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-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 27.80 | (11) | 11.10 | 9.35 |
| Op profit growth | 24.10 | (26) | 107 | 0.64 |
| EBIT growth | 171 | (7.40) | 24.40 | 12.20 |
| Net profit growth | 223 | 17.60 | (7.10) | 63.80 |
| Profitability ratios (%) | ||||
| OPM | 6.97 | 7.17 | 8.61 | 4.61 |
| EBIT margin | 10.70 | 5.05 | 4.83 | 4.31 |
| Net profit margin | 7.71 | 3.05 | 2.30 | 2.75 |
| RoCE | 23 | 11.90 | 14.70 | 14.70 |
| RoNW | 4.98 | 2.57 | 2.65 | 3.64 |
| RoA | 4.15 | 1.80 | 1.75 | 2.34 |
| Per share ratios () | ||||
| EPS | 10.80 | 4.49 | 3.89 | 4.32 |
| Dividend per share | 3 | 3 | 1.50 | 1 |
| Cash EPS | 6.17 | (1.90) | (3.20) | 0.79 |
| Book value per share | 74.10 | 45.60 | 42.40 | 32 |
| Valuation ratios | ||||
| P/E | 33.50 | 25.20 | 11.30 | 20.20 |
| P/CEPS | 58.40 | (60) | (14) | 110 |
| P/B | 4.86 | 2.48 | 1.04 | 2.73 |
| EV/EBIDTA | 17.50 | 8 | 3.40 | 9.39 |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | 23.40 |
| Tax payout | (26) | (25) | (35) | (11) |
| Liquidity ratios | ||||
| Debtor days | 63.80 | 68.80 | 64.10 | 70.30 |
| Inventory days | -- | -- | -- | -- |
| Creditor days | (14) | (12) | (10) | (11) |
| Leverage ratios | ||||
| Interest coverage | (33) | (5.20) | (3.80) | (3.50) |
| Net debt / equity | (0.30) | (0.10) | 0.18 | 0.29 |
| Net debt / op. profit | (1.90) | (0.30) | 0.54 | 1.30 |
| Cost breakup () | ||||
| Material costs | -- | (0.70) | (0.20) | (1.50) |
| Employee costs | (78) | (79) | (78) | (76) |
| Other costs | (15) | (13) | (14) | (18) |
| Y/e 31 Mar( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
|---|---|---|---|---|
| Revenue | 307 | 240 | 272 | 244 |
| yoy growth (%) | 27.80 | (11) | 11.10 | 9.35 |
| Raw materials | -- | (1.70) | (0.40) | (3.70) |
| As % of sales | -- | 0.73 | 0.16 | 1.52 |
| Employee costs | (239) | (189) | (211) | (186) |
| As % of sales | 77.70 | 78.60 | 77.70 | 76 |
| Other costs | (47) | (32) | (37) | (44) |
| As % of sales | 15.30 | 13.50 | 13.50 | 17.90 |
| Operating profit | 21.40 | 17.20 | 23.40 | 11.30 |
| OPM | 6.97 | 7.17 | 8.61 | 4.61 |
| Depreciation | (10) | (10) | (11) | (5.50) |
| Interest expense | (1) | (2.30) | (3.50) | (3) |
| Other income | 21.50 | 5.34 | 1.06 | 4.75 |
| Profit before tax | 31.80 | 9.81 | 9.64 | 7.51 |
| Taxes | (8.10) | (2.50) | (3.40) | (0.80) |
| Tax rate | (26) | (25) | (35) | (11) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 23.70 | 7.34 | 6.24 | 6.72 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 23.70 | 7.34 | 6.24 | 6.72 |
| yoy growth (%) | 223 | 17.60 | (7.10) | 63.80 |
| NPM | 7.71 | 3.05 | 2.30 | 2.75 |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
|---|---|---|---|---|
| Profit before tax | 31.80 | 9.81 | 9.64 | 7.51 |
| Depreciation | (10) | (10) | (11) | (5.50) |
| Tax paid | (8.10) | (2.50) | (3.40) | (0.80) |
| Working capital | 90.60 | 30.20 | 20 | 10.40 |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 104 | 27.10 | 14.90 | 11.70 |
| Capital expenditure | 5.13 | (25) | (32) | (57) |
| Free cash flow | 109 | 1.70 | (17) | (45) |
| Equity raised | 123 | 58.10 | 57.50 | 42.50 |
| Investments | -- | 0.10 | -- | -- |
| Debt financing/disposal | 24.50 | 23.20 | 31.60 | 4.07 |
| Dividends paid | -- | -- | -- | 1.57 |
| Other items | -- | -- | -- | -- |
| Net in cash | 257 | 83.20 | 72.40 | 3.25 |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 |
|---|---|---|---|---|
| Equity capital | 22.10 | 16.40 | 16.10 | 15.90 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 141 | 58.10 | 52 | 45.10 |
| Net worth | 163 | 74.50 | 68.10 | 61 |
| Minority interest | ||||
| Debt | 18.70 | 25.10 | 34.70 | 17.80 |
| Deferred tax liabilities (net) | 3.51 | 0.22 | 0.97 | 1.19 |
| Total liabilities | 185 | 99.80 | 104 | 80 |
| Fixed assets | 56.70 | 29.90 | 28 | 15.60 |
| Intangible assets | ||||
| Investments | -- | 0.10 | -- | -- |
| Deferred tax asset (net) | 3.15 | 3.52 | 3.04 | 2.36 |
| Net working capital | 65.10 | 36.80 | 50.50 | 56.80 |
| Inventories | -- | -- | -- | -- |
| Inventory Days | -- | -- | -- | -- |
| Sundry debtors | 66.60 | 40.80 | 49.80 | 48.90 |
| Debtor days | 79.10 | 62 | 66.90 | -- |
| Other current assets | 42.90 | 34.10 | 33.40 | 35.30 |
| Sundry creditors | (13) | (8.20) | (6) | (6.90) |
| Creditor days | 15.90 | 12.50 | 8.11 | -- |
| Other current liabilities | (31) | (30) | (27) | (20) |
| Cash | 60.40 | 29.50 | 22.10 | 5.17 |
| Total assets | 185 | 99.80 | 104 | 80 |
| Particulars ( Rupees In Crores.) | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 |
|---|---|---|---|---|---|
| Gross Sales | 87.50 | 77.30 | 72.90 | 69.60 | 66.30 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 87.50 | 77.30 | 72.90 | 69.60 | 66.30 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 1.60 | 0.28 | 4.11 | 15.50 | 2.02 |
| Total Income | 89.10 | 77.60 | 77.10 | 85.10 | 68.30 |
| Total Expenditure ** | 81.10 | 67.60 | 65.70 | 71.50 | 62.50 |
| PBIDT | 7.94 | 9.97 | 11.40 | 13.70 | 5.86 |
| Interest | 0.29 | 0.26 | 0.24 | 0.23 | 0.42 |
| PBDT | 7.65 | 9.71 | 11.10 | 13.40 | 5.44 |
| Depreciation | 2.70 | 2.46 | 2.52 | 2.42 | 2.49 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 1.75 | 0.99 | 0.90 | 0.27 | 0.84 |
| Deferred Tax | -- | 1.28 | 2.12 | 0.86 | (0.10) |
| Reported Profit After Tax | 3.22 | 4.98 | 5.59 | 9.89 | 2.17 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 3.22 | 4.98 | 5.59 | 9.89 | 2.17 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 3.22 | 4.98 | 5.59 | 9.89 | 2.17 |
| EPS (Unit Curr.) | 1.46 | 2.60 | 3.18 | 6.03 | 1.33 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 22 | 21.90 | 17.60 | 17.50 | 16.30 |
| 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(%) | 9.08 | 12.90 | 15.60 | 19.60 | 8.83 |
| PBDTM(%) | 8.75 | 12.60 | 15.30 | 19.30 | 8.20 |
| PATM(%) | 3.68 | 6.45 | 7.66 | 14.20 | 3.27 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
