Narration Mar-06 Mar-07 Mar-08 Mar-09 Mar-10

Period 12 months 12 months 12 months 12 months 12 months

Sales 101.72 134.3 236.72 174.98 298.44
Operating Profit 36.8 41.75 87.64 20.97 86.62
OPM 36 31 37 12 29
Other Income 0.61 2.61 7.75 43.52 5.67
EBIDT
Interest 0.11 0.57 1.02 1.42 1.33
Depreciation 3.91 5.19 6.88 11.75 14.16
Profit before tax 33.39 38.6 87.49 51.32 76.8
Tax 10.68 13.39 27.59 10.49 28.42
Net profit 22.71 25.21 58.66 40.02 46.18
Adjusted EPS in 14.36 1.15 2.68 1.71 1.85
Dividend Payout 26.82 24.16 24.94 27.91 36.57

No of Shares 234,898,476 234,898,476 234,898,476 234,898,476 234,898,476

Diluted EPS 0.9668006531 1.073229611 2.497249067 1.703714757 1.965955709
Price at 38 PE 34 38 87 60 69
Actual price on March close 20.3 34.95 45.2 19.15 36.75

Mar-06 Mar-07 Mar-08 Mar-09 Mar-10

Sales 101.72 134.3 236.72 174.98 298.44
Operating Profit 36.8 41.75 87.64 20.97 86.62
OPM 36.18 31.09 37.02 11.98 29.02
Other Income 0.61 2.61 7.75 43.52 5.67
Interest 0.11 0.57 1.02 1.42 1.33
Depreciation 3.91 5.19 6.88 11.75 14.16
Profit before tax 33.39 38.6 87.49 51.32 76.8
Tax 10.68 13.39 27.59 10.49 28.42
Net Profit 22.71 25.21 58.66 40.02 46.18
EPS (unadj) 14.36 1.15 2.68 1.71 1.85
Dividend Payout 26.82 24.16 24.94 27.91 36.57
 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Trailinng
12 months 12 months 12 months 12 months 12 months 12 Months 12 Months
265.48 250.08 253.76 230.5 321.21 268.9 264.68
61.51 58.67 74.61 -50.8 125.27 72.89 59.68
23 23 29 -22 39 27.11 22.27
6.4 7.06 51.21 8.97 5.17 3.06 30.75

1.99 3.97 3.28 2.49 1.12 0.84 0.62

15.67 14.16 12.78 10.96 9.77 12.95 14.15
50.25 47.6 109.76 -55.27 119.55 62.16 75.66
18.8 24.28 22.48 21.98 37.42 17.92 20.51
29.02 19.45 81.8 -73.25 77.36 37.61 47.24
1.14 0.64 3.42 0 2.91 1.39 148.63
59.03 88.07 27.92 -3.11 52.34 62.46 --

234,898,476 234,898,476 234,898,476 234,898,476 234,898,476 234,898,476

1.235427343 0.828017292 3.482355501 -3.118368465 3.293337672 1.6011172418 2.01
43 29 122 -109 115 56 70
22 19.05 19.25 22.15 52.1 30.9 63.15

Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 TTM

265.48 250.08 253.76 230.5 321.21 268.9 264.68
61.51 58.67 74.61 -50.8 125.27 72.89 59.68
23.17 23.46 29.4 -22.04 39 27.11 22.27
6.4 7.06 51.21 8.97 5.17 3.06 30.75
1.99 3.97 3.28 2.49 1.12 0.84 0.62
15.67 14.16 12.78 10.96 9.77 12.95 14.15
50.25 47.6 109.76 -55.27 119.55 62.16 75.66
18.8 24.28 22.48 21.98 37.42 17.92 20.51
29.02 19.45 81.8 -73.25 77.36 37.61 47.24
1.14 0.64 3.42 0 2.91 1.39
59.03 88.07 27.92 -3.11 52.34 62.46
 pe 35

10 YR CAGR 5 YR CAGR 3 YR CAGR

5.77% -4.02% 24.58%

Current stock price

 Page Industries - Earnings Line
150

100

50

0
Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-1
-50

-100

-150
Price at 38 PE Actual price on March close
13 Jan-14 Jan-15 Jan-16