8/13/2019 Hero Bajaj ratios
1/42
Standalone Balance Sheet
All
amounts in
Crs
Dion Global
Solutions
Limited http://www.moneycontrol.com/stocks/company_info/print_m
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07
12 mths 12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
Sources Of Funds
Total Share Capital 39.94 39.94 39.94 39.94 39.94 39.94 39.94Equity Share Capital 39.94 39.94 39.94 39.94 39.94 39.94 39.94
Share Application Money 0 0 0 0 0 0 0
Preference Share Capital 0 0 0 0 0 0 0
Reserves 4,966.30 4,249.89 2,916.12 3,425.08 3,760.81 2,946.30 2,430.12
Revaluation Reserves 0 0 0 0 0 0 0
Networth 5,006.24 4,289.83 2,956.06 3,465.02 3,800.75 2,986.24 2,470.06
Secured Loans 302.16 994.85 1,458.45 0 0 0 0
Unsecured Loans 0 0 32.71 66.03 78.49 132 165.17
Total Debt 302.16 994.85 1,491.16 66.03 78.49 132 165.17
Total Liabilities 5,308.40 5,284.68 4,447.22 3,531.05 3,879.24 3,118.24 2,635.23
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07
12 mths 12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
Application Of Funds
Gross Block 4,427.29 6,308.26 5,538.46 2,750.98 2,516.27 1,938.78 1,800.63
Less: Accum. Depreciation 1,356.31 2,522.75 1,458.18 1,092.20 942.56 782.52 635.1
Net Block 3,070.98 3,785.51 4,080.28 1,658.78 1,573.71 1,156.26 1,165.53
Capital Work in Progress 62.09 193.95 125.14 48.14 120.54 408.49 189.92
Investments 3,623.83 3,964.26 5,128.75 3,925.71 3,368.75 2,566.82 1,973.87
Inventories 636.76 675.57 524.93 436.4 326.83 317.1 275.58
Sundry Debtors 665 272.31 130.59 108.39 149.94 297.44 335.25
Cash and Bank Balance 181.04 56.1 47.75 1,863.48 217.49 130.58 35.26
Total Current Assets 1,482.80 1,003.98 703.27 2,408.27 694.26 745.12 646.09
Loans and Advances 1,401.95 926.99 783.48 438.46 325.8 196.37 268.04Fixed Deposits 0 20.72 23.77 43.73 2.08 0.51 0.52
Total CA, Loans & Advances 2,884.75 1,951.69 1,510.52 2,890.46 1,022.14 942 914.65
Deffered Credit 0 0 0 0 0 0 0
Current Liabilities 2,893.39 3,520.66 5,316.40 3,965.69 1,678.93 1,455.57 1,171.50
Provisions 1,439.86 1,090.07 1,081.07 1,026.35 526.97 499.76 437.24
Total CL & Provisions 4,333.25 4,610.73 6,397.47 4,992.04 2,205.90 1,955.33 1,608.74
Net Current Assets -1,448.50 -2,659.04 -4,886.95 -2,101.58 -1,183.76 -1,013.33 -694.09
Miscellaneous Expenses 0 0 0 0 0 0 0
Total Assets 5,308.40 5,284.68 4,447.22 3,531.05 3,879.24 3,118.24 2,635.23
Contingent Liabilities 502 252.62 131.9 73.04 100.54 56.37 165.59
Book Value (Rs) 250.7 214.83 148.03 173.52 190.33 149.55 123.7
http://www.moneycontrol.com/stocks/company_info/print_main.phphttp://www.moneycontrol.com/stocks/company_info/print_main.php8/13/2019 Hero Bajaj ratios
2/42
8/13/2019 Hero Bajaj ratios
3/42
lue
8/13/2019 Hero Bajaj ratios
4/42
Standalone Profit & Loss account
All
amounts in
Crs
Dion Global
Solutions
Limited http://www.moneycontrol.com/stocks/company_i
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08
12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
Income
Sales Turnover 23,768.11 25,252.98 20,787.27 16,856.43 13,553.23 12,048.30
Excise Duty 0 1,666.18 1,420.30 1,016.85 1,227.85 1,703.29
Net Sales 23,768.11 23,586.80 19,366.97 15,839.58 12,325.38 10,345.01
Other Income 398.38 347.46 238.27 290.69 222.14 216.3
Stock Adjustments 0 94.03 27 -11.54 22.09 -14.14
Total Income 24,166.49 24,028.29 19,632.24 16,118.73 12,569.61 10,547.17
Expenditure
Raw Materials 17,470.73 17,485.65 14,236.45 10,822.99 8,842.14 7,465.36
Power & Fuel Cost 129.18 112.66 100.47 81.05 73.7 56.55
Employee Cost 820.92 735.52 618.95 560.32 448.65 383.45
Other Manufacturing Expenses 0 51.62 409.89 454.36 354.08 304.11
Selling and Admin Expenses 0 1,257.84 1,090.72 885.03 669.98 563.27
Miscellaneous Expenses 2,025.33 389.52 340.42 280.64 205.9 190.36
Preoperative Exp Capitalised 0 0 0 0 0 0Total Expenses 20,446.16 20,032.81 16,796.90 13,084.39 10,594.45 8,963.10
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08
12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
Operating Profit 3,321.95 3,648.02 2,597.07 2,743.65 1,753.02 1,367.77
PBDIT 3,720.33 3,995.48 2,835.34 3,034.34 1,975.16 1,584.07
Interest 11.91 33.43 28.2 11.14 13.04 13.47
PBDT 3,708.42 3,962.05 2,807.14 3,023.20 1,962.12 1,570.60
Depreciation 1,141.75 1,097.34 402.38 191.47 180.66 160.32
Other Written Off 0 0 0 0 0 0
Profit Before Tax 2,566.67 2,864.71 2,404.76 2,831.73 1,781.46 1,410.28Extra-ordinary items 0 0 0 0 0 0
PBT (Post Extra-ord Items) 2,566.67 2,864.71 2,404.76 2,831.73 1,781.46 1,410.28
Tax 411.04 486.58 476.86 599.9 499.7 442.4
Reported Net Profit 2,118.18 2,378.13 1,927.90 2,231.83 1,281.76 967.88
Total Value Addition 2,975.43 2,547.16 2,560.45 2,261.40 1,752.31 1,497.74
Preference Dividend 0 0 0 0 0 0
Equity Dividend 1,198.13 898.59 2,096.72 2,196.56 399.38 379.41
Corporate Dividend Tax 203.62 145.77 340.14 371 67.87 64.48
Per share data (annualised)
Shares in issue (lakhs) 1,996.88 1,996.88 1,996.88 1,996.88 1,996.88 1,996.88
Earning Per Share (Rs) 106.07 119.09 96.55 111.77 64.19 48.47
Equity Dividend (%) 3,000.00 2,250.00 5,250.00 5,500.00 1,000.00 950Book Value (Rs) 250.7 214.83 148.03 173.52 190.33 149.55
http://www.moneycontrol.com/stocks/company_info/print_main.phphttp://www.moneycontrol.com/stocks/company_info/print_main.php8/13/2019 Hero Bajaj ratios
5/42
nfo/print_main.php
Mar '07 Mar '06 Mar '05 Mar '04
12 mths 12 mths 12 mths 12 mths
11,553.47 10,097.17 8,606.62 6,754.47 23,768.11 25,252.98 20,787.27 16,856.43
1,647.52 1,377.96 1,178.22 916.33 23,768.11 25,252.98 20,787.27
9,905.95 8,719.21 7,428.40 5,838.14 -6.25% 17.68% 18.91%
197.68 160.46 138.2 166.62
3.2 14.97 14.95 -21.59
10,106.83 8,894.64 7,581.55 5,983.17
7,255.66 6,142.78 5,276.42 4,055.36
52.45 46.65 32.88 29.75
353.81 320.61 267.97 275.52
280.17 238.39 177.46 106.72
558.99 446.98 358.03 277.96
206.11 156.79 144.4 68.71
0 0 0 08,707.19 7,352.20 6,257.16 4,814.02
Mar '07 Mar '06 Mar '05 Mar '04
12 mths 12 mths 12 mths 12 mths
1,201.96 1,381.98 1,186.19 1,002.53
1,399.64 1,542.44 1,324.39 1,169.15
13.76 15.58 17.76 22.95
1,385.88 1,526.86 1,306.63 1,146.20
139.78 114.62 89.38 73.33
0 0 0 0.7
1,246.10 1,412.24 1,217.25 1,072.170 0 0 0.29
1,246.10 1,412.24 1,217.25 1,072.46
388.21 440.9 406.78 344.14
857.89 971.34 810.47 728.32
1,451.53 1,209.42 980.74 758.66
0 0 0 0
339.47 399.38 399.38 399.38
57.69 56.01 56.52 51.16
1,996.88 1,996.88 1,996.88 1,996.88
42.96 48.64 40.59 36.47
850 1,000.00 1,000.00 1,000.00123.7 100.62 74.79 57.03
8/13/2019 Hero Bajaj ratios
6/42
13,553.23 12,048.30 11,553.47 10,097.17
16,856.43 13,553.23 12,048.30 11,553.47 10,097.17
19.60% 11.10% 4.11% 12.60% 100.00%
8/13/2019 Hero Bajaj ratios
7/42
Cash Flow
All
amounts in
Crs
Mar '13 Mar '12 Mar '11 Mar '10
12 mths 12 mths 12 mths 12 mths
Net Profit Before Tax 2529.2 2864.71 2404.76 2831.73
Net Cash From Operating Activities 1890.43 2359.78 2288.11 2686.64
Net Cash (used in)/from
Investing Activities
Net Cash (used in)/from Financing Activities -1056.27 -2458.16 -989.18 -2109.31
Net (decrease)/increase In Cash and Cash Equivalents 101.22 -5.59 -23.38 49.7
Opening Cash & Cash Equivalents 33.73 39.32 62.61 13.45
Closing Cash & Cash Equivalents 134.95 33.73 39.23 63.15
-732.94 92.79 -1322.31 -527.63
8/13/2019 Hero Bajaj ratios
8/42
Mar '09 Mar '08 Mar '07 Mar '06 Mar '05 Mar '04
12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
1781.46 1410.28 1246.1 1412.24 1217.25 1072.46
1359.03 1211.78 625.05 936.08 746.83 972.93
-499.93 -432.33 -474.34 -471.23 -203.51 -583.63
-2.09 -1.56 -122.42 141.36 -19.53 12.92
15.19 16.66 158.72 17.6 37.12 24.33
13.1 15.1 36.3 158.96 17.59 37.25
-861.19 -781.01 -273.13 -323.49 -562.85 -376.38
8/13/2019 Hero Bajaj ratios
9/42
Authorized Capital Issued Capital
From To (Rs. cr) (Rs. cr) Shares (nos) Face Value Capital
2012 2013 Equity Share 50 39.94 199687500 2 39.94
2011 2012 Equity Share 50 39.94 199687500 2 39.94
2010 2011 Equity Share 50 39.94 199687500 2 39.94
2009 2010 Equity Share 50 39.94 199687500 2 39.942008 2009 Equity Share 50 39.94 199687500 2 39.94
2007 2008 Equity Share 50 39.94 199687500 2 39.94
2006 2007 Equity Share 50 39.94 199687500 2 39.94
2005 2006 Equity Share 50 39.94 199687500 2 39.94
2004 2005 Equity Share 50 39.94 199687500 2 39.94
2003 2004 Equity Share 50 39.94 199687500 2 39.94
2002 2003 Equity Share 50 39.94 199687500 2 39.94
2001 2002 Equity Share 50 39.94 199687500 2 39.94
2000 2001 Equity Share 50 39.94 199687500 2 39.94
1998 2000 Equity Share 50 39.94 39937500 10 39.941994 1998 Equity Share 25 19.97 19968750 10 19.97
1992 1994 Equity Share 22 15.98 15975000 10 15.98
1991 1992 Equity Share 20 15.98 15975000 10 15.98
1990 1991 Equity Share 20 15.98 15975000 10 15.98
1989 1990 Equity Share 20 15.97 15974150 10 15.97
1987 1988 Equity Share 20 15.98 15975000 10 15.98
1986 1987 Equity Share 20 15.6 15600000 10 15.6
1984 1985 Equity Share 20 12 12000000 10 12
Capital Structure (Hero Motocorp)
Period Instrument - P A I D U P -
8/13/2019 Hero Bajaj ratios
10/42
Standalone Balance Sheet
All
amounts in
Crs
Dion Global
Solutions
Limited http://www.moneycontrol.com/stocks/company_info/print_m
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07
12 mths 12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
Sources Of Funds
Total Share Capital 289.37 289.37 289.37 144.68 144.68 144.68 101.18Equity Share Capital 289.37 289.37 289.37 144.68 144.68 144.68 101.18
Share Application Money 0 0 0 0 0 0 0
Preference Share Capital 0 0 0 0 0 0 0
Reserves 7,612.58 5,751.70 4,620.85 2,783.66 1,725.01 1,442.91 5,433.14
Revaluation Reserves 0 0 0 0 0 0 0
Networth 7,901.95 6,041.07 4,910.22 2,928.34 1,869.69 1,587.59 5,534.32
Secured Loans 0 0 23.53 12.98 0 6.95 22.46
Unsecured Loans 71.27 97.48 301.62 1325.6 1570 1327.39 1602.97
Total Debt 71.27 97.48 325.15 1338.58 1570 1334.34 1625.43
Total Liabilities 7,973.22 6,138.55 5,235.37 4,266.92 3,439.69 2,921.93 7,159.75
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07
12 mths 12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
Application Of Funds
Gross Block 3,828.85 3,425.94 3,395.16 3,379.25 3,350.20 2,994.68 3,178.54
Less: Accum. Depreciation 2,024.42 1,914.33 1,912.45 1,899.66 1807.91 1726.07 1904.94
Net Block 1,804.43 1,511.61 1,482.71 1,479.59 1,542.29 1,268.61 1,273.60
Capital Work in Progress 293.55 343.15 149.34 120.84 106.48 34.74 107.62
Investments 6,430.48 4,882.81 4,795.20 4,021.52 1,808.52 1,857.14 6,447.53
Inventories 636.28 678.53 547.28 446.21 338.84 349.61 309.7
Sundry Debtors 0 423.2 362.76 272.84 358.65 275.31 529.83
Cash and Bank Balance 558.86 446.49 155.45 100.20 135.68 54.74 62.16
Total Current Assets 1,195.14 1,548.22 1065.49 819.25 833.17 679.66 901.69
Loans and Advances 1,987.44 1744.82 3891.66 2291.29 1567.09 1099.68 2925.24Fixed Deposits 0 1208.36 401.04 1.21 1.19 1.33 21.32
Total CA, Loans & Advances 3,182.58 4,501.40 5,358.19 3,111.75 2,401.45 1780.67 3848.25
Deffered Credit 0 0 0 0 0 0 0
Current Liabilities 668.22 2,925.53 2,624.35 2,218.06 1,378.20 1,185.19 1,683.46
Provisions 1,742.47 2,174.89 3,925.72 2,248.72 1224.15 834.04 2833.79
Total CL & Provisions 2,410.69 5,100.42 6,550.07 4,466.78 2,602.35 2,019.23 4,517.25
Net Current Assets 771.89 -599.02 -1,191.88 -1,355.03 -200.90 -238.56 -669
Miscellaneous Expenses 0 0 0 0 183.3 0 0
Total Assets 9,300.35 6,138.55 5,235.37 4,266.92 3,439.69 2,921.93 7,159.75
Contingent Liabilities 1252.99 1445.67 959.66 818.25 924.96 1129.29 811.66
Book Value (Rs) 273.08 208.77 169.69 202.4 129.23 109.73 546.96
http://www.moneycontrol.com/stocks/company_info/print_main.phphttp://www.moneycontrol.com/stocks/company_info/print_main.php8/13/2019 Hero Bajaj ratios
11/42
in.php
Mar '06
12 mths
101.18101.18
0
0
4,669.55
0
4,770.73
0.02
1467.13
1467.15
6,237.88
Mar '06
12 mths
2,894.22 402.91 11.76% 566.88
1761.22
1133
43.33
5,856.97
272.93
301.55
80.84
655.32
2282.981.25
2939.55
0
1,419.08
2315.89
3,734.97
-795.42
0
6,237.88
719.06
471.49
8/13/2019 Hero Bajaj ratios
12/42
Standalone Profit & Loss account
All
amounts in
Crs
Dion Global
Solutions
Limited http://www.moneycontrol.com/stocks/company_i
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08
12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
Income
Sales Turnover 19,997.25 20,475.74 17,386.51 12,420.95 9,310.24 9,856.66
Excise Duty 0 959.09 934.71 607.70 610.07 1,029.51
Net Sales 19,997.25 19,516.65 16,451.80 11,813.25 8,700.17 8,827.15
Other Income 795.49 413.66 1176 22.5 -6.2 170.27
Stock Adjustments -24 94.15 82.79 47.6 -24.49 67.85
Total Income 20,768.74 20,024.46 17,710.59 11,883.35 8,669.48 9,065.27
Expenditure
Raw Materials 14,761.83 14,580.24 11,965.30 8,187.11 6,502.10 6,760.04
Power & Fuel Cost 121.33 101.85 86.61 70.35 60.89 69.2
Employee Cost 639.48 541.04 494.33 411.76 366.67 350.09
Other Manufacturing Expenses 0 73.76 61.77 57.54 57.08 53.72
Selling and Admin Expenses 0 364.06 517.27 407.61 381.73 390.15
Miscellaneous Expenses 815.36 263.37 168.53 221.94 225.56 209.63
Preoperative Exp Capitalised 0 -49.43 -16.66 -15.67 -14.42 -23.04Total Expenses 16,338.00 15,874.89 13,277.15 9,340.64 7,579.61 7,809.79
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08
12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
Operating Profit 3,635.25 3,735.91 3,257.44 2,520.21 1,096.07 1,085.21
PBDIT 4,430.74 4,149.57 4,433.44 2,542.71 1,089.87 1,255.48
Interest 0.54 22.24 1.69 5.98 21.01 5.16
PBDT 4,430.20 4,127.33 4,431.75 2,536.73 1,068.86 1,250.32
Depreciation 163.97 145.62 122.84 136.45 129.79 173.96
Other Written Off 0 2.14 2.14 0 0 1.12
Profit Before Tax 4,266.23 3,979.57 4,306.77 2,400.28 939.07 1,075.24Extra-ordinary items 0 46.6 46.77 26.87 18.72 59.32
PBT (Post Extra-ord Items) 4,266.23 4,026.17 4,353.54 2,427.15 957.79 1,134.56
Tax 1222.66 1022.12 1011.02 710.12 301.61 378.78
Reported Net Profit 3,043.57 3,004.05 3,339.73 1,702.73 656.48 755.95
Total Value Addition 1,576.17 1,294.65 1,311.85 1,153.53 1,077.51 1,049.75
Preference Dividend 0 0 0 0 0 0
Equity Dividend 1,302.15 1302.15 1,157.47 578.73 318.3 289.37
Corporate Dividend Tax 221.3 211.24 187.77 96.12 54.1 49.18
Per share data (annualised)
Shares in issue (lakhs) 2,893.67 2,893.67 2,893.67 1,446.84 1,446.84 1,446.84
Earning Per Share (Rs) 105.18 103.81 115.42 117.69 45.37 52.25
Equity Dividend (%) 450.00 450.00 400.00 400.00 220.00 200Book Value (Rs) 273.08 208.77 169.69 202.4 129.23 109.73
http://www.moneycontrol.com/stocks/company_info/print_main.phphttp://www.moneycontrol.com/stocks/company_info/print_main.php8/13/2019 Hero Bajaj ratios
13/42
nfo/print_main.php
Mar '07 Mar '06
12 mths 12 mths
10,741.91 8,653.83 19,997.25 20,475.74 17,386.51 12,420.95 9,310.24 9,856.66
1,321.67 1,081.70 19,997.25 20,475.74 17,386.51 12,420.95 9,310.24
9,420.24 7,572.13 -2.39% 15.09% 28.56% 25.04% -5.87%
567.16 458.96
-0.9 49.01
9,986.50 8,080.10
6,969.50 5,446.62
79.34 59.09
310.07 282.45
74.53 79.5
457.17 299.99
230.89 198.52
-32.05 -24.818,089.45 6,341.36
Mar '07 Mar '06
12 mths 12 mths
1,329.89 1,279.78
1,897.05 1,738.74
5.34 0.34
1,891.71 1,738.40
190.26 191
0.39 3.62
1,701.06 1,543.7826.6 59.03
1,727.66 1,602.81
490.09 479.11
1237.96 1101.63
1,119.95 894.74
0 0
404.73 404.74
68.78 56.76
1,011.84 1,011.84
122.35 108.87
400 400.00546.96 471.49
8/13/2019 Hero Bajaj ratios
14/42
10,741.91 8,653.83
9,856.66 10,741.91
-8.98% 19.44%
8/13/2019 Hero Bajaj ratios
15/42
Cash Flow
All
amounts in
Crs
Mar '13 Mar '12 Mar '11 Mar '10
12 mths 12 mths 12 mths 12 mths
Net Profit Before Tax 4266.23 4026.17 4350.75 2411.13
Net Cash From Operating Activities 2134.37 2959.91 2013.72 2737.11
Net Cash (used in)/from
Investing Activities
Net Cash (used in)/from Financing Activities -1479.08 -1564.38 -862 -608.95
Net (decrease)/increase In Cash and Cash Equivalents -622.47 950.09 55.08 -35.46
Opening Cash & Cash Equivalents 1172.75 228.74 101.41 136.87
Closing Cash & Cash Equivalents 550.28 1178.83 156.49 101.41
-1277.76 -445.44 -1096.64 -2163.62
8/13/2019 Hero Bajaj ratios
16/42
Mar '09 Mar '07 Mar '06
12 mths 12 mths 12 mths
958.09 1728.05 1580.74
411.49 681.73 1072.62
-123.03 -250.35 -11.68
80.8 1.39 -26.6
56.07 82.09 108.69
136.87 83.48 82.09
-207.66 -429.99 -1087.54
8/13/2019 Hero Bajaj ratios
17/42
Authorized Capital Issued Capital
From To (Rs. cr) (Rs. cr) Shares (nos) Face Value Capital
2012 2013 Equity Share 300 289.37 289367020 10 289.37
2011 2012 Equity Share 300 289.37 289367020 10 289.37
2010 2011 Equity Share 300 289.37 289367020 10 289.37
2009 2010 Equity Share 150 144.68 144683510 10 144.682008 2009 Equity Share 150 144.68 144683510 10 144.68
2007 2008 Equity Share 150 144.68 144683510 10 144.68
2006 2007 Equity Share 150 101.18 101183510 10 101.18
2005 2006 Equity Share 150 101.18 101183510 10 101.18
Capital Structure (Bajaj Auto)
Period Instrument - P A I D U P -
8/13/2019 Hero Bajaj ratios
18/42
Key Financial Ratios
All
amounts in
Crs
Dion Global
Solutions
Limited http://www.moneycontrol.com/stock
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09
Investment Valuation Ratios
Dividend Per Share 60 45 105 110 20
Operating Profit Per Share (Rs) 166.36 182.69 130.06 137.4 87.79
Net Operating Profit Per Share (Rs) 1,190.27 1,181.19 969.86 793.22 617.23
Free Reserves Per Share (Rs) -- 212.83 146.03 171.52 188.33
Bonus in Equity Capital 59.98 59.98 59.98 59.98 59.98
Profitability Ratios
Operating Profit Margin(%) 13.97 15.46 13.4 17.32 14.22
Profit Before Interest And Tax Margin(%) 9.02 10.77 11.26 16.01 12.64
Gross Profit Margin(%) 9.17 10.81 11.33 16.11 12.75
Cash Profit Margin(%) 13.64 13.56 11.36 14 10.84
Adjusted Cash Margin(%) 13.64 13.56 11.36 14 10.84
Net Profit Margin(%) 8.76 10.04 9.89 14 10.3
Adjusted Net Profit Margin(%) 8.76 10.04 9.89 14 10.3
Return On Capital Employed(%) 48.57 49.83 52.13 75.07 43.33Return On Net Worth(%) 42.31 55.43 65.21 64.41 33.72
Adjusted Return on Net Worth(%) 43.05 49.27 61.34 58.87 30.73
Return on Assets Excluding Revaluations 250.7 214.83 148.03 173.52 190.33
Return on Assets Including Revaluations 250.7 214.83 148.03 173.52 190.33
Return on Long Term Funds(%) 48.57 49.83 52.13 75.07 43.33
Liquidity And Solvency Ratios
Current Ratio 0.67 0.42 0.24 0.58 0.46
Quick Ratio 0.52 0.28 0.15 0.49 0.31
Debt Equity Ratio 0.06 0.23 0.5 0.02 0.02
Long Term Debt Equity Ratio 0.06 0.23 0.5 0.02 0.02
Debt Coverage RatiosInterest Cover 216.51 123.65 146.73 1,262.36 664.4
Total Debt to Owners Fund 0.06 0.23 0.5 0.02 0.02
Financial Charges Coverage Ratio 312.37 111.61 96.48 255.15 142.76
Financial Charges Coverage Ratio Post Tax 274.71 104.96 83.63 218.53 113.15
Management Efficiency Ratios
Inventory Turnover Ratio 37.33 40.84 43.88 42.8 47.53
Debtors Turnover Ratio 50.72 117.09 162.08 122.63 55.1
Investments Turnover Ratio 37.33 40.84 43.88 42.8 47.53
Fixed Assets Turnover Ratio 7.32 4.05 3.7 6.29 5.34
Total Assets Turnover Ratio 5.76 4.91 4.68 4.8 3.36
Asset Turnover Ratio 4.49 4.85 4.85 4.28 3.52
Average Raw Material Holding -- 8.81 9.53 10.78 8.27
Average Finished Goods Held -- 2.84 1.52 1.22 2.16
Number of Days In Working Capital -21.24 -40.58 -90.84 -47.76 -34.58
Profit & Loss Account Ratios
Material Cost Composition 73.5 74.13 73.5 68.32 71.73
Imported Composition of Raw Materials Consumed 5.79 3.92 4.22 1.66 0.79
Selling Distribution Cost Composition -- 4.08 4.47 4.8 4.72
Expenses as Composition of Total Sales 2.62 2.54 2.29 2.13 2.01
http://www.moneycontrol.com/stocks/company_info/print_main.phphttp://www.moneycontrol.com/stocks/company_info/print_main.php8/13/2019 Hero Bajaj ratios
19/42
Cash Flow Indicator Ratios
Dividend Payout Ratio Net Profit 66.17 43.91 126.39 115.04 36.45
Dividend Payout Ratio Cash Profit 42.99 30.04 104.57 105.95 31.95
Earning Retention Ratio 34.98 50.59 -34.38 -25.86 60.01
Cash Earning Retention Ratio 57.49 67.48 -9.98 -15.06 65.36
AdjustedCash Flow Times 0.09 0.31 0.67 0.03 0.06
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09
Earnings Per Share 106.07 119.09 96.55 111.77 64.19
Book Value 250.7 214.83 148.03 173.52 190.33
8/13/2019 Hero Bajaj ratios
20/42
s/company_info/print_main.php
Mar '08 Mar '07 Mar '06 Mar '05 Mar '04
19 17 20 20 20
68.5 60.19 69.21 59.4 50.2
518.06 496.07 436.64 372 292.36
147.55 121.7 98.62 72.79 55.03
59.98 59.98 59.98 59.98 59.98
13.22 12.13 15.84 15.96 17.17
11.57 10.63 14.44 14.68 15.77
11.67 12.85 16.35 16.4 17.88
9.59 9.98 12.37 12.04 13.6
9.59 8.84 11.19 10.74 11.68
9.27 8.58 11.06 10.85 12.36
9.27 7.44 9.88 9.54 10.42
41.57 43.48 60.31 67.12 74.732.41 34.73 48.34 54.27 63.95
28.14 30.11 43.16 47.76 53.92
149.55 123.7 100.62 74.79 57.03
149.55 123.7 100.62 74.79 57.03
41.57 43.48 60.31 67.12 74.7
0.48 0.57 0.49 0.35 0.38
0.32 0.4 0.35 0.22 0.24
0.04 0.07 0.09 0.14 0.15
0.04 0.07 0.09 0.14 0.15
648.15 711.75 453.39 589.56 570.47
0.04 0.07 0.09 0.14 0.15
108.14 93.44 92.33 69.1 45.98
84.76 73.51 70.7 51.67 35.96
42.82 36.25 38.74 36.57 31.3
32.7 40.11 70.26 111.41 63.02
42.82 47.48 50.65 47.59 41.05
5.89 9.54 11.41 12.32 11.23
3.52 3.99 4.2 4.54 4.58
3.6 4.1 4.48 4.94 5.06
10.69 8.46 7.96 8.94 11.42
1.87 2.49 2.99 2.69 2.37
-35.26 -25.22 -35.52 -50.73 -51.82
72.16 73.24 70.45 71.03 69.46
0.67 1.1 1.69 2.32 3.18
4.86 5.11 4.63 4.26 4.26
2.35 2.66 2.9 2.44 2.02
8/13/2019 Hero Bajaj ratios
21/42
45.86 46.29 46.88 56.25 61.86
39.34 39.8 41.93 50.66 56.15
47.19 46.62 47.51 36.09 26.64
55.65 55.06 53.63 43.21 34.53
0.13 0.19 0.19 0.25 0.25
Mar '08 Mar '07 Mar '06 Mar '05 Mar '04
48.47 42.96 48.64 40.59 36.47
149.55 123.7 100.62 74.79 57.03
8/13/2019 Hero Bajaj ratios
22/42
Key Financial Ratios
All
amounts in
Crs
Dion Global
Solutions
Limited http://www.moneycontrol.com/stock
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09
Investment Valuation Ratios
Dividend Per Share 45 45 40 40 22
Operating Profit Per Share (Rs) 125.63 129.11 112.47 173.02 75.64
Net Operating Profit Per Share (Rs) 691.07 674.46 568.54 816.49 601.32
Free Reserves Per Share (Rs) -- 198.77 158.97 190.09 106.56
Bonus in Equity Capital 89.45 89.45 89.45 78.91 78.91
Profitability Ratios
Operating Profit Margin(%) 18.17 19.14 19.78 21.19 12.57
Profit Before Interest And Tax Margin(%) 16.69 18.06 18.57 19.78 10.88
Gross Profit Margin(%) 17.35 18.39 19.03 20.03 11.08
Cash Profit Margin(%) 15.42 15.33 15.71 16.2 10.55
Adjusted Cash Margin(%) 15.42 15.33 15.71 16.2 10.55
Net Profit Margin(%) 14.63 15.11 19.8 14.23 7.4
Adjusted Net Profit Margin(%) 14.63 15.11 19.8 14.23 7.4
Return On Capital Employed(%) 53.51 64.24 67.57 59.01 32.8Return On Net Worth(%) 38.51 49.72 68.01 58.14 38.92
Adjusted Return on Net Worth(%) 38.51 47.99 51.42 61.53 47.78
Return on Assets Excluding Revaluations 273.08 208.77 169.69 202.4 116.56
Return on Assets Including Revaluations 273.08 208.77 169.69 202.4 116.56
Return on Long Term Funds(%) 53.51 64.24 69.67 59.19 35.36
Liquidity And Solvency Ratios
Current Ratio 1.32 0.88 0.8 0.69 0.84
Quick Ratio 1.06 0.72 0.71 0.55 0.73
Debt Equity Ratio 0.01 0.02 0.07 0.46 0.84
Long Term Debt Equity Ratio 0.01 0.02 0.03 0.45 0.71
Debt Coverage RatiosInterest Cover 7901.43 177.33 2093.39 421.06 53.71
Total Debt to Owners Fund 0.01 0.02 0.07 0.46 0.84
Financial Charges Coverage Ratio 8205.07 183.98 2167.34 443.88 59.89
Financial Charges Coverage Ratio Post Tax 5940.89 142.72 2051.12 308.56 38.42
Management Efficiency Ratios
Inventory Turnover Ratio 31.43 30.97 32.8 28.87 28.64
Debtors Turnover Ratio 94.51 49.66 51.77 37.41 27.45
Investments Turnover Ratio 31.43 30.97 32.8 28.87 28.64
Fixed Assets Turnover Ratio 5.22 5.75 4.85 3.5 2.6
Total Assets Turnover Ratio 2.15 3.19 3.14 2.77 2.53
Asset Turnover Ratio 2.59 3.43 3.46 3.07 2.74
Average Raw Material Holding -- 5.97 5.58 7.91 6.39
Average Finished Goods Held -- 9.44 9.18 9.13 9.97
Number of Days In Working Capital 13.9 -11.05 -26.08 -41.29 -8.31
Profit & Loss Account Ratios
Material Cost Composition 73.81 74.7 72.72 69.3 74.73
Imported Composition of Raw Materials Consumed 4.64 4.4 4.06 3.59 2.35
Selling Distribution Cost Composition -- 1.38 2.71 3.23 3.97
Expenses as Composition of Total Sales 32.83 33.95 27.74 27.67 30.82
http://www.moneycontrol.com/stocks/company_info/print_main.phphttp://www.moneycontrol.com/stocks/company_info/print_main.php8/13/2019 Hero Bajaj ratios
23/42
Cash Flow Indicator Ratios
Dividend Payout Ratio Net Profit 50.05 50.37 40.27 39.63 56.72
Dividend Payout Ratio Cash Profit 47.49 48.01 38.82 36.69 47.36
Earning Retention Ratio 49.95 47.81 46.73 62.55 53.79
Cash Earning Retention Ratio 52.51 50.34 49.24 65.19 60.2
AdjustedCash Flow Times 0.02 0.03 0.12 0.69 1.68
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09
Earnings Per Share 105.18 103.81 115.42 117.69 45.37
Book Value 273.08 208.77 169.69 202.4 129.23
8/13/2019 Hero Bajaj ratios
24/42
s/company_info/print_main.php
Mar '08 Mar '07 Mar '06
20 40 40
75.01 131.39 126.44
610.1 931.01 748.36
99.73 535.16 459.69
78.91 112.84 112.84
12.29 14.11 16.89
10.03 11.65 13.7
10.32 12.09 14.37
10.48 12.18 14.73
10.48 12.18 14.73
8.32 12.66 13.86
8.32 12.66 13.86
39.71 20.9 23.3247.61 22.36 23.09
48.91 18.09 20.45
109.73 546.96 471.49
109.73 546.96 471.49
39.71 20.97 23.32
0.88 0.84 0.79
0.64 0.76 0.69
0.84 0.29 0.31
0.84 0.29 0.31
224.91 280.28 4280.03
0.84 0.29 0.31
258.84 315.98 4852.44
181.43 268.53 3813.5
29.33 36.88 34.14
21.93 22.66 --
29.33 36.88 34.14
2.95 2.96 2.62
3.02 1.32 1.21
1.75 1.41 2.62
5.24 5.08 4.89
10.73 8.14 8.12
-9.73 -25.57 -37.82
76.58 73.98 71.92
2.37 5.56 4.58
3.98 4.45 3.41
23.53 18.36 12.46
8/13/2019 Hero Bajaj ratios
25/42
44.78 38.24 41.89
36.36 33.14 35.6
56.41 52.71 52.71
64.43 60.28 60.57
1.4 1.36 1.25
Mar '08 Mar '07 Mar '06
52.25 122.35 108.87
109.73 546.96 471.49
8/13/2019 Hero Bajaj ratios
26/42
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09
Networth 5,006.24 4,289.83 2,956.06 3,465.02 3,800.75
Reserves 4,966.30 4,249.89 2,916.12 3,425.08 3,760.81
Investment Valuation Ratios
Earnings Per Share 106.07 119.09 96.55 111.77 64.19
Profitability Ratios
Gross Profit Margin(%) 9.17 10.81 11.33 16.11 12.75Return On Capital Employed(%) 48.57 49.83 52.13 75.07 43.33
Liquidity And Solvency Ratios
Current Ratio 0.67 0.42 0.24 0.58 0.46
Quick Ratio 0.52 0.28 0.15 0.49 0.31
Debt Equity Ratio 0.06 0.23 0.5 0.02 0.02
Debt Coverage Ratios
Interest Cover 216.51 123.65 146.73 1,262.36 664.4
Management Efficiency Ratios
Inventory Turnover Ratio 37.33 40.84 43.88 42.8 47.53
Debtors Turnover Ratio 50.72 117.09 162.08 122.63 55.1
Investments Turnover Ratio 37.33 40.84 43.88 42.8 47.53
Asset Turnover Ratio 4.49 4.85 4.85 4.28 3.52
0
20
40
60
80
100
120
140
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
EPS
30
40
50
60
70
80
%
ROCE
8/13/2019 Hero Bajaj ratios
27/42
0
10
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
0
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
Debt Equity Ratio
0
0.2
0.4
0.6
0.8
1
1.2
1.4
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
Current Ratio
8/13/2019 Hero Bajaj ratios
28/42
Mar '08 Mar '07 Mar '06 Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08
2,986.24 2,470.06 2,009.33 7,901.95 6,041.07 4,910.22 2,928.34 1,869.69 1,587.59
2,946.30 2,430.12 1,969.39 7,612.58 5,751.70 4,620.85 2,783.66 1,725.01 1,442.91
48.47 42.96 48.64 105.18 103.81 115.42 117.69 45.37 52.25
11.67 12.85 16.35 17.35 18.39 19.03 20.03 11.08 10.3241.57 43.48 60.31 53.51 64.24 67.57 59.01 32.8 39.71
0.48 0.57 0.49 1.32 0.88 0.8 0.69 0.84 0.88
0.32 0.4 0.35 1.06 0.72 0.71 0.55 0.73 0.64
0.04 0.07 0.09 0.01 0.02 0.07 0.46 0.84 0.84
648.15 711.75 453.39 7901.43 177.33 2093.39 421.06 53.71 224.91
42.82 36.25 38.74 31.43 30.97 32.8 28.87 28.64 29.33
32.7 40.11 70.26 94.51 49.66 51.77 37.41 27.45 21.93
42.82 47.48 50.65 31.43 30.97 32.8 28.87 28.64 29.33
3.6 4.1 4.48 2.59 3.43 3.46 3.07 2.74 1.75
0
5
10
15
20
25
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
%
Gross Profit Margin
2
3
4
5
6
Turnover / Assets
8/13/2019 Hero Bajaj ratios
29/42
0
1
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
0
5
10
15
20
25
30
35
40
45
50
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
Inventory Turnover
8/13/2019 Hero Bajaj ratios
30/42
Mar '07 Mar '06
5,534.32 4,770.73
5,433.14 4,669.55
122.35 108.87
12.09 14.3720.9 23.32
0.84 0.79
0.76 0.69
0.29 0.31
280.28 4280.03
36.88 34.14
22.66 --
36.88 34.14
1.41 2.62
8/13/2019 Hero Bajaj ratios
31/42
YE 2012
PBT 28,646
Depreciation 10,973
Interest 3,674
Chng in working capital -6,906
Tax paid 5,827
Other operating activities -18,617Cash flow from operations (a) 23,597
tax rate 41.62%
Capital expenditure 5,651
Chng in investments 19,295
Cash flow from investing (b) 929
Free cash flow (a+b) 24,525
Inc/dec in borrowings 0
Dividend paid (incl. tax) -24,369
Other financing activities -213
Cash flow from financing -24,582
Net chng in cash (a+b+c) -56
Closing cash & cash equiv 336
FCFE 17,946
FCFF 20,150
WACC 15.13%
Growth 0%
Terminal Value (Firm) 95,344
Valuation in crores 107,110
Debt in crores 302
Equity in crores 106,808
no.of Shares 199,687,500
Value per Share 5,349
8/13/2019 Hero Bajaj ratios
32/42
2013 2014E 2015E
25,292 30,788 42,937
11,418 11,313 4,011
4,002 0 0
-7,872 -12,889 -7,130
6,133 8,005 11,593
-20,068 -15,400 -22,986 22,81918,904 21,817 28,425
62.13% 41.10% 29.78%
6,076 11,379 14,000 0
10,074 2,400 2,400
-7,329 -8,979 -11,600
11,575 12,838 16,825
0 -750 -750
-10,444 -8,900 -8,900
-119 -150 -200
-10,563 -9,800 -9,850
1,012 3,038 6,975
1,349 4,387 11,362
12,828 9,688 13,675
15,229 10,438 14,425
2%
112,065
119,726
302
119,423
199,687,500
5,981
8/13/2019 Hero Bajaj ratios
33/42
Company Head Year Value
Hero Net Income 2013 2,118.18
Hero EBT 2013 2,566.67
Hero EBIT 2013 2,578.58
Hero Sales 2013 23,768.11
Hero Assets 2013 5,308.40
Hero Equity 2013 5,006.24Bajaj Net Income 2013 3,043.57
Bajaj EBT 2013 4,266.23
Bajaj EBIT 2013 4,266.77
Bajaj Sales 2013 19,997.25
Bajaj Assets 2013 9,300.35
Bajaj Equity 2013 7,901.95
Hero Tax Burden 2013 0.825264
Hero Interest Burden 2013 0.995381
Hero EBIT Margin 2013 0.108489
Hero Asset Turnover 2013 4.477453
Hero Fin. Lev. 2013 1.060357
Hero ROE 2013 0.423108
Bajaj Tax Burden 2013 0.71341
Bajaj Interest Burden 2013 0.999873
Bajaj EBIT Margin 2013 0.213368
Bajaj Asset Turnover 2013 2.150161
Bajaj Fin. Lev. 2013 1.176969
Bajaj ROE 2013 0.385167
Hero Net Income 2012 2,378.13
Hero EBT 2012 2,864.71
Hero EBIT 2012 2,898.14Hero Sales 2012 25,252.98
Hero Assets 2012 5,284.68
Hero Equity 2012 4,289.83
Bajaj Net Income 2012 3,004.05
Bajaj EBT 2012 3,979.57
Bajaj EBIT 2012 4,003.95
Bajaj Sales 2012 20,475.74
Bajaj Assets 2012 6,138.55
Bajaj Equity 2012 6,041.07
Hero Tax Burden 2012 0.830147
Hero Interest Burden 2012 0.988465
Hero EBIT Margin 2012 0.114764
Hero Asset Turnover 2012 4.778526
Hero Fin. Lev. 2012 1.231909
Hero ROE 2012 0.554365
Bajaj Tax Burden 2012 0.754868
Bajaj Interest Burden 2012 0.993911
Bajaj EBIT Margin 2012 0.195546
Bajaj Asset Turnover 2012 3.335599
8/13/2019 Hero Bajaj ratios
34/42
Bajaj Fin. Lev. 2012 1.016136
Bajaj ROE 2012 0.497271
Hero Net Income 2011 1,927.90
Hero EBT 2011 2,404.76
Hero EBIT 2011 2,432.96
Hero Sales 2011 20,787.27
Hero Assets 2011 4,447.22Hero Equity 2011 2,956.06
Bajaj Net Income 2011 3,339.73
Bajaj EBT 2011 4,306.77
Bajaj EBIT 2011 4,310.60
Bajaj Sales 2011 17,386.51
Bajaj Assets 2011 5,235.37
Bajaj Equity 2011 4,910.22
Hero Tax Burden 2011 0.801702
Hero Interest Burden 2011 0.988409
Hero EBIT Margin 2011 0.117041
Hero Asset Turnover 2011 4.674217
Hero Fin. Lev. 2011 1.504442
Hero ROE 2011 0.652186
Bajaj Tax Burden 2011 0.77546
Bajaj Interest Burden 2011 0.999111
Bajaj EBIT Margin 2011 0.247928
Bajaj Asset Turnover 2011 3.320971
Bajaj Fin. Lev. 2011 1.066219
Bajaj ROE 2011 0.680159
Hero Net Income 2010 2,231.83
Hero EBT 2010 2,831.73Hero EBIT 2010 2,842.87
Hero Sales 2010 16,856.43
Hero Assets 2010 3,531.05
Hero Equity 2010 3,465.02
Bajaj Net Income 2010 1,702.73
Bajaj EBT 2010 2,400.28
Bajaj EBIT 2010 2,406.26
Bajaj Sales 2010 12,420.95
Bajaj Assets 2010 4,266.92
Bajaj Equity 2010 2,928.34
Hero Tax Burden 2010 0.788151
Hero Interest Burden 2010 0.996081
Hero EBIT Margin 2010 0.168652
Hero Asset Turnover 2010 4.773773
Hero Fin. Lev. 2010 1.019056
Hero ROE 2010 0.644103
Bajaj Tax Burden 2010 0.709388
Bajaj Interest Burden 2010 0.997515
Bajaj EBIT Margin 2010 0.193726
8/13/2019 Hero Bajaj ratios
35/42
Bajaj Asset Turnover 2010 2.910987
Bajaj Fin. Lev. 2010 1.457112
Bajaj ROE 2010 0.581466
Hero Net Income 2009 1,281.76
Hero EBT 2009 1,781.46
Hero EBIT 2009 1,794.50
Hero Sales 2009 13,553.23Hero Assets 2009 3,879.24
Hero Equity 2009 3,800.75
Bajaj Net Income 2009 656.48
Bajaj EBT 2009 939.07
Bajaj EBIT 2009 960.08
Bajaj Sales 2009 9,310.24
Bajaj Assets 2009 3,439.69
Bajaj Equity 2009 1,869.69
Hero Tax Burden 2009 0.7195
Hero Interest Burden 2009 0.992733
Hero EBIT Margin 2009 0.132404
Hero Asset Turnover 2009 3.493785
Hero Fin. Lev. 2009 1.020651
Hero ROE 2009 0.337239
Bajaj Tax Burden 2009 0.699075
Bajaj Interest Burden 2009 0.978116
Bajaj EBIT Margin 2009 0.103121
Bajaj Asset Turnover 2009 2.706709
Bajaj Fin. Lev. 2009 1.839711
Bajaj ROE 2009 0.351117
Hero Net Income 2008 967.88Hero EBT 2008 1,410.28
Hero EBIT 2008 1,423.75
Hero Sales 2008 12,048.30
Hero Assets 2008 3,118.24
Hero Equity 2008 2,986.24
Bajaj Net Income 2008 755.95
Bajaj EBT 2008 1,075.24
Bajaj EBIT 2008 1,081.52
Bajaj Sales 2008 9,856.66
Bajaj Assets 2008 2,921.93
Bajaj Equity 2008 1,587.59
Hero Tax Burden 2008 0.686303
Hero Interest Burden 2008 0.990539
Hero EBIT Margin 2008 0.11817
Hero Asset Turnover 2008 3.863814
Hero Fin. Lev. 2008 1.044203
Hero ROE 2008 0.324113
Bajaj Tax Burden 2008 0.703052
Bajaj Interest Burden 2008 0.994193
8/13/2019 Hero Bajaj ratios
36/42
Bajaj EBIT Margin 2008 0.109725
Bajaj Asset Turnover 2008 3.373339
Bajaj Fin. Lev. 2008 1.840481
Bajaj ROE 2008 0.476162
Hero Net Income 2007 857.89
Hero EBT 2007 1,246.10
Hero EBIT 2007 1,259.86Hero Sales 2007 11,553.47
Hero Assets 2007 2,635.23
Hero Equity 2007 2,470.06
Bajaj Net Income 2007 1,237.96
Bajaj EBT 2007 1,701.06
Bajaj EBIT 2007 1,706.79
Bajaj Sales 2007 10,741.91
Bajaj Assets 2007 7,159.75
Bajaj Equity 2007 5,534.32
Hero Tax Burden 2007 0.68846
Hero Interest Burden 2007 0.989078
Hero EBIT Margin 2007 0.109046
Hero Asset Turnover 2007 4.384236
Hero Fin. Lev. 2007 1.066869
Hero ROE 2007 0.347315
Bajaj Tax Burden 2007 0.727758
Bajaj Interest Burden 2007 0.996643
Bajaj EBIT Margin 2007 0.158891
Bajaj Asset Turnover 2007 1.500319
Bajaj Fin. Lev. 2007 1.2937
Bajaj ROE 2007 0.223688Hero Net Income 2006 971.34
Hero EBT 2006 1,412.24
Hero EBIT 2006 1,427.82
Hero Sales 2006 10,097.17
Hero Assets 2006 2,195.11
Hero Equity 2006 2,009.33
Bajaj Net Income 2006 1,101.63
Bajaj EBT 2006 1,543.78
Bajaj EBIT 2006 1,547.74
Bajaj Sales 2006 8,653.83
Bajaj Assets 2006 6,237.88
Bajaj Equity 2006 4,770.73
Hero Tax Burden 2006 0.687801
Hero Interest Burden 2006 0.989088
Hero EBIT Margin 2006 0.141408
Hero Asset Turnover 2006 4.599847
Hero Fin. Lev. 2006 1.092459
Hero ROE 2006 0.483415
Bajaj Tax Burden 2006 0.713593
8/13/2019 Hero Bajaj ratios
37/42
Bajaj Interest Burden 2006 0.997441
Bajaj EBIT Margin 2006 0.17885
Bajaj Asset Turnover 2006 1.387303
Bajaj Fin. Lev. 2006 1.307532
Bajaj ROE 2006 0.230914
8/13/2019 Hero Bajaj ratios
38/42
8/13/2019 Hero Bajaj ratios
39/42
Sum of Value Column Labels
Row Labels Bajaj Hero Grand Total
2006 0.997441431 0.98908826 1.986529691
2007 0.996642821 0.989078152 1.985720972
2008 0.994193357 0.990539069 1.984732427
2009 0.978116407 0.992733352 1.970849759
2010 0.997514816 0.996081425 1.993596242011 0.999111493 0.988409181 1.987520673
2012 0.993911013 0.988465015 1.982376028
2013 0.999873441 0.995381179 1.995254619
Grand Total 7.956804777 7.929775633 15.88658041
Head Tax Burden
Sum of Value Column Labels
Row Labels Bajaj Hero Grand Total
2006 0.71359261 0.68780094 1.401393551
2007 0.727757986 0.688459995 1.416217981
2008 0.703052342 0.686303429 1.389355771
2009 0.699074616 0.719499736 1.418574353
2010 0.709388071 0.788150706 1.497538778
2011 0.775460496 0.801701625 1.577162121
2012 0.754867988 0.830146856 1.585014844
2013 0.713409732 0.825263863 1.538673595
Grand Total 5.796603842 6.027327152 11.82393099
0.96
0.97
0.98
0.99
1
1.01
2006 2007 2008 2009 2010 2011 2012 2013
Bajaj
Hero
Company
Year
Sum of Value
0
0.2
0.4
0.6
0.8
1
2006 2007 2008 2009 2010 2011 2012 2013
Bajaj
Hero
Company
Year
Sum of Value
Head
8/13/2019 Hero Bajaj ratios
40/42
Head ROE
Sum of Value Column Labels
Row Labels Bajaj Hero Grand Total
2006 0.230914346 0.48341487 0.714329216
2007 0.223687824 0.34731545 0.571003274
2008 0.476161981 0.324113266 0.8002752482009 0.35111703 0.337238703 0.688355733
2010 0.58146595 0.644103064 1.225569014
2011 0.680158934 0.65218568 1.332344613
2012 0.497271179 0.554364625 1.051635804
2013 0.385166952 0.423107961 0.808274914
Grand Total 3.425944197 3.765843619 7.1917878160
0.1
0.2
0.3
0.4
0.50.6
0.7
0.8
2006 2007 2008 2009 2010 2011 2012 2013
Bajaj
Hero
Company
Year
Sum of Value
Head
8/13/2019 Hero Bajaj ratios
41/42
8/13/2019 Hero Bajaj ratios
42/42