Sales #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

114% 128% 113%

Expenses #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 116% 110% 104%
Operating Profit #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 130% 18% -201%
Net profit #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 68% 108% 218%
NEW INDIA ASSURANCE COMPANY LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Trailing Best Case Worst Case 1.01
Sales - - - - - - 13,234.80 15,103.62 19,387.16 21,858.52 26,121.33 26,121.33 26,613.81 #DIV/0!
Expenses - - - - - - 15,517.34 18,061.16 19,913.53 20,799.51 23,875.75 23,875.75 26,208.77 #DIV/0!
Operating Profit - - - - - - -2,282.54 -2,957.54 -526.37 1,059.01 2,245.58 2,245.58 405.04 #DIV/0!
Operating Profit % #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -17.25 -19.58 -2.72 4.84 8.60 8.60 1.52 #DIV/0!
Other Income - - - - - - 4,004.83 4,029.90 1,740.36 1,746.77 99.31 - - #DIV/0!
Other Income % #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -175% -136% -331% 165% 4% 0% 0% #DIV/0!
EBIDT - - - - - - 1,722.29 1,072.36 1,213.99 2,805.78 2,344.89 2,245.58 405.04 #DIV/0!
EBIDT % #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 13.01 7.10 6.26 12.84 8.98 8.60 1.52 #DIV/0!
Depreciation - - - - - - 24.14 31.80 44.88 72.19 - - - #DIV/0!
Interest - - - - - - 2.93 3.45 5.25 8.53 - - - #DIV/0!
Interest Coverage Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -779.02 -857.26 -100.26 124.15 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Profit before tax - - - - - - 1,695.22 1,037.12 1,163.85 2,725.06 2,344.89 2,245.58 405.04 #DIV/0!
Profit before tax % #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 12.81 6.87 6.00 12.47 8.98 8.60 1.52 #DIV/0!
Tax - - - - - - 320.96 102.52 155.93 524.14 427.83 18% 18% #DIV/0!
Tax % #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 18.93 9.89 13.40 19.23 18.25 0.01 0.05 #DIV/0!
Net profit - - - - - - 1,374.26 934.60 1,007.93 2,200.92 1,917.06 1,835.87 331.14 #DIV/0!
Net profit % #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 10.38 6.19 5.20 10.07 7.34 7.03 1.24 #DIV/0!
EPS - - - - - - 22.90 15.58 16.80 26.71 11.63 11.14 2.01 #DIV/0!
Price to earning 12.55 17.01 17.01 14.78 #VALUE!
Price - - - - - - - - - 335.31 197.85 189.47 29.70 #DIV/0!
#DIV/0!
RATIOS: #DIV/0!
Dividend Payout 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 21.83% 26.75% 30.76% 32.76% #DIV/0!
OPM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.84% 8.60% #DIV/0!

Price/Sales #DIV/0!
TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST
Sales Growth 18.20% 19.50% 19.50% 18.20%
OPM 1.52% 1.52% 1.52% 1.88% 8.60% 8.60% 1.52%
Price to Earning 14.78 14.78 14.78 14.78 17.01 17.01 14.78
Sales 95% 100% 164% 90% 104% 101% 101%
Expenses 102% 99% 121% 88% 99% 104% 109%
Operating Profit 145% 97% -47% 122% 153% 85% 46%
Net profit 119% -9% -2335% 90% 150% 82% 54%
NEW INDIA ASSURANCE COMPANY LTD SCREENER.IN

Narration Jun-16 Sep-16 Dec-16 Mar-17 Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18
Sales 4,276.59 4,055.32 4,054.49 6,638.73 5,987.29 6,222.70 6,311.95 6,368.16 6,631.22 6,810.00
Expenses 5,013.13 5,122.77 5,091.76 6,154.14 5,394.84 5,318.57 5,540.46 6,014.85 5,879.14 6,441.30
Operating Profit -736.54 -1,067.45 -1,037.27 484.59 592.45 904.13 771.49 353.31 752.08 368.70
Other Income 1,002.27 1,315.49 996.79 205.99 8.18 3.23 -2.35 94.61 3.26 3.79
Depreciation - - - - - - - - - -
Interest - - - - - - - - - -
Profit before tax 265.73 248.04 -40.48 690.58 600.63 907.36 769.14 447.92 755.34 372.49
Tax 47.57 -12.20 -16.79 137.35 101.22 159.10 151.86 111.96 120.16 43.85
Net profit 218.16 260.24 -23.69 553.23 499.41 748.26 617.28 335.96 635.18 328.64

OPM -17% -26% -26% 7% 10% 15% 12% 6% 11% 5%

NEW INDIA ASSURANCE COMPANY LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital - - - - - - 200.00 200.00 200.00 412.00
Reserves - - - - - - 11,029.52 11,800.39 19,951.49 23,784.63
Total Shareholder Funds - - - - - - 11,229.52 12,000.39 20,151.49 24,196.63
Borrowings - - - - - - - - - -
Other Liabilities - - - - - - 50,910.48 51,604.87 49,179.80 52,707.10
Total - - - - - - 62,140.00 63,605.26 69,331.29 76,903.73
Debt/Equity Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.00 0.00 0.00 0.00
Current Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.16 0.14 0.29 0.33
Net Block - - - - - - 199.23 243.29 2,003.76 2,444.53
Capital Work in Progress - - - - - - - 15.20 56.69 33.18
Investments - - - - - - 44,958.14 44,545.72 49,733.87 53,572.47
Other Assets - - - - - - 16,982.63 18,801.05 17,536.97 20,853.55
Total - - - - - - 62,140.00 63,605.26 69,331.29 76,903.73

Working Capital - - - - - - -33,927.85 -32,803.82 -31,642.83 -31,853.55

Debtors - - - - - - - - 6,376.15 8,250.64
Inventory - - - - - - - - - -

Debtor Days - - - - - - - - 120.04 137.77

Inventory Turnover - - - - - - - - - -

Return on Equity 12% 8% 5% 9%

Return on Capital Emp
NEW INDIA ASSURANCE COMPANY LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Cash from Operating Activity - - - - - - 866.80 -1,558.37 -154.94 454.84 -391.67 #DIV/0!
Cash from Investing Activity - - - - - - -1,324.19 750.89 1,393.35 -580.47 239.58 #DIV/0!
Cash from Financing Activity - - - - - - -257.39 -360.00 -301.98 1,127.53 208.16 #DIV/0!
Net Cash Flow - - - - - - -714.77 -1,167.49 936.43 1,001.89 56.06

Net profit 0 0 0 0 0 0 1374.26 934.6 1007.93 2200.92 5,517.71 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
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: screener.feedback@dalal-street.in
… do ANYTHING.

dalal-street.in
COMPANY NAME NEW INDIA ASSURANCE COMPANY LTD
LATEST VERSION 2.10 PLEASE
CURRENT VERSION 2.10

META
Number of shares 164.80
Face Value 5
Current Price 197.85
Market Capitalization 32605.68

PROFIT & LOSS

Report Date Mar-09 Mar-10 Mar-11 Mar-12
Sales
Raw Material Cost
Change in Inventory
Power and Fuel
Other Mfr. Exp
Employee Cost
Selling and admin
Other Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
Dividend Amount

Quarters
Report Date Jun-16 Sep-16 Dec-16 Mar-17
Sales 4,276.59 4,055.32 4,054.49 6,638.73
Expenses 5,013.13 5,122.77 5,091.76 6,154.14
Other Income 1,002.27 1,315.49 996.79 205.99
Depreciation
Interest
Profit before tax 265.73 248.04 -40.48 690.58
Tax 47.57 -12.20 -16.79 137.35
Net profit 218.16 260.24 -23.69 553.23
Operating Profit -736.54 -1067.45 -1037.27 484.59
BALANCE SHEET
Report Date Mar-09 Mar-10 Mar-11 Mar-12
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 Mar-09 Mar-10 Mar-11 Mar-12
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow

PRICE:

DERIVED:
Adjusted Equity Shares in Cr 20.00 20.00 20.00 20.00
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

13,234.80 15,103.62 19,387.16 21,858.52

11,262.72 13,260.96 16,265.07 17,450.52

2,075.01 2,426.84 2,215.49 2,271.30
2,025.08 2,304.06 1,371.00 1,057.16
154.53 69.30 61.97 20.53
4,004.83 4,029.90 1,740.36 1,746.77
24.14 31.80 44.88 72.19
2.93 3.45 5.25 8.53
1,695.22 1,037.12 1,163.85 2,725.06
320.96 102.52 155.93 524.14
1,374.26 934.60 1,007.93 2,200.92
300.00 250.00 310.00 721.00

Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18

5,987.29 6,222.70 6,311.95 6,368.16 6,631.22 6,810.00
5,394.84 5,318.57 5,540.46 6,014.85 5,879.14 6,441.30
8.18 3.23 -2.35 94.61 3.26 3.79

600.63 907.36 769.14 447.92 755.34 372.49

101.22 159.10 151.86 111.96 120.16 43.85
499.41 748.26 617.28 335.96 635.18 328.64
592.45 904.13 771.49 353.31 752.08 368.7
Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
200 200 200 412
11029.52 11800.39 19951.49 23784.63

50910.48 51604.87 49179.8 52707.1

62,140.00 63,605.26 69,331.29 76,903.73
199.23 243.29 2003.76 2444.53
15.2 56.69 33.18
44958.14 44545.72 49733.87 53572.47
16982.63 18801.05 17536.97 20853.55
62,140.00 63,605.26 69,331.29 76,903.73
6,376.15 8,250.64

8250.23 7082.74 8019.18 9021.07

200000000 200000000 200000000 824000000
200000000
10 10 10 5

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

866.80 -1,558.37 -154.94 454.84
-1,324.19 750.89 1,393.35 -580.47
-257.39 -360.00 -301.98 1,127.53
-714.77 -1,167.49 936.43 1,001.89

335.31

20.00 20.00 60.00 60.00 60.00 82.40