Astron Paper & Board Mill Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar | Mar-2020 | - | - | - |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | -- | -- | -- | -- |
Op profit growth | -- | -- | -- | -- |
EBIT growth | -- | -- | -- | -- |
Net profit growth | -- | -- | -- | -- |
Profitability ratios (%) | ||||
OPM | 10 | -- | -- | -- |
EBIT margin | 8.68 | -- | -- | -- |
Net profit margin | 3.74 | -- | -- | -- |
RoCE | -- | -- | -- | -- |
RoNW | -- | -- | -- | -- |
RoA | -- | -- | -- | -- |
Per share ratios () | ||||
EPS | 2.89 | -- | -- | -- |
Dividend per share | -- | -- | -- | -- |
Cash EPS | 1.55 | -- | -- | -- |
Book value per share | 35.60 | -- | -- | -- |
Valuation ratios | ||||
P/E | 9.19 | -- | -- | -- |
P/CEPS | 17.20 | -- | -- | -- |
P/B | 0.74 | -- | -- | -- |
EV/EBIDTA | 5.12 | -- | -- | -- |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | (32) | -- | -- | -- |
Liquidity ratios | ||||
Debtor days | -- | -- | -- | -- |
Inventory days | -- | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Leverage ratios | ||||
Interest coverage | (2.70) | -- | -- | -- |
Net debt / equity | 0.41 | -- | -- | -- |
Net debt / op. profit | 1.89 | -- | -- | -- |
Cost breakup () | ||||
Material costs | (57) | -- | -- | -- |
Employee costs | (5.10) | -- | -- | -- |
Other costs | (27) | -- | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar( In .Cr) | Mar-2020 | - | - | - |
---|---|---|---|---|
Revenue | 359 | -- | -- | -- |
yoy growth (%) | -- | -- | -- | -- |
Raw materials | (206) | -- | -- | -- |
As % of sales | 57.50 | -- | -- | -- |
Employee costs | (18) | -- | -- | -- |
As % of sales | 5.12 | -- | -- | -- |
Other costs | (98) | -- | -- | -- |
As % of sales | 27.40 | -- | -- | -- |
Operating profit | 36 | -- | -- | -- |
OPM | 10 | -- | -- | -- |
Depreciation | (6.20) | -- | -- | -- |
Interest expense | (11) | -- | -- | -- |
Other income | 1.37 | -- | -- | -- |
Profit before tax | 19.80 | -- | -- | -- |
Taxes | (6.40) | -- | -- | -- |
Tax rate | (32) | -- | -- | -- |
Minorities and other | -- | -- | -- | -- |
Adj. profit | 13.40 | -- | -- | -- |
Exceptional items | -- | -- | -- | -- |
Net profit | 13.40 | -- | -- | -- |
yoy growth (%) | -- | -- | -- | -- |
NPM | 3.74 | -- | -- | -- |
- Switch to
-
Tabular DataGraph
Y/e 31 Mar ( In .Cr) | Mar-2020 | - | - | - |
---|---|---|---|---|
Profit before tax | 19.80 | -- | -- | -- |
Depreciation | (6.20) | -- | -- | -- |
Tax paid | (6.40) | -- | -- | -- |
Working capital | -- | -- | -- | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | -- | -- | -- | -- |
Capital expenditure | -- | -- | -- | -- |
Free cash flow | -- | -- | -- | -- |
Equity raised | -- | -- | -- | -- |
Investments | -- | -- | -- | -- |
Debt financing/disposal | -- | -- | -- | -- |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | -- | -- | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | - |
---|---|---|---|---|
Equity capital | 46.50 | 46.50 | 46.50 | -- |
Preference capital | -- | -- | -- | -- |
Reserves | 119 | 105 | 79.60 | -- |
Net worth | 166 | 152 | 126 | -- |
Minority interest | ||||
Debt | 73 | 68.20 | 74.90 | -- |
Deferred tax liabilities (net) | 15 | 12.80 | 11.50 | -- |
Total liabilities | 254 | 233 | 212 | -- |
Fixed assets | 151 | 140 | 104 | -- |
Intangible assets | ||||
Investments | 0.96 | 0.67 | 0.18 | -- |
Deferred tax asset (net) | 7.64 | 8.35 | 10.20 | -- |
Net working capital | 88.50 | 83.90 | 83.30 | -- |
Inventories | 49.50 | 58.50 | 32.70 | -- |
Inventory Days | 50.40 | -- | -- | -- |
Sundry debtors | 94.60 | 85.60 | 59.10 | -- |
Debtor days | 96.20 | -- | -- | -- |
Other current assets | 27.20 | 27.70 | 20.80 | -- |
Sundry creditors | (77) | (75) | (25) | -- |
Creditor days | 78.60 | -- | -- | -- |
Other current liabilities | (5.50) | (13) | (4.50) | -- |
Cash | 5.08 | 0.40 | 15.20 | -- |
Total assets | 254 | 233 | 212 | -- |
- Switch to
-
ConsolidatedStandalone
Particulars ( Rupees In Crores.) | Mar-2020 | Mar-2019 | Mar-2018 | - | - |
---|---|---|---|---|---|
Gross Sales | 359 | 374 | 253 | -- | -- |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 359 | 374 | 253 | -- | -- |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 1.37 | 1.47 | 0.77 | -- | -- |
Total Income | 360 | 375 | 254 | -- | -- |
Total Expenditure ** | 323 | 321 | 221 | -- | -- |
PBIDT | 37.40 | 54.50 | 32.30 | -- | -- |
Interest | 11.40 | 10.90 | 9.89 | -- | -- |
PBDT | 26 | 43.60 | 22.40 | -- | -- |
Depreciation | 6.22 | 5.45 | 3.52 | -- | -- |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 3.54 | 7.90 | 1.08 | -- | -- |
Deferred Tax | 2.84 | 2.69 | (3) | -- | -- |
Reported Profit After Tax | 13.40 | 27.60 | 20.80 | -- | -- |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 13.40 | 27.60 | 20.80 | -- | -- |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 13.40 | 27.60 | 20.80 | -- | -- |
EPS (Unit Curr.) | 2.89 | 5.94 | 5.77 | -- | -- |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 46.50 | 46.50 | 46.50 | -- | -- |
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(%) | 10.40 | 14.60 | 12.80 | -- | -- |
PBDTM(%) | 7.25 | 11.70 | 8.87 | -- | -- |
PATM(%) | 3.74 | 7.38 | 8.24 | -- | -- |