Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 - -
Growth matrix (%)        
Revenue growth 0.90 -- -- --
Op profit growth (44) -- -- --
EBIT growth (68) -- -- --
Net profit growth (89) -- -- --
Profitability ratios (%)        
OPM 31.60 57.20 -- --
EBIT margin 15 47.50 -- --
Net profit margin 3.22 29.20 -- --
RoCE 4.17 -- -- --
RoNW 0.26 -- -- --
RoA 0.22 -- -- --
Per share ratios ()        
EPS 1.55 13.90 -- --
Dividend per share -- 2 -- --
Cash EPS (9) 7.89 -- --
Book value per share 155 152 -- --
Valuation ratios        
P/E 48.60 28.60 -- --
P/CEPS (8.40) 50.50 -- --
P/B 0.49 2.61 -- --
EV/EBIDTA 5.20 13 -- --
Payout (%)        
Dividend payout 0.30 16.80 -- --
Tax payout (63) (28) -- --
Liquidity ratios        
Debtor days 86 -- -- --
Inventory days 8.32 -- -- --
Creditor days (22) -- -- --
Leverage ratios        
Interest coverage (1.90) (6.90) -- --
Net debt / equity 0.12 (0.10) -- --
Net debt / op. profit 1.16 (0.50) -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs (15) (12) -- --
Other costs (54) (31) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2017 Mar-2016 Mar-2015 -
Revenue 59.30 209 207 --
yoy growth (%) (72) 0.90 -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (13) (31) (24) --
As % of sales 22 14.60 11.50 --
Other costs (67) (113) (65) --
As % of sales 112 53.80 31.30 --
Operating profit (20) 66.20 119 --
OPM (34) 31.60 57.20 --
Depreciation (50) (45) (27) --
Interest expense (11) (17) (14) --
Other income 3.54 9.90 7.15 --
Profit before tax (77) 14.70 84.40 --
Taxes 2.32 (9.30) (24) --
Tax rate (3) (63) (28) --
Minorities and other -- -- -- --
Adj. profit (75) 5.47 60.50 --
Exceptional items (88) 1.28 -- --
Net profit (163) 6.75 60.50 --
yoy growth (%) (2,517) (89) -- --
NPM (275) 3.22 29.20 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 - -
Profit before tax 14.70 84.40 -- --
Depreciation (45) (27) -- --
Tax paid (9.30) (24) -- --
Working capital (113) -- -- --
Other operating items -- -- -- --
Operating cashflow (152) -- -- --
Capital expenditure 183 -- -- --
Free cash flow 31.50 -- -- --
Equity raised 1,207 -- -- --
Investments (0.30) -- -- --
Debt financing/disposal (6.90) -- -- --
Dividends paid -- 8.46 -- --
Other items -- -- -- --
Net in cash 1,232 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 - -
Equity capital 42.30 42.40 -- --
Preference capital -- -- -- --
Reserves 612 602 -- --
Net worth 654 645 -- --
Minority interest
Debt 98.90 106 -- --
Deferred tax liabilities (net) 2.92 1.45 -- --
Total liabilities 756 752 -- --
Fixed assets 476 353 -- --
Intangible assets
Investments -- 0.26 -- --
Deferred tax asset (net) 0.67 1.03 -- --
Net working capital 257 236 -- --
Inventories 4.33 5.21 -- --
Inventory Days 7.55 9.17 -- --
Sundry debtors 57.20 41.50 -- --
Debtor days 99.70 73.10 -- --
Other current assets 234 241 -- --
Sundry creditors (10) (7.20) -- --
Creditor days 17.60 12.70 -- --
Other current liabilities (29) (45) -- --
Cash 22.10 162 -- --
Total assets 756 752 -- --
Switch to
Consolidated
Standalone


Tree House Education & Accessories Ltd Report not showing data