Nifty

:

8083.80

Sensex

:

27590.95

-170.00 (-2.06%)
-674.36 (-2.39%)

Login

Nifty
Sensex

:
:

8083.80
27590.95

-170.00 (-2.06%)
-674.36 (-2.39%)

Rolta India Ltd.

IT - Software

Rating :

34/99

BSE: 500366 | NSE: ROLTA

Watchlist

NSE BSE

2.30

03-Apr-2020

Open
High
Low
Previous Close

2.30
2.30
2.30
2.20

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

28612
0.66
8.00
1.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

40.31
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,749.80
N/A
-0.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-10.09
-12.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-41.41
-37.87

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

4.71
5.59
-

P:BV (Average)

8 Years
5 Years
3 Years

0.72
0.57
0.20

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.17
4.06
2.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var%
Net Sales 7.76 19.46 -60.12% 14.72 303.44 -95.15% 37.26 315.81 -88.20% 36.99 236.26 -84.34%
Expenses 25.88 25.88 0.00% 42.43 154.87 -72.60% 61.04 161.54 -62.21% 198.46 190.96 3.93%
EBITDA -18.12 -6.42 - -27.71 148.57 - -23.78 154.27 - -161.47 45.30 -
EBIDTM -233.51% -32.99% -188.25% 48.96% -63.82% 48.85% -436.52% 19.17%
Other Income 1.08 1.68 -35.71% 1.02 2.05 -50.24% 1.18 2.27 -48.02% 4.04 4.47 -9.62%
Interest 121.77 80.07 52.08% 118.60 84.64 40.12% 102.95 68.01 51.37% 181.65 62.35 191.34%
Depreciation 21.17 24.54 -13.73% 21.88 25.24 -13.31% 22.97 25.26 -9.07% 24.48 25.34 -3.39%
PBT -159.98 -1,109.45 - -172.81 40.74 - -155.14 63.27 - -2,384.04 -105.92 -
Tax -88.68 -198.24 - -8.89 -5.20 - -52.61 17.04 - -708.21 -78.21 -
PAT -71.30 -911.21 - -163.92 45.94 - -102.53 46.23 - -1,675.83 -27.71 -
PATM -918.81% -4,682.48% -1,113.59% 15.14% -275.17% 14.64% -4,530.49% -11.73%
EPS -4.30 -54.93 - -9.88 2.77 - -6.18 2.79 - -101.02 -1.68 -

Description Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var%
Net Sales 359.53 509.30 -29.41% 374.59 626.43 -40.20% 363.58 636.53 -42.88% 389.03 617.92 -37.04%
Expenses 353.20 556.55 -36.54% 415.13 468.65 -11.42% 408.93 452.60 -9.65% 607.57 534.67 13.63%
EBITDA 6.33 -47.25 - -40.54 157.78 - -45.35 183.93 - -218.54 83.25 -
EBIDTM 1.76% -9.28% -10.82% 25.19% -12.47% 28.90% -56.18% 13.47%
Other Income 1.07 1.70 -37.06% 1.02 2.07 -50.72% 1.30 2.58 -49.61% 4.39 9.65 -54.51%
Interest 177.75 170.74 4.11% 195.04 170.88 14.14% 219.49 158.69 38.31% 346.26 159.08 117.66%
Depreciation 61.57 63.03 -2.32% 61.87 63.66 -2.81% 63.85 63.61 0.38% 62.87 69.12 -9.04%
PBT -231.92 -1,279.42 - -302.07 -74.69 - -334.01 -35.79 - -3,454.03 -135.30 -
Tax -0.28 -216.25 - -26.21 -16.56 - -166.73 0.91 - -954.61 90.02 -
PAT -231.64 -1,063.17 - -275.86 -58.13 - -167.28 -36.70 - -2,499.42 -225.32 -
PATM -64.43% -208.75% -73.64% -9.28% -46.01% -5.77% -642.47% -36.46%
EPS -13.96 -64.09 - -16.63 -3.50 - -10.08 -2.22 - -150.67 -13.63 -

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 Jun 13 Jun 12 Jun 11 Jun 10
Net Sales 96.73 675.70 1,432.81 1,454.91 1,829.71 1,871.50 1,142.89 1,310.94 1,468.07 1,448.75 1,170.44 Net Sales Growth -88.94% -52.84% -1.52% -20.48% -2.23% 63.75% -12.82% -10.70% 1.33% 23.78% Cost Of Goods Sold 79.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.88 6.57 Gross Profit 17.11 675.70 1,432.81 1,454.91 1,829.71 1,871.50 1,142.89 1,310.94 1,468.07 1,444.87 1,163.87 GP Margin 17.69% 100% 100% 100% 100% 100% 100% 100% 100% 99.73% 99.44% Total Expenditure 327.81 535.23 732.10 577.84 564.03 527.98 334.04 375.91 605.94 666.54 501.85 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 83.83 100.54 137.73 216.34 243.06 171.42 216.19 209.98 180.46 157.99 % Of Sales - 12.41% 7.02% 9.47% 11.82% 12.99% 15.00% 16.49% 14.30% 12.46% 13.50% Manufacturing Exp. - 0.00 0.00 8.66 12.18 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0.60% 0.67% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 64.35 54.69 43.24 64.84 181.46 125.32 92.54 138.14 130.44 86.13 % Of Sales - 9.52% 3.82% 2.97% 3.54% 9.70% 10.97% 7.06% 9.41% 9.00% 7.36% Selling & Distn. Exp. - 0.00 0.00 4.25 8.75 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0.29% 0.48% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 177.78 13.13 9.76 120.44 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 26.31% 0.92% 0.67% 6.58% 0% 0% 0% 0% 0% 0% EBITDA -231.08 140.47 700.71 877.07 1,265.68 1,343.52 808.85 935.03 862.13 782.21 668.59 EBITDA Margin -238.89% 20.79% 48.90% 60.28% 69.17% 71.79% 70.77% 71.33% 58.73% 53.99% 57.12% Other Income 7.32 10.04 11.96 24.86 47.35 17.42 6.02 34.56 35.84 150.32 29.43 Interest 524.97 414.37 224.57 164.45 112.08 133.20 142.33 192.46 103.70 53.30 38.60 Depreciation 90.50 99.52 99.91 95.01 471.09 614.26 354.21 359.95 433.61 321.36 259.42 PBT -2,871.97 -363.38 388.19 642.47 729.86 613.48 318.33 417.18 360.66 557.87 400.00 Tax -858.39 -894.61 -37.45 0.14 -48.30 31.06 -88.59 1.89 33.32 62.51 39.50 Tax Rate 29.89% 26.39% -32.23% 0.13% -63.30% 4.15% -23.89% -0.26% 9.24% 11.21% 9.88% PAT -2,013.58 -2,494.87 153.64 105.49 124.60 716.52 459.39 -737.43 327.34 495.36 360.50 PAT before Minority Interest -2,013.58 -2,494.87 153.64 105.49 124.60 716.52 459.39 -737.43 327.34 495.36 360.50 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 -2,081.65% -369.23% 10.72% 7.25% 6.81% 38.29% 40.20% -56.25% 22.30% 34.19% 30.80% PAT Growth 0.00% - 45.64% -15.34% -82.61% 55.97% - - -33.92% 37.41% Unadjusted EPS -121.38 -150.52 9.32 6.46 7.71 44.41 28.48 -45.71 20.29 30.71 22.38

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Jun 13 Jun 12 Jun 11 Jun 10
Net Sales 1,486.73 2,161.29 2,860.81 3,179.88 3,799.59 3,679.46 2,501.72 2,178.78 1,828.79 1,805.62 1,532.67 Net Sales Growth -37.80% -24.45% -10.03% -16.31% 3.26% 47.08% 14.82% 19.14% 1.28% 17.81% Cost Of Goods Sold 1,029.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.58 Gross Profit 457.44 2,161.29 2,860.81 3,179.88 3,799.59 3,679.46 2,501.72 2,178.78 1,828.79 1,805.62 1,526.09 GP Margin 30.77% 100% 100% 100% 100% 100% 100% 100% 100% 100% 99.57% Total Expenditure 1,784.83 2,072.14 2,034.46 2,217.10 2,651.64 2,387.82 1,682.46 1,291.75 1,010.70 1,080.90 950.43 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 537.90 576.66 703.96 792.54 790.99 629.06 618.65 542.70 523.74 485.89 % Of Sales - 24.89% 20.16% 22.14% 20.86% 21.50% 25.15% 28.39% 29.68% 29.01% 31.70% Manufacturing Exp. - 18.34 18.25 20.07 26.78 20.74 12.75 14.09 12.78 10.32 8.90 % Of Sales - 0.85% 0.64% 0.63% 0.70% 0.56% 0.51% 0.65% 0.70% 0.57% 0.58% General & Admin Exp. - 172.17 105.44 118.31 146.72 144.69 137.39 165.32 123.24 100.35 123.94 % Of Sales - 7.97% 3.69% 3.72% 3.86% 3.93% 5.49% 7.59% 6.74% 5.56% 8.09% Selling & Distn. Exp. - 22.67 15.79 16.79 25.55 26.11 22.70 23.98 13.85 11.33 11.69 % Of Sales - 1.05% 0.55% 0.53% 0.67% 0.71% 0.91% 1.10% 0.76% 0.63% 0.76% Miscellaneous Exp. - 216.61 37.86 28.36 140.66 116.79 54.08 12.00 51.81 65.84 11.69 % Of Sales - 10.02% 1.32% 0.89% 3.70% 3.17% 2.16% 0.55% 2.83% 3.65% 1.83% EBITDA -298.10 89.15 826.35 962.78 1,147.95 1,291.64 819.26 887.03 818.09 724.72 582.24 EBITDA Margin -20.05% 4.12% 28.89% 30.28% 30.21% 35.10% 32.75% 40.71% 44.73% 40.14% 37.99% Other Income 7.78 10.74 27.30 49.02 38.21 30.72 5.68 38.96 36.18 30.78 27.93 Interest 938.54 854.27 629.37 570.21 497.58 416.36 261.43 234.79 125.24 65.18 47.12 Depreciation 250.16 253.17 268.22 263.09 542.75 622.00 363.64 372.61 443.29 330.02 267.91 PBT -4,322.03 -1,007.55 -43.94 178.50 145.83 284.00 199.87 318.59 285.74 360.30 295.14 Tax -1,147.83 -1,186.51 61.76 -525.08 -37.96 38.83 -83.80 4.14 43.45 62.52 40.55 Tax Rate 26.56% 24.49% -140.56% 146.53% -26.03% 13.67% -41.93% -0.50% 15.21% 13.48% 13.74% PAT -3,174.20 -3,657.42 -105.70 166.74 183.79 245.17 283.69 -839.19 242.34 401.58 255.13 PAT before Minority Interest -3,174.20 -3,657.42 -105.70 166.74 183.79 245.17 283.67 -839.23 242.29 401.43 254.59 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.04 0.05 0.15 0.54 PAT Margin -213.50% -169.22% -3.69% 5.24% 4.84% 6.66% 11.34% -38.52% 13.25% 22.24% 16.65% PAT Growth 0.00% - - -9.28% -25.04% -13.58% - - -39.65% 57.40% Unadjusted EPS -191.34 -220.66 -6.41 10.20 11.40 15.20 17.58 -52.02 15.02 24.90 15.84

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 Jun 13 Jun 12 Jun 11 Jun 10
Shareholder's Funds 1,569.81 4,064.85 3,905.76 3,799.31 3,754.10 3,030.23 2,544.83 2,465.78 2,303.55 1,904.33 Share Capital 165.89 165.27 164.27 162.70 161.33 161.33 161.33 161.33 161.33 161.19 Total Reserves 1,372.81 3,867.39 3,714.36 3,609.53 3,571.14 2,858.49 2,378.86 2,304.45 2,142.22 1,743.13 Non-Current Liabilities 197.91 2,945.96 2,692.31 2,606.64 2,562.23 2,535.97 2,389.12 1,974.19 788.62 1,239.14 Secured Loans 0.00 1,053.54 679.10 499.49 0.00 0.00 0.00 0.00 0.00 646.56 Unsecured Loans 0.00 0.00 0.00 0.00 818.00 2,182.94 2,043.98 1,910.97 730.88 550.17 Long Term Provisions 8.11 12.67 60.18 67.31 15.98 14.98 15.65 15.55 13.09 0.00 Current Liabilities 4,555.76 2,485.23 1,914.87 1,389.53 610.57 822.63 646.33 557.80 888.72 235.24 Trade Payables 65.58 371.21 233.99 193.40 156.82 115.84 102.74 65.66 37.12 0.00 Other Current Liabilities 253.61 1,706.12 1,238.77 773.53 363.87 384.46 326.87 145.41 683.07 126.46 Short Term Borrowings 4,233.72 403.95 437.94 418.21 25.56 275.97 140.59 231.18 67.76 0.00 Short Term Provisions 2.85 3.95 4.17 4.39 64.32 46.36 76.13 115.55 100.77 108.79 Total Liabilities 6,323.48 9,496.04 8,512.94 7,795.48 6,926.90 6,388.83 5,580.28 4,997.77 3,980.89 3,378.71 Net Block 2,934.61 3,031.40 3,122.30 3,117.71 4,771.22 4,814.50 4,444.32 3,003.01 2,005.65 1,597.91 Gross Block 2,934.61 3,031.40 3,651.90 3,552.40 4,771.22 4,814.50 4,444.32 3,003.01 2,005.65 1,597.91 Accumulated Depreciation 0.00 0.00 529.60 434.69 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 5,437.02 5,383.29 5,536.13 5,489.14 5,183.26 5,771.69 5,165.38 4,166.70 2,951.55 2,457.16 Capital Work in Progress 0.00 0.03 0.54 0.54 96.66 153.68 19.60 311.10 282.52 242.85 Non Current Investment 254.92 251.61 248.41 224.34 208.24 654.92 653.70 700.94 617.46 616.40 Long Term Loans & Adv. 2,244.92 93.52 2,149.53 2,132.59 51.48 47.04 13.94 46.17 40.41 0.00 Other Non Current Assets 2.57 2,006.73 15.35 13.96 55.66 101.55 33.82 105.48 5.51 0.00 Current Assets 886.46 4,112.75 2,976.81 2,306.34 1,743.64 617.14 414.90 831.07 1,029.34 917.92 Current Investments 0.00 0.00 0.00 0.00 0.18 1.86 1.20 26.63 96.11 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.88 Sundry Debtors 78.83 1,254.39 1,139.99 1,687.96 951.44 471.08 261.38 567.67 682.73 615.86 Cash & Bank 11.24 88.08 93.14 99.64 373.08 41.03 18.84 16.05 31.57 39.37 Other Current Assets 796.39 2,625.82 6.91 7.22 418.94 103.17 133.48 220.72 218.93 258.82 Short Term Loans & Adv. 772.91 144.46 1,736.77 511.52 35.77 44.31 132.16 216.10 213.91 236.39 Net Current Assets -3,669.30 1,627.52 1,061.94 916.81 1,133.07 -205.49 -231.43 273.27 140.62 682.68 Total Assets 6,323.48 9,496.04 8,512.94 7,795.48 6,926.90 6,388.83 5,580.28 4,997.77 3,980.89 3,378.71

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Jun 13 Jun 12 Jun 11 Jun 10
Shareholder's Funds -1,298.38 2,488.47 2,584.66 2,307.18 2,301.43 2,217.21 1,939.01 1,919.77 1,898.97 1,609.11 Share Capital 165.89 165.27 164.27 162.70 161.33 161.33 161.33 161.33 161.33 161.19 Total Reserves -1,495.39 2,291.00 2,393.27 2,117.40 2,118.47 2,045.47 1,773.04 1,758.44 1,737.64 1,447.92 Non-Current Liabilities -1,229.85 4,577.39 4,960.43 5,428.61 4,928.88 3,555.56 3,403.22 1,979.40 783.79 1,294.07 Secured Loans 0.00 2,181.45 1,832.58 1,698.11 1,648.00 2,273.88 2,120.01 1,913.22 730.88 708.59 Unsecured Loans 0.00 2,406.74 3,185.31 3,270.25 3,158.76 1,202.00 1,193.99 0.00 0.00 550.17 Long Term Provisions 53.75 63.04 67.55 72.46 67.07 26.60 15.65 15.55 13.09 0.00 Current Liabilities 9,366.81 3,567.02 2,218.29 1,690.23 883.68 1,186.03 900.68 737.39 959.06 235.08 Trade Payables 268.56 480.30 285.45 303.98 269.03 272.36 218.11 8.41 19.44 22.11 Other Current Liabilities 1,357.91 2,283.68 1,441.51 937.19 499.89 508.39 440.49 170.22 690.95 102.45 Short Term Borrowings 7,736.00 797.25 485.79 444.67 42.15 358.92 140.59 444.11 147.90 0.00 Short Term Provisions 4.34 5.79 5.54 4.39 72.61 46.36 101.49 114.65 100.77 110.52 Total Liabilities 6,838.54 10,632.84 9,763.35 9,426.02 8,113.99 6,958.80 6,242.93 4,636.62 3,641.93 3,138.52 Net Block 5,835.83 6,050.09 6,323.39 6,464.65 5,377.83 5,396.30 5,057.72 3,430.36 2,349.40 1,954.03 Gross Block 7,278.18 7,229.40 7,245.02 7,125.36 6,845.44 6,301.67 5,692.55 4,378.97 2,982.87 2,455.45 Accumulated Depreciation 1,442.35 1,179.31 921.63 660.71 1,467.61 905.37 634.83 948.61 633.47 501.42 Non Current Assets 5,990.98 6,203.78 6,465.44 6,635.22 5,626.91 5,798.02 5,341.81 3,794.35 2,681.34 2,196.87 Capital Work in Progress 0.00 2.23 0.54 0.54 96.66 153.68 19.60 311.15 282.52 242.84 Non Current Investment 3.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 149.56 147.22 126.17 155.07 123.05 69.75 31.26 36.57 40.20 0.00 Other Non Current Assets 2.57 4.24 15.34 14.96 29.37 178.29 233.23 16.27 9.22 0.00 Current Assets 847.56 4,429.06 3,297.91 2,790.80 2,402.81 1,160.78 901.12 842.27 960.20 937.23 Current Investments 0.00 0.00 0.00 0.00 0.18 10.88 1.20 26.63 96.11 55.10 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.88 Sundry Debtors 315.48 1,469.71 1,347.59 1,959.76 1,274.73 862.59 621.87 602.35 692.58 624.79 Cash & Bank 26.61 152.61 167.63 225.51 546.96 61.55 166.17 25.95 40.11 50.35 Other Current Assets 505.47 2,716.63 1,724.32 40.84 580.94 225.76 111.88 187.34 131.40 203.11 Short Term Loans & Adv. 57.16 90.11 58.37 564.69 28.96 35.32 25.53 169.98 31.36 78.44 Net Current Assets -8,519.25 862.04 1,079.62 1,100.57 1,519.13 -25.25 0.44 104.88 1.14 702.15 Total Assets 6,838.54 10,632.84 9,763.35 9,426.02 8,113.99 6,958.80 6,242.93 4,636.62 3,641.93 3,138.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Jun 13 Jun 12 Jun 11 Jun 10
Cash From Operating Activity 0.00 0.00 -64.65 269.75 0.00 0.00 1,629.43 1,090.41 761.61 547.82 PBT 0.00 0.00 105.63 76.30 0.00 0.00 1,269.48 360.66 495.36 360.50 Adjustment 0.00 0.00 758.95 1,296.17 0.00 0.00 359.95 729.75 352.63 325.27 Changes in Working Capital 0.00 0.00 -918.99 -1,088.11 0.00 0.00 0.00 0.00 -25.35 -101.20 Cash after chg. in Working capital 0.00 0.00 -54.41 284.36 0.00 0.00 1,629.43 1,090.41 822.64 584.57 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 -10.24 -14.61 0.00 0.00 0.00 0.00 -61.03 -36.75 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 0.00 0.00 -162.75 -803.46 0.00 0.00 -1,461.20 -1,362.42 -802.85 -773.63 Net Fixed Assets 96.82 621.01 -99.50 1,314.94 100.30 -504.26 -1,149.81 -1,025.94 -447.41 -373.86 Net Investments -3.31 -3.20 -24.07 -15.92 448.36 -1.88 72.67 -14.00 -97.17 -103.20 Others -93.51 -617.81 -39.18 -2,102.48 -548.66 506.14 -384.06 -322.48 -258.27 -296.57 Cash from Financing Activity 0.00 0.00 223.36 232.62 0.00 0.00 -167.65 257.86 38.44 144.09 Net Cash Inflow / Outflow 0.00 0.00 -4.04 -301.09 0.00 0.00 0.58 -14.15 -2.80 -81.72 Opening Cash & Equivalents 0.00 0.00 18.56 319.65 0.00 0.00 8.99 23.14 39.37 121.09 Closing Cash & Equivalent 0.00 0.00 14.52 18.56 0.00 0.00 9.57 8.99 36.57 39.37

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Jun 13 Jun 12 Jun 11 Jun 10
Cash From Operating Activity 36.29 82.44 -46.40 238.57 437.38 592.67 1,071.47 941.68 692.67 404.88 PBT -4,843.93 -43.94 -358.34 145.83 284.00 199.87 -839.23 242.29 401.43 254.59 Adjustment 5,084.36 886.17 1,348.95 1,113.24 987.16 651.20 1,665.70 650.38 401.84 358.82 Changes in Working Capital -175.78 -720.22 -1,021.26 -1,000.51 -823.73 -251.45 284.93 11.90 -50.65 -170.63 Cash after chg. in Working capital 64.65 122.01 -30.65 258.56 447.43 599.62 1,111.40 904.57 752.62 442.78 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -28.36 -39.57 -15.75 -19.99 -10.05 -6.95 -39.93 37.11 -59.95 -37.90 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 125.43 75.97 -86.46 -840.26 -499.39 -839.85 -1,810.67 -1,318.04 -746.55 -662.65 Net Fixed Assets 96.82 621.01 -99.50 1,314.94 100.30 -504.26 -1,149.81 -1,025.94 -447.41 -373.86 Net Investments -3.31 -3.20 -24.07 -15.92 448.36 -1.88 72.67 -14.00 -97.17 -103.20 Others 31.92 -541.84 37.11 -2,139.28 -1,048.05 -333.71 -733.53 -278.10 -201.97 -185.59 Cash from Financing Activity -166.83 -179.57 122.48 198.58 475.34 133.12 877.21 363.69 49.50 170.54 Net Cash Inflow / Outflow -5.11 -21.16 -10.38 -403.11 413.33 -114.06 138.01 -12.67 -4.38 -87.23 Opening Cash & Equivalents 21.41 42.57 52.95 456.06 42.73 156.79 18.78 31.45 35.83 137.58 Closing Cash & Equivalent 16.30 21.41 42.57 52.95 456.06 42.73 156.79 18.78 31.45 50.35

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Jun 13 Jun 12 Jun 11 Jun 10
Book Value (Rs.) 92.75 244.00 236.11 231.85 166.47 122.30 91.93 152.84 142.78 117.91 ROA -31.54% 1.71% 1.29% 1.69% 10.76% 7.68% -13.94% 7.29% 13.46% 11.57% ROE -89.56% 3.88% 2.76% 3.86% 30.76% 26.58% -37.35% 13.73% 23.56% 20.44% ROCE -52.54% 6.04% 4.87% 4.25% 22.04% 12.65% -13.12% 12.05% 19.72% 15.42% Fixed Asset Turnover 0.23 0.43 0.40 0.44 0.39 0.25 0.35 0.59 0.80 0.84 Receivable days 360.09 304.98 354.73 263.26 138.72 116.96 115.41 155.44 163.58 187.49 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.23 Payable days 434.77 551.01 315.58 90.01 58.04 75.89 53.34 29.14 13.06 0.00 Cash Conversion Cycle -74.68 -246.03 39.15 173.25 80.68 41.07 62.07 126.30 150.53 189.73 Total Debt/Equity 2.75 0.36 0.48 0.40 0.31 1.25 1.47 0.87 0.35 0.63 Interest Cover -7.18 1.52 1.64 1.68 6.61 3.61 -2.82 4.48 11.47 11.36

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Jun 13 Jun 12 Jun 11 Jun 10
Book Value (Rs.) -80.14 148.62 155.69 140.14 71.21 71.91 54.38 119.00 117.68 99.55 ROA -41.87% -1.04% 1.74% 2.10% 3.25% 4.30% -15.43% 5.85% 11.84% 8.64% ROE -649.19% -4.22% 6.89% 10.72% 21.24% 27.85% -60.01% 12.69% 22.92% 16.81% ROCE -51.24% 6.51% 2.47% 8.82% 12.19% 9.45% -13.56% 11.55% 18.69% 12.95% Fixed Asset Turnover 0.30 0.40 0.44 0.54 0.56 0.42 0.43 0.50 0.66 0.70 Receivable days 150.74 179.72 189.82 155.36 106.01 108.29 102.54 129.22 133.15 145.26 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.71 Payable days 163.75 158.52 106.83 75.17 67.57 87.05 40.16 5.02 8.66 18.67 Cash Conversion Cycle -13.01 21.20 82.98 80.18 38.44 21.24 62.39 124.21 124.49 128.29 Total Debt/Equity -5.82 2.71 2.45 2.64 4.44 3.50 4.16 1.25 0.47 0.78 Interest Cover -4.67 0.93 0.37 1.29 1.68 1.76 -2.56 3.28 8.12 7.26

Top Investors:

central bank of india

life indurance corporation of india p & gs fund

basan equity broking limited

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