Safal Niveshak Stock Analysis Excel (Ver. 4.

www.safalniveshak.com

HOW TO USE THIS SPREADSHEET

Step 1 - This spreadsheet works only on Screener.in. The first step is to create a free account here - https://www.screener.in/re
Step 2 - After creating your account, while you are logged in to Screener.in website, visit this page - https://www.screener.in/ex
Step 3 - Visit the home page of Screener.in and choose a company of your choice. Once you do that, you will see details of you
financial statement table called "Quarterly Results" and click on "View Consolidated". Now, all data you see for this company wi

Step 4 - Scroll back to the top of the page, and you will see a button "Export to Excel" on the right side. Click the button and the
the exact format as "Safal Niveshak's Stock Analysis Excel Ver. 4.0". Now onwards, any excel you export for any company on S
Step 5 - Email me your love and testimonial for helping you with this excel. :-)

IMPORTANT INSTRUCTIONS
1. Ensure that the company whose data you are downloading has numbers at least starting from FY08 (March 2008). This is be
from, say, FY10, you will see incorrect data for FY08 and FY09 (which will be of Hero Motocorp on whose financials I have crea

2. All financial data of your chosen company will be automatically updated in the sheet you download, except "Cash and Bank"
figures, which you must update manually from the company's annual reports. Don’t forget to make these changes as these num
3. You may update the sheet and add your own analysis, formulae etc. and then upload again to Screener.in site using the Step
"Data Sheet" because this will cause errors in your future downloads.
4. DON’T touch any cell except the black ones, where you are required to update the numbers manually from Annual Reports (j
the growth assumptions etc.
4. I have added Comments and Instructions wherever necessary so as to explain the concepts. Read those carefully before wo
5. This sheet is not a replacement of the work required to read annual reports as part of the analysis process. So please do tha
some discrepancy in numbers (though rare), but you will know this only when you read annual reports.
6. I could not find a bug/errors in this spreadsheet, but if you notice some, please email me at - [email protected] - and
7. I will keep on updating the sheet from time to time and will update the same on the website. I invite you to share your feedba
together.
8. This excel won't work for banking and financial services companies.

Note: All data is sourced from Screener.in

 Safal Niveshak Stock Warning! Excel can be a wonder
a deadly weapon if you wish to
Analysis Excel (Ver. 4.0) careful of what you are getting
garbage out. And if you need the
a given stock, you mu
www.safalniveshak.com
Basic Company Details
Parameters Details
Company AURIONPRO SOLUTIONS LTD
Current Stock Price (Rs) 134 Remember! Focus on decisions
Face Value (Rs) 10.0 evidence
No. of Shares (Crore) 2.4
Market Capitalization (Rs Crore) 318

Key Financials - Trend

Parameters Details
Sales Growth (9-Year CAGR) 4.8% Please! It's your money. Please
cause you to lose it all! I've desi
Profit Before Tax Growth (9-Year CAGR) 10.3% but you alone are responsible f
Net Profit Growth (8-Year CAGR) 9.1% ever after! I am not a sadist w
Average Debt/Equity (5-Years, x) 0.3 analyzing companies on your
instead of a map, for you can c
Average Return on Equity (5-Years) 6.2%
A
Average P/E (5-Years, x) 3.5
Latest P/E (x) 2.5
 Excel can be a wonderful tool to analyze the past. But it can be
y weapon if you wish to use it to predict the future! So be very
of what you are getting into. Here, garbage in will always equal
out. And if you need the excel to tell you what you must do with
a given stock, you must not use this tool anyways.

er! Focus on decisions, not outcomes. Look for disconfirming

evidence. Calculate. Pray!

It's your money. Please don't blame me if results of this excel

u to lose it all! I've designed this excel to aid your own thinking,
alone are responsible for your actions. I want to live peacefully
fter! I am not a sadist who wants you to do the hard work by
ng companies on your own. But I'd rather give you a compass
of a map, for you can confuse map with territory and lose it all.
All the best!
 Buffett Checklist - Read, Remember, Follow!
Source - Buffettology by Mary Buffett & David Clark
Parameter

Consumer monopoly or commodity?

Understand how business works

Is the company conservatively financed?

Are earnings strong and do they show an

upward trend?

Does the company stick with what it

knows?

Has the company been buying back its

shares?

Have retained earnings been invested

well?

Is the company’s return on equity above

average?

Is the company free to adjust prices to

inflation?
Does the company need to constantly
reinvest in capital?

Conclusion

Never Forget
 Buffett Checklist - Read, Remember, Follow!
Source - Buffettology by Mary Buffett & David Clark
Explanation

Seek out companies that have no or less competition, either due to a patent or brand name or similar intangible that
makes the product unique. Such companies will typically have high gross and operating profit margins because of their
unique niche. However, don't just go on margins as high margins may simply highlight companies within industries with
traditionally high margins. Thus, look for companies with gross, operating and net profit margins above industry norms.
Also look for strong growth in earnings and high return on equity in the past.

Try to invest in industries where you possess some specialized knowledge (where you work) or can more effectively
judge a company, its industry, and its competitive environment (simple products you consume). While it is difficult to
construct a quantitative filter, you should be able to identify areas of interest. You should "only" consider analyzing
those companies that operate in areas that you can clearly grasp - your circle of competence. Of course you can
increase the size of the circle, but only over time by learning about new industries. More important than the size of the
circle is to know its boundaries.

Seeks out companies with conservative financing, which equates to a simple, safe balance sheet. Such companies
tend to have strong cash flows, with little need for long-term debt. Look for low debt to equity or low debt-burden ratios.
Also seek companies that have history of consistently generating positive free cash flows.

Rising earnings serve as a good catalyst for stock prices. So seek companies with strong, consistent, and expanding
earnings (profits). Seek companies with 5/10 year earnings per share growth greater than 25% (along with safe
balance sheets). To help indicate that earnings growth is still strong, look for companies where the last 3-years
earnings growth rate is higher than the last 10-years growth rate. More important than the rate of growth is the
consistency in such growth. So exclude companies with volatile earnings growth in the past, even if the "average"
growth has been high.

Like you should stock to your circle of competence, a company should invest its capital only in those businesses within
its circle of competence. This is a difficult factor to screen for on a quantitative level. Before investing in a company,
look at the company’s past pattern of acquisitions and new directions. They should fit within the primary range of
operations for the firm. Be cautious of companies that have been very aggressive in acquisitions in the past.

Buffett prefers that firms reinvest their earnings within the company, provided that profitable opportunities exist. When
companies have excess cash flow, Buffett favours shareholder-enhancing maneuvers such as share buybacks. While
we do not screen for this factor, a follow-up examination of a company would reveal if it has a share buyback plan in
place.

Seek companies where earnings have risen as retained earnings (earnings after paying dividends) have been
employed profitably. A great way to screen for such companies is by looking at those that have had consistent
earnings and strong return on equity in the past.

Consider it a positive sign when a company is able to earn above-average (better than competitors) returns on equity
without employing much debt. Average return on equity for Indian companies over the last 10 years is approximately
16%. Thus, seek companies that earn at least this much (16%) or more than this. Again, consistency is the key here.

That's what is called "pricing power". Companies with moat (as seen from other screening metrics as suggested above
(like high ROE, high grow margins, low debt etc.) are able to adjust prices to inflation without the risk of losing
significant volume sales.
Companies that consistently need capital to grow their sales and profits are like bank savings account, and thus bad
for an investor's long term portfolio. Seek companies that don't need high capital investments consistently. Retained
earnings must first go toward maintaining current operations at competitive levels, so the lower the amount needed to
maintain current operations, the better. Here, more than just an absolute assessment, a comparison against
competitors will help a lot. Seek companies that consistently generate positive and rising free cash flows.

Sensible investing is always about using “folly and discipline” - the discipline to identify excellent businesses, and wait
for the folly of the market to drive down the value of these businesses to attractive levels. You will have little trouble
understanding this philosophy. However, its successful implementation is dependent upon your dedication to learn and
follow the principles, and apply them to pick stocks successfully.

Focus on decisions, not outcomes. Look for disconfirming evidence.

 Balance Sheet
AURIONPRO SOLUTIONS LTD
Rs Cr Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital 15 15 15 16 17 18 20 22 22 24
Reserves 238 278 332 380 442 582 464 566 292 386
Borrowings 44 70 98 139 152 181 209 195 110 73
Other Liabilities 52 70 105 88 127 159 134 143 277 356
Total 349 433 549 623 737 940 826 925 701 838

Net Block 156 216 251 298 329 360 201 225 370 310
Capital Work in Progress 22 20 37 42 36 98 105 106 23 28
Investments 9 12 9 6 0 0 4 6 3 3
Other Assets 162 186 253 278 372 482 516 588 305 498
Total 349 433 549 623 737 940 826 925 701 838

Working Capital 110 115 148 190 246 323 383 446 28 142
Debtors 87 115 146 157 196 194 183 182 126 128
Inventory 3 3 5 5 8 8 7 7 9 16
Cash & Bank** 4,735 3,367 3,190 3,393 2,605 3,546 4,739 5,829
** Manually enter this 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

Debtor Days 116 125 126 119 126 109 91 94 94 111

Inventory Turnover 88 119 86 95 73 86 110 97 56 27
Fixed Asset Turnover 1.8 1.6 1.7 1.6 1.7 1.8 3.7 3.2 1.3 1.4
Debt/Equity 0.2 0.2 0.3 0.4 0.3 0.3 0.4 0.3 0.3 0.2
Return on Equity 16% 14% 14% 11% 10% 10% -30% 9% 13% 28%
Return on Capital Employed 15% 16% 15% 11% 10% 9% -17% 11% 15% 27%
 Profit & Loss Account / Income Statement
AURIONPRO SOLUTIONS LTD
Rs Cr Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Trailing
Sales 274 337 424 483 568 649 737 710 493 418 479
% Growth YOY 23% 26% 14% 18% 14% 14% -4% -31% -15%
Expenses 217 260 334 407 489 571 612 607 447 339 376
Material Cost (% of Sales) 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Check for wide fluctuations in key
Power and Fuel 0% 0% 0% 0% 0% 0% 0% 0% 0% 1% expense items. For manufacturing
Other Mfr. Exp 24% 24% 30% 31% 32% 37% 37% 35% 36% 31% firms, check their material costs etc. For
Employee Cost 44% 42% 40% 43% 44% 40% 37% 43% 43% 42% services firms, look at employee costs.
Selling and Admin Cost 10% 6% 4% 8% 8% 8% 7% 8% 7% 7%
Operating Profit 57 77 90 76 79 78 125 103 46 80 103
Operating Profit Margin 21% 23% 21% 16% 14% 12% 17% 14% 9% 19% 21%
Other Income 6 4 5 16 13 25 -205 -1 46 82 75
Other Income as % of Sales 2.2% 1.1% 1.1% 3.3% 2.3% 3.9% -27.9% -0.1% 9.3% 19.6% 15.7%
Depreciation 19 22 27 33 32 36 38 17 30 32 31
Interest -4 12 10 13 18 18 23 23 16 14 11
Interest Coverage(Times) -12 5 7 4 3 4 -5 4 4 9 13
Profit before tax (PBT) 48 46 58 46 42 49 -141 62 46 116 136
% Growth YOY -3% 24% -21% -8% 17% -387% -144% -27% 153%
PBT Margin 17% 14% 14% 9% 7% 8% -19% 9% 9% 28% 28%
Tax 7 6 9 2 -4 -11 3 7 4 1 9
Net profit 41 40 48 44 46 60 -144 55 42 114 127
% Growth YOY -1% 19% -10% 5% 32% -338% -138% -23% 171%
Net Profit Margin 15% 12% 11% 9% 8% 9% -20% 8% 9% 27% 26%
EPS 27.6 27.4 32.6 27.3 27.3 33.8 -73.1 25.3 19.2 48.4 53.7
% Growth YOY -1% 19% -16% 0% 24% -316% -135% -24% 152%
Price to earning 2.5 10.6 5.2 3.8 2.3 4.8 -2.8 5.0 6.0 4.3 2.5
Price 69 289 168 104 64 162 201 127 116 209 134
Dividend Payout 6.4% 7.3% 6.7% 3.7% 4.6% 5.9% 0.0% 12.1% 4.9% 5.3%
Market Cap 102 428 249 165 107 289 396 277 254 493
Retained Earnings 38 38 45 42 44 57 -144 48 40 108
Buffett's $1 Test 1.2

TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS

Sales Growth 4.8% -0.2% -5.9% -17.2%
PBT Growth 10.3% 10.5% 22.4% -193.6%
PBT Margin 9.6% 7.3% 6.8% 15.2%
Price to Earning 4.2 3.4 3.5 5.1

Check for long term vs short term trends here. Check if the growth over
past 3 or 5 years has slowed down / improved compared to long term (7
to 10 years) growth numbers.
 Cash Flow Statement
AURIONPRO SOLUTIONS LTD
Rs Cr Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Total
Cash from Operating Activity (CFO) 37 22 65 55 48 64 77 33 109 132 643
% Growth YoY -41% 191% -16% -12% 33% 21% -57% 233% 21%
Cash from Investing Activity -92 -47 -103 -64 -65 -66 -92 -43 -53 -8 -632
Cash from Financing Activity 45 19 34 12 19 19 8 14 -52 -35 83
Net Cash Flow -9 -6 -4 3 2 17 -7 4 4 89 94
CFO/Sales 14% 7% 15% 11% 8% 10% 10% 5% 22% 32%
CFO/Net Profit 92% 55% 134% 125% 105% 106% -54% 60% 259% 116%
Capex** 315 212 364 565 607 937 1,156 1,638 1,238 824
FCF -278 -189 -299 -510 -559 -873 -1,079 -1,605 -1,129 -692 -7,213
Average FCF (3 Years) -1,142
FCF Growth YoY -32% 58% 71% 9% 56% 24% 49% -30% -39%
FCF/Sales -101% -56% -71% -106% -98% -135% -146% -226% -229% -165%
FCF/Net Profit -689% -467% -618% -1175% -1219% -1455% 750% -2963% -2507% -781%

** Manually enter this number;

Convert to Rs Crore if not already
done in the Annual Reports; Use
"Capital expenditure" number
shown under "Cash Flow from
Investing Activities" segment of
Consolidated Cash Flow Statement
available in the Annual Reports
 Key Ratios
AURIONPRO SOLUTIONS LTD
Mar/09 Mar/10 Mar/11 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17
Sales Growth 22.7% 25.8% 13.9% 17.7% 14.2% 13.6% -3.6% -30.6%
PBT Growth -3.0% 24.1% -20.8% -7.7% 16.6% ### ### -26.6%
Net Profit Growth -0.8% 19.4% -10.0% 5.4% 31.7% ### ### -23.4%
Dividend Growth 14.3% 10.5% -51.4% 32.1% 70.0% 65.3% 10.7% -66.5%
Operating Cash Flow Growth -40.5% 190.6% -15.7% -11.8% 32.6% 20.8% -57.4% 233.2%
Free Cash Flow Growth -31.8% 58.2% 70.5% 9.5% 56.2% 23.6% 48.8% -29.7%

Operating Margin 20.8% 22.9% 21.2% 15.7% 13.9% 12.0% 17.0% 14.5% 9.3%
PBT Margin 17.5% 13.8% 13.6% 9.5% 7.4% 7.6% -19.1% 8.8% 9.3%
Net Margin 14.9% 12.0% 11.4% 9.0% 8.1% 9.3% -19.5% 7.8% 8.6%

Debtor Days 115.8 125.0 126.1 119.0 125.9 108.9 90.5 93.6 93.6
Inventory Turnover 88.0 119.4 85.8 95.0 73.0 86.0 110.0 97.5 56.2
Fixed Asset Turnover 1.8 1.6 1.7 1.6 1.7 1.8 3.7 3.2 1.3
Debt/Equity 0.2 0.2 0.3 0.4 0.3 0.3 0.4 0.3 0.3
Debt/Assets 12.5% 16.2% 17.8% 22.4% 20.6% 19.2% 25.3% 21.1% 15.7%
Interest Coverage (Times) -11.9 4.8 6.6 4.5 3.4 3.7 -5.1 3.7 3.8
Return on Equity 16.1% 13.8% 13.9% 11.0% 10.0% 10.1% -29.8% 9.4% 13.4%
Return on Capital Employed 14.9% 16.1% 15.3% 11.0% 9.8% 8.6% -17.1% 11.0% 14.6%
Free Cash Flow (Rs Cr) -278 -189 -299 -510 -559 -873 -1,079 -1,605 -1,129
Mar/18
-15.1%
152.9%
170.9%
115.5%
20.7%
-38.7%

19.1%
27.6%
27.3%

111.2
26.8
1.4
0.2
8.7%
9.3
27.9%
26.9%
-692
What to look for?
Higher is better, but also look for long term stability and consistency
Higher is better, but also look for long term stability and consistency
Higher is better, but also look for long term stability and consistency
Higher isn't always better, esp. when the company is generating high ROE, which means the management is allocating capital
Higher is better, but also look for long term stability and consistency
Higher is better, but also look for long term stability and consistency

Higher is better, but also look for long term stability and consistency, plus the nature of the industry. Also compare with industry
Higher is better, but also look for long term stability and consistency, plus the nature of the industry. Also compare with industry
Higher is better, but also look for long term stability and consistency, plus the nature of the industry. Also compare with industry

Lower/reducing is better. Compare with industry peer(s)

Higher/rising is better. Compare with industry peer(s)
Higher/rising is better. Compare with industry peer(s)
Nil / lower than 0.5 / reducing is better
Lower is better
Look for number > 5
Look for number > 20%. Also check if the debt is low/nil. Compare with industry peer(s)
Look for number > 20%. Also check if the debt is low/nil. Compare with industry peer(s)
Look for positive and rising numbers. If the company consistently generates negative FCF over say 10 years, avoid it.
 40% Profit Margin Capital Alloc
40%
Check for a rising trend and
30% 30% Numbers > 20% long term a
20% 20% has zero/marginal debt. Com
10% 10%
0%
0%
-10%Jan/09 Jan/11 Jan
-10%Jan/09 Jan/11 Jan/13 Jan/15 Jan/17
-20%
-20% Check for a rising trend and/or consistency.
Compare with a close competitor -30%
-30% -40%

Operating Margin PBT Margin

Net Margin ROE

800
Revenue Revenue and Pro
300%
Check for a rising trend. Check for a ris
700 200% Compare grow
600 100%
500 0%
400 -100% Jan/10 Jan/12
300 -200%
200 -300%
100 -400%
- -500%
Jan/09 Jan/11 Jan/13 Jan/15 Jan/17 Revenue Growth
Net Profit Grow

150 Profit Over Time Operating and

500 Check
Check for a rising trend. for positive numbe
100 which are rising over tim
-
50 Jan/09 Jan/11 Ja
- -500
-50 Jan/09 Jan/11 Jan/13 Jan/15 Jan/17
-1,000
-100
-1,500
-150
-200 -2,000

PBT Net Profit Operating Cash Flo

Data for Charts (Please don't touch any number below)
Margins
Mar/09 Mar/10 Mar/11 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17
Operating Margin 21% 23% 21% 16% 14% 12% 17% 14% 9%
PBT Margin 17% 14% 14% 9% 7% 8% -19% 9% 9%
Net Margin 15% 12% 11% 9% 8% 9% -20% 8% 9%

Management Effectiveness
Mar/09 Mar/10 Mar/11 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17
ROE 16% 14% 14% 11% 10% 10% -30% 9% 13%
ROCE 15% 16% 15% 11% 10% 9% -17% 11% 15%

Revenue & Profit Growth

Mar/10 Mar/11 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17 Mar/18
Revenue Growth 23% 26% 14% 18% 14% 14% -4% -31% -15%
PBT Growth -3% 24% -21% -8% 17% -387% -144% -27% 153%
Net Profit Growth -1% 19% -10% 5% 32% -338% -138% -23% 171%

Revenue & Profit

Mar/09 Mar/10 Mar/11 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17
Revenue 274 337 424 483 568 649 737 710 493
PBT 48 46 58 46 42 49 -141 62 46
Net Profit 41 40 48 44 46 60 -144 55 42

Cash Flows
Mar/09 Mar/10 Mar/11 Mar/12 Mar/13 Mar/14 Mar/15 Mar/16 Mar/17
Operating Cash Flow 37 22 65 55 48 64 77 33 109
Free Cash Flow -278 -189 -299 -510 -559 -873 -1,079 -1,605 -1,129
%
Capital Allocation Quality
Check for a rising trend and/or consistency.
% Numbers > 20% long term are good. Also check if the company
% has zero/marginal debt. Compare with a close competitor Note: Please ignore the dates
% on the X-axis. The figures are
% for/as on the year ending date,
which for most Indian
%Jan/09 Jan/11 Jan/13 Jan/15 Jan/17 companies would be 31st
% March of that year
%
%

ROE ROCE

% Revenue and Profit Growth (YoY)

Check for a rising trend and/or low volatility.
% Compare growth rates with a close competitor.
%
%
% Jan/10 Jan/12 Jan/14 Jan/16 Jan/18
%
%
%
%
Revenue Growth PBT Growth
Net Profit Growth

Operating and Free Cash Flow

0 Check for positive numbers and
which are rising over time.
-
Jan/09 Jan/11 Jan/13 Jan/15 Jan/17
0
0
0
0

Operating Cash Flow Free Cash Flow

Mar/18
19%
28%
27%

Mar/18
28%
27%

Mar/18
418
116
114

Mar/18
132
-692
 Common Size P&L
Rs Cr Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17
Sales 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Raw Material Cost 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Change in Inventory 0% 0% 1% 0% 0% 0% -1% 0% 0% 2%
Power and Fuel 0% 0% 0% 0% 0% 0% 0% 0% 0% 1%
Other Mfr. Exp 24% 24% 30% 31% 32% 37% 37% 35% 36% 31%
Employee Cost 44% 42% 40% 43% 44% 40% 37% 43% 43% 42%
Selling and Admin Cost 10% 6% 4% 8% 8% 8% 7% 8% 7% 7%
Other Expenses 0% 5% 6% 2% 2% 3% 1% 0% 5% 2%
Operating Profit 21% 23% 20% 16% 13% 12% 19% 14% 8% 16%
Other Income 2% 1% 1% 3% 2% 4% -28% 0% 9% 20%
Depreciation 7% 7% 6% 7% 6% 6% 5% 2% 6% 8%
Interest -1% 4% 2% 3% 3% 3% 3% 3% 3% 3%
Profit Before Tax 17% 14% 14% 9% 7% 8% -19% 9% 9% 28%
Tax 3% 2% 2% 0% -1% -2% 0% 1% 1% 0%
Net Profit 15% 12% 11% 9% 8% 9% -20% 8% 9% 21%
Dividend Amount 1% 1% 1% 0% 0% 1% 1% 1% 0% 1%

Common Size Balance Sheet

Rs Cr Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17
Equity Share Capital 4% 3% 3% 3% 2% 2% 2% 2% 3% 3%
Reserves 68% 64% 60% 61% 60% 62% 56% 61% 42% 46%
Borrowings 12% 16% 18% 22% 21% 19% 25% 21% 16% 9%
Other Liabilities 15% 16% 19% 14% 17% 17% 16% 15% 39% 42%
Total Liabilities 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Net Block 45% 50% 46% 48% 45% 38% 24% 24% 53% 37%
Capital Work in Progress 6% 5% 7% 7% 5% 10% 13% 11% 3% 3%
Investments 2% 3% 2% 1% 0% 0% 1% 1% 0% 0%
Other Assets 46% 43% 46% 45% 51% 51% 63% 64% 43% 59%
Total Assets 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Receivables 25% 27% 27% 25% 27% 21% 22% 20% 18% 15%
Inventory 1% 1% 1% 1% 1% 1% 1% 1% 1% 2%
Cash & Bank 6% 3% 2% 2% 2% 3% 3% 3% 5% 16%
 A common-size financial statement is displays line
items as a percentage of one selected or common
figure. Creating common-size financial statements
makes it easier to analyze a company over time and
compare it with its peers. Using common-size
financial statements helps investors spot trends that
a raw financial statement may not uncover.
 Dhandho Intrinsic Value Calculation
Read the book - The Dhandho Investor by Mohnish Pabrai

AURIONPRO SOLUTIONS LTD AURIONPRO SOLUTIONS LTD

Dhandho IV - Lower Range Dhandho IV - Higher Range
Year FCF (Rs Cr) PV of FCF (Rs Cr) Assumed FCF Growth Year
0 Excess Cash (Latest) 5,829 Year 1-3 15% 0 Excess Cash (Latest)
1 FY18 (1,313) (1,173) Year 4-6 10% 1 FY18
2 FY19 (1,510) (1,204) Year 7-10 5% 2 FY19
3 FY20 (1,737) (1,236) Discount Rate 12% 3 FY20
4 FY21 (1,910) (1,214) 4 FY21
5 FY22 (2,101) (1,192) Last 5-Years' CAGR 5 FY22
6 FY23 (2,312) (1,171) Sales -6% 6 FY23
7 FY24 (2,427) (1,098) PBT 22% 7 FY24
8 FY25 (2,548) (1,029) FCF 4% 8 FY25
9 FY26 (2,676) (965) 9 FY26
10 FY27 (2,810) (905) 10 FY27
10 -28,097 (9,047) 10
Intrinsic Value (14,405) Intrinsic Value
Current Mkt. Cap. 318 Current Mkt. Cap.
Premium/(Discount) to IV -102% Premium/(Discount) to IV

Note: See explanation of this model here

P.S. In case of companies earning negative FCF, where this model will not work, you must use a normalized positive FCF as
starting number. This number is your assumption of FCF the business will earn in a normal year, without capex. Check the his
this business while arriving at your assumption, and use your judgment wisely without twisting the model to fit your version of
Calculation
by Mohnish Pabrai

AURIONPRO SOLUTIONS LTD

Dhandho IV - Higher Range
FCF (Rs Cr) PV of FCF (Rs Cr) Assumed FCF Growth
Excess Cash (Latest) 5,829 Year 1-3 20%
(1,370) (1,223) Year 4-6 15%
(1,644) (1,311) Year 7-10 10%
(1,973) (1,405) Discount Rate 12%
(2,269) (1,442)
(2,610) (1,481)
(3,001) (1,520)
(3,301) (1,493)
(3,631) (1,467)
(3,994) (1,440)
(4,394) (1,415)
(65,907) (21,220)
Intrinsic Value (29,589)
Current Mkt. Cap. 318
Premium/(Discount) to IV -101%

ust use a normalized positive FCF as the

al year, without capex. Check the history of
sting the model to fit your version of reality.
 Ben Graham Formula (Low Range) Ben Graham Formula (High Range)
Company Name ONPRO SOLUTIONS LTD Company Name
Year Ended Mar/18 Year Ended

Avg 5-Yr Net Profit (Rs Crore) 25.6 Avg 5-Yr Net Profit (Rs Crore)
PE Ratio at 0% Growth 8.5 PE Ratio at 0% Growth
Long-Term Growth Rate 10.0 Long-Term Growth Rate

Ben Graham Value (Rs Crore) 731 Ben Graham Value (Rs Crore)
Current Market Cap (Rs Crore) 318 Current Market Cap (Rs Crore)

EXPLANATION
Ben Graham's Original Formula: Value = EPS x (8.5 + 2G)
Here, EPS is the trailing 12 month EPS, 8.5 is the P/E ratio of a stock with 0% growth and g is the growth rate for the next 7-10

Ben Graham's Revised Formula: Value = [EPS x (8.5 + 2G) x 4.4] / Y

Here, 4.4 is what Graham determined to be his minimum required rate of return. At the time of around 1962 when Graham was

Note: I have used Graham's original formula in the above calculations

m Formula (High Range)
ONPRO SOLUTIONS LTD
Mar/18

25.6
8.5
20.0

1,244
318

g is the growth rate for the next 7-10 years

e of around 1962 when Graham was publicizing his works, the risk free interest rate was 4.4% but to adjust to the present, we divide this nu
e present, we divide this number by today’s AAA corporate bond rate, represented by Y in the formula above.
 Dicounted Cash Flow Valuation
AURIONPRO SOLUTIONS LTD

Initial Cash Flow (Rs Cr) (1,142) ###

318
Years 1-5 6-10 -8183%
FCF Growth Rate 15% 12%
Discount Rate 12%
Terminal Growth Rate 2%

Net Debt Level (Rs Cr) (5,756)

Year FCF Growth Present Value

1 (1,313) 15% (1,173)
2 (1,510) 15% (1,204)
3 (1,737) 15% (1,236)
4 (1,997) 15% (1,269)
5 (2,297) 15% (1,303)
6 (2,572) 12% (1,303)
7 (2,881) 12% (1,303)
8 (3,227) 12% (1,303)
9 (3,614) 12% (1,303)
10 (4,048) 12% (1,303)

Final Calculations
Terminal Year (4,129)
PV of Year 1-10 Cash Flows ###
Terminal Value ###
Total PV of Cash Flows ###
Current Market Cap (Rs Cr) 318

Note: See explanation of DCF here

 Valuation
NS LTD

DCF Value (As calculated in cell B29)

Current Market Cap
DCF as % of Current Mkt Cap
 Expected Returns Model
AURIONPRO SOLUTIONS LTD
Particulars Mar/09 Mar/10 Mar/11 Mar/12 Mar/13 Mar/14 Mar/15
Net Profit (Rs Crore) 40 40 48 43 46 60 -144
Net Profit Margin 15% 12% 11% 9% 8% 9% -20%
Return on Equity 16% 14% 14% 11% 10% 10% -30%

Calculations (Enter values only in black cells)

Estimated CAGR in Net Profit over next 10 years 12%
Estimated Net Profit after 10 years (Rs Cr) 275
Current P/E (x) 3.6
Exit P/E in the 10th year from now (x, Estimated) 20.0
Esti. Market Cap (10th year from now; Rs Cr) 5,501
Cost of Capital/Discount Rate 12%
Discounted Value (Rs Cr) 1,771
Current Market Cap (Rs Cr) 318

Note: See explanation of this model here

el
Mar/16 Mar/17 Mar/18 CAGR (9-Yr) CAGR (5-Yr)
54 45 89 9% 14%
8% 9% 21%
9% 13% 28%
 Intrinsic Value Range
AURIONPRO SOLUTIONS LTD
Lower Higher Remember! Give importance to a stock's valuations / fair v
Dhandho -14,405 ### only "after" you have answered in "Yes" to these two quest
Ben Graham 731 1,244 (1) Is this business simple to be understood? and (2) Ca
DCF -25,995 understand this business?
Expected Return 1,771
Don't try to quantify everything. In stock research, the less
Current Market Cap. 318 mathematical you are, the more simple, sensible, and usefu
be your analysis and results. Great analysis is generally "b
of-the-envelope".
Explanation: Considering the above
range, we can say that Hero Moto's IV Also, your calculated "fair value" will be proven wrong in
range is between Rs 55,000 crore to Rs future, so don't invest your savings just because you fall in
95,000 crore. It's a big range, but that's with it. Don't look for perfection. It is overrated. Focus o
fine (who is looking for precision?). Now, decisions, not outcomes. Look for disconfirming eviden
if the current market cap is within this IV
range, it makes the stock
reasonably/attractively priced. If the
current market cap is higher then the
higher value of the range, it makes it
overpriced. But remember, these are just
numbers!
 importance to a stock's valuations / fair value
ave answered in "Yes" to these two questions -
ness simple to be understood? and (2) Can I
understand this business?

fy everything. In stock research, the less non-

are, the more simple, sensible, and useful will
and results. Great analysis is generally "back-
of-the-envelope".

lated "fair value" will be proven wrong in the

vest your savings just because you fall in love
ook for perfection. It is overrated. Focus on
outcomes. Look for disconfirming evidence.
AURIONPRO SOLUTIONS LTD
SCREENER.IN
Narration Sep-16 Dec-16 Mar-17 Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18 Dec-18
Sales 166 147 149 95 119 94 111 120 134 115
% Growth YOY -28% -36% -26% 27% 12% 22%
Expenses 151 128 135 77 99 74 89 96 105 86
Operating Profit 14 18 13 18 21 20 21 24 29 29
Other Income 0 2 8 4 3 5 70 3 4 -1
Depreciation 6 6 12 8 8 8 8 8 8 7
Interest 6 7 5 4 3 4 3 3 3 3
Profit before tax 2 6 4 9 12 14 80 17 22 17
PBT Margin 1% 4% 3% 10% 10% 15% 72% 14% 16% 15%
% Growth YOY 446% 120% 1898% 78% 78% 22%
Tax -0 1 1 1 1 -0 0 4 3 2
Net profit 2 7 2 9 11 15 74 13 19 15
% Growth YOY 391% 110% 3503% 44% 70% 6%
OPM 9% 12% 9% 19% 17% 22% 19% 20% 22% 25%
COMPANY NAME AURIONPRO SOLUTIONS LTD
LATEST VERSION 2.10 PLEASE DO NOT MAKE ANY CHA
CURRENT VERSION 2.10

META
Number of shares 2.36
Face Value 10
Current Price 134.4
Market Capitalization 317.67

PROFIT & LOSS

Report Date Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14
Sales 274.41 336.7 423.73 482.65 568.32 648.74
Raw Material Cost
Change in Inventory -0.75 -0.3 2.12 0.14 2.7 -0.24
Power and Fuel 1.02 0.84 0.93 0.97 1.55 2.08
Other Mfr. Exp 66.98 80.03 125.69 149.07 183.31 238.98
Employee Cost 121.54 141.52 167.76 208.19 249.65 260.13
Selling and admin 26.11 20.19 15.8 40.61 44.04 52.89
Other Expenses 0.8 16.78 25.81 8.17 13.5 16.69
Other Income 6.06 3.74 4.68 15.75 12.97 25.47
Depreciation 19.07 22.2 26.55 32.84 32.26 36.18
Interest -3.71 12.13 10.33 13.05 17.55 17.89
Profit before tax 47.91 46.45 57.66 45.64 42.13 49.14
Tax 7.08 5.96 9.31 2.12 -3.72 -11.25
Net profit 40.31 40.49 48.46 43.45 45.83 60.03
Dividend Amount 2.59 2.96 3.27 1.59 2.1 3.57

Quarters
Report Date Sep-16 Dec-16 Mar-17 Jun-17 Sep-17 Dec-17
Sales 165.53 146.62 148.53 94.85 119.13 94.02
Expenses 151.32 128.38 135.34 77.14 98.55 73.59
Other Income 0.06 1.78 8.37 3.64 3.1 5.29
Depreciation 6.22 6.36 12.26 8.15 8.2 7.8
Interest 5.78 7.23 5.31 3.76 3.08 3.8
Profit before tax 2.27 6.43 3.99 9.44 12.4 14.12
Tax -0.04 1.37 0.91 0.55 1.27 -0.41
Net profit 2.3 6.93 2.05 9.2 11.3 14.54
Operating Profit 14.21 18.24 13.19 17.71 20.58 20.43

BALANCE SHEET
Report Date Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14
Equity Share Capital 14.8 14.8 14.85 15.94 16.81 17.84
Reserves 238.37 278.22 332.24 380.49 441.82 582.36
Borrowings 43.51 70.23 97.54 139.39 151.66 180.57
Other Liabilities 52.36 70.17 104.83 87.66 126.75 159.32
Total 349.04 433.42 549.46 623.48 737.04 940.09
Net Block 156.44 215.69 250.81 297.79 328.65 360.36
Capital Work in Progress 21.94 19.9 36.91 41.62 35.7 97.56
Investments 8.56 12.3 8.99 6.14 0.27 0.16
Other Assets 162.1 185.53 252.75 277.93 372.42 482.01
Total 349.04 433.42 549.46 623.48 737.04 940.09
Receivables 87.03 115.35 146.42 157.42 195.99 193.62
Inventory 3.12 2.82 4.94 5.08 7.78 7.54
Cash & Bank 19.94 14.23 10.29 12.25 14 31.81
No. of Equity Shares 14799417 14799417 14846617 15935427 16810427 17840427
New Bonus Shares
Face value 10 10 10 10 10 10

CASH FLOW:
Report Date Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14
Cash from Operating Activity 37.47 22.29 64.77 54.57 48.14 63.85
Cash from Investing Activity -91.84 -46.82 -103.38 -63.83 -65.16 -65.81
Cash from Financing Activity 45.34 18.52 34.42 11.77 19.34 19.26
Net Cash Flow -9.03 -6.01 -4.19 2.51 2.32 17.3

PRICE: 69.183889 289.07286 167.75053 103.73167 63.578 161.76211

DERIVED:
Adjusted Equity Shares in Cr 1.48 1.48 1.48 1.59 1.68 1.78
DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-15 Mar-16 Mar-17 Mar-18

736.91 710.43 492.95 418.46

-7.46 0.59 2.21 6.83

2.06 2.26 2.04 2.49
270.77 245.65 178.41 131.09
269.9 303.1 209.57 174.29
51.96 59.83 35.14 29.64
9.82 -2.77 24.07 7.91
-205.35 -0.66 45.72 82.05
37.7 16.53 29.53 32.25
22.95 23.46 16.37 13.97
-141.04 62.3 45.74 115.69
2.83 7.2 3.57 1.45
-143.76 54.17 45.02 88.56
5.9 6.53 2.19 4.72

Mar-18 Jun-18 Sep-18 Dec-18

110.55 120.18 133.94 114.73
89.4 96.07 104.89 86.06
70.01 2.98 3.67 -1.37
8.11 7.68 7.74 7.4
3.33 2.6 2.93 2.63
79.72 16.81 22.05 17.27
0.03 4.17 2.81 1.8
73.87 13.22 19.25 15.47
21.15 24.11 29.05 28.67

Mar-15 Mar-16 Mar-17 Mar-18

 19.67 21.77 21.95 23.61
463.85 565.6 292.45 385.9
209 194.68 109.72 73.19
133.51 142.54 276.74 355.55
826.03 924.59 700.86 838.25
200.89 224.87 369.56 309.55
104.52 105.73 23.15 27.51
4.33 5.55 3.3 3.38
516.29 588.44 304.85 497.81
826.03 924.59 700.86 838.25
182.74 182.24 126.46 127.5
6.7 7.29 8.77 15.6
25.35 31.52 36.9 135.12
19672833 21768816 21950301 23614301

10 10 10 10

Mar-15 Mar-16 Mar-17 Mar-18

77.15 32.85 109.44 132.12
-91.53 -42.56 -53.19 -7.77
7.7 13.96 -52.15 -35.38
-6.68 4.24 4.1 88.97

201.1735 127.42 115.629474 208.742381

1.97 2.18 2.20 2.36

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