MARKET NEWS AND UPDATES.
Get notified for Latest News and Market Alerts.
Get notified for Latest News and Market Alerts.
×
| Y/e 31 Mar | Mar-2022 | Mar-2021 | Mar-2020 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 19.50 | (5.60) | -- | -- |
| Op profit growth | 42.80 | 6.03 | -- | -- |
| EBIT growth | 91.70 | (9.60) | -- | -- |
| Net profit growth | 87.70 | (0.30) | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 18 | 15.10 | 13.40 | -- |
| EBIT margin | 15 | 9.32 | 9.74 | -- |
| Net profit margin | 11.30 | 7.18 | 6.80 | -- |
| RoCE | 24.20 | 14 | -- | -- |
| RoNW | 5.45 | 3.24 | -- | -- |
| RoA | 4.57 | 2.70 | -- | -- |
| Per share ratios () | ||||
| EPS | 10.20 | 5.47 | 5.50 | -- |
| Dividend per share | 3.10 | 1.50 | 1 | -- |
| Cash EPS | 5.73 | 0.48 | 1.43 | -- |
| Book value per share | 48.50 | 44.90 | 39 | -- |
| Valuation ratios | ||||
| P/E | 58.70 | 32.40 | 6.43 | -- |
| P/CEPS | 105 | 367 | 24.70 | -- |
| P/B | 12.40 | 3.95 | 0.91 | -- |
| EV/EBIDTA | 32.70 | 13.60 | 2.49 | -- |
| Payout (%) | ||||
| Dividend payout | 12.30 | -- | -- | -- |
| Tax payout | (20) | (18) | (18) | -- |
| Liquidity ratios | ||||
| Debtor days | 51 | 67.90 | -- | -- |
| Inventory days | -- | 1.03 | -- | -- |
| Creditor days | (26) | (24) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (19) | (11) | (11) | -- |
| Net debt / equity | (0.50) | (0.40) | (0.20) | -- |
| Net debt / op. profit | (1.50) | (1.50) | (0.60) | -- |
| Cost breakup () | ||||
| Material costs | -- | -- | (0.40) | -- |
| Employee costs | (66) | (66) | (66) | -- |
| Other costs | (16) | (19) | (20) | -- |
| Y/e 31 Mar( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | - |
|---|---|---|---|---|
| Revenue | 2,432 | 2,036 | 2,156 | -- |
| yoy growth (%) | 19.50 | (5.60) | -- | -- |
| Raw materials | -- | (0.10) | (8.50) | -- |
| As % of sales | -- | -- | 0.39 | -- |
| Employee costs | (1,611) | (1,341) | (1,429) | -- |
| As % of sales | 66.20 | 65.90 | 66.30 | -- |
| Other costs | (383) | (387) | (429) | -- |
| As % of sales | 15.80 | 19 | 19.90 | -- |
| Operating profit | 439 | 307 | 290 | -- |
| OPM | 18 | 15.10 | 13.40 | -- |
| Depreciation | (120) | (133) | (108) | -- |
| Interest expense | (19) | (17) | (20) | -- |
| Other income | 44.80 | 15.80 | 28.30 | -- |
| Profit before tax | 344 | 172 | 190 | -- |
| Taxes | (68) | (31) | (34) | -- |
| Tax rate | (20) | (18) | (18) | -- |
| Minorities and other | (2) | (1) | (0.20) | -- |
| Adj. profit | 274 | 141 | 156 | -- |
| Exceptional items | -- | 5.15 | (9.50) | -- |
| Net profit | 274 | 146 | 147 | -- |
| yoy growth (%) | 87.70 | (0.30) | -- | -- |
| NPM | 11.30 | 7.18 | 6.80 | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | - |
|---|---|---|---|---|
| Profit before tax | 344 | 172 | 190 | -- |
| Depreciation | (120) | (133) | (108) | -- |
| Tax paid | (68) | (31) | (34) | -- |
| Working capital | 105 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 261 | 8.78 | -- | -- |
| Capital expenditure | 300 | -- | -- | -- |
| Free cash flow | 561 | 8.78 | -- | -- |
| Equity raised | 1,580 | 1,729 | -- | -- |
| Investments | 120 | -- | -- | -- |
| Debt financing/disposal | 315 | 457 | -- | -- |
| Dividends paid | 33.70 | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 2,610 | 2,196 | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 |
|---|---|---|---|---|
| Equity capital | 270 | 269 | 269 | 269 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 1,040 | 938 | 780 | 691 |
| Net worth | 1,310 | 1,207 | 1,049 | 960 |
| Minority interest | ||||
| Debt | 227 | 230 | 204 | 132 |
| Deferred tax liabilities (net) | 5.68 | 4.99 | 8.54 | 10.80 |
| Total liabilities | 1,558 | 1,445 | 1,265 | 1,107 |
| Fixed assets | 641 | 589 | 532 | 420 |
| Intangible assets | ||||
| Investments | 129 | 127 | 9.27 | 49.80 |
| Deferred tax asset (net) | 82.10 | 60.40 | 51.10 | 15.10 |
| Net working capital | (187) | (33) | 292 | 401 |
| Inventories | -- | -- | 11.50 | 18 |
| Inventory Days | -- | -- | 1.95 | -- |
| Sundry debtors | 371 | 308 | 449 | 592 |
| Debtor days | 55.70 | 55.30 | 76 | -- |
| Other current assets | 225 | 187 | 213 | 369 |
| Sundry creditors | (141) | (138) | (88) | (110) |
| Creditor days | 21.20 | 24.70 | 14.90 | -- |
| Other current liabilities | (642) | (390) | (293) | (468) |
| Cash | 893 | 701 | 381 | 221 |
| Total assets | 1,558 | 1,445 | 1,265 | 1,107 |
| Particulars ( Rupees In Crores.) | Jun-2022 | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 |
|---|---|---|---|---|---|
| Gross Sales | 686 | 652 | 622 | 591 | 567 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 686 | 652 | 622 | 591 | 567 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 16.30 | 13.60 | 8.55 | 11.10 | 12.10 |
| Total Income | 702 | 665 | 631 | 602 | 580 |
| Total Expenditure ** | 553 | 530 | 508 | 487 | 469 |
| PBIDT | 149 | 135 | 123 | 115 | 110 |
| Interest | 6.34 | 7.05 | 4.48 | 3.86 | 4.01 |
| PBDT | 143 | 128 | 119 | 111 | 106 |
| Depreciation | 31 | 30.70 | 31.20 | 29.10 | 28.70 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 28.10 | 23.80 | 16.40 | 18.40 | 25 |
| Deferred Tax | (3.70) | (7.20) | 0.80 | (1.30) | (7.70) |
| Reported Profit After Tax | 87.70 | 80.60 | 70.30 | 65.10 | 60.30 |
| Minority Interest After NP | 2.23 | 1.71 | 0.30 | -- | -- |
| Net Profit after Minority Interest | 85.40 | 78.90 | 70 | 65.10 | 60.30 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 85.40 | 78.90 | 70 | 65.10 | 60.30 |
| EPS (Unit Curr.) | 3.16 | 2.92 | 2.60 | 2.42 | 2.24 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | 12.50 | -- | -- |
| Equity | 270 | 270 | 270 | 270 | 269 |
| 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(%) | 21.80 | 20.70 | 19.80 | 19.50 | 19.40 |
| PBDTM(%) | 20.90 | 19.60 | 19.10 | 18.80 | 18.70 |
| PATM(%) | 12.80 | 12.40 | 11.30 | 11 | 10.60 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
