Y/e 31 Mar | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 19.30 | (4.80) | (28) | (1.90) |
Op profit growth | (573) | (153) | 6,404 | (86) |
EBIT growth | (140) | 167 | 141 | 25.50 |
Net profit growth | (136) | (1,091) | (89) | 211 |
Profitability ratios (%) | ||||
OPM | 9.23 | (2.30) | 4.19 | 0.05 |
EBIT margin | 2.20 | (6.50) | (2.30) | (0.70) |
Net profit margin | (7.60) | 25.30 | (2.40) | (15) |
RoCE | 1.06 | (2.60) | (0.90) | (0.40) |
RoNW | (1.70) | 5.67 | (0.60) | (4.90) |
RoA | (0.90) | 2.50 | (0.20) | (2) |
Per share ratios () | ||||
EPS | (19) | 62.60 | (3.90) | -- |
Dividend per share | -- | -- | -- | -- |
Cash EPS | (34) | 39.70 | (26) | (69) |
Book value per share | 267 | 305 | 241 | 258 |
Valuation ratios | ||||
P/E | (14) | 6.10 | (41) | -- |
P/CEPS | (7.70) | 9.61 | (6) | (9.80) |
P/B | 0.99 | 1.25 | 0.66 | 2.60 |
EV/EBIDTA | 17.60 | 101 | 33.10 | 87.70 |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | (58) | (64) | (60) | 9.08 |
Liquidity ratios | ||||
Debtor days | 104 | 146 | 142 | 92.60 |
Inventory days | 88.60 | 100 | 99.20 | 91 |
Creditor days | (108) | (108) | (104) | (56) |
Leverage ratios | ||||
Interest coverage | (0.20) | 0.71 | 0.24 | 0.11 |
Net debt / equity | 0.47 | 0.71 | 1.24 | 0.93 |
Net debt / op. profit | 6.01 | (38) | 27.80 | 1,457 |
Cost breakup () | ||||
Material costs | (39) | (42) | (42) | (46) |
Employee costs | (23) | (28) | (26) | (24) |
Other costs | (28) | (32) | (27) | (30) |
Y/e 31 Mar( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
---|---|---|---|---|
Revenue | 3,230 | 2,708 | 2,844 | 3,937 |
yoy growth (%) | 19.30 | (4.80) | (28) | (1.90) |
Raw materials | (1,267) | (1,137) | (1,203) | (1,798) |
As % of sales | 39.20 | 42 | 42.30 | 45.70 |
Employee costs | (749) | (763) | (743) | (937) |
As % of sales | 23.20 | 28.20 | 26.10 | 23.80 |
Other costs | (916) | (871) | (778) | (1,200) |
As % of sales | 28.40 | 32.20 | 27.40 | 30.50 |
Operating profit | 298 | (63) | 119 | 1.83 |
OPM | 9.23 | (2.30) | 4.19 | 0.05 |
Depreciation | (247) | (246) | (224) | (150) |
Interest expense | (299) | (249) | (276) | (255) |
Other income | 20 | 132 | 38.80 | 120 |
Profit before tax | (228) | (426) | (342) | (283) |
Taxes | 132 | 271 | 204 | (26) |
Tax rate | (58) | (64) | (60) | 9.08 |
Minorities and other | 35 | 983 | 68.70 | 58.60 |
Adj. profit | (61) | 828 | (69) | (250) |
Exceptional items | (183) | (142) | -- | (358) |
Net profit | (244) | 686 | (69) | (608) |
yoy growth (%) | (136) | (1,091) | (89) | 211 |
NPM | (7.60) | 25.30 | (2.40) | (15) |
Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
---|---|---|---|---|
Profit before tax | (228) | (426) | (342) | (283) |
Depreciation | (247) | (246) | (224) | (150) |
Tax paid | 132 | 271 | 204 | (26) |
Working capital | 380 | 30.40 | (1,181) | 207 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 36.60 | (371) | (1,543) | (251) |
Capital expenditure | 1,969 | 1,443 | 1,360 | 1,129 |
Free cash flow | 2,006 | 1,073 | (183) | 878 |
Equity raised | 3,436 | 2,529 | 4,738 | 6,335 |
Investments | (90) | (91) | (2.20) | (363) |
Debt financing/disposal | (1,173) | 39.20 | 2,354 | 3,041 |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | 4,179 | 3,550 | 6,907 | 9,891 |
Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 |
---|---|---|---|---|
Equity capital | 72 | 55 | 55.40 | 55.30 |
Preference capital | -- | -- | -- | 234 |
Reserves | 3,777 | 3,321 | 2,616 | 2,619 |
Net worth | 3,849 | 3,376 | 2,672 | 2,909 |
Minority interest | ||||
Debt | 2,198 | 2,674 | 3,582 | 3,141 |
Deferred tax liabilities (net) | 316 | 302 | 324 | 139 |
Total liabilities | 6,716 | 6,735 | 6,963 | 6,518 |
Fixed assets | 4,804 | 4,722 | 5,087 | 4,503 |
Intangible assets | ||||
Investments | -- | -- | 0.45 | 0.45 |
Deferred tax asset (net) | 861 | 672 | 722 | 381 |
Net working capital | 645 | 1,049 | 886 | 1,185 |
Inventories | 769 | 799 | 690 | 819 |
Inventory Days | 86.90 | 108 | 88.50 | -- |
Sundry debtors | 918 | 918 | 1,243 | 1,274 |
Debtor days | 104 | 124 | 159 | -- |
Other current assets | 773 | 645 | 461 | 525 |
Sundry creditors | (1,017) | (720) | (915) | (867) |
Creditor days | 115 | 97 | 117 | -- |
Other current liabilities | (798) | (593) | (593) | (567) |
Cash | 406 | 292 | 268 | 449 |
Total assets | 6,716 | 6,735 | 6,963 | 6,518 |
Particulars ( Rupees In Crores.) | Mar-2022 | Sep-2021 | Mar-2021 | Sep-2020 | Mar-2020 |
---|---|---|---|---|---|
Gross Sales | 1,508 | 1,722 | 1,396 | 1,312 | 1,436 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 1,508 | 1,722 | 1,396 | 1,312 | 1,436 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 13.20 | 6.85 | 466 | 1,010 | 128 |
Total Income | 1,522 | 1,728 | 1,862 | 2,322 | 1,564 |
Total Expenditure ** | 1,610 | 1,505 | 1,263 | 1,510 | 1,329 |
PBIDT | (88) | 223 | 599 | 812 | 235 |
Interest | 166 | 133 | 114 | 135 | 140 |
PBDT | (254) | 90.30 | 485 | 677 | 94.60 |
Depreciation | 121 | 126 | 133 | 113 | 117 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 6.89 | 31.10 | 270 | (78) | 26.20 |
Deferred Tax | (73) | (97) | 157 | (121) | (136) |
Reported Profit After Tax | (310) | 30.60 | (75) | 763 | 87.70 |
Minority Interest After NP | (45) | 9.77 | 2.57 | (0.60) | 29.80 |
Net Profit after Minority Interest | (265) | 20.80 | (78) | 764 | 57.90 |
Extra-ordinary Items | (183) | -- | 142 | (142) | -- |
Adjusted Profit After Extra-ordinary item | (82) | 20.80 | (220) | 906 | 57.90 |
EPS (Unit Curr.) | -- | 1.88 | -- | 69 | 5.23 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 72 | 55.40 | 55 | 55.40 | 55.40 |
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(%) | (5.90) | 13 | 42.90 | 61.90 | 16.40 |
PBDTM(%) | -- | -- | -- | -- | -- |
PATM(%) | (21) | 1.78 | (5.40) | 58.10 | 6.11 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity