Interglobe Aviation Previous Years »

Standalone Balance Sheet ------------------- in Rs. Cr. -------------------

Mar 23 Mar-22

12 mths 12 mths

EQUITIES AND LIABILITIES

SHAREHOLDER'S FUNDS
Equity Share Capital 385.55 385.26
Total Share Capital 385.55 385.26
Reserves and Surplus -6,742.68 -6,474.98
Total Reserves and Surplus -6,742.68 -6,474.98
Employees Stock Options 48.12 48.56
Total Shareholders Funds -6,309.02 -6,041.17
Hybrid/Debt/Other Securities 5.88 5.88
NON-CURRENT LIABILITIES
Long Term Borrowings 0 416.17
Deferred Tax Liabilities [Net] 0 0
Other Long Term Liabilities 40,228.74 28,527.66
Long Term Provisions 1,303.24 566.24
Total Non-Current Liabilities 41,531.98 29,510.07
CURRENT LIABILITIES
Short Term Borrowings 2,252.34 3,480.57
Trade Payables 3,212.98 3,151.91
Other Current Liabilities 18,060.96 14,994.47
Short Term Provisions 287.57 758.39
Total Current Liabilities 23,813.85 22,385.33
Total Capital And Liabilities 59,042.68 45,860.11
ASSETS
NON-CURRENT ASSETS
Tangible Assets 27,639.30 21,260.67
Intangible Assets 10.67 21.4
Capital Work-In-Progress 0 119.32
Intangible Assets Under Development 20.77 5.99
Fixed Assets 27,670.74 21,407.37
Non-Current Investments 0.18 0.12
Deferred Tax Assets [Net] 294.94 294.94
Long Term Loans And Advances 0 0
Other Non-Current Assets 5,005.48 4,010.58
Total Non-Current Assets 32,971.34 25,713.02
CURRENT ASSETS
Current Investments 11,514.17 8,032.49

Inventories 591.07 408.06

Trade Receivables 519.9 332.92

Cash And Cash Equivalents 11,810.57 10,116.52
Short Term Loans And Advances 0 0
OtherCurrentAssets 1,635.63 1,257.09
Total Current Assets 26,071.35 20,147.09
Total Assets 59,042.68 45,860.11
OTHER ADDITIONAL INFORMATION
CONTINGENT LIABILITIES, COMMITMENTS
Contingent Liabilities 309497.77 296780.14
CIF VALUE OF IMPORTS
EXPENDITURE IN FOREIGN EXCHANGE
Expenditure In Foreign Currency 19,172.64 14,080.68
REMITTANCES IN FOREIGN CURRENCIES FOR DIVIDENDS
Dividend Remittance In Foreign Currency - -
EARNINGS IN FOREIGN EXCHANGE
FOB Value Of Goods - -
Other Earnings 8,138.22 2,762.04
BONUS DETAILS
Bonus Equity Share Capital 309.25 309.25
NON-CURRENT INVESTMENTS
Non-Current Investments Quoted Market Value - -
Non-Current Investments Unquoted Book Value 0.18 0.12
CURRENT INVESTMENTS
Current Investments Quoted Market Value - -
Current Investments Unquoted Book Value 11,514.17 8,032.49

Interglobe Aviation Previous Years »

Standalone Profit & Loss account ------------------- in Rs. Cr. -------------------
Mar 23 Mar-22

12 mths 12 mths

INCOME
Revenue From Operations [Gross] 53,607.67 25,653.97
Revenue From Operations [Net] 53,607.67 25,653.97
Other Operating Revenues 838.79 276.96
Total Operating Revenues 54,446.45 25,930.93
Other Income 1,431.44 724.54
Total Revenue 55,877.89 26,655.47
EXPENSES
Aircraft Fuel Expenses 23,646.02 9,695.24
Aircraft Lease Rentals 8,370.80 311.68
Operating And Direct Expenses 3,934.04 8,494.76
Changes In Inventories Of FG,WIP And Stock-In Trade -1.24 -1.68
Employee Benefit Expenses 4,324.66 3,151.68
Finance Costs 3,131.73 2,358.02
Depreciation And Amortisation Expenses 5,101.24 5,067.85
Other Expenses 7,687.36 3,748.95
Total Expenses 56,194.60 32,826.49
Mar-23 Mar-22

12 mths 12 mths

Profit/Loss Before Exceptional, ExtraOrdinary Items And Tax -316.72 -6,171.03

Profit/Loss Before Tax -316.72 -6,171.03
Tax Expenses-Continued Operations
Current Tax 0 0
Deferred Tax 0 0
Total Tax Expenses 0 0
Profit/Loss After Tax And Before ExtraOrdinary Items -316.72 -6,171.03
Profit/Loss From Continuing Operations -316.72 -6,171.03
Profit/Loss For The Period -316.72 -6,171.03
Mar-23 Mar-22

12 mths 12 mths

OTHER ADDITIONAL INFORMATION

EARNINGS PER SHARE
Basic EPS (Rs.) -8.22 -160.25
Diluted EPS (Rs.) -8.22 -160.25
VALUE OF IMPORTED AND INDIGENIOUS RAW MATERIALS
STORES, SPARES AND LOOSE TOOLS
DIVIDEND AND DIVIDEND PERCENTAGE
Equity Share Dividend 0 0
Tax On Dividend 0 0
Equity Dividend Rate (%) 0 0
--- in Rs. Cr. -------------------
Mar-21 Mar-20 Mar-19

12 mths 12 mths 12 mths

384.91 384.8 384.41

384.91 384.8 384.41
-354.9 5,461.25 6,513.82
-354.9 5,461.25 6,513.82
35.02 10.51 40.68
65.03 5,856.56 6,938.91
5.88 5.88 5.88

381.63 346.59 2,193.67

0 0 64.42
23,082.68 18,875.60 7,536.77
537.27 553.32 273.65
24,001.57 19,775.51 10,068.50

2,124.00 0 0
1,556.06 1,565.47 1,455.24
13,614.98 13,449.96 6,379.66
1,606.74 1,395.09 163.54
18,901.77 16,410.51 7,998.44
42,974.25 42,048.46 25,011.73

18,782.24 16,744.61 5,631.55

33.23 33.59 30.49
66.35 129.27 22.02
5.39 10.97 1.61
18,887.21 16,918.44 5,685.67
0.19 0.19 0.13
294.94 294.94 0
1,578.83 1,274.15 583.91
1,452.54 1,149.28 638.73
22,213.72 19,637.00 6,908.44

7,289.98 9,499.17 6,516.57

316.42 286.13 211.44

219.17 259.61 362.47

11,227.06 10,829.41 8,606.36
128.6 455.12 466.96
1,579.31 1,082.02 1,939.50
20,760.53 22,411.46 18,103.30
42,974.25 42,048.46 25,011.73
 293933.59 320857.87 153366.31

11,054.18 15,173.42 10,821.64

- - -

- - -
1,681.76 4,544.71 2,858.50

309.25 309.34 309.34

- - -
0.19 0.19 0.13

- - -
7,289.98 9,499.17 6,516.57

--- in Rs. Cr. -------------------

Mar-21 Mar-20 Mar-19

12 mths 12 mths 12 mths

14,209.90 35,368.86 28,165.22

14,209.90 35,368.86 28,165.22
430.74 387.14 331.55
14,640.63 35,756.00 28,496.77
1,036.33 1,536.24 1,324.94
15,676.96 37,292.24 29,821.71

3,831.28 12,453.79 11,942.79

4,471.72 6,363.89 7,543.04
1,667.21 3,092.59 2,588.73
1.16 -3.05 -0.66
3,026.20 4,395.36 3,137.79
2,141.98 1,875.87 508.96
4,698.69 3,973.61 759.58
1,668.53 5,415.26 3,490.52
21,506.76 37,567.33 29,970.76
Mar-21 Mar-20 Mar-19

12 mths 12 mths 12 mths

-5,829.79 -275.09 -149.05

 -5,829.79 -275.09 -149.05

0 0.82 0
0 -27.75 -305.18
0 -26.93 -305.18
-5,829.79 -248.16 156.14
-5,829.79 -248.16 156.14
-5,829.79 -248.16 156.14
Mar-21 Mar-20 Mar-19

12 mths 12 mths 12 mths

-151.49 -6.45 4.06

-151.49 -6.45 4.06

0 0 230.64
0 0 47.41
0 0 50
Ratios Values WeightageValues*Weight
DSRI 0.747322 0.92 0.68753594731
GMI -1.749192 0.528 -0.92357349198
AQI 0.930193 0.404 0.37579802791
SGI 2.089644 0.892 1.8639626397
DEPI 0.192485 0.115 0.02213579609
SGAI 0.880802 0.172 0.15149790719
TATA -0.220516 4.679 -1.03179471088
LVGI 0.978043 0.327 0.31982013135

M score -4.31725383039

Interglobe Aviation Previous Years »

-------------------
Cash Flow in Rs. Cr.
-------------------
Mar '23 Mar '22 Mar '21 Mar '20

12 mths 12 mths 12 mths 12 mths

Net Profit Before Tax -316.72 -6171.03 -5829.79 -275.09

Net Cash From Operating Activities 12703.14 2064.1 -1620.4 6943.3

Net Cash (used in)/from

-4055.18 1525.91 3245.71 -4566.91
Investing Activities

Net Cash (used in)/from Financing Activities -8432.46 -3087.84 -1775.34 -2407.48

Net (decrease)/increase In Cash and Cash Equivalents 232.15 503.43 -167.76 -36.74

Opening Cash & Cash Equivalents 1011.71 508.28 676.04 712.78

Closing Cash & Cash Equivalents 1243.86 1011.71 508.28 676.04

Mar '19

#VALUE!

12 mths

#VALUE!

-149.05
 3160

-2536.05

-592.16

42.16

670.63

712.78
Jet Airways Previous Years »
Standalone Profit & Loss account ------------------- in Rs. Cr. -------------------
Mar 23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

INCOME
Revenue From Operations [Gross] 49.72 136.43 38.64 333.45
Revenue From Operations [Net] 49.72 136.43 38.64 333.45
Other Operating Revenues 0 0 0 0
Total Operating Revenues 49.72 136.43 38.64 333.45
Other Income 5.55 7.99 243.14 20.75
Total Revenue 55.27 144.42 281.78 354.2
EXPENSES
Cost Of Materials Consumed 0 0.06 0.34 0
Aircraft Fuel Expenses 0 0 0 0
Aircraft Lease Rentals 0 0 0 0
Employee Benefit Expenses 17.78 20.32 23.67 471.52
Finance Costs 4.28 7 28.8 301.86
Depreciation And Amortisation Expenses 155.72 173.93 196.29 295.74
Other Expenses 879.55 470.67 252.9 1,399.59
Total Expenses 1,057.33 671.98 502 2,468.71
Mar-23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

Profit/Loss Before Exceptional, ExtraOrdinary Items And Tax -1,002.06 -527.56 -220.22 -2,114.51
Exceptional Items 0 -244.98 68.18 -726.94
Profit/Loss Before Tax -1,002.06 -772.54 -152.04 -2,841.45
Tax Expenses-Continued Operations
Profit/Loss After Tax And Before ExtraOrdinary Items -1,002.06 -772.54 -152.04 -2,841.45
Profit/Loss From Continuing Operations -1,002.06 -772.54 -152.04 -2,841.45
Profit/Loss For The Period -1,002.06 -772.54 -152.04 -2,841.45
Mar-23 Mar-22 Mar-21 43,891.00

12 mths 12 mths 12 mths 12 mths

OTHER ADDITIONAL INFORMATION

EARNINGS PER SHARE
Basic EPS (Rs.) -88.21 -46.44 -19.39 -250.13
Diluted EPS (Rs.) -88.21 -68.01 -13.38 -250.13
VALUE OF IMPORTED AND INDIGENIOUS RAW MATERIALS
STORES, SPARES AND LOOSE TOOLS
Imported Stores And Spares 0 0 0 0
Indigenous Stores And Spares 0 0 0 0
Jet Airways Previous Years »
Standalone Balance Sheet ------------------- in Rs. Cr. -------------------
Mar 23 44621.00 44256.00 43891.00

12 mths 12 mths 12 mths 12 mths

EQUITIES AND LIABILITIES

SHAREHOLDER'S FUNDS
Equity Share Capital 113.6 113.6 113.6 113.6
Total Share Capital 113.6 113.6 113.6 113.6
Reserves and Surplus -17,620.10 -16,618.04 -15,693.46 -15,693.46
Total Reserves and Surplus -17,620.10 -16,618.04 -15,693.46 -15,693.46
Total Shareholders Funds -17,506.50 -16,504.44 -15,579.86 -15,579.86
NON-CURRENT LIABILITIES
Long Term Borrowings 20 5.00 0.00 0.00
Other Long Term Liabilities 555.65 575.99 593.28 593.28
Long Term Provisions 295.55 295.55 295.55 295.55
Total Non-Current Liabilities 871.2 876.54 888.83 888.83
CURRENT LIABILITIES
Short Term Borrowings 3,541.21 3,541.22 3,586.67 3,586.67
Trade Payables 9,124.41 8,509.07 8,200.03 8,200.03
Other Current Liabilities 9,267.86 9,027.32 9,521.16 9,521.16
Short Term Provisions 333.84 310.39 309.78 309.78
Total Current Liabilities 22267.32 21388.00 21617.64 21617.64
Total Capital And Liabilities 5,632.02 5,760.10 6,926.61 6,926.61
ASSETS
NON-CURRENT ASSETS
Tangible Assets 890.94 1070.97 1891.06 1891.06
Intangible Assets 0.00 0.00 0.00 0.00
Capital Work-In-Progress 0.00 0.00 0.00 0.00
Other Assets 0.00 0.00 0.00 0.00
Fixed Assets 890.94 1,070.97 1,891.06 1,891.06
Non-Current Investments 696.17 696.17 696.17 696.17
Deferred Tax Assets [Net] 134.42 134.22 201.05 0
Long Term Loans And Advances 17.13 17.02 19.6 19.6
Other Non-Current Assets 932.94 932.94 929.04 1,130.09
Total Non-Current Assets 2,671.60 2,851.32 3,736.92 3,736.92
CURRENT ASSETS
Inventories 370.59 374.17 387.27 387.27
Trade Receivables 5.28 4.21 11.62 11.62
Cash And Cash Equivalents 347.18 308.01 119.2 119.2
Short Term Loans And Advances 234.54 213.18 378.27 378.27
OtherCurrentAssets 2,002.83 2,009.21 2,293.33 2,293.33
Total Current Assets 2,960.42 2,908.78 3,189.69 3,189.69
Total Assets 5,632.02 5,760.10 6,926.61 6,926.61
OTHER ADDITIONAL INFORMATION
CONTINGENT LIABILITIES, COMMITMENTS
Contingent Liabilities 0 0 0 0
CIF VALUE OF IMPORTS
Stores, Spares And Loose Tools 0 0 0 0
Capital Goods 0 0 0 0
EXPENDITURE IN FOREIGN EXCHANGE
Expenditure In Foreign Currency 0 0 0 0
REMITTANCES IN FOREIGN CURRENCIES FOR DIVIDENDS
Dividend Remittance In Foreign Currency - - - -
EARNINGS IN FOREIGN EXCHANGE
FOB Value Of Goods - - - -
Other Earnings - - - -
BONUS DETAILS
Bonus Equity Share Capital - - - -
NON-CURRENT INVESTMENTS
Non-Current Investments Quoted Market Value - - - -
Non-Current Investments Unquoted Book Value - - - -
CURRENT INVESTMENTS
Current Investments Quoted Market Value - - - -
Current Investments Unquoted Book Value - - - -
 Mar-18 Jet Airways Previous Years »
Cash Flow ------------------- in Rs. Cr. ----------------
12 mths Mar '23 Mar '18

12 mths 12 mths
22,271.09
22,271.09 Net Profit Before Tax -1002.06 -767.62
1,015.44 Net Cash From Operating Activities 14.41 1697.64
23286.53 Net Cash (used in)/from 13.63 -359.15
671.84 Investing Activities
23,958.37 Net Cash (used in)/from Financing Activities 10.72 -1554.96
Net (decrease)/increase In Cash and Cash Equivalents 38.76 -216.47
0 Opening Cash & Cash Equivalents 295.65 536.97
6,953.25 Closing Cash & Cash Equivalents 334.41 320.5
2,316.21
2,995.35
842.86
620.57
10997.75 Ratios values Weightage
24,725.99 DSRI 3.441364 0.92
Mar-18 GMI 0.1547 0.528
AQI 1.022919 0.404
12 mths SGI 0.364436 0.892
DEPI 0.939077 0.115
-767.62 SGAI 4.967347 0.172
0 TATA -0.180481 4.679
-767.62 LVGI 1.062888 0.327

-767.62 M SCORE
-767.62
-767.62
43160.00

12 mths

-67.57
-67.57

125.03
19.43
43,160.00

12 mths

113.6
113.6
-7,355.60
-7,355.60
-7,242.00

5,085.56
46.32
422.1
5,553.98

209.56
6,433.33
7,503.70
42.66
14189.25
12,501.23

2891.27
19.50
24.74
697.27
3,632.78
696.7
0
71.7
1,046.60
5,447.78

481.1
1,279.35
1,360.44
26.98
3,905.58
7,053.45
12,501.23
58,930.26

135.19
312.23

11,726.62

-
9,935.94

9.4

-
2,354.25

-
-
------ in Rs. Cr. -------------------
Mar '17 Mar '16 Mar '15

12 mths 12 mths 12 mths

1482.32 1173.56 -1813.71

960.85 2531.14 528.03
1644.87 -739.04 -172.45

-2378.58 -2437.59 304.76

227.14 -645.49 660.34
309.83 955.32 295.18
536.97 309.83 955.52

MULTIPLE
3.166055
0.081682
0.413259
0.325077
0.107994
0.854384
-0.844468
0.347565

-2.79235
Global Vectra Helicorp Previous Years »
Standalone Profit & Loss account ------------------- in Rs. Cr. -------------------
Mar 23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

INCOME
Revenue From Operations [Gross] 410.83 332.07 295.01 455.53
Revenue From Operations [Net] 410.83 332.07 295.01 455.53
Other Operating Revenues 0.28 0 0.32 1.13
Total Operating Revenues 411.12 332.07 295.33 456.66
Other Income 36.48 40.98 30.52 27.28
Total Revenue 447.6 373.05 325.85 483.94
EXPENSES
Aircraft Fuel Expenses 105.73 89.16 79.37 117.79
Aircraft Lease Rentals 41.53 26.75 35.22 54.02
Employee Benefit Expenses 99.78 85.18 88.65 95.21
Finance Costs 20.9 15.88 17.77 24.14
Depreciation And Amortisation Expenses 75.41 78.36 83.04 94.05
Other Expenses 122.66 85.4 67.28 96.19
Total Expenses 466.01 380.73 371.33 481.4
Mar-23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

Profit/Loss Before Exceptional, ExtraOrdinary Items And Tax -18.41 -7.67 -45.48 2.54
Exceptional Items 0 0 0 0
Profit/Loss Before Tax -18.41 -7.67 -45.48 2.54
Tax Expenses-Continued Operations
Current Tax 0 0 0 1.04
Deferred Tax -1.79 -2.23 -16.25 -0.58
Tax For Earlier Years 0 0 0.05 0
Total Tax Expenses -1.79 -2.23 -16.2 0.46
Profit/Loss After Tax And Before ExtraOrdinary Items -16.63 -5.44 -29.28 2.08
Profit/Loss From Continuing Operations -16.63 -5.44 -29.28 2.08
Profit/Loss For The Period -16.63 -5.44 -29.28 2.08
Mar-23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

OTHER ADDITIONAL INFORMATION

EARNINGS PER SHARE
Basic EPS (Rs.) -11.88 -3.89 -20.91 1.49
Diluted EPS (Rs.) -11.88 -3.89 -20.91 1.49
VALUE OF IMPORTED AND INDIGENIOUS RAW MATERIALS
STORES, SPARES AND LOOSE TOOLS
DIVIDEND AND DIVIDEND PERCENTAGE
Global Vectra Helicorp Previous Years »
Standalone Balance Sheet ------------------- in Rs. Cr. -------------------
Mar 23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

EQUITIES AND LIABILITIES

SHAREHOLDER'S FUNDS
Equity Share Capital 14 14 14 14
Total Share Capital 14 14 14 14
Reserves and Surplus 14.1 26.43 33.9 65.18
Total Reserves and Surplus 14.1 26.43 33.9 65.18
Total Shareholders Funds 28.1 40.43 47.9 79.18
NON-CURRENT LIABILITIES
Long Term Borrowings 29.28 37.19 41.83 50.42
Deferred Tax Liabilities [Net] 36.56 36.04 39.3 56.54
Other Long Term Liabilities 239.21 153.36 170.76 199.14
Long Term Provisions 11.92 9.79 8.98 7.43
Total Non-Current Liabilities 316.97 236.38 260.86 313.52
CURRENT LIABILITIES
Short Term Borrowings 14.31 18.21 10.45 10.14
Trade Payables 150.92 134.46 140.17 143.84
Other Current Liabilities 255.06 236.22 242.03 256.68
Short Term Provisions 3.09 3.6 3.19 3.21
Total Current Liabilities 423.38 392.48 395.84 413.88
Total Capital And Liabilities 768.45 669.29 704.6 806.58
ASSETS
NON-CURRENT ASSETS
Tangible Assets 422.89 354.49 440.07 551.98
Intangible Assets 0.01 0.01 0.02 0.02
Fixed Assets 422.9 354.5 440.08 552
Long Term Loans And Advances 0 0 9 9.36
Other Non-Current Assets 133.38 126.53 80.59 62.17
Total Non-Current Assets 556.28 481.04 529.67 623.53
CURRENT ASSETS
Inventories 25.43 24.1 23.52 24.94
Trade Receivables 22.33 33.83 51.41 58.98
Cash And Cash Equivalents 15.27 32.07 10.61 11.82
Short Term Loans And Advances 0 0 5.19 4.56
OtherCurrentAssets 149.14 98.26 84.21 82.75
Total Current Assets 212.17 188.26 174.93 183.05
Total Assets 768.45 669.29 704.6 806.58
OTHER ADDITIONAL INFORMATION
CONTINGENT LIABILITIES, COMMITMENTS
Contingent Liabilities 65.51 91.46 54.19 31.79
CIF VALUE OF IMPORTS
EXPENDITURE IN FOREIGN EXCHANGE
Expenditure In Foreign Currency 190.53 153.2 178.77 231.16
REMITTANCES IN FOREIGN CURRENCIES FOR DIVIDENDS
Dividend Remittance In Foreign Currency - - - -
EARNINGS IN FOREIGN EXCHANGE
FOB Value Of Goods - - - -
Other Earnings 228.52 202.03 189.65 311.22
BONUS DETAILS
Bonus Equity Share Capital 3.2 3.2 3.2 3.2
NON-CURRENT INVESTMENTS
Non-Current Investments Quoted Market Value - - - -
Non-Current Investments Unquoted Book Value - - - -
CURRENT INVESTMENTS
Current Investments Quoted Market Value - - - -
Current Investments Unquoted Book Value - - - -
 Global Vectra Helicorp Previous Years »
Mar-19 Cash Flow ------------------- in Rs. Cr. ---
Mar '23
12 mths
12 mths

477.84 Net Profit Before Tax -18.41

477.84 Net Cash From Operating Activities 28.57
2.47 Net Cash (used in)/from 95.01
480.31 Investing Activities
4.88 Net Cash (used in)/from Financing Activities -142.08
485.19 Net (decrease)/increase In Cash and Cash Equivalents -18.52
Opening Cash & Cash Equivalents 20.17
113.8 Closing Cash & Cash Equivalents 1.65
129.24
92.25
13.8
38.82
92.12
480.02
Mar-19
Ratios VALUES
12 mths DSRI 0.533524
GMI 1.816323
5.17 AQI 0.918036
2.09 SGI 1.237179
7.26 DEPI 1.196242
SGAI 1.044146
2.84 TATA -0.061136
-1.59 LVGI 1.025373
-1
0.25
7.02
7.02
7.02
Mar-19

12 mths

5.01
5.01
 Mar-19

12 mths

14
14
52.31
52.31
66.31

104.46
51.27
9.25
6.7
171.68

15.18
169.39
212.44
3.2
400.21
638.2

402.94
0.03
402.97
9.76
61.75
474.48

25.46
63.39
6.95
2.38
65.55
163.72
638.2
 31.04

237.81

-
306.68

3.2

-
-

-
-
Previous Years »
------------------- in Rs. Cr. -------------------
Mar '22 Mar '21 Mar '20 Mar '18

12 mths 12 mths 12 mths 12 mths

-7.67 -45.48 2.54 -0.93

59.59 10.4 76.45 57.37
54.59 59 7.48 -5.11

-94.94 -72.07 -81.91 -48.46

19.42 -2.66 1.82 3.8
0.76 3.41 1.6 3.04
20.17 0.76 3.41 6.84

WeightageMULTIPLE
0.92 0.490842
0.528 0.959019
0.404 0.370887
0.892 1.103564
0.115 0.137568
0.172 0.179593
4.679 -0.286056
0.327 0.335297

M SCORE -2.579067
SpiceJet Previous Years »
Standalone Profit & Loss account ------------------- in Rs. Cr. -------------------
Mar 23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

INCOME
Revenue From Operations [Gross] 8,572.00 6,363.58 4,948.74 11,989.61
Revenue From Operations [Net] 8,572.00 6,363.58 4,948.74 11,989.61
Other Operating Revenues 296.84 193.75 184.64 369.03
Total Operating Revenues 8,868.84 6,557.33 5,133.38 12,358.64
Other Income 990.91 1,051.31 987.42 847.66
Total Revenue 9,859.75 7,608.64 6,120.79 13,206.30
EXPENSES
Purchase Of Stock-In Trade 95.78 0 0 0
Aircraft Fuel Expenses 4,771.65 2,945.78 1,528.84 4,616.20
Aircraft Lease Rentals 920.64 1,153.61 892.29 1,530.46
Operating And Direct Expenses 1,713.47 1,755.87 1,559.86 2,633.30
Changes In Inventories Of FG,WIP And Stock-In Trade -5.49 0 0 0
Employee Benefit Expenses 843.87 727.4 676.24 1,525.78
Finance Costs 450.52 482.58 602.05 545.01
Depreciation And Amortisation Expenses 1,019.36 1,289.73 1,557.96 1,733.93
Other Expenses 1,552.96 901.68 301.87 1,556.39
Total Expenses 11,362.77 9,256.65 7,119.10 14,141.06
Mar-23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

Profit/Loss Before Exceptional, ExtraOrdinary Items And Tax -1,503.02 -1,648.01 -998.3 -934.76
Exceptional Items 0 -77.46 0 0
Profit/Loss Before Tax -1,503.02 -1,725.47 -998.3 -934.76
Tax Expenses-Continued Operations
Profit/Loss After Tax And Before ExtraOrdinary Items -1,503.02 -1,725.47 -998.3 -934.76
Profit/Loss From Continuing Operations -1,503.02 -1,725.47 -998.3 -934.76
Profit/Loss For The Period -1,503.02 -1,725.47 -998.3 -934.76
Mar-23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

OTHER ADDITIONAL INFORMATION

EARNINGS PER SHARE
Basic EPS (Rs.) -24.97 -28.69 -16.61 -15.58
Diluted EPS (Rs.) -24.97 -28.69 -16.61 -15.53
VALUE OF IMPORTED AND INDIGENIOUS RAW MATERIALS
STORES, SPARES AND LOOSE TOOLS
DIVIDEND AND DIVIDEND PERCENTAGE

SpiceJet Previous Years »

Standalone Balance Sheet ------------------- in Rs. Cr. -------------------
Mar 23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

EQUITIES AND LIABILITIES

SHAREHOLDER'S FUNDS
Equity Share Capital 601.85 601.8 600.94 600.08
Total Share Capital 601.85 601.8 600.94 600.08
Reserves and Surplus -3,839.36 -4,894.25 -3,180.30 -2,192.46
Total Reserves and Surplus -3,839.36 -4,894.25 -3,180.30 -2,192.46
Employees Stock Options 5.91 4.02 7.83 13.12
Total Shareholders Funds -3,231.61 -4,288.43 -2,571.53 -1,579.27
NON-CURRENT LIABILITIES
Long Term Borrowings 465.59 312.88 302.67 459.3
Other Long Term Liabilities 3,195.96 4,691.47 5,375.13 6,808.47
Long Term Provisions 150.49 275.25 504.99 628.48
Total Non-Current Liabilities 3,812.04 5,279.60 6,182.80 7,896.25
CURRENT LIABILITIES
Short Term Borrowings 719.68 766.5 404.48 414.44
Trade Payables 2,874.72 2,553.38 1,710.63 1,737.11
Other Current Liabilities 5,689.11 4,814.06 5,111.83 4,022.11
Short Term Provisions 415.83 395.27 537.32 476.18
Total Current Liabilities 9,699.34 8,529.20 7,764.26 6,649.84
Total Capital And Liabilities 10,279.77 9,520.38 11,375.52 12,966.82
ASSETS
NON-CURRENT ASSETS
Tangible Assets 3,972.48 5,537.86 6,990.68 8,663.64
Intangible Assets 0.62 2.36 9.47 17.32
Capital Work-In-Progress 6.03 6.03 5.84 0
Fixed Assets 3,979.13 5,546.24 7,005.98 8,680.95
Non-Current Investments 2.76 2.11 2.15 0.12
Long Term Loans And Advances 29.68 36.85 541.06 33.04
Other Non-Current Assets 4,149.83 1,814.64 1,247.92 2,025.91
Total Non-Current Assets 8,161.40 7,399.84 8,797.10 10,740.03
CURRENT ASSETS
Current Investments 0.46 0.43 0.42 0.39
Inventories 156.32 145.07 155.83 177.59
Trade Receivables 1,099.36 1,235.58 2,039.81 1,545.82
Cash And Cash Equivalents 33.61 60.3 32.03 40.18
Short Term Loans And Advances 0 0 34.27 134.13
OtherCurrentAssets 828.63 679.15 316.07 328.69
Total Current Assets 2,118.38 2,120.54 2,578.42 2,226.80
Total Assets 10,279.77 9,520.38 11,375.52 12,966.82
OTHER ADDITIONAL INFORMATION
CONTINGENT LIABILITIES, COMMITMENTS
Contingent Liabilities 656.54 55,524.44 54,363.66 56,079.82
CIF VALUE OF IMPORTS
EXPENDITURE IN FOREIGN EXCHANGE
Expenditure In Foreign Currency 2,459.00 4,288.50 2,003.50 5,113.10
REMITTANCES IN FOREIGN CURRENCIES FOR DIVIDENDS
Dividend Remittance In Foreign Currency - - - -
EARNINGS IN FOREIGN EXCHANGE
FOB Value Of Goods - - - -
Other Earnings 1,090.60 2,463.90 929.9 1,045.90
BONUS DETAILS
Bonus Equity Share Capital - - - -
NON-CURRENT INVESTMENTS
Non-Current Investments Quoted Market Value - - - -
Non-Current Investments Unquoted Book Value 2.76 2.11 0.06 0.05
CURRENT INVESTMENTS
Current Investments Quoted Market Value 0.46 0.43 0.42 0.39
Current Investments Unquoted Book Value
 SpiceJet Previous Years »
Cash Flow ------------------- in Rs. Cr. ------------------
Mar-19 Mar '23 Mar '22

12 mths 12 mths 12 mths

Net Profit Before Tax -1503.02 -1725.47

8,886.28 Net Cash From Operating Activities 92.98 977.68
8,886.28 Net Cash (used in)/from 560.77 -123.12
226.97 Investing Activities
9,113.25 Net Cash (used in)/from Financing Activities -631.64 -875.88
58.29 Net (decrease)/increase In Cash and Cash Equivalents 22.76 -20.02
9,171.54 Opening Cash & Cash Equivalents 9.58 29.6
Closing Cash & Cash Equivalents 32.34 9.58
0
3,445.25
2,080.21
1,774.59
0
1,057.01
44.79
256.23 Ratios VALUES Weightage
766.08 DSRI 0.660524 0.92
9,424.16 GMI 1.219234 0.528
Mar-19 AQI 2.083521 0.404
SGI 1.347041 0.892
12 mths DEPI 0.925048 0.115
SGAI 0.963813 0.172
-252.62 TATA -0.155256 4.679
-63.47 LVGI 0.90618 0.327
-316.08
M SCORE
-316.08
-316.08
-316.08
Mar-19

12 mths

-5.27
-5.27
 Mar-19

12 mths

599.72
599.72
-950.4
-950.4
0
-350.68

556.63
537.6
428.98
1,523.20

417.94
1,051.30
1,874.65
278.65
3,622.55
4,795.07

1,590.89
12.87
0
1,603.77
0.05
33.25
1,795.82
3,432.90

0.36
137.32
135.34
77.9
0
1,011.25
 1,362.17
4,795.07

54,411.39

3,264.50

-
1,231.30

-
0.02

0.36
------ in Rs. Cr. -------------------
Mar '21 Mar '20 Mar '19

12 mths 12 mths 12 mths

-998.3 -934.76 -252.62

225.92 1841.79 342.57
210.5 -178.7 -186.09

-434.51 -1704.25 -209.38

1.45 -36.79 -53.72
28.16 64.95 118.67
29.6 28.16 64.95

MULTIPLE
0.607682
0.643756
0.841743
1.20156
0.106381
0.165776
-0.726445
0.296321

-2.627421
TAAL Enterprises Previous Years »
Standalone Profit & Loss account ------------------- in Rs. Cr. -------------------
Mar 23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

INCOME
Revenue From Operations [Gross] 0 0 0 4.25
Revenue From Operations [Net] 0 0 0 4.25
Total Operating Revenues 0 0 0 4.25
Other Income 9.06 9.04 11.17 1.17
Total Revenue 9.06 9.04 11.17 5.42
EXPENSES
Operating And Direct Expenses 0 0 0 1.47
Employee Benefit Expenses 0.35 0.12 0.09 1.18
Finance Costs 0.07 0 0.26 0.42
Depreciation And Amortisation Expenses 0.09 0.02 0.03 1.43
Other Expenses 0.79 0.32 0.4 1.26
Total Expenses 1.3 0.46 0.79 5.77
Mar-23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

Profit/Loss Before Exceptional, ExtraOrdinary Items And Tax 7.76 8.58 10.38 -0.34
Exceptional Items 0 -0.12 0 -5.36
Profit/Loss Before Tax 7.76 8.46 10.38 -5.7
Tax Expenses-Continued Operations
Current Tax 0.15 0.2 0.74 0
Tax For Earlier Years -0.05 0.26 0 0
Total Tax Expenses 0.1 0.46 0.74 0
Profit/Loss After Tax And Before ExtraOrdinary Items 7.66 8 9.64 -5.7
Profit/Loss From Continuing Operations 7.66 8 9.64 -5.7
Profit/Loss For The Period 7.66 8 9.64 -5.7
Mar-23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

OTHER ADDITIONAL INFORMATION

EARNINGS PER SHARE
Basic EPS (Rs.) 24.57 25.67 30.95 -18.3
Diluted EPS (Rs.) 24.57 25.67 30.95 -18.3
VALUE OF IMPORTED AND INDIGENIOUS RAW MATERIALS
STORES, SPARES AND LOOSE TOOLS
DIVIDEND AND DIVIDEND PERCENTAGE
Equity Share Dividend 7.01 7.79 0 0
Equity Dividend Rate (%) 225 475 200 0
TAAL Enterprises Previous Years »
Standalone Balance Sheet ------------------- in Rs. Cr. -------------------
Mar 23 Mar-22 Mar-21 Mar-20

12 mths 12 mths 12 mths 12 mths

EQUITIES AND LIABILITIES

SHAREHOLDER'S FUNDS
Equity Share Capital 3.12 3.12 3.12 3.12
Total Share Capital 3.12 3.12 3.12 3.12
Reserves and Surplus 12.69 12.04 11.83 8.42
Total Reserves and Surplus 12.69 12.04 11.83 8.42
Total Shareholders Funds 15.8 15.16 14.95 11.54
NON-CURRENT LIABILITIES
Other Long Term Liabilities 0.3 0 0 0
Long Term Provisions 0 0 0 0
Total Non-Current Liabilities 0.3 0 0 0
CURRENT LIABILITIES
Short Term Borrowings 0 0 0 0
Trade Payables 0 0 0.03 0.03
Other Current Liabilities 3.24 0.69 0.68 3.91
Total Current Liabilities 3.24 0.69 0.71 3.94
Total Capital And Liabilities 19.34 15.85 15.67 15.48
ASSETS
NON-CURRENT ASSETS
Tangible Assets 0.36 0.03 0.05 0.08
Fixed Assets 0.36 0.03 0.05 0.08
Non-Current Investments 0.85 0.85 1.65 1.65
Other Non-Current Assets 0.77 0 0 0
Total Non-Current Assets 1.98 0.88 1.7 1.73
CURRENT ASSETS
Current Investments 2.42 2.12 0 10.09
Trade Receivables 0 0 0 0.01
Cash And Cash Equivalents 12.84 11.6 12.68 1.19
Short Term Loans And Advances 0 0 1 1.23
OtherCurrentAssets 2.1 1.25 0.29 1.23
Total Current Assets 17.36 14.97 13.97 13.75
Total Assets 19.34 15.85 15.67 15.48
OTHER ADDITIONAL INFORMATION
CONTINGENT LIABILITIES, COMMITMENTS
Contingent Liabilities 9.35 9.35 9.35 9.35
CIF VALUE OF IMPORTS
EXPENDITURE IN FOREIGN EXCHANGE
Expenditure In Foreign Currency 0 0 12.07 1.46
REMITTANCES IN FOREIGN CURRENCIES FOR DIVIDENDS
Dividend Remittance In Foreign Currency - - - -
EARNINGS IN FOREIGN EXCHANGE
FOB Value Of Goods - - - -
Other Earnings - - - -
BONUS DETAILS
Bonus Equity Share Capital - - - -
NON-CURRENT INVESTMENTS
Non-Current Investments Quoted Market Value - - - -
Non-Current Investments Unquoted Book Value 0.85 0.85 1.65 1.65
CURRENT INVESTMENTS
Current Investments Quoted Market Value - - - 10.09
Current Investments Unquoted Book Value - - - -
 TAAL Enterprises Previous Years »
Mar-19 Cash Flow ------------------- in Rs. Cr. ---
Mar '23
12 mths
12 mths

7.82 Net Profit Before Tax 7.76

7.82 Net Cash From Operating Activities 0.24
7.82 Net Cash (used in)/from 8.63
13.32 Investing Activities
21.14 Net Cash (used in)/from Financing Activities -7.1
Net (decrease)/increase In Cash and Cash Equivalents 1.77
5.33 Opening Cash & Cash Equivalents 0.27
0.61 Closing Cash & Cash Equivalents 2.04
0.22
0.02
2.6
8.78
Mar-19
Ratios VALUES
12 mths DSRI 0
GMI 0
12.36 AQI 1.561956
0 SGI 0
12.36 DEPI 2
SGAI 0
0 TATA 0.388831
0 LVGI 4.204622
0
12.36
12.36 MSCORE
12.36
Mar-19

12 mths

39.66
39.66

0
100
 Mar-19

12 mths

3.12
3.12
14.13
14.13
17.24

0
0.12
0.12

0.36
0.4
2.33
3.09
20.45

0.11
0.11
5.62
0
5.74

9.12
0
3
1.41
1.18
14.71
20.45

2.42
-

-
0.12

-
5.62

9.12
-
Previous Years »
------------------- in Rs. Cr. -------------------
Mar '22 Mar '21 Mar '20 Mar '19

12 mths 12 mths 12 mths 12 mths

8.46 10.38 -5.7 12.36

-1.77 6.97 -0.49 0.58
9.54 10.76 -0.94 4.47

-7.79 -6.23 -0.38 -3.71

-0.01 11.49 -1.81 1.34
0.83 1.19 3 1.66
0.82 12.68 1.19 3

WeightageMULTIPLE
0.92 0
0.528 0
0.404 0.63103
0.892 0
0.115 0.23
0.172 0
4.679 1.819342
0.327 1.374911

-3.534539
Hindustan Unilever Previous Years »
Standalone Profit & Loss account ------------------- in Rs. Cr. -------------------
Mar 23 Mar-22 Mar-21

12 mths 12 mths 12 mths

INCOME
Revenue From Operations [Gross] 58,154.00 50,336.00 45,311.00
Revenue From Operations [Net] 58,154.00 50,336.00 45,311.00
Other Operating Revenues 990 857 685
Total Operating Revenues 59,144.00 51,193.00 45,996.00
Other Income 640 393 513
Total Revenue 59,784.00 51,586.00 46,509.00
EXPENSES
Cost Of Materials Consumed 19,229.00 15,869.00 14,951.00
Purchase Of Stock-In Trade 11,968.00 9,274.00 7,117.00
Changes In Inventories Of FG,WIP And Stock-In Trade -53 -19 -391
Employee Benefit Expenses 2,665.00 2,399.00 2,229.00
Finance Costs 101 98 108
Depreciation And Amortisation Expenses 1,030.00 1,025.00 1,012.00
Other Expenses 11,703.00 11,167.00 10,766.00
Total Expenses 46,643.00 39,813.00 35,792.00
Mar-23 Mar-22 Mar-21

12 mths 12 mths 12 mths

Profit/Loss Before Exceptional, ExtraOrdinary Items And Tax 13,141.00 11,773.00 10,717.00
Exceptional Items -62 -34 -227
Profit/Loss Before Tax 13,079.00 11,739.00 10,490.00
Tax Expenses-Continued Operations
Current Tax 2,922.00 2,778.00 2,458.00
Deferred Tax 195 143 78
Total Tax Expenses 3,117.00 2,921.00 2,536.00
Profit/Loss After Tax And Before ExtraOrdinary Items 9,962.00 8,818.00 7,954.00
Profit/Loss From Continuing Operations 9,962.00 8,818.00 7,954.00
Profit/Loss For The Period 9,962.00 8,818.00 7,954.00
Mar-23 Mar-22 Mar-21

12 mths 12 mths 12 mths

OTHER ADDITIONAL INFORMATION

EARNINGS PER SHARE
Basic EPS (Rs.) 42.4 37.53 33.85
Diluted EPS (Rs.) 42.4 37.53 33.85
VALUE OF IMPORTED AND INDIGENIOUS RAW MATERIALS
STORES, SPARES AND LOOSE TOOLS
DIVIDEND AND DIVIDEND PERCENTAGE
Equity Share Dividend 8,459.00 7,519.00 8,811.00
Tax On Dividend 0 0 0
Equity Dividend Rate (%) 3,900.00 3,400.00 3,100.00

Hindustan Unilever Previous Years »

Standalone Balance Sheet ------------------- in Rs. Cr. -------------------
Mar 23 Mar-22 Mar-21

12 mths 12 mths 12 mths

EQUITIES AND LIABILITIES

SHAREHOLDER'S FUNDS
Equity Share Capital 235 235 235
Total Share Capital 235 235 235
Reserves and Surplus 49,986.00 48,525.00 47,199.00
Total Reserves and Surplus 49,986.00 48,525.00 47,199.00
Total Shareholders Funds 50,221.00 48,760.00 47,434.00
NON-CURRENT LIABILITIES
Deferred Tax Liabilities [Net] 6,325.00 6,141.00 5,986.00
Other Long Term Liabilities 2,317.00 2,339.00 2,304.00
Long Term Provisions 1,335.00 1,553.00 1,551.00
Total Non-Current Liabilities 9,977.00 10,033.00 9,841.00
CURRENT LIABILITIES
Trade Payables 9,391.00 8,864.00 8,627.00
Other Current Liabilities 1,857.00 1,746.00 1,723.00
Short Term Provisions 379 334 491
Total Current Liabilities 11,627.00 10,944.00 10,841.00
Total Capital And Liabilities 71,825.00 69,737.00 68,116.00
ASSETS
NON-CURRENT ASSETS
Tangible Assets 6,189.00 5,813.00 5,786.00
Intangible Assets 45,216.00 45,221.00 45,241.00
Capital Work-In-Progress 1,020.00 901 623
Fixed Assets 52,425.00 51,935.00 51,650.00
Non-Current Investments 983 612 312
Deferred Tax Assets [Net] 0 0 0
Long Term Loans And Advances 339 541 520
Other Non-Current Assets 2,029.00 2,002.00 1,994.00
Total Non-Current Assets 55,776.00 55,090.00 54,476.00
CURRENT ASSETS
Current Investments 2,811.00 3,510.00 2,683.00
Inventories 4,031.00 3,890.00 3,383.00
Trade Receivables 2,735.00 1,932.00 1,648.00
Cash And Cash Equivalents 4,422.00 3,618.00 4,321.00
Short Term Loans And Advances 35 34 0
OtherCurrentAssets 2,015.00 1,663.00 1,605.00
Total Current Assets 16,049.00 14,647.00 13,640.00
Total Assets 71,825.00 69,737.00 68,116.00
OTHER ADDITIONAL INFORMATION
CONTINGENT LIABILITIES, COMMITMENTS
Contingent Liabilities 3,137.00 2,814.00 2,692.00
CIF VALUE OF IMPORTS
EXPENDITURE IN FOREIGN EXCHANGE
Expenditure In Foreign Currency 3,695.00 3,131.00 2,635.00
REMITTANCES IN FOREIGN CURRENCIES FOR DIVIDENDS
Dividend Remittance In Foreign Currency - - -
EARNINGS IN FOREIGN EXCHANGE
FOB Value Of Goods - - -
Other Earnings 1,574.00 1,527.00 247
BONUS DETAILS
Bonus Equity Share Capital 131.69 131.69 131.69
NON-CURRENT INVESTMENTS
Non-Current Investments Quoted Market Value - - -
Non-Current Investments Unquoted Book Value 1 2 2
CURRENT INVESTMENTS
Current Investments Quoted Market Value 2,811.00 3,510.00 2,683.00
Current Investments Unquoted Book Value 2- -
 Hindustan Unilever Previous Years »
Cash Flow ------------------- in Rs. Cr. ---
Mar '23
Mar-20 Mar-19
12 mths
12 mths 12 mths
Net Profit Before Tax 13079
Net Cash From Operating Activities 9626
38,273.00 37,660.00 Net Cash (used in)/from -1062
38,273.00 37,660.00 Investing Activities
512 564 Net Cash (used in)/from Financing Activities -8966
38,785.00 38,224.00 Net (decrease)/increase In Cash and Cash Equivalents -402
733 664 Opening Cash & Cash Equivalents 988
39,518.00 38,888.00 Closing Cash & Cash Equivalents 586

11,572.00 13,240.00
6,342.00 4,708.00
-121 12
1,691.00 1,747.00
106 28
938 524 Ratios
9,701.00 9,880.00 DSRI
30,229.00 30,139.00 GMI
Mar-20 Mar-19 AQI
SGI
12 mths 12 mths DEPI
SGAI
9,289.00 8,749.00 TATA
-197 -227 LVGI
9,092.00 8,522.00

2,202.00 2,565.00
152 -79
2,354.00 2,486.00
6,738.00 6,036.00
6,738.00 6,036.00
6,738.00 6,036.00
Mar-20 Mar-19

12 mths 12 mths

31.13 27.89
31.12 27.88
 5,196.00 4,546.00
1,048.00 913
3,450.00 2,200.00

Mar-20 Mar-19

12 mths 12 mths

216 216
216 216
7,815.00 7,443.00
7,815.00 7,443.00
8,031.00 7,659.00

0 0
1,269.00 804
1,198.00 1,049.00
2,467.00 1,853.00

7,399.00 7,070.00
1,287.00 782
418 501
9,104.00 8,353.00
19,602.00 17,865.00

4,625.00 3,907.00
431 436
513 373
5,569.00 4,716.00
252 256
261 339
453 396
1,159.00 784
7,694.00 6,491.00

1,248.00 2,693.00
2,636.00 2,422.00
1,046.00 1,673.00
5,017.00 3,688.00
0 0
 1,961.00 898
11,908.00 11,374.00
19,602.00 17,865.00

2,809.00 2,009.00

1,565.00 1,382.00

- -

- -
283 324

131.69 131.69

- -
2 2

1,248.00 2,693.00
- 2
Previous Years »
------------------- in Rs. Cr. -------------------
Mar '22 Mar '21 Mar '20 Mar '19

12 mths 12 mths 12 mths 12 mths

11739 10490 9092 8522

8964 8957 7305 5728
-1732 -1367 1926 -264

-7984 -9280 -6676 -5462

-752 -1690 2555 2
1740 3430 575 573
988 1740 3130 575

VALUES WeightageMULTIPLE
0.001805 0.92 0.001661
1.063838 0.528 0.561706
0.977037 0.404 0.394723
1.155316 0.892 1.030542
1.050593 0.115 0.120818
1.017865 0.172 0.175073
0.048938 4.679 0.228983
0.99995 0.327 0.326984

M SCORE -3.003623