Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2015 Mar-2014 Mar-2013 Mar-2012
Growth matrix (%)        
Revenue growth 18.50 15.20 53.40 17.90
Op profit growth 5.70 60.80 33.60 (8,159)
EBIT growth 22.30 (10) 34.60 84
Net profit growth 81 27.70 99.10 86.30
Profitability ratios (%)        
OPM 9.29 10.40 7.46 8.56
EBIT margin 7.17 6.95 8.91 10.10
Net profit margin 4.83 3.17 2.85 2.20
RoCE 64.20 (394) 91.70 18
RoNW 2.07 1.81 1.54 0.81
RoA 1.65 0.99 0.77 0.41
Per share ratios ()        
EPS 9.26 5.12 4.38 2.20
Dividend per share 1 0.50 0.50 0.50
Cash EPS 4.27 (0.70) (1.80) (2.90)
Book value per share 112 70.60 71.30 67.60
Valuation ratios        
P/E 3.62 4.32 1.05 0.63
P/CEPS 94.60 (455) (41) (14)
P/B -- -- -- --
EV/EBIDTA 22.50 20.90 6.99 6.85
Payout (%)        
Dividend payout 12.50 11.40 14.50 26.50
Tax payout (10) (13) (22) (36)
Liquidity ratios        
Debtor days 25.90 28.20 24.30 20.40
Inventory days 29.40 29.20 36.20 45
Creditor days (6) (1.80) (5.40) (12)
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2015 Mar-2014 Mar-2013 Mar-2012
Revenue 561 473 411 268
yoy growth (%) 18.50 15.20 53.40 17.90
Raw materials (437) (389) (354) (213)
As % of sales 77.90 82.10 86.10 79.30
Employee costs (6.80) (2.90) (2.20) (1.70)
As % of sales 1.21 0.61 0.53 0.65
Other costs (65) (33) (24) (31)
As % of sales 11.60 6.88 5.89 11.40
Operating profit 52.10 49.30 30.70 22.90
OPM 9.29 10.40 7.46 8.56
Depreciation (15) (17) (17) (14)
Interest expense (9.60) (15) (21) (17)
Other income 2.72 0.54 22.60 18
Profit before tax 30.60 17.50 15.70 9.86
Taxes (3.10) (2.20) (3.40) (3.60)
Tax rate (10) (13) (22) (36)
Minorities and other -- -- -- --
Adj. profit 27.50 15.30 12.20 6.29
Exceptional items (0.40) (0.30) (0.50) (0.40)
Net profit 27.10 15 11.70 5.89
yoy growth (%) 81 27.70 99.10 86.30
NPM 4.83 3.17 2.85 2.20
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Jan-1970 Jan-1970 Jan-1970 Jan-1970
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2015 Mar-2014 Mar-2013 Mar-2012
Equity capital 28.20 29.30 26.80 26.80
Preference capital -- -- -- --
Reserves 299 177 164 154
Net worth 327 207 191 181
Minority interest
Debt 60.50 153 175 168
Deferred tax liabilities (net) 22.70 19.20 17 13.60
Total liabilities 410 379 383 363
Fixed assets 273 258 273 283
Intangible assets
Investments 39.30 0.51 0.51 0.51
Deferred tax asset (net) -- -- -- --
Net working capital 87.80 114 106 77.50
Inventories 50.80 39.60 36.20 45.20
Inventory Days 33.10 30.50 32.20 61.60
Sundry debtors 44.80 34.80 38.40 16.40
Debtor days 29.20 26.80 34.10 22.40
Other current assets 178 127 91.90 51.30
Sundry creditors (15) (1.70) (2.60) (8.80)
Creditor days 9.81 1.30 2.27 12
Other current liabilities (171) (86) (58) (27)
Cash 9.47 5.70 2.53 1.51
Total assets 410 379 383 363
Switch to
Consolidated
Standalone


Gallantt Ispat Ltd Report not showing data