TechnoFunda Investing Excel Analysis - Versio

STEPS TO USE THIS ANALYSIS EXCEL

1 >> This excel is customised to be used only on Screener.in website. You might need to create free account on t
to use it.
2>> Once you sign-up on Screener.in webite, go to this URL >> https://www.screener.in/excel/
3>> Upload this excel template there and it's DONE…!! Now in future all the time you will be able to use this tem
when you visit any company on the website.
4>> When you are on company tab on Screener.in website, simply click on "Export To Excel" option and you will
output in exact same template which you have uploaded. It works like MAGIC :)
Visit my website >> https://vivekmashrani.com/ to get lot of other insights on Investing. Cheers…!!

READ THESE INSTRUCTIONS BEFORE YOU START

1. DON’T change anything on "Data Sheet" tab - this is dynamic template based on which company data we ne
through Screener.in upload
2. If you see data is not flowing when you download excel from Screener.in, just click on "Enable Editing" on th
workbook

Data Sheet underlying data is from Screener.in

WATCH SCREENER TUTORIAL

DISCLAIMER
1. This excel template is prepared only for educational purpose. Author is not liable for accuracy of underlying da
Please use this only as reference. For any suggestions or feedback, email to >> [email protected]
2. Please consult your financial advisor for buy/sell decisions; Author will bear no liability whatsoever based on d
direct or indirect use of this template.

Read full disclaimer and privacy policy here >> https://vivekmashrani.com/disclaimer-and-privacy-policy/

 GO TO OVERVIEW TAB

GET 10-DAY FREE EMAIL COURSE

INVESTING LEARNING UPDATES

VISIT MY WEBSITE

Download Android App

SE

ES
 NAVIGATION MENU

GO TO INSTRUCTIONS TAB RAT

INCOME STATEMENT DUP

INCOME STATEMENT - QUARTERLY INVEST

BALANCE SHEET LEARN MORE A

CASH FLOW STATEMENT

ON MENU

RATIO ANALYSIS

DUPONT ANALYSIS

INVESTING RESOURCES

LEARN MORE AND CONNECT WITH ME

GRAPHS
Key Items Details
Company Name ENKEI WHEELS INDIA LTD
Current Price (INR) 676
No. of Shares (crores) 1.8
Market Cap (crores) 1,214
TTM Net Profit (crores) 25
TTM P/E ratio 48.6x
TTM Operating Profit Margin 9.2%
Latest FY ROAE 5.1%
Latest FY ROACE 7.0%
 Inco
COMPANY NAME >> E
INR (in crores) Mar-15 Mar-16 Mar-17 Mar-18
Sales 384 385 407 465
Operating Profit 38 40 34 42
Other Income 0 (12) 0 6
EBITDA 38 28 34 47
Interest (8) (5) (5) (5)
Depreciation (28) (26) (22) (23)
Profit before tax (PBT) 2 (3) 7 19
Tax 0 (3) (5) (9)
Profit after tax (PAT) / Net Profit 2 (5) 3 11

Adjusted Equity Shares (in crores) 1.3 1.4 1.5 1.5

Price 120 143 195 377

Operating Profit Margin (OPM) % 9.9% 10.3% 8.3% 9.0%

Net Profit Margin (NPM) % 0.6% n/m 0.7% 2.3%
Tax Payout % n/m (91.3%) 63.2% 44.2%
Dividend Payout % n/m n/m n/m n/m
Interest Coverage Ratio (x) 1.2x 0.4x 2.6x 5.0x
Earnings Per Share (EPS) 1.7 (3.9) 1.8 7.0
PE Ratio (x) 70.0x (36.9x) 106.2x 53.8x

Common Sizing Expenses

Year >> Mar-15 Mar-16 Mar-17 Mar-18
Sales 100% 100% 100% 100%
Raw material Expenses 56% 53% 55% 57%
Change in Inventory (0%) 0% (0%) (2%)
Power and Fuel Cost 8% 7% 8% 7%
Other Mfr. Exp 14% 14% 15% 14%
Employee Cost 6% 7% 7% 7%
Selling and Admin Expenses 5% 6% 6% 4%
Other Expenses 1% 2% 1% 3%
Operating Profit Margin (OPM) % 9.9% 10.3% 8.3% 9.0%
 Income Statement Analysis
ENKEI WHEELS INDIA LTD
Mar-19 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23
474 267 235 451 663 716
25 (4) 0 38 46 61
15 32 1 2 8 8
40 28 2 40 54 69
(5) (5) (13) (3) (16) (11)
(21) (18) (22) (19) (28) (42)
14 5 (33) 17 10 16
(1) (2) 1 (1) (6) (4)
13 3 (31) 16 4 12

1.6 1.7 1.8 1.8 1.8 1.8

401 302 259 340 579 582

5.2% n/m 0.2% 8.4% 7.0% 8.6%

2.7% 1.0% n/m 3.6% 0.6% 1.6%
6.9% 47.1% n/m 6.9% 61.2% 27.2%
n/m n/m n/m n/m n/m n/m
4.0x 2.0x (1.6x) 6.9x 1.6x 2.4x
7.9 1.6 (17.4) 9.0 2.1 6.5
51.1x 189.6x (14.9x) 37.6x 280.9x 89.7x

mon Sizing Expenses

Mar-19 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23
100% 100% 100% 100% 100% 100%
60% 54% 52% 58% 63% 56%
(5%) (1%) 1% 1% (2%) 1%
8% 9% 9% 7% 8% 9%
18% 22% 15% 12% 13% 14%
8% 10% 14% 8% 7% 7%
4% 7% 8% 6% 5% 5%
2% 0% 0% 0% 0% 0%
5.2% (1.3%) 0.2% 8.4% 7.0% 8.6%
 GROWTH TREND ANALYSIS
TTM 9 YEARS 5 YEARS 3 YEARS
805 7% 9% 45%
74 5% 20% 431%
46% (12%) 83%
7% 12% 245%

37 27% 3% (179%)

25 20% (2%) (172%)

19% 8% 31%

9.2%
3.1%

16% (4%) (172%)

NAVIGATION MENU
 Income St
COMPANY NAME >> ENKEI W
INR (in crores) Dec-21 Mar-22 Jun-22 Sep-22
Sales 151 171 159 185
Operating Profit 13 15 (4) 22
Other Income 2 4 9 3
EBITDA 15 19 5 25
Interest (1) (1) (2) (2)
Depreciation (4) (6) (6) (8)
Profit before tax (PBT) 10 13 (3) 15
Tax (3) (4) (1) (1)
Profit after tax (PAT) / Net Profit 7 9 (5) 13

Operating Profit Margin (OPM) % 8.9% 8.8% n/m 12.1%

Net Profit Margin (NPM) % 4.9% 5.2% n/m 7.3%
Tax Payout % 28.9% 28.9% (47.6%) 8.8%
Interest Coverage Ratio (x) 17.3x 18.9x (0.8x) 7.2x

NAVIGATION MENU
Income Statement Analysis - Quarterly
ENKEI WHEELS INDIA LTD
Dec-22 Mar-23 Jun-23 Sep-23 Dec-23 Mar-24
149 132 177 207 200 222
(5) 3 14 22 16 23
0 2 9 2 1 7
(5) 5 23 24 16 29
(2) (2) (3) (3) (3) (3)
(8) (9) (8) (12) (12) (12)
(15) (7) 12 9 1 14
0 2 (4) (3) 1 (5)
(14) (4) 8 6 2 9

n/m 2.1% 7.8% 10.6% 7.8% 10.3%

n/m n/m 4.6% 2.9% 1.1% 4.0%
n/m n/m 34.8% 36.4% n/m 37.3%
(7.4x) (2.1x) 5.5x 4.3x 1.3x 5.8x
GROWTH TREND ANALYSIS
QoQ (Sequential) QoQ (Yearly)
11% 67%
47% 713%
1206% 225%
83% 510%

1420% (316%)

318% (301%)
 B
COMPANY NAME >> E
INR (in crores) Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital 7 7 7 8
Reserves 12 (5) 36 73
Borrowings 88 79 69 73
Other Liabilities 177 158 123 121
Total Liabilities 283 239 236 275

Fixed Assets (Net Block) 164 131 129 127

Capital Work in Progress (CWIP) 0 0 0 2
Investments 0 0 0 0
Other Assets 119 108 107 147
Total Assets 283 239 236 275

Receivables 56 65 64 71
Inventory 18 19 14 23
Cash & Bank 8 8 7 10
Working Capital (58) (50) (16) 26
Capital Employed 106 81 113 154
Total Equity 18 2 43 81

Net Fixed Asset Turnover 2.6x 3.1x 3.6x

Receivables Days 57 58 53
Inventory Turnover 20.8x 25.0x 25.2x
Debt To Equity 4.8x 33.7x 1.6x 0.9x
Return on average Equity (RoAE) (53.0%) 12.0% 17.4%
Return on average Capital Employed 2.5% 12.5% 18.1%

Common Size Balance Sheet

Year >> Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital 2% 3% 3% 3%
Reserves 4% -2% 15% 27%
Borrowings 31% 33% 29% 27%
Other Liabilities 63% 66% 52% 44%
Total Liabilities 100% 100% 100% 100%

Fixed Assets (Net Block) 58% 55% 55% 46%

Capital Work in Progress (CWIP) 0% 0% 0% 1%
Investments 0% 0% 0% 0%
Other Assets 42% 45% 45% 53%
Total Assets 100% 100% 100% 100%

Other items as % of Total Assets

Receivables 20% 27% 27% 26%
Inventory 6% 8% 6% 8%
Cash & Bank 3% 3% 3% 4%
 Balance Sheet Analysis
ENKEI WHEELS INDIA LTD
Mar-19 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23
8 9 9 9 9 9
121 175 182 199 212 224
86 152 184 187 162 167
115 87 78 94 110 134
330 423 452 488 494 534

126 140 122 110 231 344

55 101 189 218 100 2
0 0 0 3 3 4
148 182 142 158 159 183
330 423 452 488 494 534

44 21 29 70 57 85
52 71 58 41 75 63
20 41 30 33 7 12
33 94 64 64 49 50
215 335 375 394 384 400
129 183 191 208 221 233

3.8x 2.0x 1.8x 3.9x 3.9x 2.5x

44 44 39 40 35 36
12.7x 4.4x 3.7x 9.2x 11.5x 10.4x
0.7x 0.8x 1.0x 0.9x 0.7x 0.7x
12.1% 1.7% (16.8%) 8.2% 1.7% 5.1%
9.9% 3.7% (5.7%) 5.3% 6.6% 7.0%

on Size Balance Sheet

Mar-19 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23
2% 2% 2% 2% 2% 2%
37% 41% 40% 41% 43% 42%
26% 36% 41% 38% 33% 31%
35% 21% 17% 19% 22% 25%
100% 100% 100% 100% 100% 100%

38% 33% 27% 22% 47% 64%

17% 24% 42% 45% 20% 0%
0% 0% 0% 1% 1% 1%
45% 43% 31% 32% 32% 34%
100% 100% 100% 100% 100% 100%

13% 5% 6% 14% 12% 16%

16% 17% 13% 8% 15% 12%
6% 10% 7% 7% 2% 2%
 AVERAGE TREND
9 YEARS 5 YEARS 3 YEARS

3.0x 2.8x 3.4x

45 39 37
13.7x 7.8x 10.4x
4.6x 0.8x 0.8x
(1.3%) 0.0% 5.0%
6.7% 3.4% 6.3%

NAVIGATION MENU
 C
COMPANY NAME >> ENK
INR (in crores) Mar-15 Mar-16 Mar-17 Mar-18
Cash from Operating Activity (CFO) 26 13 17 25
Cash from Investing Activity (CFI) (11) (6) (20) (44)
Cash from Financing Activity (CFF) (34) (8) 3 20
Net Cash Flow (CFO + CFI + CFF) (18) (1) (0) 2

Cash & Equivalent at the end of year 8 8 7 10

Profit After Tax (PAT) 2 (5) 3 11

Cash from Operating Activity (CFO) 26 13 17 25

CFO/PAT (atleast 80%) 1142% (235%) 606% 236%

CAPEX (7) 19 22
Free Cash Flows (FCF) 20 (3) 3

Re-investment (Capex/CFO) (53%) 117% 88%

FCF/CFO

NAVIGATION MENU
 Cashflow Analysis
ENKEI WHEELS INDIA LTD
Mar-19 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23
39 6 16 28 49 59
(71) (89) (64) (37) (42) (56)
42 104 37 12 (33) 2
11 21 (11) 3 (26) 4

20 41 30 33 7 12

13 3 (31) 16 4 12
39 6 16 28 49 59

309% 230% (50%) 172% 1316% 501%

75 77 91 36 32 57
(36) (71) (75) (8) 17 2

190% 1235% 585% 129% 66% 97%

 GROWTH TREND ANALYSIS
TOTAL 9 YEARS 5 YEARS 3 YEARS

26 20% (2%) (172%)

277 9% 8% 56%

1062%

(60%)
 Ratio Analysi
COMPANY NAME >> ENK
INR (in crores) Mar-15 Mar-16 Mar-17 Mar-18
Operating Profit Margin (OPM) % 9.9% 10.3% 8.3% 9.0%
Net Profit Margin (NPM) % 0.6% n/m 0.7% 2.3%
Tax Payout % n/m (91.3%) 63.2% 44.2%
Dividend Payout % n/m n/m n/m n/m
Interest Coverage Ratio (x) 1.2x 0.4x 2.6x 5.0x
Earnings Per Share (EPS) 1.71 (3.88) 1.83 7.00
PE Ratio (x) 70.0x (36.9x) 106.2x 53.8x

Net Fixed Asset Turnover 2.6x 3.1x 3.6x

Receivables Days 57 58 53
Inventory Turnover 20.8x 25.0x 25.2x
Debt To Equity 4.8x 33.7x 1.6x 0.9x
Return on average Equity (RoAE) (53.0%) 12.0% 17.4%
Return on average Capital Employed 2.5% 12.5% 18.1%

CFO/PAT (atleast 80%) 1142% (235%) 606% 236%

FIVE STAGE MODEL - DUPONT ANALYSIS

Tax Burden (Net Income ÷ PBT) 1.21 1.91 0.37 0.56
Interest Burden (PBT ÷ EBIT) 0.19 (1.25) 0.61 0.80
EBIT Margin (EBIT ÷ Sales) 2.6% 0.6% 3.0% 5.2%
Asset Turnover (Sales ÷ Total Assets) 1.4x 1.6x 1.7x 1.7x
Equity Multiplier (Total Assets ÷ Sharehol 15.5x 102.6x 5.4x 3.4x
Return on Equity 12.5% (234.8%) 6.3% 13.4%

NAVIGATION MENU
Ratio Analysis
ENKEI WHEELS INDIA LTD
Mar-19 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23
5.2% n/m 0.2% 8.4% 7.0% 8.6%
2.7% 1.0% n/m 3.6% 0.6% 1.6%
6.9% 47.1% n/m 6.9% 61.2% 27.2%
n/m n/m n/m n/m n/m n/m
4.0x 2.0x (1.6x) 6.9x 1.6x 2.4x
7.86 1.59 (17.42) 9.04 2.06 6.49
51.1x 189.6x (14.9x) 37.6x 280.9x 89.7x

3.8x 2.0x 1.8x 3.9x 3.9x 2.5x

44 44 39 40 35 36
12.7x 4.4x 3.7x 9.2x 11.5x 10.4x
0.7x 0.8x 1.0x 0.9x 0.7x 0.7x
12.1% 1.7% (16.8%) 8.2% 1.7% 5.1%
9.9% 3.7% (5.7%) 5.3% 6.6% 7.0%

309% 230% (50%) 172% 1316% 501%

0.93 0.53 0.96 0.93 0.39 0.73

0.75 0.50 1.62 0.85 0.37 0.58
3.8% 3.9% (8.5%) 4.5% 3.9% 3.8%
1.4x 0.6x 0.5x 0.9x 1.3x 1.3x
2.6x 2.3x 2.4x 2.4x 2.2x 2.3x
9.9% 1.5% (16.4%) 7.8% 1.7% 5.0%
TTM
9.2%
3.1%
 DuPont Ana
COMPANY NAME >>
INR (in crores) Mar-15 Mar-16
Sales 384 385
Profit before tax (PBT) 2 (3)
EBIT (Operating Profit + Other Income - Depreciation) 10 2
Interest Expense (8) (5)
Income Tax 0 (3)
Net Income 2 (5)
Total Assets 283 239
Shareholders Equity 18 2

THREE STAGE MODEL

Net Profit Margin (Net Income ÷ Sales) 0.6% (1.4%)
Asset Turnover (Sales ÷ Total Assets) 1.4x 1.6x
Equity Multiplier (Total Assets ÷ Shareholders Equity) 15.5x 102.6x
Return on Equity 12.5% (234.8%)

FIVE STAGE MODEL

Tax Burden (Net Income ÷ PBT) 1.21 1.91
Interest Burden (PBT ÷ EBIT) 0.19 (1.25)
EBIT Margin (EBIT ÷ Sales) 2.6% 0.6%
Asset Turnover (Sales ÷ Total Assets) 1.4x 1.6x
Equity Multiplier (Total Assets ÷ Shareholders Equity) 15.5x 102.6x
Return on Equity 12.5% (234.8%)

CHECK 1 1

NAVIGATION MENU
DuPont Analysis
ENKEI WHEELS INDIA LTD
Mar-17 Mar-18 Mar-19 Dec-19 Dec-20 Dec-21
407 465 474 267 235 451
7 19 14 5 (33) 17
12 24 18 10 (20) 20
(5) (5) (5) (5) (13) (3)
(5) (9) (1) (2) 1 (1)
3 11 13 3 (31) 16
236 275 330 423 452 488
43 81 129 183 191 208

0.7% 2.3% 2.7% 1.0% (13.3%) 3.6%

1.7x 1.7x 1.4x 0.6x 0.5x 0.9x
5.4x 3.4x 2.6x 2.3x 2.4x 2.4x
6.3% 13.4% 9.9% 1.5% (16.4%) 7.8%

0.37 0.56 0.93 0.53 0.96 0.93

0.61 0.80 0.75 0.50 1.62 0.85
3.0% 5.2% 3.8% 3.9% (8.5%) 4.5%
1.7x 1.7x 1.4x 0.6x 0.5x 0.9x
5.4x 3.4x 2.6x 2.3x 2.4x 2.4x
6.3% 13.4% 9.9% 1.5% (16.4%) 7.8%

1 1 1 1 1 1
Dec-22 Dec-23
663 716
10 16
26 27
(16) (11)
(6) (4)
4 12
494 534
221 233

0.6% 1.6%
1.3x 1.3x
2.2x 2.3x
1.7% 5.0%

0.39 0.73
0.37 0.58
3.9% 3.8%
1.3x 1.3x
2.2x 2.3x
1.7% 5.0%

1 TRUE
 30.0%

18.1%
20.0%
12.0% 17.4%
12.5% 9.9%
12.1%
10.0%
5.3% 6.6
2.5% 3.7% 8.2%
1.7% 1.7
0.0%
2016 2017 2018 2019 2020 2021 2022
(5.7%)
(10.0%)

(16.8%)
(20.0%)

(30.0%)

(40.0%)

(50.0%) (53.0%)

(60.0%)

Return on average Equity (RoAE) Return on average Capital Employed

12.0%

10.3%
10.0%

9.0%
8.3% 8.4%
8.0%

7.0%

6.0%
5.2%

4.0%
3.6%

2.7%
2.3%
2.0%

1.0%
0.7% 0.6%
0.0% 0.0% 0.0% 0.2%
0.0%
2016 2017 2018 2019 2020 2021 2022
 3.6%

2.7%
2.3%
2.0%

1.0%
0.7% 0.6%
0.0% 0.0% 0.0% 0.2%
0.0%
2016 2017 2018 2019 2020 2021 2022

Operating Profit Margin (OPM) % Net Profit Margin (NPM) %

 NAVIGATION MENU

5.3% 6.6% 7.0%

5.1%
8.2% 1.7%
2021 2022 2023
%)

8%)

erage Capital Employed

8.4% 8.6%

7.0%

3.6%

1.6%

0.6%
2021 2022 2023
 3.6%

1.6%

0.6%
2021 2022 2023

fit Margin (NPM) %

ON MENU
COMPANY NAME ENKEI WHEELS INDIA LTD
LATEST VERSION 2.10 PLEASE DO
CURRENT VERSION 2.10

META
Number of shares 1.80
Face Value 5
Current Price 675.65
Market Capitalization 1214.47

PROFIT & LOSS

Report Date Mar-15 Mar-16 Mar-17 Mar-18
Sales 383.93 385.48 406.71 464.73
Raw Material Cost 215.57 204.92 222.22 265.49
Change in Inventory 1.55 -0.8 0.08 7.91
Power and Fuel 29.47 26.94 30.71 32.85
Other Mfr. Exp 53.19 55.82 60.57 65.14
Employee Cost 24.93 25.99 28.78 32.99
Selling and admin 20.1 23.08 25.77 20.13
Other Expenses 4.2 8.24 5.08 14.38
Other Income 0.25 -11.75 0.2 5.76
Depreciation 28.18 25.65 21.73 23.3
Interest 8.19 5.15 4.71 4.79
Profit before tax 1.9 -2.86 7.42 19.33
Tax -0.39 2.61 4.69 8.55
Net profit 2.28 -5.47 2.73 10.78
Dividend Amount

Quarters
Report Date Dec-21 Mar-22 Jun-22 Sep-22
Sales 150.56 170.66 159.41 184.71
Expenses 137.14 155.56 163.31 162.44
Other Income 1.93 3.64 8.87 3.17
Depreciation 4.26 5.53 6.35 8.32
Interest 0.64 0.7 1.69 2.38
Profit before tax 10.45 12.51 -3.07 14.74
Tax 3.02 3.61 1.46 1.29
Net profit 7.43 8.9 -4.53 13.45
Operating Profit 13.42 15.1 -3.9 22.27

BALANCE SHEET
Report Date Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital 6.71 7.07 7.44 7.71
Reserves 11.6 -4.74 35.87 72.91
Borrowings 87.52 78.6 69.44 73.23
Other Liabilities 177.38 158.22 122.98 121.07
Total 283.21 239.15 235.73 274.92
Net Block 163.82 131.34 128.98 126.56
Capital Work in Progress 1.55
Investments
Other Assets 119.39 107.81 106.75 146.81
Total 283.21 239.15 235.73 274.92
Receivables 56.28 64.66 64.1 70.81
Inventory 18.28 18.84 13.67 23.16
Cash & Bank 8.47 7.85 7.17 9.66
No. of Equity Shares 13426360 14132860 14876695 15411695
New Bonus Shares
Face value 5 5 5 5

CASH FLOW:
Report Date Mar-15 Mar-16 Mar-17 Mar-18
Cash from Operating Activity 26.15 12.83 16.55 25.4
Cash from Investing Activity -10.6 -5.89 -20.09 -43.57
Cash from Financing Activity -33.95 -7.62 3.09 19.97
Net Cash Flow -18.4 -0.67 -0.45 1.81

PRICE: 119.6 143 194.6 376.7

DERIVED:
Adjusted Equity Shares in Cr 1.34 1.41 1.49 1.54
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-19 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23

474.49 266.76 235.2 450.53 663.49 716.14
285.38 143.67 122.63 261.18 415.91 400.96
22.05 3.22 -3.12 -4.53 12.12 -6.68
37.64 24.2 21.87 33.35 54.17 61.63
84.34 57.68 35.02 52.8 83.34 100.65
37.05 27.93 32.4 34.78 43.2 47.37
18.16 19.7 19.36 25.88 32.65 37.59
9.14 0.3 0.39 -0.01 -0.01
14.7 31.56 1.27 1.6 7.79 7.72
21.34 17.76 21.77 19.15 28.4 41.55
4.52 5.16 12.54 2.98 16.17 11.39
13.67 5.14 -32.63 17.48 9.57 16.05
0.94 2.42 -1.28 1.2 5.86 4.36
12.73 2.73 -31.36 16.28 3.71 11.7

Dec-22 Mar-23 Jun-23 Sep-23 Dec-23 Mar-24

148.72 132.43 176.69 206.76 200.25 221.61
153.47 129.61 162.93 184.8 184.66 198.69
0.09 2.01 9.26 2.17 0.5 6.53
8.21 9.3 7.93 11.93 12.39 12.38
1.75 2.08 2.76 2.86 2.77 2.93
-14.62 -6.55 12.33 9.34 0.93 14.14
-0.49 -2.15 4.29 3.4 -1.19 5.28
 -14.12 -4.4 8.04 5.95 2.11 8.87
-4.75 2.82 13.76 21.96 15.59 22.92

Mar-19 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23

8.11 8.54 8.99 8.99 8.99 8.99
120.97 174.67 181.71 198.64 212.25 224.26
85.52 152.26 184.08 186.63 162.45 166.65
114.99 87.21 77.54 94.03 110.08 133.65
329.59 422.68 452.32 488.29 493.77 533.55
126.23 139.75 121.73 109.62 231 343.8
55.37 101.4 188.61 217.7 100.22 2.45
2.87 3.25 3.91
147.99 181.53 141.98 158.1 159.3 183.39
329.59 422.68 452.32 488.29 493.77 533.55
43.64 21.18 28.6 70.31 57.17 84.64
51.73 70.55 57.85 40.5 74.54 62.68
20.17 41.23 29.81 32.66 7.48 11.73
16222695 17076195 17974895 17974895 17974895 17974895

5 5 5 5 5 5

Mar-19 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23

39.3 6.26 15.54 28.01 48.83 58.51
-71.22 -88.93 -63.83 -36.94 -41.96 -55.82
42.43 103.73 36.87 11.77 -32.89 1.52
10.51 21.07 -11.42 2.84 -26.03 4.21

401.4 301.6 259.05 340 578.9 582.45

1.62 1.71 1.80 1.80 1.80 1.80

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]
… do ANYTHING.

dalal-street.in