Navneet Education Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 25.70 2.21 24 (3.10)
Op profit growth 40.90 (21) 36.30 (13)
EBIT growth 32.70 (19) 38.60 (7.30)
Net profit growth 54.90 (25) 58.70 (18)
Profitability ratios (%)        
OPM 20.70 18.50 23.90 21.70
EBIT margin 19.10 18.10 22.80 20.40
Net profit margin 13 10.60 14.50 11.30
RoCE 27 23.40 34.50 27.90
RoNW 6.11 4.41 6.68 4.77
RoA 4.60 3.43 5.48 3.88
Per share ratios ()        
EPS 8.62 5.46 7.75 5.04
Dividend per share 3 1.50 2.50 2.20
Cash EPS 6.57 4.14 6.09 3.27
Book value per share 37.70 32.20 29.70 24.50
Valuation ratios        
P/E 7.19 26.10 21 16.70
P/CEPS 9.43 34.40 26.70 25.80
P/B 1.64 4.42 5.47 3.45
EV/EBIDTA 5.02 14.30 13.30 9.45
Payout (%)        
Dividend payout 42 27.50 34.20 58.70
Tax payout (27) (39) (31) (37)
Liquidity ratios        
Debtor days 70.70 90.40 72 72.20
Inventory days 109 123 107 126
Creditor days (18) (27) (21) (12)
Leverage ratios        
Interest coverage (17) (28) (62) (54)
Net debt / equity 0.31 0.32 0.22 0.17
Net debt / op. profit 0.86 1.07 0.53 0.47
Cost breakup ()        
Material costs (48) (49) (46) (48)
Employee costs (12) (12) (10) (10)
Other costs (19) (21) (20) (19)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 1,512 1,203 1,177 949
yoy growth (%) 25.70 2.21 24 (3.10)
Raw materials (729) (585) (545) (460)
As % of sales 48.20 48.60 46.30 48.40
Employee costs (180) (147) (119) (99)
As % of sales 11.90 12.20 10.10 10.50
Other costs (290) (249) (232) (184)
As % of sales 19.10 20.70 19.70 19.40
Operating profit 314 222 281 206
OPM 20.70 18.50 23.90 21.70
Depreciation (47) (31) (28) (30)
Interest expense (17) (7.70) (4.30) (3.60)
Other income 22.40 26 15.20 16.70
Profit before tax 272 210 264 190
Taxes (75) (83) (83) (70)
Tax rate (27) (39) (31) (37)
Minorities and other -- (0.10) (10) (13)
Adj. profit 197 127 171 107
Exceptional items -- -- -- --
Net profit 197 127 171 107
yoy growth (%) 54.90 (25) 58.70 (18)
NPM 13 10.60 14.50 11.30
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 272 210 264 190
Depreciation (47) (31) (28) (30)
Tax paid (75) (83) (83) (70)
Working capital 475 388 190 5.43
Other operating items -- -- -- --
Operating cashflow 625 485 343 95.90
Capital expenditure 392 227 172 49.20
Free cash flow 1,017 712 515 145
Equity raised 962 926 905 911
Investments 87.80 45.30 (6.50) (15)
Debt financing/disposal 282 199 64.10 25.70
Dividends paid 68.70 35 58.40 52.40
Other items -- -- -- --
Net in cash 2,418 1,917 1,536 1,119
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 45.80 45.80 46.70 46.70
Preference capital -- -- -- --
Reserves 817 745 705 647
Net worth 863 791 752 694
Minority interest
Debt 278 337 244 159
Deferred tax liabilities (net) 4.29 9.86 -- 8.46
Total liabilities 1,146 1,139 996 862
Fixed assets 304 268 259 255
Intangible assets
Investments 87.90 65.70 45.80 24.50
Deferred tax asset (net) 14 12 3.18 8.56
Net working capital 730 772 681 564
Inventories 475 551 428 384
Inventory Days 115 -- 130 119
Sundry debtors 268 292 318 278
Debtor days 64.70 -- 96.50 86.20
Other current assets 139 117 92.70 68.50
Sundry creditors (46) (102) (74) (71)
Creditor days 11.20 -- 22.60 22.10
Other current liabilities (106) (87) (83) (95)
Cash 10.10 20.70 6.84 9.72
Total assets 1,146 1,139 996 862
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2020 Jun-2020 Mar-2020 Dec-2019 Sep-2019
Gross Sales 164 332 251 197 253
Excise Duty -- -- -- -- --
Net Sales 164 332 251 197 253
Other Operating Income -- -- -- -- --
Other Income 46.60 2.83 2.55 5.56 5.53
Total Income 210 335 253 202 259
Total Expenditure ** 165 263 198 188 231
PBIDT 45.80 71.50 54.90 13.80 28.10
Interest 2.31 4.54 4.78 1.43 2.91
PBDT 43.50 67 50.10 12.40 25.10
Depreciation 11.60 11.10 13.20 11.80 11.40
Minority Interest Before NP -- -- -- -- --
Tax 2.63 17.90 6.33 5.17 (19)
Deferred Tax 8.82 (1.30) (2.50) 0.13 5.54
Reported Profit After Tax 20.40 39.40 33.10 (4.70) 27.50
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 20.40 39.40 33.10 (4.70) 22.80
Extra-ordinary Items 31.10 -- -- -- --
Adjusted Profit After Extra-ordinary item (11) 39.40 33.10 (4.70) 22.80
EPS (Unit Curr.) 0.89 1.72 1.45 (0.20) 0.99
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- 25 -- --
Equity 45.80 45.80 45.80 45.80 45.80
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(%) 28 21.50 21.90 7.01 11.10
PBDTM(%) 26.50 20.20 20 6.28 9.93
PATM(%) 12.50 11.90 13.20 (2.40) 10.80