Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
GNA Axles Ltd Financials
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 30.50 | 0.96 | -- | -- |
| Op profit growth | 28.10 | (2.30) | -- | -- |
| EBIT growth | 36.60 | 6.86 | -- | -- |
| Net profit growth | 72 | 14.10 | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 15.40 | 15.70 | 16.20 | -- |
| EBIT margin | 12.10 | 11.60 | 10.90 | -- |
| Net profit margin | 7.59 | 5.76 | 5.10 | -- |
| RoCE | 18 | 17 | -- | -- |
| RoNW | 3.98 | 3.40 | -- | -- |
| RoA | 2.82 | 2.12 | -- | -- |
| Per share ratios () | ||||
| EPS | 23.70 | 13.80 | 17.10 | -- |
| Dividend per share | 2 | -- | -- | -- |
| Cash EPS | 12.10 | 2.62 | (0.80) | -- |
| Book value per share | 159 | 138 | 91.20 | -- |
| Valuation ratios | ||||
| P/E | 18.30 | 15.80 | -- | -- |
| P/CEPS | 35.80 | 83.20 | -- | -- |
| P/B | 2.73 | 1.58 | -- | -- |
| EV/EBIDTA | 9.90 | 6.16 | -- | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (31) | (37) | (34) | -- |
| Liquidity ratios | ||||
| Debtor days | 114 | 122 | -- | -- |
| Inventory days | 71.90 | 71.70 | -- | -- |
| Creditor days | (108) | (129) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (11) | (4.70) | (3.40) | -- |
| Net debt / equity | 0.34 | 0.15 | 1 | -- |
| Net debt / op. profit | 1.13 | 0.56 | 1.68 | -- |
| Cost breakup () | ||||
| Material costs | (63) | (62) | (62) | -- |
| Employee costs | (4.80) | (5.30) | (4.70) | -- |
| Other costs | (16) | (17) | (17) | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Revenue | 670 | 513 | 509 | -- |
| yoy growth (%) | 30.50 | 0.96 | -- | -- |
| Raw materials | (425) | (319) | (318) | -- |
| As % of sales | 63.40 | 62 | 62.40 | -- |
| Employee costs | (32) | (27) | (24) | -- |
| As % of sales | 4.75 | 5.28 | 4.66 | -- |
| Other costs | (110) | (87) | (85) | -- |
| As % of sales | 16.50 | 17 | 16.70 | -- |
| Operating profit | 103 | 80.40 | 82.30 | -- |
| OPM | 15.40 | 15.70 | 16.20 | -- |
| Depreciation | (25) | (24) | (27) | -- |
| Interest expense | (7.10) | (13) | (16) | -- |
| Other income | 2.88 | 2.90 | 0.42 | -- |
| Profit before tax | 74 | 46.90 | 39.30 | -- |
| Taxes | (23) | (17) | (13) | -- |
| Tax rate | (31) | (37) | (34) | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 50.90 | 29.60 | 25.90 | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 50.90 | 29.60 | 25.90 | -- |
| yoy growth (%) | 72 | 14.10 | -- | -- |
| NPM | 7.59 | 5.76 | 5.10 | -- |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Profit before tax | 74 | 46.90 | 39.30 | -- |
| Depreciation | (25) | (24) | (27) | -- |
| Tax paid | (23) | (17) | (13) | -- |
| Working capital | 152 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 178 | 5.63 | -- | -- |
| Capital expenditure | 91.50 | -- | -- | -- |
| Free cash flow | 269 | 5.63 | -- | -- |
| Equity raised | 398 | 521 | -- | -- |
| Investments | -- | -- | -- | -- |
| Debt financing/disposal | 4.35 | 36.80 | -- | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 672 | 564 | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Equity capital | 21.50 | 21.50 | 21.50 | 15.20 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 380 | 320 | 275 | 123 |
| Net worth | 402 | 341 | 297 | 138 |
| Minority interest | ||||
| Debt | 170 | 142 | 117 | 139 |
| Deferred tax liabilities (net) | 3.30 | 2.03 | 2.49 | 3.72 |
| Total liabilities | 575 | 486 | 417 | 281 |
| Fixed assets | 245 | 191 | 134 | 147 |
| Intangible assets | ||||
| Investments | -- | -- | -- | -- |
| Deferred tax asset (net) | -- | -- | -- | -- |
| Net working capital | 330 | 269 | 210 | 133 |
| Inventories | 161 | 154 | 110 | 91.40 |
| Inventory Days | -- | 83.70 | 78.40 | 65.60 |
| Sundry debtors | 312 | 235 | 182 | 162 |
| Debtor days | -- | 128 | 130 | 116 |
| Other current assets | 63.80 | 76.40 | 77.90 | 45 |
| Sundry creditors | (188) | (183) | (152) | (154) |
| Creditor days | -- | 99.70 | 108 | 111 |
| Other current liabilities | (19) | (14) | (8.50) | (12) |
| Cash | 0.37 | 26.10 | 72.50 | 0.68 |
| Total assets | 575 | 486 | 417 | 281 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|---|
| Gross Sales | 928 | 678 | 541 | 537 | -- |
| Excise Duty | -- | 7.41 | 27.90 | 28.20 | -- |
| Net Sales | 928 | 670 | 513 | 509 | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 0.40 | 2.88 | 2.90 | 0.42 | -- |
| Total Income | 929 | 673 | 516 | 509 | -- |
| Total Expenditure ** | 783 | 567 | 433 | 426 | -- |
| PBIDT | 145 | 106 | 83.30 | 82.70 | -- |
| Interest | 8.11 | 7.10 | 12.50 | 16.30 | -- |
| PBDT | 137 | 98.80 | 70.80 | 66.50 | -- |
| Depreciation | 34.70 | 24.80 | 23.90 | 27.20 | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 35.50 | 23.60 | 17.30 | 13.40 | -- |
| Deferred Tax | 1.28 | (0.50) | -- | -- | -- |
| Reported Profit After Tax | 65.80 | 50.90 | 29.60 | 25.90 | -- |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 65.80 | 50.90 | 29.60 | 25.90 | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 65.80 | 50.90 | 29.60 | 25.90 | -- |
| EPS (Unit Curr.) | 30.70 | 23.70 | 13.80 | 17.10 | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 27.50 | 20 | -- | -- | -- |
| Equity | 21.50 | 21.50 | 21.50 | 15.20 | -- |
| 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(%) | 15.70 | 15.80 | 16.20 | 16.30 | -- |
| PBDTM(%) | 14.80 | 14.70 | 13.80 | 13.10 | -- |
| PATM(%) | 7.09 | 7.59 | 5.76 | 5.10 | -- |
