3MINDIA Financial Statements

3MINDIA Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2022 Mar-2021 Mar-2020 -
Growth matrix (%)        
Revenue growth 28.10 (13) -- --
Op profit growth 50 (42) -- --
EBIT growth 66.90 (49) -- --
Net profit growth 67.50 (50) -- --
Profitability ratios (%)        
OPM 11.70 9.96 15.10 --
EBIT margin 11.10 8.54 14.60 --
Net profit margin 8.15 6.23 10.80 --
RoCE 17.90 11.90 -- --
RoNW 3.32 2.22 -- --
RoA 3.28 2.17 -- --
Per share ratios ()        
EPS 241 144 286 --
Dividend per share -- -- -- --
Cash EPS 193 89.20 233 --
Book value per share 1,938 1,696 1,554 --
Valuation ratios        
P/E 81.50 210 66.10 --
P/CEPS 102 339 81.10 --
P/B 10.10 17.80 12.20 --
EV/EBIDTA 48.90 116 41.50 --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (26) (26) (26) --
Liquidity ratios        
Debtor days 55.60 71.70 -- --
Inventory days 51.80 62.70 -- --
Creditor days (65) (64) -- --
Leverage ratios        
Interest coverage (100) (91) (119) --
Net debt / equity (0.60) (0.50) (0.40) --
Net debt / op. profit (3.30) (4) (1.60) --
Cost breakup ()        
Material costs (63) (61) (58) --
Employee costs (12) (14) (11) --
Other costs (14) (14) (16) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2022 Mar-2021 Mar-2020 -
Revenue 3,336 2,605 2,987 --
yoy growth (%) 28.10 (13) -- --
Raw materials (2,091) (1,599) (1,736) --
As % of sales 62.70 61.40 58.10 --
Employee costs (388) (370) (329) --
As % of sales 11.60 14.20 11 --
Other costs (468) (376) (472) --
As % of sales 14 14.40 15.80 --
Operating profit 389 259 450 --
OPM 11.70 9.96 15.10 --
Depreciation (55) (62) (59) --
Interest expense (3.70) (2.50) (3.70) --
Other income 37.10 24.70 45.90 --
Profit before tax 368 220 433 --
Taxes (96) (58) (110) --
Tax rate (26) (26) (26) --
Minorities and other -- -- -- --
Adj. profit 272 162 322 --
Exceptional items -- -- -- --
Net profit 272 162 322 --
yoy growth (%) 67.50 (50) -- --
NPM 8.15 6.23 10.80 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 -
Profit before tax 368 220 433 --
Depreciation (55) (62) (59) --
Tax paid (96) (58) (110) --
Working capital 372 -- -- --
Other operating items -- -- -- --
Operating cashflow 589 101 -- --
Capital expenditure 51.50 -- -- --
Free cash flow 641 101 -- --
Equity raised 3,640 3,636 -- --
Investments -- -- -- --
Debt financing/disposal 66.70 46.30 -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 4,347 3,783 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 11.30 11.30 11.30 11.30
Preference capital -- -- -- --
Reserves 2,172 1,899 1,740 1,422
Net worth 2,184 1,910 1,751 1,433
Minority interest
Debt 24.60 23.10 42.10 13.80
Deferred tax liabilities (net) 4.55 6.07 11 18.40
Total liabilities 2,213 1,940 1,804 1,465
Fixed assets 330 290 313 298
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 37.40 36.90 33.40 49.10
Net working capital 517 550 677 560
Inventories 490 457 439 411
Inventory Days 53.60 64 53.60 --
Sundry debtors 528 489 534 587
Debtor days 57.70 68.50 65.30 --
Other current assets 298 323 283 234
Sundry creditors (542) (504) (314) (356)
Creditor days 59.30 70.60 38.40 --
Other current liabilities (256) (214) (264) (315)
Cash 1,328 1,062 781 557
Total assets 2,213 1,940 1,804 1,465
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Mar-2021 Mar-2020 Mar-2019 Mar-2018
Gross Sales 3,336 2,605 2,987 3,017 2,734
Excise Duty -- -- -- -- 24.40
Net Sales 3,336 2,605 2,987 3,017 2,710
Other Operating Income -- -- -- -- --
Other Income 37.10 24.70 45.90 59.90 54.80
Total Income 3,373 2,630 3,032 3,077 2,765
Total Expenditure ** 2,947 2,345 2,537 2,481 2,211
PBIDT 426 284 496 595 553
Interest 3.72 2.45 3.66 1.12 2.03
PBDT 423 282 492 594 551
Depreciation 55.10 61.90 59.30 43.80 43.50
Minority Interest Before NP -- -- -- -- --
Tax 98 65 101 196 180
Deferred Tax (2.50) (7.50) 9.74 (12) (5.20)
Reported Profit After Tax 272 162 322 366 333
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 272 162 322 366 333
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 272 162 322 366 333
EPS (Unit Curr.) 241 144 286 325 287
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 11.30 11.30 11.30 11.30 11.30
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 12.80 10.90 16.60 19.70 20.40
PBDTM(%) 12.70 10.80 16.50 19.70 20.30
PATM(%) 8.15 6.23 10.80 12.10 12.30
Open ZERO Brokerage Demat Account
Open Demat Account
  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity