Zenith Steel Pipes & Industries Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (40) | 8.11 | 71.50 | 8.89 |
| Op profit growth | (32) | 121 | (49) | (36) |
| EBIT growth | (28) | 34.30 | 17.70 | (62) |
| Net profit growth | (31) | 23.70 | 1.65 | (54) |
| Profitability ratios (%) | ||||
| OPM | (28) | (25) | (12) | (41) |
| EBIT margin | (23) | (19) | (16) | (23) |
| Net profit margin | (28) | (24) | (21) | (36) |
| RoCE | (27) | (17) | (11) | (8.20) |
| RoNW | 3.73 | 9.48 | 11.60 | 21.30 |
| RoA | (8.10) | (5.20) | (3.60) | (3.20) |
| Per share ratios () | ||||
| EPS | -- | -- | -- | -- |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | (2.80) | (3.70) | (3) | (3) |
| Book value per share | (19) | (9.80) | (6.70) | (4.20) |
| Valuation ratios | ||||
| P/E | -- | -- | -- | -- |
| P/CEPS | (0.20) | (0.50) | (0.20) | (0.20) |
| P/B | -- | (0.20) | (0.10) | (0.10) |
| EV/EBIDTA | (17) | (12) | (17) | (20) |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | -- | -- | -- | 4.77 |
| Liquidity ratios | ||||
| Debtor days | 225 | 261 | 274 | 424 |
| Inventory days | 16.80 | 18.20 | 36.90 | 63.80 |
| Creditor days | (186) | (121) | (107) | (100) |
| Leverage ratios | ||||
| Interest coverage | 5.08 | 4.26 | 2.82 | 1.99 |
| Net debt / equity | (1) | (2.30) | (3.40) | (5.20) |
| Net debt / op. profit | (8.50) | (6.90) | (16) | (7.70) |
| Cost breakup () | ||||
| Material costs | (60) | (86) | (80) | (76) |
| Employee costs | (9.60) | (5.30) | (4.40) | (8.10) |
| Other costs | (59) | (33) | (28) | (57) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Revenue | 101 | 170 | 157 | 91.50 |
| yoy growth (%) | (40) | 8.11 | 71.50 | 8.89 |
| Raw materials | (61) | (147) | (125) | (70) |
| As % of sales | 59.90 | 86.40 | 79.70 | 76 |
| Employee costs | (9.70) | (9) | (6.90) | (7.40) |
| As % of sales | 9.57 | 5.33 | 4.40 | 8.06 |
| Other costs | (60) | (56) | (44) | (52) |
| As % of sales | 58.80 | 33.10 | 28 | 56.60 |
| Operating profit | (29) | (42) | (19) | (37) |
| OPM | (28) | (25) | (12) | (41) |
| Depreciation | (8.90) | (7.30) | (6.20) | (6.10) |
| Interest expense | (4.70) | (7.70) | (8.70) | (10) |
| Other income | 13.80 | 16.80 | 0.92 | 22.50 |
| Profit before tax | (28) | (40) | (33) | (31) |
| Taxes | -- | -- | -- | (1.50) |
| Tax rate | -- | -- | -- | 4.77 |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | (28) | (40) | (33) | (33) |
| Exceptional items | -- | (0.60) | (0.10) | -- |
| Net profit | (28) | (41) | (33) | (33) |
| yoy growth (%) | (31) | 23.70 | 1.65 | (54) |
| NPM | (28) | (24) | (21) | (36) |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Profit before tax | (28) | (40) | (33) | (31) |
| Depreciation | (8.90) | (7.30) | (6.20) | (6.10) |
| Tax paid | -- | -- | -- | (1.50) |
| Working capital | (369) | (224) | (221) | (83) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | (406) | (272) | (260) | (122) |
| Capital expenditure | 25.40 | 25.40 | 7.03 | 4.70 |
| Free cash flow | (381) | (247) | (253) | (117) |
| Equity raised | (187) | (52) | (71) | (236) |
| Investments | (1) | -- | -- | -- |
| Debt financing/disposal | 186 | 226 | 151 | 77 |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | (383) | (73) | (172) | (276) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Equity capital | 131 | 131 | 131 | 131 |
| Preference capital | -- | -- | -- | -- |
| Reserves | (383) | (373) | (260) | (219) |
| Net worth | (251) | (242) | (129) | (88) |
| Minority interest | ||||
| Debt | 247 | 283 | 296 | 300 |
| Deferred tax liabilities (net) | 5.05 | 5.05 | 6.71 | 6.71 |
| Total liabilities | 0.71 | 46.50 | 174 | 219 |
| Fixed assets | 65.90 | 89 | 93.10 | 105 |
| Intangible assets | ||||
| Investments | 0.01 | 0.01 | 0.01 | 0.01 |
| Deferred tax asset (net) | -- | -- | 1.66 | 1.66 |
| Net working capital | (68) | (47) | 75.10 | 109 |
| Inventories | 5.35 | 0.97 | 3.96 | 12.90 |
| Inventory Days | 19.30 | -- | 8.52 | 30.10 |
| Sundry debtors | 8.82 | 36.10 | 116 | 126 |
| Debtor days | 31.80 | -- | 250 | 293 |
| Other current assets | 97.10 | 106 | 129 | 106 |
| Sundry creditors | (54) | (69) | (79) | (62) |
| Creditor days | 195 | -- | 169 | 144 |
| Other current liabilities | (125) | (120) | (95) | (74) |
| Cash | 2.77 | 4.54 | 4.31 | 2.78 |
| Total assets | 0.70 | 46.50 | 174 | 219 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Sep-2020 | Jun-2020 | Mar-2020 | Dec-2019 | Sep-2019 |
|---|---|---|---|---|---|
| Gross Sales | 20.90 | 14.40 | 17.90 | 29 | 27.40 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 20.90 | 14.40 | 17.90 | 29 | 27.40 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 0.52 | 0.16 | 13.80 | (0.20) | 0.30 |
| Total Income | 21.40 | 14.60 | 31.70 | 28.80 | 27.70 |
| Total Expenditure ** | 25.80 | 18.40 | 48.50 | 25.20 | 29.90 |
| PBIDT | (4.40) | (3.80) | (17) | 3.59 | (2.10) |
| Interest | 0.66 | 0.87 | 0.26 | 1.13 | 1.34 |
| PBDT | (5.10) | (4.70) | (17) | 2.46 | (3.50) |
| Depreciation | 0.67 | 0.68 | 4.38 | 1.51 | 0.68 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | -- | -- | -- | -- | -- |
| Deferred Tax | -- | -- | -- | -- | -- |
| Reported Profit After Tax | (5.80) | (5.40) | (21) | 0.95 | (4.10) |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | (5.80) | (5.40) | (21) | 0.95 | (4.10) |
| Extra-ordinary Items | -- | -- | 0.19 | -- | (0.20) |
| Adjusted Profit After Extra-ordinary item | (5.80) | (5.40) | (22) | 0.95 | (4) |
| EPS (Unit Curr.) | (0.40) | (0.40) | (1.60) | 0.07 | (0.30) |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 131 | 131 | 131 | 131 | 131 |
| 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(%) | (21) | (27) | (94) | 12.40 | (7.70) |
| PBDTM(%) | (24) | (33) | (95) | 8.49 | (13) |
| PATM(%) | (28) | (37) | (120) | 3.28 | (15) |
