GHCL Financial Statements

GHCL Quarterly 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 (12) (1.10) 14.50 4.86
Op profit growth (13) (4.10) 25.30 (11)
EBIT growth (14) (6.60) 23.20 (16)
Net profit growth (18) 13.10 (1.60) (6.20)
Profitability ratios (%)        
OPM 21.90 22 22.70 20.80
EBIT margin 18.30 18.60 19.70 18.30
Net profit margin 11.20 12 10.50 12.20
RoCE 14.70 17.10 19.50 17
RoNW 3.52 4.87 4.96 6.02
RoA 2.27 2.76 2.60 2.84
Per share ratios ()        
EPS 34.30 41.80 35.80 36.60
Dividend per share 5.50 3 5 58
Cash EPS 20.30 27.90 23.80 25.30
Book value per share 261 226 196 165
Valuation ratios        
P/E 6.71 2.13 6.91 7.09
P/CEPS 11.40 3.18 10.40 10.30
P/B 0.88 0.39 1.26 1.57
EV/EBIDTA 4.40 2.67 4.76 5.93
Payout (%)        
Dividend payout -- -- -- 13.70
Tax payout (26) (20) (34) (13)
Liquidity ratios        
Debtor days 31.60 31.20 28.40 31.60
Inventory days 97.80 86.10 76.80 76.30
Creditor days (68) (62) (59) (62)
Leverage ratios        
Interest coverage (5.80) (5.10) (5.20) (4.20)
Net debt / equity 0.30 0.53 0.66 0.80
Net debt / op. profit 1.15 1.58 1.67 2.14
Cost breakup ()        
Material costs (45) (44) (42) (44)
Employee costs (6) (5.70) (6) (6.10)
Other costs (27) (28) (29) (29)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Revenue 2,900 3,305 3,341 2,919
yoy growth (%) (12) (1.10) 14.50 4.86
Raw materials (1,309) (1,455) (1,413) (1,276)
As % of sales 45.10 44 42.30 43.70
Employee costs (174) (190) (201) (177)
As % of sales 6.02 5.75 6.02 6.05
Other costs (781) (932) (968) (861)
As % of sales 26.90 28.20 29 29.50
Operating profit 636 728 759 606
OPM 21.90 22 22.70 20.80
Depreciation (133) (131) (117) (110)
Interest expense (91) (120) (127) (127)
Other income 27 17.60 15.50 37.90
Profit before tax 439 495 531 407
Taxes (112) (98) (180) (51)
Tax rate (26) (20) (34) (13)
Minorities and other -- -- -- --
Adj. profit 326 397 351 356
Exceptional items -- -- -- --
Net profit 326 397 351 356
yoy growth (%) (18) 13.10 (1.60) (6.20)
NPM 11.20 12 10.50 12.20
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Profit before tax 439 495 531 407
Depreciation (133) (131) (117) (110)
Tax paid (112) (98) (180) (51)
Working capital 250 470 363 177
Other operating items -- -- -- --
Operating cashflow 443 735 597 423
Capital expenditure 202 44.20 85.90 (185)
Free cash flow 645 780 683 238
Equity raised 2,503 2,034 1,942 1,690
Investments 9.66 (0.10) 6.10 2.79
Debt financing/disposal (757) (328) 14 178
Dividends paid -- -- -- 48.80
Other items -- -- -- --
Net in cash 2,401 2,486 2,644 2,159
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 95 95 98 97.40
Preference capital -- -- -- --
Reserves 2,389 2,054 1,827 1,513
Net worth 2,484 2,149 1,926 1,611
Minority interest
Debt 782 1,254 1,302 1,322
Deferred tax liabilities (net) 266 263 302 278
Total liabilities 3,532 3,666 3,530 3,211
Fixed assets 2,756 2,785 2,709 2,575
Intangible assets
Investments 15.20 9.26 11.60 10.30
Deferred tax asset (net) 5.94 9.89 49.50 83.40
Net working capital 707 755 725 515
Inventories 764 791 769 637
Inventory Days 96.10 87.30 83.90 79.60
Sundry debtors 228 274 291 229
Debtor days 28.70 30.30 31.70 28.60
Other current assets 166 203 180 150
Sundry creditors (395) (446) (435) (406)
Creditor days 49.70 49.20 47.60 50.80
Other current liabilities (57) (67) (79) (94)
Cash 48.60 107 35.50 26.80
Total assets 3,532 3,666 3,530 3,211
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020
Gross Sales 854 826 815 807 452
Excise Duty -- -- -- -- --
Net Sales 854 826 815 807 452
Other Operating Income -- -- -- -- --
Other Income 4.65 7.46 5.63 9.55 4.39
Total Income 859 834 821 816 457
Total Expenditure ** 669 631 609 647 376
PBIDT 190 202 211 169 80.50
Interest 16.60 18.80 20.10 23.80 28.50
PBDT 174 183 191 145 52
Depreciation 34 33.10 34.50 32.90 33
Minority Interest Before NP -- -- -- -- --
Tax 34.10 34.20 38.20 26.70 5.94
Deferred Tax 2.88 5.05 1.19 1.08 0.17
Reported Profit After Tax 103 111 118 84.50 13
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 103 111 118 84.50 13
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 103 111 118 84.50 13
EPS (Unit Curr.) 10.80 11.70 12.40 8.89 1.36
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 95 95 95 95 95
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(%) 22.30 24.50 25.90 20.90 17.80
PBDTM(%) 20.30 22.20 23.50 18 11.50
PATM(%) 12 13.40 14.40 10.50 2.86
Open ZERO Brokerage Demat Account