HIND RECTIFIERS LTD SCREENER.

IN

Narration Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25 Trailing Best Case Worst Case
Sales 93.94 111.49 125.70 255.14 299.62 305.10 372.10 359.10 517.55 655.37 655.36 829.89 766.42
Expenses 91.89 106.77 115.86 229.01 261.64 285.09 349.44 343.64 472.63 584.90 584.88 740.64 706.23
Operating Profit 2.05 4.72 9.84 26.13 37.98 20.01 22.66 15.46 44.92 70.47 70.48 89.25 60.20
Other Income 0.61 -7.34 0.43 1.07 0.48 0.36 0.34 -10.50 -6.38 1.48 1.48 - -
Depreciation 1.58 2.00 2.31 2.72 4.07 3.83 4.49 5.14 7.45 8.49 8.48 8.48 8.48
Interest 3.27 5.16 5.95 7.83 8.15 9.18 7.35 8.50 13.40 13.19 13.20 13.20 13.20
Profit before tax -2.19 -9.78 2.01 16.65 26.24 7.36 11.16 -8.68 17.69 50.27 50.28 67.57 38.52
Tax -0.68 -2.66 0.70 4.86 7.76 2.03 3.36 -2.32 5.18 13.00 13.00 26% 26%
Net profit -1.51 -7.12 1.31 11.79 18.48 5.33 7.80 -6.36 12.51 37.27 37.28 50.10 28.56
EPS -0.91 -4.29 0.79 7.10 11.13 3.21 4.70 -3.72 7.32 21.67 21.73 29.20 16.65
Price to earning -64.98 -17.57 165.87 16.03 10.38 37.06 39.35 -52.09 82.53 43.77 43.11 56.47 38.89
Price 59.11 75.34 130.90 113.85 115.55 119.00 184.90 193.75 603.75 948.40 936.75 1,649.01 647.38

RATIOS:
Dividend Payout 0.00% 0.00% 0.00% 5.60% 7.14% 12.38% 8.46% 0.00% 16.47% 9.20%
OPM 2.18% 4.23% 7.83% 10.24% 12.68% 6.56% 6.09% 4.31% 8.68% 10.75% 10.75%

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

Sales Growth 24.09% 26.60% 16.95% 20.77% 26.63% 26.63% 16.95%
OPM 8.21% 8.60% 7.85% 8.54% 10.75% 10.75% 7.85%
Price to Earning 54.76 38.89 49.16 56.47 43.11 56.47 38.89
HIND RECTIFIERS LTD SCREENER.IN

Narration Dec-22 Mar-23 Jun-23 Sep-23 Dec-23 Mar-24 Jun-24 Sep-24 Dec-24 Mar-25
Sales 97.23 111.59 97.58 131.98 136.63 151.36 135.53 165.84 168.94 185.05
Expenses 90.68 100.57 90.95 121.37 123.15 137.86 121.05 147.53 151.31 164.99
Operating Profit 6.55 11.02 6.63 10.61 13.48 13.50 14.48 18.31 17.63 20.06
Other Income 0.04 -10.63 0.06 0.10 -6.91 0.38 0.51 0.13 0.50 0.34
Depreciation 1.25 1.37 1.55 1.88 2.02 2.00 2.01 2.11 2.15 2.21
Interest 1.99 2.27 2.52 2.84 3.23 4.13 3.26 3.40 2.52 4.02
Profit before tax 3.35 -3.25 2.62 5.99 1.32 7.75 9.72 12.93 13.46 14.17
Tax 0.93 -0.79 0.73 2.02 -0.19 2.62 2.79 2.74 3.45 4.02
Net profit 2.42 -2.46 1.90 3.98 1.52 5.12 6.93 10.19 10.01 10.15

OPM 7% 10% 7% 8% 10% 9% 11% 11% 10% 11%

HIND RECTIFIERS LTD SCREENER.IN

Narration Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25
Equity Share Capital 3.01 3.01 3.31 3.31 3.31 3.31 3.31 3.42 3.43 3.43
Reserves 58.83 50.20 62.98 74.82 92.33 96.46 104.13 108.29 121.10 156.60
Borrowings 31.85 41.01 50.93 63.64 89.77 83.76 74.99 104.75 135.08 164.27
Other Liabilities 29.52 18.92 35.48 42.75 57.12 57.47 63.73 75.82 71.41 93.28
Total 123.21 113.14 152.70 184.52 242.53 241.00 246.16 292.28 331.02 417.58

Net Block 20.57 19.88 27.32 26.20 33.04 40.61 48.07 79.52 89.62 112.36
Capital Work in Progress 1.95 4.72 4.24 13.84 17.98 19.85 27.95 20.72 22.44 6.84
Investments 0.05 0.05 0.10 0.10 6.10 0.10 0.13 0.13 0.13 0.42
Other Assets 100.64 88.49 121.04 144.38 185.41 180.44 170.01 191.91 218.83 297.96
Total 123.21 113.14 152.70 184.52 242.53 241.00 246.16 292.28 331.02 417.58

Working Capital 71.12 69.57 85.56 101.63 128.29 122.97 106.28 116.09 147.42 204.68
Debtors 44.73 35.62 55.39 63.26 81.04 87.74 67.78 67.56 89.16 109.55
Inventory 32.63 27.13 34.41 54.15 69.27 68.54 77.02 92.44 96.72 120.73

Debtor Days 173.80 116.61 160.84 90.50 98.72 104.97 66.49 68.67 62.88 61.01
Inventory Turnover 2.88 4.11 3.65 4.71 4.33 4.45 4.83 3.88 5.35 5.43

Return on Equity -2% -13% 2% 15% 19% 5% 7% -6% 10% 23%

Return on Capital Emp -5% 8% 19% 21% 9% 10% 0% 13% 22%
HIND RECTIFIERS LTD SCREENER.IN

Narration Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25
Cash from Operating Activity 5.21 -3.26 -3.63 6.47 4.44 21.71 36.27 33.03 33.90 35.62
Cash from Investing Activity -4.54 -3.81 -10.31 -10.42 -21.62 -8.38 -19.94 -29.30 -19.47 -25.31
Cash from Financing Activity 2.89 3.66 14.71 3.39 18.51 -14.73 -16.61 -3.68 -14.26 -10.74
Net Cash Flow 3.55 -3.41 0.77 -0.56 1.33 -1.41 -0.28 0.05 0.16 -0.42
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 HIND RECTIFIERS LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 1.72
Face Value 2.00
Current Price 936.75
Market Capitalization 1,607.07

PROFIT & LOSS

Report Date Mar-16 Mar-17 Mar-18 Mar-19
Sales 93.94 111.49 125.70 255.14
Raw Material Cost 77.84 73.47 90.76 193.00
Change in Inventory 11.81 -5.36 2.80 7.09
Power and Fuel 1.48 1.52 1.56 1.83
Other Mfr. Exp 0.86 0.63 0.81 1.33
Employee Cost 16.56 18.80 18.31 22.33
Selling and admin 5.87 5.97 6.38 9.08
Other Expenses 1.09 1.02 0.84 8.53
Other Income 0.61 -7.34 0.43 1.07
Depreciation 1.58 2.00 2.31 2.72
Interest 3.27 5.16 5.95 7.83
Profit before tax -2.19 -9.78 2.01 16.65
Tax -0.68 -2.66 0.70 4.86
Net profit -1.51 -7.12 1.31 11.79
Dividend Amount 0.66

Quarters
Report Date Dec-22 Mar-23 Jun-23 Sep-23
Sales 97.23 111.59 97.58 131.98
Expenses 90.68 100.57 90.95 121.37
Other Income 0.04 -10.63 0.06 0.10
Depreciation 1.25 1.37 1.55 1.88
Interest 1.99 2.27 2.52 2.84
Profit before tax 3.35 -3.25 2.62 5.99
Tax 0.93 -0.79 0.73 2.02
Net profit 2.42 -2.46 1.90 3.98
Operating Profit 6.55 11.02 6.63 10.61

BALANCE SHEET
Report Date Mar-16 Mar-17 Mar-18 Mar-19
Equity Share Capital 3.01 3.01 3.31 3.31
Reserves 58.83 50.20 62.98 74.82
Borrowings 31.85 41.01 50.93 63.64
Other Liabilities 29.52 18.92 35.48 42.75
Total 123.21 113.14 152.70 184.52
Net Block 20.57 19.88 27.32 26.20
Capital Work in Progress 1.95 4.72 4.24 13.84
Investments 0.05 0.05 0.10 0.10
Other Assets 100.64 88.49 121.04 144.38
Total 123.21 113.14 152.70 184.52
Receivables 44.73 35.62 55.39 63.26
Inventory 32.63 27.13 34.41 54.15
Cash & Bank 4.54 1.49 2.26 1.70
No. of Equity Shares 15,057,930.00 15,057,930.00 16,563,723.00 16,563,723.00
New Bonus Shares
Face value 2.00 2.00 2.00 2.00

CASH FLOW:
Report Date Mar-16 Mar-17 Mar-18 Mar-19
Cash from Operating Activity 5.21 -3.26 -3.63 6.47
Cash from Investing Activity -4.54 -3.81 -10.31 -10.42
Cash from Financing Activity 2.89 3.66 14.71 3.39
Net Cash Flow 3.55 -3.41 0.77 -0.56

PRICE: 59.11 75.34 130.90 113.85

DERIVED:
Adjusted Equity Shares in Cr 1.66 1.66 1.66 1.66
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25

299.62 305.10 372.10 359.10 517.55 655.37
221.87 229.12 289.56 290.29 381.72 501.11
12.41 -6.69 0.98 10.55 -2.77 22.82
1.92 1.88 2.26 2.58 4.17
1.06 1.41 1.67 2.59 3.75
29.88 32.87 36.76 39.21 52.44 63.26
12.65 8.80 13.02 14.37 21.27
6.67 4.32 7.15 5.15 6.51 43.35
0.48 0.36 0.34 -10.50 -6.38 1.48
4.07 3.83 4.49 5.14 7.45 8.49
8.15 9.18 7.35 8.50 13.40 13.19
26.24 7.36 11.16 -8.68 17.69 50.27
7.76 2.03 3.36 -2.32 5.18 13.00
18.48 5.33 7.80 -6.36 12.51 37.27
1.32 0.66 0.66 2.06 3.43

Dec-23 Mar-24 Jun-24 Sep-24 Dec-24 Mar-25

136.63 151.36 135.53 165.84 168.94 185.05
123.15 137.86 121.05 147.53 151.31 164.99
-6.91 0.38 0.51 0.13 0.50 0.34
2.02 2.00 2.01 2.11 2.15 2.21
3.23 4.13 3.26 3.40 2.52 4.02
1.32 7.75 9.72 12.93 13.46 14.17
-0.19 2.62 2.79 2.74 3.45 4.02
 1.52 5.12 6.93 10.19 10.01 10.15
13.48 13.50 14.48 18.31 17.63 20.06

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25

3.31 3.31 3.31 3.42 3.43 3.43
92.33 96.46 104.13 108.29 121.10 156.60
89.77 83.76 74.99 104.75 135.08 164.27
57.12 57.47 63.73 75.82 71.41 93.28
242.53 241.00 246.16 292.28 331.02 417.58
33.04 40.61 48.07 79.52 89.62 112.36
17.98 19.85 27.95 20.72 22.44 6.84
6.10 0.10 0.13 0.13 0.13 0.42
185.41 180.44 170.01 191.91 218.83 297.96
242.53 241.00 246.16 292.28 331.02 417.58
81.04 87.74 67.78 67.56 89.16 109.55
69.27 68.54 77.02 92.44 96.72 120.73
3.03 1.62 1.34 1.39 1.55 1.13
16,563,723.00 16,563,723.00 16,563,723.00 17,123,978.00 17,137,860.00

2.00 2.00 2.00 2.00 2.00 2.00

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25

4.44 21.71 36.27 33.03 33.90 35.62
-21.62 -8.38 -19.94 -29.30 -19.47 -25.31
18.51 -14.73 -16.61 -3.68 -14.26 -10.74
1.33 -1.41 -0.28 0.05 0.16 -0.42

115.55 119.00 184.90 193.75 603.75 948.40

1.66 1.66 1.66 1.71 1.71 1.72