PRECISION WIRES INDIA LTD SCREENER.

IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Trailing Best Case Worst Case
Sales 536.19 630.17 873.60 931.78 975.82 981.69 880.77 843.49 884.15 1,407.82 1,733.18 2,241.65 1,530.09
Expenses 520.50 585.66 810.81 894.01 935.57 928.11 833.44 791.60 830.23 1,322.42 1,638.94 2,104.95 1,448.07
Operating Profit 15.69 44.51 62.79 37.77 40.25 53.58 47.33 51.89 53.92 85.40 94.24 136.70 82.01
Other Income 0.68 4.40 1.27 0.76 1.26 4.99 3.25 1.61 2.93 1.97 - - -
Depreciation 10.32 10.88 12.25 12.94 12.57 11.81 19.59 15.77 14.29 14.07 12.50 12.50 12.50
Interest 3.98 4.63 4.80 5.95 5.07 23.71 14.22 11.12 9.23 15.20 18.99 18.99 18.99
Profit before tax 2.07 33.40 47.01 19.64 23.88 23.06 16.78 26.60 33.34 58.09 62.75 105.21 50.52
Tax 0.91 10.78 16.01 5.49 7.92 8.61 6.67 9.57 10.80 22.11 23.04 37% 37%
Net profit 1.16 22.62 31.00 14.15 15.95 14.44 10.10 17.03 22.54 35.98 39.68 66.58 31.97
EPS 0.50 9.78 13.40 6.12 6.90 6.24 4.37 7.36 9.74 15.56 17.16 28.79 13.82
Price to earning 29.47 4.43 4.65 6.24 5.41 7.02 14.61 10.03 13.16 19.76 10.35 13.33 10.35
Price 14.78 43.31 62.34 38.19 37.32 43.83 63.79 73.86 128.21 307.40 177.60 383.62 143.10

RATIOS:
Dividend Payout 79.31% 22.50% 22.39% 24.52% 28.97% 80.06% 62.97% 44.10% 35.89% 28.90%
OPM 2.93% 7.06% 7.19% 4.05% 4.12% 5.46% 5.37% 6.15% 6.10% 6.07% 5.44%

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

Sales Growth 11.32% 7.05% 7.61% 16.92% 59.23% 59.23% 7.05%
OPM 5.51% 5.36% 5.84% 6.10% 5.44% 6.10% 5.36%
Price to Earning 11.38 10.82 12.49 13.33 10.35 13.33 10.35
PRECISION WIRES INDIA LTD SCREENER.IN

Narration Sep-16 Dec-16 Mar-17 Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18 Dec-18
Sales 211.18 206.31 249.78 267.83 307.09 414.99 419.95 442.35 431.86 439.02
Expenses 196.92 194.04 233.45 246.99 287.98 390.38 397.14 416.56 408.65 416.59
Operating Profit 14.26 12.27 16.33 20.84 19.11 24.61 22.81 25.79 23.21 22.43
Other Income - - - - - - - - - -
Depreciation 3.70 3.64 3.63 3.33 3.76 3.49 3.49 2.94 2.94 3.13
Interest 2.35 1.89 2.30 3.12 2.99 3.59 5.51 4.58 4.58 4.32
Profit before tax 8.21 6.74 10.40 14.39 12.36 17.53 13.81 18.27 15.69 14.98
Tax 2.82 2.37 2.94 5.03 4.70 6.62 5.75 6.41 5.51 5.37
Net profit 5.39 4.37 7.46 9.36 7.66 10.91 8.05 11.85 10.18 9.60

OPM 7% 6% 7% 8% 6% 6% 5% 6% 5% 5%
PRECISION WIRES INDIA LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital 11.56 11.56 11.56 11.56 11.56 11.56 11.56 11.56 11.56 11.56
Reserves 130.23 146.90 169.83 179.93 190.63 191.54 175.28 183.24 201.17 224.95
Borrowings 62.75 56.59 75.03 64.20 95.68 53.35 37.68 27.79 37.80 33.43
Other Liabilities 93.95 135.88 224.02 197.37 233.53 179.49 133.69 134.82 152.49 258.76
Total 298.49 350.93 480.44 453.06 531.40 435.94 358.21 357.41 403.02 528.70

Net Block 132.04 127.46 147.84 147.44 134.00 126.86 86.85 80.29 81.81 79.04
Capital Work in Progress 2.65 4.56 5.08 2.62 2.94 2.67 2.77 11.94 5.18 10.43
Investments 0.16 - 0.50 0.50 19.70 - - 1.86 1.33 1.42
Other Assets 163.64 218.91 327.02 302.50 374.76 306.41 268.59 263.32 314.70 437.81
Total 298.49 350.93 480.44 453.06 531.40 435.94 358.21 357.41 403.02 528.70

Working Capital 69.69 83.03 103.00 105.13 141.23 126.92 134.90 128.50 162.21 179.05
Debtors 78.66 137.42 191.88 168.34 192.60 186.00 137.50 135.01 181.44 253.92
Inventory 42.47 28.72 48.76 76.11 98.13 75.42 95.26 97.44 107.00 108.05

Debtor Days 53.55 79.59 80.17 65.94 72.04 69.16 56.98 58.42 74.90 65.83
Inventory Turnover 12.63 21.94 17.92 12.24 9.94 13.02 9.25 8.66 8.26 13.03

Return on Equity 1% 14% 17% 7% 8% 7% 5% 9% 11% 15%

Return on Capital Emp 18% 22% 10% 10% 17% 13% 17% 18% 28%
PRECISION WIRES INDIA LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Cash from Operating Activity 23.67 31.27 65.02 7.03 27.31 5.99 32.18 44.69 13.09 94.97
Cash from Investing Activity -13.41 -8.14 -73.67 16.14 -31.35 37.38 -4.77 -18.84 -8.86 -17.49
Cash from Financing Activity -22.72 -14.72 7.76 -24.08 16.70 -56.51 -35.81 -26.99 -6.18 -31.40
Net Cash Flow -12.46 8.41 -0.89 -0.91 12.66 -13.14 -8.40 -1.14 -1.96 46.08
How to use it?
You can customize this workbook as you want.
You can add custom formating, add conditional formating, add your own formulas… do ANYTHING.
Please don't edit the "Data Sheet" only.

After customization, you can upload this back on Screener.

Upload on: https://www.screener.in/excel/

Download your customized workbooks now onwards.

Now whenever you will "Export to excel" from Screener, it will export your customized file.

TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: screener.feedback@dalal-street.in
COMPANY NAME PRECISION WIRES INDIA LTD
LATEST VERSION 2.10 PLEASE
CURRENT VERSION 2.10

META
Number of shares 2.31
Face Value 5
Current Price 177.6
Market Capitalization 410.74

PROFIT & LOSS

Report Date Mar-09 Mar-10 Mar-11 Mar-12
Sales 536.19 630.17 873.60 931.78
Raw Material Cost 468.69 525.54 766.99 838.33
Change in Inventory -3.93 -5.39 19.07 13.64
Power and Fuel 14.51 15.90 14.58 17.48
Other Mfr. Exp 10.72 12.14 15.64 14.69
Employee Cost 6.63 7.96 10.95 11.57
Selling and admin 9.33 11.58 11.85 11.90
Other Expenses 6.69 7.15 9.87 13.68
Other Income 0.68 4.40 1.27 0.76
Depreciation 10.32 10.88 12.25 12.94
Interest 3.98 4.63 4.80 5.95
Profit before tax 2.07 33.40 47.01 19.64
Tax 0.91 10.78 16.01 5.49
Net profit 1.16 22.62 31.00 14.15
Dividend Amount 0.92 5.09 6.94 3.47

Quarters
Report Date Sep-16 Dec-16 Mar-17 Jun-17
Sales 211.18 206.31 249.78 267.83
Expenses 196.92 194.04 233.45 246.99
Other Income
Depreciation 3.70 3.64 3.63 3.33
Interest 2.35 1.89 2.30 3.12
Profit before tax 8.21 6.74 10.40 14.39
Tax 2.82 2.37 2.94 5.03
Net profit 5.39 4.37 7.46 9.36
Operating Profit 14.26 12.27 16.33 20.84

BALANCE SHEET
Report Date Mar-09 Mar-10 Mar-11 Mar-12
Equity Share Capital 11.56 11.56 11.56 11.56
Reserves 130.23 146.9 169.83 179.93
Borrowings 62.75 56.59 75.03 64.2
Other Liabilities 93.95 135.88 224.02 197.37
Total 298.49 350.93 480.44 453.06
Net Block 132.04 127.46 147.84 147.44
Capital Work in Progress 2.65 4.56 5.08 2.62
Investments 0.16 0.5 0.5
Other Assets 163.64 218.91 327.02 302.5
Total 298.49 350.93 480.44 453.06
Receivables 78.66 137.42 191.88 168.34
Inventory 42.47 28.72 48.76 76.11
Cash & Bank 20.47 28.88 27.99 27.08
No. of Equity Shares 11565223 11565223 11565223 11565223
New Bonus Shares
Face value 10 10 10 10

CASH FLOW:
Report Date Mar-09 Mar-10 Mar-11 Mar-12
Cash from Operating Activity 23.67 31.27 65.02 7.03
Cash from Investing Activity -13.41 -8.14 -73.67 16.14
Cash from Financing Activity -22.72 -14.72 7.76 -24.08
Net Cash Flow -12.46 8.41 -0.89 -0.91

PRICE: 14.78 43.31 62.34 38.19

DERIVED:
Adjusted Equity Shares in Cr 2.31 2.31 2.31 2.31
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

975.82 981.69 880.77 843.49 884.15 1,407.82
874.65 847.50 758.76 713.20 748.41 1,251.20
10.17 -9.76 2.05 1.18 5.62 20.07
17.39 16.73 19.40 18.45 20.11 18.36
15.77 16.20 16.33 18.73 10.84 11.57
13.56 14.46 15.52 17.46 20.38 22.73
13.14 13.95 14.84 14.68 24.95 25.07
11.23 9.51 10.64 10.26 11.16 13.56
1.26 4.99 3.25 1.61 2.93 1.97
12.57 11.81 19.59 15.77 14.29 14.07
5.07 23.71 14.22 11.12 9.23 15.20
23.88 23.06 16.78 26.60 33.34 58.09
7.92 8.61 6.67 9.57 10.80 22.11
15.95 14.44 10.10 17.03 22.54 35.98
4.62 11.56 6.36 7.51 8.09 10.40

Sep-17 Dec-17 Mar-18 Jun-18 Sep-18 Dec-18

307.09 414.99 419.95 442.35 431.86 439.02
287.98 390.38 397.14 416.56 408.65 416.59

3.76 3.49 3.49 2.94 2.94 3.13

2.99 3.59 5.51 4.58 4.58 4.32
12.36 17.53 13.81 18.27 15.69 14.98
4.70 6.62 5.75 6.41 5.51 5.37
 7.66 10.91 8.05 11.85 10.18 9.60
19.11 24.61 22.81 25.79 23.21 22.43

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

11.56 11.56 11.56 11.56 11.56 11.56
190.63 191.54 175.28 183.24 201.17 224.95
95.68 53.35 37.68 27.79 37.8 33.43
233.53 179.49 133.69 134.82 152.49 258.76
531.40 435.94 358.21 357.41 403.02 528.70
134 126.86 86.85 80.29 81.81 79.04
2.94 2.67 2.77 11.94 5.18 10.43
19.7 1.86 1.33 1.42
374.76 306.41 268.59 263.32 314.7 437.81
531.40 435.94 358.21 357.41 403.02 528.70
192.60 186.00 137.50 135.01 181.44 253.92
98.13 75.42 95.26 97.44 107 108.05
39.74 26.6 18.2 17.06 15.2 61.34
11565223 11565223 11565223 23130446 23130446 23130446

10 10 10 5 5 5

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

27.31 5.99 32.18 44.69 13.09 94.97
-31.35 37.38 -4.77 -18.84 -8.86 -17.49
16.70 -56.51 -35.81 -26.99 -6.18 -31.40
12.66 -13.14 -8.40 -1.14 -1.96 46.08

37.32 43.83 63.79 73.86 128.21 307.40

2.31 2.31 2.31 2.31 2.31 2.31