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 | Mar-2020 | Sep-2019 | Mar-2019 | Sep-2018 |
---|---|---|---|---|---|
Gross Sales | 35.30 | 46.80 | 54.50 | 86.60 | 97.10 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 35.30 | 46.80 | 54.50 | 86.60 | 97.10 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.67 | 12.20 | 0.39 | 12.10 | 1.72 |
Total Income | 35.90 | 59 | 54.90 | 98.60 | 98.80 |
Total Expenditure ** | 44.20 | 74 | 58.10 | 185 | 120 |
PBIDT | (8.30) | (15) | (3.20) | (86) | (21) |
Interest | 1.53 | 1.25 | 3.27 | 3.75 | 3.54 |
PBDT | (9.80) | (16) | (6.50) | (90) | (24) |
Depreciation | 1.35 | 4.29 | 1.36 | 3.01 | 3 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | -- | -- | -- | -- | -- |
Deferred Tax | -- | -- | -- | -- | -- |
Reported Profit After Tax | (11) | (21) | (7.80) | (93) | (27) |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | (11) | (21) | (7.80) | (93) | (27) |
Extra-ordinary Items | -- | 0.19 | (0.20) | (6.30) | (0.30) |
Adjusted Profit After Extra-ordinary item | (11) | (21) | (7.70) | (86) | (27) |
EPS (Unit Curr.) | (0.90) | -- | (0.60) | -- | (2.10) |
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(%) | (23) | (32) | (5.90) | (99) | (22) |
PBDTM(%) | -- | -- | -- | -- | -- |
PATM(%) | (32) | (44) | (14) | (107) | (28) |