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 | - | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 16.50 | -- | -- | -- |
| Op profit growth | 22.80 | -- | -- | -- |
| EBIT growth | 24.70 | -- | -- | -- |
| Net profit growth | 43.80 | -- | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 28.70 | 27.20 | -- | -- |
| EBIT margin | 25.30 | 23.60 | -- | -- |
| Net profit margin | 18.30 | 14.90 | -- | -- |
| RoCE | 35.60 | -- | -- | -- |
| RoNW | 7.44 | -- | -- | -- |
| RoA | 6.46 | -- | -- | -- |
| Per share ratios () | ||||
| EPS | 35.90 | 25.20 | -- | -- |
| Dividend per share | 8 | 8 | -- | -- |
| Cash EPS | 26.80 | 17.40 | -- | -- |
| Book value per share | 138 | 103 | -- | -- |
| Valuation ratios | ||||
| P/E | 62.50 | 51.10 | -- | -- |
| P/CEPS | 83.50 | 74 | -- | -- |
| P/B | 16.20 | 12.40 | -- | -- |
| EV/EBIDTA | 37.40 | 26.40 | -- | -- |
| Payout (%) | ||||
| Dividend payout | 22.30 | 38 | -- | -- |
| Tax payout | (25) | (21) | -- | -- |
| Liquidity ratios | ||||
| Debtor days | 45.90 | -- | -- | -- |
| Inventory days | 11.90 | -- | -- | -- |
| Creditor days | (53) | -- | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (32) | (24) | -- | -- |
| Net debt / equity | (0.40) | (0.30) | -- | -- |
| Net debt / op. profit | (1.10) | (0.60) | -- | -- |
| Cost breakup () | ||||
| Material costs | (25) | (24) | -- | -- |
| Employee costs | (20) | (22) | -- | -- |
| Other costs | (26) | (27) | -- | -- |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | - | - |
|---|---|---|---|---|
| Revenue | 998 | 856 | -- | -- |
| yoy growth (%) | 16.50 | -- | -- | -- |
| Raw materials | (252) | (204) | -- | -- |
| As % of sales | 25.30 | 23.80 | -- | -- |
| Employee costs | (199) | (190) | -- | -- |
| As % of sales | 19.90 | 22.20 | -- | -- |
| Other costs | (261) | (229) | -- | -- |
| As % of sales | 26.20 | 26.80 | -- | -- |
| Operating profit | 286 | 233 | -- | -- |
| OPM | 28.70 | 27.20 | -- | -- |
| Depreciation | (46) | (39) | -- | -- |
| Interest expense | (7.80) | (8.30) | -- | -- |
| Other income | 12 | 8.57 | -- | -- |
| Profit before tax | 244 | 194 | -- | -- |
| Taxes | (61) | (41) | -- | -- |
| Tax rate | (25) | (21) | -- | -- |
| Minorities and other | (0.30) | (0.20) | -- | -- |
| Adj. profit | 183 | 152 | -- | -- |
| Exceptional items | -- | (25) | -- | -- |
| Net profit | 183 | 127 | -- | -- |
| yoy growth (%) | 43.80 | -- | -- | -- |
| NPM | 18.30 | 14.90 | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | - | - |
|---|---|---|---|---|
| Profit before tax | 244 | 194 | -- | -- |
| Depreciation | (46) | (39) | -- | -- |
| Tax paid | (61) | (41) | -- | -- |
| Working capital | 194 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 331 | -- | -- | -- |
| Capital expenditure | 72.20 | -- | -- | -- |
| Free cash flow | 403 | -- | -- | -- |
| Equity raised | 1,068 | -- | -- | -- |
| Investments | (4.20) | -- | -- | -- |
| Debt financing/disposal | 179 | -- | -- | -- |
| Dividends paid | 40.90 | 40.10 | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 1,686 | -- | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 10.20 | 10.10 | 10 | 9.54 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 696 | 513 | 409 | 405 |
| Net worth | 707 | 524 | 419 | 415 |
| Minority interest | ||||
| Debt | 112 | 66.70 | 17.80 | 0.73 |
| Deferred tax liabilities (net) | 4.16 | 1.73 | 2.90 | 4.45 |
| Total liabilities | 824 | 594 | 441 | 434 |
| Fixed assets | 343 | 299 | 219 | 207 |
| Intangible assets | ||||
| Investments | 10.10 | 14.30 | 33.30 | 102 |
| Deferred tax asset (net) | 17.10 | 13.90 | 3.66 | 5.30 |
| Net working capital | 34.50 | 55.50 | 105 | 59.30 |
| Inventories | 40.60 | 24.40 | 26.10 | 21.20 |
| Inventory Days | 14.80 | 10.40 | -- | -- |
| Sundry debtors | 123 | 128 | 137 | 101 |
| Debtor days | 45 | 54.70 | -- | -- |
| Other current assets | 50.90 | 61.50 | 53.90 | 33.40 |
| Sundry creditors | (113) | (95) | (51) | (36) |
| Creditor days | 41.40 | 40.50 | -- | -- |
| Other current liabilities | (67) | (64) | (61) | (60) |
| Cash | 420 | 210 | 80.20 | 60.10 |
| Total assets | 825 | 594 | 441 | 434 |
| Particulars ( Rupees In Crores.) | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | - |
|---|---|---|---|---|---|
| Gross Sales | 922 | 706 | 649 | 559 | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 922 | 706 | 649 | 559 | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 27.90 | 9.98 | 5.50 | 7.51 | -- |
| Total Income | 950 | 716 | 655 | 567 | -- |
| Total Expenditure ** | 654 | 517 | 475 | 417 | -- |
| PBIDT | 296 | 200 | 180 | 150 | -- |
| Interest | 13.70 | 5.06 | 6.07 | 0.46 | -- |
| PBDT | 282 | 195 | 173 | 149 | -- |
| Depreciation | 45.20 | 31.90 | 28.10 | 14.60 | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 55.80 | 38.30 | 33.70 | 45.90 | -- |
| Deferred Tax | 6.58 | 2.33 | (0.40) | -- | -- |
| Reported Profit After Tax | 175 | 122 | 112 | 88.80 | -- |
| Minority Interest After NP | 0.34 | 0.28 | 0.23 | 3.12 | -- |
| Net Profit after Minority Interest | 174 | 122 | 112 | 85.70 | -- |
| Extra-ordinary Items | 11.70 | -- | (5.30) | -- | -- |
| Adjusted Profit After Extra-ordinary item | 162 | 122 | 117 | 85.70 | -- |
| EPS (Unit Curr.) | 34.10 | 24 | 22.30 | 17.20 | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 400 | 400 | 400 | -- | -- |
| Equity | 10.20 | 10.20 | 10 | 10 | -- |
| 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(%) | 32.10 | 28.30 | 27.60 | 26.80 | -- |
| PBDTM(%) | 30.60 | 27.50 | 26.70 | 26.70 | -- |
| PATM(%) | 18.90 | 17.30 | 17.30 | 15.90 | -- |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
