Meghmani Organics Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 Mar-2015
Growth matrix (%)        
Revenue growth 27 6.82 2.68 9.83
Op profit growth 49.30 10.70 28.40 3.70
EBIT growth 74.20 0.45 55.40 10.70
Net profit growth 95.30 6.30 88 92.50
Profitability ratios (%)        
OPM 23.90 20.30 19.60 15.70
EBIT margin 20.30 14.80 15.80 10.40
Net profit margin 9.50 6.18 6.21 3.39
RoCE 25.30 15.70 15.80 9.75
RoNW 5.39 2.97 3.15 2.05
RoA 2.96 1.64 1.55 0.79
Per share ratios ()        
EPS 9.36 4.57 4.38 1.64
Dividend per share 0.40 0.40 0.30 0.40
Cash EPS 3.01 (0.10) 0.23 (1.20)
Book value per share 34.20 28.30 29.80 21.70
Valuation ratios        
P/E 9.03 8.16 5.21 9.09
P/CEPS 28.10 (314) 101 (12)
P/B 2.47 1.32 0.77 0.69
EV/EBIDTA 5.47 4.65 4.01 4.81
Payout (%)        
Dividend payout 5.94 11.60 11.10 57.90
Tax payout (27) (25) (24) (23)
Liquidity ratios        
Debtor days 71.40 84.60 88.40 94.30
Inventory days 51.60 71.30 72.60 65.60
Creditor days (51) (60) (59) (56)
Leverage ratios        
Interest coverage (9.20) (4.10) (3.30) (1.80)
Net debt / equity 0.43 0.63 0.75 1.14
Net debt / op. profit 0.87 1.56 2.17 3.09
Cost breakup ()        
Material costs (50) (56) (53) (59)
Employee costs (5.50) (4.60) (4.40) (5.60)
Other costs (20) (19) (23) (20)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 2,191 1,803 1,420 1,329
yoy growth (%) 21.50 27 6.82 2.68
Raw materials (1,239) (910) (794) (707)
As % of sales 56.50 50.50 55.90 53.20
Employee costs (129) (100) (65) (58)
As % of sales 5.87 5.53 4.56 4.36
Other costs (390) (362) (272) (303)
As % of sales 17.80 20.10 19.20 22.80
Operating profit 434 431 289 261
OPM 19.80 23.90 20.30 19.60
Depreciation (89) (95) (91) (77)
Interest expense (43) (40) (51) (63)
Other income 56.10 30.30 12.40 25.50
Profit before tax 359 327 160 146
Taxes (70) (88) (40) (35)
Tax rate (20) (27) (25) (24)
Minorities and other (49) (67) (29) (29)
Adj. profit 240 172 91.50 82.50
Exceptional items -- (1.10) (3.80) --
Net profit 240 171 87.70 82.50
yoy growth (%) 40.20 95.30 6.30 88
NPM 11 9.50 6.18 6.21
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 327 160 146 60.20
Depreciation (95) (91) (77) (75)
Tax paid (88) (40) (35) (14)
Working capital (34) (38) 46.60 (83)
Other operating items -- -- -- --
Operating cashflow 110 (9) 81.20 (112)
Capital expenditure 169 (19) (194) 155
Free cash flow 279 (28) (113) 42.90
Equity raised 1,153 1,066 1,134 996
Investments 36.10 9.54 (24) 23.30
Debt financing/disposal 50.20 (56) 49.90 (27)
Dividends paid 10.20 10.20 7.63 21.10
Other items -- -- -- --
Net in cash 1,528 1,002 1,055 1,057
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Equity capital 25.40 25.40 25.40 152
Preference capital -- -- -- --
Reserves 978 845 693 606
Net worth 1,004 871 718 758
Minority interest
Debt 716 386 461 578
Deferred tax liabilities (net) 50.40 50.60 33.70 (28)
Total liabilities 1,920 1,528 1,368 1,308
Fixed assets 1,254 898 797 827
Intangible assets
Investments 0.57 72 29.10 0.59
Deferred tax asset (net) 0.28 7.52 5.22 (54)
Net working capital 530 541 526 523
Inventories 411 268 242 313
Inventory Days -- 54.20 62.10 85.90
Sundry debtors 431 375 331 327
Debtor days -- 75.80 85.10 89.80
Other current assets 145 188 171 115
Sundry creditors (318) (207) (175) (193)
Creditor days -- 42 45.10 53.10
Other current liabilities (140) (83) (42) (38)
Cash 135 9.92 10.20 11
Total assets 1,919 1,528 1,368 1,308
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Gross Sales 2,191 2,088 1,843 1,543 1,453
Excise Duty -- -- 39.90 123 121
Net Sales 2,191 2,088 1,803 1,420 1,332
Other Operating Income -- -- -- -- --
Other Income 56.10 33.20 30.30 12.40 25.50
Total Income 2,247 2,121 1,834 1,432 1,358
Total Expenditure ** 1,757 1,559 1,373 1,135 1,071
PBIDT 490 562 460 297 286
Interest 42.60 56 39.90 50.90 63.10
PBDT 448 506 420 246 223
Depreciation 88.60 97.30 94.80 90.70 76.80
Minority Interest Before NP -- -- -- -- --
Tax 80.70 106 73.40 40.30 32.70
Deferred Tax (11) 7.26 14.40 (0.70) 2.43
Reported Profit After Tax 289 295 238 116 111
Minority Interest After NP 48.90 44.10 66.60 28.50 --
Net Profit after Minority Interest 240 251 171 87.70 111
Extra-ordinary Items -- (11) (0.80) (2.80) --
Adjusted Profit After Extra-ordinary item 240 263 172 90.50 111
EPS (Unit Curr.) 9.44 9.88 6.74 3.45 3.24
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 100 100 40 40 30
Equity 25.40 25.40 25.40 25.40 25.40
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(%) 22.40 26.90 25.50 20.90 21.50
PBDTM(%) 20.40 24.20 23.30 17.40 16.80
PATM(%) 13.20 14.10 13.20 8.19 8.35