MARKET NEWS AND UPDATES.
Get notified for Latest News and Market Alerts.
Get notified for Latest News and Market Alerts.
×
| 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) |
| 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 |
| 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 |
| 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 |
| Particulars ( Rupees In Crores.) | Mar-2022 | Sep-2021 | Mar-2021 | Sep-2020 | Mar-2020 |
|---|---|---|---|---|---|
| Gross Sales | 1,463 | 1,260 | 1,331 | 863 | 1,005 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 1,463 | 1,260 | 1,331 | 863 | 1,005 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 18.80 | 16.30 | 26 | 14.60 | 12 |
| Total Income | 1,482 | 1,276 | 1,357 | 878 | 1,018 |
| Total Expenditure ** | 1,224 | 1,072 | 1,106 | 767 | 897 |
| PBIDT | 257 | 204 | 251 | 111 | 120 |
| Interest | 3.32 | 2.90 | 3.23 | 1.82 | 3.39 |
| PBDT | 254 | 201 | 247 | 109 | 117 |
| Depreciation | 22.90 | 21.30 | 20.70 | 19.30 | 20.50 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 58.60 | 44.20 | 55.50 | 22.60 | 27.50 |
| Deferred Tax | 1.20 | 1.15 | 1.85 | 0.05 | 0.51 |
| Reported Profit After Tax | 171 | 134 | 169 | 67.60 | 68.40 |
| Minority Interest After NP | -- | -- | 0.61 | (0.60) | (1) |
| Net Profit after Minority Interest | 171 | 134 | 169 | 68.20 | 69.40 |
| Extra-ordinary Items | -- | -- | 11.90 | -- | (12) |
| Adjusted Profit After Extra-ordinary item | 171 | 134 | 157 | 68.20 | 81.10 |
| EPS (Unit Curr.) | 12.30 | 96.80 | 122 | 48.80 | 50.10 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | 200 | -- |
| Equity | 13.90 | 13.90 | 13.90 | 13.90 | 13.90 |
| 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(%) | 17.60 | 16.20 | 18.80 | 12.90 | 12 |
| PBDTM(%) | -- | -- | -- | -- | -- |
| PATM(%) | 11.70 | 10.60 | 12.70 | 7.83 | 6.80 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
