Stanrose Mafatlal Investment & Finance 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 -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- 8.51 10.20 13.80
Dividend per share 6 6 6 6
Cash EPS -- -- -- --
Book value per share 127 145 144 134
Valuation ratios        
P/E -- 17.60 15.90 9.07
P/CEPS -- -- -- --
P/B 0.48 1.03 1.13 0.94
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- 0.02 -- 0.02
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital 5.79 3.65 -- (3.70)
Other operating items -- -- -- --
Operating cashflow 5.79 3.65 -- (3.70)
Capital expenditure (4.10) 0.78 -- (0.80)
Free cash flow 1.74 4.43 -- (4.40)
Equity raised 92.30 105 109 105
Investments (4.20) (10) -- 9.95
Debt financing/disposal 3.96 3.96 3.96 3.96
Dividends paid -- 2.38 2.38 2.38
Other items -- -- -- --
Net in cash 93.80 106 115 117
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 3.97 3.97 3.97 3.97
Preference capital -- -- -- --
Reserves 46.30 62.30 53.70 53.20
Net worth 50.20 66.30 57.70 57.20
Minority interest
Debt 1.98 1.98 1.98 1.98
Deferred tax liabilities (net) -- 3.63 -- --
Total liabilities 52.20 71.90 59.70 59.20
Fixed assets 2.24 1.95 4.73 4.72
Intangible assets
Investments 23.20 40.10 27.60 26.30
Deferred tax asset (net) 1 0.19 0.21 0.23
Net working capital 14.90 5.71 26.10 25.90
Inventories -- -- 0.15 0.15
Inventory Days -- -- -- --
Sundry debtors -- -- -- --
Debtor days -- -- -- --
Other current assets 15.80 6.54 27 27.10
Sundry creditors (0.10) -- (0.10) (0.10)
Creditor days -- -- -- --
Other current liabilities (0.80) (0.80) (1) (1.20)
Cash 2.31 1.29 1.02 2
Total assets 43.70 49.30 59.70 59.20
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2020 Jun-2020 Mar-2020 Dec-2019 Sep-2019
Gross Sales 0.05 0.03 0.07 0.07 0.19
Excise Duty -- -- -- -- --
Net Sales 0.05 0.03 0.07 0.07 0.19
Other Operating Income -- -- -- -- --
Other Income -- 0.01 0.06 -- --
Total Income 0.05 0.04 0.13 0.07 0.19
Total Expenditure ** 0.81 0.61 5.27 0.76 1.07
PBIDT (0.80) (0.60) (5.10) (0.70) (0.90)
Interest -- -- -- -- --
PBDT (0.80) (0.60) (5.10) (0.70) (0.90)
Depreciation 0.11 0.10 0.12 0.12 0.12
Minority Interest Before NP -- -- -- -- --
Tax -- -- (0.70) (0.40) 0.55
Deferred Tax -- -- -- -- --
Reported Profit After Tax (0.90) (0.70) (4.50) (0.50) (1.50)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (0.90) (0.70) (4.50) (0.50) (1.50)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (0.90) (0.70) (4.50) (0.50) (1.50)
EPS (Unit Curr.) (2.20) (1.70) (11) (1.20) (3.80)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 3.97 3.97 3.97 3.97 3.97
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(%) (1,520) (1,900) (7,343) (986) (463)
PBDTM(%) (1,520) (1,900) (7,343) (986) (463)
PATM(%) (1,740) (2,200) (6,471) (671) (800)