Tanla Platforms Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2019 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 93.50 26.80 36.60 34.20
Op profit growth 91.30 48.40 16.20 (14)
EBIT growth (629) 170 (68) 186
Net profit growth (808) 56.10 (53) 465
Profitability ratios (%)        
OPM 9.52 9.63 8.23 9.68
EBIT margin (9.30) 3.40 1.59 6.73
Net profit margin (11) 2.97 2.41 7.06
RoCE (24) 4.57 1.88 5.95
RoNW (7.40) 1.06 0.71 1.56
RoA (7) 1 0.71 1.56
Per share ratios ()        
EPS -- 2.58 1.70 3.81
Dividend per share -- 0.35 0.30 0.25
Cash EPS (40) (3.80) (3.40) 1.98
Book value per share 48.10 62.70 61.20 61.10
Valuation ratios        
P/E -- 14.30 18 12.70
P/CEPS (1.20) (9.90) (9) 24.30
P/B 1.01 0.59 0.50 0.79
EV/EBIDTA 2.60 3.10 2.56 6.58
Payout (%)        
Dividend payout (2.40) 11.30 17.70 6.57
Tax payout (14) (11) 51.40 4.91
Liquidity ratios        
Debtor days 59.50 93.30 73.60 61.90
Inventory days -- -- 5.09 16.20
Creditor days (51) (89) (91) (74)
Leverage ratios        
Interest coverage 28.10 (105) -- --
Net debt / equity (0.30) (0.10) (0.20) (0.20)
Net debt / op. profit (1.10) (1) (2.50) (2.40)
Cost breakup ()        
Material costs -- -- -- --
Employee costs (5.60) (2.30) (1.80) (2.50)
Other costs (85) (88) (90) (88)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Revenue 1,943 1,004 792 579
yoy growth (%) 93.50 26.80 36.60 34.20
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (109) (23) (14) (14)
As % of sales 5.61 2.29 1.79 2.49
Other costs (1,649) (884) (712) (509)
As % of sales 84.90 88.10 90 87.80
Operating profit 185 96.70 65.20 56.10
OPM 9.52 9.63 8.23 9.68
Depreciation (378) (73) (57) (20)
Interest expense (6.40) (0.30) -- --
Other income 12.40 10.60 4.76 2.49
Profit before tax (187) 33.80 12.60 39
Taxes 26.10 (3.70) 6.49 1.92
Tax rate (14) (11) 51.40 4.91
Minorities and other -- -- -- --
Adj. profit (161) 30.10 19.10 40.90
Exceptional items (49) -- -- --
Net profit (211) 29.80 19.10 40.90
yoy growth (%) (808) 56.10 (53) 465
NPM (11) 2.97 2.41 7.06
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Profit before tax (187) 33.80 12.60 39
Depreciation (378) (73) (57) (20)
Tax paid 26.10 (3.70) 6.49 1.92
Working capital (139) 79.40 74.80 71.50
Other operating items -- -- -- --
Operating cashflow (678) 36.30 36.60 92.90
Capital expenditure 220 (175) 103 157
Free cash flow (457) (139) 139 250
Equity raised 1,688 1,370 1,267 1,199
Investments -- 75.50 (28) (5.30)
Debt financing/disposal 5.39 59.90 -- 0.19
Dividends paid 5.03 3.37 3.37 2.69
Other items -- -- -- --
Net in cash 1,242 1,370 1,382 1,447
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 20.90 17.90 11.20 14.90
Preference capital -- -- -- --
Reserves 681 708 676 641
Net worth 702 726 688 656
Minority interest
Debt 5.39 59.90 -- --
Deferred tax liabilities (net) 3.45 19.80 -- 0.06
Total liabilities 711 805 688 656
Fixed assets 271 355 452 491
Intangible assets
Investments -- 75.50 -- --
Deferred tax asset (net) 60.20 36.60 14.50 6.96
Net working capital 179 183 55.70 25.40
Inventories -- -- -- 22.10
Inventory Days -- -- -- 13.90
Sundry debtors 326 308 206 114
Debtor days 61.20 112 94.80 71.60
Other current assets 346 196 96.50 24.30
Sundry creditors (286) (203) (238) (123)
Creditor days 53.80 73.80 110 77.70
Other current liabilities (206) (119) (8.80) (11)
Cash 201 155 165 133
Total assets 711 805 688 656
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
Gross Sales 1,421 686 584 402 318
Excise Duty -- -- -- -- --
Net Sales 1,421 686 584 402 318
Other Operating Income -- -- -- -- --
Other Income 8.66 6.77 0.74 2.55 0.47
Total Income 1,429 693 584 404 318
Total Expenditure ** 1,296 618 534 361 265
PBIDT 133 75.20 50.10 43 53
Interest 4.50 0.32 -- -- --
PBDT 129 74.90 50.10 43 53
Depreciation 294 52.90 35.50 15.80 38.90
Minority Interest Before NP -- -- -- -- --
Tax -- -- 1.86 2.80 1.95
Deferred Tax (43) 1.91 (10) (1.20) 0.98
Reported Profit After Tax (122) 20.10 22.80 25.60 11.30
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (122) 20.10 22.80 25.60 11.30
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (122) 20.10 22.80 25.60 11.30
EPS (Unit Curr.) (8.60) 1.78 2.03 2.52 1.11
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 14.60 11.30 11.20 10.20 10.20
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(%) 9.39 11 8.59 10.70 16.70
PBDTM(%) 9.07 10.90 8.59 10.70 16.70
PATM(%) (8.60) 2.93 3.91 6.38 3.54