Financial Statements

Half Yearly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 341 264 150 75.90
Dividend per share 7.50 15 10 10
Cash EPS -- -- -- --
Book value per share 3,466 2,987 2,098 1,753
Valuation ratios        
P/E 4.03 4.55 11.40 6.26
P/CEPS -- -- -- --
P/B 0.40 0.40 0.82 0.27
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity 1.23 1.74 0.23 0.28
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2017 Mar-2016
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2017 Mar-2016
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 1,383 1,753 132 40.80
Other operating items -- -- -- --
Operating cashflow 1,383 1,753 132 40.80
Capital expenditure 7,472 7,063 252 70.90
Free cash flow 8,855 8,817 384 112
Equity raised 4,398 3,798 2,277 2,044
Investments 2,003 1,546 1,125 943
Debt financing/disposal 5,118 5,835 84.70 230
Dividends paid -- 16.90 8.68 8.68
Other items -- -- -- --
Net in cash 20,374 20,013 3,880 3,338
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 11.30 11.30 11.30 8.68
Preference capital -- -- -- --
Reserves 3,904 3,363 2,991 2,005
Net worth 3,915 3,374 3,002 2,013
Minority interest
Debt 5,109 6,093 6,474 348
Deferred tax liabilities (net) 985 1,054 1,101 22.10
Total liabilities 11,511 11,832 11,852 2,530
Fixed assets 6,975 7,105 6,988 402
Intangible assets
Investments 2,423 2,085 1,819 1,984
Deferred tax asset (net) 660 848 683 9.79
Net working capital 1,140 1,556 2,091 111
Inventories 2,106 1,915 1,963 79.90
Inventory Days -- -- -- --
Sundry debtors 1,801 2,037 2,218 135
Debtor days -- -- -- --
Other current assets 826 920 952 153
Sundry creditors (1,800) (1,853) (1,784) (86)
Creditor days -- -- -- --
Other current liabilities (1,793) (1,463) (1,258) (171)
Cash 308 232 239 9.57
Total assets 11,507 11,825 11,819 2,516
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Sep-2021 Mar-2021 Sep-2020 Mar-2020
Gross Sales 7,175 6,401 6,418 3,982 4,145
Excise Duty -- -- -- -- --
Net Sales 7,175 6,401 6,418 3,982 4,145
Other Operating Income -- -- -- -- --
Other Income 300 176 282 101 126
Total Income 7,475 6,577 6,700 4,083 4,272
Total Expenditure ** 6,602 5,677 5,366 3,571 3,647
PBIDT 874 900 1,334 512 624
Interest 216 233 229 274 296
PBDT 657 667 1,105 238 328
Depreciation 214 214 214 213 211
Minority Interest Before NP -- -- -- -- --
Tax 95 125 158 16.20 13.50
Deferred Tax (37) (18) 59.10 3.79 (39)
Reported Profit After Tax 385 346 673 4.67 143
Minority Interest After NP 45.10 58.10 208 (38) (20)
Net Profit after Minority Interest 340 288 465 43 163
Extra-ordinary Items 12.20 (6.30) 49.70 (3) (60)
Adjusted Profit After Extra-ordinary item 328 294 416 46.10 223
EPS (Unit Curr.) 301 255 412 41.50 144
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 11.30 11.30 11.30 11.30 11.30
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(%) 12.20 14.10 20.80 12.90 15.10
PBDTM(%) -- -- -- -- --
PATM(%) 5.37 5.41 10.50 0.12 3.45
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity