Today's Top Gainer
SYMBOL | CMP | Chg (%) |
---|---|---|
Note:Top Gainer - Nifty 50 More
Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 4.36 | 2.19 | 3 | 5.41 |
Op profit growth | 0.58 | 8.67 | 9.97 | 7.02 |
EBIT growth | (5.20) | 4.25 | 17.80 | 5.16 |
Net profit growth | (11) | 11 | 23.20 | 26.30 |
Profitability ratios (%) | ||||
OPM | 13 | 13.40 | 12.60 | 11.80 |
EBIT margin | 8.12 | 8.94 | 8.76 | 7.66 |
Net profit margin | 4.57 | 5.36 | 4.93 | 4.12 |
RoCE | 9.06 | 9.92 | 10.10 | 8.83 |
RoNW | 2.04 | 2.46 | 2.43 | 2.18 |
RoA | 1.28 | 1.49 | 1.42 | 1.19 |
Per share ratios () | ||||
EPS | 43.20 | 48.60 | 43.90 | 34.80 |
Dividend per share | 2 | 3.50 | 3.20 | 2.70 |
Cash EPS | (5.70) | 4.28 | 3.92 | (3.40) |
Book value per share | 551 | 505 | 477 | 417 |
Valuation ratios | ||||
P/E | 7.86 | 5.72 | 3.97 | 3.36 |
P/CEPS | (60) | 64.90 | 44.50 | (34) |
P/B | 0.62 | 0.55 | 0.36 | 0.28 |
EV/EBIDTA | 4.67 | 4.24 | 3.57 | 3.80 |
Payout (%) | ||||
Dividend payout | -- | -- | -- | 9.21 |
Tax payout | (12) | (11) | (17) | (11) |
Liquidity ratios | ||||
Debtor days | 96.60 | 88.10 | 85.70 | 89 |
Inventory days | 39.70 | 36.50 | 36.70 | 37.60 |
Creditor days | (69) | (58) | (52) | (56) |
Leverage ratios | ||||
Interest coverage | (2.80) | (3.10) | (3.20) | (2.50) |
Net debt / equity | 0.44 | 0.50 | 0.51 | 0.67 |
Net debt / op. profit | 2.01 | 2.07 | 2.18 | 2.76 |
Cost breakup () | ||||
Material costs | (60) | (55) | (56) | (62) |
Employee costs | (8.80) | (8.40) | (7.80) | (7.10) |
Other costs | (18) | (24) | (24) | (19) |
Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Revenue | 6,789 | 6,505 | 6,366 | 6,180 |
yoy growth (%) | 4.36 | 2.19 | 3 | 5.41 |
Raw materials | (4,060) | (3,554) | (3,549) | (3,826) |
As % of sales | 59.80 | 54.60 | 55.80 | 61.90 |
Employee costs | (599) | (547) | (496) | (437) |
As % of sales | 8.82 | 8.42 | 7.79 | 7.08 |
Other costs | (1,250) | (1,529) | (1,516) | (1,185) |
As % of sales | 18.40 | 23.50 | 23.80 | 19.20 |
Operating profit | 879 | 874 | 805 | 732 |
OPM | 13 | 13.40 | 12.60 | 11.80 |
Depreciation | (352) | (318) | (286) | (279) |
Interest expense | (197) | (187) | (176) | (187) |
Other income | 23.20 | 24.60 | 38.60 | 21.10 |
Profit before tax | 354 | 395 | 382 | 286 |
Taxes | (42) | (44) | (65) | (31) |
Tax rate | (12) | (11) | (17) | (11) |
Minorities and other | (1.70) | (2.30) | (3.10) | (0.70) |
Adj. profit | 310 | 348 | 314 | 255 |
Exceptional items | -- | -- | -- | -- |
Net profit | 310 | 348 | 314 | 255 |
yoy growth (%) | (11) | 11 | 23.20 | 26.30 |
NPM | 4.57 | 5.36 | 4.93 | 4.12 |
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Profit before tax | 354 | 395 | 382 | 286 |
Depreciation | (352) | (318) | (286) | (279) |
Tax paid | (42) | (44) | (65) | (31) |
Working capital | 903 | 434 | 226 | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 864 | 467 | 257 | (24) |
Capital expenditure | 2,478 | 977 | 345 | -- |
Free cash flow | 3,342 | 1,444 | 601 | (24) |
Equity raised | 5,788 | 5,650 | 5,812 | 5,636 |
Investments | (11) | (26) | (15) | -- |
Debt financing/disposal | 374 | (39) | (153) | 91.10 |
Dividends paid | -- | -- | -- | 19.50 |
Other items | -- | -- | -- | -- |
Net in cash | 9,493 | 7,029 | 6,246 | 5,722 |
Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Equity capital | 72.20 | 72.20 | 72.20 | 72.20 |
Preference capital | -- | -- | -- | -- |
Reserves | 4,232 | 3,907 | 3,572 | 3,376 |
Net worth | 4,304 | 3,980 | 3,644 | 3,448 |
Minority interest | ||||
Debt | 2,105 | 2,079 | 2,102 | 2,139 |
Deferred tax liabilities (net) | 179 | 128 | 228 | 151 |
Total liabilities | 6,588 | 6,187 | 5,974 | 5,742 |
Fixed assets | 4,020 | 3,962 | 3,892 | 3,484 |
Intangible assets | ||||
Investments | 41.70 | 85.40 | 76 | 111 |
Deferred tax asset (net) | -- | -- | 101 | 1.42 |
Net working capital | 2,239 | 1,825 | 1,608 | 1,758 |
Inventories | 844 | 797 | 679 | 621 |
Inventory Days | -- | 42.80 | 38.10 | 35.60 |
Sundry debtors | 2,046 | 1,933 | 1,659 | 1,480 |
Debtor days | -- | 104 | 93.10 | 84.90 |
Other current assets | 721 | 596 | 546 | 721 |
Sundry creditors | (1,084) | (1,227) | (996) | (808) |
Creditor days | -- | 66 | 55.90 | 46.30 |
Other current liabilities | (287) | (274) | (280) | (256) |
Cash | 288 | 316 | 296 | 388 |
Total assets | 6,588 | 6,187 | 5,974 | 5,742 |
Particulars ( Rupees In Crores.) | Sep-2019 | Jun-2019 | Mar-2019 | Dec-2018 | Sep-2018 |
---|---|---|---|---|---|
Gross Sales | 1,825 | 1,950 | 1,974 | 1,943 | 1,976 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 1,825 | 1,950 | 1,974 | 1,943 | 1,976 |
Other Operating Income | 47.10 | 28.60 | 83.50 | 36 | 39.50 |
Other Income | 4.38 | 4.45 | 6.68 | 3.84 | 4.99 |
Total Income | 1,877 | 1,983 | 2,064 | 1,983 | 2,021 |
Total Expenditure ** | 1,598 | 1,705 | 1,804 | 1,755 | 1,756 |
PBIDT | 279 | 277 | 260 | 228 | 265 |
Interest | 56.90 | 57.90 | 54.40 | 56.60 | 53.60 |
PBDT | 222 | 219 | 206 | 171 | 211 |
Depreciation | 98.60 | 102 | 96 | 97.20 | 95.70 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 22 | 22.20 | 39.30 | 19.60 | 14 |
Deferred Tax | 7.06 | 4.61 | -- | -- | 5.25 |
Reported Profit After Tax | 94.30 | 90.90 | 70.40 | 54.30 | 96.10 |
Minority Interest After NP | 0.27 | 0.23 | 0.34 | 0.36 | 0.41 |
Net Profit after Minority Interest | 94 | 90.70 | 70.10 | 54 | 95.70 |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | 94 | 90.70 | 70.10 | 54 | 95.70 |
EPS (Unit Curr.) | 13 | 12.60 | 9.70 | 7.48 | 13.30 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 72.20 | 72.20 | 72.20 | 72.20 | 72.20 |
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(%) | 15.30 | 14.20 | 13.20 | 11.70 | 13.40 |
PBDTM(%) | 12.20 | 11.30 | 10.40 | 8.81 | 10.70 |
PATM(%) | 5.16 | 4.66 | 3.57 | 2.80 | 4.86 |