Financial Statements

Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2016 Mar-2015
Growth matrix (%)        
Revenue growth (31) (22) (17) 22
Op profit growth (56) (11) (51) 34.40
EBIT growth 9.16 (33) (38) 35.50
Net profit growth (79) 614 27.70 1,498
Profitability ratios (%)        
OPM 3.37 5.29 4.64 7.84
EBIT margin 7.61 4.84 5.60 7.43
Net profit margin 3.01 9.99 1.09 0.71
RoCE 3.78 4.58 9.04 14.40
RoNW 0.46 3.12 0.79 0.69
RoA 0.37 2.36 0.44 0.34
Per share ratios ()        
EPS 2.55 12.20 1.91 1.50
Dividend per share -- -- -- --
Cash EPS (0.80) 9.43 -- (1)
Book value per share 138 136 66.40 55.20
Valuation ratios        
P/E 18.30 1.80 16.60 14.10
P/CEPS (58) 2.32 (3,693) (22)
P/B 0.34 0.16 0.55 0.38
EV/EBIDTA 6.11 2.63 5.07 3.05
Payout (%)        
Dividend payout -- -- -- --
Tax payout (35) 336 (88) (34)
Liquidity ratios        
Debtor days 156 158 191 190
Inventory days 126 86.20 86.60 91.70
Creditor days (75) (86) (144) (182)
Leverage ratios        
Interest coverage (2.50) (1.90) (1.10) (1.20)
Net debt / equity 0.10 0.01 0.42 0.62
Net debt / op. profit 4.61 0.12 3.43 2.07
Cost breakup ()        
Material costs (73) (73) (71) (76)
Employee costs (3.90) (3.20) (1.80) (1.20)
Other costs (20) (19) (22) (15)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2016 Mar-2015
Revenue 77.50 112 143 173
yoy growth (%) (31) (22) (17) 22
Raw materials (56) (81) (102) (131)
As % of sales 72.70 72.60 71.50 75.90
Employee costs (3) (3.60) (2.60) (2.10)
As % of sales 3.86 3.22 1.80 1.24
Other costs (16) (21) (32) (26)
As % of sales 20 18.90 22.10 15.10
Operating profit 2.61 5.90 6.66 13.60
OPM 3.37 5.29 4.64 7.84
Depreciation (3.10) (2.50) (1.60) (2)
Interest expense (2.30) (2.80) (7.40) (11)
Other income 6.35 2.01 2.94 1.30
Profit before tax 3.56 2.56 0.67 1.84
Taxes (1.20) 8.59 (0.60) (0.60)
Tax rate (35) 336 (88) (34)
Minorities and other -- -- -- --
Adj. profit 2.33 11.10 0.08 1.22
Exceptional items -- -- 1.48 --
Net profit 2.33 11.10 1.56 1.22
yoy growth (%) (79) 614 27.70 1,498
NPM 3.01 9.99 1.09 0.71
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2016 Mar-2015
Profit before tax 3.56 2.56 0.67 1.84
Depreciation (3.10) (2.50) (1.60) (2)
Tax paid (1.20) 8.59 (0.60) (0.60)
Working capital (20) (17) (4.60) 4.60
Other operating items -- -- -- --
Operating cashflow (21) (8.30) (6.10) 3.82
Capital expenditure 75.60 65.60 (2.50) 2.50
Free cash flow 54.50 57.30 (8.60) 6.32
Equity raised 152 141 81.40 66.80
Investments 11.60 7.56 -- 0.04
Debt financing/disposal 5.41 2.10 19.90 26.20
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 224 208 92.70 99.30
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2016 Mar-2015
Equity capital 9.17 9.17 8.17 8.17
Preference capital -- -- 7.50 --
Reserves 118 115 38.60 37
Net worth 127 125 54.20 45.10
Minority interest
Debt 16.10 6.87 30.20 45.60
Deferred tax liabilities (net) 18.60 18.90 1.22 1.27
Total liabilities 162 150 85.70 92
Fixed assets 94.60 92 13.10 15.70
Intangible assets
Investments 11.60 7.60 -- 0.04
Deferred tax asset (net) 0.93 1.81 0.26 0.21
Net working capital 50.30 42.80 65 58.60
Inventories 30.10 23.30 29.50 38.60
Inventory Days 142 76.20 75 81.40
Sundry debtors 26.50 39.90 56.80 93.50
Debtor days 125 131 145 197
Other current assets 11 6.46 11 11.80
Sundry creditors (11) (20) (30) (78)
Creditor days 51.60 64.50 76.40 164
Other current liabilities (6.20) (7.10) (2.30) (7.30)
Cash 4.02 6.17 7.41 17.50
Total assets 162 150 85.70 92
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2016 Mar-2015
Gross Sales 77.50 112 252 140 169
Excise Duty -- -- -- -- --
Net Sales 77.50 112 252 140 169
Other Operating Income -- -- -- 3.19 4.44
Other Income 6.35 2.01 7.35 4.64 1.30
Total Income 83.90 114 259 148 175
Total Expenditure ** 74.90 106 235 137 160
PBIDT 8.97 7.91 24.30 11.10 14.70
Interest 2.34 2.85 14.20 7.37 11
PBDT 6.63 5.06 10.10 3.71 3.66
Depreciation 3.07 2.50 2.13 1.57 1.81
Minority Interest Before NP -- -- -- -- --
Tax 0.76 1.88 2.58 0.58 0.62
Deferred Tax 0.47 (10) (0.10) -- --
Reported Profit After Tax 2.33 11.20 5.50 1.56 1.22
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 2.33 11.20 5.50 1.56 1.22
Extra-ordinary Items -- -- -- 1.08 (0.10)
Adjusted Profit After Extra-ordinary item 2.33 11.20 5.50 0.48 1.35
EPS (Unit Curr.) 2.55 12.20 6.71 1.91 1.50
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 9.17 9.17 9.17 8.17 8.17
Public Shareholding (Number) -- -- -- -- 3,095,770
Public Shareholding (%) -- -- -- -- 37.90
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- 5,072,730
Non Encumbered - % in Total Promoters Holding -- -- -- -- 100
Non Encumbered - % in Total Equity -- -- -- -- 62.10
PBIDTM(%) 11.60 7.09 9.67 7.90 8.70
PBDTM(%) 8.55 4.53 4.01 2.65 2.17
PATM(%) 3.01 9.99 2.18 1.11 0.72
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