BSE Code: 502157 Price (`): 359.3 Face Value (`): 10 Book Value (`): 189.56
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1084.81 812.75 762.37 873.73 646.75 Net Sales 925.43 846.38 925.78 701.94 713.14
EBITDA 216.55 83.5 -11.88 49.3 111.64 EBITDA 138.28 48.34 94.38 60.38 137.73
Interest 67.41 50.47 75.41 99.28 69.51 Interest 47.49 41.38 38.33 8.71 4.84
Net Profit/Loss 109.32 15.47 -88.09 -55.3 5.46 Net Profit/Loss 36.63 -20.47 17.92 29.61 77.37
Basic EPS (`) 27.25 4.06 -23.1 -14.5 1.43 Basic EPS (`) 13.72 -7.67 6.71 11.09 28.98
Equity 38.14 38.14 38.14 38.14 38.14 Equity 26.69 26.69 26.69 26.69 26.69

Rank Rank
135 EIH Associated Hotels 136 International Paper APPM
BSE Code: 523127 Price (`): 338 Face Value (`): 10 Book Value (`): 92.58 BSE Code: 502330 Price (`): 299.7 Face Value (`): 10 Book Value (`): 121.26
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 271.46 249.41 231.54 216.38 212.95 Net Sales 1214.2 1166.27 1152.51 1104.9 1253.62
EBITDA 81.05 75.16 67.78 62.76 64.47 EBITDA 171.58 137.13 106.16 73.98 138.77
Interest 1.93 5.43 8.86 11.13 21.53 Interest 32.6 40.3 44.6 43.39 55.36
Net Profit/Loss 42.78 38.37 24.73 23.56 20.5 Net Profit/Loss 31.31 36.89 0.25 -41.61 -23.7
Basic EPS (`) 14.04 12.59 8.12 7.73 6.73 Basic EPS (`) 7.87 9.28 0.06 -10.46 -5.96
Equity 30.47 30.47 30.47 30.47 30.47 Equity 39.77 39.77 39.77 39.77 39.77

Rank Rank
137 Apcotex Industries 138 Sanwaria Agro Oils
BSE Code: 523694 Price (`): 389.85 Face Value (`): 5 Book Value (`): 90.26 BSE Code: 519260 Price (`): 6.95 Face Value (`): 1 Book Value (`): 4.48
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 398.39 275.7 360.66 300.19 273.38 Net Sales 3526.22 2707.21 2662.52 2472.67 1987.49
EBITDA 37.18 44.79 47.05 27.56 23.5 EBITDA 124.21 118.86 92.07 86.57 76.52
Interest 2.86 2.42 3.24 4.14 2.35 Interest 65.84 71.01 53.01 50.5 44.72
Net Profit/Loss 19.09 24.67 24.68 13.14 12.81 Net Profit/Loss 44.14 15.68 25.04 24.07 20.54
Basic EPS (`) 9.21 11.9 23.8 12.68 24.7 Basic EPS (`) 1.2 0.45 0.72 0.69 0.59
Equity 10.41 10.41 5.22 5.22 5.22 Equity 36.81 34.81 34.81 34.81 34.81

Rank Rank
139 Pricol 140 Mastek
BSE Code: 540293 Price (`): 85.05 Face Value (`): 1 Book Value (`): 87.85 BSE Code: 523704 Price (`): 243.95 Face Value (`): 5 Book Value (`): 149.12
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1268.43 124.57 98.58 103.7 124.67 Net Sales 572.18 544.32 1029.7 934.28 692.47
EBITDA 136.26 9.93 -2.47 -0.1 7.37 EBITDA 62.6 35.59 72.74 101.3 66.24
Interest 7.83 0.46 0.98 1.18 2.28 Interest 2.58 0.5 1.47 0.68 0.4
Net Profit/Loss 45.77 8.94 -12.71 -13.87 -3.54 Net Profit/Loss 36.91 13.74 17.73 51.8 34.32
Basic EPS (`) 4.83 0.89 -12.71 -13.87 -3.54 Basic EPS (`) 15.79 5.98 7.86 23.37 13.93
Equity 9.48 10 10 10 10 Equity 11.69 11.5 11.27 11.08 12.32

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 55

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
141 DIC India 142 Kuantum Papers
BSE Code: 500089 Price (`): 520 Face Value (`): 10 Book Value (`): 329.16 BSE Code: 532937 Price (`): 482.3 Face Value (`): 10 Book Value (`): 239.37
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 713.91 754.48 724.63 712.6 716.43 Net Sales 611.3 526.86 500.81 480.24 422.77
EBITDA 48.3 62.57 0.84 28.66 46.99 EBITDA 119.15 65.58 64.81 77.45 60.46
Interest 2.17 4.88 6.29 4.47 5.4 Interest 18.9 19.15 20.29 21.6 23.49
Net Profit/Loss 22.84 29.71 -30.89 12.54 21.5 Net Profit/Loss 60.91 24.52 25.04 33.55 12.81
Basic EPS (`) 24.89 32.37 -33.65 13.66 23.42 Basic EPS (`) 69.8 24.66 25.25 36.56 14.66
Equity 9.18 9.18 9.18 9.18 9.18 Equity 8.73 8.73 8.73 8.73 8.73

Rank Rank
143 G M Breweries 144 Transpek Industry
BSE Code: 507488 Price (`): 412.55 Face Value (`): 10 Book Value (`): 150.19 BSE Code: 506687 Price (`): 1170 Face Value (`): 10 Book Value (`): 214.6
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 379.17 365.72 309.7 289.2 289.17 Net Sales 324.15 287.58 295.3 277 245.99
EBITDA 72.87 91.89 37.59 39.98 27.52 EBITDA 52.09 50.62 43.84 34.97 30.26
Interest 0.21 2.05 3.57 2.76 2.48 Interest 9.06 10.64 13.02 13.77 13.77
Net Profit/Loss 43.91 58.31 18.63 21.54 13.92 Net Profit/Loss 29.41 21.28 21.97 7.53 7.35
Basic EPS (`) 30.03 49.85 15.93 23.02 14.88 Basic EPS (`) 50.9 36.24 37.41 12.83 12.52
Equity 14.63 11.71 11.71 9.37 9.37 Equity 5.59 5.87 5.87 5.87 5.87

Rank Rank
145 Mangalore Chemicals & Fertilizers 146 Nandan Denim
BSE Code: 530011 Price (`): 66.3 Face Value (`): 10 Book Value (`): 30.63 BSE Code: 532641 Price (`): 139.1 Face Value (`): 10 Book Value (`): 77.55
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 2511.86 3006.52 2590.25 3314.81 2790.04 Net Sales 1222.83 1160.88 1099.58 897.74 704.65
EBITDA 183.63 113.03 170.61 224.76 185.22 EBITDA 192.34 195.3 168.49 136.67 108.44
Interest 118.24 112.08 123.67 102.45 86.97 Interest 36.17 41.17 37.71 32.03 31.76
Net Profit/Loss 19.41 -240.12 37.54 70.93 66.57 Net Profit/Loss 56.67 63.32 51.43 39.31 31.05
Basic EPS (`) 1.64 -20.26 3.17 5.99 5.62 Basic EPS (`) 11.87 13.9 11.29 8.63 6.82
Equity 118.55 118.55 118.55 118.55 118.55 Equity 48.05 45.55 45.55 45.55 45.55

Rank Rank
147 Sunil Hitech Engineers 148 Action Construction Equipment
BSE Code: 532711 Price (`): 11.8 Face Value (`): 1 Book Value (`): 12.37 BSE Code: 532762 Price (`): 62.45 Face Value (`): 2 Book Value (`): 23.31
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 2572.93 2035.46 1854.25 1584.4 1261.71 Net Sales 757.72 646.93 611.15 621.62 672.98
EBITDA 221.84 220.1 189.74 162.56 153.81 EBITDA 43.27 40.27 30.66 30.17 34.02
Interest 110.92 98.35 89.4 86.19 65.18 Interest 13.05 14.01 13.01 10.41 10.45
Net Profit/Loss 39.46 53.4 53.29 29.2 35.63 Net Profit/Loss 20.51 9.95 6.65 4.58 7.4
Basic EPS (`) 1.04 30.82 34.89 21.43 29.03 Basic EPS (`) 1.5 0.84 0.67 0.46 0.75
Equity 37.8 17.33 15.28 13.63 12.28 Equity 23.46 23.46 19.79 19.79 19.79

Rank Rank
149 KCP Sugar & Industries Corporation 150 Ajmera Realty & Infra India
BSE Code: 533192 Price (`): 29.75 Face Value (`): 1 Book Value (`): 24.17 BSE Code: 513349 Price (`): 193.2 Face Value (`): 10 Book Value (`): 144.81
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 567.83 414.83 437.47 393.54 457.92 Net Sales 291.74 325.14 208.65 88.22 88.79
EBITDA 59.21 31.65 -9.18 58.21 76.5 EBITDA 120.79 92.07 63.1 32.57 30.16
Interest 8.72 7.17 4.5 5.22 6.28 Interest 36.25 31 23.37 3.69 3.94
Net Profit/Loss 33.96 11.88 -13.93 33.11 40.89 Net Profit/Loss 64.6 42.42 25.68 16.2 15.49
Basic EPS (`) 3 1.05 -1.23 2.92 3.61 Basic EPS (`) 18.21 11.95 7.24 4.57 4.37
Equity 11.34 11.34 11.34 11.34 11.34 Equity 35.48 35.48 35.48 35.48 35.48

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

56 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
151 Gulshan Polyols 152 Precision Wires India
BSE Code: 532457 Price (`): 93.8 Face Value (`): 1 Book Value (`): 55.34 BSE Code: 523539 Price (`): 139.8 Face Value (`): 5 Book Value (`): 84.19
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 507.31 445.78 405.14 326.67 284.37 Net Sales 887.07 845.1 884.02 984.55 977.09
EBITDA 64.09 65.4 57 48.06 47.1 EBITDA 56.14 53.49 50.59 37.74 41.52
Interest 5.19 3.85 2.64 3.55 4.26 Interest 9.23 11.12 14.22 2.87 5.07
Net Profit/Loss 27.91 30.49 25.48 27.12 24.13 Net Profit/Loss 22.04 17.03 10.1 14.44 15.95
Basic EPS (`) 5.74 32.04 27.76 30.97 27.43 Basic EPS (`) 9.53 7.36 8.74 12.49 13.8
Equity 4.69 4.63 4.44 4.22 4.22 Equity 11.56 11.56 11.56 11.56 11.56

Rank Rank
153 Pennar Industries 154 Southern Petrochemicals Industries Corp.
BSE Code: 513228 Price (`): 51.15 Face Value (`): 5 Book Value (`): 44.94 BSE Code: 590030 Price (`): 26.35 Face Value (`): 10 Book Value (`): 14.33
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1549.42 1310.06 1270.79 1078.14 1119.97 Net Sales 1699.29 1975.71 2264.86 1599.11 2384.04
EBITDA 166.96 151.33 120.86 93.47 118.3 EBITDA 83.14 58.97 72.99 64 47.79
Interest 60.97 38.41 36.41 26.47 31.26 Interest 14.56 14.55 31.58 31.09 49.84
Net Profit/Loss 46.65 43.85 35.9 25.94 41.86 Net Profit/Loss 58.14 31.02 9.48 38.97 1099.75
Basic EPS (`) 3.88 3.64 2.98 2.15 3.43 Basic EPS (`) 2.85 1.52 0.47 1.91 54
Equity 60.17 60.17 60.17 60.23 61.01 Equity 203.64 203.64 203.64 203.64 203.64

Rank Rank
155 TTK Healthcare 156 IFGL Refractories
BSE Code: 507747 Price (`): 709.25 Face Value (`): 10 Book Value (`): 188.6 BSE Code: 532133 Price (`): 249.2 Face Value (`): 10 Book Value (`): 126.8
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 538.46 524.46 489.49 422.3 389.04 Net Sales 768.43 722.06 793.47 781 675.66
EBITDA 45.04 46.06 36.12 25.83 26.89 EBITDA 99.24 81.11 98.88 112.99 62.67
Interest 3.11 3.33 3.64 2.99 2.54 Interest 4.53 4.75 5.86 6.94 7.95
Net Profit/Loss 19.33 22.67 16.16 12.39 14.2 Net Profit/Loss 52.17 41.96 53.1 64.01 28.21
Basic EPS (`) 24.9 29.19 20.8 15.95 18.29 Basic EPS (`) 15.07 12.12 15.15 18.28 7.94
Equity 7.77 7.77 7.77 7.77 7.77 Equity 34.61 34.61 34.61 34.61 34.61

Rank Rank
157 Mold-Tek Packaging 158 Nagarjuna Agrichem
BSE Code: 533080 Price (`): 275.1 Face Value (`): 5 Book Value (`): 46.47 BSE Code: 524709 Price (`): 33.7 Face Value (`): 1 Book Value (`): 14.29
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 309.93 276.4 - - - Net Sales 751.67 710.27 771.47 655.18 622.28
EBITDA 49.39 46.53 - - - EBITDA 77.54 74.5 69.98 29.8 37.76
Interest 1.93 0.98 - - - Interest 37.73 37.03 34.92 28 32.42
Net Profit/Loss 24.27 24.1 - - - Net Profit/Loss 37.14 9.74 8.35 -20.52 -12.67
Basic EPS (`) 8.77 5.45 - - - Basic EPS (`) 2.38 0.62 0.54 -1.32 -0.85
Equity 13.85 13.85 - - - Equity 15.61 15.59 15.59 15.59 14.9

Rank Rank
159 Shakti Pumps (India) 160 Filatex India
BSE Code: 531431 Price (`): 489.3 Face Value (`): 10 Book Value (`): 113.76 BSE Code: 526227 Price (`): 139.05 Face Value (`): 10 Book Value (`): 57.29
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 431.62 273 308.09 302.28 215.48 Net Sales 1562 1288.42 1582.46 - -
EBITDA 61.06 28.9 58.64 53.53 36.77 EBITDA 132.79 98.08 88.57 - -
Interest 16.43 14.32 13.23 12.6 12.19 Interest 56.95 51.19 53.6 - -
Net Profit/Loss 20.54 1.07 26.28 24.98 16.82 Net Profit/Loss 41.17 26.22 9.6 - -
Basic EPS (`) 11.28 0.64 15.19 16.39 11.03 Basic EPS (`) 10.36 8.19 3 - -
Equity 18.38 16.74 16.74 15.24 15.24 Equity 43.5 32 32 - -

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 57

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
161 Intrasoft Technologies 162 Bhageria Industries
BSE Code: 533181 Price (`): 418.8 Face Value (`): 10 Book Value (`): 89.08 BSE Code: 530803 Price (`): 249.6 Face Value (`): 5 Book Value (`): 76
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 946.46 721.48 347.02 153.01 91.23 Net Sales 352.75 240.39 415.02 369.98 129.49
EBITDA 25.01 13.02 9.07 2.74 9.02 EBITDA 69.49 28.44 58.37 24.88 3.95
Interest 3.56 2.37 0.76 0.9 0.7 Interest 1.24 1.3 2.13 1.41 1.46
Net Profit/Loss 13.8 41.51 5.96 2.06 3.05 Net Profit/Loss 43.53 15.33 36.61 15.4 1.26
Basic EPS (`) 9.37 28.18 4.05 1.4 2.07 Basic EPS (`) 27.33 19.25 45.97 19.35 1.59
Equity 14.73 14.73 14.73 14.73 14.73 Equity 7.96 7.96 7.96 7.96 7.96

Rank Rank
163 Automobile Corporation Of Goa 164 Esab India
BSE Code: 505036 Price (`): 669.6 Face Value (`): 10 Book Value (`): 306.16 BSE Code: 500133 Price (`): 687 Face Value (`): 10 Book Value (`): 221.88
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 475.21 423.78 402.09 311.07 271.92 Net Sales 486.57 458.95 563.31 442.64 508.66
EBITDA 38.3 31.39 25.24 32.18 28.87 EBITDA 55.75 54.15 61.97 58.71 65.98
Interest 0.25 0.38 0.33 0.2 0.11 Interest 0 0 0 0 0
Net Profit/Loss 20.98 16.53 15.26 17.48 15.63 Net Profit/Loss 26 28.34 23.64 33.12 37.77
Basic EPS (`) 32.67 25.74 23.76 27.22 24.35 Basic EPS (`) 16.89 18.41 15.36 21.52 24.54
Equity 6.42 6.42 6.42 6.42 6.42 Equity 15.39 15.39 15.39 15.39 15.39

Rank Rank
165 Andrew Yule & Company 166 Manali Petrochemicals
BSE Code: 526173 Price (`): 25.7 Face Value (`): 2 Book Value (`): 6.22 BSE Code: 500268 Price (`): 34.35 Face Value (`): 5 Book Value (`): 18.11
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 466.08 406.93 417.86 392.9 330.89 Net Sales 645.28 589.79 - - -
EBITDA 7.81 26.91 31.74 42.21 30.37 EBITDA 70.61 77.4 - - -
Interest 9.42 9.92 11.16 11.86 11.58 Interest 2.3 2.52 - - -
Net Profit/Loss 39.59 21.15 46.14 35.16 24.43 Net Profit/Loss 37.84 47.95 - - -
Basic EPS (`) 0.91 0.63 1.38 1.08 0.75 Basic EPS (`) 2.2 2.79 - - -
Equity 97.79 66.73 66.73 65.23 65.23 Equity 86.03 86.03 - - -

Rank Rank
167 Indraprastha Medical Corporation 168 Talwalkars Better Value Fitness
BSE Code: 532150 Price (`): 54 Face Value (`): 10 Book Value (`): 25.02 BSE Code: 533200 Price (`): 294.7 Face Value (`): 10 Book Value (`): 165.84
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 767.31 759.65 714.37 678.59 608.15 Net Sales 286.52 258.14 226.51 188.35 152.16
EBITDA 79.26 78.38 85.83 91.85 79.99 EBITDA 171.62 150.3 125.38 93.79 73.88
Interest 7.91 7.31 8.11 9.55 8.62 Interest 19.37 17.74 12.78 11.97 10.79
Net Profit/Loss 26.25 28.23 32.49 35.44 28.76 Net Profit/Loss 65.63 55.02 46.08 36.59 30.05
Basic EPS (`) 2.86 3.08 3.54 3.87 3.14 Basic EPS (`) 22.09 18.52 17.6 13.98 11.48
Equity 91.67 91.67 91.67 91.67 91.67 Equity 29.7 29.71 26.18 26.18 26.18

Rank Rank
169 Chaman Lal Setia Exports 170 Manaksia
BSE Code: 530307 Price (`): 93.65 Face Value (`): 2 Book Value (`): 21.31 BSE Code: 532932 Price (`): 78.1 Face Value (`): 2 Book Value (`): 199.4
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 495.94 487.75 510.36 418.41 273.19 Net Sales 1045.78 1102.93 1131.9 2039.83 2086.12
EBITDA 67.32 63.53 38.85 34.47 24.48 EBITDA 176.03 184.89 204.2 384.95 376.1
Interest 4.97 3.54 6.32 4.35 4.17 Interest 16.45 21.21 28.48 55.24 54.72
Net Profit/Loss 38.51 37.25 19.5 18.24 11.98 Net Profit/Loss 101.05 93.24 103.43 186.41 170.23
Basic EPS (`) 7.44 7.92 20.53 19.2 12.61 Basic EPS (`) 15.5 14.23 15.78 28.45 25.98
Equity 10.35 9.41 9.45 9.43 9.42 Equity 13.11 13.11 13.11 13.11 13.11

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

58 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
171 Sarla Performance Fibers 172 VLS Finance
BSE Code: 526885 Price (`): 46.7 Face Value (`): 1 Book Value (`): 36.27 BSE Code: 511333 Price (`): 63.9 Face Value (`): 10 Book Value (`): 74.14
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 335.06 310.71 323.74 272.61 259.5 Net Sales 2693.61 1919.79 4625.17 3817.22 2322.9
EBITDA 50.87 72.73 61.31 57.52 47.61 EBITDA 62.84 12.2 8.64 4.86 4.48
Interest 7.13 6.48 6.44 4.38 4.35 Interest 0.28 1.96 0.23 0.02 0.16
Net Profit/Loss 41.08 45.04 27.94 32.14 27.98 Net Profit/Loss 44.19 8.84 7.12 3.71 1.97
Basic EPS (`) 4.92 53.94 33.46 46.25 40.25 Basic EPS (`) 11.43 2.29 1.84 0.96 0.49
Equity 8.35 8.35 8.35 6.95 6.95 Equity 38.78 38.78 38.78 38.78 39.92

Rank Rank
173 Lycos Internet 174 Thangamayil Jewellery
BSE Code: 532368 Price (`): 6.81 Face Value (`): 2 Book Value (`): 50.46 BSE Code: 533158 Price (`): 328.1 Face Value (`): 10 Book Value (`): 110.42
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 2452 2260.79 1971.17 1674.87 1615.39 Net Sales 1294.78 1274.75 1422.83 1196.11 1524.79
EBITDA 729.31 679.67 585.89 368.65 121 EBITDA 49.55 45.99 4.41 19.59 84.67
Interest 15.24 15.9 22.52 26.94 35.17 Interest 20.84 23.64 29.14 34.7 37.02
Net Profit/Loss 429.25 405.05 342.22 220.96 50.99 Net Profit/Loss 13.95 10.53 -22.28 -12.57 29.63
Basic EPS (`) 9.01 8.5 7.19 4.64 1.07 Basic EPS (`) 10.17 7.68 -16.24 -9.16 21.6
Equity 95.25 95.25 95.25 95.25 95.25 Equity 13.72 13.72 13.72 13.72 13.72

Rank Rank
175 Ultramarine & Pigments 176 Tanla Solutions
BSE Code: 506685 Price (`): 195.7 Face Value (`): 2 Book Value (`): 50.32 BSE Code: 532790 Price (`): 33.15 Face Value (`): 1 Book Value (`): 63.06
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 257.58 225.22 173.94 153.51 143.68 Net Sales 581.79 432.61 247.72 136.26 130.13
EBITDA 52.29 42.62 31.16 28.16 24.69 EBITDA 56.1 70.75 81.14 67.38 22.72
Interest 0.25 0.36 0.49 0.96 1.56 Interest 0 0 0 0 0
Net Profit/Loss 32.4 27.35 18.74 14.39 12.12 Net Profit/Loss 40.91 11.91 2.59 -19.83 -147.49
Basic EPS (`) 11.1 9.37 6.42 4.93 4.15 Basic EPS (`) 3.81 1.17 0.26 -1.95 -14.53
Equity 5.84 5.84 5.84 5.84 5.84 Equity 10.75 10.15 10.15 10.15 10.15

Rank Rank
177 Amrutanjan Health Care 178 3i Infotech
BSE Code: 590006 Price (`): 610 Face Value (`): 2 Book Value (`): 88.87 BSE Code: 532628 Price (`): 3.96 Face Value (`): 10 Book Value (`): -6.03
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 228.81 192.42 171.04 144.67 141.92 Net Sales 1022.58 1130.1 1348.43 1438.5 1364.28
EBITDA 29.02 36.47 28.24 24.75 21.68 EBITDA 156.93 104.67 177.15 221.79 154.86
Interest 0.43 0.44 0.71 1.77 2.48 Interest 92.97 151.45 211.4 321.1 307.62
Net Profit/Loss 21.14 20.58 15.07 12.44 10.12 Net Profit/Loss 94.07 -1056.4 -976.27 -357.56 -504.97
Basic EPS (`) 14.47 14.08 10.31 8.51 6.92 Basic EPS (`) 0.77 -16.49 -16.17 -6.24 -8.84
Equity 2.92 2.92 2.92 2.92 2.92 Equity 1183.65 640.8 603.75 572.64 571.55

Rank Rank
179 Kridhan Infra 180 Elecon Engineering Company
BSE Code: 533482 Price (`): 84.8 Face Value (`): 2 Book Value (`): 37.17 BSE Code: 505700 Price (`): 46.9 Face Value (`): 2 Book Value (`): 63.27
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 706.72 495.64 660.41 687.83 480.15 Net Sales 1210.09 1321.5 1345.51 1308.26 1534.23
EBITDA 104.59 72.84 76.05 81.98 64.52 EBITDA 172.59 186.16 186.38 165.04 215.61
Interest 17.55 11.92 11.58 9.97 7.66 Interest 79.57 74.73 80.87 74.04 81.68
Net Profit/Loss 98.42 20.2 29.08 40.04 34.31 Net Profit/Loss 10.75 38.22 16.34 13.73 17.93
Basic EPS (`) 13.28 2.73 4.29 32.51 29.28 Basic EPS (`) 0.96 3.51 1.5 1.26 1.93
Equity 14.82 14.82 13.56 12.32 11.72 Equity 22.44 21.79 21.79 21.79 18.57

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 59

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
181 Alphageo (India) 182 Deep Industries
BSE Code: 526397 Price (`): 806.15 Face Value (`): 10 Book Value (`): 232.01 BSE Code: 532760 Price (`): 222.25 Face Value (`): 10 Book Value (`): 104.54
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 308.09 90.45 73.42 95.58 23.81 Net Sales 285.58 169.94 102.58 91.98 66.89
EBITDA 101.54 28.66 26.67 37.94 -1.76 EBITDA 163.81 97.42 56.71 53.75 38.15
Interest 4.15 0.72 0.83 0.71 0.46 Interest 22.21 15.03 10.77 8.53 6.43
Net Profit/Loss 50.55 11.63 14.49 26.47 -10.7 Net Profit/Loss 74.02 40.9 21.27 20.04 12.14
Basic EPS (`) 87.36 20.65 25.72 46.98 -19.88 Basic EPS (`) 23.13 22.79 7.28 7.64 4.62
Equity 6.13 5.65 5.65 5.65 5.4 Equity 32 17.94 29.2 26.25 26.25

Rank Rank
183 Satin Creditcare Network 184 Bhartiya International
BSE Code: 539404 Price (`): 284.45 Face Value (`): 10 Book Value (`): 160.88 BSE Code: 526666 Price (`): 576.85 Face Value (`): 10 Book Value (`): 192.36
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 776.67 558.52 324.16 191.65 94.33 Net Sales 649.71 629.24 561.47 417.92 306.22
EBITDA 479.01 380.78 226.11 130.2 60.27 EBITDA 47.45 54.27 52.99 40.59 29.51
Interest 435.13 289.86 177.49 106.08 54.3 Interest 13.76 16.29 17.15 15.67 11.85
Net Profit/Loss 24.5 57.94 31.72 15.56 3.9 Net Profit/Loss 21.28 24.71 21 14.52 10.14
Basic EPS (`) 6.52 17.98 11.98 6.68 1.68 Basic EPS (`) 18.12 21.1 18.73 13.12 9.16
Equity 37.14 31.5 25.38 22.69 22.69 Equity 11.74 11.71 11.21 11.06 11.06

Rank Rank
185 Bannari Amman Spinning Mills 186 Compuage Infocom
BSE Code: 532674 Price (`): 305.25 Face Value (`): 10 Book Value (`): 178.27 BSE Code: 532456 Price (`): 27.3 Face Value (`): 2 Book Value (`): 20.17
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 930.79 826.95 733.78 700.71 560.81 Net Sales 3570.48 3117 2388.89 2361.88 1961.4
EBITDA 100.66 97.04 83.93 118.91 114.53 EBITDA 56.89 61.07 55.25 53.53 41.65
Interest 45.48 37.75 37.21 37.86 38.05 Interest 44.91 34.29 32.6 32.63 26.65
Net Profit/Loss 20.18 19.54 13.23 31.57 27.32 Net Profit/Loss 17.63 14.91 12.1 11.72 8.19
Basic EPS (`) 12.81 12.4 8.4 20.04 17.34 Basic EPS (`) 3 12.69 18.19 17.61 12.31
Equity 15.75 15.75 15.75 15.75 15.75 Equity 11.75 11.75 6.66 6.66 6.66

Rank Rank
187 Capri Global Capital 188 Mawana Sugars
BSE Code: 531595 Price (`): 63.25 Face Value (`): 2 Book Value (`): 66.22 BSE Code: 523371 Price (`): 97.05 Face Value (`): 10 Book Value (`): 16.98
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 235.09 214.14 968.94 2085.58 2010.84 Net Sales 1209.23 1494.48 1409.63 1355.95 1822.59
EBITDA 137.83 70.89 157.58 130.54 110.26 EBITDA 172.74 115.51 -43.53 -46.34 41.23
Interest 37.99 11.78 4.65 1.6 0.06 Interest 27.8 76.78 76.89 90.8 123.85
Net Profit/Loss 58.12 43.65 95.24 82.23 76.58 Net Profit/Loss 453.03 0.8 -181.39 -168.77 -203.99
Basic EPS (`) 3.32 12.46 27.19 23.51 21.94 Basic EPS (`) 115.82 0.2 -46.37 -43.15 -58.36
Equity 35.03 35.03 35.03 34.98 34.91 Equity 39.12 39.12 39.12 39.12 34.96

Rank Rank
189 AksharChem (India) 190 Neuland Laboratories
BSE Code: 524598 Price (`): 745 Face Value (`): 10 Book Value (`): 104.72 BSE Code: 524558 Price (`): 1355.6 Face Value (`): 10 Book Value (`): 245.97
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 265.46 189 202.12 145 95.9 Net Sales 573.67 511.75 469.93 469.13 463.96
EBITDA 85.29 33.52 29.51 32.84 6.17 EBITDA 87.99 82.22 67.4 73.14 61.73
Interest 3.02 3.35 3.25 1.09 1.59 Interest 20.86 24.48 27.36 23.65 31.33
Net Profit/Loss 51.92 16.64 16 20.04 3.79 Net Profit/Loss 32.8 27.32 15.95 26.81 13.86
Basic EPS (`) 71 22.75 21.88 40.47 7.66 Basic EPS (`) 36.92 30.76 17.95 35.02 18.13
Equity 7.31 7.31 7.31 4.95 4.95 Equity 8.95 8.95 8.95 7.73 7.72

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

60 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
191 Gallantt Ispat 192 Ador Welding
BSE Code: 533265 Price (`): 213 Face Value (`): 10 Book Value (`): 99.26 BSE Code: 517041 Price (`): 380 Face Value (`): 10 Book Value (`): 172.93
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 425.14 580.84 563.46 - - Net Sales 450.75 413.62 390.45 376.23 368.76
EBITDA 52.84 54.25 54.81 - - EBITDA 40.22 46.2 33.32 31.73 37.81
Interest 4.24 8.45 9.61 - - Interest 1.02 0.87 1.15 2.09 0.98
Net Profit/Loss 57.43 48.5 27.11 - - Net Profit/Loss 18.44 22.39 31.86 -5.11 16.88
Basic EPS (`) 20.34 17.18 9.26 - - Basic EPS (`) 13.56 16.47 23.43 -3.76 12.41
Equity 28.24 28.24 29.27 - - Equity 13.6 13.6 13.6 13.6 13.6

Rank Rank
193 AK Capital Services 194 Seya Industries
BSE Code: 530499 Price (`): 503.05 Face Value (`): 10 Book Value (`): 724.41 BSE Code: 524324 Price (`): 484.1 Face Value (`): 10 Book Value (`): 69.04
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 338.94 245.62 254.67 244.98 197.35 Net Sales 309.45 277.12 248.31 132.85 54.7
EBITDA 194.62 143.25 138.71 111.17 107.8 EBITDA 74.74 50.09 34.17 15.98 5.84
Interest 106.5 81.04 76.84 56.02 37.07 Interest 14.13 12.72 9.91 1.22 0.06
Net Profit/Loss 57.43 41.55 41.14 35.19 45.97 Net Profit/Loss 42.06 26.78 13.03 3.36 1.82
Basic EPS (`) 87.01 62.95 62.34 53.32 69.64 Basic EPS (`) 20.67 22.97 11.85 3.05 1.65
Equity 6.6 6.6 6.6 6.6 6.6 Equity 20.35 11 11 11 11

Rank Rank
195 Tasty Bite Eatables 196 Tourism Finance Corporation of India
BSE Code: 519091 Price (`): 5448.3 Face Value (`): 10 Book Value (`): 323.47 BSE Code: 526650 Price (`): 98 Face Value (`): 10 Book Value (`): 72.41
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 255.34 208.76 178.16 145.92 111.92 Net Sales 208.54 185.65 188.05 187.26 182.4
EBITDA 45.36 34.35 26.15 11.93 13.14 EBITDA 165.09 166.54 167.83 166.61 162.68
Interest 1.6 2.4 2.78 1.67 1.05 Interest 90.81 90.13 85.18 80.78 88.52
Net Profit/Loss 22.76 16.12 10.79 4.33 6.33 Net Profit/Loss 70.43 53.61 60.18 58.5 55.53
Basic EPS (`) 88.68 62.8 42.04 16.85 24.63 Basic EPS (`) 8.73 6.64 7.46 7.25 6.88
Equity 2.57 2.57 2.57 2.57 2.57 Equity 80.72 80.72 80.72 80.72 80.72

Rank Rank
197 Nitin Spinners 198 ZF Steering Gear (India)
BSE Code: 532698 Price (`): 115.85 Face Value (`): 10 Book Value (`): 57.34 BSE Code: 505163 Price (`): 1209 Face Value (`): 10 Book Value (`): 275.36
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 934.17 767.59 621.6 488.69 446.36 Net Sales 459.53 430.18 361.25 - -
EBITDA 133.91 137.76 104.31 94.28 87.52 EBITDA 79.44 69.6 56.16 - -
Interest 22.24 33.01 22.62 17.46 27.31 Interest 2.49 1.77 0.85 - -
Net Profit/Loss 57.15 44.16 40.96 34.78 14.14 Net Profit/Loss 26.09 25.37 20.67 - -
Basic EPS (`) 12.47 9.64 8.94 7.59 3.08 Basic EPS (`) 28.75 15.46 12.78 - -
Equity 45.83 45.83 45.83 45.83 45.83 Equity 9.07 9.07 9.07 - -

Rank Rank
199 Rane Engine Valve 200 Shanthi Gears
BSE Code: 532988 Price (`): 593.15 Face Value (`): 10 Book Value (`): 238.13 BSE Code: 522034 Price (`): 130.15 Face Value (`): 1 Book Value (`): 37.49
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 362.51 352.55 399.23 266.95 266.25 Net Sales 194.68 173.62 166.84 165.64 154.17
EBITDA 23.78 6.62 33.72 31.89 11.83 EBITDA 46.33 40.17 29.89 51.56 50.93
Interest 9.89 14.22 18.48 14.78 9.48 Interest 0 0 0.03 0.02 0.29
Net Profit/Loss 57.05 -12.54 23.48 -29.09 -12.61 Net Profit/Loss 22.51 18.24 9.32 18.38 15.47
Basic EPS (`) 84.91 -18.66 45.58 -56.47 -24.48 Basic EPS (`) 2.75 2.23 1.14 2.25 1.89
Equity 6.72 6.72 5.15 5.15 5.15 Equity 8.17 8.17 8.17 8.17 8.17

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 61

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
201 Ram Ratna Wires 202 Ambika Cotton Mills
BSE Code: 522281 Price (`): 147.05 Face Value (`): 5 Book Value (`): 43.78 BSE Code: 531978 Price (`): 1347.05 Face Value (`): 10 Book Value (`): 682.18
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 815.17 730.06 749.5 - - Net Sales 529.39 494.08 495.83 477.08 398.05
EBITDA 51.79 36.22 36.79 - - EBITDA 105.13 94.09 99.41 103.31 86.88
Interest 11.16 13.82 14.92 - - Interest 3.84 5.22 6.31 12.03 18.79
Net Profit/Loss 22.03 9.62 9.87 - - Net Profit/Loss 55.65 44.46 51.18 48.14 30.98
Basic EPS (`) 10.01 4.37 4.49 - - Basic EPS (`) 95.39 75.67 87.11 81.94 52.74
Equity 11 11 11 - - Equity 5.72 5.88 5.88 5.88 5.88

Rank Rank
203 OnMobile Global 204 Pincon Spirit
BSE Code: 532944 Price (`): 58.95 Face Value (`): 10 Book Value (`): 58.85 BSE Code: 538771 Price (`): 71.65 Face Value (`): 10 Book Value (`): 21.15
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 731.29 844.22 868.42 880.74 747.31 Net Sales 1561.72 987.95 692.96 384.99 -
EBITDA 100.06 181.18 144.04 146.06 171.4 EBITDA 95.52 58.21 35.63 19.14 -
Interest 0.78 1.78 2.66 3.7 2.7 Interest 25.86 16.7 7.08 1.66 -
Net Profit/Loss 14.08 -12.64 -32.32 -131.95 47.18 Net Profit/Loss 43.96 25.5 16.66 10.05 -
Basic EPS (`) 1.34 -1.17 -2.96 -11.55 4.13 Basic EPS (`) 9.97 12.12 16.62 10.03 -
Equity 104.35 108.11 109.22 114.24 114.15 Equity 44.09 21.04 10.02 10.02 -

Rank Rank
205 SQS India BFSI 206 Cheviot Company
BSE Code: 533121 Price (`): 501.55 Face Value (`): 10 Book Value (`): 119 BSE Code: 526817 Price (`):1228.55 Face Value (`): 10 Book Value (`): 804.14
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 260.61 270.63 215.91 204.63 163.87 Net Sales 416.23 355.75 288.66 287.47 298.06
EBITDA 41.45 60.53 38.86 49.9 32.62 EBITDA 68.69 57.53 48.69 43.71 46.73
Interest 0.18 0.27 1.64 2.01 1.49 Interest 0.62 0.82 0.87 0.74 1.08
Net Profit/Loss 23.06 36.9 21.65 30.04 19.44 Net Profit/Loss 45.56 36.47 34.58 26.8 30.71
Basic EPS (`) 21.59 34.68 20.53 29.25 19.2 Basic EPS (`) 100.98 80.85 76.65 59.42 68.08
Equity 10.68 10.64 10.55 10.27 10.12 Equity 4.51 4.51 4.51 4.51 4.51

Rank Rank
207 Atlanta 208 Rane (Madras)
BSE Code: 532759 Price (`): 93.4 Face Value (`): 2 Book Value (`): 90.87 BSE Code: 532661 Price (`): 512.3 Face Value (`): 10 Book Value (`): 147.38
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 257.44 160.96 542.9 362.01 283.78 Net Sales 1219.32 891.57 - - -
EBITDA 144.16 13.14 117.19 112.39 99.47 EBITDA 100.45 80.09 - - -
Interest 64.33 54.49 49.79 62.38 66.67 Interest 29.44 19.21 - - -
Net Profit/Loss 57.23 -39.52 48.34 53.97 -3.88 Net Profit/Loss 4.96 12.67 - - -
Basic EPS (`) 7.02 -4.85 5.86 6.55 -0.55 Basic EPS (`) 4.19 11.52 - - -
Equity 16.3 16.3 16.3 16.3 16.3 Equity 10.51 10.51 - - -

Rank Rank
209 DCW 210 PDS Multinational Fashions
BSE Code: 500117 Price (`): 33.95 Face Value (`): 2 Book Value (`): 27.42 BSE Code: 538730 Price (`): 246 Face Value (`): 10 Book Value (`): 190.2
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1181.13 1274.3 1256.32 1328.93 1330.69 Net Sales 4630.45 4308.02 3885.99 3748.07 -
EBITDA 149.45 153.1 66.53 130.24 251.35 EBITDA 55.22 72.81 68.03 61.6 -
Interest 56.58 57.97 18.69 27.03 32.13 Interest 13.09 14.16 18.83 16.82 -
Net Profit/Loss 20.15 18.55 -5.92 37.88 104.89 Net Profit/Loss 14.3 27.91 21.79 18.37 -
Basic EPS (`) 0.91 0.84 -0.28 1.81 5 Basic EPS (`) 5.49 10.71 8.37 3673.46 -
Equity 43.94 43.94 42.7 41.96 41.96 Equity 26.05 26.05 26.05 0.05 -

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

62 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
211 63 Moons Technologies 212 V2 Retail
BSE Code: 526881 Price (`): 58.1 Face Value (`): 2 Book Value (`): 681.75 BSE Code: 532867 Price (`): 327.65 Face Value (`): 10 Book Value (`): 106.98
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 492.63 299.48 382.46 709.5 955.99 Net Sales 473.41 326.39 289.29 231.1 107.77
EBITDA -158.29 -158.29 -92.2 30.46 399.99 EBITDA 40.97 37.89 30.26 6.45 2.83
Interest 23.02 44.93 26.34 81.77 98 Interest 8.61 13.25 9.75 8.05 6.52
Net Profit/Loss 23.11 243.84 426.72 869.51 227.44 Net Profit/Loss 37.26 12.17 9.75 -4.51 -5.27
Basic EPS (`) 5.02 52.92 92.61 188.7 49.36 Basic EPS (`) 13.91 4.89 4.14 -2.01 -2.35
Equity 9.22 9.22 9.22 9.22 9.22 Equity 30.92 24.89 23.58 22.4 22.4

Rank Rank
213 Bharat Seats 214 Pondy Oxides & Chemicals
BSE Code: 523229 Price (`): 115.55 Face Value (`): 2 Book Value (`): 19.78 BSE Code: 532626 Price (`): 414.15 Face Value (`): 10 Book Value (`): 122.03
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 827.31 702.03 695.09 560.28 603.44 Net Sales 760.05 465.76 375.03 449.6 346.18
EBITDA 38.39 31.66 34.01 28.78 24.82 EBITDA 55.12 27.47 19.09 14.8 13.39
Interest 4.47 5.38 6.21 6.26 6.47 Interest 9.69 7.58 6.99 8.32 7.64
Net Profit/Loss 12.17 7.04 8.12 6.71 5.35 Net Profit/Loss 27.92 10.13 6.71 2.81 2.76
Basic EPS (`) 3.88 2.24 2.59 2.14 1.7 Basic EPS (`) 50.08 18.16 12.03 2.52 2.48
Equity 6.28 6.28 6.28 6.28 6.28 Equity 5.58 5.58 5.58 11.15 11.15

Rank Rank
215 JVL Agro Industries 216 SVP Global Ventures
BSE Code: 519248 Price (`): 21.45 Face Value (`): 1 Book Value (`): 34.52 BSE Code: 505590 Price (`): 477.95 Face Value (`): 10 Book Value (`): 376.85
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 3860.3 4116.16 4409.68 4354.91 3817.34 Net Sales 1922.14 1787.85 37.31 - -
EBITDA 89.95 104.35 82.78 69.13 85.26 EBITDA 135.99 66.17 0.43 - -
Interest 69.5 64.5 42.07 35.2 24.13 Interest 83.58 50.2 0 - -
Net Profit/Loss 32.39 47.59 62.63 61.26 60.37 Net Profit/Loss 17.61 8.79 0.19 - -
Basic EPS (`) 1.93 2.83 3.73 3.65 3.59 Basic EPS (`) 13.92 6.95 0.15 - -
Equity 16.79 16.79 16.79 16.79 16.79 Equity 12.65 12.65 12.65 - -

Rank Rank
217 Goodluck India 218 Renaissance Jewellery
BSE Code: 530655 Price (`): 85.15 Face Value (`): 2 Book Value (`): 105.49 BSE Code: 532923 Price (`): 192.85 Face Value (`): 10 Book Value (`): 264.33
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1210.16 998.53 1103.09 1002.05 - Net Sales 1493.63 1323.77 1294.64 1223.61 955.08
EBITDA 87.8 101.88 86.4 70.98 - EBITDA 91.23 82.76 75.23 62.09 46.26
Interest 47.71 39.7 37.9 35.38 - Interest 13.21 10.53 11.59 11.67 12.77
Net Profit/Loss 21.96 32.81 27.88 17.71 - Net Profit/Loss 42.94 47.44 40.16 29.48 14.77
Basic EPS (`) 9.98 14.91 12.67 8.89 - Basic EPS (`) 22.51 24.87 21.05 15.45 7.74
Equity 4.4 4.4 4.4 3.98 - Equity 19.08 19.08 19.08 19.08 19.08

Rank Rank
219 D-Link (India) 220 Tribhovandas Bhimji Zaveri
BSE Code: 533146 Price (`): 96.25 Face Value (`): 2 Book Value (`): 49.02 BSE Code: 534369 Price (`): 100.5 Face Value (`): 10 Book Value (`): 67.56
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 718.15 722.82 642.35 - - Net Sales 1702.63 1658.42 1947.67 1829.89 1663.15
EBITDA 29 39.56 35.36 - - EBITDA 69.54 40.66 87.31 139.54 153.58
Interest 0.51 0.38 0.46 - - Interest 50.19 55.83 50.22 46.36 21.58
Net Profit/Loss 17.64 24.38 21.86 - - Net Profit/Loss 14.74 -27.54 24.32 55 84.45
Basic EPS (`) 4.97 6.87 6.16 - - Basic EPS (`) 2.21 -4.13 3.65 8.24 12.67
Equity 7.1 7.1 7.1 - - Equity 66.73 66.73 66.72 66.7 66.67

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 63

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
221 Kennametal India 222 Sakuma Exports
BSE Code: 505890 Price (`): 645.85 Face Value (`): 10 Book Value (`): 181.27 BSE Code: 532713 Price (`): 102.6 Face Value (`): 10 Book Value (`): 99.12
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 482.76 - - - - Net Sales 3926.58 3139.12 1810.25 1581.82 815.76
EBITDA 46.2 - - - - EBITDA 49.31 46.34 26.39 25.55 13.19
Interest 0 - - - - Interest 15.54 8.75 1.69 3.38 3.64
Net Profit/Loss 21.32 - - - - Net Profit/Loss 37.09 32.26 19.58 16.3 6.43
Basic EPS (`) 9.7 - - - - Basic EPS (`) 22.58 19.64 11.92 9.92 3.91
Equity 21.98 - - - - Equity 16.43 16.43 16.43 16.43 16.43

Rank Rank
223 Vardhman Acrylics 224 Pokarna
BSE Code: 513534 Price (`): 30.15 Face Value (`): 10 Book Value (`): 74.12 BSE Code: 532486 Price (`):1228.35 Face Value (`): 10 Book Value (`): 268.49
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 186.75 245.15 283.34 - - Net Sales 390.48 399.7 333.51 231.71 208.67
EBITDA 12.14 16.45 15.38 - - EBITDA 131.89 138.53 90.72 47.45 40.04
Interest 7.3 5.57 5.82 - - Interest 32.93 36.79 32.23 31.77 34.47
Net Profit/Loss -24.04 6.26 2.14 - - Net Profit/Loss 69.7 51.21 31.36 11.68 -6.64
Basic EPS (`) -30.44 7.93 2.71 - - Basic EPS (`) 112.4 82.58 50.58 18.83 -10.71
Equity 7.95 7.95 7.95 - - Equity 6.2 6.2 6.2 6.2 6.2

Rank Rank
225 Astec Lifesciences 226 Dhanlaxmi Bank
BSE Code: 533138 Price (`): 558.4 Face Value (`): 10 Book Value (`): 70.72 BSE Code: 532180 Price (`): 35.8 Face Value (`): 10 Book Value (`): 23.55
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 301.05 262.49 267.82 207.34 175.83 Net Sales 1200.07 1281 1368.54 1365.38 1422.3
EBITDA 65.26 26.76 55.05 35.74 29.02 EBITDA 94.07 924.99 1028.66 1049.18 1113.94
Interest 12.24 12.81 12.84 9.25 7.48 Interest 757.45 899.6 984.75 1011.83 1031.58
Net Profit/Loss 19.12 -19.16 14.78 8.68 5.95 Net Profit/Loss 12.38 -209.45 -241.47 -251.91 2.62
Basic EPS (`) 9.8 -9.85 7.59 4.68 3.3 Basic EPS (`) 0.59 -11.8 -13.61 -20 0.31
Equity 19.51 19.46 19.46 18.53 18.04 Equity 209.85 177.44 177.44 125.93 85.14

Rank Rank
227 Sukhjit Starch & Chemicals 228 MPS
BSE Code: 524542 Price (`): 368.3 Face Value (`): 10 Book Value (`): 309.76 BSE Code: 532440 Price (`): 571.7 Face Value (`): 10 Book Value (`): 186.43
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 655.83 568.95 534.86 511.8 422.97 Net Sales 308.9 275.58 234.63 203.95 -
EBITDA 52.34 62.47 65.39 52.29 50.37 EBITDA 113.28 109.38 91.12 69.63 -
Interest 13.37 15.25 17.77 16.6 14.1 Interest 0.17 0.11 0.29 0.38 -
Net Profit/Loss 18 22.47 22.92 15.85 20.8 Net Profit/Loss 69.96 71.24 61.44 42.14 -
Basic EPS (`) 24.38 30.44 31.05 21.48 28.19 Basic EPS (`) 37.58 38.26 33 25.05 -
Equity 7.38 7.38 7.38 7.38 7.38 Equity 18.62 18.62 18.62 16.82 -

Rank Rank
229 Shreyas Shipping & Logistics 230 Ruchira Papers
BSE Code: 520151 Price (`): 329.65 Face Value (`): 10 Book Value (`): 120.39 BSE Code: 532785 Price (`): 159.4 Face Value (`): 10 Book Value (`): 68.13
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 727.07 600.69 547.92 488.93 390.98 Net Sales 418.38 363.73 347.92 321.93 299.15
EBITDA 74.18 82.43 124.29 47.33 43.75 EBITDA 64.28 48.63 40.54 50.59 52.61
Interest 13.36 12.18 10.36 11.62 9.51 Interest 7.92 7.4 10.45 13.54 16.93
Net Profit/Loss 10.28 49.19 61.38 -4.6 15.4 Net Profit/Loss 32.05 19.47 12.83 15.28 16.45
Basic EPS (`) 4.68 21.97 27.52 -2.53 6.58 Basic EPS (`) 14.29 8.68 5.72 6.82 7.33
Equity 21.96 21.96 21.96 21.96 21.96 Equity 22.42 22.42 22.42 22.42 22.42

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

64 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
231 Vadilal Industries 232 Shree Pushkar Chemicals & Fertilisers
BSE Code: 519156 Price (`): 895.45 Face Value (`): 10 Book Value (`): 118.9 BSE Code: 539334 Price (`): 203.65 Face Value (`): 10 Book Value (`): 64.07
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 480.24 450.8 409.45 368.87 330.91 Net Sales 315.14 251.24 266.81 210.37 176.57
EBITDA 56.63 59.41 42.64 41.69 44.1 EBITDA 54.45 34.91 31.84 29.45 23.31
Interest 15.49 21.45 25.73 25.25 24.82 Interest 2.54 1.97 5.42 10.62 10.28
Net Profit/Loss 18.66 14.76 2.44 2.3 5.03 Net Profit/Loss 30.5 22.29 18.65 10.44 7.25
Basic EPS (`) 25.96 20.54 3.39 3.2 6.99 Basic EPS (`) 10.09 7.38 9.01 5.04 3.5
Equity 7.19 7.19 7.19 7.19 7.19 Equity 30.22 30.22 20.71 20.71 20.71

Rank Rank
233 SPML Infra 234 Stovec Industries
BSE Code: 500402 Price (`): 167.1 Face Value (`): 2 Book Value (`): 127.51 BSE Code: 504959 Price (`): 2514.8 Face Value (`): 10 Book Value (`): 430.62
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1735.23 1459.19 1445.58 1268.2 1130.16 Net Sales 198.66 165.53 105.47 80.74 -
EBITDA 234.07 215.55 202.51 162.51 154.17 EBITDA 43.35 38.63 19.98 16.69 -
Interest 205.47 187 172.12 147.27 133.94 Interest 0.36 0.22 0.08 0.08 -
Net Profit/Loss 14.36 13.06 13.78 4.82 11.75 Net Profit/Loss 24.94 21.88 11.6 10.58 -
Basic EPS (`) 3.92 3.56 3.76 1.31 3.21 Basic EPS (`) 119.47 104.8 55.57 50.68 -
Equity 8.19 8.19 8.19 8.19 8.19 Equity 2.09 2.09 2.09 2.09 -

Rank Rank
235 SE Investments 236 Ganesha Ecosphere
BSE Code: 532900 Price (`): 166.7 Face Value (`): 10 Book Value (`): 140.89 BSE Code: 514167 Price (`): 330.1 Face Value (`): 10 Book Value (`): 120
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 266.54 205.02 190.58 219.45 238.41 Net Sales 676.43 648.75 624.95 501.03 436.36
EBITDA 173.58 141.72 131.02 150.4 172.55 EBITDA 81.53 75.29 64.69 56.3 48.19
Interest 94.29 66.66 58.09 61.86 65.24 Interest 14.87 19.86 19.67 15.86 10.26
Net Profit/Loss 51.88 45.31 44.17 55.98 70.77 Net Profit/Loss 29.94 24.86 23.07 24.54 24.12
Basic EPS (`) 12.79 9.97 9.62 12.56 16.21 Basic EPS (`) 15.59 12.3 13.1 16.15 15.76
Equity 40.57 40.57 40.57 40.57 40.57 Equity 19.18 19.18 16.2 15.19 15.19

Rank Rank
237 AVT Natural Products 238 Pearl Global Industries
BSE Code: 519105 Price (`): 39.25 Face Value (`): 1 Book Value (`): 14.6 BSE Code: 532808 Price (`): 153.75 Face Value (`): 10 Book Value (`): 172.71
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 315.41 276.05 265.02 290.44 267.1 Net Sales 1551.31 1418.6 1047.79 4764.24 3845.89
EBITDA 42.85 39.77 48.96 73.56 82.34 EBITDA 55.71 85.77 73.7 125.14 123.46
Interest 0.71 0.52 2.73 1.41 5.43 Interest 21.16 20.55 23.49 40.67 34.26
Net Profit/Loss 22.3 21.63 26.39 42.08 47.79 Net Profit/Loss 33.51 36.66 25.07 38.64 23.79
Basic EPS (`) 1.46 1.42 1.73 2.76 6.28 Basic EPS (`) 15.47 16.92 11.57 17.84 10.98
Equity 15.23 15.23 15.23 15.23 7.61 Equity 21.66 21.66 21.66 21.66 21.66

Rank Rank
239 Aurionpro Solutions 240 Majesco
BSE Code: 532668 Price (`): 122.7 Face Value (`): 10 Book Value (`): 274.4 BSE Code: 539289 Price (`): 355.35 Face Value (`): 5 Book Value (`): 122.71
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 646.74 719.67 754.45 674.21 582.16 Net Sales 836.5 766.23 0 - -
EBITDA 63.94 101.91 142.01 100.77 91.25 EBITDA 53.88 18.99 -0.03 - -
Interest 26.33 23.07 22.42 15.45 16.85 Interest 5.56 4.28 0 - -
Net Profit/Loss 43.46 54.17 -143.76 60.03 45.83 Net Profit/Loss 14.27 6.89 -0.03 - -
Basic EPS (`) 19.91 24.68 -72.41 33.17 27.26 Basic EPS (`) 6.11 2.99 -5.92 - -
Equity 21.87 21.77 19.67 17.84 16.81 Equity 11.68 11.53 0.05 - -

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 65

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
241 Swelect Energy Systems 242 R Systems International
BSE Code: 532051 Price (`): 528.95 Face Value (`): 10 Book Value (`): 692.9 BSE Code: 532735 Price (`): 38.5 Face Value (`): 1 Book Value (`): 21.87
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 277.2 241.5 248.63 203.3 221.31 Net Sales 600.94 614.84 657.57 600.77 470.01
EBITDA 59.93 51.71 34.2 33.02 48.14 EBITDA 83.36 82.16 99.55 82.74 39.62
Interest 9.59 12 12.95 4.53 4.02 Interest 0.79 0.96 0.89 0.75 0.67
Net Profit/Loss 21.63 13.22 -0.38 16.18 520.87 Net Profit/Loss 53.69 97.83 78.13 52.7 18.36
Basic EPS (`) 21.4 13.08 -0.37 16.01 515.42 Basic EPS (`) 4.33 7.71 6.13 41.61 14.67
Equity 10.11 10.11 10.11 10.11 10.11 Equity 12.31 12.61 12.67 12.59 12.45

Rank Rank
243 Kabra Extrusion Technik 244 RPG Life Sciences
BSE Code: 524109 Price (`): 134.5 Face Value (`): 5 Book Value (`): 57.72 BSE Code: 532983 Price (`): 315.6 Face Value (`): 8 Book Value (`): 93.16
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 287.61 321.43 279.79 225.29 184.99 Net Sales 305 280.1 243.18 237.91 223.42
EBITDA 40.87 60.52 38.1 25.25 21.46 EBITDA 29.72 24.26 15.08 14.04 17.85
Interest 1.93 1.77 3.44 1.84 2.78 Interest 2.64 2.49 2.72 2.6 7.44
Net Profit/Loss 27.69 22.47 22.4 14.21 10.86 Net Profit/Loss 20.46 11.62 1 53.4 4.41
Basic EPS (`) 8.68 7.04 7.02 4.46 3.4 Basic EPS (`) 12.37 7.03 0.6 32.29 2.67
Equity 15.95 15.95 15.95 15.95 15.95 Equity 13.23 13.23 13.23 13.23 13.23

Rank Rank
245 Garware Polyester 246 Ruby Mills
BSE Code: 500655 Price (`): 148.55 Face Value (`): 10 Book Value (`): 217.07 BSE Code: 503169 Price (`): 309.5 Face Value (`): 5 Book Value (`): 242.59
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 880.9 863.53 923.18 852.93 785.69 Net Sales 217.97 229.07 239.48 226.79 207.12
EBITDA 73.55 87.13 86.56 78.6 77 EBITDA 71.53 82.65 99.62 91.91 86.43
Interest 32.27 43.52 44.13 37.42 29.88 Interest 10.64 13.05 14.9 18.82 18.77
Net Profit/Loss 19.92 16.5 17.81 10.29 28.33 Net Profit/Loss 37.56 40.78 53.94 44.9 30.48
Basic EPS (`) 8.57 7.08 7.64 4.41 12.15 Basic EPS (`) 22.47 24.39 64.53 53.71 36.46
Equity 23.23 23.25 23.25 23.25 23.25 Equity 8.36 8.36 4.18 4.18 4.18

Rank Rank
247 Morepen Laboratories 248 The Byke Hospitality
BSE Code: 500288 Price (`): 16.8 Face Value (`): 2 Book Value (`): 4.54 BSE Code: 531373 Price (`): 195.9 Face Value (`): 10 Book Value (`): 38.12
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 587.6 486.28 402.01 368.07 328.79 Net Sales 270.12 231.66 181.53 155.86 101.43
EBITDA 60.9 62.76 49.61 50.12 33.83 EBITDA 62.33 52.76 37.34 28.71 18.04
Interest 7.16 10.5 8.66 9.92 11.63 Interest 1.09 1.5 1.8 2.08 2.3
Net Profit/Loss 23.54 12.8 2.14 -2.77 -20.52 Net Profit/Loss 31.7 25.94 20.03 15.89 7.76
Basic EPS (`) 0.51 0.28 0.05 -0.06 -0.46 Basic EPS (`) 7.9 6.47 5 7.93 3.87
Equity 89.96 89.96 89.96 89.96 89.96 Equity 40.1 40.1 40.1 20.05 20.05

Rank Rank
249 Zee Learn 250 Aptech
BSE Code: 533287 Price (`): 41.65 Face Value (`): 1 Book Value (`): 8.86 BSE Code: 532475 Price (`): 220.8 Face Value (`): 10 Book Value (`): 63.43
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 180.96 153.31 131.62 124.33 101.44 Net Sales 216.53 166.84 175.16 190.56 182.2
EBITDA 62.33 45.25 34.44 15.17 -7.21 EBITDA 32.75 23.58 29.25 43.85 39.7
Interest 18.99 19.98 15.2 9.75 6.16 Interest 0.04 0.28 0.37 0.28 0.29
Net Profit/Loss 36.65 15.08 9.89 -1.94 -21.41 Net Profit/Loss 18.71 10.17 15.65 29.76 31.3
Basic EPS (`) 1.14 0.47 0.31 -0.06 -0.81 Basic EPS (`) 4.69 2.55 3.92 7.46 6.41
Equity 32.26 32.06 32 31.93 26.3 Equity 39.89 39.89 39.89 39.89 48.79

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

66 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
251 Beekay Steel Industries 252 GP Petroleums
BSE Code: 539018 Price (`): 135 Face Value (`): 10 Book Value (`): 121.04 BSE Code: 532543 Price (`): 86.5 Face Value (`): 5 Book Value (`): 30.86
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 725.38 520.83 520.73 - - Net Sales 492.13 423.93 410.03 406.95 421.72
EBITDA 84.25 66.81 62.16 - - EBITDA 42.01 29.68 17.24 18.67 18.26
Interest 18.79 21.24 21.36 - - Interest 8.06 4.97 9.63 14.06 18.12
Net Profit/Loss 36.25 19.28 15.6 - - Net Profit/Loss 20.23 13.59 5.03 1.04 -1.26
Basic EPS (`) 19.01 10.11 8.18 - - Basic EPS (`) 3.97 2.67 0.99 0.2 -0.29
Equity 19.09 19.09 19.09 - - Equity 25.49 25.49 25.49 25.49 22

Rank Rank
253 Everest Kanto Cylinder 254 Kellton Tech Solutions
BSE Code: 532684 Price (`): 37.45 Face Value (`): 2 Book Value (`): 37.61 BSE Code: 519602 Price (`): 95.1 Face Value (`): 5 Book Value (`): 38.09
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 574.75 508.38 479.34 498.21 559.31 Net Sales 615.75 359.66 239.64 133.84 49.15
EBITDA 64.63 14.37 9.64 -17.68 -4.94 EBITDA 85.78 50.37 34.32 13.29 6.51
Interest 44.53 53.51 57 56 38.18 Interest 10.29 8.77 5.87 3.34 0.96
Net Profit/Loss 78.69 -124.09 -97.72 -138.16 -131.81 Net Profit/Loss 53.75 30.97 22.07 6.36 3.73
Basic EPS (`) 7.01 -11.06 -9.12 -12.89 -12.3 Basic EPS (`) 11.43 6.61 5.08 1.54 1.05
Equity 22.44 22.44 21.43 21.43 21.43 Equity 23.57 23.41 21.74 20.69 17.74

Rank Rank
255 Star Paper Mills 256 Bharat Bijlee
BSE Code: 516022 Price (`): 183.5 Face Value (`): 10 Book Value (`): 79.13 BSE Code: 503960 Price (`):1234.35 Face Value (`): 10 Book Value (`): 516.94
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 325.63 273.38 272.24 276.14 273.38 Net Sales 690.44 660.44 629.07 504.63 559.98
EBITDA 72.48 27.54 16.78 -6.96 -16.18 EBITDA 45.96 38.19 -2.54 10.62 14.93
Interest 1.27 2.55 4.41 4.57 4.12 Interest 15.95 20.56 19.95 13.1 12.42
Net Profit/Loss 59.94 16.5 15.54 -22.08 -29.55 Net Profit/Loss 19.61 7.19 -34.05 -11.29 -4.87
Basic EPS (`) 38.4 10.57 9.96 -14.15 -18.93 Basic EPS (`) 34.69 12.73 -60.25 -19.98 -8.61
Equity 15.61 15.61 15.61 15.61 15.61 Equity 5.65 5.65 5.65 5.65 5.65

Rank Rank
257 Rushil Decor 258 Gokul Agro Resources
BSE Code: 533470 Price (`): 786.25 Face Value (`): 10 Book Value (`): 72.34 BSE Code: 539725 Price (`): 24.35 Face Value (`): 2 Book Value (`): 15.7
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 308.78 297.57 278.08 257.3 183.51 Net Sales 4310.25 3660.93 - - -
EBITDA 50.57 36.19 30.69 29.58 24.91 EBITDA 84.8 78.82 - - -
Interest 10.36 11.61 14.35 15.43 11.17 Interest 39.1 48.95 - - -
Net Profit/Loss 24.53 7.15 -0.65 3.02 4.03 Net Profit/Loss 20.68 9.41 - - -
Basic EPS (`) 17.04 4.96 -0.45 2.09 2.8 Basic EPS (`) 1.57 0.71 - - -
Equity 14.4 14.4 14.4 14.4 14.4 Equity 26.38 26.38 - - -

Rank
259 Ujaas Energy
BSE Code: 533644 Price (`): 24.45 Face Value (`):
Last Five Year Financial Results
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 478.89 279.37 113.24 - -
EBITDA 70.75 64.29 44.43 - -
Interest 18.11 15.49 18.02 - -
Net Profit/Loss 36.86 20.29 11.68 - -
Basic EPS (`) 1.84 1.01 0.58 - -
Equity 20 20 20 - -
Rank
260 Fedders Electric and Engineering
1 Book Value (`): 11.43 BSE Code: 500139 Price (`): 66.75 Face Value (`): 10 Book Value (`): 127.85
(`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1356.33 1035.01 1319.12 1166.1 1019.95
EBITDA 108.82 98.02 136.3 151.26 133.64
Interest 64.86 49.04 64.25 72.82 43.94
Net Profit/Loss 20.45 21.54 40.05 44.85 49.74
Basic EPS (`) 6.01 7 13.02 14.58 16.16
Equity 33.97 30.77 30.77 30.77 30.77

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 67

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
261 Alembic 262 Shiva Texyarn
BSE Code: 506235 Price (`): 38.8 Face Value (`): 2 Book Value (`): 34.13 BSE Code: 511108 Price (`): 362.35 Face Value (`): 10 Book Value (`): 82.88
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 175.23 152.41 164.74 - - Net Sales 559.79 450.79 466.12 - -
EBITDA 37.69 34.66 30.33 - - EBITDA 69.09 55.13 55.21 - -
Interest 0.16 0.03 0.83 - - Interest 26.91 23.49 25.47 - -
Net Profit/Loss 145.39 234.28 106.6 - - Net Profit/Loss 20.16 10.85 8.89 - -
Basic EPS (`) 5.44 8.77 3.84 - - Basic EPS (`) 9.33 5.02 4.12 - -
Equity 53.41 53.41 53.41 - - Equity 21.6 21.6 21.6 - -

Rank Rank
263 IFB Agro Industries 264 Indag Rubber
BSE Code: 507438 Price (`): 425.6 Face Value (`): 10 Book Value (`): 302.13 BSE Code: 509162 Price (`): 186.75 Face Value (`): 2 Book Value (`): 65.37
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 842.26 628.04 599.34 510.54 465.29 Net Sales 189.99 257.88 245.27 233.92 236.28
EBITDA 62.29 59.18 44.7 48.88 50.72 EBITDA 35.04 50.94 44.24 38.73 35.57
Interest 1.74 1.36 0.17 0.37 0.38 Interest 0.31 0.29 0.23 0.19 0.17
Net Profit/Loss 32.06 29.33 15.57 41.68 26.2 Net Profit/Loss 22.04 31.97 32.59 27.55 24.97
Basic EPS (`) 34.23 31.31 16.63 44.49 29.09 Basic EPS (`) 8.4 12.18 62.07 52.47 47.57
Equity 9.37 9.37 9.37 9.37 9.01 Equity 5.25 5.25 5.25 5.25 5.25

Rank Rank
265 PPAP Automotive 266 Nile
BSE Code: 532934 Price (`): 345.4 Face Value (`): 10 Book Value (`): 164.03 BSE Code: 530129 Price (`): 621.55 Face Value (`): 10 Book Value (`): 327.88
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 368.2 319.72 - - - Net Sales 580.06 427.85 391.62 279.87 260.99
EBITDA 70.98 54.06 - - - EBITDA 52.84 21.55 22.54 18.51 15.04
Interest 5.78 7.87 - - - Interest 9.22 6.86 7.05 6.98 5.31
Net Profit/Loss 26.21 14.03 - - - Net Profit/Loss 26.23 7.06 8.12 5.21 19.79
Basic EPS (`) 18.72 10.02 - - - Basic EPS (`) 87.38 23.53 27.05 17.36 65.94
Equity 14 14 - - - Equity 3 3 3 3 3

Rank Rank
267 Indian Terrain Fashions 268 Jindal Drilling & Industries
BSE Code: 533329 Price (`): 201 Face Value (`): 2 Book Value (`): 49.76 BSE Code: 511034 Price (`): 161.7 Face Value (`): 5 Book Value (`): 596.43
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 404.81 330.14 291.19 232.34 157.26 Net Sales 397.77 460.38 582.62 - -
EBITDA 52.17 46.23 34.3 24.46 15.77 EBITDA 16.29 253.08 247.14 - -
Interest 8.89 6.94 8.63 9.5 9.54 Interest 9.54 11.52 11.11 - -
Net Profit/Loss 27.59 33.02 17.97 9.88 4.11 Net Profit/Loss 79.75 127.36 125.16 - -
Basic EPS (`) 7.39 8.99 25.01 17.36 7.33 Basic EPS (`) 21.69 43.94 43.19 - -
Equity 7.59 7.34 7.19 5.69 5.61 Equity 14.49 14.49 14.49 - -

Rank Rank
269 RCI Industries & Technologies 270 WPIL
BSE Code: 537254 Price (`): 170.1 Face Value (`): 10 Book Value (`): 75.13 BSE Code: 505872 Price (`): 451.35 Face Value (`): 10 Book Value (`): 258.18
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1737.11 1271.08 983.09 428.15 - Net Sales 732.28 741.95 485.46 512.83 533.9
EBITDA 52.33 29.61 15.66 6.27 - EBITDA 71.52 59.59 67.13 83.38 94.22
Interest 12.87 12.19 7.98 3.99 - Interest 36.11 27.42 28.58 23.01 19.38
Net Profit/Loss 35.83 14.93 6.18 1.73 - Net Profit/Loss 7.35 1.01 18.49 30.22 40.96
Basic EPS (`) 26.67 13.7 5.67 1.58 - Basic EPS (`) 7.52 1.03 18.93 37.92 51.41
Equity 13.44 10.9 10.9 10.9 - Equity 9.77 9.77 9.77 7.97 7.97

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

68 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
271 Linc Pen & Plastics 272 Banswara Syntex
BSE Code: 531241 Price (`): 258.15 Face Value (`): 10 Book Value (`): 80 BSE Code: 503722 Price (`): 140.05 Face Value (`): 10 Book Value (`): 145.16
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 361.29 344.88 318.59 314.19 305.64 Net Sales 1256.13 1275.57 1243.05 1216.3 1104.36
EBITDA 33.9 32.13 25.55 22.15 13.99 EBITDA 143.59 171.36 154.54 181.31 155.07
Interest 2.17 1.53 1.48 2.37 2.48 Interest 63.03 69.99 80.7 81.3 82.3
Net Profit/Loss 17.17 18.32 14.32 11.51 5.41 Net Profit/Loss 16.58 27.2 8.03 26.63 12.07
Basic EPS (`) 11.61 12.39 9.69 7.78 3.66 Basic EPS (`) 9.69 16.06 4.89 17.15 8.16
Equity 14.79 14.79 14.79 14.79 14.79 Equity 17.12 16.93 16.43 15.51 14.74

Rank Rank
273 Paul Merchants 274 Universal Cables
BSE Code: 539113 Price (`): 4006 Face Value (`): 10 Book Value (`): 1471.13 BSE Code: 504212 Price (`): 109.15 Face Value (`): 10 Book Value (`): 61.89
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 2999.81 2471.04 2168.96 - - Net Sales 829.51 760.66 702.9 626.29 627.11
EBITDA 34.09 37.64 30.77 - - EBITDA 85.65 86.18 33.6 5.62 33.5
Interest 3.2 3.3 3.54 - - Interest 44.25 51.17 50.69 32.86 25.69
Net Profit/Loss 12.54 20.37 15.28 - - Net Profit/Loss 28.39 19.55 -34.71 -40.06 -4.62
Basic EPS (`) 121.99 198.13 148.63 - - Basic EPS (`) 8.18 5.63 -15.01 -17.32 -2
Equity 1.03 1.03 1.03 - - Equity 34.7 34.7 23.13 23.13 23.13

Rank Rank
275 Shaily Engineering Plastics 276 Hester Biosciences
BSE Code: 501423 Price (`): 605.7 Face Value (`): 10 Book Value (`): 126.99 BSE Code: 524669 Price (`): 923.15 Face Value (`): 10 Book Value (`): 140.61
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 249.75 228.33 181.26 151.32 123.4 Net Sales 123.46 102.1 90.98 69.84 65.34
EBITDA 44.44 41.81 28.03 23.27 17.61 EBITDA 41.29 33.8 25.08 25.24 22.1
Interest 7.89 10.13 6.72 7.07 6.93 Interest 3.5 3.72 4.83 6.46 3.26
Net Profit/Loss 15.88 15.49 13.01 6.59 3.62 Net Profit/Loss 23.45 18.88 12.47 9.45 9.26
Basic EPS (`) 19.09 18.62 15.64 9 4.95 Basic EPS (`) 27.56 22.2 14.65 11.11 10.88
Equity 8.32 8.32 8.32 7.32 7.32 Equity 8.51 8.51 8.51 8.51 8.51

Rank Rank
277 Camphor & Allied Products 278 GPT Infraprojects
BSE Code: 500078 Price (`): 748.35 Face Value (`): 10 Book Value (`): 350.3 BSE Code: 533761 Price (`): 145.25 Face Value (`): 10 Book Value (`): 62.67
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 352.61 353.19 355.93 310.74 217.19 Net Sales 521.2 509.09 397.12 460.03 487.24
EBITDA 53.14 51.94 43.17 48.34 33.15 EBITDA 76.62 74.35 65.86 64.53 64.28
Interest 3.9 9.46 9.01 9.5 1.27 Interest 37.76 35.3 40.25 36.63 30.74
Net Profit/Loss 24.15 22.69 19.26 20.11 23.94 Net Profit/Loss 15.57 12.29 4.1 5.04 13.66
Basic EPS (`) 47.05 44.19 37.51 39.17 46.63 Basic EPS (`) 10.71 8.57 2.86 3.46 9.53
Equity 5.13 5.13 5.13 5.13 5.13 Equity 14.54 14.34 14.34 14.54 14.34

Rank Rank
279 Signet Industries 280 Marathon Nextgen Realty
BSE Code: 512131 Price (`): 11.17 Face Value (`): 1 Book Value (`): 4.23 BSE Code: 503101 Price (`): 302.65 Face Value (`): 10 Book Value (`): 245.26
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 936.42 796.68 663.19 616.54 567.43 Net Sales 242.74 124.45 - - -
EBITDA 67.67 69.7 63.84 67.96 54.63 EBITDA 56.84 110.65 - - -
Interest 36.91 40.01 42.59 40.31 30.99 Interest 0.3 0 - - -
Net Profit/Loss 19.3 17.41 11.7 15.65 11.93 Net Profit/Loss 84.14 75.37 - - -
Basic EPS (`) 0.66 5.84 4.01 5.28 4.05 Basic EPS (`) 29.59 26.5 - - -
Equity 29.44 29.19 29.19 29.19 29.19 Equity 28.44 28.44 - - -

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 69

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
281 Safari Industries (India) 282 Asahi Songwon Colors
BSE Code: 523025 Price (`): 1390 Face Value (`): 10 Book Value (`): 240.89 BSE Code: 532853 Price (`): 294.1 Face Value (`): 10 Book Value (`): 131.21
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 359.84 278.91 216.94 167.05 - Net Sales 258.18 227.55 240.47 302.65 232.63
EBITDA 24.04 18.7 12.56 7.47 - EBITDA 47.42 42.59 36.81 39.31 25.34
Interest 3.07 2.62 2.91 5.38 - Interest 2.81 4.49 4.78 6.27 4.9
Net Profit/Loss 9.84 7.75 4.26 0.12 - Net Profit/Loss 25.02 20.98 17.7 14.59 10.36
Basic EPS (`) 23.71 18.67 10.69 0.39 - Basic EPS (`) 20.39 17.1 14.42 11.89 8.44
Equity 4.15 4.15 3.99 2.99 - Equity 12.27 12.27 12.27 12.27 12.27

Rank Rank
283 Magadh Sugar & Energy 284 AYM Syntex
BSE Code: 540650 Price (`): 259.15 Face Value (`): 10 Book Value (`): 402.4 BSE Code: 508933 Price (`): 70 Face Value (`): 10 Book Value (`): 59.7
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 683.06 0 - - - Net Sales 790.75 803.82 837.96 899.52 778.62
EBITDA 160.57 -0.01 - - - EBITDA 100.42 108.51 86.87 63.03 49.48
Interest 38.79 0 - - - Interest 22.67 21.52 23.92 23.9 18.65
Net Profit/Loss 58.72 -0.01 - - - Net Profit/Loss 40.14 47.75 42.75 19.69 16.02
Basic EPS (`) 58.33 -2.2 - - - Basic EPS (`) 10.23 12.17 10.02 1.91 4.08
Equity 10.07 0.05 - - - Equity 39.24 39.24 39.24 39.24 39.24

Rank Rank
285 Associated Stone Industries (Kotah) 286 Poddar Pigments
BSE Code: 502015 Price (`): 36.1 Face Value (`): 1 Book Value (`): 12.58 BSE Code: 524570 Price (`): 271.15 Face Value (`): 10 Book Value (`): 122.7
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 315.87 202.17 212.55 133.47 - Net Sales 334.07 330.52 321.25 314.97 277.48
EBITDA 49.3 43.01 39.57 29.23 - EBITDA 31.34 28.15 25.37 23.88 21.94
Interest 11.99 13.64 8.23 5.78 - Interest 0.3 0.43 0.6 1.21 1.69
Net Profit/Loss 22.18 7.76 14.45 10.07 - Net Profit/Loss 20.39 18.34 16.31 13.47 12.79
Basic EPS (`) 2.68 1.17 10.9 7.6 - Basic EPS (`) 19.22 17.29 15.38 12.69 12.06
Equity 8.29 6.63 6.63 6.63 - Equity 10.61 10.61 10.61 10.61 10.61

Rank Rank
287 OM Metals Infraprojects 288 Nila Infrastructures
BSE Code: 531092 Price (`): 56.95 Face Value (`): 1 Book Value (`): 69.84 BSE Code: 530377 Price (`): 17.45 Face Value (`): 1 Book Value (`): 4.79
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 292.21 257.69 351.9 423.92 483.02 Net Sales 240.65 195.05 131.75 100.69 -
EBITDA 67.9 89.96 74.23 74.02 83.64 EBITDA 36.31 38.8 29.97 27.02 -
Interest 37.56 34.72 24.46 16.46 25.14 Interest 16.03 14.53 10.06 7.93 -
Net Profit/Loss 14.58 29.2 28.15 32.68 36.74 Net Profit/Loss 23.19 14.02 11.97 11.81 -
Basic EPS (`) 1.51 3.03 2.92 3.39 3.81 Basic EPS (`) 0.59 0.38 0.32 0.4 -
Equity 9.63 9.63 9.63 9.63 9.63 Equity 39.34 37.02 37.02 29.52 -

Rank Rank
289 Dhunseri Tea & Industries 290 RPP Infra Projects
BSE Code: 538902 Price (`): 288.1 Face Value (`): 10 Book Value (`): 203.5 BSE Code: 533284 Price (`): 262.2 Face Value (`): 10 Book Value (`): 91.71
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 309.82 286.41 275.76 - - Net Sales 370.34 319.73 270.49 247.09 263.29
EBITDA 62.95 49.63 50.23 - - EBITDA 47.98 50.48 39.63 42.62 43.22
Interest 8.21 8.73 8.19 - - Interest 16.35 19.17 17.37 16.51 17.25
Net Profit/Loss 27.22 25.31 28.31 - - Net Profit/Loss 22.74 19.19 16.58 13.6 11.36
Basic EPS (`) 38.85 36.13 40.41 - - Basic EPS (`) 10.06 8.49 7.34 6.02 5.03
Equity 7.01 7.01 7.01 - - Equity 22.6 22.6 22.6 22.6 22.6

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

70 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
291 Allsec Technologies 292 Vikas Ecotech
BSE Code: 532633 Price (`): 334.15 Face Value (`): 10 Book Value (`): 98.48 BSE Code: 530961 Price (`): 20.15 Face Value (`): 1 Book Value (`): 3.29
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 329.85 243.41 160.31 202.33 324.23 Net Sales 373.03 311.98 214.72 171.59 158.08
EBITDA 69.39 43.92 0.31 -34.52 40.57 EBITDA 69.26 53.8 20.35 12.08 9.66
Interest 0.84 1.84 1.63 6.69 5.17 Interest 13.01 11.34 10.71 6.42 4.46
Net Profit/Loss 61.45 30.94 -14.06 -25.03 1.95 Net Profit/Loss 23.17 25.53 3.79 3.32 3.42
Basic EPS (`) 40.33 20.3 -9.23 -16.47 1.28 Basic EPS (`) 0.91 1 0.15 0.33 3.39
Equity 15.24 15.24 15.24 15.24 15.24 Equity 27.99 25.42 25.42 10.17 10.1

Rank Rank
293 Ramco Systems 294 CMI
BSE Code: 532370 Price (`): 371.55 Face Value (`): 10 Book Value (`): 177.5 BSE Code: 517330 Price (`): 206.85 Face Value (`): 10 Book Value (`): 136.58
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 459.32 454.41 365.28 272.68 247.39 Net Sales 382.69 252.96 137.28 - -
EBITDA 18.5 97.46 72.03 26.22 -1.68 EBITDA 53.36 44.95 15.91 - -
Interest 1.34 3.6 12.01 11.49 6.05 Interest 20.57 9.22 5.9 - -
Net Profit/Loss 10.67 39.17 12.67 -23.75 -40.44 Net Profit/Loss 30.07 105.98 6.3 - -
Basic EPS (`) 3.51 13.06 5.19 -14.92 -25.7 Basic EPS (`) 20.61 75.28 5.5 - -
Equity 30.44 30.03 24.44 15.95 15.77 Equity 14.78 14.08 11.46 - -

Rank Rank
295 Pudumjee Paper Products 296 Lincoln Pharmaceuticals
BSE Code: 539785 Price (`): 26.7 Face Value (`): 1 Book Value (`): 23.69 BSE Code: 531633 Price (`): 171.2 Face Value (`): 10 Book Value (`): 81.48
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 516.4 477.04 0.02 - - Net Sales 363.54 407.51 273.26 212.98 199.57
EBITDA 49.8 34.93 0.02 - - EBITDA 46.48 47.89 32.79 22.57 21.87
Interest 9.92 16.88 0 - - Interest 6.99 9.96 8.38 6.97 7.84
Net Profit/Loss 19.87 10.12 0.01 - - Net Profit/Loss 27.06 23.68 15.01 10.65 9.66
Basic EPS (`) 2.09 1.07 0.22 - - Basic EPS (`) 15.14 14.52 9.2 6.53 5.92
Equity 9.5 9.5 0.05 - - Equity 20 16.31 16.31 16.31 16.31

Rank Rank
297 Arihant Superstructures 298 Trigyn Technologies
BSE Code: 506194 Price (`): 176.2 Face Value (`): 10 Book Value (`): 26.17 BSE Code: 517562 Price (`): 98.85 Face Value (`): 10 Book Value (`): 110.87
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 186.25 123.53 109.76 100.52 71.63 Net Sales 679.74 627.21 496.44 456.82 351.31
EBITDA 62.91 35.03 26.57 20.5 9.84 EBITDA 67.29 64.22 39.87 47.98 25.2
Interest 10.12 3.64 6.43 14.15 9.98 Interest 0.92 1.21 0.7 0.72 0.5
Net Profit/Loss 32.68 17.76 10.13 0.34 -2.88 Net Profit/Loss 39.04 38.52 24.48 80.74 15.65
Basic EPS (`) 7.94 4.31 2.46 0.08 -0.7 Basic EPS (`) 13.15 13.08 8.32 27.49 5.33
Equity 41.16 41.16 41.16 41.16 41.16 Equity 29.74 29.45 29.42 29.37 29.35

Rank Rank
299 Sumeet Industries 300 Capital Trust
BSE Code: 514211 Price (`): 31.1 Face Value (`): 10 Book Value (`): 49.55 BSE Code: 511505 Price (`): 483.6 Face Value (`): 10 Book Value (`): 134.12
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1415.41 1241.14 1166.25 1212.15 - Net Sales 124.78 61.32 - - -
EBITDA 119.15 94.32 85.47 84.26 - EBITDA 85.83 43.41 - - -
Interest 50.95 43.58 37.09 31.33 - Interest 28.57 12.18 - - -
Net Profit/Loss 39.08 18.92 21.65 19.26 - Net Profit/Loss 37.86 20.25 - - -
Basic EPS (`) 6.73 3.26 3.73 3.32 - Basic EPS (`) 23.14 13.8 - - -
Equity 58.04 58.04 58.04 58.04 - Equity 16.36 14.67 - - -

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 71

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
301 Windsor Machines 302 Control Print
BSE Code: 522029 Price (`): 54.3 Face Value (`): 2 Book Value (`): 9.86 BSE Code: 522295 Price (`): 408.4 Face Value (`): 10 Book Value (`): 93.25
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 362.49 314.57 263.94 258.18 - Net Sales 148.04 135.07 114.21 91.96 80.21
EBITDA 30.44 22.95 9.83 28.47 - EBITDA 38.18 36.2 28.51 21.1 15.6
Interest 11.41 3.04 2.82 1.38 - Interest 1.06 1.64 1.05 0.75 0.28
Net Profit/Loss 11.54 3.27 -2.12 16.93 - Net Profit/Loss 25.78 26.15 18.87 13.78 12.15
Basic EPS (`) 1.78 0.5 -0.33 2.61 - Basic EPS (`) 16.45 16.68 19.16 15.19 13.39
Equity 12.99 12.99 12.99 12.99 - Equity 15.67 15.67 9.85 9.07 9.07

Rank Rank
303 Oscar Investments 304 Anjani Portland Cement
BSE Code: 501179 Price (`): 290 Face Value (`): 10 Book Value (`): 1049.09 BSE Code: 518091 Price (`): 218.8 Face Value (`): 10 Book Value (`): 60.29
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 281.76 148.19 122.47 64.74 77.97 Net Sales 311.21 306.11 260.8 282.75 288.94
EBITDA 193.7 102.15 101.74 46.6 56.83 EBITDA 83.69 81.57 52.36 23.21 53.68
Interest 106.97 125.52 53.75 0.12 1.03 Interest 9.44 15.8 27.8 35.38 34.71
Net Profit/Loss 88.15 -32.08 28.1 28.66 42.31 Net Profit/Loss 44.88 18.77 16.71 -19.35 3.09
Basic EPS (`) 51.01 -18.57 16.26 16.58 24.49 Basic EPS (`) 18.6 10.21 9.09 -10.52 1.68
Equity 17.28 17.28 17.28 17.28 17.28 Equity 25.29 18.39 18.39 18.39 18.39

Rank Rank
305 Transformers & Rectifiers (India) 306 Vardhman Special Steels
BSE Code: 532928 Price (`): 325.15 Face Value (`): 10 Book Value (`): 257.86 BSE Code: 534392 Price (`): 135 Face Value (`): 10 Book Value (`): 74.08
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 826.67 599.27 556.42 735.74 517.45 Net Sales 679.45 659.19 669 579.72 450.84
EBITDA 89.22 38.88 31.1 43.53 26.29 EBITDA 65.49 45.77 18.97 4.44 23.24
Interest 37.41 34.31 29.22 24.21 10.87 Interest 28.28 23.53 20.21 11.9 10.87
Net Profit/Loss 15.1 -7.51 -8.03 5.19 4.9 Net Profit/Loss 19.14 5.21 -15.13 -9.42 4.85
Basic EPS (`) 11.39 -5.66 -6.06 3.91 3.8 Basic EPS (`) 10.18 2.81 -8.15 -5.07 2.61
Equity 13.26 13.26 13.26 13.26 12.92 Equity 18.56 18.56 18.56 18.56 18.56

Rank Rank
307 Gandhi Special Tubes 308 Anuh Pharma
BSE Code: 513108 Price (`): 335.05 Face Value (`): 5 Book Value (`): 121.91 BSE Code: 506260 Price (`): 170.65 Face Value (`): 5 Book Value (`): 54.62
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 106.24 94.17 96.33 91.44 98.62 Net Sales 210.75 329.73 288.74 270.55 244.9
EBITDA 41.61 29.91 27.75 34.07 35.1 EBITDA 27.13 40.24 35.18 27.33 19.39
Interest 0 0 0 0 0 Interest 0.04 0.04 0.05 0.1 0.05
Net Profit/Loss 29.74 18.55 15.8 17.31 22.06 Net Profit/Loss 17.58 25.8 21.99 17.59 12.54
Basic EPS (`) 20.23 12.62 10.75 11.78 15.01 Basic EPS (`) 7.02 10.3 26.33 21.06 15.01
Equity 7.35 7.35 7.35 7.35 7.35 Equity 12.53 12.53 4.18 4.18 4.18

Rank Rank
309 Premier Explosives 310 Rajshree Sugars & Chemicals
BSE Code: 526247 Price (`): 459.25 Face Value (`): 10 Book Value (`): 78.07 BSE Code: 500354 Price (`): 56 Face Value (`): 10 Book Value (`): 12.9
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 238.93 185.45 - - - Net Sales 749.13 717.13 717.22 927.27 954.25
EBITDA 29 18.02 - - - EBITDA 147.55 44 9.18 67.44 126.44
Interest 4.43 3.74 - - - Interest 77.24 71.52 72.12 78.7 84.63
Net Profit/Loss 14.97 5.65 - - - Net Profit/Loss 29.14 -19.3 -65.68 -34.36 5.52
Basic EPS (`) 16.9 6.38 - - - Basic EPS (`) 10.34 -7.73 -27.61 -14.44 2.32
Equity 8.86 8.86 - - - Equity 28.17 24.97 23.79 23.79 23.79

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

72 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
311 Muthoot Capital Services 312 Hindustan Composites
BSE Code: 511766 Price (`): 523.05 Face Value (`): 10 Book Value (`): 129.73 BSE Code: 509635 Price (`): 579.55 Face Value (`): 5 Book Value (`): 411.25
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 284.2 228.49 191.29 158.76 107.22 Net Sales 167.28 186.38 - - -
EBITDA 151.12 123.48 112.33 94.82 69.12 EBITDA 38.8 52.27 - - -
Interest 103.95 87 76.77 60.45 36.32 Interest 0.2 0.87 - - -
Net Profit/Loss 30.09 22.85 22.29 22.21 21.76 Net Profit/Loss 23.22 37.06 - - -
Basic EPS (`) 24.13 18.32 17.87 17.8 17.45 Basic EPS (`) 47.2 75.27 - - -
Equity 12.47 12.47 12.47 12.47 12.47 Equity 4.92 4.92 - - -

Rank Rank
313 Kingfa Science & Technology (India) 314 Suryalakshmi Cotton Mills
BSE Code: 524019 Price (`): 676.75 Face Value (`): 10 Book Value (`): 222.47 BSE Code: 521200 Price (`): 103.75 Face Value (`): 10 Book Value (`): 170.19
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 427.51 315.06 218.92 178.06 157.42 Net Sales 775.29 773.15 714.34 712.89 713.95
EBITDA 19.04 27.53 6.58 -3.07 2.69 EBITDA 96.9 110.52 83.9 80.77 105.02
Interest -1.05 7.21 8.12 6.56 6.97 Interest 35.03 34.31 33.67 36.94 33.48
Net Profit/Loss 11.83 10.8 -3.04 -8.48 -5.05 Net Profit/Loss 21.87 30.05 12.17 11.71 30.37
Basic EPS (`) 11.71 10.68 -4.75 -13.23 -7.88 Basic EPS (`) 13.12 17.66 7.05 8 20.91
Equity 10.11 10.11 6.41 6.41 6.41 Equity 18.45 18.45 18.45 16.3 16.3

Rank Rank
315 Phoenix Lamps 316 TVS Electronics
BSE Code: 517296 Price (`): 205.85 Face Value (`): 10 Book Value (`): 61.34 BSE Code: 532513 Price (`): 182.55 Face Value (`): 10 Book Value (`): 31.54
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 332.78 336.54 367.44 512.23 488.48 Net Sales 2627.52 596.44 271.03 249.62 242.91
EBITDA 46.84 50.78 47.59 65.18 12.93 EBITDA 18.2 18.88 16.81 14.33 15.87
Interest 3.57 5.3 6.11 14.53 20.61 Interest 2.45 5.73 6.92 7.43 10.18
Net Profit/Loss 29.37 22.9 19.57 66.39 -24.07 Net Profit/Loss 6.81 4.91 2.28 0.59 -4.2
Basic EPS (`) 10.48 8.17 6.99 23.7 -8.59 Basic EPS (`) 3.66 2.64 1.27 0.33 -2.38
Equity 28.02 28.02 28.02 28.02 28.02 Equity 18.61 18.55 18.02 18.02 17.67

Rank Rank
317 Pennar Engineered Building Systems 318 Tamilnadu Petroproducts
BSE Code: 539333 Price (`): 119.45 Face Value (`): 10 Book Value (`): 69.01 BSE Code: 500777 Price (`): 50 Face Value (`): 10 Book Value (`): 29.73
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 508.29 448.78 452.36 369.75 290.96 Net Sales 896.16 707.98 962.44 1067.94 1287.59
EBITDA 56.35 66.59 48.88 39.83 36.98 EBITDA 68.83 11.55 -13.9 14.08 0.32
Interest 17.16 11.09 9.67 7.7 11.54 Interest 34.37 14.76 19.59 32.28 31.84
Net Profit/Loss 24.4 30.16 21.98 17.22 14.76 Net Profit/Loss 11.29 36.9 -42.63 -35.13 -34.01
Basic EPS (`) 7.12 8.8 7.94 6.89 5.91 Basic EPS (`) 1.25 4.1 -4.74 -3.9 -3.78
Equity 34.27 34.27 27.67 25 25 Equity 89.97 89.97 89.97 89.97 89.97

Rank Rank
319 Ginni Filaments 320 Optiemus Infracom
BSE Code: 590025 Price (`): 50.5 Face Value (`): 10 Book Value (`): 22.55 BSE Code: 530135 Price (`): 54.45 Face Value (`): 10 Book Value (`): 29.62
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 772.47 754.74 851.96 875.69 746.53 Net Sales 1589.84 1921.37 2576.64 4112.47 2835.83
EBITDA 85.74 72.29 92.31 126.01 95.46 EBITDA 44.96 89.24 115.46 126.65 82.81
Interest 27.71 35.05 44.84 37.73 44.24 Interest 43.8 42.87 40.25 38.88 28.68
Net Profit/Loss 17.95 4.4 7.78 36.27 17.54 Net Profit/Loss 6.9 12.94 27.46 48.67 30.56
Basic EPS (`) 2.54 0.62 1.1 5.13 2.48 Basic EPS (`) 0.8 1.51 3.2 5.67 3.56
Equity 70.65 70.65 70.65 70.65 70.65 Equity 85.81 85.81 85.81 85.81 85.81

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 73

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
321 Gallantt Metal 322 Kakatiya Cement Sugar & Industries
BSE Code: 532726 Price (`): 39.5 Face Value (`): 10 Book Value (`): 45.53 BSE Code: 500234 Price (`): 365.75 Face Value (`): 10 Book Value (`): 296.28
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 617.84 673.5 722.05 671.25 667.41 Net Sales 227.42 216.41 195.34 203.24 187.29
EBITDA 53.45 68.42 65.34 44.55 59.5 EBITDA 48.71 33.89 20.75 16.78 31.24
Interest 6.28 7.04 11.7 11.34 10.33 Interest 1.22 1.6 0.81 0.46 0.06
Net Profit/Loss 27.1 41.58 33.95 15.06 31.75 Net Profit/Loss 28.72 22.18 14.11 8.84 16.11
Basic EPS (`) 3.33 5.11 4.17 1.85 3.9 Basic EPS (`) 36.94 28.54 18.15 11.37 20.72
Equity 81.32 81.32 81.32 81.32 81.32 Equity 7.77 7.77 7.77 7.77 7.77

Rank Rank
323 Shreyans Industries 324 Saurashtra Cements
BSE Code: 516016 Price (`): 151.35 Face Value (`): 10 Book Value (`): 88.02 BSE Code: 502175 Price (`): 64.95 Face Value (`): 10 Book Value (`): 40.36
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 423.01 390.98 373.49 403.17 346.47 Net Sales 485.66 542.63 570.04 536.46 550.61
EBITDA 58.56 24.3 27.9 37.57 28.5 EBITDA 33.41 75.87 96.61 63.16 122.42
Interest 5.86 5.96 6.99 6.32 7 Interest 3.65 4.81 13.38 16.37 33.38
Net Profit/Loss 23.11 8.67 9.8 12.64 7.79 Net Profit/Loss 9.64 43.8 67.61 20.9 183.72
Basic EPS (`) 16.71 6.27 7.09 9.14 5.63 Basic EPS (`) 1.39 4.86 13.21 4.08 35.89
Equity 13.82 13.82 13.82 13.82 13.82 Equity 69.19 60.19 51.19 51.19 51.19

Rank Rank
325 Vishal Fabrics 326 Mac Charles (India)
BSE Code: 538598 Price (`): 456 Face Value (`): 10 Book Value (`): 77.97 BSE Code: 507836 Price (`): 469.2 Face Value (`): 10 Book Value (`): 220.06
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 373.91 273.88 223.75 204.11 183.35 Net Sales 81.4 93.36 78.89 54.1 58.04
EBITDA 32.24 26.31 18.29 16.63 17.49 EBITDA 45.68 55.18 39.86 20.92 22.52
Interest 7.46 5.08 5.32 6.41 6.86 Interest 0.13 0.07 0.09 0.12 0.1
Net Profit/Loss 10.54 14.26 9.34 2.89 2.07 Net Profit/Loss 30.13 33.81 25.93 6.95 16.08
Basic EPS (`) 8 10.83 7.09 2.98 179.81 Basic EPS (`) 23 25.81 19.79 5.3 12.27
Equity 13.17 13.17 13.17 9.7 1.15 Equity 13.1 13.1 13.1 13.1 13.1

Rank Rank
327 Disa India 328 Goldiam International
BSE Code: 500068 Price (`): 5399 Face Value (`): 10 Book Value (`): 638.25 BSE Code: 526729 Price (`): 80.6 Face Value (`): 10 Book Value (`): 123.6
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 169.67 149.44 - - - Net Sales 338.25 345.28 333.97 319.75 270.87
EBITDA 20.85 19.38 - - - EBITDA 25.3 46.27 33.42 29.83 26.98
Interest 0.12 0.02 - - - Interest 1.63 1.79 2.29 3.39 3.25
Net Profit/Loss 11.52 10.6 - - - Net Profit/Loss 27.65 32.5 21.25 17.07 18.66
Basic EPS (`) 79.22 70.19 - - - Basic EPS (`) 11.09 13.03 8.52 6.84 7.48
Equity 1.45 1.51 - - - Equity 24.95 24.95 24.95 24.95 24.95

Rank Rank
329 Salzer Electronics 330 Wendt India
BSE Code: 517059 Price (`): 187.2 Face Value (`): 10 Book Value (`): 145.7 BSE Code: 505412 Price (`):2418.65 Face Value (`): 10 Book Value (`): 561.58
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 391.26 363.94 284.3 245.46 230.12 Net Sales 147.79 136.87 125.98 111.94 102.95
EBITDA 49.67 45.7 36.46 31.15 29.86 EBITDA 26.69 23.73 25.23 21.96 23.51
Interest 14.59 13.14 12.34 11.94 11.77 Interest 0.12 0.01 0.08 0.03 0.03
Net Profit/Loss 17.09 17.05 11.98 8.44 7.06 Net Profit/Loss 12.05 10.11 13.54 11.66 12.86
Basic EPS (`) 12.35 12.5 11.65 8.21 6.87 Basic EPS (`) 60.26 50.53 67.7 58.31 64.3
Equity 14.35 13.64 10.28 10.28 10.28 Equity 2 2 2 2 2

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

74 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
331 Agarwal Industrial Corporation 332 Eimco Elecon (India)
BSE Code: 531921 Price (`): 596.6 Face Value (`): 10 Book Value (`): 60.66 BSE Code: 523708 Price (`): 517.55 Face Value (`): 10 Book Value (`): 488.23
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 301.63 194.55 225.04 182.51 121.23 Net Sales 184.68 143.87 - - -
EBITDA 25.54 17.11 16.59 14.01 11.48 EBITDA 35.35 26.89 - - -
Interest 6.64 4.04 3.95 3.35 2.35 Interest 0.38 0.3 - - -
Net Profit/Loss 9 5.77 5.88 5.1 3.41 Net Profit/Loss 24.72 17.06 - - -
Basic EPS (`) 10.68 10.47 10.66 9.25 6.18 Basic EPS (`) 42.85 29.58 - - -
Equity 10.16 5.51 5.51 5.51 5.51 Equity 5.77 5.77 - - -

Rank Rank
333 Ashapura Intimates Fashion 334 Veto Switchgears & Cables
BSE Code: 535467 Price (`): 395.2 Face Value (`): 10 Book Value (`): 45.28 BSE Code: 539331 Price (`): 214.65 Face Value (`): 10 Book Value (`): 54.08
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 312.34 252.8 198.47 197.94 - Net Sales 239.81 176.98 97.84 95.35 74.42
EBITDA 48.06 38.16 35.35 29.01 - EBITDA 26.45 26.11 15.72 11.68 11.38
Interest 14.2 11.62 12.14 12.64 - Interest 4.12 4.55 3.95 2.05 2.45
Net Profit/Loss 16.86 13.03 9.49 7.07 - Net Profit/Loss 18.23 13.09 7.14 6.09 5.88
Basic EPS (`) 8.66 6.69 4.87 3.63 - Basic EPS (`) 9.95 7.14 3.9 3.32 3.53
Equity 19.47 19.47 19.47 19.47 - Equity 18.33 18.33 18.33 18.33 16.66

Rank Rank
335 Samkrg Pistons & Rings 336 Taj GVK Hotels & Resorts
BSE Code: 520075 Price (`): 263.1 Face Value (`): 10 Book Value (`): 112.12 BSE Code: 532390 Price (`): 162.25 Face Value (`): 2 Book Value (`): 56.06
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 252.8 245.59 232.81 205.83 173.75 Net Sales 269.78 279.04 - - -
EBITDA 41.62 35.88 34.19 30.06 30.67 EBITDA 63.19 66.71 - - -
Interest 1.73 1.55 4.62 4.68 7.59 Interest 29.07 33.07 - - -
Net Profit/Loss 19.46 15.7 12.32 10.75 8.67 Net Profit/Loss 4.23 3.59 - - -
Basic EPS (`) 19.81 15.99 12.54 10.94 8.83 Basic EPS (`) 0.67 0.57 - - -
Equity 9.82 9.82 9.82 9.82 9.82 Equity 12.54 12.54 - - -

Rank Rank
337 Websol Energy Systems 338 Talbros Automotive Components
BSE Code: 517498 Price (`): 109.1 Face Value (`): 10 Book Value (`): -60.81 BSE Code: 505160 Price (`): 193.9 Face Value (`): 10 Book Value (`): 119.04
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 370.77 280.47 356.55 305.91 125.68 Net Sales 436.75 397.9 401.44 373.06 350.94
EBITDA 102.88 9.17 10.59 12.28 2.37 EBITDA 44.01 44.2 49.73 42.68 44.89
Interest 1.79 1.13 2.07 31.03 18.54 Interest 16.66 17.69 18.67 19.03 20.58
Net Profit/Loss 79.34 -9.87 -52.37 -74.35 -15.91 Net Profit/Loss 15.72 9.71 14.12 19.31 13.88
Basic EPS (`) 41.12 -4.49 -23.83 -33.83 -7.24 Basic EPS (`) 12.74 7.87 11.44 15.64 11.24
Equity 21.97 21.97 21.97 21.97 21.97 Equity 12.35 12.35 12.35 12.35 12.35

Rank Rank
339 Menon Bearings 340 Donear Industries
BSE Code: 523828 Price (`): 77.9 Face Value (`): 1 Book Value (`): 11.44 BSE Code: 512519 Price (`): 62.2 Face Value (`): 2 Book Value (`): 16.78
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 124.22 111.91 103.91 87.44 84.1 Net Sales 522.44 521.11 521.06 478.05 408.95
EBITDA 33.98 29.53 23.23 16.01 13.65 EBITDA 52.77 58.35 59.55 54.2 51.46
Interest 1.17 1.63 2.39 2.24 2.29 Interest 22.88 28.56 30.28 29.57 28.73
Net Profit/Loss 19.24 14.89 11.54 6.18 3.7 Net Profit/Loss 10.88 5.63 7.73 3.73 0.6
Basic EPS (`) 3.43 3.19 12.36 6.61 3.96 Basic EPS (`) 2.09 1.08 1.49 0.72 0.12
Equity 5.6 4.67 4.67 4.67 4.67 Equity 10.4 10.4 10.4 10.4 10.4

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 75

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
341 AXISCADES Engineering Technologies 342 Sree Rayalaseema Alkalies & Allied Chemicals
BSE Code: 532395 Price (`): 141.05 Face Value (`): 5 Book Value (`): 76.4 BSE Code: 507753 Price (`): 28.2 Face Value (`): 10 Book Value (`): 38.22
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 499.02 379.31 319.24 309.89 286.7 Net Sales 915.57 821.74 782.35 773.03 821.16
EBITDA 52.76 57.36 43.47 31.33 26.62 EBITDA 138.91 112.21 107.25 97.13 119.1
Interest 11.73 1.84 2.35 3.61 3.91 Interest 49.78 38.1 33.4 34.21 38.45
Net Profit/Loss 13.14 28.58 19.81 15.98 14.62 Net Profit/Loss 19.44 24.42 22.15 4.77 37.73
Basic EPS (`) 3.48 10.51 7.28 8.01 7.33 Basic EPS (`) 2.32 2.94 2.81 0.64 5.31
Equity 18.9 13.61 13.61 10 10 Equity 87.27 82.91 78.76 74.83 71.09

Rank Rank
343 Ugar Sugar Works 344 Oriental Hotels
BSE Code: 530363 Price (`): 26.35 Face Value (`): 1 Book Value (`): 10.16 BSE Code: 500314 Price (`): 33.8 Face Value (`): 1 Book Value (`): 23.08
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 593.82 846.13 655.53 652.21 723.31 Net Sales 339.74 383.31 371.05 358.67 348.78
EBITDA 69.35 59.26 24.41 31.38 72.95 EBITDA 53.76 54.25 64.72 57.67 66.88
Interest 30.4 28.74 14.81 33.33 28.82 Interest 32.19 24.86 31.99 31.16 29.38
Net Profit/Loss 23.43 11.28 -3.25 -29.76 17.45 Net Profit/Loss 4.98 -1.24 1.64 -22.61 15.62
Basic EPS (`) 2.08 1 -0.29 -2.65 1.55 Basic EPS (`) 0.28 -0.07 0.09 -1.27 0.87
Equity 11.25 11.25 11.25 11.25 11.25 Equity 17.86 17.86 17.86 17.86 17.86

Rank Rank
345 Singer India 346 Gokul Refoils & Solvent
BSE Code: 505729 Price (`): 270.4 Face Value (`): 10 Book Value (`): 44.07 BSE Code: 532980 Price (`): 25.2 Face Value (`): 2 Book Value (`): 21.47
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 375.33 241.18 287.21 244.99 200.76 Net Sales 3548.23 3424.61 5924.9 6446.26 6072.57
EBITDA 13.15 9.63 10.7 9.96 10.01 EBITDA 54.69 72.83 152.76 138.06 236.88
Interest 0.07 0.03 0.08 0.08 0.05 Interest 47.44 41.87 107.63 90.29 194.02
Net Profit/Loss 8.06 5.98 6.4 6.97 15.32 Net Profit/Loss 6.15 11.15 9.17 3.58 9.89
Basic EPS (`) 7.5 5.57 5.96 6.49 14.26 Basic EPS (`) 0.47 0.85 0.7 0.27 0.75
Equity 10.74 10.74 10.74 10.74 10.74 Equity 26.38 26.38 26.38 26.38 26.38

Rank Rank
347 Waterbase 348 Kamdhenu
BSE Code: 523660 Price (`): 107.45 Face Value (`): 10 Book Value (`): 28.84 BSE Code: 532741 Price (`): 125.5 Face Value (`): 10 Book Value (`): 49.36
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 333.23 319.98 279.5 229.59 157.6 Net Sales 825.83 841.67 968.37 922.07 548.41
EBITDA 24.86 25.19 32.88 25.12 12.62 EBITDA 33.51 32.1 30.31 25.35 21.89
Interest 3.6 1.03 1.21 2.87 2.2 Interest 13.62 14.46 12.99 11.38 10.95
Net Profit/Loss 12.56 0.68 19.51 13.57 6.01 Net Profit/Loss 9.83 8.15 8.03 5.95 4.81
Basic EPS (`) 3.25 0.18 5.06 3.52 2.33 Basic EPS (`) 4.2 3.48 3.43 2.54 2.05
Equity 38.6 38.6 38.6 38.6 25.74 Equity 23.4 23.4 23.4 23.4 23.4

Rank Rank
349 Sakthi Sugars 350 Pasupati Acrylon
BSE Code: 507315 Price (`): 28.55 Face Value (`): 10 Book Value (`): 2.74 BSE Code: 500456 Price (`): 27.4 Face Value (`): 10 Book Value (`): 13.66
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 939.14 857.68 868.96 710.36 1173.66 Net Sales 472.05 540.52 544.72 534.35 420.91
EBITDA 137.91 77.62 143.76 17.91 85.31 EBITDA 70.53 61.25 40.18 31.95 15.32
Interest 133.67 78.49 129.34 185.91 136.81 Interest 5.48 6.3 7.62 9.83 12.71
Net Profit/Loss 10.44 -55.07 -34.77 -159.38 -87.42 Net Profit/Loss 34.04 29.93 14.57 7.26 -6.93
Basic EPS (`) 0.92 -5.72 -3.61 -16.57 -23.75 Basic EPS (`) 3.82 3.36 1.64 0.81 -0.78
Equity 118.85 96.21 96.21 96.21 36.81 Equity 89.14 89.14 89.14 89.14 89.14

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

76 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
351 Vidhi Specialty Food Ingredients 352 AGC Networks
BSE Code: 531717 Price (`): 59.4 Face Value (`): 1 Book Value (`): 13.95 BSE Code: 500463 Price (`): 113.65 Face Value (`): 10 Book Value (`): 23.09
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 193.41 186 189.57 143.15 120.32 Net Sales 783.07 886.89 897.17 794.4 1109.5
EBITDA 29.7 30.34 29.49 16.44 12.64 EBITDA 33.56 11.19 30.45 -159.9 42.6
Interest 3.92 5.63 8.11 5.34 4.55 Interest 24.94 26.68 25.92 36.4 36.2
Net Profit/Loss 14.57 14.73 12.42 5.97 4.15 Net Profit/Loss 12.09 -34.59 14.77 -282.2 -21.9
Basic EPS (`) 2.91 2.95 2.49 1.2 0.83 Basic EPS (`) 4.25 -12.15 5.19 -99.13 -7.69
Equity 5 5 5 5 5 Equity 28.47 28.47 28.47 28.5 28.5

Rank Rank
353 Rajratan Global Wire 354 TIL
BSE Code: 517522 Price (`): 596.6 Face Value (`): 10 Book Value (`): 202.4 BSE Code: 505196 Price (`): 426.4 Face Value (`): 10 Book Value (`): 311.44
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 290.81 283.59 274.54 283.47 253.87 Net Sales 321.84 1745 1477.31 1323.48 1184.73
EBITDA 43.17 42.72 25.7 24.21 21.52 EBITDA 41.41 112.26 150.17 117.2 92.78
Interest 10.61 14.69 14.06 15.41 13.62 Interest 21.11 100.81 87.73 71.07 56.88
Net Profit/Loss 21.11 16.47 1.81 -2.15 -2.26 Net Profit/Loss 26.45 -43.59 4.72 9.93 4.31
Basic EPS (`) 48.51 37.85 4.17 -4.94 -5.19 Basic EPS (`) 26.37 -43.46 4.71 9.9 4.3
Equity 4.35 4.35 4.35 4.35 4.35 Equity 10.03 10.03 10.03 10.03 10.03

Rank Rank
355 JK Agri Genetics 356 Balmer Lawrie Investments
BSE Code: 536493 Price (`):1093.95 Face Value (`): 10 Book Value (`): 212.8 BSE Code: 532485 Price (`): 408.65 Face Value (`): 10 Book Value (`): 58.41
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 193.54 190.2 210.1 188.84 185.01 Net Sales 41.82 38.23 38.19 36.57 33.03
EBITDA 27.63 24.15 32.59 27.3 21.67 EBITDA 40.88 37.64 37.69 36.09 32.61
Interest 7.76 11.06 10.45 10.13 8.06 Interest 0 0 0 0 0
Net Profit/Loss 12.09 8.02 12.22 11.86 8.99 Net Profit/Loss 38.8 35.62 35.69 34.39 31.12
Basic EPS (`) 33.54 22.25 33.9 32.9 24.95 Basic EPS (`) 17.48 16.05 16.08 15.49 14.02
Equity 3.6 3.6 3.6 3.6 3.6 Equity 22.2 22.2 22.2 22.2 22.2

Rank Rank
357 Reliance Industrial InfraStructure 358 Everest Industries
BSE Code: 523445 Price (`): 428.05 Face Value (`): 10 Book Value (`): 226.68 BSE Code: 508906 Price (`): 341.2 Face Value (`): 10 Book Value (`): 225.73
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 108.82 100.89 99.94 91.95 89.22 Net Sales 1177.04 1326.3 1241.72 1047.59 -
EBITDA 34.68 32.86 36.03 43.84 45.54 EBITDA 45.37 95.21 92.42 52.06 -
Interest 0 0 0 0 0 Interest 18.9 19.1 18.69 12.57 -
Net Profit/Loss 16.42 15.36 22.07 24.14 24.38 Net Profit/Loss 1.95 34.44 34.23 9.02 -
Basic EPS (`) 10.87 10.17 14.62 15.99 16.15 Basic EPS (`) 1.26 22.38 22.39 5.94 -
Equity 15.1 15.1 15.1 15.1 15.1 Equity 15.42 15.39 15.29 15.19 -

Rank Rank
359 ADF Foods 360 Saksoft
BSE Code: 519183 Price (`): 218.9 Face Value (`): 10 Book Value (`): 76.86 BSE Code: 590051 Price (`): 206.55 Face Value (`): 10 Book Value (`): 126.19
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 208.02 213.52 210.87 211.63 182.36 Net Sales 261.34 245.9 233.52 225.45 159.74
EBITDA 27.99 24.17 22.69 19.91 19.98 EBITDA 35.56 38.35 28.21 24.55 18.03
Interest 0.97 1.37 1.39 1.73 2.51 Interest 4.56 4.32 4.21 3.97 4.23
Net Profit/Loss 10.84 6.61 8.84 5.65 14.04 Net Profit/Loss 17.84 18.47 16.71 14.94 10.91
Basic EPS (`) 5.11 3 4.02 2.57 6.38 Basic EPS (`) 17.06 17.77 16.12 14.6 10.73
Equity 21.58 22.38 22.38 22.38 22.38 Equity 10.46 10.4 10.36 10.24 10.17

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 77

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
361 Eldeco Housing & Industries 362 Stylam Industries
BSE Code: 523329 Price (`): 1002.4 Face Value (`): 10 Book Value (`): 654.15 BSE Code: 526951 Price (`): 721.25 Face Value (`): 10 Book Value (`): 92.32
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 174.25 149.04 59.49 73.89 103.95 Net Sales 295.45 250.06 214.46 189.43 141.42
EBITDA 35.06 36.13 12.49 23.46 19.13 EBITDA 43.86 30.79 23.04 22.46 13.67
Interest 2.77 5.3 2.31 3.43 2.15 Interest 9.93 6.46 4.93 9.21 4.66
Net Profit/Loss 22.75 20.5 6.47 14.35 9.51 Net Profit/Loss 18.35 12.15 9.39 6.83 4.07
Basic EPS (`) 115.68 104.24 32.88 72.96 48.35 Basic EPS (`) 25.08 16.6 12.76 9.33 5.56
Equity 1.97 1.97 1.97 1.97 1.97 Equity 7.32 7.32 7.32 7.32 7.32

Rank Rank
363 Orbit Exports 364 Competent Automobiles Co
BSE Code: 512626 Price (`): 144.5 Face Value (`): 10 Book Value (`): 39.16 BSE Code: 531041 Price (`): 205.35 Face Value (`): 10 Book Value (`): 186.69
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 137.51 150.53 159.2 135.35 122.26 Net Sales 1244.05 1044.26 925.64 809.56 807.12
EBITDA 36.25 42.6 44.71 34.03 24.88 EBITDA 35.69 30.18 27.33 21.84 20.03
Interest 1.8 1.16 1.27 1.57 1.32 Interest 8.91 6.62 4.92 4.61 4.63
Net Profit/Loss 21.11 23.25 27.86 20.37 14.45 Net Profit/Loss 12.12 12.83 11.61 9.18 7.79
Basic EPS (`) 7.36 16.21 19.49 14.71 10.86 Basic EPS (`) 19.72 20.87 18.89 14.93 12.67
Equity 28.7 14.34 14.3 13.85 13.3 Equity 6.28 6.28 6.28 6.28 6.28

Rank Rank
365 Jullundur Motor Agency (Delhi) 366 Albert David
NSE Code: JMA Price (`): 221 Face Value (`): 10 Book Value (`): 216.98 BSE Code: 524075 Price (`): 319.85 Face Value (`): 10 Book Value (`): 260.84
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 416.18 418.96 414.57 - - Net Sales 308.62 324.16 323.57 293.98 266.13
EBITDA 18.66 21.06 24.25 - - EBITDA 29.02 33.02 38.38 33.1 27.36
Interest 0.02 0.01 0.74 - - Interest 1.11 1.81 2.7 3.59 3.24
Net Profit/Loss 13.99 13.37 15.45 - - Net Profit/Loss 12.04 48 13.7 12.57 8.56
Basic EPS (`) 23.24 22.42 25.91 - - Basic EPS (`) 21.09 84.1 24.01 22.03 15
Equity 5.96 5.96 5.96 - - Equity 5.71 5.71 5.71 5.71 5.71

Rank Rank
367 National Steel and Agro Industries 368 Morarjee Textiles
BSE Code: 513179 Price (`): 25.95 Face Value (`): 10 Book Value (`): 78.79 BSE Code: 532621 Price (`): 51 Face Value (`): 7 Book Value (`): 36.51
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 3995.44 3773.56 3887.5 3499.46 3484.4 Net Sales 381.2 337.46 365.71 391.99 364.2
EBITDA 183.65 175.66 186.62 178.67 168.77 EBITDA 70.23 56.12 61.13 75.84 65.34
Interest 134.89 122.81 122.94 114.94 112.57 Interest 35.96 22.59 19.05 25.49 27.26
Net Profit/Loss 20.62 28.14 30.15 30.46 28.89 Net Profit/Loss 16.18 16.49 20.84 28.2 23.91
Basic EPS (`) 4.04 5.83 6.28 6.35 6 Basic EPS (`) 4.45 4.03 5.23 7.25 4.89
Equity 44.5 44.5 44.5 44.5 44.5 Equity 25.43 25.43 25.43 25.43 25.43

Rank Rank
369 ABC Bearings 370 Orient Bell
BSE Code: 505665 Price (`): 407.8 Face Value (`): 10 Book Value (`): 120.18 BSE Code: 530365 Price (`): 236.55 Face Value (`): 10 Book Value (`): 97.14
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 189.89 180.21 163.33 141.68 149.71 Net Sales 656.74 704.37 696.09 586.13 576.81
EBITDA 31.89 27.88 22.15 17.18 19.52 EBITDA 55.12 48.86 48.71 48.23 60.88
Interest 5.13 6.98 5.62 4.02 3.15 Interest 13.35 18.81 20.68 24.23 24.88
Net Profit/Loss 11.85 5.48 4.18 4.63 5.3 Net Profit/Loss 11.04 6.44 4.78 2.03 9.83
Basic EPS (`) 10.26 4.74 3.62 4.01 4.59 Basic EPS (`) 7.84 4.6 3.46 1.49 7.24
Equity 11.55 11.55 11.55 11.55 11.55 Equity 14.19 14 13.82 13.57 13.57

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

78 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
371 Amines & Plasticizers 372 Indo National
BSE Code: 506248 Price (`): 48.2 Face Value (`): 2 Book Value (`): 9.88 BSE Code: 504058 Price (`): 874.6 Face Value (`): 10 Book Value (`): 521.78
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 296.39 262.64 302.14 244.17 192.77 Net Sales 392.67 379.91 - - -
EBITDA 28.56 23.72 22.5 17.41 13.59 EBITDA 44.89 42.11 - - -
Interest 6.39 7.86 10.27 9.85 9.35 Interest 4.94 6.41 - - -
Net Profit/Loss 14.8 9.05 6.28 3.31 1.26 Net Profit/Loss 20.23 14.17 - - -
Basic EPS (`) 2.69 1.64 2.28 6.02 2.29 Basic EPS (`) 53.95 37.79 - - -
Equity 11 11 5.5 5.5 5.5 Equity 3.75 3.75 - - -

Rank Rank
373 Dai Ichi Karkaria 374 CL Educate
BSE Code: 526821 Price (`): 438.05 Face Value (`): 10 Book Value (`): 184.46 BSE Code: 540403 Price (`): 385.15 Face Value (`): 10 Book Value (`): 255.54
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 179.08 198.07 188.23 151.06 106.48 Net Sales 279.06 294.75 283.14 - -
EBITDA 26.52 36.32 29.68 16.26 6.93 EBITDA 38.88 48.13 46.36 - -
Interest 0.14 0.49 0.17 0.17 0.02 Interest 7.88 10.16 9.36 - -
Net Profit/Loss 15.81 21.86 23.28 15.6 4.17 Net Profit/Loss 18.96 21.46 20.98 - -
Basic EPS (`) 21.22 29.34 31.25 20.94 5.6 Basic EPS (`) 13.38 17.97 18.02 - -
Equity 7.45 7.45 7.45 7.45 7.45 Equity 14.16 11.94 11.65 - -

Rank Rank
375 Shirpur Gold Refinery 376 Vishnu Chemicals
BSE Code: 512289 Price (`): 144.6 Face Value (`): 10 Book Value (`): 109.63 BSE Code: 516072 Price (`): 274.5 Face Value (`): 10 Book Value (`): 110.55
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 4955.83 3952.96 3222.21 1744.26 - Net Sales 514.07 482.12 420.68 - -
EBITDA 39.79 76.32 79.41 56.9 - EBITDA 63.95 83.63 78.14 - -
Interest 34.62 57.84 49.21 34.39 - Interest 34.63 34.42 31.48 - -
Net Profit/Loss 2.81 5.04 15.28 5.62 - Net Profit/Loss 13.62 21.25 21.88 - -
Basic EPS (`) 0.96 1.73 5.25 1.93 - Basic EPS (`) 8.05 17.79 18.32 - -
Equity 29.14 29.14 29.14 29.14 - Equity 11.95 11.95 11.95 - -

Rank Rank
377 Chembond Chemicals 378 Arfin India
BSE Code: 530871 Price (`): 226.5 Face Value (`): 5 Book Value (`): 158.95 BSE Code: 539151 Price (`): 476.45 Face Value (`): 10 Book Value (`): 93.36
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 286.72 304.26 301.61 275.67 267.27 Net Sales 344.72 273.22 250.94 190.56 169.57
EBITDA 20.89 44.49 28.01 22.03 22.88 EBITDA 27.91 14.97 12.65 6.29 5.78
Interest 1.02 1.81 3.61 4.03 4.52 Interest 6.2 4.08 4.85 1.85 1.13
Net Profit/Loss 7.76 153.65 12.38 7.76 7.08 Net Profit/Loss 13.02 6.61 4.67 2.65 3.09
Basic EPS (`) 5.77 229.44 18.59 11.65 10.64 Basic EPS (`) 40.08 21.9 15.48 9.24 10.23
Equity 6.72 6.7 6.66 6.66 6.66 Equity 4.05 3.02 3.02 2.9 1.87

Rank Rank
379 K G Denim 380 Stampede Capital
BSE Code: 500239 Price (`): 68.7 Face Value (`): 10 Book Value (`): 38.18 BSE Code: 531723 Price (`): 7.78 Face Value (`): 1 Book Value (`): 4.94
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 698.53 721.79 621.63 634.39 556.81 Net Sales 385.69 195.44 74.68 24.75 37.89
EBITDA 76 88.45 52.03 52.95 62.43 EBITDA 92.17 82.17 21.17 8.04 11.02
Interest 27.51 33.55 28.74 28.88 26.64 Interest 0 0.01 0 0 0.13
Net Profit/Loss 22.73 20.42 0.37 6.74 15.85 Net Profit/Loss 33.2 66.35 14.53 -0.15 8.1
Basic EPS (`) 8.86 7.96 0.14 2.63 6.18 Basic EPS (`) 1.38 2.91 6.37 -0.07 3.92
Equity 25.67 25.67 25.67 25.67 25.67 Equity 28.63 22.81 22.81 21 20.65

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 79

Financial Snapshot
Thriving
Small Caps
2017
Rank Rank
381 Fourth Dimension Solutions 382 Aksh Optifibre
NSE: FOURTHDIM Price (`): 56 Face Value (`): 10 Book Value (`): 21.21 BSE Code: 532351 Price (`): 24.05 Face Value (`): 5 Book Value (`): 27.61
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1493.91 1404.25 652.54 - - Net Sales 494.28 451.66 360.27 240.95 259.07
EBITDA 43.42 58.03 22.31 - - EBITDA 46.88 68.78 53.32 36.72 39.99
Interest 5.37 23.54 0.6 - - Interest 10.05 11.56 11.22 7.09 3.76
Net Profit/Loss 21.98 20.08 12.97 - - Net Profit/Loss 11.11 25.6 25.33 21.67 25.78
Basic EPS (`) 10.12 18.44 64.85 - - Basic EPS (`) 0.68 1.57 1.67 1.46 1.74
Equity 21.78 10.89 2 - - Equity 103.48 103.48 97.92 96.43 96.43

Rank Rank
383 Arrow Greentech 384 TPL Plastech
BSE Code: 516064 Price (`): 542.95 Face Value (`): 10 Book Value (`): 87.37 BSE Code: 526582 Price (`): 481 Face Value (`): 10 Book Value (`): 78.69
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 56.39 55.49 49.7 36.7 15.42 Net Sales 180.25 186.72 183.17 190.16 153.87
EBITDA 36.01 41.97 30.51 19.97 3.29 EBITDA 21.94 21.06 18.22 17.43 15.94
Interest 0 0 0 0 0.17 Interest 4.38 4.59 5.47 5.15 4.8
Net Profit/Loss 33.18 30.37 22.33 15.82 2.57 Net Profit/Loss 11.28 8.6 7.61 7.19 6.28
Basic EPS (`) 28.26 25.87 19.02 13.48 2.19 Basic EPS (`) 14.46 11.03 9.76 9.22 8.05
Equity 11.74 11.74 11.74 11.74 11.74 Equity 7.8 7.8 7.8 7.8 7.8

Rank Rank
385 C & C Constructions 386 Saregama India
BSE Code: 532813 Price (`): 68.5 Face Value (`): 10 Book Value (`): 6.8 BSE Code: 532163 Price (`): 367.5 Face Value (`): 10 Book Value (`): 87.63
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 1239.99 935.48 1104.9 1339.37 1007.24 Net Sales 227.26 233.85 197.67 188.3 196.39
EBITDA 399.38 255.02 124.52 193.6 19.96 EBITDA 19.15 26.63 21.97 28.16 26.24
Interest 254.04 201.54 193.72 206.18 196.25 Interest 0.3 0.48 0.6 2.94 2.81
Net Profit/Loss 12.25 -25.29 -175.69 -94.07 -254.34 Net Profit/Loss 5.96 6.83 6.77 18.91 8.1
Basic EPS (`) 4.78 -9.94 -69.05 -36.97 -99.96 Basic EPS (`) 3.42 3.93 3.89 10.86 4.66
Equity 25.45 25.45 25.45 25.45 25.45 Equity 17.4 17.4 17.4 17.4 17.4

Rank Rank
387 Superhouse 388 IST
BSE Code: 523283 Price (`): 148.6 Face Value (`): 10 Book Value (`): 236.14 BSE Code: 508807 Price (`): 962.45 Face Value (`): 10 Book Value (`): 902.64
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 673.21 721.79 808.63 758.24 593.37 Net Sales 121.49 102.52 86.42 82.32 67.96
EBITDA 51.02 82.23 89.8 92.62 63.61 EBITDA 69.28 79.7 64.51 60.77 50.78
Interest 21.04 22.19 20.54 25.12 18.75 Interest 0.9 0.33 0.03 0.02 0.04
Net Profit/Loss 9.92 27.92 35.69 37.08 22.31 Net Profit/Loss 81.76 70.41 58.26 55.91 46.43
Basic EPS (`) 7.58 25.32 32.37 33.63 20.24 Basic EPS (`) 140.18 120.74 99.89 95.87 79.61
Equity 11.42 11.42 11.42 11.42 11.42 Equity 5.85 5.85 5.85 5.85 5.85

Rank Rank
389 Hitech Corporation 390 Super Sales India
BSE Code: 526217 Price (`): 195.05 Face Value (`): 10 Book Value (`): 85.82 BSE Code: 512527 Price (`): 649 Face Value (`): 10 Book Value (`): 446.91
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 367.93 393.42 465.7 271.27 256.37 Net Sales 257.59 235.96 225.8 223.53 190.58
EBITDA 34.96 46.35 41.13 29.18 29.51 EBITDA 42.86 45.66 41.35 48.52 49.88
Interest 6.01 10.5 15.79 13.71 12.91 Interest 5.74 6.77 7.52 9.45 12.07
Net Profit/Loss 11.84 14.12 6.79 3.74 7.02 Net Profit/Loss 15.95 17.39 15.81 16.89 10.53
Basic EPS (`) 6.9 7.84 4.47 2.84 5.33 Basic EPS (`) 51.92 56.63 51.48 54.98 34.28
Equity 17.18 17.18 15.18 13.18 13.18 Equity 3.07 3.07 3.07 3.07 3.07

Note: Book value is in rupees per share Share price data is of Aug 09, 2017

80 DALAL STREET INVESTMENT JOURNAL I SEPT 18 - OCT 1, 2017 DSIJ.in

 Rank Rank
391 Kopran 392 GRP
BSE Code: 524280 Price (`): 71.4 Face Value (`): 10 Book Value (`): 28.89 BSE Code: 509152 Price (`): 1395 Face Value (`): 10 Book Value (`): 948.62
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 320.39 298.69 332.27 304.81 252.03 Net Sales 306.53 315.42 346.55 310.85 276.61
EBITDA 47.04 32.59 37.97 44.56 35.46 EBITDA 28.82 29.17 29.5 37.19 34.27
Interest 13.67 12.56 12.97 14.46 11.88 Interest 3.83 4.5 4.96 6.96 6.39
Net Profit/Loss 24.8 10.72 -39.12 17.18 11.12 Net Profit/Loss 6.84 7.91 8.87 10.85 11.72
Basic EPS (`) 5.73 2.48 -9.52 4.4 2.85 Basic EPS (`) 51.32 59.36 66.54 81.34 87.86
Equity 43.25 43.25 41.1 39.05 39.05 Equity 1.33 1.33 1.33 1.33 1.33

Rank Rank
393 Nitta Gelatin India 394 Associated Alcohols & Breweries
BSE Code: 506532 Price (`): 175.05 Face Value (`): 10 Book Value (`): 144.84 BSE Code: 507526 Price (`): 131 Face Value (`): 10 Book Value (`): 54.36
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 353.2 360.89 359.53 289.52 307.96 Net Sales 298.19 288.11 300.14 218.33 159.9
EBITDA 40.2 37.93 24.99 15.5 44.06 EBITDA 42.72 38.65 32.62 23.39 14.5
Interest 5.36 7.02 9.27 7.53 8.52 Interest 4.04 5.19 6.54 7.02 4.04
Net Profit/Loss 12.27 10.73 -1.42 -6.09 10.74 Net Profit/Loss 17.38 14.29 12.34 5.84 3.31
Basic EPS (`) 13.51 11.82 -1.56 -6.7 12.79 Basic EPS (`) 9.61 7.9 13.65 6.47 3.66
Equity 9.08 9.08 9.08 9.08 8.4 Equity 18.08 18.08 9.04 9.04 9.04

Rank Rank
395 Modison Metals 396 Media Matrix Worldwide
BSE Code: 506261 Price (`): 57.1 Face Value (`): 1 Book Value (`): 35.18 BSE Code: 512267 Price (`): 6.1 Face Value (`): 1 Book Value (`): 0.26
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 191.33 169.21 171.81 - - Net Sales 270.33 138.75 162.66 137.35 252.17
EBITDA 31.02 26.91 16.75 - - EBITDA 23.03 -5.33 -9.64 -31.18 -21.88
Interest 2.69 3.35 3.47 - - Interest 5.66 4.4 3.09 3.79 3.87
Net Profit/Loss 14.08 10.88 4.6 - - Net Profit/Loss 10.11 -25.26 -33.67 -47.68 -33.79
Basic EPS (`) 4.34 3.35 1.42 - - Basic EPS (`) 0.09 -0.22 -0.3 -0.42 -3.35
Equity 3.25 3.25 3.25 - - Equity 118.06 113.27 113.27 113.27 10.09

Rank Rank
397 Jocil 398 Winsome Textile Industries
NSE Code: JOCIL Price (`): 177.8 Face Value (`): 10 Book Value (`): 187.95 BSE Code: 514470 Price (`): 71.65 Face Value (`): 10 Book Value (`): 92.48
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 414.78 397.66 332.89 377.02 409.28 Net Sales 714.96 660 651.95 506.36 355.81
EBITDA 18.98 36.37 27.4 28.3 36.93 EBITDA 112.23 103.82 100.17 94.88 66.52
Interest 1.73 1.19 1.06 1.73 3.97 Interest 52.8 61.45 61.4 43.88 37.36
Net Profit/Loss 8.21 17.94 13.11 11.33 14.62 Net Profit/Loss 25.56 20.49 12.92 18.29 15.11
Basic EPS (`) 9.24 20.2 14.76 12.75 16.46 Basic EPS (`) 12.9 10.34 6.52 9.23 7.63
Equity 8.88 8.88 8.88 8.88 8.88 Equity 19.82 19.82 19.82 19.82 19.82

Rank Rank
399 Satia Industries 400 Gufic BioSciences
BSE Code: 539201 Price (`): 76.9 Face Value (`): 10 Book Value (`): 130.03 BSE Code: 509079 Price (`): 71.8 Face Value (`): 1 Book Value (`): 5.87
Last Five Year Financial Results (`/Cr) Last Five Year Financial Results (`/Cr)
Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Particulars Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Net Sales 519.78 450.09 398.21 386.92 281.84 Net Sales 250.23 202.86 152.12 123.64 100.53
EBITDA 91.15 70.01 69.42 53.18 44.48 EBITDA 27.95 20.35 14.84 12.66 11.27
Interest 24.33 25.1 16.35 15.58 14.79 Interest 6.25 5.37 4.46 3.92 3.83
Net Profit/Loss 25.53 13.12 7.84 13.5 13.88 Net Profit/Loss 11.41 7.32 4.16 4.26 3.33
Basic EPS (`) 25.53 13.12 7.84 13.5 13.88 Basic EPS (`) 1.48 0.95 0.54 0.55 0.43
Equity 10 10 10 10 10 Equity 7.74 7.74 7.74 7.74 7.74

Note: Book value is in rupees per share Data source : Dion Global Solutions Ltd. Share price data is of Aug 09, 2017

DSIJ.in SEPT 18 - OCT 1, 2017 I DALAL STREET INVESTMENT JOURNAL 81

 Small-Cap Stocks
Are Considered Long-Term
Investors Best Friends.