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 | - | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 14.20 | -- | -- | -- |
| Op profit growth | 15.60 | -- | -- | -- |
| EBIT growth | 8.53 | -- | -- | -- |
| Net profit growth | 11 | -- | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 23.90 | 23.60 | -- | -- |
| EBIT margin | 16.60 | 17.40 | -- | -- |
| Net profit margin | 11.30 | 11.60 | -- | -- |
| RoCE | 12.40 | -- | -- | -- |
| RoNW | 2.97 | -- | -- | -- |
| RoA | 2.10 | -- | -- | -- |
| Per share ratios () | ||||
| EPS | 6.84 | 6.43 | -- | -- |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | 1.68 | 1.70 | -- | -- |
| Book value per share | 63 | 54.40 | -- | -- |
| Valuation ratios | ||||
| P/E | 16.50 | 7.77 | -- | -- |
| P/CEPS | 67.30 | 29.40 | -- | -- |
| P/B | 1.79 | 0.92 | -- | -- |
| EV/EBIDTA | 9.22 | 4.22 | -- | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (19) | (21) | -- | -- |
| Liquidity ratios | ||||
| Debtor days | 39.70 | -- | -- | -- |
| Inventory days | 51.30 | -- | -- | -- |
| Creditor days | (64) | -- | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (6.30) | (6.40) | -- | -- |
| Net debt / equity | 0.43 | 0.20 | -- | -- |
| Net debt / op. profit | 1.88 | 0.83 | -- | -- |
| Cost breakup () | ||||
| Material costs | (54) | (52) | -- | -- |
| Employee costs | (14) | (15) | -- | -- |
| Other costs | (8.20) | (10) | -- | -- |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | - | - |
|---|---|---|---|---|
| Revenue | 94.70 | 83 | -- | -- |
| yoy growth (%) | 14.20 | -- | -- | -- |
| Raw materials | (51) | (43) | -- | -- |
| As % of sales | 54 | 51.90 | -- | -- |
| Employee costs | (13) | (12) | -- | -- |
| As % of sales | 14 | 14.60 | -- | -- |
| Other costs | (7.80) | (8.30) | -- | -- |
| As % of sales | 8.20 | 9.95 | -- | -- |
| Operating profit | 22.60 | 19.50 | -- | -- |
| OPM | 23.90 | 23.60 | -- | -- |
| Depreciation | (8.10) | (7.10) | -- | -- |
| Interest expense | (2.50) | (2.30) | -- | -- |
| Other income | 1.18 | 2.02 | -- | -- |
| Profit before tax | 13.20 | 12.20 | -- | -- |
| Taxes | (2.60) | (2.60) | -- | -- |
| Tax rate | (19) | (21) | -- | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 10.70 | 9.62 | -- | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 10.70 | 9.62 | -- | -- |
| yoy growth (%) | 11 | -- | -- | -- |
| NPM | 11.30 | 11.60 | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | - | - |
|---|---|---|---|---|
| Profit before tax | 13.20 | 12.20 | -- | -- |
| Depreciation | (8.10) | (7.10) | -- | -- |
| Tax paid | (2.60) | (2.60) | -- | -- |
| Working capital | (7) | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | (4.30) | -- | -- | -- |
| Capital expenditure | 11.50 | -- | -- | -- |
| Free cash flow | 7.11 | -- | -- | -- |
| Equity raised | 139 | -- | -- | -- |
| Investments | -- | -- | -- | -- |
| Debt financing/disposal | 41.60 | -- | -- | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 188 | -- | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | - | - |
|---|---|---|---|---|
| Equity capital | 15.60 | 15 | -- | -- |
| Preference capital | -- | -- | -- | -- |
| Reserves | 82.80 | 66.40 | -- | -- |
| Net worth | 98.50 | 81.30 | -- | -- |
| Minority interest | ||||
| Debt | 42.60 | 16.60 | -- | -- |
| Deferred tax liabilities (net) | 7.49 | 7.29 | -- | -- |
| Total liabilities | 149 | 105 | -- | -- |
| Fixed assets | 118 | 78.80 | -- | -- |
| Intangible assets | ||||
| Investments | -- | -- | -- | -- |
| Deferred tax asset (net) | 0.67 | 0.90 | -- | -- |
| Net working capital | 29.80 | 25.20 | -- | -- |
| Inventories | 15.70 | 10.90 | -- | -- |
| Inventory Days | 60.50 | 48.10 | -- | -- |
| Sundry debtors | 12.40 | 8.23 | -- | -- |
| Debtor days | 47.70 | 36.20 | -- | -- |
| Other current assets | 31.60 | 16.80 | -- | -- |
| Sundry creditors | (20) | (5.40) | -- | -- |
| Creditor days | 76.20 | 23.90 | -- | -- |
| Other current liabilities | (10) | (5.30) | -- | -- |
| Cash | 0.08 | 0.30 | -- | -- |
| Total assets | 149 | 105 | -- | -- |
| Particulars ( Rupees In Crores.) | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 |
|---|---|---|---|---|---|
| Gross Sales | 36.60 | 29.70 | 31.60 | 30.30 | 21.70 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 36.60 | 29.70 | 31.60 | 30.30 | 21.70 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 0.88 | 0.27 | 0.75 | 0.27 | 0.41 |
| Total Income | 37.50 | 30 | 32.40 | 30.50 | 22.10 |
| Total Expenditure ** | 27.50 | 23.10 | 24.60 | 23.80 | 14.60 |
| PBIDT | 9.99 | 6.92 | 7.84 | 6.75 | 7.48 |
| Interest | 0.68 | 0.94 | 0.79 | 0.49 | 0.43 |
| PBDT | 9.31 | 5.98 | 7.05 | 6.27 | 7.04 |
| Depreciation | 3.19 | 2.62 | 1.68 | 2.18 | 4.82 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 1.72 | (0.40) | 1.35 | 0.71 | 0.35 |
| Deferred Tax | (4.60) | 3.63 | 1.56 | (0.30) | 0.15 |
| Reported Profit After Tax | 8.95 | 0.11 | 2.46 | 3.65 | 1.73 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 8.95 | 0.11 | 2.46 | 3.65 | 1.73 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 8.95 | 0.11 | 2.46 | 3.65 | 1.73 |
| EPS (Unit Curr.) | 5.07 | 0.07 | 1.44 | 2.15 | 1.17 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 17.10 | 17.10 | 17.10 | 17.10 | 15.60 |
| 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(%) | 27.30 | 23.30 | 24.80 | 22.30 | 34.50 |
| PBDTM(%) | 25.40 | 20.10 | 22.30 | 20.70 | 32.50 |
| PATM(%) | 24.50 | 0.37 | 7.77 | 12.10 | 7.98 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
