SCREENER.

IN

SWARAJ ENGINES LTD

Narration
Sales
Expenses
Operating Profit
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
EPS
Price to earning
Price
RATIOS:
Dividend Payout
OPM

Mar-06
128.18
102.37
25.81
1.07
4.26
1.20
21.42
7.43
13.99
11.26
14.14
159.30

66.62%
20.14%

Mar-07
129.00
102.73
26.27
0.93
4.40
0.17
22.63
7.77
14.86
11.96
12.26
146.67

0.00%
20.36%

Mar-08
125.36
102.18
23.18
3.47
4.59
0.02
22.04
7.68
14.36
11.56
19.08
220.64

43.25%
18.49%

Mar-09
208.17
176.31
31.86
5.10
4.69
0.06
32.21
10.94
21.27
17.13
6.40
109.56

29.20%
15.30%

Mar-10
282.44
232.87
49.57
10.01
4.84
0.03
54.71
17.36
37.35
30.07
10.69
321.47

26.59%
17.55%

Mar-11
360.63
299.96
60.67
8.18
4.46
0.04
64.35
20.44
43.91
35.35
12.78
451.76

28.29%
16.82%

TRENDS:
Sales Growth
OPM
Price to Earning

Mar-12
448.58
379.21
69.37
12.24
4.26
0.08
77.27
24.45
52.82
42.53
9.39
399.44

Mar-13
479.03
407.53
71.50
15.31
7.16
0.15
79.50
24.10
55.40
44.61
9.29
414.38

Mar-14
608.28
519.77
88.51
18.47
9.12
0.04
97.81
30.81
67.00
53.95
12.77
688.75

Mar-15
539.70
464.98
74.72
16.32
13.20
0.01
77.82
25.98
51.84
41.74
20.01
835.42

Trailing
516.22
445.11
71.11
16.39
13.32
0.04
74.14
26.34
47.80
38.49
25.70
989.00

30.56%
15.46%

73.99%
14.93%

64.88%
14.55%

79.07%
13.84%

13.78%

10 YEARS
17.32%
15.76%
13.86

7 YEARS
23.19%
15.25%
13.38

5 YEARS
13.83%
14.97%
14.99

3 YEARS
6.36%
14.43%
16.94

RECENT
-4.35%
13.78%
25.70

Best Case
Worst Case
574.02
517.24
491.20
445.99
82.81
71.25
13.32
13.32
0.04
0.04
69.45
57.89
36%
36%
44.78
37.32
36.05
30.05
25.70
13.38
926.49
402.04

BEST
6.36%
14.43%
25.70

WORST
-4.35%
13.78%
13.38

SWARAJ ENGINES LTD

Narration
Sales
Expenses
Operating Profit
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
OPM

SCREENER.IN
Sep-13
151.58
128.92
22.66
4.60
2.22
0.01
25.03
7.86
17.17
15%

Dec-13
150.18
129.53
20.65
4.15
2.24
22.56
7.01
15.55
14%

Mar-14
159.36
135.30
24.06
4.04
2.54
0.01
25.55
8.09
17.46
15%

Jun-14
166.13
141.21
24.92
4.25
3.34
25.83
8.25
17.58
15%

Sep-14
167.24
142.69
24.55
4.03
3.48
25.10
7.37
17.73
15%

Dec-14
102.03
90.15
11.88
3.92
3.36
0.01
12.43
4.15
8.28
12%

Mar-15
104.30
90.93
13.37
4.11
3.02
14.46
6.21
8.25
13%

Jun-15
153.15
130.89
22.26
4.41
3.37
23.30
7.65
15.65
15%

Sep-15
153.18
130.45
22.73
4.13
3.68
0.02
23.16
7.62
15.54
15%

Dec-15
105.59
92.84
12.75
3.74
3.25
0.02
13.22
4.86
8.36
12%

SWARAJ ENGINES LTD

Narration
Equity Share Capital
Reserves
Borrowings
Other Liabilities
Total
Net Block
Capital Work in Progress
Investments
Other Assets
Total
Working Capital
Debtors
Inventory
Debtor Days
Inventory Turnover
Return on Equity
Return on Capital Emp

SCREENER.IN
Mar-06
12.42
48.59
63.71
124.72

Mar-07
12.42
63.45
60.35
136.22

Mar-08
12.42
70.54
24.88
107.84

Mar-09
12.42
84.55
29.34
126.31

Mar-10
12.42
110.32
45.98
168.72

Mar-11
12.42
139.80
61.12
213.34

Mar-12
12.42
173.86
77.77
264.05

Mar-13
12.42
181.31
107.72
301.45

Mar-14
12.42
197.46
124.92
334.80

Mar-15
12.42
199.65
114.19
326.26

34.53
0.53
89.66
124.72

31.65
0.83
103.74
136.22

29.84
0.18
16.71
61.11
107.84

26.40
0.13
20.32
79.46
126.31

22.72
0.95
57.71
87.34
168.72

23.96
0.49
57.79
131.10
213.34

41.80
8.72
81.12
132.41
264.05

80.72
2.46
74.15
144.12
301.45

84.06
1.73
72.19
176.82
334.80

83.85
4.78
42.04
195.59
326.26

25.95
40.48
9.38

43.39
36.25
10.06

36.23
16.88
8.49

50.12
5.22
12.77

41.36
4.06
19.91

69.98
8.05
35.11

54.64
11.91
33.44

36.40
9.25
39.35

51.90
7.85
46.41

81.40
6.87
33.14

115.27
13.67

102.57
12.82

49.15
14.77

9.15
16.30

5.25
14.19

8.15
10.27

9.69
13.41

7.05
12.17

4.71
13.11

4.65
16.29

23%
23%

20%
19%

17%
17%

22%
21%

30%
43%

29%
38%

28%
42%

29%
34%

32%
36%

24%
22%

SWARAJ ENGINES LTD

Narration
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow

SCREENER.IN
Mar-06
17.36
-2.37
-11.90
3.09

Mar-07
13.50
-0.89
-9.50
3.11

Mar-08
39.31
-15.52
-0.07
23.72

Mar-09
31.53
0.12
-6.28
25.37

Mar-10
37.10
-29.28
-7.32
0.50

Mar-11
30.56
0.85
-11.60
19.81

Mar-12
49.87
-41.92
-14.45
-6.50

Mar-13
47.46
-28.37
-18.86
0.23

Mar-14
67.08
-16.12
-47.82
3.14

Mar-15
55.63
-10.69
-50.53
-5.59

How to use it?

You can customize this workbook as you want.

You can add custom formating, add conditional formating, add your own formulas do AN
Please don't edit the "Data Sheet" only.
After customization, you can upload this back on Screener.
Upload on:
https://www.screener.in/excel/

Download your customized workbooks now onwards.

Now whenever you will "Export to excel" from Screener, it will export your customized file.

TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at:

screener.feedback@dala

our own formulas do ANYTHING.

xport your customized file.

creener.feedback@dalal-street.in

COMPANY NAME
LATEST VERSION
CURRENT VERSION

SWARAJ ENGINES LTD

2.10
2.10

META
Number of shares
Face Value
Current Price
Market Capitalization

1.24
10
989
1228.34

PROFIT & LOSS

Report Date
Sales
Raw Material Cost
Change in Inventory
Power and Fuel
Other Mfr. Exp
Employee Cost
Selling and admin
Other Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
Dividend Amount

Mar-06
128.18
87.21
-0.22
1.18
3.62
7.52
2.12
0.50
1.07
4.26
1.20
21.42
7.43
13.99
9.32

Mar-07
129.00
87.13
-0.14
1.30
3.64
8.59
1.50
0.43
0.93
4.40
0.17
22.63
7.77
14.86

Mar-08
125.36
86.90
0.44
1.21
4.08
8.66
1.23
0.54
3.47
4.59
0.02
22.04
7.68
14.36
6.21

Quarters
Report Date
Sales
Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax

Sep-13
151.58
128.92
4.60
2.22
0.01
25.03
7.86

Dec-13
150.18
129.53
4.15
2.24

Mar-14
159.36
135.30
4.04
2.54
0.01
25.55
8.09

22.56
7.01

Net profit
Operating Profit

BALANCE SHEET
Report Date
Equity Share Capital
Reserves
Borrowings
Other Liabilities
Total
Net Block
Capital Work in Progress
Investments
Other Assets
Total
Receivables
Inventory
Cash & Bank
No. of Equity Shares
New Bonus Shares
Face value

CASH FLOW:
Report Date
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow

PRICE:
DERIVED:
Adjusted Equity Shares in Cr

17.17
22.66

15.55
20.65

17.46
24.06

Mar-06
12.42
48.59

Mar-07
12.42
63.45

Mar-08
12.42
70.54

63.71
124.72
34.53
0.53

60.35
136.22
31.65
0.83

89.66
124.72
40.48
9.38
3.68
12419820

103.74
136.22
36.25
10.06
6.79
12419820

24.88
107.84
29.84
0.18
16.71
61.11
107.84
16.88
8.49
30.51
12419820

10

10

10

Mar-06
17.36
-2.37
-11.90
3.09

Mar-07
13.50
-0.89
-9.50
3.11

Mar-08
39.31
-15.52
-0.07
23.72

159.30

146.67

220.64

1.24

1.24

1.24

PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-09
208.17
158.08
1.53
1.62
4.16
10.68
2.60
0.70
5.10
4.69
0.06
32.21
10.94
21.27
6.21

Mar-10
282.44
208.41
2.61
2.34
6.42
13.84
3.60
0.87
10.01
4.84
0.03
54.71
17.36
37.35
9.93

Mar-11
360.63
273.24
4.71
2.50
6.77
16.96
3.66
1.54
8.18
4.46
0.04
64.35
20.44
43.91
12.42

Mar-12
448.58
338.71
-1.78
3.32
10.57
19.17
3.97
1.69
12.24
4.26
0.08
77.27
24.45
52.82
16.14

Mar-13
479.03
367.05
2.65
3.78
10.41
22.13
6.82
-0.01
15.31
7.16
0.15
79.50
24.10
55.40
40.99

Jun-14
166.13
141.21
4.25
3.34

Sep-14
167.24
142.69
4.03
3.48

Mar-15
104.30
90.93
4.11
3.02

Jun-15
153.15
130.89
4.41
3.37

25.83
8.25

25.10
7.37

Dec-14
102.03
90.15
3.92
3.36
0.01
12.43
4.15

14.46
6.21

23.30
7.65

17.58
24.92

17.73
24.55

8.28
11.88

8.25
13.37

15.65
22.26

Mar-09
12.42
84.55

Mar-10
12.42
110.32

Mar-11
12.42
139.8

Mar-12
12.42
173.86

Mar-13
12.42
181.31

29.34
126.31
26.4
0.13
20.32
79.46
126.31
5.22
12.77
55.88
12419820

45.98
168.72
22.72
0.95
57.71
87.34
168.72
4.06
19.91
56.39
12419820

61.12
213.34
23.96
0.49
57.79
131.1
213.34
8.05
35.11
76.2
12419820

77.77
264.05
41.8
8.72
81.12
132.41
264.05
11.91
33.44
69.7
12419820

107.72
301.45
80.72
2.46
74.15
144.12
301.45
9.25
39.35
80.72
12419820

10

10

10

10

10

Mar-09
31.53
0.12
-6.28
25.37

Mar-10
37.10
-29.28
-7.32
0.50

Mar-11
30.56
0.85
-11.60
19.81

Mar-12
49.87
-41.92
-14.45
-6.50

Mar-13
47.46
-28.37
-18.86
0.23

109.56

321.47

451.76

399.44

414.38

1.24

1.24

1.24

1.24

1.24

THIS SHEET

Mar-14
608.28
465.69
3.43
5.02
14.57
27.69
5.18
5.05
18.47
9.12
0.04
97.81
30.81
67.00
43.47

Mar-15
539.70
404.76
-4.32
4.51
12.97
30.83
5.52
2.07
16.32
13.20
0.01
77.82
25.98
51.84
40.99

Sep-15
153.18
130.45
4.13
3.68
0.02
23.16
7.62

Dec-15
105.59
92.84
3.74
3.25
0.02
13.22
4.86

15.54
22.73

8.36
12.75

Mar-14
12.42
197.46

Mar-15
12.42
199.65

124.92
334.80
84.06
1.73
72.19
176.82
334.80
7.85
46.41
104.89
12419820

114.19
326.26
83.85
4.78
42.04
195.59
326.26
6.87
33.14
139.86
12419820

10

10

Mar-14
67.08
-16.12
-47.82
3.14

Mar-15
55.63
-10.69
-50.53
-5.59

688.75

835.42

1.24

1.24