Rites Financial Statements

Rites Annually Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 64.60 11.20 22.60 8.44
Op profit growth 61.10 15.20 2.91 4.91
EBIT growth 63 3.83 (0.70) 13.60
Net profit growth 76.90 6.08 (3) 11.80
Profitability ratios (%)        
OPM 26.70 27.30 26.40 31.40
EBIT margin 35.30 35.70 38.20 47.10
Net profit margin 24.90 23.20 24.30 30.70
RoCE 33.70 23.40 24.40 28.10
RoNW 6.36 4.10 4.27 4.86
RoA 5.94 3.79 3.89 4.58
Per share ratios ()        
EPS 25.30 17.80 16.90 34
Dividend per share 16 5.50 7.57 13.60
Cash EPS 22.80 15.60 14.50 30.20
Book value per share 105 111 102 181
Valuation ratios        
P/E 9.71 -- -- --
P/CEPS 10.80 -- -- --
P/B 2.34 -- -- --
EV/EBIDTA 2.79 -- -- --
Payout (%)        
Dividend payout 51.60 40.20 16.70 17.90
Tax payout (28) (31) (33) (34)
Liquidity ratios        
Debtor days 96.70 113 135 152
Inventory days 1.48 7.26 13.50 9.29
Creditor days (21) (25) (34) (47)
Leverage ratios        
Interest coverage (126) (75) (44) --
Net debt / equity (1.40) (1.60) (1.40) (1.30)
Net debt / op. profit (5.40) (8.60) (7.90) (6.90)
Cost breakup ()        
Material costs (14) -- -- --
Employee costs (21) (31) (31) (31)
Other costs (38) (42) (43) (38)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 2,474 1,503 1,351 1,103
yoy growth (%) 64.60 11.20 22.60 8.44
Raw materials (343) -- -- --
As % of sales 13.90 -- -- --
Employee costs (521) (460) (417) (342)
As % of sales 21.10 30.60 30.90 31
Other costs (949) (633) (578) (415)
As % of sales 38.40 42.10 42.80 37.60
Operating profit 661 410 356 346
OPM 26.70 27.30 26.40 31.40
Depreciation (47) (36) (38) (37)
Interest expense (6.90) (7.20) (12) --
Other income 260 162 198 211
Profit before tax 867 529 505 520
Taxes (241) (166) (167) (177)
Tax rate (28) (31) (33) (34)
Minorities and other (17) (15) (8.70) (1.50)
Adj. profit 608 348 328 341
Exceptional items -- -- -- (2.20)
Net profit 616 348 328 339
yoy growth (%) 76.90 6.08 (3) 11.80
NPM 24.90 23.20 24.30 30.70
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 867 529 505 520
Depreciation (47) (36) (38) (37)
Tax paid (241) (166) (167) (177)
Working capital 1,374 834 64.80 (65)
Other operating items -- -- -- --
Operating cashflow 1,952 1,160 364 241
Capital expenditure 472 169 (167) 167
Free cash flow 2,424 1,329 197 407
Equity raised 3,492 3,451 3,371 3,151
Investments 32.70 (93) 108 (108)
Debt financing/disposal 47.50 55.30 (43) 90
Dividends paid 250 110 55 45
Other items -- -- -- --
Net in cash 6,247 4,853 3,688 3,585
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 250 200 200 200
Preference capital -- -- -- --
Reserves 2,383 2,222 2,014 1,838
Net worth 2,633 2,422 2,214 2,038
Minority interest
Debt 47.50 47.60 55.30 83.40
Deferred tax liabilities (net) 51.50 48.30 45.80 53.50
Total liabilities 2,814 2,590 2,372 2,219
Fixed assets 595 482 404 411
Intangible assets
Investments 261 141 133 328
Deferred tax asset (net) 80.30 120 98.90 81.80
Net working capital (1,753) (1,660) (1,860) (1,489)
Inventories 10.70 105 9.38 50.40
Inventory Days 1.57 -- 2.28 13.60
Sundry debtors 844 610 468 462
Debtor days 124 -- 114 125
Other current assets 533 510 507 633
Sundry creditors (136) (199) (77) (73)
Creditor days 20 -- 18.70 19.70
Other current liabilities (3,005) (2,686) (2,767) (2,561)
Cash 3,631 3,506 3,596 2,887
Total assets 2,814 2,590 2,372 2,219
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2018 Mar-2017
Gross Sales 1,860 2,474 2,047 1,497 1,351
Excise Duty -- -- -- -- --
Net Sales 1,860 2,474 2,047 1,497 1,351
Other Operating Income -- -- -- -- --
Other Income 147 268 200 154 210
Total Income 2,006 2,742 2,248 1,651 1,561
Total Expenditure ** 1,356 1,814 1,471 1,085 1,007
PBIDT 650 929 776 566 554
Interest 6.01 6.92 8.01 11.30 11.70
PBDT 644 922 768 555 543
Depreciation 51.90 47.30 38.40 36.30 38.30
Minority Interest Before NP -- -- -- -- --
Tax 147 198 259 187 155
Deferred Tax 1.79 43.10 (19) (25) 12.10
Reported Profit After Tax 444 633 490 357 337
Minority Interest After NP 11.80 17.20 20.30 14.10 --
Net Profit after Minority Interest 432 616 470 342 337
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 432 616 470 342 337
EPS (Unit Curr.) 17.50 24.60 18.80 17.10 16.40
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 130 160 128 55 66.50
Equity 240 250 200 200 200
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(%) 35 37.50 37.90 37.80 41
PBDTM(%) 34.70 37.20 37.50 37.10 40.20
PATM(%) 23.90 25.60 23.90 23.80 24.90
Open ZERO Brokerage Demat Account