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-2017 | Mar-2016 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (11) | 26 | 1.25 | -- |
| Op profit growth | (37) | 57.30 | 13.30 | -- |
| EBIT growth | (41) | 56.40 | 19.10 | -- |
| Net profit growth | (75) | 32.20 | 4.51 | -- |
| Profitability ratios (%) | ||||
| OPM | 6.96 | 9.85 | 7.89 | 7.05 |
| EBIT margin | 4.21 | 6.34 | 5.11 | 4.34 |
| Net profit margin | 1.27 | 4.49 | 4.28 | 4.14 |
| RoCE | 6.82 | 15.10 | 14.30 | -- |
| RoNW | 1 | 4.76 | 4.71 | -- |
| RoA | 0.52 | 2.68 | 3 | -- |
| Per share ratios () | ||||
| EPS | 19.40 | 76.90 | 58.20 | 37 |
| Dividend per share | 7 | 23.50 | 14.50 | 12 |
| Cash EPS | (50) | 8.94 | 13.90 | 15.10 |
| Book value per share | 493 | 478 | 331 | 287 |
| Valuation ratios | ||||
| P/E | 82.60 | 11.10 | 23.90 | 11.30 |
| P/CEPS | (32) | 95.80 | 100 | 27.80 |
| P/B | 3.26 | 1.79 | 4.21 | 1.46 |
| EV/EBIDTA | 14.70 | 6.72 | 13.10 | 5.59 |
| Payout (%) | ||||
| Dividend payout | -- | -- | 24.90 | 25.90 |
| Tax payout | (47) | (25) | (19) | (10) |
| Liquidity ratios | ||||
| Debtor days | 49.90 | 41.50 | 53.40 | -- |
| Inventory days | 51.40 | 33.60 | 31.70 | -- |
| Creditor days | (100) | (86) | (103) | -- |
| Leverage ratios | ||||
| Interest coverage | (2.10) | (4.60) | (6.10) | (4.10) |
| Net debt / equity | 0.73 | 0.69 | 0.30 | 0.46 |
| Net debt / op. profit | 3.37 | 1.96 | 0.91 | 1.40 |
| Cost breakup () | ||||
| Material costs | (63) | (61) | (64) | (67) |
| Employee costs | (15) | (13) | (13) | (11) |
| Other costs | (15) | (16) | (15) | (15) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Revenue | 1,426 | 1,602 | 1,271 | 1,255 |
| yoy growth (%) | (11) | 26 | 1.25 | -- |
| Raw materials | (903) | (984) | (818) | (840) |
| As % of sales | 63.30 | 61.40 | 64.30 | 66.90 |
| Employee costs | (207) | (210) | (160) | (143) |
| As % of sales | 14.50 | 13.10 | 12.60 | 11.40 |
| Other costs | (217) | (250) | (193) | (184) |
| As % of sales | 15.20 | 15.60 | 15.20 | 14.70 |
| Operating profit | 99.30 | 158 | 100 | 88.60 |
| OPM | 6.96 | 9.85 | 7.89 | 7.05 |
| Depreciation | (65) | (64) | (41) | (38) |
| Interest expense | (28) | (22) | (11) | (13) |
| Other income | 25.20 | 7.35 | 6 | 3.88 |
| Profit before tax | 31.50 | 79.60 | 54.30 | 41.10 |
| Taxes | (15) | (20) | (10) | (4.20) |
| Tax rate | (47) | (25) | (19) | (10) |
| Minorities and other | -- | -- | -- | 15.10 |
| Adj. profit | 16.60 | 59.80 | 43.80 | 52 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 18.20 | 71.90 | 54.40 | 52 |
| yoy growth (%) | (75) | 32.20 | 4.51 | -- |
| NPM | 1.27 | 4.49 | 4.28 | 4.14 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Profit before tax | 31.50 | 79.60 | 54.30 | 41.10 |
| Depreciation | (65) | (64) | (41) | (38) |
| Tax paid | (15) | (20) | (10) | (4.20) |
| Working capital | 91.10 | 89 | (89) | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 43.20 | 85.30 | (87) | -- |
| Capital expenditure | 141 | 403 | (403) | -- |
| Free cash flow | 184 | 488 | (489) | -- |
| Equity raised | 692 | 665 | 696 | -- |
| Investments | 23.40 | 11.40 | (11) | -- |
| Debt financing/disposal | 211 | 394 | (44) | -- |
| Dividends paid | -- | -- | 13.60 | 11.20 |
| Other items | -- | -- | -- | -- |
| Net in cash | 1,111 | 1,558 | 165 | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 9.35 | 9.35 | 9.35 | 9.35 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 451 | 437 | 426 | 353 |
| Net worth | 460 | 446 | 435 | 362 |
| Minority interest | ||||
| Debt | 338 | 347 | 140 | 104 |
| Deferred tax liabilities (net) | 87.50 | 80.10 | 77.10 | 71.80 |
| Total liabilities | 886 | 874 | 652 | 538 |
| Fixed assets | 674 | 685 | 599 | 552 |
| Intangible assets | ||||
| Investments | 92.20 | 90.40 | 80.80 | 87.90 |
| Deferred tax asset (net) | 54.70 | 57.10 | 59.90 | 58 |
| Net working capital | 61.90 | 3.44 | (91) | (162) |
| Inventories | 222 | 179 | 204 | 169 |
| Inventory Days | 56.90 | 40.80 | -- | -- |
| Sundry debtors | 216 | 173 | 221 | 318 |
| Debtor days | 55.40 | 39.50 | -- | -- |
| Other current assets | 154 | 118 | 82.20 | 88.60 |
| Sundry creditors | (389) | (340) | (415) | (588) |
| Creditor days | 99.50 | 77.60 | -- | -- |
| Other current liabilities | (142) | (126) | (183) | (149) |
| Cash | 3.15 | 38 | 2.24 | 1.71 |
| Total assets | 886 | 874 | 652 | 538 |
| Particulars ( Rupees In Crores.) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|---|
| Gross Sales | 1,426 | 1,602 | 1,851 | 1,691 | 1,426 |
| Excise Duty | -- | -- | -- | 41.80 | 155 |
| Net Sales | 1,426 | 1,602 | 1,851 | 1,649 | 1,271 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 26.80 | 19.40 | 56.90 | 18.90 | 16.50 |
| Total Income | 1,453 | 1,621 | 1,908 | 1,668 | 1,287 |
| Total Expenditure ** | 1,327 | 1,444 | 1,698 | 1,516 | 1,171 |
| PBIDT | 126 | 177 | 210 | 153 | 117 |
| Interest | 28.50 | 21.90 | 15.50 | 7.19 | 10.70 |
| PBDT | 97.60 | 155 | 195 | 145 | 106 |
| Depreciation | 64.50 | 63.50 | 60.30 | 47.90 | 41.40 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 5.44 | 13.80 | 29.80 | 6.85 | 0.47 |
| Deferred Tax | 9.47 | 6.03 | 0.67 | 19.30 | 9.94 |
| Reported Profit After Tax | 18.20 | 71.90 | 104 | 71.40 | 54.40 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 18.20 | 71.90 | 104 | 71.40 | 54.40 |
| Extra-ordinary Items | -- | -- | 28 | -- | -- |
| Adjusted Profit After Extra-ordinary item | 18.20 | 71.90 | 75.80 | 71.40 | 54.40 |
| EPS (Unit Curr.) | 19.40 | 76.90 | 111 | 76.30 | 58.20 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 70 | 235 | 350 | 230 | 145 |
| Equity | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 |
| 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(%) | 8.84 | 11.10 | 11.30 | 9.25 | 9.19 |
| PBDTM(%) | 6.84 | 9.70 | 10.50 | 8.82 | 8.35 |
| PATM(%) | 1.27 | 4.49 | 5.61 | 4.33 | 4.28 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
