Trident Financial Statements
Trident Nine Monthly Results
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (4.20) | 3.73 | (1.50) | 26.20 |
| Op profit growth | (3.10) | 3.63 | (7.50) | 21.30 |
| EBIT growth | (6.30) | 5.01 | (12) | 35.80 |
| Net profit growth | (10) | 28.70 | (22) | 39.30 |
| Profitability ratios (%) | ||||
| OPM | 18.20 | 18 | 18 | 19.10 |
| EBIT margin | 11.10 | 11.30 | 11.20 | 12.50 |
| Net profit margin | 6.72 | 7.19 | 5.79 | 7.29 |
| RoCE | 9.47 | 9.43 | 8.50 | 9.40 |
| RoNW | 2.40 | 2.96 | 2.41 | 3.25 |
| RoA | 1.44 | 1.49 | 1.10 | 1.37 |
| Per share ratios () | ||||
| EPS | 0.60 | 0.68 | 5.35 | 6.77 |
| Dividend per share | 0.36 | 0.36 | 1.50 | 1.50 |
| Cash EPS | (0.10) | 0.01 | (2.70) | (1.50) |
| Book value per share | 6.53 | 5.93 | 53.50 | 55.40 |
| Valuation ratios | ||||
| P/E | 23.40 | 6.25 | 1.11 | 1.27 |
| P/CEPS | (221) | 360 | (2.20) | (5.70) |
| P/B | 2.15 | 0.72 | 0.11 | 0.16 |
| EV/EBIDTA | 10.30 | 4.39 | 6.19 | 7.17 |
| Payout (%) | ||||
| Dividend payout | -- | 52.80 | 29 | 18.10 |
| Tax payout | (22) | (19) | (33) | (23) |
| Liquidity ratios | ||||
| Debtor days | 29.20 | 28.40 | 33.50 | 24.70 |
| Inventory days | 78.10 | 71 | 68 | 66.30 |
| Creditor days | (30) | (20) | (18) | (23) |
| Leverage ratios | ||||
| Interest coverage | (7) | (4.80) | (4.30) | (4.10) |
| Net debt / equity | 0.43 | 0.55 | 0.97 | 0.99 |
| Net debt / op. profit | 1.76 | 1.95 | 3.21 | 3.07 |
| Cost breakup () | ||||
| Material costs | (45) | (45) | (50) | (48) |
| Employee costs | (13) | (12) | (12) | (13) |
| Other costs | (24) | (24) | (20) | (20) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 4,531 | 4,728 | 4,558 | 4,625 |
| yoy growth (%) | (4.20) | 3.73 | (1.50) | 26.20 |
| Raw materials | (2,019) | (2,150) | (2,283) | (2,231) |
| As % of sales | 44.60 | 45.50 | 50.10 | 48.20 |
| Employee costs | (582) | (589) | (524) | (579) |
| As % of sales | 12.80 | 12.50 | 11.50 | 12.50 |
| Other costs | (1,107) | (1,140) | (931) | (930) |
| As % of sales | 24.40 | 24.10 | 20.40 | 20.10 |
| Operating profit | 823 | 849 | 819 | 885 |
| OPM | 18.20 | 18 | 18 | 19.10 |
| Depreciation | (337) | (334) | (404) | (413) |
| Interest expense | (72) | (111) | (118) | (141) |
| Other income | 16.10 | 20.20 | 94.80 | 106 |
| Profit before tax | 430 | 425 | 392 | 438 |
| Taxes | (94) | (81) | (128) | (102) |
| Tax rate | (22) | (19) | (33) | (23) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 336 | 343 | 264 | 337 |
| Exceptional items | (32) | -- | -- | -- |
| Net profit | 304 | 340 | 264 | 337 |
| yoy growth (%) | (10) | 28.70 | (22) | 39.30 |
| NPM | 6.72 | 7.19 | 5.79 | 7.29 |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | 430 | 425 | 392 | 438 |
| Depreciation | (337) | (334) | (404) | (413) |
| Tax paid | (94) | (81) | (128) | (102) |
| Working capital | 583 | 450 | 716 | 260 |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 582 | 459 | 576 | 184 |
| Capital expenditure | 2,615 | 2,110 | 1,569 | 240 |
| Free cash flow | 3,197 | 2,570 | 2,145 | 424 |
| Equity raised | 3,063 | 2,945 | 2,844 | 2,919 |
| Investments | (54) | 63.80 | -- | 74.50 |
| Debt financing/disposal | (721) | (249) | 936 | 269 |
| Dividends paid | -- | 179 | 76.40 | 61.20 |
| Other items | -- | -- | -- | -- |
| Net in cash | 5,484 | 5,509 | 6,001 | 3,748 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 510 | 498 | 498 | 498 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 2,819 | 2,523 | 2,475 | 2,228 |
| Net worth | 3,328 | 3,021 | 2,973 | 2,726 |
| Minority interest | ||||
| Debt | 1,562 | 1,991 | 2,436 | 2,798 |
| Deferred tax liabilities (net) | 334 | 356 | 447 | 470 |
| Total liabilities | 5,225 | 5,368 | 5,856 | 5,994 |
| Fixed assets | 3,855 | 3,827 | 3,848 | 4,079 |
| Intangible assets | ||||
| Investments | 1.40 | 128 | 198 | 115 |
| Deferred tax asset (net) | 13.90 | 19.30 | 39.60 | 129 |
| Net working capital | 1,236 | 1,057 | 1,744 | 1,504 |
| Inventories | 1,023 | 916 | 1,012 | 923 |
| Inventory Days | 82.40 | 70.80 | -- | 73.90 |
| Sundry debtors | 449 | 275 | 658 | 460 |
| Debtor days | 36.10 | 21.30 | -- | 36.90 |
| Other current assets | 325 | 292 | 414 | 420 |
| Sundry creditors | (371) | (247) | (203) | (178) |
| Creditor days | 29.90 | 19 | -- | 14.30 |
| Other current liabilities | (190) | (181) | (137) | (121) |
| Cash | 119 | 338 | 25.70 | 167 |
| Total assets | 5,225 | 5,368 | 5,856 | 5,994 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Dec-2020 | Dec-2019 | Dec-2018 | - | - |
|---|---|---|---|---|---|
| Gross Sales | 3,186 | 3,790 | 3,841 | -- | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 3,186 | 3,790 | 3,841 | -- | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 14.50 | 13.90 | 32.70 | -- | -- |
| Total Income | 3,200 | 3,804 | 3,874 | -- | -- |
| Total Expenditure ** | 2,602 | 3,091 | 3,115 | -- | -- |
| PBIDT | 598 | 713 | 759 | -- | -- |
| Interest | 48.70 | 83.10 | 80 | -- | -- |
| PBDT | 550 | 630 | 679 | -- | -- |
| Depreciation | 249 | 252 | 275 | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 73.10 | 111 | 89.40 | -- | -- |
| Deferred Tax | -- | (33) | 34.30 | -- | -- |
| Reported Profit After Tax | 228 | 300 | 280 | -- | -- |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 228 | 300 | 280 | -- | -- |
| Extra-ordinary Items | (1.10) | (38) | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 229 | 337 | 280 | -- | -- |
| EPS (Unit Curr.) | 0.46 | 0.60 | 5.61 | -- | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | 12 | -- | -- |
| Equity | 510 | 498 | 498 | -- | -- |
| 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(%) | 18.80 | 18.80 | 19.80 | -- | -- |
| PBDTM(%) | 17.30 | 16.60 | 17.70 | -- | -- |
| PATM(%) | 7.16 | 7.91 | 7.28 | -- | -- |
QuickLinks for Trident Ltd.
