Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
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 | 9.45 | 4.08 | 7.05 | 7.10 |
Dividend per share | 0.90 | 0.50 | 0.70 | 0.70 |
Cash EPS | -- | -- | -- | -- |
Book value per share | 82.40 | 73.40 | 64.50 | 58.30 |
Valuation ratios | ||||
P/E | 4.99 | 6.18 | 12.60 | 15.10 |
P/CEPS | -- | -- | -- | -- |
P/B | 0.57 | 0.34 | 1.38 | 1.84 |
EV/EBIDTA | -- | -- | -- | -- |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | -- | -- | -- | -- |
Liquidity ratios | ||||
Debtor days | -- | -- | -- | -- |
Inventory days | -- | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Leverage ratios | ||||
Interest coverage | -- | -- | -- | -- |
Net debt / equity | (0.10) | (0.20) | (0.30) | (0.30) |
Net debt / op. profit | -- | -- | -- | -- |
Cost breakup () | ||||
Material costs | -- | -- | -- | -- |
Employee costs | -- | -- | -- | -- |
Other costs | -- | -- | -- | -- |
Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
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 | -- | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Profit before tax | -- | -- | -- | -- |
Depreciation | -- | -- | -- | -- |
Tax paid | -- | -- | -- | -- |
Working capital | 15.40 | 11.70 | 20.80 | 14 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 15.40 | 11.70 | 20.80 | 14 |
Capital expenditure | 36.60 | 23.70 | 17.20 | 10.80 |
Free cash flow | 52 | 35.30 | 38 | 24.70 |
Equity raised | 86.90 | 83.60 | 81.30 | 79.90 |
Investments | 0.01 | 0.01 | -- | -- |
Debt financing/disposal | (9.70) | (9.30) | (0.80) | 3.44 |
Dividends paid | -- | -- | 0.69 | 0.69 |
Other items | -- | -- | -- | -- |
Net in cash | 129 | 110 | 119 | 109 |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Equity capital | 9.92 | 9.92 | 9.92 | 9.92 |
Preference capital | -- | -- | -- | -- |
Reserves | 71.90 | 62.90 | 59.80 | 54 |
Net worth | 81.80 | 72.80 | 69.70 | 64 |
Minority interest | ||||
Debt | -- | 3.03 | 4.70 | 5.57 |
Deferred tax liabilities (net) | 0.34 | 0.32 | 0.37 | 0.39 |
Total liabilities | 82.10 | 76.10 | 74.80 | 69.90 |
Fixed assets | 24.30 | 22.90 | 20.70 | 23.10 |
Intangible assets | ||||
Investments | 0.01 | 0.01 | 0.01 | 0.01 |
Deferred tax asset (net) | 0.18 | 0.24 | 0.20 | -- |
Net working capital | 49.50 | 36.80 | 31.60 | 22.80 |
Inventories | 12.40 | 16.40 | 12.60 | 8.56 |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | 16.20 | 7.97 | 11.30 | 11.50 |
Debtor days | -- | -- | -- | -- |
Other current assets | 35.40 | 29.60 | 26.30 | 8.44 |
Sundry creditors | (3.80) | (3.70) | (2.90) | (3.20) |
Creditor days | -- | -- | -- | -- |
Other current liabilities | (11) | (14) | (16) | (2.50) |
Cash | 8.13 | 16.20 | 22.10 | 24 |
Total assets | 82.10 | 76.10 | 74.60 | 69.90 |
Particulars ( Rupees In Crores.) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|---|
Gross Sales | 80.50 | 66.90 | 52.20 | 54.10 | 55.80 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 80.50 | 66.90 | 52.20 | 54.10 | 55.80 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.85 | 0.64 | 1.43 | 0.46 | 0.06 |
Total Income | 81.30 | 67.50 | 53.60 | 54.60 | 55.80 |
Total Expenditure ** | 58.60 | 51.30 | 44.80 | 41 | 41.20 |
PBIDT | 22.80 | 16.20 | 8.78 | 13.60 | 14.60 |
Interest | 0.68 | 0.20 | 0.39 | 0.60 | 0.66 |
PBDT | 22.10 | 16 | 8.39 | 13 | 14 |
Depreciation | 4.14 | 3.30 | 2.97 | 3.34 | 3.43 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 5.09 | 3.28 | 1.43 | 2.80 | 3.45 |
Deferred Tax | (0.20) | 0.04 | (0.10) | (0.10) | 0.11 |
Reported Profit After Tax | 13 | 9.38 | 4.05 | 6.96 | 7 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 13 | 9.38 | 4.05 | 6.96 | 7 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 13 | 9.38 | 4.05 | 6.96 | 7 |
EPS (Unit Curr.) | 13.10 | 9.45 | 4.08 | 7.02 | 7.05 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | 10 | 9 | 5 | 7 | 7 |
Equity | 9.92 | 9.92 | 9.92 | 9.92 | 9.92 |
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(%) | 28.30 | 24.20 | 16.80 | 25.10 | 26.20 |
PBDTM(%) | 27.40 | 23.90 | 16.10 | 24 | 25.10 |
PATM(%) | 16.20 | 14 | 7.76 | 12.90 | 12.50 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity