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 | - | - | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | -- | -- | -- | -- |
| Op profit growth | -- | -- | -- | -- |
| EBIT growth | -- | -- | -- | -- |
| Net profit growth | -- | -- | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 12.80 | -- | -- | -- |
| EBIT margin | 10.50 | -- | -- | -- |
| Net profit margin | 3.70 | -- | -- | -- |
| RoCE | -- | -- | -- | -- |
| RoNW | -- | -- | -- | -- |
| RoA | -- | -- | -- | -- |
| Per share ratios () | ||||
| EPS | 24.30 | -- | -- | -- |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | 4.47 | -- | -- | -- |
| Book value per share | 311 | -- | -- | -- |
| Valuation ratios | ||||
| P/E | -- | -- | -- | -- |
| P/CEPS | -- | -- | -- | -- |
| P/B | -- | -- | -- | -- |
| EV/EBIDTA | -- | -- | -- | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (14) | -- | -- | -- |
| Liquidity ratios | ||||
| Debtor days | -- | -- | -- | -- |
| Inventory days | -- | -- | -- | -- |
| Creditor days | -- | -- | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (35) | -- | -- | -- |
| Net debt / equity | 0.01 | -- | -- | -- |
| Net debt / op. profit | 0.02 | -- | -- | -- |
| Cost breakup () | ||||
| Material costs | (64) | -- | -- | -- |
| Employee costs | (14) | -- | -- | -- |
| Other costs | (9.40) | -- | -- | -- |
| Y/e 31 Mar( In .Cr) | Mar-2021 | - | - | - |
|---|---|---|---|---|
| Revenue | 428 | -- | -- | -- |
| yoy growth (%) | -- | -- | -- | -- |
| Raw materials | (274) | -- | -- | -- |
| As % of sales | 64.20 | -- | -- | -- |
| Employee costs | (58) | -- | -- | -- |
| As % of sales | 13.60 | -- | -- | -- |
| Other costs | (40) | -- | -- | -- |
| As % of sales | 9.40 | -- | -- | -- |
| Operating profit | 54.70 | -- | -- | -- |
| OPM | 12.80 | -- | -- | -- |
| Depreciation | (13) | -- | -- | -- |
| Interest expense | (1.30) | -- | -- | -- |
| Other income | 3.09 | -- | -- | -- |
| Profit before tax | 43.50 | -- | -- | -- |
| Taxes | (6.20) | -- | -- | -- |
| Tax rate | (14) | -- | -- | -- |
| Minorities and other | 0.26 | -- | -- | -- |
| Adj. profit | 37.60 | -- | -- | -- |
| Exceptional items | (22) | -- | -- | -- |
| Net profit | 15.80 | -- | -- | -- |
| yoy growth (%) | -- | -- | -- | -- |
| NPM | 3.70 | -- | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | - | - | - |
|---|---|---|---|---|
| Profit before tax | 43.50 | -- | -- | -- |
| Depreciation | (13) | -- | -- | -- |
| Tax paid | (6.20) | -- | -- | -- |
| Working capital | -- | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | -- | -- | -- | -- |
| Capital expenditure | -- | -- | -- | -- |
| Free cash flow | -- | -- | -- | -- |
| Equity raised | -- | -- | -- | -- |
| Investments | -- | -- | -- | -- |
| Debt financing/disposal | -- | -- | -- | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | -- | -- | -- | -- |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 6.41 | 6.41 | 6.41 | 8.53 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 193 | 203 | 187 | 117 |
| Net worth | 199 | 210 | 194 | 125 |
| Minority interest | ||||
| Debt | 32.40 | 28.90 | 31.80 | 57.40 |
| Deferred tax liabilities (net) | 2.27 | 2.42 | 2.39 | 2.07 |
| Total liabilities | 234 | 241 | 228 | 185 |
| Fixed assets | 96 | 70.30 | 68.80 | 139 |
| Intangible assets | ||||
| Investments | 23.10 | 116 | 122 | 22.60 |
| Deferred tax asset (net) | 1.59 | 3.08 | 2.89 | 2.81 |
| Net working capital | 81.90 | 33 | 20.60 | 12.40 |
| Inventories | 41.50 | 49.30 | 19 | 35.10 |
| Inventory Days | 35.40 | -- | -- | -- |
| Sundry debtors | 79.40 | 63.90 | 61.70 | 66.60 |
| Debtor days | 67.80 | -- | -- | -- |
| Other current assets | 25 | 19.60 | 12.50 | 18.20 |
| Sundry creditors | (40) | (84) | (60) | (91) |
| Creditor days | 34.40 | -- | -- | -- |
| Other current liabilities | (24) | (16) | (13) | (17) |
| Cash | 31.10 | 18.40 | 13.20 | 7.66 |
| Total assets | 234 | 241 | 228 | 185 |
| Particulars ( Rupees In Crores.) | Dec-2021 | Dec-2020 | Dec-2019 | - | - |
|---|---|---|---|---|---|
| Gross Sales | 344 | 321 | 255 | -- | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 344 | 321 | 255 | -- | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 3.70 | 7.95 | 1.91 | -- | -- |
| Total Income | 348 | 329 | 257 | -- | -- |
| Total Expenditure ** | 305 | 305 | 225 | -- | -- |
| PBIDT | 42.30 | 24.10 | 31.40 | -- | -- |
| Interest | 1.13 | 0.97 | 1.74 | -- | -- |
| PBDT | 41.20 | 23.10 | 29.70 | -- | -- |
| Depreciation | 9.25 | 9.61 | 6.63 | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 8.42 | 2.33 | 7.18 | -- | -- |
| Deferred Tax | 0.19 | 1.51 | 0.13 | -- | -- |
| Reported Profit After Tax | 23.30 | 9.67 | 15.80 | -- | -- |
| Minority Interest After NP | -- | (0.30) | -- | -- | -- |
| Net Profit after Minority Interest | 23.30 | 9.94 | 15.80 | -- | -- |
| Extra-ordinary Items | -- | (15) | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 23.30 | 25.40 | 15.80 | -- | -- |
| EPS (Unit Curr.) | 11.60 | 5.46 | 8.65 | -- | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 6.41 | 6.41 | 6.41 | -- | -- |
| 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(%) | 12.30 | 7.51 | 12.30 | -- | -- |
| PBDTM(%) | 12 | 7.21 | 11.60 | -- | -- |
| PATM(%) | 6.78 | 3.01 | 6.18 | -- | -- |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
