NANDAN DENIM LIMITED

Narration
Sales
Expenses
Operating Profit
Other Income
EBIDT
Depreciation
EBIT
Interest
Profit before tax
Tax
Net profit
EPS
Price to earning
Price
RATIOS:
Dividend Payout
OPM

SCREENER.IN
Mar-10
375.83
316.92
58.91

7.85

0.00%
15.67%
TRENDS:
Sales Growth
OPM
Price to Earning

Mar-11
507.40
440.26
67.14

5.73

Mar-12
573.84
491.25
82.59

5.57

Mar-13
703.12
596.21
106.91

3.78

Mar-14
893.75
761.07
132.68

Trailing
1,057.08

#VALUE!
#VALUE!
72.65

0.00%
13.23%

20.33%
14.39%

14.62%
15.21%

11.55%
14.85%

#VALUE!

10Years
35.28%
15.10%
9.84

7Years
21.99%
14.81%
8.83

5Years
22.69%
14.68%
5.73

3Years
20.77%
14.84%
4.67

Recent
27.11%
#VALUE!
#VALUE!

Best Case Worst Case

1,136.06
1,113.29
#VALUE!
#VALUE!
#VALUE!
#VALUE!
###
#VALUE!
#VALUE!
#VALUE!

#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!

#VALUE!

BEST
27.11%

WORST
20.77%

NANDAN DENIM LIMITED

Narration
Sales
Expenses
Operating Profit
Other Income
EBIDT
Depreciation
EBIT
Interest
Profit before tax
Tax
Net profit
OPM

SCREENER.IN
Sep-12
180.56
151.45
29.11

16%

Dec-12
181.80
155.34
26.46

15%

Mar-13
168.19
140.31
27.88

17%

Jun-13
205.12
171.58
33.54

16%

Sep-13
229.02
193.33
35.69

16%

Dec-13
220.77
182.67
38.10

17%

Mar-14
238.85
213.52
25.33

11%

Jun-14
263.69
223.40
40.29

15%

Sep-14
276.94
232.97
43.97

16%

Dec-14
277.60
233.96
43.64

16%

NANDAN DENIM LIMITED

Narration
Equity Share Capital
Reserves
Secured Loans
Unsecured Loans
Total
Net Block
Capital Work in Progress
Investments
Working Capital
Total

Debtors
Inventory
Debtor Days
Inventory Turnover
Return on Equity
Return on Capital Emp

SCREENER.IN
Mar-10

128.35

Mar-11

55.01

Mar-12

69.47

Mar-13

91.17

Mar-14

121.42

124.65
#VALUE!

39.57
#VALUE!

44.19
#VALUE!

47.33
#VALUE!

49.59
#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

NANDAN DENIM LIMITED

Narration
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow
Cash & Eq. at the end of year

SCREENER.IN
Mar-10

Mar-11

Mar-12

Mar-13

Mar-14

How to use it?

You can customize this workbook as you want.

You can add custom formating, add conditional formating, add your own formulasanythin
Please don't edit the "Data Sheet" only.
After customization, you can upload this back on Screener.
Upload on: http://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:
http://www.sreener.in/feed
or write me an email at:screener.feedback@dalal-street.in
HELP US:
Report errors wherever you find them.
Spread the investing love:
http://www.screener.in/spread/

Change Log:
6-Dec-12 1.2
27-Nov 1

Sheet version
1.2

Added New variable for Cash and dividend amount. Added C

Birth of Export to Excel

d your own formulasanything.

export your customized file.

ttp://www.sreener.in/feedback

nd dividend amount. Added Change log

NANDAN DENIM LIMITED

PROFIT & LOSS
Report Date
Period
Sales
Operating Profit
Other Income
EBIDT
Depreciation
EBIT
Interest
Profit before tax
Tax
Net profit
Dividend Payout
Market Cap

Quarters
Report Date
Period
Sales
Expenses
Operating Profit
Other Income
EBIDT
Depreciation
EBIT
Interest
Profit before tax
Tax
Net profit

BALANCE SHEET
Report Date
Equity Share Capital
Reserves
Secured Loans
Unsecured Loans
Total
Net Block
Capital Work in Progress
Investments

3/31/2005
58.89
6.99
0.96
7.95
2.06
5.89
2.80
3.08
1.17
2.17
27.65
-

9/30/2012

3/31/2006
128.83
27.10
1.21
28.31
4.97
23.34
4.55
18.79
6.34
12.39
14.45
146.12

12/31/2012

3/31/2007
222.31
38.25
0.84
39.09
8.06
31.03
10.11
20.91
7.63
12.92
7.59
167.25

3/31/2013

180.56
29.11
29.11
9.89
19.22
8.49
10.73
2.69
8.05

181.80
26.46
26.46
10.41
16.05
7.88
8.17
1.04
7.12

168.19
27.88
27.88
11.01
16.87
8.27
8.60
-0.74
9.33

3/31/2005
7.90
8.20
29.38
8.04
53.52
24.96
9.08
6.24

3/31/2006
13.90
23.49
47.15
37.25
121.79
65.38
14.10
6.23

3/31/2007
30.37
35.86
119.25
81.29
266.77
154.52
5.32
6.23

Working Capital
Total
Unadjusted No. of Shares (lacs)

CASH FLOW:
Report Date
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow
Cash & Eq. at the end of year

OTHER:
Number of shares
Face Value
Current Price
Industry PE
Report Date
Debtors
Inventory
PE
Cash
Dividend Paid

13.20
53.52
79.00

36.05
121.79
1,390.00

100.68
266.77
3,036.60

3/31/2005
-0.82
-12.93
16.25
2.51
3.31

3/31/2006
-3.85
-43.76
52.95
5.34
8.65

3/31/2007
-4.14
-111.70
121.19
5.35
14.00

4.56
10.00
72.65
15.66
0.60

11.79

12.95

1.79

0.98

PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

3/31/2008
289.11
45.58
0.96
46.54
16.28
30.26
14.81
15.44
5.71
6.42
136.41

6/30/2013

3/31/2009
321.44
48.94
0.56
49.50
22.08
27.42
25.68
1.75
-0.01
-1.40
85.39

9/30/2013

3/31/2010
375.83
58.91
0.25
59.16
22.60
36.56
16.91
19.64
6.70
11.58
90.93

12/31/2013

3/31/2011
507.40
67.14
0.26
67.40
25.36
42.04
16.78
25.25
8.55
17.35
99.34

3/31/2014

3/31/2012
573.84
82.59
0.54
83.13
33.26
49.87
27.84
22.03
7.51
18.79
20.33
104.62

6/30/2014

205.12
33.54
0.64
34.18
11.55
22.63
9.06
13.57
4.07
9.51

229.02
35.69
1.67
37.36
12.08
25.28
9.43
15.85
7.59
8.26

220.77
38.10
0.32
38.42
13.13
25.29
9.20
16.09
6.93
9.15

238.85
25.33
1.37
26.70
12.96
13.74
4.35
9.39
-3.00
12.39

263.69
40.29
0.84
41.13
15.23
25.90
9.94
15.96
4.50
11.47

3/31/2008
45.55
71.91
222.34
48.20
388.00
210.44
8.24
3.36

3/31/2009
45.55
70.96
236.96
31.12
384.59
201.34
45.80
3.36

3/31/2010
45.55
82.54
248.30
19.34
395.73
196.76
65.96
3.41

3/31/2011
45.55
99.88
255.89
6.34
407.66
266.43
14.55
3.41

3/31/2012
45.55
113.38
254.18
413.11
301.38
4.67
0.28

165.96
388.00
4,554.91

134.09
384.59
4,554.91

129.60
395.73
4,554.91

123.28
407.66
4,554.91

106.79
413.11
455.49

3/31/2008
-8.14
-84.90
100.10
7.07
21.07

3/31/2009
49.93
-39.96
-28.45
-18.47
2.59

3/31/2010
32.13
-15.28
-17.75
-0.89
1.70

3/31/2011
80.86
-53.87
-26.09
0.90
2.60

3/31/2012
81.32
-68.29
-2.91
10.12
12.63

128.35
68.03

55.01
121.32

69.47
98.42

7.85

5.73

5.57

1.62
-

2.51
-

15.50
3.82

21.25
-

THIS SHEET

3/31/2013
703.12
106.91
1.53
108.44
40.92
67.52
31.76
35.76
4.71
31.05
14.62
117.35

9/30/2014

3/31/2014
893.75
132.68
3.99
136.67
49.73
86.94
32.03
54.91
15.60
39.31
11.55
-

12/31/2014

276.94
43.97
0.53
44.50
15.28
29.22
10.38
18.84
6.89
11.96

277.60
43.64
1.27
44.91
15.31
29.60
9.31
20.29
7.65
12.64

3/31/2013
45.55
138.04
365.48
549.07
341.19
54.06
0.37

3/31/2014
45.55
170.96
379.95
8.59
605.05
452.35
4.16

153.44
549.07
455.49

148.53
605.05
455.49

3/31/2013
56.44
-145.67
78.47
-10.75
1.88

3/31/2014
87.67
-93.77
10.28
4.19
6.07

91.17
119.76

121.42
138.50

3.78
19.93
4.54

26.07
4.54

Narration
Sales
Operating profit
Operating profit margin(%)
Tax (%)
Interest
Net profit after tax (PAT)
Net PROFIT Margin (NPM%)
Dividends
Interest Coverage

Mar-05
59

Mar-06
129

Mar-07
222

Mar-08
289

#VALUE!
38%
3
2
4%
0.6
#VALUE!

#VALUE!
34%
5
12
10%
1.79
#VALUE!

#VALUE!
36%
10
13
6%
0.98
#VALUE!

#VALUE!
37%
15
6
2%
0
#VALUE!

2.4

2.0

1.4

1.4

25
37

65
84

155
201

210
271

Report Date
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow
Cash & Eq. at the end of year

Mar-05
1

Mar-06
4

Mar-07
4

Mar-08
8

Total retained Earnings(Re)in 10years(A)

Total increase in Mcap in 10 years(B)
Value created per INR of RE (B/A)

134
331
2.47

Fixed assest turnover (Higher is better )

Receivable Days(Lower is better)
Inventory turnover (Higher is better)
Net fixed assests
Total debt
CASH FLOW:

Mar-09
321

Mar-10
376

Mar-11
507

Mar-12
574

Mar-13
703

Mar-14
894

#VALUE!
-1%
26
-1
0%
0
#VALUE!

#VALUE!
34%
17
12
3%
0
#VALUE!

#VALUE!
34%
17
17
3%
0
#VALUE!

#VALUE!
34%
28
19
3%
3.82
#VALUE!

#VALUE!
13%
32
31
4%
4.54
#VALUE!

#VALUE!
28%
32
39
4%
4.54
#VALUE!

1.6

1.9

201
268

197
268

1.9
92
7
266
262

1.9
35
5
301
254

2.1
36
7
341
365

2.0
37
7
452
389

Mar-09
50

Mar-10
32

Mar-11
81

Mar-12
81

Mar-13
56

Mar-14
88

Total 10 Years

151
16.27

Total 10 Years
371