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 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 70.70 | (7.10) | -- | -- |
| Op profit growth | 91.10 | 90.20 | -- | -- |
| EBIT growth | 35.60 | 125 | -- | -- |
| Net profit growth | 24.60 | 69.70 | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 10.90 | 9.74 | 4.76 | -- |
| EBIT margin | 9.74 | 12.30 | 5.07 | -- |
| Net profit margin | 5.93 | 8.13 | 4.45 | -- |
| RoCE | 15 | 15.80 | -- | -- |
| RoNW | 3.84 | 3.79 | -- | -- |
| RoA | 2.29 | 2.62 | -- | -- |
| Per share ratios () | ||||
| EPS | 2.81 | 2.15 | 2.34 | -- |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | 1.47 | 1.61 | 2.18 | -- |
| Book value per share | 16.90 | 15.30 | 21.70 | -- |
| Valuation ratios | ||||
| P/E | 41.40 | 32.80 | 7.39 | -- |
| P/CEPS | 78.90 | 43.90 | 7.94 | -- |
| P/B | 6.90 | 4.59 | 0.80 | -- |
| EV/EBIDTA | 23.80 | 21.80 | 12.50 | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (11) | (12) | (9.30) | -- |
| Liquidity ratios | ||||
| Debtor days | 98.30 | 91.40 | -- | -- |
| Inventory days | 40 | 34.80 | -- | -- |
| Creditor days | (53) | (58) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (4.40) | (5.40) | (31) | -- |
| Net debt / equity | 0.25 | 0.21 | 0.03 | -- |
| Net debt / op. profit | 0.94 | 1.33 | 0.29 | -- |
| Cost breakup () | ||||
| Material costs | (73) | (78) | (90) | -- |
| Employee costs | (8.20) | (5.50) | (1.10) | -- |
| Other costs | (8.30) | (6.40) | (4.40) | -- |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | - |
|---|---|---|---|---|
| Revenue | 52.50 | 30.70 | 33.10 | -- |
| yoy growth (%) | 70.70 | (7.10) | -- | -- |
| Raw materials | (38) | (24) | (30) | -- |
| As % of sales | 72.60 | 78.40 | 89.80 | -- |
| Employee costs | (4.30) | (1.70) | (0.40) | -- |
| As % of sales | 8.23 | 5.48 | 1.08 | -- |
| Other costs | (4.30) | (2) | (1.50) | -- |
| As % of sales | 8.27 | 6.38 | 4.41 | -- |
| Operating profit | 5.72 | 2.99 | 1.57 | -- |
| OPM | 10.90 | 9.74 | 4.76 | -- |
| Depreciation | (1.30) | (0.50) | (0.10) | -- |
| Interest expense | (1.20) | (0.70) | (0.10) | -- |
| Other income | 0.65 | 1.25 | 0.21 | -- |
| Profit before tax | 3.95 | 3.07 | 1.62 | -- |
| Taxes | (0.40) | (0.40) | (0.20) | -- |
| Tax rate | (11) | (12) | (9.30) | -- |
| Minorities and other | (0.40) | (0.20) | -- | -- |
| Adj. profit | 3.11 | 2.50 | 1.47 | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 3.11 | 2.50 | 1.47 | -- |
| yoy growth (%) | 24.60 | 69.70 | -- | -- |
| NPM | 5.93 | 8.13 | 4.45 | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | - |
|---|---|---|---|---|
| Profit before tax | 3.95 | 3.07 | 1.62 | -- |
| Depreciation | (1.30) | (0.50) | (0.10) | -- |
| Tax paid | (0.40) | (0.40) | (0.20) | -- |
| Working capital | 18.30 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 20.60 | 2.23 | -- | -- |
| Capital expenditure | 13.80 | -- | -- | -- |
| Free cash flow | 34.40 | 2.23 | -- | -- |
| Equity raised | 19.10 | 10.90 | -- | -- |
| Investments | (0.90) | -- | -- | -- |
| Debt financing/disposal | 4.91 | 0.34 | -- | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 57.50 | 13.50 | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 12.60 | 12.60 | 12.60 | 6.29 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 8.64 | 6.72 | 3.89 | 7.34 |
| Net worth | 21.20 | 19.30 | 16.50 | 13.60 |
| Minority interest | ||||
| Debt | 6.47 | 5.07 | 1.46 | 1.76 |
| Deferred tax liabilities (net) | 0.12 | 0.22 | 0.09 | 0.02 |
| Total liabilities | 35.90 | 32.20 | 18 | 15.40 |
| Fixed assets | 11.90 | 12.50 | 2.66 | 2.80 |
| Intangible assets | ||||
| Investments | 1.27 | 2.11 | 2.49 | 2.16 |
| Deferred tax asset (net) | 0.02 | 0.10 | -- | -- |
| Net working capital | 21.50 | 16.40 | 11.60 | 9.13 |
| Inventories | 5.63 | 5.87 | -- | -- |
| Inventory Days | 39.20 | 69.70 | -- | -- |
| Sundry debtors | 15.50 | 12.80 | 5.26 | 2.63 |
| Debtor days | 108 | 151 | -- | 29 |
| Other current assets | 10.90 | 8.16 | 10.70 | 9.04 |
| Sundry creditors | (6.80) | (6.80) | (3.40) | (2.10) |
| Creditor days | 47.10 | 80.30 | -- | 22.80 |
| Other current liabilities | (3.80) | (3.60) | (1) | (0.50) |
| Cash | 1.09 | 1.09 | 1.24 | 1.31 |
| Total assets | 35.90 | 32.20 | 18 | 15.40 |
| Particulars ( Rupees In Crores.) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 | - |
|---|---|---|---|---|---|
| Gross Sales | 52.50 | 30.70 | 57.30 | 33.10 | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 52.50 | 30.70 | 57.30 | 33.10 | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 0.65 | 1.25 | 1.25 | 0.19 | -- |
| Total Income | 53.10 | 32 | 58.50 | 33.30 | -- |
| Total Expenditure ** | 46.80 | 27.80 | 54.50 | 31.40 | -- |
| PBIDT | 6.37 | 4.25 | 3.99 | 1.87 | -- |
| Interest | 1.16 | 0.70 | 0.48 | 0.15 | -- |
| PBDT | 5.21 | 3.55 | 3.50 | 1.73 | -- |
| Depreciation | 1.26 | 0.48 | 0.16 | 0.10 | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.33 | 0.19 | 0.25 | 0.13 | -- |
| Deferred Tax | 0.09 | 0.17 | -- | 0.02 | -- |
| Reported Profit After Tax | 3.53 | 2.71 | 3.10 | 1.47 | -- |
| Minority Interest After NP | 0.42 | 0.21 | -- | -- | -- |
| Net Profit after Minority Interest | 3.11 | 2.50 | 1.87 | 1.47 | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 3.11 | 2.50 | 1.87 | 1.47 | -- |
| EPS (Unit Curr.) | 2.48 | 1.99 | 1.48 | 2.53 | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 12.60 | 12.60 | 12.60 | 6.29 | -- |
| 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(%) | 12.10 | 13.80 | 6.97 | 5.65 | -- |
| PBDTM(%) | 9.93 | 11.50 | 6.11 | 5.23 | -- |
| PATM(%) | 6.73 | 8.82 | 5.41 | 4.44 | -- |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
