CARBORUNIV Financial Statements

CARBORUNIV Nine Monthly 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 1.26 23 8.67 (5.20)
Op profit growth 16.80 19.10 11 14.40
EBIT growth 17.20 21.10 7.78 37.30
Net profit growth 4.37 55.80 21.40 8.67
Profitability ratios (%)        
OPM 17.70 15.30 15.80 15.50
EBIT margin 15.10 13 13.30 13.40
Net profit margin 10.80 10.50 8.28 7.41
RoCE 18.70 18.50 17.10 16.40
RoNW 3.55 4.20 3.40 3.16
RoA 3.34 3.72 2.66 2.27
Per share ratios ()        
EPS 15.50 14.50 9.74 8.07
Dividend per share 3 2.75 1.75 1.50
Cash EPS 9.75 8.86 4.15 3.04
Book value per share 113 98.30 73.30 63.30
Valuation ratios        
P/E 32.90 15.10 29.90 21.70
P/CEPS 52.20 24.80 70 57.70
P/B 4.53 2.24 3.97 2.77
EV/EBIDTA 18.20 8.86 14.70 10.10
Payout (%)        
Dividend payout 10 24.60 10.80 28.50
Tax payout (26) (23) (30) (34)
Liquidity ratios        
Debtor days 61 54.90 64.60 69.30
Inventory days 67.10 62.80 65.40 71.20
Creditor days (43) (31) (32) (35)
Leverage ratios        
Interest coverage (111) (54) (15) (11)
Net debt / equity (0.30) (0.10) 0.02 0.17
Net debt / op. profit (1.40) (0.60) 0.09 0.69
Cost breakup ()        
Material costs (34) (34) (35) (35)
Employee costs (13) (13) (13) (13)
Other costs (35) (37) (36) (36)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2017 Mar-2016
Revenue 2,632 2,599 2,112 1,944
yoy growth (%) 1.26 23 8.67 (5.20)
Raw materials (898) (887) (735) (682)
As % of sales 34.10 34.10 34.80 35.10
Employee costs (347) (345) (274) (252)
As % of sales 13.20 13.30 12.90 13
Other costs (921) (969) (770) (709)
As % of sales 35 37.30 36.40 36.50
Operating profit 466 399 335 301
OPM 17.70 15.30 15.80 15.50
Depreciation (99) (105) (96) (87)
Interest expense (3.60) (6.30) (18) (23)
Other income 31.40 45 41.90 45.30
Profit before tax 394 333 262 237
Taxes (102) (76) (78) (81)
Tax rate (26) (23) (30) (34)
Minorities and other (8.80) (2.60) (8.90) (11)
Adj. profit 284 255 175 144
Exceptional items (14) -- -- --
Net profit 284 272 175 144
yoy growth (%) 4.37 55.80 21.40 8.67
NPM 10.80 10.50 8.28 7.41
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2017 Mar-2016
Profit before tax 394 333 262 237
Depreciation (99) (105) (96) (87)
Tax paid (102) (76) (78) (81)
Working capital 761 327 56.70 7.32
Other operating items -- -- -- --
Operating cashflow 954 480 144 76
Capital expenditure 372 135 (467) (749)
Free cash flow 1,326 615 (323) (673)
Equity raised 2,589 2,552 2,248 2,154
Investments 52.20 149 98.90 93.70
Debt financing/disposal 93.20 237 42.90 464
Dividends paid 28.40 52.10 18.90 37.70
Other items -- -- -- --
Net in cash 4,089 3,605 2,086 2,077
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 19 18.90 18.90 18.90
Preference capital 4.98 4.23 4.78 5.46
Reserves 2,113 1,839 1,705 1,545
Net worth 2,136 1,863 1,729 1,570
Minority interest
Debt 59.20 66.10 92 124
Deferred tax liabilities (net) 17.60 21.90 44.40 48.60
Total liabilities 2,260 1,996 1,918 1,804
Fixed assets 805 787 741 766
Intangible assets
Investments 127 189 227 180
Deferred tax asset (net) 20.80 17.90 19 21.30
Net working capital 618 709 833 707
Inventories 461 508 533 438
Inventory Days 63.90 71.30 -- --
Sundry debtors 478 402 514 475
Debtor days 66.20 56.40 -- --
Other current assets 116 104 110 99.30
Sundry creditors (306) (201) (216) (204)
Creditor days 42.50 28.30 -- --
Other current liabilities (131) (103) (107) (101)
Cash 689 294 97.50 129
Total assets 2,260 1,996 1,918 1,804
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017
Gross Sales 2,431 1,854 1,983 1,960 1,719
Excise Duty -- -- -- -- 27.40
Net Sales 2,431 1,854 1,983 1,960 1,692
Other Operating Income 24.80 21.30 21.70 26.80 26.20
Other Income 41.70 30.30 32.70 43.10 29.10
Total Income 2,497 1,905 2,038 2,030 1,747
Total Expenditure ** 2,030 1,568 1,709 1,668 1,435
PBIDT 467 337 329 362 312
Interest 3.27 2.70 4.70 5.84 6.26
PBDT 464 335 324 356 306
Depreciation 80.30 72 79.40 82.30 78.40
Minority Interest Before NP -- -- -- -- --
Tax 94.90 72.60 67.10 93.10 78.30
Deferred Tax (2.60) (6.80) (3.30) (5.80) (7.60)
Reported Profit After Tax 292 197 181 187 157
Minority Interest After NP 15.30 3.10 0.98 0.81 --
Net Profit after Minority Interest 276 194 180 186 157
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 276 194 180 186 157
EPS (Unit Curr.) 14.60 10.20 9.52 9.83 7.94
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 150 150 -- 150 --
Equity 19 19 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(%) 19.20 18.20 16.60 18.50 18.40
PBDTM(%) 19.10 18.10 16.30 18.20 18.10
PATM(%) 12 10.60 9.13 9.52 9.26
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