Basic Company Details

Parameters Details
Company SHIPPING CORPORATION OF INDIA LTD
Current Stock Price (Rs) 231
Face Value (Rs) 10.0
No. of Shares (Crore) 46.6
Market Capitalization (Rs Crore) 10,741

Key Financials - Trend

Parameters Details
Sales Growth (9-Year CAGR) 2.1%
Profit Before Tax Growth (9-Year CAGR) 8.6%
Net Profit Growth (9-Year CAGR) 13.2%
Average Debt/Equity (5-Years, x) 0.5
Average Return on Equity (5-Years) 9.5%
Average P/E (5-Years, x) 7.5
TTM EPS (Rs) 21
Latest P/E (x) 10.7
Return on Equity 9%
 Balance Sheet
SHIPPING CORPORATION OF INDIA LTD
Rs Cr Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24
Equity Share Capital 466 466 466 466 466 466 466 466 466 466
Reserves 6,068 6,258 6,367 6,632 6,515 6,832 7,436 5,111 5,906 6,498
Borrowings 6,833 5,845 5,492 5,585 5,277 4,767 3,679 3,200 2,605 2,914
Other Liabilities 1,562 2,148 2,162 1,686 1,896 1,668 1,556 1,684 1,936 1,646
Total 14,929 14,717 14,487 14,369 14,155 13,733 13,137 10,461 10,912 11,523

Net Block 11,444 11,827 11,411 11,348 11,119 10,653 10,174 7,624 7,403 7,004
Capital Work in Progres 491 - 27 8 8 3 33 58 34 42
Investments 90 66 75 131 77 77 77 78 79 79
Other Assets 2,903 2,824 2,975 2,882 2,951 3,000 2,853 2,700 3,396 4,398
Total 14,929 14,717 14,487 14,369 14,155 13,733 13,137 10,461 10,912 11,523

Working Capital 1,341 675 812 1,196 1,055 1,332 1,297 1,017 1,460 2,752
Debtors 788 682 659 663 599 606 630 637 1,018 1,410
Inventory 92 86 115 117 160 131 88 175 150 174
Cash & Bank** 0 1 2
** Manually enter the Cash & Bank number; Convert to Rs Crore if not already done in the Annual Reports; Use Cash+Bank+Current Investments from Consolidated Balance Sheet in Annual Reports

TREND OVER YEARS

Key Ratios Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 10 YEARS 7 YEARS 5 YEARS 3 YEARS
Debtor Days 69 61 70 70 56 50 62 47 64 102 65.1 64.4 65.0 70.9
Inventory Turnover 46 47 30 30 24 34 42 29 39 29 34.9 32.3 34.4 32.1
Fixed Asset Turnover 0.4 0.3 0.3 0.3 0.3 0.4 0.4 0.7 0.8 0.7 0.5 0.5 0.6 0.7
Debt/Equity 1.0 0.9 0.8 0.8 0.8 0.7 0.5 0.6 0.4 0.4 0.7 0.6 0.5 0.5
Return on Equity 3% 11% 2% 4% -2% 4% 8% 14% 13% 9% 7% 7% 9% 12%
Return on Capital Empl 3% 8% 3% 2% 2% 6% 6% 11% 10% 8% 6% 6% 8% 10%
Return on Invested Capi 2% 6% 1% 2% -1% 3% 5% 9% 9% 6% 4% 5% 6% 8%
 Profit & Loss Account / Income Statement
SHIPPING CORPORATION OF INDIA LTD TREND OVER YEARS
Rs Cr Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Trailing 9 YEARS 7 YEARS 5 YEARS 3 YEARS
Sales 4,186 4,050 3,447 3,469 3,873 4,425 3,703 4,988 5,794 5,046 5,718 2.1% 5.6% 5.4% 10.9%
% Growth YOY -3% -15% 1% 12% 14% -16% 35% 16% -13% 13%
Expenses 3,361 2,688 2,667 2,793 3,160 3,283 2,539 3,455 4,234 3,622 3,849 0.8% 4.5% 2.8% 12.6%
Material Cost (% of Sales) 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% ###
Power and Fuel 28% 15% 19% 25% 29% 26% 19% 20% 24% 24% ###
Other Mfr. Exp 39% 37% 45% 40% 37% 32% 35% 39% 36% 35% ###
Employee Cost 10% 12% 12% 14% 12% 11% 13% 10% 8% 10% ###
Selling and Admin Cost 1% 2% 2% 1% 1% 1% 1% 1% 1% 1% ###
Gross Profit 4,186 4,050 3,447 3,469 3,873 4,425 3,703 4,988 5,794 5,046 2.1% 5.6% 5.4% 10.9%
Gross Profit Margin 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100.0% 100.0% 100.0% 100.0%
Operating Profit 826 1,362 780 677 713 1,143 1,164 1,533 1,560 1,424 1,868 6.2% 9.0% 14.8% 6.9%
Operating Profit Margin 20% 34% 23% 20% 18% 26% 31% 31% 27% 28% 33% 25.7% 25.9% 28.6% 28.6%
Other Income 401 165 145 143 232 243 121 97 111 215 204
Other Income as % of Sales 9.6% 4.1% 4.2% 4.1% 6.0% 5.5% 3.3% 1.9% 1.9% 4.3% 3.6%
Depreciation 770 542 566 610 658 671 628 635 753 889 945
Interest 180 195 174 180 362 367 22 161 185 171 164
Interest Coverage(Times) 3 5 2 1 1 2 30 6 5 4 7
Profit before tax (PBT) 276 789 186 29 -75 348 635 834 733 578 963 8.6% 17.6% ### -3.0%
% Growth YOY 186% -76% -84% -354% -564% 83% 31% -12% -21%
PBT Margin 7% 19% 5% 1% -2% 8% 17% 17% 13% 11% 17% 9.6% 9.2% 13.2% 13.6%
Tax 75 36 43 -224 47 45 17 44 -67 -34 -38
Tax Rate 27.2% 4.6% 23.4% -760.8% -63.0% 13.0% 2.6% 5.3% -9.2% -5.8% -3.9%
Net profit 201 753 142 254 -122 302 618 790 800 612 1,001 13.2% 23.2% ### -0.3%
% Growth YOY 275% -81% 78% -148% -348% 104% 28% 1% -23%
Net Profit Margin 5% 19% 4% 7% -3% 7% 17% 16% 14% 12% 18% 9.7% 9.9% 13.1% 13.9%
EPS 4 16 3 5 -3 6 13 17 17 13 21 13.2% 23.2% ### -0.3%
% Growth YOY 275% -81% 78% -148% -348% 104% 28% 1% -23% 64%
Price to earning 8.3 3.1 19.3 9.1 -11.1 4.4 6.4 5.2 5.4 15.9 10.7 6.6 5.1 7.5 8.9
Price 36 50 59 49 29 29 85 89 94 209 231
Dividend Payout 0.0% 0.0% 0.0% 0.0% 0.0% 11.6% 1.9% 1.9% 2.6% 3.8% 0.0%
Market Cap 1,665 2,328 2,748 2,300 1,355 1,344 3,968 4,135 4,360 9,726 21.7% 19.8% 48.3% 34.8%
Retained Earnings 201 753 142 254 -122 267 606 775 780 589
Buffett's $1 Test 1.9

Mar-21 Mar-22 Mar-23 Mar-24 Mar-25 Mar-26 Mar-27 Mar-28 Mar-29 Mar-30 Terminal Value
EBITDA 4455.8 6607.6 9797.8 14527.3 21538.3 31930.7 47334.1 70163.3 103995.3 154129.4
Capex 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
WC Investment -726.0 -1085.3 -1622.4 -2425.4 -3625.8 -5420.3 -8102.9 -12113.3 -18108.5 -27070.9
FCFF 3729.9 5522.3 8175.4 12101.9 17912.5 26510.4 39231.2 58050.0 85886.8 127058.5 827,742.9
Discount Rate 16.35% 16.35% 16.35% 16.35% 16.35% 16.35% 16.35% 16.35% 16.35% 16.35%
Year 1 2 3 4 5 6 7 8 9 10
PV of CF 3206 4079.3 5190.5 6603.7 8400.9 10686.1 13591.5 17285.1 21980.1 210014.4
Sum of PVFCF 301037
PV of Equity 298125
PV per share 6400
 Cash Flow Statement
SHIPPING CORPORATION OF INDIA LTD TREND OVER YEARS
Rs Cr Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Total 9 YEARS 7 YEARS 5 YEARS 3 YEARS
Cash from Operating Activity (CF 2,100 1,490 683 228 668 945 1,341 1,441 1,466 995 11,357 -8.0% 5.5% 8.3% -9.5%
% Growth YoY -29% -54% -67% 193% 41% 42% 8% 2% -32%
Cash from Investing Activity -253 -11 -86 -471 -72 324 -207 -730 -502 -574 -2,581
Cash from Financing Activity -1,609 -1,095 -522 -87 -743 -1,120 -1,154 -653 -930 103 -7,810
Net Cash Flow 237 384 74 -329 -146 149 -21 59 34 524 966
CFO/Sales 50% 37% 20% 7% 17% 21% 36% 29% 25% 20%
CFO/Net Profit 1045% 198% 480% 90% -548% 312% 217% 182% 183% 163%
Capex** 0 0 1 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
FCF 2,100 1,490 683 228 668 945 1,341 1,441 1,466 994 11,355 -8.0% 5.5% 8.3% -9.5%
Average FCF (3 Years) 1,300
FCF Growth YoY -29% -54% -67% 193% 41% 42% 8% 2% -32%
FCF/Sales 50% 37% 20% 7% 17% 21% 36% 29% 25% 20%
FCF/Net Profit 1045% 198% 480% 90% -548% 312% 217% 182% 183% 162%
 Key Ratios
SHIPPING CORPORATION OF INDIA LTD
Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Sales Growth -3.3% -14.9% 0.6% 11.6% 14.3%
Expenses Growth -20.0% -0.8% 4.7% 13.1% 3.9%
Sustainable Growth Rate 3.1% 11.2% 2.1% 3.6% -1.7% 3.7%
Gross Profit Growth -3.3% -14.9% 0.6% 11.6% 14.3%
PBT Growth 185.9% -76.5% -84.1% -353.9% -564.3%
Net Profit Growth 274.9% -81.1% 78.3% -148.1% -347.8%
Dividend Growth #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Dividend Payout 0.0% 0.0% 0.0% 0.0% 0.0% 11.6%

Gross Margin 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%

Operating Margin 19.7% 33.6% 22.6% 19.5% 18.4% 25.8%
PBT Margin 6.6% 19.5% 5.4% 0.8% -1.9% 7.9%
Net Margin 4.8% 18.6% 4.1% 7.3% -3.1% 6.8%

Debtor Days 68.7 61.5 69.7 69.7 56.4 50.0

Inventory Turnover 45.5 47.3 29.9 29.8 24.2 33.7
Fixed Asset Turnover 0.4 0.3 0.3 0.3 0.3 0.4
Total Asset Turnover 3.6 3.6 4.2 4.1 3.7 3.1
Debt/Equity 1.0 0.9 0.8 0.8 0.8 0.7
Debt/Assets 45.8% 39.7% 37.9% 38.9% 37.3% 34.7%
Interest Coverage (Times) 3 5 2 1 1 2
Return on Equity 3.1% 11.2% 2.1% 3.6% -1.7% 4.1%
Return on Capital Employed 3.4% 7.8% 2.9% 1.7% 2.3% 5.9%
Return on Invested Capital 1.5% 6.0% 1.2% 2.0% -1.0% 2.5%

Free Cash Flow (Rs Cr) 2,100 1,490 683 228 668 945
Operating Cash Flow Growth -29.0% -54.2% -66.5% 192.6% 41.4%
Free Cash Flow Growth -29.0% -54.2% -66.5% 192.6% 41.4%
FCF/Sales 50% 37% 20% 7% 17% 21%
CFO/Total Assets 14% 10% 5% 2% 5% 7%
CFO/Total Debt 31% 25% 12% 4% 13% 20%
Cash Interest Coverage 13.0 8.8 5.2 1.0 3.0 3.7
CFO/Capex #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Payable Days
DIA LTD
Mar-21 Mar-22 Mar-23 Mar-24
-16.3% 34.7% 16.2% -12.9%
-22.7% 36.1% 22.6% -14.5%
7.7% 13.9% 12.2% 8.5%
-16.3% 34.7% 16.2% -12.9%
82.7% 31.4% -12.1% -21.1%
104.4% 27.8% 1.3% -23.5%
-66.7% 32.0% 33.4% 13.6%
1.9% 1.9% 2.6% 3.8%

100.0% 100.0% 100.0% 100.0%

31.4% 30.7% 26.9% 28.2%
17.1% 16.7% 12.7% 11.5%
16.7% 15.8% 13.8% 12.1%

62.1 46.6 64.1 102.0

42.3 28.5 38.6 29.0
0.4 0.7 0.8 0.7
3.5 2.1 1.9 2.3
0.5 0.6 0.4 0.4
28.0% 30.6% 23.9% 25.3%
30 6 5 4
7.8% 14.2% 12.6% 8.8%
5.7% 11.3% 10.2% 7.6%
5.3% 9.0% 8.9% 6.2%

1,341 1,441 1,466 994

41.9% 7.5% 1.7% -32.1%
41.9% 7.5% 1.7% -32.2%
36% 29% 25% 20%
10% 14% 13% 9%
36% 45% 56% 34%
62.6 10.2 8.6 6.6
#DIV/0! 23,903.8 21,593.4 704.4

19.6 19.8 49.5

 Common Size P&L
Rs Cr ### ### ### ### ### ### ###
Sales 100% 100% 100% 100% 100% 100% 100%
Raw Material Cost 0% 0% 0% 0% 0% 0% 0%
Change in Inventory 0% 0% 0% 0% 0% 0% 0%
Power and Fuel 28% 15% 19% 25% 29% 26% 19%
Other Mfr. Exp 39% 37% 45% 40% 37% 32% 35%
Employee Cost 10% 12% 12% 14% 12% 11% 13%
Selling and Admin Cost 1% 2% 2% 1% 1% 1% 1%
Other Expenses 2% 0% 0% 0% 3% 4% 0%
Operating Profit 20% 34% 23% 20% 18% 26% 31%
Other Income 10% 4% 4% 4% 6% 5% 3%
Depreciation 18% 13% 16% 18% 17% 15% 17%
Interest 4% 5% 5% 5% 9% 8% 1%
Profit Before Tax 7% 19% 5% 1% -2% 8% 17%
Tax 2% 1% 1% -6% 1% 1% 0%
Net Profit 5% 19% 4% 7% -3% 7% 17%
Dividend Amount 0% 0% 0% 0% 0% 1% 0%

Common Size Balance Sheet

Rs Cr ### ### ### ### ### ### ###
Equity Share Capital 3% 3% 3% 3% 3% 3% 4%
Reserves 41% 43% 44% 46% 46% 50% 57%
Borrowings 46% 40% 38% 39% 37% 35% 28%
Other Liabilities 10% 15% 15% 12% 13% 12% 12%
Total Liabilities 100% 100% 100% 100% 100% 100% 100%
Net Block 77% 80% 79% 79% 79% 78% 77%
Capital Work in Progress 3% 0% 0% 0% 0% 0% 0%
Investments 1% 0% 1% 1% 1% 1% 1%
Other Assets 19% 19% 21% 20% 21% 22% 22%
Total Assets 100% 100% 100% 100% 100% 100% 100%
Receivables 5% 5% 5% 5% 4% 4% 5%
Inventory 1% 1% 1% 1% 1% 1% 1%
Cash & Bank 8% 9% 9% 8% 7% 7% 8%
 ### ### ### A common-size financial statement is
100% 100% 100% displays line items as a percentage of
0% 0% 0% one selected or common figure.
0% 0% 0% Creating common-size financial
statements makes it easier to analyze
20% 24% 24%
a company over time and compare it
39% 36% 35% with its peers. Using common-size
10% 8% 10% financial statements helps investors
1% 1% 1% spot trends that a raw financial
0% 4% 2% statement may not uncover.
31% 27% 28%
2% 2% 4%
13% 13% 18%
3% 3% 3%
17% 13% 11%
1% -1% -1%
16% 14% 12%
0% 0% 0%

heet
### ### ###
4% 4% 4%
49% 54% 56%
31% 24% 25%
16% 18% 14%
100% 100% 100%
73% 68% 61%
1% 0% 0%
1% 1% 1%
26% 31% 38%
100% 100% 100%
6% 9% 12%
2% 1% 2%
4% 5% 11%
 Quarterly Performance
SHIPPING CORPORATION OF INDIA LTD
Narration Jun-22 Sep-22 Dec-22 Mar-23 Jun-23 Sep-23 Dec-23 Mar-24 Jun-24 Sep-24 TTM
Sales 1,462 1,420 1,496 1,418 1,200 1,093 1,341 1,412 1,514 1,451 5,718
% Growth YOY -18% -23% -10% 0% 26% 33%
Expenses 1,163 1,098 1,027 953 837 857 923 1,005 1,004 917 3,849
Operating Profit 299 322 469 465 363 236 417 407 510 534 1,868
Other Income 28 38 25 34 27 69 22 98 44 40 204
Depreciation 172 190 195 196 197 200 251 241 220 234 945
Interest 50 47 38 50 35 56 40 40 40 43 164
Profit before tax 105 123 262 254 157 49 149 224 294 297 963
PBT Margin 7% 9% 17% 18% 13% 4% 11% 16% 19% 20%
% Growth YOY 49% -60% -43% -12% 87% 510%
Tax 12 12 16 -106 10 8 17 -68 7 7 -38
Net profit 94 111 246 360 147 41 132 292 287 290 1,001
% Growth YOY 57% -63% -46% -19% 95% 613%
OPM 20% 23% 31% 33% 30% 22% 31% 29% 34% 37%
EPS 2 2 5 8 3 1 3 6 6 6 21
EPS Growth 18% 122% 46% -59% -72% 225% 121% -2% 1% 245%
Price 231
PE - - - - 0 -0 -0 -0 0 10.7
PEG 0 0 0 0 0 0 0 0 0 24.58
COMPANY NAME SHIPPING CORPORATION OF INDIA
LATEST VERSION 2.10 PLEASE DO NOT MAKE AN
CURRENT VERSION 2.10

META
Number of shares 46.58
Face Value 10
Current Price 230.59
Market Capitalization 10740.88

PROFIT & LOSS

Report Date Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
Sales 4186.44 4049.88 3447.35 3469.47 3872.85
Raw Material Cost
Change in Inventory
Power and Fuel 1192.75 621.93 669.28 867.76 1110.31
Other Mfr. Exp 1628.42 1506.29 1535.73 1379.76 1446.2
Employee Cost 413.74 487 418.25 486.05 447.78
Selling and admin 42.39 79.58 52.83 43.83 40.45
Other Expenses 83.54 -6.57 -8.96 15.34 115.01
Other Income 401.17 164.79 145.23 143.14 232.23
Depreciation 770.15 542.25 566.07 610.25 658.46
Interest 180.49 194.77 173.62 180.14 361.72
Profit before tax 276.13 789.42 185.76 29.48 -74.85
Tax 75.2 36.14 43.48 -224.27 47.14
Net profit 200.93 753.28 142.28 253.75 -121.99
Dividend Amount

Quarters
Report Date Jun-22 Sep-22 Dec-22 Mar-23 Jun-23
Sales 1462.14 1420.4 1496.23 1418.14 1200.11
Expenses 1162.94 1098.04 1026.82 953.26 836.92
Other Income 28.15 37.87 24.89 34.07 26.96
Depreciation 172.16 190.47 194.77 195.82 197.35
Interest 49.91 46.81 37.9 49.57 35.46
Profit before tax 105.28 122.95 261.63 253.56 157.34
Tax 11.65 12.11 15.81 -106.27 9.92
Net profit 93.63 110.84 245.82 359.83 147.42
Operating Profit 299.2 322.36 469.41 464.88 363.19
BALANCE SHEET
Report Date Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
Equity Share Capital 465.8 465.8 465.8 465.8 465.8
Reserves 6067.8 6257.68 6366.97 6631.76 6515.41
Borrowings 6833.16 5844.76 5492.29 5585.37 5277.45
Other Liabilities 1561.85 2148.28 2162.15 1685.61 1896.01
Total 14928.61 14716.52 14487.21 14368.54 14154.67
Net Block 11444.46 11827.21 11410.68 11348 11119.09
Capital Work in Progress 490.93 27.33 7.81 7.63
Investments 90.14 65.73 74.63 130.87 77.14
Other Assets 2903.08 2823.58 2974.57 2881.86 2950.81
Total 14928.61 14716.52 14487.21 14368.54 14154.67
Receivables 787.82 681.83 658.7 662.64 598.92
Inventory 91.93 85.58 115.21 116.53 159.79
Cash & Bank 1256.16 1285.46 1375.65 1111.31 998.16
No. of Equity Shares 465799010 4.66E+08 465799010 465799010 465799010
New Bonus Shares
Face value 10 10 10 10 10

CASH FLOW:
Report Date Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
Cash from Operating Activit 2099.65 1490.04 682.51 228.35 668.23
Cash from Investing Activity -253.08 -11.13 -85.68 -470.67 -71.66
Cash from Financing Activit -1609.34 -1094.62 -522.42 -87.13 -742.97
Net Cash Flow 237.23 384.29 74.41 -329.45 -146.4

PRICE: 36 50 59 49 29

DERIVED:
Adjusted Equity Shares in C 46.58 46.58 46.58 46.58 46.58
PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

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

4425.44 3703.25 4988.03 5793.95 5046.04

1129.13 719.91 978.39 1388.02 1233.85

1427.67 1298.18 1944.08 2109.05 1747.3
476.69 473.93 483.54 478.03 502.95
62.14 30.11 31.14 34.1 51.43
187.26 17.09 17.62 225.16 86.6
242.95 120.72 96.87 111.48 215.16
671.27 627.94 635.25 753.16 889.38
366.72 22.04 160.86 184.93 171.21
347.51 634.77 834.02 732.98 578.48
45.16 16.67 43.91 -67.14 -33.67
302.35 618.1 790.11 800.12 612.15
34.94 11.64 15.37 20.5 23.29

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

1093.06 1340.53 1412.34 1514.07 1450.63
857.11 923.37 1004.98 1004.21 916.55
68.69 22.33 97.53 43.98 40.08
200.3 251.05 240.68 219.7 233.77
55.65 39.75 40.45 40.4 43.19
48.69 148.69 223.76 293.74 297.2
8 16.64 -68.23 6.82 6.98
40.69 132.05 291.99 286.92 290.22
235.95 417.16 407.36 509.86 534.08
 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24
465.8 465.8 465.8 465.8 465.8
6832.38 7436.22 5111.17 5905.64 6497.82
4767.23 3679 3200.37 2604.58 2914.22
1667.71 1555.91 1683.68 1935.71 1645.57
13733.12 13136.93 10461.02 10911.73 11523.41
10653.13 10174.38 7624.06 7403.36 7003.79
2.84 32.66 58.31 33.51 42.13
77.26 77.13 78.37 78.98 79.46
2999.89 2852.76 2700.28 3395.88 4398.03
13733.12 13136.93 10461.02 10911.73 11523.41
606.23 630.46 637.21 1018.11 1410.47
131.38 87.6 174.79 150 174.04
937.77 1035.15 385.74 553.36 1314.12
465799010 465799010 465799010 465799010 465799010

10 10 10 10 10

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

944.72 1340.52 1441.4 1466.19 995.18
324.37 -206.85 -729.79 -502 -574.16
-1119.69 -1154.43 -652.67 -929.94 103.19
149.4 -20.76 58.94 34.25 524.21

29 85 89 94 209

46.58 46.58 46.58 46.58 46.58

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