CINELINE Financial Statements

CINELINE Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2012 Mar-2011
Growth matrix (%)        
Revenue growth 11.30 (91) 49 --
Op profit growth (29) (54) 22.90 --
EBIT growth 6.88 41.90 22 --
Net profit growth (37) 118 (36) --
Profitability ratios (%)        
OPM 42 65.60 12.80 15.50
EBIT margin 105 109 6.90 8.42
Net profit margin 16.80 29.70 1.23 2.84
RoCE 7.89 9.09 6.63 --
RoNW 0.96 1.29 0.51 --
RoA 0.32 0.62 0.29 --
Per share ratios ()        
EPS 1.71 2.73 1.25 1.94
Dividend per share -- -- -- --
Cash EPS (1.10) 0.79 (6.40) (4.90)
Book value per share 45.30 43.60 62.40 61.20
Valuation ratios        
P/E 18.40 6.79 27.20 21.70
P/CEPS (28) 23.50 (5.30) (8.60)
P/B 0.69 0.43 0.54 0.69
EV/EBIDTA 10.20 6.67 5.20 5.90
Payout (%)        
Dividend payout -- -- -- 0.18
Tax payout (37) (21) 124 8.19
Liquidity ratios        
Debtor days 39.20 93.60 13.30 --
Inventory days 1.15 20.30 2.34 --
Creditor days (104) (508) (27) --
Leverage ratios        
Interest coverage (1.30) (1.50) (1.30) (1.50)
Net debt / equity 2.34 1.40 0.68 0.53
Net debt / op. profit 24.80 10.10 3.25 3.04
Cost breakup ()        
Material costs -- -- (6.80) (6)
Employee costs (8.30) (6.70) (8.90) (9.80)
Other costs (50) (28) (71) (69)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2012 Mar-2011
Revenue 28.60 25.70 286 192
yoy growth (%) 11.30 (91) 49 --
Raw materials -- -- (19) (12)
As % of sales -- -- 6.79 6.02
Employee costs (2.40) (1.70) (26) (19)
As % of sales 8.33 6.69 8.94 9.79
Other costs (14) (7.10) (204) (132)
As % of sales 49.70 27.70 71.50 68.70
Operating profit 12 16.80 36.60 29.80
OPM 42 65.60 12.80 15.50
Depreciation (7.90) (5.40) (21) (19)
Interest expense (22) (18) (15) (11)
Other income 25.80 16.50 4.54 5.53
Profit before tax 7.64 9.63 4.58 5.04
Taxes (2.80) (2) 5.71 0.41
Tax rate (37) (21) 124 8.19
Minorities and other -- -- -- --
Adj. profit 4.79 7.63 10.30 5.45
Exceptional items -- -- (6.80) --
Net profit 4.79 7.63 3.51 5.45
yoy growth (%) (37) 118 (36) --
NPM 16.80 29.70 1.23 2.84
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2012 Mar-2011
Profit before tax 7.64 9.63 4.58 5.04
Depreciation (7.90) (5.40) (21) (19)
Tax paid (2.80) (2) 5.71 0.41
Working capital 58.20 18.10 (18) --
Other operating items -- -- -- --
Operating cashflow 55 20.30 (29) --
Capital expenditure 167 (231) 231 --
Free cash flow 222 (211) 202 --
Equity raised 237 233 265 --
Investments (0.60) (0.80) 0.78 --
Debt financing/disposal 228 46.50 (47) --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 687 67.90 421 --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 15.10 14 14 14
Preference capital -- -- -- --
Reserves 93.90 113 108 100
Net worth 109 127 122 114
Minority interest
Debt 322 322 171 158
Deferred tax liabilities (net) 2.30 6.08 9.58 9.16
Total liabilities 434 455 303 281
Fixed assets 365 391 104 231
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 19.60 20.80 5.07 4.83
Net working capital 20.40 18.20 193 23.60
Inventories 0.25 0.18 -- --
Inventory Days -- 2.30 -- --
Sundry debtors 3.24 4.28 1.85 2.77
Debtor days -- 54.70 26.30 --
Other current assets 34.50 33.20 219 32.40
Sundry creditors (8.10) (8.40) (1) (0.20)
Creditor days -- 108 14.10 --
Other current liabilities (9.50) (11) (26) (11)
Cash 29 24.70 0.52 22.20
Total assets 434 455 303 281
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2011
Gross Sales 30.50 13 20.20 18.40 217
Excise Duty -- -- -- -- --
Net Sales 30.50 13 20.20 18.40 217
Other Operating Income -- -- -- -- --
Other Income 3.89 21.40 9.58 8.24 3.28
Total Income 34.40 34.30 29.80 26.60 221
Total Expenditure ** 24.30 7.25 6.35 5.82 190
PBIDT 10.10 27.10 23.40 20.80 30.80
Interest 27.20 14.50 13.50 6.60 11.10
PBDT (17) 12.60 9.87 14.20 19.70
Depreciation 15.90 3.02 4.28 2.56 16.30
Minority Interest Before NP -- -- -- -- --
Tax -- 1.82 0.26 2.98 (2.70)
Deferred Tax (5) 0.66 0.66 0.44 --
Reported Profit After Tax (28) 7.09 4.68 8.20 6.10
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (28) 7.09 4.68 8.20 6.10
Extra-ordinary Items -- -- -- -- (1.70)
Adjusted Profit After Extra-ordinary item (28) 7.09 4.68 8.20 7.83
EPS (Unit Curr.) (9.80) 2.53 1.67 2.93 2.18
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 15.10 14 14 14 28
Public Shareholding (Number) -- -- -- -- 8,780,184
Public Shareholding (%) -- -- -- -- 31.40
Pledged/Encumbered - No. of Shares -- -- -- -- 16,326,600
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- 84.90
Pledged/Encumbered - % in Total Equity -- -- -- -- 58.30
Non Encumbered - No. of Shares -- -- -- -- 2,893,216
Non Encumbered - % in Total Promoters Holding -- -- -- -- 15.10
Non Encumbered - % in Total Equity -- -- -- -- 10.30
PBIDTM(%) 33 209 116 113 14.20
PBDTM(%) (56) 97.10 48.90 77.20 9.05
PATM(%) (92) 54.70 23.20 44.60 2.81
Open ZERO Brokerage Demat Account
Open Demat Account

Invest wise with Expert advice

By continuing, I accept the Terms & Conditions and agree to receive updates on Whatsapp