WWW.INDUSTRY20.COM
A 99 MEDIA PUBLICATION
VOLUME 11
ISSUE 01
SEPTEMBER 2011
PRICE 200 (FOR SPECIAL ANNIVERSARY PACK)
SEPTEMBER 2011 VOL 11 ISSUE 01
10th
AnniversAry issue
top INDUSTRY 2.0 - TOP 500 MANUFACTURING SMBs
Manufacturing
SMBs
S ix t h
AnnuAl
Rep oRt
` 200
editorial VOl. 11 | ISSuE 01 | SEPTEMbEr 2011 VOl.II
Managing Director: Dr Pramath raj Sinha Printer & Publisher: Kanak Ghosh Editorial Group Editor: r Giridhar dEsign Sr. Creative Director: Jayan K Narayanan Art Director: Anil VK Associate Art Director: PC Anoop Visualisers: Prasanth TR, Anil T & Shokeen Saifi Chief Designer: N V baiju Sr. Designers: Joffy Jose, Chander Dange & Sristi Maurya Designers: Suneesh K, Shigil N, Charu Dwivedi raj Verma, Prince Antony & binu MP Chief Photographer: Subhojit Paul Sr. Photographer: Jiten Gandhi brand managEmEnt General Manager: Ankur Agarwal salEs & markEting General Manager - Nabjeet Ganguli (09820060094) National Manager - Events & Special Projects: Mahantesh Godi (09880436623) Assistant Brand Manager: Maulshree Tewari GM (South & West): Vinodh Kaliappan (09740714817) South: Farooq Faniband North: Madhusudan Sinha East: Jayanta bhattacharya (09331829284) Production & logistics Sr. GM - Operations: Shivshankar M Hiremath Manager - Operations: rakesh upadhyay Assistant Production Manager: Vilas Mhatre Assistant Manager - Logistics: Vijay Menon Executive - Logistics: MP Singh, Mohamed Ansari & Nilesh Shiravadekar
officE addrEss Nine Dot Nine Interactive Pvt ltd Kakson House, A & b Wing, 2nd Floor 80 Sion Trombay road, Opposite r K Studio Chembur, Mumbai 400071. board line: 91 22 67899666 Fax: 91 22 67899667 For any information, write to info@industry20.com For subscription details, write to subscribe@industry20.com For sales and advertising enquiries, write to advertise@industry20.com For any customer queries and assistance, contact help@9dot9.in Printed and published by Kanak Ghosh for Nine Dot Nine Interactive Pvt ltd Plot No. 725 GES, Shirvane, Nerul, Navi Mumbai 400706. board line: 91 22 67899666 Fax: 91 22 67899667 Editor: Anuradha Das Mathur Plot No. 725 GES, Shirvane, Nerul, Navi Mumbai 400706. Printed at Tara Art Printers Pvt ltd. A-46-47, Sector-5, NOIDA (u.P.) 201301
www.industry20.com
Reinventing the Manufacturing Organisation
O
ver the past decade, the Indian manufacturing industry has gone through an exciting journey of growth, and has become increasingly skilled at manufacturing a wide variety of products. Many of these products are complex, or built to high standards of excellence. Manufacturing organisations from the country now routinely figure at the top of quality lists, and have become sought after suppliers by marquee brands around the globe. India has also become an important engineering and design hub for the world’s leading manufacturers, EPC companies and consultants. This has helped proliferate new skills, and foster greater use of advanced technologies in manufacturing. Some of the factors that have propelled a change in the manufacturing environment include the influx of international manufacturers servicing both domestic and international markets from India, the growing aspirations of local customers, and the enormous expansion of the domestic market fuelled by the secular economic growth of the nation. These changes have also transformed the dynamics of the market, compelling manufacturers to become more agile, innovative and responsive to customer needs. Consequently, manufacturing companies are changing their operating and business models. From engineering and product design to supply chain, people management to finance — practices and processes are being revamped and redesigned, with the
industry 2.0
R Giridhar editor@industry20.com
help of technology solutions, to facilitate Manufacturing 2.0. Keeping pace with this rapid transformation, Industry 2.0 magazine has been chronicling the developments and trends in the manufacturing sector, highlighting technology advances, explaining strategy innovations, disseminating best practices, and analysing management issues. Through our feature articles, case studies and analysis contributed by leading thinkers and experts, we have aimed to provide you with a comprehensive overview of innovation and achievement across the manufacturing spectrum. And, as we turn 10, we would like to thank all our readers and sponsors for their unwavering support and encouragement — and making this publication a success. This 10th anniversary edition is our largest ever review of the Indian manufacturing industry, covering almost 2,300 profitable companies across 24 industrial sectors. Collectively, these companies represent `21,461 tn ($466,550 bn) in net sales and `1,605 tn (($34,900 bn) in profit. It is interesting to note that the 726 large companies (organisations with net sales of `300 cr or more) in our list account for almost 94 per cent of the total sales and profits — and that this ratio has remained unchanged when compared with the previous year. I am sure you will find many interesting facts and insights as you peruse the two volumes that comprise this special issue. We look forward to receiving your comments and feedback.
- technology management for decision-makers | september 2011 Vol. ii
1
contents
top
17 cover story
Cover design: Anil V.K.
Manufacturing
SMBs
08
10
Every year we analyze the performance of the nation’s largest and most profitable manufacturing companies. In our 9th annual ranking we present organizations that have recorded outstanding achievements for the 2010 financial year (year ending March 2010). This year, we selected a total of 2,297 profitable manufacturing companies for our analysis. This represents an increase of 13 per cent over last year’s list. Of these, 726 organizations were grouped into the Top 500 Manufacturing Companies list (Volume 1), while the remaining 1,571 organizations were classified as Top SMB Manufacturing Companies (Volume 2). Our rankings of companies are derived by comparing relative performance of each company across nine financial parameters.
Ranking Methodology Overall Rankings Sectoral Rankings
18 20 110
advertiser index Aviska Infotech ...................................... IBC DIESL .......................................................IFC Dsonic ..................................................... 13 EFD Induction ............................................9 Elecon ................................................... 119
information technology 08 E-Commerce Drives B2B Innovation Understanding how technology can be
increased value. However, executives need to carefully analyze the benefits, and review the drawbacks before making the move.
used to drive business value enables business managers to create new services and greater value for customers.
management & strategy 10 Finding the Courage to Shrink Spinning off businesses and down-
departments Editorial ......................................01 Industry Update......................... 04 Product Update ....................... 118
Havells..................................................... BC PCI ........................................................... 11 S & T Engineers ...................................... 15 SAP India ....................................................5 TE Connectivity ..........................................7 Timken India ..............................................3
sizing the organization can generate
2
september 2011 VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Power plants turn to Timken for reliability and to improve productivity A Timken速 bearing is known for its stability and ultra-long service life, helping equipment builders and power plants to improve productivity, enabling stable power supply and helping create more value.
www.timken.com Registered Office: Timken India Limited, 39-42, Electronic City, Phase II, Hosur Road, Bangalore - 560100. Tel: 080- 41362000. Fax: 080- 28521039.
Regional Office: North- New Delhi Tel: 011- 46043444, Fax: 011- 41756851
East- Kolkata Tel: 033- 44053300, Fax: 033- 44004845
West- Pune Tel: 020- 41053200, Fax: 020- 40037709
South- Bangalore Tel: 080- 41362000, Fax: 080- 28521039.
industry update
Ingersoll Rand Aims to Reduce Food Waste
I
ngersoll Rand is now offering cold chain consultancy services to creators of cold chain infrastructure (both mobile and static). The cold chain market size is estimated at Rs 800 crore, and is growing at the rate of 20 to 22 per cent. Commenting on the new service, Manjunath MS, LeaderBusiness Creation for Cold Chain at Ingersoll Rand India says “We aim to provide competitive leverage to our customers, through consulting assistance in structural planning, storage knowl-
edge, automation, remote tracking and cold chain transport and refrigeration.” The company is also piloting reefer transportation models that will suit the needs of small farm holdings in rural India. Considering the poor road infrastructure in the country and increasing fuel prices, Ingersol Rand has designed energy efficient refrigeration systems that can be mounted on small format vehicles to collect perishable produce both, for the first mile and the last mile.
PPG Forms Fibre Glass Venture
P
PG Industries has signed a letter of intent with Harsha Exito Engineering (India) to establish a joint venture for the manufacture and sale of fibre glass reinforcement products. “Over the next several months, PPG and Harsha will be working to finalise a fibre glass joint venture in Tamil Nadu to primarily serve the Indian market,” announced Thomas P Kerr, Vice President for
fibre glass at PPG. According to Kerr, the projected expansion of the Indian economy will help drive demand for fibre glass in end-use applications like infrastructure, transportation and wind energy. “PPG does not currently operate a fibre glass manufacturing facility in India, but we export fibre glass to the region to support our customers’ operations there,” Kerr pointed out.
Arshiya Builds Advanced Warehouses
A
rshiya International is partnering with Tata BlueScope Steel to build warehouses at India’s first Free Trade and Warehousing Zone (FTWZ) in Panvel, near Mumbai. For the massive warehousing project covering a total plan area of 5.45 lakh sq ft, Tata BlueScope Building Solutions has designed, manufactured, supplied and erected five Butler buildings. These high-quality building systems have been supplied with a MR-24 roof system, which is warranted for 10 years leakproof performance. The warehouse buildings offer superior functionalities.
4
september 2011 VoL. ii | industry 2.0
Rajiv Upadhyay, Vice President, Building Solutions business, Tata BlueScope Steel, explained, “These building systems are not only structurally strong and stable but also have a distinct architectural appeal.” Commenting on the partnership, Ajay Mittal, Group Chairman and Managing Director, Arshiya International, said, “Our state-of-the-art warehouses will revolutionise logistics infrastructure.” is developed and operated in India.” Arshiya International is developing five FTWZs across India (Mumbai, Khurja, Nagpur, Chennai and Haldia).
- technoLogy management for decision-makers
Jindal iTF Plans Barge TransPorTaTion
J
indal ITF and NTPC have entered into an agreement to create and operate an infrastructure to transport coal through inland waterways to Farakka, West Bengal. This project is an attempt to reduce dependence on the overstretched railway network to supply fuel to NTPC’s power plant. NTPC needs around 3MMT of imported coal per annum for its Farakka thermal plant. The project will involve transshipment of coal from an east coast port that has a capacity to handle Panamax vessels. Jindal will deploy special barges to fit the width and depth of the waterways to Farakka. Each barge will have a capacity at least of 60,000 MT.
ToyoTa KirlosKar MoTor BoosTs CaPaCiTy
C
ar manufacturer Toyota Kirloskar Motor (TKM) has announced plans to increase its production capacity to 310,000 units by 2013. This expansion will entail an investment of about Rs 898 crores. According to TKM, the production in the first plant will be enhanced from 90,000 units to 100,000 units, and in the second plant from 120,000 units to 210,000 units. The first plant will manufacture the Innova and Fortuner; while the second plant will produce Etios, Etios Liva and Corolla Altis cars. Group company Toyota Kirloskar Auto Parts (TKAP) plans to put in aluminium casting and machining lines to make parts for the Etios and Etios Liva vehicles. It will come up at TKAP’s new engine plant and will start operations in 2012. These new lines will see an additional investment of about Rs 750 crores.
www.industry20.com
industry update
CAMWorks 2011 Automates CNC Programming
G
eometric is now showcasing its fully automatic CNC programming system, CAMWorks 2011. The updated solution reduces machine programming time by as much as 90 per cent, and allows design and manufacturing engineers to use a common database for both product design and final machining. Using AFR, CAMWorks identifies the areas to be machined, and then uses its proprietary Technology Database (TechDB) to automatically generate tool paths. This results in fully automatic programming of families of parts, automatic programming of similar features on new parts, and the ability to incorporate manufacturing information directly into the solid model.
Shriram EPC to Set Up Solar Thermal Project
S
hriram EPC (SEPC) has bagged a Rs 640 crore order from Abhijeet Projects to set up a 50 MW Solar Thermal Power Plant in the Jaisalmer district of Rajasthan. The project has been commissioned by Corporate Ispat Alloys (CIAL). CIAL secured the contract for the plant through competitive bidding under Jawaharlal Nehru Solar Mission. CIAL has also entered into a technology agreement with Ener-T International of Israel to provide solar technology to this project. SEPC will execute the EPC work in partnership with ENER-T. The scope of work, to be completed in 20 months, includes the design, engineering, procurement, supply, erection, testing & commissioning of the entire project.
6
september 2011 VoL. ii | industry 2.0
BHEL Secures Material Handling Project
B
The TechDB that is used to store and apply knowledge-based machining information, has been enhanced to simplify the process of creating best machining practices. These features make knowledge-based machining capabilities easier to use, and improve the consistency and quality of the programmed parts.
harat Heavy Electricals (BHEL) has bagged a Rs 1,395 crore turnkey contract from National Mineral Development Corp. (NMDC) to set up a raw material handling system for an integrated steel plant at Nagarnar in Chhattisgarh. The scope of the project includes a system that can receive raw material, perform wagon tipping, crushing, storing and feeding the 3 MTPA steel plant. The project will be implemented by BHEL’s industrial systems group that handles orders for bulk material handling like coal and ash handling systems for thermal power plants, raw material and balance of plant equipment for hydropower projects.
SAIL Formulates Research Blueprint
T
he Board of Steel Authority of India (SAIL) has approved a Master Plan for Research & Development to facilitate acquisition and development of technologies to sustain growth. The plan specifically targets the production of Cold Rolled Grain Oriented (CRGO) electrical steels, development of alternative iron-making technologies, endless strip production, carbon dioxide reduction and sequestration, and optimisation of land use through compact steel plants. SAIL plans to undertake Technology Missions and High Impact Projects to reduce raw material and energy consumption, and couple it with initiatives that will give it greater flexibility in use of raw materials, achieve reduction in carbon-dioxide emissions and improve waste utilisation. The plan targets
- technoLogy management for decision-makers
beneficiation and pelletisation of lowgrade ores, and increasing the use of medium and non-coking coal in steel making. The company also intends to set up Centres of Excellence (COEs) to focus on product development and improvements in collaboration with key customers and technology suppliers. The plan identifies ‘demanding markets’ for steel, such as steels for supercritical thermal and nuclear power generation, defence, renewable energy, etc., as focus areas. On the people side, the plan envisages formation of a cadre of steel technologists who will be world-class experts in technology areas relevant to SAIL. Eventually, there are plans to explore the possibility of setting up of a SAIL Institute for Steel Technology & Industrial Management.
www.industry20.com
information technology
Illustration by: Shigil N
E-Commerce Drives B2B Innovation
If you want your organisation to use technology to drive business value, these four tips are for you by kristy j folkwein
A
s e-commerce becomes more of a business strategy than a productivity tool, CIOs are playing increasingly important roles in business growth and achieving a competitive advantage. Take the airline industry, for example, where CIOs have transformed business models, reduced costs and boosted convenience for travellers. Today, airline passengers are booking tickets, selecting seats and obtaining boarding passes online. When they get to the airport, passengers use electronic kiosks to check in. Airline CIOs have aligned incentives with desired behaviours by making the automated options more convenient than waiting for a person to provide assistance. Bypassing middlemen, such as travel agents, has also reduced costs. Even with recent tussles between airlines and online booking sites, travellers benefit from IT advancements. While many industries have been quick to utilise e-commerce, the chemical industry has lagged because of the required back-end investment in a sound
8
september 2011 Vol. ii | industry 2.0
- technology management for decision-makers
business strategy and an integrated IT platform. My organisation invested in an SAP-based global IT platform more than 20 years ago, so when market forces required us to offer more choices, we were ready. We developed a Web-enabled business model in an industry with few online options. The result was the creation of the XIAMETER brand in 2002, designed to offer high-quality but standard silicone products online at market-based prices. The business model is highly efficient due to its Webenabled order platform and streamlined services. In contrast, our traditional Dow Corning brand offers customised solutions, product innovation, technical support and new specialty products. My role includes ensuring that the online experience of our XIAMETER customers matches expectations, and that the Webenabled brand operates effectively and efficiently. The business model utilises strict business rules — a powerful factor in e-commerce — to streamline the ordering process, consolidate orders and improve inventory management, which help keep operational costs low. There also are multiple self-service options, including access to product information and prices, online ordering, order tracking and order histories. Our global IT platform provides the backbone. The online brand requires a completely different internal culture and way of doing business. If the XIAMETER brand were to customise orders or offer technical support for product applications, as the Dow Corning brand does, cost savings would be limited since staff time would increase and complexity would grow throughout the supply chain. Today, more than 30 per cent of Dow Corning’s business is conducted online, up from virtually zero before 2002. In my role as CIO, I’ve been able to support the brand’s success through strategic IT investments, an integrated enterprisewide business strategy, and an application interface that is convenient and easy to use. Having the internal mandate and discipline to enforce the brand’s strict business rules has ensured that efficiencies are realised.
www.industry20.com
Based on customer research, we expanded the online brand in 2009 to offer more products, a new order-entry platform with greater self-service functionality, and the option to buy directly from local distributors. The XIAMETER brand now appeals to three customer segments: • those who are attracted by good prices; • those who like the convenience of 24x7 availability of information and ordering; and • those for whom security of supply is most important, since they can lock in longer-term contracts The business model is considered innovative in the chemical industry since it is based on smart customer segmentation, provides a new channel to market, offers a new way to interact with customers, and ensures an easy-to-use, self-service format.
The Takeaway
No matter which industry you’re operating in, the lessons we learned during the course of this project will be relevant to you. CIOs are in a unique position to drive business success as never before. If you want to position your organisation to use technology to drive business value, these four tips are for you:
1
Be innovative and risk-taking in utilising IT strategies to find new ways to address customer needs. Due to advancements in Web-enabled tools and services, CIOs have an unprecedented opportunity to drive corporate strategy. Success requires maintaining a broad, holistic view that utilises IT to empower innovation.
It doesn’t get hot. It doesn’t touch the component. So how can a coil heat metal cherry red in a few seconds? The answer is surprisingly simple: induction exploits the laws of electromagnetism in order to produce heat directly in the workpiece. But what’s really interesting is how heating patterns can be controlled, and how they can be localized and repeated over and over again. Of course, the technology behind induction heating is rather advanced. But after 50 years in the induction business, we’re experts at making user-friendly solutions. And at integrating them into existing or planned production lines. EFD Induction is Europe’s no. 1— and the world’s no. 2— induction company. Our systems are used to harden, temper, braze, weld, anneal, melt, forge, bond, cure and pre- and post-heat. They’re also used to produce plasma. So whatever your needs, there’s a good chance we can devise a solution. And since we’re present in the US,
2
Make regular investments in the global IT infrastructure to stay ahead of customer requirements. Recognise that a new generation of consumers is comfortable with purchasing online, and these individuals are now embarking on careers in the business world. They’ll drive the adoption of B2B e-commerce. The same people are moving into purchasing departments, and they are comfortable with — and many prefer — to do things online.
3 4
Create and enforce clear IT policies throughout the organisation to prevent adoption and utilisation of renegade IT solutions that don’t support corporate IT strategy.
Tailor IT strategy based on customer research, audience segmentation and market needs. That kind of rigorous methodology and thinking will help shape your company’s future and positioning to meet customer needs along the value chain.
Europe and Asia, your solution is probably closer than you think. Contact us, let’s see how induction can boost your business.
Kristy J Folkwein is Vice President and CIO at Dow Corning. Send your feedback to editors@cioinsight.com This article has been reprinted with permission from CIO Update. @ http://www.cioupdate.com. To see more articles regarding IT management best practices, please visit www.cioupdate.com.
Putting the smarter heat to smarter use www.industry20.com
industry 2.0
- technology management for decision-makers | september 2011 Vol. ii
www.efd-induction.com
9
management & strategy
Finding The
Courage To Shrink Spinning off businesses can have real advantages in creating value — if executives understand how by bill huyett and tim koller
I
t takes courage to break up a company. CEOs and boards of directors often fear that investors will view asset divestitures as admissions of failed strategy — that having certain businesses under the same corporate umbrella never made sense. Many worry that shedding assets will cost a company the benefits of scale, cut into the advantages of
10
september 2011 VoL. ii | industry 2.0
analyst coverage, or even damage employee morale. Spin-offs in particular draw scrutiny because they shrink the size of the parent company but, unlike sales, don’t generate cash to reinvest. We don’t believe these arguments hold up. What’s more, they may lead executives to pass up value-creating opportunities. A fundamental principle of corporate finance holds that a business creates the most value for shareholders and the economy as a whole when it is owned by the best, or, at least, a better owner.So it makes sense that companies should continually reallocate their resources
- technoLogy management for decision-makers
as circumstances change. Moreover, the benefits of being part of a large company come at a cost; in fact, many spun-off companies can make substantial cuts in overhead costs once they are independent. Investors typically don’t care about a company being too small once it reaches a threshold of about $500 mn in market capitalisation.And in our experience, executives and employees of spun-off companies often feel liberated and quite happy to be on their own. So it’s a good sign that there’s been something of a revival in spin-off activity this year. According to Bloomberg, as
www.industry20.com
management & strategy of August 25, 174 companies had announced spin-offs of all sizes — quickly approaching the previous global record of 230, in 2006. Among the notable deals are: Kraft Foods’s North American grocery unit and ConocoPhillips’s downstream businesses. The trick to executing a spin-off and to overcoming predictable objections to it is to understand where the value is created. Markets typically respond favourably to spin-offs, but savvy managers understand that such deals create value not from some mechanical market reaction but from the sharpened strategic vision that comes with restructuring or the tax advantages relative to a sale.
Spin-offs: A Brief History
Company break-ups through spinoffs date back at least a hundred years. Many of the earliest and best-known ones were mandated by courts to split up monopolies, including the 1911 breakup of Standard Oil into 34 companies, as well as the 1984 breakup of AT&T into eight companies. After the AT&T breakup, spinoffs became a more common way for companies to change their strategic direction. American Express, for example, spun off Lehman Brothers in 1994, ending its strategy of becoming a financial supermarket. In 1993, as the historical links between chemical and pharmaceutical businesses became less relevant, the British chemical company Imperial Chemical Industries(ICI) spun off its pharmaceutical business as Zeneca. Recent spin-offs have reflected similar shifts. In 2008, when the integration of the production and delivery of media content didn’t lead to the anticipated benefits, Time Warner announced that it would spin-off its cable television business. Some of the major conglomerates built in the 1960s and 70s
12
september 2011 VoL. ii | industry 2.0
used spin-offs to break themselves up. ITT, one of the best-known conglomerates of that era, used a double spin-off in 1995, to split itself into three companies, ITT Sheraton (now part of Starwood Hotels and Resorts), Hartford Financial Services, and the remaining industrial businesses, which kept the ITT name. In January 2011, ITT announced that it was further splitting up into three companies: ITT Corporation (industrial process and flow control), Zylem (water and waste water), and ITT Exelis (defence). In an even more extreme example, Dun & Bradstreet in 1995, has spun out businesses four times (1996, 1998, 1999, and 2000) and now exists as seven different companies.
Understanding the Benefits
One common misperception about spin-offs is that they are quick fixes for low valuations. Managers see the typically favourable response that markets have to a spin-off announcement as confirmation that a spin-off itself mechanically illuminates value that investors previously overlooked. But that belief is misleading. Such assumptions rest errantly on a ‘sum of the parts’ calculation. For each of a company’s businesses, analysts add up an assumed earnings multiple based on the multiples of industry peers. If they find that the sum of the parts is greater than the market value of the company as currently traded, they assume the market hasn’t valued it properly. Unfortunately, these analyses often are flawed — usually because the selected peers are not actually comparable in industry, performance, or both. Once truly comparable businesses are identified, the undervaluation typically disappears (exhibit). The real reason spin-offs are so valuable is tied to expected performance: increased valuations re-
- technoLogy management for decision-makers
flect the market’s expectation that performance will improve at both the parent company and the spunoff business once each has the freedom to change its strategies, people, and organisation. Indeed, of the 85 spin-offs associated with a major restructuring of a company globally since 1992, spun-off businesses nearly doubled their growth rates and increased their operating profit margins by a median of 1.6 per cent over five years. Among parent companies, profit margins increased 11 per cent in the first year after the spin-off and an additional 3.5 per cent by the fifth year. Also, one academic study concluded that spin-offs improve the allocation of capital, because researchers observed changes in strategy among spun-off businesses. They found that higher-profit businesses tended to increase their investment spending, while lower-profit ones tended to cut it. This ability to change strategic direction is the biggest source of performance improvements. Consider, for example, Bristol-Myers Squibb, which spun off its Zimmer orthopedic-devices business in 2001 with an initial market value of $5.4 bn. Under Bristol-Myers Squibb, Zimmer relied on pricing to drive revenue growth. The separation allowed Zimmer to invest in developing new technologies, launch new products, and grow in new geographies. The company also more aggressively reduced costs by improving efficiency of its manufacturing plants. Another source of improvement is eliminating conflicts and potential conflicts between the parent and the spun-off company. The pharmaceutical company Merck, for example, spun off Medco, its pharmacy benefits manager, in 2003, with an initial market value of $6.6 bn. Because the parent company was an important supplier to Medco, there were
www.industry20.com
long-standing questions about whether Medco gave preference to Merck drugs over those of other pharmaceutical companies. The separation eliminated that concern in Medco’s negotiations with customers and helped Medco accelerate its growth by shifting clients to generic drugs and a mail-order pharmacy. Spun-off companies may also attract more desirable management talent. In 2007, Tyco International split itself into three companies: Covidien, Tyco Electronics, and the original Tyco International. Shortly after the spin-off, then-CFO Chris Coughlin described the advantages, reporting that the health care business, Covidien, had made significant strides in attracting new talent that would probably not have been attracted to the old Tyco.In a health care company with a clearly defined strategy, employees and prospective employees could see themselves advancing professionally.
Sell or Spin?
When executives decide to dispose of a business unit because their company is no longer a better owner of it, their first inclination is usually to sell it outright. Yet, spinning off these units may have tax advantages over selling them. In fact, most early spin-offs were completed by UK or US-based companies partly because the tax laws of those two countries treated most spin-offs as tax-free transactions. Several continental-European countries changed their tax laws, beginning in the late 1990s, to facilitate spin-offs. Since the 1998 breakup of Dutch telecommunications company KPN and TNT Post, more continental-European businesses have used spin-offs to break-up their companies. Tax benefits can make a spinoff preferable even if a potential buyer is willing to pay a sizable
www.industry20.com
A ‘sum of the parts’ valuation can lead to misleading conclusions if not carefully conducted Disguised example of large company with multiple business units In the first analysis, Unit C’s multiple was based on a diverse set of peers
Assumed earnings multiplier
Deeper analysis narrowed the sample to include only companies with comparable performance in growth and returns on capital Revised earnings multiplier
Assumed estimate of value $ billion
Revised Difference% estimate of value $ billion
Unit A
13×
12x
36
33
9
Unit B
11x
10x
10
9
11
Unit C
20x
10x
10
5
100
Enterprise value
56
47
19
Debt
(10)
(10)
-
Equity
46
37
24
Current market value
premium. In the US today, for example, a company must pay income tax of 35 per cent on any gain from the sale of a business, but a spin-off can be structured as a tax free transaction. Consider a hypothetical example. ParentCo has decided to divest one of its business units, which, if spun off, would have a market capitalisation of $1 bn. It also has a $1.3 bn offer from another company to buy the unit outright, reflecting a typical acquisition premium. Since ParentCo’s book value for the unit is $300 mn, the outright sale would carry a tax liability of $350 mn on a $1 bn gain on the sale, reducing after-tax proceeds to $950 mn, less than the unit’s expected market capitalisation. From a shareholder value perspective, taxes alone should make ParentCo seriously consider a spin-off rather than a sale. Three factors determine the breakeven point: the tax rate, the premium from the sale, and the tax book value of the business
industry 2.0
$39 billon
relative to the sale price. Because of the tax dynamics, companies are more likely to spin off highly profitable businesses and sell less profitable ones. The ratio of the tax book value to the selling price is a good proxy for how profitable a business is. A highly profitable business may have a tax basis that is only 10 per cent of the selling price. To break even between selling and spinning off, the company would need to receive a 46 per cent premium on the sale. On the other hand, a low-profit business with a tax book value of 80 per cent of the selling price would need to receive only an 8 per cent premium to breakeven. The authors wish to acknowledge the contributions of Katherine Boas and Mauricio Jaramillo. Bill Huyett is a partner in McKinsey’s Boston office, and Tim Koller is a partner in the New York office. Copyright © 2011 McKinsey & Company. All rights reserved. This article was originally published in August 2011, in The McKinsey Quarterly, www.mckinseyquarterly.com. Copyright (c) 2011 McKinsey & Company. All rights reserved. Reprinted by permission.
- technoLogy management for decision-makers | september 2011 VoL. ii
13
management & strategy
Break the Silos: Communicate project mAp The challenge: At PriceWaterhouse Coopers in New Delhi Time Period: May 2009–March 2011 Team: Finance team and top management Key TaKeaways: No substitute for effective communication; Teamwork within and between business units mandatory
Sushil Agarwal
CFO, Aditya Birla Nuvo (AVNL)
The financial position of Aditya Birla Nuvo has gone from strength to strength since Sushil Agarwal’s appointment as CFO in 2009. The debt burden has been reduced, cash-strapped subsidiaries given a lifeline and the lifestyle division made profitable by dhiman chattopadhyay
14
september 2011 VoL. ii | industry 2.0
W
hen Sushil Agarwal became CFO of Aditya Birla Nuvo (AVNL) two years ago, the diversified conglomerate was grappling with serious challenges, each threatening the growth prospects of the $4 bn firm. Having spent the past two decades in various business units of the AV Birla Group, Agarwal knew if the
- technoLogy management for decision-makers
challenges were to be dealt with successfully, he had to convince his colleagues to rally around quickly. “The biggest headache at this stage was the high debt and the resultant stress on the balance sheet. Conservation of cash was another challenge and we also had to turn around a loss making unit,” he recalls as we sit in his office at Nuvo’s Mumbai headquarters.
www.industry20.com
HEAVY DUTY HIGH PRECISION ALL GEARED LATHE
Swing Over Bed From - 300 mm - 1850 mm mm Swing Over Cross Slide From - 180 mm - 1 1520 0 mm mm
Between Centre From - 750 mm - 10,000 00 0 mm mm
Swing Over Bed - 410mm Admit Between Centre - 1000 / 1500mm Spindle Bore - 52mm Spindle Motor - 4.4hp
ETM 410
SSM 2480
SDT 36120
*Special requirements are also invited
Morethan 450 successful installations in India
Swing Over Bed - 610mm Admit Between Centre - 2033 to 4050mm Spindle Bore - 105mm Spindle Motor - 15hp
Swing Over Bed - 930mm Admit Between Centre - 1500 to 3000mm Spindle Bore - 105mm Spindle Motor - 20hp
.
Exclusive Distributor H.O. No.22, Vasanth Nagar, Singanallur, Coimbatore - 641 005. Ph : 0422 - 2590810, 2591470, 2593487 Fax : 0422 - 2573629 Email : advt@stengineers.com Website : www.stengineers.com
Branches : Ahmedabad, Bangalore, Chennai, Hosur, Hyderabad, Kerala, Kholapur, Mumbai , New Delhi & Pune
management & strategy tackling the challenges
Agarwal, who has recently been elevated to the Board at ABNL, remembers that back in 2008-09, the company had a gross debt of `4500 crore, and a further `5300 crore of strategic investments in subsidiaries. “We had to raise additional borrowings in 2009 to fund part of the investment requirement and maintain liquidity. Unfortunately, this coincided with the global financial crisis,” he recalls. While the amount was sufficient to meet the funds requirement for investments and loan repayments in the 200910 financial year, it weakened ABNL’s leveraging position. “I faced a Catch-22 situation that required urgent action,” Agarwal explains. Convinced that they needed to focus on growth at this stage, Agarwal and his team evaluated all possible fundraising options based on the long-term need of funds, timelines and volatility in the stock markets. “Finally, fund infusion through preferential allotment to the promoters, emerged as the quickest and most appropriate option. Meeting deadlines was essential. I was lucky to have a a great team,” he admits. The entire team played their defined roles to complete this equity infusion of `1,000 crore in ABNL. Agarwal is sure that the conviction and persistence that the finance team showed in the face of adversity and the excellent relationships they maintained with all stakeholders, helped the company. “This initiative helped us grow at a critical juncture, adding long-term strategic value
and reducing stress from the balance sheet,” he says. Post the infusion, the finance team worked towards reducing debt and managing financial risks. One of ABNL’s subsidiaries in the IT and ITeS space urgently needed funds to make its balance sheet stronger. So an innovative structure was created under which ABNL successfully raised `250 crore. This was the Compulsorily Convertible Debentures through private placement. The fundraising strengthened the balance sheet of the IT-ITeS business without impacting ABNL’s overall balance sheet. By March 2011, ABNL had reduced its debt to `2,040 crore from `2,743 crore in March 2009, in spite of growing its businesses. “Our net debt to EBITDA is now 3.2 times vis-à-vis 5.8 times back then, while net debt to equity is down to 0.58 from 0.87 in 2009. Financial ratios at such levels only reflect the strength of ABNL’s balance sheet,” Agarwal says. Two other problems that the CFO and his team dealt with quickly, included a cash flow
“The biggest headache for the organisation at this stage was its high debt and the resultant stress on the balance sheet. Conservation of cash was another big challenge” 16
september 2011 VoL. ii | industry 2.0
- technoLogy management for decision-makers
issue and channelling a business unit’s focus towards profitability. “We focussed on innovative ways to release and conserve cash by working towards optimising inventory terms, rationalising credit periods and negotiating better terms with creditors,” Agarwal explains. “This strategy helped us achieve our targets.” The other challenge was to make the lifestyle unit profitable by making operations efficient. “Our fashion and lifestyle business was scattered in various entities, leading to cost and tax inefficiencies. So we initiated a restructuring exercise that resulted not only in substantial cost and tax efficiency but also in focussed business operations, and optimisation of various resources. This composite scheme, which involved getting clearances from different authorities including our own board and the Mumbai high court, was completed in just 75 days. It helped add a substantial amount to ABNL’s bottom line.”
Lasting Lessons
“I think one of the biggest lessons I have learnt in these two years is the value of effective communication,” he says. “The way the CFO views a challenge needs to be communicated to the stakeholders. And solutions must also be presented to them. Because we communicated solutions, it raised the confidence and the faith that the stakeholders had placed in us.” What is his message for aspiring CFOs? “It’s very important to empower your team and encourage them to look at things collectively. When we are engrossed in our daily routine we unconsciously start working in silos and leave decision-making for the seniors. It is important to break that practice and look at things holistically,” he concludes.
www.industry20.com
top
Manufacturing
SMBs
Each year Industry 2.0 analyses the performance of the nation’s largest and most profitable manufacturing companies. In ther 9th annual ranking of the Top 500 Indian mid-size and small manufacturing companies, we present organisations that have recorded outstanding achievements for the 2010 financial year (year ending March 2010).
www.industry20.com
industry 2.0
11 0
se ct or al ra nk in g
m co 0 50
20
to p
m
18 ethod o
IN
DE X.
..
lo g
y
pa n
ie
s
Data analysis by Aman Shukla, Research Manager, 9.9 Media
- technology management for decision-makers | september 2011 | Vol. ii
17
TOP 500 RANKINGS PROceSS The rankings of mid-size manufacturing companies that are presented in the following pages have been derived through an intensive analysis of financial data to provide you with an insight into the performance of the Indian manufacturing industry.
O
ur process started with identifying the various sectors that comprise the manufacturing industry in India. Subsequently, the CMIE Prowess database was used to obtain data on key performance financial indicators for all companies. The CMIE Prowess database contains detailed information on more than 10,000 manufacturing companies. The companies that were selected for the analysis needed to have financial data for the years 2008-09 and 2009-10. Subsequently, all companies with negative Profit after Tax (PAT) for the year 2009-10 were eliminated from the list. All companies that did not have complete data for the necessary parameters were also removed from the list. This left us with a grand total of 2,297 manufacturing companies for this year’s ranking process. Since the manufacturing industry has a diverse range of organisations, we divided the total list into two groups. Companies with net revenues equal to or greater than Rs. 300 crore for the financial year 2009-10 were classified as ‘Top Manufacturing Companies’; while companies with net revenues less than Rs 300 crore and more than Rs 10 crore were grouped into ‘Top SMB Manufacturing Companies’. A total of 726 orga-
DISTRIbuTION Of cOmPANIeS Sector 2009 2010 Change Auto 1% 5% 240% Automobile Ancillaries 6% 6% -1% Cement 1% 4% 350% Chemical 9% 8% -15% Clothing & Textiles 12% 7% -44% Cosmetics & Soaps 1% 2% 57% Diversified Manufacturing 0% 2% 509% Electrical & Electronic Goods 5% 4% -16% Electrical Equipment 4% 4% 22% Food Products 14% 13% -11% Gems & Jewellery 1% 3% 178% Glass & Cermics 2% 2% -1% Iron & Steel 8% 11% 41% Machinery 6% 4% -28% Metal Products 4% 5% 9% Non Ferrous Metals 2% 2% -9% Non Metallic Mineral Products 1% 1% 7% Paper & Wood Products 4% 2% -61% Petroleum Products 1% 2% 242% Pharmaceuticals 7% 8% 9% Plastics & Polymers 7% 3% -51% Rubber Products 2% 2% -12% Wires and Cables 1% 1% 22% Total companies: 1,571 (year 2009-10); 1,381 (year 2008-09)
nizations made it to the list of Top Manufacturing Companies (see Industry 2.0, September 2011, Volume 1), while the remaining 1,571 organisations were classified as Top SMB Manufacturing Companies. This volume has the analysis for the Top SMB Manufacturing Companies. About the Numbers All data used for the ranking of companies has been obtained from the CMIE Prowess database. Astute observers will discern that the numbers published in this volume are not an exact replica of the data from original sources. The reason for
18
september 2011 | Vol. ii | industry 2.0
- technology management for decision-makers
this is simple. Data in original sources (like annual accounts of companies) often lacks uniformity of meaning and scope. Definitions vary from company to company, and even from year to year. A meaningful analysis of the performance of companies or their comparisons with others can only be done if the data is re-stated, wherever necessary, to maintain consistency. This process of making data consistent is often termed as ‘normalisation’. The analysts at CMIE have developed a proprietary methodological framework to re-classify the information provided in the annual corporate statement of accounts. They clearly and unambiguously define every financial parameter— and then re-classify the information from the corporate annual accounts to meet the definition. Consequently, it is likely that the data obtained from Prowess, and published in this volume, is at variance from the original sources. Further, all data has been annualised to ensure consistency in analysis.
INDIAN mANufAcTuRING INDuSTRy Parameter Total no of companies Total Net Sales (in Rs 000 cr)
2008-09
2009-10
Change
2,028
2,297
13.3%
2,020,668 2,146,119
6.2%
Total PBDITA ( in Rs 000 cr)
244,218
315,221
29.1%
Total PAT (in Rs 000 cr)
115,556
160,516
38.9%
9
9
-5.1%
ROCE (Median)
Smb mANufAcTuRING cOmPANIeS Parameter
2008-09
2009-10
1,381
1,571
13.8%
129,694
143,752
10.8%
94
92
-2.6%
17,182
20,861
21.4%
12
13
6.7%
6,902
9,304
34.8%
Average PAT (Rs cr)
5
6
18.5%
ROCE (Median)
8
8
-3.4%
Total companies Total Net Sales Rs cr) Average Net Sales (Rs cr) Total PBDITA (Rs cr) Average PBDITA (Rs cr) Total PAT (Rs cr)
Change
www.industry20.com
chANGe IN RANKINGS
Top 5 Descents 1 Asian Fertilizers Ltd 2 Rainbow Agri Inds. Ltd 3 ANS Ltd 4 New Horizons Ltd 5 Sree Rayalaseema Hi-Strength Hypo Ltd Top 5 Ascents 1 Srinivasa Hatcheries Ltd 2 Technico Agri Sciences Ltd 3 O/E/N India Ltd 4 Ahlcon Parenterals (India) Ltd 5 State Farming Corpn of Kerala Ltd Top 5 New Entrants 1 Ponni Sugars (Erode) Ltd 2 Concord Biotech Ltd 3 Bajaj Corp Ltd 4 Virgo Engineers Ltd 5 Coromandel Sugars Ltd
The Rankings The rankings was derived by comparing the performance of the selected companies across nine parameters (sales turnover, absolute increase in sales, percentage change in the sales turnover, net profit, increase in net profit, PAT/ sales ratio, return on capital employed
www.industry20.com
and increase across two financial years). This method offers the advantage of eliminating any subjectivity associated with assignment of weights to the parameters considered for ranking the performance of companies. Scores for all parameters were assigned to each company based on the relative rank of an
industry 2.0
individual company (to the entire set) on that parameter. The composite scores for each company were then calculated as the sum of the scores obtained for each of the nine parameters. The companies were finally ranked on the composite score, with the lowest score securing the highest rank.
- technology management for decision-makers | september 2011 | Vol. ii
19
2.0
Top
Manufacturing
690
2
-
689
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
2011 2010 Change
1
InDUStRY SeCtoR
CoMPanY
oVeRaLL Rank
SMBs
2008-09
2009-10
RS CRoRe
136.58
235.2
98.62
Shilpa Medicare Ltd
Pharmaceuticals
Drugs, medicines & allied products
Ponni Sugars (Erode) Ltd
Food Products
Sugar
132.52
238.58
106.06
3
1071 1068
HV Axles Ltd
Automobile ancillaries
Automobile ancillaries
155.15
236.6
81.45
4
813
Smita Conductors Ltd
Wires & Cables
Power cables with aluminium
105.33
248.71
143.38
5
-
Concord Biotech Ltd
Pharmaceuticals
Drug formulations
53.39
105.24
51.85
HV Transmissions Ltd
Automobile ancillaries
Drive transmission & steering parts
141.85
205.25
63.4
Bajaj Corp Ltd
Cosmetics & Soaps
Hair oil
218.88
294.96
76.08
Swaraj Engines Ltd
Machinery
Diesel engines
208.16
282.43
74.27
192.99
288.64
95.65
41.16
99.57
58.41
240
269.27
29.27
6
809
1110 1104
7
-
8
31
23
9
566
557
Astral Poly Technik Ltd
Plastics & Polymers
Tubes, pipes & hoses & fittings of plastics
10
636
626
Veljan Denison Ltd
Automobile ancillaries
Hydraulic pumps
11
681
670
Vardhman Acrylics Ltd
Clothing and Textile
Acrylic fibre
12
280
268
KLJ Organic Ltd
Chemicals
Paraffins incl. paraffin wax
117.51
170.74
53.23
13
-
Virgo Engineers Ltd
Machinery
Valves
250.62
282.29
31.67
14
241
227
Mayur Uniquoters Ltd
Clothing and Textile
Other coated / laminated textile fabrics
115.01
164.68
49.67
15
52
37
Hawkins Cookers Ltd
Electrical & Electronic Goods
Cookers
241.95
285.77
43.82
105.91
245.92
140.01
16
257
241
Sequent Scientific Ltd
Pharmaceuticals
Drugs, medicines & allied products
17
79
62
Precision Camshafts Ltd
Automobile ancillaries
Automobile ancillaries
154.08
191.45
37.37
18
240
221
Lumax D K Auto Inds Ltd
Automobile ancillaries
Auto head lights
139.08
191.08
52
19
1209 1189
Sharp Industries Ltd
Chemicals
Flexible packaging materials
69.76
113.32
43.56
20
1259 1238
Srinivasa Hatcheries Ltd
Food Products
Poultry
83.86
121.37
37.51
21
1257 1235
Technico Agri Sciences Ltd
Food Products
Agriseed
27.73
55.11
27.38
22
1030 1007
ZF Steering Gear (India) Ltd
Automobile ancillaries
Steering gears
165.95
216.03
50.08
23
627
603
State Farms Corpn Of India Ltd
Food Products
Foodgrain
162.55
285.43
122.88
24
76
51
Wim Plast Ltd
Plastics & Polymers
Plastic injection moulding items
92.11
130.47
38.36
20
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
legend
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
Change In net SaLeS
Meet the top performers of India who have scored big through innovative thinking, cost-optimisation strategies, intelligent marketing and quality products and services, and, of course, sheer hard work.
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
72%
27.2
82.15
7.56
46.12
38.56
510%
5.05
82.15
21.58
427%
6
20
80%
23.33
59.8
12.26
36.85
24.59
201%
15.26
59.8
22.67
149%
9
15
52%
80.01
138.67
27.84
63.85
36.01
129%
9.14
138.67
12.14
133%
18
27
136%
13.98
41.6
7.71
24.1
16.39
213%
19.96
41.6
23.37
117%
7
10
97%
19.45
61.2
9.7
36.72
27.02
279%
14.24
61.2
33.94
238%
18
35
45%
60.23
114.61
19.45
52.64
33.19
171%
8.26
114.61
13.96
169%
14
26
35%
53.4
102.55
46.99
83.91
36.92
79%
166.32
102.55
51.09
31%
21
28
36%
36.92
59.55
21.28
37.35
16.07
76%
23.65
59.55
10.35
44%
10
13
50%
26.41
46.39
14.19
28.03
13.84
98%
9.57
46.39
9.37
98%
7
10
142%
12.71
33.01
4.71
16.97
12.26
260%
8.27
33.01
15.8
191%
11
17
12%
20.56
68.38
4.23
43.44
39.21
927%
2.18
68.38
24.34
1117%
2
16
45%
8.45
27.93
4.03
16.35
12.32
306%
10.15
27.93
18.98
187%
3
10
13%
46.11
93.38
23.01
59.53
36.52
159%
14.32
93.38
18.65
130%
9
21
43%
11.79
28.14
6.06
16.26
10.2
168%
17.43
28.14
21.77
125%
5
10
18%
32.39
59.28
19.12
36.84
17.72
93%
51.57
59.28
33.42
65%
8
13
132%
13
60.5
3.52
20.79
17.27
491%
3.75
60.5
7.76
207%
3
8
24%
27.7
45.27
8.51
27.33
18.82
221%
9.44
45.27
14.07
149%
6
14
37%
19.52
26.86
10.82
19.04
8.22
76%
25.42
26.86
15.72
62%
8
10
62%
10.83
22.2
8.59
18.63
10.04
117%
13.88
22.2
12.54
90%
12
16
45%
4.26
22.11
1.1
12.39
11.29
1026%
1.67
22.11
17.98
1077%
1
10
99%
4.04
15.05
3.02
14.02
11
364%
7.03
15.05
28.45
405%
11
25
30%
29.87
49.47
14.31
28.66
14.35
100%
10.59
49.47
8.03
76%
9
13
76%
20.13
41.58
9.21
20.24
11.03
120%
7.75
41.58
7.12
92%
6
7
42%
14.66
25.7
8
17.01
9.01
113%
15.26
25.7
12.27
80%
9
13
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Industry 2.0 presents the Batch of 2010.
21
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
25
420
394
Poddar Pigments Ltd
Chemicals
Synthetic colouring substances
119.88
153.02
33.14
26
951
924
Kewal Kiran Clothing Ltd
Clothing and Textile
Apparels (Readymade garment)
145.4
176.34
30.94
27
442
414
KCP Sugar & Inds Corpn Ltd
Food Products
Sugar
180.49
247.83
67.34
28
16
-13
Indsil Hydro Power & Manganese Ltd
Iron & Steel
Ferro silico manganese
65.3
91.83
26.53
29
95
65
Suprajit Engineering Ltd
Automobile ancillaries
Automobile equipment
163.41
208.77
45.36
30
779
748
ABI-Showatech (India) Ltd
Automobile ancillaries
Automobile ancillaries, nec
143.13
170.14
27.01
Kabra Extrusiontechnik Ltd
Machinery
Rubber & plastic products machinery
153.45
194.53
41.08
Coromandel Sugars Ltd
Food Products
Sugar
116.22
147.03
30.81
Vikas Granaries Ltd
Food Products
Guar gum
35.66
115.93
80.27
31
700
32
-
33
504
34
1205 1170
Super Sales India Ltd
Clothing and Textile
Cotton yarn
104.42
128.17
23.75
35
1181 1145
Associated Distilleries Ltd
Food Products
Country liquor
33.82
67.1
33.28
36
186
149
Raptakos, Brett & Co Ltd
Pharmaceuticals
Drug formulations
222.6
260.95
38.35
37
170
132
Medley Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
186.26
210.44
24.18
38
340
301
Kavveri Telecom Products Ltd
Electrical & Electronic Goods
Broadcasting equipment
180.07
200.74
20.67
39
-
Megha Technical & Engineers Pvt Ltd
Cement
Cement
208.55
251.22
42.67
40
409
368
Kitex Garments Ltd
Clothing and Textile
Apparels - knitted / crocheted
198.91
272.23
73.32
41
12
-30
Chloride Metals Ltd
Non Ferrous Metals
Lead
152.75
239.48
86.73
42
2
-41
Zydus Wellness Ltd
Food Products
Margarine
194.62
267.32
72.7
43
-
Shri Lakshmi Metal Udyog Ltd
Metal Products
Tubes & pipes
96.88
170.44
73.56
44
-
Rossell India Ltd
Food Products
Tea
58.38
77.24
18.86
45
994
Ador Welding Ltd
Electrical Equipment
Welding electrodes / sticks / wires / fluxes
227.14
267
39.86
46
-
Surya Processed Food Pvt Ltd
Food Products
Misc. Manufactured Articles
2.5
29.47
26.97
47
709
Poly Medicure Ltd
Electrical & Electronic Goods
Medical equipment
112.14
135.61
23.47
48
-
Uni-Sankyo Ltd
Pharmaceuticals
Drug formulations
49.1
63.13
14.03
49
110
60
India Thermit Corpn Ltd
Metal Products
Miscellaneous articles of base metals, nec
81.36
96.94
15.58
50
78
27
Vinati Organics Ltd
Chemicals
Benzene
194.28
236.44
42.16
51
322
270
Majestic Auto Ltd
Automobile ancillaries
Automobile ancillaries, nec
114.88
127.49
12.61
52
310
257
Sundaram Industries Ltd
Automobile ancillaries
Automobile ancillaries, nec
244.96
246.6
1.64
53
-
Hari Machines Ltd
Machinery
Other industrial machinery
130.76
190.94
60.18
668
470
948
661
54
1187 1132
ABC Bearings Ltd
Machinery
Ball or roller bearings
134.49
162.26
27.77
55
717
661
India Nippon Electricals Ltd
Automobile ancillaries
Flywheel magnetos
127.92
168.9
40.98
56
19
-38
Warren Tea Ltd
Food Products
Tea
168.72
200.09
31.37
57
-
Oriental Containers Ltd
Non Ferrous Metals
Tin container
165.49
215.13
49.64
58
-
Harman Finochem Ltd
Pharmaceuticals
Drugs, medicines & allied products
107.06
130.44
23.38
59
692
International Conveyors Ltd
Plastics & Polymers
PVC belt conveyor
70.46
87.97
17.51
22
632
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
28%
9.48
20.08
3.97
14.19
10.22
257%
7.76
20.08
18.81
242
3
9
21%
27.97
56.18
14.26
32.52
18.26
128%
8.4
56.18
9.99
119
10
18
37%
32.71
48.14
11.33
23.74
12.41
110%
4.67
48.14
6.32
135
6
10
41%
9.24
20.05
2.83
13.59
10.76
380%
4.15
20.05
14.9
359
4
15
28%
27.54
41.82
11.63
21.81
10.18
88%
10.58
41.82
8.16
77
7
10
19%
32.92
50.48
15.15
30.29
15.14
100%
14.94
50.48
10.73
72
11
18
27%
20.74
34.93
11.7
21.46
9.76
83%
15.28
34.93
8.92
58
8
11
27%
15.67
36.43
0.8
16.58
15.78
1973%
0.69
36.43
11.99
1738
1
11
225%
10.55
41.17
6.7
21.76
15.06
225%
8.59
41.17
4.66
54
19
19
23%
19.99
41.2
0.88
18.08
17.2
1955%
0.43
41.2
13.06
3037
1
14
98%
2.88
10.76
0.44
6.4
5.96
1355%
4.05
10.76
41.76
1031
1
10
17%
55.69
81.85
31.08
49.88
18.8
60%
13.33
81.85
5.32
40
14
19
13%
28.83
39.63
12.67
25.14
12.47
98%
9.79
39.63
12.43
127
7
12
11%
27.91
56.66
11.35
31.15
19.8
174%
9.51
56.66
11.31
119
6
16
20%
34.07
46.91
17.67
28.94
11.27
64%
15.63
46.91
5.83
37
8
12
37%
34.85
45.68
9.96
18.5
8.54
86%
6.21
45.68
6.08
98
5
7
57%
9.09
19.35
4.57
9.94
5.37
118%
18.65
19.35
12.04
65
3
4
37%
38.16
70.87
23.8
45.27
21.47
90%
54.43
70.87
0.78
1
12
17
76%
5.5
15.51
0.35
7.52
7.17
2049%
1.02
15.51
12.91
1266
0
4
32%
13.72
29.01
6.96
19.31
12.35
177%
9.25
29.01
11.01
119
12
25
18%
36.2
49.21
12.16
25.61
13.45
111%
9.5
49.21
6.71
71
5
10
1079%
1.53
12.71
1.18
9.23
8.05
682%
5.95
12.71
19.19
323
47
31
21%
18.27
29.64
5.93
16.43
10.5
177%
6.94
29.64
11.58
167
5
12
29%
4.61
16.68
0.38
9.54
9.16
2411%
0.9
16.68
39.37
4374
1
15
19%
19.86
38.34
10.18
24.31
14.13
139%
13.52
38.34
13.99
103%
13
25
22%
38.49
60.1
25.13
40.04
14.91
59%
25.93
60.1
2.82
11%
13
17
11%
15.52
33.41
4.54
20.8
16.26
358%
6.85
33.41
18.56
271%
4
16
1%
26.62
97.27
12.92
83.08
70.16
543%
12.03
97.27
57.91
481%
5
34
46%
15.15
33.99
5.06
16.13
11.07
219%
5.79
33.99
4.82
83%
4
8
21%
20.21
37.09
6.58
20.54
13.96
212%
5.78
37.09
7.46
129%
5
13
32%
17.77
29.44
11.75
19.92
8.17
70%
8.6
29.44
5.03
58%
9
12
19%
28.9
44.13
14.63
22.27
7.64
52%
15.33
44.13
6.94
45%
9
11
30%
16.79
33.95
4.38
14.41
10.03
229%
3.69
33.95
6.32
171%
3
7
22%
28.74
45.51
15.8
26.43
10.63
67%
26.96
45.51
6.67
25%
15
20
25%
12.41
27.21
2.76
12.96
10.2
370%
4.81
27.21
12.14
252%
4
15
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
23
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
60
1244 1183
Lumax Auto Technologies Ltd
Automobile ancillaries
Automobile ancillaries
161.27
226.76
65.49
61
318
256
Tasty Bite Eatables Ltd
Food Products
Semi processed snacks & foods,nec (Ready-to-eat instant foods)
45.78
72.28
26.5
62
286
223
Shalimar Pellet Feeds Ltd
Food Products
Cattle feed
174.61
268.58
93.97
63
-
Dujodwala Products Ltd
Chemicals
Camphor
112.61
145.76
33.15
Machino Polymers Ltd
Chemicals
Polypropylene
166.4
199.82
33.42
MK Shah Exports Ltd
Food Products
Tea
140.11
182.17
42.06
Rane NSK Steering Systems Ltd
Automobile ancillaries
Drive transmission & steering parts
78.53
165.4
86.87
64 65
1236 1171 42
-24
66
-
67
50
-18
Empire Industries Ltd
Glass & Ceramics
Bottles
170.86
187.62
16.76
68
815
746
Amalgamations Valeo Clutch Pvt Ltd
Automobile ancillaries
Clutch assembly
186.87
226.3
39.43
69
44
-26
Sri Krishna Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
139.21
204.14
64.93
Kangaro Industries Ltd
Metal Products
Miscellaneous articles of base metals, nec
51.22
71.36
20.14
WPIL Ltd
Machinery
Pumps
159.11
212.08
52.97
Faiveley Transport India Ltd
Auto
Parts of railways & tramways, nec
173.85
248.61
74.76
Gandhi Special Tubes Ltd
Metal Products
Tubes & pipes
56.31
75.6
19.29
70
-
71
53
72
-
73
-19
1097 1023
74
34
-41
Parry Agro Inds Ltd
Food Products
Tea
116.38
151.25
34.87
75
138
62
Aquamall Water Solutions Ltd
Electrical & Electronic Goods
Water filters
251.77
286.2
34.43
76
125
48
Om Metals Infraprojects Ltd
Metal Products
Articles of iron & steel
102.99
196.38
93.39
77
-
Minda SAI Ltd
Automobile ancillaries
Wiring harness & parts
121.46
176
54.54
149.69
178.97
29.28
78
1186 1107
Sterling Tools Ltd
Metal Products
Screws, bolts, nuts, rivets, washers, etc.
79
1121 1041
Shree Ajit Pulp & Paper Ltd
Paper & Wood Products
Kraft paper & paperboard
59.87
89.44
29.57
Merino Panel Products Ltd
Plastics & Polymers
131.84
148.43
16.59
72.98
96.21
23.23
80
-
81
59
-23
Economic Explosives Ltd
Chemicals
Sheets, films, etc. of plastic, not reinforced Detonating, safety & other fuses, igniters
82
237
154
Morganite Crucible (India) Ltd
Non-metallic Mineral Products
Ceramic ware for laboratory uses
30.08
53.23
23.15
22.82
32.26
9.44
83
1303 1219
State Farming Corpn Of Kerala Ltd
Rubber Products
Plates, sheets, strip, rods, etc. of vulcanised rubber
84
173
88
Sunrise Containers Ltd
Plastics & Polymers
Carboys, bottles & flasks
127.92
144.46
16.54
85
592
506
Indag Rubber Ltd
Automobile ancillaries
Retreaded & other tyres
76.08
111.17
35.09
86
116
29
Tesla Transformers Ltd
Electrical Equipment
Transformers
70.04
110.82
40.78
87
29
-59
Sahyadri Industries Ltd
Non-metallic Mineral Products
Corrugated asbestos sheets
242.15
281.26
39.11
88
-
Bharat Serums & Vaccines Ltd
Pharmaceuticals
Drugs, medicines & allied products
156.62
206.47
49.85
89
357
267
Anuh Pharma Ltd
Pharmaceuticals
Antibiotics
120.71
166.39
45.68
90
1144 1053
ITL Industries Ltd
Machinery
Sawing or cutting off machines
31.47
62.62
31.15
91
462
370
Elantas Beck India Ltd
Chemicals
Wire enamel
183.98
197.03
13.05
92
17
-76
Technofab Engineering Ltd
Metal Products
Other fabricated Metal Products
148.82
200.17
51.35
93
193
99
Polyplex Corporation Ltd
Chemicals
Polyester film
233.23
243.64
10.41
94
1313 1218
Machino Plastics Ltd
Plastics & Polymers
Other articles of plastics, nec
84.58
123.4
38.82
24
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
41%
3.7
12.65
0.55
6.77
6.22
1131%
0.89
12.65
13.69
1538%
0
3
58%
4.09
13.54
1.41
6.97
5.56
394%
6.1
13.54
15.38
252%
3
10
54%
5.9
12.03
2.27
7.1
4.83
213%
8.23
12.03
11.38
138%
1
3
29%
6.91
14.93
0.55
7.21
6.66
1211%
0.72
14.93
16.59
2304%
0
5
20%
10.62
24.35
1.34
10.3
8.96
669%
2.04
24.35
12.48
612%
1
5
30%
25.44
43.7
17.97
32.48
14.51
81%
20.43
43.7
1.57
8%
13
18
111%
4.21
15.33
0.53
6.26
5.73
1081%
1.04
15.33
10.66
1025%
1
4
10%
39.25
49.58
17.23
25.83
8.6
50%
19.35
49.58
9.93
51%
10
14
21%
16.82
23.65
7.26
11.83
4.57
63%
9.24
23.65
10.23
111%
4
5
47%
18.27
31.13
8.66
14.48
5.82
67%
19.67
31.13
3.17
16%
6
7
39%
15.61
23.43
9.46
15.84
6.38
67%
19.86
23.43
7.38
37%
18
22
33%
17.37
25.32
8.28
13.37
5.09
61%
16.54
25.32
4.92
30%
5
6
43%
38.3
49.17
22.64
29.39
6.75
30%
23.17
49.17
0.44
2%
13
12
34%
28.55
41.54
15.93
25.33
9.4
59%
15.39
41.54
5.59
36%
28
34
30%
71.53
78.88
27.78
47.06
19.28
69%
7.41
78.88
2.57
35%
24
31
14%
31.82
39.62
18.99
25.65
6.66
35%
22.52
39.62
4.73
21%
8
9
91%
40.2
54.05
20.84
32.44
11.6
56%
6
54.05
1.48
25%
20
17
45%
7.91
17.33
0.27
6.69
6.42
2378%
0.2
17.33
10.06
5030%
0
4
20%
15.68
30.27
1.6
11.59
9.99
624%
1.66
30.27
8.95
539%
1
6
49%
6.04
16.79
2.03
7.72
5.69
280%
4.57
16.79
9.26
203%
3
9
13%
14.61
28.32
4.34
14.46
10.12
233%
6.72
28.32
11.1
165%
3
10
32%
29.29
43.8
17.77
27.33
9.56
54%
27.94
43.8
3.2
11%
24
28
77%
6.71
12.88
2.66
6.82
4.16
156%
8.03
12.88
12.15
151%
9
13
41%
3.67
17.48
0.18
10.12
9.94
5522%
4.73
17.48
17.47
369%
1
31
13%
18.58
28.17
8.12
16.93
8.81
108%
11.05
28.17
9.04
82%
6
12
46%
10.15
13.75
7.62
11.57
3.95
52%
27.27
13.75
4.71
17%
10
10
58%
6.83
12.09
2.04
5.66
3.62
177%
15.73
12.09
13.47
86%
3
5
16%
42.45
55.38
19.79
26.82
7.03
36%
15.01
55.38
3.19
21%
8
10
32%
29.38
35.8
10.5
16.98
6.48
62%
3.78
35.8
3.73
99%
7
8
38%
15.5
19.11
9.01
12.85
3.84
43%
20.35
19.11
3.95
19%
7
8
99%
3.31
9.52
1.18
5
3.82
324%
6.74
9.52
14.24
211%
4
8
7%
32.64
50.56
19.61
31.62
12.01
61%
18.97
50.56
6.07
32%
11
16
35%
19.64
31.94
11.69
19.09
7.4
63%
31.7
31.94
0.71
2%
8
10
4%
42.26
95.49
17.13
59.98
42.85
250%
6.13
95.49
5.75
94%
7
25
46%
14.29
26.97
0.05
7.13
7.08
14160%
0.14
26.97
7.92
5657%
0
6
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
25
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
95
948
852
Nesco Ltd
Machinery
Textile (incl. jute) machinery
83.84
98.17
14.33
96
181
84
Tagros Chemicals India Ltd
Chemicals
Pesticides
151.57
210.9
59.33
Woco Motherson Advanced Rubber Technologies Ltd
Rubber Products
Rubber & rubber products
37.37
47.4
10.03
97
-
98
1057 958
Ruby Mills Ltd
Clothing and Textile
Cloth (Fabrics)
125.4
154.06
28.66
99
103
3
Cera Sanitaryware Ltd
Glass & Ceramics
Ceramic sinks, wash basins, etc.
159.99
191.27
31.28
100
586
485
Camson Bio Technologies Ltd
Food Products
Agriseed
49.33
79.82
30.49
101
620
518
Shree Hanuman Sugar & Inds Ltd
Food Products
Sugar
15.72
32.29
16.57
102
394
291
Setco Automotive Ltd
Automobile ancillaries
Clutch plates/discs
163
211.87
48.87
103
-
Amco Batteries Ltd
Electrical & Electronic Goods
Storage batteries
193.16
204.29
11.13
104
132
Asian Tubes Ltd
Metal Products
Tubes & pipes
209.24
271.84
62.6
105 1331 1225
Ahlcon Parenterals (India) Ltd
Pharmaceuticals
Drug formulations
37.74
50.33
12.59
106
-
Ruby Macons Ltd
Paper & Wood Products
Kraft paper & paperboard
259.2
278.26
19.06
107
330
San Engineering & Locomotive Co Ltd
Auto
Locomotives
54.24
72.39
18.15
108 1055 946
Anjaney Ferro Alloys Ltd
Iron & Steel
Ferro alloys
150.57
153.64
3.07
109
267
157
Advanced Enzyme Technologies Ltd
Chemicals
Enzymes
81.42
107.09
25.67
110
83
-28
Camphor & Allied Products Ltd
Chemicals
Camphor
136.3
166.27
29.97
111
731
619
Smruthi Organics Ltd
Pharmaceuticals
Drugs, medicines & allied products
71.85
123.46
51.61
112 1089 976
Aries Agro Ltd
Chemicals
Fertilisers
108.83
138.17
29.34
113 1080 966
Premier Explosives Ltd
Chemicals
Industrial explosives
69.43
88.61
19.18
114
-
Rane Brake Lining Ltd
Automobile ancillaries
Brake linings
190.41
234.96
44.55
115
-
Kakatiya Textiles Ltd
Clothing and Textile
Cotton yarn
8.54
19.58
11.04
116
652
535
Fiem Industries Ltd
Automobile ancillaries
Other auto lights
219.74
294.59
74.85
117
33
-85
Nitta Gelatin India Ltd
Chemicals
Gelatin
187.81
195.27
7.46
118 1346 1227
O/E/N India Ltd
Electrical & Electronic Goods
Electronic relays
50.57
65.97
15.4
119
-
C C Health Care Products Pvt Ltd [Merged]
Cosmetics & Soaps
Tooth powder
24.5
36.55
12.05
120
-
Kerala Feeds Ltd
Food Products
Cattle feed
187.81
228.73
40.92
121 1115 993
Nissan Copper Ltd
Chemicals
Copper products, nec
134.34
179.19
44.85
122 1196 1073
Smartlink Network Systems Ltd
Electrical & Electronic Goods
Computer peripherals
159.68
168.21
8.53
123
62
-62
Flowserve Sanmar Ltd
Machinery
Parts of pumps & compressors
133.9
140.38
6.48
124
255
130
East India Udyog Ltd
Electrical Equipment
Transformers
102.98
136.2
33.22
125
-
GK Winding Wires Ltd
Wires & Cables
Copper winding wires
68.55
103.85
35.3
126
560
433
Empee Distilleries Ltd
Food Products
Indian made foreign liquors
200.02
268.66
68.64
127
457
329
Ganesh Polytex Ltd
Clothing and Textile
Textured yarn of synthetic filament yarn
135.5
198.94
63.44
128
939
810
NHK Spring India Ltd
Automobile ancillaries
Automobile ancillaries, nec
86.89
126.89
40
129
559
429
Haldyn Glass Gujarat Ltd
Glass & Ceramics
Bottles
100.28
128.23
27.95
26
27
222
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
17%
51.4
82.28
32.9
54.98
22.08
67%
31.19
82.28
4.6
15%
39
56
39%
18.13
25.87
4.98
10.42
5.44
109%
5.32
25.87
5.13
96%
3
5
27%
10.09
15.51
7.03
12.76
5.73
82%
21.62
15.51
17.25
80%
19
27
23%
43.15
44.1
17.65
19.13
1.48
8%
0.44
44.1
7.26
1650%
14
12
20%
29.81
38.53
13.11
19.61
6.5
50%
14.4
38.53
3.55
25%
8
10
62%
9.59
16.54
8.11
13.66
5.55
68%
22.97
16.54
2.8
12%
16
17
105%
4.78
11.76
2.82
9.31
6.49
230%
4.72
11.76
8.59
182%
18
29
30%
23.33
38.55
11.47
17.81
6.34
55%
11.73
38.55
2.16
18%
7
8
6%
13.32
10.66
3.52
12.35
8.83
251%
9.32
10.66
15.16
163%
2
6
30%
17.15
23.81
6.55
11.13
4.58
70%
11.16
23.81
4.46
40%
3
4
33%
7.45
14.54
2.26
7.16
4.9
217%
3.31
14.54
13.26
401%
6
14
7%
26.93
41.58
12.09
22.42
10.33
85%
10.99
41.58
5.61
51%
5
8
33%
8.24
13.7
3.42
7.49
4.07
119%
12.55
13.7
11.33
90%
6
10
2%
5.48
26.63
0.42
14.8
14.38
3424%
0.87
26.63
22.93
2636%
0
10
32%
15.61
20.91
6.68
10.92
4.24
63%
8.58
20.91
5.69
66%
8
10
22%
10.1
19.05
3.7
10.24
6.54
177%
6.93
19.05
6.45
93%
3
6
72%
9.01
15.36
1.44
5.55
4.11
285%
2.75
15.36
8.17
297%
2
4
27%
9.99
27.8
1.28
11.14
9.86
770%
2.36
27.8
5.27
223%
1
8
28%
9.23
15.3
2.86
5.94
3.08
108%
0.95
15.3
16.3
1716%
4
7
23%
21.25
30.21
2.89
10.09
7.2
249%
1.51
30.21
5.89
390%
2
4
129%
0.72
1.48
-0.92
3.33
4.25
-462%
2.64
1.48
345.88
13102%
-11
17
34%
20.41
28.14
4.61
10.75
6.14
133%
3.44
28.14
4.11
119%
2
4
4%
34.36
39.51
15.02
25.46
10.44
70%
17.64
39.51
7.26
41%
8
13
30%
6.53
14.34
1.89
6.66
4.77
252%
4.06
14.34
10.7
264%
4
10
49%
5.55
10.75
2.69
6.06
3.37
125%
33.46
10.75
25.89
77%
11
17
22%
3.23
7.86
0.11
5.27
5.16
4691%
0.61
7.86
12.64
2072%
0
2
33%
13.47
22.92
2.13
9.13
7
329%
2.21
22.92
4.56
206%
2
5
5%
17.49
35.98
6.93
17.86
10.93
158%
2.97
35.98
8.33
280%
4
11
5%
56.39
60.23
35.81
38.62
2.81
8%
89.04
60.23
25.59
29%
27
28
32%
13.56
19.21
8.08
11.95
3.87
48%
16.74
19.21
2.94
18%
8
9
51%
3.17
7.18
1.94
4.91
2.97
153%
21.48
7.18
11.9
55%
3
5
34%
25.85
42.63
10.12
17.09
6.97
69%
3.47
42.63
1.99
57%
5
6
47%
16.48
23.69
4.3
8.88
4.58
107%
5.45
23.69
3.77
69%
3
4
46%
9.94
16.77
4.11
7.62
3.51
85%
4.33
16.77
5.27
122%
5
6
28%
21.11
30.08
6.84
11.01
4.17
61%
8.66
30.08
4.51
52%
7
9
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
27
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
130
-
Balzers (India) Ltd
Machinery
Other industrial machinery
60.16
71
10.84
131
-
Solvay Pharma India Ltd [Merged]
Pharmaceuticals
Drugs, medicines & allied products
201.18
241.77
40.59
132
349
216
Federal-Mogul T P R (India) Ltd
Automobile ancillaries
Piston rings
62.76
77.34
14.58
133
837
703
Apcotex Industries Ltd
Rubber Products
Synthetic rubber
101.87
144.78
42.91
134
743
608
Barak Valley Cements Ltd
Cement
Cement
88
112.15
24.15
135
-
Sree Satyanarayana Spg Mills Ltd
Clothing and Textile
Cotton yarn
20.13
33.11
12.98
136
-
Linc Pen & Plastics Ltd
Plastics & Polymers
Pens & pencils
190.73
225.38
34.65
137
21
-117
Vegan Colloids Ltd
Food Products
Guar gum
95.47
176.74
81.27
138
977
838
Gujarat Apollo Inds Ltd
Auto
Other construction machinery
162.22
196.21
33.99
139
-
ATS Elgi Ltd
Automobile ancillaries
Automobile equipment
73.1
88.42
15.32
140
277
136
Munjal Auto Inds Ltd
Automobile ancillaries
Automobile ancillaries, nec
234.95
290.56
55.61
141
941
799
Liva Healthcare Ltd
Pharmaceuticals
Drug formulations
43.5
50.11
6.61
142 1099 956
Modison Metals Ltd
Electrical Equipment
Contactors
77.47
96.71
19.24
143
563
Gravita India Ltd
Non Ferrous Metals
Lead, refined
59.25
105.29
46.04
144
-
Doshion Ltd
Machinery
Water treatment plants
19.67
80.94
61.27
145 1233 1087
JK Ansell Ltd
Rubber Products
Rubber contraceptives, males
53.86
60.98
7.12
146
-
Gunnebo India Ltd
Metal Products
Metal furnitures & fixtures
120.32
130.69
10.37
147
-
Minda Autogas Ltd [Merged]
Metal Products
LPG cylinders & other gas containers
95.66
100.56
4.9
148
-
B&A Ltd
Food Products
Tea
56.24
68.07
11.83
149
-
Treadsdirect Ltd [Merged]
Automobile ancillaries
Tyre treads
151.07
162.4
11.33
150
175
24
Kaveri Seed Co Ltd
Food Products
Agriseed
122.63
163.36
40.73
151
129
-23
Simran Farms Ltd
Food Products
Poultry
72.21
136.76
64.55
98.46
118.57
20.11
90
101.51
11.51
419
152 1007 854
Aimil Ltd
Electrical & Electronic Goods
Other testing & measuring instruments
153
NCL Alltek & Seccolor Ltd
Chemicals
Industrial paints
154 1245 1090
IP Rings Ltd
Automobile ancillaries
Piston rings
48.3
67.64
19.34
155
Shri Nataraj Ceramic & Chemical Inds Ltd
Glass & Ceramics
Other refractories
72.31
93.64
21.33
187.96
255.91
67.95
814
260
660
104
156 1162 1005
JNS Instruments Ltd
Automobile ancillaries
Other auto panel instruments/ parts
157 1199 1041
Autoline Industries Ltd
Automobile ancillaries
Automobile ancillaries, nec
208.45
252.87
44.42
158
7
Gandhimathi Appliances Ltd
Electrical & Electronic Goods
145.66
254.28
108.62
159
-
Beekaylon Synthetics Pvt Ltd
Clothing and Textile
Grinders, mixers & fruit or vegetable juice extractors Textured yarn of synthetic filament yarn
177.47
222.26
44.79
160
440
Arvind Remedies Ltd
Pharmaceuticals
Drug formulations
217.88
297.76
79.88
161 1211 1049
Bengal Tea & Fabrics Ltd
Clothing and Textile
Cotton & cotton textiles
126.59
154.64
28.05
162
757
594
Ambika Cotton Mills Ltd
Clothing and Textile
Cotton yarn
179.68
216.41
36.73
163
862
698
Gini & Jony Ltd
Clothing and Textile
Apparels (Readymade garment)
199.33
234.21
34.88
Simmonds Marshall Ltd
Automobile ancillaries
Other Automobile ancillaries, nec
33.21
48.67
15.46
-152
279
164 1198 1032
28
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
18%
20.58
36.59
9.27
18.03
8.76
94%
16.19
36.59
5.69
35%
15
25
20%
51.53
65.23
32.8
40.03
7.23
22%
33.02
65.23
-1.26
-4%
16
17
23%
19.14
25.82
8.66
13.09
4.43
51%
15.37
25.82
5.48
36%
14
17
42%
9.48
15.06
4.48
8.33
3.85
86%
7.98
15.06
4.28
54%
4
6
27%
18.17
23.32
8.17
13.18
5.01
61%
7.67
23.32
3.73
49%
9
12
64%
2.06
7.32
0.94
4.08
3.14
334%
6.41
7.32
18.61
290%
5
12
18%
12.79
16.29
5.04
8.4
3.36
67%
6.01
16.29
7.68
128%
3
4
85%
21.34
24.96
12.14
17.54
5.4
44%
10.85
24.96
0.15
1%
13
10
21%
35.66
44.83
21.62
26.93
5.31
25%
16.83
44.83
0.46
3%
13
14
21%
3.52
8.04
1.69
5.07
3.38
200%
6.82
8.04
20.68
303%
2
6
24%
22.59
28.63
11.26
15.78
4.52
40%
15.71
28.63
1.39
9%
5
5
15%
6.21
11.3
2.9
6.7
3.8
131%
15.66
11.3
62.54
399%
7
13
25%
16.66
22.71
7.42
11.8
4.38
59%
13.34
22.71
4.19
31%
10
12
78%
5.31
9.4
2.69
5.77
3.08
114%
20.36
9.4
4.71
23%
5
5
311%
1.51
8.32
0.93
5.22
4.29
461%
0.8
8.32
5
625%
5
6
13%
6.01
12.13
3.06
7.32
4.26
139%
10.79
12.13
21.7
201%
6
12
9%
7.91
12.93
3.59
6.86
3.27
91%
4.03
12.93
24.19
600%
3
5
5%
7.88
19.05
4.26
11.94
7.68
180%
22.38
19.05
16.45
74%
4
12
21%
11.02
12.55
3.66
7.97
4.31
118%
9.04
12.55
9.07
100%
7
12
7%
19.82
30.78
11.2
18.54
7.34
66%
11.37
30.78
4.72
42%
7
11
33%
29.91
36.76
22.9
29.07
6.17
27%
17.8
36.76
-0.84
-5%
19
18
89%
3.82
6.31
2.21
3.41
1.2
54%
12.72
6.31
13.98
110%
3
2
20%
8.52
13.75
2.77
6.57
3.8
137%
7.1
13.75
9.1
128%
3
6
13%
14.46
22.34
6.47
12.09
5.62
87%
12.27
22.34
6.31
51%
7
12
40%
7.23
13.68
1.09
5.57
4.48
411%
2.08
13.68
7.39
355%
2
8
29%
12.03
18.47
6.2
10.18
3.98
64%
15.12
18.47
3.34
22%
9
11
36%
8.71
16.61
0.31
5.04
4.73
1526%
0.32
16.61
6.2
1938%
0
2
21%
21.76
36.64
4.57
13.51
8.94
196%
1.59
36.64
2.52
158%
2
5
75%
18.39
27.81
9.5
15.58
6.08
64%
20.62
27.81
-1.71
-8%
7
6
25%
10.08
13.57
2.33
6
3.67
158%
1.93
13.57
6.99
362%
1
3
37%
18.86
29.81
4.82
10.64
5.82
121%
3.38
29.81
2.41
71%
2
4
22%
14.29
25.91
1.43
8
6.57
459%
0.07
25.91
5.23
7471%
1
5
20%
48.26
59.9
11.17
17.35
6.18
55%
2.75
59.9
2.23
81%
6
8
17%
27.66
44.63
2.88
13.16
10.28
357%
1.3
44.63
3.04
234%
1
6
47%
5.5
9.97
1.67
4.43
2.76
165%
4.5
9.97
11.52
256%
5
9
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
29
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
165 1027 860
Sri Bajrang Jute Mills Ltd
Clothing and Textile
Jute & jute products
66.09
91.62
25.53
166
282
High Technology Transmission Systems (India) Pvt Ltd
Automobile ancillaries
Clutch assembly
141.29
158.03
16.74
167
-
Famy Care Ltd
Rubber Products
Sheath contraceptives
226.27
258.18
31.91
168
-
Joonktollee Tea & Inds Ltd
Food Products
Tea
35.64
52.25
16.61
169
272
Glass Equipment (India) Ltd
Machinery
Other industrial machinery
25.96
36.52
10.56
170
-
Power Soaps Ltd
Cosmetics & Soaps
Synthetic detergents
198.67
206.15
7.48
171
412
Merchem Ltd
Chemicals
Rubber chemicals
100.51
152.33
51.82
Dutron Plastics Ltd
Plastics & Polymers
Tubes, pipes & hoses & fittings of plastics
40.37
50.37
10
114
101
239
172
217
43
173
38
-137
Ajeet Seeds Ltd
Food Products
Cotton seed
79.97
90.91
10.94
174
374
198
Frick India Ltd
Electrical & Electronic Goods
Commercial refrigerators
76.56
89.91
13.35
175
425
248
Mahindra Sona Ltd
Automobile ancillaries
Automobile ancillaries
137.86
182.43
44.57
225.44
250.94
25.5
48.41
74.02
25.61
176
225
47
Orient Ceramics & Inds Ltd
Glass & Ceramics
177
410
231
Rajoo Engineers Ltd
Machinery
Glazed ceramic tiles, paving & flags Rubber & plastic products machinery
178
141
-39
Tega Industries Ltd
Rubber Products
Rubber & rubber products
169.7
180.68
10.98
179
928
747
Ramkrishna Forgings Ltd
Automobile ancillaries
Automobile ancillaries
220.3
284.09
63.79
180
564
382
Chaman Lal Setia Exports Ltd
Food Products
Rice
153.53
185.67
32.14
181
-
Balkrishna Paper Mills Ltd
Paper & Wood Products
Paper
114.83
142.56
27.73
182
143
-41
CG Lucy Switchgear Ltd
Electrical Equipment
Switching apparatus
63.41
86.18
22.77
183
60
-125
Luxmi Tea Co Ltd
Food Products
Tea
77.11
78.29
1.18
184
-
Associated Engineers & Industrials Ltd
Machinery
Cable making machines
5.56
11.05
5.49
185
-
Resinova Chemie Ltd
Chemicals
Organic chemicals
61.72
77.78
16.06
186
475
Tata Pigments Ltd
Chemicals
Other colouring substances, nec
27.78
36.03
8.25
187 1206 1017
RRL Steels Ltd
Iron & Steel
Castings
22.83
29.43
6.6
188
Mold-Tek Packaging Ltd
Plastics & Polymers
Plastic injection moulding items
98.14
118.47
20.33
189 1374 1183
Indore Steel & Iron Mills Ltd
Iron & Steel
Bars & rods
29.5
34.82
5.32
190
113
-79
Hindustan Tin Works Ltd
Non Ferrous Metals
Tin container
243.98
284.83
40.85
191
749
556
Grabal Alok Impex Ltd
Clothing and Textile
Special woven fabrics
142.19
250.57
108.38
192
319
125
Globus Spirits Ltd
Food Products
Indian made foreign liquors
197
264.24
67.24
193
788
593
CCL Products (India) Ltd
Food Products
Coffee
261.33
281.2
19.87
194
100
-96
Peria Karamalai Tea & Produce Co Ltd
Food Products
Tea
34.46
39.86
5.4
195
183
-14
Hitech Plast Ltd
Plastics & Polymers
Reservoirs, tanks, etc.
134.88
159.33
24.45
196 1215 1017
Revathi Equipment Ltd
Machinery
Drilling machines
88.88
113.84
24.96
197 1047 848
Vadilal Industries Ltd
Food Products
Icecreams & kulfi
141.24
189.31
48.07
198
115
Apollo Metalex Pvt Ltd
Iron & Steel
Clad, plated or coated flat rolled products
80.85
105.48
24.63
199
-
Neon Laboratories Ltd
Pharmaceuticals
Drug formulations
131.75
143.51
11.76
287
-
30
-85
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
39%
4.77
9.99
1.98
4.91
2.93
148%
5.12
9.99
8.26
161%
3
5
12%
19.69
26.44
9.16
15.3
6.14
67%
12.58
26.44
3.56
28%
6
10
14%
47.59
90.97
37.88
66.22
28.34
75%
26.68
90.97
-3.32
-12%
17
26
47%
6.26
12.21
0.8
6.22
5.42
678%
0.62
12.21
5.85
944%
2
12
41%
5.33
9.83
2.8
5.56
2.76
99%
14.86
9.83
10.49
71%
11
15
4%
12.81
19.06
5.86
10.63
4.77
81%
13.59
19.06
11.59
85%
3
5
52%
20.36
30.28
5.86
9.04
3.18
54%
5.69
30.28
2.44
43%
6
6
25%
6.8
11.46
3.19
6.23
3.04
95%
18.72
11.46
11.47
61%
8
12
14%
8.73
13.31
3.69
5.72
2.03
55%
12.31
13.31
23.23
189%
5
6
17%
9.31
12.86
4.06
8.5
4.44
109%
6.35
12.86
6.55
103%
5
9
32%
22.5
25.16
12.28
13.71
1.43
12%
18.85
25.16
0.9
5%
9
8
11%
30.29
35.08
6.37
11.46
5.09
80%
4.87
35.08
4.77
98%
3
5
53%
5.69
8.03
2.71
4.46
1.75
65%
18.45
8.03
8.53
46%
6
6
6%
48.44
53.88
26.1
29.68
3.58
14%
25.06
53.88
1.91
8%
15
16
29%
37.51
45.67
4.54
10.89
6.35
140%
1.57
45.67
2.09
133%
2
4
21%
7.88
14.41
1.7
6.96
5.26
309%
5.37
14.41
4.98
93%
1
4
24%
7.55
12.08
4.35
7.42
3.07
71%
12.97
12.08
4.37
34%
4
5
36%
8.52
11.73
4.99
6.85
1.86
37%
22.81
11.73
4.59
20%
8
8
2%
11.67
21.08
6.27
15.23
8.96
143%
9.6
21.08
12.03
125%
8
19
99%
3.9
7.62
1.82
4.78
2.96
163%
11.74
7.62
16.1
137%
33
43
26%
1.82
6.11
0.37
3.44
3.07
830%
2.54
6.11
16.73
659%
1
4
30%
1.88
6.21
0.76
3.8
3.04
400%
5.49
6.21
17.71
323%
3
11
29%
3.75
8.44
2.2
5.31
3.11
141%
10.72
8.44
13.54
126%
10
18
21%
10.06
17.16
3.68
7.36
3.68
100%
7.84
17.16
5.1
65%
4
6
18%
5.15
9.37
0.59
4.8
4.21
714%
0.07
9.37
19.48
27829%
2
14
17%
22.39
28.28
6.69
11.46
4.77
71%
5.35
28.28
2.95
55%
3
4
76%
59.97
75.8
13.95
16.2
2.25
16%
2.18
75.8
1.01
46%
10
6
34%
28.64
51.76
12.93
28.92
15.99
124%
18.83
51.76
-5.16
-27%
7
11
8%
52.86
63.03
19
27
8
42%
5.23
63.03
1.95
37%
7
10
16%
7.94
13.53
6.36
11.28
4.92
77%
21.54
13.53
9.28
43%
18
28
18%
20.56
28.3
11.5
13.75
2.25
20%
14.11
28.3
2.38
17%
9
9
28%
16.17
23.52
3.62
9.86
6.24
172%
1.83
23.52
2.71
148%
4
9
34%
14.52
21.81
1.09
5.75
4.66
428%
0.83
21.81
4.02
484%
1
3
30%
4.72
9.84
2.13
5.02
2.89
136%
8.35
9.84
6.71
80%
3
5
9%
36.21
46.59
21.08
28.03
6.95
33%
27.15
46.59
0.5
2%
16
20
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
31
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
200
-
Mazda Colours Ltd
Chemicals
Pigments
82.64
96.82
14.18
201
-
Gujarat Forgings Ltd
Machinery
Internal combustion engines
57.11
85.96
28.85
93.91
133.72
39.81
202
-
Pooja Forge Ltd
Metal Products
Screws, bolts, nuts, rivets, washers, etc.
203
-
NHB Ball & Roller Ltd
Machinery
Ball or roller bearings
86.53
137.24
50.71
204 1285 1079
Shilp Gravures Ltd
Machinery
Printing machinery
36.98
47.4
10.42
205
233
26
Bliss GVS Pharma Ltd
Rubber Products
Sheath contraceptives
132.76
166.3
33.54
206
694
486
Sukhjit Starch & Chemicals Ltd
Food Products
Starches
202.49
258.4
55.91
207
-
Vishva Vishal Engineering Ltd
Glass & Ceramics
Other refractories
39.72
49.58
9.86
208
178
-32
India Carbon Ltd
Chemicals
Petroleum coke
139.5
141.25
1.75
209
979
768
Polynova Industries Ltd
Plastics & Polymers
Synthetic leather cloth
71.15
83.56
12.41
210
796
584
Archies Ltd
Paper & Wood Products
Greeting card
138.71
156.13
17.42
Polson Ltd
Chemicals
Tanning extracts of vegetable origin
42.38
59.15
16.77
RPG Life Sciences Ltd
Pharmaceuticals
Drug formulations
139.87
159.59
19.72
213 1036 821
Tulsi Extrusions Ltd
Plastics & Polymers
PVC pipes
78.6
107.98
29.38
214
373
Indo Bonito Multinational Ltd
Gems & Jewellery
Jewellery of gold
141.2
251.27
110.07
215
-
Kancor Flavours & Extracts Ltd
Cosmetics & Soaps
Essential oils
185.1
195.33
10.23
216
-
Eurokids International Ltd
Paper & Wood Products
Printed books, newspapers, etc.
15.89
29.22
13.33
217
185
Zydus Animal Health Ltd
Pharmaceuticals
Antibiotics
106.02
116.37
10.35
Span Diagnostics Ltd
Pharmaceuticals
67.37
79.33
11.96
Pallava Textile Ltd
Clothing and Textile
111.13
142.73
31.6
220 1299 1077
JHS Svendgaard Laboratories Ltd
Cosmetics & Soaps
Drugs, medicines & allied products Synthetic filament yarn other than sewing threads Preparations for oral or dental hygiene
27.83
50.98
23.15
221
-
Aurangabad Motor Mfrs Pvt Ltd
Electrical & Electronic Goods
Coolers
53.27
57.11
3.84
222
545
Jenburkt Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
41.84
51.7
9.86
223
-
Laxmi Organic Inds Ltd
Chemicals
Ethyl acetate
198.78
206
7.22
224
-
Mynah Industries Ltd
Clothing and Textile
Cloth (Fabrics)
166.93
270.28
103.35
225
-
Sicgil Industrial Gases Ltd
Chemicals
Carbon dioxide
29.94
47.71
17.77
226
712
484
Bihar Foundry & Castings Ltd
Iron & Steel
Semi-finished Steel
82.99
120.56
37.57
227
967
738
Naga Ltd
Food Products
Wheat flour
185.71
207.39
21.68
228 1230 1000
Anabond Ltd
Chemicals
Starches modified, adhesives, etc.
63.48
75.8
12.32
229
995
764
Precision Pipes & Profiles Co Ltd
Automobile ancillaries
Automobile ancillaries, nec
127.54
170.79
43.25
230
329
97
Salzer Electronics Ltd
Electrical & Electronic Goods
Rotary switches
103.75
174.8
71.05
231
795
562
Arvind Cotsyn (India) Ltd
Clothing and Textile
Cotton yarn
45.95
57.83
11.88
232
-
Travancore Rubber & Tea Co Ltd
Rubber Products
Natural rubber
21.63
24.25
2.62
233
249
Oodlabari Co Ltd
Food Products
Tea
33.07
46.1
13.03
Pharmaceuticals
Drugs, medicines & allied products
67.6
65.87
-1.73
211
605
212
-
218
930
219
-
234
885
32
392
157
-34 710
321
14 649
Jubilant Chemsys Ltd
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
17%
9.86
14.09
3.23
6.53
3.3
102%
7.66
14.09
7.9
103%
4
7
51%
7
10.16
1.39
4.36
2.97
214%
3.29
10.16
6.24
190%
2
5
42%
13.18
18.1
3.13
6.46
3.33
106%
3.16
18.1
3.66
116%
3
5
59%
10.16
18.15
1.57
5.08
3.51
224%
2.33
18.15
3.94
169%
2
4
28%
10.28
15.55
1.46
5.13
3.67
251%
2.21
15.55
8.55
387%
4
11
25%
46.29
51.19
37.45
41.72
4.27
11%
42.23
51.19
-7.48
-18%
28
25
28%
24.74
32.09
11.61
14.67
3.06
26%
7.97
32.09
0.94
12%
6
6
25%
7.63
11.62
3.56
6.18
2.62
74%
14.78
11.62
8.5
58%
9
12
1%
8.72
17.51
4.75
11.47
6.72
141%
13.82
17.51
11.31
82%
3
8
17%
5.41
10.42
2.36
5.25
2.89
122%
8.71
10.42
10.83
124%
3
6
13%
6.49
17.95
-1.1
8.8
9.9
-900%
5.09
17.95
4.41
87%
-1
6
40%
5.91
9.93
2.14
4.87
2.73
128%
7.77
9.93
6.59
85%
5
8
14%
26.34
31.88
6.61
10.8
4.19
63%
5
31.88
3.79
76%
5
7
37%
6.52
16.64
1.26
6.29
5.03
399%
1.68
16.64
3.45
205%
2
6
78%
16.92
15.07
0.91
4.08
3.17
348%
1.86
15.07
3.95
212%
1
2
6%
15.86
22.4
3.41
7.91
4.5
132%
6.71
22.4
8.72
130%
2
4
84%
1.96
6.17
0.54
3.85
3.31
613%
2.38
6.17
7.49
315%
3
13
10
27.24
33.45
16.36
17.06
0.7
4
34.82
33.45
5.89
17
15
15
18
7.34
12.63
1.07
5.38
4.31
403
2.42
12.63
8.4
347
2
7
28
12.01
18.44
4.73
5.99
1.26
27
10.33
18.44
5.51
53
4
4
83
7.17
13.41
1.52
5.7
4.18
275
1.6
13.41
3.51
219
5
11
7
3.9
7.62
0.19
4.56
4.37
2300
1.38
7.62
35.31
2559
0
8
24
4.25
7.05
1.42
3.72
2.3
162
10.65
7.05
16
150
3
7
4
13.6
22.6
2.02
9.62
7.6
376
2.56
22.6
7.24
283
1
5
62
7.52
12.86
2.39
7.26
4.87
204
7.98
12.86
1.14
14
1
3
59
7.5
14.34
1.71
4.95
3.24
189
4.48
14.34
4.84
108
6
10
45
3.2
10.13
0.72
3.62
2.9
403
3.08
10.13
5.99
194
1
3
12
16.68
22.89
2.1
7.16
5.06
241
3.2
22.89
5.48
171
1
3
19
15.47
14.68
9.47
9.45
-0.02
0
4.68
14.68
12.11
259
15
12
34
31.03
40.94
11.54
13.58
2.04
18
7.38
40.94
0.87
12
9
8
68
15.96
21.99
5.35
8.28
2.93
55
6.08
21.99
1.39
23
5
5
26
8.41
10.55
3.37
5.13
1.76
52
10.06
10.55
8.54
85
7
9
12
5.18
10.74
3.55
8.26
4.71
133
29.19
10.74
25.34
87
16
34
39
3.2
5.33
1.43
3.12
1.69
118
15.2
5.33
13.76
91
4
7
-3
8.25
17.02
2.92
11.91
8.99
308
4.95
17.02
15.26
308
4
18
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
33
306
69
236
4
-234
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
235
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Weener Empire Plastics Ltd
Plastics & Polymers
Carboys, bottles & flasks
48.82
63
14.18
Driplex Water Engg Ltd
Machinery
Water treatment plants
183.88
237.76
53.88
237 1085 846
Orbit Exports Ltd
Clothing and Textile
Cloth (Fabrics)
43.94
61.62
17.68
238
-
Haileyburia Tea Estates Ltd
Food Products
Tea
12.41
16.07
3.66
239
345
GEE Ltd
Electrical Equipment
Welding machinery
121.7
128.25
6.55
240
-
STI Sanoh India Ltd
Metal Products
ERW tubes & pipes
92.78
141.09
48.31
241
350
Aditya Birla Chemicals (India) Ltd
Chemicals
Sodium hydroxide (Caustic Soda)
204.8
223.54
18.74
45.15
63.47
18.32
104
107
242
231
-13
Jash Engineering Ltd
Metal Products
Table, kitchen articles of iron & steel
243
87
-158
Flamingo Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
183.72
216
32.28
244
-
IOT Anwesha Engg & Construction Ltd
Metal Products
Other fabricated Metal Products
58.49
89.72
31.23
96.47
100.67
4.2
245
326
79
ADF Foods Ltd
Food Products
Semi processed snacks & foods,nec (Ready-to-eat instant foods)
246
821
573
QH Talbros Ltd
Automobile ancillaries
Steering linkages
183.65
216.16
32.51
247
927
678
Asahi Songwon Colors Ltd
Chemicals
Pigments
120.83
126.61
5.78
248
-
JCBL Ltd
Metal Products
Other fabricated Metal Products
190.59
247.39
56.8
249
824
573
South India Paper Mills Ltd
Paper & Wood Products
Kraft paper & paperboard
125.79
127.8
2.01
250
533
281
Dynemic Products Ltd
Chemicals
Dyes
49.8
63.6
13.8
251
122 -131
Vasudha Pharma Chem Ltd
Pharmaceuticals
Drugs, medicines & allied products
216.88
242.79
25.91
252
656
Medicamen Biotech Ltd
Pharmaceuticals
Drug formulations
86.33
101.61
15.28
253
-
Sharda Sejong Auto Components (India) Ltd
Automobile ancillaries
Automobile ancillaries, nec
219.38
254.56
35.18
254
23
-233
Surat Textile Mills Ltd
Clothing and Textile
Polyester filament yarn (PFY)
165.2
242.06
76.86
255
579
322
GEI Industrial Systems Ltd
Machinery
Heat exchangers
211.58
248.28
36.7
256
963
705
Resins & Plastics Ltd
Chemicals
Amino/phenolic resins & polyurethanes
54.29
64.64
10.35
257
463
204
Chembond Ashland Water Technologies Ltd
Chemicals
Miscellaneous chemicals
39.95
45.75
5.8
258
554
294
Racold Thermo Ltd
Electrical & Electronic Goods
Water heaters
120.25
122.95
2.7
259
458
197
Menon Bearings Ltd
Automobile ancillaries
Other Automobile ancillaries, nec
44.05
56.63
12.58
260
-
Roots Industries India Ltd
Automobile ancillaries
Electric horns
98.81
98.82
0.01
Shakti Pumps (India) Ltd
Machinery
Pumps
98.55
122.74
24.19
Vanaz Engineers Ltd
Machinery
Other valves
95.86
100.54
4.68
263 1052 787
Neelikon Food Dyes & Chemicals Ltd
Chemicals
54.25
60.56
6.31
264
419
153
Jupiter Bioscience Ltd
Chemicals
Other colouring extracts of vegetable origin Oxygen function amino compounds
142.14
183.79
41.65
265
238
-29
Amarjothi Spinning Mills Ltd
Clothing and Textile
Cotton yarn
92.91
98.5
5.59
266
247
-21
Balaji Amines Ltd
Chemicals
Other amine function compounds
246.94
257.03
10.09
267
250
-19
Sven Genetech Ltd
Pharmaceuticals
Amino acid liquids
34.35
48.25
13.9
268
97
-173
Indian Immunologicals Ltd
Pharmaceuticals
Vaccines
220.66
269.28
48.62
269
204
-67
Narmada Gelatines Ltd
Chemicals
Gelatin
68.31
83.67
15.36
261
402
128 -135
262
-
34
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
29
9.09
13.73
2.53
5.93
3.4
134
7.1
13.73
4.71
66
5
9
29
21.99
28.26
11.45
14.58
3.13
27
17.63
28.26
-1.34
-8
6
6
40
3.09
6.57
0.86
3.29
2.43
283
3.45
6.57
8.99
261
2
5
29
1.25
3.79
0.17
2.74
2.57
1512
24.29
3.79
205.96
848
1
17
5
9.14
16.58
3.89
9.26
5.37
138
10.61
16.58
6.19
58
3
7
52
11.72
18.25
4.87
6.49
1.62
33
9.14
18.25
2.31
25
5
5
9%
80.46
87.94
46.63
53.49
6.86
15%
16.07
87.94
-1.35
-8%
23
24
41%
8.43
11.85
3.82
6.4
2.58
68%
16.02
11.85
2.4
15%
8
10
18%
22.36
24.32
9.49
11.89
2.4
25%
9.43
24.32
1.66
18%
5
6
53%
12.27
22.27
6.55
12.79
6.24
95%
56.59
22.27
-9.31
-16%
11
14
4%
18.43
24.91
9.8
15.63
5.83
59%
11.88
24.91
4.09
34%
10
16
18%
17.09
20.87
5.61
9.27
3.66
65%
6.84
20.87
2.34
34%
3
4
5%
13.64
19.9
2.46
9.54
7.08
288%
2.64
19.9
6.1
231%
2
8
30%
14.04
20.18
2.51
5.58
3.07
122%
3.79
20.18
3.02
80%
1
2
2%
16.74
25
8.27
13.77
5.5
67%
11.2
25
5.65
50%
7
11
28%
5.29
10.42
1.9
4.8
2.9
153%
4.88
10.42
5.79
119%
4
8
12%
27.06
32.56
10.36
14.34
3.98
38%
9.24
32.56
1.23
13%
5
6
18%
4.19
8.29
1.38
3.98
2.6
188%
6.24
8.29
9.5
152%
2
4
16%
14.23
13.81
0.46
4.71
4.25
924%
0.59
13.81
5.16
875%
0
2
47%
8.93
14.49
6.21
7.21
1
16%
11.19
14.49
1.44
13%
4
3
17%
30.17
34.99
10.37
14.29
3.92
38%
9.24
34.99
0.4
4%
5
6
19%
3.41
6.37
1.88
3.91
2.03
108%
11.29
6.37
11.56
102%
3
6
15%
5.22
8.39
2.81
5.09
2.28
81%
26.75
8.39
16.22
61%
7
11
2%
15.6
21.24
7.11
11.46
4.35
61%
10.57
21.24
6.28
59%
6
9
29%
8.97
14.67
3.06
7.55
4.49
147%
7.72
14.67
2.51
33%
7
13
0%
14.76
19.4
6.65
10.63
3.98
60%
16.51
19.4
10.73
65%
7
11
25%
17.26
22.13
7.81
10.75
2.94
38%
7.56
22.13
1.37
18%
8
9
5%
6.53
11.51
2.7
6.29
3.59
133%
8.06
11.51
10.41
129%
3
6
12%
6.93
11.58
1.31
5.59
4.28
327%
2.54
11.58
8.51
335%
2
9
29%
79.34
96.94
28.19
30.82
2.63
9%
5.35
96.94
-0.38
-7%
20
17
6%
20.7
25.53
3.35
9.49
6.14
183%
3.43
25.53
5.11
149%
4
10
4%
39.07
47.18
15.33
20.65
5.32
35%
9.77
47.18
1.46
15%
6
8
40%
14.47
23.95
4.82
9.54
4.72
98%
4.13
23.95
1.94
47%
14
20
22%
67.16
64.43
27.45
28.1
0.65
2%
16.7
64.43
-1.95
-12%
12
10
22%
11.29
13.91
5.86
8.18
2.32
40%
16.34
13.91
1.79
11%
9
10
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
35
-
271
637
272
92
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
270
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Assam Company India Ltd
Food Products
Tea
185.78
224.89
39.11
363
Vivimed Labs Ltd
Pharmaceuticals
Drugs, medicines & allied products
151.35
210.46
59.11
-183
Shah Paper Mills Ltd
Paper & Wood Products
Kraft paper & paperboard
226.99
274.16
47.17
273 1217 941
Nandan Petrochem Ltd
Petroleum Products
Lube oils & lubricants
53.4
64.9
11.5
274
767
Raja Forgings & Gears Ltd
Iron & Steel
Forgings
63.87
91.65
27.78
275
-
Jai Suspension Systems Ltd
Automobile ancillaries
Leaf springs (Automotive)
29.27
113.6
84.33
276 1171 892
Sudhakar Polymers Ltd
Plastics & Polymers
PVC pipes
57.55
64.88
7.33
277
-
EMI Transmission Ltd
Electrical & Electronic Goods
Transmission equipment
229.78
257.59
27.81
278
405
Lona Industries Ltd
Chemicals
Dyes
142.02
151.78
9.76
279
-
Perfect Circle India Ltd
Automobile ancillaries
Automobile engine parts
75.23
78.86
3.63
280
-
Shree Digvijay Cement Co Ltd
Cement
Cement
306.97
264.25
-42.72
Manjushree Technopack Ltd
Plastics & Polymers
Sacks & bags of polyethylene
105.5
147.95
42.45
Avon Corporation Ltd
Machinery
Weighing machinery
75.08
116.89
41.81
283 1335 1049
Ssl-Ttk Ltd
Pharmaceuticals
Other pharmaceutical products, nec
111.37
111.03
-0.34
284 1142 855
DHP India Ltd
Machinery
Other valves
12.74
18.45
5.71
285
-
Tibrewala Electronics Ltd
Electrical & Electronic Goods
Capacitors
53.19
63.93
10.74
286
698
409
Alkyl Amines Chemicals Ltd
Chemicals
Amine function compounds
199.65
217.27
17.62
287
499
209
Haryana Leather Chemicals Ltd
Chemicals
Leather auxilliaries
23
32.48
9.48
288 1175 884
Light Alloy Products Ltd
Non Ferrous Metals
Aluminium castings
42.08
39.63
-2.45
289 1300 1008
Gemini Communication Ltd
Electrical & Electronic Goods
Computer peripherals
195.26
213.71
18.45
290 1012 719
Evinix Industries Ltd
Clothing and Textile
Apparels (Readymade garment)
121.77
160.09
38.32
291 1192 898
Standard Radiators Pvt Ltd
Automobile ancillaries
Radiators
35.49
44.93
9.44
292 1074 779
Rajagiri Rubber & Produce Co Ltd
Rubber Products
Rubbers
26.08
31.56
5.48
293
131 -165
Arcotech Ltd
Non Ferrous Metals
Non-ferrous metals, nec
46.67
93.09
46.42
294
467
170
Albert David Ltd
Pharmaceuticals
Drug formulations
183.09
201.66
18.57
295
583
285
Ravindra Tubes Ltd
Metal Products
Tubes & pipes
117.11
140.84
23.73
296
-
Nezone Tubes Ltd
Metal Products
Galvanised pipes
211.17
251.34
40.17
297 1050 750
Frontier Springs Ltd
Automobile ancillaries
Leaf springs (Automotive)
26.14
32.6
6.46
298
-
PJL Clothing (India) Ltd
Clothing and Textile
Apparels (Readymade garment)
238.53
244.34
5.81
299
793
Sarla Performance Fibres Ltd
Clothing and Textile
Textured yarn of synthetic filament yarn
121.49
131.7
10.21
300
-
Technical Associates Ltd
Electrical Equipment
Transformers
202.1
182.48
-19.62
Drugs, medicines & allied products LPG cylinders & other gas containers Drugs, medicines & allied products Photographic film in plates, roles, unexposed
155.14
197.58
42.44
12.76
24.89
12.13
59.49
88.52
29.03
118.82
147.08
28.26
281
124
158 -126
282
301
490
-
727
491
423
Anu'S Laboratories Ltd
Pharmaceuticals
302 1131 826
Universal Cylinders Ltd
Metal Products
303
-
Aurigene Discovery Technologies Ltd
Pharmaceuticals
304
245
Choksi Imaging Ltd
Chemicals
36
-62
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
21%
48.1
60.84
10.19
20.17
9.98
98%
0.73
60.84
0.27
37%
5
9
39%
31.93
42.5
14.6
16.54
1.94
13%
6.58
42.5
-0.26
-4%
10
8
21%
33.41
37.45
9.32
12.38
3.06
33%
6.51
37.45
0.72
11%
4
5
22%
3.94
7.65
0.45
2.91
2.46
547%
2.64
7.65
11.8
447%
1
4
43%
10.15
14.89
1.85
4.23
2.38
129%
1.68
14.89
3.83
228%
3
5
288%
4.9
11.79
3.85
6.24
2.39
62%
209.24
11.79
-5.08
-2%
13
5
13%
3.7
8.74
0.38
3.64
3.26
858%
1.46
8.74
12.23
838%
1
6
12%
66.14
73.51
28.52
34.47
5.95
21%
15.5
73.51
-3.24
-21%
12
13
7%
12.5
18.23
4.45
8.19
3.74
84%
12.53
18.23
3.94
31%
3
5
5%
9.46
16.23
-0.09
7.18
7.27
-8078%
1.88
16.23
6.96
370%
0
9
-14%
39.5
43.97
21.66
35.7
14.04
65%
11.7
43.97
5.27
45%
7
14
40%
17.9
28.13
7.49
10.57
3.08
41%
9.78
28.13
-0.48
-5%
7
7
56%
10.81
15.87
7
11.39
4.39
63%
21.66
15.87
-5.46
-25%
9
10
0%
4.41
8.63
1.63
7.25
5.62
345%
0.71
8.63
12.32
1735%
1
7
45%
2.01
4.55
0.65
2.29
1.64
252%
5.73
4.55
13.11
229%
5
12
20%
8.43
13.27
2.63
5.69
3.06
116%
4.43
13.27
4.6
104%
5
9
9%
23.96
33.95
4.02
10.04
6.02
150%
2.8
33.95
2.46
88%
2
5
41%
2.51
4.52
1.42
3.04
1.62
114%
9.05
4.52
8.04
89%
6
9
-6%
13.57
19.46
4.3
10.1
5.8
135%
9.78
19.46
16.04
164%
10
25
9%
53.6
60.36
0.58
8.35
7.77
1340%
0.2
60.36
2.5
1250%
0
4
31%
15.52
17.13
5.3
7.27
1.97
37%
3.91
17.13
1.66
42%
4
5
27%
2.89
6.04
0.65
3.01
2.36
363%
3.36
6.04
9.04
269%
2
7
21%
1.58
3.93
0.61
2.49
1.88
308%
5.98
3.93
18.5
309%
2
8
99%
3.06
16.47
5.08
7.67
2.59
51%
12.03
16.47
-0.76
-6%
11
8
10%
25.34
28.59
7.53
10.27
2.74
36%
6.71
28.59
2.27
34%
4
5
20%
6.11
8.31
2.72
4.22
1.5
55%
2.02
8.31
5.97
296%
2
3
19%
9.35
14.91
2.99
5.57
2.58
86%
5.39
14.91
2.8
52%
1
2
25%
2.33
5.65
1.01
2.97
1.96
194%
8.88
5.65
10.86
122%
4
9
2%
76.44
90.45
46.84
57.21
10.37
22%
55.69
90.45
-6.93
-12%
20
23
8%
19.17
22.87
8.33
11.23
2.9
35%
8.08
22.87
2.38
29%
7
9
-10%
27.69
35.19
16.89
29.66
12.77
76%
37.42
35.19
3.6
10%
8
16
27%
36.32
36.68
16.32
17.95
1.63
10%
11.98
36.68
-1.8
-15%
11
9
95%
0.87
2.9
0.08
1.37
1.29
1613%
1.13
2.9
14.03
1242%
1
6
49%
17.85
20.65
8.92
10.55
1.63
18%
13.26
20.65
-0.73
-6%
15
12
24%
6.07
10.01
2.68
4.79
2.11
79%
11.87
10.01
2.73
23%
2
3
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
37
565
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
2008-09
2009-10
RS CRoRe
Eurocoustic Products Ltd
Metal Products
Metal furnitures & fixtures
21.44
27.9
6.46
306 1103 794
Investment & Precision Castings Ltd
Iron & Steel
Castings
44.45
62.3
17.85
307
200 -110
Darjeeling Dooars Plantations (Tea) Ltd
Food Products
Tea
37.18
41.7
4.52
308
677
366
Shivam Autotech Ltd
Automobile ancillaries
Automobile ancillaries
143.02
194.03
51.01
309
672
360
Grauer & Weil (India) Ltd
Chemicals
Chemicals, nec
194.73
218.63
23.9
310
-
Bala Industries & Entertainment Pvt Ltd
Machinery
Poultry-keeping machinery
7.12
10.65
3.53
311 1267 953
Varsha Forgings Ltd
Iron & Steel
Forgings
13.46
22.77
9.31
312
127 -188
Astec Lifesciences Ltd
Chemicals
Chemicals
84.41
111.83
27.42
313
221
Jessop & Co Ltd
Diversified Manufacturing
Diversified
206.35
235.86
29.51
314
-
TTK Healthcare Ltd
Pharmaceuticals
Drug formulations
219.49
252.06
32.57
315
-
Martin & Harris Laboratories Ltd
Pharmaceuticals
Drug formulations
17.94
27.6
9.66
CTR Manufacturing Inds Ltd
Electrical Equipment
On load tap changing gears
90.9
111.92
21.02
316
873
InDUStRY SeCtoR
2011 2010 Change
305
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
-95
184 -135
317
-
Hasimara Industries Ltd
Food Products
Tea
14.21
20.58
6.37
318
-
Menon & Menon Ltd
Automobile ancillaries
Auto castings
102.39
116.34
13.95
319
-
Som Distilleries & Breweries Ltd
Food Products
Beer
66.64
97.32
30.68
320
699
376
Elgi Ultra Inds Ltd
Electrical & Electronic Goods
Grinders & mixers
72.99
77.68
4.69
321
959
635
Sundaram Brake Linings Ltd
Automobile ancillaries
Brake linings
170.7
198.91
28.21
322
-
Tyroon Tea Co Ltd
Food Products
Tea
13.19
17.73
4.54
41.32
42.31
0.99
323 1127 801
Aishwarya Telecom Ltd
Electrical & Electronic Goods
Other communication equipment, nec
324
-
Avon Organics Ltd
Chemicals
Organic chemicals
122.28
150.45
28.17
325
601
273
Suryalata Spinning Mills Ltd
Clothing and Textile
Cotton & blended yarn
155.55
167.92
12.37
326
14
-315
Tea Estates India Ltd
Food Products
Tea
68.69
78.96
10.27
327
-
MB Industries Ltd
Plastics & Polymers
Other articles of plastics
14.53
61.4
46.87
328
-
Indian Steel & Wire Products Ltd
Iron & Steel
Castings
105.75
99.78
-5.97
329
486
154
Zodiac Clothing Co Ltd
Clothing and Textile
Apparels (Readymade garment)
276.49
275.4
-1.09
330
266
-67
FCI Oen Connectors Ltd
Electrical & Electronic Goods
Connectors
254.03
272.81
18.78
331
234 -100
Bijni Dooars Tea Co Ltd
Food Products
Tea
15.86
21.14
5.28
332
826
Rajapalayam Mills Ltd
Clothing and Textile
Cotton yarn
240.57
259.77
19.2
333
-
Ewac Alloys Ltd
Electrical Equipment
Welding machinery
155.42
142.94
-12.48
334
281
-56
Karnataka Antibiotics & Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
217.77
207.79
-9.98
335
843
505
Century Extrusions Ltd
Non Ferrous Metals
Other aluminium products
98.55
122.71
24.16
336
-
Siemens Healthcare Diagnostics Ltd [Merged]
Electrical & Electronic Goods
Medical equipment
167.38
176.02
8.64
337
-
Supernova Engineers Ltd
Electrical Equipment
182.99
214.98
31.99
338
449
Xpro India Ltd
Chemicals
Generating sets with diesel engines Biaxially oriented polypropylene (BOPP) film
148.12
203.53
55.41
339
-
Farseen Rubber Inds Ltd
Automobile ancillaries
Tyre tubes
8.21
12.34
4.13
38
491
108
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
30%
3.87
6.22
2.12
3.73
1.61
76%
17.29
6.22
7.27
42%
10
13
40%
9.72
12.62
3.83
5.51
1.68
44%
7.96
12.62
2.46
31%
9
9
12%
3.63
6.83
1.27
3.25
1.98
156%
8.71
6.83
18.4
211%
3
8
36%
32.32
45.55
9.63
11.55
1.92
20%
4.72
45.55
0.15
3%
7
6
12%
24.48
35.45
12.05
16.13
4.08
34%
6.88
35.45
0.25
4%
6
7
50%
1.23
3.32
0.78
1.97
1.19
153%
13.1
3.32
16.31
125%
11
18
69%
1.05
2.93
0.36
1.8
1.44
400%
4.79
2.93
10.37
216%
3
8
32%
20.45
25.03
10.37
13.21
2.84
27%
16.54
25.03
-2.99
-18%
12
12
14
29.81
38.04
20.24
22.43
2.19
11
11.07
38.04
-1.14
-10
10
10
15
16.98
19.06
7.87
9.13
1.26
16
11.1
19.06
1.37
12
4
4
54
5.11
4.99
2.62
4.02
1.4
53
12.45
4.99
4.13
33
15
15
23
17.7
22.5
9.49
11.99
2.5
26
23.32
22.5
-2.56
-11
10
11
45
1.82
4.19
0.25
2.03
1.78
712
1.32
4.19
10.76
815
2
10
14
9.38
12.18
0.44
2.61
2.17
493
1.24
12.18
11.21
904
0
2
46
10.05
12.63
6.52
8.35
1.83
28
10.91
12.63
-0.21
-2
10
9
6
3.63
7.26
0.36
5.47
5.11
1419
1.07
7.26
6.74
630
0
7
17
14.09
15.8
4.51
6.17
1.66
37
8.94
15.8
2.71
30
3
3
34
1.44
3.1
0.83
2.31
1.48
178
8.17
3.1
12.14
149
6
13
2
2.72
8.44
1.65
6.21
4.56
276
6.04
8.44
10.01
166
4
15
23
19.19
24.08
5.58
8.9
3.32
59
3.98
24.08
1.03
26
5
6
8
13.33
19.4
1.52
5.72
4.2
276
1.18
19.4
4.34
368
1
3
15
23.73
30.89
19.15
22.84
3.69
19
29.28
30.89
-2.7
-9
28
29
323
4.94
14.72
0.41
2.54
2.13
520
1.59
14.72
3.22
203
3
4
-6
11.18
13.42
4.35
6.87
2.52
58
28.83
13.42
45.8
159
4
7
0
29.25
38.35
15.13
21.05
5.92
39
10.36
38.35
2.43
23
5
8
7
48.35
52.77
24.28
25.84
1.56
6
13.04
52.77
-0.71
-5
10
9
33
2.96
4.56
1.7
2.92
1.22
72
17.69
4.56
9.12
52
11
14
8
60.67
73.65
6.78
11.77
4.99
74
1.14
73.65
1.36
119
3
5
-8
32.85
37.83
20.08
24.14
4.06
20
52.71
37.83
4.07
8
13
17
-5
12.34
19.05
6
11.5
5.5
92
11.68
19.05
7.09
61
3
6
25
7.01
12.84
2.8
5.35
2.55
91
7.18
12.84
2.08
29
3
4
5
29.88
41.8
5.31
9.68
4.37
82
7.91
41.8
2.23
28
3
5
17%
11.5
14.14
6.3
8.08
1.78
28%
29.4
14.14
-0.67
-2%
3
4
37%
18.34
23.27
1.04
4.4
3.36
323%
0.35
23.27
1.2
343%
1
2
50%
0.97
2.7
0.33
1.51
1.18
358%
2.14
2.7
14.2
664%
4
12
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
39
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Tirupati Structurals Ltd
Plastics & Polymers
Tubes, pipes & hoses of poly vinyl chloride
149.2
141.32
-7.88
Jyoti Ltd (Duplicate Name, Gujarat)
Electrical Equipment
Motors & generators
252.65
290.22
37.57
342 1200 855
National Plastic Inds Ltd
Plastics & Polymers
Plastic injection moulding items
40.19
50.4
10.21
343
-
Pinnacle Industries Ltd
Automobile ancillaries
Automobile ancillaries
66.06
86.25
20.19
344
70
Piccadily Agro Inds Ltd
Food Products
Sugar
138.67
165.63
26.96
345
-
Aditya Vidyut Appliances Ltd
Electrical Equipment
Transformers
72.19
121.63
49.44
346
316
Jost'S Engineering Co Ltd
Auto
Material handling equipment
49.01
60.05
11.04
Inox India Ltd
Metal Products
244.15
245.79
1.64
Fermenta Biotech Ltd
Pharmaceuticals
Reservoirs, tanks & other fabrications Drugs, medicines & allied products
35.28
47.87
12.59
Diana Tea Co Ltd
Food Products
Tea
50.41
53.38
2.97
195.6
229.91
34.31
340
-
341
713
347
369
-277
-33
154 -196
348
-
349
375
22
350 1138 784
Clutch Auto Ltd
Automobile ancillaries
Drive transmission & steering parts
351
-
Gemini Engi-Fab Ltd
Metal Products
Other fabricated Metal Products
21.12
25.18
4.06
352
-
Srinivasa Ferro Alloys Ltd
Iron & Steel
Ferro alloys
179.63
92.82
-86.81
353
806
449
IFGL Refractories Ltd
Glass & Ceramics
Refractory bricks
175.08
181.31
6.23
354
581
223
AMD Industries Ltd
Metal Products
Crown caps
89.72
112.03
22.31
355
472
113
Funskool (India) Ltd
Plastics & Polymers
Other articles of plastics, nec
46.57
54.26
7.69
356 1170 810
Shakti Met-Dor Ltd
Metal Products
Metal furnitures & fixtures
59.14
77.71
18.57
357
Tribhovandas Bhimji Zaveri (Delhi) Pvt Ltd
Gems & Jewellery
Jewellery
122.6
155.65
33.05
358 1367 1005
Lokesh Machines Ltd
Machinery
General purpose machinery
74.76
96.88
22.12
359
-
Hisar Metal Inds Ltd
Iron & Steel
Cold rolled coils, strips, sheets
114.67
148.48
33.81
360
371
7
Vidhi Dyestuffs Manufacturing Ltd
Chemicals
Dyes
38.57
70.51
31.94
361
456
91
Sicgil India Ltd
Chemicals
Carbon dioxide
32.38
36.22
3.84
362
-
Symphony Ltd
Electrical & Electronic Goods
Coolers
113.63
171.44
57.81
363
-
Sulzer Pumps India Ltd
Machinery
Pumps
280.3
288.37
8.07
364
517
Mothi Spinner Ltd
Clothing and Textile
99.52
125.94
26.42
365
-
GKW Ltd
Metal Products
Synthetic filament yarn other than sewing threads Screws, bolts, nuts, rivets, washers, etc.
86.31
26.48
-59.83
366
-
Midfield Industries Ltd
Metal Products
Articles of iron & steel
80.38
87.9
7.52
367 1357 986
Indian Card Clothing Co Ltd
Clothing and Textile
Metallised yarn
41.13
49.67
8.54
368
-
Weld Excel India Ltd
Electrical Equipment
Welding electrodes / sticks / wires / fluxes
24.06
33.4
9.34
369
-
Global Green Co Ltd
Food Products
Pickles & chutneys
186.71
182.44
-4.27
370
-
Gloster Ltd
Clothing and Textile
Jute & jute products
166.93
194.31
27.38
371
-
Malladi Drugs & Pharmaceuticals Ltd
Pharmaceuticals
Ephedrines
162.98
187.15
24.17
372
424
Jagsonpal Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
136.19
139.6
3.41
373
-
Karnataka State Electronics Devp Corpn Ltd
Electrical & Electronic Goods
Communication & broadcasting equipment
69.92
113.63
43.71
374
-
Gujarat Organics Ltd
Chemicals
Benzoic acid
28.63
36.65
8.02
-
40
149
48
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
-5%
13.79
19.17
5.44
10.95
5.51
101%
10.57
19.17
6.84
65%
4
8
15%
22.01
35.65
4.64
8.07
3.43
74%
4.61
35.65
1.25
27%
2
3
25%
3.33
5.91
0.95
2.95
2
211%
3.35
5.91
6.33
189%
2
6
31%
5.15
8.05
0.09
2.06
1.97
2189%
0.51
8.05
6.96
1365%
0
2
19%
18.86
29.26
9.01
9.85
0.84
9%
8.9
29.26
0.82
9%
6
6
68%
15.66
22.19
4.77
6.15
1.38
29%
10.13
22.19
-0.04
0%
7
5
23%
3.17
4.42
1.26
2.33
1.07
85%
23.64
4.42
12.88
54%
3
4
1%
50.54
68.07
30.21
45.89
15.68
52%
26.86
68.07
-3.28
-12%
12
19
36%
5.06
8.34
1.61
4.19
2.58
160%
5.13
8.34
2.93
57%
5
9
6%
8.15
10.64
4.1
7.07
2.97
72%
7.05
10.64
5.33
76%
8
13
18%
26.92
36.68
4.46
8.4
3.94
88%
1.96
36.68
1.06
54%
2
4
19%
2.05
6.23
0.37
3.01
2.64
714%
1.71
6.23
8.66
506%
2
12
-48%
16.84
16.44
11.31
17.07
5.76
51%
162.66
16.44
46.4
29%
6
18
4%
29.54
29.75
12.69
14.74
2.05
16%
9.41
29.75
1.66
18%
7
8
25%
18.99
23.37
3.39
6.54
3.15
93%
2.21
23.37
1.4
63%
4
6
17%
5.44
7.01
2.59
3.97
1.38
53%
14.33
7.01
6.35
44%
6
7
31%
12
16.94
5.78
7.59
1.81
31%
9.76
16.94
0.25
3%
10
10
27%
4.84
7.8
1.48
3.35
1.87
126%
3.34
7.8
3.35
100%
1
2
30%
15.53
21.84
0.38
4.05
3.67
966%
0.29
21.84
2.21
762%
1
4
29%
6.3
10.69
0.27
2.33
2.06
763%
0.58
10.69
4.07
702%
0
2
83%
4.25
6.6
1.62
2.85
1.23
76%
7.22
6.6
2.82
39%
4
4
12%
6.76
9.81
2.06
4.78
2.72
132%
5.98
9.81
6.47
108%
6
13
51%
60.06
57.04
43.25
36.93
-6.32
-15%
68.37
57.04
-15.78
-23%
38
22
3%
58.07
63.51
34.69
38.79
4.1
12%
45.28
63.51
-11.69
-26%
12
13
27%
14
16.51
1.46
4.21
2.75
188%
1.61
16.51
2.41
150%
1
3
-69%
12.88
14.37
3.41
11.17
7.76
228%
1.16
14.37
32.44
2797%
4
42
9%
15.14
19.07
5.34
8.24
2.9
54%
9.19
19.07
2.13
23%
7
9
21%
4.92
9.98
1.65
4.55
2.9
176%
0.4
9.98
3.76
940%
4
9
39%
3.1
4.63
1.47
2.46
0.99
67%
15.97
4.63
6.28
39%
6
7
-2%
18.3
32.86
2.93
10.02
7.09
242%
1.75
32.86
5.69
325%
2
5
16%
22.79
22.79
9.08
9.75
0.67
7%
11.17
22.79
0.58
5%
5
5
15%
24.36
29.29
3.75
7.14
3.39
90%
1.26
29.29
1.53
121%
2
4
3%
15.72
16.08
6.17
9.24
3.07
50%
6.34
16.08
3.5
55%
5
7
63%
6.61
6.05
4.04
4.53
0.49
12%
9.24
6.05
1.24
13%
6
4
28%
5.92
7.99
3.53
5.11
1.58
45%
13.04
7.99
2.4
18%
12
14
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
41
80
376
-
-299
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
375
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Rajratan Global Wire Ltd
Metal Products
Wires & ropes of iron & steel
145.34
149.08
3.74
Avasarala Technologies Ltd
Auto
Conveyors
115.45
139.09
23.64
377 1136 755
ACE Designers Ltd
Machinery
Lathes
173.89
192.39
18.5
378
791
409
Sudhakar Plastic Ltd
Plastics & Polymers
PVC pipes
38.41
49.31
10.9
379
339
-44
Hindustan Polyamides & Fibres Ltd
Cosmetics & Soaps
Organic surface-active agents other than soap
254.36
247.98
-6.38
380 1292 908
Pawanjay Sponge Iron Ltd
Iron & Steel
Sponge iron
36.45
65.86
29.41
381
-
Eftec Shroff (I) Ltd
Chemicals
Poly vinyl chloride
44.12
53.95
9.83
382
-
Hemadri Cements Ltd
Cement
Cement
51.7
46.17
-5.53
383
324
-63
Chemtrols Industries Ltd
Electrical & Electronic Goods
Level sensors & indicators
191.12
238.9
47.78
384
500
112
Anup Engineering Ltd
Machinery
Chemical machinery
80.87
92.89
12.02
385
626
237
Precision Seals Mfg Ltd
Rubber Products
Rubber & rubber products
24.34
28.64
4.3
29.12
37.48
8.36
386 1129 739
Hester Biosciences Ltd
Pharmaceuticals
Drugs, medicines & allied products
387
714
323
Genus Paper Products Ltd
Paper & Wood Products
Kraft paper & paperboard
92.63
109.33
16.7
388
847
455
Panasonic Home Appliances India Co Ltd
Electrical & Electronic Goods
Cooking ranges
100.24
135.97
35.73
Banaras Beads Ltd
Glass & Ceramics
Glass beads, bangles, imitation pearls, etc.
24.55
34.24
9.69
Allied Nippon Ltd
Automobile ancillaries
Brake linings
140.46
174.77
34.31
389
270 -123
390
-
391
800
405
Kallam Spinning Mills Ltd
Clothing and Textile
Cotton & blended yarn
69.33
85.29
15.96
392
649
253
Amco India Ltd
Diversified Manufacturing
Diversified
92.84
107.63
14.79
393
416
19
GS Auto International Ltd
Automobile ancillaries
Other Automobile ancillaries, nec
92.66
102.77
10.11
Reliance Cellulose Products Ltd
Chemicals
Cellulose & its chemical derivatives
33.56
57.05
23.49
394
-
395
5
-394
Caparo Maruti Ltd
Automobile ancillaries
Auto sheet metals parts
253.89
294.24
40.35
396
540
140
Triton Valves Ltd
Automobile ancillaries
Engine valves
78.41
91.36
12.95
160.47
155.49
-4.98
28.65
31.81
3.16
397
-
Metal Powder Co Ltd
Non Ferrous Metals
398
-
Sterling Abrasives Ltd
Non-metallic Mineral Products
Aluminium powders, flakes & paste Grinding wheels of synthetic abrasives
399
-
Sunrise Spices Ltd
Food Products
Spices & Condiments
60.58
76.74
16.16
400
810
United Nilgiri Tea Estates Co Ltd
Food Products
Tea
23.55
28.77
5.22
401
-
Arihant Industrial Corpn Ltd
Plastics & Polymers
Toys, games, sports goods, etc.
38.54
59.9
21.36
402
468
62
Hindustan Fluorocarbons Ltd
Chemicals
Polytetrafluoroethylene
13.94
17.71
3.77
403
794
387
Fisher Sanmar Ltd
Machinery
Industrial valves
188.29
163.19
-25.1
404
734
326
Troikaa Pharmaceuticals Ltd
Pharmaceuticals
Drugs, medicines & allied products
99.34
128.13
28.79
405
867
458
GMM Pfaudler Ltd
Machinery
Chemical machinery
146.36
154.13
7.77
SE Electricals Ltd
Electrical Equipment
106.77
240.7
133.93
129.93
150.83
20.9
128.95
149.77
20.82
63
77.53
14.53
406
406
-
407
894
483
Sundaram Multi Pap Ltd
Paper & Wood Products
Wind turbines (Wind electricity generator) Registers, account books, note books, etc.
408
643
231
Premier Ltd
Machinery
Machine tools
409
671
258
Xomox Sanmar Ltd
Machinery
Industrial valves
42
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
3%
17.86
21.29
5.73
9.09
3.36
59%
6.42
21.29
3.26
51%
4
6
20%
26.02
37.1
5.24
8.4
3.16
60%
2.23
37.1
0.9
40%
5
6
11%
21.46
25.52
9.24
10.71
1.47
16%
7.16
25.52
1.16
16%
5
6
28%
2.89
4.81
0.63
1.92
1.29
205%
3.74
4.81
9.14
244%
2
4
-3%
30.78
44.05
11.35
20.05
8.7
77%
7.22
44.05
2.49
34%
4
8
81%
4.87
7.03
0.73
2.67
1.94
266%
2.04
7.03
2.72
133%
2
4
22%
7.97
12.87
4.46
7.3
2.84
64%
22.71
12.87
-0.31
-1%
10
14
-11%
4.55
35.93
0.88
32.32
31.44
3573%
37.84
35.93
4.03
11%
2
70
25%
14.5
18.63
5.19
6.83
1.64
32%
8.36
18.63
0.27
3%
3
3
15%
15.8
19.95
8.22
10.54
2.32
28%
19.65
19.95
-0.87
-4%
10
11
18%
9.22
12.08
4.47
6.23
1.76
39%
26.97
12.08
2.9
11%
18
22
29%
14.64
15.65
4.74
6.03
1.29
27%
8.64
15.65
2.15
25%
16
16
18%
16.93
17.78
1.92
5.24
3.32
173%
1.19
17.78
2.16
182%
2
5
36%
4.92
6.2
1.42
1.93
0.51
36%
3.56
6.2
5.25
147%
1
1
39%
3.68
5.21
2.94
4.19
1.25
43%
10.99
5.21
2.44
22%
12
12
24%
15.55
17.35
4.9
6
1.1
22%
3.65
17.35
1.45
40%
3
3
23%
16.32
22.14
3.46
6.06
2.6
75%
3.58
22.14
1.47
41%
5
7
16%
5.67
10.37
0.84
3.07
2.23
265%
1.7
10.37
5.06
298%
1
3
11%
5.49
8.5
2.04
4.05
2.01
99%
8.84
8.5
4.7
53%
2
4
70%
8.25
10.9
1.89
3.29
1.4
74%
4.48
10.9
2.25
50%
6
6
16%
39.16
45.99
15.27
15.7
0.43
3%
19.99
45.99
-3.23
-16%
6
5
17%
9.47
12.39
2.9
4.81
1.91
66%
5.3
12.39
2.92
55%
4
5
-3%
29.22
33.83
14.92
18.26
3.34
22%
16.95
33.83
1.9
11%
9
12
11%
6.63
8.99
3.75
5.55
1.8
48%
27.85
8.99
4.61
17%
13
17
27%
4.03
6.6
1.52
2.93
1.41
93%
9.81
6.6
3.63
37%
3
4
22%
5.22
7.01
3.12
4.75
1.63
52%
9.51
7.01
3.56
37%
13
17
55%
4.01
5.88
1.21
1.6
0.39
32%
7.7
5.88
7.22
94%
3
3
27%
3.2
6.56
0.56
3.06
2.5
446%
21.33
6.56
4.27
20%
4
17
-13%
42.75
48.12
25.73
29.89
4.16
16%
27.71
48.12
1.5
5%
14
18
29%
13.66
16.57
4.17
5.71
1.54
37%
6.31
16.57
0.9
14%
4
4
5%
19.83
19.96
10.23
11.06
0.83
8%
11.17
19.96
1.6
14%
7
7
125%
11.6
28.13
2.72
5.75
3.03
111%
4.56
28.13
-0.33
-7%
3
2
16%
13.53
20.92
5.62
7.74
2.12
38%
4.13
20.92
1.08
26%
4
5
16%
25.4
36.74
13.61
16.63
3.02
22%
4.95
36.74
-0.44
-9%
11
11
23
21.06
26.58
13.12
15.29
2.17
17
41.77
26.58
-13.75
-33
21
20
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
43
-
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
410
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Maan Aluminium Ltd
Non Ferrous Metals
Other aluminium structures
41.82
68.15
26.33
411 1366 951
Ecoplast Ltd
Chemicals
Other sheets, films & foils of plastics
31.86
48.46
16.6
412
Kwality Feeds Ltd
Food Products
Animal and bird feeds
12.94
30.79
17.85
153.44
178.64
25.2
-
413
923
506
Bhartiya International Ltd
Clothing and Textile
Leather apparel & clothing accessories
414
551
133
Highland Produce Co Ltd
Food Products
Tea
41.36
48.16
6.8
415
208 -211
Caprihans India Ltd
Plastics & Polymers
Sheets, films, etc. of plastic, not reinforced
158.08
166.47
8.39
416
177 -243
ITC Filtrona Ltd
Food Products
Cigarette filter rods
100.13
126.02
25.89
417
872
451
Samkrg Pistons & Rings Ltd
Automobile ancillaries
Pistons
99.13
133.12
33.99
418
901
479
DIC Coatings India Ltd
Chemicals
Industrial paints
44.88
47.35
2.47
419
569
146
MIL Controls Ltd
Electrical & Electronic Goods
Control valves
67.16
75.65
8.49
Rajasthan Electronics & Instruments Ltd
Electrical & Electronic Goods
Control instrumentation & industrial electronics
86.41
97.92
11.51
420
-
421
680
255
Camlin Fine Chemicals Ltd
Chemicals
Chemicals
100.61
124.3
23.69
422
77
-349
T Stanes & Co Ltd
Diversified Manufacturing
Diversified
150.59
159.84
9.25
423
-
Assam Roofing Ltd
Metal Products
Sheet piling of iron & steel
122.94
154.65
31.71
424
-
Kerala Agro Machinery Corpn Ltd
Machinery
Agricultural machinery
120.28
136.44
16.16
425
-
Malankara Plantations Ltd
Food Products
Tea
21.65
22.61
0.96
426
3
Jolly Board Ltd
Paper & Wood Products
Particle boards
118.91
133.65
14.74
427
-
Vita Biopharma Pvt Ltd
Pharmaceuticals
Antibiotics
9.1
16.77
7.67
428 1013 581
Scottish Assam (India) Ltd
Food Products
Tea
14.84
17.39
2.55
429
354
-79
Patels Airflow Ltd
Electrical & Electronic Goods
Industrial fans, blowers, etc.
11.07
16.04
4.97
430
418
-16
Rydak Syndicate Ltd
Food Products
Tea
39.05
50.94
11.89
431 1157 722
Akar Tools Ltd
Machinery
Machine tools
79.66
104.5
24.84
432
-
PBM Polytex Ltd
Clothing and Textile
Cotton & blended yarn
139.48
150.54
11.06
433
765
Pudumjee Pulp & Paper Mills Ltd
Paper & Wood Products
Paper
220.03
216.94
-3.09
434
304 -134
Naraingarh Sugar Mills Ltd
Food Products
Sugar
82.18
103.74
21.56
SVG Fashions Ltd
Clothing and Textile
Cloth (Fabrics)
75.68
95.8
20.12
Maharashtra Polybutenes Ltd
Chemicals
Polyisobutylene
41.99
76.93
34.94
Spaceage Switchgears Ltd
Electrical Equipment
Switching apparatus
47.21
54.01
6.8
-427
328
435
-
436
896
437
-
438
385
-57
Stelco Ltd
Iron & Steel
Flat products
76.53
86.29
9.76
439
660
217
Integrated Thermoplastics Ltd
Plastics & Polymers
Tubes, pipes & hoses, flexible
62.17
92.21
30.04
440
-
Shiva Speciality Yarns Ltd
Clothing and Textile
Cotton yarn
97.45
111.73
14.28
441 1287 842
Victor Gaskets India Ltd
Automobile ancillaries
Gaskets
34.48
46.04
11.56
442
-
Mehratex (India) Pvt Ltd
Clothing and Textile
73.55
76.42
2.87
443 1059 612
Kulkarni Power Tools Ltd
Machinery
Textured yarn of synthetic filament yarn Machine tools for drilling, boring, milling, etc.
62.16
64.96
2.8
444
Wendt (India) Ltd
Machinery
Machine tools
51.97
56.54
4.57
631
44
456
183
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
63%
2.33
4.07
0.53
1.9
1.37
258%
2.66
4.07
4.01
151%
1
3
52%
1.89
4.17
-0.03
1.31
1.34
-4467%
0.05
4.17
7.72
15440%
0
3
138%
0.64
1.95
0.25
1.06
0.81
324%
5.8
1.95
8.21
142%
2
3
16%
10.18
13.31
2.72
5.43
2.71
100%
1.79
13.31
1.78
99%
2
3
16%
4.04
6.43
1.06
2.8
1.74
164%
4.84
6.43
6.87
142%
3
6
5%
9.21
13.76
3.35
5.02
1.67
50%
3.71
13.76
4.91
132%
2
3
26%
17.08
17.95
9.87
10.13
0.26
3%
32.62
17.95
-3.96
-12%
10
8
34%
26.11
21.2
13.29
7.11
-6.18
-47%
5.24
21.2
2.85
54%
13
5
6%
5.35
8.27
2.98
4.83
1.85
62%
11.33
8.27
6.26
55%
7
10
13%
20.03
22.4
12.32
13.77
1.45
12%
36.82
22.4
-2.96
-8%
18
18
13%
4.44
4.65
1.11
1.83
0.72
65%
3.41
4.65
11.61
340%
1
2
24%
14.75
17.05
3.38
4.29
0.91
27%
4.11
17.05
2.45
60%
3
3
6%
10.73
12.24
4.47
6.8
2.33
52%
9.29
12.24
2.05
22%
3
4
26%
5.75
8.35
1.75
3.35
1.6
91%
3.44
8.35
2.29
67%
1
2
13%
12.42
14.16
7.65
8.8
1.15
15%
9.78
14.16
0.41
4%
6
6
4%
3.28
8.07
2.86
5.62
2.76
97%
9.75
8.07
6.48
66%
13
25
12%
71.51
67.29
51.08
51.33
0.25
0%
94.18
67.29
-19.69
-21%
43
38
84%
1.12
2.28
0.14
0.83
0.69
493%
3.14
2.28
13.73
437%
2
5
17%
2.79
4.83
1.92
3.38
1.46
76%
15.32
4.83
6.91
45%
13
19
45%
1.98
3.25
1.06
1.86
0.8
75%
17.5
3.25
6.35
36%
10
12
30%
2.67
4.97
0.36
1.7
1.34
372%
1.92
4.97
6.54
341%
1
3
31%
7.73
9.48
0.4
2.05
1.65
413%
0.71
9.48
3.66
515%
1
2
8%
11.24
16.4
0
3.76
3.76
#DIV/0!
0.14
16.4
3.66
2614%
0
2
-1%
24.21
32.1
4.21
10.28
6.07
144%
2.32
32.1
3.49
150%
2
5
26%
15.63
13.98
5.48
6.46
0.98
18%
5.04
13.98
0.86
17%
7
6
27%
19.29
22.06
10.61
10.9
0.29
3%
10.56
22.06
-0.53
-5%
14
11
83%
4.89
6.68
2.91
3.81
0.9
31%
13.11
6.68
-0.13
-1%
7
5
14%
3.74
6.3
0.82
2.59
1.77
216%
2.02
6.3
6.75
334%
2
5
13%
6.1
9.88
2.02
4.08
2.06
102%
7.17
9.88
3.2
45%
3
5
48%
2.12
3.51
0.63
1.4
0.77
122%
5.78
3.51
4.13
71%
1
2
15%
5.24
10.29
1.23
3.59
2.36
192%
3.05
10.29
3.1
102%
1
3
34%
2.41
5.87
0.27
2.08
1.81
670%
0.49
5.87
4.29
876%
1
5
4%
3.01
4.9
0.29
3.1
2.81
969%
0.8
4.9
8.67
1084%
0
4
5%
9.33
13
2.72
4.62
1.9
70%
3.82
13
5.62
147%
4
7
9%
15.18
17.13
8.84
9.82
0.98
11%
19.99
17.13
0.63
3%
17
17
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
45
-
446
978
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
445
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Air Control & Chemical Engg Co Ltd
Electrical & Electronic Goods
Industrial fans, etc.
14.56
21.34
6.78
Inducto Steel Ltd
Metal Products
Miscellaneous articles of base metals, nec
23.94
40.09
16.15
447 1195 744
Punjab Formulations Ltd
Pharmaceuticals
IV fluids
33.96
50.88
16.92
448 1302 850
Shiva Cement Ltd
Cement
Cement
24.32
39.71
15.39
449
268 -185
Emmellen Biotech Pharmaceuticals Ltd
Pharmaceuticals
Ephedrines
80.72
76.06
-4.66
450
384
Stylam Industries Ltd
Plastics & Polymers
Sheets, films, etc. of plastic, not reinforced
53.57
64.27
10.7
451 1364 909
Freshtrop Fruits Ltd
Food Products
Fruit & nuts, frozen, preserved
38.91
50.71
11.8
452
328 -128
Amarawati Tea Co Ltd
Food Products
Tea
27.36
32.22
4.86
453
942
485
Atul Auto Ltd
Auto
Three wheelers
120.4
120.29
-0.11
454
882
424
Syncom Formulations (India) Ltd
Pharmaceuticals
Drug formulations
58.05
85.41
27.36
455 1325 866
Aruppukottai Shri Ramalinga Spinners Pvt Ltd
Clothing and Textile
Cotton yarn
36.56
58.86
22.3
456 1328 868
Gujarat Foils Ltd
Non Ferrous Metals
Aluminium foils
76.05
130.71
54.66
457 1349 888
Accelerated Freeze Drying Co Ltd
Food Products
Shrimps
47.11
64.02
16.91
458
Lap-Ross Engineering Ltd
Non Ferrous Metals
Aluminium castings
30.12
30.25
0.13
459 1095 632
Cabot Sanmar Ltd
Chemicals
Silicon dioxide
26.76
29.91
3.15
460
TTK-LIG Ltd
Rubber Products
Rubber contraceptives, males
271.04
243.3
-27.74
461 1336 871
Shukra Jewellery Ltd
Gems & Jewellery
Diamonds
30.76
33.76
3
462
848
382
TAL Manufacturing Solutions Ltd
Machinery
Machine tools
200.17
162
-38.17
463
650
183
Neo Corp Intl. Ltd
Plastics & Polymers
Sacks & bags of polyethylene
128.3
176.87
48.57
464
996
528
Nikhil Adhesives Ltd
Chemicals
Glues (adhesive)
104.64
121.78
17.14
465 1094 625
Delhi Flour Mills Co Ltd
Food Products
Wheat flour
223.31
246.32
23.01
466
-
Waxpol Industries Ltd
Petroleum Products
Lube oils & lubricants
43.56
50.42
6.86
467
831
Indication Instruments Ltd
Automobile ancillaries
Auto dashboard instruments
57.69
66.42
8.73
468
-
Partap Industries Ltd
Clothing and Textile
Denim
77.1
109.21
32.11
624
514
528
-70
162
50
360
469
210 -263
AVT Mccormick Ingrediants Pvt Ltd
Food Products
Spices & Condiments
165.99
168.93
2.94
470
383
Icpa Health Products Ltd
Pharmaceuticals
Pharmaceutical products, nec
36.23
42.42
6.19
471
-
Ganpati Sugar Inds Ltd
Food Products
Sugar
122.22
115.24
-6.98
19.82
19.23
-0.59
-91
472 1315 839
Cheviot International Ltd
Clothing and Textile
Leather apparel & clothing accessories
473
-
Solar Components Pvt Ltd [Merged]
Chemicals
Copper tubes & pipes
13.88
18.89
5.01
474
-
Hartron Communications Ltd
Electrical & Electronic Goods
Rural automatic exchanges
9.46
13.34
3.88
475
-
Eastern Dooars Tea Co Ltd
Food Products
Tea
11.29
12.7
1.41
476
-
Hitkari Multifilters Ltd
Food Products
Cigarette filter rods
45.48
56.89
11.41
477
-
Tirupati Inks Ltd
Chemicals
Polyester film
48.9
70.88
21.98
478
-
Dinshaw'S Dairy Foods Ltd
Food Products
Icecreams & kulfi
184.42
210
25.58
479
392
Ferro Scrap Nigam Ltd
Metal Products
Ferrous waste & scrap
128.82
150.12
21.3
46
-91
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
47%
1.84
2.77
0.42
1.48
1.06
252%
2.81
2.77
6.43
229%
3
7
67%
2.36
5.19
1.16
3
1.84
159%
3.06
5.19
1.77
58%
5
7
50%
3.98
5.79
1.32
2.46
1.14
86%
5.23
5.79
2.72
52%
4
5
63%
4.47
9.69
0.22
2.29
2.07
941%
0.28
9.69
2.27
811%
1
6
-6%
13.02
17.7
2.84
7.31
4.47
157%
3.44
17.7
5.3
154%
4
10
20%
4.86
6.79
1.58
3
1.42
90%
5.99
6.79
3.75
63%
3
5
30%
2.02
6.92
0.4
2.34
1.94
485%
1.06
6.92
3.47
327%
1
5
18%
2.27
3.72
0.8
1.88
1.08
135%
7.99
3.72
9.71
122%
3
6
0%
5.43
13.8
0.46
4.54
4.08
887%
0.31
13.8
7.17
2313%
0
4
47%
6.28
9.51
2.64
4.41
1.77
67%
7.77
9.51
0.01
0%
5
5
61%
9.54
12.98
0.06
1.92
1.86
3100%
0.08
12.98
2.68
3350%
0
3
72%
3.89
8.54
0.29
1.9
1.61
555%
0.67
8.54
1.62
242%
0
1
36%
4.88
8.37
0.25
2.3
2.05
820%
0.37
8.37
2.76
746%
1
4
0%
10.45
11.41
4.73
5.64
0.91
19%
30.12
11.41
9.88
33%
16
19
12%
7.7
8.81
3.79
4.73
0.94
25%
16.32
8.81
4.28
26%
14
16
-10%
33.87
38.01
19.74
23.18
3.44
17%
11.63
38.01
1.71
15%
7
10
10%
0.12
0.65
0.12
2.76
2.64
2200%
0.34
0.65
7.15
2103%
0
8
-19%
15.27
27.7
9.53
15.34
5.81
61%
10.87
27.7
2.89
27%
5
9
38%
15.2
21.72
6.39
9.22
2.83
44%
8.07
21.72
-3.08
-38%
5
5
16%
4.88
7.16
0.87
2.27
1.4
161%
3.04
7.16
4.5
148%
1
2
10%
9.33
7.66
0.19
1.93
1.74
916%
0.19
7.66
4.24
2232%
0
1
16%
1.76
3.41
0.56
1.7
1.14
204%
4.55
3.41
9.38
206%
1
3
15%
8.02
8.96
4.35
5.18
0.83
19%
10.15
8.96
1.88
19%
8
8
42%
11.51
15.68
3.16
3.43
0.27
9%
6.76
15.68
1.67
25%
4
3
2%
14.96
17.91
6.55
8.74
2.19
33%
7.02
17.91
1.98
28%
4
5
17%
10.45
12.7
6.47
7.95
1.48
23%
23.22
12.7
-0.62
-3%
18
19
-6%
22.29
22.12
5.84
7.96
2.12
36%
4.51
22.12
5.44
121%
5
7
-3%
3.56
6.56
1.96
4.59
2.63
134%
8.85
6.56
8.96
101%
10
24
36%
2
2.8
1.16
1.78
0.62
53%
16.91
2.8
5.42
32%
8
9
41%
6.22
8.73
2.41
3.67
1.26
52%
7.57
8.73
2.58
34%
25
28
12%
2.1
3.77
0.62
1.98
1.36
219%
70.53
3.77
23.84
34%
5
16
25%
3.26
5.67
1.16
2.13
0.97
84%
6.6
5.67
4.23
64%
3
4
45%
3.14
6.9
0.8
2.49
1.69
211%
8.23
6.9
1.19
14%
2
4
14%
19.46
24.43
8.23
8.97
0.74
9%
12.73
24.43
-1.26
-10%
4
4
17%
17.26
21.41
2.23
4.32
2.09
94%
1.41
21.41
1.49
106%
2
3
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
47
519
35
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
480
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Bombay Oxygen Corpn Ltd
Chemicals
Oxygen
31.82
38.03
6.21
481 1204 719
Taikisha Engineering India Ltd
Electrical & Electronic Goods
Control valve actuators
108.68
101.27
-7.41
482
708
Taparia Tools Ltd
Metal Products
Hand tools
121.37
147.22
25.85
483
313 -174
TCPL Packaging Ltd
Paper & Wood Products
Other printed matter
159.24
188.31
29.07
484
610
Kalyani Thermal Systems Ltd
Automobile ancillaries
Automobile ancillaries
143.41
200.55
57.14
485
-
Astron Research Ltd
Pharmaceuticals
Drug formulations
42.49
52
9.51
486
965
Diamines & Chemicals Ltd
Chemicals
Amine function compounds
30.25
45.62
15.37
487
-
Jaipuria Silk Mills Pvt Ltd
Clothing and Textile
Silk & silk textiles
26.2
26.16
-0.04
488
-
U P Twiga Fiberglass Ltd
Glass & Ceramics
Glass & glass wares
91.46
91.52
0.06
489
668
Cheviot Agro Inds Ltd
Food Products
Tea
11.23
13.31
2.08
490
-
Venkateshwara Research & Breeding Farm Pvt Ltd Food Products
Poultry
23.34
26.85
3.51
491 1048 553
Sirhind Steel Ltd
Iron & Steel
Bars & rods
86.18
67.25
-18.93
492
461
Minex Metallurgical Co Pvt Ltd
Metal Products
Wires & ropes of iron & steel
225.6
235.97
10.37
493
162 -335
Himalya International Ltd
Food Products
Mushroom
62.39
69.37
6.98
222
122
475
175
-35
494
-
Jeevaka Industries Ltd
Iron & Steel
Semi-finished Steel
64.15
138.71
74.56
495
-
D'Damas Jewellery (India) Pvt Ltd
Gems & Jewellery
Jewellery
89.18
291.51
202.33
496
840
Capital Foods Ltd
Food Products
Sauces & ketchup
61.97
72.2
10.23
497
-
Kaur Sain Spinners Ltd
Clothing and Textile
Cotton & blended yarn
60.8
109.92
49.12
498
505
3
Artificial Limbs Mfg Corpn Of India
Electrical & Electronic Goods
Therapy equipment
55.73
63.06
7.33
499
922
419
La Opala R G Ltd
Glass & Ceramics
Kitchen glass wares
62.07
74.73
12.66
500
868
364
Bafna Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
46.02
74.52
28.5
501
454
-51
Sova Ispat Ltd
Iron & Steel
Sponge iron
87.43
111.15
23.72
502
834
328
Oswal Overseas Ltd
Food Products
Sugar
57.08
75.22
18.14
503
-
Powergear Ltd
Electrical Equipment
Transformers
96.1
87.58
-8.52
504
73
Rainbow Papers Ltd
Paper & Wood Products
Kraft paper & paperboard
226.45
268.09
41.64
505
148 -361
Ramdev Food Products Ltd
Food Products
Spices & Condiments
98.92
125.55
26.63
Suashish Jewelry India Ltd
Gems & Jewellery
Diamonds
51.72
61.45
9.73
Allied Resins & Chemicals Ltd [Merged]
Chemicals
Amino/phenolic resins & polyurethanes
43.38
43.33
-0.05
Shakun Polymers Ltd
Chemicals
Polymers of ethylene
100.44
82.94
-17.5
Spice Islands Apparels Ltd
Clothing and Textile
Apparels - not knitted / crocheted
14.3
20.37
6.07
510 1019 505
Bharat Gears Ltd
Automobile ancillaries
Gears including crown wheels
242.05
249.61
7.56
511 1017 502
JBM Auto Ltd
Automobile ancillaries
Automobile ancillaries
216.15
237.52
21.37
512
-
Thermax Instrumentation Ltd
Electrical & Electronic Goods
Electronic test & measuring instruments
99.6
103.47
3.87
513
-
Rasandik Auto Components Pvt Ltd
Automobile ancillaries
Automobile ancillaries
14.92
18.59
3.67
514
657
Marsons Ltd
Electrical Equipment
Transformers
39.35
72.42
33.07
506
340
-435
-
507
-
508
819
307
509
508
-5
48
139
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
20%
4.58
8.64
0.59
4.07
3.48
590%
0.38
8.64
1.72
453%
2
11
-7%
14.34
17.17
4.91
8.64
3.73
76%
8.61
17.17
3.61
42%
5
9
21%
7.29
10.2
3.95
5.83
1.88
48%
14.85
10.2
-2.05
-14%
3
4
18%
24.08
26.4
3.47
4.43
0.96
28%
3.1
26.4
1.43
46%
2
2
40%
21.37
34.66
5.5
6.18
0.68
12%
4.04
34.66
-0.15
-4%
4
3
22%
21.6
26.25
17.75
18.5
0.75
4%
50.76
26.25
-15.98
-31%
42
36
51%
5.08
18.1
1.36
9.35
7.99
588%
3.15
18.1
-0.73
-23%
4
20
0%
7.9
10.89
4.29
6.83
2.54
59%
10.09
10.89
4.21
42%
16
26
0%
16.16
19.74
3.34
6.89
3.55
106%
3.47
19.74
2.98
86%
4
8
19%
2.07
3.93
1.19
2.55
1.36
114%
7.41
3.93
5.53
75%
11
19
15%
8.46
10.29
5.72
6.87
1.15
20%
18.74
10.29
0.79
4%
25
26
-22%
3.04
6.77
2.13
5.7
3.57
168%
3.1
6.77
8.89
287%
2
8
5%
19.95
21.06
10.08
11.57
1.49
15%
9.93
21.06
-0.36
-4%
4
5
11%
19.09
24
13.51
16.04
2.53
19%
14.45
24
-2.61
-18%
22
23
116%
7.36
8.87
3.38
3.81
0.43
13%
13.39
8.87
-1.59
-12%
5
3
227%
2.88
4.18
2.49
2.77
0.28
11%
3.76
4.18
0.71
19%
3
1
17%
6.51
6.35
0.34
2.29
1.95
574%
1.82
6.35
3.95
217%
1
3
81%
10.78
13.41
2
2.99
0.99
50%
3.11
13.41
0.76
24%
3
3
13%
5.07
5.42
4.26
4.62
0.36
8%
5.44
5.42
3.24
60%
8
7
20%
10.46
12.83
0.81
2.77
1.96
242%
1.14
12.83
2.5
219%
1
4
62%
6.23
8.12
1.07
2.48
1.41
132%
2.55
8.12
1.34
53%
2
3
27%
10.64
24.57
3.86
6.45
2.59
67%
3.99
24.57
-0.23
-6%
4
6
32%
5.12
7.6
0.38
2.04
1.66
437%
0.9
7.6
2.47
274%
1
3
-9%
11.28
10.67
6.29
7.93
1.64
26%
19.09
10.67
4.54
24%
7
9
18%
49.74
66.82
23.49
23.64
0.15
1%
8.14
66.82
-3.04
-37%
10
9
27%
10.76
10.85
5.22
5.61
0.39
7%
23.17
10.85
-2.99
-13%
5
4
19%
11.97
13.66
11.23
12.91
1.68
15%
71.17
13.66
-32.31
-45%
22
21
0%
76.79
26.82
72.19
22.16
-50.03
-69%
10.68
26.82
9.22
86%
166
51
-17%
7.32
11.5
2.18
5.42
3.24
149%
6.68
11.5
8.11
121%
2
7
42%
2.28
4.29
1.94
3.3
1.36
70%
20.1
4.29
0
0%
14
16
3%
22.25
25.23
4.04
6.14
2.1
52%
4.18
25.23
1.85
44%
2
2
10%
36.74
30.69
12.85
8.24
-4.61
-36%
0.37
30.69
2.97
803%
6
3
4%
1.2
3.79
0.4
2.02
1.62
405%
2.38
3.79
9.05
380%
0
2
25%
2.7
3.28
1.09
1.46
0.37
34%
7.29
3.28
8.93
122%
7
8
84%
1.98
6.47
-0.74
2.18
2.92
-395%
5.46
6.47
0.45
8%
-2
3
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
49
516
156 -364
517
-
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
515
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Andhra Cements Ltd
Cement
Cement
368.04
293.49
-74.55
DFM Foods Ltd
Food Products
Wheat flour
76.49
72.17
-4.32
Sulochana Cotton Spg Mills Pvt Ltd
Clothing and Textile
Cotton yarn
138.24
171.79
33.55
518
120 -402
Hyderabad Chemicals Ltd
Chemicals
Pesticides
177.33
184.27
6.94
519
111 -412
Prasol Chemicals Ltd
Chemicals
Phosphorous
89.76
105.85
16.09
520 1140 616
Goldstone Infratech Ltd
Wires & Cables
Cables & other conductors
45.52
65.5
19.98
521
Bagrrys India Ltd
Food Products
Cereal milling products
38.39
42.66
4.27
134.16
171.92
37.76
364 -161
522
212 -314
Torrent Cables Ltd
Wires & Cables
Cross linked polyethylene cables (XLPE)
523
89
Bedmutha Industries Ltd
Metal Products
Wires & ropes of iron & steel
146.64
149.08
2.44
524
140 -388
Tyco Sanmar Ltd
Machinery
Other valves
129.45
111.06
-18.39
Liners India Ltd
Automobile ancillaries
Cylinder liners
77.1
87.49
10.39
145.89
195.34
49.45
-438
525 1210 681 526
774
244
Kisan Mouldings Ltd
Plastics & Polymers
Tubes, pipes & hoses of poly vinyl chloride
527
614
83
Neelamalai Agro Inds Ltd
Food Products
Tea
14.09
18.7
4.61
528
-
Shriram Bioseed Genetics India Ltd [Merged]
Clothing and Textile
Cotton
106.41
158.52
52.11
529 1265 732
Skyline Millars Ltd
Auto
Construction machinery
16.3
22.44
6.14
530
Cheviot Co Ltd
Clothing and Textile
Jute yarn
188.52
175.97
-12.55
531 1025 490
Hira Ferro Alloys Ltd
Iron & Steel
Ferro alloys
281.7
103.25
-178.45
532
-
Starlite Lighting Ltd
Electrical & Electronic Goods
Lamps
43.88
66.65
22.77
533 1041 504
Mihir Engineers Ltd
Machinery
Industrial cooling towers
12.46
13.78
1.32
534
Gujarat Reclaim & Rubber Products Ltd
Rubber Products
Reclaimed rubber
134.44
144.82
10.38
VHCL Industries Ltd
Plastics & Polymers
Plastic Products
25.12
88.71
63.59
Anmol Biscuits Ltd
Food Products
Biscuits
146.2
187.98
41.78
12.99
22.14
9.15
827
102 -436
535 536
293
264 -276
537
-
Mel Systems & Services Ltd
Electrical & Electronic Goods
Electronic test & measuring instruments
538
-
Ray Ban Sun Optics India Ltd
Misc Manufactured articles
Spectacles, goggles, etc.
65.41
72.58
7.17
539
860
TPL Plastech Ltd
Plastics & Polymers
Reservoirs, tanks, etc.
68.05
73.09
5.04
540
348 -196
India Tube Mills & Metal Inds Ltd
Metal Products
96.39
82.63
-13.76
541 1020 475
Fenoplast Ltd
Chemicals
110.16
144.09
33.93
542
953
Pragati Chemicals Ltd
Chemicals
Reservoirs, tanks & other fabrications Other sheets, films & foils of plastics Amino/phenolic resins & polyurethanes
17.16
18.4
1.24
543
311 -236
Salter India Ltd
Machinery
Weighing machinery
11.46
13.5
2.04
Network Industries Ltd
Clothing and Textile
Cotton fabrics (Hosiery sector)
203
232.98
29.98
544
317
407
-
545
147 -402
NGL Fine-Chem Ltd
Pharmaceuticals
Pharmaceutical products, nec
24.75
27.97
3.22
546
222 -328
Lakhani India Ltd
Clothing and Textile
Leather shoes
236.87
279.71
42.84
547
574
Flender Ltd [Merged]
Machinery
Gears
182.82
182.82
0
548 1156 604
Emgee Cables & Communications Ltd
Wires & Cables
Wires & cables, insulated
33.41
113.28
79.87
549
Gangotri Iron & Steel Co Ltd
Iron & Steel
Bars & rods
48.05
170.75
122.7
780
50
23
227
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
-20%
68.71
12.29
38.36
47.69
9.33
24%
7.1
12.29
0.32
5%
10
16
-6%
5.87
8.39
2
4.21
2.21
111%
6.67
8.39
8.07
121%
3
6
24%
29.43
32.96
1.01
2.88
1.87
185%
0.63
32.96
0.89
141%
1
2
4%
21.08
21.66
15.12
15.41
0.29
2%
18.23
21.66
-1.67
-9%
9
8
18%
9.3
10.98
4.36
5.39
1.03
24%
14.43
10.98
-0.67
-5%
5
5
44%
12.58
13.65
6.27
6.74
0.47
7%
6.16
13.65
-0.51
-8%
14
10
11%
11.29
13.56
9.46
11.31
1.85
20%
32.12
13.56
-3.38
-11%
25
27
28%
13.63
15.17
10.07
10.5
0.43
4%
7.16
15.17
-2.02
-28%
8
6
2%
16.84
24.6
7
10.01
3.01
43%
11.38
24.6
-0.03
0%
5
7
-14%
57.39
51.49
36.59
33.08
-3.51
-10%
77.11
51.49
12.16
16%
28
30
13%
6.18
8.76
0.49
1.95
1.46
298%
0.54
8.76
4.66
863%
1
2
34%
16.69
20.42
2.97
4.61
1.64
55%
2.91
20.42
0
0%
2
2
33%
3.03
4.12
2.4
3.08
0.68
28%
12.62
4.12
1.74
14%
17
16
49%
11.98
10.18
5.7
4.1
-1.6
-28%
15.43
10.18
0.12
1%
5
3
38%
6.06
5.29
4.33
4.24
-0.09
-2%
10.25
5.29
2.56
25%
27
19
-7%
23.29
25.87
11.98
16.41
4.43
37%
7.59
25.87
1.03
14%
6
9
-63%
30.63
30.87
11.59
17.51
5.92
51%
8.49
30.87
2.49
29%
4
17
52%
4.08
7.25
0.19
1.51
1.32
695%
0.31
7.25
2.19
706%
0
2
11%
1.57
2.93
0.92
1.85
0.93
101%
13.37
2.93
9.08
68%
7
13
8%
26.38
27.36
13.51
13.81
0.3
2%
23.29
27.36
-4.49
-19%
10
10
253%
3.4
5.79
2.95
3.53
0.58
20%
27.78
5.79
-7.99
-29%
12
4
29%
9.2
10.42
4.49
5.16
0.67
15%
21.12
10.42
-5.24
-25%
3
3
70%
1.79
2.68
0.84
1.28
0.44
52%
14.46
2.68
3.49
24%
6
6
11%
24.61
28.4
14.64
16.89
2.25
15%
12.01
28.4
-2.82
-23%
22
23
7%
7.05
10.3
2.92
4.58
1.66
57%
11.69
10.3
1.45
12%
4
6
-14%
8.23
12
4.02
6.36
2.34
58%
12.2
12
5.54
45%
4
8
31%
10.79
13.8
1.32
2.2
0.88
67%
1.46
13.8
1.45
99%
1
2
7%
1.33
2.72
0.83
1.73
0.9
108%
12.98
2.72
11.72
90%
5
9
18%
2.15
3.34
1.34
2.12
0.78
58%
21.14
3.34
4.97
24%
12
16
15%
6.04
7.57
2.46
3.62
1.16
47%
4.9
7.57
1.04
21%
1
2
13%
4.07
5.01
1.68
2.71
1.03
61%
14.6
5.01
3.69
25%
7
10
18%
27.78
33.02
2.46
3.28
0.82
33%
1.4
33.02
0.97
69%
1
1
0%
37.89
37.89
20.83
20.83
0
0%
19.39
37.89
0
0%
11
11
239%
3.23
3.78
0.06
0.68
0.62
1033%
0.38
3.78
2.07
545%
0
1
255%
4.02
15.33
1.04
1.97
0.93
89%
1.45
15.33
0.53
37%
2
1
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
51
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
550 1113 559
Asrani Tubes Ltd
Metal Products
ERW tubes & pipes
71.68
79.84
8.16
551 1256 701
Salona Cotspin Ltd
Clothing and Textile
Cotton yarn
48.97
54.91
5.94
552
600
44
Fluidomat Ltd
Electrical Equipment
Electro-magnetic couplings
13.84
17.62
3.78
553
949
392
Rapicut Carbides Ltd
Non Ferrous Metals
Tungsten
16.96
20.69
3.73
15.8
17.19
1.39
8.7
12.19
3.49
554
-
Aluminium Powder Co Ltd
Non Ferrous Metals
Aluminium powders, flakes & paste
555
-
Unick Fix-A-Form & Printers Ltd
Paper & Wood Products
Other printed matter
556
-
Viswaat Chemicals Ltd
Chemicals
Miscellaneous chemicals
68.35
88.65
20.3
Stovec Industries Ltd
Machinery
Printing machinery
47.36
46.83
-0.53
Dutron Polymers Ltd
Plastics & Polymers
Tubes, pipes & hoses of polyethylene
38.41
49.07
10.66
557 1049 488 558
476
559
-
Lincoln Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
112.98
123.59
10.61
560
-
Rane Engine Valve Ltd
Automobile ancillaries
Engine valves
219.39
235.16
15.77
561
-
Advance Paints Pvt Ltd
Chemicals
Industrial paints
16.53
22.19
5.66
562 1023 457
Voith Paper Fabrics India Ltd
Clothing and Textile
Felt
47.47
51.1
3.63
563
Shiva Texyarn Ltd
Clothing and Textile
Cotton yarn
97.57
193.4
95.83
Midland Rubber & Produce Co Ltd
Food Products
Tea
25.06
26.82
1.76
Diffusion Engineers Ltd
Electrical Equipment
Welding electrodes / sticks / wires / fluxes
61.46
60.56
-0.9
564
-86
305 -263
565
548
566
206 -364
Patels Airtemp (India) Ltd
Electrical & Electronic Goods
Electric appliances
67.03
70.6
3.57
567
781
International Combustion (India) Ltd
Machinery
Mining, construction & earth moving machinery
97.86
96.77
-1.09
568 1108 536
Lakshmi Electrical Control Systems Ltd
Electrical & Electronic Goods
Control panels
101.94
98.74
-3.2
569
975
Liberty Shoes Ltd
Clothing and Textile
Leather shoes
239.84
258.87
19.03
570
346 -229
Shri Vishnu Eatables (India) Ltd
Food Products
Rice
177.66
272.9
95.24
571
506
Daikaffil Chemicals India Ltd
Chemicals
Dyes
15.77
18.63
2.86
83.89
90.63
6.74
-21
210
401
-70
572 1345 768
Auckland International Ltd
Clothing and Textile
Plastic coated / polyethylene jute bags
573
723
Plastiblends India Ltd
Chemicals
Other colouring substances
167.34
210.3
42.96
574
202 -377
Sri Sarvaraya Sugars Ltd
Food Products
Sugar
297.51
297.51
0
Gujarat Metal Cast Inds Ltd
Iron & Steel
Castings
24.82
29.19
4.37
Shivdeep Industries Ltd
Food Products
Semi processed snacks & foods,nec (Ready-to-eat instant foods)
116.3
153.77
37.47
577 1114 532
Anil Special Steel Inds Ltd
Iron & Steel
Flat products
98.44
108.04
9.6
578
-
Singhal Strips Ltd
Iron & Steel
Cold rolled coils, strips, sheets
26.68
31.36
4.68
579
787
Lipi Data Systems Ltd
Electrical & Electronic Goods
Line printers
180.89
166.13
-14.76
Nitin Fire Protection Inds Ltd
Machinery
Fire extinguishing / protection systems
62.55
93.59
31.04
581 1362 776
Orson Holdings Co Ltd
Machinery
Industrial valves
10.1
20.21
10.11
582
617
30
Jai Hind Wire Rod Mills Ltd
Iron & Steel
Semi-finished Steel
52.22
57.38
5.16
583
531
-57
Coral Laboratories Ltd
Pharmaceuticals
Drug formulations
35.01
34.67
-0.34
Electrical Equipment
Electrical machinery other than electronics
30.53
35.35
4.82
575
-
576
580
584
145
-
203
220 -365
696
52
107
JSL Industries Ltd
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
11%
2.51
3.91
0.73
2.03
1.3
178%
2.72
3.91
4.83
178%
1
3
12%
7.95
9.74
0.13
2.26
2.13
1638%
0.27
9.74
3.95
1463%
0
4
27%
2.73
3.42
1.39
1.92
0.53
38%
17.22
3.42
3.3
19%
10
11
22%
2.14
3.1
1.01
1.75
0.74
73%
9.47
3.1
4.72
50%
6
8
9%
1.98
3.99
1.07
2.15
1.08
101%
7.11
3.99
6.65
94%
7
13
40%
1.93
3.06
0.4
1.03
0.63
158%
2.04
3.06
6.15
301%
5
8
30%
5.43
6.84
1.64
2.44
0.8
49%
6.87
6.84
1.25
18%
2
3
-1%
10.71
11.47
6.62
6.55
-0.07
-1%
2.03
11.47
7.54
371%
14
14
28%
2.85
3.92
1.03
1.67
0.64
62%
6.4
3.92
3.53
55%
3
3
9%
8.99
10.57
4.36
5.78
1.42
33%
9.36
10.57
0.05
1%
4
5
7%
24.24
29.06
2.21
4.3
2.09
95%
0.91
29.06
1.15
126%
1
2
34%
1.18
2.1
0.38
1.09
0.71
187%
3.54
2.1
5.81
164%
2
5
8%
14.02
15.62
7.12
8.57
1.45
20%
8.36
15.62
0.32
4%
15
17
98%
17.46
32.88
4.5
5.18
0.68
15%
1.92
32.88
-0.28
-15%
5
3
7%
6.38
8.61
4.35
5.53
1.18
27%
11.91
8.61
1.88
16%
17
21
-1%
13.33
14.52
6.35
7.42
1.07
17%
17.62
14.52
1.67
9%
10
12
5%
11.79
14.51
7.14
8.68
1.54
22%
28.14
14.51
-2.99
-11%
11
12
-1%
19.01
21.29
9.91
11.96
2.05
21%
19.26
21.29
-0.73
-4%
10
12
-3%
13.35
14.91
5.4
7.26
1.86
34%
9.84
14.91
2.29
23%
5
7
8%
26.07
24.16
7.53
9.2
1.67
22%
3.31
24.16
-0.09
-3%
3
4
54%
7.49
7.95
0.08
0.72
0.64
800%
0.29
7.95
0.85
293%
0
0
18%
2.09
2.84
1.06
1.62
0.56
53%
14.27
2.84
5.69
40%
7
9
8%
1.38
3.29
0.04
1.94
1.9
4750%
0.09
3.29
4.42
4911%
0
2
26%
21.11
20.24
11.77
10.43
-1.34
-11%
13.38
20.24
-2.92
-22%
7
5
0%
65.61
65.61
25.2
25.2
0
0%
12.8
65.61
0
0%
8
8
18%
2.86
4.89
0.24
1.48
1.24
517%
0.72
4.89
5.94
825%
1
5
32%
8.58
9.68
4.17
4.63
0.46
11%
12.57
9.68
-2.44
-19%
4
3
10%
8.79
10.99
0.37
2.14
1.77
478%
0.29
10.99
3.34
1152%
0
2
18%
1.38
1.31
0.64
0.68
0.04
6%
1.08
1.31
121.14
11217%
2
2
-8%
14.87
17.78
6.9
9.39
2.49
36%
8
17.78
2.25
28%
4
6
50%
18.42
17.79
14.02
11.75
-2.27
-16%
13.95
17.79
-4.48
-32%
22
13
100%
1.32
2.48
0.33
0.93
0.6
182%
3.28
2.48
4.12
126%
3
5
10%
6.59
6.96
1.61
2.85
1.24
77%
5.48
6.96
3.29
60%
3
5
-1%
6.01
7.33
3.37
4.67
1.3
39%
10.82
7.33
3.76
35%
10
13
16%
2.12
2.68
0.62
1.4
0.78
126%
4.41
2.68
6.48
147%
2
4
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
53
946
586
-
356
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
585
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
59
67.53
8.53
Valson Industries Ltd
Clothing and Textile
Textured yarn of synthetic filament yarn
Tunip Agro Ltd
Food Products
Fruit juice
29.67
41.23
11.56
81.38
96.94
15.56
587
342 -250
Ori-Plast Ltd
Plastics & Polymers
Tubes, pipes & hoses of poly vinyl chloride
588
735
Austin Engineering Co Ltd
Machinery
Ball or roller bearings
82.27
67.68
-14.59
589
-
Bormah Jan Tea Co (1936) Ltd
Food Products
Tea
12.54
15.13
2.59
142
590
290 -305
Saint-Gobain Sekurit India Ltd
Glass & Ceramics
Toughened & laminated (safety) glass
97.53
83.87
-13.66
591
969
Remi Elektrotechnik Ltd
Electrical Equipment
Electric motors, nec
50.17
56.8
6.63
592
169 -428
Keventer Agro Ltd
Food Products
Fruit juice
122.88
179.06
56.18
593 1149 551
Ring Plus Aqua Ltd
Automobile ancillaries
Thickwall, thinwall bearings
80.65
78.83
-1.82
594 1026 427
Voith Paper Technology (India) Ltd
Machinery
Paper & paper board manufacturing machinery
34.68
53.86
19.18
595
-
Mojj Engineering Systems Ltd
Machinery
Chemical machinery
78.51
92.8
14.29
596
-
Shri Sai Jewels Pvt Ltd
Gems & Jewellery
Diamonds
60.32
111.62
51.3
Vantech Chemicals Ltd
Chemicals
Pesticides
13.61
19.76
6.15
Best Paper Mills Pvt Ltd
Paper & Wood Products
Kraft paper & paperboard
154.43
176.74
22.31
599 1317 713
Remi Process Plant & Machinery Ltd
Machinery
Agitators & mixers
14.74
22.03
7.29
600
910
Shivalik Bimetal Controls Ltd
Iron & Steel
Hot rolled coils, strips, sheets
70.34
73.56
3.22
601
-
Tyford Tea Ltd
Food Products
Tea incl. instant tea
10.16
11.84
1.68
602
764
Sanjivani Paranteral Ltd
Pharmaceuticals
Antibiotics
103.46
139.36
35.9
603 1088 480
Vamshi Rubber Ltd
Rubber Products
Rubber & rubber products
46.55
52.09
5.54
604
Ultra International Ltd
Cosmetics & Soaps
Perfumes & toilet waters
28.1
30.3
2.2
605 1152 542
Sky Industries Ltd
Clothing and Textile
Rubberised textile fabrics (elastic tapes)
60.99
63.91
2.92
606 1342 731
Safari Industries (India) Ltd
Plastics & Polymers
Moulded luggage
55.6
56.33
0.73
187.31
174.25
-13.06
597
373
338 -264
598
-
775
305
157
166
607
-
Computer Graphics Ltd
Chemicals
Photographic or cinematographic goods
608
-
Ciemme Jewels Ltd
Gems & Jewellery
Jewellery
65.95
108.19
42.24
609
404 -210
Mahalaxmi Rubtech Ltd
Rubber Products
Rubber & rubber products
82.42
88.72
6.3
610
801
Ihsedu Agrochem Pvt Ltd
Food Products
Castor oil
320.9
119.38
-201.52
611
-
Bambino Agro Inds Ltd
Food Products
Wheat flour
155.38
180.39
25.01
612
968
Hind Filters Ltd
Food Products
Cigarette filter rods
41.61
41.97
0.36
613
-
Rungamattee Tea & Inds Ltd
Food Products
Tea
32.45
38.61
6.16
614
891
Cosmos Industries Ltd
Food Products
Sugar
39.6
125.85
86.25
615 1069 449
Vardhman Industries Ltd
Iron & Steel
Cold rolled coils, strips, sheets
296.77
283.82
-12.95
616
839
218
Jasch Industries Ltd
Clothing and Textile
Coated / laminated textile fabrics
51.71
65.49
13.78
617
687
65
Canara Workshops Ltd
Automobile ancillaries
Leaf springs (Automotive)
22.52
26.78
4.26
618
152 -471
Organon (India) Ltd
Pharmaceuticals
Drug formulations
158.73
167.44
8.71
619
438 -186
Menon Pistons Ltd
Automobile ancillaries
Pistons
107.56
113.27
5.71
54
186
351
272
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
14%
4.9
6.72
1.56
2.47
0.91
58%
6.75
6.72
2.66
39%
3
4
39%
0.61
1.78
0.24
0.91
0.67
279%
2.09
1.78
4.84
232%
1
2
19%
6.36
7.31
2.71
3.23
0.52
19%
14.66
7.31
0.03
0%
3
3
-18%
12.88
11.99
5.14
7.06
1.92
37%
11.17
11.99
3.64
33%
6
10
21%
1.87
2.72
0.22
1.15
0.93
423%
1.8
2.72
6.69
372%
2
8
-14%
10.84
13.02
0.31
5.04
4.73
1526%
1.78
13.02
4.65
261%
0
6
13%
4.19
6.28
1.1
2.66
1.56
142%
3.57
6.28
2.54
71%
2
5
46%
13.48
18.53
5.87
7.04
1.17
20%
10.4
18.53
-5.77
-55%
5
4
-2%
8.61
12.33
2.94
5.08
2.14
73%
5.13
12.33
3.29
64%
4
6
55%
13.54
13.16
8.81
8.25
-0.56
-6%
82.11
13.16
-34.93
-43%
25
15
18%
6.87
8.57
3.76
4.64
0.88
23%
23.22
8.57
-3.74
-16%
5
5
85%
2.35
3.57
0.34
0.96
0.62
182%
1.35
3.57
1.45
107%
1
1
45%
1.54
2.2
0.67
1.12
0.45
67%
13.43
2.2
3.37
25%
5
6
14%
13.35
13.67
3.49
3.53
0.04
1%
2.65
13.67
2.02
76%
2
2
49%
1.95
4.06
0.87
2.12
1.25
144%
6.54
4.06
0.98
15%
6
10
5%
9.29
11.41
4.01
5.11
1.1
27%
6.85
11.41
1.71
25%
6
7
17%
1.71
2.16
1.02
1.44
0.42
41%
18.37
2.16
6.08
33%
10
12
35%
8.38
11.72
2.95
3.6
0.65
22%
5.87
11.72
-0.41
-7%
3
3
12%
2.89
4.64
0.99
1.95
0.96
97%
3.94
4.64
4.36
111%
2
4
8%
2.86
4.09
0.73
1.75
1.02
140%
5.74
4.09
6.33
110%
3
6
5%
5.39
9.36
0.15
4.01
3.86
2573%
1.08
9.36
1.71
158%
0
6
1%
3.34
5.16
0.01
1.93
1.92
19200%
0.09
5.16
7.58
8422%
0
3
-7%
17.28
23.12
6.2
9.04
2.84
46%
6.08
23.12
1.84
30%
3
5
64%
7.4
8.81
1.52
2.16
0.64
42%
2.2
8.81
0.55
25%
2
2
8%
6.81
11.7
1.96
4.57
2.61
133%
6.19
11.7
0.56
9%
2
5
-63%
6.29
11.34
1.85
4.67
2.82
152%
7.37
11.34
7.86
107%
1
4
16%
12.79
14.03
0.37
1.63
1.26
341%
0.49
14.03
1.43
292%
0
1
1%
6.53
7.98
3.92
5.24
1.32
34%
10.17
7.98
1.98
19%
9
12
19%
2.14
2.78
0.71
1.35
0.64
90%
5.76
2.78
4.79
83%
2
3
218%
10.13
12.79
1.87
2.7
0.83
44%
3.26
12.79
-0.23
-7%
5
2
-4%
11.57
18.14
2.08
5.8
3.72
179%
1.95
18.14
2.89
148%
1
2
27%
5.69
6.19
1.25
1.85
0.6
48%
3.55
6.19
2.08
59%
2
3
19%
2.09
3.68
0.35
1.16
0.81
231%
3.12
3.68
5.81
186%
2
4
5%
41.37
35.61
25.91
23.36
-2.55
-10%
18.58
35.61
-3.43
-18%
16
14
5%
13.7
12.57
5.72
5.46
-0.26
-5%
11.22
12.57
2.22
20%
5
5
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
55
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
137.6
141.46
3.86
620
516 -109
Sree Sakthi Paper Mills Ltd
Paper & Wood Products
Paper & paperboard, corrugated, crepped, embossed, etc
621
229 -397
Bansal Wire Inds Ltd
Metal Products
Wires & ropes of iron & steel
145.71
157.59
11.88
622 1032 405
Suryajyoti Spinning Mills Ltd
Clothing and Textile
Cotton yarn
207.28
267.34
60.06
623 1258 630
Prakash Woollen Mills Ltd
Clothing and Textile
Blankets & travelling rugs
30.61
44.15
13.54
624 1282 653
Madhav Marbles & Granites Ltd
Glass & Ceramics
Granite
58.17
63.74
5.57
625
403 -227
Power Build Ltd
Electrical Equipment
Motors & generators
115.33
84.88
-30.45
626
400 -231
Som Shiva (Impex) Ltd
Plastics & Polymers
Plastic Products
10.7
20.28
9.58
627 1304 672
Kaira Can Co Ltd
Non Ferrous Metals
Tin container
112
98.71
-13.29
628
UM Cables Ltd
Wires & Cables
Jelly filled cables
221.88
134.34
-87.54
Nichrome India Ltd
Machinery
Packaging machinery
48.46
49.46
1
630 1072 437
Bhagyanagar India Ltd
Chemicals
Copper bars, rods & profiles
182.15
167.68
-14.47
631
Oswal Industries Ltd
Iron & Steel
Steel castings
62.86
67.35
4.49
629
239 -395
157 -479
632
-
JK Files (India) Ltd
Metal Products
Files
42.51
135.18
92.67
633
-
Waaree Instruments Ltd
Automobile ancillaries
Pressure gauges
61.88
61.9
0.02
634
-
Allana Frozen Foods Ltd
Food Products
Fish, crustaceans & molluscus
45.94
71.12
25.18
East India Pharmaceutical Works Ltd
Pharmaceuticals
Drug formulations
97.79
107.45
9.66
Akash Agro Inds Ltd
Food Products
Cotton seed oil
89.35
101.3
11.95
Pearl Beverages Ltd
Food Products
Soft drinks
93.32
130.9
37.58
Safepack Industries Ltd
Paper & Wood Products
Cartons, boxes, cases, etc.
14.97
35.36
20.39
639 1247 603
Apex Auto Ltd
Automobile ancillaries
Other Automobile ancillaries, nec
102.02
89.67
-12.35
640
30
-615
Keltech Energies Ltd
Chemicals
Explosives
114.27
111.38
-2.89
641
745
99
Euro Fashion Inners Intl Pvt Ltd
Clothing and Textile
Apparels - knitted / crocheted
24.39
30.97
6.58
642
833
186
Sam Industries Ltd
Food Products
Soyabean oil
39.34
21.2
-18.14
643 1070 422
Wires & Fabriks (SA) Ltd
Clothing and Textile
Textile products for technical uses
52.07
61.56
9.49
644
585
Spenta International Ltd
Clothing and Textile
Other clothing accessories, knitted or crocheted
18.36
21.42
3.06
645
-
East India Commercial Co Ltd
Clothing and Textile
Jute & jute products
129.48
160.45
30.97
646
-
Jindal Cotex Ltd
Clothing and Textile
Acrylic filament yarn (AFY)
138.43
146.26
7.83
Gopal Iron & Steels Co (Gujarat) Ltd
Iron & Steel
Stainless steel angles, shapes & sections
50.32
68.95
18.63
Gupta Machine Tools Ltd
Electrical Equipment
Stampings & laminations
145
145.44
0.44
Caplin Point Laboratories Ltd
Pharmaceuticals
Drug formulations
60.83
60.36
-0.47
Pee Cee Cosma Sope Ltd
Cosmetics & Soaps
Washing soap flakes, chips & powder
36.45
28.79
-7.66
Amtek Ring Gears Ltd
Automobile ancillaries
Automobile ancillaries
232.96
232.96
0
Chrome International Co Ltd
Plastics & Polymers
Sacks & bags of polyethylene
11.43
16.66
5.23
653 1311 653
Mahalakshmi Profile Ltd
Iron & Steel
Hot rolled coils, strips, sheets
73.02
90.95
17.93
654
Kothari Petrochemicals Ltd
Chemicals
Polyisobutylene
126.39
112.58
-13.81
635
421 -219
636
-
637
51
-591
638
691
48
647
-
648
744
649
-
650 651
-64
91
145 -511
652
-
966
56
307
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
3%
11.07
14.3
3.32
4.65
1.33
40%
5.2
14.3
1.74
33%
2
3
8%
7.76
8.95
2.89
3.29
0.4
14%
4.99
8.95
1.97
39%
2
2
29%
22.24
31.76
3.01
3.66
0.65
22%
1.14
31.76
0.05
4%
1
1
44%
4.14
6.02
0.39
1.35
0.96
246%
1.44
6.02
2
139%
1
3
10%
9.2
9.34
1.61
3.22
1.61
100%
0.9
9.34
1.86
207%
3
5
-26%
19.5
19.81
5.17
6.68
1.51
29%
7.86
19.81
4.41
56%
4
8
90%
1.15
1.87
0.42
0.94
0.52
124%
7.93
1.87
2.73
34%
4
5
-12%
3.28
7.22
0.11
4.04
3.93
3573%
0.57
7.22
5.05
886%
0
4
-39%
11.24
13.47
1.74
5.09
3.35
193%
1.16
13.47
6.07
523%
1
4
2%
5.73
7.03
2.87
3.48
0.61
21%
19.8
7.03
2.78
14%
6
7
-8%
25.14
20.96
11.04
13.35
2.31
21%
3
20.96
1.16
39%
6
8
7%
15.61
16.79
7.84
8.44
0.6
8%
19.57
16.79
-3.08
-16%
12
13
218%
2.6
13.9
1.31
4.58
3.27
250%
10.14
13.9
-6.9
-68%
3
3
0%
7.85
9.25
3.17
4.4
1.23
39%
7.96
9.25
2.62
33%
5
7
55%
5.99
6.02
3.6
3.6
0
0%
22.56
6.02
-4.36
-19%
8
5
10%
9.63
9.79
3.18
3.51
0.33
10%
6.93
9.79
1.76
25%
3
3
13%
0.8
1.33
0.26
0.61
0.35
135%
3.67
1.33
6.67
182%
0
1
40%
15.46
17.29
7.47
6.74
-0.73
-10%
12.02
17.29
-3.12
-26%
8
5
136%
1.73
2.72
0.26
0.76
0.5
192%
1.22
2.72
2.82
231%
2
2
-12%
16.9
20.63
2.42
5.45
3.03
125%
3.04
20.63
3.45
113%
2
6
-3%
9.34
10.42
4.82
5.9
1.08
22%
26.13
10.42
0.51
2%
4
5
27%
1.21
1.77
0.59
1.04
0.45
76%
6.62
1.77
4.37
66%
2
3
-46%
5.03
7.65
1.75
4.09
2.34
134%
5.68
7.65
7.2
127%
4
19
18%
11.9
14.87
2.54
4.09
1.55
61%
4.2
14.87
0.23
5%
5
7
17%
3.55
4.98
1.29
1.88
0.59
46%
8.12
4.98
3.16
39%
7
9
24%
8.69
11.39
1.21
2.23
1.02
84%
1.52
11.39
0.55
36%
1
1
6%
9.83
13.22
4.25
7.09
2.84
67%
5.4
13.22
-0.63
-12%
3
5
37%
1.86
2.39
0.06
0.64
0.58
967%
0.33
2.39
3.13
948%
0
1
0%
19.7
18.75
8.27
8.71
0.44
5%
13.69
18.75
-0.19
-1%
6
6
-1%
6.17
6.57
2.23
3.33
1.1
49%
5.49
6.57
4.06
74%
4
6
-21%
3.96
5.83
1.25
4.59
3.34
267%
8.23
5.83
3.76
46%
3
16
0%
53.56
53.56
19.47
19.47
0
0%
8.35
53.56
0
0%
8
8
46%
0.56
1.01
0.26
0.62
0.36
138%
4.67
1.01
5.95
127%
2
4
25%
2.84
3.88
0.01
0.94
0.93
9300%
0.04
3.88
2
5000%
0
1
-11%
4.1
9.15
1.03
3.75
2.72
264%
1.99
9.15
4.94
248%
1
3
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
57
621
656
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
2008-09
2009-10
RS CRoRe
Kilitch Drugs (India) Ltd
Pharmaceuticals
Drug formulations
129.01
142.65
13.64
251 -410
Sidharth Papers Ltd
Paper & Wood Products
Paper
163.28
173.11
9.83
657
117 -545
Synthetic Moulders Ltd
Plastics & Polymers
Plastic Products
41.71
40.46
-1.25
658
812
Multimetals Ltd
Chemicals
Copper tubes & pipes
103.93
123.52
19.59
Harpercollins Publishers India Ltd
Paper & Wood Products
Printing and service activities related to printing
23.95
31.05
7.1
Fancy Fittings Ltd
Plastics & Polymers
Plastic Products
45.04
50.59
5.55
82.38
92.94
10.56
659 660
-39
InDUStRY SeCtoR
2011 2010 Change
655
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
149
287 -378
661
599
-67
Valson Polyester Ltd
Clothing and Textile
Textured yarn of synthetic filament yarn
662
191 -476
Simplex Castings Ltd
Iron & Steel
Castings
174.19
164.61
-9.58
663
356 -312
Gujarat Automotive Gears Ltd
Automobile ancillaries
Gears including crown wheels
12.89
14.46
1.57
B M S Industries Ltd
Metal Products
Miscellaneous articles of base metals, nec
18.43
14.48
-3.95
664
-
665
993
323
National Plastic Technologies Ltd
Plastics & Polymers
Plastic Products
47.85
49.7
1.85
666
604
-67
Bimetal Bearings Ltd
Automobile ancillaries
Thickwall, thinwall bearings
122.62
114.22
-8.4
667
211 -461
Aro Granite Inds Ltd
Glass & Ceramics
Granite
115.84
130.93
15.09
668
954
281
Sita Shree Food Products Ltd
Food Products
Wheat flour
103.38
135.18
31.8
669
646
-28
Eastern Treads Ltd
Automobile ancillaries
Tyre treads
39.8
48.61
8.81
670
580
-95
Damodar Threads Ltd
Clothing and Textile
Cotton & blended yarn, processed
199.64
241.8
42.16
671
900
224
Milton Cycle Inds Ltd
Auto
Bicycle parts & accessories
60.55
79.13
18.58
672
931
254
Lakshmi Precision Screws Ltd
Metal Products
Screws, bolts, nuts, rivets, washers, etc.
227.11
228
0.89
673
732
54
Ambe Agro Inds Ltd
Food Products
Wheat flour
52.37
64.89
12.52
674 1146 467
High Quality Steels Ltd
Metal Products
Other fabricated Metal Products
12.24
15.44
3.2
675
-
Just Textiles Ltd
Clothing and Textile
Apparels (Readymade garment)
40.34
43.31
2.97
676
881
Resonance Specialties Ltd
Pharmaceuticals
Drug formulations
26.79
32.79
6
Mazda Ltd
Electrical & Electronic Goods
Domestic appliances (Electro-mechanical)
80.34
80.5
0.16
Shree Electromelts Ltd
Iron & Steel
Semi-finished Steel
48.56
59.55
10.99
Richa Industries Ltd
Clothing and Textile
Cloth processed
147.71
174.5
26.79
Fineotex Chemical Ltd
Chemicals
Chemicals
25.42
20.73
-4.69
United Telecoms Ltd
Electrical & Electronic Goods
Communication & broadcasting equipment
179.25
276.18
96.93
296
Tirupati Foam Ltd
Rubber Products
Rubber foam
45.45
49.11
3.66
683 1351 663
MIL Industries Ltd
Rubber Products
Unvulcanised rubber products
16.26
17.2
0.94
684
69
-620
Metro Dairy Ltd
Food Products
Milk
202.65
213.53
10.88
685
593
-97
Nelito Systems Ltd
Electrical & Electronic Goods
Switching systems
59.28
61.78
2.5
686 1332 641
Mitsubishi Heavy Inds India Precision Tools Ltd
Machinery
Machine tools
34.9
36.45
1.55
687
256 -436
Dev Priya Product Ltd
Paper & Wood Products
Kraft paper & paperboard
123.42
142.73
19.31
688
863
Shaifali Steels Ltd
Iron & Steel
Castings
108.66
123.57
14.91
689
-
Goa Antibiotics & Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
18.3
23.28
4.98
677
121 -561
678 679
200
263 -421
680
-
681
-
682
983
58
170
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
11%
24.14
24.11
11.14
10.47
-0.67
-6%
11.63
24.11
-1.65
-14%
9
7
6%
23.83
24.1
3.17
4.42
1.25
39%
2.74
24.1
0.86
31%
2
3
-3%
9.53
13.13
5.07
8.85
3.78
75%
42.94
13.13
-5.03
-12%
12
22
19%
10.47
9.56
3.86
4.44
0.58
15%
7.96
9.56
-0.97
-12%
4
4
30%
2.56
3.71
0.87
1.51
0.64
74%
6.12
3.71
1.99
33%
4
5
12%
6.93
8.09
2.86
3.57
0.71
25%
8.91
8.09
0.5
6%
6
7
13%
10.26
11.6
3.2
3.75
0.55
17%
5.64
11.6
0.54
10%
4
4
-5%
25.67
26.48
9.08
10.49
1.41
16%
9.91
26.48
0.17
2%
5
6
12%
2.32
2.39
1.14
1.34
0.2
18%
25.56
2.39
5.52
22%
9
9
-21%
2.02
4.84
0.37
2.3
1.93
522%
0.25
4.84
7.56
3024%
2
16
4%
7.31
7.9
1.19
2.3
1.11
93%
3.03
7.9
3.83
126%
2
5
-7%
15.7
16.81
7.35
8.94
1.59
22%
6.09
16.81
1.1
18%
6
8
13%
24.66
22.34
11.98
10.64
-1.34
-11%
8.28
22.34
-1.07
-13%
10
8
31%
2.71
4.81
0.37
1.19
0.82
222%
1.05
4.81
0.73
70%
0
1
22%
1.43
1.77
0.75
1.11
0.36
48%
6.79
1.77
3.48
51%
2
2
21%
21.26
23.65
2.44
2.97
0.53
22%
2.1
23.65
0.08
4%
1
1
31%
1.27
1.69
0.33
0.58
0.25
76%
5.26
1.69
3.26
62%
1
1
0%
27.95
32.69
3.5
5.28
1.78
51%
1.29
32.69
1.28
99%
2
2
24%
1.21
1.51
0.35
0.8
0.45
129%
4.76
1.51
3.35
70%
1
1
26%
0.16
0.41
0.1
0.34
0.24
240%
11.22
0.41
15.23
136%
1
2
7%
4.38
4.4
0.11
1.45
1.34
1218%
0.28
4.4
4.59
1639%
0
3
22%
3.86
4.58
1.85
1.87
0.02
1%
7.92
4.58
2.63
33%
7
6
0%
15.86
16.05
9.3
9.61
0.31
3%
26.69
16.05
-2.84
-11%
12
12
23%
1.33
2.69
-0.09
0.79
0.88
-978%
2.37
2.69
3.13
132%
0
1
18%
25.11
21.01
8.09
5.66
-2.43
-30%
4.99
21.01
0.26
5%
5
3
-18%
4.91
5.38
3
3.5
0.5
17%
19.45
5.38
5.88
30%
12
17
54%
129.42
92.84
79.51
18.57
-60.94
-77%
9.01
92.84
-6.94
-77%
44
7
8%
3.35
4.07
1.34
2.06
0.72
54%
6.43
4.07
2.87
45%
3
4
6%
1.34
2.52
0.31
1.12
0.81
261%
0.57
2.52
7.11
1247%
2
7
5%
13.48
12.12
6.12
5.71
-0.41
-7%
16.87
12.12
-0.42
-2%
3
3
4%
15.82
12.96
7.4
7.79
0.39
5%
30.02
12.96
-4.93
-16%
12
13
4%
10.93
14.33
0.9
2.71
1.81
201%
1
14.33
2.27
227%
3
7
16%
9.93
10.47
2.85
3.26
0.41
14%
5.48
10.47
0.13
2%
2
2
14%
6.5
8.44
0.24
1.37
1.13
471%
0.33
8.44
1.28
388%
0
1
27%
5.34
1.77
4.67
0.85
-3.82
-82%
3.24
1.77
10.42
322%
26
4
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
59
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
690
588 -107
Wahid Sandhar Sugars Ltd
Food Products
Sugar
101.05
104.15
3.1
691
510 -186
Consite Engineering Co Ltd
Metal Products
Pressed steel tanks
27.99
33.32
5.33
692
190 -507
Eimco Elecon (India) Ltd
Auto
Mining machinery
147.97
163.93
15.96
693 1355 657
Krypton Industries Ltd
Automobile ancillaries
Cycle tyres
17.04
23.55
6.51
694
Lubi Pumps Ltd
Machinery
Pumps
35.25
49.1
13.85
Krishnaav Engineering Ltd
Non Ferrous Metals
Aluminium castings
11.45
14.28
2.83
16.16
50.03
33.87
289 -410
695
-
696 1308 607
Rajasthan Cylinders & Containers Ltd
Metal Products
LPG cylinders & other gas containers
697 1028 326
KAR Mobiles Ltd
Automobile ancillaries
Engine valves
96.7
83.03
-13.67
698
-
Premier Irrigation Equipment Ltd
Machinery
Agricultural machinery
18.58
24.05
5.47
699
13
Sulzer India Ltd
Machinery
Textile (incl. jute) machinery
202.99
152.79
-50.2
700 1154 449
Phoenix Mecano (India) Ltd
Non Ferrous Metals
Other aluminium products
43.03
41.57
-1.46
701
Panasonic Carbon India Co Ltd
Electrical Equipment
Welding machinery
30.34
28.98
-1.36
-691
402 -304
702
-
Cosme Farma Laboratories Ltd
Pharmaceuticals
Drug formulations
109.42
110.02
0.6
703
-
Primacy Industries Ltd
Chemicals
Candles, tapers, etc.
123.2
120.28
-2.92
Ludlow Jute & Specialities Ltd
Clothing and Textile
Jute & jute products
170.85
193.29
22.44
78.34
90.2
11.86
32.42
33.34
0.92
704
591 -118
705
-
Shekhawati Poly-Yarn Ltd
Clothing and Textile
706
-
Creative Health Care Pvt Ltd
Pharmaceuticals
Textured yarn of synthetic filament yarn Drugs, medicines & allied products
707
-
Bharati Shipyard Ltd
Auto
Ships, boats, etc.
337.1
256.05
-81.05
Nelliampathy Tea & Produce Co Ltd
Food Products
Tea
12.13
15.69
3.56
Belliss India Ltd
Electrical Equipment
Steam turbines
20.27
22.76
2.49
Indian Wood Products Co Ltd
Food Products
Products of food, beverages & tobacco, nec
35.35
55.77
20.42
708
243 -470
709
-
710
640
711
561 -155
Agarwal Duplex Board Mills Ltd
Paper & Wood Products
Paper
38.04
45.82
7.78
712
759
Perfectpac Ltd
Paper & Wood Products
Cartons, boxes, cases, etc.
74.08
84.39
10.31
713
612 -106
Kilburn Chemicals Ltd
Chemicals
Titanium dioxide
99.71
103.88
4.17
714 1354 635
Sunil Agro Foods Ltd
Food Products
Wheat flour
55.27
70.43
15.16
715
Santosh Starch Ltd
Food Products
Starches
83.91
104.85
20.94
Dujodwala Paper Chemicals Ltd
Chemicals
Amino/phenolic resins & polyurethanes
105.54
129.6
24.06
730
-75
42
10
716
786
717
-
Amtech Electronics (India) Ltd
Electrical & Electronic Goods
AC variable speed drives
31.25
56.77
25.52
718
-
Shree Dhootapapeshwar Ltd
Pharmaceuticals
Ayurvedic & unani medicaments
20.62
25.77
5.15
719
897
173
Addison & Co Ltd
Machinery
Drilling machines
160.94
171
10.06
720
742
17
Balmukund Concast Ltd
Iron & Steel
Bars & rods
96.71
108.42
11.71
721
-
Abhishek Steels Ltd
Iron & Steel
Flat products
13.78
34.85
21.07
722
-
Pentokey Organy (India) Ltd
Chemicals
Acetic acid
21.31
45.32
24.01
723 1043 315
Magna Electro Castings Ltd
Iron & Steel
Steel castings
63.81
39.86
-23.95
724
AB Corp Ltd
Misc Manufactured articles
Misc. Manufactured Articles
18.15
42.54
24.39
-
60
65
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
3%
10.65
19.84
1.35
3.48
2.13
158%
1.07
19.84
1.33
124%
1
3
19%
1.94
2.84
0.58
1.34
0.76
131%
5.78
2.84
2.72
47%
2
4
11%
31.65
27.26
15.23
12.8
-2.43
-16%
12.01
27.26
-2.99
-25%
10
8
38%
2.21
3.04
0.14
0.86
0.72
514%
1.42
3.04
2.79
196%
1
4
39%
1.71
2.21
1.05
1.4
0.35
33%
32.92
2.21
-1.59
-5%
3
3
25%
0.54
0.64
0.14
0.4
0.26
186%
10.26
0.64
11.36
111%
1
3
210%
1.49
2.67
0.88
0.99
0.11
13%
2.11
2.67
1.41
67%
5
2
-14%
4.92
7.18
0.82
2.93
2.11
257%
2.2
7.18
5.56
253%
1
4
29%
2
2.42
0.57
1.07
0.5
88%
3.23
2.42
2.92
90%
3
4
-25%
47.45
50.28
27.01
29.5
2.49
9%
53.01
50.28
-19.71
-37%
13
19
-3%
3.03
4.56
0.28
2.15
1.87
668%
0.92
4.56
4.83
525%
1
5
-4%
9.86
10.82
5.9
6.69
0.79
13%
11.6
10.82
0.88
8%
19
23
1%
7.01
7.91
1.77
2.82
1.05
59%
3.24
7.91
2.96
91%
2
3
-2%
16.7
18.22
10.01
12.6
2.59
26%
18.63
18.22
-5.76
-31%
8
10
13%
7.07
11.43
2.29
3.34
1.05
46%
9.9
11.43
-1.84
-19%
1
2
15%
6.75
9.13
1.18
2.21
1.03
87%
3.39
9.13
0.86
25%
2
2
3%
5.4
5.87
3.42
4.09
0.67
20%
24.05
5.87
-0.28
-1%
11
12
-24%
243.12
318.3
133.32
138.87
5.55
4%
9.51
318.3
-3.83
-40%
40
54
29%
3.42
3.94
2.77
3.03
0.26
9%
23.27
3.94
-2.57
-11%
23
19
12%
1.74
3.31
0.28
1.79
1.51
539%
2.76
3.31
2.16
78%
1
8
58%
1.85
3.19
0.34
0.93
0.59
174%
4.52
3.19
1.07
24%
1
2
20%
4.44
4.91
1.54
2.07
0.53
34%
5.07
4.91
1.2
24%
4
5
14%
3.91
4.85
0.51
1.09
0.58
114%
2.68
4.85
2.64
99%
1
1
4%
9.7
16.87
1.93
3.42
1.49
77%
2.45
16.87
1.2
49%
2
3
27%
1.51
1.99
0.03
0.51
0.48
1600%
0.19
1.99
2.82
1484%
0
1
25%
6.41
8
2
2.15
0.15
8%
5.16
8
0.39
8%
2
2
23%
5.84
6.62
0.41
1.04
0.63
154%
0.67
6.62
0.86
128%
0
1
82%
2
3.18
1.07
1.29
0.22
21%
9.39
3.18
-0.2
-2%
3
2
25%
1.75
2.82
0.82
1.43
0.61
74%
9.31
2.82
1.08
12%
4
6
6%
22.15
24.86
3.1
4.31
1.21
39%
1.7
24.86
0.36
21%
2
3
12%
3.44
5.01
0.47
1.15
0.68
145%
1.4
5.01
2.04
146%
0
1
153%
1.66
3.45
0.32
0.85
0.53
166%
0.74
3.45
0.99
134%
2
2
113%
2.2
2.11
0.67
1.08
0.41
61%
17.42
2.11
-1.74
-10%
3
2
-38%
8.85
10.57
1.21
3.11
1.9
157%
4.76
10.57
5.55
117%
2
8
134%
19.5
14.27
9.69
6.52
-3.17
-33%
7.66
14.27
-2.48
-32%
53
15
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
61
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
33.85
40.86
7.01
72.87
74.21
1.34
Bloom Dekor Ltd
Plastics & Polymers
Roots Multiclean Ltd
Machinery
Sheets, films, etc. of plastic, not reinforced Household or laundry-type washing mahchines
-
VBC Industries Ltd
Iron & Steel
Ferro silicon
42.99
43.68
0.69
-
Unison Metals Ltd
Iron & Steel
Cold rolled coils, strips, sheets
38.04
32.65
-5.39
Ghatge Patil Inds Ltd
Automobile ancillaries
Auto castings
271.03
218.61
-52.42
South India Surgical Co Ltd
Electrical & Electronic Goods
Surgical equipment
42.99
49.06
6.07
731 1141 405
Sah Polymers Ltd
Plastics & Polymers
Sacks & bags of polyethylene
21.21
24.73
3.52
732
Satia Industries Ltd
Paper & Wood Products
Writing, printing paper
211.64
260
48.36
725
-
726
938
727 728 729
207
351 -383
730
-
123 -614
733
-
Bharat Insulation Co (India) Ltd
Wires & Cables
PVC insulated cables & flexes
175.19
173.56
-1.63
734
-
Palani Andavar Mills Ltd
Clothing and Textile
Cotton yarn
16.72
17.77
1.05
Kranti Automobiles Ltd
Auto
Three wheelers
20.49
26.78
6.29
Deco-Mica Ltd
Plastics & Polymers
Sheets, films, etc. of plastic, not reinforced
20.35
24.99
4.64
737 1151 409
Bhandari Foils & Tubes Ltd
Metal Products
Tubes & pipes
148.15
165.58
17.43
738
Arjay Apparel Industries Ltd
Clothing and Textile
Apparels (Readymade garment)
18.97
49.63
30.66
739 1273 529
Hirajuli Tea Co Ltd
Food Products
Tea
12.47
14.44
1.97
740 1216 471
Mid India Inds Ltd
Clothing and Textile
Cotton & blended yarn
22.94
25.63
2.69
741
-
Uni Klinger Ltd
Automobile ancillaries
Engine valves
34.09
40.06
5.97
742
804
S P E L Semiconductor Ltd
Electrical & Electronic Goods
Integrated circuits
81.16
87.15
5.99
743
-
Alta Laboratories Ltd
Pharmaceuticals
Salicylic acids & their esters
39.29
43.02
3.73
Gulshan Polyols Ltd
Chemicals
Sorbitol
174.59
186.55
11.96
735
367 -373
736
744
-
715
-28
57
382 -367
745
-
Garg Industries Ltd (Duplicate Name, Punjab)
Chemicals
Copper products, nec
78.55
80.38
1.83
746
-
Paras Petrofils Ltd
Clothing and Textile
Polyester filament yarn (PFY)
82.93
96.41
13.48
747 1322 570
Coromandel Agro Products & Oils Ltd
Food Products
Cotton seed oil
64.52
82.77
18.25
748
-
Swadisht Oils Pvt Ltd
Food Products
Other oil cakes, meals, etc.
50.32
116.13
65.81
749
-
Vishal Papertech (India) Ltd
Paper & Wood Products
Composite paper & paperboard (packaging paper)
23.87
35.2
11.33
750
-
Ravi Dyeware Co Ltd
Chemicals
Dyes
105.54
111.62
6.08
751
-
Janardhan Plyboard Inds Ltd
Paper & Wood Products
Plywood
9.83
11.45
1.62
752
-
Rajasthan Drugs & Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
78.01
83.57
5.56
753
-
Highway Industries Ltd
Automobile ancillaries
Automobile ancillaries
120.79
136.39
15.6
754
729
Greenland Paper Mills Ltd
Paper & Wood Products
Kraft paper & paperboard
13.44
13.97
0.53
755
596 -164
Biddle Sawyer Ltd
Pharmaceuticals
Drug formulations
36.6
36.6
0
756
838
Godrej Oil Palm Ltd
Food Products
Palm oil
74.06
63.84
-10.22
757
-
Sudalagunta Sugars Ltd
Food Products
Sugar
93.52
108.31
14.79
758 1016 253
Innovative Tyres & Tubes Ltd
Automobile ancillaries
Tyres & tubes
35.91
65.92
30.01
759
Oriental Aromatics Ltd
Cosmetics & Soaps
Essential oils
52.21
61.78
9.57
-
62
-30
77
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
21%
3.4
4.3
0.31
1.02
0.71
229%
0.54
4.3
2.68
496%
1
2
2%
11.55
11.46
5.16
5.32
0.16
3%
12.92
11.46
0.1
1%
7
7
2%
5.82
7.03
1.73
3.28
1.55
90%
2.19
7.03
1.8
82%
4
8
-14%
1.82
3.21
0.38
1.66
1.28
337%
2.97
3.21
8.42
284%
1
5
-19%
31.04
31.46
11.05
10.35
-0.7
-6%
3.95
31.46
3.95
100%
4
5
14%
4.29
6.19
0.57
1.55
0.98
172%
1.46
6.19
2.03
139%
1
3
17%
1.71
2.61
0.41
1.12
0.71
173%
4.67
2.61
3.17
68%
2
5
23%
28.06
28.52
8.48
7.38
-1.1
-13%
8.03
28.52
-3
-37%
4
3
-1%
5.75
6.64
0.28
1.05
0.77
275%
1.09
6.64
6.38
585%
0
1
6%
2.07
2.63
1.17
1.6
0.43
37%
11.29
2.63
3.31
29%
7
9
31%
2.44
2.59
0.98
1.16
0.18
18%
7.44
2.59
1.99
27%
5
4
23%
1.16
2.19
0.39
0.81
0.42
108%
4.26
2.19
4.02
94%
2
3
12%
12.08
14.41
2.72
3.29
0.57
21%
4.04
14.41
0.04
1%
2
2
162%
0.41
0.61
0.02
0.13
0.11
550%
0.47
0.61
3.03
645%
0
0
16%
1.53
1.74
0.36
0.75
0.39
108%
0.46
1.74
6.07
1320%
3
5
12%
0.44
1.06
0.21
0.75
0.54
257%
1.65
1.06
6.56
398%
1
3
18%
4.85
5.12
1.03
1.5
0.47
46%
3.67
5.12
2.09
57%
3
4
7%
21.15
19.63
6.24
6.11
-0.13
-2%
5.98
19.63
0.11
2%
8
7
9%
2.63
3.66
0.64
1.35
0.71
111%
5.5
3.66
3.15
57%
2
3
7%
36.06
35.83
17.34
12.87
-4.47
-26%
11.69
35.83
-3.29
-28%
10
7
2%
4.3
5.81
0.42
1.47
1.05
250%
1.82
5.81
3.61
198%
1
2
16%
8.12
9.68
1.2
2.11
0.91
76%
1.91
9.68
0.6
31%
1
2
28%
2.19
3.21
0.85
0.94
0.09
11%
1.63
3.21
1.78
109%
1
1
131%
1.84
5.49
0.39
0.79
0.4
103%
1.1
5.49
0.23
21%
1
1
47%
2.7
3.47
0.58
0.91
0.33
57%
3.86
3.47
1.53
40%
2
3
6%
4.65
6.81
-1.52
2
3.52
-232%
1.23
6.81
0.82
67%
-1
2
16%
1.31
1.93
0.43
0.9
0.47
109%
4.07
1.93
3.77
93%
4
8
7%
2.05
4.79
0.04
1.49
1.45
3625%
0.9
4.79
1.84
204%
0
2
13%
22.45
21.62
7.53
7.16
-0.37
-5%
8.7
21.62
-2.12
-24%
6
5
4%
0.92
1.41
0.22
0.63
0.41
186%
4.24
1.41
10.06
237%
2
5
0%
20.68
20.69
13.57
13.57
0
0%
19.1
20.69
-1.77
-9%
37
37
-14%
12.45
14.9
5.59
6.8
1.21
22%
8.88
14.9
0.56
6%
8
11
16%
17.78
17.36
2.39
2.86
0.47
20%
1.36
17.36
0.38
28%
3
3
84%
2.95
3.25
0.2
0.56
0.36
180%
0.72
3.25
0.89
124%
1
1
18%
10.62
9.75
7.37
6.58
-0.79
-11%
7.65
9.75
-1.12
-15%
14
11
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
63
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
760 1334 569
Benaka Sponge Iron Pvt Ltd
Iron & Steel
Flat products
58.62
55.59
-3.03
761
606 -160
Goldiam Jewellery Ltd
Gems & Jewellery
Jewellery
46.2
62.38
16.18
762
935
Bindlas Duplux Ltd
Paper & Wood Products
Kraft paper & paperboard
57.71
60.64
2.93
Oricon Enterprises Ltd
Metal Products
Stoppers, caps & lids (including crown caps)
58.62
65.3
6.68
764 1008 239
Swiss Glascoat Equipments Ltd
Machinery
Other chemical machinery
42.16
45.55
3.39
765
428 -342
JG Foundry Ltd
Iron & Steel
Semi-finished Steel
27.94
33.68
5.74
766
474 -297
Rathi Bars Ltd
Iron & Steel
Bars & rods
230.46
200.06
-30.4
Paras Lubricants Ltd
Petroleum Products
Lube oils & lubricants
26.88
46.29
19.41
Rushil Decor Ltd
Plastics & Polymers
92.49
98.01
5.52
769 1063 289
Rasi Electrodes Ltd
Electrical Equipment
Sheets, films, etc. of plastic, not reinforced Welding electrodes / sticks / wires / fluxes
17.38
18.08
0.7
770
Anand Engineers Pvt Ltd
Petroleum Products
Lube oils & lubricants
14.64
18.77
4.13
Natural Capsules Ltd
Pharmaceuticals
Empty capsules
25.86
28.94
3.08
GKB Vision Ltd
Misc Manufactured articles
Spectacle lenses
29.23
36.21
6.98
773 1232 454
Techno Forge Ltd
Iron & Steel
Forgings
21.19
21.78
0.59
774 1353 574
Durairaj Mills Ltd
Clothing and Textile
Cotton yarn
28.84
49.03
20.19
775
752
Flex Art Foil Pvt Ltd
Non Ferrous Metals
Aluminium foils
88.81
89.93
1.12
776
509 -272
Entod Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
13.24
15.97
2.73
WMW Metal Fabrics Ltd
Iron & Steel
Stainless steel wires
5.92
10.13
4.21
763
302 -466
767
-
768
771
168
-
312 -464
772
-
777
-28
-
778
536 -247
Pearl Polymers Ltd
Plastics & Polymers
Carboys, bottles & flasks
153.56
171.04
17.48
779
68
GRM Overseas Ltd
Food Products
Rice
256.1
272.42
16.32
780
-
Gujarat Insecticides Ltd
Chemicals
Insecticides
118.6
134.49
15.89
Devi Fisheries Ltd
Food Products
Shrimps
115.22
133.37
18.15
24.43
27.47
3.04
781
-716
445 -341
782 1253 466
John Oakey & Mohan Ltd
Non-metallic Mineral Products
Abrasive powder or grain on a base
783 1294 506
Gontermann-Peipers (India) Ltd
Iron & Steel
Flat products
151.42
138.02
-13.4
784
-
Srichakra Cements Ltd
Cement
Cement
97.78
109.24
11.46
785
711
Sainsons Paper Inds Ltd
Paper & Wood Products
Writing, printing paper
45.9
51.84
5.94
786
-
Andhra Pradesh Heavy Machinery & Engg Ltd
Auto
Material handling equipment
61.67
57.26
-4.41
787
-
Permali Wallace Ltd
Paper & Wood Products
Densified wood
38.31
43.71
5.4
Bharat Rasayan Ltd
Chemicals
Pesticides
106.02
101.37
-4.65
Gujarat Petrosynthese Ltd
Chemicals
Polyacetals
8.04
10.09
2.05
788
-79
118 -675
789
-
790
629 -166
Chembond Chemicals Ltd
Chemicals
Chemicals, nec
110.55
114.69
4.14
791
905
Dynacons Systems & Solutions Ltd
Electrical & Electronic Goods
Computer systems
38.57
58.95
20.38
792
-
General Metallisers Ltd
Paper & Wood Products
Metallised Paper
23.22
28.72
5.5
793
883
Yashasvi Yarns Ltd
Clothing and Textile
Textured yarn of synthetic filament yarn
117.56
140.21
22.65
794
479 -320
Roto Pumps Ltd
Automobile ancillaries
Rotor pumps
49.56
49.7
0.14
64
109
85
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
-5%
4.61
6.2
0.18
1.84
1.66
922%
0.63
6.2
4.55
722%
0
3
35%
10.65
7.47
9.22
5.76
-3.46
-38%
27.09
7.47
-12.72
-47%
20
9
5%
7.34
6.33
1.01
1.92
0.91
90%
2.34
6.33
2.31
99%
2
3
11%
14.43
19.49
9.03
9.55
0.52
6%
4.46
19.49
-1.63
-37%
15
15
8%
5.78
6.21
1.76
2.4
0.64
36%
6.39
6.21
1.19
19%
4
5
21%
0.79
1.13
0.37
0.68
0.31
84%
5.52
1.13
3.84
70%
1
2
-13%
7.2
8.39
3.1
4.78
1.68
54%
4.14
8.39
2.03
49%
1
2
72%
0.34
0.65
0.1
0.37
0.27
270%
0.07
0.65
1.68
2400%
0
1
6%
10.76
12.92
2.78
3.51
0.73
26%
5.14
12.92
0.16
3%
3
4
4%
1.68
2.34
0.68
1.17
0.49
72%
8.54
2.34
4.28
50%
4
6
28%
1.93
2.07
1.15
1.28
0.13
11%
19.09
2.07
-0.06
0%
8
7
12%
7.45
8.17
3.98
4.27
0.29
7%
18.63
8.17
-2.96
-16%
15
15
24%
8.7
6.67
6.22
5.2
-1.02
-16%
25.75
6.67
-6.99
-27%
21
14
3%
2.73
3.37
0.26
1.08
0.82
315%
0.87
3.37
4.99
574%
1
5
70%
2.51
7.52
0.02
0.61
0.59
2950%
0.29
7.52
0.65
224%
0
1
1%
17.87
18.75
12.27
11.84
-0.43
-4%
19
18.75
-3.91
-21%
14
13
21%
1.4
1.72
0.63
0.9
0.27
43%
23.03
1.72
1.43
6%
5
6
71%
0.2
0.38
0.06
0.16
0.1
167%
4.23
0.38
6.8
161%
1
2
11%
17.5
17.74
1.83
2.3
0.47
26%
1.17
17.74
0.38
32%
1
1
6%
8.49
9.72
3.26
3.67
0.41
13%
5.75
9.72
-0.73
-13%
1
1
13%
13.32
12.66
9.41
6.4
-3.01
-32%
9.39
12.66
-1.71
-18%
8
5
16%
5.45
5.2
0.95
1.22
0.27
28%
2.74
5.2
1
36%
1
1
12%
1.59
2.08
0.52
0.86
0.34
65%
6.85
2.08
4.14
60%
2
3
-9%
19.98
23.24
2.57
5.13
2.56
100%
0.92
23.24
1.09
118%
2
4
12%
5.51
7.18
3.18
3.51
0.33
10%
8.49
7.18
-1.11
-13%
3
3
13%
7.78
10.73
1.08
1.92
0.84
78%
2.97
10.73
0.99
33%
2
4
-7%
4.61
8.33
1.31
4.1
2.79
213%
4.56
8.33
1.02
22%
2
7
14%
7.71
9.67
4.26
4.27
0.01
0%
22.53
9.67
-4.62
-21%
11
10
-4%
9.76
9.76
5.17
5.81
0.64
12%
12.1
9.76
-0.29
-2%
5
6
25%
0.59
1.19
0.13
0.7
0.57
438%
0.88
1.19
2.41
274%
2
7
4%
7.63
9.75
4.83
5.17
0.34
7%
13.46
9.75
-2.43
-18%
4
5
53%
2.81
3.63
0.32
0.74
0.42
131%
1.15
3.63
0.74
64%
1
1
24%
1.78
3.7
0.84
1.21
0.37
44%
5.02
3.7
1.44
29%
4
4
19%
10.55
12.52
0.79
1.27
0.48
61%
1.39
12.52
0.43
31%
1
1
0%
7.58
8.75
3.31
4.15
0.84
25%
13.36
8.75
-0.68
-5%
7
8
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
65
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
795
-
Hindustan Adhesives Ltd
Plastics & Polymers
Cellulose adhesive tapes
38.96
42.45
3.49
796
-
Rencal Chemicals (India) Ltd
Chemicals
Inorganic chemicals
10.42
14.95
4.53
797
-
Ananda-Bag Tea Co Ltd
Food Products
Tea
10.4
13.33
2.93
798
55
Tamilnadu Forest Plantation Corpn Ltd
Cosmetics & Soaps
Sandal wood oil
44.59
48.8
4.21
799
379 -425
Pacific Industries Ltd
Glass & Ceramics
Granite
60.02
67.25
7.23
800
710
SPBP Tea Plantation Ltd
Food Products
Tea
12.1
16.15
4.05
38.19
51.06
12.87
-748
-95
572 -234
Suyash Laboratories Ltd
Pharmaceuticals
Drugs, medicines & allied products
802 1242 435
Silver Spark Apparel Ltd
Clothing and Textile
Apparels (Readymade garment)
88.93
84.5
-4.43
803 1197 389
Vikram Thermo (India) Ltd
Pharmaceuticals
Basic pharmaceuticals nec
14.92
18.67
3.75
804
Katare Spinning Mills Ltd
Clothing and Textile
Cotton yarn
29.34
35.75
6.41
805 1061 251
Chemfab Alkalis Ltd
Chemicals
Sodium hydroxide (Caustic Soda)
90.46
87.69
-2.77
806 1118 307
Haryana Texprints (Overseas) Ltd
Clothing and Textile
Cloth processed
38.04
45.06
7.02
807
Crane Process Flow Technologies (India) Ltd
Machinery
Industrial valves
71.17
56.17
-15
808 1337 524
DD Agro Inds Ltd
Chemicals
Zinc Sulphate
17.14
31.03
13.89
809
Tinna Overseas Ltd
Chemicals
Bitumen & asphalt
54.78
157.2
102.42
Hira Steels Ltd
Iron & Steel
Stainless steel bars & rods
304.6
202.57
-102.03
Transformers & Electricals, Kerala Ltd
Electrical Equipment
Transformers
217.96
206.01
-11.95
801
810
-
-
518 -297
811
-
812
543 -274
Indo Colchem Ltd
Chemicals
Dyes
72.64
73.03
0.39
813
522 -296
Fulford (India) Ltd
Pharmaceuticals
Drug formulations
177.42
183.25
5.83
UP Asbestos Ltd
Non-metallic Mineral Products
Asbestos-cement products
183.09
180.15
-2.94
Makers Laboratories Ltd
Pharmaceuticals
Drug formulations
42.23
46.16
3.93
121.98
126.74
4.76
814 815
470 -350
816
-
Luxor Writing Instruments Pvt Ltd
Plastics & Polymers
Pens & pencils
817
-
North-Western Cachar Tea Co Ltd
Food Products
Tea
20.5
26.76
6.26
818 1183 360
Narmada Extrusions Ltd
Plastics & Polymers
Sacks & bags
76.62
91.47
14.85
819
422 -402
Raunaq Automotive Components Ltd
Automobile ancillaries
Drive transmission & steering parts
58.42
65.15
6.73
820
971
Harsha Engineers Ltd
Metal Products
Other fabricated Metal Products
229.94
152.88
-77.06
821
448 -378
Bannari Amman Flour Mill Ltd
Food Products
Wheat flour
46.21
56.46
10.25
MIC Electronics Ltd
Electrical & Electronic Goods
Display devices
234.71
223.12
-11.59
823 1067 239
Jadia Pipes (India) Ltd
Metal Products
Tubes & pipes
111.66
143.52
31.86
824
Repro India Ltd
Paper & Wood Products
Printed books, brochures, etc.
239.07
200.89
-38.18
825 1248 418
Sri Venkatesa Mills Ltd
Clothing and Textile
Cotton & blended yarn
13.34
19.61
6.27
826
-
Anshul Specialty Molecules Ltd
Chemicals
Pesticides
19.09
23.95
4.86
827 1264 432
Apollo Industrial Products Ltd
Auto
Construction machinery
21.15
23.06
1.91
828
-
Roopa Industries Ltd
Pharmaceuticals
Drugs, medicines & allied products
14.15
27.75
13.6
829
741
Kaycee Industries Ltd
Electrical & Electronic Goods
Rotary switches
21.07
25.05
3.98
822
146
-
227 -602
66
-93
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
9%
6.97
6.25
2.4
2.24
-0.16
-7%
8.74
6.25
1.86
21%
6
5
43%
0.32
0.92
0.16
0.44
0.28
175%
1.6
0.92
3.35
209%
2
3
28%
0.82
1.49
0.48
0.79
0.31
65%
7.42
1.49
1.94
26%
5
6
9%
11.88
11.59
9.33
8.61
-0.72
-8%
22.39
11.59
-6.69
-30%
21
18
12%
16.52
13.41
11.84
7.92
-3.92
-33%
37.88
13.41
-15.98
-42%
20
12
33%
0.89
1.24
0.21
0.45
0.24
114%
2.91
1.24
3.82
131%
2
3
34%
7.83
8.92
2.38
2.31
-0.07
-3%
5.33
8.92
-0.21
-4%
6
5
-5%
8.99
12.61
1.84
3.06
1.22
66%
2.74
12.61
2.03
74%
2
4
25%
3.22
3.84
1.46
2
0.54
37%
13.79
3.84
-2.1
-15%
10
11
22%
1.9
3.04
0.84
1.09
0.25
30%
3.71
3.04
1.74
47%
3
3
-3%
22.02
18.47
7.84
7.22
-0.62
-8%
10.6
18.47
0.42
4%
9
8
18%
3.13
3.02
0.41
0.78
0.37
90%
1.34
3.02
2.5
187%
1
2
-21%
6.85
8.58
3.58
4.32
0.74
21%
10.26
8.58
1.63
16%
5
8
81%
1.25
2.02
0.18
0.44
0.26
144%
1.21
2.02
1.64
136%
1
1
187%
11.39
6.68
8.72
3.36
-5.36
-61%
18.18
6.68
-10.14
-56%
16
2
-33%
7
8.73
3.68
5.23
1.55
42%
8.8
8.73
1.26
14%
1
3
-5%
44.44
46.56
31.19
29.68
-1.51
-5%
56.91
46.56
-25.43
-45%
14
14
1%
4.63
4.82
1.71
2.2
0.49
29%
5.36
4.82
2.07
39%
2
3
3%
33.05
23.15
19.72
13.46
-6.26
-32%
16.41
23.15
-6.3
-38%
11
7
-2%
13.38
13.8
1.67
1.93
0.26
16%
1.33
13.8
3.21
241%
1
1
9%
4.32
5.43
2.39
2.8
0.41
17%
15.15
5.43
-1.77
-12%
6
6
4%
4.84
6.74
0.18
1.37
1.19
661%
0.15
6.74
0.89
593%
0
1
31%
2.39
2.91
0.28
0.66
0.38
136%
1.06
2.91
1.99
188%
1
2
19%
5.47
5.68
0.68
1.09
0.41
60%
1.21
5.68
0.68
56%
1
1
12%
6.17
8.07
2.08
2.49
0.41
20%
8.18
8.07
-0.43
-5%
4
4
-34%
36.91
33.34
12.37
12.7
0.33
3%
6.43
33.34
0.14
2%
5
8
22%
2.77
3.08
1.17
1.32
0.15
13%
6.79
3.08
0.44
6%
3
2
-5%
74.88
73.9
64.42
53.03
-11.39
-18%
18.19
73.9
-5.54
-30%
27
24
29%
3.93
3.93
0.05
0.27
0.22
440%
0.56
3.93
0.52
93%
0
0
-16%
35.91
33.1
16.52
17.56
1.04
6%
9.23
33.1
-2.53
-27%
7
9
47%
2.47
4.16
0.83
1.32
0.49
59%
18.77
4.16
-4.59
-24%
6
7
25%
2.99
4.57
1.67
1.84
0.17
10%
5.27
4.57
0.14
3%
9
8
9%
1.5
2.34
0.94
1.49
0.55
59%
8.6
2.34
1.01
12%
4
6
96%
0.9
1.2
0.2
0.29
0.09
45%
3.67
1.2
2.22
60%
1
1
19%
1.67
1.79
0.79
1.05
0.26
33%
12.96
1.79
0.59
5%
4
4
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
67
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
830
-
Everest Organics Ltd
Pharmaceuticals
Drug formulations
25.7
40.96
15.26
831
-
Celestial Biologicals Ltd
Pharmaceuticals
Pharmaceutical products, nec
6.53
13.13
6.6
832
-
Rapsri Engineering Inds Ltd
Iron & Steel
Castings, nec
40.71
38.84
-1.87
833
-
Enexco Teknologies India Ltd
Paper & Wood Products
Stationery
172.77
101.14
-71.63
834
-
Best & Crompton Engg Projects Ltd
Electrical Equipment
Electrical machinery, nec
74.55
178.18
103.63
Jaysynth Dyestuff (India) Ltd
Chemicals
Dyes
80.28
86.63
6.35
835
298 -542
836
-
Vishnu Sugar Mills Ltd
Food Products
Sugar
57.64
96.78
39.14
837
-
Indian Sucrose Ltd
Food Products
Sugar
95.66
100.28
4.62
838
809
Gujarat Agrochem Ltd
Chemicals
Pesticides
69.67
76.87
7.2
839
603 -242
Facor Alloys Ltd
Iron & Steel
Ferro alloys
257.95
267.68
9.73
840
417 -429
Emmbi Polyarns Ltd
Plastics & Polymers
Sacks & bags
39.77
51.71
11.94
Photoquip (India) Ltd
Misc Manufactured articles
Cameras & other photographic instruments
35.73
45.91
10.18
841
-35
-
842
252 -596
Zicom Electronic Security Systems Ltd
Electrical & Electronic Goods
Electronic components
195.25
244.38
49.13
843
343 -506
CII Guardian Intl. Ltd
Electrical Equipment
Relays
36.81
32.55
-4.26
844
970
Nekkanti Sea Foods Ltd
Food Products
Shrimps
91.85
93.6
1.75
845
613 -238
Group Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
46.46
46.66
0.2
846 1208 356
Narbada Steels Ltd
Iron & Steel
Semi-finished Steel
77.27
79.22
1.95
847 1310 457
Southern Gas Ltd
Chemicals
Hydrogen, rare & other gases
15.11
15.51
0.4
848 1172 318
Arex Industries Ltd
Clothing and Textile
Textile labels, badges, etc.
17.09
21.91
4.82
849
912
Bansal High Carbons Pvt Ltd
Metal Products
Wires & ropes of iron & steel
134.28
168.32
34.04
850
427 -429
Glory Polyfilms Ltd
Chemicals
Plastic film
79.6
114.14
34.54
VTM Ltd
Clothing and Textile
Cloth (Fabrics)
93.35
81.27
-12.08
Olympic Cards Ltd
Paper & Wood Products
Other printed matter
27.85
32.47
4.62
853 1241 382
Rathi Graphic Technologies Ltd
Chemicals
Chemicals for photographic uses
15.07
18.19
3.12
854 1296 436
Andhra Pradesh Fibres Ltd
Clothing and Textile
Jute & jute products
27.55
35.4
7.85
855
Marvel Vinyls Ltd
Plastics & Polymers
Sheets of vinyl chloride
67.86
74.64
6.78
856 1301 439
Organic Coatings Ltd
Chemicals
Printing ink
37.2
45.46
8.26
857 1223 360
British Scaffolding (India) Ltd
Metal Products
Other articles of iron & steel
75.54
65.85
-9.69
858
309 -555
Fatpipe Networks India Ltd
Electrical & Electronic Goods
Computer peripherals
41.84
58.98
17.14
859
214 -651
Pharmed Ltd
Pharmaceuticals
Drug formulations
67.13
78.93
11.8
Tirupati Starch & Chemicals Ltd
Food Products
Maize starch
41.67
46.49
4.82
Murugappa Morgan Thermal Ceramics Ltd
Glass & Ceramics
Other ceramic products
79.94
75.11
-4.83
Portescap India Pvt Ltd
Electrical & Electronic Goods
Other electronic components
184.03
173.82
-10.21
Mahindra Steel Service Centre Ltd
Iron & Steel
Flat products
11.98
14.61
2.63
Metal Products
LPG cylinders & other gas containers
12.6
22.85
10.25
851
-
852
802
57
-56
602 -259
860 861
120
228 -639
862
-
863 1123 254 864
-
68
Mahaveer Cylinders Ltd
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
59%
3
3.94
1.09
1.16
0.07
6%
7.94
3.94
-0.38
-5%
4
3
101%
1.09
3.97
0.3
0.71
0.41
137%
1.71
3.97
0.82
48%
5
5
-5%
4.7
7.14
0.18
1.43
1.25
694%
0.97
7.14
3.57
368%
0
4
-41%
15.75
16.14
8.09
8.59
0.5
6%
25.66
16.14
-2.39
-9%
5
8
139%
5.42
6.9
0.56
0.7
0.14
25%
1.1
6.9
-0.15
-14%
1
0
8%
7.5
6.55
7.13
5.9
-1.23
-17%
31.92
6.55
-11.36
-36%
9
7
68%
9.41
6.94
3.06
2.72
-0.34
-11%
3.31
6.94
-0.96
-29%
5
3
5%
13.71
22.16
3.86
4.55
0.69
18%
3.48
22.16
-0.31
-9%
4
5
10%
6.17
6.18
1.52
1.81
0.29
19%
5.33
6.18
0.66
12%
2
2
4%
44.49
25.51
38.15
14.03
-24.12
-63%
38.14
25.51
-25.71
-67%
15
5
30%
4.89
5.75
1.27
1.77
0.5
39%
4.72
5.75
-0.62
-13%
3
3
28%
7.93
5.99
6.14
4.33
-1.81
-29%
32.53
5.99
-16.02
-49%
17
9
25%
29.14
27.26
9.86
6.05
-3.81
-39%
5.44
27.26
-2.8
-51%
5
2
-12%
3.2
3.84
1.77
2.23
0.46
26%
21.47
3.84
1.47
7%
5
7
2%
3.89
3.97
0.51
1.12
0.61
120%
1.54
3.97
2.5
162%
1
1
0%
4.09
4.26
0.87
1.34
0.47
54%
6.21
4.26
3.21
52%
2
3
3%
2.24
2.78
1.04
1.53
0.49
47%
6.19
2.78
1.9
31%
1
2
3%
2.53
3.09
0.68
1.04
0.36
53%
5.2
3.09
3.54
68%
5
7
28%
5.71
7.86
0.57
0.97
0.4
70%
2.2
7.86
1.22
55%
3
4
25%
3.23
3.13
0.23
0.37
0.14
61%
0.93
3.13
0.42
45%
0
0
43%
10.21
16.17
5.06
3.96
-1.1
-22%
3.71
16.17
-1.5
-40%
6
3
-13%
11.16
12.28
3.17
3.88
0.71
22%
2.75
12.28
1.83
67%
3
5
17%
2.82
5.61
0.78
1.29
0.51
65%
4.82
5.61
0.95
20%
3
4
21%
2.6
3.2
0.75
1.3
0.55
73%
2.95
3.2
0.87
29%
5
7
28%
3.29
2.88
0.24
0.62
0.38
158%
1.43
2.88
1.63
114%
1
2
10%
3.08
3.94
0.37
0.9
0.53
143%
1.58
3.94
1.65
104%
1
1
22%
3.09
3.45
0.33
0.56
0.23
70%
0.12
3.45
1.92
1600%
1
1
-13%
5.77
6.57
1.93
2.87
0.94
49%
4.52
6.57
2.23
49%
3
4
41%
6.42
4.76
3.99
2.87
-1.12
-28%
22.06
4.76
-9.34
-42%
10
5
18%
6.3
5.21
3.49
3
-0.49
-14%
35.67
5.21
-12.11
-34%
5
4
12%
3.04
3.2
0.73
1.02
0.29
40%
4.01
3.2
2.06
51%
2
2
-6%
17.71
17.39
9.09
8.57
-0.52
-6%
19.93
17.39
-2.17
-11%
11
11
-6%
56.43
48.74
43.22
34.78
-8.44
-20%
36.08
48.74
-16.41
-45%
23
20
22%
6.67
7.72
3.25
3.6
0.35
11%
10.65
7.72
-2.84
-27%
27
25
81%
0.61
1.48
-0.05
0.29
0.34
-680%
1.14
1.48
1.67
146%
0
1
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
69
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
2008-09
2009-10
RS CRoRe
GKB Ophthalmics Ltd
Misc Manufactured articles
Contact lenses
28.48
37.85
9.37
866 1225 353
KEW Industries Ltd
Automobile ancillaries
Automobile ancillaries
53.23
62.92
9.69
867
244 -629
Uni Abex Alloy Products Ltd
Metal Products
Tubes & pipes
64.13
63.96
-0.17
868
46
National Peroxide Ltd
Chemicals
Hydrogen peroxide
134.82
121.83
-12.99
869
-
Shree Krishna Rolling Mills (Jaipur) Ltd
Iron & Steel
Flat products
145.88
132.41
-13.47
Basant Agro Tech (India) Ltd
Chemicals
NPK mixed fertilisers
128.46
130.69
2.23
VG Textiles Pvt Ltd
Clothing and Textile
Cotton yarn
15.46
18.48
3.02
Forbes Facility Services Pvt Ltd
Electrical & Electronic Goods
Vacuum cleaners
18.68
22.08
3.4
Pololight Industries Ltd
Chemicals
21.88
21.88
0
874 1270 390
Samtex Fashions Ltd
Clothing and Textile
Other sheets, films & foils of plastics Men's suits, trousers, etc. knitted or crocheted
53.99
57.71
3.72
875
Zodiac-Jrd-Mkj Ltd
Gems & Jewellery
Diamonds
16.57
25.11
8.54
870
-
InDUStRY SeCtoR
2011 2010 Change
865
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
-828
406 -470
871
-
872
549
873
-329
-
682 -199
876
-
Continental Petroleums Ltd
Petroleum Products
Lube oils & lubricants
9.69
10.79
1.1
877
-
OCM India Ltd
Clothing and Textile
Cloth (Fabrics)
129.7
129.91
0.21
648 -236
Mangalam Drugs & Organics Ltd
Pharmaceuticals
Drugs, medicines & allied products
98.45
109.94
11.49
879 1373 488
Birla Precision Technologies Ltd
Machinery
Machine tools
27.13
79.01
51.88
880
-
Om Oil & Flour Mills Ltd
Food Products
Spices & Condiments
60.99
79.37
18.38
881
-
Orient Steel & Inds Ltd
Iron & Steel
Hot rolled coils, strips, sheets
127.61
122.67
-4.94
878
882
142 -746
ITP Ltd
Food Products
Tea
37.95
42.74
4.79
883
130 -759
Khemani Distilleries Pvt Ltd
Food Products
Indian made foreign liquors
129.52
137.16
7.64
Lalit Pipes & Pipes Ltd
Metal Products
Tubes & pipes
144.61
146.77
2.16
Mahindra Composites Ltd
Plastics & Polymers
Other articles of plastics, nec
42.81
46
3.19
Surya Shakti Vessels Pvt Ltd
Misc Manufactured articles
Misc. Manufactured Articles
27.38
36.61
9.23
887 1243 350
Anupam Products Ltd
Non Ferrous Metals
Tin container
16.11
16.08
-0.03
888 1068 174
Rama Pulp & Papers Ltd
Paper & Wood Products
Paper
56.95
50.3
-6.65
889
Ashok Polymers Ltd
Plastics & Polymers
Sacks & bags of polyethylene
68.1
82.06
13.96
884 885
198 -693
886
-
466 -429
890
-
Arcee Ispat Udyog Ltd
Metal Products
Tubes & pipes
119.45
211.34
91.89
891
-
Surya Fresh Foods Ltd
Food Products
Fruit juice
39.05
47.04
7.99
892
-
Mardia Samyoung Capillary Tubes Co Ltd
Chemicals
Brass
24.5
29.98
5.48
893
-
KL Hi-Tech Secure Print Ltd
Paper & Wood Products
Other printed matter
23.7
33.16
9.46
894
431 -469
Ultramarine & Pigments Ltd
Chemicals
Ultramarine
106.98
106.45
-0.53
895
344 -558
Rajkumar Forge Ltd
Iron & Steel
Forgings
46.47
34.11
-12.36
896 1014 111
Adroit Industries (India) Ltd
Automobile ancillaries
Propeller shafts
24.39
16.74
-7.65
897
-
Wyeth Ltd
Pharmaceuticals
Drug formulations
379.93
284.9
-95.03
898
-
Alok Infrastructure Pvt Ltd
Misc Manufactured articles
Misc. Manufactured Articles
175.78
205.41
29.63
899
852
Chordia Food Products Ltd
Food Products
Vegetable / fruit products
32.68
34.96
2.28
70
-54
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
33%
4.78
4.04
1.42
1.19
-0.23
-16%
5.35
4.04
0.77
14%
5
3
18%
7.82
8.5
1.26
1.71
0.45
36%
1.74
8.5
0.33
19%
2
3
0%
17.28
14.11
9.9
7.76
-2.14
-22%
25.03
14.11
-3.77
-15%
15
12
-10%
42.67
33.73
20.65
16.2
-4.45
-22%
22.87
33.73
-3.81
-17%
15
13
-9%
8.58
9.21
4.11
4.64
0.53
13%
15.71
9.21
-0.57
-4%
3
4
2%
12.16
14.59
5.38
5.46
0.08
1%
7.93
14.59
-1.02
-13%
4
4
20%
0.86
1.27
0.14
0.44
0.3
214%
3.38
1.27
3.75
111%
1
2
18%
1.23
1.5
0.35
0.58
0.23
66%
14.65
1.5
1.95
13%
2
3
0%
2.86
2.86
2.19
2.19
0
0%
31.31
2.86
0
0%
10
10
7%
4.41
5.42
0.3
1.05
0.75
250%
0.1
5.42
1.34
1340%
1
2
52%
1.6
2.05
1.16
1.35
0.19
16%
2.33
2.05
0.05
2%
7
5
11%
0.79
0.92
0.35
0.51
0.16
46%
10.94
0.92
3.89
36%
4
5
0%
18.05
19.63
2.29
3.92
1.63
71%
1.06
19.63
0.24
23%
2
3
12%
9.46
11.13
0.85
1.29
0.44
52%
1.29
11.13
0.48
37%
1
1
191%
4.55
9.08
0.56
0.96
0.4
71%
1.72
9.08
-0.43
-25%
2
1
30%
5.89
5.84
1.54
1.56
0.02
1%
5.48
5.84
-0.65
-12%
3
2
-4%
6.1
8.03
1.08
2.09
1.01
94%
1.84
8.03
1.91
104%
1
2
13%
6.37
5.8
4.02
2.82
-1.2
-30%
14.08
5.8
-0.78
-6%
11
7
6%
23.96
18.33
12.8
8.47
-4.33
-34%
15.55
18.33
-6.49
-42%
10
6
1%
11.54
12.71
4.44
4.58
0.14
3%
9.83
12.71
-1.31
-13%
3
3
7%
5.86
5.95
2.88
2.58
-0.3
-10%
13.44
5.95
-0.18
-1%
7
6
34%
3.31
3.53
2.14
1.82
-0.32
-15%
27.92
3.53
-7.67
-27%
8
5
0%
0.47
1.15
0.19
0.52
0.33
174%
4.85
1.15
7.3
151%
1
3
-12%
3.44
4.61
1.9
2.27
0.37
19%
6.63
4.61
2.8
42%
3
5
20%
4.51
6.48
0.86
1.05
0.19
22%
4.54
6.48
0.17
4%
1
1
77%
5.58
7.52
0.51
0.53
0.02
4%
0.96
7.52
-0.15
-16%
0
0
20%
7.88
6.22
4.75
3.41
-1.34
-28%
18.47
6.22
-5.26
-28%
12
7
22%
1.67
1.67
1.47
1.55
0.08
5%
15.3
1.67
-1.96
-13%
6
5
40%
5.76
5.78
2.19
2.03
-0.16
-7%
18.93
5.78
-6.4
-34%
9
6
0%
22.46
21.2
13.92
10.78
-3.14
-23%
17.33
21.2
-4.32
-25%
13
10
-27%
7.38
7.06
3.17
3.36
0.19
6%
9.56
7.06
2
21%
7
10
-31%
4.41
4.8
1.45
2.07
0.62
43%
6.6
4.8
2.93
44%
6
12
-25%
149.6
88.9
99.66
59.01
-40.65
-41%
36.63
88.9
-15.52
-42%
26
21
17%
27.39
44.4
1.43
1.79
0.36
25%
0.42
44.4
-0.07
-17%
1
1
7%
3.68
4.05
1.62
1.75
0.13
8%
5.41
4.05
1.28
24%
5
5
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
71
667 -241
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
900
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
GM Breweries Ltd
Food Products
Country liquor
209.41
219.34
9.93
901
-
Shri Prabhulingeshwar Sugars & Chemicals Ltd
Food Products
Sugar
190.65
218.48
27.83
902
-
Balaji Industrial Products Ltd
Iron & Steel
Castings
148.05
116.3
-31.75
86.38
92.95
6.57
903 1266 355
Indian Yarn Ltd
Clothing and Textile
Synthetic filament yarn other than sewing threads
904
-
RM Mohite Inds Ltd
Clothing and Textile
Cotton yarn
106.62
106.3
-0.32
905
-
Pearl Drinks Ltd
Food Products
Soft drinks
183.07
226.48
43.41
906 1051 137
Dai-Ichi Karkaria Ltd
Chemicals
Chemicals, nec
51.22
49.89
-1.33
907
Mohit Diamonds Pvt Ltd
Gems & Jewellery
Diamonds
189.1
229.37
40.27
-
908
307 -609
New Chemi Inds Ltd
Chemicals
Pesticides
66.86
75.21
8.35
909
496 -421
Steel & Industrial Forgings Ltd
Iron & Steel
Forgings
59.28
59.48
0.2
910 1004 86
Cenlub Industries Ltd
Machinery
Pumps
15.35
18.19
2.84
911
478 -441
Kanpur Plastipack Ltd
Plastics & Polymers
Sacks & bags
101.26
98.97
-2.29
912
638 -282
Accurate Transformers Ltd
Electrical Equipment
Transformers
184.7
191.24
6.54
Terai Overseas Ltd
Clothing and Textile
Apparels (Readymade garment)
7.15
35.02
27.87
914 1046 124
Unimed Technologies Ltd
Pharmaceuticals
Drug formulations
196.99
103.1
-93.89
915
Neeraj Paper Mktg Ltd
Paper & Wood Products
Paper, newsprint & paper board
2.19
35.8
33.61
916 1066 142
JV Strips Ltd
Iron & Steel
Cold rolled coils, strips, sheets
152.3
179.31
27.01
917
-
Sundek India Ltd
Plastics & Polymers
Sheets, films, etc. of plastic, not reinforced
37.2
36.22
-0.98
918
-
Tikaula Sugar Mills Ltd
Food Products
Sugar
125.49
205.83
80.34
919
-
PCP International Ltd
Misc Manufactured articles
Misc. Manufactured Articles
30.95
37.81
6.86
Tyche Industries Ltd
Pharmaceuticals
Drugs, medicines & allied products
37.25
45.57
8.32
Niranjan Hi-Tech Ltd
Iron & Steel
Semi-finished Steel
8.44
22.95
14.51
913
920
-
-
New
216 -712
921
-
922
556 -374
Polyspin Exports Ltd
Plastics & Polymers
HDPE woven sacks
38.29
35.08
-3.21
923
362 -569
Unique Structures & Towers Ltd
Iron & Steel
Structures
74.45
75.48
1.03
924
784 -148
Sayaji Industries Ltd
Food Products
Starches
246.41
258.29
11.88
925
864
Konark Synthetic Ltd
Clothing and Textile
Textured yarn of synthetic filament yarn
68.51
76.36
7.85
Kilpest India Ltd
Chemicals
Pesticides
14.55
18.25
3.7
Hariyana Ship Breakers Ltd
Metal Products
Miscellaneous articles of base metals, nec
164.4
128.49
-35.91
Goldline Milkfood Ltd
Food Products
Dairy products
59.93
85.51
25.58
Sakthi Murugan Roller Flour Mills Ltd
Food Products
Wheat flour
35.93
36.9
0.97
69.75
73.8
4.05
18.11
18.75
0.64
72.42
70.14
-2.28
-69
926 1033 99 927 928
489 -447
929
-
930 1165 227
Amalgamations Repco Ltd
Automobile ancillaries
931
236 -703
Biochemical & Synthetic Products Ltd
Pharmaceuticals
932
136 -804
Shivalik Agro Poly Products Ltd
Chemicals
Drive transmission & steering parts Drugs, medicines & allied products Biaxially oriented polypropylene (BOPP) film
933
164 -777
VMT Spinning Co Ltd
Clothing and Textile
Cotton yarn
102.79
103.94
1.15
934
538 -404
Rishabhdev Technocable Ltd
Wires & Cables
Cables & other conductors
41.88
70.97
29.09
72
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
5%
18.51
15.76
8.61
6.6
-2.01
-23%
13.96
15.76
-4.81
-34%
4
3
15%
32.48
34
3.91
3.12
-0.79
-20%
1.93
34
-0.19
-10%
2
1
-21%
14.42
12.9
4.92
5.89
0.97
20%
5
12.9
0.37
7%
3
5
8%
9.4
10.16
0.29
0.95
0.66
228%
0.39
10.16
0.71
182%
0
1
0%
15.75
21.82
1.75
4.05
2.3
131%
1.01
21.82
0.1
10%
2
4
24%
21.49
27.3
5.99
4.64
-1.35
-23%
2.8
27.3
-1.49
-53%
3
2
-3%
9.78
6.72
8.64
4
-4.64
-54%
2.32
6.72
2.35
101%
17
8
21%
10.53
13.18
4.21
2.99
-1.22
-29%
2.37
13.18
-0.6
-25%
2
1
12%
6.76
5.67
3.25
2.97
-0.28
-9%
9.61
5.67
-1.27
-13%
5
4
0%
9.63
10.31
5.79
5.78
-0.01
0%
19.16
10.31
-4.64
-24%
10
10
19%
1.96
2.51
0.94
1.19
0.25
27%
9.91
2.51
-0.05
-1%
6
7
-2%
6.81
8.43
1.86
2.71
0.85
46%
4.23
8.43
0.89
21%
2
3
4%
21.32
22.56
6.95
6.21
-0.74
-11%
9.21
22.56
-2.3
-25%
4
3
390%
0.28
0.93
0.11
0.22
0.11
100%
4.01
0.93
0.71
18%
2
1
-48%
1.09
1.81
0.25
0.91
0.66
264%
10.06
1.81
7.05
70%
0
1
1535%
0.33
1.12
0.05
0.24
0.19
380%
0.93
1.12
0.52
56%
2
1
18%
4.6
5.66
0.23
0.37
0.14
61%
0.5
5.66
0.26
52%
0
0
-3%
1.77
3.17
0.4
1.2
0.8
200%
0.1
3.17
2.63
2630%
1
3
64%
27.55
17.74
5.31
3.33
-1.98
-37%
3.84
17.74
-2.6
-68%
4
2
22%
2.65
3.76
0.28
0.66
0.38
136%
0.93
3.76
1.11
119%
1
2
22%
7.32
5.64
5.49
3.66
-1.83
-33%
23.54
5.64
-10.15
-43%
15
8
172%
2.3
3.44
0.17
0.35
0.18
106%
0.87
3.44
0.76
87%
2
2
-8%
2.85
3.24
0.8
1
0.2
25%
5.7
3.24
5.39
95%
2
3
1%
6.04
6.23
1.79
2.21
0.42
23%
6.24
6.23
0.45
7%
2
3
5%
10.82
12.19
0.72
0.83
0.11
15%
0.69
12.19
0.45
65%
0
0
11%
6.69
6.74
0.62
1.11
0.49
79%
1.01
6.74
0.55
54%
1
1
25%
0.99
1.22
0.26
0.49
0.23
88%
2.66
1.22
2.07
78%
2
3
-22%
12.38
13.69
5.73
6.93
1.2
21%
10.78
13.69
-1.85
-17%
3
5
43%
2.19
1.61
1.21
0.8
-0.41
-34%
38.97
1.61
-14.13
-36%
2
1
3%
2.21
2.18
0.49
0.82
0.33
67%
5.99
2.18
3.03
51%
1
2
6%
2.8
3.15
0.39
0.82
0.43
110%
1.43
3.15
1.6
112%
1
1
4%
4.62
5.02
2.76
2.82
0.06
2%
30.4
5.02
-4.82
-16%
15
15
-3%
8.37
8.31
6
5.76
-0.24
-4%
24.17
8.31
-4.73
-20%
8
8
1%
27.13
20.04
17.83
10.13
-7.7
-43%
13.76
20.04
-4.64
-34%
17
10
69%
4.1
6.27
2.86
2.49
-0.37
-13%
13.97
6.27
-9.15
-65%
7
4
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
73
171 -772
936
-
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
935
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Lincoln Helios (India) Ltd
Machinery
Industrial machinery
111.2
90.09
-21.11
Vyline Glass Works Ltd
Glass & Ceramics
Laboratory glasswares
5.54
14.28
8.74
44.09
51.89
7.8
937
372 -573
Euro Leder Fashion Ltd
Clothing and Textile
Leather apparel & clothing accessories
938
676 -270
Sethia Oil Inds Ltd
Food Products
Rice bran oil
121.9
111.9
-10
939
576 -371
Sundaram Textiles Ltd
Clothing and Textile
Cotton yarn
38.51
33.31
-5.2
940 1086 138
Reliance Chemotex Inds Ltd
Clothing and Textile
Cotton & blended yarn
135.28
165.73
30.45
941
Sail Bansal Service Centre Ltd
Iron & Steel
Hot rolled coils, strips, sheets
20.04
38.82
18.78
-
942
661 -289
Transpares Ltd
Electrical Equipment
Pressed steel cooling radiators
13.27
15.14
1.87
943
998
Shri Keshav Cements & Infra Ltd
Cement
Cement
21.88
27.05
5.17
944
597 -355
Sanghvi Forging & Engg Ltd
Iron & Steel
Forgings
29.22
29.06
-0.16
945
955
2
Deccan Cements Ltd
Cement
Cement
184.34
296.85
112.51
946
857
-97
Foseco India Ltd
Chemicals
Miscellaneous chemicals
147.39
125.95
-21.44
947
-
Mahalakshmi Fibres & Inds Ltd
Clothing and Textile
Cotton yarn
16.62
15.18
-1.44
47
948
641 -315
Aarey Drugs & Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
27.53
46.51
18.98
949
426 -531
Unifrax India Ltd
Glass & Ceramics
Other ceramic products
46.54
45.09
-1.45
950
642 -316
Marathon Electric Motors (India) Ltd
Electrical Equipment
Switchgears, nec
273.15
261.32
-11.83
Kaygaon Paper Mills Ltd
Paper & Wood Products
Paper, newsprint & paper board
40.01
47.53
7.52
India Gelatine & Chemicals Ltd
Chemicals
Gelatin
80.11
81.3
1.19
Bhagwati Autocast Ltd
Automobile ancillaries
Automobile ancillaries
56.74
52.38
-4.36
Spraytec (India) Ltd
Machinery
Dusters/sprayer - power operated
8.86
10.49
1.63
Rieco Industries Ltd
Machinery
Chemical machinery
68.24
69.47
1.23
Sumi Motherson Innovative Engg Ltd
Automobile ancillaries
Auto plastic moulded components
132.02
138.47
6.45
213.22
164.06
-49.16
951
-
952
66
953
443 -518
954 955
-894
360 -603
956
-
957
705 -260
MM Forgings Ltd
Iron & Steel
Forgings
958
822 -144
Jaysynth Impex Ltd
Chemicals
Dyes
40.7
41.29
0.59
959
327 -640
Esvee Precision Components Ltd
Automobile ancillaries
Automobile ancillaries, nec
63.11
66.24
3.13
Deva Drill Tech (India) Ltd
Cement
Oil well cement
16.93
16.93
0
Sulux Phosphates Ltd
Chemicals
Phosphates
10.36
10.18
-0.18
Jagan Lamps Ltd
Automobile ancillaries
Auto head lights
10.6
11.33
0.73
960 961
399 -570
962
-
963
921
-51
Swaraj Automotives Ltd
Automobile ancillaries
Auto seating systems
64.95
69.22
4.27
964
98
-875
Ganga Papers India Ltd
Paper & Wood Products
Kraft paper & paperboard
39.18
41.64
2.46
965 1220 246
Metal Coatings (India) Ltd
Metal Products
Articles of iron & steel
96.9
90.63
-6.27
966
389 -586
Integra India Group Co Ltd
Electrical Equipment
Switching apparatus
15.91
20.11
4.2
967
126 -850
Forbes Aquamall Ltd
Electrical & Electronic Goods
Water filters
74.98
72.74
-2.24
968 1372 395
Gravity (India) Ltd
Clothing and Textile
Man-made filaments & fibres
26.85
36.49
9.64
969
Vignyan Industries Ltd
Iron & Steel
Castings & forgings
31.23
33.03
1.8
707 -271
74
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
-19%
41.71
31.67
26.84
20.96
-5.88
-22%
63.64
31.67
-20.54
-32%
24
23
158%
1.64
2.1
0.13
0.26
0.13
100%
1.04
2.1
1.27
122%
2
2
18%
1.09
1.62
0.42
0.59
0.17
40%
6.23
1.62
0.92
15%
1
1
-8%
6.18
6.48
2.78
2.97
0.19
7%
8.43
6.48
0.93
11%
2
3
-14%
6.61
6.8
1.35
2.1
0.75
56%
2.29
6.8
1.72
75%
4
6
23%
7.47
14.56
1.74
1.82
0.08
5%
1.89
14.56
-0.68
-36%
1
1
94%
2.6
2.3
0.1
0.17
0.07
70%
0.53
2.3
0.66
125%
0
0
14%
2.66
2.63
1.31
1.36
0.05
4%
13.55
2.63
-0.81
-6%
10
9
24%
4.98
7.07
0.68
1
0.32
47%
1.83
7.07
0.53
29%
3
4
-1%
5.24
5.95
2.5
2.61
0.11
4%
13.99
5.95
-0.73
-5%
9
9
61%
66.67
75.93
34.23
4.34
-29.89
-87%
8.6
75.93
-7.61
-88%
19
1
-15%
28.03
22.57
15.64
12.51
-3.13
-20%
24.18
22.57
-5.68
-23%
11
10
-9%
0.59
0.56
0.42
0.4
-0.02
-5%
14.87
0.56
12.64
85%
3
3
69%
1.4
1.48
0.77
0.81
0.04
5%
8.02
1.48
-1.62
-20%
3
2
-3%
19.36
17.12
12.92
10.9
-2.02
-16%
27.72
17.12
-8.95
-32%
28
24
-4%
34.64
33.41
25.14
17.96
-7.18
-29%
20.77
33.41
-8.81
-42%
9
7
19%
2.19
2.97
0.69
0.95
0.26
38%
5.16
2.97
0.13
3%
2
2
1%
17.1
13.91
8.45
6.74
-1.71
-20%
9.52
13.91
-2.07
-22%
11
8
-8%
4.61
4.94
1.76
2.17
0.41
23%
12.23
4.94
0.24
2%
3
4
18%
0.63
0.83
0.14
0.3
0.16
114%
6.06
0.83
2.99
49%
2
3
2%
4.36
3.74
1.65
1.65
0
0%
7.13
3.74
1.16
16%
2
2
5%
26.66
23.72
10.65
8.59
-2.06
-19%
13.86
23.72
-8.08
-58%
8
6
-23%
38.93
29.38
10.23
10.42
0.19
2%
5.38
29.38
-0.71
-13%
5
6
1%
3.63
3.86
2.17
2.31
0.14
6%
7.89
3.86
-0.02
0%
5
6
5%
6.63
6.07
3.66
3.3
-0.36
-10%
20.67
6.07
-4.95
-24%
6
5
0%
3.95
3.95
2.09
2.09
0
0%
11.97
3.95
0
0%
12
12
-2%
0.31
0.49
0.17
0.3
0.13
76%
13.08
0.49
6.92
53%
2
3
7%
0.56
0.96
0.04
0.24
0.2
500%
0.28
0.96
5.85
2089%
0
2
7%
8.2
6.29
4.59
3.48
-1.11
-24%
25.81
6.29
-7.94
-31%
7
5
6%
-6.23
3.21
-5.64
1.67
7.31
-130%
14.09
3.21
-5.49
-39%
-14
4
-6%
3.31
3.76
0.35
1.04
0.69
197%
1.35
3.76
2.41
179%
0
1
26%
2.42
2.19
1.31
1.27
-0.04
-3%
15.22
2.19
-2.97
-20%
8
6
-3%
6.42
7.41
4
4.05
0.05
1%
22.05
7.41
-4.52
-20%
5
6
36%
0.89
0.78
0.09
0.2
0.11
122%
0.23
0.78
0.87
378%
0
1
6%
2.38
3.78
1.31
1.71
0.4
31%
17.61
3.78
-3
-17
4
5
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
75
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
18.39
12.36
-6.03
970
-
Gossini Fashion Ltd
Clothing and Textile
Leather apparel & clothing accessories
971
-
Dolfin Rubbers Ltd
Automobile ancillaries
Tyres & tubes
11.99
17.26
5.27
KR Rubberite Ltd
Automobile ancillaries
Automobile ancillaries
44.14
56.77
12.63
28.99
30.65
1.66
972
562 -419
973 1133 151
Ortin Laboratories Ltd
Pharmaceuticals
Drugs, medicines & allied products
974 1135 152
Somi Conveyor Beltings Ltd
Rubber Products
Conveyor belting
20.21
23.49
3.28
975
Suven Life Sciences Ltd
Pharmaceuticals
Drugs, medicines & allied products
139.71
128.87
-10.84
Shiva Global Agro Inds Ltd
Chemicals
Single superphosphate
88.67
89.22
0.55
977 1329 343
Medi-Caps Ltd
Pharmaceuticals
Empty capsules
20.65
20.54
-0.11
978
-
Hyderabad Chemical Products Ltd
Chemicals
Insecticides
91.01
96.73
5.72
979
903
-85
Garg Furnace Ltd
Iron & Steel
Stainless steel ingots
146.48
147.01
0.53
980 1321 332
G T P Granites Ltd
Glass & Ceramics
Granite
45.33
45.08
-0.25
981
Shri Dinesh Mills Ltd
Clothing and Textile
Woven fabrics of wool
80.13
77.35
-2.78
60.55
66.84
6.29
550 -434
976
-
615 -375
982
584 -407
Syncom Healthcare Ltd
Pharmaceuticals
Drugs, medicines & allied products
983
119 -873
Amines & Plasticizers Ltd
Chemicals
Plasticisers
158.52
167.46
8.94
Zenith Computers Ltd
Electrical & Electronic Goods
Computer systems
283.89
259.47
-24.42
Exicom Tele-Systems Ltd
Electrical & Electronic Goods
Switch mode power supply systems
104.79
102.47
-2.32
Camex Ltd
Chemicals
Phenol derivatives
88.13
114.17
26.04
Hercules Hoists Ltd
Auto
Material handling equipment
94.39
84.53
-9.86
Mailam India Ltd
Electrical Equipment
Welding electrodes / sticks / wires / fluxes
46.86
37.43
-9.43
989 1224 226
Shivalik Rasayan Ltd
Chemicals
Dimethoate
18.11
19.95
1.84
990
Paragon Synthetics & Polymers Ltd
Plastics & Polymers
HDPE pipes
18.73
30.89
12.16
991 1180 180
Glittek Granites Ltd
Glass & Ceramics
Granite
9.97
17.36
7.39
992
-
Gujarat Raffia Inds Ltd
Plastics & Polymers
Plastic packaging goods
26.38
27.77
1.39
993
71
Bheema Cements Ltd
Cement
Cement
73.76
83.49
9.73
994
-
Sree Behariji Mills Ltd
Food Products
Wheat flour
5.84
47.37
41.53
995
-
Raipur Rotocast Ltd
Metal Products
Articles of iron & steel
36
38.46
2.46
996
936
Haryana Foils Ltd
Iron & Steel
Cold rolled coils, strips, sheets
69.89
95.01
25.12
997
-
Kerala Hitech Inds Ltd
Machinery
Internal combustion engines
24.56
22
-2.56
998
-
Elgi Rubber Co Ltd [Merged]
Automobile ancillaries
Tyre treads
57.34
60.22
2.88
999
-
Allied Computers Intl (Asia) Ltd
Electrical & Electronic Goods
Computer systems
6.96
11.04
4.08
1000
-
Ranjan Polysters Ltd
Clothing and Textile
Cloth processed
28.54
28.76
0.22
1001
-
ACI Infocom Ltd
Electrical & Electronic Goods
Computer peripherals
29.69
24.72
-4.97
1002 223 -788
Indo German Carbons Ltd
Chemicals
Activated carbon
32.72
36.21
3.49
1003
Haldiram Bhujiawala Ltd
Food Products
Instant & semi-processed foods (Packaged Foods)
57.54
69.16
11.62
Zenith Fibres Ltd
Clothing and Textile
Polypropylene fibre
35.22
33.97
-1.25
984 1111 118 985
58
986
-
987 988
-936
429 -567 754 -243
271 -728
-931
-69
-
1004 441 -572
76
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
-33%
0.87
0.84
0.32
0.5
0.18
56%
0.39
0.84
9.56
2451%
2
4
44%
0.62
0.86
0.17
0.35
0.18
106%
7.45
0.86
0.63
8%
1
2
29%
2.81
3.65
0.65
0.8
0.15
23%
4.2
3.65
-0.26
-6%
1
1
6%
1.61
1.66
0.62
0.82
0.2
32%
5.66
1.66
1.92
34%
2
3
16%
4.45
5.96
1.23
1.55
0.32
26%
3.58
5.96
-0.13
-4%
6
7
-8%
15.76
13.05
7.12
7
-0.12
-2%
4.4
13.05
-0.1
-2%
5
5
1%
5.42
7.26
1.83
2.33
0.5
27%
5.01
7.26
-0.08
-2%
2
3
-1%
5.54
5.45
3.58
3.62
0.04
1%
6.76
5.45
-0.3
-4%
17
18
6%
12.7
14.02
8.57
5.62
-2.95
-34%
16.34
14.02
-7.56
-46%
9
6
0%
3.22
4.03
0.96
1.32
0.36
38%
2.53
4.03
0.9
36%
1
1
-1%
3.21
3.27
0.25
0.97
0.72
288%
0.42
3.27
1.72
410%
1
2
-3%
22.02
21.42
8.75
7.36
-1.39
-16%
7.01
21.42
-0.87
-12%
11
10
10%
9.93
9.41
3.81
3.7
-0.11
-3%
7.65
9.41
-2.81
-37%
6
6
6%
9.14
8.71
3.42
3.02
-0.4
-12%
8.91
8.71
-2.27
-25%
2
2
-9%
15.57
10.7
1.15
2.05
0.9
78%
0.72
10.7
0.77
107%
0
1
-2%
18.24
10.99
11.3
6.3
-5
-44%
25.43
10.99
-6.56
-26%
11
6
30%
2.21
2.5
0.74
0.75
0.01
1%
4.46
2.5
-1.05
-24%
1
1
-10%
31.99
22.99
19.18
14.39
-4.79
-25%
25.55
22.99
-10.25
-40%
20
17
-20%
2.27
2.42
0.64
1.14
0.5
78%
4.83
2.42
3.36
70%
1
3
10%
0.42
0.7
0.16
0.41
0.25
156%
4.5
0.7
2.78
62%
1
2
65%
0.59
1.08
0.31
0.5
0.19
61%
39.47
1.08
-16.6
-42%
2
2
74%
2.33
3.3
0.11
0.26
0.15
136%
0.08
3.3
0.35
438%
1
1
5%
2.15
2.11
0.62
0.85
0.23
37%
6.04
2.11
1.55
26%
2
3
13%
28.34
18.68
15.46
4.99
-10.47
-68%
7.6
18.68
-3.27
-43%
21
6
711%
0.11
0.33
0.07
0.14
0.07
100%
5.62
0.33
-0.7
-12%
1
0
7%
1.61
1.74
0.64
0.73
0.09
14%
3.74
1.74
1.99
53%
2
2
36%
2.46
2.53
0.2
0.28
0.08
40%
0.64
2.53
0.06
9%
0
0
-10%
9.01
10.28
1.07
1.51
0.44
41%
1.87
10.28
1.6
86%
4
7
5%
11.7
10.18
5.76
4.25
-1.51
-26%
5.83
10.18
-0.81
-14%
10
7
59%
2.15
1.88
0.02
0.11
0.09
450%
0.08
1.88
1.84
2300%
0
1
1%
3.97
3.31
0.87
0.62
-0.25
-29%
5.59
3.31
4.48
80%
3
2
-17%
1.75
2.17
0.14
0.75
0.61
436%
1.16
2.17
4.05
349%
0
3
11%
4.89
5.62
2.83
2.35
-0.48
-17%
14.94
5.62
-3.33
-22%
9
6
20%
3.69
4.82
1.02
1.16
0.14
14%
4.73
4.82
-0.86
-18%
2
2
-4%
5.17
5.18
2.69
2.86
0.17
6%
17.24
5.18
-3.06
-18%
8
8
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
77
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
1005
-
Hindustan Prefab Ltd
Non-metallic Mineral Products
Products of cement, concrete, etc.
150.45
162.78
12.33
1006
-
B D H Industries Ltd
Pharmaceuticals
Drug formulations
23.07
29.19
6.12
1007 144 -872
Amrutanjan Health Care Ltd
Pharmaceuticals
Ayurvedic & unani medicaments
87.06
85.94
-1.12
1008
-
Oswal Spinning & Wvg Mills Ltd
Clothing and Textile
Cotton yarn
80.24
117.72
37.48
1009
-
Kitex Ltd
Clothing and Textile
Apparels (Readymade garment)
63
78.91
15.91
1010
-
Shrenuj Diajewels Ltd [Merged]
Gems & Jewellery
Jewellery
112.46
94.85
-17.61
1011 918 -102
Arasan Syntex Ltd
Clothing and Textile
Cotton yarn
23.6
25.78
2.18
1012 877 -144
Disa India Ltd
Machinery
Metallurgical machinery
85.93
71.23
-14.7
1013 1271 249
Sitaram Ayurveda Pharmacy Ltd
Pharmaceuticals
Ayurvedic & unani medicaments
10.13
13.1
2.97
1014 209 -814
Laffans Petrochemicals Ltd
Chemicals
Organic chemicals
182.3
202.93
20.63
1015
Iqbal Leathers Ltd
Clothing and Textile
Leather finished
19.55
27.66
8.11
Purity Flex Pack Ltd
Paper & Wood Products
Paper tarred, plastic coated, etc.
19
18.86
-0.14
Acrysil Ltd
Plastics & Polymers
Tableware, kitchenware, other household articles
50.05
46.65
-3.4
1018 1098 71
Samrat Forgings Ltd
Iron & Steel
Forgings
44.34
40.23
-4.11
1019 224 -804
Divyashakti Granites Ltd
Glass & Ceramics
Granite
26.25
29.7
3.45
1020
Kamadgiri Fashion Ltd
Clothing and Textile
Cloth (Fabrics)
82.44
105.31
22.87
1021 913 -117
M&M Auto Inds Ltd
Automobile ancillaries
Leaf springs (Automotive)
39.96
45.33
5.37
1022 772 -259
Chemcel Biotech Ltd
Chemicals
Pesticides
35.11
45.76
10.65
1023
Lamina Suspension Products Ltd
Automobile ancillaries
Leaf springs (Automotive)
76.31
70.16
-6.15
1024 521 -512
Ravikumar Distilleries Ltd
Food Products
Indian made foreign liquors
42.52
47.58
5.06
1025 777 -257
Talbros Engineering Ltd
Automobile ancillaries
Axle shafts
62.3
62.91
0.61
1026 1240 205
Rexnord Electronics & Controls Ltd
Electrical & Electronic Goods
Instrument cooling fans
14.89
20.88
5.99
1027 702 -334
Krishna Ferro Products Ltd
Iron & Steel
Castings
17.02
21.3
4.28
84.65
84.56
-0.09
118.73
133.1
14.37
-
1016 950 1017 93
-75 -933
-
-
1028 207 -830
Prasha Technologies Ltd
Electrical Equipment
Parts principally for rotating electric machines
1029 571 -467
Binayak Tex Processors Ltd
Clothing and Textile
Cloth processed
1030
Maharashtra Metal Powders Ltd
Non Ferrous Metals
Aluminium powders, flakes & paste
41.7
50.21
8.51
AVT Natural Products Ltd
Cosmetics & Soaps
Essential oils
96.55
84.75
-11.8
230.52
215.39
-15.13
48.64
57.1
8.46
-
1031 766 -274 1032
-
RR Ispat Ltd [Merged]
Iron & Steel
1033
-
Sarthak Industries Ltd
Metal Products
Heavy structurals (Bridges & bridge sect, towers, lattice masts, angles, shape LPG cylinders & other gas containers
1034 666 -377
Universal Radiators Ltd
Electrical Equipment
Pressed steel cooling radiators
15.56
13.46
-2.1
26.62
30.72
4.1
1035 507 -537
Denis Chem Lab Ltd
Pharmaceuticals
Other pharmaceutical products, nec
1036
-
Shreetron India Ltd
Electrical & Electronic Goods
Rectifiers, battery charging
27.66
29.03
1.37
1037
-
Aryan Paper Mills Ltd
Paper & Wood Products
Kraft paper & paperboard
44.72
47.31
2.59
1038
-
Computer Point Ltd
Electrical & Electronic Goods
Computer systems
51.54
116.17
64.63
1039
-
Dalmia Dye-Chem Inds Ltd
Chemicals
Dyes
11.88
15.22
3.34
78
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
8%
8.9
3.55
7.75
2.47
-5.28
-68%
123.09
3.55
-89.56
-73%
5
2
27%
2.54
2.58
0.35
0.54
0.19
54%
1.15
2.58
0.68
59%
2
2
-1%
101
20.21
92.86
11.81
-81.05
-87%
17.51
20.21
-8.08
-46%
107
14
47%
12.11
14.81
1.57
0.99
-0.58
-37%
1.84
14.81
-0.59
-32%
2
1
25%
9.86
7.24
3.3
2.31
-0.99
-30%
8.83
7.24
-3.83
-43%
5
3
-16%
11.65
12.22
6.51
6.29
-0.22
-3%
9.35
12.22
-0.83
-9%
6
7
9%
5.76
5.04
1.21
1.34
0.13
11%
4.01
5.04
0.32
8%
5
5
-17%
20.58
17.51
11.97
9.86
-2.11
-18%
41.45
17.51
-15.41
-37%
14
14
29%
0.66
0.75
0.03
0.13
0.1
333%
0.96
0.75
2.65
276%
0
1
11%
14.08
10.38
6
3.3
-2.7
-45%
9.3
10.38
-4.36
-47%
3
2
41%
1.17
1.2
0.03
0.09
0.06
200%
0.23
1.2
0.96
417%
0
0
-1%
1.75
1.89
0.22
0.52
0.3
136%
2.31
1.89
3.47
150%
1
3
-7%
12.46
11.03
7.38
5.91
-1.47
-20%
27.8
11.03
-7.73
-28%
15
13
-9%
3.55
4.5
0.74
1.23
0.49
66%
3.42
4.5
1.95
57%
2
3
13%
14.71
7.11
11.65
4.86
-6.79
-58%
39.21
7.11
-25.78
-66%
44
16
28%
4.34
6.76
0.73
1.68
0.95
130%
2.96
6.76
-2.93
-99%
1
2
13%
6.91
6.61
0.97
1.16
0.19
20%
2.53
6.61
0.22
9%
2
3
30%
3.35
3.11
1.32
1.37
0.05
4%
4.18
3.11
-1.2
-29%
4
3
-8%
6.2
7.3
1.24
1.61
0.37
30%
4.69
7.3
1.34
29%
2
2
12%
5.97
6.34
1.77
1.8
0.03
2%
4.66
6.34
-0.51
-11%
4
4
1%
5.45
4.92
0.66
1.03
0.37
56%
2.57
4.92
1.17
46%
1
2
40%
1.81
1.37
0.36
0.31
-0.05
-14%
2.59
1.37
1.23
47%
2
1
25%
2.66
3.32
1.02
1.27
0.25
25%
7.75
3.32
-2.45
-32%
6
6
0%
9.77
9.05
4.14
3.93
-0.21
-5%
15.79
9.05
-3.99
-25%
5
5
12%
12.1
9.87
5.47
4.38
-1.09
-20%
9.06
9.87
-5.47
-60%
5
3
20%
3.68
4.05
1.15
1.1
-0.05
-4%
4.42
4.05
-0.26
-6%
3
2
-12%
17.19
16.25
7.02
6.52
-0.5
-7%
8.72
16.25
-1.12
-13%
7
8
-7%
7.16
7.94
3.73
4.29
0.56
15%
12.74
7.94
-3.62
-28%
2
2
17%
1.46
1.44
0.71
0.78
0.07
10%
3.97
1.44
0.02
1%
1
1
-13%
3.01
2.9
1.19
1.43
0.24
20%
8.96
2.9
0.51
6%
8
11
15%
3.29
3.46
0.71
0.66
-0.05
-7%
3.46
3.46
1.26
36%
3
2
5%
2.56
1.43
1.8
0.62
-1.18
-66%
3.75
1.43
3.76
100%
7
2
6%
2.64
3.02
0.38
0.59
0.21
55%
2.2
3.02
1.56
71%
1
1
125%
2.39
2.52
0.37
0.29
-0.08
-22%
1.4
2.52
-0.55
-39%
1
0
28%
0.66
0.76
0.54
0.64
0.1
19%
6.8
0.76
-0.25
-4%
5
4
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
79
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
62.8
134.71
71.91
1040 724 -325
Dev Priya Inds Ltd
Paper & Wood Products
Kraft paper & paperboard
1041 108 -942
Anjaneya Cold Storage Ltd
Food Products
Meat & edible offals of other animals
150.44
148.83
-1.61
1042 920 -131
Hind Rectifiers Ltd
Electrical & Electronic Goods
Semiconductor devices
98.15
75.38
-22.77
1043 805 -247
Mohamed Aboobacker Chank Lungi Ltd
Clothing and Textile
Other textile articles
16.68
19.38
2.7
1044
Cafe D'Lake Pvt Ltd [Merged]
Misc Manufactured articles
Misc. Manufactured Articles
30.07
27.66
-2.41
1045 854 -200
Ador Multiproducts Ltd
Cosmetics & Soaps
Cosmetics & toilet preparations
10.62
12.35
1.73
1046
-
Tempsens Instruments (India) Pvt Ltd
Misc Manufactured articles
Thermometers
31.11
29.38
-1.73
1047
-
Glamourwear Apparels Pvt Ltd
Clothing and Textile
Apparels (Readymade garment)
35.93
36.89
0.96
1048 187 -870
SD Fine Chem Ltd
Chemicals
Organic chemicals
66.38
59.34
-7.04
1049
-
Terai Tea Co Ltd
Food Products
Tea
44.15
52.41
8.26
1050
-
Vishnu Cotton Mills Ltd
Clothing and Textile
Cotton yarn
47.35
50.54
3.19
1051 665 -395
Asian Lakto Inds Ltd
Food Products
Milk
17.67
21.32
3.65
1052
-
Cement International Ltd
Cement
Cement
36.6
39.03
2.43
1053
-
Shree Bharka Synthetics Ltd
Clothing and Textile
Cloth (Fabrics)
58.81
56.16
-2.65
1054 1319 256
Shree Bharani Spinnings (India) Ltd
Clothing and Textile
High tenacity yarn of viscose rayon
20.45
23.09
2.64
1055 1188 124
UV Boards Ltd
Paper & Wood Products
Plywood
14.89
18.36
3.47
1056 161 -904
IWL India Ltd
Plastics & Polymers
Cellulose adhesive tapes
57.52
54.88
-2.64
1057 471 -595
Schablona India Ltd
Glass & Ceramics
Other ceramic products
28.73
35.34
6.61
1058 482 -585
Alufluoride Ltd
Chemicals
Aluminium fluoride
20.38
25.86
5.48
1059 828 -240
Vacuum Plant & Instruments Mfg Co Ltd
Machinery
Industrial machinery
37.21
33.42
-3.79
1060
Mark Steels Ltd
Iron & Steel
Semi-finished Steel
55.53
57.38
1.85
1061 41 -1029
Bajaj Steel Inds Ltd
Plastics & Polymers
Sacks & bags
229
210.76
-18.24
1062 317 -754
Bhuruka Gases Ltd
Chemicals
Oxygen
37.42
41.75
4.33
1063
Concept Pharmaceuticals Ltd
Pharmaceuticals
Drug formulations
102.19
102.19
0
1064 1341 268
National General Inds Ltd
Iron & Steel
Bars & rods
17.57
20.2
2.63
1065 524 -550
Anjani Synthetics Ltd
Clothing and Textile
Cloth (Fabrics)
212.17
222.12
9.95
1066
Pranavaditya Spinning Mills Ltd
Clothing and Textile
Cotton yarn
25.41
32.66
7.25
SSD Oil Mills Co Ltd
Food Products
Edible oils
292.29
271.27
-21.02
Vandana Ispat Ltd
Iron & Steel
Semi-finished Steel
342.08
265.27
-76.81
Lippi Systems Ltd
Machinery
Printing machinery
25.5
31.47
5.97
-
Mallcom (India) Ltd
Clothing and Textile
Leather gloves
127.52
90.31
-37.21
1071 176 -904
Unique Organics Ltd
Food Products
Spices & Condiments
35.95
54.08
18.13
1072 845 -236
Hind Aluminium Inds Ltd
Non Ferrous Metals
Aluminium bars & rods
220.17
183.58
-36.59
1073 594 -488
Sacheta Metals Ltd
Non Ferrous Metals
Aluminium kitchen ware
36.78
44.71
7.93
1074 890 -193
Kapila Krishi Udyog Ltd
Food Products
Cattle feed
37.95
47.53
9.58
-
-
-
-
1067 1160 1068
84
-
1069 1091 1070
80
13
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
115%
4.65
12.57
1
0.66
-0.34
-34%
2.52
12.57
-1.45
-58%
2
0
-1%
19.61
12.62
12.73
8.16
-4.57
-36%
18.57
12.62
-8.26
-44%
8
5
-23%
16.37
11.87
9.5
7.71
-1.79
-19%
19.07
11.87
-3.92
-21%
10
10
16%
0.73
0.91
0.3
0.41
0.11
37%
5.96
0.91
1.52
26%
2
2
-8%
6.12
5.79
2.85
2.82
-0.03
-1%
5.83
5.79
0.24
4%
9
10
16%
0.69
0.75
0.37
0.42
0.05
14%
7.89
0.75
1.21
15%
3
3
-6%
3.64
4.3
1.46
1.77
0.31
21%
10.99
4.3
-0.51
-5%
5
6
3%
0.61
0.62
0.05
0.17
0.12
240%
5.97
0.62
3.8
64%
0
0
-11%
9.96
8.22
4.55
4.27
-0.28
-6%
15.62
8.22
-2.33
-15%
7
7
19%
5.06
4.99
0.41
0.53
0.12
29%
0.26
4.99
0.21
81%
1
1
7%
7.76
5.18
3.01
0.77
-2.24
-74%
0.68
5.18
2.09
307%
6
2
21%
1.7
2.13
0.61
0.73
0.12
20%
13.12
2.13
-1.87
-14%
3
3
7%
5.22
5.52
3.47
3.49
0.02
1%
19.47
5.52
-10.65
-55%
9
9
-5%
5.48
5.61
0.23
1.1
0.87
378%
0.57
5.61
0.97
170%
0
2
13%
2.12
2.32
0.1
0.3
0.2
200%
0.78
2.32
1.83
235%
0
1
23%
2.2
2.17
0.95
0.87
-0.08
-8%
6.1
2.17
-0.22
-4%
6
5
-5%
4.79
4.77
2.26
2.35
0.09
4%
16.33
4.77
-2.32
-14%
4
4
23%
2.71
2.66
1.3
0.98
-0.32
-25%
15.33
2.66
-3.47
-23%
5
3
27%
4.68
3.12
2.39
1.54
-0.85
-36%
27.39
3.12
-14.11
-52%
12
6
-10%
10.21
9.01
6.38
5.53
-0.85
-13%
26.87
9.01
-8.3
-31%
17
17
3%
4.22
4
1.11
1.29
0.18
16%
3.16
4
0.44
14%
2
2
-8%
32.13
25.99
15.11
10.24
-4.87
-32%
20.82
25.99
-8.8
-42%
7
5
12%
8.03
12.33
2.79
2.93
0.14
5%
8.79
12.33
-4.82
-55%
7
7
0%
7.41
7.41
2.63
2.63
0
0%
3.79
7.41
0
0%
3
3
15%
0.44
0.78
0.05
0.32
0.27
540%
0.3
0.78
1.23
410%
0
2
5%
12.27
12.23
3
2.42
-0.58
-19%
4.41
12.23
-1.2
-27%
1
1
29%
-0.12
4.31
3.73
2.06
-1.67
-45%
23.68
4.31
-14.74
-62%
15
6
-7%
11.18
9.21
0.09
0.6
0.51
567%
0.15
9.21
0.76
507%
0
0
-22%
11.91
11.65
1.52
2.22
0.7
46%
1.82
11.65
0.63
35%
0
1
23%
3.16
3.27
0
0.24
0.24
#DIV/0!%
0.08
3.27
0.25
313%
0
1
-29%
5.54
6.97
1.43
2.05
0.62
43%
2.29
6.97
1.23
54%
1
2
50%
1.97
1.68
1.45
0.97
-0.48
-33%
16.7
1.68
-8.83
-53%
4
2
-17%
7.43
7.05
2.35
2.73
0.38
16%
4.18
7.05
0.33
8%
1
1
22%
2.27
2.44
0.46
0.62
0.16
35%
3.28
2.44
-0.05
-2%
1
1
25%
0.87
0.79
0.55
0.47
-0.08
-15%
13.18
0.79
-2.18
-17%
1
1
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
81
-
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
1075
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Koch Chemical Technology Group India Pvt Ltd
Metal Products
Other fabricated Metal Products
107.13
86.64
-20.49
1076 65 -1020
RS Infra-Transmission Ltd
Iron & Steel
Finished Steel (Non-Alloy Steel)
182.33
177
-5.33
1077 527 -559
Balanoor Plantations & Inds Ltd
Food Products
Plantation crops
11.73
11.46
-0.27
1078
-
Vijay Garments Ltd
Clothing and Textile
Apparels (Readymade garment)
42.24
47.23
4.99
1079
-
Fibre Foils Ltd
Non Ferrous Metals
Tin container
29.32
32.44
3.12
1080 1064 -25
Zeppelin Mobile Systems India Ltd
Glass & Ceramics
Ceramic building bricks, flooring blocks, etc.
110.28
133.64
23.36
1081
-
Bajaj Ventures Ltd
Machinery
Machine tools
70.14
22.81
-47.33
1082
-
Satyakala Agro Oil Products Ltd
Food Products
Rice bran oil
50.3
53.51
3.21
1083
-
Indian Chillies Trading Co Ltd
Food Products
Spices & Condiments
12.03
14.06
2.03
1084 686 -407
Arcee Industries Ltd
Plastics & Polymers
Tubes, pipes & hoses of poly vinyl chloride
16.41
19.36
2.95
1085 974 -120
Ajanta Soya Ltd
Food Products
Vanaspati
264.46
231.99
-32.47
1086
Durgesh Block & China Glass Works Ltd
Glass & Ceramics
Glass & glass wares
21.32
20.77
-0.55
1087 675 -421
Alkali Metals Ltd
Chemicals
Alkali & alkali-earth metals
63.65
57.07
-6.58
1088 493 -604
Sangal Papers Ltd
Paper & Wood Products
Writing, printing paper
58.49
60.39
1.9
1089
Panyam Cements & Mineral Inds Ltd
Cement
Cement
177.49
135.19
-42.3
1090 1314 215
Lactose (India) Ltd
Food Products
Lactose & lactose syrup
20.24
22.49
2.25
1091 520 -580
Archidply Industries Ltd
Paper & Wood Products
Plywood
150.6
151.55
0.95
1092
-
Star Delta Transformers Ltd
Electrical Equipment
Transformers
75.98
69.64
-6.34
1093
-
Deejay Trading Pvt Ltd
Clothing and Textile
Apparels (Readymade garment)
14.49
14.7
0.21
1094
-
General Optics (Asia) Ltd
Misc Manufactured articles
Optical instruments, nec
12.22
12.25
0.03
1095 295 -809
Amrit Corp Ltd
Food Products
Milk
33.93
36.56
2.63
1096 725 -380
Vippy Spinpro Ltd
Clothing and Textile
Cotton yarn
45.16
53.7
8.54
1097 733 -373
Agrocel Industries Ltd
Chemicals
Bromine
87.84
76.94
-10.9
138.33
139.15
0.82
-
-
1098 512 -595
APW President Systems Ltd
Metal Products
Miscellaneous articles of base metals
1099
Associated Latex (India) Ltd
Rubber Products
Synthetic rubber, nec
12.76
10.11
-2.65
Mohit Industries Ltd
Clothing and Textile
Cotton & blended yarn, texturised
97.16
108.33
11.17
1101 503 -608
Lotus Chocolate Co Ltd
Food Products
Chocolate & sugar confectionery
26.38
30.32
3.94
1102 436 -676
Green Pack Foils Pvt Ltd
Non Ferrous Metals
Aluminium foils
21.32
18.76
-2.56
1103 1323 210
Associated Alcohols & Breweries Ltd
Food Products
Ethyl alcohol (strength less than 80%) - (potable alcohol)
70.69
80.66
9.97
1104
Reynolds Pens India Pvt Ltd
Misc Manufactured articles
Pens & pencils
32.64
30.28
-2.36
168.81
183.67
14.86
-
1100 1194
85
-
1105 1000 -115
Jhaveri Flexo India Ltd
Chemicals
Other sheets, films & foils of plastics
1106
-
Allana Investments & Trading Co Ltd
Food Products
Meat preparations
315.82
237.49
-78.33
1107
-
Emaar Diamonds Pvt Ltd
Gems & Jewellery
Diamonds
33.57
33.98
0.41
1108 544 -574
SSF Ltd
Food Products
Fish
18.14
21.46
3.32
1109
Ambey Metallic Ltd
Iron & Steel
Sponge iron
46.84
20.84
-26
-
82
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
-19%
49.36
25.78
30.4
14.93
-15.47
-51%
42.35
25.78
-27.18
-64%
28
17
-3%
12.38
10.45
2.72
2.83
0.11
4%
10.26
10.45
-1.89
-18%
1
2
-2%
2.26
2.26
1.02
1.13
0.11
11%
5.97
2.26
0.38
6%
9
10
12%
2.24
1.8
0.08
0.19
0.11
138%
0.13
1.8
0.95
731%
0
0
11%
3.51
3.98
0.97
1.28
0.31
32%
4.36
3.98
-0.51
-12%
3
4
21%
19.83
16.03
7.5
3.28
-4.22
-56%
7.08
16.03
-5.26
-74%
7
2
-67%
5.49
3.73
2.54
2.38
-0.16
-6%
6.06
3.73
1.68
28%
4
10
6%
2.63
2.64
1.19
1.24
0.05
4%
5.37
2.64
-0.24
-4%
2
2
17%
1.08
1.16
0.29
0.37
0.08
28%
4.74
1.16
1.23
26%
2
3
18%
0.55
0.55
0.06
0.19
0.13
217%
0.9
0.55
1.71
190%
0
1
-12%
1.98
2.35
0.08
0.45
0.37
463%
0.13
2.35
1.46
1123%
0
0
-3%
3.28
3.29
0.81
1.03
0.22
27%
5.04
3.29
0.88
17%
4
5
-10%
12.3
12.43
8.08
6.54
-1.54
-19%
12.32
12.43
-3.41
-28%
13
11
3%
5.34
5.27
1.14
1.25
0.11
10%
4.43
5.27
0.08
2%
2
2
-24%
56.63
36.05
34.47
14.54
-19.93
-58%
61.72
36.05
-46.56
-75%
19
11
11%
2.59
3.21
0.05
0.5
0.45
900%
0.34
3.21
0.52
153%
0
2
1%
26.93
22.56
14.25
7.9
-6.35
-45%
11.01
22.56
-6.28
-57%
9
5
-8%
8.99
8.28
5.15
4.6
-0.55
-11%
23.17
8.28
-7.9
-34%
7
7
1%
0.45
0.3
0.05
0.1
0.05
100%
7.29
0.3
5.15
71%
0
1
0%
6.75
5.49
4.03
3.27
-0.76
-19%
19.87
5.49
-5.96
-30%
33
27
8%
5.41
5.24
2.78
2.59
-0.19
-7%
9.99
5.24
-3.71
-37%
8
7
19%
4.66
4.96
1.06
0.97
-0.09
-8%
3.94
4.96
-0.47
-12%
2
2
-12%
7.19
8.05
1.91
2.25
0.34
18%
5.53
8.05
0.08
1%
2
3
1%
18.2
13.48
9.21
5.4
-3.81
-41%
17.1
13.48
-8.26
-48%
7
4
-21%
0.38
0.36
0.12
0.13
0.01
8%
4.6
0.36
9.85
214%
1
1
11%
5.91
6.43
1.1
1.16
0.06
5%
2.45
6.43
-0.61
-25%
1
1
15%
2.7
2.14
1.67
1.1
-0.57
-34%
13.22
2.14
-2.4
-18%
6
4
-12%
2.14
2.19
0.89
1.02
0.13
15%
14
2.19
0.12
1%
4
5
14%
7.24
7.21
1.17
1.2
0.03
3%
1.94
7.21
-0.4
-21%
2
1
-7%
12.47
8.82
8.54
5.36
-3.18
-37%
23.39
8.82
-8.3
-35%
26
18
9%
10.46
14.56
1
1.05
0.05
5%
1.01
14.56
-0.33
-33%
1
1
-25%
43.27
24.37
26.61
13.88
-12.73
-48%
30.89
24.37
-17.83
-58%
8
6
1%
2.07
2.39
0.23
0.53
0.3
130%
1.43
2.39
1.63
114%
1
2
18%
1.78
1.76
0.68
0.68
0
0%
7.5
1.76
-0.37
-5%
4
3
-56%
2.64
3.79
1.18
1.51
0.33
28%
7.61
3.79
1.1
14%
3
7
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
83
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
19.92
26.22
6.3
United Drilling Tools Ltd
Machinery
Machine tools for drilling, boring, milling, etc.
1111 887 -234
KG Petrochem Ltd
Clothing and Textile
Towels including turkish towels
55.04
62.07
7.03
1112
Nikita Papers Pvt Ltd
Paper & Wood Products
Kraft paper & paperboard
31.63
42.4
10.77
Smartchem Technologies Ltd
Chemicals
Ammonium nitrate
82.96
50.89
-32.07
98.96
94.6
-4.36
1110
-
-
1113 697 -426 1114 180 -944
Lubi Electricals Ltd
Electrical & Electronic Goods
Miscellaneous electronic equipment
1115 616 -509
MVL Telecom Ltd
Electrical & Electronic Goods
VCD players
241.15
241.15
0
1116
-
Vasundhara Rasayans Ltd
Chemicals
Aluminium hydroxide
15.78
17.16
1.38
1117
-
Vallabh Steels Ltd
Iron & Steel
Cold rolled coils, strips, sheets
303.01
248.78
-54.23
50.05
43.98
-6.07
1118 107 -1021
Proseal Closures Ltd
Metal Products
Stoppers, caps & lids (including crown caps)
1119 799 -330
Divya Jyoti Inds Ltd
Food Products
Soyabean oil cake
278.95
158.15
-120.8
1120 444 -686
Tarapur Transformers Ltd
Electrical Equipment
Transformers
23.82
30.27
6.45
1121
-
Sivanandha Pipe Fittings Ltd
Metal Products
Tube & pipe fittings
17.16
11.91
-5.25
1122
-
Multitex Filteration Engineers Ltd
Machinery
General purpose machinery
110.79
102.64
-8.15
Tamil Nadu Salt Corpn Ltd
Food Products
Salt
16
16.51
0.51
80.84
86.4
5.56
56.6
46.49
-10.11
1123 582 -551 1124 989 -145
Vimta Labs Ltd
Pharmaceuticals
Drugs, medicines & allied products
1125
Apollo Earthmovers Ltd
Auto
Earth moving machinery
1126 146 -990
Anjani Portland Cement Ltd
Cement
Cement
127.57
119
-8.57
1127
-
Ashnoor Textile Mills Ltd
Clothing and Textile
Terry towelling & similar woven terry fabrics
36.95
30.42
-6.53
1128
-
Ravalgaon Sugar Farm Ltd
Food Products
Sugar
91.54
61.2
-30.34
1129
-
IST Ltd
Misc Manufactured articles
Clocks & watches
18.48
18.58
0.1
1130 1022 -118
Sona Processors (India) Ltd
Clothing and Textile
Cloth processed
29.81
29.96
0.15
1131
Cerebra Integrated Technologies Ltd
Electrical & Electronic Goods
Computer systems
50.38
59.5
9.12
Pennwalt Ltd
Machinery
Machinery used in food & beverage industries
32.31
24.95
-7.36
BP Oil Mills Ltd
Food Products
Vegetable oils
97.49
97.72
0.23
1134 453 -691
Shree Rajeshwaranand Paper Mills Ltd
Paper & Wood Products
Writing, printing paper
56.12
58.8
2.68
1135
-
Raghuvir Exim Ltd
Clothing and Textile
Cotton madeups (Mill sector)
23.7
33.65
9.95
1136
-
Salguti Industries Ltd
Plastics & Polymers
Sacks & bags of polyethylene
68.37
71.38
3.01
1137
-
Paradise Plastics Enterprise Ltd
Plastics & Polymers
Plastic Products
49.94
49.66
-0.28
1138
-
Sunshield Chemicals Ltd
Chemicals
Phenols & their derivatives
62.86
64.43
1.57
1139 381 -768
Devi Sea Foods Ltd
Food Products
Shrimps
164.32
164.81
0.49
1140
Maruti Fertochem Ltd
Chemicals
NPK mixed fertilisers
59.6
63.7
4.1
162.49
167.42
4.93
-
-
1132
-
1133
-
New
-
1141 1185
34
Raghuvar (India) Ltd
Food Products
Vanaspati
1142 1229
77
Bemco Hydraulics Ltd
Machinery
Hydraulic presses
23.1
17.64
-5.46
Unibios Laboratories Ltd
Pharmaceuticals
Drug formulations
56.74
73.46
16.72
Clothing and Textile
Textured yarn of synthetic filament yarn
62.91
81.35
18.44
1143
-
1144
-
84
Agrawal Indotex Ltd
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
32%
0.7
1.43
0.22
0.76
0.54
245%
4.84
1.43
-1.78
-37%
1
3
13%
10.83
7.13
1.94
0.99
-0.95
-49%
4.42
7.13
-0.08
-2%
4
2
34%
1.9
2.51
0.43
0.43
0
0%
3.16
2.51
-0.25
-8%
1
1
-39%
20.45
14.33
12.53
8.49
-4.04
-32%
35.63
14.33
-13.28
-37%
15
17
-4%
8.65
8.44
4.82
3.95
-0.87
-18%
15.64
8.44
-4.01
-26%
5
4
0%
2.17
2.17
1
1
0
0%
4.36
2.17
0
0%
0
0
9%
1.86
2.11
0.83
0.92
0.09
11%
14.14
2.11
-2.6
-18%
5
5
-18%
9.7
8.54
1.12
1.61
0.49
44%
1.35
8.54
0.53
39%
0
1
-12%
9.26
7.6
4.72
3.53
-1.19
-25%
27.35
7.6
-6.22
-23%
9
8
-43%
2.24
3.73
0.02
0.59
0.57
2850%
0.2
3.73
1.79
895%
0
0
27%
3.99
3.6
1.96
1.54
-0.42
-21%
7.89
3.6
-3.75
-48%
8
5
-31%
1.32
2.26
0.59
0.99
0.4
68%
15.77
2.26
-0.42
-3%
3
8
-7%
8.51
9.48
4.57
4.4
-0.17
-4%
18.47
9.48
-7.17
-39%
4
4
3%
2.4
1.6
1.2
0.57
-0.63
-53%
13.78
1.6
0.78
6%
8
3
7%
23.9
20.67
4.04
2.66
-1.38
-34%
2.54
20.67
-0.64
-25%
5
3
-18%
11.24
8.72
7.11
5.5
-1.61
-23%
25.6
8.72
-9.35
-37%
13
12
-7%
34.59
26.67
16.67
11.69
-4.98
-30%
21.23
26.67
-14.91
-70%
13
10
-18%
4.12
3.28
1.09
0.99
-0.1
-9%
0.91
3.28
2.51
276%
3
3
-33%
12.65
12.15
6.93
6.15
-0.78
-11%
15.34
12.15
-4.1
-27%
8
10
1%
3.9
3.52
1.74
1.77
0.03
2%
1.39
3.52
0.09
6%
9
10
1%
2.82
3.07
0.38
0.58
0.2
53%
2.37
3.07
1.37
58%
1
2
18%
1.71
1.54
1.46
1.11
-0.35
-24%
12.97
1.54
-5.3
-41%
3
2
-23%
15.03
11.59
9.8
7.04
-2.76
-28%
27.6
11.59
-10.49
-38%
30
28
0%
1.89
1.65
0.48
0.55
0.07
15%
1.69
1.65
0.87
51%
0
1
5%
5.76
5.3
0.47
0.83
0.36
77%
1.99
5.3
0.13
7%
1
1
42%
0.96
1.18
0.32
0.42
0.1
31%
2.01
1.18
-0.34
-17%
1
1
4%
6.25
5.86
0.15
0.33
0.18
120%
0.35
5.86
0.4
114%
0
0
-1%
4.31
4.24
0.13
0.39
0.26
200%
0.62
4.24
1.39
224%
0
1
2%
6.92
8.74
3.92
3.05
-0.87
-22%
10.08
8.74
-3.67
-36%
6
5
0%
19.68
16.96
9.04
5.32
-3.72
-41%
8.63
16.96
-3.89
-45%
6
3
7%
3.46
4.12
1.23
1.09
-0.14
-11%
4.74
4.12
-0.4
-8%
2
2
3%
2.63
2.48
0.28
0.42
0.14
50%
0.75
2.48
0.08
11%
0
0
-24%
2.64
2.84
0.33
0.58
0.25
76%
1.56
2.84
2.74
176%
1
3
29%
3.41
3.93
0.83
1
0.17
20%
2.31
3.93
-1.95
-84%
1
1
29%
10.09
9.93
2.54
1.17
-1.37
-54%
4.05
9.93
-2.19
-54%
4
1
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
85
-
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
1145
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Betex India Ltd
Clothing and Textile
Cloth processed
17.94
19.64
1.7
Mewar Polytex Ltd
Plastics & Polymers
Sacks & bags of polyethylene
22.87
25.61
2.74
1147 218 -939
Kakatiya Cement Sugar & Inds Ltd
Cement
Cement
173.77
124.2
-49.57
1148 480 -678
Nutraplus Products (India) Ltd
Chemicals
Anisole
11.82
14.06
2.24
1149 875 -284
Uma Polymers Ltd
Plastics & Polymers
Plastic packaging goods
90.57
81.09
-9.48
1150 1107 -53
JMT Auto Ltd
Automobile ancillaries
Drive transmission & steering parts
189.12
190.89
1.77
1151
-
Sahayamatha Salt Refinery Ltd
Food Products
Salt
14.26
19.64
5.38
1152
-
Anjani Dham Inds Ltd
Clothing and Textile
Cloth (Fabrics)
169.11
227.58
58.47
1153
-
Clear Mipak Packaging Solutions Ltd
Plastics & Polymers
Plastic Products
51.45
83.51
32.06
1154
-
Standard Pharmaceuticals Ltd
Pharmaceuticals
Drugs, medicines & allied products
14.14
13.67
-0.47
1155
-
Mini Diamonds (India) Ltd
Gems & Jewellery
Diamonds
13.83
18.16
4.33
1156
-
KP Sanghvi Intl Ltd
Gems & Jewellery
Jewellery
57.37
42.82
-14.55
1157
-
Jindal Architecture Ltd
Metal Products
Articles of iron & steel
48.81
45.04
-3.77
1158 1053 -115
Kundil Ispat Ltd
Iron & Steel
Bars & rods
68.1
75.84
7.74
1159 320 -849
Kolhapur Steel Ltd
Iron & Steel
Steel castings
31.89
34.52
2.63
1160
-
Bihar Rubber Co Ltd
Clothing and Textile
Waterproof footwear
13.33
21.14
7.81
1161 299 -872
Virat Industries Ltd
Clothing and Textile
Apparels - knitted / crocheted
13.76
13.51
-0.25
1162 497 -675
Kilburn Office Automation Ltd
Machinery
Franking machines
35.85
39.87
4.02
1163 1178
Deccan Polypacks Ltd
Plastics & Polymers
Plastic packaging goods
28.37
26.7
-1.67
1164 695 -479
Indo Borax & Chemicals Ltd
Chemicals
Boric acid
39.63
35.31
-4.32
1165 623 -552
India Dairy Products Ltd
Food Products
Milk
13.18
14.38
1.2
1166 1150 -26
Roop Telsonic Ultrasonix Ltd
Electrical & Electronic Goods
20.14
19.7
-0.44
1167
Pure Pharma Ltd
Pharmaceuticals
Industrial electronics & automation equipment Drugs, medicines & allied products
16.88
23.12
6.24
1168 1034 -144
Mangalam Ventures Ltd
Clothing and Textile
Apparels - knitted / crocheted
29.33
34.38
5.05
1169
-
Mahavir Rolling Mill Ltd
Iron & Steel
Heavy structurals (Bridges & bridge sect, towers, lattice masts, angles, shape
93.59
66.48
-27.11
1170
-
Mepco Industries Ltd
Chemicals
Chlorates & perchlorates
30.89
27.25
-3.64
1171
-
Ashiana Ispat Ltd
Iron & Steel
Bars & rods
208.75
192.78
-15.97
1172 778 -404
Hawa Engineers Ltd
Machinery
Valves
23.49
26.18
2.69
1173
Rangar Breweries Ltd
Food Products
Ethyl alcohol (strength less than 80%) - (potable alcohol)
38.23
45.26
7.03
1174 376 -808
Shanthi Gears Ltd
Machinery
Gears
252.27
121.4
-130.87
1175
-
Shri Ram Chlorochem Ltd
Chemicals
Organic chemicals
10.46
10.77
0.31
1176
-
Herbicides (India) Ltd
Chemicals
Pesticides
9.71
10.65
0.94
1177
-
Shankar Packagings Ltd
Plastics & Polymers
Sacks & bags of polyethylene
124.61
113.5
-11.11
1178 689 -499
D&H Welding Electrodes (India) Ltd
Electrical Equipment
Welding electrodes / sticks / wires / fluxes
46.7
50.48
3.78
1179 1130 -59
Biecco Lawrie Ltd
Electrical Equipment
Switchgears, nec
52.97
63.15
10.18
1146 1167
11
5
-
-
86
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
9%
2.54
2.41
0.48
0.64
0.16
33%
2.53
2.41
0.44
17%
3
3
12%
1.74
3.85
0.68
0.71
0.03
4%
5.5
3.85
-0.2
-4%
3
3
-29%
37.76
23.4
21.1
11.19
-9.91
-47%
13.54
23.4
-5.91
-44%
12
9
19%
1.27
2.32
0.33
0.73
0.4
121%
5.48
2.32
-1.61
-29%
3
5
-10%
6.96
7.16
2.59
2.68
0.09
3%
5.06
7.16
-0.52
-10%
3
3
1%
40.05
41.06
3.46
3.53
0.07
2%
1.33
41.06
-0.79
-59%
2
2
38%
1.7
2.12
0.9
0.66
-0.24
-27%
10.24
2.12
-3.56
-35%
6
3
35%
12.34
11.19
2.34
0.39
-1.95
-83%
4.27
11.19
-3.47
-81%
1
0
62%
11.11
10.14
4.41
1.07
-3.34
-76%
5.35
10.14
-4.28
-80%
9
1
-3%
1.62
2.03
0.4
0.7
0.3
75%
2.46
2.03
0.73
30%
3
5
31%
0.18
0.24
0.09
0.11
0.02
22%
1.25
0.24
0.65
52%
1
1
-25%
9.23
6.77
6.41
5
-1.41
-22%
22.42
6.77
-7.83
-35%
11
12
-8%
5.2
5.98
0.37
0.89
0.52
141%
0.36
5.98
0.46
128%
1
2
11%
1.96
2.06
0.33
0.35
0.02
6%
1.85
2.06
0.01
1%
0
0
8%
3.42
4.65
2.57
1.83
-0.74
-29%
24.58
4.65
-13.43
-55%
8
5
59%
0.52
0.76
0.15
0.22
0.07
47%
7.16
0.76
-1.73
-24%
1
1
-2%
3.38
3.1
1.83
1.46
-0.37
-20%
22.8
3.1
-6.68
-29%
13
11
11%
7.01
7.88
1.46
1.21
-0.25
-17%
4.44
7.88
-0.79
-18%
4
3
-6%
1.98
1.7
0.26
0.49
0.23
88%
2.54
1.7
1.68
66%
1
2
-11%
12.94
8.43
7.87
4.74
-3.13
-40%
27.45
8.43
-13.73
-50%
20
13
9%
4.19
3.86
1.15
0.98
-0.17
-15%
8.73
3.86
-1.72
-20%
9
7
-2%
3.51
3.2
1.7
1.15
-0.55
-32%
9.31
3.2
-0.37
-4%
8
6
37%
1.97
1.73
0.1
0.06
-0.04
-40%
0.44
1.73
0.3
68%
1
0
17%
2.06
2.49
0.59
0.6
0.01
2%
4.39
2.49
-0.53
-12%
2
2
-29%
9.71
7.09
4.68
3.95
-0.73
-16%
25.91
7.09
-8.06
-31%
5
6
-12%
5.47
5.6
2.95
2.67
-0.28
-9%
8.92
5.6
-1.81
-20%
10
10
-8%
7.67
8.13
2.04
2.06
0.02
1%
5.59
8.13
-0.66
-12%
1
1
11%
0.98
1.04
0.38
0.41
0.03
8%
6.44
1.04
-0.03
0%
2
2
18%
2.47
2.61
0.61
0.54
-0.07
-11%
4.52
2.61
-0.71
-16%
2
1
-52%
105.79
55.36
44.06
16.18
-27.88
-63%
16.01
55.36
-9.99
-62%
17
13
3%
1.34
1.42
0.26
0.36
0.1
38%
3.54
1.42
1.04
29%
2
3
10%
0.51
0.62
0.03
0.14
0.11
367%
0.3
0.62
1.31
437%
0
1
-9%
15.52
12.44
5.88
4.69
-1.19
-20%
10.21
12.44
-3.56
-35%
5
4
8%
4.4
2.97
2.41
1.59
-0.82
-34%
15.44
2.97
-6.72
-44%
5
3
19%
3.7
3.24
2.23
1.73
-0.5
-22%
5.68
3.24
-3.8
-67%
4
3
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
87
1181
99
-
1182 956 -236
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
1180 1289
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Incap Ltd
Electrical & Electronic Goods
Electrolytic capacitors
11.52
12.57
1.05
Muthur Murugan Mills Ltd
Clothing and Textile
Cotton & blended yarn
18.75
22.26
3.51
Phyto Chem (India) Ltd
Chemicals
Pesticides
10.53
15.09
4.56
40.18
57.29
17.11
1183 1005 -188
Sohrab Spinning Mills Ltd
Clothing and Textile
Tyre cord fabric of high tenacity yarns
1184
Everest Flavours Ltd
Chemicals
Menthol
74.09
44.89
-29.2
Suraj Products Ltd
Iron & Steel
Sponge iron
55.74
51.89
-3.85
105.55
129.02
23.47
-
1185 607 -588 1186 836 -360
S B & T International Ltd
Gems & Jewellery
Jewellery of pearls, precious & semi-precious stones
1187 943 -254
Astra Microwave Products Ltd
Electrical & Electronic Goods
Microwave passive components
112.45
102.21
-10.24
1188
-
Gulshan Chemicals Ltd
Chemicals
Sodium hydrosulphites
49.73
50.86
1.13
1189
-
Khemi Filaments Ltd
Clothing and Textile
Synthetic filament yarn other than sewing threads
28.17
34.69
6.52
1190 43 -1157
Hindusthan Udyog Ltd
Iron & Steel
Steel castings
60.29
47.75
-12.54
1191
Indian Furniture Products Ltd
Paper & Wood Products
Furniture
92.82
92.83
0.01
1192 159 -1043
Gem Sugars Ltd
Food Products
Sugar
164.8
172.62
7.82
1193
Suryaamba Spinning Mills Ltd
Clothing and Textile
Polyester filament yarn (PFY)
83.39
82.6
-0.79
1194 465 -739
Schutz Dishman Biotech Pvt Ltd
Pharmaceuticals
Chlorhexidine
18.3
16.26
-2.04
1195 701 -504
Transweld Mechanical Engg Works Pvt Ltd
Electrical Equipment
Parts of transformers, nec
12.24
11.87
-0.37
22.14
23.25
1.11
-
-
1196 893 -313
Panchsheel Organics Ltd
Pharmaceuticals
Drugs, medicines & allied products
1197 658 -549
Premier Cryogenics Ltd
Chemicals
Hydrogen, rare & other gases
11.31
10.2
-1.11
1198 1219
Raasi Refractories Ltd
Glass & Ceramics
Refractory bricks
29.74
33.89
4.15
1199 1161 -48
Ankit Ispat Pvt Ltd
Iron & Steel
Semi-finished Steel
51.01
61.77
10.76
1200 114 -1096
Sethia Oils Ltd
Food Products
Rice bran oil
104.16
76.99
-27.17
1201 265 -946
MPS Ltd
Paper & Wood Products
Printed books, brochures, etc.
165.02
140.2
-24.82
1202 398 -814
Espiem Plasticss Ltd
Plastics & Polymers
Plastic Products
44.17
45.53
1.36
1203
-
Gagan Polycot India Ltd
Clothing and Textile
Cotton yarn
28.91
39.28
10.37
1204 856 -358
Subh Laxmi Syntex Ltd
Clothing and Textile
Cloth (Fabrics)
31.7
33.42
1.72
1205 203 -1012
Jayshree Chemicals Ltd
Chemicals
Sodium hydroxide (Caustic Soda)
59.52
50.56
-8.96
1206 378 -838
CMI Ltd
Wires & Cables
Jelly filled cables
51.37
48.21
-3.16
1207 740 -477
Shital Fibres Ltd
Clothing and Textile
Blankets & travelling rugs
98.97
117.78
18.81
1208 1139 -79
Sri Rama Vilas Service Ltd
Metal Products
Articles of iron & steel
17.32
13.42
-3.9
1209 892 -327
Continental Device India Ltd
Electrical & Electronic Goods
Semiconductor devices
84.13
77.61
-6.52
1210 450 -770
Centenial Surgical Suture Ltd
Electrical & Electronic Goods
Surgical equipment
47.28
46.27
-1.01
1211
HGS (India) Ltd
Plastics & Polymers
Plastic Products
35.9
27.69
-8.21
1212 1191 -31
Anest Iwata Motherson Ltd
Machinery
Industrial valves
18.99
18.4
-0.59
1213 359 -864
Golkunda Diamonds & Jewellery Ltd
Gems & Jewellery
Diamonds
55.97
81.56
25.59
1214
National Protein & Solvent Ltd
Food Products
Edible oils
147.83
183.39
35.56
11
-
-
88
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
9%
1.35
1.53
0.24
0.33
0.09
38%
2.38
1.53
0.92
39%
2
3
19%
2.03
1.75
0.85
0.69
-0.16
-19%
9.29
1.75
-2.23
-24%
5
3
43%
1.09
0.87
0.09
0.13
0.04
44%
0.79
0.87
0.28
35%
1
1
43%
1.61
1.9
0.17
0.22
0.05
29%
1.64
1.9
-0.68
-41%
0
0
-39%
1.98
2.56
1.21
1.86
0.65
54%
2.48
2.56
0.32
13%
2
4
-7%
6.04
7.57
1.29
1.41
0.12
9%
3.85
7.57
0.01
0%
2
3
22%
4.23
4.86
0.72
0.34
-0.38
-53%
0.56
4.86
-0.32
-57%
1
0
-9%
29.98
23.84
14.49
7.14
-7.35
-51%
8.46
23.84
-3.98
-47%
13
7
2%
7.78
8.13
4.48
2.45
-2.03
-45%
15.45
8.13
-6.55
-42%
9
5
23%
0.55
0.51
0.07
0.09
0.02
29%
0.88
0.51
0.26
30%
0
0
-21%
8.75
7.54
4.89
4.38
-0.51
-10%
12.5
7.54
-4.36
-35%
8
9
0%
6.02
6.58
2.36
2.06
-0.3
-13%
5.05
6.58
-1.17
-23%
3
2
5%
33.87
29.73
6.61
2.8
-3.81
-58%
2.9
29.73
-1.73
-60%
4
2
-1%
4.39
4.41
0.12
0.27
0.15
125%
0.29
4.41
0.44
152%
0
0
-11%
3.96
2.88
2.13
1.58
-0.55
-26%
13.98
2.88
-2.52
-18%
12
10
-3%
1.31
1.33
0.84
0.76
-0.08
-10%
24.64
1.33
-4.61
-19%
7
6
5%
1.95
2.15
0.73
0.91
0.18
25%
6.49
2.15
-1.41
-22%
3
4
-10%
4.81
4.23
3.22
2.57
-0.65
-20%
18.83
4.23
-7.36
-39%
28
25
14%
3.3
3.92
-0.09
0.17
0.26
-289%
0.54
3.92
0.21
39%
0
1
21%
1.23
1.15
0.15
0.15
0
0%
0.76
1.15
-0.07
-9%
0
0
-26%
9.08
6.42
5.46
3.67
-1.79
-33%
24.98
6.42
-7.7
-31%
5
5
-15%
29.45
15.05
18.16
7.13
-11.03
-61%
11.51
15.05
-5.25
-46%
11
5
3%
4.94
4.49
2.43
1.84
-0.59
-24%
15
4.49
-6.08
-41%
6
4
36%
0.03
0.04
0.01
0.02
0.01
100%
0.27
0.04
0
0%
0
0
5%
3.77
3.92
0.01
0.17
0.16
1600%
0.17
3.92
0.43
253%
0
1
-15%
9.24
9.13
4.89
4.73
-0.16
-3%
42.45
9.13
-32.83
-77%
8
9
-6%
3.36
4
2.15
1.92
-0.23
-11%
8.08
4
-1.36
-17%
4
4
19%
8.4
11.7
2.27
0.93
-1.34
-59%
2.89
11.7
-1.91
-66%
2
1
-23%
4.18
3.31
2.75
2.31
-0.44
-16%
10.91
3.31
-2.27
-21%
16
17
-8%
7.17
8.97
1.79
3.07
1.28
72%
2.2
8.97
-1.4
-64%
2
4
-2%
4.96
4.47
1.74
1.55
-0.19
-11%
8.48
4.47
-1.57
-19%
4
3
-23%
11.55
7.91
6.58
4.26
-2.32
-35%
18.82
7.91
-7.21
-38%
18
15
-3%
1.3
1.99
0.1
0.5
0.4
400%
0.84
1.99
0.64
76%
1
3
46%
5.54
2.69
1.58
0.51
-1.07
-68%
4.36
2.69
-3.12
-72%
3
1
24%
5.45
5.68
0.84
0.15
-0.69
-82%
2.1
5.68
-1.76
-84%
1
0
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
89
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
1215
-
Manugraph India Ltd
Machinery
Printing machinery
398.18
207.12
-191.06
1216
-
Shree Sponge Steel & Forging Ltd
Iron & Steel
Castings
17.38
14.19
-3.19
1217
-
Saro Rubber & Allied Products Ltd
Rubber Products
Rubber & rubber products
23.27
23.27
0
Empire Spices & Foods Ltd
Food Products
Spices & Condiments
32.56
36.93
4.37
65.27
60.71
-4.56
1218 999 -229 1219 532 -697
Mohindra Fasteners Ltd
Metal Products
Screws, bolts, nuts, rivets, washers, etc.
1220 1358 128
Usha Yarns Ltd
Clothing and Textile
Cotton yarn
13.09
12.24
-0.85
1221
-
Godrej Waterside Properties Pvt Ltd
Misc Manufactured articles
Misc. Manufactured Articles
59.25
87.02
27.77
1222
-
Cabb Karnavati Rasayan Ltd
Chemicals
Monochloroacetic acid
62.15
61.89
-0.26
1223
-
Chandan Steel Ltd
Iron & Steel
Semi-finished Steel
366.77
290.99
-75.78
1224
-
Cherma'S Exquisite Ltd
Clothing and Textile
Apparels (Readymade garment)
127.95
127.45
-0.5
1225 751 -484
Foods & Inns Ltd
Food Products
Vegetable / fruit products
197.32
216.66
19.34
1226
-
APR Sacks Ltd
Misc Manufactured articles
Misc. Manufactured Articles
60.03
66.63
6.6
1227
-
Kanchi Karpooram Ltd
Chemicals
Rosin & resin acids
29.11
29.05
-0.06
1228
-
Superfine Knitters Ltd
Clothing and Textile
Apparels (Readymade garment)
27.17
28.75
1.58
Cords Cable Inds Ltd
Wires & Cables
Wires & cables, nec
222.39
220.41
-1.98
198.65
152.03
-46.62
1229 679 -560 1230 365 -875
Super Tannery Ltd
Clothing and Textile
Leather, canvas & other shoes, chappals, etc.
1231 105 -1136
Maithan Ceramic Ltd
Glass & Ceramics
Refractory bricks
107.55
106.12
-1.43
1232 1018 -224
AML Steel Ltd
Iron & Steel
Semi-finished Steel
89.36
101.5
12.14
1233
Dina Iron & Steel Ltd
Iron & Steel
Semi-finished Steel
68.45
63.48
-4.97
1234 160 -1084
IMP Powers Ltd
Electrical Equipment
Distribution transformers
190.66
192.7
2.04
1235 165 -1080
Advance Power Display Systems Ltd
Electrical Equipment
Static converters
172.46
150.61
-21.85
1236
Suraj Ltd
Metal Products
Tubes & pipes
233.14
173.16
-59.98
Raj Packaging Inds Ltd
Plastics & Polymers
Plastic packaging goods
19.67
18.92
-0.75
30.9
32.73
1.83
-
-
1237 758 -489 1238 933 -315
Sonal Adhesives Ltd
Plastics & Polymers
Self-adhesive plates, sheets, films, etc.
1239 889 -360
Modinagar Paper Mills Ltd
Paper & Wood Products
Kraft paper & paperboard
28.53
38.3
9.77
1240
-
Jai Bharat Gum & Chemicals Ltd
Food Products
Guar gum
154.55
135.17
-19.38
1241
-
Keerthi Industries Ltd
Cement
Cement
61.19
62.59
1.4
1242 15 -1237
Allana Cold Storage Ltd
Food Products
Meat of sheep, goats
246.48
165.58
-80.9
1243 294 -959
Antarctic Industries Ltd
Iron & Steel
Semi-finished Steel
62.97
50.78
-12.19
1244
-
Mannohar Lal Hira Lal Ltd
Metal Products
Wires & ropes of iron & steel
87.98
86.4
-1.58
1245
-
Saru Aikoh Chemicals Ltd
Chemicals
Miscellaneous chemicals
9.6
11.09
1.49
1246
-
Detail Clothing Ltd
Clothing and Textile
Apparels (Readymade garment)
8.99
10.14
1.15
1247
-
Kalyani Hayes Lemmerz Ltd
Automobile ancillaries
Wheels/wheel rims
260.57
233.58
-26.99
1248
-
All Colour Garments Pvt Ltd
Clothing and Textile
Apparels (Readymade garment)
13.48
13.8
0.32
Indus Smelters Ltd
Iron & Steel
Bars & rods
47.05
49.34
2.29
1249 498 -761
90
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
-48%
68.65
30.07
36.89
12.91
-23.98
-65%
13.22
30.07
-8.39
-63%
9
6
-18%
1.24
1.6
0.59
0.75
0.16
27%
8.5
1.6
-0.14
-2%
3
5
0%
1.81
1.81
0.83
0.83
0
0%
4.63
1.81
0
0%
4
4
13%
2.1
2.41
0.6
0.57
-0.03
-5%
4.81
2.41
-0.81
-17%
2
2
-7%
9.58
8.92
2.17
2.02
-0.15
-7%
5.33
8.92
-0.72
-14%
3
3
-6%
0.93
1.56
0.12
0.29
0.17
142%
1.16
1.56
1.49
128%
1
2
47%
18.21
26.82
1.64
0.39
-1.25
-76%
1.32
26.82
-1.14
-86%
3
0
0%
13.34
7.84
6.6
3.23
-3.37
-51%
29.32
7.84
-19.5
-67%
11
5
-21%
30.8
27.38
7.05
5.01
-2.04
-29%
2.58
27.38
-0.33
-13%
2
2
0%
9.62
9.13
0.91
0.92
0.01
1%
2.77
9.13
-0.19
-7%
1
1
10%
23.71
21.75
6.22
1.65
-4.57
-73%
4.03
21.75
-3.36
-83%
3
1
11%
5.23
4.8
1.01
0.76
-0.25
-25%
1.82
4.8
-0.36
-20%
2
1
0%
3.12
3.81
1.13
0.97
-0.16
-14%
13.13
3.81
-2.51
-19%
4
3
6%
2.49
2.88
0.22
0.26
0.04
18%
0.9
2.88
0.68
76%
1
1
-1%
19.77
19.2
7.13
4.19
-2.94
-41%
6.15
19.2
-2.98
-48%
3
2
-23%
16.01
14.52
4.96
4.45
-0.51
-10%
4.57
14.52
-0.99
-22%
2
3
-1%
12.6
9.32
5.78
3.98
-1.8
-31%
11.09
9.32
-6.24
-56%
5
4
14%
3.81
4.4
0.29
0.24
-0.05
-17%
0.32
4.4
-0.1
-31%
0
0
-7%
3.55
3.84
0.51
0.68
0.17
33%
1.87
3.84
0.6
32%
1
1
1%
31.75
19.96
15.94
4.59
-11.35
-71%
11.46
19.96
-8.43
-74%
8
2
-13%
13.07
10.16
5.47
3.87
-1.6
-29%
10.22
10.16
-3.17
-31%
3
3
-26%
21.78
27.85
5.8
5.14
-0.66
-11%
4.5
27.85
-1.18
-26%
2
3
-4%
1.86
1.97
0.79
0.91
0.12
15%
10.15
1.97
-1.9
-19%
4
5
6%
1.38
1.31
0.34
0.41
0.07
21%
2.18
1.31
0.32
15%
1
1
34%
2.04
3.18
0.28
0.26
-0.02
-7%
2.95
3.18
-0.96
-33%
1
1
-13%
5.14
4.93
0.88
1.27
0.39
44%
2.04
4.93
-0.05
-2%
1
1
2%
17.63
12.63
9.34
4.19
-5.15
-55%
14.86
12.63
-11.05
-74%
15
7
-33%
29.68
15.99
18.71
9.75
-8.96
-48%
15.57
15.99
-9.89
-64%
8
6
-19%
5.7
4.51
3.59
2.7
-0.89
-25%
25.84
4.51
-9.96
-39%
6
5
-2%
4.65
5.52
1.56
1.5
-0.06
-4%
7.87
5.52
-2.13
-27%
2
2
16%
0.6
0.71
0.16
0.24
0.08
50%
7.3
0.71
-0.54
-7%
2
2
13%
0.62
0.84
0.05
0.11
0.06
120%
1.25
0.84
0.95
76%
1
1
-10%
34.98
26.8
14.39
7.26
-7.13
-50%
8.7
26.8
-4.81
-55%
6
3
2%
0.27
0.3
0.05
0.13
0.08
160%
1.73
0.3
1.65
95%
0
1
5%
2.33
2.31
0.76
0.8
0.04
5%
4.86
2.31
-1
-21%
2
2
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
91
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
1250 855 -405
Mahindra Engineering & Chemical Products Ltd
Diversified Manufacturing
Diversified
60.55
47.37
-13.18
1251
RK Patel Food Pvt Ltd
Food Products
Wheat flour
63.88
63.42
-0.46
Hisar Spinning Mills Ltd
Clothing and Textile
Cotton yarn
11.72
11.65
-0.07
Guardian Plasticote Ltd
Electrical & Electronic Goods
Laminates
34.26
31.47
-2.79
1254 721 -543
Polycon International Ltd
Plastics & Polymers
Builders wares of plastics
34.45
36.74
2.29
1255
-
Unicorn Seeds Pvt Ltd
Food Products
Agriseed
21.81
21.31
-0.5
1256
-
Sudal Industries Ltd
Non Ferrous Metals
Other aluminium products
70.75
70.12
-0.63
GG Dandekar Machine Works Ltd
Machinery
Rice mill machinery
17.04
19.12
2.08
PCI Papers Ltd
Paper & Wood Products
Paper & paperboard, coated with china clay/kaolin
23.5
27.69
4.19
Stanes Motor Parts Ltd
Automobile ancillaries
Automobile ancillaries
20.8
21.75
0.95
27.34
22.1
-5.24
-
1252 1327 1253
65
-
1257 653 -614 1258 1333
65
1259 823 -446 1260 182 -1088
Mohan Fibre Products Ltd
Paper & Wood Products
Filter blocks, slabs & plates of paper pulp
1261 528 -743
Shakthi Knitting Ltd
Clothing and Textile
Apparels (Readymade garment)
126.24
126.28
0.04
1262
NCL Industries Ltd
Cement
Cement
305.42
234.27
-71.15
1263 347 -926
Garware Elestomerics Ltd
Rubber Products
Plates, sheets, strip, rods, etc. of vulcanised rubber
59.7
47.27
-12.43
1264
Rafter Trading Pvt Ltd
Clothing and Textile
Apparels (Readymade garment)
20.66
21.54
0.88
1265 651 -624
Rolcon Engineering Co Ltd
Metal Products
Chains & anchors of iron & steel
32.58
28.61
-3.97
1266 1134 -142
Assam Petrochemicals Ltd
Chemicals
Methanol
51.07
50.28
-0.79
1267 163 -1114
Vinayak Steels Limited
Iron & Steel
Semi-finished Steel
124.47
119.43
-5.04
1268 235 -1043
RK Wire Products Ltd
Metal Products
Wires & ropes of iron & steel
31.02
33.42
2.4
1269 278 -1001
Western India Plywoods Ltd
Paper & Wood Products
Plywood
86.31
83.67
-2.64
1270 684 -596
Oil Palm India Ltd
Food Products
Palm oil
31.83
22.21
-9.62
1271 464 -817
Premier Ispat Ltd
Iron & Steel
Bars & rods
134.52
86.51
-48.01
1272
Crimson Metal Engg Co Ltd
Metal Products
Galvanised pipes
101.48
65.95
-35.53
1273 262 -1021
Bhatkawa Tea Inds Ltd
Food Products
Tea
13.47
16.74
3.27
1274
-
Shree Gobind Udyog Ltd
Food Products
Mustard oil
66.7
56.26
-10.44
1275
-
Dwarkadhish Sakhar Karkhana Ltd
Food Products
Sugar
53.84
90.59
36.75
1276 492 -794
Shingar Ltd
Cosmetics & Soaps
Cosmetics & toilet preparations
35.37
43.69
8.32
1277 411 -876
Tcg Lifesciences Ltd
Chemicals
Chemicals
111.49
103.86
-7.63
1278 446 -842
Electronics Corpn Of Tamil Nadu Ltd
Electrical & Electronic Goods
Communication & broadcasting equipment
29.45
20.86
-8.59
1279
-
Sudhir Intra Vidyut Ltd
Electrical Equipment
Transformers
48.07
51.22
3.15
1280
-
Apis India Ltd
Food Products
Honey
56.37
58.04
1.67
1281 964 -327
Fairdeal Filaments Ltd
Clothing and Textile
Cotton & blended yarn
71.7
82.93
11.23
1282 630 -662
AMCL Machinery Ltd
Machinery
Industrial machinery
62.91
35.66
-27.25
1283
Supertex Industries Ltd
Clothing and Textile
Cotton & blended yarn, texturised
30.25
48.46
18.21
Paushak Ltd
Chemicals
Chemicals
27.96
25.4
-2.56
-
-
-
-
1284 525 -769
92
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
-22%
12.11
16.4
7.3
6.53
-0.77
-11%
13.91
16.4
-8.81
-63%
12
14
-1%
0.92
1.01
0.2
0.25
0.05
25%
2.23
1.01
0.75
34%
0
0
-1%
0.82
1.02
0.19
0.27
0.08
42%
3.96
1.02
1.05
27%
2
2
-8%
1.44
1.89
0.28
0.41
0.13
46%
2.86
1.89
1.13
40%
1
1
7%
3.06
3.31
0.25
0.33
0.08
32%
0.92
3.31
0.26
28%
1
1
-2%
4.56
4.82
2.58
2.58
0
0%
21.61
4.82
-15.51
-72%
12
12
-1%
7.13
9.17
5.03
2.3
-2.73
-54%
41.56
9.17
-27.75
-67%
7
3
12%
6.23
3.39
4.06
1.67
-2.39
-59%
13.62
3.39
-8.19
-60%
24
9
18%
1.87
1.78
0.02
0.05
0.03
150%
0.24
1.78
0.14
58%
0
0
5%
0.88
1.08
0.25
0.43
0.18
72%
4.5
1.08
-0.13
-3%
1
2
-19%
7.79
4.8
4.52
2.73
-1.79
-40%
37.76
4.8
-20.88
-55%
17
12
0%
16.26
13.91
3.44
2.28
-1.16
-34%
3.14
13.91
-1.08
-34%
3
2
-23%
75.25
68.38
29.85
11.71
-18.14
-61%
8.08
68.38
-5.54
-69%
10
5
-21%
3.19
2.85
1.56
1.51
-0.05
-3%
8.34
2.85
-0.71
-9%
3
3
4%
0.59
0.43
0.07
0.08
0.01
14%
15.38
0.43
-0.29
-2%
0
0
-12%
3.77
3.21
1.66
1.44
-0.22
-13%
18.23
3.21
-5.2
-29%
5
5
-2%
10.55
6.05
5.23
2.78
-2.45
-47%
6.74
6.05
-2.79
-41%
10
6
-4%
11.93
10.61
3.61
2.61
-1
-28%
8.28
10.61
-3.12
-38%
3
2
8%
1.01
0.84
0.61
0.48
-0.13
-21%
20.4
0.84
-6.81
-33%
2
1
-3%
18.5
16.2
5.48
3.74
-1.74
-32%
5.37
16.2
-2.65
-49%
6
4
-30%
13.31
7.73
5.66
4.25
-1.41
-25%
12.54
7.73
-5.13
-41%
18
19
-36%
1.81
1.89
0.32
0.45
0.13
41%
2.77
1.89
1.26
45%
0
1
-35%
14.71
5.41
13.61
4.28
-9.33
-69%
44.95
5.41
-27.36
-61%
13
6
24%
3.04
1.52
2.61
0.91
-1.7
-65%
29.41
1.52
-21.75
-74%
19
5
-16%
0.17
0.29
0.06
0.16
0.1
167%
1.59
0.29
1.72
108%
0
0
68%
7.78
10.46
1.44
0.07
-1.37
-95%
2.98
10.46
-2.88
-97%
3
0
24%
2.65
3.37
0.79
0.53
-0.26
-33%
3.22
3.37
-1.38
-43%
2
1
-7%
28.19
21.07
17.29
5.58
-11.71
-68%
9.5
21.07
-5.96
-63%
16
5
-29%
24.88
19.32
9.71
5.3
-4.41
-45%
18.8
19.32
-9.87
-53%
33
25
7%
6.14
4.2
3.08
1.51
-1.57
-51%
16.87
4.2
-10.06
-60%
6
3
3%
3.33
2.59
1.63
1.24
-0.39
-24%
10.61
2.59
-4.37
-41%
3
2
16%
6.41
5.11
0.95
0.53
-0.42
-44%
2.72
5.11
-1.44
-53%
1
1
-43%
16.14
8.22
9.72
5.08
-4.64
-48%
46.79
8.22
-33.23
-71%
15
14
60%
7.78
1.5
12.78
0.68
-12.1
-95%
36.61
1.5
-33.02
-90%
42
1
-9%
7.16
5.17
3.5
2.14
-1.36
-39%
13.02
5.17
-5.05
-39%
13
8
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
93
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
34.93
37.55
2.62
1285 792 -503
Rungta Irrigation Ltd
Plastics & Polymers
Tubes, pipes & hoses of poly vinyl chloride
1286
Shree Sulphurics Pvt Ltd
Chemicals
Sulphuric acid
69.62
36.57
-33.05
1287 455 -842
Monotona Tyres Ltd
Automobile ancillaries
Tyres
179.1
121.55
-57.55
1288
-
Creative Castings Ltd
Iron & Steel
Steel castings
15.74
13.57
-2.17
1289
-
Techtran Polylenses Ltd
Misc Manufactured articles
Spectacle lenses
30.37
26.02
-4.35
1290 308 -992
Hanuman Texnit & Industries Ltd
Food Products
Tea
19.91
18.16
-1.75
1291
Gajanan Extraction Ltd
Food Products
Vegetable oils
92.76
95.41
2.65
1292 75 -1227
Rambal Ltd
Automobile ancillaries
Fuel injection equipment spares
61.49
49.32
-12.17
1293
-
Killick Engineering Ltd
Machinery
Non-electrical machinery
10.87
13.77
2.9
1294 899 -405
Shri Bajrang Alloys Ltd
Iron & Steel
Other structurals (Steel windows, doors, frames)
195.9
159.17
-36.73
1295 274 -1031
Ganpati Plastfab Ltd
Plastics & Polymers
Sacks & bags of polyethylene
39.28
39.54
0.26
1296 1122 -184
Pudumjee Industries Ltd
Paper & Wood Products
Paper
96.42
70.17
-26.25
1297 915 -392
Nitin Alloys Global Ltd
Iron & Steel
Steel castings
38.36
24.22
-14.14
1298 808 -500
Focus Energy Ltd
Clothing and Textile
Leather shoes
25.07
26.91
1.84
1299
Pandian Chemicals Ltd
Chemicals
Chlorates & perchlorates
31.59
25.74
-5.85
1300 598 -712
MM Rubber Co Ltd
Rubber Products
Other rubber products
12.23
14.02
1.79
1301 907 -404
Modinagar Rolls Ltd
Iron & Steel
Flat products
15.71
15.35
-0.36
1302 925 -387
Alfa Ica (India) Ltd
Plastics & Polymers
Sheets, films, etc. of plastic, not reinforced
45.08
35.04
-10.04
1303
Lamtuf Plastics Ltd
Plastics & Polymers
Plastic Products
37.45
35.15
-2.3
1304 1143 -171
Eimco-K C P Ltd
Automobile ancillaries
Automobile engine parts
26.45
28.32
1.87
1305 997 -318
Shivaani Alloy Steel Castings Ltd
Iron & Steel
Steel castings
17.85
34.61
16.76
1306 1101 -215
Gujarat Craft Inds Ltd
Plastics & Polymers
Sacks & bags of polyethylene
25.29
26.38
1.09
1307
Saraf Chemicals Ltd
Chemicals
Dyes
71.08
84.48
13.4
1308 811 -507
Sandu Pharmaceuticals Ltd
Pharmaceuticals
Ayurvedic & unani medicaments
14.21
15.54
1.33
1309 1145 -174
Vinyoflex Ltd
Chemicals
Other sheets, films & foils of plastics
19.63
17.74
-1.89
1310
Saks Ancillaries Ltd
Automobile ancillaries
Automobile ancillaries, nec
10.94
12.42
1.48
Nova Flexipack Pvt Ltd
Chemicals
Plastic film
19.32
16.78
-2.54
B&A Packaging India Ltd
Paper & Wood Products
Paper products
19.79
18.23
-1.56
1313 232 -1091
Rama Steel Tubes Ltd
Metal Products
Tubes & pipes
175.08
135.57
-39.51
1314
-
Tonira Pharma Ltd
Pharmaceuticals
Drug formulations
41.16
36.52
-4.64
1315
-
Himachal Fibres Ltd
Clothing and Textile
Cotton yarn
119.42
49.46
-69.96
1316
-
Kartik Steels Ltd
Iron & Steel
Steel castings
17.91
13.83
-4.08
1317
-
Orient Press Ltd
Chemicals
Flexible packaging materials
163.87
67.73
-96.14
1318 388 -940
Flex Foods Ltd
Food Products
Mushroom
44.63
37.4
-7.23
1319
Penam Laboratories Ltd
Pharmaceuticals
Drug formulations
124.65
97.02
-27.63
-
-
-
-
-
-
1311 1356 1312
35
-
-
94
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
8%
2.46
2.65
0.59
0.61
0.02
3%
1.18
2.65
-0.12
-10%
2
2
-47%
7.89
5.9
3.97
3.01
-0.96
-24%
25.23
5.9
-10.51
-42%
6
8
-32%
20.25
9.64
1.43
1.58
0.15
10%
1.18
9.64
0.08
7%
1
1
-14%
2.45
1.6
1.31
0.87
-0.44
-34%
11.89
1.6
-1.68
-14%
8
6
-14%
5.75
4.73
1.64
1.33
-0.31
-19%
5.4
4.73
-0.44
-8%
5
5
-9%
3.41
3.31
1.21
1.1
-0.11
-9%
11.14
3.31
-2.85
-26%
6
6
3%
2.54
3.82
1.13
1.42
0.29
26%
7.27
3.82
-5.52
-76%
1
1
-20%
12.25
8.9
4.94
3.29
-1.65
-33%
12.13
8.9
-4.81
-40%
8
7
27%
0.58
0.52
0.2
0.17
-0.03
-15%
3.69
0.52
-0.33
-9%
2
1
-19%
6.56
6.42
1.93
2.07
0.14
7%
5.22
6.42
-1.67
-32%
1
1
1%
2.9
2.36
1.15
0.95
-0.2
-17%
11.41
2.36
-3.46
-30%
3
2
-27%
7.26
7.04
1.63
1.75
0.12
7%
2.36
7.04
-0.11
-5%
2
2
-37%
5.01
4.26
1.82
1.55
-0.27
-15%
6.94
4.26
-0.61
-9%
5
6
7%
1.69
10.65
0.55
0.59
0.04
7%
0.12
10.65
0
0%
2
2
-19
5.97
4.18
2.63
1.96
-0.67
-25%
10.99
4.18
-3.27
-30%
8
8
15%
1.05
0.71
0.75
0.45
-0.3
-40%
34.02
0.71
-18.34
-54%
6
3
-2%
1.49
1.44
0.26
0.35
0.09
35%
2.7
1.44
0.63
23%
2
2
-22%
3.04
2.29
0.65
0.74
0.09
14%
2.58
2.29
0.76
29%
1
2
-6%
4.7
4.25
2.68
1.71
-0.97
-36%
16.57
4.25
-6.81
-41%
7
5
7%
2.34
2.23
0.33
0.56
0.23
70%
0.64
2.23
-0.09
-14%
1
2
94%
2.04
2.66
0.38
0.17
-0.21
-55%
2.83
2.66
-1.95
-69%
2
0
4%
2
1.95
0.28
0.3
0.02
7%
1.56
1.95
0.38
24%
1
1
19%
8.23
9.89
0.69
0.2
-0.49
-71%
1.02
9.89
-0.56
-55%
1
0
9%
1.6
1.6
0.86
0.69
-0.17
-20%
5.04
1.6
-1.36
-27%
6
4
-10%
1.08
1.11
0.36
0.36
0
0%
2.9
1.11
1.12
39%
2
2
14%
1.17
0.83
0.67
0.53
-0.14
-21%
11.36
0.83
-4.55
-40%
6
4
-13%
1.06
1.22
0.08
0.17
0.09
113%
0.42
1.22
1.43
340%
0
1
-8%
2.6
2.68
0.61
0.61
0
0%
4.97
2.68
-0.03
-1%
3
3
-23%
8.39
7.43
2.58
2.52
-0.06
-2%
6.83
7.43
-2.31
-34%
1
2
-11%
5.99
7.02
-0.74
1.02
1.76
-238%
3.74
7.02
-1.36
-36%
-2
3
-59%
12.04
4.98
4.77
2.13
-2.64
-55%
3.4
4.98
0.24
7%
4
4
-23%
2.93
2.43
1.53
1.09
-0.44
-29%
26.29
2.43
-9.39
-36%
9
8
-59%
27.26
8.67
16.88
5.89
-10.99
-65%
19.06
8.67
-11.85
-62%
10
9
-16%
14.81
10.68
8.38
3.84
-4.54
-54%
12.74
10.68
-7.18
-56%
19
10
-22%
15.86
6.08
12.7
3.01
-9.69
-76%
83.22
6.08
-63.58
-76%
10
3
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
95
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
1320 1212 -118
Omega Biotech Ltd
Pharmaceuticals
Drug formulations
36.38
38.19
1.81
1321
Nash Fashions (India) Ltd
Clothing and Textile
Apparels (Readymade garment)
43.93
46.85
2.92
1322 134 -1198
Bhagiradha Chemicals & Inds Ltd
Chemicals
Chlorpyriphos
104.42
98.79
-5.63
1323 408 -925
Shreyans Industries Ltd
Paper & Wood Products
Paper
258.21
238.42
-19.79
1324
Amar Parkash Agro India Ltd
Food Products
Agricultural products
0.01
17.82
17.81
Reil Electricals India Ltd
Automobile ancillaries
Starter motors
33.43
19.16
-14.27
Sangam Health Care Products Ltd
Misc Manufactured articles
Appliances used in medicine / surgery
29.4
40.69
11.29
1327 762 -575
Sudha Agro Oil & Chemical Inds Ltd
Food Products
Rice bran oil
145.67
131.59
-14.08
1328
Star Circlips & Engineering Ltd
Electrical & Electronic Goods
Other miscellaneous items
27.37
31.8
4.43
1329 634 -705
CCS Infotech Ltd
Electrical & Electronic Goods
Computer peripherals
69.08
63.45
-5.63
1330
Delta Tiles Ltd
Glass & Ceramics
Ceramic tiles
33.66
38.02
4.36
Sonal Vyapar Ltd
Iron & Steel
Bars & rods
77.01
74.34
-2.67
CICO Technologies Ltd
Chemicals
Glues (adhesive)
48.29
50.09
1.8
1333 1040 -303
Budge Budge Co Ltd
Clothing and Textile
Jute & jute products
93.42
87.04
-6.38
1334
-
Trident Sugars Ltd
Food Products
Sugar
79.06
58.96
-20.1
1335
-
Star Paper Mills Ltd
Paper & Wood Products
Paper
361.05
254.27
-106.78
1336 1207 -139
Umred Agro Complex Ltd
Food Products
Soyabean oil
20.6
21.92
1.32
1337
-
Mukesh Steels Ltd
Iron & Steel
Semi-finished Steel
71.59
52.49
-19.1
1338
-
Refnol Resins & Chemicals Ltd
Chemicals
Finishing agents
23.83
25.3
1.47
1339 718 -631
RTS Power Corpn Ltd
Electrical Equipment
Transformers
115.58
101.94
-13.64
1340 850 -500
Solid Stone Co Ltd
Glass & Ceramics
Granite
37.6
38.41
0.81
1341
-
Ranba Castings Ltd
Iron & Steel
Cast iron castings
38.92
36.02
-2.9
1342
-
Liberty Phosphate Ltd
Chemicals
Single superphosphate
303.26
202.54
-100.72
1343 611 -742
Lambodhara Textiles Ltd
Clothing and Textile
Cotton yarn
47.8
50.06
2.26
1344
Ashok Granites Ltd
Glass & Ceramics
Granite
28.91
27.24
-1.67
1345 906 -449
Steelcast Ltd
Iron & Steel
Steel castings
131.32
96.14
-35.18
1346
Excella Pencils Ltd
Misc Manufactured articles
Pencils
15.49
17.75
2.26
1347 1227 -130
Dhanlaxmi Fabrics Ltd
Clothing and Textile
Cloth processed
47.05
48.48
1.43
1348 275 -1083
Mahindra Gears & Transmissions Pvt Ltd
Automobile ancillaries
Automobile ancillaries
72.77
73.32
0.55
1349 370 -989
Sakthi Murugan Agro Foods Ltd
Food Products
Wheat flour
61.42
68.66
7.24
1350 333 -1027
Asansol Bottling & Packaging Co Pvt Ltd
Food Products
Rectified spirit
42.79
31.97
-10.82
1351 27 -1334
Transpek Industry Ltd
Chemicals
Salts of inorganic acids & metals
167.06
114.15
-52.91
1352 40 -1322
IFB Agro Inds Ltd
Food Products
Rectified spirit
239.88
230.06
-9.82
1353 1035 -328
Bhandari Hosiery Exports Ltd
Clothing and Textile
Apparels - knitted / crocheted
80.27
86.78
6.51
1354
PL Agro Technologies Ltd
Chemicals
Mixed fertilisers
23.07
20.56
-2.51
Milk Specialities Ltd
Food Products
Milk powder
64.98
58.6
-6.38
-
-
1325 534 -801 1326
-
New
-
-
1331 1344 1332
3
-
-
-
-
1355 1078 -287
96
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
5%
1.51
1.32
0.93
0.72
-0.21
-23%
6.6
1.32
-2.03
-31%
3
2
7%
3.18
3.66
0.44
0.4
-0.04
-9%
1.32
3.66
-0.13
-10%
1
1
-5%
15.12
8.99
9.48
3.32
-6.16
-65%
15.47
8.99
-9.73
-63%
9
3
-8%
39.14
22.57
18.12
5.42
-12.7
-70%
15.82
22.57
-11.72
-74%
7
2
178100%
0.01
0.51
0.01
0.08
0.07
700%
1.9
0.51
-1.5
-79%
100
0
-43%
4.1
2.9
2.79
1.94
-0.85
-30%
21.37
2.9
-8.24
-39%
8
10
38%
4.63
5.67
0.87
0.27
-0.6
-69%
1.63
5.67
-1.05
-64%
3
1
-10%
13.97
9.82
6.08
3.01
-3.07
-50%
10.82
9.82
-5.23
-48%
4
2
16%
3.92
3.96
0.55
0.38
-0.17
-31%
2.51
3.96
-0.7
-28%
2
1
-8%
2.2
2.74
0.8
0.82
0.02
2%
3.09
2.74
-0.19
-6%
1
1
13%
3.67
2.61
1.65
0.72
-0.93
-56%
16.73
2.61
-10.12
-60%
5
2
-3%
1.61
1.35
0.13
0.18
0.05
38%
0.4
1.35
0.17
43%
0
0
4%
3.26
3.02
1.06
0.84
-0.22
-21%
4.47
3.02
-1.53
-34%
2
2
-7%
1.37
2.54
0.29
0.51
0.22
76%
0.88
2.54
0.01
1%
0
1
-25%
12.89
13.13
3.32
2.83
-0.49
-15%
6.12
13.13
-2.25
-37%
4
5
-30%
51.05
21.46
17.23
8.34
-8.89
-52%
7.23
21.46
-5.29
-73%
5
3
6%
2.2
1.97
0.1
0.12
0.02
20%
1.32
1.97
0.37
28%
0
1
-27%
1.53
1.4
0.2
0.33
0.13
65%
1.33
1.4
0.85
64%
0
1
6%
2.43
1.66
1.35
0.73
-0.62
-46%
25.23
1.66
-14.52
-58%
6
3
-12%
8.89
8.21
1.92
1.51
-0.41
-21%
2.47
8.21
-0.39
-16%
2
1
2%
2.19
2.69
0.6
0.6
0
0%
2.91
2.69
-0.58
-20%
2
2
-7%
2.85
2.7
0.23
0.23
0
0%
1.04
2.7
0.65
63%
1
1
-33%
38.64
17.68
19.43
6.48
-12.95
-67%
30.72
17.68
-25.59
-83%
6
3
5%
4.99
5
1.12
0.77
-0.35
-31%
3.94
5
-1.47
-37%
2
2
-6%
3.28
2.92
1.23
0.99
-0.24
-20%
5.06
2.92
-1.16
-23%
4
4
-27%
15.84
12.67
3.83
2.77
-1.06
-28%
4.69
12.67
-1.4
-30%
3
3
15%
1.37
1.28
0.6
0.43
-0.17
-28%
13.96
1.28
-6.98
-50%
4
2
3%
7.12
6.49
0.73
0.64
-0.09
-12%
1.51
6.49
-0.36
-24%
2
1
1%
12.71
8.97
2.62
1.33
-1.29
-49%
4.43
8.97
-1.96
-44%
4
2
12%
2.92
3.09
1.17
0.54
-0.63
-54%
9.83
3.09
-6.51
-66%
2
1
-25%
1.32
1.05
1.3
0.78
-0.52
-40%
10.41
1.05
-0.77
-7%
3
2
-32%
22.63
16.93
7.9
4.55
-3.35
-42%
9.08
16.93
-5.17
-57%
5
4
-4%
28.47
17.48
13.05
4.42
-8.63
-66%
16.45
17.48
-13.57
-82%
5
2
8%
4.25
3.45
1.12
0.44
-0.68
-61%
2.83
3.45
-1.6
-57%
1
1
-11%
1.85
1.27
1.28
0.89
-0.39
-30%
26.78
1.27
-11.66
-44%
6
4
-10%
4.61
4.98
0.51
0.6
0.09
18%
1.04
4.98
0.08
8%
1
1
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
97
-
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
1356
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Navyug (India) Ltd
Rubber Products
V belt
16.44
16.39
-0.05
1357 1291 -76
Dynamic Industries Ltd
Chemicals
Dyes
41.42
37.11
-4.31
1358 513 -855
Premco Global Ltd
Clothing and Textile
Rubberised textile fabrics (elastic tapes)
30.39
26.79
-3.6
1359 529 -840
Stelco Strips Ltd
Iron & Steel
Cold rolled coils, strips, sheets
224.62
216.97
-7.65
1360
-
Shree Venkatesh Steels Ltd
Iron & Steel
Stainless steel flat rolled products
68.18
61.97
-6.21
1361
-
Hipolin Ltd
Cosmetics & Soaps
Synthetic detergents
35.05
35.24
0.19
1362
-
SBEC Sugar Ltd
Food Products
Sugar
294.78
158.85
-135.93
1363
-
Aditya Ispat Ltd
Iron & Steel
Bars & rods
9.11
10.41
1.3
1364 535 -839
Indian Toners & Developers Ltd
Chemicals
Duplicating ink
43.75
31.1
-12.65
1365
-
Rashtraudhyog Ltd
Non Ferrous Metals
Aluminium castings
15.86
16.29
0.43
1366
-
Shyam Textiles Ltd
Clothing and Textile
Cloth (Fabrics)
28.63
25.26
-3.37
1367
-
Vigneshwara Exports Ltd
Clothing and Textile
Apparels (Readymade garment)
145.15
143.52
-1.63
1368
-
Biotech International Ltd
Chemicals
Pesticides
32.28
32.93
0.65
1369 748 -631
Ruttonsha International Rectifier Ltd
Electrical & Electronic Goods
Semiconductor devices
21.99
19.84
-2.15
1370
-
Arraycom (India) Ltd
Electrical & Electronic Goods
Resistors, nec
27.99
22.66
-5.33
1371
-
Dibrugarh Company Ltd
Food Products
Tea
12.73
12.79
0.06
1372
-
Rama Vision Ltd
Electrical & Electronic Goods
TV picture tubes BW
9.85
12.17
2.32
1373
-
Cosco (India) Ltd
Misc Manufactured articles
Sports goods
54.81
58.29
3.48
1374 683 -701
Borax Morarji Ltd
Chemicals
Borax
74.04
69.59
-4.45
1375 884 -501
Siddheshwari Paper Udyog Ltd
Paper & Wood Products
Kraft paper & paperboard
44.82
43.53
-1.29
121.32
94.08
-27.24
1376 1309 -77
Alpa Laboratories Ltd
Pharmaceuticals
Drugs, medicines & allied products
1377 413 -974
PMP Iron & Steels (India) Ltd
Iron & Steel
Stainless steel
74.28
70.53
-3.75
Agribiotech Industries Ltd
Food Products
Ethyl alcohol (strength 80% or higher)
73.87
85.68
11.81
1379 269 -1120
Ankur Chemfood Ltd
Food Products
Iodised salt
130.87
129.65
-1.22
1380
Bengal Waterproof Ltd
Rubber Products
55.11
55.11
0
1381 565 -826
Valiant Communications Ltd
Electrical & Electronic Goods
11.11
10.39
-0.72
1382
Iscon Surgicals Ltd
Misc Manufactured articles
Hygeine & pharmaceutical rubber products Communication & broadcasting equipment Appliances used in medicine / surgery
21.15
20.66
-0.49
1383 1045 -348
Puja Food Products Ltd
Food Products
Milling products
23.63
23.71
0.08
1384 1093 -301
Pawan Power & Telecom Ltd
Wires & Cables
Cables & other conductors
25.61
22.93
-2.68
1385 1060 -335
Empee Sugars & Chemicals Ltd
Food Products
Sugar
46.19
45.81
-0.38
1386
-
Gangamai Industries & Constructions Ltd
Food Products
Sugar
88.46
66.81
-21.65
1387
-
Mukesh Strips Ltd
Metal Products
Articles of iron & steel
66.81
38.86
-27.95
1388 1044 -354
Ranjeev Alloys Ltd
Iron & Steel
Alloy steel, nec
86.25
70.34
-15.91
1389 1073 -326
Lords Chemicals Ltd
Chemicals
Chromates of sodium, potassium, zinc & lead
26.81
20.49
-6.32
1390 1275 -125
Schrader Duncan Ltd
Automobile ancillaries
Automobile engine parts
53.06
56.71
3.65
1391
Tedco Granite Ltd
Chemicals
Single superphosphate
46.03
24.16
-21.87
1378
-
-
-
-
98
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
0%
0.39
0.44
0.17
0.2
0.03
18%
3.08
0.44
0.34
11%
1
1
-10%
1.83
1.77
0.22
0.21
-0.01
-5%
0.12
1.77
0.27
225%
1
1
-12%
3.21
2.75
1.4
1.05
-0.35
-25%
8.81
2.75
-2.45
-28%
5
4
-3%
15.13
12.64
4.02
2.08
-1.94
-48%
3.75
12.64
-2.05
-55%
2
1
-9%
1.13
1
0.76
0.71
-0.05
-7%
13.22
1
-3.9
-30%
1
1
1%
1.63
1.68
0.55
0.59
0.04
7%
4
1.68
-1.02
-26%
2
2
-46%
25.29
18.6
7
4.94
-2.06
-29%
5.93
18.6
-3.4
-57%
2
3
14%
0.39
0.46
0.15
0.15
0
0%
1.97
0.46
-0.13
-7%
2
1
-29%
6.69
5.32
3.15
2.22
-0.93
-30%
8.99
5.32
-3.89
-43%
7
7
3%
0.29
0.29
0.06
0.1
0.04
67%
1.2
0.29
0.38
32%
0
1
-12%
1.22
1.15
0.44
0.41
-0.03
-7%
3.43
1.15
0.17
5%
2
2
-1%
12.34
8.47
3.61
1.63
-1.98
-55%
3.5
8.47
-2.06
-59%
2
1
2%
6.35
3.94
2.79
1.1
-1.69
-61%
19.97
3.94
-12.93
-65%
9
3
-10%
4.44
4.01
1.16
1.02
-0.14
-12%
7.56
4.01
-3
-40%
5
5
-19%
3.37
2.7
1.32
1.38
0.06
5%
1.04
2.7
-0.42
-40%
5
6
0%
2.48
2.18
1.18
0.73
-0.45
-38%
11.2
2.18
-5.58
-50%
9
6
24%
17.24
0.99
16.83
0.51
-16.32
-97%
7.65
0.99
-4.13
-54%
171
4
6%
3.71
4.44
0.82
0.49
-0.33
-40%
1.8
4.44
-0.78
-43%
1
1
-6%
9.83
8.17
3.93
2.58
-1.35
-34%
10.7
8.17
-7.7
-72%
5
4
-3%
6.45
6.41
4.54
1.88
-2.66
-59%
11.18
6.41
-7.06
-63%
10
4
-22%
4.13
3.63
0.38
0.8
0.42
111%
0.75
3.63
-0.15
-20%
0
1
-5%
4.43
3.97
1.25
0.87
-0.38
-30%
6.9
3.97
-2.5
-36%
2
1
16%
10.59
8.37
1.3
0.25
-1.05
-81%
4.26
8.37
-3.7
-87%
2
0
-1%
9.1
10.91
2.63
1.59
-1.04
-40%
6.45
10.91
-4.45
-69%
2
1
0%
8.37
8.37
0.26
0.26
0
0%
0.11
8.37
0
0%
0
0
-6%
3.51
2.43
2.44
1.09
-1.35
-55%
8.1
2.43
-4.22
-52%
22
10
-2%
2.82
2.57
0.34
0.36
0.02
6%
1.8
2.57
-0.01
-1%
2
2
0%
0.52
0.37
0.08
0.08
0
0%
1.48
0.37
0.3
20%
0
0
-10%
1.06
0.98
0.44
0.43
-0.01
-2%
5.87
0.98
-0.62
-11%
2
2
-1%
7.54
8.54
-0.81
0.4
1.21
-149%
0.58
8.54
-0.33
-57%
-2
1
-24%
14.33
17.71
3.87
2.37
-1.5
-39%
5.07
17.71
-2.05
-40%
4
4
-42%
0.87
1.14
0.2
0.3
0.1
50%
1.7
1.14
0.75
44%
0
1
-18%
1.77
2.24
0.24
0.31
0.07
29%
2.37
2.24
0.08
3%
0
0
-24%
1.83
2.31
0.46
0.55
0.09
20%
3.75
2.31
-0.18
-5%
2
3
7%
2.78
3.81
1.09
0.55
-0.54
-50%
1.84
3.81
-1
-54%
2
1
-48%
6.2
3.17
5.15
1.55
-3.6
-70%
171.67
3.17
-145.22
-85%
11
6
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
99
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
1392 1235 -167
Garware Marine Inds Ltd
Clothing and Textile
Fishing nets
11.65
12.2
0.55
1393
Kesar Enterprises Ltd
Food Products
Sugar
218.04
200.93
-17.11
1394 459 -945
Yashraj Containeurs Ltd
Metal Products
111.62
107.64
-3.98
1395
-
Sigma Search Lights Ltd
Electrical & Electronic Goods
Reservoirs, tanks & other fabrications Miniature lamps & lamps for torches
14.99
13.48
-1.51
1396
-
Shakumbhri Pulp & Paper Mills Ltd
Paper & Wood Products
Kraft paper & paperboard
5.57
10.3
4.73
1397
-
Shree Mahadeo Cotton Mills Ltd
Clothing and Textile
Cloth (Fabrics)
24.99
29.64
4.65
Polyspin Ltd
Plastics & Polymers
Sacks & bags of polyethylene
26.93
22.71
-4.22
13.29
13.34
0.05
-
1398 866 -542 1399
-
Indu Packaging (Daman) Ltd
Chemicals
Other sheets, films & foils of plastics
1400
-
Hardcastle & Waud Mfg Co Ltd
Diversified Manufacturing
Diversified
13.22
11.78
-1.44
1401
-
AP Steel Re-Rolling Mill Ltd
Iron & Steel
Hot rolled coils, strips, sheets
24.92
25.22
0.3
1402 1307 -105
Novel Sugar Ltd
Food Products
Sugar
28.17
28.03
-0.14
1403 56 -1357
Nagpur Power & Inds Ltd
Iron & Steel
Ferro alloys
28.58
11.43
-17.15
1404 377 -1037
SPBP Tea (India) Ltd
Food Products
Tea
12.78
13.45
0.67
1405 859 -556
Pankaj Polymers Ltd
Plastics & Polymers
Sacks & bags of polyethylene
28.3
25.04
-3.26
25.75
21.54
-4.21
244.38
219.44
-24.94
1406 958 -458
Avantel Ltd
Electrical & Electronic Goods
1407 878 -539
SMS Pharmaceuticals Ltd
Pharmaceuticals
Communication & broadcasting equipment Drugs, medicines & allied products
1408
-
Shree Giriraj Inds Ltd
Food Products
Rice
12.87
15.06
2.19
1409
-
Vishal Coaters Ltd
Paper & Wood Products
Paper
25.23
22.02
-3.21
1410
-
Protochem Industries Pvt Ltd
Electrical & Electronic Goods
Crystals
14.96
14.4
-0.56
1411
-
Electro Teknica Switchgears Pvt Ltd
Electrical Equipment
Switchgears, nec
24.99
20.41
-4.58
1412
-
Nobletex Industries Ltd
Clothing and Textile
Cloth processed
17.84
17.98
0.14
1413
-
T&I Projects Ltd
Machinery
Industrial machinery
9.78
10.33
0.55
1414 1255 -169
Bansal Oil Mill Ltd
Food Products
Mustard oil
28.25
22.69
-5.56
1415
-
Ganges Vally Foods Pvt Ltd
Food Products
Biscuits
9.63
10.02
0.39
1416
-
Nidhi Pipes Ltd
Metal Products
Galvanised pipes
22.49
16.33
-6.16
1417
-
Kothari Fermentation & Biochem Ltd
Food Products
Yeasts
23.27
19.08
-4.19
1418
-
Juhi Alloys Ltd
Iron & Steel
Bars & rods
177.75
140.3
-37.45
199.76
197.75
-2.01
1419 1274 -155
Marksans Pharma Ltd
Pharmaceuticals
Drugs, medicines & allied products
1420
-
Sakthi Auto Ancillary Pvt Ltd
Automobile ancillaries
Auto castings
56.83
42.93
-13.9
1421
6
Sree Rayalaseema Hi-Strength Hypo Ltd
Chemicals
Inorganic chemicals
202.78
175.37
-27.41
10.03
11.6
1.57
-1425
1422
-
Auro Laboratories Ltd
Pharmaceuticals
Drugs, medicines & allied products
1423
-
Healthcaps India Ltd
Pharmaceuticals
Empty capsules
21.54
24.76
3.22
1424
-
Veeramani Biscuit Inds Ltd
Food Products
Biscuits
20.65
21.42
0.77
1425
-
PCS Technology Ltd
Electrical & Electronic Goods
Computer systems
277.1
190.34
-86.76
1426 430 -1006
Mimansa Jewellery Pvt Ltd
Gems & Jewellery
Jewellery
21.83
26.75
4.92
1427 1038 -399
Shivagrico Implements Ltd
Machinery
Agricultural implements
13.85
22.56
8.71
100
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
5%
2.58
1.42
1.5
0.72
-0.78
-52%
11.73
1.42
-7.04
-60%
13
6
-8%
33.52
27.7
9.09
4.43
-4.66
-51%
4.1
27.7
-3.96
-97%
4
2
-4%
9.36
9.44
1.1
1.27
0.17
15%
8.26
9.44
-6.57
-80%
1
1
-10%
1.33
1.88
0.74
0.67
-0.07
-9%
10.33
1.88
-4.04
-39%
5
5
85%
0.9
1.94
0.36
0.12
-0.24
-67%
3.53
1.94
-2.37
-67%
6
1
19%
1.57
1.71
0.05
0.04
-0.01
-20%
0.53
1.71
-0.22
-42%
0
0
-16%
1.55
1.53
0.27
0.32
0.05
19%
2.93
1.53
0.17
6%
1
1
0%
0.61
0.66
0.15
0.14
-0.01
-7%
2.53
0.66
0.17
7%
1
1
-11%
1.05
1.77
0.58
0.54
-0.04
-7%
1.59
1.77
-0.16
-10%
4
5
1%
0.54
0.62
0.01
0.01
0
0%
0.12
0.62
0.06
50%
0
0
0%
7.11
6.47
0.25
0.25
0
0%
0.57
6.47
0.06
11%
1
1
-60%
22.43
10.73
13.64
5.54
-8.1
-59%
29.91
10.73
-24.58
-82%
48
48
5%
1.21
1.53
0.42
0.46
0.04
10%
8.12
1.53
-4.47
-55%
3
3
-12%
1.92
1.68
0.18
0.27
0.09
50%
1.13
1.68
0.21
19%
1
1
-16%
4.55
2.73
2.44
1.23
-1.21
-50%
17.38
2.73
-9.53
-55%
9
6
-10%
29.08
30.38
6.3
2.4
-3.9
-62%
1.93
30.38
-1.24
-64%
3
1
17%
0.81
0.78
0.08
0.08
0
0%
1.19
0.78
-0.23
-19%
1
1
-13%
1.79
1.6
0.31
0.35
0.04
13%
3.9
1.6
-0.26
-7%
1
2
-4%
2.51
1.97
1.33
0.95
-0.38
-29%
17.77
1.97
-12.62
-71%
9
7
-18%
0.89
0.77
0.46
0.41
-0.05
-11%
8.43
0.77
-1.23
-15%
2
2
1%
2.01
2.09
0.4
0.41
0.01
2%
4.57
2.09
-1.56
-34%
2
2
6%
0.5
0.54
0.11
0.12
0.01
9%
3.07
0.54
-0.35
-11%
1
1
-20%
0.68
0.69
0.13
0.16
0.03
23%
2.01
0.69
0.59
29%
0
1
4%
0.84
0.67
0.03
0.05
0.02
67%
0.75
0.67
0.17
23%
0
0
-27%
2.95
1.63
1.72
0.77
-0.95
-55%
40.74
1.63
-22.25
-55%
8
5
-18%
2.18
2.08
0.89
0.78
-0.11
-12%
4.47
2.08
-1.26
-28%
4
4
-21%
5.13
4.71
1.79
1.2
-0.59
-33%
6.04
4.71
-2.49
-41%
1
1
-1%
27.8
25.53
0.49
0.29
-0.2
-41%
0.16
25.53
-0.14
-88%
0
0
-24%
5.72
4.82
1.02
0.97
-0.05
-5%
3.77
4.82
-0.83
-22%
2
2
-14%
34.8
38.07
15.23
3.43
-11.8
-77%
18.51
38.07
-15.31
-83%
8
2
16%
0.62
0.75
0.08
0.08
0
0%
0.66
0.75
-0.11
-17%
1
1
15%
4.51
3.81
1.37
0.51
-0.86
-63%
7.48
3.81
-5.18
-69%
6
2
4%
2
1.61
0.68
0.18
-0.5
-74%
5.83
1.61
-1.14
-20%
3
1
-31%
17.34
13.52
3.44
2
-1.44
-42%
1.95
13.52
-0.84
-43%
1
1
23%
0.77
0.64
0.41
0.19
-0.22
-54%
28.19
0.64
-24.22
-86%
2
1
63%
1.76
2.08
0.55
0.1
-0.45
-82%
5.99
2.08
-5.47
-91%
4
0
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
101
-
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
1428
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Security Company Ltd
Machinery
Ball or roller bearings
11.39
13.79
2.4
1429 325 -1114
Indo Amines Ltd
Chemicals
Amine function compounds
92.25
88.45
-3.8
1430 753 -687
Seasons Textiles Ltd
Clothing and Textile
Cloth (Fabrics)
36.1
35.5
-0.6
1431 1343 -98
Riba Textiles Ltd
Clothing and Textile
Towels including turkish towels
52.39
48.92
-3.47
1432 1293 -149
Prathishta Weaving & Knitting Co Ltd
Clothing and Textile
Cotton & blended yarn
12.25
11.94
-0.31
1433
-
Chase Bright Steel Ltd
Iron & Steel
Bars & rods
21.41
22.53
1.12
1434
-
Shree Sanyeeji Ispat Ltd
Iron & Steel
Bars & rods
127.54
106.93
-20.61
1435
-
Castron Technologies Ltd
Iron & Steel
Ferro alloys
27.32
24.06
-3.26
1436
-
Texplast Industries Ltd
Plastics & Polymers
Sacks & bags
29.94
28.89
-1.05
1437 288 -1159
Welcast Steels Ltd
Non-metallic Mineral Products
189.5
136.85
-52.65
1438 929 -519
Omega Tex-Rising (India) Ltd
Clothing and Textile
Abrasive powder or grain on a base Textured yarn of synthetic filament yarn
13.02
14.39
1.37
1439
-
Maruti Papers Ltd
Paper & Wood Products
Kraft paper & paperboard
28.01
29.85
1.84
1440 201 -1249
Modi Naturals Ltd
Food Products
Rice bran oil
120.85
115.69
-5.16
1441 991 -460
Subhash Polytex Ltd
Clothing and Textile
Acrylic filament yarn (AFY)
33.54
37.09
3.55
74.74
50.73
-24.01
69.92
42.66
-27.26
1442
-
Premier Polyfilm Ltd
Chemicals
1443
-
Pioneer Distilleries Ltd
Food Products
Other sheets, films & foils of plastics Ethyl alcohol (strength 80% or higher)
1444
-
Haldia Steels Ltd
Iron & Steel
Semi-finished Steel
350.72
248.3
-102.42
1445 1082 -373
Vishal Malleables Ltd
Iron & Steel
Castings
70.82
59.61
-11.21
1446
Zamzam Exports Ltd
Food Products
Psyllium husk
48.3
50.03
1.73
11.49
10.6
-0.89
-
1447
-
York Exports Ltd
Clothing and Textile
Other garments, knitted or crocheted
1448
-
Parmeshwari Silk Mills Ltd
Clothing and Textile
Silk & silk textiles
38.48
37.8
-0.68
1449
-
Luxor International Pvt Ltd
Misc Manufactured articles
Pens & pencils
63.05
61.9
-1.15
1450
-
Sardar Associates Ltd
Iron & Steel
Steel castings
22.7
20.79
-1.91
1451
-
Sri Bhavani Textiles Processors (P) Ltd
Clothing and Textile
Cloth processed
14.48
14.24
-0.24
1452
-
Kashi Vishwanath Steels Ltd
Iron & Steel
Semi-finished Steel
151.08
130.22
-20.86
Amol Pharmaceuticals Pvt Ltd
Pharmaceuticals
Pharmaceutical products, nec
60.36
55.47
-4.89
129.88
111.35
-18.53
1453 395 -1068 1454
-
Punjab Communications Ltd
Electrical & Electronic Goods
Communication & broadcasting equipment
1455
-
Paswara Papers Ltd
Paper & Wood Products
Kraft paper & paperboard
38.39
37.16
-1.23
1456 253 -1213
Tamboli Castings Ltd
Iron & Steel
Castings
29.91
18.22
-11.69
1457 664 -803
B P Alloys Ltd
Iron & Steel
Semi-finished Steel
38.88
27.18
-11.7
1458 437 -1031
Khator Fibre & Fabrics Ltd
Clothing and Textile
Cloth processed
21.83
19.85
-1.98
1459 1324 -145
V K S M Cotton Mills Ltd
Clothing and Textile
Cotton yarn
19.86
21.22
1.36
1460
Kalgov Labs Ltd
Chemicals
Organic chemicals
27.02
28.37
1.35
1461 189 -1282
Natraj Proteins Ltd
Food Products
Oil cakes & meals
166.57
132.54
-34.03
1462 1218 -254
Logwell Forge Ltd
Iron & Steel
Forgings
57.5
56.82
-0.68
Non-metallic Mineral Products
Asphalt, bitumen or coal tar pitch products
37.02
28.25
-8.77
1463
-
-
102
Jalan Carbons & Chemicals Ltd
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
21%
0.52
0.22
0.5
0.16
-0.34
-68%
34.01
0.22
-26.32
-77%
4
1
-4%
10.59
6.31
3.45
1.33
-2.12
-61%
10.36
6.31
-6.8
-66%
4
2
-2%
4.91
6.3
0.82
0.47
-0.35
-43%
2.29
6.3
-0.54
-24%
2
1
-7%
4.53
4.88
0.2
0.2
0
0%
0.35
4.88
0.01
3%
0
0
-3%
1.59
1.33
0.32
0.23
-0.09
-28%
2.61
1.33
-0.21
-8%
3
2
5%
0.94
0.92
0.56
0.27
-0.29
-52%
10.23
0.92
-4.52
-44%
3
1
-16%
15.58
6.73
9.92
3.05
-6.87
-69%
13.88
6.73
-10.82
-78%
8
3
-12%
3.99
2.22
1.78
0.87
-0.91
-51%
15.54
2.22
-8.05
-52%
7
4
-4%
5.06
3.34
1.57
0.79
-0.78
-50%
11.69
3.34
-6.46
-55%
5
3
-28%
8.67
6.66
2.27
1.27
-1
-44%
8.37
6.66
-3.86
-46%
1
1
11%
0.35
0.33
0.1
0.11
0.01
10%
4.12
0.33
-1.35
-33%
1
1
7%
2.48
3.77
0.53
0.33
-0.2
-38%
3.42
3.77
-1.72
-50%
2
1
-4%
5.96
4.01
3.08
0.96
-2.12
-69%
6.8
4.01
-3.85
-57%
3
1
11%
1.4
1.62
0.27
0.18
-0.09
-33%
3.91
1.62
-2.47
-63%
1
0
-32%
40.07
4.34
37.87
2.15
-35.72
-94%
12.28
4.34
-7.04
-57%
51
4
-39%
16.37
12.29
7.86
3.19
-4.67
-59%
7.54
12.29
-5.33
-71%
11
7
-29%
8.81
12.43
0.95
0.62
-0.33
-35%
0.28
12.43
-0.1
-36%
0
0
-16%
3.64
2.83
0.32
0.43
0.11
34%
1.3
2.83
-0.27
-21%
0
1
4%
6.94
8.85
0.74
0.38
-0.36
-49%
1.1
8.85
-0.64
-58%
2
1
-8%
1.37
1.29
0.56
0.48
-0.08
-14%
5.71
1.29
-2.53
-44%
5
5
-2%
3.32
3.58
0.49
0.31
-0.18
-37%
1.72
3.58
-0.41
-24%
1
1
-2%
7.23
6.21
1.03
0.52
-0.51
-50%
2.27
6.21
-0.96
-42%
2
1
-8%
0.79
1.08
0.56
0.67
0.11
20%
61.9
1.08
-55.75
-90%
2
3
-2%
2.18
2.17
0.35
0.25
-0.1
-29%
3.89
2.17
-0.84
-22%
2
2
-14%
6.33
4.86
1.59
0.85
-0.74
-47%
2.17
4.86
-0.89
-41%
1
1
-8%
7.46
3.62
3.1
1.22
-1.88
-61%
8.6
3.62
-5.25
-61%
5
2
-14%
3.68
2.15
3.18
0.99
-2.19
-69%
2.28
2.15
-0.88
-39%
2
1
-3%
2.87
2.4
0.1
0.07
-0.03
-30%
0.73
2.4
-0.06
-8%
0
0
-39%
8.47
4.59
5.73
1.64
-4.09
-71%
25.24
4.59
-19.21
-76%
19
9
-30%
1.03
0.92
0.2
0.21
0.01
5%
2.05
0.92
0.14
7%
1
1
-9%
2.01
2.11
0.81
0.55
-0.26
-32%
5.36
2.11
-2.18
-41%
4
3
7%
3.66
3.81
0.27
0.13
-0.14
-52%
1.33
3.81
-0.49
-37%
1
1
5%
0.74
0.59
0.26
0.15
-0.11
-42%
6.34
0.59
-3.25
-51%
1
1
-20%
6.82
4.01
2.97
1.42
-1.55
-52%
10.17
4.01
-6.85
-67%
2
1
-1%
6.83
10.02
0.18
0.22
0.04
22%
0.34
10.02
-0.23
-68%
0
0
-24%
4.1
2.86
1.14
0.81
-0.33
-29%
3.58
2.86
-1.34
-37%
3
3
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
103
-
net SaLeS (Rs Crore)
InDUStRIaL aCtIVItY
InDUStRY SeCtoR
2011 2010 Change
1464
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
Indian Delco Pvt Ltd
Non Ferrous Metals
Tin plates, sheets & strips
84.36
69.35
-15.01
1465 886 -589
Well Pack Papers & Containers Ltd
Paper & Wood Products
Kraft paper & paperboard
20.95
18.26
-2.69
1466
-
Meenakshi (India) Ltd
Clothing and Textile
Apparels (Readymade garment)
38.2
26.2
-12
1467
-
SIEL Edible Oils Ltd
Food Products
Edible oils
55.88
57.35
1.47
1468
-
BCL Industries & Infrastructures Ltd
Food Products
Edible oils
459.21
298.48
-160.73
1469
-
Thambbi Modern Spg Mills Ltd
Clothing and Textile
Cotton & blended yarn
34.32
37.95
3.63
1470 368 -1112
Pitti Laminations Ltd
Electrical Equipment
Stampings & laminations
258.03
148.98
-109.05
1471
-
Kamarhatty Co Ltd
Clothing and Textile
Jute & jute products
116.05
86.04
-30.01
1472
-
Crest Geartech Pvt Ltd
Machinery
Gears
17.73
10.48
-7.25
1473
-
Vijay Remedies Ltd
Chemicals
Pesticides
9.27
10.73
1.46
1474
-
MVS Engineering Ltd
Electrical Equipment
Producer gas or water gas generators
33.54
29.56
-3.98
1475 842 -643
Indus Tubes Ltd
Metal Products
Tubes & pipes
110.18
86.02
-24.16
1476
EFD Induction Ltd
Electrical Equipment
Induction or di-electric furnaces
37.15
31.96
-5.19
1477 539 -948
Rampur Engineering Co Ltd
Metal Products
Other articles of iron & steel
11.2
10.32
-0.88
1478
-
Hi-Tech Elastomers Ltd
Rubber Products
Articles of vulcanised rubber
20.9
19.82
-1.08
1479
-
IPI Steel Ltd
Iron & Steel
Bars & rods
51.4
46.2
-5.2
1480 609 -881
Teesta Agro Inds Ltd
Chemicals
Single superphosphate
125.21
59.47
-65.74
1481 879 -612
ADC India Communications Ltd
Electrical & Electronic Goods
Communication & broadcasting equipment
100.24
74.45
-25.79
1482
-
Sai Sponge (India) Ltd
Iron & Steel
Sponge iron
37.46
24.33
-13.13
1483
-
Hicks Thermometers (India) Ltd
Misc Manufactured articles
Thermometers
14.8
16.28
1.48
1484 628 -866
Universal Heat Exchangers Ltd
Machinery
Heat exchangers
32.47
30.34
-2.13
1485
Addi Industries Ltd
Clothing and Textile
Apparels - knitted / crocheted
22.73
23.82
1.09
1486 608 -888
Shiv Agrevo Ltd
Food Products
Edible oils
154.44
109.7
-44.74
1487
Kirti Dal Mills Ltd
Food Products
Soyabean oil
224.95
168.89
-56.06
1488 673 -825
Sarup Tanneries Ltd
Clothing and Textile
Leather shoes
42.12
36.36
-5.76
1489
-
JK Talabot Ltd
Metal Products
Files
17.82
16.79
-1.03
1490 1164 -336
Irizar TVS Ltd
Automobile ancillaries
Automobile bodies
80.12
79.25
-0.87
1491
Parijat Paper Mills Ltd
Paper & Wood Products
Kraft paper & paperboard
17.85
19.98
2.13
Balls & Cylpebs Ltd
Iron & Steel
Ball bearing steel
38.01
21.93
-16.08
26.13
26.97
0.84
-
-
-
-
1492 331 -1171 1493 1002 -501
Brady & Morris Engg Co Ltd
Auto
Other material handling equipment
1494 530 -974
Nabha Steels Ltd
Iron & Steel
Semi-finished Steel
58.26
45.36
-12.9
1495
-
United Foundries Ltd
Iron & Steel
Cast iron castings
24.79
17.88
-6.91
1496
-
XO Infotech Ltd
Electrical & Electronic Goods
Computer peripherals
30.55
23.87
-6.68
1497 776 -731
Acknit Industries Ltd
Clothing and Textile
61.73
43.51
-18.22
1498 595 -913
Bodycare International Ltd
Clothing and Textile
Gloves, mittens, etc. knitted or crocheted T-shirts & other vests, knitted or crocheted
35.78
29.05
-6.73
1499
Navbharat Fuse Co Ltd
Chemicals
Industrial explosives
89.89
85.54
-4.35
-
104
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
-18%
3.83
3.52
0.29
0.28
-0.01
-3%
0.98
3.52
-0.21
-21%
0
0
-13%
1.56
2.9
0.37
0.4
0.03
8%
1.87
2.9
-0.6
-32%
2
2
-31%
4.21
2.58
1.55
0.86
-0.69
-45%
8.04
2.58
-3.45
-43%
4
3
3%
0.97
0.49
0.65
0.14
-0.51
-78%
15.12
0.49
-10.81
-71%
1
0
-35%
18.9
11.76
8.96
2.13
-6.83
-76%
11.85
11.76
-9.63
-81%
2
1
11%
3.28
2.92
1.09
0.31
-0.78
-72%
5.15
2.92
-4.36
-85%
3
1
-42%
27.21
17.91
6.12
0.29
-5.83
-95%
5.22
17.91
-1.1
-21%
2
0
-26%
6.3
4.95
1.9
1.33
-0.57
-30%
7.37
4.95
-4.8
-65%
2
2
-41%
0.94
0.62
0.48
0.31
-0.17
-35%
22.78
0.62
-9.78
-43%
3
3
16%
0.33
0.37
0.05
0.03
-0.02
-40%
0.97
0.37
-0.44
-45%
1
0
-12%
3.3
2.37
1.37
0.85
-0.52
-38%
3.52
2.37
-2.02
-57%
4
3
-22%
2.96
2.38
0.47
0.37
-0.1
-21%
1.95
2.38
-0.62
-32%
0
0
-14%
7.98
2.91
4.24
1.19
-3.05
-72%
18.81
2.91
-14.28
-76%
11
4
-8%
1.04
0.71
0.37
0.24
-0.13
-35%
6.31
0.71
-2.46
-39%
3
2
-5%
2.02
2.04
0.65
0.41
-0.24
-37%
7.65
2.04
-3.96
-52%
3
2
-10%
2.72
2.14
1.68
1.02
-0.66
-39%
16.71
2.14
-12.97
-78%
3
2
-53%
3.56
2.8
0.73
0.54
-0.19
-26%
1.52
2.8
-0.23
-15%
1
1
-26%
10.38
4.96
5.61
2.12
-3.49
-62%
11.57
4.96
-9.25
-80%
6
3
-35%
2.76
2.55
0.73
0.57
-0.16
-22%
3.29
2.55
-0.86
-26%
2
2
10%
0.77
0.47
0.33
0.13
-0.2
-61%
12.01
0.47
-8.03
-67%
2
1
-7%
3.79
4.13
1
0.55
-0.45
-45%
4.93
4.13
-2.73
-55%
3
2
5%
1.4
1.14
0.17
0.14
-0.03
-18%
0.19
1.14
-0.14
-74%
1
1
-29%
7.85
2.73
4.86
1.38
-3.48
-72%
15.07
2.73
-10.83
-72%
3
1
-25%
2.31
1.32
1.02
0.39
-0.63
-62%
8.86
1.32
-5
-56%
0
0
-14%
3.72
3.05
1.61
0.85
-0.76
-47%
5.16
3.05
-3
-58%
4
2
-6%
5.61
3.98
2.75
0.6
-2.15
-78%
12.65
3.98
-8.14
-64%
15
4
-1%
5.4
7.28
2.14
0.6
-1.54
-72%
6.72
7.28
-5.28
-79%
3
1
12%
0.48
0.55
0.08
0.04
-0.04
-50%
1.77
0.55
-1.2
-68%
0
0
-42%
3.46
1.72
1.94
0.77
-1.17
-60%
25.21
1.72
-15.96
-63%
5
4
3%
2.9
2.82
0.65
0.34
-0.31
-48%
5.05
2.82
-3.69
-73%
2
1
-22%
0.74
0.79
0.19
0.17
-0.02
-11%
2.92
0.79
-0.56
-19%
0
0
-28%
3.47
2.92
0.56
0.39
-0.17
-30%
3.41
2.92
-0.77
-23%
2
2
-22%
0.09
0.19
0.07
0.16
0.09
129%
0.72
0.19
-0.07
-10%
0
1
-30%
4.63
3.96
1.35
0.87
-0.48
-36%
4.15
3.96
-1.96
-47%
2
2
-19%
0.92
1.52
0.46
0.4
-0.06
-13%
11.24
1.52
-6.08
-54%
1
1
-5%
17.92
10.77
5.21
1.08
-4.13
-79%
6.18
10.77
-5.62
-91%
6
1
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
105
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
1500 573 -937
Rama Paper Mills Ltd
Paper & Wood Products
Writing, printing paper
106.97
109.1
2.13
1501
-
Kamachi Steels Ltd
Iron & Steel
Semi-finished Steel
155.02
129.35
-25.67
1502
-
Titan Timeproducts Ltd
Electrical & Electronic Goods
Integrated circuits, nec
15.8
14.44
-1.36
1503 940 -573
Sreechem Resins Ltd
Chemicals
Polyester or contract resins
21.4
18.12
-3.28
1504 355 -1159
Binjrajka Steel Tubes Ltd
Metal Products
Tubes & pipes
92.09
66
-26.09
1505 86 -1429
New Horizons Ltd
Clothing and Textile
Leather gloves
100.03
45.74
-54.29
1506
Paramount Steels Ltd
Iron & Steel
Semi-finished Steel
43.09
34.53
-8.56
1507 876 -641
Endo Labs Ltd
Pharmaceuticals
Drug formulations
25.69
20.16
-5.53
1508 407 -1111
Interfit India Ltd
Iron & Steel
S.G. iron castings
27.02
22.71
-4.31
1509
-
Shamanur Sugars Ltd
Food Products
Sugar
127.91
78.61
-49.3
1510 1039 -481
Pokarna Fashions Ltd
Clothing and Textile
Apparels (Readymade garment)
11.97
11.52
-0.45
1511 1169 -352
Gujarat Intrux Ltd
Iron & Steel
Steel castings
22.43
19.05
-3.38
1512 542 -980
Anant Syntex Ltd
Clothing and Textile
Special woven fabrics
37.97
35.2
-2.77
1513 1306 -217
Mayur Leather Products Ltd
Clothing and Textile
Shoe uppers
17.96
15.62
-2.34
1514 674 -850
SKM Egg Products Export (India) Ltd
Food Products
Egg powder
127.11
118.72
-8.39
1515 577 -948
Monal Chains Ltd
Metal Products
Chains & anchors of iron & steel
14.82
11.58
-3.24
1516 1316 -210
Swetha Engineering Ltd
Machinery
Pulp & paper machinery
24.11
21.9
-2.21
1517
-
AE&E Chennai Works Pvt Ltd
Electrical Equipment
Steam boilers
42.17
25.25
-16.92
1518 390 -1138
Entremonde Polyecoaters Ltd
Clothing and Textile
Coated / laminated textile fabrics
40.29
31.89
-8.4
1519 820 -709
Venkateshwar Ispat Ltd
Iron & Steel
Hot rolled coils, strips, sheets
30.78
29.64
-1.14
1520
Nav Bharat Tubes Ltd
Metal Products
Tubes & pipes
47.21
46.75
-0.46
Industrial electronics & automation equipment
81.13
68.93
-12.2
-
-
1521 1148 -383
Ador Powertron Ltd
Electrical & Electronic Goods
1522 590 -942
Axtel Industries Ltd
Machinery
Dairy machinery
33.73
27.09
-6.64
Goyal Ispat Ltd
Iron & Steel
Heavy structurals (Bridges & bridge sect, towers, lattice masts, angles, shape
111.57
81.1
-30.47
1524 1153 -381
Ocean Agro (India) Ltd
Chemicals
Fertilisers
14.79
13.36
-1.43
1525
Naval Technoplast Inds Ltd
Machinery
Auxiliary machinery used in textile machinery
17.85
16.24
-1.61
1526 816 -720
OCL Iron & Steel Ltd
Iron & Steel
Semi-finished Steel
211.87
192.21
-19.66
1527 908 -629
Surana Telecom & Power Ltd
Wires & Cables
Jelly filled cables
88.24
45.59
-42.65
24.48
17.29
-7.19
1523
-
-
1528 895 -643
Zyden Gentec Ltd
Pharmaceuticals
Drugs, medicines & allied products
1529 619 -920
Jumbo Bag Ltd
Plastics & Polymers
Sacks & bags
70.54
62.56
-7.98
1530
-
Trinity India Ltd [Merged]
Iron & Steel
Forgings
70.85
62.87
-7.98
1531
-
VVS Alloys Ltd
Iron & Steel
Bars & rods
91.55
73.59
-17.96
1532
-
Mercury Manufacturing Co Ltd
Paper & Wood Products
Furniture
26.04
19.56
-6.48
1533 447 -1096
Oswal Knit India Ltd
Clothing and Textile
Apparels (Readymade garment)
76.22
61.65
-14.57
1534 477 -1067
SAB Industries Ltd
Iron & Steel
Finished Steel (Non-Alloy Steel)
27.9
20.53
-7.37
1535
Smitabh Intercon Ltd
Plastics & Polymers
HDPE bags
36.77
17.45
-19.32
-
106
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
2%
13.9
11.72
2.9
0.01
-2.89
-100%
3.55
11.72
-3.44
-97%
3
0
-17%
3.61
3.4
1.07
0.54
-0.53
-50%
2.6
3.4
-1.76
-68%
1
0
-9%
1.88
1.06
0.81
0.34
-0.47
-58%
14.57
1.06
-8.92
-61%
5
2
-15%
0.99
0.79
0.09
0.08
-0.01
-11%
0.92
0.79
-0.04
-4%
0
0
-28%
0.91
1.09
0.21
0.12
-0.09
-43%
1.12
1.09
-0.22
-20%
0
0
-54%
6.48
2.74
2.19
1.04
-1.15
-53%
15.09
2.74
-9.52
-63%
2
2
-20%
1.41
1.33
0.3
0.22
-0.08
-27%
4.4
1.33
-1.37
-31%
1
1
-22%
1.99
1.55
0.36
0.12
-0.24
-67%
4.03
1.55
-0.56
-14%
1
1
-16%
4.01
1.93
2.53
0.94
-1.59
-63%
12.02
1.93
-9.4
-78%
9
4
-39%
20.59
15.2
1.26
0.72
-0.54
-43%
0.73
15.2
-0.38
-52%
1
1
-4%
1.44
1.14
0.09
0.06
-0.03
-33%
0.89
1.14
-0.19
-21%
1
1
-15%
4.04
1.9
2.45
0.73
-1.72
-70%
15.53
1.9
-11.53
-74%
11
4
-7%
3.05
2.98
0.66
0.27
-0.39
-59%
3.31
2.98
-1.6
-48%
2
1
-13%
4.73
1.53
2.69
0.61
-2.08
-77%
6.1
1.53
-3.83
-63%
15
4
-7%
38.12
17.58
6.44
0.95
-5.49
-85%
7.81
17.58
-7.17
-92%
5
1
-22%
1.81
1.52
0.43
0.27
-0.16
-37%
5.24
1.52
-2.16
-41%
3
2
-9%
1.43
1.39
0.36
0.23
-0.13
-36%
3.3
1.39
-1.45
-44%
1
1
-40%
3.24
3.29
0.64
0.7
0.06
9%
14.92
3.29
-11.17
-75%
2
3
-21%
3.11
2.12
1.42
0.65
-0.77
-54%
9.31
2.12
-5.61
-60%
4
2
-4%
0.44
0.39
0.07
0.04
-0.03
-43%
1.75
0.39
-0.77
-44%
0
0
-1%
3.38
2.17
1.27
0.31
-0.96
-76%
10.8
2.17
-8.24
-76%
3
1
-15%
8.76
4.78
3.4
0.9
-2.5
-74%
13.34
4.78
-10.53
-79%
4
1
-20%
3.69
2.02
1.92
0.66
-1.26
-66%
11.8
2.02
-7.98
-68%
6
2
-27%
2.28
2.14
0.34
0.19
-0.15
-44%
1.56
2.14
-0.72
-46%
0
0
-10%
2.38
1.57
0.17
0.15
-0.02
-12%
0.96
1.57
-0.41
-43%
1
1
-9%
2.69
2.27
0.38
0.19
-0.19
-50%
1.97
2.27
-0.87
-44%
2
1
-9%
23.44
15.78
3.93
0.2
-3.73
-95%
2.28
15.78
-2.25
-99%
2
0
-48%
5.79
4.86
2.82
1.15
-1.67
-59%
2.57
4.86
-1.94
-75%
3
3
-29%
0.44
0.78
0.02
0.12
0.1
500%
1.02
0.78
-0.26
-25%
0
1
-11%
6.71
5.26
1.45
0.61
-0.84
-58%
2.95
5.26
-2.76
-94%
2
1
-11%
10.14
7.34
1.61
0.2
-1.41
-88%
3.28
7.34
-1.81
-55%
2
0
-20%
0.57
0.39
0.26
0.09
-0.17
-65%
3.84
0.39
-2.2
-57%
0
0
-25%
3.56
1.45
1.77
0.54
-1.23
-69%
11.86
1.45
-7.99
-67%
7
3
-19%
4.09
3.73
0.34
0.12
-0.22
-65%
1.89
3.73
-1.12
-59%
0
0
-26%
7.43
2.48
2.99
0.79
-2.2
-74%
5.04
2.48
-3.92
-78%
11
4
-53%
0.87
0.67
0.02
0.02
0
0%
0.24
0.67
0.01
4%
0
0
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
107
net SaLeS (Rs Crore)
InDUStRY SeCtoR
2011 2010 Change
InDUStRIaL aCtIVItY
ManufacTuring SMBs
CoMPanY
oVeRaLL Rank
2.0 Top
2008-09
2009-10
RS CRoRe
1536 1173 -373
Hightemp Furnaces Ltd
Electrical Equipment
Furnaces or ovens, nec
70.98
61.02
-9.96
1537 693 -854
Kamal Sponge Steel & Power Ltd
Iron & Steel
Sponge iron
105.27
84.37
-20.9
1538 1168 -380
International Bakery Products Ltd
Food Products
Biscuits
10.94
11.72
0.78
1539
Khaitan Chemicals & Fertilizers Ltd
Chemicals
Single superphosphate
355.51
203.31
-152.2
1540 94 -1456
ANS Ltd
Food Products
Vegetable / fruit products
18.09
13.02
-5.07
1541
-
Add Corporation Ltd
Misc Manufactured articles
Pens
38.75
26.53
-12.22
1542
-
Konark Fixtures Ltd
Electrical Equipment
Electrical fittings for insulators
61.95
17.76
-44.19
18.83
14.21
-4.62
-
1543
-
Lakshmi Precision Tools Ltd
Machinery
Machine tools for drilling, boring, milling, etc.
1544
-
Meerut Agro Chemical Inds Ltd
Chemicals
Insecticides
11.29
11.35
0.06
1545 485 -1070
Gaurav Paper Mills Ltd
Paper & Wood Products
Writing, printing paper
21.76
14.55
-7.21
1546
-
Interdril (Asia) Ltd
Machinery
Weights & measures
90.75
45.84
-44.91
1547
-
RJ Knitwears Ltd
Clothing and Textile
Apparels (Readymade garment)
24.3
19.5
-4.8
1548
-
Trimurti Ispat Ltd
Iron & Steel
Semi-finished Steel
19.93
16.2
-3.73
1549
-
BP Ergo Ltd
Paper & Wood Products
Furniture
160.46
105.94
-54.52
1550 790 -770
Sree Jayalakshmi Autospin Ltd
Clothing and Textile
Cotton yarn
12.67
10.85
-1.82
1551 728 -833
STL Exports Ltd
Metal Products
Tubes & pipes
84.74
48.9
-35.84
1552 760 -802
Avery India Ltd
Machinery
Weighing machinery
68.06
62.55
-5.51
1553 166 -1397
Filatex Fashions Ltd
Clothing and Textile
Knitted / crocheted fabrics
38.71
38.44
-0.27
1554
-
Skytone Electricals (India) Ltd
Wires & Cables
PVC insulated cables & flexes
69.64
57.03
-12.61
1555
-
Transweigh (India) Ltd
Machinery
Weighing machinery
80.61
57.43
-23.18
1556
-
Neco Heavy Engineering & Castings Ltd
Iron & Steel
Cast iron castings
77.86
58.14
-19.72
1557 483 -1084
Sharda Ispat Ltd
Iron & Steel
Alloy steel, nec
36.72
27.11
-9.61
1558
Quality Steel Products Ltd
Metal Products
Steel tubular structural poles
35.98
24.64
-11.34
1559 1254 -315
SNL Bearings Ltd
Machinery
Needle roller bearings
12.55
13.16
0.61
1560 1065 -505
Gujarat Polybutenes Pvt Ltd
Chemicals
Polyisobutylene
58.81
35.74
-23.07
1561
Shriganesh Texfab Ltd
Clothing and Textile
Cloth processed
19.6
18.32
-1.28
1562 64 -1508
Asian Fertilizers Ltd
Chemicals
Single superphosphate
55.3
28.53
-26.77
1563 570 -1003
Gemini Overseas Ltd
Clothing and Textile
Silk fabrics, processed
104.7
54.4
-50.3
1564 341 -1233
Uniroyal Marine Exports Ltd
Food Products
Fish, crustaceans & molluscus
27.09
19.88
-7.21
1565 622 -953
Worldwide Leather Exports Ltd
Clothing and Textile
Leather shoes
13
10.03
-2.97
1566 1281 -295
Deltmal Safety Shoes Ltd
Clothing and Textile
Shoe uppers
35.97
23.89
-12.08
1567
-
Nagreeka Foils Ltd
Metal Products
Other articles of iron & steel
60.27
39.44
-20.83
1568 1087 -491
Rajaram Solvex Ltd
Food Products
Soyabean oil
89.22
56.17
-33.05
1569
Billets Elektro Werke Ltd
Metal Products
Tools, implements, etc.
33.01
24.36
-8.65
97.79
38.37
-59.42
29.9
20.75
-9.15
-
-
-
1570 1231 -349
Trans Asia Corpn Ltd
Pharmaceuticals
Drugs, medicines & allied products
1571 84 -1497
Rainbow Agri Inds Ltd
Food Products
Animal and bird feeds
108
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
www.industry20.com
Pat/net SaLeS
Change In RoCe
RoCe (Rs Crore)
Change In Pat
Pat (Rs Crore)
PBDIta (Rs Crore)
PeRCentage
2008-09
2009-10
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
RS CRoRe
PeRCentage
2008-09
2009-10
-14%
11.07
8.92
2.73
0.6
-2.13
-78%
4.92
8.92
-3.9
-79%
4
1
-20%
8.75
13.4
1.61
0.31
-1.3
-81%
1.46
13.4
-1.12
-77%
2
0
7%
0.83
0.65
0.25
0.05
-0.2
-80%
4.61
0.65
-3.85
-84%
2
0
-43%
34.78
18.03
10.27
0.81
-9.46
-92%
7.89
18.03
-7.27
-92%
3
0
-28%
4.07
0.99
3.55
0.55
-3
-85%
30.39
0.99
-26.34
-87%
20
4
-32%
9.16
7.41
1.33
0.47
-0.86
-65%
3.02
7.41
-1.72
-57%
3
2
-71%
6.97
3.78
1.33
0.64
-0.69
-52%
8.45
3.78
-5.59
-66%
2
4
-25%
2.06
0.91
0.73
0.28
-0.45
-62%
5.02
0.91
-2.84
-57%
4
2
1%
0.93
0.79
0.25
0.09
-0.16
-64%
3.29
0.79
-2.61
-79%
2
1
-33%
1.05
0.46
0.35
0.08
-0.27
-77%
16.77
0.46
-8.29
-49%
2
1
-49%
18.89
11.11
6.57
1.19
-5.38
-82%
6.9
11.11
-5.77
-84%
7
3
-20%
0.88
0.74
0.14
0.1
-0.04
-29%
0.98
0.74
-0.44
-45%
1
1
-19%
1.21
0.65
0.66
0.26
-0.4
-61%
19.38
0.65
-14.89
-77%
3
2
-34%
19.17
4.89
9.66
1.19
-8.47
-88%
15.41
4.89
-14.85
-96%
6
1
-14%
0.41
0.36
0.06
0.04
-0.02
-33%
3.05
0.36
-1.37
-45%
0
0
-42%
0.68
1.61
0.24
0.21
-0.03
-13%
5.25
1.61
-3.29
-63%
0
0
-8%
11.83
2.73
6.46
0.62
-5.84
-90%
10.09
2.73
-9.78
-97%
9
1
-1%
2.69
0.91
2.25
0.22
-2.03
-90%
17.54
0.91
-16.16
-92%
6
1
-18%
4
2.54
0.51
0.06
-0.45
-88%
1.65
2.54
-1.4
-85%
1
0
-29%
8.42
2.96
4.22
0.62
-3.6
-85%
18.85
2.96
-16.31
-87%
5
1
-25%
5.71
3.33
1.78
0.36
-1.42
-80%
5.48
3.33
-4.22
-77%
2
1
-26%
25.89
1.85
24.51
0.6
-23.91
-98%
10.48
1.85
-8.77
-84%
67
2
-32%
0.67
0.37
0.19
0.1
-0.09
-47%
5.97
0.37
-3.79
-63%
1
0
5%
2.38
1.17
1
0.05
-0.95
-95%
12.1
1.17
-11.37
-94%
8
0
-39%
2.18
1.48
0.67
0.21
-0.46
-69%
4.51
1.48
-3.27
-73%
1
1
-7%
1.3
1.6
0.26
0.01
-0.25
-96%
2.99
1.6
-2.9
-97%
1
0
-48%
2.46
0.76
1.69
0.33
-1.36
-80%
32.07
0.76
-27.95
-87%
3
1
-48%
0.98
0.29
0.82
0.17
-0.65
-79%
3.25
0.29
-2.7
-83%
1
0
-27%
3.24
1.06
1.15
0.22
-0.93
-81%
13.14
1.06
-10.97
-83%
4
1
-23%
0.9
0.43
0.3
0.07
-0.23
-77%
4.24
0.43
-3.31
-78%
2
1
-34%
3.26
1.63
1.31
0.27
-1.04
-79%
6.38
1.63
-5.34
-84%
4
1
-35%
5.08
4.11
3.99
0.39
-3.6
-90%
4.82
4.11
-4.55
-94%
7
1
-37%
4.97
3.59
0.99
0.04
-0.95
-96%
3.47
3.59
-3.3
-95%
1
0
-26%
5.72
2.58
2.93
0.31
-2.62
-89%
20.09
2.58
-18.98
-94%
9
1
-61%
0.32
0.07
0.25
0.02
-0.23
-92%
3.23
0.07
-2.98
-92%
0
0
-31%
9.05
3.14
4.98
0.08
-4.9
-98%
17.55
3.14
-17.43
-99%
17
0
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
1) Net Sales = (Industrial Sales + Non Financial Services Income - Excise Duty - Sales Tax - VAT - Rates and Taxes - Turnover Tax - Contribution to Oil Pool Account - Contribution to Joint Plan Committee - Service tax - Mining Cess - Misc Indirect Taxes) 2) PAT = PBIT – Taxes 3) PAT Net of P&E = (PAT - Prior Period Extra Ordinary Income + Prior Period Extra Ordinary Expenses) 4) ROCE = PAT Net of P&E/Average Capital Employed 5) Capital Employed = (Paid-up Equity Capital + Paid-up Forfeited Equity Capital + Capital Contribution, Suspense & Application Money + Reserves and Funds + Paid-up Preference Capital - Revaluation of Reserves - Miscellaneous Expenses Not Written Off + Borrowings + Convertible Warrants) 6) Average Capital Employed = ((Capital Employed + Previous Year Annual Capital Employed (Capital Employed))/2) 7) PBDITA = (PAT + Provision for Direct Tax + Amortisation + Depreciation + Interest Expenses + Financial Charges for Instruments + Expenses Incurred on Raising Deposit and Debts + Bill Discounting Charges) [Source of Data: CMIE Prowess]
Change In net SaLeS
legend
109
2.0 Top
ManufacTuring SMBs
Auto Sectoral rank
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
Faiveley Transport India Ltd
248.6
49.2
29.4
49.2
12%
San Engineering & Locomotive Co. Ltd
72.4
13.7
7.5
13.7
10%
company
2011 2010 change
1
72
2
107 330
222
pat/ net SaleS
net SaleS
overall rank
roce
3
138 977
838
Gujarat Apollo Inds Ltd
196.2
44.8
26.9
44.8
14%
4
346 316
-33
Jost'S Engineering Co Ltd
60.1
4.4
2.3
4.4
4%
5
376
Avasarala Technologies Ltd
139.1
37.1
8.4
37.1
6%
-
2009
2010
change
Total no of companies
parameter
19
16
-15.8%
Total Net Sales (Rs Cr)
1,620
1,623
0.2%
Average Net Sales (Rs Cr)
85
101
19.0%
Total PBDITA (Rs Cr)
297
563
89.7%
Average PBDITA (Rs Cr)
16
35
125.3%
Total PAT (Rs Cr)
151
263
73.3%
Average PAT (Rs Cr)
8
16
105.8%
ROCE (Median)
14
11
-19.1%
change
Automobile ancillaries Sectoral rank
overall rank
company
2009 2009 change
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
2009
2010
Total no of companies
parameter
88
102
15.9%
Total Net Sales (Rs Cr)
10,931
12,743
16.6%
1
3
1071
1068
H V Axles Ltd
236.6
138.7
63.9
138.7
27%
Average Net Sales (Rs Cr)
124
125
0.6%
2
6
1110
1104
H V Transmissions Ltd
205.3
114.6
52.6
114.6
26%
Total PBDITA (Rs Cr)
1,497
2,078
38.8%
3
10
636
626
Veljan Denison Ltd
99.6
33.0
17.0
33.0
17%
4
17
79
62
Precision Camshafts Ltd
191.5
45.3
27.3
45.3
14%
5
18
240
221
Lumax D K Auto Inds Ltd
191.1
26.9
19.0
26.9
10%
roce
pat/ net SaleS
Average PBDITA (Rs Cr)
17
20
19.8%
Total PAT (Rs Cr)
524
902
72.0%
Average PAT (Rs Cr)
6
9
48.4%
ROCE (Median)
8
14
64.1%
parameter
Cement Sectoral rank
overall rank
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
Megha Technical & Engineers Pvt Ltd
251.2
46.9
28.9
46.9
Barak Valley Cements Ltd
112.2
23.3
13.2
company
2011 2010 change
2009
2010
change
Total no of companies
11
17
54.5%
Total Net Sales (Rs Cr)
1,447
2,255
55.9%
12%
Average Net Sales (Rs Cr)
132
133
0.8%
23.3
12%
Total PBDITA (Rs Cr)
405
458
13.1% -26.8%
1
39
2
134 743
3
280
-
Shree Digvijay Cement Co Ltd
264.3
44.0
35.7
44.0
14%
4
382
-
Hemadri Cements Ltd
46.2
35.9
32.3
35.9
70%
5
448 1302
Shiva Cement Ltd
39.7
9.7
2.3
9.7
6%
110
608
850
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
Average PBDITA (Rs Cr)
37
27
Total PAT (Rs Cr)
199
233
17.0%
Average PAT (Rs Cr)
18
14
-24.3%
ROCE (Median)
8
23
175.7%
www.industry20.com
SecToral rankingS
Chemicals Sectoral rank
overall rank
company
2011 2010 change
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
parameter
2009
2010
Total no of companies
130
179
37.7%
Total Net Sales (Rs Cr)
11,779
15,065
27.9%
1
12
280
268
K L J Organic Ltd
170.7
27.9
16.4
27.9
10%
Average Net Sales (Rs Cr)
2
19 1209
1189
Sharp Industries Ltd
113.3
22.2
18.6
22.2
16%
Total PBDITA (Rs Cr)
3
25
420
394
Poddar Pigments Ltd
153.0
20.1
14.2
20.1
9%
4
50
78
27
Vinati Organics Ltd
236.4
60.1
40.0
60.1
17%
5
63
-
Dujodwala Products Ltd
145.8
14.9
7.2
14.9
5%
change
91
84
-7.1%
1,772
2,270
28.1%
Average PBDITA (Rs Cr)
14
13
-7.0%
Total PAT (Rs Cr)
755
1,058
40.1%
Average PAT (Rs Cr)
6
6
1.7%
ROCE (Median)
10
8
-13.3%
Clothing & textiles Sectoral rank
overall rank
company
2011 2010 change
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
parameter
2009
2010
change
Total no of companies
167
187
12.0%
Total Net Sales (Rs Cr)
14,436
15,704
8.8%
86
84
-2.9% 21.3%
1
11
681
670
Vardhman Acrylics Ltd
269.3
68.4
43.4
68.4
16%
Average Net Sales (Rs Cr)
2
14
241
227
Mayur Uniquoters Ltd
164.7
28.1
16.3
28.1
10%
Total PBDITA (Rs Cr)
3
26
951
924
4
34 1205
1170
Super Sales India Ltd
128.2
41.2
5
40
368
Kitex Garments Ltd
272.2
45.7
409
Kewal Kiran Clothing Ltd
176.3
56.2
32.5
56.2
18%
18.1
41.2
14%
18.5
45.7
7%
1,682
2,041
Average PBDITA (Rs Cr)
10
11
8.3%
Total PAT (Rs Cr)
443
683
54.1%
Average PAT (Rs Cr)
3
4
37.6%
ROCE (Median)
4
6
41.3%
parameter
Cosmetics & soaps Sectoral rank
overall rank
company
2011 2010 change
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
2009
2010
change
Total no of companies
17
14
-17.6%
Total Net Sales (Rs Cr)
1,260
1,378
9.3% 32.7%
1
7
-
Bajaj Corp Ltd
295.0
102.6
83.9
102.6
28%
Average Net Sales (Rs Cr)
74
98
2
119
-
C C Health Care Products Pvt Ltd [Merged]
36.6
10.8
6.1
10.8
17%
Total PBDITA (Rs Cr)
162
266
63.9%
Average PBDITA (Rs Cr)
10
19
99.0%
Total PAT (Rs Cr)
85
164
92.8%
Average PAT (Rs Cr)
5
12
134.1%
ROCE (Median)
10
11
14.9%
3
170
-
Power Soaps Ltd
206.2
19.1
10.6
19.1
5%
4
215
-
Kancor Flavours & Extracts Ltd
195.3
22.4
7.9
22.4
4%
5
220 1299
J H S Svendgaard Laboratories Ltd
51.0
13.4
5.7
13.4
11%
www.industry20.com
1077
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
111
2.0 Top
ManufacTuring SMBs
Diversified manufacturing Sectoral rank
overall rank
company
2011 2010 change
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
2009
2010
Total no of companies
parameter
5
5
change 0.0%
Total Net Sales (Rs Cr)
796
562
-29.3%
1
313 221
-95
Jessop & Co Ltd
235.9
38.0
22.4
38.0
10%
Average Net Sales (Rs Cr)
159
112
-29.3%
2
392 649
253
Amco India Ltd
107.6
10.4
3.1
10.4
3%
Total PBDITA (Rs Cr)
108
79
-26.8%
Average PBDITA (Rs Cr)
22
16
-26.8%
Total PAT (Rs Cr)
47
39
-15.4%
3
422
77
-349
4
1250 855
-405
5
1400
-
T Stanes & Co Ltd
159.8
12.2
6.8
12.2
4%
Mahindra Engineering & Chemical Products Ltd
47.4
Hardcastle & Waud Mfg Co Ltd
11.8
16.4
6.5
16.4
14%
1.8
0.5
1.8
5%
Average PAT (Rs Cr)
9
8
-15.4%
ROCE (Median)
14
12
-12.0%
Electrical & electrical goods Sectoral rank
overall rank
company
2011 2010 change
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
2009
2010
change
Total no of companies
parameter
70
84
20.0%
Total Net Sales (Rs Cr)
7,449
8,374
12.4%
1
15
52
37
Hawkins Cookers Ltd
285.8
59.3
36.8
59.3
13%
Average Net Sales (Rs Cr)
106
100
-6.3%
2
38
340
301
Kavveri Telecom Products Ltd
200.7
56.7
31.2
56.7
16%
Total PBDITA (Rs Cr)
877
1,310
49.5%
3
47
709
661
Poly Medicure Ltd
135.6
29.6
16.4
29.6
12%
4
75
138
62
Aquamall Water Solutions Ltd
286.2
39.6
25.7
39.6
9%
5
103
-
Amco Batteries Ltd
204.3
10.7
12.4
10.7
6%
Average PBDITA (Rs Cr)
13
16
24.6%
Total PAT (Rs Cr)
365
620
70.0%
Average PAT (Rs Cr)
5
7
41.6%
ROCE (Median)
10
8
-22.3%
parameter
change
Electrical equipment Sectoral rank
overall rank
company
2011 2010 change
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
2009
2010
Total no of companies
50
52
4.0%
Total Net Sales (Rs Cr)
5,196
4,945
-4.8% -8.5%
1
45
994
948
Ador Welding Ltd
267
49.2
25.6
49.2
10%
Average Net Sales (Rs Cr)
104
95
2
86
116
29
Tesla Transformers Ltd
110.8
12.1
5.7
12.1
5%
Total PBDITA (Rs Cr)
692
672
-2.9%
Average PBDITA (Rs Cr)
14
13
-6.6%
Total PAT (Rs Cr)
3
124 255
130
East India Udyog Ltd
136.2
19.2
12.0
19.2
9%
4
142 1099
956
Modison Metals Ltd
96.7
22.7
11.8
22.7
12%
5
182 143
-41
C G Lucy Switchgear Ltd
86.2
11.7
6.9
11.7
8%
112
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
304
311
2.2%
Average PAT (Rs Cr)
6
6
-1.7%
ROCE (Median)
12
9
-25.6%
www.industry20.com
SecToral rankingS
Food products Sectoral rank
overall rank
company
2011 2010 change
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
parameter
2009
2010
Total no of companies
194
211
8.8%
Total Net Sales (Rs Cr)
17,937
20,579
14.7%
1
2
Ponni Sugars (Erode) Ltd
238.6
59.8
36.9
59.8
15%
Average Net Sales (Rs Cr)
2
20 1259
1238
Srinivasa Hatcheries Ltd
121.4
22.1
12.4
22.1
10%
Total PBDITA (Rs Cr)
3
21 1257
1235
Technico Agri Sciences Ltd
55.1
15.1
14.0
15.1
25%
4
23
627
603
State Farms Corpn Of India Ltd
285.4
41.6
20.2
41.6
7%
5
27
442
414
K C P Sugar & Inds Corpn Ltd
247.8
48.1
23.7
48.1
10%
roce
pat/ net SaleS
-
change
92
98
5.5%
2,134
2,544
19.2%
Average PBDITA (Rs Cr)
11
12
9.6%
Total PAT (Rs Cr)
948
1,117
17.8%
Average PAT (Rs Cr)
5
5
8.3%
ROCE (Median)
9
7
-24.2%
Gems & jewellery Sectoral rank
overall rank
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
Indo Bonito Multinational Ltd
251.3
15.1
4.1
15.1
2%
Tribhovandas Bhimji Zaveri (Delhi) Pvt. Ltd
155.7
7.8
3.4
7.8
2%
2011 2010 change
1
214 373
2
357
3
net SaleS company
157
-
461 1336
871
Shukra Jewellery Ltd
33.8
0.7
2.8
0.7
8%
4
495
-
D'Damas Jewellery (India) Pvt. Ltd
291.5
4.2
2.8
4.2
1%
5
506
-
Suashish Jewelry India Ltd
61.5
13.7
12.9
13.7
21%
roce
pat/ net SaleS
2009
2010
change
Total no of companies
parameter
13
17
30.8%
Total Net Sales (Rs Cr)
1,081
1,757
62.5%
Average Net Sales (Rs Cr)
83
103
24.3%
Total PBDITA (Rs Cr)
90
106
17.8%
Average PBDITA (Rs Cr)
7
6
-9.9%
Total PAT (Rs Cr)
42
52
23.6%
Average PAT (Rs Cr)
3
3
-5.5%
ROCE (Median)
5
5
3.6%
parameter
Glass & ceramics Sectoral rank
overall rank
company
2011 2010 change
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
2009
2010
change
Total no of companies
25
28
12.0%
Total Net Sales (Rs Cr)
2,266
2,289
1.0% -9.8%
1
67
50
-18
Empire Industries Ltd
187.6
49.6
25.8
49.6
14%
Average Net Sales (Rs Cr)
91
82
2
99
103
3
Cera Sanitaryware Ltd
191.3
38.5
19.6
38.5
10%
Total PBDITA (Rs Cr)
452
403
-11.0%
Average PBDITA (Rs Cr)
18
14
-20.5%
Total PAT (Rs Cr)
3
129 559
429
Haldyn Glass Gujarat Ltd
128.2
30.1
11.0
30.1
9%
4
155 260
104
Shri Nataraj Ceramic & Chemical Inds Ltd
93.6
18.5
10.2
18.5
11%
5
176 225
47
Orient Ceramics & Inds Ltd
250.9
35.1
11.5
35.1
5%
www.industry20.com
industry 2.0
133
177
33.3%
Average PAT (Rs Cr)
5
6
19.0%
ROCE (Median)
9
12
33.6%
- technoLogy management for decision-makers | september 2011 | VoL. ii
113
2.0 Top
ManufacTuring SMBs
Iron & steel Sectoral rank
overall rank
company
2011 2010 change
1
28
2
108 1055
16
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
parameter
2009
2010
change
Total no of companies
105
132
25.7%
Total Net Sales (Rs Cr)
10,506
10,749
2.3% -18.6%
-13
Indsil Hydro Power & Manganese Ltd
91.8
20.1
13.6
20.1
15%
Average Net Sales (Rs Cr)
100
81
946
Anjaney Ferro Alloys Ltd
153.6
26.6
14.8
26.6
10%
Total PBDITA (Rs Cr)
943
944
0.1%
9
7
-20.4%
3
187 1206
1017
R R L Steels Ltd
29.4
8.4
5.3
8.4
18%
4
189 1374
1183
Indore Steel & Iron Mills Ltd
34.8
9.4
4.8
9.4
14%
5
198 115
-85
Apollo Metalex Pvt Ltd
105.5
9.8
5.0
9.8
5%
roce
pat/ net SaleS
Average PBDITA (Rs Cr) Total PAT (Rs Cr)
341
340
-0.2%
Average PAT (Rs Cr)
3
3
-20.6%
ROCE (Median)
6
5
-14.9%
parameter
Machinery Sectoral rank
overall rank
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
Swaraj Engines Ltd
282.4
59.6
37.4
59.6
13%
Average Net Sales (Rs Cr)
Virgo Engineers Ltd
282.3
93.4
59.5
93.4
21%
Total PBDITA (Rs Cr)
company
2011 2010 change
1
8
31
2
13
-
3
31
700
4
53
-
5
54 1187
23
668
1132
Kabra Extrusiontechnik Ltd
194.5
34.9
21.5
34.9
11%
Hari Machines Ltd
190.9
34.0
16.1
34.0
8%
A B C Bearings Ltd
162.3
37.1
20.5
37.1
13%
roce
pat/ net SaleS
2009
2010
change
Total no of companies
82
94
14.6%
Total Net Sales (Rs Cr)
7,321
7,799
6.5%
89
83
-7.1% 18.9%
1,354
1,610
Average PBDITA (Rs Cr)
17
17
3.7%
Total PAT (Rs Cr)
648
835
28.8%
Average PAT (Rs Cr)
8
9
12.4%
ROCE (Median)
14
10
-26.3%
parameter
Metal products Sectoral rank
overall rank
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
Shri Lakshmi Metal Udyog Ltd
170.4
15.5
7.5
15.5
India Thermit Corpn Ltd
96.9
38.3
24.3
Kangaro Industries Ltd
71.4
23.4
15.8
2011 2010 change
1
43
-
2
49
110
3
70
-
4
73 1097
5
76
114
net SaleS company
125
60
1023 48
2009
2010
change
Total no of companies
61
81
32.8%
Total Net Sales (Rs Cr)
6,126
7,994
30.5%
4%
Average Net Sales (Rs Cr)
100
99
-1.7%
38.3
25%
Total PBDITA (Rs Cr)
681
1,044
53.3%
23.4
22%
Gandhi Special Tubes Ltd
75.6
41.5
25.3
41.5
34%
Om Metals Infraprojects Ltd
196.4
54.1
32.4
54.1
17%
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
Average PBDITA (Rs Cr)
11
13
15.5%
Total PAT (Rs Cr)
274
477
73.9%
Average PAT (Rs Cr)
4
6
30.9%
ROCE (Median)
9
9
-3.3%
www.industry20.com
SecToral rankingS
Misc manufactured articles Sectoral rank
overall rank
company
2011 2010 change
roce
pat/ net SaleS
2009-10
2009-10
2009-10
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
1
538
-
Ray Ban Sun Optics India Ltd
72.6
28.4
16.9
28.4
23%
2
724
-
A B Corp Ltd
42.5
14.3
6.5
14.3
15%
3
772
-
G K B Vision Ltd
36.2
6.7
5.2
6.7
14%
4
841
-
Photoquip (India) Ltd
45.9
6.0
4.3
6.0
9%
5
865
-
G K B Ophthalmics Ltd
37.9
4.0
1.2
4.0
3%
Non-ferrous metals Sectoral rank
overall rank
company
2011 2010 change
1
41
12
2
57
-
3
143 563
4 5
-30
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
roce 2009-10
pat/ net SaleS 2009-10
2009
2010
Total no of companies
parameter
25
26
change 4.0%
Total Net Sales (Rs Cr)
1,930
2,269
17.5%
Chloride Metals Ltd
239.5
19.4
9.9
19.4
4%
Average Net Sales (Rs Cr)
77
87
13.0%
Oriental Containers Ltd
215.1
34.0
14.4
34.0
7%
Total PBDITA (Rs Cr)
194
270
39.0%
Average PBDITA (Rs Cr)
8
10
33.6%
Total PAT (Rs Cr)
77
125
62.2%
Average PAT (Rs Cr)
3
5
56.0%
ROCE (Median)
7
7
-1.3%
419
Gravita India Ltd
105.3
9.4
5.8
9.4
5%
190 113
-79
Hindustan Tin Works Ltd
284.8
28.3
11.5
28.3
4%
288 1175
884
Light Alloy Products Ltd
39.6
19.5
10.1
19.5
25%
Non-metallic mineral products Sectoral rank
overall rank
company
2010 2010 change
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
2009
2010
change
Total no of companies
parameter
16
8
-50.0%
Total Net Sales (Rs Cr)
1,330
902
-32.2%
1
82
237
154
Morganite Crucible (India) Ltd
53.2
12.9
6.8
12.9
13%
Average Net Sales (Rs Cr)
83
113
35.6%
2
87
29
-59
Sahyadri Industries Ltd
281.3
55.4
26.8
55.4
10%
Total PBDITA (Rs Cr)
201
106
-47.2%
3
398
-
Sterling Abrasives Ltd
31.8
9.0
5.6
9.0
17%
4
782 1253
5
814
-
www.industry20.com
466
John Oakey & Mohan Ltd
27.5
2.1
0.9
2.1
3%
U P Asbestos Ltd
180.2
13.8
1.9
13.8
1%
industry 2.0
Average PBDITA (Rs Cr)
13
13
5.6%
Total PAT (Rs Cr)
89
47
-47.8%
Average PAT (Rs Cr)
6
6
4.4%
ROCE (Median)
9
8
-14.5%
- technoLogy management for decision-makers | september 2011 | VoL. ii
115
2.0 Top
ManufacTuring SMBs
Paper & wood products Sectoral rank
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
Shree Ajit Pulp & Paper Ltd
89.4
16.8
7.7
16.8
9%
Ruby Macons Ltd
278.3
41.6
22.4
41.6
8%
company
2011 2010 change
1
79 1121
2
106
1041
-
3
181
4
210 796
5
216
584
-
pat/ net SaleS
net SaleS
overall rank
roce
Balkrishna Paper Mills Ltd
142.6
12.1
7.4
12.1
5%
Archies Ltd
156.1
18.0
8.8
18.0
6%
Eurokids International Ltd
29.2
6.2
3.9
6.2
13%
2009
2010
change
Total no of companies
parameter
59
67
13.6%
Total Net Sales (Rs Cr)
5,401
6,005
11.2%
Average Net Sales (Rs Cr)
92
90
-2.1%
Total PBDITA (Rs Cr)
747
803
7.5%
Average PBDITA (Rs Cr)
13
12
-5.4%
Total PAT (Rs Cr)
261
305
16.9%
Average PAT (Rs Cr)
4
5
3.0%
ROCE (Median)
5
6
7.0%
parameter
Petroleum products Sectoral rank
overall rank
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
Nandan Petrochem Ltd
64.9
7.7
2.9
7.7
Waxpol Industries Ltd
50.4
3.4
1.7
3.4
2011 2010 change
1
273 1217
2
466
941
-
pat/ net SaleS
net SaleS company
roce
2009
2010
change
Total no of companies
10
5
-50.0%
Total Net Sales (Rs Cr)
902
191
-78.8%
4%
Average Net Sales (Rs Cr)
90
38
-57.6%
3%
Total PBDITA (Rs Cr)
50
15
-70.7%
Average PBDITA (Rs Cr)
5
3
-41.5%
Total PAT (Rs Cr)
21
7
-67.4%
Average PAT (Rs Cr)
2
1
-34.7%
ROCE (Median)
5
2
-56.0%
parameter
change
3
767
-
Paras Lubricants Ltd
46.3
0.7
0.4
0.7
1%
4
770
-
Anand Engineers Pvt. Ltd
18.8
2.1
1.3
2.1
7%
5
876
-
Continental Petroleums Ltd
10.8
0.9
0.5
0.9
5%
roce
pat/ net SaleS
Pharmaceuticals Sectoral rank
overall rank
company
2011 2010 change
1
1
690
2
5
-
3
16
257
689
241
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
2010
98
107
9.2%
Total Net Sales (Rs Cr)
9,227
10,284
11.5%
Shilpa Medicare Ltd
235.2
82.2
46.1
82.2
20%
Average Net Sales (Rs Cr)
Concord Biotech Ltd
105.2
61.2
36.7
61.2
35%
Total PBDITA (Rs Cr)
Sequent Scientific Ltd
245.9
60.5
20.8
60.5
8%
4
36
186
149
Raptakos, Brett & Co. Ltd
261.0
81.9
49.9
81.9
19%
5
37
170
132
Medley Pharmaceuticals Ltd
210.4
39.6
25.1
39.6
12%
116
2009
Total no of companies
september 2011 | VoL. ii | industry 2.0
- technoLogy management for decision-makers
94
96
2.1%
1,627
1,791
10.0%
Average PBDITA (Rs Cr)
17
17
0.8%
Total PAT (Rs Cr)
735
872
18.6%
Average PAT (Rs Cr)
8
8
8.6%
ROCE (Median)
9
9
-2.9%
www.industry20.com
SecToral rankingS
Plastics & polymers Sectoral rank
overall rank
company
2011 2010 change
pat/ net SaleS
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
roce
2009
2010
change
Total no of companies
parameter
94
79
-16.0%
Total Net Sales (Rs Cr)
6,997
5,977
-14.6% 1.6%
1
9
566
557
Astral Poly Technik Ltd
288.6
46.4
28.0
46.4
10%
Average Net Sales (Rs Cr)
74
76
2
24
76
51
Wim Plast Ltd
130.5
25.7
17.0
25.7
13%
Total PBDITA (Rs Cr)
724
753
4.0%
8
10
23.8%
3
59
692
4
80
-
5
84
173
632
88
International Conveyors Ltd
88.0
27.2
13.0
27.2
15%
Merino Panel Products Ltd
148.4
28.3
14.5
28.3
10%
Sunrise Containers Ltd
144.5
28.2
16.9
28.2
12%
roce
pat/ net SaleS
Average PBDITA (Rs Cr) Total PAT (Rs Cr)
243
311
28.3%
Average PAT (Rs Cr)
3
4
52.6%
ROCE (Median)
6
6
-7.8%
Rubber products Sectoral rank
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
State Farming Corpn. Of Kerala Ltd
32.3
17.5
10.1
17.5
31%
Woco Motherson Advanced Rubber Technologies Ltd
47.4
15.5
12.8
15.5
27%
overall rank
company
2011 2010 change
1
83 1303
2
97
1219
-
3
133 837
703
Apcotex Industries Ltd
144.8
15.1
8.3
15.1
6%
4
145 1233
1087
J K Ansell Ltd
61.0
12.1
7.3
12.1
12%
5
167
Famy Care Ltd
258.2
91.0
66.2
91.0
26%
roce
pat/ net SaleS
-
2009
2010
change
Total no of companies
parameter
28
24
-14.3%
Total Net Sales (Rs Cr)
2,410
1,780
-26.1%
Average Net Sales (Rs Cr)
86
74
-13.8%
Total PBDITA (Rs Cr)
351
394
12.4%
Average PBDITA (Rs Cr)
13
16
31.1%
Total PAT (Rs Cr)
156
245
57.7%
Average PAT (Rs Cr)
6
10
83.9%
ROCE (Median)
8
10
24.7%
Wires & cables Sectoral rank
overall rank
net SaleS
pBDIta
pat
(Rs Crore)
(Rs Crore)
(Rs Crore)
2009-10
2009-10
2009-10
2009-10
2009-10
Smita Conductors Ltd
248.7
41.6
24.1
41.6
10%
G K Winding Wires Ltd
103.9
7.2
4.9
7.2
5%
company
2011 2010 change
1
4
813
2
125
-
809
3
520 1140
616
Goldstone Infratech Ltd
65.5
13.7
6.7
13.7
10%
4
522 212
-314
Torrent Cables Ltd
171.9
15.2
10.5
15.2
6%
5
548 1156
604
Emgee Cables & Communications Ltd
113.3
3.8
0.7
3.8
1%
www.industry20.com
industry 2.0
- technoLogy management for decision-makers | september 2011 | VoL. ii
117
product update Temperature Calibrator
Moulded Cordsets
M
P
odel TCS140 can be used as dry block, liquid bath, and blackbody source with absolute stability of ±0.035°C, ±0.02°C, and ±0.045°C, respectively. The unit heats from -30 to 140°C in 15 minutes, and cools from 140°C to 0°C in 15 minutes with stabilisation time of 10 minutes. Supplied with 6-hole, 157 mm deep metal block insert and liquid container, the unit is suitable for calibrating glass thermometers, short thermocouples and thermoresistors. The dry block insert is easily replaced with a liquid bath complete with an easy-to-use adjustable speed agitator. E Instruments International Tel: +1-215-7501212 Website: www.e-inst.com
Phoenix Contact Tel: +1- 800-8887388 Website: www.phoenixcon.com
Circular Connectors
W
Cordless Worklight
L
ighting manufacturer Maxxeon has launched the WorkStar 2000 series of cordless LED work lights. The light has an included a belt clip to aid portability, a 12V charger, a 110V mains charger, and a connection in the base to allow mounting on a tripod. The light is rechargeable with a run time of up to 10 hours, and includes an LED charge indicator to alert the operator to the state of the charge. The unit is suitable for industrial maintenance shops. Maxxeon Inc. Tel: +1-877-6210005 Website: www.maxxeon.com
Magnifying Lamp
T
hoenix Contact has developed high-flex M12 cordsets that can flex up to 15 million bend-cycles. The sensor/actuator cables (SACs) meet the rigorous demands of robotics, motion and C-track installations, where cables need torosional and bending strength beyond standard PUR cable material. The product’s gray PUR jacket is welding slag-resistant, so that it can flex, bend and twist during the manufacturing process. It is halogen, silicone and cadmium-free, and resistant to acids, alkaline solutions and solvents. The connectors feature a zinc die-cast coupling nut and are available in 3, 4 and 5-position. The cordsets provide IP65/68/69K protection.
eidmuller’s new modular M23 connector family features compact and robust circular connectors for signal, power and hybrid (signal and power) applications. The connectors are designed for use outside the cabinet in machine and industrial automation applications. The connector family includes signal connectors ranging from 6 to 19-poles, along with a 6-pole (5 +PE) power version, and a hybrid connector with 4 power contacts and 4 signal contacts. All contacts are gold-plated, guaranteed over 1,000 mating cycles and currents from 8A-28A at voltages of 100V-800V, depending on the model. Crimping contacts feature SLS (spring-loaded socket) for high-level contact stability. The connectors are a modular system with a broad range of housing styles, inserts and contacts. Robust metal housings are available in straight and right angle versions. Built-in connectors are available for front mount, as well as back mount for additional flexibility. Weidmuller Inc. Tel: +1-800-8499343 Website: www.weidmuller.com
he Mighty Mag magnifying lamp uses an array of 40 LEDs on each side of a 5-diopter (2.25x) glass lens to deliver the highest level of task lighting available in an industrial-quality enlargement lamp. The product is suitable for precision engineering, assembly, laboratory and inspection applications. The product has an adjustable 32-inch arm and longlife LEDs rated at 20,000 hours and 1,000 lux intensity (luminance). It is designed for hands-free illumination during assembly and inspection of circuit boards or other electronics, small parts checks, medical and research lab analysis, quality control reviews and other meticulous operations. The unit features concealed springs, vibration resistance and tension knobs to hold the lens firmly in any position. An included table clamp allows workbench mounting.
olomite has developed a circular inline interface to highly accurate alignment and sealing of up to eight high-pressure fluid channels. The interface facilitates a link between two bundles of tubing, and enables a leak-free connection to be made in seconds without disruption to the fluid flow. The microfluidic interface operates over a wide temperature range (-15°C to 150°C) and pressure range (up to 20bar). It has excellent chemical compatibility, allowing a broad range of solvents and chemicals to be used. The low dead volume of the interface minimises the risk of mixing between sequential fluid samples.
Aven Inc. Tel: +1-734-9730099 Website: www.aveninc.com
The Dolomite Centre Ltd Tel: +44-1763-242491 Website: www.dolomite-microfluidics.com
118
september 2011 VoL. ii | industry 2.0
Tubing Connector
D
- technoLogy management for decision-makers
www.industry20.com
product update Vertical Lift Conveyor
Pressure Gauge
T
he Valu-Lift is a light-duty, 4-strand, continuous lift conveyor designed to handle cartons and other smooth-bottom unit loads up to 50 pounds. The product has a modular construction, and a platform designed specifically for efficient highspeed operation, low maintenance and simplified and quick assembly. The platform design consists of simple, lightweight interlocking moulded polymer flights with steel connecting pins. It lifts at a maximum speed of 118 fpm. The conveyor can operate in up, down or reversible mode. Standard net lifting heights range from 8 to 14 feet. The unit is 21 inches long, 16 inches wide and 22 inches high, with a weight of 50 lbs. The minimum unit load without special transitions is 10-inch x 4-inch x 1.5-inches, with a weight of 3 lbs. Standard safety features include a 24V DC control, a current sensing relay, which instantly shuts down the conveyor if it is overloaded, totally enclosed shroud-type tunnel guards and a smooth, clean design.
Omega Engineering Tel: +1-203-3591660 Website: www.omega.com
T
Industrial Air Filter
L
TG has developed the CompactDrum CDF-8 that features 172 square feet of filter surface. Unit is a self-cleaning filter with 8 filter drums. Rotating suction nozzles provide a vacuum to clean the inside of the drums. Since the dirty air goes directly to the inside of the drums, all the particles stay inside the filter drums itself. The filter house needs no manual cleaning or floor sweeping, and the filter can even be operated without a filter housing or enclosure. High filtration efficiency enables clean air to be returned to the production area. LTG Inc. Tel: +1-864-5996340 Website-www.ltg-inc.net
he non-through coolant Titex X-treme solid carbide high-performance drills are useful for a wide variety of industries including automotive, energy, die and mould and general metalworking applications. Available in sizes from 1/8 to ¾-inch (3 to 25 mm) diameter, the drills feature a four-margin design that improves the stability of the drills relative to the work piece. This enables the drills to maintain position at the point of entrance or exit, and when machining inclined surfaces. All drills have an advanced aluminium chromium nitride-based XPL coating. Other features of this range of products include a 140 degree point angle, and a cylindrical or whistle-notch shank according to DIN 6535. The h6 shank tolerance is suitable for shrink fit chucks. Walter USA Tel: +1-800-9455554 Website: www.walter-tools.com
Pneumatic Servo Dispenser
S
ealant Equipment has developed a pneumatic servo dispensing (PSD) system, that combines the cost-efficiency of a pneumatic drive motor with the controlling accuracy of a servo drive motor. The system uses a positive rod displacement metering to ensure dispensing precision, and eliminates the need for a servo drive motor or material flow meters in the dispensing system. The PSD integrates a pneumatic drive motor and servo package to provide precise metered volumes, accurate flow control and consistent bead profiles. The unit’s pneumatic cylinder and positive displacement meter are lightweight and can be assembled into a single compact metering module for floor, robot or pedestal mounting. The unit is suitable for dispensing applications such as adhesive bonding, casting, filling, gasketing, moulding, sealing, many other operations and is designed to dispense adhesives and sealants such as 1-part epoxies, mastics, silicones, urethanes and abrasive materials. Sealant Equipment & Engineering Tel: +1-734-4598600 Website: www.sealantequipment.com
september 2011 VoL. ii | industry 2.0
mega’s DPG409 series of digital pressure gauges feature a large backlit display that makes it possible for a user to read digits from over 10.7m (35 ft). The rugged stainless steel enclosure is designed for wash-down, sanitary and marine applications. Pressure measurement from vacuum to 5,000 psi is possible, and all units include setup software that allows for quick installation and calibration via a USB connection. The wireless transmitter option sends readings to remote locations, and allows for PC-based chart recording and data logging.
Carbide Drill
TKF Inc. Tel: +1-513-2415910 Website: www.tkf.com
120
O
- technoLogy management for decision-makers
Mould Release Agent
R
elease Coating 7885 from Huron Technologies has been formulated to assist the moulding of friction composite materials such as brake pads and clutch plates. The product is a concentrated lubricant, and can be diluted with water. The release agent forms a resilient barrier between the composite mixture used in the manufacturing process and the mould surface, protecting the mould from scratches and damage. Designed for use from 200 to 450°F (93 to 232°C), the product is a water-based release agent that provides excellent surface part quality when used with automated spray systems. Huron Technologies Tel: +1-517-5890300 Website: www.hurontech.com
www.industry20.com
R.N.I. No. MAH ENG/2001/4796 Tech/MH/MR/SOUTH-127/2006-08