Fluidomat Financial Statements
Fluidomat Profit & Loss Statement
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 10.90 | (4.80) | -- | -- |
| Op profit growth | 44.30 | 11.80 | -- | -- |
| EBIT growth | 26.90 | 28.10 | -- | -- |
| Net profit growth | 24.90 | 33.50 | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 16.60 | 12.80 | 10.90 | -- |
| EBIT margin | 19.20 | 16.70 | 12.40 | -- |
| Net profit margin | 14.10 | 12.50 | 8.93 | -- |
| RoCE | 15.10 | 12.80 | -- | -- |
| RoNW | 2.85 | 2.45 | -- | -- |
| RoA | 2.78 | 2.38 | -- | -- |
| Per share ratios () | ||||
| EPS | 8.09 | 6.48 | 4.85 | -- |
| Dividend per share | 3.25 | 2.25 | 2 | -- |
| Cash EPS | 6.79 | 5.14 | 3.43 | -- |
| Book value per share | 75.50 | 66.50 | 65.60 | -- |
| Valuation ratios | ||||
| P/E | 10.80 | 9.81 | 23.20 | -- |
| P/CEPS | 12.80 | 12.40 | 32.80 | -- |
| P/B | 1.15 | 0.96 | 1.71 | -- |
| EV/EBIDTA | 6.93 | 6.38 | 13.60 | -- |
| Payout (%) | ||||
| Dividend payout | -- | 34.80 | -- | -- |
| Tax payout | (26) | (25) | (28) | -- |
| Liquidity ratios | ||||
| Debtor days | 111 | 132 | -- | -- |
| Inventory days | 70.50 | 68.90 | -- | -- |
| Creditor days | (51) | (44) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (240) | (610) | (3,333) | -- |
| Net debt / equity | -- | -- | -- | -- |
| Net debt / op. profit | (0.20) | 0.04 | (0.20) | -- |
| Cost breakup () | ||||
| Material costs | (38) | (36) | (41) | -- |
| Employee costs | (30) | (33) | (30) | -- |
| Other costs | (16) | (18) | (18) | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|
| Revenue | 28.30 | 25.50 | 26.80 | -- |
| yoy growth (%) | 10.90 | (4.80) | -- | -- |
| Raw materials | (11) | (9.30) | (11) | -- |
| As % of sales | 37.50 | 36.30 | 40.50 | -- |
| Employee costs | (8.40) | (8.40) | (8.10) | -- |
| As % of sales | 29.50 | 33 | 30.20 | -- |
| Other costs | (4.60) | (4.60) | (4.90) | -- |
| As % of sales | 16.30 | 17.90 | 18.40 | -- |
| Operating profit | 4.70 | 3.25 | 2.91 | -- |
| OPM | 16.60 | 12.80 | 10.90 | -- |
| Depreciation | (0.60) | (0.70) | (0.70) | -- |
| Interest expense | -- | -- | -- | -- |
| Other income | 1.36 | 1.68 | 1.12 | -- |
| Profit before tax | 5.40 | 4.26 | 3.33 | -- |
| Taxes | (1.40) | (1.10) | (0.90) | -- |
| Tax rate | (26) | (25) | (28) | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 3.99 | 3.19 | 2.39 | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 3.99 | 3.19 | 2.39 | -- |
| yoy growth (%) | 24.90 | 33.50 | -- | -- |
| NPM | 14.10 | 12.50 | 8.93 | -- |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|
| Profit before tax | 5.40 | 4.26 | 3.33 | -- |
| Depreciation | (0.60) | (0.70) | (0.70) | -- |
| Tax paid | (1.40) | (1.10) | (0.90) | -- |
| Working capital | 0.28 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 3.63 | 2.53 | -- | -- |
| Capital expenditure | 0.20 | -- | -- | -- |
| Free cash flow | 3.83 | 2.53 | -- | -- |
| Equity raised | 55.70 | 53.60 | -- | -- |
| Investments | 0.21 | -- | -- | -- |
| Debt financing/disposal | -- | -- | -- | -- |
| Dividends paid | -- | 1.11 | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 59.70 | 57.30 | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|
| Equity capital | 4.93 | 4.93 | 4.93 | -- |
| Preference capital | -- | -- | -- | -- |
| Reserves | 32.30 | 27.90 | 27.40 | -- |
| Net worth | 37.20 | 32.80 | 32.30 | -- |
| Minority interest | ||||
| Debt | -- | 0.84 | -- | -- |
| Deferred tax liabilities (net) | 0.47 | 0.46 | 0.55 | -- |
| Total liabilities | 37.70 | 34.10 | 32.90 | -- |
| Fixed assets | 7.11 | 7.11 | 7.29 | -- |
| Intangible assets | ||||
| Investments | 0.94 | 0.52 | 0.73 | -- |
| Deferred tax asset (net) | 0.28 | 0.31 | 0.23 | -- |
| Net working capital | 28.40 | 25.40 | 24.20 | -- |
| Inventories | 5.50 | 5.42 | 4.21 | -- |
| Inventory Days | 71 | 77.60 | 57.40 | -- |
| Sundry debtors | 8.92 | 8.24 | 10.20 | -- |
| Debtor days | 115 | 118 | 139 | -- |
| Other current assets | 21.50 | 19.10 | 16.80 | -- |
| Sundry creditors | (3.60) | (3) | (2.30) | -- |
| Creditor days | 46.10 | 42.80 | 31.90 | -- |
| Other current liabilities | (4) | (4.30) | (4.70) | -- |
| Cash | 0.96 | 0.70 | 0.44 | -- |
| Total assets | 37.70 | 34.10 | 32.90 | -- |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Jun-2021 | Mar-2021 | Dec-2020 | Sep-2020 | Jun-2020 |
|---|---|---|---|---|---|
| Gross Sales | 6.11 | 9.89 | 6.79 | 8.17 | 3.43 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 6.11 | 9.89 | 6.79 | 8.17 | 3.43 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 0.56 | 0.34 | 0.33 | 0.38 | 0.31 |
| Total Income | 6.67 | 10.20 | 7.12 | 8.56 | 3.74 |
| Total Expenditure ** | 5.11 | 8.25 | 5.79 | 6.16 | 3.38 |
| PBIDT | 1.57 | 1.98 | 1.33 | 2.39 | 0.35 |
| Interest | -- | -- | -- | 0.01 | 0.01 |
| PBDT | 1.57 | 1.98 | 1.33 | 2.38 | 0.34 |
| Depreciation | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.32 | 0.44 | 0.30 | 0.57 | 0.06 |
| Deferred Tax | -- | 0.04 | -- | 0.01 | -- |
| Reported Profit After Tax | 1.09 | 1.34 | 0.88 | 1.64 | 0.13 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 1.09 | 1.34 | 0.88 | 1.64 | 0.13 |
| Extra-ordinary Items | 0.14 | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 0.95 | 1.34 | 0.88 | 1.64 | 0.13 |
| EPS (Unit Curr.) | 2.50 | 2.89 | 2.05 | 3.52 | 0.47 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 |
| 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(%) | 25.70 | 20 | 19.60 | 29.30 | 10.20 |
| PBDTM(%) | 25.70 | 20 | 19.60 | 29.10 | 9.91 |
| PATM(%) | 17.80 | 13.50 | 13 | 20.10 | 3.79 |
QuickLinks for Fluidomat Ltd.
