microsoft inc

SRI KRISHNA CONSULTING

Microsoft Corp

Download more reports from http://www.srikrishnaconsulting.com

For more information about this sample and our other services, please write to [email protected]

Monday, June 04, 2012

Disclaimer

The information, opinions, estimates and forecasts contained in this document have been arrived at or obtained from public sources believed to be reliable and in good faith which has not been independently verified and no warranty, express or implied, is made as to their accuracy, completeness or

correctness.

COMPANY FINALYTICS

Exclusive Fundamental Analysis of US Stocks

Prepared and Edited By‐

SRI KRISHNA CONSULTING

Page

Summary 3Latest Result 3Valuation Matrix 3ROE Analysis 3

Income Statement 4

Balance Sheet 5

Cash flow Statement 6

Quarterly Result 6

Growth Analysis 7

Comparative Analysis 8Income Statement 8Balance Sheet 8

Index Analysis 9Income Statement 9Balance Sheet 9

Ratio Analysis 10Annual 10Quarterly 11

TTM Analysis 11

Valuation and Projection 12

Technical Analysis 13CONTENT

About Sri Krishna ConsultingWe provide financial research and analytics services to our worldwide client. Our research is customized and proprietary to our clients and often provided in client formats and templates. Our expert team of analyst add crucial values to client proprietary methodology and add efficiencies.We have four areas of practice:‐‐Equity Research‐‐Credit Research‐‐Commodities Research‐‐Consultancy and Strategy.With a zeal to perform, we adopt best quality driven process and approaches. Our quality driven process and approaches have already give us a place as a top‐tire provider of Financial Research and Analytics.

Financial Research TeamWe have a robust investment research team with expertise in the financial domain. These professionals include CFAs, CAs and MBAs specializing in finance, with expertise in investment and retail banking, equity research, financial and sectoral analysis, etc. Our delivery teams are the core of our business, and we maintain their exceptional quality by selecting personnel on the basis of educational and functional experience. Our HR teams are always searching for outstanding performers.

Description

Contact Us: [email protected]

© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com

Annual Quarterly TTM Business Summary6/30/2011 2012 Q3 2012 Q3

69943.00 11.94 17407.00 (16.65) 73031.00 1.3630595.00 13.47 7054.00 (0.20) 30848.00 1.3723150.00 23.40 5108.00 (0.23) 23344.00 (0.53)23150.00 23.40 5108.00 (0.23) 23344.00 (0.53)

2.73 27.65 0.60 (0.23) 2.75 (0.91)

Industry Application Software

Latest 10 K filing 6/30/2011

Latest 10 Q Filing 3/31/2012Next Report Date 7/19/2012No. of Employee 90,000No. Equity Share (Million)

9742

Price 28.45Market Cap (Million) 277159.9Total Debt 22233.00Enterprise Value 292371.9

Exchange Traded NASDAQ

Ticker MSFT

52 Week High 32.95

52 Week Low 23.652007 2008 2009 2010 2011 Short Interest Ratio 1.760.70 0.74 0.74 0.75 0.82 Beta 10.70 0.74 0.72 0.75 0.82 Average Target Price 35.51.00 1.00 1.00 0.99 0.99 One Year Return 19.010.39 0.39 0.34 0.40 0.41 Three Months Return ‐11.071.30 1.41 1.15 1.04 0.88 One Month Return ‐8.17

126.75 118.25 128.56 129.87 140.02

45.23 48.73 36.83 40.63 40.55

45.23 48.73 35.84 40.77 40.55

NA NA NA NA NA

NA NA NA NA NA

2.802.653.8113.69

NA

Total Assets / Net Worth(Without Treasury

Stock)

Reported ROE (Excluding Treasury Stock)

Normalized ROE(Excluding Treasury Stock)

Reported PAT / PBTNormalized PAT / PBT

PBT / PBITPBIT / Sales

Sales / Total Assets

ROE Analysis

Market Data

Valuation Data

Company IndustryP/E(TTM)

P/E(Forward)

PEG RatioPrice/Sales

Dividend Yield(%)Price/Book

Price/Free Cash Flow

Price/Enterprise Value

10.35

10.46

1.183.272.813.4811.11

0.95

19.72

NA

NA

At a glance

Microsoft develops, manufactures, licenses, and supports a wide range of software products for a multitude of

computing devices.Reported PATEPS

Latest Results

EBITDA

% Change % Change % Change

Sales

Adjusted PAT

Summary

Particulars

Reported ROE (Including Treasury Stock)

Normalized ROE(Including Treasury Stock)

Strong Buy 15

Hold 8

Analyst Rating

45.23 48.73

35.84 40.77 40.55

0.00 0.00 0.00 0.00 0.00

2007 2008 2009 2010 2011

ROE

Normalized ROE(Excluding Treasury Stock) Normalized ROE(Including Treasury Stock)

65.42

21.5

1.49

13.81

Institutional Ownership

(%)

Top 10 Institutions

(%)

Mutual Fund Ownership

(%)

5%/Insider Ownership

(%)

Ownership (%)


2007 2008 2009 2010 2011

51122.00 60420.00 58437.00 62484.00 69943.00

9493.00 10198.00 10455.00 10595.00 13348.00

41629.00 50222.00 47982.00 51889.00 56595.00

14870.00 18387.00 16541.00 17067.00 17867.00

7121.00 8164.00 9010.00 8714.00 9043.00

1667.00 1686.00 (816.00) 842.00 941.00

21305.00 25357.00 21615.00 26950.00 30626.00

(4.00) (143.00) (56.00) 14.00 (31.00)

21301.00 25214.00 21559.00 26964.00 30595.00

1200.00 1400.00 1700.00 1800.00 2229.00

20101.00 23814.00 19859.00 25164.00 28366.00

0.00 0.00 38.00 151.00 295.00

20101.00 23814.00 19821.00 25013.00 28071.00

6036.00 6133.00 5252.00 6253.00 4921.00

14065.00 17681.00 14569.00 18760.00 23150.00

0.00 0.00 0.00 0.00 0.00

14065.00 17681.00 14569.00 18760.00 23150.000 0 0 0 0Minority Interest

Particulars (in Millions)

EAT

Non recurring income

Reported profit

Depreciation

EBIT

Interest expenses

EBT

Tax

Research and development expenses

other operating income/(Expenses)

Operating profitOther non‐operating income/(expenses)

EBITDA

Sales

cost of goods sold

Gross profitGeneral selling and

administrative expenses

Income Statement

51,122

60,420 58,43762,484

69,943

0.00

5000.00

10000.00

15000.00

20000.00

25000.00

30000.00

35000.00

2007 2008 2009 2010 2011

Operating Income

Operating profit EBITDA Sales

2007 2008 2009 2010 2011

Profit Levels

Gross profit Operating profit EBITDA EBIT EBT EAT Reported profit

81.43

83.12

82.11

83.04

80.92

41.67

41.97

36.99

43.13

43.79

41.67

41.73

36.89

43.15

43.74

39.32

39.41

33.98

40.27

40.56

39.32

39.41

33.92

40.03

40.13

27.51

29.26

24.93

30.02

33.10

2007

2008

2009

2010

2011

Profit Margins

Gross profit Operating profit EBITDA EBIT EBT EAT

Financial Data Mining

Get a Free Quote


2007 2008 2009 2010 2011

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

60557.00 62849.00 62382.00 62856.00 63415.00

0.00 0.00 0.00 0.00 0.00

(31114.00) (27703.00) (23793.00) (17736.00) (8195.00)

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 939.00 1231.00 1658.00

1654.00 1140.00 30.00 (176.00) 205.00

31097.00 36286.00 39558.00 46175.00 57083.00

0.00 0.00 3746.00 4939.00 11921.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 229.00 1456.00

0.00 0.00 0.00 0.00 0.00

8320.00 6621.00 7550.00 8623.00 9470.008320.00 6621.00 11296.00 13791.00 22847.0039417.00 42907.00 50854.00 59966.00 79930.00

4350.00 6242.00 7535.00 7630.00 8162.004760.00 12108.00 12503.00 12394.00 12581.00878.00 1973.00 1759.00 1158.00 744.00

10117.00 6588.00 4933.00 7754.00 10865.00

0.00 0.00 0.00 0.00 0.00

2898.00 2640.00 1878.00 1501.00 1434.000.00 0.00 0.00 0.00 0.00

23003.00 29551.00 28608.00 30437.00 33786.00

40168.00 43242.00 49280.00 55676.00 74918.00

23754.00 29886.00 27034.00 26147.00 28774.00

16414.00 13356.00 22246.00 29529.00 46144.0039417.00 42907.00 50854.00 59966.00 79930.00

Total Current AssetsNet Current Assets

Note Receivable ‐ Long Term

Other Long Term Assets, TotalOther Assets, TotalTotal Fixed Assets

Fixed Assets

Property/Plant/Equipment, Total ‐ Net

Goodwill, NetIntangibles, Net

Long Term Investments

Total Equity

Total Net Current AssetsTotal Assets

Total Current Liabilities

Uses of funds

Retained Earnings (Accumulated Deficit)

Treasury Stock ‐ Common

ESOP Debt Guarantee

Unrealized Gain (Loss)

Other Equity, Total

Owners Fund

Redeemable Preferred Stock

Preferred Stock ‐ Non Redeemable, Net

Common Stock

Additional Paid‐In Capital

Loan Fund

Long Term Debt

Capital Lease Obligations

Total Fund

Deferred Income Tax

Minority Interest

Other Liabilities, TotalTotal Loan Fund

Particulars (in Millions)Sources of Fund

Balance Sheet

2007 2008 2009 2010 2011

Sources of Fund

Total Equity Total Loan Fund

2007 2008 2009 2010 2011

Application of Funds

Total Fixed Assets

Total Net Current Assets


Get a Free Quote21.11 15.43 22.21 23.00 28.58

78.89 84.57 77.79 77.00 71.42

2007 2008 2009 2010 2011

% of Total Fund

Total Loan Fund Total Equity


2007 2008 2009 2010 2011

17796.00 21612.00 19037.00 24073.00 26994.00

6089.00 (4587.00) (15770.00) (11314.00) (14616.00)

(24544.00) (12934.00) (7463.00) (13291.00) (8376.00)56.00 137.00 (67.00) (39.00) 103.00

(603.00) 4228.00 (4263.00) (571.00) 4105.00

6714 6111 10339 6076 5505

6111 10339 6076 5505 9610

2011 Q3 2011 Q4 2012 Q1 2012 Q2 2012 Q316428.00 17367.00 17372.00 20885.00 17407.003369.00 3144.00 3189.00 5143.00 3356.00

13059.00 14223.00 14183.00 15742.00 14051.00

4469.00 5001.00 3969.00 4787.00 4469.00

2269.00 2393.00 2329.00 2371.00 2517.00

309.00 148.00 107.00 195.00 9.006630.00 6977.00 7992.00 8779.00 7074.00

7.00 0.00 (4.00) 50.00 (20.00)6637.00 6977.00 7988.00 8829.00 7054.00528.00 564.00 588.00 495.00 596.00

6109.00 6413.00 7400.00 8334.00 6458.0084.00 94.00 94.00 95.00 95.00

6025.00 6319.00 7306.00 8239.00 6363.00793.00 445.00 1568.00 1615.00 1255.00

5232.00 5874.00 5738.00 6624.00 5108.000.00 0.00 0.00 0.00 0.00

5232.00 5874.00 5738.00 6624.00 5108.000 0 0 0 0


Cash from Operating Activities

Cash from Investing Activities

Cash from Financing ActivitiesForeign Exchange Effects

Net Change in Cash

Net Cash ‐ Beginning Balance

Net Cash ‐ Ending Balance

Particulars (in Millions)Sales

cost of goods soldGross profit

General selling and administrative expenses


other operating income/(Expenses)Operating profit

Other non‐operating income/(expenses)

EBITDADepreciation

EBITInterest expenses

EBTTaxEAT

Non recurring income Reported profitMinority Interest

Cash flow Statement

Quarterly Income Statement

2007 2008 2009 2010 2011

Cash Flow

Cash from Operating Activities

Cash from Investing Activities

Cash from Financing Activities


Get a Free Quote

2011 Q3 2011 Q4 2012 Q1 2012 Q2 2012 Q3

Sales and Profit Margin

Sales Operating Profit Margin PAT Margin


2008 2009 2010 2011Average Growth

Median Growth

5 Year CAGR

18.19 (3.28) 6.93 11.94 8.44 9.43 1.067.43 2.52 1.34 25.98 9.32 4.97 1.07

20.64 (4.46) 8.14 9.07 8.35 8.61 1.06

23.65 (10.04) 3.18 4.69 5.37 3.93 1.04

14.65 10.36 (3.29) 3.78 6.37 7.07 1.05

1.14 (148.40) (203.19) 11.76 (84.67) (73.63) 0.8919.02 (14.76) 24.68 13.64 10.65 16.33 1.08

3475.00 (60.84) (125.00) (321.43) 741.93 (92.92) 1.5118.37 (14.50) 25.07 13.47 10.60 15.92 1.0816.67 21.43 5.88 23.83 16.95 19.05 1.1318.47 (16.61) 26.71 12.72 10.33 15.60 1.070.00 0.00 297.37 95.36 98.18 47.68 0.00

18.47 (16.77) 26.19 12.23 10.03 15.35 1.071.61 (14.36) 19.06 (21.30) (3.75) (6.38) 0.96

25.71 (17.60) 28.77 23.40 15.07 24.56 1.100.00 0.00 0.00 0.00 0.00 0.00 0.00

25.71 (17.60) 28.77 23.40 15.07 24.56 1.100.00 0.00 0.00 0.00 0.00 0.00 0.00

Particulars (%)

Salescost of goods sold

Gross profit





EBITDADepreciation


EBTTaxEAT


Growth Analysis

2008 2009 2010 2011

Growth Rates (Year on Year)

Sales Gross profit Operating profit EBITDA EBIT EBT EAT Reported profit

2007 2008 2009 2010 2011

Profit Index (Year on Year)

Sales Gross profit Operating profit EBITDA EBIT EAT Reported profit


2007 2008 2009 2010 2011100.00 100.00 100.00 100.00 100.0018.57 16.88 17.89 16.96 19.0881.43 83.12 82.11 83.04 80.92

29.09 30.43 28.31 27.31 25.55

13.93 13.51 15.42 13.95 12.93

3.26 2.79 (1.40) 1.35 1.3541.67 41.97 36.99 43.13 43.79

(0.01) (0.24) (0.10) 0.02 (0.04)41.67 41.73 36.89 43.15 43.742.35 2.32 2.91 2.88 3.19

39.32 39.41 33.98 40.27 40.560.00 0.00 0.07 0.24 0.42

39.32 39.41 33.92 40.03 40.1311.81 10.15 8.99 10.01 7.0427.51 29.26 24.93 30.02 33.100.00 0.00 0.00 0.00 0.00

27.51 29.26 24.93 30.02 33.100.00 0.00 0.00 0.00 0.00

2007 2008 2009 2010 2011

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00153.63 146.48 122.67 104.82 79.340.00 0.00 0.00 0.00 0.00

(78.94) (64.57) (46.79) (29.58) (10.25)0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.000.00 0.00 1.85 2.05 2.074.20 2.66 0.06 (0.29) 0.26

78.89 84.57 77.79 77.00 71.42

0.00 0.00 7.37 8.24 14.910.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.38 1.820.00 0.00 0.00 0.00 0.0021.11 15.43 14.85 14.38 11.8521.11 15.43 22.21 23.00 28.58100.00 100.00 100.00 100.00 100.00

11.04 14.55 14.82 12.72 10.2112.08 28.22 24.59 20.67 15.742.23 4.60 3.46 1.93 0.9325.67 15.35 9.70 12.93 13.59

0.00 0.00 0.00 0.00 0.00

7.35 6.15 3.69 2.50 1.790.00 0.00 0.00 0.00 0.00

58.36 68.87 56.26 50.76 42.27

101.91 100.78 96.90 92.85 93.73

60.26 69.65 53.16 43.60 36.00

41.64 31.13 43.74 49.24 57.73100.00 100.00 100.00 100.00 100.00


EBITDADepreciation


EBTTaxEAT

Particulars (%)Sales

cost of goods soldGross profit




Balance Sheet


Income Statement

ParticularsSources of FundOwners Fund

Redeemable Preferred Stock

Preferred Stock ‐ Non Redeemable, NetCommon Stock

Additional Paid‐In CapitalRetained Earnings

Treasury Stock ‐ CommonESOP Debt GuaranteeUnrealized Gain (Loss)Other Equity, Total

Total Equity0Loan Fund

Long Term DebtCapital Lease ObligationsDeferred Income TaxMinority Interest


Total Fund

Uses of fundsFixed Assets






Net Current AssetsTotal Current Assets



Comparative Analysis

71%

29%

Source of Fund (%) 2011

Total Equity Total Loan Fund

42%

58%

Application of Fund (%) 2011

Total Fixed Assets

Total Net Current Assets

Equity Research Report

Get a Free Quote


2007 2008 2009 2010 2011(Base Year)

100.00 118.19 114.31 122.23 136.82100.00 107.43 110.13 111.61 140.61100.00 120.64 115.26 124.65 135.95100.00 123.65 111.24 114.77 120.15100.00 114.65 126.53 122.37 126.99100.00 101.14 (48.95) 50.51 56.45100.00 119.02 101.46 126.50 143.75100.00 3575.00 1400.00 (350.00) 775.00100.00 118.37 101.21 126.59 143.63100.00 116.67 141.67 150.00 185.75100.00 118.47 98.80 125.19 141.12

0.00 0.00 0.00 0.00 0.00100.00 118.47 98.61 124.44 139.65100.00 101.61 87.01 103.60 81.53100.00 125.71 103.58 133.38 164.59

0.00 0.00 0.00 0.00 0.00100.00 125.71 103.58 133.38 164.59

0.00 0.00 0.00 0.00 0.00

2007 2008 2009 2010 2011

0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00

100.00 103.78 103.01 103.80 104.720.00 0.00 0.00 0.00 0.00

100.00 89.04 76.47 57.00 26.340.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00

100.00 68.92 1.81 (10.64) 12.39100.00 116.69 127.21 148.49 183.56

0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00

100.00 79.58 90.75 103.64 113.82100.00 79.58 135.77 165.76 274.60100.00 108.85 129.02 152.13 202.78

100.00 143.49 173.22 175.40 187.63100.00 254.37 262.67 260.38 264.31100.00 224.72 200.34 131.89 84.74100.00 65.12 48.76 76.64 107.39

0.00 0.00 0.00 0.00 0.00

100.00 91.10 64.80 51.79 49.480.00 0.00 0.00 0.00 0.00

100.00 128.47 124.37 132.32 146.88

100.00 107.65 122.68 138.61 186.51

100.00 125.81 113.81 110.07 121.13

100.00 81.37 135.53 179.90 281.13100.00 108.85 129.02 152.13 202.78

Income StatementParticulars



Research and development other operating Operating profit

Other non‐operating EBITDA

DepreciationEBIT

Interest expensesEBTTaxEAT


Balance SheetParticulars

Sources of FundOwners Fund

Redeemable Preferred StockPreferred Stock ‐ Non

Common StockAdditional Paid‐In Capital

Retained Earnings Treasury Stock ‐ CommonESOP Debt GuaranteeUnrealized Gain (Loss)Other Equity, Total

Total Equity

Loan FundLong Term Debt

Capital Lease ObligationsDeferred Income TaxMinority Interest


Total Fund

Uses of fundsFixed Assets

Net Current AssetsTotal Current Assets








Index Analysis

2007 2008 2009 2010 2011

Index of Loan Fund and Fixed Assets

Total Loan Fund Total Fixed Assets

Credit/Bond Analysis

Get a Free Quote


2007 2008 2009 2010 2011

1.44 1.90 1.59 2.14 2.731.44 1.90 1.63 2.13 2.731.42 1.87 1.62 2.10 2.691.57 2.05 1.82 2.33 2.990.40 0.44 0.52 0.52 0.642.19 2.72 2.42 3.06 3.61

3.19 3.89 4.42 5.24 6.72

3.19 3.89 4.42 5.24 6.72

5.25 6.48 6.53 7.09 8.24(3.19) (2.97) (2.66) (2.01) (0.97)

41.67 41.97 36.99 43.13 43.7981.43 83.12 82.11 83.04 80.9227.51 29.26 24.93 30.02 33.1027.51 29.26 24.26 30.13 33.1029.86 31.58 27.84 32.90 36.2930.03 25.75 26.50 25.00 17.53

45.23 48.73 35.84 40.77 40.55

45.23 48.73 36.83 40.63 40.5535.68 41.21 28.65 31.28 28.96

0.00 0.00 0.09 0.11 0.210.27 0.18 0.29 0.30 0.40

78.89 84.57 77.79 77.00 71.42

2.22 2.04 2.04 2.05 2.07

1.69 1.45 1.82 2.13 2.60

1.69 1.45 1.82 2.13 2.601.64 1.41 1.80 2.10 2.5645.36 57.22 68.67 85.77 66.23

27.36 23.10 31.71 24.24 23.30

25.21 21.40 28.40 22.12 21.2572.64 76.90 68.29 75.76 76.70

74.79 78.60 71.60 77.88 78.75

2.14 3.26 1.69 1.75 1.18

NA NA 522.61 166.65 96.16

NA NA 384.39 125.24 79.47

Per Share Ratio

Profitability Ratio (%)

Total Debt/EquityOwned Fund as % of Total

Fund

Diluted EPSAdjusted Cash EPSDividend Per Share

Operating Profit per Share

Book Value Per Share (Excluding Treasury Stocks)

Net Operating Income Per Share

Free Reserve Per Share

Long term Debt/Equity

Normalized EPSBasic EPS

Liquidity Ratio

Payout Ratio(%)

Coverage Ratio

Fixed Assets Turnover Ratio

Leverage Ratio

Operating MarginGross Profit marginNet profit Margin

Normalized Net Profit MarginAdjusted Cash Margin

Normalized Return on Net Worth (Excluding Treasury

Stock)

Reported Return on Net Worth (Excluding Treasury Stock) Return on Long Term Fund

Particulars

Financial Charges Coverage Ratio (Pre Tax)

Financial Charges Coverage Ratio (Post Tax)

Effective Tax Rate

Current Ratio

Current Ratio (Including St. Loans)

Quick RatioInventory Turnover Ratio

Dividend Payout RatioDividend Pay out Ratio (Cash

Profit)Earning Retention Ratio

Cash Earning Retention Ratio

Adjusted Cash flow Time Total Debt

Ratio Analysis‐Annual

Book Value Per Share (Including Treasury Stocks)

2007 2008 2009 2010 2011

EPS Trend

Normalized EPS Basic EPS

Diluted EPS

2007 2008 2009 2010 2011

Debt‐Equity Ratio

Long term Debt/Equity

Total Debt/Equity

2007 2008 2009 2010 2011

Liquidity Ratio

Current Ratio

Current Ratio (Including St. Loans)

Quick Ratio


2011 Q3 2011 Q4 2012 Q1 2012 Q2 2012 Q3

1.93 2.04 2.05 2.47 2.05

0.78 0.82 0.94 1.04 0.830.61 0.69 0.68 0.78 0.60

40.36 40.17 46.01 42.03 40.6440.40 40.17 45.98 42.27 40.5237.19 36.93 42.60 39.90 37.1031.85 33.82 33.03 31.72 29.34

2012 Q2 % of Sales 2012 Q3 % of Sales Changes72052.00 100.00 73031.00 100.00 1.3614845.00 20.60 14832.00 20.31 (0.09)57207.00 79.40 58199.00 79.69 1.7318226.00 25.30 18226.00 24.96 0.009362.00 12.99 9610.00 13.16 2.65759.00 1.05 459.00 0.63 (39.53)

30378.00 42.16 30822.00 42.20 1.4653.00 0.07 26.00 0.04 (50.94)

30431.00 42.23 30848.00 42.24 1.372175.00 3.02 2243.00 3.07 3.13

28256.00 39.22 28605.00 39.17 1.24367.00 0.51 378.00 0.52 3.00

27889.00 38.71 28227.00 38.65 1.214421.00 6.14 4883.00 6.69 10.45

23468.00 32.57 23344.00 31.96 (0.53)0.00 0.00 0.00 0.00 NA

23468.00 32.57 23344.00 31.96 (0.53)0.00 0.00 0.00 0.00 NA

2.77 2.75 (0.91)8.51 8.59 0.97

Operating Profit MarginEBITDA MarginEBIT MarginPAT Margin

Per Share Ratio

Profitability Ratio


Operating Income Per Share(Rs.)

Operating Profit Per Share(Rs.)

Adjusted EPS(Rs.)



Research and development other operating Operating profit

Other non‐operating EBITDA

EPSSPS

DepreciationEBIT

Interest expensesEBTTaxEAT


Ratio Analysis‐Quarter

TTM Analysis

Particulars

2011 Q32011 Q42012 Q12012 Q22012 Q3

Per Share Ratio (QoQ)

Operating Income Per Share(Rs.)Operating Profit Per Share(Rs.)Adjusted EPS(Rs.)

79.40

79.69

42.16

42.20

42.23

42.24

39.22

39.17

38.71

38.65

32.57

31.96

32.57

31.96

2012 Q2

2012 Q3

Profit Margins (TTM)

Gross profit Operating profit EBITDA EBIT EBT EAT Reported profit

Fundamental Analysis and Modeling

Get a Free Quote


35.5036.0040.0020.0030.00

Quarter Ending Jun‐12

Quarter Ending Sep‐12

Year Ending Jun‐12

Year Ending Jun‐13

18698.80 18456.60 74290.40 80645.300.66 0.71 2.72 3.057.67 6.24 6.22 8.55

NA

NA

NA

NA

NA

NA

17.65

17.62

30.48

38.29

NA

NA

NA

NA

NANA

NA

NA

NA

NA

NA

NA

2.652.04

4.9673.241.772.0810.0813.614.4365.5667.6‐‐

30.9126.15

26.0825.6326.4338.63

31.96

29.17

17.3

24.48

NA

NA

NA

NAInventory Turnover (TTM)

Asset Turnover (TTM)

Return on Assets (TTM)

Return on Assets ‐ 5 Yr. Avg.

Return on Investment (TTM)

Return on Investment ‐ 5 Yr. Avg.

Return on Equity (TTM)

Return on Equity ‐ 5 Yr. Avg.

2.811.94

12.8327.362.882.9417.3917.39‐‐

76.6279.3641.941.0537.99

37.4538.65Pre‐Tax Margin (TTM)

Pre‐Tax Margin ‐ 5 Yr. Avg.Net Profit Margin (TTM)

Net Profit Margin ‐ 5 Yr. Avg.

Effective Tax Rate (TTM)

Effective Tax Rate ‐ 5 Yr. Avg.

Revenue/Employee (TTM)

Net Income/Employee (TTM)

Receivable Turnover (TTM)

LT Debt to Equity (MRQ)Total Debt to Equity (MRQ)Interest Coverage (TTM)Gross Margin (TTM)

Gross Margin ‐ 5 Yr. Avg.EBITD Margin (TTM)EBITD ‐ 5 Yr. Avg

Operating Margin (TTM)

Operating Margin ‐ 5 Yr. Avg.

Company IndustryParticularsDividend Yield

Dividend Yield ‐ 5 Year Avg.

Dividend 5 Year Growth RatePayout Ratio(TTM)Quick Ratio (MRQ)Current Ratio (MRQ)

No. of Analyst

Price EstimatesAverage TargetMedian TargetHigh TargetLow Target

Valuation and Projection

Projection

SalesEPS

Growth

Performance Over Industry

38%

30%

30%

0% 2%

Analyst Recommendation

Strong Buy Buy Hold Underperform Sell

19%

0%3% 3%

Q1 Q2 Q3 Q4

Earning Surprise

Excel‐VBA Based ModelGet a Free Quote


Price 28.45 AS On: 6/1/2012

EMA(13) 29.89 ADX 19

EMA(26) 30.35 DX 46

EMA(50) 29.96 +DI 12

EMA(200) 27.31 ‐DI 33

RSI(14) 26.40 %K(Fast) 0

MACD ‐0.47 %K(Slow) 7.19

William(%R) ‐100.00 %d(Slow) 12.28

Technical Indicators

Technical Analysis

0

20000000

40000000

60000000

80000000

10000000

12000000

14000000

16000000

18000000

0

5

10

15

20

25

30

35

22‐Nov 1‐Feb 16‐Apr

Price Chart

Volume Adj Close EMA(200) EMA(50)

‐1.00‐0.500.000.501.001.50

MACD Signal line

020406080100

RSI(14)

Technical AnalysisGet a Free Quote


Service Description

We provide financial research and analytics services to our worldwide client. Our research is customized and proprietary to our clients and often provided in client formats and templates. Our expert team of analyst add crucial values to client proprietary methodology and add efficiencies.

Equity ResearchSKC Provides a broad range of services in this segment. We serve both buy side and sell side clients like, bulge bracket equity research departments, hedge funds, investment advisers and independent research houses. Our analytical capabilities includes: bottom‐up earnings forecasts, discounted cash flow valuation models, thematic sector research, and research summaries etc.

Financial Modeling & AnalyticsSKC provides all investment research and Financial Modeling solution to the clients. Our Quantitative team comprises of highly qualified professionals with vast experience in Financial Modeling. Our Expert team of statisticians provides financial modeling design suggestion to clients.

Fixed Income & Credit ResearchWe serve bulge bracket banks as well as credit hedge funds in Fixed Income and Credit research segments. Our investment analysis involves forecasting of interest rate structure, Risk analysis and E‐I‐C research.

Technical AnalysisWe are leading provider of technical analysis strategies and methodology. Our technical strategies cover equity, index, Forex, commodities and fixed‐income markets. Our chartists and mathematical approaches match requirements of various investment styles, from intraday trading to swing trading and long term investments.

Commodity Research and AnalysisWe are focused on fundamental and technical analysis of global commodities market. Our unique commodity research and market insights will enable our customers to grasp the present scenario of the market and what will it be in the future. Our commodity research team provides a complete solution from price discovery to analysis.

Forex Research and AnalysisOur Forex Research expert team can delivers Forex‐related insight, tools, and information that you need to make great decisions about your Forex trading. We are at industry forefront in terms of Forex research service quality with extensive market experience and effective qualified specialist expertise.Our goal and focus is to provide the intelligence, opinion, and analysis of the currency that will meet your needs and foster your trading success.

We Are Always Open For A Free Trial


microsoft inc

Investor Relations

s srikrishnaconsulting

withexpertiseininves

latestresult3 valuationmatrix

treasurystocknanana

andsupportsa adjustedpat

institutional top10mutualfund

equityshare peforward10

financialdata mining