Meghmani Organics Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| 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 DataGraph
- Switch to
-
ConsolidatedStandalone
| 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 DataGraph
| 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 DataGraph
- Switch to
-
ConsolidatedStandalone
| 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
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Jun-2020 | Mar-2020 | Dec-2019 | Sep-2019 | Jun-2019 |
|---|---|---|---|---|---|
| Gross Sales | 428 | 520 | 522 | 532 | 616 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 428 | 520 | 522 | 532 | 616 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 3.06 | 26.50 | 7.98 | 17.90 | 3.78 |
| Total Income | 431 | 547 | 530 | 550 | 620 |
| Total Expenditure ** | 332 | 436 | 418 | 422 | 481 |
| PBIDT | 99.50 | 111 | 113 | 128 | 139 |
| Interest | 10.30 | 15.70 | 13.50 | 6.06 | 7.35 |
| PBDT | 89.20 | 94.90 | 99.20 | 122 | 132 |
| Depreciation | 23.20 | 22.30 | 22.40 | 22 | 21.90 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 15.40 | 18.20 | 19 | 13.30 | 30.10 |
| Deferred Tax | 3.74 | (2.70) | 1.10 | (11) | 1.75 |
| Reported Profit After Tax | 46.80 | 57 | 56.70 | 97.50 | 77.80 |
| Minority Interest After NP | 7.67 | 5.69 | 9.09 | 13.20 | 20.90 |
| Net Profit after Minority Interest | 39.10 | 51.30 | 47.60 | 84.40 | 56.90 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 39.10 | 51.30 | 47.60 | 84.40 | 56.90 |
| EPS (Unit Curr.) | 1.54 | 2.02 | 1.87 | 3.31 | 2.24 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | 100 | -- | -- | -- |
| 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(%) | 23.20 | 21.20 | 21.60 | 24.10 | 22.50 |
| PBDTM(%) | 20.80 | 18.20 | 19 | 22.90 | 21.30 |
| PATM(%) | 10.90 | 11 | 10.90 | 18.30 | 12.60 |
