Thermax Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
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 DataGraph
- Switch to
-
ConsolidatedStandalone
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 DataGraph
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 DataGraph
- Switch to
-
ConsolidatedStandalone
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
-
ConsolidatedStandalone
Particulars ( Rupees In Crores.) | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 |
---|---|---|---|---|---|
Gross Sales | 3,217 | 4,408 | 3,900 | 3,043 | 3,071 |
Excise Duty | -- | -- | -- | 20.80 | 78.10 |
Net Sales | 3,217 | 4,408 | 3,900 | 3,022 | 2,993 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 71.90 | 69.30 | 97.90 | 71.40 | 84.40 |
Total Income | 3,289 | 4,478 | 3,997 | 3,093 | 3,077 |
Total Expenditure ** | 3,054 | 4,066 | 3,701 | 2,759 | 2,733 |
PBIDT | 235 | 412 | 296 | 334 | 344 |
Interest | 14.30 | 10.10 | 10.80 | 9.16 | 7.23 |
PBDT | 221 | 402 | 286 | 325 | 337 |
Depreciation | 85.80 | 85.90 | 67.40 | 58.50 | 59 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 54.70 | 81 | 124 | 93 | 96.30 |
Deferred Tax | (19) | 61.60 | (104) | 10.10 | (0.10) |
Reported Profit After Tax | 99.20 | 173 | 199 | 163 | 182 |
Minority Interest After NP | -- | -- | -- | (1) | (1.50) |
Net Profit after Minority Interest | 99.20 | 173 | 199 | 156 | 182 |
Extra-ordinary Items | (31) | -- | (38) | -- | -- |
Adjusted Profit After Extra-ordinary item | 130 | 173 | 236 | 156 | 182 |
EPS (Unit Curr.) | 8.81 | 15.40 | 17.60 | 13.90 | 16.20 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
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(%) | 7.30 | 9.34 | 7.60 | 11.10 | 11.50 |
PBDTM(%) | 6.86 | 9.11 | 7.32 | 10.80 | 11.30 |
PATM(%) | 3.08 | 3.93 | 5.09 | 5.41 | 6.07 |