Asahi Songwon Colors Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2019 - -
Growth matrix (%)        
Revenue growth (3.40) -- -- --
Op profit growth (13) -- -- --
EBIT growth (14) -- -- --
Net profit growth 24.80 -- -- --
Profitability ratios (%)        
OPM 12.10 13.50 -- --
EBIT margin 9.47 10.70 -- --
Net profit margin 8.05 6.23 -- --
RoCE 10.30 -- -- --
RoNW 2.89 -- -- --
RoA 2.18 -- -- --
Per share ratios ()        
EPS 18.60 14.90 -- --
Dividend per share 3 3 -- --
Cash EPS 11.80 8.26 -- --
Book value per share 164 158 -- --
Valuation ratios        
P/E 3.98 10.70 -- --
P/CEPS 6.26 19.30 -- --
P/B 0.45 1.01 -- --
EV/EBIDTA 3.08 6.43 -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (1.90) (30) -- --
Liquidity ratios        
Debtor days 70.70 -- -- --
Inventory days 58.80 -- -- --
Creditor days (42) -- -- --
Leverage ratios        
Interest coverage (7.50) (6.10) -- --
Net debt / equity 0.09 0.30 -- --
Net debt / op. profit 0.51 1.49 -- --
Cost breakup ()        
Material costs (62) (60) -- --
Employee costs (3.30) (3.20) -- --
Other costs (23) (24) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2019 - -
Revenue 284 294 -- --
yoy growth (%) (3.40) -- -- --
Raw materials (175) (175) -- --
As % of sales 61.80 59.70 -- --
Employee costs (9.40) (9.40) -- --
As % of sales 3.32 3.21 -- --
Other costs (65) (69) -- --
As % of sales 22.80 23.70 -- --
Operating profit 34.40 39.50 -- --
OPM 12.10 13.50 -- --
Depreciation (8.30) (8.20) -- --
Interest expense (3.60) (5.20) -- --
Other income 0.78 0.04 -- --
Profit before tax 23.30 26.20 -- --
Taxes (0.40) (7.90) -- --
Tax rate (1.90) (30) -- --
Minorities and other -- -- -- --
Adj. profit 22.80 18.30 -- --
Exceptional items -- -- -- --
Net profit 22.80 18.30 -- --
yoy growth (%) 24.80 -- -- --
NPM 8.05 6.23 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 - -
Profit before tax 23.30 26.20 -- --
Depreciation (8.30) (8.20) -- --
Tax paid (0.40) (7.90) -- --
Working capital (19) -- -- --
Other operating items -- -- -- --
Operating cashflow (4.90) -- -- --
Capital expenditure (13) -- -- --
Free cash flow (18) -- -- --
Equity raised 348 -- -- --
Investments (1.40) -- -- --
Debt financing/disposal (40) -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 288 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 - -
Equity capital 12.30 12.30 -- --
Preference capital -- -- -- --
Reserves 189 181 -- --
Net worth 202 194 -- --
Minority interest
Debt 21.50 61.90 -- --
Deferred tax liabilities (net) 11.40 19.60 -- --
Total liabilities 249 275 -- --
Fixed assets 140 152 -- --
Intangible assets
Investments 12.70 14.20 -- --
Deferred tax asset (net) 0.62 0.88 -- --
Net working capital 90.90 106 -- --
Inventories 29.20 62.30 -- --
Inventory Days 37.60 77.40 -- --
Sundry debtors 55 54.90 -- --
Debtor days 70.80 68.20 -- --
Other current assets 36.50 23.30 -- --
Sundry creditors (25) (32) -- --
Creditor days 32.50 39.30 -- --
Other current liabilities (4.60) (3.20) -- --
Cash 4.01 2.96 -- --
Total assets 249 275 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Mar-2019 - - -
Gross Sales 284 294 -- -- --
Excise Duty -- -- -- -- --
Net Sales 284 294 -- -- --
Other Operating Income -- -- -- -- --
Other Income 0.78 0.04 -- -- --
Total Income 284 294 -- -- --
Total Expenditure ** 249 254 -- -- --
PBIDT 35.20 39.60 -- -- --
Interest 3.60 5.17 -- -- --
PBDT 31.60 34.40 -- -- --
Depreciation 8.32 8.16 -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 6.37 6.93 -- -- --
Deferred Tax (5.90) 1.02 -- -- --
Reported Profit After Tax 22.80 18.30 -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 22.80 18.30 -- -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 22.80 18.30 -- -- --
EPS (Unit Curr.) 18.60 14.90 -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 30 30 -- -- --
Equity 12.30 12.30 -- -- --
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(%) 12.40 13.50 -- -- --
PBDTM(%) 11.10 11.70 -- -- --
PATM(%) 8.05 6.23 -- -- --