METKORE ALLOYS & INDUSTRIES LTD.

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
115.23
103.37
11.86
11.86
2.29
9.57
0.40
9.17
3.24
5.93

Mar-11
170.75
145.87
24.88
0.38
25.26
2.25
23.01
2.97
20.04
6.65
13.39

Mar-12
250.01
223.92
26.09
0.66
26.75
2.61
24.14
6.35
17.79
0.25
17.54

Mar-13
223.02
202.39
20.63
0.11
20.74
2.51
18.23
6.40
11.83
-0.01
11.84

6.60

6.79

8.05

6.92

-3.88%
10.29%

2.99%
14.57%

2.28%
10.44%

3.97%
9.25%

3.84%
7.04%

7.71%

7Years
14.04%
8.89%
6.98

5Years
27.58%
9.77%
6.98

3Years
25.99%
8.69%
7.18

Recent
53.13%
7.71%
6.57

TRENDS:
Sales Growth
OPM
Price to Earning

10Years
8.50%
6.98

Mar-14
341.51
317.46
24.05
0.08
24.13
2.55
21.58
6.95
14.63
-0.48
15.11

Trailing
231.90
214.03
17.87
0.02
17.89
2.62
15.27
6.68
8.59
8.58
1.22
6.57
8.00

Best Case Worst Case

522.95
374.07
477.52
345.24
45.44
28.83
45.44
28.83
2.62
2.62
42.82
26.21
6.68
6.68
36.14
19.53
0%
0%
36.14
19.53
5.13
2.77
7.18
6.57
36.81
18.21

BEST
53.13%
8.69%
7.18

WORST
14.04%
7.71%
6.57

METKORE ALLOYS & INDUSTRIES LTD.

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

SCREENER.IN

Mar-12
48.34
41.51
6.83
6.83
0.70
6.13
1.26
4.87
-0.51
5.37

Jun-12
36.03
29.34
6.69
0.03
6.72
0.68
6.04
1.36
4.68
4.68

Sep-12
51.32
44.18
7.14
0.04
7.18
0.69
6.49
1.45
5.04
5.04

Dec-12
57.64
53.59
4.05
0.04
4.09
0.69
3.40
1.58
1.82
1.82

Mar-13
78.03
75.29
2.74
2.74
0.45
2.29
2.00
0.29
-0.01
0.30

Jun-13
173.74
164.30
9.44
0.01
9.45
0.58
8.87
1.99
6.88
6.87

Sep-13
84.43
79.93
4.50
4.50
0.55
3.95
1.27
2.68
2.67

Dec-13
42.58
39.48
3.10
3.10
0.58
2.52
1.24
1.28
1.28

Mar-14
40.83
33.74
7.09
7.09
0.84
6.25
2.45
3.80
3.80

Jun-14
64.06
60.88
3.18
0.02
3.20
0.65
2.55
1.72
0.83
0.83

14%

19%

14%

7%

4%

5%

5%

7%

17%

5%

METKORE ALLOYS & INDUSTRIES LTD.

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

SCREENER.IN

Mar-10
12.29
19.82
40.76
22.74
0.02
18.01
40.76

Mar-11
12.29
31.70
36.52
102.66
22.31
12.63
0.17
67.54
102.66

Mar-12
12.29
47.72
30.65
112.81
21.83
8.15
6.60
76.23
112.81

Mar-13
14.09
83.13
30.15
136.02
19.64
9.33
0.02
107.02
136.02

Mar-14
14.09
96.45
29.36
148.55
19.03
12.61
0.02
116.88
148.55

Debtors
Inventory

5.32
17.15

26.02
36.90

33.90
34.49

37.94
22.74

35.32
65.69

Debtor Days
Inventory Turnover

16.85
6.72

55.62
4.63

49.49
7.25

62.09
9.81

37.75
5.20

18%
16%

30%
18%

29%
24%

12%
14%

14%
16%

Return on Equity
Return on Capital Emp

METKORE ALLOYS & INDUSTRIES LTD.

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

Mar-10
19.80
-2.29
-13.64
3.87
4.43

SCREENER.IN
Mar-11
-33.98
-14.60
45.43
-3.15
1.28

Mar-12
27.82
-13.58
-13.74
0.50
1.78

Mar-13
11.01
-15.17
4.97
0.81
2.60

Mar-14
11.78
-2.46
-9.54
-0.22
2.38

How to use it?

You can customize this workbook as you want.
You can add custom formating, add conditional formating, add your own formulasanything.
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/feedback
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 Change log
Birth of Export to Excel

n/feedback

dded Change log

METKORE ALLOYS & INDUSTRIES LTD.

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
Working Capital
Total
Unadjusted No. of Shares (lacs)

PLEASE DO

1/0/1900

1/0/1900

3/31/2012

6/30/2012

48.34
6.83
6.83
0.70
6.13
1.26
4.87
-0.51
5.37

1/0/1900
-

36.03
6.69
0.03
6.72
0.68
6.04
1.36
4.68
4.68

1/0/1900
-

3/31/2007
136.14
6.25
6.25
2.25
4.00
2.58
1.42
0.53
0.89
-13.48
-

9/30/2012

3/31/2008
141.43
11.92
11.92
2.27
9.65
3.92
5.73
2.23
3.50
-3.43
-

12/31/2012

51.32
7.14
0.04
7.18
0.69
6.49
1.45
5.04
5.04

57.64
4.05
0.04
4.09
0.69
3.40
1.58
1.82
1.82

3/31/2007
12.29
16.00
24.88
61.82
27.11
34.70
61.82
122.85

3/31/2008
12.29
18.65
22.68
62.27
24.99
0.01
37.26
62.27
122.85

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

1/0/1900
-

1/0/1900
-

3/31/2007
29.68
-1.18
-27.49
1.01
1.35

3/31/2008
6.01
-0.16
-6.93
-1.08
0.27

7.05
2.00
8.00
11.89
-

PE

Cash
Dividend Paid

-0.12

-0.12

PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

3/31/2009
101.02
-0.83
-0.83
2.27
-3.10
1.60
-4.71
-1.57
-3.15
45.92

3/31/2013

3/31/2010
115.23
11.86
11.86
2.29
9.57
0.40
9.17
3.24
5.93
-3.88
39.12

6/30/2013

3/31/2011
170.75
24.88
0.38
25.26
2.25
23.01
2.97
20.04
6.65
13.39
2.99
90.86

9/30/2013

3/31/2012
250.01
26.09
0.66
26.75
2.61
24.14
6.35
17.79
0.25
17.54
2.28
141.13

12/31/2013

3/31/2013
223.02
20.63
0.11
20.74
2.51
18.23
6.40
11.83
-0.01
11.84
3.97
81.96

3/31/2014

3/31/2014
341.51
24.05
0.08
24.13
2.55
21.58
6.95
14.63
-0.48
15.11
3.84
-

6/30/2014

78.03
2.74
2.74
0.45
2.29
2.00
0.29
-0.01
0.30

173.74
9.44
0.01
9.45
0.58
8.87
1.99
6.88
6.87

84.43
4.50
4.50
0.55
3.95
1.27
2.68
2.67

42.58
3.10
3.10
0.58
2.52
1.24
1.28
1.28

40.83
7.09
7.09
0.84
6.25
2.45
3.80
3.80

64.06
3.18
0.02
3.20
0.65
2.55
1.72
0.83
0.83

3/31/2009
12.29
15.50
13.24
49.68
22.75
0.01
26.92
49.68
122.85

3/31/2010
12.29
19.82
40.76
22.74
0.02
18.01
40.76
122.85

3/31/2011
12.29
31.70
36.52
102.66
22.31
12.63
0.17
67.54
102.66
122.85

3/31/2012
12.29
47.72
30.65
112.81
21.83
8.15
6.60
76.23
112.81
614.26

3/31/2013
14.09
83.13
30.15
136.02
19.64
9.33
0.02
107.02
136.02
704.26

3/31/2014
14.09
96.45
29.36
148.55
19.03
12.61
0.02
116.88
148.55
704.26

3/31/2009
11.37
-0.05
-11.03
0.29
0.56

3/31/2010
19.80
-2.29
-13.64
3.87
4.43

3/31/2011
-33.98
-14.60
45.43
-3.15
1.28

3/31/2012
27.82
-13.58
-13.74
0.50
1.78

3/31/2013
11.01
-15.17
4.97
0.81
2.60

3/31/2014
11.78
-2.46
-9.54
-0.22
2.38

5.32
17.15

26.02
36.90

33.90
34.49

37.94
22.74

35.32
65.69

6.60

6.79

8.05

6.92

3.04
-0.23

0.40
0.40

1.78
0.40

2.60
0.47

2.38
0.58