Y/e 31 Mar | Mar-2021 | - | - | - |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | -- | -- | -- | -- |
Op profit growth | -- | -- | -- | -- |
EBIT growth | -- | -- | -- | -- |
Net profit growth | -- | -- | -- | -- |
Profitability ratios (%) | ||||
OPM | 42 | -- | -- | -- |
EBIT margin | 40 | -- | -- | -- |
Net profit margin | 29.10 | -- | -- | -- |
RoCE | -- | -- | -- | -- |
RoNW | -- | -- | -- | -- |
RoA | -- | -- | -- | -- |
Per share ratios () | ||||
EPS | 42.10 | -- | -- | -- |
Dividend per share | 62.90 | -- | -- | -- |
Cash EPS | 33.20 | -- | -- | -- |
Book value per share | 106 | -- | -- | -- |
Valuation ratios | ||||
P/E | 44 | -- | -- | -- |
P/CEPS | 55.80 | -- | -- | -- |
P/B | 17.50 | -- | -- | -- |
EV/EBIDTA | 27.20 | -- | -- | -- |
Payout (%) | ||||
Dividend payout | 121 | -- | -- | -- |
Tax payout | (25) | -- | -- | -- |
Liquidity ratios | ||||
Debtor days | -- | -- | -- | -- |
Inventory days | -- | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Leverage ratios | ||||
Interest coverage | (36) | -- | -- | -- |
Net debt / equity | (0.30) | -- | -- | -- |
Net debt / op. profit | (0.60) | -- | -- | -- |
Cost breakup () | ||||
Material costs | -- | -- | -- | -- |
Employee costs | (37) | -- | -- | -- |
Other costs | (21) | -- | -- | -- |
Y/e 31 Mar( In .Cr) | Mar-2021 | - | - | - |
---|---|---|---|---|
Revenue | 705 | -- | -- | -- |
yoy growth (%) | -- | -- | -- | -- |
Raw materials | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Employee costs | (262) | -- | -- | -- |
As % of sales | 37.20 | -- | -- | -- |
Other costs | (147) | -- | -- | -- |
As % of sales | 20.90 | -- | -- | -- |
Operating profit | 296 | -- | -- | -- |
OPM | 42 | -- | -- | -- |
Depreciation | (43) | -- | -- | -- |
Interest expense | (7.90) | -- | -- | -- |
Other income | 29.80 | -- | -- | -- |
Profit before tax | 274 | -- | -- | -- |
Taxes | (69) | -- | -- | -- |
Tax rate | (25) | -- | -- | -- |
Minorities and other | -- | -- | -- | -- |
Adj. profit | 205 | -- | -- | -- |
Exceptional items | -- | -- | -- | -- |
Net profit | 205 | -- | -- | -- |
yoy growth (%) | -- | -- | -- | -- |
NPM | 29.10 | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2021 | - | - | - |
---|---|---|---|---|
Profit before tax | 274 | -- | -- | -- |
Depreciation | (43) | -- | -- | -- |
Tax paid | (69) | -- | -- | -- |
Working capital | -- | -- | -- | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | -- | -- | -- | -- |
Capital expenditure | -- | -- | -- | -- |
Free cash flow | -- | -- | -- | -- |
Equity raised | -- | -- | -- | -- |
Investments | -- | -- | -- | -- |
Debt financing/disposal | -- | -- | -- | -- |
Dividends paid | 249 | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | -- | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Equity capital | 60 | 52.40 | 48.80 | 48.80 |
Preference capital | -- | -- | -- | -- |
Reserves | 456 | 496 | 393 | 395 |
Net worth | 516 | 549 | 441 | 444 |
Minority interest | ||||
Debt | -- | -- | 109 | 112 |
Deferred tax liabilities (net) | 16.70 | 24.10 | -- | -- |
Total liabilities | 533 | 573 | 558 | 564 |
Fixed assets | 284 | 309 | 320 | 324 |
Intangible assets | ||||
Investments | 236 | 306 | 233 | 218 |
Deferred tax asset (net) | 26.90 | 29.30 | 20.20 | 13.80 |
Net working capital | (195) | (122) | (58) | (20) |
Inventories | -- | -- | -- | -- |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | 29 | 32 | 27 | 22.50 |
Debtor days | 15 | -- | -- | -- |
Other current assets | 102 | 98 | 93.10 | 92.20 |
Sundry creditors | (53) | (36) | -- | -- |
Creditor days | 27.40 | -- | -- | -- |
Other current liabilities | (273) | (216) | (178) | (134) |
Cash | 180 | 50.50 | 43.50 | 27.70 |
Total assets | 533 | 573 | 558 | 564 |
Particulars ( Rupees In Crores.) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 | - |
---|---|---|---|---|---|
Gross Sales | 910 | 706 | 700 | 694 | -- |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 910 | 706 | 700 | 694 | -- |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 17.30 | 29.80 | 21.20 | 18.20 | -- |
Total Income | 927 | 735 | 721 | 712 | -- |
Total Expenditure ** | 486 | 409 | 413 | 450 | -- |
PBIDT | 441 | 326 | 308 | 262 | -- |
Interest | 7.13 | 7.90 | 9.72 | 10.50 | -- |
PBDT | 434 | 318 | 298 | 251 | -- |
Depreciation | 51.60 | 43.40 | 51.30 | 50.40 | -- |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 95.70 | 74.10 | 68.90 | 75.50 | -- |
Deferred Tax | -- | (4.90) | 6.10 | (5.50) | -- |
Reported Profit After Tax | 287 | 205 | 172 | 131 | -- |
Minority Interest After NP | -- | -- | 0.07 | 0.45 | -- |
Net Profit after Minority Interest | 287 | 205 | 172 | 130 | -- |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 287 | 205 | 172 | 130 | -- |
EPS (Unit Curr.) | 58.70 | 42.10 | 35.20 | 26.80 | -- |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | 388 | 629 | 122 | 225 | -- |
Equity | 48.90 | 48.80 | 48.80 | 48.80 | -- |
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(%) | 48.50 | 46.20 | 44 | 37.70 | -- |
PBDTM(%) | 47.70 | 45.10 | 42.60 | 36.20 | -- |
PATM(%) | 31.50 | 29.10 | 24.60 | 18.90 | -- |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity