Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | -- | -- | -- | -- |
Op profit growth | -- | -- | -- | -- |
EBIT growth | -- | -- | -- | -- |
Net profit growth | -- | -- | -- | -- |
Profitability ratios (%) | ||||
OPM | -- | -- | -- | -- |
EBIT margin | -- | -- | -- | -- |
Net profit margin | -- | -- | -- | -- |
RoCE | -- | -- | -- | -- |
RoNW | -- | -- | -- | -- |
RoA | -- | -- | -- | -- |
Per share ratios () | ||||
EPS | 1.15 | 2.61 | 2.06 | 1.60 |
Dividend per share | -- | -- | -- | -- |
Cash EPS | -- | -- | -- | -- |
Book value per share | 32.50 | 32.10 | 29.40 | 27.20 |
Valuation ratios | ||||
P/E | 33 | 7.78 | 21.60 | -- |
P/CEPS | -- | -- | -- | -- |
P/B | 1.17 | 0.63 | 1.51 | -- |
EV/EBIDTA | -- | -- | -- | -- |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | -- | -- | -- | -- |
Liquidity ratios | ||||
Debtor days | -- | -- | -- | -- |
Inventory days | -- | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Leverage ratios | ||||
Interest coverage | -- | -- | -- | -- |
Net debt / equity | 0.48 | 0.35 | 0.44 | 0.44 |
Net debt / op. profit | -- | -- | -- | -- |
Cost breakup () | ||||
Material costs | -- | -- | -- | -- |
Employee costs | -- | -- | -- | -- |
Other costs | -- | -- | -- | -- |
Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Revenue | -- | -- | -- | -- |
yoy growth (%) | -- | -- | -- | -- |
Raw materials | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Employee costs | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Other costs | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Operating profit | -- | -- | -- | -- |
OPM | -- | -- | -- | -- |
Depreciation | -- | -- | -- | -- |
Interest expense | -- | -- | -- | -- |
Other income | -- | -- | -- | -- |
Profit before tax | -- | -- | -- | -- |
Taxes | -- | -- | -- | -- |
Tax rate | -- | -- | -- | -- |
Minorities and other | -- | -- | -- | -- |
Adj. profit | -- | -- | -- | -- |
Exceptional items | -- | -- | -- | -- |
Net profit | -- | -- | -- | -- |
yoy growth (%) | -- | -- | -- | -- |
NPM | -- | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Profit before tax | -- | -- | -- | -- |
Depreciation | -- | -- | -- | -- |
Tax paid | -- | -- | -- | -- |
Working capital | (22) | 0.22 | (0.20) | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | (22) | 0.22 | (0.20) | -- |
Capital expenditure | (0.70) | (0.10) | 0.07 | -- |
Free cash flow | (23) | 0.15 | (0.20) | -- |
Equity raised | 33.70 | 35.30 | 35.30 | -- |
Investments | (4) | (2.70) | 2.69 | -- |
Debt financing/disposal | 20.90 | 21.40 | 21.30 | -- |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | 27.60 | 54.20 | 59.10 | -- |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Equity capital | 8.50 | 8.50 | 8.50 | 8.50 |
Preference capital | -- | -- | -- | -- |
Reserves | 19.10 | 18.80 | 16.50 | 14.60 |
Net worth | 27.60 | 27.30 | 25 | 23.10 |
Minority interest | ||||
Debt | 13.50 | 10.10 | 11.30 | 10.40 |
Deferred tax liabilities (net) | -- | -- | -- | 0.06 |
Total liabilities | 44.90 | 37.40 | 36.30 | 33.60 |
Fixed assets | 2.78 | 2.69 | 3.44 | 3.35 |
Intangible assets | ||||
Investments | -- | 1.72 | 4.41 | 3.99 |
Deferred tax asset (net) | 0.33 | 0.27 | 0.25 | -- |
Net working capital | 21.30 | 18.10 | 0.03 | 25.90 |
Inventories | -- | -- | -- | -- |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | -- | -- | -- | -- |
Debtor days | -- | -- | -- | -- |
Other current assets | 24.90 | 19.70 | 1.28 | 27.30 |
Sundry creditors | -- | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Other current liabilities | (3.60) | (1.60) | (1.30) | (1.40) |
Cash | 0.22 | 0.67 | 0.27 | 0.34 |
Total assets | 24.60 | 23.50 | 8.40 | 33.60 |
Particulars ( Rupees In Crores.) | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 |
---|---|---|---|---|---|
Gross Sales | 2.71 | 2.14 | 2.09 | 1.65 | (1.20) |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 2.71 | 2.14 | 2.09 | 1.65 | (1.20) |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.01 | 1.01 | 0.13 | -- | -- |
Total Income | 2.71 | 3.15 | 2.21 | 1.65 | (1.20) |
Total Expenditure ** | 0.95 | 0.24 | 0.35 | 0.21 | 0.06 |
PBIDT | 1.76 | 2.91 | 1.87 | 1.44 | (1.30) |
Interest | 1.49 | 1.17 | 1.11 | 0.74 | 0.06 |
PBDT | 0.27 | 1.74 | 0.76 | 0.70 | (1.30) |
Depreciation | -- | 0.13 | 0.05 | 0.06 | 0.08 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | -- | 0.41 | 0.24 | 0.11 | (0.40) |
Deferred Tax | 0.01 | (0.10) | 0.01 | -- | -- |
Reported Profit After Tax | 0.27 | 1.31 | 0.46 | 0.53 | (1) |
Minority Interest After NP | 0.05 | 0.17 | 0.11 | 0.07 | (0.10) |
Net Profit after Minority Interest | 0.22 | 1.14 | 0.34 | 0.46 | (1) |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 0.22 | 1.14 | 0.34 | 0.46 | (1) |
EPS (Unit Curr.) | 0.34 | 1.54 | 0.94 | 0.62 | (1.10) |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 8.50 | 8.50 | 8.50 | 8.50 | 8.50 |
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(%) | 64.90 | 136 | 89.50 | 87.30 | 105 |
PBDTM(%) | 9.96 | 81.30 | 36.40 | 42.40 | 110 |
PATM(%) | 9.96 | 61.20 | 22 | 32.10 | 85.10 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity