NIITLTD Financial Statements

NIITLTD Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2022 Mar-2021 Mar-2020 Mar-2018
Growth matrix (%)        
Revenue growth 43.50 7.93 4.55 0.63
Op profit growth 84 98.30 19.70 18
EBIT growth 51.40 38.80 34.90 300
Net profit growth 58.20 (89) 2,025 52.60
Profitability ratios (%)        
OPM 21.50 16.80 9.14 7.98
EBIT margin 21.10 20 15.50 12
Net profit margin 16.40 14.90 149 7.34
RoCE 17.70 11.20 9.87 10
RoNW 3.58 2.26 29.60 2.22
RoA 3.44 2.09 23.70 1.53
Per share ratios ()        
EPS 17.20 10.10 93.80 3.82
Dividend per share 3 2.50 10 --
Cash EPS 12.60 5.87 89.60 1.34
Book value per share 113 115 107 43.40
Valuation ratios        
P/E 36.20 13.70 0.87 26.10
P/CEPS 49.40 23.50 0.92 74.30
P/B 5.50 1.20 0.76 2.30
EV/EBIDTA 22.70 6.05 5.39 12
Payout (%)        
Dividend payout -- -- -- --
Tax payout (18) (18) (46) (24)
Liquidity ratios        
Debtor days 44.30 53.80 62.10 71.60
Inventory days 0.51 0.44 0.69 0.99
Creditor days (37) (43) (51) (56)
Leverage ratios        
Interest coverage (140) (32) (8.30) (5.30)
Net debt / equity (0.30) (0.30) (0.10) 0.07
Net debt / op. profit (1.40) (2.70) (1.20) 0.74
Cost breakup ()        
Material costs (1) (1.10) (1.50) (3.10)
Employee costs (50) (56) (53) (45)
Other costs (27) (26) (37) (44)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2018
Revenue 1,377 960 889 851
yoy growth (%) 43.50 7.93 4.55 0.63
Raw materials (13) (11) (13) (26)
As % of sales 0.95 1.14 1.49 3.06
Employee costs (691) (542) (469) (380)
As % of sales 50.20 56.50 52.80 44.70
Other costs (377) (246) (325) (377)
As % of sales 27.40 25.60 36.60 44.30
Operating profit 296 161 81.20 67.90
OPM 21.50 16.80 9.14 7.98
Depreciation (58) (59) (60) (40)
Interest expense (2.10) (6) (17) (19)
Other income 51.70 90.20 117 74.70
Profit before tax 288 186 122 83.10
Taxes (52) (34) (56) (20)
Tax rate (18) (18) (46) (24)
Minorities and other (7.60) (3.80) (30) (1.20)
Adj. profit 229 148 35.80 61.80
Exceptional items (2.90) (5.40) 1,292 0.68
Net profit 226 143 1,327 62.50
yoy growth (%) 58.20 (89) 2,025 52.60
NPM 16.40 14.90 149 7.34
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2018
Profit before tax 288 186 122 83.10
Depreciation (58) (59) (60) (40)
Tax paid (52) (34) (56) (20)
Working capital 269 240 79.70 (139)
Other operating items -- -- -- --
Operating cashflow 448 332 85.90 (116)
Capital expenditure (271) (136) (181) (359)
Free cash flow 177 196 (95) (475)
Equity raised 1,780 2,093 795 1,269
Investments 558 663 608 314
Debt financing/disposal (139) (35) 28.70 63.50
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 2,376 2,918 1,336 1,171
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 53.20 43.60 41.80 48.70
Preference capital -- -- -- --
Reserves 1,462 1,597 1,479 784
Net worth 1,515 1,640 1,521 833
Minority interest
Debt 25.20 58 166 207
Deferred tax liabilities (net) 21.90 18.70 18.60 183
Total liabilities 1,566 1,720 1,709 1,233
Fixed assets 377 315 377 281
Intangible assets
Investments 722 859 844 1.72
Deferred tax asset (net) 51.20 33.90 47.90 116
Net working capital (19) 14.30 179 713
Inventories 2.06 1.78 0.51 5.48
Inventory Days 0.55 0.68 0.21 --
Sundry debtors 189 146 138 165
Debtor days 50 55.40 56.40 --
Other current assets 353 316 390 890
Sundry creditors (125) (91) (96) (113)
Creditor days 33.20 34.70 39.30 --
Other current liabilities (437) (358) (253) (235)
Cash 435 499 260 121
Total assets 1,566 1,720 1,709 1,233
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Mar-2021 Mar-2020 Mar-2019 Mar-2018
Gross Sales 1,377 949 889 865 851
Excise Duty -- -- -- -- --
Net Sales 1,377 949 889 865 851
Other Operating Income -- -- -- -- --
Other Income 51.70 88.70 1,408 101 75.40
Total Income 1,429 1,038 2,298 966 926
Total Expenditure ** 1,088 796 838 799 783
PBIDT 341 242 1,459 167 143
Interest 2.07 5.98 16.60 19.50 19.40
PBDT 339 236 1,443 147 124
Depreciation 57.70 58.90 59.80 32.90 40.10
Minority Interest Before NP -- -- -- -- --
Tax 62.10 21.40 157 8.75 3.09
Deferred Tax (10) 12.20 (101) 18.40 17
Reported Profit After Tax 230 144 1,327 87.20 63.70
Minority Interest After NP 3.67 0.64 (0.30) 0.76 1.22
Net Profit after Minority Interest 226 143 1,327 86.40 62.50
Extra-ordinary Items (6.20) (0.70) 1,148 (0.30) 0.52
Adjusted Profit After Extra-ordinary item 232 144 179 86.80 62
EPS (Unit Curr.) 16.80 10.10 82.90 8.18 3.76
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 150 125 500 250 --
Equity 26.80 28.50 28.30 33.50 33.30
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(%) 24.80 25.50 164 19.30 16.80
PBDTM(%) 24.60 24.90 162 17 14.60
PATM(%) 16.70 15.10 149 10.10 7.49
Open ZERO Brokerage Demat Account
Open Demat Account

Invest wise with Expert advice

By continuing, I accept the Terms & Conditions and agree to receive updates on Whatsapp