Today's Top Gainer
SYMBOL | CMP | Chg (%) |
---|---|---|
Note:Top Gainer - Nifty 50 More
Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Sep-2014 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 11.80 | (34) | 51.40 | 8.84 |
Op profit growth | (12) | (40) | 128 | 8.81 |
EBIT growth | (19) | (41) | 154 | 10.30 |
Net profit growth | (24) | (41) | 176 | 12.30 |
Profitability ratios (%) | ||||
OPM | 15.50 | 19.70 | 21.90 | 14.50 |
EBIT margin | 12.70 | 17.60 | 19.90 | 11.80 |
Net profit margin | 7.54 | 11.10 | 12.40 | 6.81 |
RoCE | 15.80 | 21.80 | 47.80 | 25.90 |
RoNW | 3.08 | 4.68 | 10.70 | 5.54 |
RoA | 2.34 | 3.43 | 7.48 | 3.72 |
Per share ratios () | ||||
EPS | 2,669 | 3,485 | 3,946 | 2,132 |
Dividend per share | 60 | 60 | 100 | 50 |
Cash EPS | 1,002 | 2,065 | 4,179 | 1,142 |
Book value per share | 22,961 | 20,374 | 17,034 | 10,704 |
Valuation ratios | ||||
P/E | 27.10 | 17.40 | 9.72 | 15.30 |
P/CEPS | 72.20 | 29.40 | 9.18 | 28.60 |
P/B | 3.15 | 2.98 | 2.25 | 3.05 |
EV/EBIDTA | 12.50 | 9.33 | 3.92 | 7.49 |
Payout (%) | ||||
Dividend payout | -- | 3.43 | 0.10 | 2.80 |
Tax payout | (32) | (30) | (31) | (33) |
Liquidity ratios | ||||
Debtor days | 50.10 | 51.80 | 32.10 | 44.80 |
Inventory days | 56.20 | 58.90 | 33.70 | 49.90 |
Creditor days | (43) | (43) | (22) | (24) |
Leverage ratios | ||||
Interest coverage | (7.50) | (9.40) | (11) | (7) |
Net debt / equity | 0.20 | 0.23 | 0.32 | 0.26 |
Net debt / op. profit | 0.83 | 0.75 | 0.53 | 0.61 |
Cost breakup () | ||||
Material costs | (61) | (56) | (56) | (63) |
Employee costs | (7.30) | (7.50) | (6.40) | (5.60) |
Other costs | (16) | (17) | (16) | (16) |
Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Sep-2014 |
---|---|---|---|---|
Revenue | 15,000 | 13,412 | 20,180 | 13,330 |
yoy growth (%) | 11.80 | (34) | 51.40 | 8.84 |
Raw materials | (9,109) | (7,495) | (11,274) | (8,457) |
As % of sales | 60.70 | 55.90 | 55.90 | 63.40 |
Employee costs | (1,092) | (1,000) | (1,285) | (742) |
As % of sales | 7.28 | 7.46 | 6.37 | 5.57 |
Other costs | (2,471) | (2,276) | (3,199) | (2,195) |
As % of sales | 16.50 | 17 | 15.90 | 16.50 |
Operating profit | 2,328 | 2,640 | 4,422 | 1,937 |
OPM | 15.50 | 19.70 | 21.90 | 14.50 |
Depreciation | (707) | (611) | (737) | (424) |
Interest expense | (253) | (251) | (353) | (226) |
Other income | 285 | 331 | 324 | 65.80 |
Profit before tax | 1,653 | 2,109 | 3,656 | 1,353 |
Taxes | (521) | (623) | (1,146) | (445) |
Tax rate | (32) | (30) | (31) | (33) |
Minorities and other | -- | -- | -- | -- |
Adj. profit | 1,132 | 1,486 | 2,509 | 908 |
Exceptional items | -- | -- | -- | -- |
Net profit | 1,132 | 1,486 | 2,509 | 908 |
yoy growth (%) | (24) | (41) | 176 | 12.30 |
NPM | 7.54 | 11.10 | 12.40 | 6.81 |
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Sep-2014 |
---|---|---|---|---|
Profit before tax | 1,653 | 2,109 | 3,656 | 1,353 |
Depreciation | (707) | (611) | (737) | (424) |
Tax paid | (521) | (623) | (1,146) | (445) |
Working capital | (552) | (337) | (1,046) | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | (128) | 539 | 727 | 484 |
Capital expenditure | 4,134 | 1,659 | (220) | -- |
Free cash flow | 4,007 | 2,198 | 507 | 484 |
Equity raised | 10,892 | 10,050 | 8,364 | 8,184 |
Investments | 4,072 | 2,953 | 2,234 | -- |
Debt financing/disposal | 1,483 | 1,333 | 1,413 | 894 |
Dividends paid | -- | 42.40 | 2.54 | 21.20 |
Other items | -- | -- | -- | -- |
Net in cash | 20,454 | 16,576 | 12,521 | 9,583 |
Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Equity capital | 4.24 | 4.24 | 4.24 | 4.24 |
Preference capital | -- | -- | -- | -- |
Reserves | 10,833 | 9,734 | 8,637 | 7,220 |
Net worth | 10,837 | 9,738 | 8,641 | 7,224 |
Minority interest | ||||
Debt | 2,506 | 2,163 | 2,333 | 2,464 |
Deferred tax liabilities (net) | 904 | 718 | 602 | 392 |
Total liabilities | 14,248 | 12,619 | 11,576 | 10,081 |
Fixed assets | 8,189 | 7,171 | 6,350 | 5,668 |
Intangible assets | ||||
Investments | 3,855 | 4,145 | 3,382 | 3,138 |
Deferred tax asset (net) | 64.30 | 98 | 101 | 39.70 |
Net working capital | 2,035 | 972 | 1,401 | 1,111 |
Inventories | 2,993 | 2,197 | 2,425 | 1,900 |
Inventory Days | -- | 53.50 | 66 | 34.40 |
Sundry debtors | 2,383 | 2,150 | 1,969 | 1,839 |
Debtor days | -- | 52.30 | 53.60 | 33.30 |
Other current assets | 917 | 582 | 579 | 586 |
Sundry creditors | (1,709) | (1,569) | (1,408) | (1,126) |
Creditor days | -- | 38.20 | 38.30 | 20.40 |
Other current liabilities | (2,548) | (2,389) | (2,164) | (2,087) |
Cash | 105 | 233 | 343 | 124 |
Total assets | 14,248 | 12,619 | 11,576 | 10,081 |
Particulars ( Rupees In Crores.) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 | Sep-2014 |
---|---|---|---|---|---|
Gross Sales | 16,062 | 15,365 | 14,929 | 22,491 | 14,789 |
Excise Duty | -- | 411 | 1,517 | 2,311 | 1,468 |
Net Sales | 16,062 | 14,954 | 13,412 | 20,180 | 13,321 |
Other Operating Income | -- | -- | -- | -- | 7.85 |
Other Income | 422 | 331 | 331 | 324 | 66.90 |
Total Income | 16,484 | 15,285 | 13,743 | 20,504 | 13,396 |
Total Expenditure ** | 13,757 | 12,673 | 10,772 | 15,758 | 11,388 |
PBIDT | 2,727 | 2,612 | 2,971 | 4,746 | 2,009 |
Interest | 267 | 253 | 251 | 353 | 232 |
PBDT | 2,460 | 2,359 | 2,720 | 4,393 | 1,777 |
Depreciation | 808 | 707 | 611 | 737 | 424 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 339 | 402 | 465 | 1,032 | 445 |
Deferred Tax | 182 | 119 | 158 | 114 | -- |
Reported Profit After Tax | 1,131 | 1,132 | 1,486 | 2,509 | 908 |
Minority Interest After NP | -- | -- | -- | -- | 0.01 |
Net Profit after Minority Interest | 1,131 | 1,132 | 1,486 | 2,509 | 908 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 1,131 | 1,132 | 1,486 | 2,509 | 908 |
EPS (Unit Curr.) | 2,666 | 2,668 | 3,504 | 5,917 | 2,142 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | 600 | 600 | 600 | 1,000 | 500 |
Equity | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 |
Public Shareholding (Number) | -- | -- | -- | -- | 3,083,366 |
Public Shareholding (%) | -- | -- | -- | -- | 72.70 |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | 6,550 |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | 0.57 |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | 0.15 |
Non Encumbered - No. of Shares | -- | -- | -- | -- | 1,151,227 |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | 99.40 |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | 27.20 |
PBIDTM(%) | 17 | 17.50 | 22.20 | 23.50 | 15.10 |
PBDTM(%) | 15.30 | 15.80 | 20.30 | 21.80 | 13.30 |
PATM(%) | 7.04 | 7.57 | 11.10 | 12.40 | 6.82 |