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.) Sep-2019 Sep-2018 Sep-2017 Sep-2016 Sep-2015
Gross Sales 597 507 437 435 459
Excise Duty -- -- -- -- --
Net Sales 597 507 437 435 459
Other Operating Income -- -- -- -- 2.37
Other Income 12.30 1.37 11.10 7.35 60.50
Total Income 609 509 448 442 522
Total Expenditure ** 545 468 413 382 402
PBIDT 63.50 40.50 34.90 60.30 120
Interest 1.23 0.21 0.38 0.62 0.68
PBDT 62.30 40.30 34.50 59.70 119
Depreciation 13.30 10.10 10 8.62 10.70
Minority Interest Before NP -- -- -- -- --
Tax 12.80 8.81 10.50 17 34.50
Deferred Tax 1.33 (3.60) (1.60) (1) (0.50)
Reported Profit After Tax 34.90 25.10 15.60 35.10 74.50
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 34.90 25.10 15.60 35.10 74.50
Extra-ordinary Items -- -- -- -- 38.60
Adjusted Profit After Extra-ordinary item 34.90 25.10 15.60 35.10 35.90
EPS (Unit Curr.) 2.89 2.03 1.27 2.77 5.87
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- 395 395
Equity 12.30 12.30 12.30 12.60 12.60
Public Shareholding (Number) -- -- -- -- 62,422,019
Public Shareholding (%) -- -- -- -- 49.20
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 64,448,406
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 50.80
PBIDTM(%) 10.70 7.99 7.99 13.90 26.10
PBDTM(%) 10.40 7.95 7.90 13.70 26
PATM(%) 5.85 4.94 3.57 8.07 16.20