25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Coforge Limited
Buy, Hold or Sell?

Let's analyze Coforge together

I guess you are interested in Coforge Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Coforge Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Coforge Limited

I send you an email if I find something interesting about Coforge Limited.

1. Quick Overview

1.1. Quick analysis of Coforge (30 sec.)










1.2. What can you expect buying and holding a share of Coforge? (30 sec.)

How much money do you get?

How much money do you get?
INR0.00
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
INR558.76
Expected worth in 1 year
INR625.49
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
INR66.73
Return On Investment
1.0%

For what price can you sell your share?

Current Price per Share
INR6,945.35
Expected price per share
INR6,210 - INR
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Coforge (5 min.)




Live pricePrice per Share (EOD)
INR6,945.35

2.2. Growth of Coforge (5 min.)




Is Coforge growing?

Current yearPrevious yearGrowGrow %
How rich?$447.2m$372.8m$61.1m14.1%

How much money is Coforge making?

Current yearPrevious yearGrowGrow %
Making money$23.2m$21.2m$1.9m8.6%
Net Profit Margin8.3%8.5%--

How much money comes from the company's main activities?

2.3. Financial Health of Coforge (5 min.)




2.4. Comparing to competitors in the Information Technology Services industry (5 min.)




  Industry Rankings (Information Technology Services)  


Richest
#94 / 381

Most Revenue
#96 / 381

Most Profit
#69 / 381
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Coforge?

Welcome investor! Coforge's management wants to use your money to grow the business. In return you get a share of Coforge.

First you should know what it really means to hold a share of Coforge. And how you can make/lose money.

Speculation

The Price per Share of Coforge is INR6,945. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Coforge.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Coforge, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is INR558.76. Based on the TTM, the Book Value Change Per Share is INR16.68 per quarter. Based on the YOY, the Book Value Change Per Share is INR17.10 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is INR0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Coforge.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 INR% of Price per ShareINR% of Price per ShareINR% of Price per ShareINR% of Price per ShareINR% of Price per Share
Usd Eps0.240.0%0.350.0%0.330.0%0.280.0%0.200.0%
Usd Book Value Change Per Share0.000.0%0.200.0%0.210.0%0.140.0%0.100.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.070.0%0.050.0%
Usd Total Gains Per Share0.000.0%0.200.0%0.210.0%0.210.0%0.160.0%
Usd Price Per Share65.51-67.02-47.31-44.94-26.52-
Price to Earnings Ratio68.34-50.08-38.77-39.64-26.55-
Price-to-Total Gains Ratio252.89-234.48--52.08--38.38-
Price to Book Ratio9.77-10.30-8.44-8.63-5.58-
Price-to-Total Gains Ratio252.89-234.48--52.08--38.38-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share83.3442
Number of shares11
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.07
Usd Book Value Change Per Share0.200.14
Usd Total Gains Per Share0.200.21
Gains per Quarter (11 shares)2.202.30
Gains per Year (11 shares)8.819.19
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
109-136-1
201886128
30261791917
403526122526
504435153135
605344183744
706253214453
807062245062
907971275671
1008880306280

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%48.01.00.098.0%
Book Value Change Per Share3.00.01.075.0%10.01.01.083.3%16.03.01.080.0%33.06.01.082.5%39.07.03.079.6%
Dividend per Share0.00.04.00.0%3.00.09.025.0%11.00.09.055.0%31.00.09.077.5%40.00.09.081.6%
Total Gains per Share3.00.01.075.0%10.01.01.083.3%17.02.01.085.0%34.05.01.085.0%43.05.01.087.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Coforge Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---16.683-100%17.099-100%11.810-100%8.740-100%
Book Value Per Share--558.756542.331+3%465.873+20%422.007+32%340.197+64%
Current Ratio---0.806-100%0.998-100%1.647-100%2.124-100%
Debt To Asset Ratio--0.3900.413-6%0.381+2%0.360+8%0.318+23%
Debt To Equity Ratio--0.6390.721-11%0.677-6%0.601+6%0.496+29%
Dividend Per Share----0%-0%5.602-100%4.256-100%
Eps--19.97029.082-31%27.178-27%23.421-15%16.853+18%
Gross Profit Margin--1.0000.939+7%0.944+6%0.953+5%0.974+3%
Market Cap463254845000.000+21%364101960000.000372521167500.000-2%262988928750.000+38%249769155500.000+46%147389991500.000+147%
Net Profit Margin--0.0550.083-33%0.085-35%0.094-41%0.092-40%
Operating Margin--0.0880.121-27%0.125-29%0.133-34%0.138-36%
Operating Ratio--0.9120.882+3%0.877+4%0.871+5%0.872+5%
Pb Ratio12.430+21%9.77010.304-5%8.438+16%8.630+13%5.577+75%
Pe Ratio86.947+21%68.33750.085+36%38.766+76%39.636+72%26.551+157%
Price Per Share6945.350+21%5458.8005585.025-2%3942.863+38%3744.665+46%2209.745+147%
Price To Free Cash Flow Ratio---29.908-100%65.060-100%55.542-100%50.233-100%
Quick Ratio---0.730-100%1.155-100%1.557-100%1.920-100%
Return On Assets--0.0220.031-31%0.037-41%0.035-38%0.032-31%
Return On Equity--0.0360.055-35%0.059-39%0.056-36%0.048-25%
Total Gains Per Share---16.683-100%17.099-100%17.411-100%12.996-100%
Usd Book Value--447228000.000434082000.000+3%372885000.000+20%337774800.000+32%272293438.517+64%
Usd Book Value Change Per Share---0.200-100%0.205-100%0.142-100%0.105-100%
Usd Book Value Per Share--6.7056.508+3%5.590+20%5.064+32%4.082+64%
Usd Dividend Per Share----0%-0%0.067-100%0.051-100%
Usd Eps--0.2400.349-31%0.326-27%0.281-15%0.202+18%
Usd Free Cash Flow---9498000.000-100%13692000.000-100%13376400.000-100%10397749.245-100%
Usd Market Cap5559058140.000+21%4369223520.0004470254010.000-2%3155867145.000+38%2997229866.000+46%1768679898.000+147%
Usd Price Per Share83.344+21%65.50667.020-2%47.314+38%44.936+46%26.517+147%
Usd Profit--15984000.00023277000.000-31%21282000.000-25%18652200.000-14%13442100.000+19%
Usd Revenue--288096000.000280764000.000+3%252186000.000+14%203462400.000+42%146460000.000+97%
Usd Total Gains Per Share---0.200-100%0.205-100%0.209-100%0.156-100%
 EOD+3 -3MRQTTM+10 -19YOY+10 -195Y+9 -2210Y+12 -19

3.3 Fundamental Score

Let's check the fundamental score of Coforge Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1586.947
Price to Book Ratio (EOD)Between0-112.430
Net Profit Margin (MRQ)Greater than00.055
Operating Margin (MRQ)Greater than00.088
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.390
Debt to Equity Ratio (MRQ)Less than10.639
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.022
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Coforge Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5069.304
Ma 20Greater thanMa 506,599.133
Ma 50Greater thanMa 1006,268.915
Ma 100Greater thanMa 2005,692.576
OpenGreater thanClose6,970.000
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Coforge Limited

Coforge Limited provides information technology (IT) and IT enabled services in India, the Americas, Europe, the Middle East and Africa, India, and the Asia Pacific. The company offers digital process automation services, including workflow/process management, artificial intelligence (AI) and predictive analytics, RPA, and case management; digital services, such as interactive services, product engineering, enterprise, and intelligent automation; and cloud and infrastructure management services comprising cloud, workplace, cybersecurity, data center, and always on network, as well as service integration services. It also offers cybersecurity services, which include security incident management; vulnerability management; threat intelligence; identity and access management; phishing, analysis, and training; governance & risk management; and workplace security. In addition, the company provides AI and machine learning, business analytics and BI, data engineering and management, D&A Ops, and advisory services. Further, it offers engineering services consisting of product quality, advisory consulting, automation engineering, business assurance testing, enterprise and product testing, AI, and ML infused testing services. Additionally, the company provides business process solutions. Coforge Limited serves insurance, travel, tourism, hospitality, banking and financial services, retail, healthcare, and public sectors. It has strategic alliances with Kong Inc. for cloud API services; and Newgen Software Technologies Limited to enhance digital operations for organizations. The company was formerly known as NIIT Technologies Limited and changed its name to Coforge Limited in August 2020. Coforge Limited was incorporated in 1992 and is based in Noida, India.

Fundamental data was last updated by Penke on 2024-09-10 03:03:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is underpriced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Coforge earns for each ₹1 of revenue.

  • Above 10% is considered healthy but always compare Coforge to the Information Technology Services industry mean.
  • A Net Profit Margin of 5.5% means that ₹0.06 for each ₹1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Coforge Limited:

  • The MRQ is 5.5%. The company is making a profit. +1
  • The TTM is 8.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.5%TTM8.3%-2.8%
TTM8.3%YOY8.5%-0.2%
TTM8.3%5Y9.4%-1.1%
5Y9.4%10Y9.2%+0.2%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ5.5%4.2%+1.3%
TTM8.3%3.7%+4.6%
YOY8.5%3.5%+5.0%
5Y9.4%3.5%+5.9%
10Y9.2%3.5%+5.7%
4.3.1.2. Return on Assets

Shows how efficient Coforge is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Coforge to the Information Technology Services industry mean.
  • 2.2% Return on Assets means that Coforge generated ₹0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Coforge Limited:

  • The MRQ is 2.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.2%TTM3.1%-1.0%
TTM3.1%YOY3.7%-0.5%
TTM3.1%5Y3.5%-0.4%
5Y3.5%10Y3.2%+0.4%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%1.4%+0.8%
TTM3.1%1.4%+1.7%
YOY3.7%1.3%+2.4%
5Y3.5%1.2%+2.3%
10Y3.2%1.3%+1.9%
4.3.1.3. Return on Equity

Shows how efficient Coforge is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Coforge to the Information Technology Services industry mean.
  • 3.6% Return on Equity means Coforge generated ₹0.04 for each ₹1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Coforge Limited:

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 5.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.6%TTM5.5%-1.9%
TTM5.5%YOY5.9%-0.4%
TTM5.5%5Y5.6%-0.1%
5Y5.6%10Y4.8%+0.8%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%3.1%+0.5%
TTM5.5%2.8%+2.7%
YOY5.9%3.0%+2.9%
5Y5.6%2.9%+2.7%
10Y4.8%3.0%+1.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Coforge Limited.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Coforge is operating .

  • Measures how much profit Coforge makes for each ₹1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Coforge to the Information Technology Services industry mean.
  • An Operating Margin of 8.8% means the company generated ₹0.09  for each ₹1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Coforge Limited:

  • The MRQ is 8.8%. The company is operating less efficient.
  • The TTM is 12.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.8%TTM12.1%-3.2%
TTM12.1%YOY12.5%-0.4%
TTM12.1%5Y13.3%-1.3%
5Y13.3%10Y13.8%-0.5%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ8.8%7.3%+1.5%
TTM12.1%5.6%+6.5%
YOY12.5%5.2%+7.3%
5Y13.3%4.6%+8.7%
10Y13.8%4.5%+9.3%
4.3.2.2. Operating Ratio

Measures how efficient Coforge is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • An Operation Ratio of 0.91 means that the operating costs are ₹0.91 for each ₹1 in net sales.

Let's take a look of the Operating Ratio trends of Coforge Limited:

  • The MRQ is 0.912. The company is less efficient in keeping operating costs low.
  • The TTM is 0.882. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.912TTM0.882+0.030
TTM0.882YOY0.877+0.005
TTM0.8825Y0.871+0.011
5Y0.87110Y0.872-0.001
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9121.323-0.411
TTM0.8821.262-0.380
YOY0.8771.040-0.163
5Y0.8711.111-0.240
10Y0.8721.069-0.197
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Coforge Limited.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Coforge is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Information Technology Services industry mean).
  • A Current Ratio of 0.00 means the company has ₹0.00 in assets for each ₹1 in short-term debts.

Let's take a look of the Current Ratio trends of Coforge Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.806-0.806
TTM0.806YOY0.998-0.191
TTM0.8065Y1.647-0.840
5Y1.64710Y2.124-0.478
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.465-1.465
TTM0.8061.455-0.649
YOY0.9981.546-0.548
5Y1.6471.637+0.010
10Y2.1241.627+0.497
4.4.3.2. Quick Ratio

Measures if Coforge is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Coforge to the Information Technology Services industry mean.
  • A Quick Ratio of 0.00 means the company can pay off ₹0.00 for each ₹1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Coforge Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.730-0.730
TTM0.730YOY1.155-0.425
TTM0.7305Y1.557-0.828
5Y1.55710Y1.920-0.363
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.891-0.891
TTM0.7300.923-0.193
YOY1.1551.148+0.007
5Y1.5571.201+0.356
10Y1.9201.265+0.655
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Coforge Limited.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Coforge assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Coforge to Information Technology Services industry mean.
  • A Debt to Asset Ratio of 0.39 means that Coforge assets are financed with 39.0% credit (debt) and the remaining percentage (100% - 39.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Coforge Limited:

  • The MRQ is 0.390. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.413. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.390TTM0.413-0.023
TTM0.413YOY0.381+0.032
TTM0.4135Y0.360+0.053
5Y0.36010Y0.318+0.042
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3900.499-0.109
TTM0.4130.495-0.082
YOY0.3810.493-0.112
5Y0.3600.504-0.144
10Y0.3180.492-0.174
4.5.4.2. Debt to Equity Ratio

Measures if Coforge is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Coforge to the Information Technology Services industry mean.
  • A Debt to Equity ratio of 63.9% means that company has ₹0.64 debt for each ₹1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Coforge Limited:

  • The MRQ is 0.639. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.721. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.639TTM0.721-0.083
TTM0.721YOY0.677+0.044
TTM0.7215Y0.601+0.121
5Y0.60110Y0.496+0.105
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6390.940-0.301
TTM0.7210.953-0.232
YOY0.6770.952-0.275
5Y0.6011.046-0.445
10Y0.4961.067-0.571
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ₹1 in earnings Coforge generates.

  • Above 15 is considered overpriced but always compare Coforge to the Information Technology Services industry mean.
  • A PE ratio of 68.34 means the investor is paying ₹68.34 for every ₹1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Coforge Limited:

  • The EOD is 86.947. Based on the earnings, the company is expensive. -2
  • The MRQ is 68.337. Based on the earnings, the company is expensive. -2
  • The TTM is 50.085. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD86.947MRQ68.337+18.610
MRQ68.337TTM50.085+18.252
TTM50.085YOY38.766+11.319
TTM50.0855Y39.636+10.449
5Y39.63610Y26.551+13.085
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD86.94716.205+70.742
MRQ68.33715.992+52.345
TTM50.08515.837+34.248
YOY38.76614.108+24.658
5Y39.63618.631+21.005
10Y26.55120.608+5.943
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Coforge Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM29.908-29.908
TTM29.908YOY65.060-35.152
TTM29.9085Y55.542-25.634
5Y55.54210Y50.233+5.309
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.494-5.494
TTM29.9083.759+26.149
YOY65.0604.414+60.646
5Y55.5425.321+50.221
10Y50.2335.324+44.909
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Coforge is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • A PB ratio of 9.77 means the investor is paying ₹9.77 for each ₹1 in book value.

Let's take a look of the Price to Book Ratio trends of Coforge Limited:

  • The EOD is 12.430. Based on the equity, the company is expensive. -2
  • The MRQ is 9.770. Based on the equity, the company is overpriced. -1
  • The TTM is 10.304. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD12.430MRQ9.770+2.660
MRQ9.770TTM10.304-0.534
TTM10.304YOY8.438+1.865
TTM10.3045Y8.630+1.673
5Y8.63010Y5.577+3.053
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD12.4302.250+10.180
MRQ9.7702.333+7.437
TTM10.3042.445+7.859
YOY8.4382.442+5.996
5Y8.6302.912+5.718
10Y5.5773.318+2.259
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Cash And Cash Equivalents  3,708,000-449,0003,259,0001,460,0004,719,000-1,367,0003,352,000-6,704,000-3,352,000
Long-term Assets Other  29,568,000-24,687,0004,881,00025,440,00030,321,000-26,668,0003,653,000-7,005,000-3,352,000
Long-term Assets  40,701,000-7,849,00032,852,00010,156,00043,008,000-7,956,00035,052,000-38,404,000-3,352,000



6.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in INR. All numbers in thousands.

Summary
Total Assets0
Total Liabilities0
Total Stockholder Equity37,269,000
 As reported
Total Liabilities 0
Total Stockholder Equity+ 37,269,000
Total Assets = 0

Assets

Total Assets0
Total Current Assets3,352,000
Long-term Assets-3,352,000
Total Current Assets
Cash And Cash Equivalents -3,352,000
Short-term Investments 6,704,000
Total Current Assets  (as reported)3,352,000
Total Current Assets  (calculated)3,352,000
+/-0
Long-term Assets
Long-term Assets Other -3,352,000
Long-term Assets  (as reported)-3,352,000
Long-term Assets  (calculated)-3,352,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities0
Total Stockholder Equity37,269,000
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Accumulated Other Comprehensive Income 36,266,000
Other Stockholders Equity 1,003,000
Total Stockholder Equity (as reported)37,269,000
Total Stockholder Equity (calculated)37,269,000
+/-0
Other
Cash and Short Term Investments 3,352,000
Common Stock Shares Outstanding 64,100
Liabilities and Stockholders Equity 37,269,000
Net Debt 3,352,000



6.3. Balance Sheets Structured

Currency in INR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-30
> Total Assets 
0
0
14,335,000
15,388,216
16,321,000
16,776,000
17,425,000
18,014,604
18,610,000
19,035,000
19,826,000
19,767,162
21,033,000
21,156,000
21,438,000
22,491,252
22,329,000
22,570,000
23,038,000
24,648,000
24,343,000
24,379,000
25,195,000
26,698,000
25,771,000
26,596,000
27,297,000
28,734,000
30,675,000
31,794,000
32,795,000
34,398,000
30,673,000
30,840,000
32,453,000
35,134,000
30,155,000
45,281,000
47,503,000
49,544,000
52,009,000
53,497,000
37,703,000
56,834,000
58,402,000
60,846,000
63,555,000
61,077,000
0
061,077,00063,555,00060,846,00058,402,00056,834,00037,703,00053,497,00052,009,00049,544,00047,503,00045,281,00030,155,00035,134,00032,453,00030,840,00030,673,00034,398,00032,795,00031,794,00030,675,00028,734,00027,297,00026,596,00025,771,00026,698,00025,195,00024,379,00024,343,00024,648,00023,038,00022,570,00022,329,00022,491,25221,438,00021,156,00021,033,00019,767,16219,826,00019,035,00018,610,00018,014,60417,425,00016,776,00016,321,00015,388,21614,335,00000
   > Total Current Assets 
0
0
9,553,000
10,236,610
11,164,000
11,376,000
11,799,000
11,416,491
12,034,000
12,296,000
13,040,000
11,850,813
12,359,000
12,508,000
12,914,000
12,774,350
13,638,000
13,700,000
14,330,000
14,876,000
14,025,000
13,770,000
15,222,000
16,179,000
15,702,000
16,092,000
17,754,000
19,136,000
17,468,000
18,513,000
20,408,000
21,510,000
18,566,000
17,129,000
22,023,000
21,295,000
9,407,000
19,387,000
24,730,000
22,209,000
19,685,000
26,078,000
14,551,000
26,064,000
17,701,000
27,994,000
20,547,000
26,025,000
3,352,000
3,352,00026,025,00020,547,00027,994,00017,701,00026,064,00014,551,00026,078,00019,685,00022,209,00024,730,00019,387,0009,407,00021,295,00022,023,00017,129,00018,566,00021,510,00020,408,00018,513,00017,468,00019,136,00017,754,00016,092,00015,702,00016,179,00015,222,00013,770,00014,025,00014,876,00014,330,00013,700,00013,638,00012,774,35012,914,00012,508,00012,359,00011,850,81313,040,00012,296,00012,034,00011,416,49111,799,00011,376,00011,164,00010,236,6109,553,00000
       Cash And Cash Equivalents 
0
0
2,856,000
2,022,393
2,479,000
2,120,000
2,484,000
2,166,012
1,951,000
2,638,000
3,358,000
2,237,796
2,624,000
2,950,000
3,118,000
2,878,627
4,363,000
4,603,000
5,686,000
3,502,000
6,162,000
3,336,000
6,906,000
4,102,000
6,849,000
4,283,000
8,260,000
5,079,000
7,296,000
4,357,000
9,060,000
8,195,000
5,457,000
3,777,000
5,365,000
7,999,000
3,017,000
2,736,000
3,036,000
4,468,000
3,351,000
3,767,000
4,091,000
5,699,000
3,708,000
3,259,000
4,719,000
3,352,000
-3,352,000
-3,352,0003,352,0004,719,0003,259,0003,708,0005,699,0004,091,0003,767,0003,351,0004,468,0003,036,0002,736,0003,017,0007,999,0005,365,0003,777,0005,457,0008,195,0009,060,0004,357,0007,296,0005,079,0008,260,0004,283,0006,849,0004,102,0006,906,0003,336,0006,162,0003,502,0005,686,0004,603,0004,363,0002,878,6273,118,0002,950,0002,624,0002,237,7963,358,0002,638,0001,951,0002,166,0122,484,0002,120,0002,479,0002,022,3932,856,00000
       Short-term Investments 
0
0
0
1,114,382
6,298,649
0
0
583,178
0
3,902,000
0
993,789
0
0
0
1,208,844
8,204,000
0
0
3,717,000
0
3,855,000
0
3,733,000
0
4,241,000
0
4,131,000
0
5,265,000
0
960,000
0
2,846,000
0
230,000
0
556,000
390,000
390,000
0
1,526,000
7,778,000
275,000
11,574,000
422,000
6,770,000
317,000
6,704,000
6,704,000317,0006,770,000422,00011,574,000275,0007,778,0001,526,0000390,000390,000556,0000230,00002,846,0000960,00005,265,00004,131,00004,241,00003,733,00003,855,00003,717,000008,204,0001,208,844000993,78903,902,0000583,178006,298,6491,114,382000
       Net Receivables 
0
0
4,290,000
5,761,019
0
0
5,916,000
0
6,105,000
0
6,053,000
6,742,308
6,385,000
6,336,000
6,493,000
4,965,331
0
5,470,000
5,155,000
5,329,000
5,424,000
5,688,000
5,672,000
6,567,000
6,363,000
6,682,000
6,628,000
7,126,000
7,041,000
7,905,000
7,543,000
10,822,000
8,353,000
9,045,000
9,276,000
11,333,000
10,890,000
13,081,000
11,791,000
15,444,000
13,428,000
18,197,000
15,152,000
17,667,000
13,993,000
21,290,000
15,828,000
19,830,000
0
019,830,00015,828,00021,290,00013,993,00017,667,00015,152,00018,197,00013,428,00015,444,00011,791,00013,081,00010,890,00011,333,0009,276,0009,045,0008,353,00010,822,0007,543,0007,905,0007,041,0007,126,0006,628,0006,682,0006,363,0006,567,0005,672,0005,688,0005,424,0005,329,0005,155,0005,470,00004,965,3316,493,0006,336,0006,385,0006,742,3086,053,00006,105,00005,916,000005,761,0194,290,00000
       Other Current Assets 
0
0
2,407,000
7,096,071
2,863,000
3,269,000
3,399,000
8,614,966
3,978,000
3,878,000
9,682,000
8,534,097
3,350,000
3,222,000
3,303,000
3,719,000
3,457,000
3,627,000
3,489,000
7,654,000
2,439,000
885,000
2,644,000
8,341,000
2,490,000
881,000
2,866,000
9,926,000
3,131,000
876,000
3,805,000
12,355,000
4,756,000
1,021,000
5,756,000
1,079,000
-6,515,000
1,797,000
9,903,000
101,000
10,951,000
2,588,000
-8,017,000
2,447,000
0
3,023,000
0
2,843,000
0
02,843,00003,023,00002,447,000-8,017,0002,588,00010,951,000101,0009,903,0001,797,000-6,515,0001,079,0005,756,0001,021,0004,756,00012,355,0003,805,000876,0003,131,0009,926,0002,866,000881,0002,490,0008,341,0002,644,000885,0002,439,0007,654,0003,489,0003,627,0003,457,0003,719,0003,303,0003,222,0003,350,0008,534,0979,682,0003,878,0003,978,0008,614,9663,399,0003,269,0002,863,0007,096,0712,407,00000
   > Long-term Assets 
0
0
4,569,000
5,151,606
5,157,000
5,400,000
5,626,000
6,598,113
6,576,000
6,739,000
6,786,000
7,916,349
8,674,000
8,648,000
8,524,000
9,716,902
8,691,000
8,870,000
8,708,000
9,772,000
10,318,000
10,609,000
9,973,000
10,519,000
10,069,000
10,504,000
9,543,000
9,598,000
13,207,000
13,281,000
12,387,000
12,888,000
12,107,000
13,711,000
10,430,000
13,839,000
20,748,000
25,894,000
22,773,000
27,335,000
32,324,000
27,419,000
23,152,000
30,770,000
40,701,000
32,852,000
43,008,000
35,052,000
-3,352,000
-3,352,00035,052,00043,008,00032,852,00040,701,00030,770,00023,152,00027,419,00032,324,00027,335,00022,773,00025,894,00020,748,00013,839,00010,430,00013,711,00012,107,00012,888,00012,387,00013,281,00013,207,0009,598,0009,543,00010,504,00010,069,00010,519,0009,973,00010,609,00010,318,0009,772,0008,708,0008,870,0008,691,0009,716,9028,524,0008,648,0008,674,0007,916,3496,786,0006,739,0006,576,0006,598,1135,626,0005,400,0005,157,0005,151,6064,569,00000
       Property Plant Equipment 
0
0
4,569,000
3,227,073
4,933,000
4,690,000
5,423,000
4,029,701
6,359,000
6,549,000
6,602,000
4,497,799
8,204,000
8,280,000
8,282,000
5,074,165
8,317,000
5,110,000
5,107,000
4,802,000
4,695,000
4,568,000
4,528,000
4,507,000
4,443,000
4,363,000
4,279,000
4,205,000
5,138,000
5,037,000
4,901,000
4,808,000
4,669,000
4,627,000
4,541,000
4,518,000
5,674,000
5,739,000
5,556,000
6,014,000
6,340,000
6,318,000
6,652,000
6,866,000
6,849,000
7,347,000
7,415,000
7,629,000
0
07,629,0007,415,0007,347,0006,849,0006,866,0006,652,0006,318,0006,340,0006,014,0005,556,0005,739,0005,674,0004,518,0004,541,0004,627,0004,669,0004,808,0004,901,0005,037,0005,138,0004,205,0004,279,0004,363,0004,443,0004,507,0004,528,0004,568,0004,695,0004,802,0005,107,0005,110,0008,317,0005,074,1658,282,0008,280,0008,204,0004,497,7996,602,0006,549,0006,359,0004,029,7015,423,0004,690,0004,933,0003,227,0734,569,00000
       Goodwill 
0
0
0
1,231,639
0
0
0
1,493,945
0
0
0
1,382,057
0
0
0
2,413,248
0
0
0
1,848,000
0
2,390,000
0
2,430,000
0
2,526,000
0
2,448,000
0
4,078,000
0
4,091,000
0
4,104,000
0
4,226,000
0
10,538,000
10,570,000
10,708,000
0
10,557,000
0
11,665,000
0
11,651,000
0
11,738,000
0
011,738,000011,651,000011,665,000010,557,000010,708,00010,570,00010,538,00004,226,00004,104,00004,091,00004,078,00002,448,00002,526,00002,430,00002,390,00001,848,0000002,413,2480001,382,0570001,493,9450001,231,639000
       Intangible Assets 
0
0
0
201,858
0
436,000
0
296,063
0
0
0
902,069
0
0
0
884,447
0
3,760,000
3,601,000
1,826,000
4,548,000
2,085,000
4,289,000
1,863,000
4,362,000
1,827,000
4,107,000
1,548,000
6,863,000
2,591,000
6,211,000
1,897,000
6,009,000
1,951,000
5,889,000
1,464,000
15,074,000
4,426,000
4,211,000
4,113,000
15,033,000
4,248,000
0
4,634,000
0
4,572,000
0
4,395,000
0
04,395,00004,572,00004,634,00004,248,00015,033,0004,113,0004,211,0004,426,00015,074,0001,464,0005,889,0001,951,0006,009,0001,897,0006,211,0002,591,0006,863,0001,548,0004,107,0001,827,0004,362,0001,863,0004,289,0002,085,0004,548,0001,826,0003,601,0003,760,0000884,447000902,069000296,0630436,0000201,858000
       Other Assets 
0
0
213,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,346,000
0
2,054,000
1,429,000
1,737,000
0
3,631,000
2,015,000
5,191,000
6,142,000
6,486,000
2,906,000
6,296,000
0
7,603,000
0
9,282,000
0
0
0
0009,282,00007,603,00006,296,0002,906,0006,486,0006,142,0005,191,0002,015,0003,631,00001,737,0001,429,0002,054,00001,346,00000000000000000000000000000213,00000
> Total Liabilities 
0
0
3,186,000
4,274,016
4,579,000
4,178,000
4,130,000
4,586,876
4,660,000
4,710,000
5,041,000
6,005,007
6,281,000
5,631,000
5,078,000
5,938,612
5,493,000
4,884,000
4,771,000
7,546,000
7,449,000
7,446,000
7,503,000
8,736,000
7,396,000
7,707,000
7,621,000
7,936,000
9,160,000
8,769,000
9,074,000
10,433,000
10,438,000
9,190,000
9,241,000
10,473,000
6,148,000
19,609,000
20,252,000
21,230,000
23,753,000
24,320,000
7,102,000
25,135,000
25,584,000
26,571,000
27,674,000
23,808,000
0
023,808,00027,674,00026,571,00025,584,00025,135,0007,102,00024,320,00023,753,00021,230,00020,252,00019,609,0006,148,00010,473,0009,241,0009,190,00010,438,00010,433,0009,074,0008,769,0009,160,0007,936,0007,621,0007,707,0007,396,0008,736,0007,503,0007,446,0007,449,0007,546,0004,771,0004,884,0005,493,0005,938,6125,078,0005,631,0006,281,0006,005,0075,041,0004,710,0004,660,0004,586,8764,130,0004,178,0004,579,0004,274,0163,186,00000
   > Total Current Liabilities 
0
0
3,094,000
3,935,360
4,490,000
3,897,000
3,849,000
4,224,423
4,512,000
4,075,000
4,429,000
5,617,956
6,197,000
5,063,000
4,987,000
5,026,889
5,382,000
4,634,000
4,558,000
4,589,000
6,840,000
5,481,000
6,811,000
5,803,000
6,745,000
5,650,000
7,018,000
6,130,000
8,358,000
5,809,000
6,639,000
7,942,000
10,030,000
7,345,000
8,869,000
8,425,000
11,924,000
11,091,000
12,555,000
11,792,000
16,967,000
16,933,000
15,278,000
17,393,000
0
18,338,000
0
15,315,000
0
015,315,000018,338,000017,393,00015,278,00016,933,00016,967,00011,792,00012,555,00011,091,00011,924,0008,425,0008,869,0007,345,00010,030,0007,942,0006,639,0005,809,0008,358,0006,130,0007,018,0005,650,0006,745,0005,803,0006,811,0005,481,0006,840,0004,589,0004,558,0004,634,0005,382,0005,026,8894,987,0005,063,0006,197,0005,617,9564,429,0004,075,0004,512,0004,224,4233,849,0003,897,0004,490,0003,935,3603,094,00000
       Short-term Debt 
0
0
0
37,319
0
0
0
38,756
0
0
0
41,265
0
0
0
38,913
0
0
0
40,000
0
0
0
2,000
0
0
0
34,000
0
0
0
619,000
0
0
0
275,000
0
1,379,000
1,259,000
594,000
0
2,751,000
0
454,000
0
6,518,000
0
1,544,000
0
01,544,00006,518,0000454,00002,751,0000594,0001,259,0001,379,0000275,000000619,00000034,0000002,00000040,00000038,91300041,26500038,75600037,319000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
302,000
0
0
0
7,000
0
935,000
0
180,000
0
2,467,000
0
0
0
6,035,000
0
967,000
0
0967,00006,035,0000002,467,0000180,0000935,00007,000000302,0000000000000000000000000000000000
       Accounts payable 
0
0
0
1,797,477
0
0
0
1,837,169
0
0
0
2,156,547
0
0
0
1,654,202
0
0
0
1,237,000
0
1,549,000
0
1,453,000
0
1,627,000
0
1,647,000
0
1,645,000
0
2,634,000
0
2,977,000
0
3,398,000
0
4,562,000
5,101,000
6,160,000
0
5,712,000
0
6,481,000
0
6,746,000
0
8,062,000
0
08,062,00006,746,00006,481,00005,712,00006,160,0005,101,0004,562,00003,398,00002,977,00002,634,00001,645,00001,647,00001,627,00001,453,00001,549,00001,237,0000001,654,2020002,156,5470001,837,1690001,797,477000
       Other Current Liabilities 
0
0
3,094,000
1,609,646
4,490,000
3,897,000
3,849,000
1,880,885
4,512,000
4,075,000
4,429,000
2,988,628
6,197,000
5,063,000
4,987,000
2,843,090
5,382,000
4,634,000
4,558,000
2,815,000
6,840,000
3,932,000
6,811,000
4,342,000
6,745,000
4,023,000
7,018,000
4,483,000
8,358,000
4,164,000
6,639,000
4,648,000
10,030,000
4,368,000
8,869,000
3,607,000
11,924,000
1,923,000
12,555,000
1,605,000
16,967,000
2,474,000
15,278,000
2,721,000
0
2,767,000
0
5,051,000
0
05,051,00002,767,00002,721,00015,278,0002,474,00016,967,0001,605,00012,555,0001,923,00011,924,0003,607,0008,869,0004,368,00010,030,0004,648,0006,639,0004,164,0008,358,0004,483,0007,018,0004,023,0006,745,0004,342,0006,811,0003,932,0006,840,0002,815,0004,558,0004,634,0005,382,0002,843,0904,987,0005,063,0006,197,0002,988,6284,429,0004,075,0004,512,0001,880,8853,849,0003,897,0004,490,0001,609,6463,094,00000
   > Long-term Liabilities 
0
0
92,000
338,656
89,000
281,000
281,000
362,453
148,000
635,000
612,000
387,051
84,000
568,000
91,000
911,723
111,000
250,000
213,000
2,957,000
609,000
1,965,000
692,000
2,933,000
651,000
2,057,000
603,000
1,806,000
802,000
2,960,000
2,435,000
2,491,000
408,000
1,845,000
372,000
2,048,000
6,148,000
8,518,000
7,697,000
9,438,000
23,753,000
7,387,000
7,102,000
7,742,000
25,584,000
8,233,000
27,674,000
8,493,000
0
08,493,00027,674,0008,233,00025,584,0007,742,0007,102,0007,387,00023,753,0009,438,0007,697,0008,518,0006,148,0002,048,000372,0001,845,000408,0002,491,0002,435,0002,960,000802,0001,806,000603,0002,057,000651,0002,933,000692,0001,965,000609,0002,957,000213,000250,000111,000911,72391,000568,00084,000387,051612,000635,000148,000362,453281,000281,00089,000338,65692,00000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,891,000
472,000
1,785,000
381,000
1,835,000
357,000
1,497,000
3,838,000
4,587,000
4,633,000
5,136,000
762,000
2,584,000
0
2,574,000
0
2,658,000
0
0
0
0002,658,00002,574,00002,584,000762,0005,136,0004,633,0004,587,0003,838,0001,497,000357,0001,835,000381,0001,785,000472,0002,891,00000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,000
0
0
0
64,000
0
0
0
819,000
0
0
0
1,178,000
0
0
0
0
0
000001,178,000000819,00000064,00000022,0000000000000000000000000000000000
> Total Stockholder Equity
0
0
10,989,000
10,941,200
11,565,000
12,401,000
13,101,000
13,238,687
13,734,000
14,118,000
14,581,000
13,573,472
14,284,000
15,001,000
15,788,000
15,907,472
16,145,000
16,558,000
17,090,000
16,865,000
16,708,000
16,744,000
17,495,000
17,740,000
18,183,000
18,696,000
19,596,000
20,723,000
21,515,000
23,025,000
23,721,000
23,965,000
20,235,000
21,650,000
23,212,000
24,661,000
24,007,000
24,768,000
26,374,000
27,331,000
27,332,000
28,279,000
30,601,000
30,825,000
31,885,000
33,273,000
34,944,000
36,266,000
37,269,000
37,269,00036,266,00034,944,00033,273,00031,885,00030,825,00030,601,00028,279,00027,332,00027,331,00026,374,00024,768,00024,007,00024,661,00023,212,00021,650,00020,235,00023,965,00023,721,00023,025,00021,515,00020,723,00019,596,00018,696,00018,183,00017,740,00017,495,00016,744,00016,708,00016,865,00017,090,00016,558,00016,145,00015,907,47215,788,00015,001,00014,284,00013,573,47214,581,00014,118,00013,734,00013,238,68713,101,00012,401,00011,565,00010,941,20010,989,00000
   Common Stock
0
0
602,000
602,372
604,000
604,000
606,000
607,012
607,000
608,000
610,000
610,449
611,000
611,000
611,000
611,865
612,000
614,000
614,000
614,000
614,000
614,000
614,000
615,000
615,000
616,000
616,000
618,000
618,000
624,000
625,000
625,000
605,000
606,000
606,000
606,000
606,000
606,000
609,000
609,000
609,000
610,000
611,000
611,000
611,000
615,000
618,000
618,000
0
0618,000618,000615,000611,000611,000611,000610,000609,000609,000609,000606,000606,000606,000606,000606,000605,000625,000625,000624,000618,000618,000616,000616,000615,000615,000614,000614,000614,000614,000614,000614,000612,000611,865611,000611,000611,000610,449610,000608,000607,000607,012606,000604,000604,000602,372602,00000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-1,596,578
10,941,200
0
12,495,000
-1,883,135
13,127,000
13,734,000
13,971,000
-2,328,599
13,673,000
14,390,000
15,177,000
-2,888,765
15,907,500
15,944,000
16,476,000
-1,345,000
16,094,000
16,130,000
16,881,000
-2,049,000
17,568,000
18,080,000
18,980,000
-2,324,000
20,897,000
22,401,000
23,096,000
-2,944,000
19,630,000
21,044,000
22,606,000
1,529,000
23,401,000
1,586,000
1,514,000
3,937,000
26,723,000
27,669,000
28,279,000
4,499,000
30,825,000
32,658,000
33,273,000
35,648,000
36,266,000
36,266,00035,648,00033,273,00032,658,00030,825,0004,499,00028,279,00027,669,00026,723,0003,937,0001,514,0001,586,00023,401,0001,529,00022,606,00021,044,00019,630,000-2,944,00023,096,00022,401,00020,897,000-2,324,00018,980,00018,080,00017,568,000-2,049,00016,881,00016,130,00016,094,000-1,345,00016,476,00015,944,00015,907,500-2,888,76515,177,00014,390,00013,673,000-2,328,59913,971,00013,734,00013,127,000-1,883,13512,495,000010,941,200-1,596,578000
   Capital Surplus 0000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
10,387,000
4,063,470
19,800
11,797,000
12,495,000
5,147,491
13,127,000
-224,000
13,971,000
5,671,283
13,673,000
14,390,000
15,177,000
6,712,905
-374,500
15,944,000
16,476,000
4,203,000
16,094,000
16,130,000
16,881,000
5,150,000
17,568,000
18,080,000
18,980,000
5,808,000
20,897,000
22,401,000
23,096,000
6,869,000
19,630,000
21,044,000
22,606,000
2,151,000
23,401,000
-23,117,000
346,000
384,000
26,723,000
27,669,000
1,711,000
635,000
449,000
32,658,000
1,053,000
-29,373,000
1,003,000
1,003,000-29,373,0001,053,00032,658,000449,000635,0001,711,00027,669,00026,723,000384,000346,000-23,117,00023,401,0002,151,00022,606,00021,044,00019,630,0006,869,00023,096,00022,401,00020,897,0005,808,00018,980,00018,080,00017,568,0005,150,00016,881,00016,130,00016,094,0004,203,00016,476,00015,944,000-374,5006,712,90515,177,00014,390,00013,673,0005,671,28313,971,000-224,00013,127,0005,147,49112,495,00011,797,00019,8004,063,47010,387,00000



6.4. Balance Sheets

Currency in INR. All numbers in thousands.




6.5. Cash Flows

Currency in INR. All numbers in thousands.