Y/e 31 Mar | Mar-2017 | Mar-2016 | - | - |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 32.60 | -- | -- | -- |
Op profit growth | 26 | -- | -- | -- |
EBIT growth | 25.10 | -- | -- | -- |
Net profit growth | 9.13 | -- | -- | -- |
Profitability ratios (%) | ||||
OPM | 14.10 | 14.90 | -- | -- |
EBIT margin | 12.90 | 13.70 | -- | -- |
Net profit margin | 3.53 | 4.29 | -- | -- |
RoCE | 10.90 | -- | -- | -- |
RoNW | 3.58 | -- | -- | -- |
RoA | 0.74 | -- | -- | -- |
Per share ratios () | ||||
EPS | 2.35 | 6.97 | -- | -- |
Dividend per share | -- | -- | -- | -- |
Cash EPS | 2.90 | 2.40 | -- | -- |
Book value per share | 67.50 | 55.70 | -- | -- |
Valuation ratios | ||||
P/E | 1.03 | -- | -- | -- |
P/CEPS | 0.84 | -- | -- | -- |
P/B | 0.04 | -- | -- | -- |
EV/EBIDTA | 6.39 | -- | -- | -- |
Payout (%) | ||||
Dividend payout | 50.50 | -- | -- | -- |
Tax payout | (54) | (52) | -- | -- |
Liquidity ratios | ||||
Debtor days | 106 | -- | -- | -- |
Inventory days | 18.80 | -- | -- | -- |
Creditor days | (43) | -- | -- | -- |
Leverage ratios | ||||
Interest coverage | (1.80) | (2.30) | -- | -- |
Net debt / equity | 3.25 | 3.21 | -- | -- |
Net debt / op. profit | 6.22 | 6.39 | -- | -- |
Cost breakup () | ||||
Material costs | (19) | (22) | -- | -- |
Employee costs | (5.70) | (5.80) | -- | -- |
Other costs | (61) | (57) | -- | -- |
Y/e 31 Mar( In .Cr) | Mar-2017 | Mar-2016 | - | - |
---|---|---|---|---|
Revenue | 1,282 | 967 | -- | -- |
yoy growth (%) | 32.60 | -- | -- | -- |
Raw materials | (250) | (212) | -- | -- |
As % of sales | 19.50 | 21.90 | -- | -- |
Employee costs | (73) | (56) | -- | -- |
As % of sales | 5.66 | 5.78 | -- | -- |
Other costs | (779) | (555) | -- | -- |
As % of sales | 60.80 | 57.40 | -- | -- |
Operating profit | 181 | 144 | -- | -- |
OPM | 14.10 | 14.90 | -- | -- |
Depreciation | (30) | (29) | -- | -- |
Interest expense | (90) | (58) | -- | -- |
Other income | 14.90 | 17.80 | -- | -- |
Profit before tax | 75.40 | 74.60 | -- | -- |
Taxes | (40) | (39) | -- | -- |
Tax rate | (54) | (52) | -- | -- |
Minorities and other | 10.30 | 5.67 | -- | -- |
Adj. profit | 45.30 | 41.50 | -- | -- |
Exceptional items | -- | -- | -- | -- |
Net profit | 45.30 | 41.50 | -- | -- |
yoy growth (%) | 9.13 | -- | -- | -- |
NPM | 3.53 | 4.29 | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2017 | Mar-2016 | - | - |
---|---|---|---|---|
Profit before tax | 75.40 | 74.60 | -- | -- |
Depreciation | (30) | (29) | -- | -- |
Tax paid | (40) | (39) | -- | -- |
Working capital | 343 | -- | -- | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 347 | -- | -- | -- |
Capital expenditure | 59.80 | -- | -- | -- |
Free cash flow | 407 | -- | -- | -- |
Equity raised | 508 | -- | -- | -- |
Investments | (67) | -- | -- | -- |
Debt financing/disposal | 641 | -- | -- | -- |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | 1,490 | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2017 | Mar-2016 | - | - |
---|---|---|---|---|
Equity capital | 52.20 | 52.20 | -- | -- |
Preference capital | -- | -- | -- | -- |
Reserves | 295 | 234 | -- | -- |
Net worth | 347 | 286 | -- | -- |
Minority interest | ||||
Debt | 1,194 | 939 | -- | -- |
Deferred tax liabilities (net) | 1.62 | 3.12 | -- | -- |
Total liabilities | 1,756 | 1,289 | -- | -- |
Fixed assets | 712 | 666 | -- | -- |
Intangible assets | ||||
Investments | 41.70 | 109 | -- | -- |
Deferred tax asset (net) | 2.80 | 9.58 | -- | -- |
Net working capital | 933 | 483 | -- | -- |
Inventories | 90.60 | 41.30 | -- | -- |
Inventory Days | 25.80 | 15.60 | -- | -- |
Sundry debtors | 553 | 194 | -- | -- |
Debtor days | 157 | 73.40 | -- | -- |
Other current assets | 702 | 492 | -- | -- |
Sundry creditors | (192) | (69) | -- | -- |
Creditor days | 54.60 | 26.10 | -- | -- |
Other current liabilities | (221) | (175) | -- | -- |
Cash | 66.80 | 20.50 | -- | -- |
Total assets | 1,756 | 1,289 | -- | -- |
Particulars ( Rupees In Crores.) | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 | Dec-2020 |
---|---|---|---|---|---|
Gross Sales | 282 | 198 | 219 | 297 | 207 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 282 | 198 | 219 | 297 | 207 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 8.39 | 3.38 | 8.53 | 21 | 8.61 |
Total Income | 290 | 201 | 228 | 318 | 215 |
Total Expenditure ** | 205 | 179 | 199 | 314 | 177 |
PBIDT | 85 | 22.40 | 28.90 | 4.11 | 38.10 |
Interest | 36.50 | 39.20 | 37.60 | 42.80 | 34.30 |
PBDT | 48.50 | (17) | (8.70) | (39) | 3.77 |
Depreciation | 8.34 | 8.49 | 6.77 | 8.75 | 9.59 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 11.60 | 2.66 | 5.19 | 6.81 | 3.04 |
Deferred Tax | 0.37 | 0.23 | 0.10 | 1.35 | 0.07 |
Reported Profit After Tax | 28.20 | (28) | (21) | (56) | (8.90) |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 28.20 | (28) | (21) | (56) | (8.90) |
Extra-ordinary Items | -- | -- | -- | 13.90 | -- |
Adjusted Profit After Extra-ordinary item | 28.20 | (28) | (21) | (70) | (8.90) |
EPS (Unit Curr.) | 5.54 | (5.70) | (1.60) | -- | (1.70) |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 51.40 | 51.40 | 51.40 | 51.40 | 51.40 |
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(%) | 30.20 | 11.30 | 13.20 | 1.38 | 18.40 |
PBDTM(%) | 17.20 | (8.50) | (4) | (13) | 1.82 |
PATM(%) | 10 | (14) | (9.50) | (19) | (4.30) |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity