Sobha Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 34.90 | 24.90 | 14.70 | (20) |
Op profit growth | 115 | 23.80 | (5.20) | (28) |
EBIT growth | 116 | 26.40 | (3.10) | (25) |
Net profit growth | 29.90 | 34.90 | 16.40 | (42) |
Profitability ratios (%) | ||||
OPM | 29.70 | 18.70 | 18.80 | 22.80 |
EBIT margin | 29.70 | 18.50 | 18.30 | 21.60 |
Net profit margin | 7.50 | 7.79 | 7.21 | 7.11 |
RoCE | 20.40 | 9.81 | 8.03 | 8.69 |
RoNW | 2.71 | 2 | 1.54 | 1.38 |
RoA | 1.29 | 1.03 | 0.79 | 0.71 |
Per share ratios () | ||||
EPS | 29.70 | 22.90 | 16.70 | 14.10 |
Dividend per share | 7 | 7 | 2.50 | 2 |
Cash EPS | 22.10 | 17.10 | 10.10 | 7.99 |
Book value per share | 256 | 292 | 275 | 262 |
Valuation ratios | ||||
P/E | 4.56 | 22.20 | 20.50 | 19.40 |
P/CEPS | 6.13 | 29.70 | 34 | 34.20 |
P/B | 0.53 | 1.74 | 1.25 | 1.04 |
EV/EBIDTA | 3.64 | 12.30 | 11.40 | 9.87 |
Payout (%) | ||||
Dividend payout | -- | 30.60 | 15 | 14.20 |
Tax payout | (35) | (32) | (38) | (46) |
Liquidity ratios | ||||
Debtor days | 33.40 | 36.30 | 39.20 | 40 |
Inventory days | 561 | 651 | 766 | 657 |
Creditor days | (116) | (120) | (110) | (98) |
Leverage ratios | ||||
Interest coverage | (1.60) | (2.60) | (2.70) | (2.60) |
Net debt / equity | 1.25 | 0.80 | 0.78 | 0.80 |
Net debt / op. profit | 2.73 | 4.26 | 4.94 | 4.65 |
Cost breakup () | ||||
Material costs | 1.09 | (12) | 24.50 | 24.20 |
Employee costs | (6.60) | (7.10) | (8) | (9.10) |
Other costs | (65) | (62) | (98) | (92) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Revenue | 3,754 | 2,783 | 2,229 | 1,943 |
yoy growth (%) | 34.90 | 24.90 | 14.70 | (20) |
Raw materials | 41.10 | (334) | 546 | 470 |
As % of sales | 1.09 | 12 | 24.50 | 24.20 |
Employee costs | (246) | (198) | (178) | (176) |
As % of sales | 6.56 | 7.13 | 7.98 | 9.07 |
Other costs | (2,433) | (1,731) | (2,177) | (1,794) |
As % of sales | 64.80 | 62.20 | 97.70 | 92.30 |
Operating profit | 1,115 | 520 | 420 | 443 |
OPM | 29.70 | 18.70 | 18.80 | 22.80 |
Depreciation | (72) | (54) | (64) | (60) |
Interest expense | (682) | (198) | (150) | (164) |
Other income | 71.80 | 49.60 | 51.50 | 37.30 |
Profit before tax | 433 | 317 | 258 | 257 |
Taxes | (151) | (100) | (97) | (119) |
Tax rate | (35) | (32) | (38) | (46) |
Minorities and other | -- | -- | -- | -- |
Adj. profit | 282 | 217 | 161 | 138 |
Exceptional items | -- | -- | -- | -- |
Net profit | 282 | 217 | 161 | 138 |
yoy growth (%) | 29.90 | 34.90 | 16.40 | (42) |
NPM | 7.50 | 7.79 | 7.21 | 7.11 |
- Switch to
-
Tabular DataGraph
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Profit before tax | 433 | 317 | 258 | 257 |
Depreciation | (72) | (54) | (64) | (60) |
Tax paid | (151) | (100) | (97) | (119) |
Working capital | 1,548 | 1,685 | 1,200 | 864 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 1,758 | 1,847 | 1,297 | 943 |
Capital expenditure | 863 | 259 | 143 | (171) |
Free cash flow | 2,621 | 2,106 | 1,440 | 772 |
Equity raised | 3,804 | 4,423 | 4,448 | 4,542 |
Investments | 111 | 112 | (0.20) | 229 |
Debt financing/disposal | 1,906 | 1,105 | 919 | 856 |
Dividends paid | -- | 66.40 | 24.10 | 19.60 |
Other items | -- | -- | -- | -- |
Net in cash | 8,441 | 7,812 | 6,831 | 6,418 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Equity capital | 94.90 | 94.90 | 94.90 | 96.30 |
Preference capital | -- | -- | -- | -- |
Reserves | 2,336 | 2,134 | 2,675 | 2,548 |
Net worth | 2,431 | 2,229 | 2,770 | 2,644 |
Minority interest | ||||
Debt | 3,131 | 2,604 | 2,331 | 2,222 |
Deferred tax liabilities (net) | 31.10 | 7.40 | 252 | 277 |
Total liabilities | 5,593 | 4,840 | 5,353 | 5,144 |
Fixed assets | 919 | 678 | 610 | 595 |
Intangible assets | ||||
Investments | 114 | 113 | 112 | 0.02 |
Deferred tax asset (net) | 2.06 | 101 | -- | 49 |
Net working capital | 4,469 | 3,772 | 4,511 | 4,353 |
Inventories | 6,704 | 6,517 | 4,835 | 5,096 |
Inventory Days | 652 | -- | 634 | 834 |
Sundry debtors | 360 | 327 | 327 | 227 |
Debtor days | 35 | -- | 42.90 | 37.10 |
Other current assets | 2,823 | 2,834 | 3,021 | 2,828 |
Sundry creditors | (958) | (1,137) | (722) | (770) |
Creditor days | 93.10 | -- | 94.80 | 126 |
Other current liabilities | (4,461) | (4,770) | (2,949) | (3,028) |
Cash | 88.40 | 177 | 119 | 147 |
Total assets | 5,593 | 4,840 | 5,353 | 5,144 |
- Switch to
-
ConsolidatedStandalone
Particulars ( Rupees In Crores.) | Dec-2020 | Sep-2020 | Jun-2020 | Mar-2020 | Dec-2019 |
---|---|---|---|---|---|
Gross Sales | 684 | 522 | 350 | 910 | 883 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 684 | 522 | 350 | 910 | 883 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 11.90 | 23.90 | 9.30 | 17.50 | 18 |
Total Income | 696 | 546 | 359 | 928 | 901 |
Total Expenditure ** | 506 | 369 | 157 | 656 | 597 |
PBIDT | 191 | 177 | 203 | 272 | 305 |
Interest | 138 | 135 | 178 | 172 | 170 |
PBDT | 52.90 | 42.40 | 24.30 | 100 | 135 |
Depreciation | 20.60 | 19.50 | 18.90 | 18.80 | 18.20 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | (1.50) | (1.80) | 11.30 | 25.90 | 5 |
Deferred Tax | 12.20 | 8.50 | (13) | 4.80 | 38.20 |
Reported Profit After Tax | 21.60 | 16.20 | 6.60 | 50.70 | 73.20 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 21.60 | 16.20 | 6.60 | 50.70 | 73.20 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 21.60 | 16.20 | 6.60 | 50.70 | 73.20 |
EPS (Unit Curr.) | 2.28 | 1.71 | 0.70 | 5.35 | 7.72 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 94.80 | 94.80 | 94.80 | 94.80 | 94.80 |
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(%) | 27.80 | 34 | 57.90 | 29.90 | 34.50 |
PBDTM(%) | 7.73 | 8.12 | 6.94 | 11 | 15.20 |
PATM(%) | 3.16 | 3.10 | 1.89 | 5.57 | 8.29 |