K P R Mill Financial Statements

K P R Mill Annually Results

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 5.29 10.90 7.38 8.31
Op profit growth 33.40 8.12 2.13 20
EBIT growth 38.40 16 1.86 29.30
Net profit growth 36.80 29.70 1.24 36.10
Profitability ratios (%)        
OPM 23.50 18.60 19 20
EBIT margin 20.40 15.50 14.90 15.70
Net profit margin 14.60 11.20 9.60 10.20
RoCE 24.90 20.80 20.30 21.20
RoNW 6.11 5.48 5.08 6.01
RoA 4.44 3.75 3.27 3.44
Per share ratios ()        
EPS 74.90 54.70 39.30 38.80
Dividend per share 4.50 4.50 0.75 0.75
Cash EPS 53.60 34.80 20.40 18.60
Book value per share 342 271 212 174
Valuation ratios        
P/E 2.84 1.24 3.23 3.39
P/CEPS 3.98 1.95 6.22 7.08
P/B 0.62 0.25 0.60 0.76
EV/EBIDTA 9.11 4.50 8.99 9.47
Payout (%)        
Dividend payout 5.01 8.26 1.91 1.93
Tax payout (25) (20) (27) (24)
Liquidity ratios        
Debtor days 37.80 45.10 45.90 49.30
Inventory days 84.20 73.80 70.80 67.30
Creditor days (17) (26) (31) (34)
Leverage ratios        
Interest coverage (22) (10) (8.70) (6.80)
Net debt / equity 0.25 0.34 0.39 0.57
Net debt / op. profit 0.70 1.02 1.07 1.30
Cost breakup ()        
Material costs (56) (59) (61) (60)
Employee costs (11) (12) (9.90) (9.90)
Other costs (9.70) (10) (10) (9.70)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 3,530 3,353 3,024 2,817
yoy growth (%) 5.29 10.90 7.38 8.31
Raw materials (1,963) (1,987) (1,841) (1,702)
As % of sales 55.60 59.30 60.90 60.40
Employee costs (394) (394) (300) (278)
As % of sales 11.20 11.80 9.93 9.88
Other costs (344) (349) (308) (273)
As % of sales 9.74 10.40 10.20 9.69
Operating profit 830 622 575 563
OPM 23.50 18.60 19 20
Depreciation (147) (137) (140) (149)
Interest expense (33) (50) (52) (64)
Other income 38.80 36.50 14.20 27.50
Profit before tax 689 472 398 377
Taxes (174) (95) (108) (90)
Tax rate (25) (20) (27) (24)
Minorities and other -- -- -- --
Adj. profit 515 377 290 287
Exceptional items -- -- -- --
Net profit 515 377 290 287
yoy growth (%) 36.80 29.70 1.24 36.10
NPM 14.60 11.20 9.60 10.20
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 689 472 398 377
Depreciation (147) (137) (140) (149)
Tax paid (174) (95) (108) (90)
Working capital 879 923 523 334
Other operating items -- -- -- --
Operating cashflow 1,248 1,162 673 471
Capital expenditure 897 448 (295) (417)
Free cash flow 2,145 1,611 378 54.60
Equity raised 2,352 2,035 1,886 1,714
Investments 235 9.11 (52) (51)
Debt financing/disposal (56) (11) 76.80 140
Dividends paid 25.80 25.80 5.54 5.54
Other items -- -- -- --
Net in cash 4,702 3,669 2,294 1,863
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 34.40 34.40 36.30 37
Preference capital -- -- -- --
Reserves 2,316 1,831 1,754 1,533
Net worth 2,350 1,866 1,790 1,570
Minority interest
Debt 657 788 856 648
Deferred tax liabilities (net) 66.70 70.50 79 78.10
Total liabilities 3,074 2,724 2,725 2,296
Fixed assets 1,284 1,328 1,149 1,224
Intangible assets
Investments 235 9.11 2.10 14.10
Deferred tax asset (net) 37.30 37.90 32.10 29.50
Net working capital 1,441 1,195 1,467 997
Inventories 913 716 1,006 640
Inventory Days 94.40 77.90 -- 77.30
Sundry debtors 321 409 528 420
Debtor days 33.20 44.60 -- 50.60
Other current assets 421 266 213 223
Sundry creditors (122) (132) (222) (255)
Creditor days 12.60 14.40 -- 30.80
Other current liabilities (92) (64) (58) (31)
Cash 77.30 154 74.80 31.80
Total assets 3,074 2,724 2,725 2,296
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2018 Mar-2017
Gross Sales 3,427 3,206 3,264 2,901 2,817
Excise Duty -- -- -- -- --
Net Sales 3,427 3,206 3,264 2,901 2,817
Other Operating Income 103 147 120 123 --
Other Income 38.80 36.50 36.90 15.10 27.50
Total Income 3,569 3,389 3,421 3,040 2,844
Total Expenditure ** 2,701 2,731 2,772 2,450 2,253
PBIDT 868 658 649 589 591
Interest 32.80 49.70 48.90 51.60 64.50
PBDT 836 609 600 538 526
Depreciation 147 137 131 140 149
Minority Interest Before NP -- -- -- -- --
Tax 177 109 135 103 75.40
Deferred Tax (3.30) (14) (1.80) 4.66 14.70
Reported Profit After Tax 515 377 335 290 287
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 515 377 335 290 287
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 515 377 335 290 287
EPS (Unit Curr.) 74.90 52.90 46.10 39.30 38.20
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 90 90 15 15 15
Equity 34.40 34.40 36.30 37 37
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(%) 25.30 20.50 19.90 20.30 21
PBDTM(%) 24.40 19 18.40 18.50 18.70
PATM(%) 15 11.80 10.30 10 10.20
Open ZERO Brokerage Demat Account