Jagran Prakashan Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | (9) | 0.92 | 9.80 | 17.50 |
Op profit growth | (26) | (8.80) | 8.31 | 32.30 |
EBIT growth | (35) | (11) | 6.44 | 38.30 |
Net profit growth | (8.80) | (14) | (0.90) | 13.90 |
Profitability ratios (%) | ||||
OPM | 20.60 | 25.30 | 28 | 28.40 |
EBIT margin | 15.20 | 21.40 | 24.20 | 24.90 |
Net profit margin | 13 | 13 | 15.20 | 16.90 |
RoCE | 12.10 | 17.60 | 20.50 | 24.10 |
RoNW | 3.45 | 3.57 | 4.59 | 6.34 |
RoA | 2.59 | 2.68 | 3.23 | 4.07 |
Per share ratios () | ||||
EPS | 9.99 | 9.99 | 10.70 | 10.70 |
Dividend per share | -- | 3 | 3 | -- |
Cash EPS | 4.54 | 5.26 | 6.69 | 7 |
Book value per share | 68.20 | 65.50 | 65.90 | 49.90 |
Valuation ratios | ||||
P/E | 4.56 | 17.20 | 17.90 | 14.90 |
P/CEPS | 10 | 32.60 | 28.60 | 22.90 |
P/B | 0.67 | 2.62 | 2.90 | 3.21 |
EV/EBIDTA | 3.27 | 8.52 | 9.12 | 9.02 |
Payout (%) | ||||
Dividend payout | -- | 31.20 | 28.20 | -- |
Tax payout | (1.70) | (33) | (32) | (34) |
Liquidity ratios | ||||
Debtor days | 102 | 88.90 | 77 | 71.20 |
Inventory days | 22 | 12.70 | 12.80 | 14 |
Creditor days | (34) | (30) | (26) | (24) |
Leverage ratios | ||||
Interest coverage | (9.60) | (18) | (16) | (9.50) |
Net debt / equity | 0.12 | 0.01 | -- | 0.33 |
Net debt / op. profit | 0.55 | 0.05 | (0.10) | 0.92 |
Cost breakup () | ||||
Material costs | (29) | (29) | (29) | (30) |
Employee costs | (20) | (17) | (16) | (16) |
Other costs | (31) | (28) | (27) | (26) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Revenue | 2,097 | 2,304 | 2,283 | 2,079 |
yoy growth (%) | (9) | 0.92 | 9.80 | 17.50 |
Raw materials | (601) | (664) | (652) | (629) |
As % of sales | 28.70 | 28.80 | 28.60 | 30.20 |
Employee costs | (417) | (400) | (374) | (323) |
As % of sales | 19.90 | 17.40 | 16.40 | 15.50 |
Other costs | (647) | (656) | (617) | (537) |
As % of sales | 30.80 | 28.50 | 27 | 25.80 |
Operating profit | 433 | 583 | 640 | 590 |
OPM | 20.60 | 25.30 | 28 | 28.40 |
Depreciation | (146) | (136) | (129) | (122) |
Interest expense | (33) | (27) | (35) | (55) |
Other income | 32.30 | 46.70 | 41.20 | 49.90 |
Profit before tax | 286 | 467 | 517 | 464 |
Taxes | (4.90) | (156) | (168) | (157) |
Tax rate | (1.70) | (33) | (32) | (34) |
Minorities and other | (7.50) | (11) | (1.80) | -- |
Adj. profit | 273 | 300 | 348 | 307 |
Exceptional items | -- | -- | -- | 44 |
Net profit | 273 | 300 | 348 | 351 |
yoy growth (%) | (8.80) | (14) | (0.90) | 13.90 |
NPM | 13 | 13 | 15.20 | 16.90 |
- Switch to
-
Tabular DataGraph
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Profit before tax | 286 | 467 | 517 | 464 |
Depreciation | (146) | (136) | (129) | (122) |
Tax paid | (4.90) | (156) | (168) | (157) |
Working capital | 431 | 374 | 485 | 147 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 566 | 549 | 706 | 332 |
Capital expenditure | 1,373 | 639 | 544 | 205 |
Free cash flow | 1,940 | 1,188 | 1,250 | 538 |
Equity raised | 2,221 | 2,459 | 2,711 | 2,117 |
Investments | 327 | 270 | 312 | 30.50 |
Debt financing/disposal | 89.30 | 283 | 14.40 | 292 |
Dividends paid | -- | 93.40 | 98.10 | -- |
Other items | -- | -- | -- | -- |
Net in cash | 4,576 | 4,293 | 4,387 | 2,977 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Equity capital | 56.20 | 59.30 | 62.30 | 65.40 |
Preference capital | -- | -- | -- | -- |
Reserves | 1,862 | 1,816 | 1,977 | 2,090 |
Net worth | 1,918 | 1,876 | 2,040 | 2,155 |
Minority interest | ||||
Debt | 281 | 406 | 148 | 308 |
Deferred tax liabilities (net) | 182 | 276 | 241 | 226 |
Total liabilities | 2,612 | 2,784 | 2,676 | 2,925 |
Fixed assets | 1,457 | 1,497 | 1,488 | 1,568 |
Intangible assets | ||||
Investments | 526 | 506 | 523 | 535 |
Deferred tax asset (net) | 49.60 | 56.40 | 60.70 | 55.70 |
Net working capital | 538 | 603 | 486 | 418 |
Inventories | 187 | 168 | 66.40 | 93.50 |
Inventory Days | 32.50 | -- | 10.50 | 15 |
Sundry debtors | 563 | 633 | 607 | 516 |
Debtor days | 98 | -- | 96.10 | 82.50 |
Other current assets | 163 | 171 | 170 | 151 |
Sundry creditors | (178) | (164) | (134) | (147) |
Creditor days | 30.90 | -- | 21.20 | 23.50 |
Other current liabilities | (198) | (205) | (223) | (195) |
Cash | 41.30 | 122 | 118 | 349 |
Total assets | 2,612 | 2,784 | 2,676 | 2,925 |
- Switch to
-
ConsolidatedStandalone
Particulars ( Rupees In Crores.) | Dec-2020 | Sep-2020 | Jun-2020 | Mar-2020 | Dec-2019 |
---|---|---|---|---|---|
Gross Sales | 403 | 289 | 191 | 446 | 553 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 403 | 289 | 191 | 446 | 553 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 18.50 | 11.10 | 13.60 | 4.01 | 10.30 |
Total Income | 421 | 300 | 205 | 450 | 563 |
Total Expenditure ** | 278 | 246 | 225 | 391 | 406 |
PBIDT | 143 | 53.90 | (21) | 58.30 | 157 |
Interest | 8.21 | 8.60 | 7.69 | 8.14 | 8.05 |
PBDT | 135 | 45.30 | (28) | 50.10 | 149 |
Depreciation | 32.10 | 32.20 | 32.30 | 37.10 | 37 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 6.83 | 8 | 17.20 | 17.20 | 23.80 |
Deferred Tax | 19 | (5) | (34) | (12) | 6.84 |
Reported Profit After Tax | 76.90 | 10.20 | (44) | 7.75 | 81.60 |
Minority Interest After NP | (1) | (2.80) | (4.70) | (3.50) | 5.71 |
Net Profit after Minority Interest | 77.90 | 12.90 | (40) | 11.20 | 75.90 |
Extra-ordinary Items | (3.50) | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 81.40 | 12.90 | (40) | 11.20 | 75.90 |
EPS (Unit Curr.) | 2.77 | 0.46 | (1.40) | 0.39 | 2.56 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 56.20 | 56.20 | 56.20 | 56.20 | 58.60 |
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(%) | 35.50 | 18.60 | (11) | 13.10 | 28.40 |
PBDTM(%) | 33.50 | 15.70 | (15) | 11.30 | 27 |
PATM(%) | 19.10 | 3.51 | (23) | 1.74 | 14.80 |