Ashapura Intimates Fashion Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2016 | Mar-2015 | Mar-2014 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 27.50 | 0.34 | -- | -- |
| Op profit growth | 7.67 | 23.80 | -- | -- |
| EBIT growth | 4.35 | 27.80 | -- | -- |
| Net profit growth | 37.30 | 9.37 | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 14.40 | 17.10 | 13.90 | -- |
| EBIT margin | 13.90 | 17 | 13.30 | -- |
| Net profit margin | 5.19 | 4.82 | 4.42 | -- |
| RoCE | 17 | 19.10 | -- | -- |
| RoNW | 4.77 | 4.42 | -- | -- |
| RoA | 1.59 | 1.36 | -- | -- |
| Per share ratios () | ||||
| EPS | 7.96 | 6.06 | 4.33 | -- |
| Dividend per share | -- | 1 | 0.75 | -- |
| Cash EPS | 4.97 | 3.85 | 2.96 | -- |
| Book value per share | 39.40 | 30.70 | 24.40 | -- |
| Valuation ratios | ||||
| P/E | 31.50 | 26.10 | 28.50 | -- |
| P/CEPS | 50.50 | 41 | 41.60 | -- |
| P/B | 6.37 | 5.15 | 5.04 | -- |
| EV/EBIDTA | 14.50 | 11 | 10.80 | -- |
| Payout (%) | ||||
| Dividend payout | -- | 24.80 | 19.70 | -- |
| Tax payout | (33) | (43) | (36) | -- |
| Liquidity ratios | ||||
| Debtor days | 118 | 117 | -- | -- |
| Inventory days | 151 | 204 | -- | -- |
| Creditor days | (39) | (61) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (3) | (2.70) | (2.10) | -- |
| Net debt / equity | 0.86 | 1.37 | 1.52 | -- |
| Net debt / op. profit | 1.82 | 2.44 | 2.66 | -- |
| Cost breakup () | ||||
| Material costs | (76) | (75) | (79) | -- |
| Employee costs | (2.60) | (2.60) | (2) | -- |
| Other costs | (7) | (5) | (5) | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2016 | Mar-2015 | Mar-2014 | - |
|---|---|---|---|---|
| Revenue | 251 | 197 | 196 | -- |
| yoy growth (%) | 27.50 | 0.34 | -- | -- |
| Raw materials | (191) | (148) | (155) | -- |
| As % of sales | 76 | 75.30 | 79.10 | -- |
| Employee costs | (6.50) | (5.20) | (3.90) | -- |
| As % of sales | 2.59 | 2.62 | 1.98 | -- |
| Other costs | (18) | (9.70) | (9.80) | -- |
| As % of sales | 6.99 | 4.95 | 5.02 | -- |
| Operating profit | 36.20 | 33.70 | 27.20 | -- |
| OPM | 14.40 | 17.10 | 13.90 | -- |
| Depreciation | (3.30) | (2) | (2.90) | -- |
| Interest expense | (12) | (12) | (13) | -- |
| Other income | 1.92 | 1.69 | 1.82 | -- |
| Profit before tax | 23.20 | 21.20 | 13.50 | -- |
| Taxes | (7.70) | (9) | (4.80) | -- |
| Tax rate | (33) | (43) | (36) | -- |
| Minorities and other | (2.50) | (2.70) | -- | -- |
| Adj. profit | 13 | 9.49 | 8.68 | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 13 | 9.49 | 8.68 | -- |
| yoy growth (%) | 37.30 | 9.37 | -- | -- |
| NPM | 5.19 | 4.82 | 4.42 | -- |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2016 | Mar-2015 | Mar-2014 | - |
|---|---|---|---|---|
| Profit before tax | 23.20 | 21.20 | 13.50 | -- |
| Depreciation | (3.30) | (2) | (2.90) | -- |
| Tax paid | (7.70) | (9) | (4.80) | -- |
| Working capital | 61.20 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 73.30 | 10.20 | -- | -- |
| Capital expenditure | 12.90 | -- | -- | -- |
| Free cash flow | 86.20 | 10.20 | -- | -- |
| Equity raised | 72.30 | 73 | -- | -- |
| Investments | -- | -- | -- | -- |
| Debt financing/disposal | (10) | 97.20 | -- | -- |
| Dividends paid | -- | 1.95 | 1.46 | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 148 | 182 | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2016 | Mar-2015 | Mar-2014 | - |
|---|---|---|---|---|
| Equity capital | 23.50 | 19.50 | 19.50 | -- |
| Preference capital | -- | -- | -- | -- |
| Reserves | 53.20 | 40.30 | 28.10 | -- |
| Net worth | 76.80 | 59.70 | 47.60 | -- |
| Minority interest | ||||
| Debt | 79.60 | 92.30 | 89.90 | -- |
| Deferred tax liabilities (net) | -- | -- | -- | -- |
| Total liabilities | 208 | 201 | 149 | -- |
| Fixed assets | 21.50 | 18.30 | 17.70 | -- |
| Intangible assets | ||||
| Investments | -- | -- | -- | -- |
| Deferred tax asset (net) | 0.26 | 0.17 | 0.15 | -- |
| Net working capital | 173 | 172 | 113 | -- |
| Inventories | 89.20 | 119 | 101 | -- |
| Inventory Days | 130 | 220 | 187 | -- |
| Sundry debtors | 82 | 79.70 | 46.40 | -- |
| Debtor days | 119 | 148 | 86.30 | -- |
| Other current assets | 36.70 | 25.50 | 9.15 | -- |
| Sundry creditors | (16) | (30) | (25) | -- |
| Creditor days | 23.70 | 54.90 | 46.60 | -- |
| Other current liabilities | (19) | (22) | (18) | -- |
| Cash | 13.60 | 10.20 | 17.60 | -- |
| Total assets | 208 | 201 | 149 | -- |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Mar-2017 | Mar-2016 | Mar-2015 | Mar-2014 | - |
|---|---|---|---|---|---|
| Gross Sales | 311 | 251 | 197 | 196 | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 311 | 251 | 197 | 196 | -- |
| Other Operating Income | 1.12 | 0.66 | 1.26 | 1.82 | -- |
| Other Income | -- | 1.26 | 0.44 | -- | -- |
| Total Income | 312 | 253 | 198 | 198 | -- |
| Total Expenditure ** | 264 | 215 | 163 | 169 | -- |
| PBIDT | 48.10 | 38.20 | 35.40 | 29 | -- |
| Interest | 14.20 | 11.60 | 12.10 | 12.60 | -- |
| PBDT | 33.90 | 26.50 | 23.20 | 16.40 | -- |
| Depreciation | 3.50 | 3.35 | 1.99 | 2.91 | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 10.10 | 7.69 | 9.03 | 4.99 | -- |
| Deferred Tax | -- | -- | -- | (0.20) | -- |
| Reported Profit After Tax | 20.30 | 15.50 | 12.20 | 8.68 | -- |
| Minority Interest After NP | 3.44 | 2.48 | 2.70 | 1.61 | -- |
| Net Profit after Minority Interest | 16.90 | 13 | 9.49 | 7.07 | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 16.90 | 13 | 9.49 | 7.07 | -- |
| EPS (Unit Curr.) | 8.66 | 6.69 | 4.87 | 0.36 | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | 10 | 7.50 | -- |
| Equity | 19.50 | 19.50 | 19.50 | 19.50 | -- |
| Public Shareholding (Number) | -- | -- | 6,199,400 | 6,284,400 | -- |
| Public Shareholding (%) | -- | -- | 31.90 | 32.30 | -- |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | 13,267,840 | 13,182,840 | -- |
| Non Encumbered - % in Total Promoters Holding | -- | -- | 100 | 100 | -- |
| Non Encumbered - % in Total Equity | -- | -- | 68.20 | 67.70 | -- |
| PBIDTM(%) | 15.40 | 15.20 | 18 | 14.80 | -- |
| PBDTM(%) | 10.90 | 10.60 | 11.80 | 8.35 | -- |
| PATM(%) | 6.52 | 6.18 | 6.20 | 4.43 | -- |
