KPIT Technologies Financial Statements

KPIT Technologies Annually Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 - -
Growth matrix (%)        
Revenue growth (5.60) -- -- --
Op profit growth 6.03 -- -- --
EBIT growth (9.60) -- -- --
Net profit growth (0.30) -- -- --
Profitability ratios (%)        
OPM 15.10 13.40 -- --
EBIT margin 9.32 9.74 -- --
Net profit margin 7.18 6.80 -- --
RoCE 14 -- -- --
RoNW 3.24 -- -- --
RoA 2.70 -- -- --
Per share ratios ()        
EPS 5.47 5.50 -- --
Dividend per share 1.50 1 -- --
Cash EPS 0.48 1.43 -- --
Book value per share 44.90 39 -- --
Valuation ratios        
P/E 32.40 6.43 -- --
P/CEPS 367 24.70 -- --
P/B 3.95 0.91 -- --
EV/EBIDTA 13.60 2.49 -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (18) (18) -- --
Liquidity ratios        
Debtor days 67.90 -- -- --
Inventory days 1.03 -- -- --
Creditor days (24) -- -- --
Leverage ratios        
Interest coverage (11) (11) -- --
Net debt / equity (0.40) (0.20) -- --
Net debt / op. profit (1.50) (0.60) -- --
Cost breakup ()        
Material costs -- (0.40) -- --
Employee costs (66) (66) -- --
Other costs (19) (20) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 - -
Revenue 2,036 2,156 -- --
yoy growth (%) (5.60) -- -- --
Raw materials (0.10) (8.50) -- --
As % of sales -- 0.39 -- --
Employee costs (1,341) (1,429) -- --
As % of sales 65.90 66.30 -- --
Other costs (387) (429) -- --
As % of sales 19 19.90 -- --
Operating profit 307 290 -- --
OPM 15.10 13.40 -- --
Depreciation (133) (108) -- --
Interest expense (17) (20) -- --
Other income 15.80 28.30 -- --
Profit before tax 172 190 -- --
Taxes (31) (34) -- --
Tax rate (18) (18) -- --
Minorities and other (1) (0.20) -- --
Adj. profit 141 156 -- --
Exceptional items 5.15 (9.50) -- --
Net profit 146 147 -- --
yoy growth (%) (0.30) -- -- --
NPM 7.18 6.80 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 - -
Profit before tax 172 190 -- --
Depreciation (133) (108) -- --
Tax paid (31) (34) -- --
Working capital 43.20 -- -- --
Other operating items -- -- -- --
Operating cashflow 52 -- -- --
Capital expenditure 180 -- -- --
Free cash flow 232 -- -- --
Equity raised 1,572 -- -- --
Investments 118 -- -- --
Debt financing/disposal 318 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 2,240 -- -- --
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 269 269 269 0.10
Preference capital -- -- -- --
Reserves 938 780 691 (0.30)
Net worth 1,207 1,049 960 (0.20)
Minority interest
Debt 230 204 132 --
Deferred tax liabilities (net) 4.99 8.54 10.80 --
Total liabilities 1,445 1,265 1,107 (0.20)
Fixed assets 589 532 420 --
Intangible assets
Investments 127 9.27 49.80 --
Deferred tax asset (net) 60.40 51.10 15.10 --
Net working capital (33) 292 401 (0.30)
Inventories -- 11.50 18 --
Inventory Days -- 1.95 -- --
Sundry debtors 308 449 592 --
Debtor days 55.30 76 -- --
Other current assets 187 213 369 --
Sundry creditors (138) (88) (110) (0.30)
Creditor days 24.70 14.90 -- --
Other current liabilities (390) (293) (468) --
Cash 701 381 221 0.10
Total assets 1,445 1,265 1,107 (0.20)
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2018 -
Gross Sales 2,036 2,156 641 -- --
Excise Duty -- -- -- -- --
Net Sales 2,036 2,156 641 -- --
Other Operating Income -- -- -- -- --
Other Income 20.90 28.30 35.50 -- --
Total Income 2,057 2,184 677 -- --
Total Expenditure ** 1,729 1,876 584 0.27 --
PBIDT 328 308 92.90 (0.30) --
Interest 17.30 19.80 6.94 -- --
PBDT 311 289 86 (0.30) --
Depreciation 133 108 18.80 -- --
Minority Interest Before NP -- -- -- -- --
Tax 49.60 61.80 16.90 -- --
Deferred Tax (19) (28) (4.70) -- --
Reported Profit After Tax 147 147 55 (0.30) --
Minority Interest After NP 0.97 0.19 0.83 -- --
Net Profit after Minority Interest 146 147 54.20 (0.30) --
Extra-ordinary Items 3.70 (6.30) (1.80) -- --
Adjusted Profit After Extra-ordinary item 142 153 56 (0.30) --
EPS (Unit Curr.) 5.22 5.46 8.18 (27) --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 15 10 7.50 -- --
Equity 269 269 269 0.10 --
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(%) 16.10 14.30 14.50 -- --
PBDTM(%) 15.30 13.40 13.40 -- --
PATM(%) 7.23 6.81 8.58 -- --
Open ZERO Brokerage Demat Account