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-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 34.70 | (16) | 5.85 | 7.69 |
| Op profit growth | 126 | (27) | 11.90 | 5.17 |
| EBIT growth | 144 | (28) | 13.50 | 3.84 |
| Net profit growth | 183 | (28) | 19.30 | 9.64 |
| Profitability ratios (%) | ||||
| OPM | 19.60 | 11.70 | 13.40 | 12.70 |
| EBIT margin | 19.10 | 10.50 | 12.30 | 11.50 |
| Net profit margin | 13.40 | 6.35 | 7.45 | 6.61 |
| RoCE | 30.30 | 14.70 | 24.30 | 23.40 |
| RoNW | 6.70 | 2.87 | 4.59 | 4.48 |
| RoA | 5.29 | 2.21 | 3.69 | 3.38 |
| Per share ratios () | ||||
| EPS | 22 | 7.77 | 10.80 | 9.08 |
| Dividend per share | 5 | 3 | 3 | 2.75 |
| Cash EPS | 20.30 | 5.44 | 8.83 | 7.03 |
| Book value per share | 91.50 | 72.50 | 62.60 | 55.10 |
| Valuation ratios | ||||
| P/E | 14 | 15 | 34.40 | 36 |
| P/CEPS | 15.20 | 21.40 | 42.20 | 46.40 |
| P/B | 3.36 | 1.61 | 5.95 | 5.93 |
| EV/EBIDTA | 9.35 | 9.12 | 19.40 | 18.90 |
| Payout (%) | ||||
| Dividend payout | -- | -- | 32.80 | 30.30 |
| Tax payout | (26) | (26) | (36) | (37) |
| Liquidity ratios | ||||
| Debtor days | 85.60 | 113 | 88.70 | 64 |
| Inventory days | 119 | 150 | 98.90 | 99.70 |
| Creditor days | (52) | (64) | (49) | (36) |
| Leverage ratios | ||||
| Interest coverage | (19) | (5.50) | (18) | (12) |
| Net debt / equity | 0.04 | 0.31 | 0.21 | 0.16 |
| Net debt / op. profit | 0.11 | 1.56 | 0.69 | 0.51 |
| Cost breakup () | ||||
| Material costs | (47) | (41) | (45) | (46) |
| Employee costs | (4) | (6.70) | (4) | (3.50) |
| Other costs | (30) | (41) | (38) | (38) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 1,313 | 975 | 1,157 | 1,093 |
| yoy growth (%) | 34.70 | (16) | 5.85 | 7.69 |
| Raw materials | (611) | (400) | (519) | (498) |
| As % of sales | 46.60 | 41 | 44.80 | 45.50 |
| Employee costs | (53) | (66) | (47) | (38) |
| As % of sales | 4.01 | 6.74 | 4.03 | 3.50 |
| Other costs | (391) | (395) | (436) | (418) |
| As % of sales | 29.80 | 40.60 | 37.70 | 38.30 |
| Operating profit | 257 | 114 | 155 | 139 |
| OPM | 19.60 | 11.70 | 13.40 | 12.70 |
| Depreciation | (14) | (19) | (16) | (16) |
| Interest expense | (13) | (19) | (8.10) | (11) |
| Other income | 7.29 | 7.37 | 2.45 | 2.55 |
| Profit before tax | 237 | 84 | 134 | 115 |
| Taxes | (62) | (22) | (48) | (42) |
| Tax rate | (26) | (26) | (36) | (37) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 175 | 61.90 | 86.20 | 72.30 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 175 | 61.90 | 86.20 | 72.30 |
| yoy growth (%) | 183 | (28) | 19.30 | 9.64 |
| NPM | 13.40 | 6.35 | 7.45 | 6.61 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | 237 | 84 | 134 | 115 |
| Depreciation | (14) | (19) | (16) | (16) |
| Tax paid | (62) | (22) | (48) | (42) |
| Working capital | 406 | 284 | 111 | (3.70) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 568 | 328 | 181 | 52.40 |
| Capital expenditure | 134 | 105 | 21 | (6) |
| Free cash flow | 702 | 432 | 202 | 46.40 |
| Equity raised | 706 | 698 | 664 | 659 |
| Investments | -- | -- | 0.10 | 0.09 |
| Debt financing/disposal | (39) | 2.75 | (102) | (114) |
| Dividends paid | -- | -- | 23.90 | 21.90 |
| Other items | -- | -- | -- | -- |
| Net in cash | 1,369 | 1,133 | 789 | 614 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 7.96 | 7.96 | 7.96 | 7.96 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 722 | 570 | 537 | 491 |
| Net worth | 730 | 578 | 545 | 499 |
| Minority interest | ||||
| Debt | 145 | 179 | 210 | 116 |
| Deferred tax liabilities (net) | 12.60 | 11.40 | 15.90 | 15.20 |
| Total liabilities | 888 | 768 | 771 | 630 |
| Fixed assets | 212 | 192 | 185 | 175 |
| Intangible assets | ||||
| Investments | -- | -- | -- | 0.11 |
| Deferred tax asset (net) | 13.60 | 13.30 | 13.40 | 6.29 |
| Net working capital | 543 | 562 | 565 | 440 |
| Inventories | 391 | 467 | 382 | 332 |
| Inventory Days | 109 | 175 | -- | 105 |
| Sundry debtors | 364 | 251 | 397 | 351 |
| Debtor days | 101 | 94.10 | -- | 111 |
| Other current assets | 69.10 | 77 | 45.40 | 32.10 |
| Sundry creditors | (164) | (135) | (150) | (165) |
| Creditor days | 45.50 | 50.70 | -- | 52.20 |
| Other current liabilities | (117) | (99) | (109) | (110) |
| Cash | 118 | 1.71 | 7.59 | 8.31 |
| Total assets | 888 | 768 | 771 | 630 |
| Particulars ( Rupees In Crores.) | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 | Dec-2020 |
|---|---|---|---|---|---|
| Gross Sales | 432 | 365 | 217 | 453 | 345 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 432 | 365 | 217 | 453 | 345 |
| Other Operating Income | 1.60 | 2.06 | 0.78 | 0.93 | 0.87 |
| Other Income | 2.87 | 2.33 | 2.02 | 3.24 | 1.69 |
| Total Income | 436 | 370 | 220 | 457 | 347 |
| Total Expenditure ** | 352 | 296 | 176 | 363 | 281 |
| PBIDT | 83.80 | 73.60 | 44.20 | 93.90 | 66 |
| Interest | 4.97 | 4.32 | 3.24 | 2.79 | 3.64 |
| PBDT | 78.80 | 69.30 | 40.90 | 91.10 | 62.30 |
| Depreciation | 3.56 | 3.55 | 3.42 | 2.73 | 3.50 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 15.30 | 8.18 | 9.93 | 22.20 | 15 |
| Deferred Tax | 1.63 | 2.50 | 0.35 | 0.27 | 0.47 |
| Reported Profit After Tax | 58.30 | 55.10 | 27.20 | 65.90 | 43.40 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 58.30 | 55.10 | 27.20 | 65.90 | 43.40 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 58.30 | 55.10 | 27.20 | 65.90 | 43.40 |
| EPS (Unit Curr.) | 7.33 | 6.93 | 3.42 | 8.29 | 5.45 |
| 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(%) | 19.40 | 20.10 | 20.30 | 20.70 | 19.10 |
| PBDTM(%) | 18.30 | 19 | 18.80 | 20.10 | 18.10 |
| PATM(%) | 13.50 | 15.10 | 12.50 | 14.50 | 12.60 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
