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-2022 | Mar-2021 | Mar-2020 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 63.90 | (30) | -- | -- |
| Op profit growth | 306 | -- | -- | -- |
| EBIT growth | 315 | -- | -- | -- |
| Net profit growth | 419 | 13.30 | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 10.10 | 4.09 | -- | -- |
| EBIT margin | 9.87 | 3.90 | -- | -- |
| Net profit margin | 6.91 | 2.18 | 1.36 | -- |
| RoCE | 30.40 | 8.53 | -- | -- |
| RoNW | 5.51 | 1.23 | -- | -- |
| RoA | 5.34 | 1.20 | -- | -- |
| Per share ratios () | ||||
| EPS | 38.30 | 7.39 | 6.52 | -- |
| Dividend per share | 2 | 1.50 | 1.50 | -- |
| Cash EPS | 28.40 | (0.70) | -- | -- |
| Book value per share | 194 | 154 | 146 | -- |
| Valuation ratios | ||||
| P/E | -- | -- | -- | -- |
| P/CEPS | -- | -- | -- | -- |
| P/B | -- | -- | -- | -- |
| EV/EBIDTA | -- | -- | -- | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (27) | (39) | -- | -- |
| Liquidity ratios | ||||
| Debtor days | 36.60 | 52.40 | -- | -- |
| Inventory days | 32.90 | 53.70 | -- | -- |
| Creditor days | (60) | (94) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (35) | (17) | -- | -- |
| Net debt / equity | (0.40) | (0.40) | (0.50) | -- |
| Net debt / op. profit | (1.50) | (5) | -- | -- |
| Cost breakup () | ||||
| Material costs | (46) | (44) | -- | -- |
| Employee costs | (16) | (23) | (20) | -- |
| Other costs | (28) | (29) | -- | -- |
| Y/e 31 Mar( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | - |
|---|---|---|---|---|
| Revenue | 41.90 | 25.60 | 36.30 | -- |
| yoy growth (%) | 63.90 | (30) | -- | -- |
| Raw materials | (19) | (11) | -- | -- |
| As % of sales | 45.90 | 43.50 | -- | -- |
| Employee costs | (6.80) | (5.90) | (7.10) | -- |
| As % of sales | 16.20 | 23.30 | 19.60 | -- |
| Other costs | (12) | (7.40) | -- | -- |
| As % of sales | 27.80 | 29.10 | -- | -- |
| Operating profit | 4.24 | 1.05 | -- | -- |
| OPM | 10.10 | 4.09 | -- | -- |
| Depreciation | (0.80) | (0.60) | -- | -- |
| Interest expense | (0.10) | (0.10) | -- | -- |
| Other income | 0.64 | 0.56 | -- | -- |
| Profit before tax | 4.02 | 0.94 | -- | -- |
| Taxes | (1.10) | (0.40) | -- | -- |
| Tax rate | (27) | (39) | -- | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 2.93 | 0.57 | -- | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 2.90 | 0.56 | 0.49 | -- |
| yoy growth (%) | 419 | 13.30 | -- | -- |
| NPM | 6.91 | 2.18 | 1.36 | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | - |
|---|---|---|---|---|
| Profit before tax | 4.02 | 0.94 | -- | -- |
| Depreciation | (0.80) | (0.60) | -- | -- |
| Tax paid | (1.10) | (0.40) | -- | -- |
| Working capital | 1.10 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 3.27 | -- | -- | -- |
| Capital expenditure | 2.15 | -- | -- | -- |
| Free cash flow | 5.42 | -- | -- | -- |
| Equity raised | 21.30 | 21.20 | -- | -- |
| Investments | 1.32 | -- | -- | -- |
| Debt financing/disposal | 0.21 | -- | -- | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 28.20 | 21.10 | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | - |
|---|---|---|---|---|
| Equity capital | 0.76 | 0.76 | 0.76 | -- |
| Preference capital | -- | -- | -- | -- |
| Reserves | 13.90 | 10.90 | 10.30 | -- |
| Net worth | 14.70 | 11.60 | 11 | -- |
| Minority interest | ||||
| Debt | 0.29 | 0.60 | 0.10 | -- |
| Deferred tax liabilities (net) | -- | -- | -- | -- |
| Total liabilities | 15 | 12.20 | 11.10 | -- |
| Fixed assets | 5.81 | 4.59 | 4.43 | -- |
| Intangible assets | ||||
| Investments | 1.75 | 1.60 | 0.43 | -- |
| Deferred tax asset (net) | 0.57 | 0.50 | 0.86 | -- |
| Net working capital | -- | (0.30) | 0.18 | -- |
| Inventories | 3.97 | 3.58 | 3.94 | -- |
| Inventory Days | 34.60 | 51.10 | 39.60 | -- |
| Sundry debtors | 5.60 | 2.80 | 4.54 | -- |
| Debtor days | 48.80 | 40 | 45.70 | -- |
| Other current assets | 0.59 | 1.21 | 1.14 | -- |
| Sundry creditors | (7.30) | (5.10) | (7.50) | -- |
| Creditor days | 63.80 | 72.50 | 75.60 | -- |
| Other current liabilities | (2.90) | (2.80) | (1.90) | -- |
| Cash | 6.82 | 5.78 | 5.24 | -- |
| Total assets | 14.90 | 12.20 | 11.10 | -- |
| Particulars ( Rupees In Crores.) | Mar-2022 | Mar-2021 | Mar-2020 | - | - |
|---|---|---|---|---|---|
| Gross Sales | 41.90 | 25.60 | 36.30 | -- | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 41.90 | 25.60 | 36.30 | -- | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 0.64 | 0.56 | 0.59 | -- | -- |
| Total Income | 42.50 | 26.10 | 36.90 | -- | -- |
| Total Expenditure ** | 37.70 | 24.50 | 35.10 | -- | -- |
| PBIDT | 4.86 | 1.59 | 1.82 | -- | -- |
| Interest | 0.12 | 0.06 | 0.06 | -- | -- |
| PBDT | 4.74 | 1.53 | 1.76 | -- | -- |
| Depreciation | 0.75 | 0.61 | 0.92 | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 1.08 | -- | -- | -- | -- |
| Deferred Tax | 0.01 | 0.36 | 0.35 | -- | -- |
| Reported Profit After Tax | 2.90 | 0.56 | 0.49 | -- | -- |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 2.90 | 0.56 | 0.49 | -- | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 2.90 | 0.56 | 0.49 | -- | -- |
| EPS (Unit Curr.) | 38.30 | 7.39 | 6.52 | -- | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 20 | 15 | 15 | -- | -- |
| Equity | 0.76 | 0.76 | 0.76 | -- | -- |
| 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 | 6.22 | 5.02 | -- | -- |
| PBDTM(%) | 11.30 | 5.99 | 4.85 | -- | -- |
| PATM(%) | 6.92 | 2.19 | 1.35 | -- | -- |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
