BSE - All Groups 10/15/2010 17:31

Company Name
Last Price % Chg 52 wk 52 wk Market Cap

High Low (Rs. cr)

Bajaj Auto 1,506.75 -1.25 1,611.45 705.25 43,600.38

Hero Honda 1,802.40 -3.19 2,094.00 1,535.00 35,991.68

TVS Motor 72.9 -2.93 80 27.95 3,463.39

Mah Scooters 410 0.95 494.9 183.7 468.57

Kinetic Eng 173 -0.17 184 64.25 179.44

Scooters India 40.5 -0.37 50.45 19 174.12

Majestic Auto 138.5 -2.57 165 58.5 144.01

Kinetic Motor 45.85 -3.68 49.95 18.35 108.88

LML 12.14 -1.94 14.28 9.1 99.53

Atul Auto 139.5 -1.38 150 45.05 81.63

VCCL 5.29 -4.86 8.57 5.29 2.54

BSE - All Groups 10/15/2010 17:31
Company Name
Last Price Change % Change Net Profit

(Rs. cr)
Hero Honda 1,802.40 -59.3 -3.19 2,231.83

Bajaj Auto 1,506.75 -19.1 -1.25 1,702.73

Kinetic Motor 45.85 -1.75 -3.68 97.61

TVS Motor 72.9 -2.2 -2.93 88.01

Majestic Auto 138.5 -3.65 -2.57 20.79

Mah Scooters 410 3.85 0.95 6.4

Atul Auto 139.5 -1.95 -1.38 4.54

Kinetic Eng 173 -0.3 -0.17 2.35

VCCL 5.29 -0.27 -4.86 -0.33

Scooters India 40.5 -0.15 -0.37 -28.01

LML 12.14 -0.24 -1.94 -51.62

BSE - All Groups 10/15/2010 17:31
Company Name Last % Chg Gross Net CWIP Total
Price Block Block Assets
Bajaj Auto 1,506.75 -1.25 3,379.25 1,479.59 120.84 4,266.92

Hero Honda 1,802.40 -3.19 2,750.98 1,658.78 48.14 3,531.05

TVS Motor 72.9 -2.93 1,909.14 955.73 27.05 1,868.67

Kinetic Eng 173 -0.17 279.25 98.97 4.55 206.05

Mah Scooters 410 0.95 27.25 9.08 0 200.55

Majestic Auto 138.5 -2.57 104.66 63.27 5.72 93.1

Atul Auto 139.5 -1.38 58.23 41.77 1.05 56.82

Kinetic Motor 45.85 -3.68 54.8 17.72 0 29.99

Scooters India 40.5 -0.37 55.94 16.92 0.11 21.72

VCCL 5.29 -4.86 14.92 2.46 0 -13.53

LML 12.14 -1.94 515.44 131.09 5.04 -75.57
This data
can be
easily
copy
pasted
into a
Microsoft
Excel
sheet

201003
200603
AL
keyfinratio
Ashok
« Previous Years  
Leyland

-------------
Key ------ in
Financial Rs. Cr.
Ratios -------------
------

Mar '06 Mar '07 Mar '08 Mar '09 Mar '10

Investment
Valuation Ratios
Face
1 1 1 1 1
Value

Dividend
1.2 1.5 1.5 1 1.5
Per Share

Operating
Profit Per 4.42 5.18 6.05 3.56 5.72
Share (Rs)

Net
Operating
43.88 55.59 59.93 46.37 55.9
Profit Per
Share (Rs)

Free
Reserves
10.01 12.79 14.69 14.43 16.1
Per Share
(Rs)
Bonus in
Equity 5.1 4.7 4.68 4.68 4.68
Capital
Profitability Ratios
Operating
Profit
10.08 9.32 10.09 7.66 10.23
Margin(%
)

Profit
Before
Interest
7.66 7.21 7.79 4.72 7.45
And Tax
Margin(%
)

Gross
Profit
10.08 9.66 7.86 4.77 7.49
Margin(%
)

Cash
Profit
Margin(% 8.39 7.97 7.73 5.77 7.69
)

Adjusted
Cash
7.76 7.46 7.73 5.77 7.69
Margin(%
)

Net Profit
Margin(% 6.05 5.94 5.83 3.04 5.66
)

Adjusted
Net Profit
5.43 5.43 5.83 3.04 5.66
Margin(%
)

Return
On
Capital 21.95 23.82 23.12 8.78 12.89
Employed
(%)

Return
On Net 23.57 23.58 22.3 9.05 18.27
Worth(%)
Adjusted
Return on
21.24 21.84 21.12 8.65 15.99
Net
Worth(%)

Return on
Assets
Excluding 8.85 13.95 15.82 15.78 17.42
Revaluati
ons

Return on
Assets
Including 8.9 14.13 15.99 26.04 27.45
Revaluati
ons

Return on
Long
26.32 25.51 23.15 8.78 12.89
Term
Funds(%)

Liquidity And
Solvency Ratios
Current
Ratio 1.12 1.12 1.08 1.29 1.22

Quick
0.8 0.74 0.6 0.72 0.72
Ratio
Debt
Equity 0.5 0.34 0.42 0.93 0.98
Ratio

Long
Term
Debt 0.25 0.25 0.42 0.93 0.98
Equity
Ratio

Debt Coverage
Ratios
Interest 11.9 18.81 8.33 2.27 5.83
Cover

Total
Debt to
0.5 0.34 0.42 0.93 0.98
Owners
Fund
Financial
Charges 15.2 23.55 10.46 3.41 7.83
Coverage
Ratio

Financial
Charges
Coverage 12.82 19.61 8.74 3.34 7.16
Ratio Post
Tax

Management
Efficiency Ratios

Inventory
Turnover 5.99 6.93 7.9 5.36 5.11
Ratio

Debtors
Turnover 12.14 15.54 17.74 9.25 7.51
Ratio

Investme
nts
Turnover 7.16 8.29 7.9 5.36 5.11
Ratio

Fixed
Assets 5.4 5.43 2.77 1.26 1.25
Turnover
Ratio

Total
Assets
2.64 2.99 2.7 1.54 1.65
Turnover
Ratio

Asset
Turnover 2.56 2.86 2.77 1.26 1.25
Ratio

Average
Raw
24.16 25.65 26.49 44.36 40.15
Material
Holding

Average
Finished
33.23 28.68 31.11 41.55 36.3
Goods
Held
Number
of Days In
39.45 28.12 9.83 42.04 35.64
Working
Capital

Profit & Loss

Account Ratios

Material
Cost 78.32 75.69 74.66 73.82 74.42
Compositi
on

Imported
Compositi
on of Raw
2.6 3.35 3.7 5.37 7.65
Materials
Consume
d

Selling
Distributi
on Cost 2.18 2.31 2.44 6.98 7.68
Compositi
on

Expenses
as
Compositi
8.81 8.94 10.19 15.93 8.66
on of
Total
Sales

Cash Flow Indicator

Ratios

Dividend
Payout
55.66 51.31 49.8 81.91 54.92
Ratio Net
Profit

Dividend
Payout
Ratio 40.16 38.23 36.11 42.24 37.06
Cash
Profit
Earning
Retention 37.92 43.88 47.42 14.36 37.24
Ratio

Cash
Earning
56.6 59.16 62.45 56.79 59.53
Retention
Ratio

AdjustedC
ash Flow 1.65 1.16 1.43 5.45 3.97
Times

Mar '06 Mar '07 Mar '08 Mar '09 Mar '10

Earnings
Per Share 2.68 3.33 3.53 1.43 3.18

Book
11.37 14.14 15.99 15.85 17.46
Value

Source : Asian CERC

This data
can be
easily
copy
pasted
into a
Microsoft
Excel
sheet

201003
200603
AL
balance
Ashok
« Previous Years  
Leyland

-------------
------ in
Balance
Rs. Cr.
Sheet
-------------
------

Mar '06 Mar '07 Mar '08 Mar '09 Mar '10

12 mths 12 mths 12 mths 12 mths 12 mths

Sources Of Funds
Total
Share 122.16 132.39 133.03 133.03 133.03
Capital

Equity
Share 122.16 132.39 133.03 133.03 133.03
Capital

Share
Applicatio 0 0 0 0 0
n Money

Preferenc
e Share 0 0 0 0 0
Capital
Reserves 1,266.35 1,739.23 1,993.57 1,976.00 2,190.10
Revaluati
on 23.95 22.96 22.38 1,364.86 1,333.17
Reserves

Networth 1,412.46 1,894.58 2,148.98 3,473.89 3,656.30

Secured
184.69 360.22 190.24 304.41 788.12
Loans
Unsecure
507.24 280.18 697.26 1,657.57 1,492.33
d Loans
Total
691.93 640.4 887.5 1,961.98 2,280.45
Debt

Total
2,104.39 2,534.98 3,036.48 5,435.87 5,936.75
Liabilities

Mar '06 Mar '07 Mar '08 Mar '09 Mar '10

12 mths 12 mths 12 mths 12 mths 12 mths

Application Of Funds

Gross
Block 2,138.50 2,620.20 2,942.44 4,953.27 6,018.63

Less:
Accum.
Depreciati 1,195.23 1,313.16 1,416.89 1,554.16 1,769.07
on

Net Block 943.27 1,307.04 1,525.55 3,399.11 4,249.56

Capital
Work in 198.32 407.7 661.08 1,043.19 619.71
Progress
Investme
368.18 221.09 609.9 263.56 326.15
nts
Inventori 902.56 1,070.32 1,223.91 1,330.01 1,638.24
es
Sundry
424.34 522.88 375.84 957.97 1,022.06
Debtors
Cash and
Bank 165.98 88.55 44.55 86.93 188.92
Balance

Total
Current 1,492.88 1,681.75 1,644.30 2,374.91 2,849.22
Assets

Loans and
253.35 516.78 708.26 819.63 928.31
Advances

Fixed
Deposits 436.9 346.39 406.82 1.15 330.01

Total CA,
Loans & 2,183.13 2,544.92 2,759.38 3,195.69 4,107.54
Advances
Deffered
0 0 0 0 0
Credit

Current
1,334.19 1,865.97 2,196.49 2,207.29 3,002.68
Liabilities

Provisions 261.62 104.23 345.23 268.08 368.69

Total CL & 1,595.81 1,970.20 2,541.72 2,475.37 3,371.37

Provisions

Net
Current 587.32 574.72 217.66 720.32 736.17
Assets

Miscellan
eous 7.31 24.42 22.29 9.69 5.17
Expenses

Total
2,104.40 2,534.97 3,036.48 5,435.87 5,936.76
Assets

Contingen
t 946.29 1,129.49 1,783.97 754.37 445.03
Liabilities

Book
11.37 14.14 15.99 15.85 17.46
Value (Rs)

Source : Asian CERC

This data
can be
easily
copy
pasted
into a
Microsoft
Excel
sheet

201003
200603
AL
profit
Ashok
« Previous Years  
Leyland

-------------
Profit & ------ in
Loss Rs. Cr.
account -------------
------

Mar '06 Mar '07 Mar '08 Mar '09 Mar '10

12 mths 12 mths 12 mths 12 mths 12 mths

Income
Sales
6,200.54 8,513.93 9,178.82 6,826.96 8,071.74
Turnover
Excise
840.6 1,155.05 1,206.30 657.97 635.56
Duty

Net Sales 5,359.94 7,358.88 7,972.52 6,168.99 7,436.18

Other
76.61 101.02 95.15 71.07 89.34
Income
Stock
Adjustme 300.6 48.98 97.48 1.05 251.85
nts
Total 5,737.15 7,508.88 8,165.15 6,241.11 7,777.37
Income
Expenditure

Raw
4,197.98 5,570.18 5,952.86 4,554.36 5,534.24
Materials

Power &
41.41 45.44 45.28 38.42 44.47
Fuel Cost
Employee
403.89 480.7 616.17 566.26 671.61
Cost
Other
Manufact
33.29 41.7 57.48 50.3 45.51
uring
Expenses

Selling
and
199.36 259.5 263.55 495.68 645.89
Admin
Expenses

Miscellan
eous 244.66 324.31 330.84 0.13 0.16
Expenses

Preopera
tive Exp
-0.41 -0.13 -0.67 -8.2 -15.25
Capitalise
d

Total
5,120.18 6,721.70 7,265.51 5,696.95 6,926.63
Expenses

Mar '06 Mar '07 Mar '08 Mar '09 Mar '10

12 mths 12 mths 12 mths 12 mths 12 mths

Operating 540.36 686.16 804.49 473.09 761.4

Profit
PBDIT 616.97 787.18 899.64 544.16 850.74
Interest 38.37 31.82 83.63 157.3 101.85
PBDT 578.6 755.36 816.01 386.86 748.89
Depreciati
126.01 150.57 177.36 178.41 204.11
on
Other
Written 0.31 0.3 0.49 0 0
Off

Profit
Before 452.28 604.49 638.16 208.45 544.78
Tax

Extra-
ordinary 0 2.96 0 0.26 0
items

PBT (Post
Extra-ord 452.28 607.45 638.16 208.71 544.78
Items)
Tax 124.98 163.22 168.84 18.45 121.1

Reported
327.32 441.29 469.31 190 423.67
Net Profit

Total
Value 922.18 1,151.50 1,312.66 1,142.59 1,392.39
Addition

Preferenc
e 0 0 0 0 0
Dividend
Equity
159.79 198.58 199.77 133.03 199.55
Dividend

Corporate
Dividend 22.41 27.85 33.95 22.61 33.14
Tax

Per share data

(annualised)
Shares in
issue 12,215.87 13,238.70 13,303.38 13,303.38 13,303.38
(lakhs)

Earning
Per Share 2.68 3.33 3.53 1.43 3.18
(Rs)

Equity
Dividend 120 150 150 100 150
(%)

Book
11.37 14.14 15.99 15.85 17.46
Value (Rs)

Source : Asian CERC

This data
can be
easily
copy
pasted
into a
Microsoft
Excel
sheet

Hero 201003
200603
HHM
keyfinratio
Honda « Previous Years  
Motors

-------------
Key ------ in
Financial Rs. Cr.
Ratios -------------
------

Mar '06 Mar '07 Mar '08 Mar '09 Mar '10

Investment
Valuation Ratios
Face
2 2 2 2 2
Value

Dividend
20 17 19 20 110
Per Share

Operating
Profit Per 69.21 60.19 68.5 87.79 137.4
Share (Rs)

Net
Operating
436.64 496.07 518.06 617.23 793.22
Profit Per
Share (Rs)

Free
Reserves
98.62 121.7 147.55 188.33 171.52
Per Share
(Rs)
Bonus in
Equity 59.98 59.98 59.98 59.98 59.98
Capital
Profitability Ratios
Operating
Profit
15.84 12.13 13.22 14.22 17.32
Margin(%
)

Profit
Before
Interest
14.44 10.63 11.57 12.64 16.01
And Tax
Margin(%
)

Gross
Profit
16.35 12.85 11.67 12.75 16.11
Margin(%
)

Cash
Profit
Margin(% 12.37 9.98 9.59 10.84 14
)

Adjusted
Cash
11.19 8.84 9.59 10.84 14
Margin(%
)

Net Profit
Margin(% 11.06 8.58 9.27 10.3 14
)

Adjusted
Net Profit
9.88 7.44 9.27 10.3 14
Margin(%
)

Return
On
Capital 60.31 43.48 41.57 43.33 75.07
Employed
(%)

Return
On Net 48.34 34.73 32.41 33.72 64.41
Worth(%)
Adjusted
Return on
43.16 30.11 28.14 30.73 58.87
Net
Worth(%)

Return on
Assets
Excluding 25.05 123.7 149.55 190.33 173.52
Revaluati
ons

Return on
Assets
Including 25.05 123.7 149.55 190.33 173.52
Revaluati
ons

Return on
Long
60.31 43.48 41.57 43.33 75.07
Term
Funds(%)

Liquidity And
Solvency Ratios
Current
Ratio 0.49 0.57 0.48 0.46 0.58

Quick
0.35 0.4 0.32 0.31 0.49
Ratio
Debt
Equity 0.09 0.07 0.04 0.02 0.02
Ratio

Long
Term
Debt 0.09 0.07 0.04 0.02 0.02
Equity
Ratio

Debt Coverage
Ratios
Interest 453.39 711.75 648.15 664.4 1,262.36
Cover

Total
Debt to
0.09 0.07 0.04 0.02 0.02
Owners
Fund
Financial
Charges 92.33 93.44 108.14 142.76 255.15
Coverage
Ratio

Financial
Charges
Coverage 70.7 73.51 84.76 113.15 218.53
Ratio Post
Tax

Management
Efficiency Ratios

Inventory
Turnover 38.74 36.25 42.82 47.53 42.8
Ratio

Debtors
Turnover 70.26 40.11 32.7 55.1 122.63
Ratio

Investme
nts
Turnover 50.65 47.48 42.82 47.53 42.8
Ratio

Fixed
Assets 11.41 9.54 5.89 5.34 6.29
Turnover
Ratio

Total
Assets
4.2 3.99 3.52 3.36 4.8
Turnover
Ratio

Asset
Turnover 6.45 6.01 5.89 5.34 6.29
Ratio

Average
Raw
7.96 8.46 10.69 8.27 10.78
Material
Holding

Average
Finished
2.99 2.49 1.87 2.16 1.22
Goods
Held
Number
of Days In
-35.52 -25.22 -35.26 -34.58 -47.76
Working
Capital

Profit & Loss

Account Ratios

Material
Cost 70.45 73.24 72.16 71.73 68.32
Compositi
on

Imported
Compositi
on of Raw
1.69 1.1 0.67 0.79 1.66
Materials
Consume
d

Selling
Distributi
on Cost 4.63 5.11 4.86 4.72 4.8
Compositi
on

Expenses
as
Compositi
2.9 2.66 2.35 2.01 2.13
on of
Total
Sales

Cash Flow Indicator

Ratios

Dividend
Payout
46.88 46.29 45.86 36.45 115.04
Ratio Net
Profit

Dividend
Payout
Ratio 41.93 39.8 39.34 31.95 105.95
Cash
Profit
Earning
Retention 47.51 46.62 47.19 60.01 -25.86
Ratio

Cash
Earning
53.63 55.06 55.65 65.36 -15.06
Retention
Ratio

AdjustedC
ash Flow 0.19 0.19 0.13 0.06 0.03
Times

Mar '06 Mar '07 Mar '08 Mar '09 Mar '10

Earnings
Per Share 48.64 42.96 48.47 64.19 111.77

Book
100.62 123.7 149.55 190.33 173.52
Value

Source : Asian CERC

This data
can be
easily
copy
pasted
into a
Microsoft
Excel
sheet

Maruti 201003
200603
MS24
keyfinratio
Suzuki « Previous Years  
India

-------------
Key ------ in
Financial Rs. Cr.
Ratios -------------
------

Mar '06 Mar '07 Mar '08 Mar '09 Mar '10

Investment
Valuation Ratios
Face
5 5 5 5 5
Value

Dividend
3.5 4.5 5 3.5 6
Per Share

Operating
Profit Per 64.59 76.3 88.31 65.89 129.38
Share (Rs)

Net
Operating
422.2 512.49 625.34 717.5 1,014.77
Profit Per
Share (Rs)

Free
Reserves
183.18 231.89 286.28 318.45 403.82
Per Share
(Rs)
Bonus in
Equity -- -- -- -- --
Capital
Profitability Ratios
Operating
Profit
15.29 14.88 14.12 9.18 12.74
Margin(%
)

Profit
Before
Interest
12.67 12.74 10.7 5.62 9.73
And Tax
Margin(%
)

Gross
Profit
16.95 16.66 10.97 5.77 9.93
Margin(%
)

Cash
Profit
Margin(% 11.82 12.08 11.79 9.13 10.78
)

Adjusted
Cash
12.45 12.01 11.79 9.13 10.78
Margin(%
)

Net Profit
Margin(% 9.53 10.29 9.34 5.72 8.34
)

Adjusted
Net Profit
10.16 10.22 9.34 5.72 8.34
Margin(%
)

Return
On
Capital 33.46 30.65 26.18 17.37 27.89
Employed
(%)

Return
On Net 21.81 22.79 20.56 13.04 21.1
Worth(%)
Adjusted
Return on
23.24 22.63 19.2 13.23 20.29
Net
Worth(%)

Return on
Assets
Excluding 15.42 237.23 291.28 323.45 409.65
Revaluati
ons

Return on
Assets
Including 15.42 237.23 291.28 323.45 409.65
Revaluati
ons

Return on
Long
33.47 30.74 27.35 17.48 28.8
Term
Funds(%)

Liquidity And
Solvency Ratios
Current
Ratio 1.77 1.4 0.91 1.51 0.91

Quick
1.31 1.13 0.66 1.26 0.68
Ratio
Debt
Equity 0.01 0.09 0.11 0.07 0.07
Ratio

Long
Term
Debt 0.01 0.09 0.06 0.07 0.04
Equity
Ratio

Debt Coverage
Ratios
Interest 90.62 61.01 40.93 34.21 105.39
Cover

Total
Debt to
0.01 0.09 0.11 0.07 0.07
Owners
Fund
Financial
Charges 104.61 68.23 50.46 48.06 130.02
Coverage
Ratio

Financial
Charges
Coverage 73.28 49.76 39.57 38.75 100.18
Ratio Post
Tax

Management
Efficiency Ratios

Inventory
Turnover 14.15 21.27 22.93 30.46 30.47
Ratio

Debtors
Turnover 19.45 21.12 25.76 26.33 33.92
Ratio

Investme
nts
Turnover 18.78 28.76 22.93 30.46 30.47
Ratio

Fixed
Assets 6.59 6.32 2.48 2.38 2.82
Turnover
Ratio

Total
Assets
2.21 1.98 1.94 2.06 2.32
Turnover
Ratio

Asset
Turnover 2.46 2.41 2.48 2.38 2.82
Ratio

Average
Raw
11.47 12.36 9.33 13.21 10.66
Material
Holding

Average
Finished
17 6.52 12.49 3.17 5.35
Goods
Held
Number
of Days In
49.76 28.61 2.03 33.66 0.83
Working
Capital

Profit & Loss

Account Ratios

Material
Cost 77.25 73.36 77.25 77.1 77.21
Compositi
on

Imported
Compositi
on of Raw
18.75 12.62 10.84 11.7 12.89
Materials
Consume
d

Selling
Distributi
on Cost 2.91 3.37 3.1 3.56 3.12
Compositi
on

Expenses
as
Compositi
4.78 3.9 4.1 7.24 15.49
on of
Total
Sales

Cash Flow Indicator

Ratios

Dividend
Payout
9.69 9.72 9.78 9.7 8.09
Ratio Net
Profit

Dividend
Payout
Ratio 7.81 8.28 7.36 6.14 6.08
Cash
Profit
Earning
Retention 90.91 90.21 89.53 90.44 91.59
Ratio

Cash
Earning
92.58 91.67 92.25 93.92 93.74
Retention
Ratio

AdjustedC
ash Flow 0.05 0.35 0.41 0.36 0.25
Times

Mar '06 Mar '07 Mar '08 Mar '09 Mar '10

Earnings
Per Share 41.16 54.07 59.91 42.18 86.45

Book
188.73 237.23 291.28 323.45 409.65
Value

Source : Asian CERC