Kolte Patil Developers Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2019 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 29.90 (38) 45.50 27.90
Op profit growth (5.50) (18) 27 20
EBIT growth 8.27 (19) 29.20 16.80
Net profit growth (4) (38) 39.30 48
Profitability ratios (%)        
OPM 20.70 28.40 21.60 24.70
EBIT margin 23.30 28 21.50 24.20
Net profit margin 6.41 8.67 8.66 9.05
RoCE 15.80 13.60 15.70 12.10
RoNW 2.07 2.07 3.27 2.63
RoA 1.08 1.06 1.58 1.13
Per share ratios ()        
EPS 13.20 13.10 20.30 11.20
Dividend per share -- 2.40 2 1.60
Cash EPS 7.28 7.97 14 9.55
Book value per share 119 111 130 116
Valuation ratios        
P/E 8.97 19.10 14.60 16.20
P/CEPS 16.20 31.50 21.20 19
P/B 0.99 2.26 2.28 1.57
EV/EBIDTA 5.50 10.20 8.89 8.29
Payout (%)        
Dividend payout 2.21 14.10 12.50 13.90
Tax payout (46) (34) (24) (42)
Liquidity ratios        
Debtor days 27.40 61 46.70 61.20
Inventory days 902 979 507 776
Creditor days (109) (148) (76) (91)
Leverage ratios        
Interest coverage (3.30) (2.60) (3.10) (2.70)
Net debt / equity 0.72 0.88 0.58 0.78
Net debt / op. profit 2.78 3.01 1.89 2.86
Cost breakup ()        
Material costs -- -- -- --
Employee costs (5.20) (6.20) (2.70) (4)
Other costs (74) (65) (76) (71)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Revenue 1,130 869 1,403 964
yoy growth (%) 29.90 (38) 45.50 27.90
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (59) (54) (38) (38)
As % of sales 5.20 6.19 2.71 3.96
Other costs (837) (568) (1,062) (688)
As % of sales 74.10 65.40 75.70 71.30
Operating profit 234 247 302 238
OPM 20.70 28.40 21.60 24.70
Depreciation (17) (15) (15) (15)
Interest expense (80) (92) (99) (86)
Other income 47 11.10 14.50 10.10
Profit before tax 184 151 203 147
Taxes (84) (52) (49) (62)
Tax rate (46) (34) (24) (42)
Minorities and other (27) (24) (32) 2.30
Adj. profit 72.40 75.40 121 87.20
Exceptional items -- -- -- --
Net profit 72.40 75.40 121 87.20
yoy growth (%) (4) (38) 39.30 48
NPM 6.41 8.67 8.66 9.05
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Profit before tax 184 151 203 147
Depreciation (17) (15) (15) (15)
Tax paid (84) (52) (49) (62)
Working capital 179 251 665 505
Other operating items -- -- -- --
Operating cashflow 261 336 803 575
Capital expenditure 300 95.90 15.40 25
Free cash flow 562 432 818 600
Equity raised 1,382 1,345 1,496 1,455
Investments (78) (70) (7.40) (11)
Debt financing/disposal 782 861 619 547
Dividends paid 1.60 10.60 15.20 12.10
Other items -- -- -- --
Net in cash 2,649 2,578 2,941 2,603
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 75.80 75.80 75.80 75.80
Preference capital -- -- -- --
Reserves 829 764 908 800
Net worth 905 840 984 876
Minority interest
Debt 747 807 690 762
Deferred tax liabilities (net) 6.61 14.20 17.20 44.80
Total liabilities 1,673 1,667 1,898 1,937
Fixed assets 295 105 118 129
Intangible assets
Investments 0.61 2.72 0.21 4.41
Deferred tax asset (net) 147 190 39.70 47.30
Net working capital 1,133 1,306 1,623 1,676
Inventories 2,758 2,827 1,836 2,061
Inventory Days 891 1,187 478 780
Sundry debtors 61.70 108 183 176
Debtor days 19.90 45.30 47.60 66.70
Other current assets 356 345 384 409
Sundry creditors (282) (254) (250) (207)
Creditor days 91.30 106 65 78.30
Other current liabilities (1,760) (1,721) (531) (764)
Cash 97.30 63.80 118 79.70
Total assets 1,673 1,667 1,898 1,937
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2020 Mar-2020 Dec-2019 Sep-2019 Jun-2019
Gross Sales 141 222 130 192 586
Excise Duty -- -- -- -- --
Net Sales 141 222 130 192 586
Other Operating Income -- -- -- -- --
Other Income 3.18 9.11 4.22 3.43 30.20
Total Income 144 231 134 195 616
Total Expenditure ** 153 218 127 160 391
PBIDT (9.40) 12.90 6.99 35.40 225
Interest 18.80 13.20 21.70 21.50 23.20
PBDT (28) (0.30) (15) 13.80 202
Depreciation 3.42 2.89 4.87 4.77 4.69
Minority Interest Before NP -- -- -- -- --
Tax 0.72 18.30 8.84 5.56 18.50
Deferred Tax (4.60) (19) (14) 18.10 48.10
Reported Profit After Tax (28) (2.20) (14) (15) 131
Minority Interest After NP (0.70) 14.30 (1.30) (0.60) 14.90
Net Profit after Minority Interest (27) (16) (13) (14) 116
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (27) (16) (13) (14) 116
EPS (Unit Curr.) (3.60) (2.20) (1.70) (1.80) 15.30
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 75.80 75.80 75.80 75.80 75.80
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(%) (6.60) 5.84 5.37 18.40 38.50
PBDTM(%) (20) (0.10) (11) 7.21 34.50
PATM(%) (20) (1) (11) (7.60) 22.30