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 | (7.50) | (40) | 15.50 | 28.50 |
| Op profit growth | (216) | (128) | (34) | 68.60 |
| EBIT growth | (111) | (152) | (33) | 81.90 |
| Net profit growth | 9.94 | (222) | (48) | 178 |
| Profitability ratios (%) | ||||
| OPM | 4.15 | (3.30) | 7.14 | 12.50 |
| EBIT margin | 0.65 | (5.60) | 6.50 | 11.20 |
| Net profit margin | (7.20) | (6) | 2.97 | 6.61 |
| RoCE | 0.37 | (3.40) | 7.98 | 19.40 |
| RoNW | (1.40) | (1.30) | 1.26 | 4.13 |
| RoA | (1) | (0.90) | 0.91 | 2.86 |
| Per share ratios () | ||||
| EPS | (10) | (9.30) | 7.53 | 17.80 |
| Dividend per share | -- | -- | 2.50 | 3 |
| Cash EPS | (16) | (14) | 3.96 | 13.70 |
| Book value per share | 172 | 183 | 187 | 141 |
| Valuation ratios | ||||
| P/E | (15) | (6.70) | 44.50 | 19.70 |
| P/CEPS | (9.80) | (4.40) | 84.50 | 25.50 |
| P/B | 0.91 | 0.34 | 1.79 | 2.48 |
| EV/EBIDTA | 30.40 | (27) | 16.70 | 11.30 |
| Payout (%) | ||||
| Dividend payout | -- | -- | 32.60 | 20 |
| Tax payout | (69) | (33) | (37) | (32) |
| Liquidity ratios | ||||
| Debtor days | 112 | 162 | 102 | 75.50 |
| Inventory days | 94.40 | 88.20 | 48.20 | 44 |
| Creditor days | (61) | (55) | (30) | (25) |
| Leverage ratios | ||||
| Interest coverage | (0.10) | 1.61 | (3.40) | (6.20) |
| Net debt / equity | 0.28 | 0.21 | 0.04 | 0.26 |
| Net debt / op. profit | 8.21 | (7.70) | 0.38 | 1.12 |
| Cost breakup () | ||||
| Material costs | (48) | (52) | (59) | (53) |
| Employee costs | (31) | (31) | (20) | (21) |
| Other costs | (16) | (21) | (14) | (14) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 152 | 165 | 275 | 238 |
| yoy growth (%) | (7.50) | (40) | 15.50 | 28.50 |
| Raw materials | (74) | (85) | (163) | (125) |
| As % of sales | 48.40 | 51.70 | 59.30 | 52.60 |
| Employee costs | (48) | (50) | (55) | (51) |
| As % of sales | 31.30 | 30.60 | 20 | 21.30 |
| Other costs | (25) | (35) | (37) | (32) |
| As % of sales | 16.20 | 21 | 13.60 | 13.70 |
| Operating profit | 6.32 | (5.50) | 19.60 | 29.60 |
| OPM | 4.15 | (3.30) | 7.14 | 12.50 |
| Depreciation | (6.30) | (5.30) | (3.90) | (3.60) |
| Interest expense | (7) | (5.70) | (5.20) | (4.30) |
| Other income | 0.93 | 1.46 | 2.18 | 0.70 |
| Profit before tax | (6.10) | (15) | 12.60 | 22.40 |
| Taxes | 4.19 | 4.99 | (4.60) | (7.10) |
| Tax rate | (69) | (33) | (37) | (32) |
| Minorities and other | 0.04 | 0.10 | 0.14 | 0.52 |
| Adj. profit | (1.80) | (9.90) | 8.15 | 15.80 |
| Exceptional items | (9.10) | -- | -- | -- |
| Net profit | (11) | (9.90) | 8.15 | 15.70 |
| yoy growth (%) | 9.94 | (222) | (48) | 178 |
| NPM | (7.20) | (6) | 2.97 | 6.61 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | (6.10) | (15) | 12.60 | 22.40 |
| Depreciation | (6.30) | (5.30) | (3.90) | (3.60) |
| Tax paid | 4.19 | 4.99 | (4.60) | (7.10) |
| Working capital | 18.10 | 12.20 | -- | (12) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 9.93 | (3.10) | 4.08 | (0.50) |
| Capital expenditure | 167 | 25.20 | -- | (25) |
| Free cash flow | 177 | 22.10 | 4.08 | (26) |
| Equity raised | 243 | 314 | 371 | 287 |
| Investments | (5.20) | -- | -- | -- |
| Debt financing/disposal | 50.70 | 29.80 | 4.36 | (0.20) |
| Dividends paid | -- | -- | 2.66 | 3.15 |
| Other items | -- | -- | -- | -- |
| Net in cash | 466 | 366 | 382 | 265 |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 |
|---|---|---|---|---|
| Equity capital | 10.80 | 10.80 | 10.80 | 10.80 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 179 | 174 | 186 | 199 |
| Net worth | 189 | 185 | 196 | 210 |
| Minority interest | ||||
| Debt | 77.90 | 58.10 | 57.70 | 27.50 |
| Deferred tax liabilities (net) | 20.10 | 18.90 | 17.40 | 18.50 |
| Total liabilities | 289 | 263 | 273 | 257 |
| Fixed assets | 184 | 186 | 178 | 152 |
| Intangible assets | ||||
| Investments | -- | -- | -- | -- |
| Deferred tax asset (net) | 13.20 | 13.70 | 8.06 | 4.28 |
| Net working capital | 86.60 | 57.30 | 71.30 | 71 |
| Inventories | 37.70 | 36.70 | 42 | 33.90 |
| Inventory Days | -- | 88.10 | 93.20 | -- |
| Sundry debtors | 71.60 | 45.80 | 47.80 | 65.10 |
| Debtor days | -- | 110 | 106 | -- |
| Other current assets | 23.60 | 19.70 | 23.90 | 17.70 |
| Sundry creditors | (26) | (24) | (25) | (30) |
| Creditor days | -- | 56.50 | 55.40 | -- |
| Other current liabilities | (20) | (21) | (17) | (16) |
| Cash | 4.80 | 6.24 | 15.90 | 29.90 |
| Total assets | 289 | 263 | 273 | 257 |
| Particulars ( Rupees In Crores.) | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | - |
|---|---|---|---|---|---|
| Gross Sales | 138 | 117 | 128 | 192 | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 138 | 117 | 128 | 192 | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 2.11 | 0.46 | 1.08 | 2.01 | -- |
| Total Income | 140 | 118 | 129 | 194 | -- |
| Total Expenditure ** | 121 | 127 | 129 | 173 | -- |
| PBIDT | 19.30 | (9.30) | 0.16 | 20.10 | -- |
| Interest | 5.31 | 5.27 | 3.98 | 3.98 | -- |
| PBDT | 13.90 | (15) | (3.80) | 16.10 | -- |
| Depreciation | 7.23 | 4 | 3.95 | 3.25 | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.24 | -- | 0.26 | 4.80 | -- |
| Deferred Tax | 1.35 | (5) | (0.30) | (0.30) | -- |
| Reported Profit After Tax | 5.11 | (14) | (7.70) | 8.37 | -- |
| Minority Interest After NP | 0.14 | -- | (0.10) | (0.10) | -- |
| Net Profit after Minority Interest | 4.98 | (14) | (7.60) | 8.48 | -- |
| Extra-ordinary Items | -- | (9.10) | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 4.98 | (4.50) | (7.60) | 8.48 | -- |
| EPS (Unit Curr.) | 4.76 | (13) | (7.20) | 7.87 | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 10.80 | 10.80 | 10.80 | 10.80 | -- |
| 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(%) | 13.90 | (8) | 0.12 | 10.50 | -- |
| PBDTM(%) | 10.10 | (12) | (3) | 8.43 | -- |
| PATM(%) | 3.70 | (12) | (6) | 4.37 | -- |
By continuing, I accept the Terms & Conditions and agree to receive updates on Whatsapp
