Gujarat Mineral Development Corporation Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 Mar-2015
Growth matrix (%)        
Revenue growth 33.50 30.40 (18) 11.60
Op profit growth 30.90 44.90 (45) (15)
EBIT growth 6.44 42.80 (41) (16)
Net profit growth 8.61 48.40 (56) 14.10
Profitability ratios (%)        
OPM 26.70 27.20 24.50 36.40
EBIT margin 23.30 29.20 26.60 36.80
Net profit margin 17.20 21.20 18.60 34.80
RoCE 10.50 10.70 7.62 14.20
RoNW 2.11 2.11 1.58 4.10
RoA 1.95 1.94 1.33 3.35
Per share ratios ()        
EPS 10.90 10.20 6.28 15.10
Dividend per share 3.50 3 3 3
Cash EPS 7.59 5.47 2.78 11.40
Book value per share 137 126 116 102
Valuation ratios        
P/E 11.30 12 10.40 7.41
P/CEPS 16.20 22.50 23.50 9.84
P/B 0.90 0.98 0.56 1.10
EV/EBIDTA 6.57 6.43 4.53 6.33
Payout (%)        
Dividend payout 31.50 29.30 52.40 22.90
Tax payout (26) (27) (30) (26)
Liquidity ratios        
Debtor days 20.50 25.70 27.70 16.90
Inventory days 13.60 14.90 16.80 14.30
Creditor days (25) (27) (34) (34)
Leverage ratios        
Interest coverage (293) (337) (296) (225)
Net debt / equity -- -- -- 0.21
Net debt / op. profit (0.10) (0.10) (0.20) 1.27
Cost breakup ()        
Material costs 0.14 1.79 (0.30) 0.12
Employee costs (9.30) (6.80) (9) (6.70)
Other costs (64) (68) (66) (57)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 2,051 1,537 1,179 1,439
yoy growth (%) 33.50 30.40 (18) 11.60
Raw materials 2.96 27.50 (3.80) 1.78
As % of sales 0.14 1.79 0.33 0.12
Employee costs (190) (104) (106) (97)
As % of sales 9.26 6.78 8.98 6.71
Other costs (1,317) (1,042) (780) (820)
As % of sales 64.20 67.80 66.20 57
Operating profit 548 418 289 524
OPM 26.70 27.20 24.50 36.40
Depreciation (112) (151) (131) (138)
Interest expense (1.60) (1.30) (1.10) (2.40)
Other income 41.10 181 156 144
Profit before tax 475 447 313 528
Taxes (122) (122) (94) (136)
Tax rate (26) (27) (30) (26)
Minorities and other -- -- -- --
Adj. profit 353 325 219 392
Exceptional items -- -- -- 109
Net profit 353 325 219 501
yoy growth (%) 8.61 48.40 (56) 14.10
NPM 17.20 21.20 18.60 34.80
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 475 447 313 528
Depreciation (112) (151) (131) (138)
Tax paid (122) (122) (94) (136)
Working capital 928 488 474 14.10
Other operating items -- -- -- --
Operating cashflow 1,169 661 563 267
Capital expenditure 297 (209) (810) 30.20
Free cash flow 1,466 453 (247) 298
Equity raised 5,652 5,689 5,980 5,573
Investments 649 525 461 (139)
Debt financing/disposal 133 0.02 0.02 679
Dividends paid 111 95.40 95.40 95.40
Other items -- -- -- --
Net in cash 8,012 6,762 6,290 6,505
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Equity capital 63.60 63.60 63.60 63.60
Preference capital -- -- -- --
Reserves 4,254 4,288 3,937 3,633
Net worth 4,317 4,351 4,001 3,696
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) 298 322 377 321
Total liabilities 4,615 4,673 4,378 4,017
Fixed assets 2,132 2,157 2,096 1,750
Intangible assets
Investments 429 782 657 644
Deferred tax asset (net) 178 173 154 138
Net working capital 1,828 1,503 1,420 1,421
Inventories 103 77.30 75.20 49.90
Inventory Days -- 13.80 17.90 15.50
Sundry debtors 147 111 119 97.40
Debtor days -- 19.80 28.30 30.20
Other current assets 2,352 2,210 2,122 2,103
Sundry creditors (110) (110) (97) (68)
Creditor days -- 19.60 23.10 21.20
Other current liabilities (665) (785) (800) (761)
Cash 48.20 57.50 51.20 63.80
Total assets 4,615 4,673 4,378 4,017
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2014 Dec-2013 Dec-2012
Gross Sales 1,109 1,349 1,018 836 1,232
Excise Duty -- -- -- -- --
Net Sales 1,109 1,349 1,018 836 1,232
Other Operating Income -- -- -- -- --
Other Income 117 104 97.40 106 120
Total Income 1,226 1,454 1,116 943 1,352
Total Expenditure ** 957 1,175 623 465 589
PBIDT 268 278 493 478 763
Interest 1.15 1.17 0.01 1.69 --
PBDT 267 277 493 476 763
Depreciation 68 68.10 89.50 92.10 89
Minority Interest Before NP -- -- -- -- --
Tax 62.90 136 138 137 (80)
Deferred Tax (27) (24) -- -- --
Reported Profit After Tax 163 96.40 265 247 452
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 163 96.40 265 247 452
Extra-ordinary Items -- (214) -- -- (20)
Adjusted Profit After Extra-ordinary item 163 311 265 247 472
EPS (Unit Curr.) 5.14 3.03 8.34 7.78 14.20
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 63.60 63.60 63.60 63.60 63.60
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(%) 24.20 20.60 48.40 57.20 61.90
PBDTM(%) 24.10 20.50 48.40 57 61.90
PATM(%) 14.70 7.15 26.10 29.60 36.60