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-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 13.70 | 48.90 | 12.40 | 11.20 |
| Op profit growth | 34.30 | 70.90 | (3.50) | 20 |
| EBIT growth | 27.90 | 43.10 | 17.60 | 19.10 |
| Net profit growth | 27.40 | 36.70 | 14.60 | 16.10 |
| Profitability ratios (%) | ||||
| OPM | 22 | 18.70 | 16.30 | 18.90 |
| EBIT margin | 21.60 | 19.20 | 19.90 | 19.10 |
| Net profit margin | 15.70 | 14 | 15.20 | 14.90 |
| RoCE | 36.70 | 40.10 | 39.90 | 44.40 |
| RoNW | 7.62 | 8.20 | 7.94 | 9.21 |
| RoA | 6.67 | 7.30 | 7.60 | 8.70 |
| Per share ratios () | ||||
| EPS | 111 | 87.40 | 64.70 | 55.20 |
| Dividend per share | 40 | 28 | 21.50 | 16.60 |
| Cash EPS | 91.80 | 71.60 | 55.60 | 46.50 |
| Book value per share | 418 | 310 | 224 | 184 |
| Valuation ratios | ||||
| P/E | 36.60 | 16.40 | 20.70 | 12.90 |
| P/CEPS | 44.10 | 20 | 24.10 | 15.30 |
| P/B | 9.69 | 4.61 | 5.98 | 3.86 |
| EV/EBIDTA | 23.60 | 10.70 | 14.10 | 8.29 |
| Payout (%) | ||||
| Dividend payout | -- | -- | 33.30 | 31.90 |
| Tax payout | (25) | (24) | (23) | (21) |
| Liquidity ratios | ||||
| Debtor days | 64.90 | 62.20 | 64.10 | 65.60 |
| Inventory days | -- | -- | -- | -- |
| Creditor days | (30) | (22) | (21) | (23) |
| Leverage ratios | ||||
| Interest coverage | (34) | (25) | (93) | (387) |
| Net debt / equity | 0.01 | 0.07 | (0.10) | (0.10) |
| Net debt / op. profit | 0.01 | 0.19 | (0.30) | (0.30) |
| Cost breakup () | ||||
| Material costs | -- | -- | -- | -- |
| Employee costs | (60) | (60) | (59) | (57) |
| Other costs | (18) | (21) | (25) | (24) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 12,370 | 10,879 | 7,307 | 6,501 |
| yoy growth (%) | 13.70 | 48.90 | 12.40 | 11.20 |
| Raw materials | -- | -- | -- | -- |
| As % of sales | -- | -- | -- | -- |
| Employee costs | (7,429) | (6,517) | (4,329) | (3,715) |
| As % of sales | 60.10 | 59.90 | 59.20 | 57.20 |
| Other costs | (2,216) | (2,333) | (1,790) | (1,555) |
| As % of sales | 17.90 | 21.40 | 24.50 | 23.90 |
| Operating profit | 2,725 | 2,029 | 1,187 | 1,230 |
| OPM | 22 | 18.70 | 16.30 | 18.90 |
| Depreciation | (333) | (273) | (156) | (178) |
| Interest expense | (79) | (83) | (16) | (3.20) |
| Other income | 274 | 329 | 426 | 187 |
| Profit before tax | 2,588 | 2,003 | 1,442 | 1,236 |
| Taxes | (650) | (482) | (329) | (265) |
| Tax rate | (25) | (24) | (23) | (21) |
| Minorities and other | (2.10) | (0.40) | (0.40) | (0.20) |
| Adj. profit | 1,936 | 1,520 | 1,112 | 971 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 1,936 | 1,520 | 1,112 | 971 |
| yoy growth (%) | 27.40 | 36.70 | 14.60 | 16.10 |
| NPM | 15.70 | 14 | 15.20 | 14.90 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | 2,588 | 2,003 | 1,442 | 1,236 |
| Depreciation | (333) | (273) | (156) | (178) |
| Tax paid | (650) | (482) | (329) | (265) |
| Working capital | 755 | 891 | 412 | (412) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 2,361 | 2,138 | 1,369 | 381 |
| Capital expenditure | 2,600 | 2,002 | 295 | (295) |
| Free cash flow | 4,961 | 4,141 | 1,664 | 85.20 |
| Equity raised | 7,361 | 5,974 | 6,228 | 6,281 |
| Investments | 3,626 | 2,176 | 324 | (324) |
| Debt financing/disposal | 840 | 911 | -- | -- |
| Dividends paid | -- | -- | 370 | 282 |
| Other items | -- | -- | -- | -- |
| Net in cash | 16,789 | 13,201 | 8,585 | 6,325 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 17.50 | 17.40 | 17.40 | 17.20 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 7,286 | 5,387 | 4,876 | 3,843 |
| Net worth | 7,303 | 5,404 | 4,894 | 3,860 |
| Minority interest | ||||
| Debt | 798 | 912 | -- | -- |
| Deferred tax liabilities (net) | 3.50 | 92.60 | 87 | 140 |
| Total liabilities | 8,109 | 6,410 | 4,982 | 4,001 |
| Fixed assets | 1,972 | 1,979 | 941 | 687 |
| Intangible assets | ||||
| Investments | 3,730 | 2,219 | 1,740 | 1,264 |
| Deferred tax asset (net) | 54.60 | 305 | 236 | 319 |
| Net working capital | 1,593 | 1,382 | 1,649 | 1,367 |
| Inventories | -- | -- | -- | -- |
| Inventory Days | -- | -- | -- | -- |
| Sundry debtors | 2,084 | 2,312 | 1,826 | 1,396 |
| Debtor days | 61.50 | 77.60 | -- | 69.70 |
| Other current assets | 2,110 | 1,568 | 1,592 | 1,446 |
| Sundry creditors | (890) | (698) | (467) | (379) |
| Creditor days | 26.20 | 23.40 | -- | 18.90 |
| Other current liabilities | (1,711) | (1,799) | (1,302) | (1,096) |
| Cash | 759 | 525 | 415 | 363 |
| Total assets | 8,109 | 6,410 | 4,982 | 4,001 |
| Particulars ( Rupees In Crores.) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|---|
| Gross Sales | 15,669 | 12,370 | 10,879 | 9,446 | 7,307 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 15,669 | 12,370 | 10,879 | 9,446 | 7,307 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 467 | 274 | 329 | 302 | 426 |
| Total Income | 16,135 | 12,644 | 11,208 | 9,748 | 7,733 |
| Total Expenditure ** | 12,610 | 9,645 | 8,849 | 7,563 | 6,119 |
| PBIDT | 3,525 | 3,000 | 2,359 | 2,186 | 1,614 |
| Interest | 72.80 | 78.80 | 82.60 | 10.60 | 15.70 |
| PBDT | 3,452 | 2,921 | 2,276 | 2,175 | 1,598 |
| Depreciation | 355 | 333 | 273 | 147 | 156 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 818 | 631 | 391 | 488 | 365 |
| Deferred Tax | (19) | 18.60 | 91.10 | 24.80 | (36) |
| Reported Profit After Tax | 2,299 | 1,938 | 1,521 | 1,516 | 1,112 |
| Minority Interest After NP | 1.70 | 2.10 | 0.40 | (0.40) | 0.40 |
| Net Profit after Minority Interest | 2,297 | 1,936 | 1,520 | 1,516 | 1,112 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 2,297 | 1,936 | 1,520 | 1,516 | 1,112 |
| EPS (Unit Curr.) | 131 | 111 | 87.50 | 87.70 | 64.90 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 5,500 | 4,000 | 2,800 | 2,800 | 2,150 |
| Equity | 17.50 | 17.50 | 17.40 | 17.40 | 17.20 |
| 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(%) | 22.50 | 24.20 | 21.70 | 23.10 | 22.10 |
| PBDTM(%) | 22 | 23.60 | 20.90 | 23 | 21.90 |
| PATM(%) | 14.70 | 15.70 | 14 | 16 | 15.20 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
