RALLIS Financial Statements

RALLIS Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2022 Mar-2021 Mar-2020 Mar-2018
Growth matrix (%)        
Revenue growth 7.18 7.89 25.70 7.66
Op profit growth (15) 24.50 (1.90) 0.33
EBIT growth (24) 28.90 0.37 1.08
Net profit growth (28) 23.70 10.30 (44)
Profitability ratios (%)        
OPM 10.50 13.30 11.50 14.80
EBIT margin 8.73 12.30 10.30 12.90
Net profit margin 6.31 9.41 8.21 9.36
RoCE 12.80 18.30 16.40 18.50
RoNW 2.50 3.81 3.55 3.64
RoA 2.31 3.50 3.26 3.35
Per share ratios ()        
EPS 8.44 11.80 9.45 8.59
Dividend per share 3 3 2.50 2.50
Cash EPS 4.62 8.46 6.34 6.24
Book value per share 87.20 81.80 72.50 61.20
Valuation ratios        
P/E 28.20 21.50 18.60 27.50
P/CEPS 51.50 29.90 27.70 37.90
P/B 2.73 3.09 2.42 3.86
EV/EBIDTA 15.40 13.60 11.80 16.50
Payout (%)        
Dividend payout -- -- -- 29
Tax payout (26) (25) (24) (26)
Liquidity ratios        
Debtor days 59.70 64.40 68.90 67.60
Inventory days 119 110 103 98.50
Creditor days (107) (108) (107) (103)
Leverage ratios        
Interest coverage (47) (57) (38) (54)
Net debt / equity 0.02 0.01 0.03 --
Net debt / op. profit 0.11 0.06 0.17 --
Cost breakup ()        
Material costs (62) (61) (62) (56)
Employee costs (9.20) (8.90) (8.90) (9.20)
Other costs (18) (17) (18) (20)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2018
Revenue 2,604 2,429 2,252 1,791
yoy growth (%) 7.18 7.89 25.70 7.66
Raw materials (1,624) (1,475) (1,390) (1,002)
As % of sales 62.40 60.70 61.70 56
Employee costs (239) (216) (200) (165)
As % of sales 9.18 8.89 8.89 9.21
Other costs (467) (415) (402) (359)
As % of sales 17.90 17.10 17.90 20.10
Operating profit 274 323 259 264
OPM 10.50 13.30 11.50 14.80
Depreciation (74) (64) (62) (46)
Interest expense (4.80) (5.20) (6.10) (4.30)
Other income 27.50 40.50 34.30 13.20
Profit before tax 222 294 226 227
Taxes (58) (75) (54) (60)
Tax rate (26) (25) (24) (26)
Minorities and other -- -- 1.16 0.60
Adj. profit 164 219 173 168
Exceptional items -- 9.45 11.40 --
Net profit 164 229 185 168
yoy growth (%) (28) 23.70 10.30 (44)
NPM 6.31 9.41 8.21 9.36
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2018
Profit before tax 222 294 226 227
Depreciation (74) (64) (62) (46)
Tax paid (58) (75) (54) (60)
Working capital 567 443 320 333
Other operating items -- -- -- --
Operating cashflow 657 598 431 453
Capital expenditure 575 212 95.40 (127)
Free cash flow 1,232 810 526 326
Equity raised 1,998 1,876 1,806 1,751
Investments 186 261 283 70.50
Debt financing/disposal (7.50) (58) 162 (4)
Dividends paid -- -- -- 48.60
Other items -- -- -- --
Net in cash 3,409 2,889 2,777 2,192
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 19.50 19.50 19.50 19.50
Preference capital -- -- -- --
Reserves 1,677 1,571 1,390 1,266
Net worth 1,697 1,591 1,409 1,286
Minority interest
Debt 92.80 75.60 93.60 72.80
Deferred tax liabilities (net) 50.40 49.50 49.50 68.50
Total liabilities 1,840 1,717 1,553 1,429
Fixed assets 901 795 669 631
Intangible assets
Investments 212 283 302 109
Deferred tax asset (net) 29.10 23.10 21 52
Net working capital 635 559 513 591
Inventories 938 763 699 674
Inventory Days 131 115 113 --
Sundry debtors 446 406 451 449
Debtor days 62.50 61 73 --
Other current assets 298 285 279 253
Sundry creditors (761) (605) (640) (540)
Creditor days 107 90.90 104 --
Other current liabilities (287) (290) (276) (246)
Cash 63.20 55.10 48.70 45.80
Total assets 1,840 1,717 1,553 1,429
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Mar-2021 Mar-2020 Mar-2019 Mar-2018
Gross Sales 2,604 2,429 2,252 1,984 1,808
Excise Duty -- -- -- -- 17.50
Net Sales 2,604 2,429 2,252 1,984 1,791
Other Operating Income -- -- -- -- --
Other Income 27.50 49.90 45.80 30.70 13.20
Total Income 2,631 2,479 2,298 2,015 1,804
Total Expenditure ** 2,330 2,107 1,992 1,743 1,526
PBIDT 302 373 305 272 278
Interest 4.79 5.21 6.11 5.25 4.31
PBDT 297 368 299 266 273
Depreciation 74.30 64.10 61.50 46.10 46.30
Minority Interest Before NP -- -- -- -- --
Tax 58.20 74.90 53.80 65.50 60
Deferred Tax -- -- -- -- --
Reported Profit After Tax 164 229 184 155 167
Minority Interest After NP -- -- (1.20) (0.60) (0.60)
Net Profit after Minority Interest 164 229 185 155 168
Extra-ordinary Items -- 7.12 8.83 -- --
Adjusted Profit After Extra-ordinary item 164 221 176 155 168
EPS (Unit Curr.) 8.44 11.80 9.51 7.99 8.62
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 300 300 250 250 250
Equity 19.50 19.50 19.50 19.50 19.50
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(%) 11.60 15.30 13.50 13.70 15.50
PBDTM(%) 11.40 15.10 13.30 13.40 15.30
PATM(%) 6.31 9.41 8.16 7.80 9.33
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity