Today's Top Gainer
SYMBOL | CMP | Chg (%) |
---|---|---|
Note:Top Gainer - Nifty 50 More
Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 13.60 | (21) | 53.50 | 15.60 |
Op profit growth | 18.50 | (16) | 31.60 | 18.20 |
EBIT growth | 15.60 | (15) | 36.50 | 5.66 |
Net profit growth | 21.20 | (13) | 37.30 | 1.95 |
Profitability ratios (%) | ||||
OPM | 53.40 | 51.20 | 47.80 | 55.70 |
EBIT margin | 51.90 | 51 | 47.30 | 53.20 |
Net profit margin | 36.30 | 34 | 30.80 | 34.40 |
RoCE | 9.09 | 9.11 | 11.80 | 9.76 |
RoNW | 1.94 | 1.71 | 2.18 | 1.76 |
RoA | 1.59 | 1.52 | 1.91 | 1.58 |
Per share ratios () | ||||
EPS | 13.50 | 11.20 | 12.80 | 9.25 |
Dividend per share | 2 | 2 | 2 | 2 |
Cash EPS | 12.10 | 9.69 | 11.40 | 8.43 |
Book value per share | 179 | 169 | 157 | 141 |
Valuation ratios | ||||
P/E | 37.60 | 33 | 18.90 | 30.60 |
P/CEPS | 42.10 | 38 | 21.20 | 33.60 |
P/B | 2.83 | 2.18 | 1.54 | 2.01 |
EV/EBIDTA | 26.70 | 21.10 | 11.60 | 18.60 |
Payout (%) | ||||
Dividend payout | -- | -- | -- | 24.90 |
Tax payout | (29) | (33) | (35) | (35) |
Liquidity ratios | ||||
Debtor days | 41.40 | 35.70 | 25.10 | 33.40 |
Inventory days | 1,156 | 1,164 | 879 | 1,015 |
Creditor days | (62) | (32) | (19) | (27) |
Leverage ratios | ||||
Interest coverage | (96) | (102) | (98) | (279) |
Net debt / equity | 0.26 | 0.09 | 0.03 | 0.13 |
Net debt / op. profit | 2.34 | 0.92 | 0.24 | 1.18 |
Cost breakup () | ||||
Material costs | 38.10 | 38.70 | -- | -- |
Employee costs | (5.30) | (5.80) | (4) | (5.70) |
Other costs | (79) | (82) | (48) | (39) |
Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Revenue | 1,265 | 1,114 | 1,416 | 923 |
yoy growth (%) | 13.60 | (21) | 53.50 | 15.60 |
Raw materials | 482 | 431 | -- | -- |
As % of sales | 38.10 | 38.70 | -- | -- |
Employee costs | (67) | (64) | (57) | (53) |
As % of sales | 5.31 | 5.76 | 4.03 | 5.71 |
Other costs | (1,005) | (911) | (683) | (356) |
As % of sales | 79.50 | 81.80 | 48.20 | 38.60 |
Operating profit | 675 | 570 | 676 | 514 |
OPM | 53.40 | 51.20 | 47.80 | 55.70 |
Depreciation | (49) | (49) | (49) | (40) |
Interest expense | (6.90) | (5.60) | (6.80) | (1.80) |
Other income | 30.20 | 47.60 | 42.80 | 17.50 |
Profit before tax | 650 | 562 | 663 | 489 |
Taxes | (191) | (187) | (229) | (172) |
Tax rate | (29) | (33) | (35) | (35) |
Minorities and other | -- | -- | 1.60 | -- |
Adj. profit | 459 | 375 | 436 | 317 |
Exceptional items | -- | -- | -- | -- |
Net profit | 459 | 379 | 436 | 317 |
yoy growth (%) | 21.20 | (13) | 37.30 | 1.95 |
NPM | 36.30 | 34 | 30.80 | 34.40 |
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Profit before tax | 650 | 562 | 663 | 489 |
Depreciation | (49) | (49) | (49) | (40) |
Tax paid | (191) | (187) | (229) | (172) |
Working capital | 2,285 | 1,979 | 1,503 | 1,164 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 2,695 | 2,305 | 1,888 | 1,441 |
Capital expenditure | 324 | 9.17 | (774) | 389 |
Free cash flow | 3,019 | 2,314 | 1,114 | 1,830 |
Equity raised | 8,253 | 8,425 | 8,411 | 8,123 |
Investments | 2,355 | 1,824 | 2,182 | (50) |
Debt financing/disposal | 1,694 | 869 | 473 | 828 |
Dividends paid | -- | -- | -- | 65.70 |
Other items | -- | -- | -- | -- |
Net in cash | 15,321 | 13,432 | 12,181 | 10,797 |
Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Equity capital | 364 | 340 | 340 | 339 |
Preference capital | -- | -- | -- | -- |
Reserves | 7,666 | 5,753 | 5,386 | 5,002 |
Net worth | 8,029 | 6,092 | 5,726 | 5,341 |
Minority interest | ||||
Debt | 1,586 | 1,694 | 869 | 473 |
Deferred tax liabilities (net) | 33.50 | 38.60 | 28.10 | 28.10 |
Total liabilities | 9,649 | 7,825 | 6,623 | 5,843 |
Fixed assets | 1,188 | 1,089 | 1,054 | 295 |
Intangible assets | ||||
Investments | 2,938 | 2,420 | 1,824 | 2,182 |
Deferred tax asset (net) | 137 | 147 | 128 | 131 |
Net working capital | 4,960 | 4,052 | 3,270 | 2,923 |
Inventories | 4,165 | 4,247 | 3,766 | 3,339 |
Inventory Days | -- | 1,225 | 1,234 | 861 |
Sundry debtors | 109 | 181 | 106 | 112 |
Debtor days | -- | 52.30 | 34.70 | 28.90 |
Other current assets | 2,168 | 2,025 | 1,263 | 1,141 |
Sundry creditors | (233) | (145) | (54) | (42) |
Creditor days | -- | 41.80 | 17.70 | 10.90 |
Other current liabilities | (1,250) | (2,256) | (1,811) | (1,627) |
Cash | 425 | 117 | 346 | 312 |
Total assets | 9,648 | 7,825 | 6,623 | 5,843 |
Particulars ( Rupees In Crores.) | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 |
---|---|---|---|---|---|
Gross Sales | 2,009 | 920 | 824 | 1,179 | 572 |
Excise Duty | -- | 0.03 | 0.09 | 0.11 | -- |
Net Sales | 2,009 | 920 | 824 | 1,179 | 572 |
Other Operating Income | -- | -- | -- | 6.55 | 5.62 |
Other Income | 60.50 | 21.30 | 37.20 | 31.60 | 12.90 |
Total Income | 2,069 | 942 | 861 | 1,218 | 591 |
Total Expenditure ** | 1,063 | 429 | 405 | 616 | 243 |
PBIDT | 1,006 | 513 | 456 | 601 | 348 |
Interest | 15.60 | 4.98 | 4.13 | 5.02 | 1.73 |
PBDT | 991 | 508 | 452 | 596 | 346 |
Depreciation | 33 | 37.30 | 37.20 | 36.80 | 29.70 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 290 | 158 | 138 | 192 | 103 |
Deferred Tax | 6.01 | (3.50) | 0.05 | -- | -- |
Reported Profit After Tax | 661 | 316 | 277 | 368 | 214 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 661 | 316 | 277 | 369 | 214 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 661 | 316 | 277 | 369 | 214 |
EPS (Unit Curr.) | 18.50 | 9.30 | 8.16 | 11 | 6.52 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 364 | 340 | 339 | 339 | 328 |
Public Shareholding (Number) | -- | -- | -- | -- | 82,058,316 |
Public Shareholding (%) | -- | -- | -- | -- | 25 |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
Non Encumbered - No. of Shares | -- | -- | -- | -- | 246,174,946 |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | 100 |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | 75 |
PBIDTM(%) | 50.10 | 55.80 | 55.30 | 51 | 60.80 |
PBDTM(%) | 49.30 | 55.20 | 54.80 | 50.50 | 60.50 |
PATM(%) | 32.90 | 34.30 | 33.60 | 31.20 | 37.40 |