AIA Engineering Financial Statements

AIA Engineering Profit & Loss Statement

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (3) 21.50 8.87 7.04
Op profit growth (3.70) 27 (16) 4.16
EBIT growth 1.33 22.40 (11) 3.22
Net profit growth (4.10) 33.20 (2.90) --
Profitability ratios (%)        
OPM 22.70 22.90 21.90 28.30
EBIT margin 25.50 24.40 24.20 29.70
Net profit margin 19.60 19.90 18.10 20.30
RoCE 17.40 20.30 19.20 24.10
RoNW 3.56 4.40 3.87 4.53
RoA 3.36 4.13 3.59 4.13
Per share ratios ()        
EPS 60 62.60 47 47.80
Dividend per share 9 27 8 8
Cash EPS 50.10 52.20 40.10 40.70
Book value per share 450 392 319 288
Valuation ratios        
P/E 34.10 22.10 30.30 33.20
P/CEPS 40.90 26.50 35.60 38.90
P/B 4.55 3.52 4.47 5.51
EV/EBIDTA 21.90 15.80 20.30 20.10
Payout (%)        
Dividend payout -- 50.70 20 9.70
Tax payout (22) (18) (24) (31)
Liquidity ratios        
Debtor days 81.50 76.70 81.70 75.20
Inventory days 97.10 81.80 81.20 75
Creditor days (26) (25) (29) (27)
Leverage ratios        
Interest coverage (171) (130) (85) (148)
Net debt / equity (0.30) -- -- --
Net debt / op. profit (1.80) -- (0.30) (0.20)
Cost breakup ()        
Material costs (40) (40) (39) (33)
Employee costs (4.60) (4.50) (4.60) (4.80)
Other costs (33) (33) (34) (34)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 2,881 2,970 2,445 2,246
yoy growth (%) (3) 21.50 8.87 7.04
Raw materials (1,143) (1,173) (964) (742)
As % of sales 39.70 39.50 39.40 33
Employee costs (134) (134) (113) (107)
As % of sales 4.63 4.52 4.63 4.75
Other costs (950) (982) (832) (762)
As % of sales 33 33.10 34 33.90
Operating profit 655 680 536 635
OPM 22.70 22.90 21.90 28.30
Depreciation (94) (98) (66) (72)
Interest expense (4.30) (5.60) (6.90) (4.50)
Other income 172 142 122 104
Profit before tax 730 719 585 662
Taxes (164) (128) (141) (205)
Tax rate (22) (18) (24) (31)
Minorities and other 0.42 0.04 (0.30) (0.40)
Adj. profit 566 590 443 457
Exceptional items -- -- -- --
Net profit 566 590 443 457
yoy growth (%) (4.10) 33.20 (2.90) --
NPM 19.60 19.90 18.10 20.30
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 730 719 585 662
Depreciation (94) (98) (66) (72)
Tax paid (164) (128) (141) (205)
Working capital 2,014 711 288 351
Other operating items -- -- -- --
Operating cashflow 2,487 1,203 666 736
Capital expenditure 873 781 343 230
Free cash flow 3,359 1,984 1,009 966
Equity raised 4,693 4,563 4,021 3,999
Investments 658 1,278 898 431
Debt financing/disposal 195 152 (22) 21.40
Dividends paid -- 255 75.50 37.70
Other items -- -- -- --
Net in cash 8,905 8,233 5,981 5,455
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 18.90 18.90 18.90 18.90
Preference capital -- -- -- --
Reserves 4,225 3,682 3,495 2,990
Net worth 4,244 3,701 3,514 3,009
Minority interest
Debt 193 127 128 123
Deferred tax liabilities (net) 57.80 80.60 102 81.90
Total liabilities 4,504 3,918 3,753 3,223
Fixed assets 972 922 904 768
Intangible assets
Investments 809 1,418 1,145 1,092
Deferred tax asset (net) 11 13.90 15 8.43
Net working capital 1,316 1,409 1,473 1,090
Inventories 755 778 786 553
Inventory Days 95.60 95.60 -- 82.60
Sundry debtors 638 648 706 600
Debtor days 80.90 79.70 -- 89.60
Other current assets 188 240 275 280
Sundry creditors (174) (146) (187) (164)
Creditor days 22.10 17.90 -- 24.40
Other current liabilities (91) (112) (107) (180)
Cash 1,395 155 216 265
Total assets 4,504 3,918 3,753 3,223
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020
Gross Sales 730 850 687 720 561
Excise Duty -- -- -- -- --
Net Sales 730 850 687 720 561
Other Operating Income 9.62 9.85 11.50 22.40 18.90
Other Income 39.50 23.20 53.10 24.80 74.80
Total Income 779 883 752 767 655
Total Expenditure ** 568 691 526 556 457
PBIDT 211 192 225 211 198
Interest 0.74 0.69 0.95 1.25 1.41
PBDT 211 192 224 210 197
Depreciation 24.20 22 23 23.30 25.10
Minority Interest Before NP -- -- -- -- --
Tax 36.20 31.60 43.20 50 62
Deferred Tax 1.26 4.98 (1.60) (6.70) (20)
Reported Profit After Tax 149 133 160 143 129
Minority Interest After NP (0.20) (0.60) 0.67 (0.50) 0.07
Net Profit after Minority Interest 149 134 159 144 129
Extra-ordinary Items -- -- 2.90 (2.70) --
Adjusted Profit After Extra-ordinary item 149 134 156 147 129
EPS (Unit Curr.) 15.80 14.20 16.90 15.30 13.70
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 18.90 18.90 18.90 18.90 18.90
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(%) 28.90 22.60 32.80 29.40 35.30
PBDTM(%) 28.80 22.60 32.70 29.20 35.10
PATM(%) 20.40 15.70 23.30 19.90 23
Open ZERO Brokerage Demat Account