Olectra Greentech Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 54 | 12.80 | 0.88 | 14.70 |
| Op profit growth | (31) | 9.22 | 10.30 | 51.90 |
| EBIT growth | (4.40) | 28.70 | 18.40 | 33.20 |
| Net profit growth | 5.62 | 45.30 | 17.60 | 132 |
| Profitability ratios (%) | ||||
| OPM | 8.61 | 19.20 | 19.80 | 18.10 |
| EBIT margin | 11.20 | 18 | 15.80 | 13.40 |
| Net profit margin | 5.51 | 8.03 | 6.24 | 5.35 |
| RoCE | 8.95 | 13.60 | 10.50 | 9.30 |
| RoNW | 1.68 | 2.76 | 1.74 | 1.57 |
| RoA | 1.10 | 1.51 | 1.04 | 0.92 |
| Per share ratios () | ||||
| EPS | 1.77 | 2.33 | 1.61 | 1.37 |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | 1.13 | 1.65 | 0.09 | (0.20) |
| Book value per share | 39.50 | 18.40 | 23.90 | 22.30 |
| Valuation ratios | ||||
| P/E | 103 | 32.30 | 10.10 | 11.70 |
| P/CEPS | 161 | 45.60 | 178 | (80) |
| P/B | 4.59 | 4.10 | 0.68 | 0.72 |
| EV/EBIDTA | 45.30 | 15.20 | 5.16 | 5.21 |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (25) | (36) | (27) | (23) |
| Liquidity ratios | ||||
| Debtor days | 140 | 141 | 155 | 120 |
| Inventory days | 97.80 | 69.30 | 65.70 | 68.60 |
| Creditor days | (50) | (69) | (102) | (95) |
| Leverage ratios | ||||
| Interest coverage | (2.90) | (3.30) | (2.60) | (2.10) |
| Net debt / equity | 0.26 | 0.81 | 0.53 | 0.45 |
| Net debt / op. profit | 3.66 | 2.67 | 2.47 | 2.17 |
| Cost breakup () | ||||
| Material costs | (69) | (63) | (61) | (63) |
| Employee costs | (9.70) | (9.50) | (9.80) | (9) |
| Other costs | (13) | (8.40) | (8.90) | (9.80) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Revenue | 161 | 105 | 93 | 92.20 |
| yoy growth (%) | 54 | 12.80 | 0.88 | 14.70 |
| Raw materials | (111) | (66) | (57) | (58) |
| As % of sales | 68.60 | 62.80 | 61.40 | 63.10 |
| Employee costs | (16) | (10) | (9.20) | (8.30) |
| As % of sales | 9.74 | 9.54 | 9.85 | 9.03 |
| Other costs | (21) | (8.90) | (8.30) | (9) |
| As % of sales | 13 | 8.44 | 8.92 | 9.78 |
| Operating profit | 13.90 | 20.10 | 18.40 | 16.70 |
| OPM | 8.61 | 19.20 | 19.80 | 18.10 |
| Depreciation | (3.20) | (2.50) | (5.50) | (5.60) |
| Interest expense | (6.10) | (5.70) | (5.70) | (5.80) |
| Other income | 7.34 | 1.20 | 1.71 | 1.34 |
| Profit before tax | 11.90 | 13.10 | 8.91 | 6.60 |
| Taxes | (3) | (4.70) | (2.40) | (1.50) |
| Tax rate | (25) | (36) | (27) | (23) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 8.89 | 8.42 | 6.52 | 5.09 |
| Exceptional items | -- | -- | (0.70) | (0.20) |
| Net profit | 8.89 | 8.42 | 5.80 | 4.93 |
| yoy growth (%) | 5.62 | 45.30 | 17.60 | 132 |
| NPM | 5.51 | 8.03 | 6.24 | 5.35 |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Profit before tax | 11.90 | 13.10 | 8.91 | 6.60 |
| Depreciation | (3.20) | (2.50) | (5.50) | (5.60) |
| Tax paid | (3) | (4.70) | (2.40) | (1.50) |
| Working capital | 136 | 24.40 | 27.80 | 2.16 |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 141 | 30.30 | 28.80 | 1.61 |
| Capital expenditure | (31) | (28) | 8.25 | 1.76 |
| Free cash flow | 110 | 2.41 | 37.10 | 3.37 |
| Equity raised | 260 | 102 | 126 | 123 |
| Investments | -- | -- | -- | -- |
| Debt financing/disposal | 70.10 | 40.50 | 38 | 43.80 |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 440 | 145 | 201 | 170 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Equity capital | 77 | 30.90 | 14.40 | 14.40 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 626 | 167 | 51.80 | 71.80 |
| Net worth | 703 | 198 | 66.20 | 86.20 |
| Minority interest | ||||
| Debt | 24.30 | 72.40 | 64.70 | 55 |
| Deferred tax liabilities (net) | 6.73 | 0.34 | 0.53 | 5.27 |
| Total liabilities | 734 | 271 | 131 | 146 |
| Fixed assets | 173 | 78.10 | 71.90 | 94.70 |
| Intangible assets | ||||
| Investments | 102 | -- | -- | -- |
| Deferred tax asset (net) | 17.30 | 4.49 | 5.50 | -- |
| Net working capital | 282 | 167 | 43.10 | 42.30 |
| Inventories | 112 | 63.40 | 23.20 | 16.70 |
| Inventory Days | -- | 143 | 80.60 | 65.50 |
| Sundry debtors | 90.80 | 88 | 36.20 | 44.50 |
| Debtor days | -- | 199 | 126 | 175 |
| Other current assets | 215 | 60.20 | 16.10 | 8.60 |
| Sundry creditors | (119) | (27) | (13) | (19) |
| Creditor days | -- | 62 | 45 | 75.50 |
| Other current liabilities | (17) | (17) | (19) | (8.30) |
| Cash | 160 | 21.60 | 11 | 9.49 |
| Total assets | 734 | 271 | 131 | 146 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Mar-2020 | Dec-2019 | Sep-2019 | Jun-2019 | Mar-2019 |
|---|---|---|---|---|---|
| Gross Sales | 70.40 | 47.20 | 44.70 | 38.20 | 50.90 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 70.40 | 47.20 | 44.70 | 38.20 | 50.90 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 25 | 5.19 | 5.96 | 7.65 | 7.37 |
| Total Income | 95.40 | 52.40 | 50.60 | 45.80 | 58.20 |
| Total Expenditure ** | 72.10 | 45.10 | 45 | 33.30 | 57.20 |
| PBIDT | 23.30 | 7.32 | 5.62 | 12.60 | 1 |
| Interest | 2.77 | 3.67 | 3.63 | 3.87 | 3.09 |
| PBDT | 20.50 | 3.64 | 1.99 | 8.69 | (2.10) |
| Depreciation | 3.24 | 5.64 | 4.84 | 3.81 | 2.24 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | (1.40) | 1.06 | 0.31 | 1.61 | 0.02 |
| Deferred Tax | 1.26 | (0.40) | 0.13 | 1.18 | (2.20) |
| Reported Profit After Tax | 17.40 | (2.70) | (3.30) | 2.09 | (2.10) |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 17.40 | (2.70) | (3.30) | 2.09 | (2.10) |
| Extra-ordinary Items | 18.10 | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | (0.80) | (2.70) | (3.30) | 2.09 | (2.10) |
| EPS (Unit Curr.) | 2.12 | (0.30) | (0.40) | 0.26 | (0.30) |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 32.80 | 32.80 | 32.80 | 32.80 | 31.80 |
| 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(%) | 33.10 | 15.50 | 12.60 | 32.90 | 1.97 |
| PBDTM(%) | 29.20 | 7.71 | 4.45 | 22.80 | (4.10) |
| PATM(%) | 24.70 | (5.60) | (7.40) | 5.47 | (4.20) |
