Confidence Petroleum India Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 77.60 22.10 40.10 15.70
Op profit growth 78.30 72.20 19 7.56
EBIT growth 60.40 163 45.70 150
Net profit growth 95.50 436 370 (105)
Profitability ratios (%)        
OPM 11.70 11.70 8.30 9.77
EBIT margin 7.39 8.19 3.80 3.65
Net profit margin 4.86 4.42 1.01 0.30
RoCE 17.20 14.50 6.10 4.33
RoNW 3.74 3.08 0.63 0.12
RoA 2.83 1.95 0.40 0.09
Per share ratios ()        
EPS 1.87 1.03 0.19 0.04
Dividend per share -- 0.05 -- --
Cash EPS 0.04 0.09 (0.70) (0.90)
Book value per share 16.30 9.77 7.02 8.27
Valuation ratios        
P/E 7.86 28.90 40.50 121
P/CEPS 334 333 (10) (5.70)
P/B 0.90 3.05 1.10 0.59
EV/EBIDTA 3.47 11.30 7.01 4.69
Payout (%)        
Dividend payout -- 5.80 -- --
Tax payout (25) (29) (30) (44)
Liquidity ratios        
Debtor days 23.40 37.20 42.90 60.30
Inventory days 22.90 34.70 40 57.80
Creditor days (10) (20) (24) (38)
Leverage ratios        
Interest coverage (6.90) (4.10) (1.60) (1.20)
Net debt / equity 0.12 0.25 0.56 0.20
Net debt / op. profit 0.41 0.90 2.48 1.26
Cost breakup ()        
Material costs (76) (73) (72) (71)
Employee costs (4.20) (3.60) (3.90) (3.50)
Other costs (8.20) (11) (15) (15)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 1,078 607 497 355
yoy growth (%) 77.60 22.10 40.10 15.70
Raw materials (817) (444) (360) (253)
As % of sales 75.80 73.20 72.40 71.30
Employee costs (46) (22) (19) (13)
As % of sales 4.22 3.63 3.86 3.54
Other costs (88) (70) (77) (55)
As % of sales 8.20 11.50 15.50 15.40
Operating profit 127 71 41.20 34.60
OPM 11.70 11.70 8.30 9.77
Depreciation (51) (25) (24) (23)
Interest expense (12) (12) (12) (11)
Other income 4.30 3.16 1.79 1.47
Profit before tax 68.10 37.60 6.90 1.91
Taxes (17) (11) (2.10) (0.80)
Tax rate (25) (29) (30) (44)
Minorities and other 1.29 0.25 0.17 --
Adj. profit 52.40 26.80 5 1.07
Exceptional items -- -- -- --
Net profit 52.40 26.80 5 1.07
yoy growth (%) 95.50 436 370 (105)
NPM 4.86 4.42 1.01 0.30
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 68.10 37.60 6.90 1.91
Depreciation (51) (25) (24) (23)
Tax paid (17) (11) (2.10) (0.80)
Working capital 83.40 13.60 6.89 3.67
Other operating items -- -- -- --
Operating cashflow 83.30 15.70 (12) (18)
Capital expenditure 351 132 36.50 (26)
Free cash flow 434 148 24.10 (45)
Equity raised 575 412 363 402
Investments 8.98 5.40 2.43 0.29
Debt financing/disposal 84.80 94.60 106 34.40
Dividends paid -- 1.29 -- --
Other items -- -- -- --
Net in cash 1,102 661 495 392
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 28.40 27.40 25.90 25.90
Preference capital -- -- -- --
Reserves 419 365 227 156
Net worth 448 392 253 182
Minority interest
Debt 72.80 76.60 81.50 112
Deferred tax liabilities (net) 20 16.70 11.60 9.61
Total liabilities 562 506 365 320
Fixed assets 408 375 266 228
Intangible assets
Investments 16 29.30 12.80 9.83
Deferred tax asset (net) -- -- 0.22 --
Net working capital 117 79.80 68.10 73
Inventories 73.80 76.80 61.40 54.10
Inventory Days 25 -- 36.90 39.80
Sundry debtors 76.10 57.70 62.20 61.40
Debtor days 25.80 -- 37.40 45.10
Other current assets 110 58.90 55.30 44.30
Sundry creditors (24) (22) (29) (29)
Creditor days 8.27 -- 17.20 21.10
Other current liabilities (119) (92) (82) (58)
Cash 20.70 21.90 17.90 9.90
Total assets 562 506 365 320
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Gross Sales 1,078 1,005 607 497 355
Excise Duty -- -- -- -- --
Net Sales 1,078 1,005 607 497 355
Other Operating Income -- -- -- -- --
Other Income 4.30 4.67 3.16 1.79 1.47
Total Income 1,082 1,009 610 499 356
Total Expenditure ** 951 878 536 456 320
PBIDT 131 131 74.20 43 36.10
Interest 11.60 10.90 12.10 24.20 11
PBDT 119 120 62.10 18.90 25.10
Depreciation 51.20 29.80 24.50 12 23.20
Minority Interest Before NP -- -- -- -- --
Tax 13.70 20.80 9.09 1.66 0.83
Deferred Tax 3.26 5.33 1.94 0.41 --
Reported Profit After Tax 51.10 64.30 26.60 4.84 1.08
Minority Interest After NP 0.04 0.04 -- 0.01 0.01
Net Profit after Minority Interest 52.40 66.80 26.80 5 1.24
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 52.40 66.80 26.80 5 1.24
EPS (Unit Curr.) 1.92 2.44 1.04 0.18 0.05
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- 10 5 -- --
Equity 27.40 27.40 25.90 25.90 25.90
Public Shareholding (Number) -- -- -- -- 138,937,647
Public Shareholding (%) -- -- -- -- 53.70
Pledged/Encumbered - No. of Shares -- -- -- -- 1,875,000
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- 1.56
Pledged/Encumbered - % in Total Equity -- -- -- -- 0.72
Non Encumbered - No. of Shares -- -- -- -- 118,022,353
Non Encumbered - % in Total Promoters Holding -- -- -- -- 98.40
Non Encumbered - % in Total Equity -- -- -- -- 45.60
PBIDTM(%) 12.10 13.10 12.20 8.66 10.20
PBDTM(%) 11.10 12 10.20 3.80 7.07
PATM(%) 4.74 6.40 4.38 0.97 0.30