R Systems International Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Dec-2019 Dec-2017 Dec-2016 Dec-2015
Growth matrix (%)        
Revenue growth 36.60 0.75 (2.80) (6.70)
Op profit growth 106 (50) (2.40) (20)
EBIT growth 89.70 (46) 5.43 (23)
Net profit growth 137 (54) (45) 25.20
Profitability ratios (%)        
OPM 9.02 5.98 12 12
EBIT margin 9.08 6.54 12.20 11.30
Net profit margin 7.18 4.13 9.13 16.20
RoCE 23.60 13.90 27.20 29.40
RoNW 4.77 2.23 5.15 10.70
RoA 4.66 2.19 5.07 10.50
Per share ratios ()        
EPS 4.86 1.83 4.36 6.95
Dividend per share 1.50 -- -- 3.95
Cash EPS 3.59 1.02 3.43 6.64
Book value per share 28.10 22 22.60 19.30
Valuation ratios        
P/E 14.40 25.50 13.10 10.90
P/CEPS 19.50 45.90 16.70 11.40
P/B 2.49 2.12 2.54 3.95
EV/EBIDTA 7.94 8.45 7.17 10.70
Payout (%)        
Dividend payout 37.20 -- -- 61.70
Tax payout (19) (35) (31) (44)
Liquidity ratios        
Debtor days 57.10 70.50 66 69.30
Inventory days -- -- -- --
Creditor days (15) (26) (34) (35)
Leverage ratios        
Interest coverage (47) (36) (91) (71)
Net debt / equity (0.40) (0.60) (0.40) (0.30)
Net debt / op. profit (1.90) (4.20) (1.60) (1.20)
Cost breakup ()        
Material costs -- -- -- --
Employee costs (67) (70) (65) (60)
Other costs (23) (24) (23) (28)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Dec-2019 Dec-2017 Dec-2016 Dec-2015
Revenue 809 593 588 605
yoy growth (%) 36.60 0.75 (2.80) (6.70)
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (546) (416) (380) (365)
As % of sales 67.50 70.20 64.60 60.30
Other costs (190) (141) (138) (168)
As % of sales 23.50 23.80 23.40 27.70
Operating profit 73 35.50 70.60 72.40
OPM 9.02 5.98 12 12
Depreciation (15) (12) (12) (14)
Interest expense (1.60) (1.10) (0.80) (1)
Other income 15.40 15.20 12.70 9.81
Profit before tax 71.90 37.70 71.10 67.20
Taxes (14) (13) (22) (30)
Tax rate (19) (35) (31) (44)
Minorities and other -- -- -- --
Adj. profit 58.10 24.50 49.10 37.50
Exceptional items -- -- 4.63 60.30
Net profit 58.10 24.50 53.70 97.80
yoy growth (%) 137 (54) (45) 25.20
NPM 7.18 4.13 9.13 16.20
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Dec-2019 Dec-2017 Dec-2016 Dec-2015
Profit before tax 71.90 37.70 71.10 67.20
Depreciation (15) (12) (12) (14)
Tax paid (14) (13) (22) (30)
Working capital 114 81.10 25.30 (14)
Other operating items -- -- -- --
Operating cashflow 158 93.60 62.80 9.73
Capital expenditure 23.30 (28) (24) (0.10)
Free cash flow 181 65.70 38.40 9.64
Equity raised 476 416 431 383
Investments 34.30 22.50 25.30 39.10
Debt financing/disposal 5.52 1.48 0.98 0.33
Dividends paid 21.70 -- -- 50.10
Other items -- -- -- --
Net in cash 718 506 495 482
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Dec-2019 Dec-2018 Dec-2017 Dec-2016
Equity capital 12 12.30 12.30 12.30
Preference capital -- -- -- --
Reserves 326 311 259 266
Net worth 338 323 271 278
Minority interest
Debt 6.21 2 2.04 2.43
Deferred tax liabilities (net) 3.82 2.17 2.19 2.21
Total liabilities 348 327 275 283
Fixed assets 74 46.40 46.30 82.60
Intangible assets
Investments 34.30 20 22.50 26.30
Deferred tax asset (net) 9.95 8.89 8.01 6.82
Net working capital 83.20 116 47.30 52.60
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 132 137 121 108
Debtor days 59.70 -- 74.40 67.20
Other current assets 99 97.80 45.20 46.90
Sundry creditors (25) (27) (34) (45)
Creditor days 11.40 -- 21 27.90
Other current liabilities (123) (91) (85) (58)
Cash 147 136 151 114
Total assets 348 327 275 283
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
Gross Sales 809 700 593 588 605
Excise Duty -- -- -- -- --
Net Sales 809 700 593 588 605
Other Operating Income -- -- -- -- 4.70
Other Income 15.40 19.30 16.20 17.30 65.40
Total Income 825 719 609 606 675
Total Expenditure ** 736 643 559 518 533
PBIDT 88.40 76.50 49.60 88 142
Interest 1.57 0.27 0.36 0.79 0.96
PBDT 86.80 76.20 49.20 87.20 142
Depreciation 14.90 13.60 13.50 11.50 14
Minority Interest Before NP -- -- -- -- --
Tax 13.50 12.40 14.40 22.90 29
Deferred Tax 0.33 (0.80) (1.60) (0.90) 0.66
Reported Profit After Tax 58.10 51.10 22.90 53.70 97.80
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 58.10 51.10 22.90 53.70 97.80
Extra-ordinary Items -- -- -- 3.24 46.30
Adjusted Profit After Extra-ordinary item 58.10 51.10 22.90 50.50 51.60
EPS (Unit Curr.) 4.82 4.14 1.86 4.24 7.70
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 150 60 -- -- 395
Equity 12 12.30 12.30 12.30 12.60
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(%) 10.90 10.90 8.36 15 23.50
PBDTM(%) 10.70 10.90 8.30 14.80 23.40
PATM(%) 7.18 7.29 3.87 9.13 16.20