Hawkins Cookers

Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15

PRICE: 170.5333 982.2714 1028.187 1568.828 2177.553 2130.984 3040.758
Price to sales 4.065991 19.88982 17.91774 24.76012 29.83567 27.0619 34.32182
Assets turnover ratio 0.395277 0.468325 0.493807 0.470583 0.442902 0.451868 0.393923
Net Cash Flow -3.42 5.02 -5.59 -6.31 18.85 -14.31 3.72
Return on equity 0.01285 -0.10279 -0.01809 0.048907 0.299647 0.240208 0.392103
Return on capital employed -0.03502 -0.05317 -0.12582 0.039811 0.297395 0.210526 0.369785
Price to earning 23.14719 -1.87429 -16.0661 9.317647 2.863458 3.161685 7.684014
OPM % 12.95083 17.1176 14.10557 14.18017 13.55587 8.039143 14.70048
Book value per share 50.5293 73.55388 87.12665 97.52363 103.5161 105.7089 111.38
P/BV 3.37494 13.35445 11.80106 16.08664 21.03589 20.15899 27.30076
CAGR Price 475.9997 145.5452 109.5344 89.03396 65.71209 61.63252
CAGR Reserves 56.8097 37.94873 29.2564 23.24783 18.75082 16.51017
CAGR Net Profit 92.67782 28.8832 16.30453 15.56242 14.89386 9.030484
CAGR Sales 17.74913 16.96959 14.74308 14.85436 13.42683 13.27344
Reserves to equity capital 4.05293 6.355388 7.712665 8.752363 9.351607 9.570888 10.138
Net profit to equity capital 2.406427 1.94896 2.285444 2.198488 2.531191 0.863894 3.553875

Eicher Motors
Mar-09 Mar-10
Mar-11 Mar-12 Mar-13 Mar-14 Mar-15
PRICE: 264.25 264.25
201.77 693.12 1265.21 2206.72 2762.06
Price to sales 3.28073 4.320696
0.869251 4.246603 6.0073 9.32433 10.96744
Assets turnover ratio 0.503098 1.35977
0.849862 0.676442 0.671893 0.705352 0.793459
Net Cash Flow 3.88 1179.87 -61.15 75.03 -46.7 -388.01 -120.94
Return on equity 65.29001 25.25347
32.52102 30.53955 27.67073 23.82998 22.35261
Return on capital employed 63.59746 55.89532
70.67731 62.34083 37.6195 22.8216 16.63561
Price to earning 2.608879 2.663543
0.744515 4.961895 8.265874 14.24798 16.25523
OPM % 26.9854 27.85244
29.16329 30.2091 30.89609 31.44989 30.97253
Book value per share 155.1584 392.9121
833.3412 457.3645 553.216 649.9593 760.1405
P/BV 1.703098 0.672542
0.242122 1.515465 2.287009 3.395167 3.633618
CAGR Price -12.6182 37.91065 47.92341 52.87851 47.86646
CAGR Reserves -1.55778 3.865052 8.05159 9.944386 11.15178
CAGR Net Profit 15.41701 44.5111 49.02708 38.95168 35.87596
CAGR Sales 30.78741 36.78877 34.87091 30.04572 25.80181
Reserves to Net Profit 7.446129 17.18211 12.4997 6.37942 4.748324 5.328718 5.148957

Greenply Industries
Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15
PRICE: 10.78 37.95095 39.58526 41.445 81.7605 79.88 199.1825
Price to sales 0.116722 0.449926 0.392468 0.304346 0.493336 0.446466 1.536924
Assets turnover ratio 0.819306 1.065361 0.952645 0.803627 0.767592 0.803359 0.738673
Net Cash Flow -2.99 3.35 -6.61 0.6
Return on equity 23.15474 12.56307
10.87186 6.466562 8.775386 5.252688 7.51684
Return on capital employed 16.02232 6.768418
6.698347 4.081858 6.297766 4.279178 6.889112
Price to earning 2.199141 12.29244
13.6142 20.84025 23.56582 31.47263 330.3703
OPM % 14.51217 14.93447
15.21027 13.78622 16.35906 14.1288 14.29052
Book value per share 21.16706 24.57104
26.74068 30.74896 39.53024 48.31234 40.09776
P/BV 0.509282 1.54454
1.480339 1.34785 2.068303 1.653408 4.967422
CAGR Price 2.130493 2.979273 21.1519 16.04945 31.82712
CAGR Reserves 9.217723 11.29595 15.59578 17.00061 10.41287
CAGR Net Profit -28.8556 2.518258 23.18952 18.22098 16.16714
CAGR Sales 14.28691 20.81551 21.03642 18.29944 9.012688
Reserves to Net Profit 4.594479 5.254388 12.38302 6.722898 4.073756 4.988731 3.87383

Avanti Feeds
Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15
PRICE: 6.3 3.28 4.86 7.92 20.08 20.92 119.13
Price to sales 0.420386 0.3785890.424732 0.304982 0.408327 0.29312 0.955895
Assets turnover ratio 1.220182 1.7040831.252676 0.733093 0.465723 0.38405 0.352957
Net Cash Flow -3.42 5.02 -5.59 -6.31 18.85 -14.31 3.72
Return on equity 0.01285 -0.10279 -0.01809 0.048907 0.299647 0.240208 0.392103
Return on capital employed -0.03502 -0.05317 -0.12582 0.039811 0.297395 0.210526 0.369785
Price to earning 23.14719 -1.87429 -16.0661 9.317647 2.863458 3.161685 7.684014
OPM % 11.7178 13.432269.894845 10.49725 8.600061 12.86574 18.1835
Book value per share 21.18043 17.025 16.725 17.38 23.4025 27.55507 39.55286
P/BV 0.297444 0.1926580.290583 0.455696 0.858028 0.759207 3.011918
CAGR Price -12.169 7.926529 33.61518 27.12888 63.22253
CAGR Reserves -3.09312 -0.64187 8.08853 13.0903 18.13597
CAGR Net Profit #NUM! 56.32543 136.9385 102.158 107.1925
CAGR Sales -3.35703 28.45674 41.54475 45.90369 50.33879
Reserves to equity capital 9.590214 7.5125 7.3625 7.69 10.70125 12.77753 18.77643
Net profit to equity capital 6.721713 4.5675 3.90375 6.12875 5.335 5.068282 9.237885

Natco Pharma
Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15
PRICE: 12.13167 31.99048 55.53211 75.839 88.553 151.1289 451.7835
Price to sales 0.766896 1.971781 3.400689 4.510692 4.205637 6.763976 18.19112
Assets turnover ratio 1.189057 1.213702 1.542769 1.728371 1.640102 1.62376 1.678533
Net Cash Flow 2.95 -23.86 0.26 2.23
Return on equity 24.45462 15.53608 18.78387 41.1494 33.06219 12.90865 9.97577
Return on capital employed 23.53527 15.09622 19.41411 39.9595 26.63414 12.25733 9.905475
Price to earning 2.699857 9.478594 11.806 6.060107 7.874659 26.67182 88.95116
OPM % 23.4787 23.73924 22.76776 38.84162 42.69524 31.93179 28.56808
Book value per share 18.37518 21.7222 25.03943 30.41027 34.01594 43.899 50.92085
P/BV 0.66022 1.472709 2.217786 2.493861 2.60328 3.442651 8.872269
CAGR Price 31.75337 33.33903 28.98691 36.41603 55.47179
CAGR Reserves 8.083195 16.81534 15.97429 20.07174 19.60934
CAGR Net Profit 4.800616 6.955703 10.20723 16.09085 18.45872
CAGR Sales 0.324625 4.670021 9.663313 10.10014 10.36384
Reserves to Net Profit 5.221287 5.69766 6.060176 7.423083 6.987199 6.743892 6.037884

Page Industries
Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15
PRICE: 452.84 430.99 818.8 1694.14 2914.76 3577.4 5839.33
Price to sales 26.24989 18.87115 26.90088 38.42799 47.55502 45.51815 54.81993
Assets turnover ratio 0.903041 0.837895 0.651364 0.693506 0.549904 0.544636 0.580005
Net Cash Flow 2.95 -23.86 0.26 2.23
Return on equity 77.82086 59.90555
57.23086 54.90022 41.41987 29.45061 23.11073
Return on capital employed 144.3044 82.21823
72.17845 70.23201 60.28851 45.97483 35.22276
Price to earning 8.38884 9.242854
16.11574 27.80901 47.34362 63.45717 97.51632
OPM % 21.67628 18.69838
20.62195 19.21135 20.11078 18.76727 19.52217
Book value per share 69.39013 77.86547
88.80717 111.0045 148.6906 191.4888 259.1928
P/BV 6.526 5.535059
9.219976 15.26191 19.60286 18.68203 22.5289
CAGR Price 37.83367 57.81951 61.26269 52.69333 54.40071
CAGR Reserves 7.760214 14.17314 19.56375 21.74193 24.20749
CAGR Net Profit 11.90586 22.78422 29.87085 28.89433 30.15677
CAGR Sales 15.44398 24.51193 27.99247 28.03916 29.25855
Reserves to Net Profit 2.780017 2.392349 2.218379 1.923484 1.718604 1.798276 1.806802
 Mar-16 Mar-17 Mar-18
2622.947 3027.426 2847.852
28.5144 31.27763 27.26426
0.450566 0.464543 0.449218
-6.15 65.86 -29.5
0.436956 0.372525 0.334681
0.518438 0.392691 0.936716
12.86177 12.53835 18.0646
13.78196 12.31623 13.90591
115.4442 201.6635 207.5992
22.72047 15.01227 13.71803
47.76399 43.27092 36.72769
14.63625 21.43568 19.24666
11.25541 12.02352 10.94196
11.8732 11.01959 10.67033
10.54442 19.16635 19.75992
2.359168 2.42344 2.020794

Mar-16 Mar-17 Mar-18

6095.65 19734.94 25817.2
18.90433 86.82343 99.87915
0.742499 0.802534 0.995804
-329.24 -3.84 3.96
18.2689 14.18032 9.737945
13.12144 46.26783 33.21796
35.94736 103.4756 134.9649
31.02607 31.49172 31.16822
928.3616 1345.026 1964.377
6.56603 14.67254 13.14269
56.57233 71.45597 66.37932
12.73206 16.40485 19.43199
38.60968 46.63473 44.00441
26.15847 17.33821 16.95442
4.044397 2.709882 3.189925

Mar-16 Mar-17 Mar-18

192.1184 284.1789 314.7452
1.352694 2.094916 2.296385
0.722312 0.940532 1.236031
24.95 39.82 -41.24
5.877751 4.146019 2.603136
6.969203 4.559457 1.981841
64.2962 106.7978 162.0335
15.69035 13.06248 11.33669
50.8285 64.19413 74.63703
3.779738 4.426868 4.217012
26.07266 28.61634 26.49747
12.69913 14.59832 14.81083
14.91419 13.34895 11.8387
9.09496 7.506317 6.767756
4.585119 5.735989 6.653327

Mar-16 Mar-17 Mar-18

328.29 434.83 852.61
1.674027 1.956238 2.833027
0.268322 0.308479 0.386609
-6.15 65.86 -29.5
0.436956 0.372525 0.334681
0.518438 0.392691 0.936716
12.86177 12.53835 18.0646
22.53824 21.85312 21.74172
58.43392 93.12555 141.0705
5.618141 4.669288 6.043858
75.90325 69.77446 72.51359
22.26801 26.59345 29.25032
100.4979 90.97931 83.92343
51.32181 45.95338 44.74067
28.21696 45.56278 69.53524
16.39207 13.93943 11.57159

Mar-16 Mar-17 Mar-18

452.6237 907.7421 793.331
15.11206 15.68171 13.3989
1.753526 1.14751 1.700751
89.9 -0.7 -1.8
16.77858 18.17135 5.894799
22.81158 24.16831 9.875884
36.26283 52.79497 80.81962
50.96051 49.92185 40.40104
74.46552 94.51576 166.5149
6.078299 9.604135 4.764324
46.01184 51.92097 42.86869
 24.1357 24.61661 30.44336
18.2057 33.31104 34.38052
12.51053 20.42571 18.99539
8.026098 3.321811 4.35981

Mar-16 Mar-17 Mar-18

13553.59 12694.44 14177.16
97.9128 78.82769 74.20924
0.535687 0.532418 0.545868
89.9 -0.7 -1.8
22.05502 15.86427 12.52666
39.44427 38.14965 31.58866
177.2275 168.4418 189.6046
19.60703 20.52708 20.75101
346.87 475.2197 597.1121
39.07398 26.71278 23.74288
63.65943 52.63119 47.42431
25.71929 27.20411 27.09227
29.76919 28.25112 26.7081
29.3577 27.65365 26.61811
1.916182 2.240498 2.458427