Agarwal Industrial Corporation Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar | Mar-2020 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 165 | 5.74 | 25.20 | 23.40 |
Op profit growth | 83.90 | 21.80 | 30.50 | 19.70 |
EBIT growth | 91.70 | 28.10 | 32.40 | 25.40 |
Net profit growth | 185 | 30.50 | 16.90 | 15.30 |
Profitability ratios (%) | ||||
OPM | 5.95 | 8.57 | 7.44 | 7.14 |
EBIT margin | 5.08 | 7.02 | 5.79 | 5.48 |
Net profit margin | 3.25 | 3.02 | 2.44 | 2.62 |
RoCE | 18.20 | 12.70 | 14.40 | 15.40 |
RoNW | 4.76 | 2.43 | 2.95 | 3.60 |
RoA | 2.90 | 1.37 | 1.52 | 1.84 |
Per share ratios () | ||||
EPS | 24.90 | 8.82 | 8.37 | 10.40 |
Dividend per share | 1.50 | 1.50 | 1.50 | 1.50 |
Cash EPS | 16.20 | 3.13 | 1.98 | 2.86 |
Book value per share | 154 | 109 | 91.50 | 78.40 |
Valuation ratios | ||||
P/E | 1.79 | 68.60 | 15.30 | 8.87 |
P/CEPS | 2.76 | 193 | 64.50 | 32.20 |
P/B | 0.29 | 5.55 | 1.40 | 1.17 |
EV/EBIDTA | 2.61 | 25.60 | 5.77 | 5.27 |
Payout (%) | ||||
Dividend payout | -- | 17 | 14.60 | 16.90 |
Tax payout | (18) | (37) | (31) | (30) |
Liquidity ratios | ||||
Debtor days | 56.30 | 112 | 76.40 | 55.80 |
Inventory days | 10.40 | 15 | 11.20 | 12.20 |
Creditor days | (12) | (4.20) | (5.70) | (8.70) |
Leverage ratios | ||||
Interest coverage | (4.50) | (3.10) | (2.60) | (3.10) |
Net debt / equity | 0.52 | 0.61 | 0.74 | 0.85 |
Net debt / op. profit | 1.75 | 2.67 | 2.58 | 2.30 |
Cost breakup () | ||||
Material costs | (82) | (72) | (76) | (75) |
Employee costs | (0.70) | (1.50) | (1.50) | (1.20) |
Other costs | (11) | (18) | (15) | (17) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar( In .Cr) | Mar-2020 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Revenue | 787 | 297 | 281 | 224 |
yoy growth (%) | 165 | 5.74 | 25.20 | 23.40 |
Raw materials | (649) | (214) | (213) | (167) |
As % of sales | 82.40 | 72 | 76 | 74.60 |
Employee costs | (5.50) | (4.40) | (4.20) | (2.70) |
As % of sales | 0.70 | 1.47 | 1.48 | 1.18 |
Other costs | (86) | (53) | (42) | (38) |
As % of sales | 10.90 | 17.90 | 15.10 | 17.10 |
Operating profit | 46.80 | 25.50 | 20.90 | 16 |
OPM | 5.95 | 8.57 | 7.44 | 7.14 |
Depreciation | (9) | (5.80) | (5.30) | (4.30) |
Interest expense | (8.90) | (6.60) | (6.30) | (3.90) |
Other income | 2.08 | 1.16 | 0.65 | 0.57 |
Profit before tax | 31.10 | 14.20 | 9.94 | 8.34 |
Taxes | (5.50) | (5.20) | (3.10) | (2.50) |
Tax rate | (18) | (37) | (31) | (30) |
Minorities and other | -- | -- | -- | -- |
Adj. profit | 25.60 | 8.96 | 6.87 | 5.88 |
Exceptional items | -- | -- | -- | -- |
Net profit | 25.60 | 8.96 | 6.87 | 5.88 |
yoy growth (%) | 185 | 30.50 | 16.90 | 15.30 |
NPM | 3.25 | 3.02 | 2.44 | 2.62 |
- Switch to
-
Tabular DataGraph
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Profit before tax | 31.10 | 14.20 | 9.94 | 8.34 |
Depreciation | (9) | (5.80) | (5.30) | (4.30) |
Tax paid | (5.50) | (5.20) | (3.10) | (2.50) |
Working capital | 132 | 105 | 66.80 | 9.09 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 148 | 108 | 68.30 | 10.70 |
Capital expenditure | 93.10 | 8.04 | 28.60 | 4.95 |
Free cash flow | 241 | 116 | 96.90 | 15.60 |
Equity raised | 133 | 106 | 90.20 | 65.40 |
Investments | 6.79 | 6.37 | 3.02 | 1.52 |
Debt financing/disposal | 90.40 | 59 | 41.80 | 6.35 |
Dividends paid | -- | 1.52 | 0.83 | 0.83 |
Other items | -- | -- | -- | -- |
Net in cash | 471 | 290 | 233 | 89.80 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Equity capital | 10.30 | 10.30 | 13.70 | 14.50 |
Preference capital | -- | -- | -- | -- |
Reserves | 147 | 123 | 108 | 96.40 |
Net worth | 158 | 134 | 122 | 111 |
Minority interest | ||||
Debt | 90.30 | 76.70 | 95.70 | 73.90 |
Deferred tax liabilities (net) | 4.61 | 4.42 | 3.88 | 2.90 |
Total liabilities | 252 | 215 | 221 | 188 |
Fixed assets | 105 | 57.30 | 61.90 | 52.10 |
Intangible assets | ||||
Investments | 6.79 | 9.38 | 8.59 | 6.37 |
Deferred tax asset (net) | 0.29 | 0.10 | 0.15 | 0.20 |
Net working capital | 132 | 144 | 146 | 123 |
Inventories | 27.60 | 27.20 | 36.90 | 17.20 |
Inventory Days | 12.80 | -- | -- | 21.10 |
Sundry debtors | 138 | 113 | 113 | 105 |
Debtor days | 63.90 | -- | -- | 129 |
Other current assets | 14.20 | 16.90 | 12.80 | 14.80 |
Sundry creditors | (43) | (7.10) | (14) | (4.60) |
Creditor days | 19.90 | -- | -- | 5.69 |
Other current liabilities | (5) | (5.70) | (2.50) | (9.30) |
Cash | 8.38 | 3.45 | 5.08 | 5.90 |
Total assets | 252 | 215 | 221 | 188 |
- Switch to
-
ConsolidatedStandalone
Particulars ( Rupees In Crores.) | Dec-2020 | Sep-2020 | Jun-2020 | Mar-2020 | Dec-2019 |
---|---|---|---|---|---|
Gross Sales | 208 | 95.10 | 147 | 310 | 162 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 208 | 95.10 | 147 | 310 | 162 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.17 | 0.02 | 0.45 | 1.46 | 0.36 |
Total Income | 208 | 95.20 | 148 | 312 | 163 |
Total Expenditure ** | 189 | 85.80 | 139 | 294 | 153 |
PBIDT | 19 | 9.34 | 9.06 | 18 | 9.58 |
Interest | 2.02 | 2.72 | 2.22 | 2.74 | 2.16 |
PBDT | 17 | 6.62 | 6.84 | 15.30 | 7.42 |
Depreciation | 3.59 | 4.21 | 2.38 | 2.02 | 2.36 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 2.77 | 0.24 | 0.46 | 2.88 | 0.20 |
Deferred Tax | -- | -- | -- | -- | -- |
Reported Profit After Tax | 10.70 | 2.17 | 4 | 10.40 | 4.86 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 10.70 | 2.17 | 4 | 10.40 | 4.86 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 10.70 | 2.17 | 4 | 10.40 | 4.86 |
EPS (Unit Curr.) | 10.40 | 2.12 | 3.90 | 10.10 | 4.74 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 10.30 | 10.30 | 10.30 | 10.30 | 10.30 |
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(%) | 9.15 | 9.82 | 6.14 | 5.81 | 5.90 |
PBDTM(%) | 8.18 | 6.96 | 4.64 | 4.93 | 4.57 |
PATM(%) | 5.12 | 2.28 | 2.71 | 3.35 | 2.99 |