Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | (19) | 8.64 | (2.50) | 2.17 |
Op profit growth | (47) | 73.40 | 7.01 | 5.77 |
EBIT growth | (53) | 94.10 | 15.90 | 6.40 |
Net profit growth | (64) | 156 | 16.10 | 8.52 |
Profitability ratios (%) | ||||
OPM | 17.90 | 27.50 | 17.20 | 15.70 |
EBIT margin | 13.90 | 24.10 | 13.50 | 11.30 |
Net profit margin | 6.57 | 14.60 | 6.22 | 5.22 |
RoCE | 8.68 | 21.40 | 11.60 | 10.20 |
RoNW | 1.99 | 8.11 | 3.66 | 3.22 |
RoA | 1.02 | 3.25 | 1.34 | 1.18 |
Per share ratios () | ||||
EPS | 9.22 | 26.40 | 51.60 | 44.50 |
Dividend per share | 0.40 | 0.40 | -- | -- |
Cash EPS | 2.61 | 19.20 | 13.70 | 3.62 |
Book value per share | 149 | 90.60 | 361 | 345 |
Valuation ratios | ||||
P/E | 7.71 | 4.03 | 1.61 | 1.65 |
P/CEPS | 27.20 | 5.54 | 6.05 | 20.30 |
P/B | 0.65 | 1.17 | 0.26 | 0.24 |
EV/EBIDTA | 5.92 | 4.43 | 6.56 | 7.10 |
Payout (%) | ||||
Dividend payout | 4.24 | 1.53 | -- | -- |
Tax payout | (11) | (25) | (16) | (7.10) |
Liquidity ratios | ||||
Debtor days | 73.20 | 65.70 | 88.90 | 89.60 |
Inventory days | 158 | 123 | 127 | 116 |
Creditor days | (71) | (59) | (58) | (59) |
Leverage ratios | ||||
Interest coverage | (2.10) | (5.30) | (2.20) | (2) |
Net debt / equity | 0.59 | 1.30 | 1.57 | 1.76 |
Net debt / op. profit | 3.42 | 2.37 | 3.96 | 4.54 |
Cost breakup () | ||||
Material costs | (40) | (37) | (46) | (47) |
Employee costs | (17) | (13) | (13) | (13) |
Other costs | (25) | (23) | (23) | (24) |
Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Revenue | 1,186 | 1,462 | 1,346 | 1,380 |
yoy growth (%) | (19) | 8.64 | (2.50) | 2.17 |
Raw materials | (480) | (536) | (624) | (646) |
As % of sales | 40.50 | 36.70 | 46.40 | 46.80 |
Employee costs | (198) | (190) | (177) | (184) |
As % of sales | 16.70 | 13 | 13.10 | 13.40 |
Other costs | (296) | (333) | (313) | (333) |
As % of sales | 25 | 22.80 | 23.20 | 24.10 |
Operating profit | 212 | 403 | 232 | 217 |
OPM | 17.90 | 27.50 | 17.20 | 15.70 |
Depreciation | (56) | (58) | (61) | (66) |
Interest expense | (79) | (66) | (82) | (79) |
Other income | 9.61 | 8.09 | 10.80 | 5.87 |
Profit before tax | 85.70 | 286 | 99.90 | 77.50 |
Taxes | (9.60) | (73) | (16) | (5.50) |
Tax rate | (11) | (25) | (16) | (7.10) |
Minorities and other | 1.85 | -- | -- | -- |
Adj. profit | 77.90 | 214 | 83.70 | 72 |
Exceptional items | -- | -- | -- | -- |
Net profit | 77.90 | 214 | 83.70 | 72.10 |
yoy growth (%) | (64) | 156 | 16.10 | 8.52 |
NPM | 6.57 | 14.60 | 6.22 | 5.22 |
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Profit before tax | 85.70 | 286 | 99.90 | 77.50 |
Depreciation | (56) | (58) | (61) | (66) |
Tax paid | (9.60) | (73) | (16) | (5.50) |
Working capital | 743 | 398 | 356 | 19.10 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 763 | 554 | 378 | 25 |
Capital expenditure | 821 | (252) | 334 | 73.10 |
Free cash flow | 1,584 | 302 | 712 | 98.10 |
Equity raised | 1,328 | 709 | 851 | 887 |
Investments | 2.70 | 2.01 | 2.45 | 2.46 |
Debt financing/disposal | 867 | 593 | 504 | 200 |
Dividends paid | 3.30 | 3.28 | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | 3,785 | 1,609 | 2,069 | 1,188 |
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Equity capital | 16.60 | 16.50 | 16.50 | 16.20 |
Preference capital | 325 | 325 | 325 | -- |
Reserves | 493 | 602 | 885 | 718 |
Net worth | 835 | 944 | 1,226 | 734 |
Minority interest | ||||
Debt | 943 | 955 | 824 | 1,011 |
Deferred tax liabilities (net) | -- | -- | -- | -- |
Total liabilities | 1,777 | 1,899 | 2,063 | 1,745 |
Fixed assets | 1,134 | 1,087 | 1,101 | 955 |
Intangible assets | ||||
Investments | 85.70 | 2.51 | 2.70 | 2.71 |
Deferred tax asset (net) | 13.70 | 6.79 | 7.86 | 6.46 |
Net working capital | 493 | 707 | 852 | 725 |
Inventories | 502 | 564 | 540 | 484 |
Inventory Days | -- | -- | 166 | 121 |
Sundry debtors | 249 | 356 | 275 | 200 |
Debtor days | -- | -- | 84.80 | 50 |
Other current assets | 174 | 218 | 368 | 358 |
Sundry creditors | (227) | (294) | (202) | (179) |
Creditor days | -- | -- | 62.20 | 44.60 |
Other current liabilities | (206) | (136) | (129) | (138) |
Cash | 50.50 | 95.30 | 99 | 55.50 |
Total assets | 1,777 | 1,899 | 2,063 | 1,745 |
Particulars ( Rupees In Crores.) | Mar-2022 | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 |
---|---|---|---|---|---|
Gross Sales | 61.10 | 56.50 | 54.40 | 65.30 | 39 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 61.10 | 56.50 | 54.40 | 65.30 | 39 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.57 | (0.40) | 0.14 | 0.92 | 1.78 |
Total Income | 61.70 | 56.20 | 54.50 | 66.20 | 40.80 |
Total Expenditure ** | 62.20 | 63.80 | 64.90 | 54.50 | 55.30 |
PBIDT | (0.50) | (7.70) | (10) | 11.70 | (15) |
Interest | 10.10 | 11.60 | 8.62 | 9.51 | 9.21 |
PBDT | (11) | (19) | (19) | 2.20 | (24) |
Depreciation | 4.95 | 4.45 | 4.35 | 4.53 | 4.13 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | -- | -- | -- | -- | (0.40) |
Deferred Tax | 2.82 | -- | -- | -- | -- |
Reported Profit After Tax | (18) | (24) | (23) | (2.30) | (27) |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | (18) | (24) | (23) | (2.30) | (27) |
Extra-ordinary Items | -- | -- | -- | -- | -- |
Adjusted Profit After Extra-ordinary item | (18) | (24) | (23) | (2.30) | (27) |
EPS (Unit Curr.) | (2.20) | (2.90) | (2.80) | (0.30) | (3.30) |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 16.60 | 16.60 | 16.60 | 16.60 | 16.60 |
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(%) | (0.80) | (14) | (19) | 17.90 | (37) |
PBDTM(%) | (17) | (34) | (35) | 3.37 | (61) |
PATM(%) | (30) | (42) | (43) | (3.60) | (70) |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity