Thermax 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 28.40 (0.40) (13) (3)
Op profit growth 1.31 (7.40) 0.90 (7)
EBIT growth (10) (6.50) (3) 6.43
Net profit growth (8.50) 4.08 (21) 34.60
Profitability ratios (%)        
OPM 7.09 8.98 9.66 8.34
EBIT margin 6.80 9.74 10.40 9.32
Net profit margin 3.71 5.20 4.97 5.49
RoCE 12.10 14.70 16.60 16.70
RoNW 1.85 2.21 2.25 3.09
RoA 1.65 1.96 1.99 2.46
Per share ratios ()        
EPS 18.90 20.50 25 28.70
Dividend per share 7 6 6 6
Cash EPS 8.51 13.30 12.50 18.70
Book value per share 269 241 225 215
Valuation ratios        
P/E 39.20 55.10 38.70 26.30
P/CEPS 86.90 85.10 77.30 40.40
P/B 2.75 4.69 4.30 3.51
EV/EBIDTA 16.90 25.90 20.90 16.10
Payout (%)        
Dividend payout 44.70 30.80 32.10 25.30
Tax payout (43) (39) (34) (31)
Liquidity ratios        
Debtor days 83.70 93.10 96.40 110
Inventory days 26.10 26.60 23.30 25.60
Creditor days (70) (94) (89) (78)
Leverage ratios        
Interest coverage (26) (34) (48) (39)
Net debt / equity (0.10) -- -- --
Net debt / op. profit (0.60) (0.20) (0.20) (0.20)
Cost breakup ()        
Material costs (54) (53) (51) (53)
Employee costs (14) (16) (15) (13)
Other costs (25) (23) (25) (26)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 5,731 4,465 4,483 5,145
yoy growth (%) 28.40 (0.40) (13) (3)
Raw materials (3,086) (2,349) (2,264) (2,740)
As % of sales 53.80 52.60 50.50 53.30
Employee costs (799) (697) (686) (660)
As % of sales 13.90 15.60 15.30 12.80
Other costs (1,440) (1,018) (1,100) (1,316)
As % of sales 25.10 22.80 24.50 25.60
Operating profit 406 401 433 429
OPM 7.09 8.98 9.66 8.34
Depreciation (117) (82) (82) (72)
Interest expense (15) (13) (9.70) (12)
Other income 100 116 114 122
Profit before tax 375 422 455 467
Taxes (162) (166) (156) (144)
Tax rate (43) (39) (34) (31)
Minorities and other -- (24) (59) (41)
Adj. profit 212 232 241 282
Exceptional items -- -- (18) --
Net profit 212 232 223 282
yoy growth (%) (8.50) 4.08 (21) 34.60
NPM 3.71 5.20 4.97 5.49
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 375 422 455 467
Depreciation (117) (82) (82) (72)
Tax paid (162) (166) (156) (144)
Working capital 237 (607) (152) (372)
Other operating items -- -- -- --
Operating cashflow 332 (434) 65.80 (121)
Capital expenditure 1,188 548 219 (607)
Free cash flow 1,520 115 285 (728)
Equity raised 4,162 4,136 4,207 4,196
Investments 634 1,232 640 342
Debt financing/disposal 178 292 (275) (317)
Dividends paid 78.80 71.50 71.50 71.50
Other items -- -- -- --
Net in cash 6,573 5,846 4,928 3,564
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 22.50 22.50 22.50 22.50
Preference capital -- -- -- --
Reserves 3,005 2,992 2,692 2,515
Net worth 3,028 3,014 2,715 2,538
Minority interest
Debt 230 240 234 136
Deferred tax liabilities (net) 103 137 109 201
Total liabilities 3,362 3,392 3,058 2,876
Fixed assets 1,339 1,352 1,076 952
Intangible assets
Investments 875 829 1,472 1,083
Deferred tax asset (net) 254 349 201 300
Net working capital 417 492 15 319
Inventories 455 509 367 283
Inventory Days 28.90 -- 30 23.10
Sundry debtors 1,386 1,378 1,243 1,034
Debtor days 88.30 -- 102 84.20
Other current assets 1,269 2,141 1,385 1,372
Sundry creditors (966) (1,381) (1,067) (1,022)
Creditor days 61.50 -- 87.30 83.20
Other current liabilities (1,727) (2,155) (1,913) (1,348)
Cash 476 369 294 221
Total assets 3,362 3,392 3,058 2,876
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Gross Sales 5,731 5,973 4,486 4,590 5,266
Excise Duty -- -- 20.80 107 121
Net Sales 5,731 5,973 4,465 4,483 5,145
Other Operating Income -- -- -- -- --
Other Income 100 150 116 114 122
Total Income 5,831 6,123 4,581 4,597 5,267
Total Expenditure ** 5,325 5,606 4,089 4,068 4,716
PBIDT 506 517 492 529 552
Interest 15 14.30 12.90 9.71 12.20
PBDT 491 502 479 519 539
Depreciation 117 92 82.40 81.90 72.20
Minority Interest Before NP -- -- -- -- --
Tax 96 194 159 155 144
Deferred Tax 66.10 (109) 6.76 1.14 --
Reported Profit After Tax 212 325 231 282 323
Minority Interest After NP -- -- (1) (6.90) --
Net Profit after Minority Interest 212 325 232 223 282
Extra-ordinary Items -- (47) -- (12) --
Adjusted Profit After Extra-ordinary item 212 373 232 235 282
EPS (Unit Curr.) 18.90 28.90 20.60 19.80 25.10
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 350 350 300 300 300
Equity 22.50 22.50 22.50 22.50 22.50
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(%) 8.83 8.65 11 11.80 10.70
PBDTM(%) 8.57 8.41 10.70 11.60 10.50
PATM(%) 3.71 5.45 5.18 6.28 6.28