TTKPRESTIG Financial Statements

TTKPRESTIG Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 5.50 10.80 7.23 17.30
Op profit growth 24.20 6.48 15.40 17.30
EBIT growth 25.60 7.38 19.80 13.40
Net profit growth 27.60 (30) 74.90 30.30
Profitability ratios (%)        
OPM 15 12.70 13.20 12.30
EBIT margin 14.50 12.10 12.50 11.20
Net profit margin 10.80 8.95 14.10 8.63
RoCE 20.70 19.20 21.40 22.30
RoNW 4.21 3.99 7.03 4.78
RoA 3.88 3.54 6 4.29
Per share ratios ()        
EPS 171 133 228 129
Dividend per share 50 20 30 27
Cash EPS 142 107 205 107
Book value per share 1,086 942 881 731
Valuation ratios        
P/E 4.26 3.68 2.26 3.79
P/CEPS 5.13 4.56 2.51 4.57
P/B 0.67 0.52 0.59 0.67
EV/EBIDTA 28.20 23.70 27.50 31.10
Payout (%)        
Dividend payout -- -- 13.20 20.90
Tax payout (26) (20) (42) (18)
Liquidity ratios        
Debtor days 47.50 47.20 46.20 40.80
Inventory days 76.70 79.90 79.70 73.70
Creditor days (42) (44) (44) (35)
Leverage ratios        
Interest coverage (63) (46) (57) (26)
Net debt / equity (0.10) 0.02 -- 0.06
Net debt / op. profit (0.20) 0.11 -- 0.22
Cost breakup ()        
Material costs (58) (58) (58) (60)
Employee costs (8.70) (9.10) (8.50) (7.90)
Other costs (18) (20) (20) (20)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 2,187 2,073 1,871 1,745
yoy growth (%) 5.50 10.80 7.23 17.30
Raw materials (1,269) (1,205) (1,082) (1,043)
As % of sales 58 58.10 57.80 59.80
Employee costs (191) (189) (159) (138)
As % of sales 8.74 9.13 8.48 7.89
Other costs (400) (416) (383) (350)
As % of sales 18.30 20 20.50 20.10
Operating profit 327 263 247 215
OPM 15 12.70 13.20 12.30
Depreciation (40) (37) (26) (26)
Interest expense (5.10) (5.50) (4.10) (7.60)
Other income 28.70 24.70 12.40 6.74
Profit before tax 311 246 230 188
Taxes (80) (50) (96) (33)
Tax rate (26) (20) (42) (18)
Minorities and other (6.10) 1.03 -- --
Adj. profit 225 197 135 155
Exceptional items 11.90 (12) 129 (4.10)
Net profit 237 186 263 151
yoy growth (%) 27.60 (30) 74.90 30.30
NPM 10.80 8.95 14.10 8.63
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 311 246 230 188
Depreciation (40) (37) (26) (26)
Tax paid (80) (50) (96) (33)
Working capital 215 87.90 -- (88)
Other operating items -- -- -- --
Operating cashflow 406 248 109 41.10
Capital expenditure 399 147 -- (147)
Free cash flow 805 395 109 (106)
Equity raised 1,968 1,951 1,787 2,013
Investments 352 256 -- (256)
Debt financing/disposal 83.50 (27) 73.80 162
Dividends paid -- -- 34.70 31.50
Other items -- -- -- --
Net in cash 3,209 2,575 2,005 1,844
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 13.90 13.90 11.60 11.60
Preference capital -- -- -- --
Reserves 1,491 1,292 1,155 1,008
Net worth 1,505 1,306 1,166 1,020
Minority interest
Debt 83.50 85.90 90.50 129
Deferred tax liabilities (net) 35.30 32.90 44.60 42.20
Total liabilities 1,624 1,427 1,301 1,191
Fixed assets 591 578 523 494
Intangible assets
Investments 420 331 192 167
Deferred tax asset (net) 0.43 -- 0.26 0.52
Net working capital 451 461 506 394
Inventories 448 471 471 437
Inventory Days 74.80 82.90 -- 85.30
Sundry debtors 291 278 305 258
Debtor days 48.50 49 -- 50.40
Other current assets 127 86 79.90 76.90
Sundry creditors (229) (200) (208) (239)
Creditor days 38.30 35.20 -- 46.60
Other current liabilities (186) (174) (143) (140)
Cash 161 57.60 81.10 136
Total assets 1,624 1,427 1,301 1,191
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2018 Mar-2017
Gross Sales 2,187 2,073 2,107 1,871 1,745
Excise Duty -- -- -- -- --
Net Sales 2,187 2,073 2,107 1,871 1,745
Other Operating Income -- -- -- -- --
Other Income 40.60 24.70 25.20 141 6.74
Total Income 2,228 2,098 2,132 2,013 1,752
Total Expenditure ** 1,866 1,821 1,815 1,624 1,535
PBIDT 362 276 317 389 217
Interest 5.05 5.46 4.50 4.09 7.58
PBDT 357 271 313 385 210
Depreciation 40 36.60 26.50 25.60 25.70
Minority Interest Before NP -- -- -- -- --
Tax 78.10 61.30 91.20 92.70 24.40
Deferred Tax 1.90 (11) 2.73 2.97 8.86
Reported Profit After Tax 237 185 192 263 151
Minority Interest After NP -- (1) -- -- --
Net Profit after Minority Interest 237 186 192 263 151
Extra-ordinary Items 8.95 (8.60) -- 94.60 (3.30)
Adjusted Profit After Extra-ordinary item 228 194 192 169 154
EPS (Unit Curr.) 171 133 139 190 129
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 500 200 300 300 270
Equity 13.90 13.90 11.60 11.60 11.70
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(%) 16.50 13.30 15.10 20.80 12.40
PBDTM(%) 16.30 13.10 14.80 20.60 12
PATM(%) 10.80 8.90 9.13 14.10 8.63
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity