Y/e 31 Mar | - | - | - | - |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | -- | -- | -- | -- |
Op profit growth | -- | -- | -- | -- |
EBIT growth | -- | -- | -- | -- |
Net profit growth | -- | -- | -- | -- |
Profitability ratios (%) | ||||
OPM | -- | -- | -- | -- |
EBIT margin | -- | -- | -- | -- |
Net profit margin | -- | -- | -- | -- |
RoCE | -- | -- | -- | -- |
RoNW | -- | -- | -- | -- |
RoA | -- | -- | -- | -- |
Per share ratios () | ||||
EPS | -- | -- | -- | -- |
Dividend per share | -- | -- | -- | -- |
Cash EPS | -- | -- | -- | -- |
Book value per share | -- | -- | -- | -- |
Valuation ratios | ||||
P/E | -- | -- | -- | -- |
P/CEPS | -- | -- | -- | -- |
P/B | -- | -- | -- | -- |
EV/EBIDTA | -- | -- | -- | -- |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | -- | -- | -- | -- |
Liquidity ratios | ||||
Debtor days | -- | -- | -- | -- |
Inventory days | -- | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Leverage ratios | ||||
Interest coverage | -- | -- | -- | -- |
Net debt / equity | -- | -- | -- | -- |
Net debt / op. profit | -- | -- | -- | -- |
Cost breakup () | ||||
Material costs | -- | -- | -- | -- |
Employee costs | -- | -- | -- | -- |
Other costs | -- | -- | -- | -- |
Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Revenue | 274 | 220 | 268 | 276 |
yoy growth (%) | 24.50 | (18) | (2.90) | (7.70) |
Raw materials | (176) | (135) | (167) | (175) |
As % of sales | 64.40 | 61.20 | 62.40 | 63.40 |
Employee costs | (27) | (32) | (34) | (31) |
As % of sales | 10 | 14.50 | 12.80 | 11.40 |
Other costs | (30) | (41) | (38) | (40) |
As % of sales | 10.80 | 18.50 | 14.20 | 14.40 |
Operating profit | 40.80 | 12.50 | 28.20 | 29.90 |
OPM | 14.90 | 5.69 | 10.50 | 10.80 |
Depreciation | (9.70) | (7.70) | (7.90) | (7) |
Interest expense | (2.70) | (1.50) | (1.50) | (1.90) |
Other income | 2.87 | 2.94 | 2.45 | 1.89 |
Profit before tax | 31.30 | 6.29 | 21.20 | 22.80 |
Taxes | (7.10) | 1.18 | (1.20) | (2.40) |
Tax rate | (23) | 18.80 | (5.80) | (11) |
Minorities and other | -- | -- | -- | -- |
Adj. profit | 24.20 | 7.47 | 20 | 20.40 |
Exceptional items | -- | -- | -- | -- |
Net profit | 24.60 | 7.41 | 20 | 20.40 |
yoy growth (%) | 231 | (63) | (2.10) | (8.90) |
NPM | 8.96 | 3.37 | 7.46 | 7.40 |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Profit before tax | 31.30 | 6.29 | 21.20 | 22.80 |
Depreciation | (9.70) | (7.70) | (7.90) | (7) |
Tax paid | (7.10) | 1.18 | (1.20) | (2.40) |
Working capital | 15.60 | 11.20 | -- | (11) |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 30.10 | 10.90 | 12.10 | 2.26 |
Capital expenditure | 71 | 42.90 | -- | (43) |
Free cash flow | 101 | 53.80 | 12.10 | (41) |
Equity raised | 378 | 419 | 421 | 413 |
Investments | 69.30 | (21) | -- | 20.70 |
Debt financing/disposal | 6.82 | 18.40 | -- | (18) |
Dividends paid | -- | -- | 6.38 | 6.38 |
Other items | -- | -- | -- | -- |
Net in cash | 555 | 471 | 439 | 381 |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Equity capital | 16 | 16 | 16 | 16 |
Preference capital | -- | -- | -- | -- |
Reserves | 262 | 216 | 230 | 217 |
Net worth | 278 | 232 | 246 | 233 |
Minority interest | ||||
Debt | 24 | 26.70 | 9.43 | 4.07 |
Deferred tax liabilities (net) | 9.12 | 7.77 | 8.63 | 7.63 |
Total liabilities | 311 | 267 | 264 | 245 |
Fixed assets | 141 | 141 | 121 | 108 |
Intangible assets | ||||
Investments | 85.50 | 42.20 | 51.10 | 56.60 |
Deferred tax asset (net) | 6.81 | 8.14 | 10.30 | 12 |
Net working capital | 70.10 | 68.70 | 79 | 66.80 |
Inventories | 112 | 125 | 106 | 102 |
Inventory Days | 149 | 208 | -- | 139 |
Sundry debtors | 21.50 | 16.30 | 35.40 | 44.10 |
Debtor days | 28.70 | 27 | -- | 60.10 |
Other current assets | 31.60 | 37.70 | 24.40 | 19.90 |
Sundry creditors | (42) | (45) | (38) | (56) |
Creditor days | 56.50 | 74.40 | -- | 76.30 |
Other current liabilities | (52) | (66) | (49) | (44) |
Cash | 8.40 | 6.34 | 2.72 | 1.23 |
Total assets | 311 | 267 | 264 | 245 |
Particulars ( Rupees In Crores.) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|---|
Gross Sales | 406 | 276 | 220 | 245 | 272 |
Excise Duty | -- | -- | -- | -- | 3.34 |
Net Sales | 406 | 276 | 220 | 245 | 268 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 2.50 | 3.24 | 2.94 | 19.90 | 2.57 |
Total Income | 408 | 279 | 223 | 265 | 271 |
Total Expenditure ** | 351 | 235 | 208 | 225 | 240 |
PBIDT | 57.40 | 44 | 15.40 | 40.50 | 30.60 |
Interest | 2.68 | 2.70 | 1.46 | 2.50 | 1.48 |
PBDT | 54.80 | 41.30 | 14 | 38 | 29.20 |
Depreciation | 11.30 | 9.67 | 7.72 | 7.23 | 7.93 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 12.90 | 5.45 | (0.60) | 4.03 | 1.15 |
Deferred Tax | 0.34 | 1.62 | (0.60) | 2.36 | 0.07 |
Reported Profit After Tax | 30.30 | 24.60 | 7.41 | 24.40 | 20 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 30.30 | 24.60 | 7.41 | 24.40 | 20 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 30.30 | 24.60 | 7.41 | 24.40 | 20 |
EPS (Unit Curr.) | 9.49 | 7.70 | 2.32 | 7.64 | 6.27 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | 60 | 50 | 30 | -- | 40 |
Equity | 16 | 16 | 16 | 16 | 16 |
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(%) | 14.10 | 15.90 | 7 | 16.50 | 11.40 |
PBDTM(%) | 13.50 | 15 | 6.34 | 15.50 | 10.90 |
PATM(%) | 7.46 | 8.89 | 3.37 | 9.94 | 7.45 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity