Rupa & Company Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | (16) | 5.85 | 7.69 | 4.34 |
Op profit growth | (27) | 11.90 | 5.17 | (4.10) |
EBIT growth | (28) | 13.50 | 3.84 | (5.50) |
Net profit growth | (28) | 19.30 | 9.64 | (3.30) |
Profitability ratios (%) | ||||
OPM | 11.70 | 13.40 | 12.70 | 13 |
EBIT margin | 10.50 | 12.30 | 11.50 | 11.90 |
Net profit margin | 6.35 | 7.45 | 6.61 | 6.50 |
RoCE | 14.70 | 24.30 | 23.40 | 22.20 |
RoNW | 2.87 | 4.59 | 4.48 | 4.74 |
RoA | 2.21 | 3.69 | 3.38 | 3.04 |
Per share ratios () | ||||
EPS | 7.77 | 10.80 | 9.08 | 8.28 |
Dividend per share | 3 | 3 | 2.75 | 2.75 |
Cash EPS | 5.44 | 8.83 | 7.03 | 6.36 |
Book value per share | 72.50 | 62.60 | 55.10 | 46.10 |
Valuation ratios | ||||
P/E | 15 | 34.40 | 36 | 33.10 |
P/CEPS | 21.40 | 42.20 | 46.40 | 43.20 |
P/B | 1.61 | 5.95 | 5.93 | 5.95 |
EV/EBIDTA | 9.12 | 19.40 | 18.90 | 17.10 |
Payout (%) | ||||
Dividend payout | -- | 32.80 | 30.30 | 39.90 |
Tax payout | (26) | (36) | (37) | (35) |
Liquidity ratios | ||||
Debtor days | 113 | 88.70 | 64 | 64 |
Inventory days | 150 | 98.90 | 99.70 | 120 |
Creditor days | (64) | (49) | (36) | (38) |
Leverage ratios | ||||
Interest coverage | (5.50) | (18) | (12) | (6.40) |
Net debt / equity | 0.31 | 0.21 | 0.16 | 0.38 |
Net debt / op. profit | 1.56 | 0.69 | 0.51 | 1.05 |
Cost breakup () | ||||
Material costs | (41) | (45) | (46) | (48) |
Employee costs | (6.70) | (4) | (3.50) | (2.90) |
Other costs | (41) | (38) | (38) | (36) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Revenue | 975 | 1,157 | 1,093 | 1,015 |
yoy growth (%) | (16) | 5.85 | 7.69 | 4.34 |
Raw materials | (400) | (519) | (498) | (486) |
As % of sales | 41 | 44.80 | 45.50 | 47.80 |
Employee costs | (66) | (47) | (38) | (30) |
As % of sales | 6.74 | 4.03 | 3.50 | 2.92 |
Other costs | (395) | (436) | (418) | (368) |
As % of sales | 40.60 | 37.70 | 38.30 | 36.20 |
Operating profit | 114 | 155 | 139 | 132 |
OPM | 11.70 | 13.40 | 12.70 | 13 |
Depreciation | (19) | (16) | (16) | (15) |
Interest expense | (19) | (8.10) | (11) | (19) |
Other income | 7.37 | 2.45 | 2.55 | 3.78 |
Profit before tax | 84 | 134 | 115 | 102 |
Taxes | (22) | (48) | (42) | (36) |
Tax rate | (26) | (36) | (37) | (35) |
Minorities and other | -- | -- | -- | -- |
Adj. profit | 61.90 | 86.20 | 72.30 | 65.90 |
Exceptional items | -- | -- | -- | -- |
Net profit | 61.90 | 86.20 | 72.30 | 65.90 |
yoy growth (%) | (28) | 19.30 | 9.64 | (3.30) |
NPM | 6.35 | 7.45 | 6.61 | 6.50 |
- Switch to
-
Tabular DataGraph
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Profit before tax | 84 | 134 | 115 | 102 |
Depreciation | (19) | (16) | (16) | (15) |
Tax paid | (22) | (48) | (42) | (36) |
Working capital | 300 | 179 | 20.90 | (12) |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 343 | 249 | 77 | 38.70 |
Capital expenditure | 118 | 53.60 | 7.48 | 41.60 |
Free cash flow | 461 | 303 | 84.50 | 80.30 |
Equity raised | 668 | 618 | 617 | 594 |
Investments | -- | 0.10 | 0.09 | -- |
Debt financing/disposal | (4.90) | (61) | (134) | (50) |
Dividends paid | -- | 23.90 | 21.90 | 21.90 |
Other items | -- | -- | -- | -- |
Net in cash | 1,124 | 884 | 589 | 646 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Equity capital | 7.96 | 7.96 | 7.96 | 7.96 |
Preference capital | -- | -- | -- | -- |
Reserves | 570 | 537 | 491 | 431 |
Net worth | 578 | 545 | 499 | 439 |
Minority interest | ||||
Debt | 179 | 210 | 116 | 84.10 |
Deferred tax liabilities (net) | 11.40 | 15.90 | 15.20 | 15.10 |
Total liabilities | 768 | 771 | 630 | 539 |
Fixed assets | 192 | 185 | 175 | 169 |
Intangible assets | ||||
Investments | -- | -- | 0.11 | 0.10 |
Deferred tax asset (net) | 13.30 | 13.40 | 6.29 | 0.74 |
Net working capital | 562 | 565 | 440 | 355 |
Inventories | 467 | 382 | 332 | 295 |
Inventory Days | 175 | -- | 105 | 98.50 |
Sundry debtors | 251 | 397 | 351 | 211 |
Debtor days | 94.10 | -- | 111 | 70.40 |
Other current assets | 80.40 | 45.40 | 32.10 | 27.70 |
Sundry creditors | (139) | (150) | (165) | (101) |
Creditor days | 51.90 | -- | 52.20 | 33.80 |
Other current liabilities | (99) | (109) | (110) | (77) |
Cash | 1.71 | 7.59 | 8.31 | 13.10 |
Total assets | 768 | 771 | 630 | 539 |
- Switch to
-
ConsolidatedStandalone
Particulars ( Rupees In Crores.) | Dec-2020 | Sep-2020 | Jun-2020 | Mar-2020 | Dec-2019 |
---|---|---|---|---|---|
Gross Sales | 345 | 303 | 209 | 179 | 307 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 345 | 303 | 209 | 179 | 307 |
Other Operating Income | 0.87 | 0.84 | 0.62 | 0.48 | 0.86 |
Other Income | 1.69 | 2.10 | 0.25 | 1.76 | 2.15 |
Total Income | 347 | 306 | 210 | 181 | 310 |
Total Expenditure ** | 281 | 237 | 173 | 171 | 262 |
PBIDT | 66 | 68.20 | 36.60 | 9.64 | 48 |
Interest | 3.64 | 2.82 | 4.18 | 4.22 | 5.08 |
PBDT | 62.30 | 65.40 | 32.40 | 5.42 | 42.90 |
Depreciation | 3.50 | 3.77 | 3.80 | 4.05 | 5 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 15 | 16.20 | 7.95 | 1.91 | 10.70 |
Deferred Tax | 0.47 | 0.04 | 0.07 | 3.74 | (1.30) |
Reported Profit After Tax | 43.40 | 45.40 | 20.60 | (4.30) | 28.50 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 43.40 | 45.40 | 20.60 | (4.30) | 28.50 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 43.40 | 45.40 | 20.60 | (4.30) | 28.50 |
EPS (Unit Curr.) | 5.45 | 5.71 | 2.59 | (0.50) | 3.58 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 |
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(%) | 19.10 | 22.50 | 17.50 | 5.39 | 15.60 |
PBDTM(%) | 18.10 | 21.60 | 15.50 | 3.03 | 14 |
PATM(%) | 12.60 | 15 | 9.85 | (2.40) | 9.29 |