C & C Constructions Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Jun-2015 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | (12) | 45.70 | (21) | (19) |
Op profit growth | (36) | 147 | 88.50 | (51) |
EBIT growth | (30) | 61 | 315 | (69) |
Net profit growth | (48) | (156) | (86) | 86.80 |
Profitability ratios (%) | ||||
OPM | 23.60 | 32.40 | 19.10 | 8.02 |
EBIT margin | 18.20 | 22.70 | 20.50 | 3.90 |
Net profit margin | 0.68 | 1.16 | (3) | (16) |
RoCE | 8.10 | 11.40 | 6.91 | 1.55 |
RoNW | (11) | 31.80 | (11) | (29) |
RoA | 0.08 | 0.15 | (0.30) | (1.60) |
Per share ratios () | ||||
EPS | 2.89 | 5.58 | -- | -- |
Dividend per share | -- | -- | -- | -- |
Cash EPS | (24) | (54) | (42) | (102) |
Book value per share | (5.20) | (8.10) | 16.90 | 26.70 |
Valuation ratios | ||||
P/E | 16.30 | 6.28 | -- | -- |
P/CEPS | (2) | (0.70) | (0.20) | (0.10) |
P/B | (9) | (4.30) | 0.60 | 0.54 |
EV/EBIDTA | 9.23 | 5.86 | 8.94 | 19.90 |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | 4.80 | (43) | (12) | 4.85 |
Liquidity ratios | ||||
Debtor days | 98.70 | 60.90 | 71.20 | 75.60 |
Inventory days | 67 | 88.30 | 161 | 133 |
Creditor days | (108) | (107) | (167) | (128) |
Leverage ratios | ||||
Interest coverage | (0.70) | (1.10) | (0.90) | (0.20) |
Net debt / equity | (175) | (117) | 52.30 | 36 |
Net debt / op. profit | 9.06 | 6.09 | 14 | 28.60 |
Cost breakup () | ||||
Material costs | (22) | (31) | (30) | (45) |
Employee costs | (7.90) | (8.70) | (10) | (12) |
Other costs | (47) | (27) | (40) | (35) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Jun-2015 |
---|---|---|---|---|
Revenue | 1,078 | 1,226 | 842 | 1,066 |
yoy growth (%) | (12) | 45.70 | (21) | (19) |
Raw materials | (236) | (385) | (254) | (482) |
As % of sales | 21.90 | 31.40 | 30.20 | 45.20 |
Employee costs | (86) | (106) | (86) | (126) |
As % of sales | 7.94 | 8.67 | 10.20 | 11.90 |
Other costs | (502) | (337) | (340) | (372) |
As % of sales | 46.50 | 27.50 | 40.40 | 34.90 |
Operating profit | 255 | 398 | 161 | 85.50 |
OPM | 23.60 | 32.40 | 19.10 | 8.02 |
Depreciation | (67) | (151) | (82) | (83) |
Interest expense | (261) | (252) | (202) | (194) |
Other income | 8.20 | 31.10 | 93.90 | 39 |
Profit before tax | (66) | 26.30 | (29) | (152) |
Taxes | (3.10) | (11) | 3.58 | (7.40) |
Tax rate | 4.80 | (43) | (12) | 4.85 |
Minorities and other | -- | -- | -- | -- |
Adj. profit | (69) | 14.90 | (25) | (159) |
Exceptional items | 76 | (0.70) | -- | (16) |
Net profit | 7.35 | 14.20 | (25) | (176) |
yoy growth (%) | (48) | (156) | (86) | 86.80 |
NPM | 0.68 | 1.16 | (3) | (16) |
- Switch to
-
Tabular DataGraph
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Jun-2015 |
---|---|---|---|---|
Profit before tax | (66) | 26.30 | (29) | (152) |
Depreciation | (67) | (151) | (82) | (83) |
Tax paid | (3.10) | (11) | 3.58 | (7.40) |
Working capital | (560) | (462) | (575) | (348) |
Other operating items | -- | -- | -- | -- |
Operating cashflow | (696) | (598) | (682) | (591) |
Capital expenditure | (44) | 146 | 1,053 | 728 |
Free cash flow | (740) | (452) | 370 | 137 |
Equity raised | 449 | 412 | 319 | 430 |
Investments | (39) | (7.70) | (47) | (22) |
Debt financing/disposal | 1,042 | 550 | 1,169 | 1,066 |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | 712 | 502 | 1,811 | 1,611 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Jun-2015 |
---|---|---|---|---|
Equity capital | 25.50 | 25.50 | 63.50 | 63.50 |
Preference capital | -- | -- | -- | -- |
Reserves | (39) | (46) | (20) | 4.37 |
Net worth | (13) | (21) | 43.10 | 67.80 |
Minority interest | ||||
Debt | 2,347 | 2,466 | 2,323 | 2,501 |
Deferred tax liabilities (net) | 22.90 | 31.30 | 25.40 | 40.60 |
Total liabilities | 2,357 | 2,477 | 2,391 | 2,610 |
Fixed assets | 1,161 | 1,171 | 1,773 | 1,820 |
Intangible assets | ||||
Investments | 31 | 36.80 | 17 | 3.98 |
Deferred tax asset (net) | 4.21 | 4.72 | 0.27 | 3.55 |
Net working capital | 1,123 | 1,221 | 533 | 724 |
Inventories | 200 | 196 | 397 | 348 |
Inventory Days | 67.60 | 58.50 | 172 | 119 |
Sundry debtors | 330 | 253 | 156 | 173 |
Debtor days | 112 | 75.40 | 67.60 | 59.10 |
Other current assets | 2,124 | 2,039 | 1,322 | 1,336 |
Sundry creditors | (286) | (200) | (288) | (336) |
Creditor days | 96.80 | 59.50 | 125 | 115 |
Other current liabilities | (1,245) | (1,068) | (1,054) | (797) |
Cash | 37.30 | 43.50 | 68.50 | 58.50 |
Total assets | 2,357 | 2,477 | 2,391 | 2,610 |
- Switch to
-
ConsolidatedStandalone
Particulars ( Rupees In Crores.) | Dec-2018 | Sep-2018 | Jun-2018 | Mar-2018 | Dec-2017 |
---|---|---|---|---|---|
Gross Sales | 240 | 277 | 263 | 290 | 275 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 240 | 277 | 263 | 290 | 275 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 29.80 | 6.82 | 24.60 | 62.40 | 0.71 |
Total Income | 270 | 284 | 288 | 352 | 276 |
Total Expenditure ** | 213 | 208 | 237 | 261 | 205 |
PBIDT | 57.10 | 76.50 | 50.70 | 91.20 | 71.40 |
Interest | 50 | 61.40 | 28.80 | 94.40 | 50.90 |
PBDT | 7.11 | 15.10 | 21.90 | (3.20) | 20.40 |
Depreciation | 15.70 | 13.80 | 13.30 | 23.70 | 13 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 0.14 | 0.57 | 0.55 | 9.49 | 0.52 |
Deferred Tax | (0.30) | (0.70) | (1.10) | (4) | (3.30) |
Reported Profit After Tax | (8.40) | 1.42 | 9.12 | (32) | 10.20 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | (8.40) | 1.42 | 9.12 | (32) | 10.20 |
Extra-ordinary Items | 6.02 | 4.51 | 4.60 | -- | -- |
Adjusted Profit After Extra-ordinary item | (14) | (3.10) | 4.52 | (32) | 10.20 |
EPS (Unit Curr.) | (3.30) | 0.56 | 3.58 | (13) | 4 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 25.50 | 25.50 | 25.50 | 25.50 | 25.50 |
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(%) | 23.80 | 27.60 | 19.20 | 31.50 | 25.90 |
PBDTM(%) | 2.96 | 5.45 | 8.30 | (1.10) | 7.42 |
PATM(%) | (3.50) | 0.51 | 3.46 | (11) | 3.70 |