IFGL Refractories Financial Statements

IFGL Refractories Profit & Loss Statement

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 11.40 9.82 9.11 --
Op profit growth 69.60 (14) 6.79 --
EBIT growth 135 (19) 12.70 --
Net profit growth 237 (59) (5.70) --
Profitability ratios (%)        
OPM 15.20 9.98 12.70 13
EBIT margin 12.50 5.91 7.96 7.71
Net profit margin 6.42 2.12 5.64 6.53
RoCE 13.50 6.07 7.85 --
RoNW 1.93 0.62 1.64 --
RoA 1.74 0.54 1.39 --
Per share ratios ()        
EPS 18.20 5.40 13.10 171
Dividend per share 10 2.50 2 2
Cash EPS 4.72 (8) 0.92 20.30
Book value per share 247 224 209 2,352
Valuation ratios        
P/E 17.40 17.20 19.20 --
P/CEPS 67 (12) 272 --
P/B 1.28 0.41 1.20 --
EV/EBIDTA 5.76 2.81 8.48 --
Payout (%)        
Dividend payout -- -- 15.30 14.40
Tax payout (47) (21) (25) (8.40)
Liquidity ratios        
Debtor days 78.40 98.50 112 --
Inventory days 55.30 49.80 44.10 --
Creditor days (59) (55) (61) --
Leverage ratios        
Interest coverage (42) (15) (17) (13)
Net debt / equity (0.10) (0.10) 0.04 0.04
Net debt / op. profit (0.80) (0.50) 0.30 0.28
Cost breakup ()        
Material costs (46) (50) (50) (47)
Employee costs (15) (16) (15) (16)
Other costs (24) (24) (22) (24)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 1,022 917 835 766
yoy growth (%) 11.40 9.82 9.11 --
Raw materials (474) (459) (421) (362)
As % of sales 46.40 50 50.40 47.30
Employee costs (152) (150) (127) (121)
As % of sales 14.90 16.40 15.20 15.80
Other costs (241) (216) (181) (183)
As % of sales 23.60 23.60 21.70 24
Operating profit 155 91.60 106 99.20
OPM 15.20 9.98 12.70 13
Depreciation (49) (48) (44) (44)
Interest expense (3.10) (3.60) (4) (4.50)
Other income 20.50 11 4.38 3.90
Profit before tax 124 50.60 62.50 54.50
Taxes (59) (11) (15) (4.60)
Tax rate (47) (21) (25) (8.40)
Minorities and other -- -- -- 0.01
Adj. profit 65.60 40.10 47.10 50
Exceptional items -- (21) -- --
Net profit 65.60 19.50 47.10 50
yoy growth (%) 237 (59) (5.70) --
NPM 6.42 2.12 5.64 6.53
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 124 50.60 62.50 54.50
Depreciation (49) (48) (44) (44)
Tax paid (59) (11) (15) (4.60)
Working capital 153 (31) 30.50 --
Other operating items -- -- -- --
Operating cashflow 170 (39) 33.90 --
Capital expenditure 110 58.30 (58) --
Free cash flow 280 19.50 (24) --
Equity raised 1,439 1,469 1,449 --
Investments 115 80.50 (81) --
Debt financing/disposal (3.70) (35) 80 --
Dividends paid -- -- 7.21 7.21
Other items -- -- -- --
Net in cash 1,830 1,534 1,431 --
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 36 36 36 36
Preference capital -- -- -- --
Reserves 854 773 759 716
Net worth 890 809 795 752
Minority interest
Debt 63.70 64.70 89.40 112
Deferred tax liabilities (net) 45.80 11.70 9.56 35.30
Total liabilities 1,000 885 894 900
Fixed assets 438 447 460 470
Intangible assets
Investments 128 93.70 46.10 13.20
Deferred tax asset (net) -- 5.62 5.03 32.20
Net working capital 244 228 294 304
Inventories 168 142 157 108
Inventory Days 59.90 56.40 -- 47.30
Sundry debtors 228 211 229 284
Debtor days 81.50 83.80 -- 124
Other current assets 31.60 19.50 39.70 41.90
Sundry creditors (157) (125) (125) (126)
Creditor days 56 49.60 -- 55
Other current liabilities (27) (19) (5.80) (5)
Cash 191 111 87.90 81.10
Total assets 1,000 885 894 900
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2021 Jun-2021 Mar-2021 Dec-2020 Sep-2020
Gross Sales 310 275 284 289 246
Excise Duty -- -- -- -- --
Net Sales 310 275 284 289 246
Other Operating Income -- -- -- -- --
Other Income 3.84 3.08 4.42 10.70 2.21
Total Income 314 278 288 300 248
Total Expenditure ** 273 242 239 240 207
PBIDT 40.70 35.70 48.50 59.60 41.30
Interest 0.99 0.85 0.88 0.60 0.85
PBDT 39.70 34.90 47.60 59 40.40
Depreciation 12 11.80 12.40 11.80 12.50
Minority Interest Before NP -- -- -- -- --
Tax 9.43 6.36 15.80 10 5.81
Deferred Tax (1.80) (1.20) 22 (0.10) 1.50
Reported Profit After Tax 20 17.90 (2.50) 37.30 20.60
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 20 17.90 (2.50) 37.30 20.60
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 20 17.90 (2.50) 37.30 20.60
EPS (Unit Curr.) 5.55 4.96 (0.70) 10.30 5.73
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 36 36 36 36 36
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(%) 13.10 13 17.10 20.60 16.80
PBDTM(%) 12.80 12.70 16.80 20.40 16.40
PATM(%) 6.46 6.50 (0.90) 12.90 8.38
Open ZERO Brokerage Demat Account
Open ZERO Brokerage Demat Account

  • 0

    Delivery Brokerage for Lifetime

  • 20

    Per order for Intraday, F&O, Currency & Commodity