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 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 12.40 | (37) | 29.80 | (0.40) |
| Op profit growth | 76.60 | (82) | 106 | 94 |
| EBIT growth | 25.20 | (78) | 116 | 90.80 |
| Net profit growth | 18.20 | (81) | 148 | 109 |
| Profitability ratios (%) | ||||
| OPM | 21 | 13.40 | 48.10 | 30.20 |
| EBIT margin | 18.80 | 16.90 | 48.40 | 29.10 |
| Net profit margin | 9.85 | 9.37 | 31.70 | 16.60 |
| RoCE | 3.62 | 3.13 | 15.90 | 12.60 |
| RoNW | 0.57 | 0.49 | 2.73 | 2 |
| RoA | 0.47 | 0.43 | 2.61 | 1.80 |
| Per share ratios () | ||||
| EPS | 36.90 | 31.20 | 167 | 67.20 |
| Dividend per share | 12.50 | 12.50 | 65 | 34 |
| Cash EPS | 6.40 | 11.60 | 151 | 51.70 |
| Book value per share | 1,856 | 1,396 | 1,769 | 1,290 |
| Valuation ratios | ||||
| P/E | 59.50 | 37.60 | 14 | 14.60 |
| P/CEPS | 343 | 101 | 15.50 | 19 |
| P/B | 1.18 | 0.84 | 1.32 | 0.76 |
| EV/EBIDTA | 23.80 | 19.10 | 8.61 | 7.49 |
| Payout (%) | ||||
| Dividend payout | -- | -- | 39 | 50.60 |
| Tax payout | 32 | (39) | (35) | (29) |
| Liquidity ratios | ||||
| Debtor days | 47.60 | 81.60 | 52.10 | 51.50 |
| Inventory days | 35.10 | 37.30 | 15.60 | 19.70 |
| Creditor days | (72) | (69) | (46) | (42) |
| Leverage ratios | ||||
| Interest coverage | (3.20) | (12) | (289) | (31) |
| Net debt / equity | 0.11 | 0.20 | -- | 0.01 |
| Net debt / op. profit | 2.60 | 6.20 | -- | 0.15 |
| Cost breakup () | ||||
| Material costs | (36) | (43) | (22) | (26) |
| Employee costs | (12) | (14) | (7.50) | (10) |
| Other costs | (31) | (30) | (23) | (33) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 215 | 191 | 303 | 233 |
| yoy growth (%) | 12.40 | (37) | 29.80 | (0.40) |
| Raw materials | (77) | (82) | (65) | (61) |
| As % of sales | 36 | 43 | 21.60 | 26.30 |
| Employee costs | (26) | (26) | (23) | (23) |
| As % of sales | 11.90 | 13.80 | 7.45 | 10.10 |
| Other costs | (67) | (57) | (69) | (78) |
| As % of sales | 31.10 | 29.90 | 22.90 | 33.40 |
| Operating profit | 45.20 | 25.60 | 145 | 70.50 |
| OPM | 21 | 13.40 | 48.10 | 30.20 |
| Depreciation | (17) | (11) | (9.20) | (8.90) |
| Interest expense | (13) | (2.70) | (0.50) | (2.20) |
| Other income | 12.80 | 18 | 10.10 | 6.19 |
| Profit before tax | 27.80 | 29.60 | 146 | 65.50 |
| Taxes | 8.88 | (12) | (51) | (19) |
| Tax rate | 32 | (39) | (35) | (29) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 36.70 | 17.90 | 94.80 | 46.30 |
| Exceptional items | (15) | -- | 1.06 | (7.70) |
| Net profit | 21.20 | 17.90 | 95.80 | 38.60 |
| yoy growth (%) | 18.20 | (81) | 148 | 109 |
| NPM | 9.85 | 9.37 | 31.70 | 16.60 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | 27.80 | 29.60 | 146 | 65.50 |
| Depreciation | (17) | (11) | (9.20) | (8.90) |
| Tax paid | 8.88 | (12) | (51) | (19) |
| Working capital | 107 | 118 | 52.40 | (50) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 126 | 124 | 138 | (13) |
| Capital expenditure | 169 | 180 | (56) | (134) |
| Free cash flow | 295 | 305 | 82.40 | (147) |
| Equity raised | 1,184 | 953 | 1,157 | 923 |
| Investments | 721 | 432 | 748 | 525 |
| Debt financing/disposal | 119 | 160 | (4) | (52) |
| Dividends paid | -- | -- | 37.40 | 19.50 |
| Other items | -- | -- | -- | -- |
| Net in cash | 2,320 | 1,850 | 2,021 | 1,269 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 5.75 | 5.75 | 5.75 | 5.75 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 1,061 | 796 | 1,168 | 1,011 |
| Net worth | 1,067 | 802 | 1,174 | 1,017 |
| Minority interest | ||||
| Debt | 125 | 161 | 79.70 | -- |
| Deferred tax liabilities (net) | 33.90 | 48.10 | 35.50 | 35.50 |
| Total liabilities | 1,225 | 1,012 | 1,289 | 1,052 |
| Fixed assets | 345 | 372 | 241 | 175 |
| Intangible assets | ||||
| Investments | 746 | 492 | 750 | 762 |
| Deferred tax asset (net) | 2.08 | 8.81 | 3.09 | 1.52 |
| Net working capital | 125 | 135 | 279 | 110 |
| Inventories | 17 | 24.40 | 31.80 | 14.70 |
| Inventory Days | 28.80 | 46.60 | -- | 17.80 |
| Sundry debtors | 23.80 | 32.30 | 30.60 | 53.30 |
| Debtor days | 40.50 | 61.60 | -- | 64.20 |
| Other current assets | 124 | 134 | 273 | 84.20 |
| Sundry creditors | (24) | (42) | (33) | (20) |
| Creditor days | 41 | 80.90 | -- | 24.70 |
| Other current liabilities | (16) | (13) | (23) | (22) |
| Cash | 7.49 | 2.96 | 15 | 3.70 |
| Total assets | 1,225 | 1,012 | 1,289 | 1,052 |
| Particulars ( Rupees In Crores.) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|---|
| Gross Sales | 226 | 215 | 191 | 402 | 315 |
| Excise Duty | -- | -- | -- | -- | 8.55 |
| Net Sales | 226 | 215 | 191 | 402 | 306 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 17.20 | 12.80 | 18 | 19.10 | 11.20 |
| Total Income | 243 | 228 | 209 | 421 | 318 |
| Total Expenditure ** | 209 | 185 | 166 | 175 | 161 |
| PBIDT | 34.20 | 42.50 | 43.50 | 246 | 157 |
| Interest | 8.83 | 12.70 | 2.74 | 0.73 | 0.51 |
| PBDT | 25.40 | 29.80 | 40.80 | 245 | 156 |
| Depreciation | 17.40 | 17.50 | 11.20 | 9.23 | 9.19 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.16 | 1.35 | 5.46 | 82.20 | 42.10 |
| Deferred Tax | 2.36 | (10) | 6.18 | 0.07 | 9.01 |
| Reported Profit After Tax | 5.43 | 21.20 | 17.90 | 154 | 95.80 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 5.43 | 21.20 | 17.90 | 154 | 95.80 |
| Extra-ordinary Items | 4.78 | (14) | -- | -- | 0.69 |
| Adjusted Profit After Extra-ordinary item | 0.65 | 35 | 17.90 | 154 | 95.20 |
| EPS (Unit Curr.) | 9.45 | 36.90 | 31.20 | 268 | 167 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 50 | 125 | 125 | 650 | 650 |
| Equity | 5.75 | 5.75 | 5.75 | 5.75 | 5.75 |
| 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(%) | 15.10 | 19.70 | 22.80 | 61.10 | 51.10 |
| PBDTM(%) | 11.20 | 13.90 | 21.30 | 61 | 51 |
| PATM(%) | 2.40 | 9.85 | 9.37 | 38.20 | 31.30 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
