Mohite Industries Financial Statements

Mohite Industries Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2019 - -
Growth matrix (%)        
Revenue growth 5.07 -- -- --
Op profit growth (4.30) -- -- --
EBIT growth 3.41 -- -- --
Net profit growth 100 -- -- --
Profitability ratios (%)        
OPM 15.50 17 -- --
EBIT margin 10.70 10.80 -- --
Net profit margin 3.48 1.83 -- --
RoCE 7.10 -- -- --
RoNW 1.18 -- -- --
RoA 0.58 -- -- --
Per share ratios ()        
EPS 2.12 1.06 -- --
Dividend per share -- -- -- --
Cash EPS (0.90) (2.60) -- --
Book value per share 45.70 44.20 -- --
Valuation ratios        
P/E -- 11 -- --
P/CEPS -- (4.50) -- --
P/B -- 0.26 -- --
EV/EBIDTA -- 5.27 -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout 0.94 5.61 -- --
Liquidity ratios        
Debtor days 141 -- -- --
Inventory days 120 -- -- --
Creditor days (13) -- -- --
Leverage ratios        
Interest coverage (1.50) (1.20) -- --
Net debt / equity 0.96 0.92 -- --
Net debt / op. profit 4.67 4.12 -- --
Cost breakup ()        
Material costs (45) (60) -- --
Employee costs (9.20) (9) -- --
Other costs (30) (14) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2019 - -
Revenue 122 116 -- --
yoy growth (%) 5.07 -- -- --
Raw materials (56) (70) -- --
As % of sales 45.40 60.40 -- --
Employee costs (11) (11) -- --
As % of sales 9.20 9.05 -- --
Other costs (37) (16) -- --
As % of sales 29.90 13.60 -- --
Operating profit 18.90 19.80 -- --
OPM 15.50 17 -- --
Depreciation (6) (7.30) -- --
Interest expense (8.80) (11) -- --
Other income 0.11 0.11 -- --
Profit before tax 4.23 2.02 -- --
Taxes 0.04 0.11 -- --
Tax rate 0.94 5.61 -- --
Minorities and other -- -- -- --
Adj. profit 4.27 2.13 -- --
Exceptional items -- -- -- --
Net profit 4.27 2.13 -- --
yoy growth (%) 100 -- -- --
NPM 3.48 1.83 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 - -
Profit before tax 4.23 2.02 -- --
Depreciation (6) (7.30) -- --
Tax paid 0.04 0.11 -- --
Working capital 20.50 -- -- --
Other operating items -- -- -- --
Operating cashflow 18.70 -- -- --
Capital expenditure 6.71 -- -- --
Free cash flow 25.50 -- -- --
Equity raised 136 -- -- --
Investments 0.17 -- -- --
Debt financing/disposal 179 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 340 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2009 -
Equity capital 20.10 20.10 20.10 --
Preference capital -- -- -- --
Reserves 71.70 68.70 35 --
Net worth 91.80 88.80 55.10 --
Minority interest
Debt 96.20 82.40 139 --
Deferred tax liabilities (net) 2.16 2.45 7.80 --
Total liabilities 194 174 207 --
Fixed assets 74.70 75.30 118 --
Intangible assets
Investments 0.31 0.14 22.30 --
Deferred tax asset (net) -- -- -- --
Net working capital 111 97.30 59.50 --
Inventories 40.70 40.10 27.90 --
Inventory Days 121 126 -- --
Sundry debtors 53.30 41.60 32.80 --
Debtor days 159 130 -- --
Other current assets 24.50 21 20.90 --
Sundry creditors (3.80) (3.50) (18) --
Creditor days 11.40 10.90 -- --
Other current liabilities (3.90) (2) (4) --
Cash 7.84 0.86 7.58 --
Total assets 194 174 207 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2020 Dec-2019 Dec-2018 Dec-2008 Dec-2007
Gross Sales 45 77.40 87.50 143 131
Excise Duty -- -- -- -- --
Net Sales 45 77.40 87.50 143 131
Other Operating Income -- -- -- -- --
Other Income 1.66 1.94 0.01 0.55 --
Total Income 46.60 79.30 87.50 144 131
Total Expenditure ** 36.20 65.20 74 127 105
PBIDT 10.40 14.10 13.40 16.20 25.70
Interest 6.17 6.51 6.33 6.70 7.51
PBDT 4.23 7.57 7.11 9.47 18.20
Depreciation 4.15 5.54 5.43 3.24 5.85
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- 0.99 0.53
Deferred Tax -- -- -- 0.28 0.27
Reported Profit After Tax 0.09 2.03 1.68 4.91 11.50
Minority Interest After NP -- -- -- 0.94 3.93
Net Profit after Minority Interest 0.09 2.03 1.68 3.97 7.55
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 0.09 2.03 1.68 3.97 7.55
EPS (Unit Curr.) 0.04 1.01 0.83 1.98 3.76
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 20.10 20.10 20.10 20.10 20.10
Public Shareholding (Number) -- -- -- -- 5,552,200
Public Shareholding (%) -- -- -- -- 27.60
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(%) 23.10 18.20 15.40 11.30 19.70
PBDTM(%) 9.40 9.79 8.13 6.62 13.90
PATM(%) 0.20 2.62 1.92 3.43 8.78
Open ZERO Brokerage Demat Account