Bata India Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2017 Mar-2016 Mar-2015
Growth matrix (%)        
Revenue growth 23.50 2.13 (10) 30.40
Op profit growth 199 1.01 (18) 4.06
EBIT growth 133 16.10 (25) 1.68
Net profit growth 107 (27) (6) 21.20
Profitability ratios (%)        
OPM 27.20 11.30 11.40 12.40
EBIT margin 19.80 10.50 9.23 11.10
Net profit margin 10.80 6.42 8.97 8.59
RoCE 27.10 20.40 19.90 32.20
RoNW 5.11 3.12 4.85 6.22
RoA 3.68 3.12 4.85 6.22
Per share ratios ()        
EPS 25.60 12.40 16.90 28.80
Dividend per share 4 3.50 3.50 6.50
Cash EPS 2.58 7.31 10.80 23.70
Book value per share 147 103 95 159
Valuation ratios        
P/E 48.10 45.90 30 18.90
P/CEPS 477 77.70 47 23
P/B 8.35 5.51 5.34 3.43
EV/EBIDTA 17.90 20.90 20.40 18
Payout (%)        
Dividend payout 5.02 34.10 20.70 21.10
Tax payout (32) (29) (36) (33)
Liquidity ratios        
Debtor days 7.92 10.40 9.75 7.41
Inventory days 94.80 103 105 87.20
Creditor days (77) (63) (61) (52)
Leverage ratios        
Interest coverage (5.10) (64) (128) (170)
Net debt / equity 0.15 (0.40) (0.30) (0.20)
Net debt / op. profit 0.34 (1.90) (1.20) (0.60)
Cost breakup ()        
Material costs (42) (47) (48) (46)
Employee costs (12) (11) (11) (12)
Other costs (18) (31) (30) (30)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2017 Mar-2016 Mar-2015
Revenue 3,056 2,474 2,423 2,694
yoy growth (%) 23.50 2.13 (10) 30.40
Raw materials (1,297) (1,158) (1,152) (1,238)
As % of sales 42.40 46.80 47.50 45.90
Employee costs (376) (273) (261) (312)
As % of sales 12.30 11 10.80 11.60
Other costs (551) (764) (734) (809)
As % of sales 18 30.90 30.30 30
Operating profit 832 279 276 335
OPM 27.20 11.30 11.40 12.40
Depreciation (296) (65) (79) (79)
Interest expense (118) (4) (1.70) (1.80)
Other income 68.70 46 26.60 43.40
Profit before tax 487 256 222 297
Taxes (158) (75) (79) (98)
Tax rate (32) (29) (36) (33)
Minorities and other -- -- -- --
Adj. profit 329 181 143 200
Exceptional items -- (22) 74.70 31.50
Net profit 329 159 217 231
yoy growth (%) 107 (27) (6) 21.20
NPM 10.80 6.42 8.97 8.59
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2017 Mar-2016 Mar-2015
Profit before tax 487 256 222 297
Depreciation (296) (65) (79) (79)
Tax paid (158) (75) (79) (98)
Working capital 1,130 519 288 --
Other operating items -- -- -- --
Operating cashflow 1,163 634 352 121
Capital expenditure 1,172 (158) (222) --
Free cash flow 2,336 477 130 121
Equity raised 2,009 1,781 1,760 1,724
Investments -- -- -- --
Debt financing/disposal 1,249 -- -- --
Dividends paid -- 45 45 41.80
Other items -- -- -- --
Net in cash 5,594 2,303 1,935 1,887
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 64.30 64.30 64.30 64.30
Preference capital -- -- -- --
Reserves 1,830 1,678 1,410 1,260
Net worth 1,894 1,742 1,475 1,324
Minority interest
Debt 1,249 -- -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 3,143 1,742 1,475 1,324
Fixed assets 1,389 334 309 298
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 111 110 105 101
Net working capital 679 458 469 404
Inventories 874 839 765 714
Inventory Days 104 -- -- 105
Sundry debtors 63.30 66.40 89.40 69.40
Debtor days 7.56 -- -- 10.20
Other current assets 331 284 282 220
Sundry creditors (518) (528) (483) (418)
Creditor days 61.90 -- -- 61.60
Other current liabilities (71) (205) (184) (181)
Cash 964 840 591 522
Total assets 3,143 1,742 1,475 1,324
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Gross Sales 3,056 2,931 2,641 2,504 2,456
Excise Duty -- -- 7.05 30.10 33.20
Net Sales 3,056 2,931 2,634 2,474 2,423
Other Operating Income -- -- -- -- --
Other Income 68.70 68.20 50.30 46 101
Total Income 3,125 2,999 2,685 2,520 2,524
Total Expenditure ** 2,224 2,454 2,283 2,217 2,147
PBIDT 901 545 402 303 377
Interest 118 3.55 4.20 4.03 1.74
PBDT 783 542 397 299 375
Depreciation 296 64.10 60.50 65 78.80
Minority Interest Before NP -- -- -- -- --
Tax 117 153 121 86.30 93.50
Deferred Tax 41.20 (4.40) (5) (11) (14)
Reported Profit After Tax 329 329 221 159 217
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 329 329 221 159 217
Extra-ordinary Items -- -- -- (14) 51.20
Adjusted Profit After Extra-ordinary item 329 329 221 173 166
EPS (Unit Curr.) 25.60 25.60 17.20 12.40 16.90
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 80 125 80 70 70
Equity 64.30 64.30 64.30 64.30 64.30
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(%) 29.50 18.60 15.20 12.20 15.60
PBDTM(%) 25.60 18.50 15.10 12.10 15.50
PATM(%) 10.80 11.20 8.37 6.42 8.97