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 | (33) | 34.40 | 3.13 | 18.20 |
| Op profit growth | (33) | 27.30 | 1.80 | 13.90 |
| EBIT growth | (25) | 22.50 | (2.40) | 16.20 |
| Net profit growth | (26) | 30.90 | 5.16 | 17.90 |
| Profitability ratios (%) | ||||
| OPM | 63.80 | 64.40 | 68 | 68.90 |
| EBIT margin | 77.10 | 69.10 | 75.80 | 80.10 |
| Net profit margin | 59.20 | 54.20 | 55.60 | 54.60 |
| RoCE | 15.20 | 24.60 | 25.40 | 31.60 |
| RoNW | 2.99 | 4.94 | 4.80 | 5.55 |
| RoA | 2.92 | 4.82 | 4.66 | 5.39 |
| Per share ratios () | ||||
| EPS | 24.50 | 33.20 | 25.40 | 121 |
| Dividend per share | 3 | 3 | 2.30 | 11 |
| Cash EPS | 20.80 | 30 | 23.80 | 115 |
| Book value per share | 217 | 193 | 144 | 604 |
| Valuation ratios | ||||
| P/E | 21.50 | 14.70 | 21.80 | 3.90 |
| P/CEPS | 25.30 | 16.30 | 23.20 | 4.10 |
| P/B | 2.43 | 2.54 | 3.85 | 0.78 |
| EV/EBIDTA | 14.80 | 10.70 | 15.20 | 12.80 |
| Payout (%) | ||||
| Dividend payout | -- | -- | 1.77 | 9.12 |
| Tax payout | (20) | (20) | (25) | (30) |
| Liquidity ratios | ||||
| Debtor days | 28.90 | 13 | 14.90 | 15.70 |
| Inventory days | 10 | 8.89 | 14.70 | 14.30 |
| Creditor days | (104) | (52) | (74) | (61) |
| Leverage ratios | ||||
| Interest coverage | (27) | (50) | (44) | (49) |
| Net debt / equity | -- | -- | -- | -- |
| Net debt / op. profit | -- | -- | -- | -- |
| Cost breakup () | ||||
| Material costs | (5.80) | (4.30) | (5.70) | (5.80) |
| Employee costs | (5.50) | (4.60) | (5.70) | (4.40) |
| Other costs | (25) | (27) | (21) | (21) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 291 | 432 | 321 | 311 |
| yoy growth (%) | (33) | 34.40 | 3.13 | 18.20 |
| Raw materials | (17) | (19) | (18) | (18) |
| As % of sales | 5.85 | 4.30 | 5.70 | 5.79 |
| Employee costs | (16) | (20) | (18) | (14) |
| As % of sales | 5.50 | 4.61 | 5.67 | 4.37 |
| Other costs | (72) | (115) | (66) | (65) |
| As % of sales | 24.90 | 26.70 | 20.60 | 20.90 |
| Operating profit | 186 | 278 | 218 | 215 |
| OPM | 63.80 | 64.40 | 68 | 68.90 |
| Depreciation | (26) | (22) | (11) | (8.10) |
| Interest expense | (8.20) | (6) | (5.60) | (5) |
| Other income | 64.60 | 42.50 | 36.10 | 43 |
| Profit before tax | 216 | 292 | 238 | 244 |
| Taxes | (44) | (58) | (59) | (74) |
| Tax rate | (20) | (20) | (25) | (30) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 172 | 234 | 179 | 170 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 172 | 234 | 179 | 170 |
| yoy growth (%) | (26) | 30.90 | 5.16 | 17.90 |
| NPM | 59.20 | 54.20 | 55.60 | 54.60 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | 216 | 292 | 238 | 244 |
| Depreciation | (26) | (22) | (11) | (8.10) |
| Tax paid | (44) | (58) | (59) | (74) |
| Working capital | (15) | (14) | (78) | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 131 | 197 | 90.10 | 162 |
| Capital expenditure | 635 | 620 | 83 | -- |
| Free cash flow | 766 | 817 | 173 | 162 |
| Equity raised | 1,767 | 1,635 | 1,485 | 1,519 |
| Investments | 442 | 288 | 56.30 | -- |
| Debt financing/disposal | -- | -- | -- | -- |
| Dividends paid | -- | -- | -- | 15.50 |
| Other items | -- | -- | -- | -- |
| Net in cash | 2,975 | 2,741 | 1,715 | 1,697 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 14.10 | 14.10 | 14.10 | 14.10 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 1,515 | 1,343 | 1,156 | 997 |
| Net worth | 1,529 | 1,357 | 1,170 | 1,011 |
| Minority interest | ||||
| Debt | -- | -- | -- | -- |
| Deferred tax liabilities (net) | 38.80 | 28.80 | 24.10 | 28.10 |
| Total liabilities | 1,568 | 1,386 | 1,195 | 1,039 |
| Fixed assets | 810 | 778 | 722 | 586 |
| Intangible assets | ||||
| Investments | 810 | 672 | 531 | 499 |
| Deferred tax asset (net) | 2.90 | 2.86 | 6.18 | 4.92 |
| Net working capital | (64) | (80) | (72) | (60) |
| Inventories | 7.40 | 8.62 | 9.03 | 12.40 |
| Inventory Days | 9.28 | 7.29 | -- | 14.10 |
| Sundry debtors | 29.60 | 16.60 | 18 | 14.10 |
| Debtor days | 37.10 | 14 | -- | 16.10 |
| Other current assets | 156 | 121 | 61.20 | 62 |
| Sundry creditors | (34) | (26) | (25) | (19) |
| Creditor days | 43.10 | 21.60 | -- | 21.20 |
| Other current liabilities | (222) | (201) | (135) | (130) |
| Cash | 9.21 | 13.40 | 7.35 | 10.40 |
| Total assets | 1,568 | 1,386 | 1,195 | 1,039 |
| Particulars ( Rupees In Crores.) | Mar-2022 | Sep-2021 | Mar-2021 | Sep-2020 | Mar-2020 |
|---|---|---|---|---|---|
| Gross Sales | 184 | 153 | 158 | 134 | 233 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 184 | 153 | 158 | 134 | 233 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 22.10 | 22.90 | 28.70 | 35.90 | 27.20 |
| Total Income | 206 | 176 | 186 | 169 | 260 |
| Total Expenditure ** | 61 | 57.40 | 57.20 | 48.30 | 84.30 |
| PBIDT | 145 | 119 | 129 | 121 | 176 |
| Interest | 5 | 4.22 | 4.59 | 3.63 | 3.56 |
| PBDT | 140 | 115 | 125 | 118 | 172 |
| Depreciation | 14.70 | 13.60 | 12.60 | 13.10 | 11.90 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 19.90 | 22.40 | 21.70 | 12 | 26.20 |
| Deferred Tax | 2.62 | (7.60) | 1.53 | 8.64 | 12.10 |
| Reported Profit After Tax | 103 | 86.40 | 88.70 | 83.80 | 122 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 103 | 86.40 | 88.70 | 83.80 | 122 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 103 | 86.40 | 88.70 | 83.80 | 122 |
| EPS (Unit Curr.) | 14.60 | 12.30 | 12.60 | 11.90 | 17.30 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 14.10 | 14.10 | 14.10 | 14.10 | 14.10 |
| 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(%) | 78.80 | 77.50 | 81.90 | 90.70 | 75.50 |
| PBDTM(%) | -- | -- | -- | -- | -- |
| PATM(%) | 55.90 | 56.30 | 56.30 | 62.70 | 52.40 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
