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.) | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 |
---|---|---|---|---|---|
Gross Sales | 57.40 | 47.80 | 40.30 | 40.40 | 38.40 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 57.40 | 47.80 | 40.30 | 40.40 | 38.40 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.42 | 0.76 | 0.89 | 0.44 | 0.01 |
Total Income | 57.90 | 48.60 | 41.20 | 40.80 | 38.40 |
Total Expenditure ** | 41.70 | 36.90 | 32.80 | 30.20 | 29.10 |
PBIDT | 16.10 | 11.70 | 8.45 | 10.60 | 9.36 |
Interest | 0.63 | 0.18 | 0.30 | 0.49 | 0.51 |
PBDT | 15.50 | 11.60 | 8.14 | 10.20 | 8.85 |
Depreciation | 3.07 | 2.43 | 2.22 | 2.56 | 2.57 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 3.56 | 2.30 | 1.60 | 2.30 | 2.03 |
Deferred Tax | (0.10) | -- | (0.10) | (0.10) | 0.04 |
Reported Profit After Tax | 8.97 | 6.82 | 4.45 | 5.38 | 4.22 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 8.97 | 6.82 | 4.45 | 5.38 | 4.22 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 8.97 | 6.82 | 4.45 | 5.38 | 4.22 |
EPS (Unit Curr.) | 9.04 | 6.88 | 4.49 | 5.43 | 4.25 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
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(%) | 28.10 | 24.50 | 20.90 | 26.40 | 24.40 |
PBDTM(%) | 27 | 24.10 | 20.20 | 25.10 | 23 |
PATM(%) | 15.60 | 14.30 | 11 | 13.30 | 11 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity