All items in INR unless specified | FY17 | FY18 | FY19 | FY20 | FY21 |
---|---|---|---|---|---|
Equity And Liabilities | 436.28 | 552.48 | 661.01 | 729.05 | 706.53 |
Shareholder’s Funds | 235.84 | 313.07 | 413.41 | 484.29 | 509.24 |
Share Capital | 11.24 | 13.89 | 18.19 | 18.19 | 18.28 |
Reserve sAnd Surplus | 224.60 | 299.18 | 395.22 | 466.10 | 490.96 |
Money Received against SW | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Application Money Pending Allotment | - | - | - | - | - |
Non current Liabilities | 69.86 | 79.96 | 87.45 | 84.77 | 87.90 |
Long Term Borrowings | - | - | - | - | - |
Long Term Provisions | 5.17 | 4.09 | 4.09 | 4.09 | 6.56 |
Deferred Ta xLiabilities Net | 14.70 | 19.48 | 22.42 | 16.09 | 23.84 |
Other Long Term Liabilities | 50.00 | 56.38 | 60.94 | 64.58 | 57.50 |
FCMITDA Liability Account | - | - | - | - | - |
Current Liabilities | 130.59 | 159.45 | 160.14 | 159.99 | 109.39 |
Short Term Borrowings | 4.30 | 15.03 | 22.38 | 23.89 | 11.87 |
Trade Payables | 99.89 | 118.78 | 123.94 | 123.64 | 91.35 |
Other Current Liabilities | 23.38 | 21.55 | 9.72 | 8.37 | 4.74 |
Short Term Provisions | 3.02 | 4.09 | 4.09 | 4.09 | 1.43 |
Assets | 436.28 | 552.48 | 661.01 | 729.05 | 706.53 |
Non current Assets | 179.97 | 212.29 | 273.85 | 320.11 | 325.65 |
Fixed Assets | 161.45 | 190.52 | 225.18 | 266.95 | 251.41 |
Tangible Assets | 151.92 | 179.11 | 175.06 | 234.74 | 219.39 |
Intangible Assets | 5.65 | 5.54 | 27.36 | 26.42 | 25.01 |
Tangible Assets CWIP | 3.88 | 5.87 | 22.76 | 5.78 | 7.01 |
Intangibles Under Development or WIP | - | - | - | - | - |
Pre producing Properties | - | - | - | - | - |
Producing Properties | - | - | - | - | - |
Non current Investments | - | 0.01 | 7.60 | 17.62 | 17.86 |
Deferred Tax AssetsNet | - | - | - | - | - |
Long Term Loans And Advances | 18.52 | 21.76 | 36.69 | 15.10 | 43.49 |
Deferred Government Grants | - | - | - | - | - |
FCMITDA Asset Account | - | - | - | - | - |
Other Non CurrentAssets | - | - | 4.38 | 20.44 | 12.89 |
CurrentAssets | 256.31 | 340.18 | 387.15 | 408.94 | 380.88 |
Current Investments | 3.17 | 18.90 | 37.27 | 114.76 | 111.32 |
Inventories | 86.22 | 96.79 | 109.14 | 116.76 | 111.05 |
Trade Receivables | 81.48 | 119.85 | 119.45 | 67.80 | 49.24 |
Cash And BankBalances | 31.49 | 43.20 | 30.10 | 13.88 | 41.29 |
Short Term Loans And Advances | 45.24 | 60.26 | 90.63 | - | - |
Other Current Assets | 8.71 | 1.20 | 0.57 | 95.75 | 67.99 |
All items in INR unless specified | FY17 | FY18 | FY19 | FY20 | FY21 |
---|---|---|---|---|---|
Revenue | 1038.76 | 1118.14 | 1046.63 | 968.03 | 777.44 |
RevenueFromOperations | 1034.15 | 1105.70 | 1120.88 | 959.04 | 768.51 |
RevenueFromSaleOfProducts | 1028.57 | 1096.84 | 1120.88 | 943.84 | 757.83 |
RevenueFromSaleOfServices | - | - | - | - | - |
OtherOperatingRevenues | 5.58 | 8.86 | - | 15.20 | 10.68 |
OtherIncome | 4.62 | 12.44 | -74.25 | 8.99 | 8.93 |
ServiceTaxCollected | - | - | - | - | - |
OtherDutiesTaxesCollected | - | - | - | - | - |
PurchasesOfStockInTrade | 111.56 | 137.89 | 152.45 | 110.32 | 74.17 |
CostOfMaterialsConsumed | 433.53 | 459.91 | 443.83 | 398.10 | 340.56 |
Changes In Inventories Of FG, WIP And SIT | -10.81 | -9.61 | -9.09 | -7.24 | 12.66 |
ExciseDuty | 57.35 | - | - | - | - |
EmployeeBenefitExpense | 52.62 | 61.37 | 68.81 | 76.76 | 60.54 |
FinanceCosts | 3.76 | 4.05 | 5.81 | 5.77 | 2.30 |
Depreciation And Amortisation Expense | 12.11 | 14.35 | 18.56 | 26.10 | 24.78 |
OtherExpenses | 345.02 | 318.65 | 242.50 | 256.80 | 181.08 |
PBT before Extraordinary Item | 90.97 | 131.54 | 123.77 | 101.43 | 61.16 |
ExceptionalItemsBeforeTax | - | - | - | - | -20.19 |
ExtraordinaryItemsBeforeTax | - | - | - | - | - |
ProfitBeforeTax | 90.97 | 131.54 | 123.77 | 101.43 | 61.16 |
CurrentTax | 28.50 | 42.61 | 27.42 | 24.06 | 16.22 |
DeferredTax | 1.99 | 4.78 | 21.40 | -6.33 | 7.74 |
TaxExpense | 30.49 | 47.39 | 48.82 | 17.73 | 23.96 |
PAT from Continuing Operation | 60.48 | 84.14 | 74.95 | 83.69 | 37.20 |
PBT from Discontinuing Operation | - | - | - | - | - |
Tax Of Discontinuing Operations | - | - | - | - | - |
Profit Loss From Discontinuing Operation After Tax | - | - | - | - | - |
ProfitLossForPeriod | 60.48 | 84.14 | 74.95 | 83.69 | 37.20 |
BasicEarningPerEquityShare | - | - | - | - | - |
DilutedEarningsPerEquityShare | - | - | - | - | - |
All items in INR unless specified | FY17 | FY18 | FY19 | FY20 | FY21 |
---|---|---|---|---|---|
PBT before Extraordinary Item | 90.97 | 131.54 | 123.77 | 101.43 | 61.16 |
Adjustments For Depreciation And Amortisation Expense | 12.11 | 14.35 | 18.56 | 26.10 | 24.78 |
Adjustments For Finance Costs | 3.76 | 4.05 | -5.81 | 5.77 | 2.30 |
Dividends Received Classified As Operating Activities | - | - | - | - | - |
Interest Paid Classified As Operating Activities | 1.56 | - | - | - | - |
Interest Received Classified As Operating Activities | -0.16 | - | - | -1.83 | -2.51 |
Adjustments For Impairment Loss Reversal | - | - | - | - | - |
Adjustments For Unrealised Foreign Exchange Losses Gains | -0.88 | 0.13 | 0.01 | - | - |
Adjustments For Dividend Income | 1.56 | 0.07 | 3.12 | 2.93 | - |
Adjustments For Share based Payments | - | - | - | - | - |
Proceeds From Operating Extraordinary Items | - | - | - | - | - |
Payment For Operating Extraordinary Items | - | - | - | - | - |
Other Items classified as Operating Activities | - | - | -4.76 | 4.73 | 25.62 |
Other Adjustments For Investing Or Financing Items | - | - | - | - | - |
Other Adjustments For Non-cash Items | - | - | -1.01 | -0.07 | - |
Other Adjustments To Reconcile Profit Loss | 0.99 | -5.62 | -0.71 | -2.93 | -4.59 |
Total Adjustments To Profit Loss | -34.62 | -34.69 | -16.12 | 54.13 | 12.44 |
Share of P&L from FIRM/AOP/LLP | - | - | - | - | - |
Total Adjustments For Reconcile Profit/Loss | -34.62 | -34.69 | -16.12 | 54.13 | 12.44 |
Adjustments For Decrease Increase In Inventories | -17.20 | -10.57 | 12.35 | -7.62 | 5.71 |
Adjustments For Decrease Increase In Trade Receivables | -16.44 | -38.92 | 1.12 | 45.95 | 16.04 |
Adjustments For Decrease Increase In Other Current Assets | -4.35 | -21.11 | -26.98 | -4.09 | 30.78 |
Adjustments For Increase Decrease In Trade Payables | 15.79 | 24.32 | -5.15 | -0.30 | -32.29 |
Adjustments For Change In Other CL | -0.19 | -11.47 | 9.70 | -7.45 | 0.75 |
Adjustments For Provisions | 4.64 | -0.00 | -0.10 | - | -0.20 |
Total Adjustments For Working Capital | -49.54 | - | - | - | - |
Taxes Paid Classified As Operating Activities | 26.64 | 34.68 | 49.06 | 31.15 | 11.54 |
Net CashFlows From Used In Operating Activities | 29.70 | 62.17 | 53.84 | 127.30 | 85.16 |
Cash Flows From Losing Control of Subsidiaries | - | - | - | - | - |
Cash Flows Used In Obtaining Control of Subsidiaries | - | - | - | - | - |
Other Receipts From Sales Of Financial Instruments | - | - | - | - | - |
Other Payments to Acquire Financial Instruments | - | - | - | - | - |
Other Receipts From Sales Of Interests In JV | - | - | - | - | - |
Other Payments to Acquire Interests In JV | - | - | - | - | - |
Receipt from Share of P&L from FIRM/AOP/LLP | - | - | - | - | - |
Payment For Investment in FIRM/AOP/LLP | - | - | - | - | - |
Proceeds From Sales Of Tangible Assets | -23.17 | -43.29 | 0.12 | 0.47 | 1.50 |
Purchase Of Tangible Assets | - | - | - | - | - |
Proceeds From Sales Of Intangible Assets | - | - | - | - | - |
Purchase Of Intangible Assets | - | - | - | - | - |
Advances And Loans Made To Other Parties | - | - | - | - | - |
Receipt from Repayment Of Advances And Loans | - | - | - | - | - |
Cash Payments For Future/options Contracts | - | - | - | - | - |
Cash Receipts From Future/Options Contracts | - | - | - | - | - |
Dividends Received/Classified As Investing Activities | 1.56 | 0.07 | 0.32 | 2.93 | 4.59 |
Interest Received/Classified As Investing Activities | 0.16 | 0.55 | 4.30 | 1.83 | 2.51 |
Taxes Paid/Classified As Investing Activities | - | - | - | - | - |
Other Cash Flows Classified As Investing Activities | 0.42 | 6.16 | -38.09 | -131.42 | -39.31 |
Proceeds From Government Grants as Investing Activities | - | - | - | - | - |
Proceeds From Investing Extraordinary Items | - | - | - | - | - |
Payment For Investing Extraordinary Items | - | - | - | - | - |
Net Cash Flows From Used In Investing Activities | -20.86 | -52.07 | -59.31 | -126.19 | -30.71 |
Proceeds From Issuing Shares | - | - | - | - | - |
Proceeds From Issuing Other Equity Instruments | - | - | - | - | - |
Proceeds From Issuing Debentures Notes Bonds Etc | - | - | - | - | - |
Proceeds From Borrowings | 3.07 | 11.20 | - | 1.51 | -12.02 |
Repayments Of Borrowings | 0.11 | - | -7.35 | -1.51 | - |
Dividends Paid Classified As Financing Activities | 4.11 | 5.62 | 6.93 | 10.91 | 12.79 |
Interest Paid Classified As Financing Activities | 2.81 | 2.80 | 5.85 | 5.77 | 2.30 |
Taxes Paid Classified As Financing Activities | - | 1.14 | 1.41 | 2.24 | - |
Other Cash Flows Classified As Financing Activities | -0.84 | -1.14 | - | - | - |
Proceeds From Financial Extraordinary Items | - | - | - | - | - |
Payment For Financial Extraordinary Items | - | - | - | - | - |
Net Cash Flows From Used In Financing Activities | -4.80 | 1.64 | -6.84 | -17.42 | -27.11 |
Net Change Before Effect Of Exchange Rate | 4.04 | 11.74 | -12.31 | -16.31 | 27.34 |
Effect Of Exchange Rate Changes | - | - | - | - | - |
Net Increase Decrease In Cash And Cash Equivalents | 4.04 | 11.74 | -12.31 | -16.31 | 27.34 |
Cash And Cash Equivalents Cash Flow Statement | 29.35 | 41.09 | 28.78 | 12.47 | 39.81 |
Bank Overdrafts Classified As Cash Equivalents | - | - | - | - | - |
Other Differences To Cash And Cash Equivalents | - | - | - | - | - |
Total Cash And Cash Equivalents | 29.35 | 41.09 | 28.78 | 12.47 | 39.81 |
All items in INR unless specified | FY17 | FY18 | FY19 | FY20 | FY21 |
---|---|---|---|---|---|
EBIT Growth | 1034149500000 | - | - | 7.12 | 768514100000 |
PAT Margin | 6.16 | 7.53 | 7.16 | 8.65 | 4.78 |
EBDITA Margin | 10.47 | 12.30 | 21.25 | 19.90 | 12.80 |
EBDITA Growth | - | - | - | 54.97 | - |
EPS Growth | 2704.00 | - | - | - | 1033.00 |
Return On Equity | 25.64 | 26.88 | 18.13 | 17.28 | 7.30 |
ROCE | 30.99 | 34.50 | 25.87 | 18.84 | 10.63 |
Operating Cash Margin | 2.87 | 5.62 | 4.80 | 12.39 | 11.08 |
Interest Coverage | 25.32 | 33.51 | 22.32 | 18.58 | 36.38 |
Debt Equity Ratio | - | - | - | - | - |
Current Ratio | 1.96 | 2.13 | 2.42 | 2.56 | 3.48 |
Leverage TOLTNW | 0.87 | 0.78 | 0.64 | 0.53 | 0.41 |
Asset Turnover Ratio | 4.50 | 2.02 | 1.58 | 1.33 | 2.20 |
Inventory T/O Ratio | 12.39 | 6.08 | 5.38 | 4.29 | 7.70 |
WC T/O Ratio | 15.61 | 6.19 | 4.61 | 3.89 | 5.73 |
Trade Payable Days | 34.12 | 73.71 | 77.04 | 89.80 | 39.01 |
Debtors O/S Days | 14.38 | 39.56 | 38.90 | 24.02 | 11.69 |
Inventory Holding Days | 29.45 | 60.06 | 67.84 | 84.80 | 47.42 |
Cash Conversion Cycle | 9.71 | 25.92 | 29.69 | 19.02 | 69.82 |
Cash Generating Power | 7.35 | 5.30 | -4.37 | -7.80 | 3.11 |
FreeCashFlow% | 100.00 | 74.69 | 51.78 | 31.26 | 100 |
Capex Coverage Ratio | 297032000 | 3.95 | 2.07 | 1.45 | - |
STL Coverage Ratio | 6.90 | 4.14 | 2.41 | 5.33 | 7.17 |