| A | B | C | D | E | F | G | H | I | J | K | L | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Company | Ashok Leyland | Tata Motors | Mahindra and Mahindra | Maruti Suzuki India | Hindustan Motors | HMT | Escorts | VST Tillers Tractors | Eicher Motors | Force Motors | SML Isuzu | |
2 | BSE | 500477 | 500570 | 500520 | 532500 | 500500 | 500191 | 500495 | 531266 | 505200 | 500033 | 505192 | |
3 | NSE | ASHOKLEY | TATAMOTORS | M&M | MARUTI | HINDMOTORS | HMT | ESCORTS | VSTTILLERS | EICHERMOT | BAJAJTEMPO | SMLISUZU | |
4 | Price | 26.45 | 218.9 | 698.1 | 1208.15 | 10.3 | 41.35 | 82.7 | 440.35 | 1630.35 | 492.9 | 397.85 | |
6 | Market Cap | 7037.49 | 69477.51 | 42861.58 | 34904.67 | 166.01 | 3144.05 | 873.46 | 380.44 | 4399.43 | 649.46 | 575.75 | |
7 | PE | 12.08 | 46.77 | 15.97 | 21.09 | 44.78 | - | 7.27 | 7.19 | 45.19 | 13.87 | 13.1 | |
8 | EPS | 2.19 | 4.68 | 43.71 | 57.29 | 0.23 | - | 11.37 | 61.21 | 36.08 | 35.54 | 30.36 | |
9 | Div yield % | 0.0756 | 0.0183 | 0.0165 | 0.0062 | -% | -% | 0.0181 | 0.0204 | 0.0067 | 0.0101 | 0.0201 | |
10 | Reserves | Reserves have increased from 1739.23 to 2523.65 | Reserves have increased from 6458.39 to 19351.4 from Mar '07 to Mar '11 | Reserves have increased from 3302.01 to 9974.62 from Mar '07 to Mar '11 | Reserves have increased from 6709.4 to 13723 from Mar '07 to Mar '11 | Reserves have increased from -69.8 to -47.58 from Mar '07 to Mar '11 | Reserves have decreased from -337.74 to -585.35 from Mar '07 to Mar '11 | Reserves have increased from 467.76 to 1571.08 from Sep '06 to Sep '10 | Reserves have increased from 50.79 to 154.72 from Mar '07 to Mar '11 | Reserves have increased from 50.79 to 154.72 from Mar '07 to Mar '11 | Reserves have increased from 173.43 to 321.1 from Mar '07 to Mar '11 | Reserves have increased from 65.17 to 198.31 from Mar '07 to Mar '11 | |
11 | Debt | Debt has increased from 640.4 to 2658.19 | Debt has increased from 4009.14 to 15898.75 from Mar '07 to Mar '11 | Debt has increased from 1636 to 2405.29 from Mar '07 to Mar '11 | Debt has decreased from 630.8 to 309.3 from Mar '07 to Mar '11 | Debt has decreased from 187.52 to 133.59 from Mar '07 to Mar '11 | Debt has decreased from 855.53 to 598.71 from Mar '07 to Mar '11 | Debt has decreased from 590.37 to 298.6 from Sep '06 to Sep '10 | Debt has decreased from 2.97 to 0 from Mar '07 to Mar '11 | Debt has decreased from 2.97 to 0 from Mar '07 to Mar '11 | Debt has increased from 249.32 to 249.51 from Mar '07 to Mar '11 | Debt has decreased from 109.79 to 85 from Mar '07 to Mar '11 | |
12 | # of shares | 266.07 | 317.39 | 61.4 | 28.89 | 16.12 | 76.04 | 10.56 | 0.86 | 2.7 | 1.32 | 1.45 | |
13 | Based on Mar '11 numbers | ||||||||||||
14 | If the company were yours to keep for 1 lakh rupees | If the company were yours to keep for 1 lakh rupees | If the company were yours to keep for 1 lakh rupees | If the company were yours to keep for 1 lakh rupees | If the company were yours to keep for 1 lakh rupees | If the company were yours to keep for 1 lakh rupees | If the company were yours to keep for 1 lakh rupees | If the company were yours to keep for 1 lakh rupees | If the company were yours to keep for 1 lakh rupees | If the company were yours to keep for 1 lakh rupees | If the company were yours to keep for 1 lakh rupees | ||
15 | # of shares | 266.07 | 317.39 | 61.40 | 28.89 | 16.12 | 76.04 | 10.56 | 0.86 | 2.70 | 1.32 | 1.45 | |
16 | Shares/ Rs 1 lac | 3,780.72 | 456.83 | 143.25 | 82.77 | 9,708.74 | 2,418.38 | 1,209.19 | 227.09 | 61.34 | 202.88 | 251.35 | |
17 | reserves | 18,561.73 | 27,852.75 | 23,271.70 | 39,315.66 | (28,660.92) | (18,617.71) | 179,868.57 | 40,668.70 | 3,516.82 | 49,441.07 | 34,443.77 | |
18 | Debt | 37,771.85 | 22,883.30 | 5,611.76 | 886.13 | 80,471.06 | 19,042.64 | 34,185.88 | 0.00 | 0.00 | 38,418.07 | 14,763.35 | |
19 | Cash | 2,551.05 | 919.42 | 1,044.34 | 273.60 | 16,577.31 | 51.21 | 11,625.03 | 3,611.61 | 312.31 | 2,241.86 | 3,972.21 | |
20 | |||||||||||||
21 | 1 year sales | 176,104.83 | 74,942.05 | 59,656.11 | 117,077.46 | 512,041.44 | 6,442.33 | 318,945.34 | 112,485.54 | 9,727.17 | 267,335.94 | 170,025.18 | |
22 | Other income | 576.91 | 491.57 | 1,313.83 | 2,247.84 | 58,888.02 | 1,546.10 | 2,150.07 | 662.39 | 57.28 | 7,533.95 | 187.58 | |
23 | Stock adjustments | 2,494.36 | 509.83 | 471.82 | 209.71 | 2,150.47 | (28.63) | 5,116.43 | (226.05) | (19.55) | 4,369.78 | 2,923.14 | |
24 | Total Income | 165,162.44 | 70,026.96 | 56,560.89 | 107,204.28 | 484,169.63 | 7,908.59 | 323,619.86 | 112,740.51 | 9,749.22 | 246,691.10 | 157,745.55 | |
25 | Raw Materials | 119,448.41 | 50,443.73 | 38,740.71 | 82,739.64 | 330,443.95 | 4,368.57 | 221,565.96 | 76,195.98 | 6,589.04 | 173,502.60 | 125,884.50 | |
26 | Power & Fuel Cost | 926.32 | 678.32 | 335.80 | 602.21 | 10,246.37 | 141.22 | 3,662.45 | 641.36 | 55.46 | 4,329.75 | 1,031.70 | |
27 | Employee Cost | 13,848.69 | 3,301.82 | 3,372.62 | 2,015.78 | 50,153.61 | 2,662.49 | 33,114.28 | 6,587.11 | 569.62 | 30,337.51 | 10,410.77 | |
28 | Other Manufacturing Expenses | 1,222.59 | 2,523.78 | 229.41 | 5,584.93 | 1,897.48 | 6.36 | 4,193.67 | 291.77 | 25.23 | 2,605.24 | 66.00 | |
29 | Selling and Admin Expenses | 12,177.64 | 4,015.96 | 4,049.38 | 3,305.78 | 51,039.09 | 549.93 | 26,968.61 | 9,594.15 | 829.65 | 15,723.83 | 8,253.58 | |
30 | Miscellaneous Expenses | 2.70 | 2,975.67 | 609.17 | 830.06 | 19,360.28 | 250.31 | 5,464.47 | 291.77 | 25.23 | 355.68 | 206.69 | |
31 | Preoperative Exp Capitalised | (341.88) | (1,176.90) | (118.68) | (73.63) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (3,218.06) | (86.84) | |
32 | Total Expenses | 147,284.47 | 62,762.38 | 47,218.42 | 95,004.77 | 463,140.77 | 7,978.88 | 294,969.43 | 93,602.14 | 8,094.23 | 223,636.56 | 145,766.39 | |
33 | Operating Profit | 17,301.05 | 6,773.01 | 8,028.64 | 9,951.68 | (37,859.17) | (1,616.39) | 26,500.35 | 18,475.98 | 1,597.71 | 15,520.59 | 11,791.58 | |
34 | PBDIT | 17,877.97 | 7,264.58 | 9,342.47 | 12,199.51 | 21,028.85 | (70.29) | 28,650.42 | 19,138.37 | 1,654.99 | 23,054.54 | 11,979.16 | |
35 | Interest | 2,684.48 | 1,991.71 | 165.32 | 69.90 | 16,360.46 | 2,515.23 | 5,951.05 | 254.97 | 22.05 | 3,590.68 | 1,804.60 | |
36 | PBDT | 15,193.49 | 5,272.87 | 9,177.15 | 12,129.61 | 4,668.39 | (2,585.52) | 22,699.38 | 18,883.40 | 1,632.94 | 19,463.86 | 10,174.55 | |
37 | Depreciation | 3,800.08 | 1,958.58 | 965.57 | 2,903.62 | 10,083.73 | 123.09 | 4,412.34 | 596.68 | 51.60 | 6,901.12 | 1,547.55 | |
38 | Other Written Off | 0.00 | 152.81 | 0.00 | 0.00 | 0.00 | 0.00 | 79.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
39 | Profit Before Tax | 11,393.41 | 3,161.48 | 8,211.57 | 9,225.99 | (5,415.34) | (2,708.61) | 18,208.05 | 18,286.72 | 1,581.34 | 12,562.74 | 8,627.01 | |
40 | Extra-ordinary items | 0.00 | 0.00 | 0.00 | 54.15 | 2,548.04 | 188.29 | 3,428.89 | 389.02 | 33.64 | 89.30 | 185.84 | |
41 | PBT (Post Extra-ord Items) | 11,393.41 | 3,161.48 | 8,211.57 | 9,280.13 | (2,867.30) | (2,520.32) | 21,636.94 | 18,675.74 | 1,614.98 | 12,652.05 | 8,812.85 | |
42 | Tax | 2,422.74 | 553.70 | 2,000.65 | 2,349.83 | (3,325.10) | 0.00 | 5,778.17 | 6,531.91 | 564.85 | 3,626.09 | 2,462.87 | |
43 | Reported Net Profit | 8,970.53 | 2,607.78 | 6,210.92 | 6,556.72 | 451.78 | (2,520.32) | 15,747.72 | 12,141.20 | 1,049.91 | 9,025.96 | 6,349.98 | |
44 | Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
45 | Equity Dividend | 3,780.75 | 1,834.02 | 1,647.35 | 620.83 | 0.00 | 0.00 | 1,854.69 | 2,045.00 | 176.84 | 1,014.69 | 2,011.29 | |
46 | Corporate Dividend Tax | 613.29 | 277.50 | 225.28 | 100.56 | 0.00 | 0.00 | 307.97 | 331.20 | 28.64 | 164.75 | 333.48 |