Y/e 31 Mar | Mar-2021 | Mar-2020 | - | - |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | (30) | -- | -- | -- |
Op profit growth | -- | -- | -- | -- |
EBIT growth | -- | -- | -- | -- |
Net profit growth | 13.30 | -- | -- | -- |
Profitability ratios (%) | ||||
OPM | -- | -- | -- | -- |
EBIT margin | -- | -- | -- | -- |
Net profit margin | 2.19 | 1.36 | -- | -- |
RoCE | -- | -- | -- | -- |
RoNW | 1.23 | -- | -- | -- |
RoA | 1.20 | -- | -- | -- |
Per share ratios () | ||||
EPS | 7.39 | 6.52 | -- | -- |
Dividend per share | 1.50 | 1.50 | -- | -- |
Cash EPS | -- | -- | -- | -- |
Book value per share | 154 | 146 | -- | -- |
Valuation ratios | ||||
P/E | -- | -- | -- | -- |
P/CEPS | -- | -- | -- | -- |
P/B | -- | -- | -- | -- |
EV/EBIDTA | -- | -- | -- | -- |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | -- | -- | -- | -- |
Liquidity ratios | ||||
Debtor days | 52.40 | -- | -- | -- |
Inventory days | 53.70 | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Leverage ratios | ||||
Interest coverage | -- | -- | -- | -- |
Net debt / equity | (0.40) | (0.50) | -- | -- |
Net debt / op. profit | -- | -- | -- | -- |
Cost breakup () | ||||
Material costs | -- | -- | -- | -- |
Employee costs | (23) | (20) | -- | -- |
Other costs | -- | -- | -- | -- |
Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | - | - |
---|---|---|---|---|
Revenue | 25.60 | 36.30 | -- | -- |
yoy growth (%) | (30) | -- | -- | -- |
Raw materials | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Employee costs | (5.90) | (7.10) | -- | -- |
As % of sales | 23.30 | 19.60 | -- | -- |
Other costs | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Operating profit | -- | -- | -- | -- |
OPM | -- | -- | -- | -- |
Depreciation | -- | -- | -- | -- |
Interest expense | -- | -- | -- | -- |
Other income | -- | -- | -- | -- |
Profit before tax | -- | -- | -- | -- |
Taxes | -- | -- | -- | -- |
Tax rate | -- | -- | -- | -- |
Minorities and other | -- | -- | -- | -- |
Adj. profit | -- | -- | -- | -- |
Exceptional items | -- | -- | -- | -- |
Net profit | 0.56 | 0.49 | -- | -- |
yoy growth (%) | 13.30 | -- | -- | -- |
NPM | 2.19 | 1.36 | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | - | - |
---|---|---|---|---|
Profit before tax | -- | -- | -- | -- |
Depreciation | -- | -- | -- | -- |
Tax paid | -- | -- | -- | -- |
Working capital | -- | -- | -- | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | -- | -- | -- | -- |
Capital expenditure | 0.76 | -- | -- | -- |
Free cash flow | -- | -- | -- | -- |
Equity raised | 20.60 | -- | -- | -- |
Investments | 1.17 | -- | -- | -- |
Debt financing/disposal | 0.52 | -- | -- | -- |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | -- | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | - | - |
---|---|---|---|---|
Equity capital | 0.76 | 0.76 | -- | -- |
Preference capital | -- | -- | -- | -- |
Reserves | 10.90 | 10.30 | -- | -- |
Net worth | 11.60 | 11 | -- | -- |
Minority interest | ||||
Debt | 0.60 | 0.10 | -- | -- |
Deferred tax liabilities (net) | -- | -- | -- | -- |
Total liabilities | 12.20 | 11.10 | -- | -- |
Fixed assets | 4.59 | 4.43 | -- | -- |
Intangible assets | ||||
Investments | 1.60 | 0.43 | -- | -- |
Deferred tax asset (net) | 0.50 | 0.86 | -- | -- |
Net working capital | (0.30) | 0.18 | -- | -- |
Inventories | 3.58 | 3.94 | -- | -- |
Inventory Days | 51.10 | 39.60 | -- | -- |
Sundry debtors | 2.80 | 4.54 | -- | -- |
Debtor days | 40 | 45.70 | -- | -- |
Other current assets | 1.21 | 1.14 | -- | -- |
Sundry creditors | (5.10) | (7.50) | -- | -- |
Creditor days | 72.50 | 75.60 | -- | -- |
Other current liabilities | (2.80) | (1.90) | -- | -- |
Cash | 5.78 | 5.24 | -- | -- |
Total assets | 12.20 | 11.10 | -- | -- |
Particulars ( Rupees In Crores.) | Mar-2022 | Sep-2021 | Mar-2021 | Sep-2020 | - |
---|---|---|---|---|---|
Gross Sales | 22 | 19.90 | 14 | 11.60 | -- |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 22 | 19.90 | 14 | 11.60 | -- |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.28 | 0.37 | 0.28 | 0.28 | -- |
Total Income | 22.30 | 20.20 | 14.30 | 11.90 | -- |
Total Expenditure ** | 19.40 | 18.30 | 13.60 | 10.90 | -- |
PBIDT | 2.91 | 1.95 | 0.66 | 0.93 | -- |
Interest | 0.06 | 0.06 | 0.04 | 0.02 | -- |
PBDT | 2.85 | 1.89 | 0.62 | 0.91 | -- |
Depreciation | 0.43 | 0.32 | 0.33 | 0.28 | -- |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 0.65 | 0.43 | -- | -- | -- |
Deferred Tax | -- | 0.03 | 0.21 | 0.15 | -- |
Reported Profit After Tax | 1.80 | 1.10 | 0.08 | 0.48 | -- |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 1.80 | 1.10 | 0.08 | 0.48 | -- |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 1.80 | 1.10 | 0.08 | 0.48 | -- |
EPS (Unit Curr.) | 23.80 | 14.60 | 1.05 | 6.33 | -- |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 0.76 | 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(%) | 13.20 | 9.81 | 4.72 | 8.03 | -- |
PBDTM(%) | -- | -- | -- | -- | -- |
PATM(%) | 8.17 | 5.53 | 0.57 | 4.15 | -- |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity