Adani Total Gas Financial Statements

Adani Total Gas Half Yearly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 - -
Growth matrix (%)        
Revenue growth (9.50) -- -- --
Op profit growth 18.40 -- -- --
EBIT growth 16.60 -- -- --
Net profit growth 6.07 -- -- --
Profitability ratios (%)        
OPM 41.50 31.70 -- --
EBIT margin 40.50 31.40 -- --
Net profit margin 27.30 23.30 -- --
RoCE 29.90 -- -- --
RoNW 6.80 -- -- --
RoA 5.04 -- -- --
Per share ratios ()        
EPS 4.29 3.97 -- --
Dividend per share 0.25 0.25 -- --
Cash EPS 3.64 3.51 -- --
Book value per share 17.60 13.40 -- --
Valuation ratios        
P/E 224 21.80 -- --
P/CEPS 264 24.60 -- --
P/B 54.70 6.46 -- --
EV/EBIDTA 142 15.40 -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (25) (20) -- --
Liquidity ratios        
Debtor days 17.70 -- -- --
Inventory days 10 -- -- --
Creditor days (58) -- -- --
Leverage ratios        
Interest coverage (17) (14) -- --
Net debt / equity 0.27 0.23 -- --
Net debt / op. profit 0.74 0.57 -- --
Cost breakup ()        
Material costs (45) (57) -- --
Employee costs (3) (2.50) -- --
Other costs (10) (9.20) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 - -
Revenue 1,696 1,875 -- --
yoy growth (%) (9.50) -- -- --
Raw materials (770) (1,060) -- --
As % of sales 45.40 56.50 -- --
Employee costs (52) (47) -- --
As % of sales 3.04 2.53 -- --
Other costs (170) (172) -- --
As % of sales 10 9.19 -- --
Operating profit 704 595 -- --
OPM 41.50 31.70 -- --
Depreciation (63) (51) -- --
Interest expense (40) (41) -- --
Other income 44.40 44.40 -- --
Profit before tax 646 547 -- --
Taxes (159) (111) -- --
Tax rate (25) (20) -- --
Minorities and other (9.10) 0.08 -- --
Adj. profit 477 436 -- --
Exceptional items (14) -- -- --
Net profit 463 436 -- --
yoy growth (%) 6.07 -- -- --
NPM 27.30 23.30 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 - -
Profit before tax 646 547 -- --
Depreciation (63) (51) -- --
Tax paid (159) (111) -- --
Working capital (478) -- -- --
Other operating items -- -- -- --
Operating cashflow (54) -- -- --
Capital expenditure 244 -- -- --
Free cash flow 191 -- -- --
Equity raised 2,722 -- -- --
Investments 136 -- -- --
Debt financing/disposal 151 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 3,200 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 110 110 110 110
Preference capital 0.05 0.05 0.05 0.05
Reserves 1,824 1,361 992 759
Net worth 1,934 1,471 1,102 869
Minority interest
Debt 529 428 394 1,345
Deferred tax liabilities (net) 127 101 113 102
Total liabilities 2,590 2,001 1,609 2,316
Fixed assets 2,076 1,540 1,171 999
Intangible assets
Investments 417 282 176 180
Deferred tax asset (net) 16.90 11.10 10.90 2.47
Net working capital 69.40 78.30 91.60 1,111
Inventories 52 41.30 44 42.20
Inventory Days 11.20 8.04 -- --
Sundry debtors 104 61.20 82.80 141
Debtor days 22.30 11.90 -- --
Other current assets 544 463 415 1,416
Sundry creditors (196) (120) (130) (158)
Creditor days 42.30 23.40 -- --
Other current liabilities (434) (367) (320) (331)
Cash 10.90 89.50 160 24.50
Total assets 2,590 2,001 1,609 2,316
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2021 Mar-2021 Sep-2020 Mar-2020 Sep-2019
Gross Sales 1,209 1,137 648 1,009 982
Excise Duty 66.60 56.20 32.70 57.70 58.70
Net Sales 1,143 1,081 615 951 923
Other Operating Income -- -- -- -- --
Other Income 23.30 28 16.40 22.10 22.30
Total Income 1,166 1,109 631 973 945
Total Expenditure ** 704 668 338 627 652
PBIDT 462 441 293 346 293
Interest 24 21.50 19 19.90 21.10
PBDT 438 419 274 326 272
Depreciation 39.30 33.20 29.30 26.50 24.20
Minority Interest Before NP -- -- -- -- --
Tax 91.40 83.90 55.20 67.80 54.70
Deferred Tax 9.83 12.30 7.83 (4.70) (6.70)
Reported Profit After Tax 297 290 182 237 200
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 301 290 173 237 199
Extra-ordinary Items -- (4.50) (7.40) -- --
Adjusted Profit After Extra-ordinary item 301 294 181 237 199
EPS (Unit Curr.) 2.73 2.63 1.58 2.15 1.81
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 110 110 110 110 110
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(%) 40.40 40.80 47.70 36.40 31.70
PBDTM(%) -- -- -- -- --
PATM(%) 26 26.80 29.60 24.90 21.60
Open ZERO Brokerage Demat Account
Open ZERO Brokerage Demat Account

  • 0

    Delivery Brokerage for Lifetime

  • 20

    Per order for Intraday, F&O, Currency & Commodity