Today's Top Gainer
SYMBOL | CMP | Chg (%) |
---|---|---|
Note:Top Gainer - Nifty 50 More
Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 27.80 | 9.54 | 6.17 | 5.14 |
Op profit growth | 21.80 | 9.74 | (0.90) | (2.50) |
EBIT growth | 21 | 15 | (3.70) | (28) |
Net profit growth | 14 | 64.40 | 1.97 | (37) |
Profitability ratios (%) | ||||
OPM | 18.70 | 19.60 | 19.50 | 20.90 |
EBIT margin | 12.40 | 13.10 | 12.50 | 13.70 |
Net profit margin | 5.96 | 6.68 | 4.45 | 4.63 |
RoCE | 12.60 | 11.30 | 10.40 | 10.90 |
RoNW | 3.03 | 2.90 | 1.88 | 1.95 |
RoA | 1.51 | 1.44 | 0.93 | 0.92 |
Per share ratios () | ||||
EPS | 9.40 | 8.24 | 4.81 | 4.71 |
Dividend per share | 1.20 | 1.20 | 1 | 1 |
Cash EPS | (1) | (0.20) | (3.20) | (2.90) |
Book value per share | 81.40 | 73.60 | 68.60 | 64.80 |
Valuation ratios | ||||
P/E | 14.60 | 17.20 | 16.20 | 19.60 |
P/CEPS | (135) | (818) | (25) | (32) |
P/B | 1.68 | 1.93 | 1.14 | 1.43 |
EV/EBIDTA | 9.33 | 11.50 | 7.93 | 9.10 |
Payout (%) | ||||
Dividend payout | -- | -- | 24 | 24.50 |
Tax payout | (31) | (15) | (23) | (32) |
Liquidity ratios | ||||
Debtor days | 76.60 | 66.40 | 47.40 | 45.40 |
Inventory days | 79.80 | 99.80 | 119 | 131 |
Creditor days | (56) | (62) | (68) | (74) |
Leverage ratios | ||||
Interest coverage | (3.30) | (2.70) | (1.90) | (2) |
Net debt / equity | 0.91 | 0.96 | 0.86 | 1 |
Net debt / op. profit | 2.51 | 2.93 | 2.69 | 2.92 |
Cost breakup () | ||||
Material costs | (54) | (50) | (50) | (49) |
Employee costs | (9.90) | (12) | (12) | (10) |
Other costs | (18) | (19) | (19) | (20) |
Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Revenue | 1,296 | 1,014 | 926 | 872 |
yoy growth (%) | 27.80 | 9.54 | 6.17 | 5.14 |
Raw materials | (699) | (509) | (464) | (427) |
As % of sales | 53.90 | 50.20 | 50.20 | 49 |
Employee costs | (128) | (117) | (108) | (89) |
As % of sales | 9.88 | 11.50 | 11.70 | 10.20 |
Other costs | (227) | (189) | (173) | (173) |
As % of sales | 17.50 | 18.70 | 18.60 | 19.90 |
Operating profit | 242 | 198 | 181 | 182 |
OPM | 18.70 | 19.60 | 19.50 | 20.90 |
Depreciation | (86) | (69) | (67) | (64) |
Interest expense | (49) | (48) | (62) | (60) |
Other income | 4.46 | 3.44 | 1.84 | 1.58 |
Profit before tax | 111 | 84.50 | 53.20 | 59.80 |
Taxes | (34) | (13) | (12) | (19) |
Tax rate | (31) | (15) | (23) | (32) |
Minorities and other | -- | -- | -- | -- |
Adj. profit | 77.20 | 71.90 | 41.20 | 40.40 |
Exceptional items | -- | (4.20) | -- | -- |
Net profit | 77.20 | 67.70 | 41.20 | 40.40 |
yoy growth (%) | 14 | 64.40 | 1.97 | (37) |
NPM | 5.96 | 6.68 | 4.45 | 4.63 |
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Profit before tax | 111 | 84.50 | 53.20 | 59.80 |
Depreciation | (86) | (69) | (67) | (64) |
Tax paid | (34) | (13) | (12) | (19) |
Working capital | 265 | 217 | 31 | 9.79 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 257 | 220 | 4.89 | (14) |
Capital expenditure | (84) | (185) | 154 | 64.30 |
Free cash flow | 173 | 34.70 | 159 | 50.30 |
Equity raised | 960 | 935 | 948 | 972 |
Investments | (0.50) | 0.50 | -- | -- |
Debt financing/disposal | 296 | 280 | 242 | 184 |
Dividends paid | -- | -- | 8.22 | 8.22 |
Other items | -- | -- | -- | -- |
Net in cash | 1,428 | 1,250 | 1,358 | 1,214 |
Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Equity capital | 24.70 | 16.40 | 16.40 | 16.40 |
Preference capital | -- | -- | -- | -- |
Reserves | 732 | 653 | 589 | 547 |
Net worth | 756 | 669 | 605 | 564 |
Minority interest | ||||
Debt | 661 | 635 | 598 | 505 |
Deferred tax liabilities (net) | 37 | -- | 47 | 38.50 |
Total liabilities | 1,454 | 1,304 | 1,250 | 1,107 |
Fixed assets | 792 | 751 | 731 | 689 |
Intangible assets | ||||
Investments | 1.02 | 2.60 | 3.62 | 3.12 |
Deferred tax asset (net) | 24.10 | 0.46 | 57.20 | 8.44 |
Net working capital | 606 | 523 | 441 | 387 |
Inventories | 364 | 303 | 264 | 291 |
Inventory Days | -- | 85.30 | 94.90 | 115 |
Sundry debtors | 350 | 287 | 256 | 112 |
Debtor days | -- | 80.90 | 92.30 | 44.30 |
Other current assets | 147 | 170 | 98 | 160 |
Sundry creditors | (171) | (178) | (143) | (132) |
Creditor days | -- | 50 | 51.50 | 52 |
Other current liabilities | (84) | (60) | (34) | (44) |
Cash | 31.70 | 27.20 | 16.50 | 19.20 |
Total assets | 1,454 | 1,304 | 1,250 | 1,107 |
Particulars ( Rupees In Crores.) | Sep-2019 | Jun-2019 | Mar-2019 | Dec-2018 | Sep-2018 |
---|---|---|---|---|---|
Gross Sales | 298 | 397 | 452 | 405 | 389 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 298 | 397 | 452 | 405 | 389 |
Other Operating Income | 22.80 | 5.91 | 5.92 | 6.30 | 5.84 |
Other Income | 0.82 | 0.68 | 0.05 | 0.53 | 0.31 |
Total Income | 322 | 404 | 458 | 412 | 395 |
Total Expenditure ** | 278 | 335 | 374 | 333 | 320 |
PBIDT | 43.80 | 69.20 | 84 | 78.80 | 75.50 |
Interest | 13.60 | 12.10 | 12.60 | 13.40 | 16.40 |
PBDT | 30.20 | 57.10 | 71.40 | 65.50 | 59.10 |
Depreciation | 20.50 | 20.30 | 23.20 | 23.50 | 23.60 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 0.94 | 11.80 | 12.20 | 13 | 12.40 |
Deferred Tax | 2.38 | (0.20) | 2.64 | (0.40) | (1.30) |
Reported Profit After Tax | 6.37 | 25.20 | 33.30 | 29.40 | 24.40 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 6.37 | 25.20 | 33.30 | 29.40 | 24.40 |
Extra-ordinary Items | (12) | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 18.50 | 25.20 | 33.30 | 29.40 | 24.40 |
EPS (Unit Curr.) | 0.52 | 2.05 | 2.70 | 2.38 | 1.98 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 24.70 | 24.70 | 24.70 | 24.70 | 24.70 |
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(%) | 14.70 | 17.40 | 18.60 | 19.40 | 19.40 |
PBDTM(%) | 10.10 | 14.40 | 15.80 | 16.20 | 15.20 |
PATM(%) | 2.14 | 6.35 | 7.38 | 7.24 | 6.28 |