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-2020 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 23.30 | 39.50 | 8.11 | (18) |
| Op profit growth | 89.10 | 50.20 | 14 | (15) |
| EBIT growth | 140 | 43.70 | 17.70 | (28) |
| Net profit growth | 132 | 40.70 | 23.30 | (25) |
| Profitability ratios (%) | ||||
| OPM | 11.30 | 7.38 | 6.85 | 6.50 |
| EBIT margin | 9.74 | 5 | 4.85 | 4.45 |
| Net profit margin | 7.18 | 3.82 | 3.79 | 3.32 |
| RoCE | 26.80 | 13.40 | 10.60 | 9.38 |
| RoNW | 5.67 | 3.25 | 2.97 | 2.66 |
| RoA | 4.94 | 2.56 | 2.08 | 1.75 |
| Per share ratios () | ||||
| EPS | 14.70 | 12.70 | 7.33 | 5.94 |
| Dividend per share | 0.60 | 1 | 0.80 | 0.84 |
| Cash EPS | 10.20 | 3.93 | 2.78 | 1.67 |
| Book value per share | 72.20 | 116 | 66.20 | 59.80 |
| Valuation ratios | ||||
| P/E | 8.68 | 4.08 | 2.79 | 2.95 |
| P/CEPS | 12.50 | 13.20 | 7.35 | 10.50 |
| P/B | 1.77 | 0.45 | 0.31 | 0.29 |
| EV/EBIDTA | 5.34 | 4.28 | 4.48 | 4.53 |
| Payout (%) | ||||
| Dividend payout | -- | -- | 12.90 | 16.20 |
| Tax payout | (25) | (20) | (16) | (14) |
| Liquidity ratios | ||||
| Debtor days | 14.70 | 15.70 | 18.80 | 18.60 |
| Inventory days | 51.30 | 49.20 | 58.30 | 67.80 |
| Creditor days | (14) | (12) | (12) | (11) |
| Leverage ratios | ||||
| Interest coverage | (79) | (20) | (13) | (7.50) |
| Net debt / equity | 0.04 | 0.04 | 0.35 | 0.37 |
| Net debt / op. profit | 0.12 | 0.21 | 1.71 | 1.84 |
| Cost breakup () | ||||
| Material costs | (74) | (79) | (79) | (78) |
| Employee costs | (2.70) | (2.70) | (2.90) | (3) |
| Other costs | (12) | (11) | (11) | (12) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Revenue | 4,705 | 3,817 | 2,736 | 2,531 |
| yoy growth (%) | 23.30 | 39.50 | 8.11 | (18) |
| Raw materials | (3,490) | (3,007) | (2,156) | (1,983) |
| As % of sales | 74.20 | 78.80 | 78.80 | 78.30 |
| Employee costs | (128) | (102) | (79) | (76) |
| As % of sales | 2.72 | 2.67 | 2.88 | 3.01 |
| Other costs | (555) | (426) | (314) | (308) |
| As % of sales | 11.80 | 11.10 | 11.50 | 12.20 |
| Operating profit | 533 | 282 | 187 | 165 |
| OPM | 11.30 | 7.38 | 6.85 | 6.50 |
| Depreciation | (103) | (101) | (65) | (61) |
| Interest expense | (5.80) | (9.40) | (9.90) | (15) |
| Other income | 28.90 | 9.79 | 10.30 | 9.14 |
| Profit before tax | 452 | 181 | 123 | 97.70 |
| Taxes | (114) | (36) | (19) | (14) |
| Tax rate | (25) | (20) | (16) | (14) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 338 | 146 | 104 | 84.10 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 338 | 146 | 104 | 84.10 |
| yoy growth (%) | 132 | 40.70 | 23.30 | (25) |
| NPM | 7.18 | 3.82 | 3.79 | 3.32 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Profit before tax | 452 | 181 | 123 | 97.70 |
| Depreciation | (103) | (101) | (65) | (61) |
| Tax paid | (114) | (36) | (19) | (14) |
| Working capital | 476 | 254 | 203 | (87) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 710 | 299 | 241 | (64) |
| Capital expenditure | 595 | 552 | 251 | 109 |
| Free cash flow | 1,306 | 851 | 492 | 45.40 |
| Equity raised | 1,771 | 1,681 | 1,424 | 1,456 |
| Investments | 102 | (22) | 28.10 | 10.80 |
| Debt financing/disposal | (69) | (201) | 145 | (77) |
| Dividends paid | -- | -- | 11.10 | 11.60 |
| Other items | -- | -- | -- | -- |
| Net in cash | 3,109 | 2,311 | 2,101 | 1,447 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Equity capital | 22.90 | 22.90 | 27.70 | 27.70 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 1,634 | 1,304 | 889 | 800 |
| Net worth | 1,657 | 1,326 | 916 | 827 |
| Minority interest | ||||
| Debt | 163 | 160 | 329 | 309 |
| Deferred tax liabilities (net) | 51.90 | 59.90 | 56.80 | 56.60 |
| Total liabilities | 1,872 | 1,546 | 1,302 | 1,193 |
| Fixed assets | 837 | 799 | 663 | 606 |
| Intangible assets | ||||
| Investments | 180 | 22.10 | 72.50 | 52.50 |
| Deferred tax asset (net) | 8.12 | 25 | 1.07 | 1.55 |
| Net working capital | 749 | 599 | 557 | 526 |
| Inventories | 723 | 599 | 431 | 444 |
| Inventory Days | 56.10 | 57.30 | 57.50 | 64 |
| Sundry debtors | 225 | 154 | 174 | 108 |
| Debtor days | 17.50 | 14.80 | 23.20 | 15.60 |
| Other current assets | 98.60 | 60.50 | 73 | 67.40 |
| Sundry creditors | (183) | (139) | (92) | (69) |
| Creditor days | 14.20 | 13.30 | 12.20 | 10 |
| Other current liabilities | (116) | (76) | (29) | (23) |
| Cash | 98.30 | 101 | 8.32 | 6.95 |
| Total assets | 1,872 | 1,546 | 1,302 | 1,193 |
| Particulars ( Rupees In Crores.) | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 |
|---|---|---|---|---|---|
| Gross Sales | 1,255 | 1,238 | 1,152 | 1,025 | 1,677 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 1,255 | 1,238 | 1,152 | 1,025 | 1,677 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 19.80 | 10.40 | 14.70 | 9.18 | 1.47 |
| Total Income | 1,275 | 1,248 | 1,167 | 1,034 | 1,678 |
| Total Expenditure ** | 1,041 | 1,079 | 1,006 | 857 | 1,487 |
| PBIDT | 234 | 170 | 161 | 177 | 191 |
| Interest | 1.75 | 2.03 | 1.32 | 0.58 | 2.10 |
| PBDT | 232 | 168 | 160 | 176 | 189 |
| Depreciation | 23.10 | 24.90 | 23.60 | 25.80 | 23.60 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 52.90 | 36.10 | 34 | 38 | 45.60 |
| Deferred Tax | 2.80 | 1.48 | (1.20) | (1.30) | 1.18 |
| Reported Profit After Tax | 153 | 105 | 103 | 114 | 118 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 153 | 105 | 103 | 114 | 118 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 153 | 105 | 103 | 114 | 118 |
| EPS (Unit Curr.) | 6.69 | 4.58 | 4.50 | 4.96 | 5.16 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 22.90 | 22.90 | 22.90 | 22.90 | 22.90 |
| 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(%) | 18.60 | 13.70 | 14 | 17.30 | 11.40 |
| PBDTM(%) | 18.50 | 13.50 | 13.80 | 17.20 | 11.30 |
| PATM(%) | 12.20 | 8.49 | 8.96 | 11.10 | 7.06 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
