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-2018 | Mar-2017 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 36 | 47.80 | 0.01 | 8.61 |
| Op profit growth | 41 | 45.50 | (11) | 28.30 |
| EBIT growth | 52.70 | 33.80 | (8.90) | 25.30 |
| Net profit growth | 61.70 | 24.20 | (20) | 47.50 |
| Profitability ratios (%) | ||||
| OPM | 22.10 | 21.30 | 21.70 | 24.30 |
| EBIT margin | 21 | 18.70 | 20.70 | 22.70 |
| Net profit margin | 16.10 | 13.60 | 16.10 | 20.20 |
| RoCE | 21.60 | 23.90 | 23.80 | 31.90 |
| RoNW | 4.64 | 5.02 | 5.18 | 8.21 |
| RoA | 4.15 | 4.34 | 4.64 | 7.09 |
| Per share ratios () | ||||
| EPS | 48.60 | 33.10 | 26.60 | 33.40 |
| Dividend per share | 5 | 4 | 4 | 4 |
| Cash EPS | 37.10 | 23.20 | 20.60 | 28.10 |
| Book value per share | 352 | 190 | 140 | 118 |
| Valuation ratios | ||||
| P/E | 46.40 | 35.30 | 33.30 | 25.10 |
| P/CEPS | 60.80 | 50.50 | 43 | 29.80 |
| P/B | 6.41 | 6.17 | 6.36 | 7.08 |
| EV/EBIDTA | 28.90 | 21.60 | 22 | 19.50 |
| Payout (%) | ||||
| Dividend payout | 6.16 | 9.07 | 15 | 4.49 |
| Tax payout | (21) | (26) | (21) | (9.80) |
| Liquidity ratios | ||||
| Debtor days | 53.80 | 63.60 | 76.20 | 65.80 |
| Inventory days | 73.80 | 67.80 | 70.80 | 66.30 |
| Creditor days | (76) | (71) | (73) | (75) |
| Leverage ratios | ||||
| Interest coverage | (34) | (37) | (89) | (72) |
| Net debt / equity | (0.20) | 0.15 | -- | -- |
| Net debt / op. profit | (1.30) | 0.54 | (0.10) | -- |
| Cost breakup () | ||||
| Material costs | (56) | (55) | (51) | (51) |
| Employee costs | (9.10) | (9.50) | (11) | (9.80) |
| Other costs | (13) | (14) | (16) | (15) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 4,577 | 3,367 | 2,277 | 2,277 |
| yoy growth (%) | 36 | 47.80 | 0.01 | 8.61 |
| Raw materials | (2,571) | (1,847) | (1,169) | (1,163) |
| As % of sales | 56.20 | 54.90 | 51.30 | 51.10 |
| Employee costs | (417) | (321) | (243) | (223) |
| As % of sales | 9.11 | 9.53 | 10.70 | 9.78 |
| Other costs | (577) | (480) | (372) | (338) |
| As % of sales | 12.60 | 14.30 | 16.30 | 14.80 |
| Operating profit | 1,012 | 718 | 493 | 553 |
| OPM | 22.10 | 21.30 | 21.70 | 24.30 |
| Depreciation | (175) | (137) | (83) | (73) |
| Interest expense | (28) | (17) | (5.30) | (7.20) |
| Other income | 125 | 48.90 | 60.40 | 36.50 |
| Profit before tax | 934 | 613 | 465 | 510 |
| Taxes | (200) | (157) | (98) | (50) |
| Tax rate | (21) | (26) | (21) | (9.80) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 734 | 456 | 368 | 459 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 738 | 457 | 368 | 459 |
| yoy growth (%) | 61.70 | 24.20 | (20) | 47.50 |
| NPM | 16.10 | 13.60 | 16.10 | 20.20 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | 934 | 613 | 465 | 510 |
| Depreciation | (175) | (137) | (83) | (73) |
| Tax paid | (200) | (157) | (98) | (50) |
| Working capital | 2,412 | 677 | 462 | 324 |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 2,971 | 996 | 746 | 710 |
| Capital expenditure | 2,385 | 1,876 | 589 | 388 |
| Free cash flow | 5,356 | 2,872 | 1,335 | 1,099 |
| Equity raised | 4,825 | 2,504 | 2,117 | 1,856 |
| Investments | 728 | 150 | 160 | 82.80 |
| Debt financing/disposal | 254 | 369 | (70) | 10.40 |
| Dividends paid | 45.50 | 41.40 | 55.10 | 20.60 |
| Other items | -- | -- | -- | -- |
| Net in cash | 11,209 | 5,936 | 3,597 | 3,068 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 15.20 | 13.80 | 13.80 | 13.80 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 5,327 | 2,605 | 2,272 | 1,911 |
| Net worth | 5,342 | 2,619 | 2,285 | 1,925 |
| Minority interest | ||||
| Debt | 328 | 519 | 49.20 | 83.40 |
| Deferred tax liabilities (net) | 79.60 | 10.20 | -- | 105 |
| Total liabilities | 5,750 | 3,148 | 2,335 | 2,113 |
| Fixed assets | 2,426 | 2,128 | 1,369 | 1,088 |
| Intangible assets | ||||
| Investments | 729 | 150 | 129 | 161 |
| Deferred tax asset (net) | -- | -- | 14.10 | 132 |
| Net working capital | 976 | 735 | 734 | 603 |
| Inventories | 1,053 | 799 | 536 | 452 |
| Inventory Days | 84 | 86.60 | -- | 72.50 |
| Sundry debtors | 704 | 647 | 662 | 527 |
| Debtor days | 56.10 | 70.10 | -- | 84.40 |
| Other current assets | 472 | 366 | 356 | 242 |
| Sundry creditors | (844) | (641) | (550) | (393) |
| Creditor days | 67.30 | 69.50 | -- | 62.90 |
| Other current liabilities | (408) | (436) | (270) | (226) |
| Cash | 1,620 | 134 | 89.20 | 131 |
| Total assets | 5,750 | 3,148 | 2,335 | 2,113 |
| Particulars ( Rupees In Crores.) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|---|
| Gross Sales | 5,300 | 4,577 | 3,367 | 2,841 | 2,309 |
| Excise Duty | -- | -- | -- | -- | 31.60 |
| Net Sales | 5,300 | 4,577 | 3,367 | 2,841 | 2,277 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 105 | 129 | 49.70 | 59.50 | 60.30 |
| Total Income | 5,405 | 4,706 | 3,416 | 2,900 | 2,337 |
| Total Expenditure ** | 4,157 | 3,565 | 2,649 | 2,265 | 1,784 |
| PBIDT | 1,247 | 1,142 | 768 | 636 | 554 |
| Interest | 12.80 | 28.20 | 17 | 5 | 5.30 |
| PBDT | 1,235 | 1,113 | 751 | 631 | 549 |
| Depreciation | 202 | 175 | 137 | 93 | 83 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 195 | 175 | 126 | 118 | 100 |
| Deferred Tax | (6) | 24.90 | 31.30 | 10.10 | (2.20) |
| Reported Profit After Tax | 844 | 738 | 457 | 410 | 368 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 844 | 738 | 457 | 410 | 368 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 844 | 738 | 457 | 410 | 368 |
| EPS (Unit Curr.) | 55.70 | 49.90 | 33.10 | 29.70 | 26.70 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 600 | 500 | 400 | 400 | 400 |
| Equity | 15.20 | 15.20 | 13.80 | 13.80 | 13.80 |
| 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(%) | 23.50 | 24.90 | 22.80 | 22.40 | 24.30 |
| PBDTM(%) | 23.30 | 24.30 | 22.30 | 22.20 | 24.10 |
| PATM(%) | 15.90 | 16.10 | 13.60 | 14.40 | 16.10 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
