Nifty

:

11075.90

Sensex

:

37104.39

93.10 (0.85%)
-209.45 (-0.56%)

Login

Nifty
Sensex

:
:

11075.90
37104.39

93.10 (0.85%)
-209.45 (-0.56%)

Forbes & Company Ltd.

Engineering - Industrial Equipments

Rating :

52/99

BSE: 502865 | NSE: FORBESGOK

Watchlist

NSE BSE

1755.45

13-Sep-2019

Open
High
Low
Previous Close

1766.95
1824.00
1744.05
1768.30

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

54
18.88
2718.90
1570.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,264.29
352.14
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,258.89
0.14%
9.68

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.87
-4.58
-6.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
19.76
-5.42

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-52.63

P:E (Median)

8 Years
5 Years
3 Years

42.24
76.15
76.83

P:BV (Average)

8 Years
5 Years
3 Years

10.02
13.22
12.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

102.71
144.42
104.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 55.57 56.43 -1.52% 58.00 100.30 -42.17% 55.86 63.93 -12.62% 57.25 60.26 -5.00%
Expenses 52.57 50.74 3.61% 51.04 74.18 -31.19% 51.42 50.20 2.43% 50.61 50.58 0.06%
EBITDA 3.00 5.69 -47.28% 6.96 26.12 -73.35% 4.44 13.73 -67.66% 6.64 9.68 -31.40%
EBIDTM 5.40% 10.08% 12.00% 26.04% 7.95% 21.48% 11.60% 16.06%
Other Income 2.96 4.19 -29.36% 1.91 2.13 -10.33% 1.54 0.72 113.89% 10.21 1.37 645.26%
Interest 3.36 2.74 22.63% 3.03 2.80 8.21% 3.02 3.03 -0.33% 3.22 3.08 4.55%
Depreciation 2.78 2.25 23.56% 2.42 2.07 16.91% 2.39 1.99 20.10% 2.41 2.01 19.90%
PBT -0.18 4.89 - 4.27 23.38 -81.74% 0.45 9.43 -95.23% 0.78 5.96 -86.91%
Tax 0.00 1.23 -100.00% -0.85 0.61 - 0.18 2.61 -93.10% -0.44 1.19 -
PAT -0.18 3.66 - 5.12 22.77 -77.51% 0.27 6.82 -96.04% 1.22 4.77 -74.42%
PATM -0.32% 6.49% 8.83% 22.70% 0.48% 10.67% 2.13% 7.92%
EPS -0.14 2.84 - 3.97 17.65 -77.51% 0.21 5.29 -96.03% 0.95 3.70 -74.32%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 709.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 671.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 38.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 5.41% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 8.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 22.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 23.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 4.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT -3.21 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM -0.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 226.68 227.28 293.70 274.38 180.66 287.38 285.97 308.73 284.10 233.66 171.33 Net Sales Growth -19.31% -22.61% 7.04% 51.88% -37.14% 0.49% -7.37% 8.67% 21.59% 36.38% Cost Of Goods Sold 1.06 3.11 58.86 25.82 65.03 53.85 55.61 95.94 61.07 46.56 42.37 Gross Profit 225.62 224.17 234.85 248.56 115.62 233.52 230.37 212.78 223.03 187.10 128.96 GP Margin 99.53% 98.63% 79.96% 90.59% 64.00% 81.26% 80.56% 68.92% 78.50% 80.07% 75.27% Total Expenditure 205.64 204.20 235.25 243.88 178.63 278.01 281.32 300.17 259.19 233.74 202.01 Power & Fuel Cost - 6.29 5.45 5.38 5.48 5.20 7.70 6.20 6.38 6.31 6.16 % Of Sales - 2.77% 1.86% 1.96% 3.03% 1.81% 2.69% 2.01% 2.25% 2.70% 3.60% Employee Cost - 44.81 42.60 46.86 38.37 47.04 45.75 45.24 40.50 36.53 35.16 % Of Sales - 19.72% 14.50% 17.08% 21.24% 16.37% 16.00% 14.65% 14.26% 15.63% 20.52% Manufacturing Exp. - 104.39 91.57 112.64 29.91 26.10 119.28 100.20 103.81 99.36 56.67 % Of Sales - 45.93% 31.18% 41.05% 16.56% 9.08% 41.71% 32.46% 36.54% 42.52% 33.08% General & Admin Exp. - 22.18 17.93 19.49 20.74 134.22 18.17 18.52 18.93 17.10 17.47 % Of Sales - 9.76% 6.10% 7.10% 11.48% 46.70% 6.35% 6.00% 6.66% 7.32% 10.20% Selling & Distn. Exp. - 16.78 10.28 6.46 3.03 4.14 15.51 10.33 10.23 8.45 6.51 % Of Sales - 7.38% 3.50% 2.35% 1.68% 1.44% 5.42% 3.35% 3.60% 3.62% 3.80% Miscellaneous Exp. - 6.64 8.56 27.24 16.06 7.44 19.31 23.74 18.27 19.44 6.51 % Of Sales - 2.92% 2.91% 9.93% 8.89% 2.59% 6.75% 7.69% 6.43% 8.32% 21.99% EBITDA 21.04 23.08 58.45 30.50 2.03 9.37 4.65 8.56 24.91 -0.08 -30.68 EBITDA Margin 9.28% 10.15% 19.90% 11.12% 1.12% 3.26% 1.63% 2.77% 8.77% -0.03% -17.91% Other Income 16.62 18.50 7.31 68.24 9.65 6.15 11.47 18.74 3.25 18.49 51.56 Interest 12.63 12.01 11.73 12.35 19.09 18.79 18.55 15.30 12.85 12.19 14.56 Depreciation 10.00 9.47 7.96 5.99 4.97 7.15 13.27 13.18 12.12 13.62 16.54 PBT 5.32 20.10 46.07 80.39 -12.37 -10.41 -15.71 -1.17 3.20 -7.40 -10.22 Tax -1.11 0.12 5.17 -5.02 0.00 0.00 0.00 4.79 0.00 -0.10 2.04 Tax Rate -20.86% 1.15% 11.22% -5.48% 0.00% 0.00% 0.00% 13.25% 0.00% 3.98% -19.96% PAT 6.43 10.27 40.90 96.61 3.15 -0.58 -29.71 31.35 4.73 -2.41 -12.26 PAT before Minority Interest 6.43 10.27 40.90 96.61 3.15 -0.58 -29.71 31.35 4.73 -2.41 -12.26 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 2.84% 4.52% 13.93% 35.21% 1.74% -0.20% -10.39% 10.15% 1.66% -1.03% -7.16% PAT Growth -83.09% -74.89% -57.66% 2,966.98% - - - 562.79% - - Unadjusted EPS 4.99 7.96 31.71 74.90 2.44 -0.45 -23.03 0.00 0.00 0.45 -9.51

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales - 2,853.42 2,822.88 2,998.55 3,199.93 3,546.06 3,067.23 1,999.30 1,769.53 1,472.59 1,266.65 Net Sales Growth - 1.08% -5.86% -6.29% -9.76% 15.61% 53.42% 12.98% 20.16% 16.26% Cost Of Goods Sold - 989.72 1,026.48 1,160.00 1,324.90 1,209.45 1,015.05 832.24 701.42 574.99 512.09 Gross Profit - 1,863.71 1,796.40 1,838.55 1,875.03 2,336.61 2,052.18 1,167.06 1,068.11 897.61 754.56 GP Margin - 65.31% 63.64% 61.31% 58.60% 65.89% 66.91% 58.37% 60.36% 60.95% 59.57% Total Expenditure - 2,711.05 2,693.60 2,892.24 3,068.59 3,400.40 2,914.59 1,910.93 1,655.17 1,408.43 1,236.36 Power & Fuel Cost - 12.81 12.24 11.63 14.12 15.52 13.68 13.22 12.83 12.51 11.68 % Of Sales - 0.45% 0.43% 0.39% 0.44% 0.44% 0.45% 0.66% 0.73% 0.85% 0.92% Employee Cost - 686.27 689.64 679.16 647.35 617.29 483.95 305.66 276.38 238.78 211.00 % Of Sales - 24.05% 24.43% 22.65% 20.23% 17.41% 15.78% 15.29% 15.62% 16.21% 16.66% Manufacturing Exp. - 154.56 136.15 168.05 246.35 780.37 729.68 214.62 198.46 158.86 111.42 % Of Sales - 5.42% 4.82% 5.60% 7.70% 22.01% 23.79% 10.73% 11.22% 10.79% 8.80% General & Admin Exp. - 610.48 566.04 541.08 486.23 456.24 422.57 303.08 268.85 244.56 165.52 % Of Sales - 21.39% 20.05% 18.04% 15.20% 12.87% 13.78% 15.16% 15.19% 16.61% 13.07% Selling & Distn. Exp. - 240.08 224.32 269.23 289.80 273.32 212.77 150.04 130.26 123.01 143.54 % Of Sales - 8.41% 7.95% 8.98% 9.06% 7.71% 6.94% 7.50% 7.36% 8.35% 11.33% Miscellaneous Exp. - 17.13 38.74 63.09 59.85 48.21 36.88 92.08 66.96 55.73 143.54 % Of Sales - 0.60% 1.37% 2.10% 1.87% 1.36% 1.20% 4.61% 3.78% 3.78% 6.40% EBITDA - 142.37 129.28 106.31 131.34 145.66 152.64 88.37 114.36 64.16 30.29 EBITDA Margin - 4.99% 4.58% 3.55% 4.10% 4.11% 4.98% 4.42% 6.46% 4.36% 2.39% Other Income - 38.04 29.81 51.68 69.12 58.04 64.90 38.84 30.19 29.58 81.50 Interest - 89.38 95.56 74.41 114.28 91.20 79.28 31.97 41.59 26.92 23.21 Depreciation - 77.05 77.05 70.66 74.69 21.62 54.15 44.66 44.42 43.05 43.47 PBT - 13.99 -13.52 12.94 11.48 90.88 84.12 50.57 58.54 23.78 45.12 Tax - 14.48 28.09 24.45 39.85 43.73 21.56 26.14 19.81 12.68 15.91 Tax Rate - 338.32% -207.77% 25.70% -423.04% 54.13% 29.94% 24.05% 28.94% 32.17% 35.26% PAT - -0.25 -28.85 65.84 -59.83 32.47 40.06 83.93 49.67 26.76 28.59 PAT before Minority Interest - -10.20 -41.62 70.70 -49.26 37.05 50.45 82.55 48.63 26.73 29.20 Minority Interest - 9.95 12.77 -4.86 -10.57 -4.58 -10.39 1.38 1.04 0.03 -0.61 PAT Margin - -0.01% -1.02% 2.20% -1.87% 0.92% 1.31% 4.20% 2.81% 1.82% 2.26% PAT Growth - - - - - -18.95% -52.27% 68.98% 85.61% -6.40% Unadjusted EPS - 5.47 -25.30 70.17 -37.69 24.65 30.09 65.88 41.24 23.31 22.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 234.12 278.56 241.51 145.34 135.25 137.78 167.49 136.90 133.67 133.09 Share Capital 12.90 12.90 12.90 12.90 12.90 12.90 12.90 12.90 12.90 12.90 Total Reserves 221.22 265.66 228.61 132.44 122.35 124.88 154.59 124.00 120.77 120.19 Non-Current Liabilities 20.25 77.72 101.57 92.23 128.08 167.45 149.23 164.26 83.11 94.69 Secured Loans 62.26 82.08 99.99 83.23 82.26 125.17 107.77 85.34 42.34 71.98 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22.71 Long Term Provisions 5.61 11.74 13.17 3.28 39.81 37.34 36.91 41.31 40.77 0.00 Current Liabilities 441.90 161.41 139.98 203.37 218.27 178.65 213.43 169.56 228.58 130.43 Trade Payables 45.88 39.30 43.23 36.68 38.71 33.54 44.13 33.69 30.62 48.81 Other Current Liabilities 337.27 43.35 26.10 103.06 94.66 68.16 84.28 38.80 99.23 65.01 Short Term Borrowings 53.13 68.91 49.20 42.40 18.02 12.58 20.00 37.60 41.65 0.00 Short Term Provisions 5.62 9.85 21.46 21.23 66.88 64.37 65.01 59.47 57.08 16.62 Total Liabilities 696.27 517.69 483.06 440.94 481.60 483.88 530.15 470.72 445.36 358.21 Net Block 53.16 50.79 44.49 32.04 99.95 105.30 116.08 111.79 119.40 129.78 Gross Block 81.31 70.54 57.25 39.44 227.01 224.12 224.77 209.16 200.84 218.64 Accumulated Depreciation 28.16 19.75 12.77 7.40 127.06 118.80 108.68 97.37 81.43 85.24 Non Current Assets 351.62 314.82 304.31 279.12 326.35 319.95 333.71 328.89 321.09 263.58 Capital Work in Progress 4.33 1.91 2.73 5.76 0.28 0.59 1.34 5.74 0.50 0.49 Non Current Investment 268.51 231.68 218.22 199.80 162.70 153.71 154.40 146.40 139.23 133.31 Long Term Loans & Adv. 24.41 29.34 38.53 41.14 63.27 60.14 61.64 64.76 61.73 0.00 Other Non Current Assets 1.23 1.10 0.35 0.38 0.15 0.21 0.24 0.20 0.23 0.00 Current Assets 344.64 202.87 178.75 161.82 155.25 163.93 196.44 141.83 124.27 94.64 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.46 0.00 0.00 0.00 Inventories 283.09 87.90 73.96 38.61 37.05 35.45 33.93 18.53 18.90 20.03 Sundry Debtors 41.13 38.63 39.42 42.11 47.15 39.59 73.66 38.08 32.01 27.11 Cash & Bank 9.89 22.86 17.23 14.24 7.18 10.49 11.95 11.49 15.69 12.81 Other Current Assets 10.53 50.25 41.72 47.30 63.87 78.39 76.44 73.72 57.67 34.69 Short Term Loans & Adv. 3.85 3.23 6.43 19.56 55.46 69.17 71.75 71.18 52.85 34.68 Net Current Assets -97.26 41.46 38.77 -41.55 -63.02 -14.72 -16.99 -27.74 -104.31 -35.80 Total Assets 696.26 517.69 483.06 440.94 481.60 483.88 530.15 470.72 445.36 358.22

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 263.64 315.81 313.95 218.98 555.40 429.66 441.71 361.66 312.48 264.24 Share Capital 12.90 12.90 12.90 12.73 124.81 31.68 32.02 31.47 30.33 12.73 Total Reserves 250.74 302.91 301.05 206.25 430.59 397.98 409.69 330.19 282.14 251.51 Non-Current Liabilities 694.39 894.70 925.86 912.14 960.19 717.28 380.29 389.76 170.28 312.66 Secured Loans 357.87 359.95 387.42 472.45 719.42 499.33 229.03 263.93 137.83 269.20 Unsecured Loans 220.64 375.37 387.10 261.59 51.89 5.34 2.39 2.25 0.00 46.74 Long Term Provisions 10.49 21.98 22.30 58.05 28.24 106.76 13.02 8.61 13.06 0.00 Current Liabilities 1,745.42 1,407.08 1,313.88 1,309.27 1,220.71 1,302.04 800.77 577.86 723.12 477.76 Trade Payables 410.29 401.16 366.34 507.75 537.29 533.45 346.32 209.62 173.53 144.52 Other Current Liabilities 1,010.14 676.27 597.18 519.55 474.76 573.61 345.95 231.36 323.78 303.54 Short Term Borrowings 288.97 299.14 291.69 233.02 163.65 151.26 75.96 104.33 205.03 0.00 Short Term Provisions 36.01 30.50 58.67 48.95 45.01 43.72 32.54 32.54 20.79 29.71 Total Liabilities 2,812.68 2,736.82 2,686.05 2,568.35 2,797.00 2,466.29 1,624.55 1,331.38 1,207.01 1,056.08 Net Block 1,107.85 1,113.93 1,010.56 996.72 1,139.74 877.73 367.49 383.13 389.43 374.99 Gross Block 1,402.89 1,282.36 1,131.60 1,055.71 1,716.83 1,325.28 682.80 646.76 610.75 581.93 Accumulated Depreciation 295.04 168.44 121.04 9.40 527.59 434.20 302.57 262.36 220.04 202.05 Non Current Assets 1,547.96 1,516.88 1,374.35 1,361.44 1,527.10 1,213.72 696.85 711.91 629.58 404.14 Capital Work in Progress 87.33 94.45 74.17 72.42 51.22 29.31 13.49 9.40 5.72 28.87 Non Current Investment 106.39 105.59 97.71 91.64 3.05 0.33 67.60 65.29 57.63 0.29 Long Term Loans & Adv. 210.25 186.40 176.86 197.61 315.99 294.61 241.28 244.19 136.02 0.00 Other Non Current Assets 36.14 16.52 15.04 3.05 17.10 11.75 6.99 9.90 40.78 0.00 Current Assets 1,264.71 1,219.93 1,311.70 1,206.91 1,269.90 1,250.37 924.66 619.46 577.42 651.94 Current Investments 0.02 0.19 0.16 0.11 23.42 9.68 51.46 3.56 0.16 0.26 Inventories 596.53 436.11 437.85 354.45 338.20 365.25 313.47 211.05 191.90 168.14 Sundry Debtors 465.11 421.02 462.93 525.69 586.31 551.50 357.46 244.33 172.43 140.26 Cash & Bank 74.89 141.22 222.94 151.12 186.67 211.31 141.67 110.66 81.30 110.06 Other Current Assets 128.16 82.32 78.28 66.09 135.29 112.64 60.60 49.86 131.63 233.23 Short Term Loans & Adv. 92.78 139.07 109.54 109.44 67.77 85.95 47.91 41.33 125.55 233.14 Net Current Assets -480.70 -187.15 -2.18 -102.36 49.19 -51.68 123.89 41.61 -145.69 174.18 Total Assets 2,812.67 2,736.81 2,686.05 2,568.35 2,797.00 2,466.29 1,624.55 1,331.37 1,207.00 1,056.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 61.10 26.72 -29.75 33.87 -19.00 36.85 -25.35 8.36 -10.63 -9.40 PBT 10.39 46.07 92.90 3.15 -0.58 -29.71 36.14 4.73 0.48 -10.22 Adjustment 19.07 17.43 -51.31 20.53 17.64 43.99 -13.99 24.18 3.22 5.57 Changes in Working Capital 29.97 -23.71 -71.26 14.52 -34.51 22.52 -42.84 -17.03 -11.68 1.67 Cash after chg. in Working capital 59.43 39.79 -29.67 38.20 -17.45 36.80 -20.69 11.88 -7.98 -2.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 1.67 -13.07 -0.08 -4.33 -1.55 0.05 -4.65 -3.51 -2.65 -1.05 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -5.37 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 -59.37 -25.12 86.68 -22.16 10.09 -10.46 15.95 -28.98 15.06 82.39 Net Fixed Assets -13.19 -12.47 -14.78 182.09 -2.58 1.40 -11.21 -13.56 17.79 -0.72 Net Investments -36.83 -13.46 -18.42 -37.10 -8.99 1.15 -8.46 -7.17 -5.92 45.62 Others -9.35 0.81 119.88 -167.15 21.66 -13.01 35.62 -8.25 3.19 37.49 Cash from Financing Activity -15.17 3.51 -53.95 -4.07 5.64 -27.81 9.47 16.53 -1.50 -68.77 Net Cash Inflow / Outflow -13.44 5.11 2.98 7.64 -3.27 -1.41 0.07 -4.09 2.94 4.22 Opening Cash & Equivalents 21.68 16.57 13.59 5.95 9.22 10.63 10.56 14.65 11.71 7.63 Closing Cash & Equivalent 8.24 21.68 16.57 13.59 5.95 9.22 10.63 10.56 14.65 12.81

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 208.82 170.68 67.12 119.72 97.99 113.84 94.93 55.38 11.07 42.64 PBT 11.50 -32.21 89.34 -47.99 80.78 72.01 108.68 68.45 42.40 45.12 Adjustment 153.92 215.35 93.54 249.05 117.17 128.79 22.95 59.50 45.20 21.30 Changes in Working Capital 59.37 21.47 -84.54 -38.42 -57.17 -58.09 -6.36 -48.02 -51.60 4.88 Cash after chg. in Working capital 224.80 204.61 98.35 162.64 140.77 142.70 125.27 79.92 36.00 71.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -15.98 -33.93 -31.22 -42.92 -42.79 -28.85 -30.34 -24.54 -24.93 -23.28 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -5.37 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 -45.29 -129.49 5.58 -82.65 -65.53 -408.77 -85.44 -5.88 -70.07 -30.77 Net Fixed Assets -13.19 -12.47 -14.78 182.09 -2.58 1.40 -11.21 -13.56 17.79 -0.72 Net Investments -36.83 -13.46 -18.42 -37.10 -8.99 1.15 -8.46 -7.17 -5.92 45.62 Others 4.73 -103.56 38.78 -227.64 -53.96 -411.32 -65.77 14.85 -81.94 -75.67 Cash from Financing Activity -229.62 -94.53 -19.73 -35.54 -80.27 421.27 -34.29 -22.50 56.94 2.96 Net Cash Inflow / Outflow -66.10 -53.35 52.98 1.52 -47.82 126.34 -24.80 27.00 -2.06 14.84 Opening Cash & Equivalents 137.00 190.35 138.26 136.74 205.99 79.94 104.74 76.80 78.76 70.60 Closing Cash & Equivalent 70.56 137.00 190.35 138.26 172.37 205.99 79.94 104.74 76.80 86.15

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 181.51 215.96 187.24 112.68 104.85 106.82 129.85 106.13 103.63 103.18 ROA 1.69% 8.17% 20.91% 0.68% -0.12% -5.86% 6.26% 1.03% -0.60% -3.15% ROE 4.01% 15.73% 49.95% 2.25% -0.42% -19.47% 20.60% 3.49% -1.81% -8.92% ROCE 5.26% 13.78% 28.85% 6.99% 6.11% -3.62% 17.12% 6.88% 4.15% 1.67% Fixed Asset Turnover 2.99 4.66 6.03 1.50 1.35 1.34 1.51 1.46 1.17 0.82 Receivable days 64.05 47.83 51.04 81.69 51.98 68.83 62.19 42.80 44.09 60.06 Inventory Days 297.90 99.19 70.47 69.25 43.45 42.16 29.20 22.85 29.03 46.82 Payable days 193.64 69.18 71.47 92.47 92.30 54.94 52.13 50.26 68.73 101.15 Cash Conversion Cycle 168.31 77.83 50.03 58.47 3.14 56.05 39.26 15.39 4.39 5.73 Total Debt/Equity 0.73 0.61 0.62 1.26 1.27 1.09 0.96 0.99 0.79 0.71 Interest Cover 1.87 4.93 8.42 1.17 0.97 -0.60 3.36 1.37 0.79 0.30

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 204.39 244.84 243.40 171.99 348.19 320.85 329.39 269.33 231.60 207.54 ROA -0.37% -1.53% 2.69% -1.84% 1.41% 2.47% 5.59% 3.83% 2.36% 2.87% ROE -3.52% -13.22% 26.53% -14.88% 8.70% 12.19% 21.66% 15.25% 9.56% 11.95% ROCE 6.60% 5.50% 11.95% 7.03% 11.66% 14.00% 17.62% 15.12% 10.41% 12.13% Fixed Asset Turnover 2.08 2.34 2.76 2.33 2.35 3.08 3.05 2.84 2.49 2.48 Receivable days 56.68 57.04 59.67 62.81 58.07 53.63 54.21 42.54 38.39 43.63 Inventory Days 66.05 56.40 47.82 39.12 35.90 40.05 47.25 41.13 44.20 50.04 Payable days 73.31 64.21 66.19 72.45 67.37 62.39 61.20 50.75 48.51 43.85 Cash Conversion Cycle 49.41 49.23 41.31 29.48 26.61 31.30 40.25 32.91 34.07 49.82 Total Debt/Equity 4.06 3.76 3.71 5.20 1.92 2.10 0.90 1.10 1.22 1.20 Interest Cover 1.05 0.86 2.28 0.92 1.89 1.91 4.40 2.65 2.46 2.94

Top Investors:

india discovery fund limited

antara india evergreen fund ltd

Annual Reports:

News Update:

Forbes & Company - Quarterly Results
9th Aug 2019, 17:20 PM

Read More

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