Nahar Poly
Nahar Poly
Nahar Poly
IN
Narration Dec-99 Dec-99 Dec-99 Dec-99 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Trailing Best Case Worst Case
Sales - - - - 301.61 259.72 254.86 251.97 265.73 277.25 261.77 289.27 272.88
Expenses - - - - 262.25 214.88 223.41 231.50 252.08 235.07 218.16 241.08 246.69
Operating Profit - - - - 39.36 44.84 31.45 20.47 13.65 42.18 43.61 48.19 26.19
Other Income - - - - 2.24 1.78 2.08 2.67 1.38 3.86 4.78 - -
Depreciation - - - - 21.72 22.01 21.75 14.35 2.17 2.20 2.20 2.20 2.20
Interest - - - - 13.28 8.04 4.52 2.62 0.93 0.28 0.30 0.30 0.30
Profit before tax - - - - 6.60 16.57 7.26 6.17 11.93 43.55 45.89 45.69 23.69
Tax - - - - 3.05 5.91 -1.79 2.06 3.82 11.64 12.59 27% 27%
Net profit - - - - 11.09 14.99 18.84 11.47 12.23 37.28 41.53 33.16 17.19
EPS - - - - 4.51 6.09 7.66 4.66 4.97 15.15 16.92 13.51 7.00
Price to earning 4.55 5.37 7.96 11.18 7.64 1.72 3.37 5.98 3.37
Price - - - - 20.50 32.75 60.95 52.15 38.00 26.00 57.05 80.76 23.62
RATIOS:
Dividend Payout 0.00% 0.00% 0.00% 0.00% 0.00% 8.41% 6.69% 10.99% 10.30% 6.60%
OPM 0.00% 0.00% 0.00% 0.00% 13.05% 17.26% 12.34% 8.12% 5.14% 15.21% 16.66%
Narration Dec-99 Jun-18 Sep-18 Dec-18 Mar-19 Jun-19 Sep-19 Dec-19 Mar-20 Jun-20
Sales - 71.23 65.98 58.29 70.23 71.01 64.04 77.43 64.77 55.53
Expenses - 68.16 64.16 56.67 63.10 60.08 57.30 64.51 53.18 43.17
Operating Profit - 3.07 1.82 1.62 7.13 10.93 6.74 12.92 11.59 12.36
Other Income - 0.07 0.54 0.21 0.57 0.43 1.56 0.91 0.96 1.35
Depreciation - 0.52 0.52 0.57 0.55 0.54 0.55 0.54 0.57 0.54
Interest - 0.38 0.31 0.19 0.05 0.03 0.01 0.11 0.14 0.04
Profit before tax - 2.24 1.53 1.07 7.10 10.79 7.74 13.18 11.84 13.13
Tax - 0.87 0.66 0.56 1.73 3.33 1.61 4.20 2.50 4.28
Net profit - 1.83 2.53 2.15 6.06 7.87 10.89 10.74 7.78 12.12
Narration Dec-99 Dec-99 Dec-99 Dec-99 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Equity Share Capital - - - - 12.58 12.58 12.58 12.58 12.58 12.29
Reserves - - - - 196.54 209.85 393.95 444.38 444.66 377.94
Borrowings - - - - 90.77 45.25 29.58 22.11 0.01 3.59
Other Liabilities - - - - 9.17 14.62 9.00 7.52 10.62 10.15
Total - - - - 309.06 282.30 445.11 486.59 467.87 404.26
Narration Dec-99 Dec-99 Dec-99 Dec-99 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Cash from Operating Activity - - - - - 23.90 23.99 23.15 17.76 41.09
Cash from Investing Activity - - - - - -0.43 -0.36 -1.48 -6.16 -40.63
Cash from Financing Activity - - - - - -23.63 -23.40 -21.51 -11.00 -1.13
Net Cash Flow - - - - - -0.16 0.24 0.16 0.60 -0.66
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.
TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: [email protected]
s… do ANYTHING.
@dalal-street.in
COMPANY NAME NAHAR POLYFILMS LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10
META
Number of shares 2.45
Face Value 5.00
Current Price 57.05
Market Capitalization 140.03
Quarters
Report Date Jun-18 Sep-18 Dec-18
Sales 71.23 65.98 58.29
Expenses 68.16 64.16 56.67
Other Income 0.07 0.54 0.21
Depreciation 0.52 0.52 0.57
Interest 0.38 0.31 0.19
Profit before tax 2.24 1.53 1.07
Tax 0.87 0.66 0.56
Net profit 1.83 2.53 2.15
Operating Profit 3.07 1.82 1.62
BALANCE SHEET
Report Date
Equity Share Capital
Reserves
Borrowings
Other Liabilities
Total
Net Block
Capital Work in Progress
Investments
Other Assets
Total
Receivables
Inventory
Cash & Bank
No. of Equity Shares
New Bonus Shares
Face value
CASH FLOW:
Report Date
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow
PRICE:
DERIVED:
Adjusted Equity Shares in Cr - - - -
PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET