AXISCADES Financial Statements

AXISCADES Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (22) 29.60 6.65 29.70
Op profit growth (30) 421 (55) (27)
EBIT growth (21) 379 (66) (13)
Net profit growth (173) (461) (158) (51)
Profitability ratios (%)        
OPM 12.20 13.60 3.39 7.96
EBIT margin 10 9.89 2.68 8.46
Net profit margin (4.10) 4.42 (1.60) 2.90
RoCE 11.70 14.40 3.39 14.30
RoNW (1.80) 2.45 (0.70) 1.54
RoA (1.20) 1.61 (0.50) 1.23
Per share ratios ()        
EPS (5.60) 8.02 -- 3.85
Dividend per share -- -- -- --
Cash EPS (13) (0.80) (7.10) 0.51
Book value per share 79 83.30 77.20 79.70
Valuation ratios        
P/E (7.10) 3.47 -- 42
P/CEPS (3.20) (35) (19) 319
P/B 0.51 0.33 1.80 2.03
EV/EBIDTA 2.17 2.08 18.40 11.60
Payout (%)        
Dividend payout -- -- -- --
Tax payout (36) (21) (2,482) (50)
Liquidity ratios        
Debtor days 102 90.10 87.90 63.20
Inventory days 16.30 14.50 11.30 0.73
Creditor days (40) (32) (29) (19)
Leverage ratios        
Interest coverage (2.30) (2.40) (1) (3.20)
Net debt / equity 0.06 0.32 0.26 0.03
Net debt / op. profit 0.30 1.11 4.31 0.24
Cost breakup ()        
Material costs (19) (15) (11) (14)
Employee costs (51) (54) (55) (52)
Other costs (18) (17) (31) (27)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 524 673 519 487
yoy growth (%) (22) 29.60 6.65 29.70
Raw materials (98) (103) (55) (67)
As % of sales 18.80 15.20 10.60 13.80
Employee costs (267) (361) (284) (251)
As % of sales 50.90 53.70 54.60 51.60
Other costs (95) (117) (163) (130)
As % of sales 18.10 17.50 31.40 26.70
Operating profit 64 91.70 17.60 38.80
OPM 12.20 13.60 3.39 7.96
Depreciation (26) (33) (19) (12)
Interest expense (23) (28) (14) (13)
Other income 14.50 7.62 15.10 14.60
Profit before tax 30 38.20 0.20 28.30
Taxes (11) (8.10) (5) (14)
Tax rate (36) (21) (2,482) (50)
Minorities and other (0.50) (0.50) (0.40) (0.40)
Adj. profit 18.70 29.60 (5.30) 13.60
Exceptional items (41) -- (3) 0.52
Net profit (22) 29.80 (8.20) 14.10
yoy growth (%) (173) (461) (158) (51)
NPM (4.10) 4.42 (1.60) 2.90
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 30 38.20 0.20 28.30
Depreciation (26) (33) (19) (12)
Tax paid (11) (8.10) (5) (14)
Working capital (7.10) 23.20 69.20 100
Other operating items -- -- -- --
Operating cashflow (14) 20.60 45.60 102
Capital expenditure 371 355 295 85.60
Free cash flow 357 375 341 188
Equity raised 350 327 356 369
Investments 48.80 33.30 5.16 (0.40)
Debt financing/disposal 94.60 154 98.10 49.70
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 851 890 800 606
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 19 18.90 18.90 18.90
Preference capital -- -- -- --
Reserves 312 280 296 266
Net worth 331 299 315 285
Minority interest
Debt 72.10 104 172 152
Deferred tax liabilities (net) 0.33 0.34 0.17 --
Total liabilities 409 408 492 440
Fixed assets 286 288 355 340
Intangible assets
Investments 19.20 49.90 34.40 29.90
Deferred tax asset (net) 28.40 28.40 30.30 25.50
Net working capital (30) (43) 1.55 (13)
Inventories 52.70 23.30 23.50 22.90
Inventory Days -- 16.20 12.70 --
Sundry debtors 145 128 166 153
Debtor days -- 88.90 90.30 --
Other current assets 159 141 183 144
Sundry creditors (70) (51) (50) (36)
Creditor days -- 35.80 27.20 --
Other current liabilities (317) (283) (321) (297)
Cash 105 84.80 70.20 58.30
Total assets 409 408 492 440
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017
Gross Sales 417 371 476 443 371
Excise Duty -- -- -- -- --
Net Sales 417 371 476 443 371
Other Operating Income 1.06 3.68 4 2.05 --
Other Income 6.25 11.80 6.33 18.70 6.67
Total Income 424 387 487 464 377
Total Expenditure ** 376 352 422 442 349
PBIDT 47.90 34.80 64.80 22.10 28.40
Interest 11.70 17.80 21.90 15.80 7.54
PBDT 36.20 17 42.90 6.26 20.90
Depreciation 17.90 19.90 21.10 14.90 14.30
Minority Interest Before NP -- -- -- -- --
Tax 4.96 6.01 6.90 5.51 3.72
Deferred Tax 1.37 1.81 1.04 (5.70) (1.80)
Reported Profit After Tax 12 (11) 13.90 (8.50) 4.66
Minority Interest After NP 0.33 0.34 0.41 0.34 --
Net Profit after Minority Interest 11.70 (11) 13.50 (8.80) 4.66
Extra-ordinary Items -- (13) -- 9 (1.30)
Adjusted Profit After Extra-ordinary item 11.70 2.12 13.50 (18) 5.95
EPS (Unit Curr.) 3.10 (2.90) 3.57 (2.30) 1.15
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 18.90 18.90 18.90 18.90 18.90
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(%) 11.50 9.37 13.60 4.98 7.67
PBDTM(%) 8.69 4.58 9.01 1.41 5.63
PATM(%) 2.89 (2.90) 2.92 (1.90) 1.26
Open ZERO Brokerage Demat Account
Open Demat Account

Invest wise with Expert advice

By continuing, I accept the Terms & Conditions and agree to receive updates on Whatsapp