MARKET NEWS AND UPDATES.
Get notified for Latest News and Market Alerts.
Get notified for Latest News and Market Alerts.
×
| Y/e 31 Mar | Mar-2021 | Mar-2020 | - | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 17.80 | -- | -- | -- |
| Op profit growth | 9.20 | -- | -- | -- |
| EBIT growth | 17.10 | -- | -- | -- |
| Net profit growth | 21.20 | -- | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 7.80 | 8.42 | -- | -- |
| EBIT margin | 5.20 | 5.24 | -- | -- |
| Net profit margin | 3.11 | 3.02 | -- | -- |
| RoCE | 24.40 | -- | -- | -- |
| RoNW | 6.11 | -- | -- | -- |
| RoA | 3.64 | -- | -- | -- |
| Per share ratios () | ||||
| EPS | 9.66 | 7.97 | -- | -- |
| Dividend per share | 0.50 | -- | -- | -- |
| Cash EPS | 0.17 | (1.20) | -- | -- |
| Book value per share | 44.40 | 34.70 | -- | -- |
| Valuation ratios | ||||
| P/E | 2.27 | 1.14 | -- | -- |
| P/CEPS | 131 | (7.40) | -- | -- |
| P/B | 0.49 | 0.26 | -- | -- |
| EV/EBIDTA | 2.69 | 2.26 | -- | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (26) | (26) | -- | -- |
| Liquidity ratios | ||||
| Debtor days | 28.40 | -- | -- | -- |
| Inventory days | 1.20 | -- | -- | -- |
| Creditor days | (43) | -- | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (5.20) | (4.60) | -- | -- |
| Net debt / equity | 0.07 | 0.71 | -- | -- |
| Net debt / op. profit | 0.14 | 1.11 | -- | -- |
| Cost breakup () | ||||
| Material costs | 0.06 | 0.35 | -- | -- |
| Employee costs | (2.70) | (3.70) | -- | -- |
| Other costs | (90) | (88) | -- | -- |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | - | - |
|---|---|---|---|---|
| Revenue | 313 | 265 | -- | -- |
| yoy growth (%) | 17.80 | -- | -- | -- |
| Raw materials | 0.18 | 0.94 | -- | -- |
| As % of sales | 0.06 | 0.35 | -- | -- |
| Employee costs | (8.50) | (9.90) | -- | -- |
| As % of sales | 2.73 | 3.71 | -- | -- |
| Other costs | (280) | (234) | -- | -- |
| As % of sales | 89.50 | 88.20 | -- | -- |
| Operating profit | 24.40 | 22.30 | -- | -- |
| OPM | 7.80 | 8.42 | -- | -- |
| Depreciation | (9.50) | (9.20) | -- | -- |
| Interest expense | (3.20) | (3) | -- | -- |
| Other income | 1.43 | 0.80 | -- | -- |
| Profit before tax | 13.10 | 10.90 | -- | -- |
| Taxes | (3.40) | (2.80) | -- | -- |
| Tax rate | (26) | (26) | -- | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 9.71 | 8.01 | -- | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 9.71 | 8.01 | -- | -- |
| yoy growth (%) | 21.20 | -- | -- | -- |
| NPM | 3.11 | 3.02 | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | - | - |
|---|---|---|---|---|
| Profit before tax | 13.10 | 10.90 | -- | -- |
| Depreciation | (9.50) | (9.20) | -- | -- |
| Tax paid | (3.40) | (2.80) | -- | -- |
| Working capital | 2.97 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 3.14 | -- | -- | -- |
| Capital expenditure | 6.40 | -- | -- | -- |
| Free cash flow | 9.54 | -- | -- | -- |
| Equity raised | 49.60 | -- | -- | -- |
| Investments | 2.30 | -- | -- | -- |
| Debt financing/disposal | (8) | -- | -- | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 53.40 | -- | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | - | - |
|---|---|---|---|---|
| Equity capital | 10.10 | 10.10 | -- | -- |
| Preference capital | -- | -- | -- | -- |
| Reserves | 34.50 | 24.80 | -- | -- |
| Net worth | 44.60 | 34.90 | -- | -- |
| Minority interest | ||||
| Debt | 22.20 | 30.20 | -- | -- |
| Deferred tax liabilities (net) | 0.72 | 0.65 | -- | -- |
| Total liabilities | 67.50 | 65.70 | -- | -- |
| Fixed assets | 65 | 66 | -- | -- |
| Intangible assets | ||||
| Investments | 5.76 | 3.46 | -- | -- |
| Deferred tax asset (net) | 0.04 | 0.08 | -- | -- |
| Net working capital | (22) | (9.20) | -- | -- |
| Inventories | 1.12 | 0.94 | -- | -- |
| Inventory Days | 1.31 | 1.29 | -- | -- |
| Sundry debtors | 30.70 | 17.90 | -- | -- |
| Debtor days | 35.90 | 24.60 | -- | -- |
| Other current assets | 4.16 | 2.70 | -- | -- |
| Sundry creditors | (46) | (23) | -- | -- |
| Creditor days | 53.10 | 31.20 | -- | -- |
| Other current liabilities | (13) | (8.10) | -- | -- |
| Cash | 18.80 | 5.41 | -- | -- |
| Total assets | 67.50 | 65.70 | -- | -- |
| Particulars ( Rupees In Crores.) | Mar-2021 | Mar-2020 | Mar-2019 | - | - |
|---|---|---|---|---|---|
| Gross Sales | 313 | 265 | 197 | -- | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 313 | 265 | 197 | -- | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 1.43 | 0.80 | 0.55 | -- | -- |
| Total Income | 314 | 266 | 198 | -- | -- |
| Total Expenditure ** | 288 | 243 | 179 | -- | -- |
| PBIDT | 25.80 | 23.10 | 18.70 | -- | -- |
| Interest | 3.15 | 3.04 | -- | -- | -- |
| PBDT | 22.70 | 20.10 | 18.70 | -- | -- |
| Depreciation | 9.54 | 9.24 | 6.99 | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 3.26 | 2.75 | 3.10 | -- | -- |
| Deferred Tax | 0.14 | 0.09 | 0.37 | -- | -- |
| Reported Profit After Tax | 9.71 | 8.01 | 8.22 | -- | -- |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 9.71 | 8.01 | 8.22 | -- | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 9.71 | 8.01 | 8.22 | -- | -- |
| EPS (Unit Curr.) | 9.66 | 7.97 | 8.22 | -- | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 5 | -- | -- | -- | -- |
| Equity | 10.10 | 10.10 | 10.10 | -- | -- |
| 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(%) | 8.26 | 8.72 | 9.46 | -- | -- |
| PBDTM(%) | 7.25 | 7.57 | 9.46 | -- | -- |
| PATM(%) | 3.11 | 3.02 | 4.16 | -- | -- |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
