MARKET NEWS AND UPDATES.
Get notified for Latest News and Market Alerts.
Get notified for Latest News and Market Alerts.
×
| Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (2.90) | 65.40 | 26.40 | 38.60 |
| Op profit growth | (18) | 57.30 | 37.90 | 47.90 |
| EBIT growth | (16) | 41.50 | 47.50 | 49.10 |
| Net profit growth | (15) | 61.40 | 68.40 | 49.50 |
| Profitability ratios (%) | ||||
| OPM | 7.22 | 8.56 | 9 | 8.25 |
| EBIT margin | 6.32 | 7.29 | 8.53 | 7.30 |
| Net profit margin | 4.55 | 5.23 | 5.36 | 4.02 |
| RoCE | 12.70 | 21.80 | 24.30 | 21.30 |
| RoNW | 2.36 | 4.13 | 4.74 | 4.46 |
| RoA | 2.28 | 3.91 | 3.82 | 2.94 |
| Per share ratios () | ||||
| EPS | 17 | 20.10 | 12.90 | 7.67 |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | 10.60 | 14.30 | 10.40 | 5.62 |
| Book value per share | 188 | 171 | 74.80 | 61.60 |
| Valuation ratios | ||||
| P/E | 168 | 110 | 103 | 83.20 |
| P/CEPS | 270 | 154 | 128 | 113 |
| P/B | 15.20 | 12.90 | 17.70 | 10.40 |
| EV/EBIDTA | 94.80 | 65.20 | 57.40 | 39.50 |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (26) | (25) | (34) | (36) |
| Liquidity ratios | ||||
| Debtor days | 0.48 | 0.39 | 0.66 | 0.45 |
| Inventory days | 31.70 | 22.80 | 25.60 | 24.80 |
| Creditor days | (10) | (6.90) | (8.60) | (8.90) |
| Leverage ratios | ||||
| Interest coverage | (37) | (26) | (22) | (7.10) |
| Net debt / equity | (0.10) | 0.02 | -- | (0.10) |
| Net debt / op. profit | (0.60) | 0.11 | (0.10) | (0.40) |
| Cost breakup () | ||||
| Material costs | (85) | (85) | (84) | (85) |
| Employee costs | (2.20) | (1.80) | (1.90) | (1.60) |
| Other costs | (5.40) | (4.80) | (5.10) | (5.40) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 24,143 | 24,870 | 15,033 | 11,898 |
| yoy growth (%) | (2.90) | 65.40 | 26.40 | 38.60 |
| Raw materials | (20,555) | (21,103) | (12,636) | (10,081) |
| As % of sales | 85.10 | 84.90 | 84.10 | 84.70 |
| Employee costs | (537) | (456) | (283) | (193) |
| As % of sales | 2.22 | 1.83 | 1.88 | 1.62 |
| Other costs | (1,309) | (1,183) | (762) | (643) |
| As % of sales | 5.42 | 4.76 | 5.07 | 5.40 |
| Operating profit | 1,743 | 2,128 | 1,353 | 981 |
| OPM | 7.22 | 8.56 | 9 | 8.25 |
| Depreciation | (414) | (374) | (159) | (128) |
| Interest expense | (42) | (69) | (60) | (122) |
| Other income | 196 | 60 | 87.80 | 15.60 |
| Profit before tax | 1,483 | 1,745 | 1,222 | 747 |
| Taxes | (384) | (444) | (416) | (268) |
| Tax rate | (26) | (25) | (34) | (36) |
| Minorities and other | 0.06 | 0.10 | -- | -- |
| Adj. profit | 1,099 | 1,301 | 806 | 479 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 1,099 | 1,301 | 806 | 479 |
| yoy growth (%) | (15) | 61.40 | 68.40 | 49.50 |
| NPM | 4.55 | 5.23 | 5.36 | 4.02 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | 1,483 | 1,745 | 1,222 | 747 |
| Depreciation | (414) | (374) | (159) | (128) |
| Tax paid | (384) | (444) | (416) | (268) |
| Working capital | 2,578 | (827) | -- | 827 |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 3,263 | 99.40 | 647 | 1,178 |
| Capital expenditure | 6,204 | 4,121 | -- | (4,121) |
| Free cash flow | 9,467 | 4,221 | 647 | (2,943) |
| Equity raised | 11,482 | 12,372 | 7,284 | 13,147 |
| Investments | (26) | (11) | -- | 11 |
| Debt financing/disposal | (700) | (1,164) | -- | 1,755 |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 20,223 | 15,418 | 7,931 | 11,970 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 648 | 648 | 624 | 624 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 11,536 | 10,432 | 4,963 | 4,045 |
| Net worth | 12,184 | 11,080 | 5,587 | 4,669 |
| Minority interest | ||||
| Debt | 393 | 333 | 700 | 439 |
| Deferred tax liabilities (net) | 65.70 | 55.60 | 67.60 | 56.80 |
| Total liabilities | 12,642 | 11,469 | 6,356 | 5,166 |
| Fixed assets | 8,028 | 6,312 | 4,777 | 3,547 |
| Intangible assets | ||||
| Investments | 2.95 | 14.70 | 16.50 | 68.20 |
| Deferred tax asset (net) | 15.40 | 8.54 | 4.52 | 11.80 |
| Net working capital | 3,150 | 5,026 | 1,338 | 979 |
| Inventories | 2,248 | 1,947 | 1,609 | 1,163 |
| Inventory Days | 34 | 28.60 | -- | 28.20 |
| Sundry debtors | 43.60 | 19.60 | 64.40 | 33.50 |
| Debtor days | 0.66 | 0.29 | -- | 0.81 |
| Other current assets | 1,886 | 3,674 | 320 | 276 |
| Sundry creditors | (730) | (506) | (533) | (349) |
| Creditor days | 11 | 7.43 | -- | 8.48 |
| Other current liabilities | (298) | (109) | (121) | (145) |
| Cash | 1,446 | 108 | 219 | 560 |
| Total assets | 12,642 | 11,469 | 6,356 | 5,166 |
| Particulars ( Rupees In Crores.) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|---|
| Gross Sales | 30,976 | 24,143 | 24,870 | 20,005 | 15,033 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 30,976 | 24,143 | 24,870 | 20,005 | 15,033 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 117 | 196 | 60 | 48.40 | 87.80 |
| Total Income | 31,094 | 24,339 | 24,930 | 20,053 | 15,121 |
| Total Expenditure ** | 28,478 | 22,400 | 22,742 | 18,371 | 13,680 |
| PBIDT | 2,616 | 1,939 | 2,188 | 1,682 | 1,441 |
| Interest | 53.80 | 41.70 | 69.10 | 47.20 | 59.50 |
| PBDT | 2,562 | 1,898 | 2,119 | 1,634 | 1,381 |
| Depreciation | 498 | 414 | 374 | 212 | 159 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 560 | 381 | 460 | 501 | 421 |
| Deferred Tax | 12.10 | 3.17 | (16) | 18 | (5.50) |
| Reported Profit After Tax | 1,492 | 1,099 | 1,301 | 902 | 806 |
| Minority Interest After NP | (0.20) | (0.10) | (0.10) | (0.10) | 0.02 |
| Net Profit after Minority Interest | 1,493 | 1,099 | 1,301 | 903 | 806 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 1,493 | 1,099 | 1,301 | 903 | 806 |
| EPS (Unit Curr.) | 23 | 17 | 20.70 | 14.50 | 12.90 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 648 | 648 | 648 | 624 | 624 |
| 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(%) | 8.45 | 8.03 | 8.80 | 8.41 | 9.58 |
| PBDTM(%) | 8.27 | 7.86 | 8.52 | 8.17 | 9.19 |
| PATM(%) | 4.82 | 4.55 | 5.23 | 4.51 | 5.36 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
