Nifty

:

15789.70

Sensex

:

52544.98

-79.55 (-0.50%)
-228.07 (-0.43%)

Login

Nifty
Sensex

:
:

15789.70
52544.98

-79.55 (-0.50%)
-228.07 (-0.43%)

RSWM Ltd.

Textile

Rating :

61/99

BSE: 500350 | NSE: RSWM

Watchlist

NSE BSE

252.05

15-Jun-2021

Open
High
Low
Previous Close

255.00
259.00
250.05
252.95

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

73393
187.42
267.00
66.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

593.60
28.50
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,746.96
N/A
0.75

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.64
-1.13
-1.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-6.08
-14.27
-4.06

PAT CAGR (%)

10 Years
5 Years
3 Years

-15.56
-26.68
16.05

P:E (Median)

8 Years
5 Years
3 Years

6.53
7.84
-

P:BV (Average)

8 Years
5 Years
3 Years

1.08
0.86
0.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.79
8.06
9.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 835.56 611.96 36.54% 721.06 761.09 -5.26% 553.56 697.29 -20.61% 215.83 700.69 -69.20%
Expenses 724.22 564.56 28.28% 628.26 705.47 -10.94% 533.36 653.01 -18.32% 265.83 663.58 -59.94%
EBITDA 111.34 47.40 134.89% 92.80 55.62 66.85% 20.20 44.28 -54.38% -50.00 37.11 -
EBIDTM 13.33% 7.75% 12.87% 7.31% 3.65% 6.35% -23.17% 5.30%
Other Income 23.50 4.60 410.87% 6.72 6.49 3.54% 6.39 9.53 -32.95% 4.01 5.57 -28.01%
Interest 18.51 24.21 -23.54% 19.05 26.26 -27.46% 21.87 28.44 -23.10% 23.59 29.60 -20.30%
Depreciation 31.80 32.46 -2.03% 31.45 33.30 -5.56% 32.38 33.29 -2.73% 32.05 32.61 -1.72%
PBT 84.53 -4.67 - 49.02 2.55 1,822.35% -27.66 -7.92 - -101.63 33.61 -
Tax 11.56 -1.13 - 17.28 0.53 3,160.38% -10.31 -4.53 - -35.88 6.03 -
PAT 72.97 -3.54 - 31.74 2.02 1,471.29% -17.35 -3.39 - -65.75 27.58 -
PATM 8.73% -0.58% 4.40% 0.27% -3.13% -0.49% -30.46% 3.94%
EPS 30.92 -1.50 - 13.45 0.86 1,463.95% -7.35 -1.44 - -27.86 11.69 -

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 835.56 611.96 36.54% 721.06 761.09 -5.26% 553.56 697.29 -20.61% 215.83 700.69 -69.20%
Expenses 724.22 564.56 28.28% 628.26 705.47 -10.94% 533.36 653.01 -18.32% 265.83 663.58 -59.94%
EBITDA 111.34 47.40 134.89% 92.80 55.62 66.85% 20.20 44.28 -54.38% -50.00 37.11 -
EBIDTM 13.33% 7.75% 12.87% 7.31% 3.65% 6.35% -23.17% 5.30%
Other Income 23.50 4.60 410.87% 6.72 6.49 3.54% 6.39 9.53 -32.95% 4.01 5.57 -28.01%
Interest 18.51 24.21 -23.54% 19.05 26.26 -27.46% 21.87 28.44 -23.10% 23.59 29.60 -20.30%
Depreciation 31.80 32.46 -2.03% 31.45 33.30 -5.56% 32.38 33.29 -2.73% 32.05 32.61 -1.72%
PBT 84.53 -4.67 - 49.02 2.55 1,822.35% -27.66 -7.92 - -101.63 -5.19 -
Tax 11.56 -1.13 - 17.28 0.53 3,160.38% -10.31 -4.53 - -35.88 6.03 -
PAT 72.97 -3.54 - 31.74 2.02 1,471.29% -17.35 -3.39 - -65.75 -11.22 -
PATM 8.73% -0.58% 4.40% 0.27% -3.13% -0.49% -30.46% -1.60%
EPS 30.31 -2.19 - 12.98 0.37 3,408.11% -6.37 0.09 - -28.07 -3.97 -

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 2,326.01 2,771.03 2,960.58 2,939.75 2,986.63 2,933.27 3,003.36 2,870.25 2,453.29 1,987.00 1,950.59 Net Sales Growth -16.06% -6.40% 0.71% -1.57% 1.82% -2.33% 4.64% 17.00% 23.47% 1.87% Cost Of Goods Sold 1,300.25 1,546.18 1,765.74 1,698.72 1,694.09 1,621.16 1,788.27 1,751.77 1,444.90 1,301.87 1,089.07 Gross Profit 1,025.76 1,224.85 1,194.84 1,241.03 1,292.54 1,312.12 1,215.10 1,118.49 1,008.39 685.13 861.52 GP Margin 44.10% 44.20% 40.36% 42.22% 43.28% 44.73% 40.46% 38.97% 41.10% 34.48% 44.17% Total Expenditure 2,151.67 2,586.62 2,781.77 2,712.86 2,660.34 2,534.94 2,657.47 2,506.86 2,145.55 1,848.35 1,625.18 Power & Fuel Cost - 338.70 356.86 340.78 302.44 289.83 268.42 224.69 230.87 179.54 172.40 % Of Sales - 12.22% 12.05% 11.59% 10.13% 9.88% 8.94% 7.83% 9.41% 9.04% 8.84% Employee Cost - 366.24 352.18 364.52 348.63 316.67 276.98 232.83 204.25 164.20 149.71 % Of Sales - 13.22% 11.90% 12.40% 11.67% 10.80% 9.22% 8.11% 8.33% 8.26% 7.68% Manufacturing Exp. - 122.60 115.50 116.57 127.01 127.78 158.41 142.25 118.18 92.70 89.06 % Of Sales - 4.42% 3.90% 3.97% 4.25% 4.36% 5.27% 4.96% 4.82% 4.67% 4.57% General & Admin Exp. - 82.80 67.02 69.38 74.85 75.78 18.98 17.09 11.82 8.18 10.18 % Of Sales - 2.99% 2.26% 2.36% 2.51% 2.58% 0.63% 0.60% 0.48% 0.41% 0.52% Selling & Distn. Exp. - 102.42 109.79 106.89 95.68 89.11 120.28 110.08 98.80 84.18 83.97 % Of Sales - 3.70% 3.71% 3.64% 3.20% 3.04% 4.00% 3.84% 4.03% 4.24% 4.30% Miscellaneous Exp. - 27.68 14.70 15.99 17.64 14.61 26.14 28.16 36.72 17.68 83.97 % Of Sales - 1.00% 0.50% 0.54% 0.59% 0.50% 0.87% 0.98% 1.50% 0.89% 1.58% EBITDA 174.34 184.41 178.81 226.89 326.29 398.33 345.89 363.39 307.74 138.65 325.41 EBITDA Margin 7.50% 6.65% 6.04% 7.72% 10.93% 13.58% 11.52% 12.66% 12.54% 6.98% 16.68% Other Income 40.62 26.19 31.21 36.19 31.59 24.37 31.57 25.40 23.43 22.33 29.12 Interest 83.02 108.51 119.52 117.29 110.36 125.90 125.22 121.76 121.29 104.04 78.74 Depreciation 127.68 131.67 123.28 124.47 132.17 149.27 135.27 110.69 108.45 89.10 80.15 PBT 4.26 -29.58 -32.79 21.32 115.35 147.53 116.97 156.33 101.43 -32.15 195.64 Tax -17.35 0.89 -8.52 6.82 14.37 40.58 32.05 57.53 33.56 -10.36 58.26 Tax Rate -407.28% 3.78% 25.98% 31.99% 12.46% 27.51% 27.40% 36.80% 33.09% 32.22% 32.15% PAT 21.61 22.66 -24.27 14.50 100.97 106.95 84.91 98.80 67.87 -21.79 122.96 PAT before Minority Interest 21.61 22.66 -24.27 14.50 100.97 106.95 84.91 98.80 67.87 -21.79 122.96 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 0.93% 0.82% -0.82% 0.49% 3.38% 3.65% 2.83% 3.44% 2.77% -1.10% 6.30% PAT Growth -4.68% - - -85.64% -5.59% 25.96% -14.06% 45.57% - - EPS 9.16 9.60 -10.28 6.14 42.78 45.32 35.98 41.86 28.76 -9.23 52.10

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 2,326.01 2,771.03 2,962.02 2,939.75 2,986.63 2,933.27 3,003.36 3,130.77 2,656.19 2,138.89 2,135.64 Net Sales Growth -16.06% -6.45% 0.76% -1.57% 1.82% -2.33% -4.07% 17.87% 24.19% 0.15% Cost Of Goods Sold 1,300.25 1,546.18 1,766.01 1,698.72 1,694.09 1,621.16 1,788.27 1,917.52 1,563.66 1,416.91 1,195.83 Gross Profit 1,025.76 1,224.85 1,196.02 1,241.03 1,292.54 1,312.12 1,215.10 1,213.25 1,092.53 721.98 939.81 GP Margin 44.10% 44.20% 40.38% 42.22% 43.28% 44.73% 40.46% 38.75% 41.13% 33.75% 44.01% Total Expenditure 2,151.67 2,586.62 2,782.06 2,712.86 2,660.34 2,534.94 2,657.47 2,744.41 2,324.08 2,008.23 1,790.21 Power & Fuel Cost - 338.70 356.92 340.78 302.44 289.83 268.42 253.40 256.67 198.63 192.23 % Of Sales - 12.22% 12.05% 11.59% 10.13% 9.88% 8.94% 8.09% 9.66% 9.29% 9.00% Employee Cost - 366.24 350.69 364.52 348.63 316.67 276.98 251.29 216.91 174.63 159.64 % Of Sales - 13.22% 11.84% 12.40% 11.67% 10.80% 9.22% 8.03% 8.17% 8.16% 7.48% Manufacturing Exp. - 122.60 115.58 116.57 127.01 127.78 158.41 153.96 127.39 100.00 97.49 % Of Sales - 4.42% 3.90% 3.97% 4.25% 4.36% 5.27% 4.92% 4.80% 4.68% 4.56% General & Admin Exp. - 82.80 69.05 69.38 74.85 75.78 18.98 17.08 12.11 8.81 10.86 % Of Sales - 2.99% 2.33% 2.36% 2.51% 2.58% 0.63% 0.55% 0.46% 0.41% 0.51% Selling & Distn. Exp. - 102.42 109.83 106.89 95.68 89.11 120.28 119.26 105.92 89.24 89.05 % Of Sales - 3.70% 3.71% 3.64% 3.20% 3.04% 4.00% 3.81% 3.99% 4.17% 4.17% Miscellaneous Exp. - 27.68 13.99 15.99 17.64 14.61 26.14 31.90 41.42 20.00 89.05 % Of Sales - 1.00% 0.47% 0.54% 0.59% 0.50% 0.87% 1.02% 1.56% 0.94% 2.11% EBITDA 174.34 184.41 179.96 226.89 326.29 398.33 345.89 386.36 332.11 130.66 345.43 EBITDA Margin 7.50% 6.65% 6.08% 7.72% 10.93% 13.58% 11.52% 12.34% 12.50% 6.11% 16.17% Other Income 40.62 26.19 32.10 36.19 31.59 24.37 31.57 27.51 22.61 20.26 28.51 Interest 83.02 108.51 119.58 117.29 110.36 125.90 125.22 136.50 132.77 116.89 88.44 Depreciation 127.68 131.67 123.64 124.47 132.17 149.27 135.27 117.56 115.40 97.85 89.51 PBT 4.26 -29.58 -31.16 21.32 115.35 147.53 116.97 159.82 106.55 -63.83 195.99 Tax -17.35 0.89 -9.10 6.82 14.37 40.58 32.05 57.53 33.23 -10.36 58.26 Tax Rate -407.28% -5.84% 29.20% 31.99% 12.46% 27.51% 27.40% 36.00% 31.19% 16.23% 29.73% PAT 21.61 -16.13 -22.61 14.50 100.97 106.95 84.91 101.22 71.70 -42.72 133.76 PAT before Minority Interest 21.61 -16.13 -22.07 14.50 100.97 106.95 84.91 102.28 73.31 -53.47 137.74 Minority Interest 0.00 0.00 -0.54 0.00 0.00 0.00 0.00 -1.06 -1.61 10.75 -3.98 PAT Margin 0.93% -0.58% -0.76% 0.49% 3.38% 3.65% 2.83% 3.23% 2.70% -2.00% 6.26% PAT Growth 233.97% - - -85.64% -5.59% 25.96% -16.11% 41.17% - - EPS 9.16 -6.83 -9.58 6.14 42.78 45.32 35.98 42.89 30.38 -18.10 56.68

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 705.85 783.06 900.74 633.19 552.05 445.00 395.37 328.57 286.90 310.78 Share Capital 23.55 23.55 23.55 23.55 23.15 33.40 23.15 23.15 23.15 23.15 Total Reserves 682.30 759.51 877.18 609.64 528.90 411.60 372.22 305.43 263.75 287.64 Non-Current Liabilities 556.67 660.21 669.80 599.85 675.76 763.02 703.90 784.08 872.67 658.85 Secured Loans 343.24 572.62 570.90 496.94 563.93 669.18 605.94 711.42 815.18 592.21 Unsecured Loans 141.00 0.00 0.00 0.00 0.00 0.00 0.36 1.23 1.70 2.11 Long Term Provisions 0.00 0.00 0.00 5.82 5.54 3.87 17.89 17.26 14.16 14.52 Current Liabilities 941.70 1,123.20 1,171.32 1,260.67 1,084.07 904.98 755.39 737.81 573.65 691.53 Trade Payables 109.37 103.21 76.31 80.16 50.09 88.24 36.34 41.16 30.01 64.78 Other Current Liabilities 238.87 322.67 242.67 350.57 306.45 265.15 224.28 201.20 165.95 173.52 Short Term Borrowings 567.93 664.80 820.17 723.34 625.51 447.35 458.97 466.63 376.09 437.98 Short Term Provisions 25.53 32.52 32.17 106.60 102.02 104.23 35.80 28.82 1.59 15.25 Total Liabilities 2,204.22 2,566.47 2,741.86 2,493.71 2,311.88 2,113.00 1,854.66 1,850.46 1,733.22 1,661.16 Net Block 1,012.19 1,132.00 1,089.50 1,165.89 1,100.09 1,034.50 932.72 965.81 779.91 802.02 Gross Block 1,487.94 1,498.22 1,477.56 1,447.37 1,249.90 2,244.04 1,879.87 1,808.64 1,575.49 1,518.87 Accumulated Depreciation 475.76 366.23 388.06 281.48 138.05 1,209.54 947.15 842.84 795.58 716.85 Non Current Assets 1,128.34 1,433.05 1,564.49 1,318.93 1,274.64 1,287.82 1,114.53 1,112.82 1,134.40 911.89 Capital Work in Progress 7.21 4.63 39.41 14.87 36.56 126.25 13.99 11.15 250.93 5.42 Non Current Investment 74.84 277.58 392.74 119.71 107.80 90.67 127.36 110.67 60.27 60.15 Long Term Loans & Adv. 23.51 14.88 36.19 17.98 30.18 29.27 39.34 24.08 42.41 41.95 Other Non Current Assets 10.60 3.96 6.65 0.47 0.02 7.13 1.12 1.12 0.87 2.35 Current Assets 1,075.88 1,133.41 1,177.37 1,174.78 1,037.24 825.17 740.13 737.64 598.81 749.28 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 506.71 432.06 527.77 541.22 426.66 398.64 376.25 399.71 325.55 433.01 Sundry Debtors 341.72 452.64 438.67 379.81 370.80 196.96 236.86 216.07 184.41 203.90 Cash & Bank 6.77 14.14 13.31 7.96 3.96 4.57 1.53 1.91 1.87 6.28 Other Current Assets 220.68 161.69 121.14 95.31 235.81 225.00 125.48 119.94 86.98 106.09 Short Term Loans & Adv. 59.52 72.88 76.48 150.49 214.47 133.59 35.75 28.36 28.47 27.79 Net Current Assets 134.18 10.21 6.05 -85.89 -46.83 -79.81 -15.26 -0.17 25.17 57.74 Total Assets 2,204.22 2,566.46 2,741.86 2,493.71 2,311.88 2,112.99 1,854.66 1,850.46 1,733.21 1,661.17

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 737.35 850.67 982.39 708.34 624.09 445.85 364.28 294.45 248.94 293.76 Share Capital 23.55 23.55 23.55 23.55 23.15 33.40 23.15 23.15 23.15 23.15 Total Reserves 713.80 827.12 958.84 684.78 600.94 412.45 341.13 271.30 225.79 270.61 Non-Current Liabilities 556.67 659.70 669.80 599.85 675.76 763.02 755.63 844.16 931.42 714.44 Secured Loans 343.24 572.62 570.90 496.94 563.93 669.18 654.35 767.72 870.74 647.15 Unsecured Loans 141.00 0.00 0.00 0.00 0.00 0.00 2.91 4.33 4.20 2.11 Long Term Provisions 0.00 0.03 0.00 5.82 5.54 3.87 18.67 17.94 14.86 15.17 Current Liabilities 941.70 1,122.69 1,171.32 1,260.67 1,084.07 904.98 819.41 776.36 607.35 746.01 Trade Payables 109.37 102.09 76.31 80.16 50.09 88.24 67.20 62.29 44.23 78.86 Other Current Liabilities 238.87 323.27 242.67 350.57 306.45 265.15 232.95 205.23 173.62 186.07 Short Term Borrowings 567.93 664.80 820.17 723.34 625.51 447.35 483.32 479.63 386.17 464.14 Short Term Provisions 25.53 32.53 32.17 106.60 102.02 104.23 35.95 29.21 3.33 16.94 Total Liabilities 2,235.72 2,641.06 2,823.51 2,568.86 2,383.92 2,113.85 1,948.66 1,923.26 1,787.65 1,764.90 Net Block 1,012.19 1,142.17 1,089.50 1,165.89 1,100.09 1,034.54 1,007.41 1,043.75 859.04 889.23 Gross Block 1,487.94 1,509.68 1,477.56 1,447.37 1,249.90 2,244.08 2,071.38 1,999.41 1,760.57 1,703.38 Accumulated Depreciation 475.76 367.51 388.06 281.48 138.05 1,209.54 1,063.97 955.65 901.53 814.15 Non Current Assets 1,159.84 1,498.21 1,646.14 1,394.07 1,346.67 1,288.67 1,138.13 1,142.67 1,163.89 946.78 Capital Work in Progress 7.21 4.63 39.41 14.87 36.56 126.25 13.99 11.94 250.99 5.42 Non Current Investment 106.34 332.80 474.40 194.85 179.84 91.48 70.92 55.30 20.73 18.06 Long Term Loans & Adv. 23.51 14.65 36.19 17.98 29.40 29.27 40.02 25.23 32.26 31.73 Other Non Current Assets 10.60 3.96 6.65 0.47 0.80 7.13 5.78 6.45 0.87 2.35 Current Assets 1,075.88 1,142.83 1,177.37 1,174.78 1,037.24 825.17 810.54 780.59 623.77 818.12 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 506.71 432.06 527.77 541.22 426.66 398.64 411.67 422.38 337.57 484.36 Sundry Debtors 341.72 453.11 438.67 379.81 370.80 196.96 255.80 226.06 190.38 212.23 Cash & Bank 6.77 14.49 13.31 7.96 3.96 4.57 4.05 3.60 3.56 8.37 Other Current Assets 220.68 168.59 121.14 95.31 235.81 225.00 139.02 128.55 92.25 113.17 Short Term Loans & Adv. 59.52 74.58 76.48 150.49 133.67 133.59 39.59 30.84 31.60 30.84 Net Current Assets 134.18 20.15 6.05 -85.89 -46.83 -79.81 -8.87 4.23 16.42 72.11 Total Assets 2,235.72 2,641.04 2,823.51 2,568.85 2,383.91 2,113.84 1,948.67 1,923.26 1,787.66 1,764.90

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 230.72 271.22 165.57 222.02 338.88 436.07 338.83 241.51 271.77 127.98 PBT -29.58 -32.79 21.32 115.35 147.53 116.97 156.33 101.43 -32.15 195.64 Adjustment 222.34 224.76 226.54 226.38 264.21 248.65 235.25 246.09 193.16 158.02 Changes in Working Capital 56.12 84.65 -77.19 -94.04 -43.79 94.96 -18.68 -85.75 110.76 -176.86 Cash after chg. in Working capital 248.89 276.63 170.67 247.69 367.95 460.57 372.91 261.77 271.77 176.80 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.17 -5.41 -5.11 -25.67 -29.07 -24.50 -34.08 -20.26 0.00 -34.40 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 -14.42 Cash From Investing Activity 150.64 -67.01 -60.72 -154.04 -123.55 -275.60 -92.52 -135.62 -313.49 -115.69 Net Fixed Assets 7.70 14.12 -54.73 -175.78 1,083.83 -476.43 -74.07 6.63 -302.13 -75.04 Net Investments 202.74 115.16 -273.03 -11.91 -17.13 36.69 -16.69 -50.40 -0.12 0.00 Others -59.80 -196.29 267.04 33.65 -1,190.25 164.14 -1.76 -91.85 -11.24 -40.65 Cash from Financing Activity -389.68 -204.63 -96.95 -67.93 -215.18 -161.18 -247.37 -105.84 37.30 -10.83 Net Cash Inflow / Outflow -8.32 -0.42 7.90 0.05 0.15 -0.71 -1.05 0.04 -4.42 1.46 Opening Cash & Equivalents 10.30 10.72 2.82 2.77 2.62 0.86 1.91 1.87 6.28 4.82 Closing Cash & Equivalent 1.99 10.30 10.72 2.82 2.77 2.72 0.86 1.91 1.87 6.28

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 230.72 262.89 165.57 222.02 338.88 437.50 348.35 230.07 307.42 156.68 PBT -26.87 -46.85 27.80 118.47 152.79 118.40 159.82 106.55 -63.83 195.99 Adjustment 219.64 239.84 220.06 223.26 258.95 248.65 255.23 264.54 215.23 187.90 Changes in Working Capital 56.12 76.26 -77.19 -94.04 -43.79 94.96 -32.62 -121.08 156.01 -192.81 Cash after chg. in Working capital 248.89 269.25 170.67 247.69 367.95 462.01 382.43 250.00 307.42 191.08 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.17 -6.37 -5.11 -25.67 -29.07 -24.50 -34.08 -19.93 0.00 -34.40 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 150.64 -58.62 -60.72 -154.04 -123.55 -277.04 -94.52 -125.44 -316.80 -115.53 Net Fixed Assets 7.70 14.12 -54.73 -175.78 1,083.83 -476.43 -74.07 6.63 -302.13 -75.04 Net Investments 202.74 115.16 -273.03 -11.91 -17.13 36.69 -16.69 -50.40 -0.12 0.00 Others -59.80 -187.90 267.04 33.65 -1,190.25 162.70 -3.76 -81.67 -14.55 -40.49 Cash from Financing Activity -389.68 -204.69 -96.95 -67.93 -215.18 -161.18 -253.38 -104.59 4.58 -39.79 Net Cash Inflow / Outflow -8.32 -0.42 7.90 0.05 0.15 -0.71 0.45 0.04 -4.80 1.36 Opening Cash & Equivalents 10.65 10.72 2.82 2.77 2.62 0.86 3.60 3.56 8.37 7.01 Closing Cash & Equivalent 1.99 10.65 10.72 2.82 2.77 2.72 4.05 3.60 3.56 8.37

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.) 299.71 332.50 382.47 268.86 238.48 187.81 170.80 141.94 123.94 134.26 ROA 0.95% -0.91% 0.55% 4.20% 4.83% 4.28% 5.33% 3.79% -1.28% 8.03% ROE 3.04% -2.88% 1.89% 17.04% 21.68% 20.46% 27.29% 22.05% -7.29% 45.58% ROCE 6.46% 3.74% 6.14% 11.16% 14.84% 14.48% 17.13% 13.83% 4.74% 19.13% Fixed Asset Turnover 1.86 1.99 2.01 2.22 1.69 1.46 1.56 1.46 1.29 1.32 Receivable days 52.32 54.94 50.75 45.72 35.19 26.27 28.66 29.58 35.43 33.60 Inventory Days 61.83 59.17 66.29 58.95 51.15 46.92 49.09 53.56 69.21 63.08 Payable days 14.67 11.73 10.27 8.65 9.69 8.26 5.67 5.76 8.96 9.76 Cash Conversion Cycle 99.48 102.39 106.78 96.02 76.64 64.92 72.09 77.38 95.68 86.91 Total Debt/Equity 1.64 1.84 1.69 2.31 2.53 2.90 3.07 3.99 4.51 3.67 Interest Cover 1.22 0.73 1.18 2.05 2.17 1.93 2.28 1.84 0.69 3.30

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 313.09 361.21 417.14 300.77 269.60 188.18 157.36 127.20 107.54 126.90 ROA -0.66% -0.81% 0.54% 4.08% 4.76% 4.18% 5.28% 3.95% -3.01% 8.40% ROE -2.03% -2.41% 1.72% 15.16% 20.18% 21.23% 31.05% 26.98% -19.70% 55.69% ROCE 4.45% 3.69% 5.93% 10.77% 14.55% 14.26% 17.74% 14.53% 3.38% 19.82% Fixed Asset Turnover 1.85 1.98 2.01 2.22 1.69 1.40 1.55 1.42 1.24 1.29 Receivable days 52.35 54.95 50.75 45.72 35.19 27.41 27.96 28.42 34.14 31.80 Inventory Days 61.83 59.14 66.29 58.95 51.15 49.06 48.40 51.87 69.70 64.56 Payable days 14.59 11.65 10.27 8.65 9.69 10.31 8.39 7.98 10.73 10.92 Cash Conversion Cycle 99.59 102.43 106.78 96.02 76.64 66.16 67.97 72.31 93.11 85.44 Total Debt/Equity 1.57 1.69 1.55 2.07 2.24 2.90 3.56 4.71 5.48 4.18 Interest Cover 0.86 0.74 1.18 2.05 2.17 1.93 2.17 1.80 0.45 3.22

Top Investors:

fiinquest securities private limited- propreietary account

ruchit bharat patel

chowdry associates

hardik b. patel

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