FMGOETZE Financial Statements

FMGOETZE Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2019 Mar-2018
Growth matrix (%)        
Revenue growth 2 (19) 1.24 3.62
Op profit growth (3.30) (43) (0.50) 6.13
EBIT growth 5.78 (68) (4.50) 10.20
Net profit growth (98) (63) (1) 5.47
Profitability ratios (%)        
OPM 11.30 11.90 16.80 17.10
EBIT margin 4.78 4.61 11.50 12.20
Net profit margin 0.05 2.99 6.51 6.66
RoCE 5.77 5.44 17.50 19.90
RoNW 0.02 1.01 2.92 3.35
RoA 0.01 0.88 2.49 2.72
Per share ratios ()        
EPS 0.89 6.96 17.20 17.30
Dividend per share -- -- -- --
Cash EPS (15) (11) 0.30 2.03
Book value per share 148 147 143 127
Valuation ratios        
P/E 316 45.30 32.70 24.30
P/CEPS (19) (29) 1,901 207
P/B 1.91 2.14 3.94 3.32
EV/EBIDTA 9.97 11.40 13 9.85
Payout (%)        
Dividend payout -- -- -- --
Tax payout (5.80) (17) (36) (38)
Liquidity ratios        
Debtor days 76 73 62.10 56.60
Inventory days 62.90 69.40 55.50 52.60
Creditor days (93) (74) (58) (61)
Leverage ratios        
Interest coverage (23) (15) (30) (24)
Net debt / equity (0.20) (0.10) -- 0.01
Net debt / op. profit (1.60) (0.90) (0.10) 0.04
Cost breakup ()        
Material costs (33) (32) (30) (29)
Employee costs (27) (27) (23) (22)
Other costs (29) (30) (30) (31)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Revenue 1,107 1,085 1,342 1,325
yoy growth (%) 2 (19) 1.24 3.62
Raw materials (368) (342) (406) (391)
As % of sales 33.30 31.50 30.30 29.50
Employee costs (298) (293) (306) (293)
As % of sales 26.90 27 22.80 22.10
Other costs (316) (320) (404) (415)
As % of sales 28.50 29.50 30.10 31.30
Operating profit 125 130 226 227
OPM 11.30 11.90 16.80 17.10
Depreciation (84) (93) (86) (77)
Interest expense (2.30) (3.40) (5.10) (6.70)
Other income 11.10 13.10 14.20 11.60
Profit before tax 50.60 46.60 149 155
Taxes (3) (7.90) (53) (58)
Tax rate (5.80) (17) (36) (38)
Minorities and other (4.40) (6.20) (8.10) (7.90)
Adj. profit 43.30 32.50 87.40 88.30
Exceptional items (43) -- -- --
Net profit 0.53 32.50 87.40 88.30
yoy growth (%) (98) (63) (1) 5.47
NPM 0.05 2.99 6.51 6.66
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Profit before tax 50.60 46.60 149 155
Depreciation (84) (93) (86) (77)
Tax paid (3) (7.90) (53) (58)
Working capital 217 159 120 (0.20)
Other operating items -- -- -- --
Operating cashflow 181 105 130 19
Capital expenditure 705 559 425 261
Free cash flow 886 663 555 280
Equity raised 1,135 1,085 1,033 975
Investments (11) 0.07 0.07 0.03
Debt financing/disposal (60) (24) (1.30) 5.69
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 1,951 1,724 1,587 1,261
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 55.60 55.60 55.60 55.60
Preference capital -- -- -- --
Reserves 765 762 739 648
Net worth 821 818 794 704
Minority interest
Debt 9.61 1.47 23 24.50
Deferred tax liabilities (net) 25.80 27.10 44.80 43.20
Total liabilities 922 912 926 831
Fixed assets 575 597 607 589
Intangible assets
Investments 0.07 0.07 0.07 0.03
Deferred tax asset (net) 30.40 17.70 22.60 26.40
Net working capital 103 173 261 200
Inventories 187 195 218 191
Inventory Days 61.50 65.60 59.20 52.50
Sundry debtors 265 196 238 219
Debtor days 87.30 66 64.70 60.40
Other current assets 74.40 62.70 73 75.20
Sundry creditors (293) (204) (182) (175)
Creditor days 96.80 68.70 49.60 48.10
Other current liabilities (129) (76) (85) (110)
Cash 213 124 34.90 15
Total assets 922 912 926 831
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2021 Dec-2020 Dec-2019 Dec-2018 -
Gross Sales 987 731 851 1,039 --
Excise Duty -- -- -- -- --
Net Sales 987 731 851 1,039 --
Other Operating Income -- -- -- -- --
Other Income 6.20 9.17 10.10 17.20 --
Total Income 993 740 861 1,056 --
Total Expenditure ** 873 669 749 873 --
PBIDT 120 71.20 113 182 --
Interest 2.64 1.38 2.73 5.10 --
PBDT 118 69.80 110 177 --
Depreciation 66.40 61.70 69.40 63.80 --
Minority Interest Before NP -- -- -- -- --
Tax 14.40 1.81 14.80 34.80 --
Deferred Tax 0.35 (2.90) (9.80) 5.30 --
Reported Profit After Tax 36.40 9.15 35.50 73.40 --
Minority Interest After NP 3.01 2.88 5.30 3.12 --
Net Profit after Minority Interest 33.40 6.27 30.20 70.30 --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 33.40 6.27 30.20 70.30 --
EPS (Unit Curr.) 6 1.13 5.44 12.60 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 55.60 55.60 55.60 55.60 --
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(%) 12.20 9.74 13.20 17.60 --
PBDTM(%) 11.90 9.55 12.90 17.10 --
PATM(%) 3.69 1.25 4.18 7.07 --
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity