SOLAR INDUSTRIES INDIA LTD SCREENER.

IN

Narration Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Trailing Best Case Worst Case
Sales 1,073.42 1,276.28 1,448.62 1,579.99 1,916.12 2,461.57 2,237.30 2,515.63 3,947.61 6,922.53 6,769.96 12,139.35 8,480.36
Expenses 868.21 1,022.26 1,144.37 1,256.10 1,504.57 1,959.63 1,802.98 2,001.03 3,199.49 5,633.88 5,404.83 9,691.51 6,863.98
Operating Profit 205.21 254.02 304.25 323.89 411.55 501.94 434.32 514.60 748.12 1,288.65 1,365.13 2,447.84 1,616.38
Other Income 1.16 -2.10 13.25 13.21 12.10 8.67 41.05 21.42 18.80 31.52 34.62 - -
Depreciation 21.87 31.45 32.82 38.74 51.29 58.89 84.53 93.53 109.25 128.21 135.09 135.09 135.09
Interest 20.09 17.85 20.44 26.89 32.72 49.87 55.04 45.39 50.25 90.38 106.26 106.26 106.26
Profit before tax 164.41 202.62 264.24 271.47 339.64 401.85 335.80 397.10 607.42 1,101.58 1,158.40 2,206.49 1,375.03
Tax 34.91 46.28 86.74 76.74 106.05 125.05 57.13 109.03 151.95 290.41 307.82 27% 27%
Net profit 118.44 147.41 163.66 186.54 220.55 261.61 267.43 276.35 441.28 757.19 808.23 1,620.16 1,009.65
EPS 13.09 16.29 18.08 20.61 24.37 28.91 29.55 30.54 48.76 83.67 89.38 179.16 111.65
Price to earning 13.49 41.78 38.24 38.24 43.85 37.52 30.94 42.00 57.35 45.33 77.03 77.03 42.34
Price 176.56 680.51 691.60 788.20 1,068.55 1,084.60 914.20 1,282.65 2,796.50 3,792.50 6,884.90 13,801.35 4,727.65

RATIOS:
Dividend Payout 0.00% 20.87% 24.88% 24.26% 24.62% 24.22% 20.30% 19.65% 15.38% 9.56%
OPM 19.12% 19.90% 21.00% 20.50% 21.48% 20.39% 19.41% 20.46% 18.95% 18.62% 20.16%

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

Sales Growth 23.01% 25.04% 29.29% 45.72% 75.36% 75.36% 23.01%
OPM 19.65% 19.57% 19.29% 19.06% 20.16% 20.16% 19.06%
Price to Earning 42.34 46.53 48.36 55.43 77.03 77.03 42.34
SOLAR INDUSTRIES INDIA LTD SCREENER.IN

Narration Jun-21 Sep-21 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22 Mar-23 Jun-23 Sep-23
Sales 825.23 787.66 1,017.87 1,316.85 1,615.64 1,566.60 1,811.75 1,928.54 1,682.21 1,347.46
Expenses 650.51 655.91 839.90 1,054.03 1,332.69 1,267.69 1,462.24 1,571.31 1,359.19 1,012.09
Operating Profit 174.72 131.75 177.97 262.82 282.95 298.91 349.51 357.23 323.02 335.37
Other Income 0.80 11.02 7.07 0.77 8.58 4.36 7.37 11.34 8.19 7.72
Depreciation 25.18 27.25 27.19 29.63 30.54 30.35 32.01 35.31 34.10 33.67
Interest 10.26 11.80 13.41 14.78 14.27 19.41 25.46 31.24 24.67 24.89
Profit before tax 140.08 103.72 144.44 219.18 246.72 253.51 299.41 302.02 272.44 284.53
Tax 39.23 28.95 39.38 44.39 64.09 64.89 79.99 81.44 70.85 75.54
Net profit 97.51 73.79 102.09 167.89 170.21 176.38 204.58 206.10 197.41 200.14

OPM 21% 17% 17% 20% 18% 19% 19% 19% 19% 25%
SOLAR INDUSTRIES INDIA LTD SCREENER.IN

Narration Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Equity Share Capital 18.10 18.10 18.10 18.10 18.10 18.10 18.10 18.10 18.10 18.10
Reserves 643.48 757.79 787.35 910.49 1,065.76 1,220.23 1,361.99 1,561.31 1,896.18 2,592.24
Borrowings 483.61 370.67 397.58 501.16 517.58 603.40 708.13 807.56 888.00 1,194.68
Other Liabilities 207.30 242.63 309.18 292.00 386.53 411.22 392.57 572.45 827.14 1,103.72
Total 1,352.49 1,389.19 1,512.21 1,721.75 1,987.97 2,252.95 2,480.79 2,959.42 3,629.42 4,908.74

Net Block 490.89 584.86 702.79 776.77 923.28 1,042.88 1,208.55 1,287.53 1,492.73 1,701.83
Capital Work in Progress 81.04 61.05 30.44 90.93 107.40 177.56 164.97 292.88 230.37 282.03
Investments 25.19 37.36 40.09 53.25 17.05 32.64 2.35 0.97 18.22 98.51
Other Assets 755.37 705.92 738.89 800.80 940.24 999.87 1,104.92 1,378.04 1,888.10 2,826.37
Total 1,352.49 1,389.19 1,512.21 1,721.75 1,987.97 2,252.95 2,480.79 2,959.42 3,629.42 4,908.74

Working Capital 548.07 463.29 429.71 508.80 553.71 588.65 712.35 805.59 1,060.96 1,722.65
Debtors 185.34 191.30 270.98 319.06 363.58 399.04 370.32 455.48 541.10 825.28
Inventory 152.83 164.88 159.86 181.07 232.42 282.74 330.98 440.49 718.87 1,097.99

Debtor Days 63.02 54.71 68.28 73.71 69.26 59.17 60.42 66.09 50.03 43.51
Inventory Turnover 7.02 7.74 9.06 8.73 8.24 8.71 6.76 5.71 5.49 6.30

Return on Equity 18% 19% 20% 20% 20% 21% 19% 17% 23% 29%
Return on Capital Emp 19% 24% 23% 25% 26% 20% 20% 25% 36%
SOLAR INDUSTRIES INDIA LTD SCREENER.IN

Narration Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Cash from Operating Activity 169.95 230.48 243.28 117.62 254.10 313.75 324.81 356.68 297.80 656.48
Cash from Investing Activity -160.59 -149.03 -140.83 -170.40 -174.33 -253.50 -259.63 -253.24 -337.66 -614.27
Cash from Financing Activity 31.46 -177.20 -91.62 53.27 -53.21 -51.74 -33.62 -26.07 -45.40 118.16
Net Cash Flow 40.82 -95.75 10.83 0.49 26.56 8.51 31.56 77.37 -85.26 160.37
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 SOLAR INDUSTRIES INDIA LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 9.04
Face Value 2.00
Current Price 6,884.90
Market Capitalization 62,259.36

PROFIT & LOSS

Report Date Mar-14 Mar-15 Mar-16 Mar-17
Sales 1,073.42 1,276.28 1,448.62 1,579.99
Raw Material Cost 603.96 760.60 871.44 923.69
Change in Inventory 13.14 33.97 -5.25 17.18
Power and Fuel 14.77 16.81 17.66 18.59
Other Mfr. Exp 16.45 59.88 21.77 27.10
Employee Cost 75.03 86.96 96.07 113.78
Selling and admin 154.02 164.55 97.90 119.47
Other Expenses 17.12 -32.57 34.28 70.65
Other Income 1.16 -2.10 13.25 13.21
Depreciation 21.87 31.45 32.82 38.74
Interest 20.09 17.85 20.44 26.89
Profit before tax 164.41 202.62 264.24 271.47
Tax 34.91 46.28 86.74 76.74
Net profit 118.44 147.41 163.66 186.54
Dividend Amount 30.77 40.72 45.25

Quarters
Report Date Jun-21 Sep-21 Dec-21 Mar-22
Sales 825.23 787.66 1,017.87 1,316.85
Expenses 650.51 655.91 839.90 1,054.03
Other Income 0.80 11.02 7.07 0.77
Depreciation 25.18 27.25 27.19 29.63
Interest 10.26 11.80 13.41 14.78
Profit before tax 140.08 103.72 144.44 219.18
Tax 39.23 28.95 39.38 44.39
Net profit 97.51 73.79 102.09 167.89
Operating Profit 174.72 131.75 177.97 262.82

BALANCE SHEET
Report Date Mar-14 Mar-15 Mar-16 Mar-17
Equity Share Capital 18.10 18.10 18.10 18.10
Reserves 643.48 757.79 787.35 910.49
Borrowings 483.61 370.67 397.58 501.16
Other Liabilities 207.30 242.63 309.18 292.00
Total 1,352.49 1,389.19 1,512.21 1,721.75
Net Block 490.89 584.86 702.79 776.77
Capital Work in Progress 81.04 61.05 30.44 90.93
Investments 25.19 37.36 40.09 53.25
Other Assets 755.37 705.92 738.89 800.80
Total 1,352.49 1,389.19 1,512.21 1,721.75
Receivables 185.34 191.30 270.98 319.06
Inventory 152.83 164.88 159.86 181.07
Cash & Bank 133.02 37.27 36.71 39.39
No. of Equity Shares 18,098,011.00 18,098,011.00 18,098,011.00 90,490,055.00
New Bonus Shares
Face value 10.00 10.00 10.00 2.00

CASH FLOW:
Report Date Mar-14 Mar-15 Mar-16 Mar-17
Cash from Operating Activity 169.95 230.48 243.28 117.62
Cash from Investing Activity -160.59 -149.03 -140.83 -170.40
Cash from Financing Activity 31.46 -177.20 -91.62 53.27
Net Cash Flow 40.82 -95.75 10.83 0.49

PRICE: 176.56 680.51 691.60 788.20

DERIVED:
Adjusted Equity Shares in Cr 9.05 9.05 9.05 9.05
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

1,916.12 2,461.57 2,237.30 2,515.63 3,947.61 6,922.53
1,100.98 1,390.80 1,257.14 1,384.45 2,367.38 4,379.76
37.40 -10.14 42.14 37.68 40.05 37.39
20.76 28.90 30.64 32.12 42.59 61.64
32.26 37.03 36.94 35.56 47.12 66.70
142.47 184.57 206.84 230.86 290.04 353.33
189.23 225.38 238.51 258.51 368.01 520.47
56.27 82.81 75.05 97.21 124.40 289.37
12.10 8.67 41.05 21.42 18.80 31.52
51.29 58.89 84.53 93.53 109.25 128.21
32.72 49.87 55.04 45.39 50.25 90.38
339.64 401.85 335.80 397.10 607.42 1,101.58
106.05 125.05 57.13 109.03 151.95 290.41
220.55 261.61 267.43 276.35 441.28 757.19
54.30 63.35 54.30 54.30 67.88 72.40

Jun-22 Sep-22 Dec-22 Mar-23 Jun-23 Sep-23

1,615.64 1,566.60 1,811.75 1,928.54 1,682.21 1,347.46
1,332.69 1,267.69 1,462.24 1,571.31 1,359.19 1,012.09
8.58 4.36 7.37 11.34 8.19 7.72
30.54 30.35 32.01 35.31 34.10 33.67
14.27 19.41 25.46 31.24 24.67 24.89
246.72 253.51 299.41 302.02 272.44 284.53
64.09 64.89 79.99 81.44 70.85 75.54
 170.21 176.38 204.58 206.10 197.41 200.14
282.95 298.91 349.51 357.23 323.02 335.37

Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

18.10 18.10 18.10 18.10 18.10 18.10
1,065.76 1,220.23 1,361.99 1,561.31 1,896.18 2,592.24
517.58 603.40 708.13 807.56 888.00 1,194.68
386.53 411.22 392.57 572.45 827.14 1,103.72
1,987.97 2,252.95 2,480.79 2,959.42 3,629.42 4,908.74
923.28 1,042.88 1,208.55 1,287.53 1,492.73 1,701.83
107.40 177.56 164.97 292.88 230.37 282.03
17.05 32.64 2.35 0.97 18.22 98.51
940.24 999.87 1,104.92 1,378.04 1,888.10 2,826.37
1,987.97 2,252.95 2,480.79 2,959.42 3,629.42 4,908.74
363.58 399.04 370.32 455.48 541.10 825.28
232.42 282.74 330.98 440.49 718.87 1,097.99
69.46 91.76 120.14 181.20 98.75 260.09
90,490,055.00 90,490,055.00 90,490,055.00 90,490,055.00 90,490,055.00 90,490,055.00

2.00 2.00 2.00 2.00 2.00 2.00

Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

254.10 313.75 324.81 356.68 297.80 656.48
-174.33 -253.50 -259.63 -253.24 -337.66 -614.27
-53.21 -51.74 -33.62 -26.07 -45.40 118.16
26.56 8.51 31.56 77.37 -85.26 160.37

1,068.55 1,084.60 914.20 1,282.65 2,796.50 3,792.50

9.05 9.05 9.05 9.05 9.05 9.05