Nifty

:

24273.80

Sensex

:

80334.81

-140.60 (-0.58%)
-411.97 (-0.51%)

Login

Nifty
Sensex

:
:

24273.80
80334.81

-140.60 (-0.58%)
-411.97 (-0.51%)

D.B. Corp Ltd.

Printing And Publishing

Rating :

N/A

BSE: 533151 | NSE: DBCORP

Watchlist

NSE BSE

244.70

06-Feb-2025

Open
High
Low
Previous Close

260.15
261.50
243.30
260.15

Volume
Traded Value (lacs)
52 Week High
52 Week Low

398482
987.54
403.90
189.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,972.79
10.71
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,023.03
5.83%
1.76

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.80
1.55
10.75

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.03
6.30
15.54

PAT CAGR (%)

10 Years
5 Years
3 Years

3.01
9.12
43.98

P:E (Median)

8 Years
5 Years
3 Years

12.23
12.16
12.67

P:BV (Average)

8 Years
5 Years
3 Years

1.77
1.44
1.82

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.06
5.60
6.31

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 23.9 26.09 28.1 31.81
P/E Ratio 12.73 11.66 10.83 9.57
Revenue 2295 2556 2755 3003
EBITDA 624 681 707 789
Net Income 426 485 517 566
ROA 15.3 14.3 15 15.1
P/B Ratio 2.44 2.21 2.01 1.79
ROE 20.41 19.96 19.59 20.04
FCFF 518.98 387.16 505.47 596.36
FCFF Yield 10.36 7.73 10.09 11.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 547.69 617.17 -11.26% 641.75 643.07 -0.21% 558.95 586.04 -4.62% 589.85 554.20 6.43%
Expenses 465.03 444.99 4.50% 464.84 461.09 0.81% 438.30 434.37 0.90% 425.39 437.69 -2.81%
EBITDA 82.66 172.19 -51.99% 176.90 181.98 -2.79% 120.65 151.67 -20.45% 164.46 116.50 41.17%
EBIDTM 15.09% 27.90% 27.57% 28.30% 21.59% 25.88% 27.88% 21.02%
Other Income 19.08 24.54 -22.25% 12.93 20.03 -35.45% 23.53 15.88 48.17% 26.37 19.39 36.00%
Interest 6.54 6.30 3.81% 5.70 6.81 -16.30% 6.71 5.66 18.55% 5.78 5.00 15.60%
Depreciation 24.38 28.89 -15.61% 24.41 28.91 -15.57% 27.16 28.95 -6.18% 27.71 27.28 1.58%
PBT 70.81 161.53 -56.16% 159.72 166.30 -3.96% 110.31 132.95 -17.03% 157.33 103.61 51.85%
Tax 18.44 38.98 -52.69% 41.84 43.40 -3.59% 27.77 32.71 -15.10% 39.50 24.87 58.83%
PAT 52.37 122.55 -57.27% 117.88 122.89 -4.08% 82.54 100.25 -17.67% 117.83 78.74 49.64%
PATM 9.56% 19.86% 18.37% 19.11% 14.77% 17.11% 19.98% 14.21%
EPS 2.94 6.88 -57.27% 6.62 6.90 -4.06% 4.63 5.63 -17.76% 6.61 4.42 49.55%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 547.66 617.13 -11.26% 642.65 644.71 -0.32% 558.95 586.04 -4.62% 589.85 554.20 6.43%
Expenses 465.07 445.04 4.50% 465.48 461.67 0.83% 438.30 434.37 0.90% 425.40 437.69 -2.81%
EBITDA 82.58 172.10 -52.02% 177.18 183.05 -3.21% 120.65 151.67 -20.45% 164.45 116.51 41.15%
EBIDTM 15.08% 27.89% 27.57% 28.39% 21.59% 25.88% 27.88% 21.02%
Other Income 19.13 24.62 -22.30% 12.99 20.05 -35.21% 23.57 15.90 48.24% 26.41 19.41 36.06%
Interest 6.54 6.30 3.81% 5.70 6.81 -16.30% 6.71 5.66 18.55% 5.78 5.00 15.60%
Depreciation 24.38 28.89 -15.61% 24.41 28.91 -15.57% 27.17 28.95 -6.15% 27.71 27.29 1.54%
PBT 70.79 161.52 -56.17% 160.05 167.38 -4.38% 110.34 132.96 -17.01% 157.36 103.63 51.85%
Tax 18.45 38.99 -52.68% 41.84 43.40 -3.59% 27.77 32.71 -15.10% 39.50 24.87 58.83%
PAT 52.33 122.53 -57.29% 118.21 123.98 -4.65% 82.57 100.26 -17.64% 117.87 78.76 49.66%
PATM 9.56% 19.85% 18.39% 19.23% 14.77% 17.11% 19.98% 14.21%
EPS 2.94 0.07 4,100.00% 6.63 6.96 -4.74% 4.63 5.63 -17.76% 6.62 4.42 49.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,338.24 2,400.48 2,127.71 1,768.54 1,507.70 2,223.70 2,462.70 2,311.16 2,257.43 2,050.74 2,009.02 Net Sales Growth -2.59% 12.82% 20.31% 17.30% -32.20% -9.70% 6.56% 2.38% 10.08% 2.08% Cost Of Goods Sold 642.45 735.22 851.11 553.27 421.66 766.42 923.63 730.74 660.87 618.64 647.91 Gross Profit 1,695.79 1,665.26 1,276.60 1,215.27 1,086.05 1,457.28 1,539.06 1,580.42 1,596.56 1,432.10 1,361.12 GP Margin 72.52% 69.37% 60.00% 68.72% 72.03% 65.53% 62.49% 68.38% 70.72% 69.83% 67.75% Total Expenditure 1,793.56 1,778.70 1,809.48 1,466.06 1,205.24 1,764.88 1,966.55 1,747.51 1,616.63 1,512.49 1,452.53 Power & Fuel Cost - 67.63 60.79 55.95 55.41 45.19 49.12 46.54 41.66 39.47 37.17 % Of Sales - 2.82% 2.86% 3.16% 3.68% 2.03% 1.99% 2.01% 1.85% 1.92% 1.85% Employee Cost - 431.75 387.35 375.10 379.37 418.12 435.06 436.39 425.09 389.80 345.71 % Of Sales - 17.99% 18.21% 21.21% 25.16% 18.80% 17.67% 18.88% 18.83% 19.01% 17.21% Manufacturing Exp. - 270.94 249.93 193.33 138.28 208.53 216.84 227.45 174.47 169.08 161.88 % Of Sales - 11.29% 11.75% 10.93% 9.17% 9.38% 8.80% 9.84% 7.73% 8.24% 8.06% General & Admin Exp. - 115.93 105.66 88.72 73.81 59.60 99.32 100.02 114.02 102.90 95.16 % Of Sales - 4.83% 4.97% 5.02% 4.90% 2.68% 4.03% 4.33% 5.05% 5.02% 4.74% Selling & Distn. Exp. - 72.01 75.27 129.07 66.11 128.37 134.91 109.25 109.85 112.97 84.99 % Of Sales - 3.00% 3.54% 7.30% 4.38% 5.77% 5.48% 4.73% 4.87% 5.51% 4.23% Miscellaneous Exp. - 85.22 79.38 70.61 70.60 138.66 107.66 97.12 90.67 79.63 84.99 % Of Sales - 3.55% 3.73% 3.99% 4.68% 6.24% 4.37% 4.20% 4.02% 3.88% 3.97% EBITDA 544.67 621.78 318.23 302.48 302.46 458.82 496.15 563.65 640.80 538.25 556.49 EBITDA Margin 23.29% 25.90% 14.96% 17.10% 20.06% 20.63% 20.15% 24.39% 28.39% 26.25% 27.70% Other Income 81.91 80.40 41.88 20.17 16.67 35.00 24.73 24.20 20.80 24.18 32.04 Interest 24.73 23.78 21.27 18.18 24.31 25.11 8.50 6.70 7.45 13.82 7.56 Depreciation 103.66 114.02 112.01 109.95 114.87 120.67 98.57 92.24 86.16 85.17 88.08 PBT 498.17 564.39 226.83 194.51 179.95 348.05 413.82 488.92 567.98 463.44 492.89 Tax 127.55 139.96 58.76 52.07 51.82 73.17 139.88 164.46 190.68 167.76 175.92 Tax Rate 25.60% 24.80% 25.90% 26.77% 26.83% 21.02% 33.80% 33.64% 33.57% 36.20% 35.69% PAT 370.62 424.43 168.07 142.44 141.33 274.88 273.93 324.46 377.31 295.68 316.98 PAT before Minority Interest 370.62 424.43 168.07 142.44 141.33 274.88 273.93 324.46 377.31 295.68 316.98 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 15.85% 17.68% 7.90% 8.05% 9.37% 12.36% 11.12% 14.04% 16.71% 14.42% 15.78% PAT Growth -12.68% 152.53% 17.99% 0.79% -48.58% 0.35% -15.57% -14.01% 27.61% -6.72% EPS 20.80 23.82 9.43 7.99 7.93 15.43 15.37 18.21 21.17 16.59 17.79

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,339.11 2,402.09 2,129.22 1,768.54 1,507.70 2,223.83 2,462.70 2,311.17 2,258.01 2,051.86 2,009.57 Net Sales Growth -2.62% 12.82% 20.39% 17.30% -32.20% -9.70% 6.56% 2.35% 10.05% 2.10% Cost Of Goods Sold 642.45 735.22 851.11 553.27 421.66 766.42 923.63 730.74 660.87 618.64 647.91 Gross Profit 1,696.66 1,666.87 1,278.11 1,215.27 1,086.05 1,457.41 1,539.07 1,580.42 1,597.14 1,433.23 1,361.67 GP Margin 72.53% 69.39% 60.03% 68.72% 72.03% 65.54% 62.50% 68.38% 70.73% 69.85% 67.76% Total Expenditure 1,794.25 1,779.33 1,810.01 1,466.07 1,205.15 1,764.91 1,966.75 1,747.74 1,619.40 1,517.01 1,447.36 Power & Fuel Cost - 67.63 60.79 55.95 55.41 45.19 49.12 46.55 41.72 39.54 37.20 % Of Sales - 2.82% 2.86% 3.16% 3.68% 2.03% 1.99% 2.01% 1.85% 1.93% 1.85% Employee Cost - 431.75 387.35 375.10 379.37 418.12 435.06 436.41 425.81 390.90 345.73 % Of Sales - 17.97% 18.19% 21.21% 25.16% 18.80% 17.67% 18.88% 18.86% 19.05% 17.20% Manufacturing Exp. - 271.50 250.44 193.33 138.15 208.55 216.85 227.45 174.65 169.61 156.76 % Of Sales - 11.30% 11.76% 10.93% 9.16% 9.38% 8.81% 9.84% 7.73% 8.27% 7.80% General & Admin Exp. - 115.99 105.67 88.73 73.85 59.62 99.40 100.15 115.10 104.50 101.36 % Of Sales - 4.83% 4.96% 5.02% 4.90% 2.68% 4.04% 4.33% 5.10% 5.09% 5.04% Selling & Distn. Exp. - 72.01 75.27 129.07 66.11 128.36 134.89 109.25 110.13 113.44 85.00 % Of Sales - 3.00% 3.54% 7.30% 4.38% 5.77% 5.48% 4.73% 4.88% 5.53% 4.23% Miscellaneous Exp. - 85.22 79.38 70.61 70.61 138.66 107.80 97.19 91.11 80.37 85.00 % Of Sales - 3.55% 3.73% 3.99% 4.68% 6.24% 4.38% 4.21% 4.03% 3.92% 3.65% EBITDA 544.86 622.76 319.21 302.47 302.55 458.92 495.95 563.43 638.61 534.85 562.21 EBITDA Margin 23.29% 25.93% 14.99% 17.10% 20.07% 20.64% 20.14% 24.38% 28.28% 26.07% 27.98% Other Income 82.10 80.54 41.94 20.33 16.71 35.06 24.92 24.08 20.55 24.13 25.71 Interest 24.73 23.78 21.27 18.18 24.31 25.11 8.50 6.70 7.45 13.82 7.56 Depreciation 103.67 114.03 112.02 109.96 114.89 120.72 98.63 92.35 86.29 85.30 88.10 PBT 498.54 565.49 227.85 194.65 180.05 348.16 413.74 488.46 565.43 459.87 492.26 Tax 127.56 139.97 58.77 52.09 51.83 73.19 139.90 164.49 190.68 167.80 175.92 Tax Rate 25.59% 24.75% 25.79% 26.76% 26.82% 21.02% 33.81% 33.68% 33.72% 36.49% 35.74% PAT 370.98 425.52 169.09 142.56 141.42 274.98 273.84 323.97 374.76 292.07 316.34 PAT before Minority Interest 370.98 425.52 169.09 142.56 141.42 274.98 273.84 323.97 374.76 292.07 316.34 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 15.86% 17.71% 7.94% 8.06% 9.38% 12.37% 11.12% 14.02% 16.60% 14.23% 15.74% PAT Growth -12.82% 151.65% 18.61% 0.81% -48.57% 0.42% -15.47% -13.55% 28.31% -7.67% EPS 20.82 23.88 9.49 8.00 7.94 15.43 15.37 18.18 21.03 16.39 17.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 2,223.59 1,951.59 1,887.16 1,827.71 1,683.36 1,831.97 1,934.04 1,598.85 1,399.41 1,286.48 Share Capital 178.09 177.97 177.06 174.96 174.96 174.91 184.03 183.90 183.74 183.65 Total Reserves 2,043.71 1,770.43 1,703.13 1,640.87 1,501.82 1,649.18 1,741.01 1,405.51 1,208.70 1,099.44 Non-Current Liabilities 576.74 532.14 616.78 558.86 488.74 462.21 1,286.81 1,290.31 151.24 171.49 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.34 50.54 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 329.08 315.14 389.40 315.12 248.73 333.08 1,153.61 1,163.61 0.00 0.00 Current Liabilities 1,092.63 861.14 1,717.48 1,712.52 1,875.64 1,565.72 552.18 356.15 402.26 444.51 Trade Payables 235.85 213.68 239.87 182.82 276.68 295.63 259.04 209.21 117.75 121.43 Other Current Liabilities 177.76 113.92 118.39 135.13 89.49 62.81 60.42 68.98 175.35 154.79 Short Term Borrowings 22.52 32.47 22.57 56.31 168.16 50.81 44.87 56.12 86.74 47.74 Short Term Provisions 656.49 501.08 1,336.65 1,338.27 1,341.31 1,156.47 187.85 21.84 22.41 120.56 Total Liabilities 3,892.96 3,344.87 4,221.42 4,099.09 4,047.74 3,859.90 3,773.03 3,245.31 1,952.91 1,902.48 Net Block 983.13 978.87 1,052.12 1,106.02 1,134.06 903.91 939.96 859.71 864.54 813.62 Gross Block 2,243.68 2,144.54 2,162.29 2,140.18 2,063.58 1,660.45 1,604.26 1,442.93 1,366.53 1,237.11 Accumulated Depreciation 1,260.55 1,165.66 1,110.17 1,034.16 929.52 756.53 664.30 583.21 501.99 423.49 Non Current Assets 1,893.55 1,919.39 1,620.93 1,665.40 1,632.28 1,589.82 2,466.20 2,357.59 1,233.56 1,195.45 Capital Work in Progress 2.39 0.87 0.18 0.44 0.87 1.16 21.29 21.36 45.85 4.45 Non Current Investment 18.88 23.18 21.67 116.26 111.37 124.81 103.01 83.11 55.89 69.74 Long Term Loans & Adv. 365.23 380.45 447.11 442.36 385.98 454.25 1,291.34 1,278.32 147.59 307.44 Other Non Current Assets 449.66 446.44 0.02 0.33 0.00 105.69 110.61 115.09 119.69 0.20 Current Assets 1,999.41 1,425.48 2,600.49 2,433.70 2,415.47 2,270.08 1,306.82 887.72 719.36 703.99 Current Investments 55.48 50.58 0.00 0.00 0.00 0.00 0.00 0.00 16.93 0.00 Inventories 187.15 214.30 215.13 233.48 252.90 249.55 159.94 198.71 167.47 140.20 Sundry Debtors 509.97 465.79 478.95 496.90 630.61 636.94 553.36 417.66 377.16 344.99 Cash & Bank 548.04 145.60 515.44 310.82 133.87 131.72 320.65 173.33 89.46 176.30 Other Current Assets 698.76 19.39 17.36 11.32 1,398.09 1,251.85 272.88 98.02 68.34 42.51 Short Term Loans & Adv. 668.32 529.81 1,373.62 1,381.17 1,386.23 1,235.51 253.84 92.63 42.58 40.92 Net Current Assets 906.78 564.34 883.01 721.17 539.83 704.36 754.64 531.57 317.10 259.48 Total Assets 3,892.96 3,344.87 4,221.42 4,099.10 4,047.75 3,859.90 3,773.02 3,245.31 1,952.92 1,902.48

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 2,220.96 1,947.87 1,882.43 1,822.86 1,678.42 1,826.93 1,929.09 1,594.39 1,397.50 1,288.18 Share Capital 178.09 177.97 177.06 174.96 174.96 174.91 184.03 183.90 183.74 183.65 Total Reserves 2,041.08 1,766.71 1,698.40 1,636.02 1,496.88 1,644.15 1,736.06 1,401.05 1,206.79 1,101.14 Non-Current Liabilities 576.74 532.14 616.79 558.86 488.75 462.21 1,287.52 1,290.99 151.22 171.46 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.34 50.54 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 329.08 315.14 389.40 315.12 248.73 333.08 1,154.32 1,164.32 0.00 0.00 Current Liabilities 1,092.68 861.16 1,717.49 1,712.52 1,875.71 1,565.76 552.26 356.31 402.65 444.91 Trade Payables 235.90 213.69 239.88 182.81 276.77 295.68 259.08 209.41 117.98 121.45 Other Current Liabilities 177.76 113.92 118.39 135.13 89.47 62.82 60.46 68.93 175.56 155.17 Short Term Borrowings 22.52 32.47 22.57 56.31 168.16 50.81 44.87 56.12 86.74 47.74 Short Term Provisions 656.49 501.08 1,336.65 1,338.27 1,341.31 1,156.45 187.85 21.86 22.38 120.56 Total Liabilities 3,890.38 3,341.17 4,216.71 4,094.24 4,042.88 3,854.90 3,768.87 3,241.69 1,951.37 1,904.55 Net Block 985.07 980.82 1,054.07 1,107.99 1,136.06 905.96 942.07 861.93 866.98 815.80 Gross Block 2,248.17 2,149.04 2,166.80 2,144.69 2,068.09 1,664.96 1,608.77 1,447.44 1,371.19 1,241.58 Accumulated Depreciation 1,263.10 1,168.22 1,112.73 1,036.70 932.03 759.00 666.70 585.50 504.21 425.78 Non Current Assets 1,887.64 1,914.12 1,615.03 1,659.52 1,626.56 1,584.01 2,461.20 2,352.73 1,233.96 1,196.63 Capital Work in Progress 2.39 0.87 0.18 0.44 0.87 1.16 21.29 21.36 45.85 4.49 Non Current Investment 11.02 15.33 13.82 108.40 103.51 116.95 95.16 75.25 53.74 68.59 Long Term Loans & Adv. 365.24 380.59 447.10 442.36 386.12 454.25 1,292.08 1,279.10 147.70 307.55 Other Non Current Assets 449.66 446.94 0.02 0.33 0.00 105.69 110.61 115.09 119.69 0.20 Current Assets 2,002.74 1,427.05 2,601.68 2,434.72 2,416.32 2,270.89 1,307.67 888.96 717.41 704.88 Current Investments 55.48 50.58 0.00 0.00 0.00 0.00 0.00 0.00 16.93 0.00 Inventories 187.15 214.30 215.13 233.48 252.90 249.55 159.94 198.71 167.47 140.20 Sundry Debtors 509.97 465.79 478.95 496.90 630.63 636.93 553.39 417.99 377.34 344.95 Cash & Bank 551.24 147.16 517.02 312.21 135.21 132.87 321.94 175.21 90.02 177.97 Other Current Assets 698.89 19.40 17.15 11.13 1,397.58 1,251.53 272.41 97.05 65.65 41.76 Short Term Loans & Adv. 668.49 529.81 1,373.43 1,381.00 1,386.10 1,235.46 253.78 92.07 40.42 40.17 Net Current Assets 910.06 565.89 884.18 722.21 540.61 705.13 755.41 532.65 314.76 259.96 Total Assets 3,890.38 3,341.17 4,216.71 4,094.24 4,042.88 3,854.90 3,768.87 3,241.69 1,951.37 1,904.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 577.65 242.79 370.60 374.08 362.96 235.61 364.60 365.79 340.98 425.72 PBT 564.39 226.83 194.51 193.15 348.05 413.82 488.92 567.98 463.44 492.89 Adjustment 104.34 131.29 150.09 158.53 177.42 117.45 106.71 79.37 107.40 111.10 Changes in Working Capital 58.93 -43.09 93.68 83.66 -61.67 -147.94 -72.94 -87.47 -55.24 -9.88 Cash after chg. in Working capital 727.66 315.03 438.29 435.34 463.80 383.32 522.69 559.88 515.61 594.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -150.01 -72.23 -67.69 -61.26 -100.84 -147.71 -158.09 -194.09 -174.63 -168.39 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -379.63 -142.58 -223.61 -136.52 -154.15 -20.64 -198.40 -38.18 -182.90 -152.63 Net Fixed Assets -100.66 17.06 -21.85 -76.17 -402.84 -36.06 -161.26 -51.91 -170.82 -58.25 Net Investments -0.60 -52.09 94.59 -4.89 13.44 -21.80 -19.90 -10.29 -3.08 3.78 Others -278.37 -107.55 -296.35 -55.46 235.25 37.22 -17.24 24.02 -9.00 -98.16 Cash from Financing Activity -194.29 -132.16 -154.55 -151.29 -306.84 -381.12 -41.87 -243.60 -244.92 -205.09 Net Cash Inflow / Outflow 3.73 -31.95 -7.56 86.27 -98.03 -166.15 124.33 84.01 -86.84 67.99 Opening Cash & Equivalents 80.16 112.10 119.67 33.39 131.42 297.57 173.24 89.23 176.07 108.08 Closing Cash & Equivalent 83.89 80.16 112.10 119.67 33.39 131.42 297.57 173.24 89.23 176.07

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 578.65 243.22 370.63 374.10 363.10 235.42 363.95 360.15 341.09 425.31 PBT 565.49 227.85 194.65 193.25 348.16 413.74 488.46 565.43 459.87 492.26 Adjustment 104.21 131.24 149.94 158.51 177.41 117.46 106.80 79.92 107.58 111.08 Changes in Working Capital 58.97 -43.61 93.74 83.58 -61.62 -148.07 -73.23 -91.12 -51.69 -9.48 Cash after chg. in Working capital 728.67 315.48 438.34 435.34 463.95 383.13 522.03 554.24 515.76 593.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -150.02 -72.26 -67.71 -61.24 -100.85 -147.72 -158.08 -194.09 -174.66 -168.56 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -379.74 -143.08 -223.50 -136.54 -154.16 -20.64 -198.42 -32.05 -183.07 -152.86 Net Fixed Assets -100.66 17.06 -21.85 -76.17 -402.84 -36.06 -161.26 -51.91 -170.82 -58.25 Net Investments -0.60 -52.09 94.59 -4.89 13.44 -21.80 -19.90 -10.29 -3.08 3.78 Others -278.48 -108.05 -296.24 -55.48 235.24 37.22 -17.26 30.15 -9.17 -98.39 Cash from Financing Activity -194.29 -132.16 -154.55 -151.29 -306.84 -381.12 -41.87 -243.60 -244.92 -205.09 Net Cash Inflow / Outflow 4.62 -32.02 -7.42 86.27 -97.90 -166.34 123.66 84.50 -86.89 67.36 Opening Cash & Equivalents 80.53 112.55 119.97 33.70 131.61 297.95 174.29 89.80 176.69 109.33 Closing Cash & Equivalent 85.15 80.53 112.55 119.97 33.70 131.61 297.95 174.29 89.80 176.69

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 124.76 109.48 106.19 103.78 95.84 104.29 104.61 86.43 75.78 69.70 ROA 11.73% 4.44% 3.42% 3.47% 6.95% 7.18% 9.25% 14.52% 15.34% 17.28% ROE 20.36% 8.78% 7.71% 8.09% 15.70% 14.61% 18.46% 25.31% 22.13% 26.25% ROCE 27.81% 12.74% 11.21% 11.64% 19.99% 21.87% 27.09% 35.78% 32.38% 37.00% Fixed Asset Turnover 1.09 0.99 0.82 0.72 1.19 1.51 1.52 1.61 1.58 1.66 Receivable days 74.18 81.03 100.70 136.48 104.03 88.21 76.68 64.26 64.27 61.08 Inventory Days 30.52 36.83 46.29 58.87 41.24 30.35 28.32 29.60 27.38 28.47 Payable days 111.58 97.25 139.43 198.88 61.83 54.45 51.86 39.77 30.79 31.10 Cash Conversion Cycle -6.88 20.61 7.57 -3.53 83.43 64.11 53.13 54.09 60.85 58.45 Total Debt/Equity 0.01 0.02 0.01 0.03 0.10 0.03 0.02 0.05 0.10 0.10 Interest Cover 24.74 11.66 11.70 8.95 14.86 49.67 73.98 77.26 34.54 66.23

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 124.61 109.27 105.92 103.51 95.56 104.00 104.34 86.19 75.68 69.79 ROA 11.77% 4.47% 3.43% 3.48% 6.96% 7.18% 9.24% 14.43% 15.15% 17.22% ROE 20.44% 8.85% 7.73% 8.12% 15.75% 14.65% 18.49% 25.19% 21.86% 26.16% ROCE 27.90% 12.82% 11.25% 11.68% 20.04% 21.93% 27.14% 35.69% 32.14% 36.89% Fixed Asset Turnover 1.09 0.99 0.82 0.72 1.19 1.50 1.51 1.60 1.57 1.66 Receivable days 74.13 80.98 100.70 136.48 104.02 88.21 76.70 64.28 64.24 61.11 Inventory Days 30.50 36.81 46.29 58.87 41.23 30.35 28.32 29.60 27.37 28.46 Payable days 111.60 97.26 139.43 198.91 61.85 54.46 51.88 39.78 30.78 31.19 Cash Conversion Cycle -6.97 20.53 7.57 -3.56 83.41 64.10 53.14 54.10 60.83 58.39 Total Debt/Equity 0.01 0.02 0.01 0.03 0.10 0.03 0.02 0.05 0.10 0.10 Interest Cover 24.78 11.71 11.70 8.95 14.87 49.65 73.92 76.92 34.28 66.14

Top Investors:

nalanda india equity fund limited

hdfc small cap fund

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback