RENUKA Financial Statements

RENUKA Half Yearly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2019 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 8.28 (28) (47) 20.20
Op profit growth (93) (127) (399) (230)
EBIT growth (146) (122) 534 (79)
Net profit growth (245) (15) 47.90 (36)
Profitability ratios (%)        
OPM 0.40 6.57 (18) 3.12
EBIT margin (2.70) 6.33 (21) (1.80)
Net profit margin 43 (32) (27) (9.70)
RoCE (20) 16.70 (21) (2.70)
RoNW (34) 17.30 16.90 11.30
RoA 78.10 (21) (6.60) (3.70)
Per share ratios ()        
EPS 10.20 (11) (12) (12)
Dividend per share -- -- -- --
Cash EPS 9.85 (8.70) (10) (22)
Book value per share (3.10) (13) (8.90) (35)
Valuation ratios        
P/E 0.47 (1) (1.30) (1.20)
P/CEPS 0.48 (1.20) (1.50) (0.70)
P/B (1) (0.70) (1.70) (0.40)
EV/EBIDTA 46.60 8.51 (10) 15
Payout (%)        
Dividend payout -- -- -- --
Tax payout 32.90 (3.20) (35) (1.20)
Liquidity ratios        
Debtor days 15.60 42.40 51.80 26.70
Inventory days 128 112 71.80 54.30
Creditor days (207) (291) (194) (131)
Leverage ratios        
Interest coverage 0.26 (0.50) 2.54 0.22
Net debt / equity (4.60) (0.90) (4.60) (2.90)
Net debt / op. profit 140 7.91 (7) 26.50
Cost breakup ()        
Material costs (83) (81) (106) (87)
Employee costs (2.50) (2.80) (1.90) (1.60)
Other costs (14) (9.20) (9.80) (8.40)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Revenue 4,881 4,508 6,250 11,844
yoy growth (%) 8.28 (28) (47) 20.20
Raw materials (4,046) (3,671) (6,622) (10,287)
As % of sales 82.90 81.40 106 86.90
Employee costs (121) (127) (120) (195)
As % of sales 2.47 2.81 1.92 1.64
Other costs (695) (414) (614) (993)
As % of sales 14.20 9.19 9.83 8.38
Operating profit 19.50 296 (1,106) 370
OPM 0.40 6.57 (18) 3.12
Depreciation (211) (221) (240) (955)
Interest expense (511) (560) (519) (958)
Other income 58.70 210 28.50 377
Profit before tax (644) (275) (1,837) (1,166)
Taxes (212) 8.81 642 13.90
Tax rate 32.90 (3.20) (35) (1.20)
Minorities and other 2,666 (1,083) (1,008) 0.13
Adj. profit 1,810 (1,350) (2,203) (1,152)
Exceptional items 289 (99) 499 --
Net profit 2,099 (1,448) (1,704) (1,152)
yoy growth (%) (245) (15) 47.90 (36)
NPM 43 (32) (27) (9.70)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Profit before tax (644) (275) (1,837) (1,166)
Depreciation (211) (221) (240) (955)
Tax paid (212) 8.81 642 13.90
Working capital (2,920) (9,850) (2,972) (2,167)
Other operating items -- -- -- --
Operating cashflow (3,986) (10,337) (4,407) (4,274)
Capital expenditure (3,876) (5,043) (1,271) (1,433)
Free cash flow (7,862) (15,380) (5,679) (5,706)
Equity raised (484) 711 1,322 (2,821)
Investments (100) (175) (128) (46)
Debt financing/disposal (3,144) (7,084) (512) 555
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash (11,590) (21,929) (4,996) (8,019)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 213 213 192 192
Preference capital -- -- 284 522
Reserves (821) (875) (1,074) (3,199)
Net worth (608) (663) (598) (2,486)
Minority interest
Debt 5,234 4,447 2,808 2,380
Deferred tax liabilities (net) 129 12.70 860 932
Total liabilities 4,755 3,796 3,071 (1,728)
Fixed assets 4,221 3,784 4,029 4,123
Intangible assets
Investments 43.30 60.10 18.50 18.60
Deferred tax asset (net) -- -- 1,014 1,242
Net working capital 415 (135) (2,066) (7,146)
Inventories 2,073 2,442 1,679 1,732
Inventory Days -- -- 126 140
Sundry debtors 290 154 133 285
Debtor days -- -- 9.96 23.10
Other current assets 401 380 583 3,121
Sundry creditors (2,040) (2,695) (2,693) (2,819)
Creditor days -- -- 201 228
Other current liabilities (309) (417) (1,767) (9,465)
Cash 76 86.60 75 34.10
Total assets 4,755 3,796 3,071 (1,728)
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Sep-2021 Mar-2021 Sep-2020 Mar-2020
Gross Sales 4,187 2,246 2,708 2,940 2,425
Excise Duty -- -- -- -- --
Net Sales 4,187 2,246 2,708 2,940 2,425
Other Operating Income -- -- -- -- --
Other Income 29.10 39.90 (108) 149 (8.80)
Total Income 4,216 2,286 2,600 3,089 2,416
Total Expenditure ** 3,741 2,299 2,350 2,694 2,331
PBIDT 475 (13) 250 395 85.10
Interest 191 202 192 193 236
PBDT 284 (215) 58.30 202 (151)
Depreciation 100 108 105 104 107
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- 2.60
Deferred Tax (18) 16.10 139 29 118
Reported Profit After Tax 202 (339) (186) 69.50 (378)
Minority Interest After NP 3 (1.20) (0.80) (1) (24)
Net Profit after Minority Interest 199 (338) (185) 70.50 (355)
Extra-ordinary Items -- -- (126) 101 --
Adjusted Profit After Extra-ordinary item 199 (338) (59) (30) (355)
EPS (Unit Curr.) 0.94 (1.60) -- 0.34 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 213 213 213 213 192
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(%) 11.30 (0.60) 9.22 13.40 3.51
PBDTM(%) -- -- -- -- --
PATM(%) 4.83 (15) (6.90) 2.36 (16)
Open ZERO Brokerage Demat Account
Open Demat Account
  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity