Zensar Technologies Financial Statements

Zensar Technologies Profit & Loss Statement

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (9.60) 34.60 1.71 3.51
Op profit growth 35.10 38.90 (4.40) (13)
EBIT growth 22.80 16.60 4.71 (16)
Net profit growth 13.90 9.06 2.84 (19)
Profitability ratios (%)        
OPM 18.10 12.10 11.70 12.50
EBIT margin 14.20 10.40 12 11.70
Net profit margin 7.93 6.30 7.77 7.69
RoCE 22 20.70 22.10 22.90
RoNW 3.38 3.50 3.85 4.29
RoA 3.08 3.12 3.56 3.76
Per share ratios ()        
EPS 13.60 12.10 54.80 52.30
Dividend per share 3.60 2.80 12 12
Cash EPS 5.55 4.62 39.20 41.50
Book value per share 104 92.70 371 328
Valuation ratios        
P/E 20.20 7.18 3.29 3.54
P/CEPS 49.40 18.70 4.59 4.46
P/B 2.64 0.93 0.49 0.56
EV/EBIDTA 7.73 2.96 8.77 9.74
Payout (%)        
Dividend payout -- -- 22.30 11.10
Tax payout (26) (28) (30) (32)
Liquidity ratios        
Debtor days 60.50 57.10 69 64.10
Inventory days 4.54 8.73 12.80 14.20
Creditor days (29) (23) (24) (24)
Leverage ratios        
Interest coverage (10) (7.20) (17) (41)
Net debt / equity (0.30) (0.10) (0.10) (0.10)
Net debt / op. profit (1) (0.40) (0.50) (0.50)
Cost breakup ()        
Material costs (3.10) (3.80) (3.10) (4.70)
Employee costs (57) (56) (55) (52)
Other costs (22) (28) (30) (31)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 3,781 4,182 3,108 3,056
yoy growth (%) (9.60) 34.60 1.71 3.51
Raw materials (118) (157) (96) (143)
As % of sales 3.13 3.75 3.10 4.68
Employee costs (2,153) (2,347) (1,705) (1,596)
As % of sales 56.90 56.10 54.90 52.20
Other costs (826) (1,170) (941) (935)
As % of sales 21.80 28 30.30 30.60
Operating profit 685 507 365 382
OPM 18.10 12.10 11.70 12.50
Depreciation (175) (159) (65) (49)
Interest expense (54) (61) (23) (8.80)
Other income 25.50 88.40 74.40 24.10
Profit before tax 482 376 352 349
Taxes (126) (104) (105) (110)
Tax rate (26) (28) (30) (32)
Minorities and other (7) (8.20) (5) (3.50)
Adj. profit 349 263 242 235
Exceptional items (49) -- -- --
Net profit 300 263 242 235
yoy growth (%) 13.90 9.06 2.84 (19)
NPM 7.93 6.30 7.77 7.69
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 482 376 352 349
Depreciation (175) (159) (65) (49)
Tax paid (126) (104) (105) (110)
Working capital 635 650 336 354
Other operating items -- -- -- --
Operating cashflow 816 763 517 544
Capital expenditure 960 1,091 152 (76)
Free cash flow 1,776 1,854 670 468
Equity raised 2,402 2,316 2,123 2,117
Investments 492 231 232 94.10
Debt financing/disposal (192) 208 (61) 112
Dividends paid -- -- 53.90 22.40
Other items -- -- -- --
Net in cash 4,477 4,608 3,018 2,814
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 45.10 45.10 45 45
Preference capital -- -- -- --
Reserves 2,297 2,045 1,897 1,624
Net worth 2,342 2,090 1,942 1,669
Minority interest
Debt -- 332 300 9.35
Deferred tax liabilities (net) 12.10 40.80 31.10 39.20
Total liabilities 2,383 2,486 2,291 1,731
Fixed assets 1,133 1,334 962 598
Intangible assets
Investments 517 278 115 275
Deferred tax asset (net) 61.20 90.50 75.80 70.10
Net working capital (27) 267 812 582
Inventories -- 94.10 98.50 106
Inventory Days -- 8.22 -- 12.40
Sundry debtors 589 666 876 642
Debtor days 56.80 58.10 -- 75.40
Other current assets 447 657 668 438
Sundry creditors (223) (272) (301) (184)
Creditor days 21.50 23.80 -- 21.60
Other current liabilities (839) (878) (529) (420)
Cash 699 517 326 207
Total assets 2,383 2,486 2,291 1,731
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020
Gross Sales 937 876 934 979 991
Excise Duty -- -- -- -- --
Net Sales 937 876 934 979 991
Other Operating Income -- -- -- -- --
Other Income 18.40 6.60 45 (3.90) 18
Total Income 955 883 979 976 1,009
Total Expenditure ** 764 705 749 884 848
PBIDT 191 178 230 91.50 161
Interest 8.90 12.20 13 13.20 15.20
PBDT 182 166 217 78.40 146
Depreciation 42.60 44.50 42.60 43.20 44.40
Minority Interest Before NP -- -- -- -- --
Tax 33.60 (4.60) 39.50 39.30 32.60
Deferred Tax 3.30 35.50 (3.90) (6.50) (6.10)
Reported Profit After Tax 103 90.60 139 2.29 74.90
Minority Interest After NP 1.60 2.30 1.28 1.80 1.60
Net Profit after Minority Interest 101 88.30 138 0.49 73.30
Extra-ordinary Items -- (0.40) 31.10 10.60 --
Adjusted Profit After Extra-ordinary item 101 88.70 107 (10) 73.30
EPS (Unit Curr.) 4.48 3.92 6.12 0.02 3.25
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- 60 -- --
Equity 45.10 45.10 45.10 45.10 45.10
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(%) 20.40 20.30 24.70 9.34 16.20
PBDTM(%) 19.40 18.90 23.30 8 14.70
PATM(%) 11 10.30 14.90 0.23 7.56
Open ZERO Brokerage Demat Account