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 | Mar-2018 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 26.70 | 13.70 | 48.90 | 12.40 |
| Op profit growth | 12.20 | 34.30 | 70.90 | (3.50) |
| EBIT growth | 18.90 | 27.90 | 43.10 | 17.60 |
| Net profit growth | 18.60 | 27.40 | 36.70 | 14.60 |
| Profitability ratios (%) | ||||
| OPM | 19.50 | 22 | 18.70 | 16.30 |
| EBIT margin | 20.20 | 21.60 | 19.20 | 19.90 |
| Net profit margin | 14.70 | 15.70 | 14 | 15.20 |
| RoCE | 35 | 36.30 | 40.10 | 39.90 |
| RoNW | 7.12 | 7.62 | 8.20 | 7.94 |
| RoA | 6.34 | 6.60 | 7.30 | 7.60 |
| Per share ratios () | ||||
| EPS | 131 | 111 | 87.40 | 64.70 |
| Dividend per share | 55 | 40 | 28 | 21.50 |
| Cash EPS | 111 | 91.80 | 71.60 | 55.60 |
| Book value per share | 504 | 418 | 310 | 224 |
| Valuation ratios | ||||
| P/E | 46.90 | 36.60 | 16.40 | 20.70 |
| P/CEPS | 55.40 | 44.10 | 20 | 24.10 |
| P/B | 12.20 | 9.69 | 4.61 | 5.98 |
| EV/EBIDTA | 30.60 | 23.60 | 10.70 | 14.10 |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | 33.30 |
| Tax payout | (26) | (25) | (24) | (23) |
| Liquidity ratios | ||||
| Debtor days | 57.30 | 64.90 | 62.20 | 64.10 |
| Inventory days | -- | -- | -- | -- |
| Creditor days | (24) | (30) | (22) | (21) |
| Leverage ratios | ||||
| Interest coverage | (44) | (34) | (25) | (93) |
| Net debt / equity | 0.01 | 0.01 | 0.07 | (0.10) |
| Net debt / op. profit | 0.02 | 0.01 | 0.19 | (0.30) |
| Cost breakup () | ||||
| Material costs | -- | -- | -- | -- |
| Employee costs | (62) | (60) | (60) | (59) |
| Other costs | (19) | (18) | (21) | (25) |
| Y/e 31 Mar( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
|---|---|---|---|---|
| Revenue | 15,669 | 12,370 | 10,879 | 7,307 |
| yoy growth (%) | 26.70 | 13.70 | 48.90 | 12.40 |
| Raw materials | -- | -- | -- | -- |
| As % of sales | -- | -- | -- | -- |
| Employee costs | (9,701) | (7,429) | (6,517) | (4,329) |
| As % of sales | 61.90 | 60.10 | 59.90 | 59.20 |
| Other costs | (2,910) | (2,216) | (2,333) | (1,790) |
| As % of sales | 18.60 | 17.90 | 21.40 | 24.50 |
| Operating profit | 3,058 | 2,725 | 2,029 | 1,187 |
| OPM | 19.50 | 22 | 18.70 | 16.30 |
| Depreciation | (355) | (333) | (273) | (156) |
| Interest expense | (73) | (79) | (83) | (16) |
| Other income | 467 | 274 | 329 | 426 |
| Profit before tax | 3,097 | 2,588 | 2,003 | 1,442 |
| Taxes | (799) | (650) | (482) | (329) |
| Tax rate | (26) | (25) | (24) | (23) |
| Minorities and other | (1.70) | (2.10) | (0.40) | (0.40) |
| Adj. profit | 2,297 | 1,936 | 1,520 | 1,112 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 2,297 | 1,936 | 1,520 | 1,112 |
| yoy growth (%) | 18.60 | 27.40 | 36.70 | 14.60 |
| NPM | 14.70 | 15.70 | 14 | 15.20 |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
|---|---|---|---|---|
| Profit before tax | 3,097 | 2,588 | 2,003 | 1,442 |
| Depreciation | (355) | (333) | (273) | (156) |
| Tax paid | (799) | (650) | (482) | (329) |
| Working capital | 1,703 | 989 | 790 | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 3,646 | 2,594 | 2,037 | 956 |
| Capital expenditure | 2,796 | 2,066 | 1,970 | -- |
| Free cash flow | 6,442 | 4,661 | 4,007 | 956 |
| Equity raised | 8,512 | 7,458 | 6,994 | 6,943 |
| Investments | 3,378 | 3,687 | 1,278 | -- |
| Debt financing/disposal | 877 | 797 | 912 | -- |
| Dividends paid | -- | -- | -- | 370 |
| Other items | -- | -- | -- | -- |
| Net in cash | 19,210 | 16,602 | 13,191 | 8,269 |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 |
|---|---|---|---|---|
| Equity capital | 17.50 | 17.50 | 17.40 | 17.40 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 8,797 | 7,286 | 5,387 | 4,876 |
| Net worth | 8,815 | 7,303 | 5,404 | 4,894 |
| Minority interest | ||||
| Debt | 836 | 798 | 912 | -- |
| Deferred tax liabilities (net) | 191 | 162 | 92.60 | 87 |
| Total liabilities | 9,847 | 8,268 | 6,410 | 4,982 |
| Fixed assets | 2,579 | 1,972 | 1,979 | 941 |
| Intangible assets | ||||
| Investments | 3,482 | 3,730 | 2,219 | 1,740 |
| Deferred tax asset (net) | 236 | 213 | 305 | 236 |
| Net working capital | 2,773 | 1,593 | 1,382 | 1,649 |
| Inventories | -- | -- | -- | -- |
| Inventory Days | -- | -- | -- | -- |
| Sundry debtors | 2,834 | 2,084 | 2,312 | 1,826 |
| Debtor days | 66 | 61.50 | 77.60 | -- |
| Other current assets | 2,743 | 2,110 | 1,568 | 1,592 |
| Sundry creditors | (803) | (890) | (698) | (467) |
| Creditor days | 18.70 | 26.20 | 23.40 | -- |
| Other current liabilities | (2,000) | (1,711) | (1,799) | (1,302) |
| Cash | 777 | 759 | 525 | 415 |
| Total assets | 9,847 | 8,268 | 6,410 | 4,982 |
| Particulars ( Rupees In Crores.) | Jun-2022 | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 |
|---|---|---|---|---|---|
| Gross Sales | 4,523 | 4,302 | 4,138 | 3,767 | 3,463 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 4,523 | 4,302 | 4,138 | 3,767 | 3,463 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 144 | 134 | 99.90 | 111 | 122 |
| Total Income | 4,667 | 4,436 | 4,238 | 3,878 | 3,584 |
| Total Expenditure ** | 3,692 | 3,455 | 3,307 | 3,034 | 2,815 |
| PBIDT | 975 | 980 | 931 | 844 | 769 |
| Interest | 17.40 | 18.90 | 18.80 | 17.40 | 17.70 |
| PBDT | 958 | 962 | 912 | 827 | 752 |
| Depreciation | 107 | 102 | 88.50 | 85 | 79.50 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 228 | 224 | 209 | 197 | 188 |
| Deferred Tax | (11) | (1.70) | 2.10 | (6.50) | (13) |
| Reported Profit After Tax | 634 | 638 | 613 | 552 | 497 |
| Minority Interest After NP | 0.90 | 0.50 | 0.50 | 0.20 | 0.50 |
| Net Profit after Minority Interest | 634 | 637 | 612 | 552 | 496 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 634 | 637 | 612 | 552 | 496 |
| EPS (Unit Curr.) | 36.10 | 36.30 | 35 | 31.50 | 28.40 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | 1,500 | 1,000 |
| Equity | 17.50 | 17.50 | 17.50 | 17.50 | 17.50 |
| 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(%) | 21.60 | 22.80 | 22.50 | 22.40 | 22.20 |
| PBDTM(%) | 21.20 | 22.40 | 22 | 22 | 21.70 |
| PATM(%) | 14 | 14.80 | 14.80 | 14.60 | 14.30 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
