Tata Chemicals Financial Statements

Tata Chemicals Annually Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2019 Mar-2018
Growth matrix (%)        
Revenue growth (1.50) 0.19 0.65 (0.70)
Op profit growth (23) 9.48 (19) 4.60
EBIT growth (39) (1.70) (12) 3.87
Net profit growth (96) 506 (52) 145
Profitability ratios (%)        
OPM 14.70 18.80 17.20 21.30
EBIT margin 9.57 15.40 15.70 17.80
Net profit margin 2.51 67.60 11.20 23.70
RoCE 4.20 7.01 7.40 9.17
RoNW 0.47 13.90 2.47 6.40
RoA 0.28 7.70 1.32 3.04
Per share ratios ()        
EPS 17.10 282 54.40 106
Dividend per share 10 11 12.50 22
Cash EPS (20) 249 23 75.10
Book value per share 561 506 484 436
Valuation ratios        
P/E 43.90 0.79 4.71 2.78
P/CEPS (38) 0.90 11.10 3.92
P/B 1.34 0.44 0.53 0.68
EV/EBIDTA 14.20 5 8.76 8.03
Payout (%)        
Dividend payout -- -- -- 23
Tax payout (33) (18) (22) (4)
Liquidity ratios        
Debtor days 53.30 53.40 48.70 60.40
Inventory days 63.60 63.30 56.30 50.60
Creditor days (76) (74) (68) (68)
Leverage ratios        
Interest coverage (2.70) (4.70) (4.60) (5.60)
Net debt / equity 0.39 0.44 0.34 0.15
Net debt / op. profit 3.68 2.88 2.35 0.74
Cost breakup ()        
Material costs (23) (19) (19) (17)
Employee costs (14) (13) (13) (12)
Other costs (48) (49) (51) (49)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Revenue 10,200 10,357 10,337 10,270
yoy growth (%) (1.50) 0.19 0.65 (0.70)
Raw materials (2,397) (1,968) (2,002) (1,756)
As % of sales 23.50 19 19.40 17.10
Employee costs (1,400) (1,375) (1,318) (1,270)
As % of sales 13.70 13.30 12.80 12.40
Other costs (4,903) (5,064) (5,236) (5,053)
As % of sales 48.10 48.90 50.70 49.20
Operating profit 1,501 1,949 1,780 2,191
OPM 14.70 18.80 17.20 21.30
Depreciation (759) (666) (569) (518)
Interest expense (367) (342) (354) (326)
Other income 234 311 409 159
Profit before tax 608 1,252 1,268 1,507
Taxes (198) (220) (274) (60)
Tax rate (33) (18) (22) (4)
Minorities and other (180) 5,978 (6.90) (341)
Adj. profit 231 7,010 986 1,106
Exceptional items -- -- 70.30 1,278
Net profit 256 7,006 1,156 2,433
yoy growth (%) (96) 506 (52) 145
NPM 2.51 67.60 11.20 23.70
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Profit before tax 608 1,252 1,268 1,507
Depreciation (759) (666) (569) (518)
Tax paid (198) (220) (274) (60)
Working capital 470 425 (951) 2,238
Other operating items -- -- -- --
Operating cashflow 121 791 (526) 3,167
Capital expenditure 4,332 1,812 (1,615) (3,702)
Free cash flow 4,453 2,603 (2,142) (535)
Equity raised 18,976 11,718 17,089 14,285
Investments 5,368 3,675 5,016 2,400
Debt financing/disposal 7,938 8,026 5,308 3,926
Dividends paid -- -- -- 560
Other items -- -- -- --
Net in cash 36,735 26,022 25,271 20,635
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 255 255 255 255
Preference capital -- -- -- --
Reserves 14,035 12,643 12,086 10,847
Net worth 14,290 12,898 12,341 11,102
Minority interest
Debt 6,933 7,702 6,130 6,108
Deferred tax liabilities (net) 1,572 1,438 1,297 1,192
Total liabilities 23,647 22,802 22,683 21,119
Fixed assets 16,355 16,191 14,325 13,196
Intangible assets
Investments 5,816 4,285 5,615 2,840
Deferred tax asset (net) -- 15.30 36.20 20.80
Net working capital 65.80 231 754 579
Inventories 1,687 1,869 1,726 1,462
Inventory Days 60.40 65.90 60.90 52
Sundry debtors 1,397 1,580 1,453 1,308
Debtor days 50 55.70 51.30 46.50
Other current assets 1,672 1,669 1,798 2,569
Sundry creditors (1,815) (1,806) (1,599) (1,581)
Creditor days 65 63.70 56.50 56.20
Other current liabilities (2,875) (3,081) (2,623) (3,179)
Cash 1,411 2,080 1,952 4,483
Total assets 23,647 22,802 22,683 21,119
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2018 Mar-2017
Gross Sales 10,200 10,357 10,337 10,345 10,681
Excise Duty -- -- -- 75.70 335
Net Sales 10,200 10,357 10,337 10,270 10,346
Other Operating Income -- -- -- -- --
Other Income 260 6,511 803 1,434 295
Total Income 10,460 16,868 11,140 11,704 10,641
Total Expenditure ** 8,699 8,411 8,556 8,097 8,252
PBIDT 1,761 8,456 2,583 3,606 2,390
Interest 367 342 354 326 297
PBDT 1,393 8,114 2,230 3,281 2,092
Depreciation 759 666 569 518 512
Minority Interest Before NP -- -- -- -- --
Tax 226 266 309 335 372
Deferred Tax (28) (47) (34) (275) (26)
Reported Profit After Tax 436 7,228 1,387 2,702 1,234
Minority Interest After NP 180 222 231 269 241
Net Profit after Minority Interest 256 7,006 1,156 2,433 993
Extra-ordinary Items -- 6,128 55.20 51 --
Adjusted Profit After Extra-ordinary item 256 878 1,101 2,382 993
EPS (Unit Curr.) 10.10 275 45.40 95.50 39
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 100 110 125 220 110
Equity 255 255 255 255 255
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(%) 17.30 81.60 25 35.10 23.10
PBDTM(%) 13.70 78.30 21.60 31.90 20.20
PATM(%) 4.28 69.80 13.40 26.30 11.90
Open ZERO Brokerage Demat Account