STATE BANK OF INDIA SCREENER.

IN

Narration Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Trailing Best Case Worst Case
Sales 167,976.14 189,062.44 207,974.34 220,632.75 230,447.10 228,970.28 253,322.17 269,851.66 278,115.48 289,972.69 309,227.34 309,227.34 304,219.20
Expenses 66,282.61 82,197.56 96,674.81 109,984.78 145,666.09 169,033.80 166,103.52 172,908.70 192,820.69 197,348.85 197,784.18 197,784.18 206,974.51
Operating Profit 101,693.53 106,864.88 111,299.53 110,647.97 84,781.01 59,936.48 87,218.65 96,942.96 85,294.79 92,623.84 111,443.16 111,443.16 97,244.70
Other Income 32,583.70 37,882.13 49,315.17 52,828.39 68,193.17 77,526.66 77,365.19 98,158.99 107,222.41 117,000.40 112,642.34 - -
Depreciation 1,577.49 1,942.43 1,581.49 2,252.21 2,914.68 3,105.07 3,495.89 3,661.56 3,711.06 3,691.27 - - -
Interest 106,817.91 121,479.04 133,178.64 143,047.36 149,114.67 146,602.98 155,867.46 161,123.80 156,010.17 156,194.34 166,470.46 166,470.46 166,470.46
Profit before tax 25,881.83 21,325.54 25,854.57 18,176.79 944.83 -12,244.91 5,220.49 30,316.59 32,795.97 49,738.63 57,615.04 -55,027.30 -69,225.76
Tax 7,558.83 6,836.07 8,337.20 5,433.50 1,335.50 -8,057.50 2,151.41 12,139.76 8,516.25 13,382.46 15,383.79 27% 27%
Net profit 17,916.23 14,173.78 16,994.30 12,224.60 241.23 -4,556.29 2,299.64 19,767.80 22,405.46 35,373.88 41,181.24 -40,334.46 -50,741.79
EPS 26.19 18.99 22.76 15.75 0.30 -5.11 2.58 22.15 25.11 39.64 46.14 -45.19 -56.86
Price to earning 7.91 10.10 11.73 12.34 969.79 -48.95 124.48 8.89 14.51 12.45 13.02 13.02 12.22
Price 207.28 191.77 267.05 194.25 293.40 249.90 320.75 196.85 364.30 493.55 600.65 -588.30 -694.60

RATIOS:
Dividend Payout 15.84% 15.80% 15.38% 16.51% 859.39% 0.00% 0.00% 0.00% 15.93% 17.91%
OPM 60.54% 56.52% 53.52% 50.15% 36.79% 26.18% 34.43% 35.92% 30.67% 31.94% 36.04%

TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST

Sales Growth 6.25% 4.86% 4.70% 4.61% 6.64% 6.64% 4.61%
OPM 40.12% 34.86% 31.97% 32.80% 36.04% 36.04% 31.97%
Price to Earning 118.52 165.07 34.67 12.22 13.02 13.02 12.22
STATE BANK OF INDIA SCREENER.IN

Narration Jun-20 Sep-20 Dec-20 Mar-21 Jun-21 Sep-21 Dec-21 Mar-22 Jun-22 Sep-22
Sales 69,939.97 70,043.06 70,099.79 68,032.66 68,959.95 73,029.13 73,376.04 74,607.57 76,780.86 84,462.87
Expenses 41,837.83 49,043.48 50,269.98 55,380.47 44,697.83 42,675.56 52,015.21 54,233.13 42,328.03 49,207.81
Operating Profit 28,102.14 20,999.58 19,829.81 12,652.19 24,262.12 30,353.57 21,360.83 20,374.44 34,452.83 35,255.06
Other Income 19,411.63 25,330.44 27,082.36 35,397.98 24,306.99 20,695.73 31,152.18 33,427.11 17,743.44 30,319.61
Depreciation - - - - - - - - - -
Interest 40,301.32 39,023.23 38,296.80 38,388.82 38,249.09 38,638.14 39,363.25 39,943.86 41,931.16 45,232.19
Profit before tax 7,212.45 7,306.79 8,615.37 9,661.35 10,320.02 12,411.16 13,149.76 13,857.69 10,265.11 20,342.48
Tax 2,008.96 1,902.98 2,213.21 2,391.10 2,780.80 3,279.93 3,457.80 3,863.93 2,736.86 5,325.20
Net profit 4,776.50 5,245.88 6,257.55 6,125.52 7,379.91 8,889.84 9,555.00 9,549.13 7,325.11 14,752.00

OPM 40% 30% 28% 19% 35% 42% 29% 27% 45% 42%
STATE BANK OF INDIA SCREENER.IN

Narration Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
Equity Share Capital 684.03 746.57 746.57 776.28 797.35 892.46 892.46 892.46 892.46 892.46
Reserves 124,348.99 146,623.96 160,640.97 179,816.09 216,394.80 229,429.49 233,603.20 250,167.66 274,669.10 304,695.58
Borrowings 1,831,125.81 2,062,612.07 2,297,624.26 2,615,256.95 2,936,176.32 3,091,257.62 3,354,288.72 3,607,061.30 4,149,127.45 4,536,570.38
Other Liabilities 176,355.44 185,573.42 240,148.73 276,472.16 288,391.04 294,859.60 299,675.65 339,364.31 420,925.83 518,719.42
Total 2,132,514.27 2,395,556.02 2,699,160.53 3,072,321.48 3,441,759.51 3,616,439.17 3,888,460.03 4,197,485.73 4,845,614.84 5,360,877.84

Net Block 8,693.50 10,222.51 12,924.20 15,415.21 51,189.24 40,300.72 39,940.76 39,608.41 41,600.44 41,032.49
Capital Work in Progress 676.43 337.27 400.32 785.70 694.92 925.07 762.30 469.76 116.35 27.57
Investments 519,343.42 579,401.26 673,507.48 807,374.58 1,027,280.87 1,183,794.24 1,119,269.82 1,228,284.28 1,595,100.27 1,776,489.90
Other Assets 1,603,800.92 1,805,594.98 2,012,328.53 2,248,745.99 2,362,594.48 2,391,419.14 2,728,487.15 2,929,123.28 3,208,797.78 3,543,327.88
Total 2,132,514.27 2,395,556.02 2,699,160.53 3,072,321.48 3,441,759.51 3,616,439.17 3,888,460.03 4,197,485.73 4,845,614.84 5,360,877.84

Working Capital 1,427,445.48 1,620,021.56 1,772,179.80 1,972,273.83 2,074,203.44 2,096,559.54 2,428,811.50 2,589,758.97 2,787,871.95 3,024,608.46
Debtors - - - - - - - - - -
Inventory - - - - - - - - - -

Debtor Days - - - - - - - - - -
Inventory Turnover - - - - - - - - - -

Return on Equity 14% 10% 11% 7% 0% -2% 1% 8% 8% 12%

Return on Capital Emp 7% 7% 6% 5% 4% 5% 5% 5% 4%
STATE BANK OF INDIA SCREENER.IN

Narration Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
Cash from Operating Activity 24,331.79 19,141.68 26,297.37 14,476.68 77,406.00 -96,507.91 29,556.01 23,928.53 89,918.93 57,694.85
Cash from Investing Activity -2,271.35 -791.12 -3,424.40 -2,746.71 -4,571.83 13,052.70 219.51 -555.05 -3,669.83 -2,652.25
Cash from Financing Activity -4,423.54 3,583.06 -1,553.27 4,348.45 -4,196.48 5,547.16 447.64 5,429.52 7,142.67 -3,844.51
Net Cash Flow 17,636.90 21,933.62 21,319.70 16,078.42 68,637.69 -77,908.05 30,223.16 28,803.00 93,391.77 51,198.09
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: [email protected]
s… do ANYTHING.
COMPANY NAME STATE BANK OF INDIA
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 892.46
Face Value 1.00
Current Price 600.65
Market Capitalization 536,056.84

PROFIT & LOSS

Report Date Mar-13 Mar-14 Mar-15 Mar-16
Sales 167,976.14 189,062.44 207,974.34 220,632.75
Raw Material Cost
Change in Inventory
Power and Fuel
Other Mfr. Exp 530.13 591.76 730.46 797.06
Employee Cost 24,408.65 29,874.91 31,123.20 32,533.31
Selling and admin 7,030.64 8,441.07 9,333.86 9,750.12
Other Expenses 34,313.19 43,289.82 55,487.29 66,904.29
Other Income 32,583.70 37,882.13 49,315.17 52,828.39
Depreciation 1,577.49 1,942.43 1,581.49 2,252.21
Interest 106,817.91 121,479.04 133,178.64 143,047.36
Profit before tax 25,881.83 21,325.54 25,854.57 18,176.79
Tax 7,558.83 6,836.07 8,337.20 5,433.50
Net profit 17,916.23 14,173.78 16,994.30 12,224.60
Dividend Amount 2,838.72 2,239.71 2,613.00 2,018.33

Quarters
Report Date Jun-20 Sep-20 Dec-20 Mar-21
Sales 69,939.97 70,043.06 70,099.79 68,032.66
Expenses 41,837.83 49,043.48 50,269.98 55,380.47
Other Income 19,411.63 25,330.44 27,082.36 35,397.98
Depreciation
Interest 40,301.32 39,023.23 38,296.80 38,388.82
Profit before tax 7,212.45 7,306.79 8,615.37 9,661.35
Tax 2,008.96 1,902.98 2,213.21 2,391.10
Net profit 4,776.50 5,245.88 6,257.55 6,125.52
Operating Profit 28,102.14 20,999.58 19,829.81 12,652.19

BALANCE SHEET
Report Date Mar-13 Mar-14 Mar-15 Mar-16
Equity Share Capital 684.03 746.57 746.57 776.28
Reserves 124,348.99 146,623.96 160,640.97 179,816.09
Borrowings 1,831,125.81 2,062,612.07 2,297,624.26 2,615,256.95
Other Liabilities 176,355.44 185,573.42 240,148.73 276,472.16
Total 2,132,514.27 2,395,556.02 2,699,160.53 3,072,321.48
Net Block 8,693.50 10,222.51 12,924.20 15,415.21
Capital Work in Progress 676.43 337.27 400.32 785.70
Investments 519,343.42 579,401.26 673,507.48 807,374.58
Other Assets 1,603,800.92 1,805,594.98 2,012,328.53 2,248,745.99
Total 2,132,514.27 2,395,556.02 2,699,160.53 3,072,321.48
Receivables
Inventory
Cash & Bank 145,227.73 167,161.34 188,481.05 204,559.47
No. of Equity Shares ### ### ### ###
New Bonus Shares
Face value 10.00 10.00 1.00 1.00

CASH FLOW:
Report Date Mar-13 Mar-14 Mar-15 Mar-16
Cash from Operating Activity 24,331.79 19,141.68 26,297.37 14,476.68
Cash from Investing Activity -2,271.35 -791.12 -3,424.40 -2,746.71
Cash from Financing Activity -4,423.54 3,583.06 -1,553.27 4,348.45
Net Cash Flow 17,636.90 21,933.62 21,319.70 16,078.42

PRICE: 207.28 191.77 267.05 194.25

DERIVED:
Adjusted Equity Shares in Cr 684.03 746.57 746.57 776.28
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

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

230,447.10 228,970.28 253,322.17 269,851.66 278,115.48 289,972.69

870.96 971.90 1,057.77 1,121.27 1,116.50 1,219.04

35,700.74 35,417.16 43,804.72 48,861.70 54,344.09 61,457.96
10,596.89 12,237.75 12,823.59 13,665.28 14,050.25 15,354.12
98,497.50 120,406.99 108,417.44 109,260.45 123,309.85 119,317.73
68,193.17 77,526.66 77,365.19 98,158.99 107,222.41 117,000.40
2,914.68 3,105.07 3,495.89 3,661.56 3,711.06 3,691.27
149,114.67 146,602.98 155,867.46 161,123.80 156,010.17 156,194.34
944.83 -12,244.91 5,220.49 30,316.59 32,795.97 49,738.63
1,335.50 -8,057.50 2,151.41 12,139.76 8,516.25 13,382.46
241.23 -4,556.29 2,299.64 19,767.80 22,405.46 35,373.88
2,073.11 3,569.84 6,336.47

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

68,959.95 73,029.13 73,376.04 74,607.57 76,780.86 84,462.87
44,697.83 42,675.56 52,015.21 54,233.13 42,328.03 49,207.81
24,306.99 20,695.73 31,152.18 33,427.11 17,743.44 30,319.61

38,249.09 38,638.14 39,363.25 39,943.86 41,931.16 45,232.19

10,320.02 12,411.16 13,149.76 13,857.69 10,265.11 20,342.48
2,780.80 3,279.93 3,457.80 3,863.93 2,736.86 5,325.20
 7,379.91 8,889.84 9,555.00 9,549.13 7,325.11 14,752.00
24,262.12 30,353.57 21,360.83 20,374.44 34,452.83 35,255.06

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

797.35 892.46 892.46 892.46 892.46 892.46
216,394.80 229,429.49 233,603.20 250,167.66 274,669.10 304,695.58
2,936,176.32 3,091,257.62 3,354,288.72 3,607,061.30 4,149,127.45 4,536,570.38
288,391.04 294,859.60 299,675.65 339,364.31 420,925.83 518,719.42
3,441,759.51 3,616,439.17 3,888,460.03 4,197,485.73 4,845,614.84 5,360,877.84
51,189.24 40,300.72 39,940.76 39,608.41 41,600.44 41,032.49
694.92 925.07 762.30 469.76 116.35 27.57
1,027,280.87 1,183,794.24 1,119,269.82 1,228,284.28 1,595,100.27 1,776,489.90
2,362,594.48 2,391,419.14 2,728,487.15 2,929,123.28 3,208,797.78 3,543,327.88
3,441,759.51 3,616,439.17 3,888,460.03 4,197,485.73 4,845,614.84 5,360,877.84

273,197.16 195,289.11 225,512.26 254,315.26 347,707.04 398,905.12

### ### ### ### ### ###

1.00 1.00 1.00 1.00 1.00 1.00

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

77,406.00 -96,507.91 29,556.01 23,928.53 89,918.93 57,694.85
-4,571.83 13,052.70 219.51 -555.05 -3,669.83 -2,652.25
-4,196.48 5,547.16 447.64 5,429.52 7,142.67 -3,844.51
68,637.69 -77,908.05 30,223.16 28,803.00 93,391.77 51,198.09

293.40 249.90 320.75 196.85 364.30 493.55

797.35 892.46 892.46 892.46 892.46 892.46