IVRCL Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (34) | (26) | (13) | (22) |
| Op profit growth | (78) | 42.90 | (57) | 45.90 |
| EBIT growth | (34) | 36.90 | (43) | 19.50 |
| Net profit growth | (13) | 279 | (59) | (10) |
| Profitability ratios (%) | ||||
| OPM | (4.20) | (13) | (6.50) | (13) |
| EBIT margin | (20) | (20) | (11) | (17) |
| Net profit margin | (152) | (115) | (22) | (47) |
| RoCE | (3.90) | (4.50) | (2.80) | (4.80) |
| RoNW | 18.20 | 44.50 | 26.60 | (122) |
| RoA | (7.40) | (6.40) | (1.40) | (3.40) |
| Per share ratios () | ||||
| EPS | -- | -- | -- | -- |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | (27) | (32) | (9.70) | (22) |
| Book value per share | (46) | (21) | (10) | (4) |
| Valuation ratios | ||||
| P/E | -- | -- | -- | -- |
| P/CEPS | -- | (0.10) | (0.50) | (0.30) |
| P/B | -- | (0.10) | (0.50) | (1.60) |
| EV/EBIDTA | (857) | (83) | (111) | (32) |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | 0.01 | 0.74 | (65) | (2.50) |
| Liquidity ratios | ||||
| Debtor days | 346 | 273 | 254 | 241 |
| Inventory days | 323 | 215 | 164 | 146 |
| Creditor days | (377) | (254) | (232) | (197) |
| Leverage ratios | ||||
| Interest coverage | 0.17 | 0.29 | 0.24 | 0.47 |
| Net debt / equity | (2.50) | (4.90) | (13) | (33) |
| Net debt / op. profit | (174) | (34) | (62) | (25) |
| Cost breakup () | ||||
| Material costs | (5.20) | (13) | (14) | (21) |
| Employee costs | (6.20) | (5.80) | (6.30) | (6.30) |
| Other costs | (93) | (93) | (86) | (86) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Revenue | 1,253 | 1,903 | 2,589 | 2,987 |
| yoy growth (%) | (34) | (26) | (13) | (22) |
| Raw materials | (65) | (256) | (368) | (634) |
| As % of sales | 5.23 | 13.40 | 14.20 | 21.20 |
| Employee costs | (78) | (110) | (164) | (187) |
| As % of sales | 6.19 | 5.80 | 6.32 | 6.25 |
| Other costs | (1,162) | (1,778) | (2,226) | (2,555) |
| As % of sales | 92.80 | 93.40 | 86 | 85.50 |
| Operating profit | (52) | (240) | (168) | (389) |
| OPM | (4.20) | (13) | (6.50) | (13) |
| Depreciation | (242) | (284) | (183) | (178) |
| Interest expense | (1,493) | (1,325) | (1,194) | (1,060) |
| Other income | 41.60 | 138 | 69.80 | 68.40 |
| Profit before tax | (1,746) | (1,711) | (1,476) | (1,557) |
| Taxes | (0.20) | (13) | 955 | 39.40 |
| Tax rate | 0.01 | 0.74 | (65) | (2.50) |
| Minorities and other | 17.70 | 9.86 | 267 | 97.50 |
| Adj. profit | (1,729) | (1,713) | (253) | (1,421) |
| Exceptional items | (173) | (475) | (324) | 25.30 |
| Net profit | (1,902) | (2,189) | (577) | (1,395) |
| yoy growth (%) | (13) | 279 | (59) | (10) |
| NPM | (152) | (115) | (22) | (47) |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Profit before tax | (1,746) | (1,711) | (1,476) | (1,557) |
| Depreciation | (242) | (284) | (183) | (178) |
| Tax paid | (0.20) | (13) | 955 | 39.40 |
| Working capital | (3,991) | (2,456) | (1,616) | (1,133) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | (5,979) | (4,463) | (2,320) | (2,829) |
| Capital expenditure | 733 | 287 | 999 | (117) |
| Free cash flow | (5,246) | (4,176) | (1,321) | (2,945) |
| Equity raised | 956 | 3,292 | 2,322 | 3,019 |
| Investments | 437 | 521 | 61.40 | 72.70 |
| Debt financing/disposal | 7,023 | 3,555 | 5,129 | 2,341 |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 3,170 | 3,191 | 6,192 | 2,487 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Equity capital | 157 | 157 | 157 | 146 |
| Preference capital | -- | -- | -- | -- |
| Reserves | (3,727) | (1,823) | (947) | (440) |
| Net worth | (3,570) | (1,666) | (790) | (294) |
| Minority interest | ||||
| Debt | 9,304 | 8,451 | 10,723 | 9,995 |
| Deferred tax liabilities (net) | 22.50 | 20 | 34.20 | 36.20 |
| Total liabilities | 5,874 | 6,943 | 10,051 | 10,089 |
| Fixed assets | 3,752 | 3,958 | 6,978 | 6,905 |
| Intangible assets | ||||
| Investments | 547 | 544 | 85 | 132 |
| Deferred tax asset (net) | 998 | 996 | 991 | 35.60 |
| Net working capital | 354 | 1,195 | 1,793 | 2,843 |
| Inventories | 1,131 | 1,089 | 1,152 | 1,172 |
| Inventory Days | 330 | 209 | 162 | 143 |
| Sundry debtors | 1,090 | 1,285 | 1,561 | 2,041 |
| Debtor days | 318 | 246 | 220 | 249 |
| Other current assets | 3,772 | 3,541 | 4,006 | 4,210 |
| Sundry creditors | (1,400) | (1,293) | (1,687) | (1,813) |
| Creditor days | 408 | 248 | 238 | 221 |
| Other current liabilities | (4,238) | (3,427) | (3,240) | (2,768) |
| Cash | 223 | 249 | 205 | 173 |
| Total assets | 5,874 | 6,943 | 10,051 | 10,089 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Sep-2006 | Jun-2006 | - | - | - |
|---|---|---|---|---|---|
| Gross Sales | 457 | 470 | -- | -- | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 457 | 470 | -- | -- | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 5.58 | 0.95 | -- | -- | -- |
| Total Income | 462 | 471 | -- | -- | -- |
| Total Expenditure ** | 408 | 428 | -- | -- | -- |
| PBIDT | 54.70 | 42.20 | -- | -- | -- |
| Interest | 13.10 | 7.74 | -- | -- | -- |
| PBDT | 41.60 | 34.40 | -- | -- | -- |
| Depreciation | 5.43 | 4.30 | -- | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 6.85 | 5.68 | -- | -- | -- |
| Deferred Tax | 1.15 | -- | -- | -- | -- |
| Reported Profit After Tax | 28 | 24.10 | -- | -- | -- |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 28 | 24.10 | -- | -- | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 28 | 24.10 | -- | -- | -- |
| EPS (Unit Curr.) | 2.58 | -- | -- | -- | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 21.80 | 21.80 | -- | -- | -- |
| 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(%) | 12 | 8.98 | -- | -- | -- |
| PBDTM(%) | 9.11 | 7.33 | -- | -- | -- |
| PATM(%) | 6.12 | 5.14 | -- | -- | -- |
