FRANKLIN INDUSTRIES LTD SCREENER.

IN

Narration Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Trailing Best Case Worst Case
Sales - 0.50 1.44 1.46 20.77 17.39 13.14 15.02 17.01 20.52 40.72 40.72 20.42
Expenses 0.01 0.51 1.43 1.47 20.63 17.24 13.14 15.09 17.04 17.65 32.19 32.19 19.82
Operating Profit -0.01 -0.01 0.01 -0.01 0.14 0.15 - -0.07 -0.03 2.87 8.53 8.53 0.60
Other Income 0.02 0.02 0.01 0.03 0.01 - 0.08 0.15 0.07 -2.55 -2.48 - -
Depreciation - - - - 0.03 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.02
Interest - - - - - - - - - - - - -
Profit before tax 0.01 0.01 0.02 0.02 0.12 0.12 0.05 0.05 0.01 0.29 6.03 8.51 0.58
Tax - - - 0.01 - 0.03 0.02 0.01 - 0.07 1.55 26% 26%
Net profit 0.01 0.01 0.01 0.01 0.13 0.09 0.04 0.04 0.01 0.21 4.46 6.32 0.43
EPS 0.04 0.00 0.00 0.00 0.04 0.02 0.01 0.01 0.00 0.06 1.23 1.75 0.12
Price to earning 687.80 30.63 48.67 116.75 130.32 423.54 17.24 3.95 143.76 3.95
Price - - - 1.90 1.10 1.21 1.29 1.44 1.17 1.00 4.87 251.36 0.47

RATIOS:
Dividend Payout 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
OPM 0.00% 0.00% 0.69% 0.00% 0.67% 0.86% 0.00% 0.00% 0.00% 13.99% 20.95%

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

Sales Growth 46.16% -0.24% 16.02% 98.44% 98.44% -0.24%
OPM 2.96% 3.00% 3.64% 5.46% 20.95% 20.95% 2.96%
Price to Earning 182.36 182.36 123.41 143.76 3.95 143.76 3.95
FRANKLIN INDUSTRIES LTD SCREENER.IN

Narration Sep-21 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22 Mar-23 Jun-23 Sep-23 Dec-23
Sales 7.57 6.88 1.09 2.52 1.70 8.10 8.19 7.27 8.53 16.73
Expenses 7.37 6.74 1.48 2.42 1.46 7.67 6.10 6.52 7.52 12.05
Operating Profit 0.20 0.14 -0.39 0.10 0.24 0.43 2.09 0.75 1.01 4.68
Other Income - - 0.07 - - - -2.55 0.07 - -
Depreciation - - 0.03 - - - - 0.01 - 0.01
Interest - - - - - - - - - -
Profit before tax 0.20 0.14 -0.35 0.10 0.24 0.43 -0.46 0.81 1.01 4.67
Tax 0.05 0.04 0.01 0.03 0.06 0.11 -0.13 0.21 0.26 1.21
Net profit 0.15 0.10 -0.36 0.08 0.18 0.32 -0.34 0.60 0.75 3.45

OPM 3% 2% -36% 4% 14% 5% 26% 10% 12% 28%

FRANKLIN INDUSTRIES LTD SCREENER.IN

Narration Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Equity Share Capital 0.24 3.62 3.62 3.62 3.62 3.62 3.62 3.62 3.62 3.62
Reserves -0.08 -0.07 -0.06 -0.05 0.08 0.17 0.21 0.25 0.26 0.48
Borrowings - - - - - - - - - 0.05
Other Liabilities - 0.01 0.09 0.01 0.68 1.28 3.49 2.47 7.45 5.66
Total 0.16 3.56 3.65 3.58 4.38 5.07 7.32 6.34 11.33 9.81

Net Block - - - - 0.51 0.49 0.46 0.44 0.41 0.38

Capital Work in Progress - - - - - - - - - -
Investments 0.12 0.12 0.59 0.47 - - - - - -
Other Assets 0.04 3.44 3.06 3.11 3.87 4.58 6.86 5.90 10.92 9.43
Total 0.16 3.56 3.65 3.58 4.38 5.07 7.32 6.34 11.33 9.81

Working Capital 0.04 3.43 2.97 3.10 3.19 3.30 3.37 3.43 3.47 3.77
Debtors - 0.20 0.11 0.14 1.49 1.00 0.91 3.42 5.59 4.39
Inventory - 0.03 0.02 0.45 0.46 1.15 1.86 - - -

Debtor Days - 146.00 27.88 35.00 26.18 20.99 25.28 83.11 119.95 78.09
Inventory Turnover - 16.67 72.00 3.24 45.15 15.12 7.06 - - -

Return on Equity 6% 0% 0% 0% 4% 2% 1% 1% 0% 5%
Return on Capital Emp 1% 1% 1% 3% 3% 1% 1% 0% 7%
FRANKLIN INDUSTRIES LTD SCREENER.IN

Narration Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Cash from Operating Activity 0.01 -3.33 0.42 -0.07 0.03 0.10 -1.18 1.44 -0.70 -1.62
Cash from Investing Activity - - -0.48 0.12 -0.07 - - - - -
Cash from Financing Activity - 3.38 - - - - 1.04 -1.26 0.53 1.61
Net Cash Flow 0.01 0.04 -0.05 0.05 -0.04 0.10 -0.14 0.18 -0.17 -0.01
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: [email protected]
s… do ANYTHING.
COMPANY NAME FRANKLIN INDUSTRIES LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 3.62
Face Value 1.00
Current Price 4.87
Market Capitalization 17.61

PROFIT & LOSS

Report Date Mar-14 Mar-15 Mar-16 Mar-17
Sales 0.50 1.44 1.46
Raw Material Cost 0.50 1.39 1.55
Change in Inventory 0.03 -0.01 0.43
Power and Fuel
Other Mfr. Exp
Employee Cost 0.02 0.02 0.01
Selling and admin 0.01 0.01 0.02 0.34
Other Expenses 0.01 -0.01
Other Income 0.02 0.02 0.01 0.03
Depreciation
Interest
Profit before tax 0.01 0.01 0.02 0.02
Tax 0.01
Net profit 0.01 0.01 0.01 0.01
Dividend Amount

Quarters
Report Date Sep-21 Dec-21 Mar-22 Jun-22
Sales 7.57 6.88 1.09 2.52
Expenses 7.37 6.74 1.48 2.42
Other Income 0.07
Depreciation 0.03
Interest
Profit before tax 0.20 0.14 -0.35 0.10
Tax 0.05 0.04 0.01 0.03
Net profit 0.15 0.10 -0.36 0.08
Operating Profit 0.20 0.14 -0.39 0.10

BALANCE SHEET
Report Date Mar-14 Mar-15 Mar-16 Mar-17
Equity Share Capital 0.24 3.62 3.62 3.62
Reserves -0.08 -0.07 -0.06 -0.05
Borrowings
Other Liabilities 0.01 0.09 0.01
Total 0.16 3.56 3.65 3.58
Net Block
Capital Work in Progress
Investments 0.12 0.12 0.59 0.47
Other Assets 0.04 3.44 3.06 3.11
Total 0.16 3.56 3.65 3.58
Receivables 0.20 0.11 0.14
Inventory 0.03 0.02 0.45
Cash & Bank 0.04 0.09 0.03 0.08
No. of Equity Shares 240,000.00 3,615,000.00 3,615,000.00 3,615,000.00
New Bonus Shares
Face value 10.00 10.00 10.00 10.00

CASH FLOW:
Report Date Mar-14 Mar-15 Mar-16 Mar-17
Cash from Operating Activity 0.01 -3.33 0.42 -0.07
Cash from Investing Activity -0.48 0.12
Cash from Financing Activity 3.38
Net Cash Flow 0.01 0.04 -0.05 0.05

PRICE: 1.90

DERIVED:
Adjusted Equity Shares in Cr 0.24 3.62 3.62 3.62
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

20.77 17.39 13.14 15.02 17.01 20.52
20.56 17.81 13.69 13.15 16.86 17.54
0.01 0.70 0.71 -1.86

0.01 0.09 0.07 0.07 0.06 0.07

0.06 0.04 0.09 0.01 0.12 0.05
0.01 -0.01
0.01 0.08 0.15 0.07 -2.55
0.03 0.03 0.03 0.03 0.03 0.03

0.12 0.12 0.05 0.05 0.01 0.29

0.03 0.02 0.01 0.07
0.13 0.09 0.04 0.04 0.01 0.21

Sep-22 Dec-22 Mar-23 Jun-23 Sep-23 Dec-23

1.70 8.10 8.19 7.27 8.53 16.73
1.46 7.67 6.10 6.52 7.52 12.05
-2.55 0.07
0.01 0.01

0.24 0.43 -0.46 0.81 1.01 4.67

0.06 0.11 -0.13 0.21 0.26 1.21
 0.18 0.32 -0.34 0.60 0.75 3.45
0.24 0.43 2.09 0.75 1.01 4.68

Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

3.62 3.62 3.62 3.62 3.62 3.62
0.08 0.17 0.21 0.25 0.26 0.48
0.05
0.68 1.28 3.49 2.47 7.45 5.66
4.38 5.07 7.32 6.34 11.33 9.81
0.51 0.49 0.46 0.44 0.41 0.38

3.87 4.58 6.86 5.90 10.92 9.43

4.38 5.07 7.32 6.34 11.33 9.81
1.49 1.00 0.91 3.42 5.59 4.39
0.46 1.15 1.86
0.04 0.15 0.01 0.19 0.02 0.01
3,615,000.00 3,615,000.00 3,615,000.00 3,615,000.00 3,615,000.00 3,615,000.00

10.00 10.00 10.00 10.00 10.00 10.00

Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

0.03 0.10 -1.18 1.44 -0.70 -1.62
-0.07
1.04 -1.26 0.53 1.61
-0.04 0.10 -0.14 0.18 -0.17 -0.01

1.10 1.21 1.29 1.44 1.17 1.00

3.62 3.62 3.62 3.62 3.62 3.62