Nandani Creation Financial Statements

Nandani Creation Profit & Loss Statement

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 -
Growth matrix (%)        
Revenue growth 40.90 74.90 -- --
Op profit growth 32.80 80 -- --
EBIT growth 45 63.90 -- --
Net profit growth (11) 70.60 -- --
Profitability ratios (%)        
OPM 6.73 7.14 6.93 --
EBIT margin 6.38 6.20 6.62 --
Net profit margin 1.82 2.87 2.94 --
RoCE 16.80 18.30 -- --
RoNW 2.38 3.37 -- --
RoA 1.19 2.11 -- --
Per share ratios ()        
EPS 1.04 3.24 1.90 --
Dividend per share -- -- -- --
Cash EPS 0.57 2.11 1.42 --
Book value per share 12.60 25.60 22.40 --
Valuation ratios        
P/E 9.90 8.59 11.80 --
P/CEPS 18.10 13.20 15.80 --
P/B 0.82 1.09 1 --
EV/EBIDTA 5.54 11.60 12.40 --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (29) (28) (32) --
Liquidity ratios        
Debtor days 57.10 62.30 -- --
Inventory days 138 89.80 -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (1.90) (3.10) (3.50) --
Net debt / equity 0.99 0.96 0.12 --
Net debt / op. profit 3.25 3.05 0.62 --
Cost breakup ()        
Material costs (34) (19) (18) --
Employee costs (6.50) (6.60) (6.50) --
Other costs (53) (68) (69) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 -
Revenue 46.90 33.30 19 --
yoy growth (%) 40.90 74.90 -- --
Raw materials (16) (6.20) (3.40) --
As % of sales 33.60 18.60 17.80 --
Employee costs (3.10) (2.20) (1.20) --
As % of sales 6.52 6.57 6.53 --
Other costs (25) (23) (13) --
As % of sales 53.10 67.60 68.80 --
Operating profit 3.15 2.37 1.32 --
OPM 6.73 7.14 6.93 --
Depreciation (0.40) (0.30) (0.10) --
Interest expense (1.60) (0.70) (0.40) --
Other income 0.22 0.02 0.08 --
Profit before tax 1.38 1.40 0.90 --
Taxes (0.40) (0.40) (0.30) --
Tax rate (29) (28) (32) --
Minorities and other -- -- -- --
Adj. profit 0.97 1.01 0.61 --
Exceptional items (0.10) -- -- --
Net profit 0.85 0.96 0.56 --
yoy growth (%) (11) 70.60 -- --
NPM 1.82 2.87 2.94 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 -
Profit before tax 1.38 1.40 0.90 --
Depreciation (0.40) (0.30) (0.10) --
Tax paid (0.40) (0.40) (0.30) --
Working capital 12.10 -- -- --
Other operating items -- -- -- --
Operating cashflow 12.70 0.67 -- --
Capital expenditure 1.70 -- -- --
Free cash flow 14.40 0.67 -- --
Equity raised 10.20 8.26 -- --
Investments 0.21 -- -- --
Debt financing/disposal 10.40 8.46 -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 35.30 17.40 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 8.23 2.95 2.95 2.95
Preference capital -- -- -- --
Reserves 2.14 5.71 4.61 3.65
Net worth 10.40 8.66 7.56 6.60
Minority interest
Debt 10.40 10.50 7.35 1.10
Deferred tax liabilities (net) -- -- -- --
Total liabilities 20.70 19.20 14.90 7.70
Fixed assets 1.47 1.66 1.63 0.84
Intangible assets
Investments 0.21 0.21 0.21 --
Deferred tax asset (net) 0.08 0.06 0.04 --
Net working capital 18.90 17 12.90 6.57
Inventories 23.30 17.50 12.20 4.20
Inventory Days 181 -- 133 80.60
Sundry debtors 7.45 7.10 7.21 4.15
Debtor days 58 -- 79.10 79.60
Other current assets 2.34 1.29 0.55 0.45
Sundry creditors -- -- -- --
Creditor days -- -- -- --
Other current liabilities (14) (8.90) (7) (2.20)
Cash 0.12 0.23 0.11 0.28
Total assets 20.80 19.20 14.90 7.69
Switch to
Consolidated
Standalone


Nandani Creation Ltd Report not showing data
Open ZERO Brokerage Demat Account