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

Revenue 1,827.83 2,010.46 1,934.50 1,769.06 1,854.78 1,745.41 1,611.31

Other Income 37.06 47.95 10.72 46.28 0.21 -2.39 10.33
Total Revenue 1,864.89 2,058.41 1,945.22 1,815.34 1,854.99 1,743.02 1,621.64
Revenue Growth 10% -6% -7% 2% -6% -7%
Profit 67.03 117.52 61.36 31.19 43.45 47.69 8.49
Profit Margin 4% 6% 3% 2% 2% 3% 1%
Day Sales Outstanding
Accounts Receivables
Operational Expenses
Interest Expenses
Debt
Accounts Payables
Payables Period
Working Capital
Cash in hand
Inventory
Inventory Turnover
Intangibles
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Free Cash Flow
 Mar-16 Mar-17 Mar-18 Mar-19
1,638.70 1,735.42 1,912.50 #N/A
20.32 18.23 18.87 #N/A
1,659.02 1,753.65 1,931.37 #N/A
2% 6% 10% #N/A
10.78 33.00 65.59 #N/A
1% 2% 3% #N/A
KIRLOSKAR BROTHERS LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Trailing Best Case Worst Case
Sales 1,827.83 2,010.46 1,934.50 1,769.06 1,854.78 1,745.41 1,611.31 1,638.70 1,735.42 1,912.50 2,223.50 2,223.50 1,908.87
Expenses 1,703.14 1,812.54 1,767.07 1,697.41 1,706.73 1,597.80 1,525.13 1,572.58 1,629.17 1,778.56 2,061.30 2,061.30 1,798.27
Operating Profit 124.69 197.92 167.43 71.65 148.05 147.61 86.18 66.12 106.25 133.94 162.20 162.20 110.60
Other Income 37.06 47.95 10.72 46.28 0.21 -2.39 10.33 20.32 18.23 18.87 24.70 - -
Depreciation 20.74 26.48 30.02 30.26 32.05 34.62 49.68 40.81 39.67 35.18 36.60 36.60 36.60
Interest 43.28 46.64 45.31 53.70 44.27 40.85 41.32 38.19 31.51 25.28 26.30 26.30 26.30
Profit before tax 98.22 172.96 102.82 33.97 71.94 69.75 5.53 7.44 53.29 92.33 124.00 99.30 47.70
Tax 31.19 55.44 41.46 2.78 28.50 22.07 -2.96 -3.33 20.29 26.75 36.70 30% 30%
Net profit 67.03 117.52 61.36 31.19 43.45 47.69 8.49 10.78 33.00 65.59 87.30 69.91 33.58
EPS 6.33 14.81 7.73 3.93 5.48 6.01 1.07 1.36 4.16 8.26 10.99 8.80 4.23
Price to earning 17.26 19.91 19.99 32.49 27.55 28.81 186.43 95.29 67.39 36.49 17.54 54.18 17.54
Price 109.21 294.92 154.60 127.74 150.87 173.11 199.37 129.36 280.05 301.43 192.80 476.97 74.17

RATIOS:
Dividend Payout 31.55% 37.13% 45.26% 50.88% 36.52% 41.60% 46.76% 36.83% 24.06% 30.26%
OPM 6.82% 9.84% 8.65% 4.05% 7.98% 8.46% 5.35% 4.03% 6.12% 7.00% 7.29%

TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST

Sales Growth 0.50% -0.16% 0.61% 5.88% 16.26% 16.26% -0.16%
OPM 6.93% 6.19% 6.25% 5.79% 7.29% 7.29% 5.79%
Price to Earning 49.92 61.50 71.99 54.18 17.54 54.18 17.54
KIRLOSKAR BROTHERS LTD SCREENER.IN

Narration Dec-16 Mar-17 Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18 Dec-18 Mar-19
Sales 430.60 575.00 421.50 434.10 442.10 614.80 456.10 488.20 518.00 761.20
Expenses 411.60 534.00 403.80 401.30 417.20 556.30 433.50 458.20 481.00 688.60
Operating Profit 19.00 41.00 17.70 32.80 24.90 58.50 22.60 30.00 37.00 72.60
Other Income 2.30 5.60 5.20 4.10 2.40 7.20 15.60 12.20 -3.80 0.70
Depreciation 9.40 9.00 8.80 9.00 8.80 8.60 8.80 8.90 9.30 9.60
Interest 8.50 7.00 6.70 5.00 6.50 7.10 4.50 6.70 7.30 7.80
Profit before tax 3.40 30.60 7.40 22.90 12.00 50.00 24.90 26.60 16.60 55.90
Tax 1.30 13.70 1.90 4.40 2.90 17.50 6.80 6.60 3.70 19.60
Net profit 2.10 16.90 5.50 18.50 9.10 32.50 18.10 20.00 12.90 36.30

OPM 4% 7% 4% 8% 6% 10% 5% 6% 7% 10%

KIRLOSKAR BROTHERS LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital 21.15 15.87 15.87 15.87 15.87 15.87 15.88 15.88 15.88 15.88
Reserves 678.78 690.52 727.57 737.76 762.69 784.19 780.43 790.28 822.13 879.62
Borrowings 320.44 357.24 348.69 349.99 268.45 223.98 238.21 254.23 189.49 165.03
Other Liabilities 974.90 1,025.24 1,049.32 849.14 881.40 924.69 908.54 908.30 930.41 1,015.76
Total 1,995.27 2,088.87 2,141.45 1,952.76 1,928.41 1,948.73 1,943.06 1,968.69 1,957.91 2,076.29

Net Block 206.13 272.66 279.67 282.93 309.02 310.30 310.50 295.59 291.74 281.34
Capital Work in Progress 70.47 21.40 20.03 36.01 7.43 3.35 7.07 6.13 3.26 11.77
Investments 338.38 190.30 167.33 214.94 214.94 214.94 233.41 239.30 238.80 273.11
Other Assets 1,380.29 1,604.51 1,674.42 1,418.88 1,397.02 1,420.14 1,392.08 1,427.67 1,424.11 1,510.07
Total 1,995.27 2,088.87 2,141.45 1,952.76 1,928.41 1,948.73 1,943.06 1,968.69 1,957.91 2,076.29

Working Capital 405.39 579.27 625.10 569.74 515.62 495.45 483.54 519.37 493.70 494.31
Debtors 612.65 599.75 449.34 298.05 355.27 341.44 394.67 356.61 339.97 381.79
Inventory 155.66 179.03 192.75 209.96 183.31 132.07 187.66 206.22 259.51 312.65

Debtor Days 122.34 108.88 84.78 61.49 69.91 71.40 89.40 79.43 71.50 72.86
Inventory Turnover 11.74 11.23 10.04 8.43 10.12 13.22 8.59 7.95 6.69 6.12

Return on Equity 10% 17% 8% 4% 6% 6% 1% 1% 4% 7%

Return on Capital Emp 12% 14% 11% 5% 11% 11% 5% 4% 6% 9%
KIRLOSKAR BROTHERS LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Cash from Operating Activity 14.49 29.15 42.01 81.32 173.16 113.86 108.50 50.49 118.05 148.17
Cash from Investing Activity -131.05 72.01 10.27 -34.58 -32.00 -14.58 -71.04 -21.46 -20.87 -60.32
Cash from Financing Activity 50.68 -14.56 -91.21 -83.87 -144.17 -95.86 -44.15 -24.02 -91.25 -51.95
Net Cash Flow -65.88 86.60 -38.93 -37.13 -3.01 3.42 -6.69 5.02 5.93 35.90
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 ANYTHING.
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@dalal-street.in
… do ANYTHING.

dalal-street.in
COMPANY NAME KIRLOSKAR BROTHERS LTD
LATEST VERSION 2.10 PLEASE
CURRENT VERSION 2.10

META
Number of shares 7.94
Face Value 2
Current Price 192.8
Market Capitalization 1531

PROFIT & LOSS

Report Date Mar-09 Mar-10 Mar-11 Mar-12
Sales 1,827.83 2,010.46 1,934.50 1,769.06
Raw Material Cost 1,358.28 1,462.51 1,283.75 1,197.12
Change in Inventory 25.17 32.28 16.51 24.54
Power and Fuel 13.40 11.86 15.24 18.31
Other Mfr. Exp 77.68 84.86 85.93 111.58
Employee Cost 95.52 89.53 135.15 150.98
Selling and admin 113.48 137.22 141.67 161.45
Other Expenses 69.95 58.84 121.84 82.51
Other Income 37.06 47.95 10.72 46.28
Depreciation 20.74 26.48 30.02 30.26
Interest 43.28 46.64 45.31 53.70
Profit before tax 98.22 172.96 102.82 33.97
Tax 31.19 55.44 41.46 2.78
Net profit 67.03 117.52 61.36 31.19
Dividend Amount 21.15 43.64 27.77 15.87

Quarters
Report Date Dec-16 Mar-17 Jun-17 Sep-17
Sales 430.60 575.00 421.50 434.10
Expenses 411.60 534.00 403.80 401.30
Other Income 2.30 5.60 5.20 4.10
Depreciation 9.40 9.00 8.80 9.00
Interest 8.50 7.00 6.70 5.00
Profit before tax 3.40 30.60 7.40 22.90
Tax 1.30 13.70 1.90 4.40
Net profit 2.10 16.90 5.50 18.50
Operating Profit 19 41 17.7 32.8

BALANCE SHEET
Report Date Mar-09 Mar-10 Mar-11 Mar-12
Equity Share Capital 21.15 15.87 15.87 15.87
Reserves 678.78 690.52 727.57 737.76
Borrowings 320.44 357.24 348.69 349.99
Other Liabilities 974.9 1025.24 1049.32 849.14
Total 1,995.27 2,088.87 2,141.45 1,952.76
Net Block 206.13 272.66 279.67 282.93
Capital Work in Progress 70.47 21.4 20.03 36.01
Investments 338.38 190.3 167.33 214.94
Other Assets 1380.29 1604.51 1674.42 1418.88
Total 1,995.27 2,088.87 2,141.45 1,952.76
Receivables 612.65 599.75 449.34 298.05
Inventory 155.66 179.03 192.75 209.96
Cash & Bank 9.99 96.59 57.66 20.53
No. of Equity Shares 105907030 79333266 79338451 79339701
New Bonus Shares
Face value 2 2 2 2

CASH FLOW:
Report Date Mar-09 Mar-10 Mar-11 Mar-12
Cash from Operating Activity 14.49 29.15 42.01 81.32
Cash from Investing Activity -131.05 72.01 10.27 -34.58
Cash from Financing Activity 50.68 -14.56 -91.21 -83.87
Net Cash Flow -65.88 86.60 -38.93 -37.13

PRICE: 109.21 294.92 154.60 127.74

DERIVED:
Adjusted Equity Shares in Cr 10.59 7.93 7.93 7.93
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

1,854.78 1,745.41 1,611.31 1,638.70 1,735.42 1,912.50
1,199.74 1,051.04 995.93 1,010.37 1,034.95 1,166.44
-34.05 -40.54 43.47 20.60 37.49 33.14
22.01 21.34 24.21 25.16 25.58 26.11
106.76 95.14 112.93 133.81 142.39 151.89
149.68 152.37 170.23 191.55 216.56 227.31
163.53 192.82 226.05 185.00 162.79 178.27
30.96 44.55 39.25 47.29 84.39 61.68
0.21 -2.39 10.33 20.32 18.23 18.87
32.05 34.62 49.68 40.81 39.67 35.18
44.27 40.85 41.32 38.19 31.51 25.28
71.94 69.75 5.53 7.44 53.29 92.33
28.50 22.07 -2.96 -3.33 20.29 26.75
43.45 47.69 8.49 10.78 33.00 65.59
15.87 19.84 3.97 3.97 7.94 19.85

Dec-17 Mar-18 Jun-18 Sep-18 Dec-18 Mar-19

442.10 614.80 456.10 488.20 518.00 761.20
417.20 556.30 433.50 458.20 481.00 688.60
2.40 7.20 15.60 12.20 -3.80 0.70
8.80 8.60 8.80 8.90 9.30 9.60
6.50 7.10 4.50 6.70 7.30 7.80
12.00 50.00 24.90 26.60 16.60 55.90
2.90 17.50 6.80 6.60 3.70 19.60
 9.10 32.50 18.10 20.00 12.90 36.30
24.9 58.5 22.6 30 37 72.6

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

15.87 15.87 15.88 15.88 15.88 15.88
762.69 784.19 780.43 790.28 822.13 879.62
268.45 223.98 238.21 254.23 189.49 165.03
881.4 924.69 908.54 908.3 930.41 1015.76
1,928.41 1,948.73 1,943.06 1,968.69 1,957.91 2,076.29
309.02 310.3 310.5 295.59 291.74 281.34
7.43 3.35 7.07 6.13 3.26 11.77
214.94 214.94 233.41 239.3 238.8 273.11
1397.02 1420.14 1392.08 1427.67 1424.11 1510.07
1,928.41 1,948.73 1,943.06 1,968.69 1,957.91 2,076.29
355.27 341.44 394.67 356.61 339.97 381.79
183.31 132.07 187.66 206.22 259.51 312.65
17.52 20.94 14.25 20.16 25.47 60.74
79358451 79358451 79388176 79408926 79408926 79408926

2 2 2 2 2 2

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

173.16 113.86 108.50 50.49 118.05 148.17
-32.00 -14.58 -71.04 -21.46 -20.87 -60.32
-144.17 -95.86 -44.15 -24.02 -91.25 -51.95
-3.01 3.42 -6.69 5.02 5.93 35.90

150.87 173.11 199.37 129.36 280.05 301.43

7.94 7.94 7.94 7.94 7.94 7.94