MARKET NEWS AND UPDATES.
Get notified for Latest News and Market Alerts.
Get notified for Latest News and Market Alerts.
×
| Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 19.30 | 45.20 | 4.05 | 4.85 |
| Op profit growth | 66.90 | 31.90 | 6.20 | 6.38 |
| EBIT growth | 82.60 | 34.50 | 4.61 | 9.54 |
| Net profit growth | 98.30 | 71.80 | 0.62 | 19 |
| Profitability ratios (%) | ||||
| OPM | 20.30 | 14.50 | 16 | 15.60 |
| EBIT margin | 18.20 | 11.90 | 12.80 | 12.80 |
| Net profit margin | 13 | 7.83 | 6.62 | 6.84 |
| RoCE | 31.80 | 19.50 | 15.70 | 16.60 |
| RoNW | 8.95 | 6.38 | 4.81 | 5.40 |
| RoA | 5.69 | 3.21 | 2.02 | 2.23 |
| Per share ratios () | ||||
| EPS | 30.10 | 60.70 | 34.90 | 34.30 |
| Dividend per share | 2.50 | 2 | 1 | 1 |
| Cash EPS | 24.70 | 39.80 | 17.90 | 18.20 |
| Book value per share | 98 | 280 | 193 | 168 |
| Valuation ratios | ||||
| P/E | 23.10 | 2.08 | 3.63 | 4.20 |
| P/CEPS | 28.10 | 3.18 | 7.07 | 7.92 |
| P/B | 7.09 | 0.45 | 0.66 | 0.86 |
| EV/EBIDTA | 15.40 | 5.92 | 8.70 | 9.68 |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | 2.92 |
| Tax payout | (24) | (24) | (34) | (29) |
| Liquidity ratios | ||||
| Debtor days | 88.40 | 87.30 | 98.60 | 96 |
| Inventory days | 62.70 | 61 | 71.60 | 59.20 |
| Creditor days | (70) | (70) | (80) | (69) |
| Leverage ratios | ||||
| Interest coverage | (17) | (6.40) | (4.60) | (4.20) |
| Net debt / equity | 0.37 | 0.58 | 1.19 | 1.19 |
| Net debt / op. profit | 0.78 | 1.46 | 2.73 | 2.54 |
| Cost breakup () | ||||
| Material costs | (60) | (64) | (62) | (64) |
| Employee costs | (3.70) | (3.80) | (4.70) | (4.40) |
| Other costs | (16) | (17) | (18) | (16) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 2,155 | 1,806 | 1,244 | 1,195 |
| yoy growth (%) | 19.30 | 45.20 | 4.05 | 4.85 |
| Raw materials | (1,299) | (1,159) | (767) | (765) |
| As % of sales | 60.30 | 64.20 | 61.70 | 64 |
| Employee costs | (80) | (69) | (58) | (53) |
| As % of sales | 3.74 | 3.84 | 4.66 | 4.42 |
| Other costs | (338) | (316) | (220) | (190) |
| As % of sales | 15.70 | 17.50 | 17.70 | 15.90 |
| Operating profit | 437 | 262 | 198 | 187 |
| OPM | 20.30 | 14.50 | 16 | 15.60 |
| Depreciation | (50) | (49) | (40) | (38) |
| Interest expense | (23) | (34) | (35) | (36) |
| Other income | 4.53 | 1.48 | 1.05 | 4 |
| Profit before tax | 369 | 181 | 125 | 116 |
| Taxes | (89) | (44) | (42) | (34) |
| Tax rate | (24) | (24) | (34) | (29) |
| Minorities and other | 0.01 | -- | -- | -- |
| Adj. profit | 280 | 137 | 82.30 | 81.80 |
| Exceptional items | 0.22 | 4.47 | -- | -- |
| Net profit | 280 | 141 | 82.30 | 81.80 |
| yoy growth (%) | 98.30 | 71.80 | 0.62 | 19 |
| NPM | 13 | 7.83 | 6.62 | 6.84 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | 369 | 181 | 125 | 116 |
| Depreciation | (50) | (49) | (40) | (38) |
| Tax paid | (89) | (44) | (42) | (34) |
| Working capital | 334 | 122 | 104 | (104) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 564 | 211 | 146 | (60) |
| Capital expenditure | 416 | 309 | 59.30 | (59) |
| Free cash flow | 980 | 520 | 205 | (120) |
| Equity raised | 893 | 820 | 726 | 729 |
| Investments | 12.70 | 8.73 | (1.20) | 1.18 |
| Debt financing/disposal | 173 | 217 | 293 | 194 |
| Dividends paid | -- | -- | -- | 2.39 |
| Other items | -- | -- | -- | -- |
| Net in cash | 2,058 | 1,565 | 1,222 | 806 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 93.20 | 23.30 | 23.60 | 23.60 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 820 | 629 | 520 | 432 |
| Net worth | 913 | 652 | 543 | 455 |
| Minority interest | ||||
| Debt | 351 | 389 | 507 | 546 |
| Deferred tax liabilities (net) | 77.10 | 80.70 | 89.80 | 81.20 |
| Total liabilities | 1,341 | 1,122 | 1,140 | 1,083 |
| Fixed assets | 685 | 656 | 658 | 631 |
| Intangible assets | ||||
| Investments | 17.30 | 13.40 | 12.40 | 10.80 |
| Deferred tax asset (net) | -- | -- | -- | 0.24 |
| Net working capital | 630 | 445 | 465 | 437 |
| Inventories | 415 | 325 | 247 | 278 |
| Inventory Days | 70.30 | 65.80 | -- | 81.70 |
| Sundry debtors | 555 | 489 | 459 | 375 |
| Debtor days | 94.10 | 98.70 | -- | 110 |
| Other current assets | 84.10 | 85.40 | 74.70 | 90.40 |
| Sundry creditors | (330) | (330) | (243) | (259) |
| Creditor days | 55.90 | 66.60 | -- | 75.90 |
| Other current liabilities | (95) | (125) | (72) | (48) |
| Cash | 9.78 | 7.64 | 5.55 | 4.27 |
| Total assets | 1,341 | 1,122 | 1,140 | 1,083 |
| Particulars ( Rupees In Crores.) | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 |
|---|---|---|---|---|---|
| Gross Sales | 1,794 | 1,653 | 1,356 | 1,102 | 932 |
| Excise Duty | -- | -- | -- | -- | 18.90 |
| Net Sales | 1,794 | 1,653 | 1,356 | 1,102 | 913 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 8.35 | 3.79 | 0.50 | 1.18 | 0.28 |
| Total Income | 1,803 | 1,657 | 1,357 | 1,103 | 913 |
| Total Expenditure ** | 1,551 | 1,297 | 1,170 | 950 | 771 |
| PBIDT | 252 | 360 | 187 | 153 | 142 |
| Interest | 14.80 | 18.60 | 26.30 | 29.60 | 26 |
| PBDT | 237 | 341 | 161 | 123 | 116 |
| Depreciation | 37.50 | 37.60 | 36.30 | 31.80 | 29.80 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 50.90 | 77.40 | 36.40 | 22.70 | 21.40 |
| Deferred Tax | (1.10) | (2.40) | 5.67 | 6.24 | 6.58 |
| Reported Profit After Tax | 150 | 229 | 82.50 | 62.30 | 58.30 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 150 | 229 | 82.50 | 62.30 | 58.30 |
| Extra-ordinary Items | -- | 0.17 | (2.60) | -- | -- |
| Adjusted Profit After Extra-ordinary item | 150 | 229 | 85.10 | 62.30 | 58.30 |
| EPS (Unit Curr.) | 16.10 | 24.50 | 35.30 | 26.40 | 24.40 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 10 | -- | 20 | -- | -- |
| Equity | 92.60 | 93.20 | 23.30 | 23.60 | 23.90 |
| 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(%) | 14 | 21.80 | 13.80 | 13.90 | 15.60 |
| PBDTM(%) | 13.20 | 20.70 | 11.90 | 11.20 | 12.70 |
| PATM(%) | 8.34 | 13.80 | 6.09 | 5.66 | 6.39 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
