Financial Statements

Quarterly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 9.44 (66) 119 --
Op profit growth 33.20 (57) 98.60 --
EBIT growth 38.10 (63) 110 --
Net profit growth 39.50 (72) 111 --
Profitability ratios (%)        
OPM 20.90 17.10 13.80 15.30
EBIT margin 17.20 13.60 12.70 13.20
Net profit margin 13.40 10.50 12.70 13.20
RoCE 10.70 8.58 30.80 --
RoNW 2.13 1.69 7.71 --
RoA 2.09 1.65 7.71 --
Per share ratios ()        
EPS 4.99 3.58 12.60 13
Dividend per share -- 0.50 0.50 --
Cash EPS 3.21 1.94 11.50 10.90
Book value per share 60.80 56.40 49.70 69.50
Valuation ratios        
P/E 5.51 3.06 9.18 13.60
P/CEPS 8.57 5.65 10.10 16.10
P/B 0.45 0.19 2.33 2.53
EV/EBIDTA 3.06 1.62 8.31 21.80
Payout (%)        
Dividend payout -- -- 3.96 --
Tax payout (22) (14) -- --
Liquidity ratios        
Debtor days 131 168 59.50 --
Inventory days 89.30 84.20 16.50 --
Creditor days (24) (60) (35) --
Leverage ratios        
Interest coverage -- (9.50) -- (818)
Net debt / equity -- -- -- (0.20)
Net debt / op. profit (0.30) (0.10) (0.10) (1.10)
Cost breakup ()        
Material costs (64) (66) (80) (71)
Employee costs (3.80) (5.10) (1.70) (3.30)
Other costs (12) (12) (4.10) (11)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 107 98.20 286 130
yoy growth (%) 9.44 (66) 119 --
Raw materials (68) (65) (230) (92)
As % of sales 63.60 66.10 80.40 70.50
Employee costs (4.10) (5) (4.90) (4.30)
As % of sales 3.79 5.11 1.72 3.33
Other costs (13) (11) (12) (14)
As % of sales 11.70 11.70 4.08 10.90
Operating profit 22.40 16.80 39.50 19.90
OPM 20.90 17.10 13.80 15.30
Depreciation (5.10) (4.70) (3.20) (2.70)
Interest expense -- (1.40) -- --
Other income 1.18 1.26 0.04 0.06
Profit before tax 18.50 12 36.30 17.20
Taxes (4.10) (1.70) -- --
Tax rate (22) (14) -- --
Minorities and other -- -- -- --
Adj. profit 14.40 10.30 36.30 17.20
Exceptional items -- -- -- --
Net profit 14.40 10.30 36.30 17.20
yoy growth (%) 39.50 (72) 111 --
NPM 13.40 10.50 12.70 13.20
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 18.50 12 36.30 17.20
Depreciation (5.10) (4.70) (3.20) (2.70)
Tax paid (4.10) (1.70) -- --
Working capital 25.50 20.50 (21) --
Other operating items -- -- -- --
Operating cashflow 34.70 26.10 12.50 --
Capital expenditure 74.40 3.20 (3.20) --
Free cash flow 109 29.30 9.33 --
Equity raised 227 238 213 --
Investments (0.10) -- 0.01 --
Debt financing/disposal -- 6.11 (6.10) --
Dividends paid -- -- 1.44 --
Other items -- -- -- --
Net in cash 336 273 218 --
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 28.80 28.80 28.80 28.80
Preference capital -- -- -- --
Reserves 146 133 123 114
Net worth 175 162 152 143
Minority interest
Debt -- 6.11 -- --
Deferred tax liabilities (net) -- -- -- --
Total liabilities 175 168 152 143
Fixed assets 102 90.70 91.50 84.60
Intangible assets
Investments -- -- -- 0.01
Deferred tax asset (net) 0.93 0.35 -- --
Net working capital 65.80 68.80 56.90 53.90
Inventories 22.70 29.90 16.50 15.40
Inventory Days 77 111 -- 19.60
Sundry debtors 40.40 36.70 42.30 53.60
Debtor days 137 136 -- 68.30
Other current assets 16.40 10 6.86 8.17
Sundry creditors (6.80) (4.30) (7.40) (23)
Creditor days 23.20 15.90 -- 28.90
Other current liabilities (6.90) (3.50) (1.30) (0.50)
Cash 6.95 8.47 3.64 4.64
Total assets 175 168 152 143
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2021 Jun-2021 Mar-2021 Dec-2020 Sep-2020
Gross Sales 23.40 25.60 34.30 23.90 20.30
Excise Duty -- -- -- -- --
Net Sales 23.40 25.60 34.30 23.90 20.30
Other Operating Income -- -- -- -- --
Other Income 0.28 0.49 1.14 (0.10) 0.09
Total Income 23.70 26.10 35.50 23.90 20.40
Total Expenditure ** 18.10 19.80 29.60 18 14.90
PBIDT 5.61 6.29 5.89 5.84 5.43
Interest -- -- -- 0.01 0.07
PBDT 5.61 6.29 5.89 5.84 5.36
Depreciation 1.39 1.39 1.11 1.34 1.34
Minority Interest Before NP -- -- -- -- --
Tax 1.10 1.25 3.67 -- --
Deferred Tax -- -- (0.60) -- --
Reported Profit After Tax 3.12 3.65 1.69 4.50 4.02
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 3.12 3.65 1.69 4.50 4.02
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 3.12 3.65 1.69 4.50 4.02
EPS (Unit Curr.) 1.08 1.27 0.59 1.56 1.40
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 28.80 28.80 28.80 28.80 28.80
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(%) 24 24.60 17.20 24.40 26.80
PBDTM(%) 24 24.60 17.20 24.40 26.40
PATM(%) 13.30 14.30 4.92 18.80 19.80
Open ZERO Brokerage Demat Account
Open ZERO Brokerage Demat Account

  • 0

    Delivery Brokerage for Lifetime

  • 20

    Per order for Intraday, F&O, Currency & Commodity