Sobha Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
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 Data
Graph
Switch to
Consolidated
Standalone
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 Data
Graph
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 Data
Graph
Switch to
Consolidated
Standalone
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
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
Gross Sales 2,844 2,044 2,017 1,663 1,393
Excise Duty -- -- 4 12.20 --
Net Sales 2,844 2,044 2,013 1,651 1,393
Other Operating Income -- -- -- -- 8.70
Other Income 54.30 49.70 29.90 32.60 23.50
Total Income 2,898 2,094 2,043 1,683 1,425
Total Expenditure ** 1,983 1,615 1,630 1,358 1,076
PBIDT 915 480 413 326 349
Interest 510 160 146 110 128
PBDT 405 319 267 216 221
Depreciation 53.50 46.40 40.90 46.50 40.80
Minority Interest Before NP -- -- -- -- --
Tax 19.30 78.30 48.60 58.40 67
Deferred Tax 102 10.60 26.30 8.90 --
Reported Profit After Tax 231 184 151 102 114
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 231 184 151 114 111
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 231 184 151 114 111
EPS (Unit Curr.) 24.30 19.40 15.80 11.70 11.30
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 94.80 94.80 94.80 96.30 98.10
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(%) 32.20 23.50 20.50 19.70 25.10
PBDTM(%) 14.20 15.60 13.30 13.10 15.90
PATM(%) 8.12 8.99 7.52 6.17 8.16