MARKET NEWS AND UPDATES.
Get notified for Latest News and Market Alerts.
Get notified for Latest News and Market Alerts.
×
| Y/e 31 Mar | Mar-2021 | Mar-2015 | Mar-2014 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (1) | 16.60 | -- | -- |
| Op profit growth | (0.20) | 33.30 | -- | -- |
| EBIT growth | (30) | 6.97 | -- | -- |
| Net profit growth | (18) | (8.50) | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 9.03 | 8.96 | 7.84 | -- |
| EBIT margin | 4.92 | 6.96 | 7.59 | -- |
| Net profit margin | 2.69 | 3.25 | 4.15 | -- |
| RoCE | 3.19 | 4.70 | -- | -- |
| RoNW | 0.55 | 0.71 | -- | -- |
| RoA | 0.44 | 0.55 | -- | -- |
| Per share ratios () | ||||
| EPS | 0.30 | 0.36 | 0.40 | -- |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | (0.20) | -- | 0.12 | -- |
| Book value per share | 14.20 | 13 | 12.70 | -- |
| Valuation ratios | ||||
| P/E | 23.40 | 5.53 | -- | -- |
| P/CEPS | (36) | (65) | -- | -- |
| P/B | 0.50 | 0.15 | -- | -- |
| EV/EBIDTA | 8 | 3.32 | -- | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (24) | (34) | (22) | -- |
| Liquidity ratios | ||||
| Debtor days | 72.20 | 58.70 | -- | -- |
| Inventory days | 75.90 | 64.70 | -- | -- |
| Creditor days | (70) | (50) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (3.60) | (3.30) | (3.30) | -- |
| Net debt / equity | 0.09 | 0.15 | 0.13 | -- |
| Net debt / op. profit | 1.29 | 1.91 | 2.18 | -- |
| Cost breakup () | ||||
| Material costs | (66) | (70) | (71) | -- |
| Employee costs | (4.20) | (1.90) | (1.50) | -- |
| Other costs | (20) | (19) | (20) | -- |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2015 | Mar-2014 | - |
|---|---|---|---|---|
| Revenue | 286 | 289 | 247 | -- |
| yoy growth (%) | (1) | 16.60 | -- | -- |
| Raw materials | (189) | (202) | (175) | -- |
| As % of sales | 66.30 | 69.90 | 70.90 | -- |
| Employee costs | (12) | (5.40) | (3.80) | -- |
| As % of sales | 4.21 | 1.86 | 1.52 | -- |
| Other costs | (59) | (56) | (49) | -- |
| As % of sales | 20.50 | 19.20 | 19.80 | -- |
| Operating profit | 25.80 | 25.90 | 19.40 | -- |
| OPM | 9.03 | 8.96 | 7.84 | -- |
| Depreciation | (13) | (10) | (7.30) | -- |
| Interest expense | (3.90) | (6.20) | (5.70) | -- |
| Other income | 0.95 | 4.41 | 6.66 | -- |
| Profit before tax | 10.10 | 13.90 | 13.10 | -- |
| Taxes | (2.40) | (4.70) | (2.90) | -- |
| Tax rate | (24) | (34) | (22) | -- |
| Minorities and other | -- | 0.16 | 0.03 | -- |
| Adj. profit | 7.69 | 9.39 | 10.30 | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 7.69 | 9.39 | 10.30 | -- |
| yoy growth (%) | (18) | (8.50) | -- | -- |
| NPM | 2.69 | 3.25 | 4.15 | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2015 | Mar-2014 | - |
|---|---|---|---|---|
| Profit before tax | 10.10 | 13.90 | 13.10 | -- |
| Depreciation | (13) | (10) | (7.30) | -- |
| Tax paid | (2.40) | (4.70) | (2.90) | -- |
| Working capital | 9.59 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 4.57 | (1) | -- | -- |
| Capital expenditure | 55.10 | -- | -- | -- |
| Free cash flow | 59.70 | (1) | -- | -- |
| Equity raised | 632 | 609 | -- | -- |
| Investments | 18 | -- | -- | -- |
| Debt financing/disposal | 18.60 | 11.40 | -- | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 728 | 619 | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2015 | Mar-2014 | - |
|---|---|---|---|---|
| Equity capital | 25.70 | 25.70 | 25.70 | -- |
| Preference capital | -- | -- | -- | -- |
| Reserves | 339 | 309 | 300 | -- |
| Net worth | 365 | 335 | 326 | -- |
| Minority interest | ||||
| Debt | 60.50 | 62.90 | 49.30 | -- |
| Deferred tax liabilities (net) | 15.30 | 18.30 | 17.40 | -- |
| Total liabilities | 441 | 439 | 416 | -- |
| Fixed assets | 240 | 209 | 187 | -- |
| Intangible assets | ||||
| Investments | 72.90 | 67.20 | 54.90 | -- |
| Deferred tax asset (net) | 0.01 | 0.03 | 0.34 | -- |
| Net working capital | 101 | 150 | 167 | -- |
| Inventories | 60.70 | 58 | 44.40 | -- |
| Inventory Days | 77.60 | 73.40 | 65.40 | -- |
| Sundry debtors | 61.70 | 51.30 | 41.60 | -- |
| Debtor days | 78.80 | 64.90 | 61.30 | -- |
| Other current assets | 45.10 | 86.20 | 116 | -- |
| Sundry creditors | (58) | (41) | (31) | -- |
| Creditor days | 74.10 | 52.50 | 45.20 | -- |
| Other current liabilities | (8.90) | (4.50) | (4.80) | -- |
| Cash | 27.20 | 13.40 | 6.97 | -- |
| Total assets | 441 | 439 | 416 | -- |
| Particulars ( Rupees In Crores.) | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 |
|---|---|---|---|---|---|
| Gross Sales | 175 | 171 | 145 | 91.50 | 93.60 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 175 | 171 | 145 | 91.50 | 93.60 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 0.04 | -- | 0.04 | -- | 0.95 |
| Total Income | 175 | 171 | 145 | 91.50 | 94.50 |
| Total Expenditure ** | 163 | 147 | 139 | 81.80 | 84.30 |
| PBIDT | 11.60 | 23.60 | 6.82 | 9.66 | 10.30 |
| Interest | 0.85 | 1.21 | 2.55 | 1.88 | 0.46 |
| PBDT | 10.70 | 22.40 | 4.27 | 7.78 | 9.79 |
| Depreciation | 4.33 | 3.93 | 3.82 | 3.59 | 3.17 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | (0.20) | 4.06 | (0.20) | 1.43 | 1.59 |
| Deferred Tax | (1.10) | 0.18 | (0.30) | (0.20) | (0.10) |
| Reported Profit After Tax | 7.65 | 14.20 | 0.91 | 3 | 5.16 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 7.65 | 14.20 | 0.91 | 3 | 5.16 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 7.65 | 14.20 | 0.91 | 3 | 5.16 |
| EPS (Unit Curr.) | 0.30 | 0.55 | 0.04 | 0.12 | 0.20 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 25.70 | 32.70 | 32.70 | 25.70 | 25.70 |
| 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(%) | 6.61 | 13.80 | 4.69 | 10.60 | 11 |
| PBDTM(%) | 6.12 | 13.10 | 2.94 | 8.51 | 10.50 |
| PATM(%) | 4.37 | 8.33 | 0.63 | 3.28 | 5.51 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
