Nifty

:

14581.45

Sensex

:

48803.68

76.65 (0.53%)
259.62 (0.53%)

Login

Nifty
Sensex

:
:

14581.45
48803.68

76.65 (0.53%)
259.62 (0.53%)

KPR Mill Ltd.

Textile

Rating :

66/99

BSE: 532889 | NSE: KPRMILL

Watchlist

NSE BSE

1228.60

15-Apr-2021

Open
High
Low
Previous Close

1228.00
1247.00
1170.50
1230.30

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

152030
1834.01
1278.00
396.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,454.68
20.62
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

9,088.10
0.37%
3.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.71
5.21
3.49

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.57
5.78
1.61

PAT CAGR (%)

10 Years
5 Years
3 Years

17.96
12.32
9.06

P:E (Median)

8 Years
5 Years
3 Years

13.23
15.78
13.00

P:BV (Average)

8 Years
5 Years
3 Years

2.46
3.00
2.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.41
8.87
8.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 795.71 686.22 15.96% 842.70 692.28 21.73% 413.50 801.69 -48.42% 717.88 854.62 -16.00%
Expenses 590.65 572.26 3.21% 672.50 546.58 23.04% 335.00 662.97 -49.47% 639.63 737.94 -13.32%
EBITDA 205.06 113.96 79.94% 170.20 145.70 16.82% 78.50 138.72 -43.41% 78.25 116.68 -32.94%
EBIDTM 25.77% 16.61% 20.20% 21.05% 18.98% 17.30% -0.29% 13.65%
Other Income 10.69 9.30 14.95% 9.70 10.00 -3.00% 6.48 8.16 -20.59% 6.90 6.65 3.76%
Interest 4.76 9.23 -48.43% 4.64 8.70 -46.67% 4.93 10.37 -52.46% 7.11 10.42 -31.77%
Depreciation 24.38 24.89 -2.05% 26.21 24.35 7.64% 26.79 23.77 12.71% 25.90 23.40 10.68%
PBT 186.61 89.14 109.34% 149.05 122.65 21.52% 53.26 112.74 -52.76% 52.14 89.51 -41.75%
Tax 51.05 8.29 515.80% 38.70 23.48 64.82% 13.18 38.48 -65.75% 11.81 30.01 -60.65%
PAT 135.56 80.85 67.67% 110.35 99.17 11.27% 40.08 74.26 -46.03% 40.33 59.50 -32.22%
PATM 17.04% 11.78% 13.09% 14.33% 9.69% 9.26% 2.87% 6.96%
EPS 19.70 11.75 67.66% 16.04 14.41 11.31% 5.83 10.79 -45.97% 5.86 8.65 -32.25%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 929.64 769.76 20.77% 941.92 808.04 16.57% 540.68 900.94 -39.99% 873.89 951.66 -8.17%
Expenses 678.37 632.30 7.29% 752.52 635.84 18.35% 420.58 724.43 -41.94% 736.44 791.32 -6.94%
EBITDA 251.27 137.46 82.79% 189.40 172.20 9.99% 120.10 176.51 -31.96% 137.45 160.34 -14.28%
EBIDTM 27.03% 17.86% 20.11% 21.31% 22.21% 19.59% 14.01% 16.85%
Other Income 10.89 8.98 21.27% 9.62 9.58 0.42% 6.72 8.07 -16.73% 8.16 6.64 22.89%
Interest 7.52 11.70 -35.73% 7.43 11.87 -37.41% 8.98 14.43 -37.77% 11.65 13.59 -14.28%
Depreciation 36.43 34.06 6.96% 38.36 33.66 13.96% 38.59 32.76 17.80% 36.61 32.36 13.13%
PBT 218.21 100.68 116.74% 153.23 136.25 12.46% 79.25 137.39 -42.32% 97.35 121.03 -19.57%
Tax 61.95 6.28 886.46% 40.69 27.11 50.09% 18.95 45.16 -58.04% 16.44 35.09 -53.15%
PAT 156.26 94.40 65.53% 112.54 109.14 3.12% 60.30 92.23 -34.62% 80.91 85.94 -5.85%
PATM 16.81% 12.26% 11.95% 13.51% 11.15% 10.24% 7.11% 9.03%
EPS 22.71 13.72 65.52% 16.35 15.04 8.71% 8.76 12.71 -31.08% 28.29 11.84 138.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 2,769.79 2,898.07 2,978.53 2,511.52 2,219.14 1,961.27 2,080.48 1,959.75 1,493.02 1,185.92 1,056.81 Net Sales Growth -8.73% -2.70% 18.59% 13.18% 13.15% -5.73% 6.16% 31.26% 25.90% 12.22% Cost Of Goods Sold 1,579.63 1,708.70 1,748.86 1,601.96 1,362.34 1,191.22 1,380.10 1,273.40 899.53 851.02 653.72 Gross Profit 1,190.16 1,189.37 1,229.67 909.56 856.80 770.05 700.38 686.35 593.49 334.90 403.09 GP Margin 42.97% 41.04% 41.28% 36.22% 38.61% 39.26% 33.66% 35.02% 39.75% 28.24% 38.14% Total Expenditure 2,237.78 2,423.54 2,471.46 2,082.48 1,773.49 1,605.26 1,723.94 1,607.67 1,136.17 1,008.90 810.08 Power & Fuel Cost - 124.69 130.67 104.12 91.35 127.21 105.84 118.02 66.54 33.26 30.87 % Of Sales - 4.30% 4.39% 4.15% 4.12% 6.49% 5.09% 6.02% 4.46% 2.80% 2.92% Employee Cost - 383.25 373.41 233.05 194.13 149.42 128.53 109.23 86.38 62.27 56.43 % Of Sales - 13.22% 12.54% 9.28% 8.75% 7.62% 6.18% 5.57% 5.79% 5.25% 5.34% Manufacturing Exp. - 88.48 110.34 83.14 70.94 89.58 69.14 64.58 49.47 36.68 36.37 % Of Sales - 3.05% 3.70% 3.31% 3.20% 4.57% 3.32% 3.30% 3.31% 3.09% 3.44% General & Admin Exp. - 51.16 48.16 22.45 12.40 9.61 8.36 8.43 7.37 6.99 13.05 % Of Sales - 1.77% 1.62% 0.89% 0.56% 0.49% 0.40% 0.43% 0.49% 0.59% 1.23% Selling & Distn. Exp. - 40.13 40.21 28.63 35.00 31.38 26.27 28.39 24.52 16.60 15.48 % Of Sales - 1.38% 1.35% 1.14% 1.58% 1.60% 1.26% 1.45% 1.64% 1.40% 1.46% Miscellaneous Exp. - 27.13 19.81 9.13 7.33 6.84 5.70 5.62 2.36 2.08 15.48 % Of Sales - 0.94% 0.67% 0.36% 0.33% 0.35% 0.27% 0.29% 0.16% 0.18% 0.39% EBITDA 532.01 474.53 507.07 429.04 445.65 356.01 356.54 352.08 356.85 177.02 246.73 EBITDA Margin 19.21% 16.37% 17.02% 17.08% 20.08% 18.15% 17.14% 17.97% 23.90% 14.93% 23.35% Other Income 33.77 36.46 37.37 15.98 27.12 34.21 21.89 29.76 6.27 6.74 2.14 Interest 21.44 35.41 35.86 30.49 45.03 44.42 64.50 72.34 80.08 47.04 31.16 Depreciation 103.28 98.91 95.83 104.97 117.43 123.84 125.87 129.82 141.81 103.62 125.68 PBT 441.06 376.67 412.75 309.56 310.31 221.96 188.06 179.68 141.23 33.10 92.03 Tax 114.74 82.06 123.64 84.59 71.89 65.82 42.08 49.12 40.47 1.87 20.77 Tax Rate 26.01% 21.79% 29.96% 27.33% 23.17% 29.65% 22.38% 27.34% 28.66% 5.65% 22.57% PAT 326.32 294.61 289.11 224.97 238.42 156.14 145.98 130.56 100.76 31.23 71.26 PAT before Minority Interest 326.32 294.61 289.11 224.97 238.42 156.14 145.98 130.56 100.76 31.23 71.26 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 11.78% 10.17% 9.71% 8.96% 10.74% 7.96% 7.02% 6.66% 6.75% 2.63% 6.74% PAT Growth 4.00% 1.90% 28.51% -5.64% 52.70% 6.96% 11.81% 29.58% 222.64% -56.17% EPS 47.43 42.82 42.02 32.70 34.65 22.69 21.22 18.98 14.65 4.54 10.36

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 3,286.13 3,352.63 3,384.01 3,024.59 2,816.60 2,600.52 2,565.75 2,371.02 1,664.67 1,265.41 1,107.42 Net Sales Growth -4.21% -0.93% 11.88% 7.38% 8.31% 1.36% 8.21% 42.43% 31.55% 14.27% Cost Of Goods Sold 5,962.45 1,987.19 2,027.59 1,841.01 1,702.22 1,592.90 1,684.56 1,586.70 993.79 892.74 663.74 Gross Profit -2,676.32 1,365.44 1,356.42 1,183.58 1,114.38 1,007.62 881.19 784.32 670.88 372.67 443.68 GP Margin -81.44% 40.73% 40.08% 39.13% 39.56% 38.75% 34.34% 33.08% 40.30% 29.45% 40.06% Total Expenditure 2,587.91 2,730.68 2,772.26 2,450.27 2,253.35 2,130.95 2,128.45 1,948.79 1,277.37 1,085.62 858.10 Power & Fuel Cost - 126.24 131.62 110.18 98.95 128.61 107.74 71.34 64.57 35.56 33.64 % Of Sales - 3.77% 3.89% 3.64% 3.51% 4.95% 4.20% 3.01% 3.88% 2.81% 3.04% Employee Cost - 394.40 380.73 300.22 278.30 217.67 182.67 150.98 116.65 82.91 82.14 % Of Sales - 11.76% 11.25% 9.93% 9.88% 8.37% 7.12% 6.37% 7.01% 6.55% 7.42% Manufacturing Exp. - 113.01 135.52 110.20 95.10 117.74 95.07 74.68 56.03 43.02 41.25 % Of Sales - 3.37% 4.00% 3.64% 3.38% 4.53% 3.71% 3.15% 3.37% 3.40% 3.72% General & Admin Exp. - 27.89 22.73 31.05 21.63 18.16 15.11 22.78 14.34 8.82 13.99 % Of Sales - 0.83% 0.67% 1.03% 0.77% 0.70% 0.59% 0.96% 0.86% 0.70% 1.26% Selling & Distn. Exp. - 53.30 52.74 47.22 49.06 48.77 37.10 36.59 29.62 20.48 19.17 % Of Sales - 1.59% 1.56% 1.56% 1.74% 1.88% 1.45% 1.54% 1.78% 1.62% 1.73% Miscellaneous Exp. - 28.65 21.33 10.39 8.09 7.10 6.20 5.72 2.37 2.09 19.17 % Of Sales - 0.85% 0.63% 0.34% 0.29% 0.27% 0.24% 0.24% 0.14% 0.17% 0.38% EBITDA 698.22 621.95 611.75 574.32 563.25 469.57 437.30 422.23 387.30 179.79 249.32 EBITDA Margin 21.25% 18.55% 18.08% 18.99% 20.00% 18.06% 17.04% 17.81% 23.27% 14.21% 22.51% Other Income 35.39 36.46 36.90 15.11 27.49 23.89 24.04 31.04 5.73 6.97 2.14 Interest 35.58 49.65 48.94 51.56 64.45 57.63 83.94 104.50 98.03 48.17 32.35 Depreciation 149.99 137.09 131.13 139.85 149.39 152.05 154.02 156.70 150.93 103.62 125.68 PBT 548.04 471.67 468.58 398.02 376.90 283.78 223.38 192.07 144.07 34.97 93.43 Tax 138.03 94.99 133.71 107.64 90.08 73.07 49.81 50.39 41.06 2.18 21.22 Tax Rate 25.19% 20.14% 28.54% 27.04% 23.90% 25.75% 22.30% 26.24% 28.50% 6.23% 22.71% PAT 410.01 376.68 334.87 290.38 286.82 210.71 173.57 141.68 103.01 32.79 72.21 PAT before Minority Interest 410.01 376.68 334.87 290.38 286.82 210.71 173.57 141.68 103.01 32.79 72.21 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 12.48% 11.24% 9.90% 9.60% 10.18% 8.10% 6.76% 5.98% 6.19% 2.59% 6.52% PAT Growth 7.41% 12.49% 15.32% 1.24% 36.12% 21.40% 22.51% 37.54% 214.15% -54.59% EPS 59.59 54.75 48.67 42.21 41.69 30.63 25.23 20.59 14.97 4.77 10.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 1,504.88 1,511.20 1,336.72 1,118.06 981.05 878.40 774.98 677.49 594.90 595.15 Share Capital 34.41 36.28 36.95 36.95 37.68 52.68 52.68 52.68 52.68 52.68 Total Reserves 1,470.47 1,474.92 1,299.77 1,081.11 943.37 825.72 722.30 624.81 542.22 542.47 Non-Current Liabilities 113.93 138.56 158.76 167.50 176.13 275.11 374.99 484.09 573.25 527.32 Secured Loans 66.59 81.95 101.26 111.96 117.46 215.07 288.75 271.30 355.92 380.38 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.97 3.42 5.99 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.68 Current Liabilities 568.39 747.45 434.89 514.69 573.25 622.65 583.00 450.33 394.19 352.25 Trade Payables 105.74 123.50 137.49 113.67 84.52 83.58 118.16 76.30 30.54 47.45 Other Current Liabilities 60.73 61.07 69.12 89.43 81.55 114.56 112.18 107.36 101.30 86.87 Short Term Borrowings 398.76 552.41 228.22 307.50 406.46 345.18 287.92 224.25 233.33 204.07 Short Term Provisions 3.16 10.47 0.06 4.09 0.72 79.33 64.74 42.42 29.02 13.86 Total Liabilities 2,187.20 2,397.21 1,930.37 1,800.25 1,730.43 1,776.16 1,732.97 1,611.91 1,562.34 1,474.72 Net Block 866.56 794.03 864.54 915.99 894.16 924.44 956.88 1,029.70 1,089.55 814.36 Gross Block 1,395.19 1,224.74 1,202.67 1,151.37 1,860.67 1,771.98 1,680.74 1,628.89 1,549.50 1,176.35 Accumulated Depreciation 528.63 430.71 338.13 235.38 966.51 847.54 723.86 599.19 459.95 361.99 Non Current Assets 998.16 947.10 1,016.01 1,086.97 1,063.98 1,089.48 1,146.17 1,129.37 1,169.74 1,024.70 Capital Work in Progress 5.79 4.41 0.10 2.08 0.34 0.00 5.98 0.00 17.81 110.72 Non Current Investment 82.96 79.87 78.51 88.29 78.06 79.88 174.16 74.16 26.89 0.10 Long Term Loans & Adv. 42.85 65.48 69.51 77.22 88.08 85.16 9.15 25.51 35.49 99.52 Other Non Current Assets 0.00 3.31 3.35 3.39 3.34 0.00 0.00 0.00 0.00 0.00 Current Assets 1,189.04 1,450.11 914.36 713.28 666.45 686.68 586.80 482.54 392.60 450.02 Current Investments 7.01 0.00 12.02 0.00 0.00 0.00 0.00 66.46 0.00 0.00 Inventories 494.37 729.34 391.34 306.68 266.32 284.34 241.22 139.35 168.26 266.84 Sundry Debtors 351.27 468.30 324.19 213.38 259.65 223.50 192.04 137.80 110.50 100.72 Cash & Bank 147.04 66.77 27.41 28.08 18.58 19.30 40.74 62.25 54.41 35.74 Other Current Assets 189.35 116.47 77.68 56.69 121.90 159.54 112.80 76.68 59.43 46.72 Short Term Loans & Adv. 74.36 69.23 81.72 108.45 86.24 124.35 71.30 61.82 17.14 38.80 Net Current Assets 620.65 702.66 479.47 198.59 93.20 64.03 3.80 32.21 -1.59 97.77 Total Assets 2,187.20 2,397.21 1,930.37 1,800.25 1,730.43 1,776.16 1,732.97 1,611.91 1,562.34 1,474.72

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 1,865.87 1,790.17 1,569.98 1,285.96 1,100.60 945.21 814.54 706.26 622.50 596.35 Share Capital 34.41 36.28 36.95 36.95 37.68 52.68 52.68 52.68 55.61 52.68 Total Reserves 1,831.46 1,753.89 1,533.03 1,249.01 1,062.92 892.53 761.86 653.58 566.89 543.67 Non-Current Liabilities 246.22 180.17 210.48 335.65 307.62 427.60 534.54 699.41 638.73 527.79 Secured Loans 200.43 124.62 153.19 206.39 201.13 306.17 470.20 483.19 420.21 380.38 Unsecured Loans 6.32 5.87 5.42 4.97 4.74 6.72 4.06 6.74 5.99 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22.15 Current Liabilities 770.33 1,003.40 771.69 769.74 973.36 911.41 864.70 709.17 455.15 412.46 Trade Payables 131.95 222.10 254.99 166.02 254.59 280.56 279.69 114.10 37.50 55.59 Other Current Liabilities 101.11 83.21 52.27 124.05 113.37 128.02 144.00 139.96 102.27 87.44 Short Term Borrowings 533.82 690.79 460.35 473.78 604.68 412.92 373.15 411.92 285.77 255.57 Short Term Provisions 3.45 7.30 4.08 5.89 0.72 89.91 67.86 43.19 29.61 13.86 Total Liabilities 2,882.42 2,973.74 2,552.15 2,391.35 2,381.58 2,284.22 2,213.78 2,114.84 1,716.38 1,536.60 Net Block 1,321.32 1,136.72 1,223.50 1,307.37 1,153.56 1,206.37 1,255.86 1,339.18 1,091.48 814.36 Gross Block 2,017.44 1,696.97 1,656.31 1,602.84 2,216.23 2,121.86 2,019.65 1,951.48 1,551.43 1,176.35 Accumulated Depreciation 696.12 560.25 432.81 295.47 1,062.67 915.49 763.79 612.30 459.95 361.99 Non Current Assets 1,372.25 1,208.30 1,248.53 1,353.74 1,296.53 1,270.61 1,272.54 1,371.30 1,257.23 1,024.90 Capital Work in Progress 6.44 12.43 0.15 2.08 34.77 2.36 5.98 0.00 74.83 110.72 Non Current Investment 2.10 2.10 2.10 11.88 1.65 3.47 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 42.39 53.74 19.43 29.02 103.21 58.41 10.70 32.12 90.92 99.82 Other Non Current Assets 0.00 3.31 3.35 3.39 3.34 0.00 0.00 0.00 0.00 0.00 Current Assets 1,510.17 1,765.44 1,303.62 1,037.61 1,085.05 1,013.61 941.24 743.54 459.15 511.70 Current Investments 7.01 0.00 12.02 0.00 0.00 58.00 62.69 66.46 0.00 0.00 Inventories 715.73 1,006.41 640.41 532.99 505.70 516.43 405.34 357.57 186.53 294.40 Sundry Debtors 443.48 528.00 419.64 340.73 419.41 281.78 238.01 158.79 136.99 123.73 Cash & Bank 154.22 74.84 31.81 47.64 45.70 40.38 99.16 76.05 59.26 39.71 Other Current Assets 189.73 100.48 113.74 80.64 114.24 117.02 136.04 84.67 76.37 53.86 Short Term Loans & Adv. 78.95 55.71 86.00 35.61 59.18 64.43 82.15 57.32 18.57 43.63 Net Current Assets 739.84 762.04 531.93 267.87 111.69 102.20 76.54 34.37 4.00 99.24 Total Assets 2,882.42 2,973.74 2,552.15 2,391.35 2,381.58 2,284.22 2,213.78 2,114.84 1,716.38 1,536.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 757.32 -82.33 227.64 392.15 245.06 106.18 222.21 349.24 238.63 110.41 PBT 376.67 412.75 309.56 310.16 221.96 188.06 179.68 141.23 33.10 92.03 Adjustment 140.63 126.84 129.18 156.00 152.48 185.43 198.36 215.84 144.43 156.79 Changes in Working Capital 340.03 -506.96 -124.44 -2.54 -51.63 -220.31 -116.73 17.05 83.95 -120.14 Cash after chg. in Working capital 857.33 32.63 314.30 463.62 322.81 153.18 261.31 374.12 261.48 128.68 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -100.01 -114.96 -86.66 -71.47 -77.75 -47.00 -39.10 -24.88 -22.85 -18.27 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 -152.04 -36.04 -49.29 -131.53 -76.33 0.28 -253.95 -109.86 -155.37 -276.66 Net Fixed Assets -171.83 -26.38 -49.32 707.56 -89.03 -85.26 -57.83 -61.58 -280.24 -251.20 Net Investments -10.10 10.66 -2.24 -10.23 1.82 94.28 -33.54 -113.73 -26.79 0.00 Others 29.89 -20.32 2.27 -828.86 10.88 -8.74 -162.58 65.45 151.66 -25.46 Cash from Financing Activity -516.28 158.29 -181.75 -245.48 -181.83 -108.21 -27.42 -201.50 -78.20 150.10 Net Cash Inflow / Outflow 89.00 39.92 -3.40 15.14 -13.10 -1.75 -59.16 37.88 5.06 -16.15 Opening Cash & Equivalents 56.33 16.41 19.81 4.67 17.77 19.52 78.68 40.80 35.74 51.89 Closing Cash & Equivalent 145.33 56.33 16.41 19.81 4.67 17.77 19.52 78.68 40.80 35.74

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 788.28 65.94 226.00 477.05 204.78 310.14 421.86 214.53 261.14 63.76 PBT 471.67 468.58 398.02 376.75 283.78 223.38 192.07 144.07 34.97 93.43 Adjustment 194.05 176.24 188.51 210.59 205.81 232.87 256.36 243.49 145.56 157.98 Changes in Working Capital 236.97 -445.21 -255.46 -13.91 -198.36 -85.99 14.60 -147.57 103.89 -169.09 Cash after chg. in Working capital 902.69 199.61 331.07 573.43 291.23 370.26 463.03 239.99 284.42 82.32 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -114.41 -133.67 -105.07 -96.38 -86.45 -60.12 -41.17 -25.46 -23.28 -18.56 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 -282.79 -69.09 -54.24 -197.66 -206.93 -102.29 -183.84 -249.90 -241.78 -276.66 Net Fixed Assets -171.83 -26.38 -49.32 707.56 -89.03 -85.26 -57.83 -61.58 -280.24 -251.20 Net Investments -10.10 10.66 -2.24 -10.23 1.82 94.28 -33.54 -113.73 -26.79 0.00 Others -100.86 -53.37 -2.68 -894.99 -119.72 -111.31 -92.47 -74.59 65.25 -25.46 Cash from Financing Activity -417.77 46.72 -190.34 -269.60 -65.09 -251.68 -188.34 81.70 -14.45 200.41 Net Cash Inflow / Outflow 87.72 43.57 -18.58 9.79 -67.24 -43.83 49.68 46.33 4.91 -12.49 Opening Cash & Equivalents 64.09 20.52 39.10 29.31 96.55 140.63 90.95 44.62 39.71 52.20 Closing Cash & Equivalent 151.81 64.09 20.52 39.10 29.31 96.80 140.63 90.95 44.62 39.71

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 218.67 208.27 180.88 151.29 130.18 114.57 100.85 87.91 76.95 76.98 ROA 12.85% 13.36% 12.06% 13.51% 8.91% 8.32% 7.81% 6.35% 2.06% 5.37% ROE 19.54% 20.30% 18.33% 22.72% 16.93% 17.98% 18.36% 16.22% 5.38% 12.77% ROCE 19.90% 23.32% 20.66% 22.35% 17.15% 16.94% 18.56% 17.36% 6.31% 10.95% Fixed Asset Turnover 2.22 2.46 2.13 1.47 1.08 1.21 1.18 0.94 0.87 0.97 Receivable days 51.34 48.43 39.05 38.90 44.96 36.45 30.72 30.35 32.50 35.68 Inventory Days 76.65 68.49 50.71 47.12 51.24 46.10 35.44 37.60 66.96 67.26 Payable days 15.89 18.68 20.90 18.98 17.86 20.24 20.24 15.29 13.40 20.83 Cash Conversion Cycle 112.09 98.24 68.86 67.04 78.34 62.31 45.92 52.67 86.06 82.12 Total Debt/Equity 0.31 0.43 0.26 0.44 0.60 0.75 0.87 0.87 1.15 1.12 Interest Cover 11.64 12.51 11.15 7.89 6.00 3.92 3.48 2.76 1.70 3.95

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 271.12 246.72 212.45 174.01 146.05 123.44 106.10 91.73 80.22 77.14 ROA 12.86% 12.12% 11.75% 12.02% 9.03% 7.72% 6.55% 5.38% 2.02% 5.29% ROE 20.61% 19.93% 20.34% 24.04% 20.75% 20.07% 19.01% 15.90% 5.53% 12.92% ROCE 19.67% 21.28% 21.00% 21.80% 18.19% 17.33% 16.99% 15.43% 6.08% 10.92% Fixed Asset Turnover 1.81 2.02 1.86 1.48 1.20 1.24 1.20 0.95 0.93 1.01 Receivable days 52.64 50.99 45.87 49.25 49.21 36.82 30.41 32.37 37.60 39.52 Inventory Days 93.31 88.61 70.78 67.30 71.73 65.29 58.47 59.55 69.36 70.94 Payable days 21.96 29.43 29.33 32.03 43.02 44.91 34.59 17.34 15.07 22.96 Cash Conversion Cycle 123.99 110.17 87.33 84.52 77.92 57.20 54.29 74.57 91.89 87.49 Total Debt/Equity 0.42 0.48 0.41 0.61 0.80 0.87 1.18 1.43 1.29 1.20 Interest Cover 10.50 10.57 8.72 6.85 5.92 3.66 2.84 2.47 1.73 3.89

Top Investors:

l&t mutual fund trustee limited -l&t emerging opportunities fund - series ii

templeton india equity income fund

dsp small cap fund

aditya birla sun life trustee private limited a/c aditya birla sun life pure value fund

nippon life india trustee ltd-a/c nippon india 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