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-2019 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 70.10 | (1) | -- | -- |
| Op profit growth | 311 | (39) | -- | -- |
| EBIT growth | 454 | (52) | -- | -- |
| Net profit growth | 580 | (59) | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 30.90 | 12.80 | 20.90 | -- |
| EBIT margin | 30.80 | 9.45 | 19.50 | -- |
| Net profit margin | 22 | 5.50 | 13.10 | -- |
| RoCE | 52.50 | 11.40 | -- | -- |
| RoNW | 11.20 | 2.18 | -- | -- |
| RoA | 9.37 | 1.66 | -- | -- |
| Per share ratios () | ||||
| EPS | 91.80 | 13.50 | 32.60 | -- |
| Dividend per share | 1.75 | 1.75 | 1.75 | -- |
| Cash EPS | 78.30 | 0.36 | 22.40 | -- |
| Book value per share | 250 | 160 | 149 | -- |
| Valuation ratios | ||||
| P/E | 16.70 | 18.80 | 14.40 | -- |
| P/CEPS | 19.60 | 701 | 21 | -- |
| P/B | 6.13 | 1.58 | 3.15 | -- |
| EV/EBIDTA | 10.90 | 8.10 | 8.69 | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (27) | (31) | (27) | -- |
| Liquidity ratios | ||||
| Debtor days | 45.10 | 71.40 | -- | -- |
| Inventory days | 46.50 | 56 | -- | -- |
| Creditor days | (45) | (48) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (43) | (6.40) | (13) | -- |
| Net debt / equity | 0.08 | 0.25 | 0.26 | -- |
| Net debt / op. profit | 0.15 | 1.29 | 0.75 | -- |
| Cost breakup () | ||||
| Material costs | (40) | (42) | (41) | -- |
| Employee costs | (11) | (16) | (14) | -- |
| Other costs | (19) | (29) | (24) | -- |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|
| Revenue | 258 | 152 | 153 | -- |
| yoy growth (%) | 70.10 | (1) | -- | -- |
| Raw materials | (102) | (64) | (63) | -- |
| As % of sales | 39.70 | 42.40 | 40.90 | -- |
| Employee costs | (28) | (24) | (21) | -- |
| As % of sales | 10.90 | 15.80 | 13.80 | -- |
| Other costs | (48) | (44) | (37) | -- |
| As % of sales | 18.50 | 28.90 | 24.40 | -- |
| Operating profit | 79.70 | 19.40 | 32 | -- |
| OPM | 30.90 | 12.80 | 20.90 | -- |
| Depreciation | (8.30) | (8.10) | (6.30) | -- |
| Interest expense | (1.80) | (2.30) | (2.30) | -- |
| Other income | 8.02 | 3.05 | 4.12 | -- |
| Profit before tax | 77.60 | 12.10 | 27.60 | -- |
| Taxes | (21) | (3.70) | (7.40) | -- |
| Tax rate | (27) | (31) | (27) | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 56.70 | 8.34 | 20.10 | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 56.70 | 8.34 | 20.10 | -- |
| yoy growth (%) | 580 | (59) | -- | -- |
| NPM | 22 | 5.50 | 13.10 | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|
| Profit before tax | 77.60 | 12.10 | 27.60 | -- |
| Depreciation | (8.30) | (8.10) | (6.30) | -- |
| Tax paid | (21) | (3.70) | (7.40) | -- |
| Working capital | 11.90 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 60.30 | 0.22 | -- | -- |
| Capital expenditure | 22.20 | -- | -- | -- |
| Free cash flow | 82.50 | 0.22 | -- | -- |
| Equity raised | 184 | 183 | -- | -- |
| Investments | 20.40 | -- | -- | -- |
| Debt financing/disposal | (3) | 10.60 | -- | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 284 | 194 | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | - |
|---|---|---|---|---|
| Equity capital | 3.09 | 3.09 | 3.09 | -- |
| Preference capital | -- | -- | -- | -- |
| Reserves | 151 | 95.90 | 89 | -- |
| Net worth | 154 | 99 | 92.10 | -- |
| Minority interest | ||||
| Debt | 16.50 | 28.20 | 27.20 | -- |
| Deferred tax liabilities (net) | 2.43 | 2.27 | 2.83 | -- |
| Total liabilities | 173 | 129 | 122 | -- |
| Fixed assets | 76.50 | 67.70 | 60.90 | -- |
| Intangible assets | ||||
| Investments | 29.10 | 10.70 | 8.69 | -- |
| Deferred tax asset (net) | 0.05 | 1.28 | 0.60 | -- |
| Net working capital | 63 | 46.60 | 48.80 | -- |
| Inventories | 37.90 | 27.90 | 18.60 | -- |
| Inventory Days | 53.60 | 67.10 | 44.30 | -- |
| Sundry debtors | 37.60 | 26.20 | 33.10 | -- |
| Debtor days | 53.10 | 63 | 78.90 | -- |
| Other current assets | 22 | 18 | 17.70 | -- |
| Sundry creditors | (25) | (19) | (15) | -- |
| Creditor days | 34.90 | 46.70 | 36.80 | -- |
| Other current liabilities | (9.80) | (6) | (5.20) | -- |
| Cash | 4.78 | 3.16 | 3.14 | -- |
| Total assets | 173 | 129 | 122 | -- |
| Particulars ( Rupees In Crores.) | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 |
|---|---|---|---|---|---|
| Gross Sales | 84.10 | 81.10 | 78.40 | 75.90 | 71.80 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 84.10 | 81.10 | 78.40 | 75.90 | 71.80 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 2.98 | 3.84 | 4.39 | 4.55 | 2.30 |
| Total Income | 87 | 85 | 82.80 | 80.40 | 74.10 |
| Total Expenditure ** | 73.50 | 68.60 | 61.20 | 52.30 | 51 |
| PBIDT | 13.50 | 16.30 | 21.60 | 28.10 | 23.10 |
| Interest | 1.54 | 0.42 | 0.40 | 0.37 | 0.33 |
| PBDT | 12 | 15.90 | 21.20 | 27.80 | 22.80 |
| Depreciation | 3.48 | 2.42 | 2.20 | 2.18 | 2.08 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 2.96 | 3.57 | 4.57 | 6.06 | 6.64 |
| Deferred Tax | (1.30) | -- | 0.48 | 0.39 | 0.20 |
| Reported Profit After Tax | 6.87 | 9.95 | 13.90 | 19.10 | 13.80 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 6.87 | 9.95 | 13.90 | 19.10 | 13.80 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 6.87 | 9.95 | 13.90 | 19.10 | 13.80 |
| EPS (Unit Curr.) | 11.10 | 16.10 | 22.50 | 31 | 22.40 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 |
| 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(%) | 16.10 | 20.10 | 27.50 | 37.10 | 32.20 |
| PBDTM(%) | 14.30 | 19.60 | 27 | 36.60 | 31.70 |
| PATM(%) | 8.17 | 12.30 | 17.70 | 25.20 | 19.30 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
