Info Edge (India) Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 32.80 11.30 18.70 2.05
Op profit growth 44.30 45.70 92.20 428
EBIT growth 57.20 624 (93) 681
Net profit growth (146) (2,264) (117) 464
Profitability ratios (%)        
OPM 28.40 26.10 20 12.30
EBIT margin 32.70 27.60 4.25 68.10
Net profit margin (18) 51.80 (2.70) 18.10
RoCE 19.90 15.10 2.42 30.30
RoNW (2.80) 7.04 (0.40) 2.29
RoA (2.80) 7.08 (0.40) 2.02
Per share ratios ()        
EPS -- 41.20 -- 9.15
Dividend per share 6 5.50 4.50 3
Cash EPS (23) 39.70 (4.70) 9.24
Book value per share 180 168 132 128
Valuation ratios        
P/E -- 28.30 -- 84.10
P/CEPS (87) 29.40 (172) 83.20
P/B 11.30 6.94 6.08 6.03
EV/EBIDTA 51.30 46.40 133 17.20
Payout (%)        
Dividend payout (39) 15.70 (185) 32.20
Tax payout (28) (31) (127) (11)
Liquidity ratios        
Debtor days 2.08 2.65 4.34 8.86
Inventory days 0.10 0.30 0.18 --
Creditor days (24) (29) (22) (37)
Leverage ratios        
Interest coverage (52) (799) (162) (5,851)
Net debt / equity (0.20) (0.10) (0.20) (0.10)
Net debt / op. profit (1.20) (0.60) (1.70) (1.70)
Cost breakup ()        
Material costs (0.20) (1.20) (1.30) --
Employee costs (45) (46) (51) (51)
Other costs (27) (26) (27) (37)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 1,312 988 888 748
yoy growth (%) 32.80 11.30 18.70 2.05
Raw materials (2.10) (12) (12) --
As % of sales 0.16 1.23 1.33 --
Employee costs (585) (459) (457) (382)
As % of sales 44.60 46.40 51.40 51.10
Other costs (353) (259) (242) (273)
As % of sales 26.90 26.20 27.30 36.50
Operating profit 373 258 177 92.20
OPM 28.40 26.10 20 12.30
Depreciation (48) (30) (33) (24)
Interest expense (8.20) (0.30) (0.20) (0.10)
Other income 104 44.60 (107) 441
Profit before tax 421 273 37.50 509
Taxes (120) (84) (48) (57)
Tax rate (28) (31) (127) (11)
Minorities and other 8.13 11 19 17.70
Adj. profit 309 199 8.72 469
Exceptional items 182 313 (32) (32)
Net profit (238) 512 (24) 136
yoy growth (%) (146) (2,264) (117) 464
NPM (18) 51.80 (2.70) 18.10
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 421 273 37.50 509
Depreciation (48) (30) (33) (24)
Tax paid (120) (84) (48) (57)
Working capital 638 28 609 556
Other operating items -- -- -- --
Operating cashflow 892 187 566 984
Capital expenditure 318 130 11.20 (106)
Free cash flow 1,210 317 577 878
Equity raised 2,833 2,018 2,042 1,897
Investments 870 1,250 290 29.50
Debt financing/disposal 77.40 0.86 0.02 (0.20)
Dividends paid 73.60 66.90 36.30 36.30
Other items -- -- -- --
Net in cash 5,064 3,653 2,945 2,840
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 122 122 122 121
Preference capital -- -- -- --
Reserves 2,073 2,421 1,923 1,471
Net worth 2,196 2,543 2,045 1,592
Minority interest
Debt 77.30 0.83 0.76 0.97
Deferred tax liabilities (net) 6.93 1.34 1.86 7.54
Total liabilities 2,280 2,531 2,032 1,586
Fixed assets 242 90.20 87.90 158
Intangible assets
Investments 1,133 1,204 1,565 551
Deferred tax asset (net) 35.10 45.10 49.70 34.40
Net working capital 340 931 170 539
Inventories -- 0.04 0.75 0.86
Inventory Days -- -- 0.28 0.35
Sundry debtors 9.12 6.75 5.82 8.52
Debtor days 2.54 -- 2.15 3.50
Other current assets 952 1,584 729 1,004
Sundry creditors (63) (67) (62) (53)
Creditor days 17.60 -- 22.70 21.60
Other current liabilities (557) (592) (504) (422)
Cash 529 260 160 303
Total assets 2,280 2,531 2,032 1,586
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2020 Mar-2020 Sep-2019 Mar-2019 Sep-2018
Gross Sales 546 663 649 594 557
Excise Duty -- -- -- -- --
Net Sales 546 663 649 594 557
Other Operating Income -- -- -- -- --
Other Income 433 229 57.80 648 88.40
Total Income 979 891 707 1,242 646
Total Expenditure ** 485 754 914 504 644
PBIDT 494 137 (207) 739 1.04
Interest 3.06 3.86 4.34 0.64 0.47
PBDT 491 134 (212) 738 0.57
Depreciation 25.30 25.30 22.40 10.60 11.60
Minority Interest Before NP -- -- -- -- --
Tax 46.20 54 56.70 71.40 54.40
Deferred Tax (2.50) (2.70) 12 0.76 (2.30)
Reported Profit After Tax 422 57 (303) 655 (63)
Minority Interest After NP -- (2.30) (5.90) (4.40) (7)
Net Profit after Minority Interest 422 59.30 (297) 660 (56)
Extra-ordinary Items 342 184 (1.10) 582 34.60
Adjusted Profit After Extra-ordinary item 79.30 (124) (296) 77.70 (91)
EPS (Unit Curr.) 34 4.84 (24) 54 (4.60)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 123 123 123 122 122
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(%) 90.40 20.70 (32) 124 0.19
PBDTM(%) -- -- -- -- --
PATM(%) 77.20 8.60 (47) 110 (11)