Today's Top Gainer
SYMBOL | CMP | Chg (%) |
---|---|---|
Note:Top Gainer - Nifty 50 More
Y/e 31 Mar | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 22.50 | 33 | 9.19 | -- |
Op profit growth | 38.60 | 35 | 36.60 | -- |
EBIT growth | 43.30 | 54.70 | 58.70 | -- |
Net profit growth | 49 | 101 | 147 | -- |
Profitability ratios (%) | ||||
OPM | 18.40 | 16.20 | 16 | 12.80 |
EBIT margin | 18.70 | 15.90 | 13.70 | 9.44 |
Net profit margin | 12.70 | 10.50 | 6.92 | 3.06 |
RoCE | 25.80 | 22.10 | 15.60 | -- |
RoNW | 6.56 | 5.46 | 3.33 | -- |
RoA | 4.40 | 3.63 | 1.97 | -- |
Per share ratios () | ||||
EPS | 6.41 | 4.30 | 4.23 | 1.69 |
Dividend per share | 0.60 | 0.60 | 0.50 | -- |
Cash EPS | 5.15 | 3.10 | 1.92 | (0.50) |
Book value per share | 27.30 | 21.60 | 35.60 | 28.50 |
Valuation ratios | ||||
P/E | 21.60 | 26.20 | 7.51 | 6.07 |
P/CEPS | 26.90 | 36.30 | 16.60 | (20) |
P/B | 5.07 | 5.22 | 0.89 | 0.36 |
EV/EBIDTA | 14.10 | 15.70 | 7.18 | 5.37 |
Payout (%) | ||||
Dividend payout | 4.67 | 6.96 | 7.06 | -- |
Tax payout | (30) | (28) | (40) | (41) |
Liquidity ratios | ||||
Debtor days | 64.30 | 69.40 | 81.10 | -- |
Inventory days | 104 | 77.10 | 81 | -- |
Creditor days | (37) | (35) | (30) | -- |
Leverage ratios | ||||
Interest coverage | (10) | (7.60) | (6.40) | (2.30) |
Net debt / equity | 0.42 | 0.43 | 0.40 | 0.71 |
Net debt / op. profit | 1.25 | 1.39 | 1.45 | 2.79 |
Cost breakup () | ||||
Material costs | (50) | (52) | (52) | (59) |
Employee costs | (8.70) | (9.20) | (10) | (12) |
Other costs | (23) | (23) | (21) | (16) |
Y/e 31 Mar( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Revenue | 193 | 158 | 119 | 109 |
yoy growth (%) | 22.50 | 33 | 9.19 | -- |
Raw materials | (96) | (82) | (62) | (64) |
As % of sales | 49.60 | 51.70 | 52.30 | 59.30 |
Employee costs | (17) | (14) | (12) | (13) |
As % of sales | 8.75 | 9.17 | 10.50 | 11.90 |
Other costs | (45) | (36) | (25) | (17) |
As % of sales | 23.30 | 22.90 | 21.30 | 16 |
Operating profit | 35.50 | 25.60 | 19 | 13.90 |
OPM | 18.40 | 16.20 | 16 | 12.80 |
Depreciation | (4.80) | (4.60) | (4.50) | (4.30) |
Interest expense | (3.60) | (3.30) | (2.50) | (4.40) |
Other income | 5.39 | 4.15 | 1.82 | 0.66 |
Profit before tax | 32.50 | 21.90 | 13.70 | 5.83 |
Taxes | (9.80) | (6.10) | (5.50) | (2.40) |
Tax rate | (30) | (28) | (40) | (41) |
Minorities and other | -- | -- | -- | 0.08 |
Adj. profit | 22.70 | 15.80 | 8.25 | 3.53 |
Exceptional items | -- | -- | -- | (0.20) |
Net profit | 24.60 | 16.50 | 8.22 | 3.33 |
yoy growth (%) | 49 | 101 | 147 | -- |
NPM | 12.70 | 10.50 | 6.92 | 3.06 |
Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Profit before tax | 32.50 | 21.90 | 13.70 | 5.83 |
Depreciation | (4.80) | (4.60) | (4.50) | (4.30) |
Tax paid | (9.80) | (6.10) | (5.50) | (2.40) |
Working capital | 43.10 | 19.50 | (20) | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 61 | 30.70 | (16) | -- |
Capital expenditure | 0.36 | 5.79 | (5.80) | -- |
Free cash flow | 61.30 | 36.50 | (22) | -- |
Equity raised | 128 | 128 | 128 | -- |
Investments | 9.87 | 0.76 | (0.80) | -- |
Debt financing/disposal | 15.10 | 20.50 | 15.80 | -- |
Dividends paid | 1.15 | 1.15 | 0.48 | -- |
Other items | -- | -- | -- | -- |
Net in cash | 216 | 187 | 122 | -- |
Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Equity capital | 7.68 | 7.68 | 3.84 | 3.84 |
Preference capital | -- | -- | -- | -- |
Reserves | 97.10 | 75.30 | 64.60 | 50.90 |
Net worth | 105 | 83 | 68.40 | 54.80 |
Minority interest | ||||
Debt | 44.80 | 35.90 | 28.60 | 47 |
Deferred tax liabilities (net) | 5.74 | 5.47 | 6.31 | 2.85 |
Total liabilities | 155 | 124 | 103 | 105 |
Fixed assets | 51.30 | 49.90 | 47.60 | 45.60 |
Intangible assets | ||||
Investments | 10.70 | 7.75 | 6.99 | 0.79 |
Deferred tax asset (net) | 0.19 | 0.16 | 2.07 | 0.04 |
Net working capital | 92.70 | 66.20 | 45.60 | 50 |
Inventories | 69.30 | 40.60 | 26.10 | 26.60 |
Inventory Days | 131 | 93.90 | 80.20 | 89.20 |
Sundry debtors | 34.60 | 33.60 | 26.40 | 26.30 |
Debtor days | 65.30 | 77.70 | 81.30 | 88.30 |
Other current assets | 10.20 | 14.70 | 7.37 | 17 |
Sundry creditors | (15) | (17) | (8.20) | (8.20) |
Creditor days | 27.60 | 40.20 | 25.10 | 27.40 |
Other current liabilities | (6.70) | (5.30) | (6.10) | (12) |
Cash | 0.49 | 0.35 | 1.09 | 8.22 |
Total assets | 155 | 124 | 103 | 105 |
Particulars ( Rupees In Crores.) | Sep-2019 | Jun-2019 | Sep-2018 | Jun-2018 | Mar-2011 |
---|---|---|---|---|---|
Gross Sales | 45.90 | 50.70 | 50.10 | 50.30 | 25 |
Excise Duty | -- | -- | -- | -- | 1.54 |
Net Sales | 45.90 | 50.70 | 50.10 | 50.30 | 23.40 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 1.79 | 1.74 | 1.36 | 1.48 | 0.89 |
Total Income | 47.70 | 52.40 | 51.50 | 51.80 | 24.30 |
Total Expenditure ** | 41.20 | 45.30 | 41 | 41.50 | 21.90 |
PBIDT | 6.41 | 7.14 | 10.50 | 10.30 | 2.46 |
Interest | 0.65 | 0.91 | 0.97 | 0.79 | 1.26 |
PBDT | 5.77 | 6.22 | 9.53 | 9.52 | 1.20 |
Depreciation | 1.47 | 1.45 | 1.17 | 1.13 | 0.70 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 0.98 | 1.40 | 2.39 | 2.37 | 0.35 |
Deferred Tax | (0.50) | (0.10) | 0.05 | -- | -- |
Reported Profit After Tax | 3.77 | 3.46 | 5.93 | 6.02 | 0.15 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 3.77 | 3.46 | 5.93 | 6.02 | 0.15 |
Extra-ordinary Items | 0.20 | -- | -- | -- | 0.01 |
Adjusted Profit After Extra-ordinary item | 3.57 | 3.46 | 5.93 | 6.02 | 0.14 |
EPS (Unit Curr.) | 0.95 | 0.90 | 1.56 | 1.57 | 0.08 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 7.68 | 7.68 | 7.68 | 7.68 | 3.84 |
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(%) | 14 | 14.10 | 21 | 20.50 | 10.50 |
PBDTM(%) | 12.60 | 12.30 | 19 | 18.90 | 5.12 |
PATM(%) | 8.22 | 6.83 | 11.80 | 12 | 0.64 |