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-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 49.40 | 19.60 | 16.90 | 22.50 |
| Op profit growth | 56.40 | 55 | (18) | 10.60 |
| EBIT growth | 49.40 | 67.20 | (36) | 7.45 |
| Net profit growth | 52.40 | 39.20 | (14) | 0.17 |
| Profitability ratios (%) | ||||
| OPM | 19.10 | 18.20 | 14.10 | 20.20 |
| EBIT margin | 13 | 13 | 9.33 | 17 |
| Net profit margin | 9.76 | 9.57 | 8.22 | 11.10 |
| RoCE | 23.70 | 18.70 | 12.90 | 24 |
| RoNW | 4.95 | 3.80 | 3.24 | 4.55 |
| RoA | 4.44 | 3.44 | 2.85 | 3.92 |
| Per share ratios () | ||||
| EPS | 38.70 | 25.40 | 18.30 | 21.20 |
| Dividend per share | 6 | 5 | 4 | 4 |
| Cash EPS | 11.50 | 6.51 | 3.05 | 13.40 |
| Book value per share | 212 | 179 | 155 | 126 |
| Valuation ratios | ||||
| P/E | 15.90 | 11.30 | 5.89 | 18.10 |
| P/CEPS | 53.40 | 44.10 | 35.20 | 28.60 |
| P/B | 2.90 | 1.61 | 0.69 | 3.05 |
| EV/EBIDTA | 7.63 | 5 | 2.52 | 9.74 |
| Payout (%) | ||||
| Dividend payout | -- | -- | 21.90 | 18.90 |
| Tax payout | (25) | (26) | (11) | (34) |
| Liquidity ratios | ||||
| Debtor days | 138 | 164 | 171 | 167 |
| Inventory days | 72.30 | 69.20 | 83.20 | 87.10 |
| Creditor days | (154) | (159) | (158) | (167) |
| Leverage ratios | ||||
| Interest coverage | (211) | (113) | (97) | (60) |
| Net debt / equity | (0.10) | (0.10) | (0.10) | 0.06 |
| Net debt / op. profit | (0.20) | (0.40) | (0.50) | 0.20 |
| Cost breakup () | ||||
| Material costs | (70) | (68) | (69) | (67) |
| Employee costs | (1.20) | (1.60) | (1.70) | (2) |
| Other costs | (9.90) | (12) | (15) | (11) |
| Y/e 31 Mar( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
|---|---|---|---|---|
| Revenue | 3,580 | 2,396 | 2,003 | 1,713 |
| yoy growth (%) | 49.40 | 19.60 | 16.90 | 22.50 |
| Raw materials | (2,500) | (1,636) | (1,389) | (1,144) |
| As % of sales | 69.80 | 68.30 | 69.30 | 66.80 |
| Employee costs | (44) | (37) | (35) | (34) |
| As % of sales | 1.23 | 1.56 | 1.74 | 1.96 |
| Other costs | (353) | (286) | (298) | (191) |
| As % of sales | 9.86 | 11.90 | 14.90 | 11.10 |
| Operating profit | 683 | 437 | 282 | 345 |
| OPM | 19.10 | 18.20 | 14.10 | 20.20 |
| Depreciation | (245) | (170) | (137) | (70) |
| Interest expense | (2.20) | (2.80) | (1.90) | (4.90) |
| Other income | 28.90 | 45.90 | 42.10 | 16.60 |
| Profit before tax | 464 | 309 | 185 | 287 |
| Taxes | (115) | (80) | (20) | (96) |
| Tax rate | (25) | (26) | (11) | (34) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 349 | 229 | 165 | 191 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 349 | 229 | 165 | 191 |
| yoy growth (%) | 52.40 | 39.20 | (14) | 0.17 |
| NPM | 9.76 | 9.57 | 8.22 | 11.10 |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
|---|---|---|---|---|
| Profit before tax | 464 | 309 | 185 | 287 |
| Depreciation | (245) | (170) | (137) | (70) |
| Tax paid | (115) | (80) | (20) | (96) |
| Working capital | 863 | 603 | 324 | 222 |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 967 | 662 | 352 | 343 |
| Capital expenditure | 1,103 | 784 | 636 | 83.50 |
| Free cash flow | 2,070 | 1,446 | 988 | 427 |
| Equity raised | 1,939 | 1,859 | 1,899 | 1,760 |
| Investments | (40) | (12) | 25.40 | (39) |
| Debt financing/disposal | 86.50 | 43.20 | (1.40) | 170 |
| Dividends paid | -- | -- | 36.10 | 36.10 |
| Other items | -- | -- | -- | -- |
| Net in cash | 4,055 | 3,337 | 2,947 | 2,354 |
| Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 |
|---|---|---|---|---|
| Equity capital | 90.20 | 90.20 | 90.20 | 90.20 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 1,822 | 1,524 | 1,313 | 1,194 |
| Net worth | 1,912 | 1,614 | 1,403 | 1,284 |
| Minority interest | ||||
| Debt | 46.70 | 80.80 | 0.09 | 0.09 |
| Deferred tax liabilities (net) | 150 | 133 | 100 | 123 |
| Total liabilities | 2,109 | 1,828 | 1,503 | 1,407 |
| Fixed assets | 804 | 675 | 578 | 592 |
| Intangible assets | ||||
| Investments | 134 | 83 | 116 | 212 |
| Deferred tax asset (net) | 25.50 | 46.20 | 34.80 | 37.60 |
| Net working capital | 979 | 763 | 622 | 443 |
| Inventories | 893 | 526 | 382 | 365 |
| Inventory Days | 91 | 80.10 | 69.70 | -- |
| Sundry debtors | 1,540 | 1,163 | 989 | 811 |
| Debtor days | 157 | 177 | 180 | -- |
| Other current assets | 201 | 151 | 125 | 94.40 |
| Sundry creditors | (1,492) | (947) | (764) | (732) |
| Creditor days | 152 | 144 | 139 | -- |
| Other current liabilities | (163) | (128) | (110) | (96) |
| Cash | 166 | 261 | 153 | 124 |
| Total assets | 2,109 | 1,828 | 1,503 | 1,407 |
| Particulars ( Rupees In Crores.) | Jun-2022 | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 |
|---|---|---|---|---|---|
| Gross Sales | 825 | 1,435 | 880 | 643 | 623 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 825 | 1,435 | 880 | 643 | 623 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 20.30 | 2.66 | 6.91 | 12.90 | 6.46 |
| Total Income | 845 | 1,437 | 887 | 656 | 629 |
| Total Expenditure ** | 772 | 1,144 | 691 | 553 | 508 |
| PBIDT | 73.10 | 293 | 195 | 103 | 121 |
| Interest | 0.76 | 0.73 | 0.43 | 0.44 | 0.61 |
| PBDT | 72.40 | 292 | 195 | 102 | 120 |
| Depreciation | 54.70 | 71.70 | 59 | 60.60 | 53.90 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 1.72 | 23.70 | 26 | 7.14 | 21.10 |
| Deferred Tax | (6.70) | 19.80 | 7.61 | 2.35 | 7.35 |
| Reported Profit After Tax | 22.60 | 177 | 102 | 32 | 38.10 |
| Minority Interest After NP | -- | 0.02 | -- | -- | -- |
| Net Profit after Minority Interest | 22.60 | 177 | 102 | 32 | 38.10 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 22.60 | 177 | 102 | 32 | 38.10 |
| EPS (Unit Curr.) | 2.51 | 19.60 | 11.30 | 3.55 | 4.22 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | 30 | -- | -- |
| Equity | 90.20 | 90.20 | 90.20 | 90.20 | 90.20 |
| 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(%) | 8.87 | 20.40 | 22.20 | 16 | 19.40 |
| PBDTM(%) | 8.78 | 20.40 | 22.10 | 15.90 | 19.30 |
| PATM(%) | 2.75 | 12.30 | 11.60 | 4.98 | 6.11 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
