Ticker Name EBITDA:Y

APNT IN Equity ASIAN PAINTS LTD 35245301760

AXSB IN Equity AXIS BANK LTD
BJAUT IN Equity BAJAJ AUTO LTD 49789898752
BAF IN Equity BAJAJ FINANCE LTD 129335902208.00
BHARTI IN Equity BHARTI AIRTEL LTD 258189000704.00
HCLT IN Equity HCL TECHNOLOGIES LTD 139228430336.00
HDFCB IN Equity HDFC BANK LIMITED
HMCL IN Equity HERO MOTOCORP LTD 50184298496
HUVR IN Equity HINDUSTAN UNILEVER LTD 88800002048
HDFC IN Equity HOUSING DEVELOPMENT FINANCE 433957797888.00
ICICIBC IN Equity ICICI BANK LTD
IIB IN Equity INDUSIND BANK LTD
INFO IN Equity INFOSYS LTD 208909991936.00
ITC IN Equity ITC LTD 184063606784.00
KMB IN Equity KOTAK MAHINDRA BANK LTD
LT IN Equity LARSEN & TOUBRO LTD 227967598592.00
MM IN Equity MAHINDRA & MAHINDRA LTD 152065097728.00
MSIL IN Equity MARUTI SUZUKI INDIA LTD 111815999488.00
NEST IN Equity NESTLE INDIA LTD 26176499712.00
NTPC IN Equity NTPC LTD 199086096384.00
ONGC IN Equity OIL & NATURAL GAS CORP LTD 746440884224.00
PWGR IN Equity POWER GRID CORP OF INDIA LTD 302205403136.00
RIL IN Equity RELIANCE INDUSTRIES LTD 839180025856.00
SBIN IN Equity STATE BANK OF INDIA
SUNP IN Equity SUN PHARMACEUTICAL INDUS 63075901440
TCS IN Equity TATA CONSULTANCY SVCS LTD 395059986432.00
TATA IN Equity TATA STEEL LTD 296208302080.00
TECHM IN Equity TECH MAHINDRA LTD 63368998912
TTAN IN Equity TITAN CO LTD 21744300032
UTCEM IN Equity ULTRATECH CEMENT LTD 67881299968
Int Exp:Y Tot Eqty:Y LT Brrwng:Y Capital Employed:Y

510000000 98827403264 194800000 80710303744

Formulas Used:
678872350720.00 1612498337792.00
44800000 232338194432.00 0.00 1. Debt Ratio=Debt/(Debt+Equity)
38996099072
2. D-E Ratio=Debt/Equity
196970201088.00 417135099904.00
3. Interest Coverage Ratio= EBITDA/Interest
90566000640 849479991296.00 872454029312.00 302168997888.00
4. Reciprocal ICR= Interest/EBITDA
530000000 423504281600.00 29856090112 233270624256.00
1541744492544.00 1577327788032.00
309500000 132365197312.00 1248400000 91813797888
150000000 78849998848 0 78449999872
1179785232384.00 1465447743488.00
1208339398656.00 2103241211904.00
266872455168.00 473211207680.00
0 650059972608.00 0.00 475959984128.00
454200000 594843402240.00 81500000.00 444871999488.00
582818070528.00 664389353472.00
17561399296 692009107456.00 741207900160.00 457678389248.00
50213498880 483439804416.00 435261702144.00 353442201600.00
759000000 471097016320.00 80000000.00 148053000192.00
1119500032 36737400832 351400000.00 53878198272.00
52199100416 1107018252288.00 1377928740864.00 2296394285056.00
40203149312 2362469777408.00 531440566272.00 2090413719552.00
97749401600 590883913728.00 1313295040512.00 1921196621824.00
152469995520.00 3953920049152.00 2075059945472.00 3657260072960.00
2405326389248.00 4137291087872.00
5205799936 447225987072.00 15226099712.00 246677798912.00
920089985024.00 440000000.00 816970006528.00
76600999936 712895430656.00 803427319808.00 1343643320320.00
1116999936 207620997120.00 2086000000.00 129034002432.00
525400000 60842299392 316700000.00 53606498304.00
15424300032 284011003904.00 195511599104.00 386205286400.00
 Return On Capital Employed:Y Tot Debt:Y Financial Leverage Ratio
Debt Ratio D-E Ratio
Capital Gearing Ratio
d: 29.8319 6270300160 0.0776889674 0.06344698
1650352717824.00 #VALUE! 2.43102067
=Debt/(Debt+Equity) 90.7108 0.00 0 0
Debt/Equity 883948388352.00 #VALUE! 4.48772649
verage Ratio= EBITDA/Interest
CR= Interest/EBITDA 1254283018240.00 4.1509321837 1.47653038
45.053 42066001920.00 0.18033133 0.0993284
1742208237568.00 #VALUE! 1.13002397
37.2728 3115000064.00 0.0339273632 0.02353338
80.0919 990000000.00 0.0126195029 0.01255549
2796831113216.00 #VALUE! 2.37062733
2428575154176.00 #VALUE! 2.00984521
478947835904.00 #VALUE! 1.79466943
32.2213 0.00 0 0
31.0055 134400000 0.0003021094 0.00022594
682871029760.00 #VALUE! 1.171671
25.1891 1255551664128.00 2.7433055474 1.81435714
27.7523 540671803392.00 1.5297318796 1.11838495
68.5034 2473999872.00 0.0167102313 0.00525157
31.8888 351400000.00 0.0065221186 0.00956518
1616817553408.00 0.7040679225 1.46051571
18.3197 1021063593984.00 0.4884504844 0.43220176
1463763599360.00 0.7619020264 2.47724395
14.162 2875049902080.00 0.7861212615 0.72713911
4526190886912.00 #VALUE! 1.88173668
15.5055 105143599104.00 0.4262385977 0.23510172
40.4771 620000000.00 0.0007589018 0.00067385
10.6874 1008162177024.00 0.7503197923 1.4141796
34.8843 19954999296.00 0.1546491539 0.09611263
29.0591 23846500352.00 0.4448434631 0.3919395
9.223 228183506944.00 0.590834758 0.80343192
Financial Leverage Ratio
Interest Coverage ratio Reciprocal ICR
Coverage Ratio Income Gearing ratio
69.1084348235 0.0144700137
#VALUE! #VALUE!
1111.3816685714 0.0008997809
#VALUE! #VALUE!
2.8508380505 0.3507740469
262.6951515774 0.0038066938
#VALUE! #VALUE!
162.1463602456 0.0061672676
592.0000136533 0.0016891892
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#DIV/0! 0
405.2479233465 0.0024676252
#VALUE! #VALUE!
12.9811750618 0.0770346286
3.0283708787 0.3302105456
147.3201574282 0.0067879374
23.3823126072 0.0427673694
3.8139756202 0.2621936005
18.5667266619 0.0538597901
3.0916343035 0.3234535206
5.5039027383 0.1816892572
#VALUE! #VALUE!
12.1164666748 0.0825323113
#VALUE! #VALUE!
3.8668986348 0.2586051755
56.7314257321 0.0176269147
41.3861820175 0.0241626541
4.4009322839 0.2272245823
Ticker Name C Financial Leverage Ratio
Debt Ratio D-E Ratio
Capital Gearing Ratio
POWER
NTPC IN Equity NTPC LTD ### 0.7040679225 1.4605157142
PWGR IN Equity POWER GRID CORP OF INDIA LTD ### 0.7619020264 2.4772439482
INDUSTRY AVERAGE 0.7329849744 1.9688798312
PHARMA
SUNP IN Equity SUN PHARMACEUTICAL INDUS ### 0.4262385977 0.2351017207

FMCG
APNT IN Equity ASIAN PAINTS LTD ### 0.0776889674 0.0634469788
HUVR IN Equity HINDUSTAN UNILEVER LTD ### 0.0126195029 0.0125554853
ITC IN Equity ITC LTD ### 0.0003021094 0.0002259418
NEST IN Equity NESTLE INDIA LTD ### 0.0065221186 0.009565184
INDUSTRY AVERAGE 0.0242831746 0.0214483975
IT
HCLT IN Equity HCL TECHNOLOGIES LTD ### 0.18033133 0.0993283982
TCS IN Equity TATA CONSULTANCY SVCS LTD ### 0.0007589018 0.0006738471
TECHM IN Equity TECH MAHINDRA LTD ### 0.1546491539 0.0961126262
INDUSTRY AVERAGE 0.1119131285 0.0653716239
BANKING AND FINANCE
AXSB IN Equity AXIS BANK LTD #VALUE! 2.4310206714
BAF IN Equity BAJAJ FINANCE LTD #VALUE! 4.4877264859
HDFCB IN Equity HDFC BANK LIMITED #VALUE! 1.1300239735
HDFC IN Equity HOUSING DEVELOPMENT FINANCE #VALUE! 2.3706273281
ICICIBC IN Equity ICICI BANK LTD #VALUE! 2.0098452114
IIB IN Equity INDUSIND BANK LTD #VALUE! 1.7946694259
KMB IN Equity KOTAK MAHINDRA BANK LTD #VALUE! 1.171670997
SBIN IN Equity STATE BANK OF INDIA #VALUE! 1.881736677
INDUSTRY AVERAGE #VALUE! 2.1596650963
INFRASTRUCTURE
LT IN Equity LARSEN & TOUBRO LTD ### 2.7433055474 1.8143571387
UTCEM IN Equity ULTRATECH CEMENT LTD ### 0.590834758 0.8034319227
TATA IN Equity TATA STEEL LTD ### 0.7503197923 1.4141796029
INDUSTRY AVERAGE 1.3614866992 1.3439895548
AUTOMOBILE
BJAUT IN Equity BAJAJ AUTO LTD ### 0 0
HMCL IN Equity HERO MOTOCORP LTD ### 0.0339273632 0.0235333768
MM IN Equity MAHINDRA & MAHINDRA LTD ### 1.5297318796 1.1183849539
MSIL IN Equity MARUTI SUZUKI INDIA LTD ### 0.0167102313 0.0052515719
INDUSTRY AVERAGE 0.3950923685 0.2867924757
TELECOM
BHARTI IN Equity BHARTI AIRTEL LTD ### 4.1509321837 1.4765303846

OTHERS
ONGC IN Equity OIL & NATURAL GAS CORP LTD ### 0.4884504844 0.4322017593
RIL IN Equity RELIANCE INDUSTRIES LTD ### 0.7861212615 0.7271391091
TTAN IN Equity TITAN CO LTD ### 0.4448434631 0.3919394992
INDUSTRY AVERAGE 0.573138403 0.5170934558
 Financial Leverage Ratio
Interest Coverage ratio Reciprocal ICR D-E Ratio
Coverage Ratio Income Gearing ratio A high debt/equity ratio generally indicates that a
company has been aggressive in financing its
growth with debt. This can result in volatile
3.8139756202 0.2621936005 earnings as a result of the additional interest
3.0916343035 0.3234535206 expense. If the company's interest expense grows
3.4528049619 0.2928235606 too high, it may increase the company's chances of
a default or bankruptcy.
Typically, a D/E ratio greater than 2.0 indicates a
12.1164666748 0.0825323113 risky scenario for an investor; however, this
yardstick can vary by industry.

69.1084348235 0.0144700137
592.0000136533 0.0016891892 Debt to Capital Ratio(DEBT RATIO)
405.2479233465 0.0024676252 This ratio is used to evaluate a firm's financial
structure and how it's financing operations.
23.3823126072 0.0427673694 Typically, if a company has a high debt-to-capital
272.4346711077 0.0153485494 ratio compared to its peers, then it may have a
higher default risk due to the effect the debt has on
262.6951515774 0.0038066938 its operations.
#VALUE! #VALUE!
56.7314257321 0.0176269147
#VALUE! #VALUE!
NANCE Interest Coverage Ratio
#VALUE! #VALUE! This ratio, which equals operating income divided
by interest expenses, showcases the company's
#VALUE! #VALUE! ability to make interest payments. Generally
#VALUE! #VALUE! expected is a ratio of 3.0 or higher, although this
#VALUE! #VALUE! varies from industry to industry.
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
URE
12.9811750618 0.0770346286
4.4009322839 0.2272245823
3.8668986348 0.2586051755
7.0830019935 0.1876214621
LE
1111.3816685714 0.0008997809
162.1463602456 0.0061672676
3.0283708787 0.3302105456
147.3201574282 0.0067879374
355.969139281 0.0860163829

2.8508380505 0.3507740469

18.5667266619 0.0538597901
 5.5039027383 0.1816892572
41.3861820175 0.0241626541
21.8189371393 0.0865705671
erally indicates that a
e in financing its
esult in volatile
ditional interest
terest expense grows
company's chances of
than 2.0 indicates a
; however, this
y.

ATIO)
a firm's financial
ing operations.
high debt-to-capital
hen it may have a
e effect the debt has on

ating income divided

ases the company's
ments. Generally
higher, although this
try.