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-2019 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 407 | 236 | -- | -- |
| Op profit growth | 599 | 290 | -- | -- |
| EBIT growth | 400 | 264 | -- | -- |
| Net profit growth | 525 | 210 | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 18.30 | 13.30 | 11.40 | -- |
| EBIT margin | 19.20 | 19.40 | 17.90 | -- |
| Net profit margin | 16.50 | 13.40 | 14.50 | -- |
| RoCE | 92 | 56.80 | -- | -- |
| RoNW | 20.60 | 9.76 | -- | -- |
| RoA | 19.80 | 9.77 | -- | -- |
| Per share ratios () | ||||
| EPS | 38.10 | 6.10 | 6.47 | -- |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | 37.80 | 6.10 | 6.46 | -- |
| Book value per share | 65 | 27.80 | 11.60 | -- |
| Valuation ratios | ||||
| P/E | 13.80 | 12.10 | 5.87 | -- |
| P/CEPS | 13.90 | 12.10 | 5.89 | -- |
| P/B | 8.07 | 2.67 | 3.28 | -- |
| EV/EBIDTA | 11.80 | 7.88 | 4.67 | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (14) | (31) | (19) | -- |
| Liquidity ratios | ||||
| Debtor days | 84 | 141 | -- | -- |
| Inventory days | 11.40 | 3.32 | -- | -- |
| Creditor days | (30) | (36) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (3,385) | -- | -- | -- |
| Net debt / equity | 0.03 | (0.10) | -- | -- |
| Net debt / op. profit | 0.05 | (0.70) | (0.10) | -- |
| Cost breakup () | ||||
| Material costs | (74) | (74) | (75) | -- |
| Employee costs | (3.70) | (4.60) | (6.60) | -- |
| Other costs | (3.60) | (8.50) | (6.60) | -- |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|
| Revenue | 231 | 45.60 | 13.60 | -- |
| yoy growth (%) | 407 | 236 | -- | -- |
| Raw materials | (172) | (34) | (10) | -- |
| As % of sales | 74.40 | 73.60 | 75.30 | -- |
| Employee costs | (8.50) | (2.10) | (0.90) | -- |
| As % of sales | 3.66 | 4.60 | 6.63 | -- |
| Other costs | (8.30) | (3.90) | (0.90) | -- |
| As % of sales | 3.59 | 8.52 | 6.63 | -- |
| Operating profit | 42.40 | 6.07 | 1.56 | -- |
| OPM | 18.30 | 13.30 | 11.40 | -- |
| Depreciation | (0.30) | -- | -- | -- |
| Interest expense | -- | -- | -- | -- |
| Other income | 2.23 | 2.81 | 0.89 | -- |
| Profit before tax | 44.30 | 8.87 | 2.44 | -- |
| Taxes | (6.20) | (2.80) | (0.50) | -- |
| Tax rate | (14) | (31) | (19) | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 38.10 | 6.10 | 1.97 | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 38.10 | 6.10 | 1.97 | -- |
| yoy growth (%) | 525 | 210 | -- | -- |
| NPM | 16.50 | 13.40 | 14.50 | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|
| Profit before tax | 44.30 | 8.87 | 2.44 | -- |
| Depreciation | (0.30) | -- | -- | -- |
| Tax paid | (6.20) | (2.80) | (0.50) | -- |
| Working capital | 59.60 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 97.40 | 6.10 | -- | -- |
| Capital expenditure | 2.73 | -- | -- | -- |
| Free cash flow | 100 | 6.10 | -- | -- |
| Equity raised | 24.30 | 29.40 | -- | -- |
| Investments | 3.42 | -- | -- | -- |
| Debt financing/disposal | 3.66 | -- | -- | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 131 | 35.50 | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|
| Equity capital | 10 | 10 | 3.04 | -- |
| Preference capital | -- | -- | -- | -- |
| Reserves | 55 | 17.80 | 0.48 | -- |
| Net worth | 65 | 27.80 | 3.52 | -- |
| Minority interest | ||||
| Debt | 3.66 | -- | -- | -- |
| Deferred tax liabilities (net) | 0.01 | -- | -- | -- |
| Total liabilities | 68.70 | 27.80 | 3.52 | -- |
| Fixed assets | 2.45 | 0.19 | 0.01 | -- |
| Intangible assets | ||||
| Investments | 3.42 | -- | -- | -- |
| Deferred tax asset (net) | -- | -- | -- | -- |
| Net working capital | 61.10 | 23.50 | 3.37 | -- |
| Inventories | 13.60 | 0.83 | -- | -- |
| Inventory Days | 21.50 | 6.64 | -- | -- |
| Sundry debtors | 76.80 | 29.70 | 5.47 | -- |
| Debtor days | 121 | 238 | 147 | -- |
| Other current assets | 1.77 | 1.23 | 0.49 | -- |
| Sundry creditors | (25) | (5.70) | (2.10) | -- |
| Creditor days | 39.30 | 45.80 | 55.80 | -- |
| Other current liabilities | (6.20) | (2.50) | (0.50) | -- |
| Cash | 1.67 | 4 | 0.13 | -- |
| Total assets | 68.70 | 27.70 | 3.51 | -- |
| Particulars ( Rupees In Crores.) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|---|
| Gross Sales | 279 | 231 | 45.60 | 13.60 | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 279 | 231 | 45.60 | 13.60 | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 4.97 | 2.23 | 0.59 | 0.81 | -- |
| Total Income | 284 | 234 | 46.20 | 14.40 | -- |
| Total Expenditure ** | 229 | 189 | 37.40 | 12 | -- |
| PBIDT | 55.20 | 44.60 | 8.79 | 2.44 | -- |
| Interest | 0.14 | 0.01 | -- | -- | -- |
| PBDT | 55 | 44.60 | 8.79 | 2.44 | -- |
| Depreciation | 0.51 | 0.30 | 0.01 | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 6.83 | 6.19 | 2.68 | 0.47 | -- |
| Deferred Tax | 0.03 | -- | -- | -- | -- |
| Reported Profit After Tax | 47.70 | 38.10 | 6.10 | 1.97 | -- |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 47.70 | 38.10 | 6.10 | 1.97 | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 47.70 | 38.10 | 6.10 | 1.97 | -- |
| EPS (Unit Curr.) | 47.70 | 38.10 | 8.12 | 6.47 | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 5 | -- | -- | -- | -- |
| Equity | 10 | 10 | 10 | 3.04 | -- |
| 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(%) | 19.80 | 19.30 | 19.30 | 17.90 | -- |
| PBDTM(%) | 19.70 | 19.30 | 19.30 | 17.90 | -- |
| PATM(%) | 17.10 | 16.50 | 13.40 | 14.50 | -- |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
