Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
Pansari Developers Ltd Financials
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 60.60 | 116 | (56) | -- |
| Op profit growth | (46) | 94.30 | (42) | -- |
| EBIT growth | (25) | 124 | (33) | -- |
| Net profit growth | (40) | 163 | (54) | -- |
| Profitability ratios (%) | ||||
| OPM | 17.50 | 52.30 | 58.20 | 44.50 |
| EBIT margin | 45.40 | 96.60 | 93.20 | 61.60 |
| Net profit margin | 19.40 | 51.50 | 42.30 | 40.40 |
| RoCE | 3.71 | 5.26 | 3.19 | -- |
| RoNW | 0.87 | 1.50 | 0.66 | -- |
| RoA | 0.40 | 0.70 | 0.36 | -- |
| Per share ratios () | ||||
| EPS | 1.12 | 1.85 | 0.70 | 12.30 |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | 0.46 | 1.52 | 0.52 | 11.10 |
| Book value per share | 32.80 | 31.60 | 29.80 | 190 |
| Valuation ratios | ||||
| P/E | 26.90 | -- | 28.60 | -- |
| P/CEPS | 64.90 | -- | 38.70 | -- |
| P/B | 0.92 | -- | 0.67 | -- |
| EV/EBIDTA | 21.20 | -- | 30.80 | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (21) | (22) | (24) | (19) |
| Liquidity ratios | ||||
| Debtor days | 196 | 339 | 726 | -- |
| Inventory days | 5,189 | 7,361 | 12,403 | -- |
| Creditor days | (162) | (536) | (1,202) | -- |
| Leverage ratios | ||||
| Interest coverage | (2.20) | (3.20) | (2.50) | (5.20) |
| Net debt / equity | 1.19 | 1.13 | 1.12 | 0.39 |
| Net debt / op. profit | 38.70 | 19.10 | 34.40 | 5.38 |
| Cost breakup () | ||||
| Material costs | -- | -- | -- | -- |
| Employee costs | (3.20) | (3.90) | (5.20) | (2.30) |
| Other costs | (79) | (44) | (37) | (53) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Revenue | 10.10 | 6.26 | 2.90 | 6.53 |
| yoy growth (%) | 60.60 | 116 | (56) | -- |
| Raw materials | -- | -- | -- | -- |
| As % of sales | -- | -- | -- | -- |
| Employee costs | (0.30) | (0.20) | (0.10) | (0.20) |
| As % of sales | 3.20 | 3.94 | 5.17 | 2.34 |
| Other costs | (8) | (2.70) | (1.10) | (3.50) |
| As % of sales | 79.30 | 43.80 | 36.60 | 53.20 |
| Operating profit | 1.76 | 3.28 | 1.69 | 2.91 |
| OPM | 17.50 | 52.30 | 58.20 | 44.50 |
| Depreciation | (1.10) | (0.60) | (0.30) | (0.30) |
| Interest expense | (2.10) | (1.90) | (1.10) | (0.80) |
| Other income | 3.94 | 3.35 | 1.33 | 1.38 |
| Profit before tax | 2.46 | 4.14 | 1.61 | 3.24 |
| Taxes | (0.50) | (0.90) | (0.40) | (0.60) |
| Tax rate | (21) | (22) | (24) | (19) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 1.95 | 3.22 | 1.23 | 2.64 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 1.95 | 3.23 | 1.23 | 2.64 |
| yoy growth (%) | (40) | 163 | (54) | -- |
| NPM | 19.40 | 51.50 | 42.30 | 40.40 |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Profit before tax | 2.46 | 4.14 | 1.61 | 3.24 |
| Depreciation | (1.10) | (0.60) | (0.30) | (0.30) |
| Tax paid | (0.50) | (0.90) | (0.40) | (0.60) |
| Working capital | 34.40 | (2.80) | 2.82 | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 35.20 | (0.20) | 3.72 | -- |
| Capital expenditure | 26.40 | 12.30 | (12) | -- |
| Free cash flow | 61.60 | 12.10 | (8.60) | -- |
| Equity raised | 91.50 | 69.10 | 71.10 | -- |
| Investments | (11) | -- | 0.04 | -- |
| Debt financing/disposal | 87.20 | 123 | 99.80 | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 229 | 204 | 162 | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Equity capital | 17.50 | 17.50 | 17.50 | 2.14 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 39.70 | 37.80 | 34.50 | 38.40 |
| Net worth | 57.20 | 55.20 | 52 | 40.60 |
| Minority interest | ||||
| Debt | 69.70 | 63.90 | 59.10 | 17.50 |
| Deferred tax liabilities (net) | -- | -- | -- | 0.06 |
| Total liabilities | 127 | 119 | 111 | 58.10 |
| Fixed assets | 25 | 23.40 | 11.60 | 0.99 |
| Intangible assets | ||||
| Investments | 0.40 | 0.40 | 0.44 | 11.50 |
| Deferred tax asset (net) | 0.15 | 0.04 | 0.11 | -- |
| Net working capital | 99.70 | 93.90 | 97.90 | 43.80 |
| Inventories | 149 | 137 | 116 | 80.90 |
| Inventory Days | 5,418 | 7,965 | 14,611 | 4,523 |
| Sundry debtors | 6.83 | 3.98 | 7.65 | 3.88 |
| Debtor days | 248 | 232 | 964 | 217 |
| Other current assets | 39.80 | 35.40 | 48.30 | 29.60 |
| Sundry creditors | (3.70) | (3.60) | (5.10) | (2.80) |
| Creditor days | 136 | 212 | 647 | 158 |
| Other current liabilities | (93) | (79) | (69) | (68) |
| Cash | 1.53 | 1.42 | 1 | 1.85 |
| Total assets | 127 | 119 | 111 | 58.10 |
- Switch to
-
ConsolidatedStandalone
| Pansari Developers Ltd Report not showing data |
|---|
