CMIE Expr CMIE Expr CMIE Expr CMIE Expr

Annual Financ Annual Financ Annual Financ Annual Financ

Rs. Million Rs. Million Rs. Million Rs. Million
Year (L Current Year) L-3 L-3 L-3 L-3
Company Name Total income Sales Profit after taxLong term borr
Asian Paints Ltd. 220064.2 215200.3 30518 4830.4
I C I C I Bank Ltd. 915088.4 79308.1
Infosys Ltd. 889560 859120 180480 33670
CMIE Expr CMIE Expr CMIE Expr CMIE Expr CMIE Expr CMIE Expr

Annual Financ Annual Financ Annual Financ Annual Financ Annual Financ Annual Financ
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
L-3 L-3 L-3 L-2 L-2 L-2
Total assets Net fixed asseProposed final Total income Sales Profit after tax
177146.9 47634.7 13908.4 301610.3 296617.2 31347.1
11011497 84102.9 984038.6 161926.8
951710 145990 63910 1074140 1039400 212350
CMIE Expr CMIE Expr CMIE Expr CMIE Expr CMIE Expr CMIE Expr

Annual Financ Annual Financ Annual Financ Annual Financ Annual Financ Annual Financ
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
L-2 L-2 L-2 L-2 L-1 L-1
Long term borrTotal assets Net fixed asseProposed final Total income Sales
5349.6 200987.6 45539.4 363114.3 358834.4
12335805.4 88775.8 1049072.3
32280 1008110 149380 67310 1285200 1240140
CMIE Expr CMIE Expr CMIE Expr CMIE Expr CMIE Expr CMIE Expr

Annual Financ Annual Financ Annual Financ Annual Financ Annual Financ Annual Financ
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
L-1 L-1 L-1 L-1 L-1 L
Profit after taxLong term borrTotal assets Net fixed asseProposed final Total income
41001.8 6895 227815.1 46426.9 20383.4 381115.2
233394.9 14148719.6 93738.2 1298147.2
232680 35530 1032010 154310 72600 1372630
CMIE Expr CMIE Expr CMIE Expr CMIE Expr CMIE Expr CMIE Expr

Annual Financ Annual Financ Annual Financ Annual Financ Annual Financ Annual Finance Standalone
Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million Rs. Million
L L L L L L
Sales Profit after taxLong term borrTotal assets Net fixed asseProposed final equity dividend
373193.8 53215.5 9207.1 263078.7 53602.6 27001.4
318965 15884073.6 95998.4
1289330 272340 30880 1175380 143270 83020
ual Finance Standalone

osed final equity dividend including DDT (AR 2016 -17 onwards)
 CMIE Expr
BSE
Finance S / Interim SQ
Nos.
Year (L Current Year) L-3
Company Name Shares Outstanding
Asian Paints Ltd. 959197790
I C I C I Bank Ltd. 7038584142
Infosys Ltd. 4152114952
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Rs. Million Indian Rupee
L-3 L-3
Market Capitalisation EPS
2834189.67 51.87
8545896.94 60.1
7774004.82 58.28
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Times Times
L-3 L-3
P/E P/B
56.97 16.75
20.2 3.5
32.13 10.32
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Indian Rupee Indian Rupee
L-3 L-3
BV per Share Weighted Average Price
176.37 2948.02
346.68 1218.07
181.4 1882.68
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Nos. Rs. Million
L-2 L-2
Shares Outstanding Market Capitalisation
959197790 2881957.72
7038963418 8519961.32
4152114952 7793519.76
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Indian Rupee Times
L-2 L-2
EPS P/E
51.87 57.93
60.09 20.14
58.28 32.21
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Times Indian Rupee
L-2 L-2
P/B BV per Share
17.04 176.37
3.49 346.66
10.35 181.4
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Indian Rupee Nos.
L-2 L-1
Weighted Average Price Shares Outstanding
3010.97 959197790
1218.86 7038963418
1870.33 4152114952
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Rs. Million Indian Rupee
L-1 L-1
Market Capitalisation EPS
2956535.35 51.87
8550932.76 60.09
7756358.34 58.28
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Times Times
L-1 L-1
P/E P/B
59.43 17.48
20.22 3.5
32.06 10.3
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Indian Rupee Indian Rupee
L-1 L-1
BV per Share Weighted Average Price
176.37 3062.55
346.66 1216.51
181.4 1872.78
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Nos. Rs. Million
L L
Shares Outstanding Market Capitalisation
959197790 2970683.52
7038963418 8520665.22
4152114952 7690962.53
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Indian Rupee Times
L L
EPS P/E
51.87 59.71
60.09 20.14
58.28 31.78
CMIE Expr CMIE Expr
BSE BSE
Finance S / Interim SQ Finance S / Interim SQ
Times Indian Rupee
L L
P/B BV per Share
17.56 176.37
3.49 346.66
10.21 181.4
CMIE Expr
BSE
Finance S / Interim SQ
Indian Rupee
L
Weighted Average Price
3095.82
1215.04
1854.91
 Sales Equity dividend
Company Name Date Rs. Crore Rs. Crore
Year 1 (L-2) 296617.2 0
Asian Paints Ltd. Year 2 (L-1) 358834.4 20383.4
Year 3 (L) 373193.8 27001.4

Year 3
Index P/E 21.34
Earning Valuation

P/E 5.58

P/E Growth 0.28

P/E Relative 0.26

Revenue Valuation

Market Cap 3061574702238

Revenue 3731938000000

PSR 0.820

Accounting Valuation

Equity Worth 3096

Book Value 558.83

Price to Book Value 5.54
 NSE Average Outstanding
Borrowings Net fixed assets PAT price shares
Rs. Crore Rs. Crore Rs. Crore Rs. Nos.
5349.6 45539.4 31347.1 3010.97 959197790
6895 46426.9 41001.8 3062.55 959197790
9207.1 53602.6 53215.5 3095.82 959197790

Year 2 Year 1 Year 4* Projec

19.17 14.81 19.53

7.16 9.21 6.71 Earnings

0.36 0.46 EPS

0.37 0.62 7.01 Price

Book Value

Price

3006541191765 2941611769756 Revenue

3588344000000 2966172000000 Total Cap

0.838 0.992 0.85 Mkt Cap

Price

3062.55 3010.97
484.02 474.77
6.33 6.34 5.94
EPS on accounting
year end
Rs. Book Value Growth
326.8 474.7654808504 P/E-Index 20.0%
427.5 484.0180042533 PAT 30.3%
554.8 558.8273926277 Sales 12.2%

Dividend 15.1%

Borrowings 31.2%
Book Value 8.5%

Projections
Relative

600802995000

626.36 626.36

4205.26 4391.66

606.285193168624
3598.94
418604.09
357806.03
3457272326385

3604.34
Submitted By
Swathy A
MS23A093