Today's Top Gainer
SYMBOL | CMP | Chg (%) |
---|---|---|
Note:Top Gainer - Nifty 50 More
Y/e 31 Mar | Mar-2017 | Mar-2016 | Mar-2015 | Mar-2014 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 15.90 | 13.10 | 24 | 17.80 |
Op profit growth | 15.20 | 3.31 | (2.30) | 19.80 |
EBIT growth | 9.21 | (1.10) | 27.10 | 12.10 |
Net profit growth | 5.62 | (7.80) | 32.80 | 15.10 |
Profitability ratios (%) | ||||
OPM | 13.30 | 13.40 | 14.70 | 18.60 |
EBIT margin | 13.60 | 14.40 | 16.50 | 16.10 |
Net profit margin | 9.59 | 10.50 | 12.90 | 12.10 |
RoCE | 21.60 | 21.70 | 25 | 24.30 |
RoNW | 4.35 | 4.43 | 5.14 | 4.57 |
RoA | 3.81 | 3.96 | 4.89 | 4.54 |
Per share ratios () | ||||
EPS | 29 | 27.10 | 28.40 | 22.20 |
Dividend per share | 10.50 | 7 | 8 | 5 |
Cash EPS | 22.10 | 21 | 25.10 | 17.30 |
Book value per share | 188 | 163 | 164 | 142 |
Valuation ratios | ||||
P/E | 16.10 | 15.70 | 17.80 | 14.80 |
P/CEPS | 21.20 | 20.20 | 20.10 | 18.90 |
P/B | 2.49 | 2.61 | 3.07 | 2.30 |
EV/EBIDTA | 7.91 | 8.04 | 9.92 | 6.97 |
Payout (%) | ||||
Dividend payout | 21.70 | 29.10 | 30.30 | 22 |
Tax payout | (22) | (24) | (25) | (29) |
Liquidity ratios | ||||
Debtor days | 64.30 | 67.70 | 67.60 | 72.30 |
Inventory days | 9.74 | 9.35 | 4.04 | -- |
Creditor days | (42) | (40) | (36) | (33) |
Leverage ratios | ||||
Interest coverage | (28) | (27) | (78) | (260) |
Net debt / equity | (0.30) | (0.30) | (0.30) | (0.40) |
Net debt / op. profit | (1.40) | (1.20) | (1.20) | (1.70) |
Cost breakup () | ||||
Material costs | (7.60) | (6.10) | (1.70) | -- |
Employee costs | (57) | (59) | (61) | (62) |
Other costs | (22) | (22) | (22) | (19) |
Y/e 31 Mar( In .Cr) | Mar-2017 | Mar-2016 | Mar-2015 | Mar-2014 |
---|---|---|---|---|
Revenue | 3,586 | 3,094 | 2,736 | 2,206 |
yoy growth (%) | 15.90 | 13.10 | 24 | 17.80 |
Raw materials | (274) | (189) | (46) | -- |
As % of sales | 7.65 | 6.10 | 1.68 | -- |
Employee costs | (2,049) | (1,813) | (1,676) | (1,368) |
As % of sales | 57.10 | 58.60 | 61.20 | 62 |
Other costs | (785) | (679) | (614) | (428) |
As % of sales | 21.90 | 21.90 | 22.40 | 19.40 |
Operating profit | 477 | 414 | 401 | 410 |
OPM | 13.30 | 13.40 | 14.70 | 18.60 |
Depreciation | (95) | (89) | (71) | (72) |
Interest expense | (17) | (16) | (5.80) | (1.40) |
Other income | 106 | 121 | 122 | 16.90 |
Profit before tax | 470 | 430 | 446 | 354 |
Taxes | (105) | (101) | (110) | (103) |
Tax rate | (22) | (24) | (25) | (29) |
Minorities and other | 4.20 | 5.40 | 17.30 | 15.20 |
Adj. profit | 370 | 334 | 353 | 266 |
Exceptional items | (26) | (8.70) | -- | -- |
Net profit | 344 | 326 | 353 | 266 |
yoy growth (%) | 5.62 | (7.80) | 32.80 | 15.10 |
NPM | 9.59 | 10.50 | 12.90 | 12.10 |
Y/e 31 Mar ( In .Cr) | Mar-2017 | Mar-2016 | Mar-2015 | Mar-2014 |
---|---|---|---|---|
Profit before tax | 470 | 430 | 446 | 354 |
Depreciation | (95) | (89) | (71) | (72) |
Tax paid | (105) | (101) | (110) | (103) |
Working capital | 733 | 455 | 231 | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 1,003 | 695 | 495 | 179 |
Capital expenditure | 813 | 646 | 625 | -- |
Free cash flow | 1,817 | 1,341 | 1,121 | 179 |
Equity raised | 2,753 | 2,630 | 2,792 | 2,855 |
Investments | 104 | 113 | 2.87 | -- |
Debt financing/disposal | 211 | 217 | 148 | -- |
Dividends paid | 61.90 | 78.70 | 89.80 | 55.90 |
Other items | -- | -- | -- | -- |
Net in cash | 4,947 | 4,380 | 4,153 | 3,090 |
Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Equity capital | 55.20 | 56.30 | 56.30 | 56.30 |
Preference capital | -- | -- | -- | -- |
Reserves | 2,509 | 2,288 | 2,061 | 1,774 |
Net worth | 2,564 | 2,344 | 2,117 | 1,831 |
Minority interest | ||||
Debt | 368 | 283 | 211 | 214 |
Deferred tax liabilities (net) | 67.80 | 58.20 | 78.50 | 48.60 |
Total liabilities | 2,998 | 2,686 | 2,410 | 2,100 |
Fixed assets | 1,082 | 849 | 778 | 667 |
Intangible assets | ||||
Investments | 54.50 | 143 | 196 | 160 |
Deferred tax asset (net) | 56.70 | 54.70 | 58.40 | 48.30 |
Net working capital | 835 | 658 | 500 | 530 |
Inventories | 183 | 131 | 93.50 | 97.90 |
Inventory Days | -- | -- | 9.52 | 11.50 |
Sundry debtors | 814 | 691 | 650 | 615 |
Debtor days | -- | -- | 66.10 | 72.50 |
Other current assets | 756 | 606 | 532 | 479 |
Sundry creditors | (375) | (386) | (398) | (314) |
Creditor days | -- | -- | 40.50 | 37.10 |
Other current liabilities | (543) | (384) | (377) | (347) |
Cash | 971 | 981 | 878 | 695 |
Total assets | 2,998 | 2,686 | 2,410 | 2,100 |
Particulars ( Rupees In Crores.) | Sep-2019 | Jun-2019 | Mar-2019 | Dec-2018 | Sep-2018 |
---|---|---|---|---|---|
Gross Sales | 1,159 | 1,089 | 1,163 | 1,188 | 1,187 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 1,159 | 1,089 | 1,163 | 1,188 | 1,187 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 26.50 | 28.30 | 79.10 | (19) | 57 |
Total Income | 1,185 | 1,117 | 1,242 | 1,169 | 1,244 |
Total Expenditure ** | 999 | 946 | 1,000 | 1,014 | 1,026 |
PBIDT | 187 | 171 | 242 | 156 | 218 |
Interest | 12.50 | 11.70 | 8.30 | 8.50 | 8.70 |
PBDT | 174 | 160 | 234 | 147 | 210 |
Depreciation | 48.70 | 44.30 | 26.10 | 28 | 28.80 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 33 | 32.70 | 37.30 | 29.20 | 51 |
Deferred Tax | (4.90) | (7.20) | (5.50) | (2.60) | 2.90 |
Reported Profit After Tax | 97.50 | 89.90 | 176 | 92.50 | 127 |
Minority Interest After NP | (1) | (0.60) | (0.60) | 0.20 | (0.10) |
Net Profit after Minority Interest | 98.50 | 90.50 | 177 | 92.30 | 127 |
Extra-ordinary Items | -- | -- | (2.90) | -- | -- |
Adjusted Profit After Extra-ordinary item | 98.50 | 90.50 | 179 | 92.30 | 127 |
EPS (Unit Curr.) | 8.95 | 8.23 | 15.70 | 8.16 | 11.30 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | 120 | -- | -- | -- | 120 |
Equity | 55 | 55 | 55.20 | 56.30 | 56.30 |
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(%) | 16.10 | 15.70 | 20.80 | 13.10 | 18.40 |
PBDTM(%) | 15 | 14.70 | 20.10 | 12.40 | 17.70 |
PATM(%) | 8.41 | 8.26 | 15.10 | 7.79 | 10.70 |