CREATIVE Financial Statements

CREATIVE Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2019 - -
Growth matrix (%)        
Revenue growth 24.50 -- -- --
Op profit growth 50.90 -- -- --
EBIT growth 24.80 -- -- --
Net profit growth 33 -- -- --
Profitability ratios (%)        
OPM 3.38 2.79 -- --
EBIT margin 3.49 3.48 -- --
Net profit margin 1.70 1.59 -- --
RoCE 20.90 -- -- --
RoNW 4.56 -- -- --
RoA 2.54 -- -- --
Per share ratios ()        
EPS 6.70 10.10 -- --
Dividend per share 0.50 0.50 -- --
Cash EPS 5.96 9.18 -- --
Book value per share 44.80 57.40 -- --
Valuation ratios        
P/E 11.60 5.36 -- --
P/CEPS 13.10 5.89 -- --
P/B 1.74 0.94 -- --
EV/EBIDTA 7.04 7.13 -- --
Payout (%)        
Dividend payout -- 0.34 -- --
Tax payout (30) (29) -- --
Liquidity ratios        
Debtor days 32.90 -- -- --
Inventory days 35.10 -- -- --
Creditor days (24) -- -- --
Leverage ratios        
Interest coverage (3.30) (2.80) -- --
Net debt / equity 0.54 0.97 -- --
Net debt / op. profit 1.81 3.15 -- --
Cost breakup ()        
Material costs (89) (91) -- --
Employee costs (2) (1.90) -- --
Other costs (5.70) (4) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2019 - -
Revenue 458 368 -- --
yoy growth (%) 24.50 -- -- --
Raw materials (407) (336) -- --
As % of sales 88.90 91.30 -- --
Employee costs (9) (7) -- --
As % of sales 1.96 1.89 -- --
Other costs (26) (15) -- --
As % of sales 5.73 4.02 -- --
Operating profit 15.50 10.30 -- --
OPM 3.38 2.79 -- --
Depreciation (0.90) (0.50) -- --
Interest expense (4.80) (4.50) -- --
Other income 1.34 3.06 -- --
Profit before tax 11.20 8.27 -- --
Taxes (3.40) (2.40) -- --
Tax rate (30) (29) -- --
Minorities and other -- -- -- --
Adj. profit 7.78 5.85 -- --
Exceptional items -- -- -- --
Net profit 7.78 5.85 -- --
yoy growth (%) 33 -- -- --
NPM 1.70 1.59 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 - -
Profit before tax 11.20 8.27 -- --
Depreciation (0.90) (0.50) -- --
Tax paid (3.40) (2.40) -- --
Working capital 14.80 -- -- --
Other operating items -- -- -- --
Operating cashflow 21.80 -- -- --
Capital expenditure 0.82 -- -- --
Free cash flow 22.60 -- -- --
Equity raised 65.90 -- -- --
Investments (0.20) -- -- --
Debt financing/disposal 2.53 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 90.80 -- -- --
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 13.70 11.60 22.20 5.80
Preference capital -- -- -- --
Reserves 68.60 47 29.80 27.50
Net worth 82.30 58.60 52 33.30
Minority interest
Debt 64.30 42.90 31.90 35.90
Deferred tax liabilities (net) -- 0.14 -- --
Total liabilities 153 105 83.70 69.20
Fixed assets 10.60 10.10 8.89 8.93
Intangible assets
Investments -- -- 1.06 1.24
Deferred tax asset (net) 0.17 0.23 0.12 0.13
Net working capital 134 88.20 69.80 55.30
Inventories 97 59.80 60.30 27.80
Inventory Days -- -- 48.10 27.60
Sundry debtors 84.80 56 38.60 44.10
Debtor days -- -- 30.80 43.70
Other current assets 52.40 59.60 42.10 32.80
Sundry creditors (68) (43) (29) (28)
Creditor days -- -- 23.40 28.30
Other current liabilities (32) (45) (42) (21)
Cash 8.24 6.25 3.89 3.59
Total assets 153 105 83.70 69.20
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2021 Dec-2020 Dec-2019 Dec-2018 -
Gross Sales 671 343 330 255 --
Excise Duty -- -- -- -- --
Net Sales 671 343 330 255 --
Other Operating Income -- -- -- -- --
Other Income 7.96 4.50 1.30 1.28 --
Total Income 679 347 331 257 --
Total Expenditure ** 656 336 317 247 --
PBIDT 23.30 11.20 14 9.24 --
Interest 4.07 3.15 3.59 3.12 --
PBDT 19.20 8.06 10.40 6.12 --
Depreciation 1.11 0.72 0.59 0.35 --
Minority Interest Before NP -- -- -- -- --
Tax 4.08 2.26 2.63 1.83 --
Deferred Tax (0.10) -- 0.02 0.23 --
Reported Profit After Tax 14.10 5.10 7.14 3.72 --
Minority Interest After NP 3.34 (0.10) (0.40) -- --
Net Profit after Minority Interest 10.70 5.21 7.54 3.72 --
Extra-ordinary Items (0.10) -- -- -- --
Adjusted Profit After Extra-ordinary item 10.80 5.21 7.54 3.72 --
EPS (Unit Curr.) 9.05 4.37 6.47 6.40 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 12 11.60 11.60 5.80 --
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(%) 3.47 3.27 4.24 3.62 --
PBDTM(%) 2.86 2.35 3.15 2.40 --
PATM(%) 2.10 1.49 2.17 1.46 --
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