Instruction to use this worksheet

Go to www.screener.in ,Search the company and export data in to excel file

Copy the " Data Sheet " page from the Screener.in Excel Sheet to this Excel Sheets " Data Sheet " tab
This is an automated sheet hence, all the entries on the " Analysis Sheet " tab will be updated Automatically
Disclaimer:
This is for educational purposes only.
his worksheet Advanced Analysis Shee

Particulars

Equity Share Capital

Reserves
Borrowings
Debt To Equity Ratio
Sales Growth
Net Profit (EPS Growth)

Data Sheet " tab

updated Automatically

Email: [email protected]
 Advanced Analysis Sheet 2.0

Bad Average Good

Increasing Equal / Same Decreasing

Decreasing Equal / Same Increasing
Increasing Equal / Same Decreasing
Increasing Equal / Same Decreasing
Decreasing Equal / Same Increasing
Decreasing Equal / Same Increasing

[email protected] Mob: 9999728719

 INDIAN ENERGY EXCHANGE LTD
Number of shares 89.87 Fair Value
Face Value 1.00
Current Price 165.15
Market Capitalization 14841.53
EPS 3.37 3 Years Avarage ROE 32.85%
Price to Earning 66.75 3Years Avarage EPS 2.57
Debt to Equity 0.02 3 Years Avarage PE 22.75
ROE 43.90%
ROCE 65.20%
Report Date Mar-13 Mar-14 Mar-15 Mar-16 Mar-17
PROFIT & LOSS , RATIO
Sales 138.22 173.99 176.19 169.69 198.65
26% 1% -4% 17%
Expense 33.90 38.46 40.67 44.51 55.19
13% 6% 9% 24%
Net profit 66.30 91.95 90.02 100.13 113.58
EPS 0.81 1.12 1.10 1.16 1.31
0.39 -0.02 0.05 0.13
Price 0.00 0.00 0.00 0.00 0.00
Mcap 0.00 0.00 0.00 0.00 0.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Price to Earning 0.00 0.00 0.00 0.00 0.00
Debt to Equity 0.00 0.01 0.00 0.00 0.00
Return on Equity 39% 37% 38% 51% 41%
Return on Capital Emp 63% 54% 68% 74%
BALANCE SHEET
Equity Share Capital 27 27 27 29 29
Reserves 141.26 222.56 209.62 167.85 245.30
Borrowings - 2.84 - - -
Other Liabilities 113.65 116.17 168.82 227.10 280.05
Total 282.21 368.87 405.74 423.76 553.96
Net Block 12.20 10.16 14.03 11.38 8.35
Capital Work in Progress - 0.08 - 0.40 0.96
Investments 188.86 247.29 254.39 280.71 383.10
Other Assets 81.15 111.34 137.32 131.27 161.55
Total 282.21 368.87 405.74 423.76 553.96
 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Trailing
OFIT & LOSS , RATIO
230.45 254.08 257.03 317.11 425.55 433.44
16% 10% 1% 23% 34% 2%
45.57 51.26 52.55 57.68 59.98 63.43
-17% 12% 3% 10% 4% 6%
131.69 165.04 177.92 213.49 302.51 307.49
1.45 1.81 1.98 2.38 3.37 3.42
0.10 0.25 0.09 0.20 0.42 0.02
53.43 55.00 42.65 110.93 224.70
4801.59 4942.68 3832.83 9968.94 20193.11 0.00
#DIV/0! 3% -22% 160% 103%
36.92 30.32 21.54 46.70 66.75 48.27
0.00 0.00 0.04 0.02 0.02
47% 45% 47% 41% 44%
72% 72% 60% 61% 65%
BALANCE SHEET
30 30 30 30 90
249.34 333.75 352.45 491.26 599.30
- - 13.91 11.73 10.01
294.77 341.63 271.92 394.35 995.66
574.27 705.57 668.11 927.19 1,694.75
118.99 111.37 118.96 114.92 109.87
0.53 1.25 0.99 6.48 4.88
268.47 474.65 513.53 710.04 1,246.67
186.28 118.30 34.63 95.75 333.33
574.27 705.57 668.11 927.19 1,694.75
 Sales

450

400

350

300

250

200

150

100

50

0
1 2 3 4 5 6 7 8 9
 Equity Share Capial

100

90

80

70

60

50

40

30

20

10

0
1 2 3 4 5 6 7 8 9 10
 Net Profit

450

400

350

300

250

200

150

100

50

0
1 2 3 4 5 6 7 8 9 10
 Debt(Borrowing)

16

14

12

10

0
1 2 3 4 5 6 7 8 9 10
 Debt : Equity

0.045

0.04

0.035

0.03

0.025

0.02

0.015

0.01

0.005

0
1 2 3 4 5 6 7 8 9 10
 EPS vs Price
EPS Price

₹ 250.00

₹ 200.00

₹ 150.00

₹ 100.00

₹ 50.00

₹ 0.00
41364

42094

42460

42825

43190

43921

44651
41729

43555

44286
 Reserves

700

600

500

400

300

200

100

0
1 2 3 4 5 6 7 8 9 10
COMPANY NAME INDIAN ENERGY EXCHANGE LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 89.87
Face Value 1
Current Price 165.15
Market Capitalization 14841.53

PROFIT & LOSS

Report Date Mar-13 Mar-14 Mar-15 Mar-16
Sales 138.22 173.99 176.19 169.69
Raw Material Cost
Change in Inventory
Power and Fuel 0.11 0.11 0.15 0.26
Other Mfr. Exp 17.83 20.2 20 20.83
Employee Cost 7.23 8.34 11.81 14.5
Selling and admin 7.18 8.81 8.26 13.7
Other Expenses 1.55 1 0.45 -4.78
Other Income -5.73 0.01 0.17 25.11
Depreciation 5.7 2.65 2.95 3.39
Interest 0.02 0.02 0.24 0.27
Profit before tax 92.87 132.87 132.5 146.63
Tax 26.58 40.92 42.49 46.49
Net profit 66.3 91.95 90.02 100.13
Dividend Amount 5.46 8.19 79.17 72.02

Quarters
Report Date Mar-20 Jun-20 Sep-20 Dec-20
Sales 69.34 66.31 70.77 85.02
Expenses 15.18 17.39 13.23 12.9
Other Income 10.04 14.23 8.59 10.67
Depreciation 4.55 4.4 4.06 3.99
Interest 0.51 0.54 0.51 0.52
Profit before tax 59.14 58.21 61.56 78.28
Tax 11.95 15.33 14.87 18.21
Net profit 47.2 42.88 46.7 60.08
Operating Profit 54.16 48.92 57.54 72.12
BALANCE SHEET
Report Date Mar-13 Mar-14 Mar-15 Mar-16
Equity Share Capital 27.3 27.3 27.3 28.81
Reserves 141.26 222.56 209.62 167.85
Borrowings 2.84
Other Liabilities 113.65 116.17 168.82 227.1
Total 282.21 368.87 405.74 423.76
Net Block 12.2 10.16 14.03 11.38
Capital Work in Progress 0.08 0.4
Investments 188.86 247.29 254.39 280.71
Other Assets 81.15 111.34 137.32 131.27
Total 282.21 368.87 405.74 423.76
Receivables 0.33 0.27 0.36 0.77
Inventory
Cash & Bank 38.72 42.2 83.5 91.48
No. of Equity Shares 27295762 27295762 27295762 28812193
New Bonus Shares
Face value 10 10 10 10

CASH FLOW:
Report Date Mar-13 Mar-14 Mar-15 Mar-16
Cash from Operating Activity 76.12 76.32 91.97 88.62
Cash from Investing Activity -69.35 -90.13 23.89 -22.97
Cash from Financing Activity -7.07 -7.83 -105.98 -69.62
Net Cash Flow -0.31 -21.64 9.87 -3.97

PRICE:

DERIVED:
Adjusted Equity Shares in Cr 81.90 81.90 81.90 86.40
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22

198.65 230.45 254.08 257.03 317.11 425.55

0.23 0.35 0.46 0.5 0.29 0.19

1.16 1.2 1.86 1.25 1.06 1.41
15.96 24.66 25.21 33.06 39.89 37.67
35.42 15.4 18.84 12.98 11.65 15.63
2.42 3.96 4.89 4.76 4.79 5.08
34.23 25.62 40.08 40.12 40.27 52.33
3.42 10.27 10.42 15.24 15.86 16.32
0.42 0.23 0.73 1.57 2.05 1.97
173.85 200 231.75 227.79 281.79 399.61
60.27 68.31 66.71 49.87 68.31 97.09
113.58 131.69 165.04 177.92 213.49 302.51
128.74 66.35 74.58 119.4 179.56

Mar-21 Jun-21 Sep-21 Dec-21 Mar-22 Jun-22

95.02 90.46 109.16 114.2 111.73 98.35
14.18 13.86 13.39 16.05 16.66 17.33
6.79 11.91 11.91 12.48 16.02 15.04
3.41 3.98 4.11 4.13 4.1 4.19
0.48 0.55 0.47 0.5 0.46 0.55
83.74 83.98 103.1 106 106.53 91.32
19.91 20.35 24.99 26.09 25.65 22.73
63.83 63.62 78.11 79.91 80.88 68.59
80.84 76.6 95.77 98.15 95.07 81.02
Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
28.61 30.16 30.19 29.83 29.85 89.78
245.3 249.34 333.75 352.45 491.26 599.3
13.91 11.73 10.01
280.05 294.77 341.63 271.92 394.35 995.66
553.96 574.27 705.57 668.11 927.19 1694.75
8.35 118.99 111.37 118.96 114.92 109.87
0.96 0.53 1.25 0.99 6.48 4.88
383.1 268.47 474.65 513.53 710.04 1246.67
161.55 186.28 118.3 34.63 95.75 333.33
553.96 574.27 705.57 668.11 927.19 1694.75
0.21 0.22 45.89 0.19 3.2 87.37

128.45 114.36 67.62 27.26 77.37 232.64

28611061 30159992 301919020 298324941 298505341 897788000

10 10 1 1 1 1

Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22

205.9 131.16 138.27 127.87 304.36 787.72
-21.2 -33.42 -62.12 -4.76 -194.49 -473
-109.04 -126.27 -78.44 -161.45 -77.12 -135.77
75.67 -28.54 -2.29 -38.34 32.75 178.95

53.43 55 42.65 110.93 224.7

86.40 91.00 90.99 89.87 89.87 89.87