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 | -- | 20 | 8.22 | 4.77 |
| Op profit growth | 6.64 | 17.50 | 6.46 | 7.36 |
| EBIT growth | 0.25 | 13.20 | 8.88 | 9.37 |
| Net profit growth | 1.32 | 16 | 11.90 | 7.12 |
| Profitability ratios (%) | ||||
| OPM | 23 | 21.60 | 22.10 | 22.40 |
| EBIT margin | 21.40 | 21.30 | 22.60 | 22.50 |
| Net profit margin | 15.50 | 15.30 | 15.80 | 15.30 |
| RoCE | 26.90 | 34.50 | 35.40 | 38.10 |
| RoNW | 5.63 | 6.95 | 6.83 | 7.04 |
| RoA | 4.87 | 6.18 | 6.19 | 6.49 |
| Per share ratios () | ||||
| EPS | 22.20 | 22.10 | 19 | 16.80 |
| Dividend per share | 8.50 | 7 | 6 | 4.75 |
| Cash EPS | 18.30 | 18.60 | 16.60 | 14.50 |
| Book value per share | 110 | 87.70 | 70.40 | 67.70 |
| Valuation ratios | ||||
| P/E | 81.70 | 61.40 | 48.30 | 41.50 |
| P/CEPS | 98.80 | 72.80 | 55.40 | 48.10 |
| P/B | 16.40 | 15.50 | 13.10 | 10.30 |
| EV/EBIDTA | 52.20 | 39.70 | 31.20 | 26 |
| Payout (%) | ||||
| Dividend payout | -- | 31.90 | 31.70 | 28.30 |
| Tax payout | (26) | (23) | (29) | (31) |
| Liquidity ratios | ||||
| Debtor days | 60.30 | 50.70 | 51.20 | 47.80 |
| Inventory days | 54.10 | 43.40 | 45.80 | 43.80 |
| Creditor days | (53) | (38) | (36) | (43) |
| Leverage ratios | ||||
| Interest coverage | (42) | (46) | (88) | (91) |
| Net debt / equity | -- | (0.10) | -- | -- |
| Net debt / op. profit | (0.10) | (0.30) | -- | -- |
| Cost breakup () | ||||
| Material costs | (46) | (47) | (48) | (47) |
| Employee costs | (13) | (13) | (12) | (11) |
| Other costs | (17) | (19) | (19) | (19) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 7,293 | 7,294 | 6,078 | 5,617 |
| yoy growth (%) | -- | 20 | 8.22 | 4.77 |
| Raw materials | (3,377) | (3,403) | (2,888) | (2,640) |
| As % of sales | 46.30 | 46.60 | 47.50 | 47 |
| Employee costs | (981) | (927) | (712) | (645) |
| As % of sales | 13.40 | 12.70 | 11.70 | 11.50 |
| Other costs | (1,255) | (1,389) | (1,137) | (1,072) |
| As % of sales | 17.20 | 19 | 18.70 | 19.10 |
| Operating profit | 1,681 | 1,576 | 1,341 | 1,260 |
| OPM | 23 | 21.60 | 22.10 | 22.40 |
| Depreciation | (201) | (170) | (120) | (115) |
| Interest expense | (37) | (34) | (16) | (14) |
| Other income | 79.40 | 149 | 153 | 118 |
| Profit before tax | 1,522 | 1,522 | 1,359 | 1,248 |
| Taxes | (396) | (348) | (393) | (385) |
| Tax rate | (26) | (23) | (29) | (31) |
| Minorities and other | 5.08 | (5.60) | (3.70) | (3.20) |
| Adj. profit | 1,131 | 1,169 | 962 | 860 |
| Exceptional items | (3.60) | (55) | -- | -- |
| Net profit | 1,131 | 1,116 | 962 | 860 |
| yoy growth (%) | 1.32 | 16 | 11.90 | 7.12 |
| NPM | 15.50 | 15.30 | 15.80 | 15.30 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | 1,522 | 1,522 | 1,359 | 1,248 |
| Depreciation | (201) | (170) | (120) | (115) |
| Tax paid | (396) | (348) | (393) | (385) |
| Working capital | 767 | 1,042 | 722 | 247 |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 1,693 | 2,047 | 1,568 | 995 |
| Capital expenditure | 4,774 | 1,878 | 1,057 | 723 |
| Free cash flow | 6,466 | 3,924 | 2,625 | 1,718 |
| Equity raised | 5,445 | 4,914 | 4,465 | 4,705 |
| Investments | 346 | 1,088 | 952 | 1,183 |
| Debt financing/disposal | 397 | 33.60 | 134 | 128 |
| Dividends paid | -- | 356 | 305 | 244 |
| Other items | -- | -- | -- | -- |
| Net in cash | 12,654 | 10,315 | 8,481 | 7,977 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 50.80 | 50.80 | 50.80 | 50.80 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 5,542 | 4,405 | 4,097 | 3,523 |
| Net worth | 5,593 | 4,456 | 4,148 | 3,574 |
| Minority interest | ||||
| Debt | 331 | 288 | 113 | 125 |
| Deferred tax liabilities (net) | 398 | 82.30 | 120 | 111 |
| Total liabilities | 6,562 | 5,041 | 4,588 | 3,984 |
| Fixed assets | 4,712 | 2,066 | 1,690 | 1,570 |
| Intangible assets | ||||
| Investments | 516 | 1,186 | 1,548 | 1,246 |
| Deferred tax asset (net) | 16.60 | 13 | 10.70 | 5.86 |
| Net working capital | 866 | 1,073 | 1,150 | 999 |
| Inventories | 1,234 | 929 | 934 | 804 |
| Inventory Days | 61.80 | 46.50 | -- | 48.30 |
| Sundry debtors | 1,321 | 1,089 | 1,056 | 938 |
| Debtor days | 66.10 | 54.50 | -- | 56.30 |
| Other current assets | 579 | 549 | 485 | 477 |
| Sundry creditors | (1,009) | (628) | (590) | (550) |
| Creditor days | 50.50 | 31.40 | -- | 33 |
| Other current liabilities | (1,259) | (866) | (736) | (670) |
| Cash | 451 | 703 | 190 | 164 |
| Total assets | 6,562 | 5,041 | 4,588 | 3,984 |
| Particulars ( Rupees In Crores.) | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 |
|---|---|---|---|---|---|
| Gross Sales | 2,507 | 2,851 | 2,626 | 1,937 | 2,236 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 2,507 | 2,851 | 2,626 | 1,937 | 2,236 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 16.30 | 8.90 | 14.60 | 8.40 | 18.70 |
| Total Income | 2,523 | 2,860 | 2,641 | 1,945 | 2,254 |
| Total Expenditure ** | 2,106 | 2,302 | 2,077 | 1,589 | 1,778 |
| PBIDT | 417 | 558 | 564 | 356 | 476 |
| Interest | 9.35 | 10.80 | 12.40 | 9.62 | 7.44 |
| PBDT | 408 | 547 | 552 | 346 | 468 |
| Depreciation | 62.20 | 60.50 | 60.30 | 56.60 | 57.20 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 80 | 128 | 123 | 76.90 | 104 |
| Deferred Tax | 11.60 | (0.30) | (7.40) | (4.80) | (0.30) |
| Reported Profit After Tax | 254 | 359 | 376 | 218 | 307 |
| Minority Interest After NP | -- | 0.75 | 0.88 | (2.40) | 1.25 |
| Net Profit after Minority Interest | 254 | 358 | 375 | 220 | 306 |
| Extra-ordinary Items | -- | -- | -- | -- | (2.70) |
| Adjusted Profit After Extra-ordinary item | 254 | 358 | 375 | 220 | 309 |
| EPS (Unit Curr.) | 5 | 7.05 | 7.37 | 4.33 | 6.03 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 50.80 | 50.80 | 50.80 | 50.80 | 50.80 |
| 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(%) | 16.60 | 19.60 | 21.50 | 18.40 | 21.30 |
| PBDTM(%) | 16.30 | 19.20 | 21 | 17.90 | 21 |
| PATM(%) | 10.10 | 12.60 | 14.30 | 11.20 | 13.80 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
