Nifty

:

15699.25

Sensex

:

52727.98

142.60 (0.92%)
462.26 (0.88%)

Login

Nifty
Sensex

:
:

15699.25
52727.98

142.60 (0.92%)
462.26 (0.88%)

Tilaknagar Industries Ltd.

Breweries & Distilleries

Rating :

54/99

BSE: 507205 | NSE: TI

Watchlist

NSE BSE

68.25

24-Jun-2022

Day's Open
Day's High
Day's Low
Previous Close

69.45
69.45
67.85
68.05

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

44604
30.58
102.90
35.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,088.94
23.92
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,621.27
0.15%
9.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.09
1.28
-6.03

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-9.50
-
-0.74

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-32.77
-37.79

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-1.88
-4.23
-6.18

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.38
26.73
6.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 520.91 441.79 17.91% 501.67 431.27 16.32% 445.35 359.88 23.75% 324.14 185.43 74.80%
Expenses 500.37 436.36 14.67% 471.42 407.60 15.66% 417.73 337.94 23.61% 298.13 180.59 65.09%
EBITDA 20.54 5.43 278.27% 30.24 23.66 27.81% 27.61 21.94 25.84% 26.01 4.83 438.51%
EBIDTM 3.94% 1.23% 6.03% 5.49% 6.20% 6.10% 8.02% 2.61%
Other Income 7.97 7.44 7.12% 0.17 0.99 -82.83% 1.29 3.00 -57.00% 0.17 0.27 -37.04%
Interest 14.39 17.80 -19.16% 14.34 15.87 -9.64% 14.79 15.52 -4.70% 14.23 16.21 -12.21%
Depreciation 7.70 7.73 -0.39% 7.82 7.91 -1.14% 7.85 7.91 -0.76% 7.80 7.87 -0.89%
PBT 6.42 -12.67 - 8.25 0.88 837.50% 6.26 1.51 314.57% 4.15 -18.98 -
Tax 0.00 -0.47 - -0.48 0.00 - -3.52 0.00 - 0.00 0.01 -100.00%
PAT 6.42 -12.20 - 8.73 0.88 892.05% 9.78 1.51 547.68% 4.15 -18.99 -
PATM 1.23% -2.76% 1.74% 0.20% 2.20% 0.42% 1.28% -10.24%
EPS 0.40 -0.77 - 0.55 0.06 816.67% 0.62 0.10 520.00% 0.26 -1.20 -

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 520.91 441.79 17.91% 501.67 431.27 16.32% 445.35 359.88 23.75% 324.14 185.43 74.80%
Expenses 495.12 431.55 14.73% 469.24 409.09 14.70% 414.81 340.67 21.76% 300.76 182.95 64.39%
EBITDA 25.79 10.24 151.86% 32.42 22.17 46.23% 30.54 19.21 58.98% 23.37 2.47 846.15%
EBIDTM 4.95% 2.32% 6.46% 5.14% 6.86% 5.34% 7.21% 1.33%
Other Income 7.83 7.34 6.68% 1.12 0.76 47.37% 1.33 3.01 -55.81% 0.20 0.31 -35.48%
Interest 15.50 18.71 -17.16% 15.53 18.48 -15.96% 15.83 16.54 -4.29% 15.01 17.24 -12.94%
Depreciation 8.08 8.11 -0.37% 8.22 8.34 -1.44% 8.25 8.37 -1.43% 8.19 8.31 -1.44%
PBT 23.25 -9.23 - 9.79 -3.89 - 7.79 -2.70 - 0.37 -22.77 -
Tax 0.00 -0.21 - -0.48 0.00 - -3.52 0.00 - 0.00 0.03 -100.00%
PAT 23.25 -9.02 - 10.27 -3.89 - 11.30 -2.70 - 0.37 -22.80 -
PATM 4.46% -2.04% 2.05% -0.90% 2.54% -0.75% 0.11% -12.30%
EPS 1.47 -0.72 - 0.66 -0.31 - 0.81 -0.22 - 0.03 -1.82 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 1,792.07 548.75 648.55 488.99 307.61 381.34 372.39 551.33 616.01 569.06 457.27 Net Sales Growth 26.35% -15.39% 32.63% 58.96% -19.33% 2.40% -32.46% -10.50% 8.25% 24.45% Cost Of Goods Sold 382.42 131.30 187.64 101.09 80.91 117.60 110.15 147.95 127.51 103.89 54.93 Gross Profit 1,409.65 417.44 460.91 387.90 226.70 263.75 262.24 403.38 488.50 465.17 402.33 GP Margin 78.66% 76.07% 71.07% 79.33% 73.70% 69.16% 70.42% 73.16% 79.30% 81.74% 87.99% Total Expenditure 1,687.65 492.89 657.34 436.73 370.62 471.26 484.99 467.03 474.25 421.87 325.29 Power & Fuel Cost - 3.34 3.45 6.08 3.21 4.24 4.85 4.35 4.33 4.09 3.76 % Of Sales - 0.61% 0.53% 1.24% 1.04% 1.11% 1.30% 0.79% 0.70% 0.72% 0.82% Employee Cost - 15.55 18.98 23.59 17.70 25.99 29.78 13.53 26.48 21.68 21.55 % Of Sales - 2.83% 2.93% 4.82% 5.75% 6.82% 8.00% 2.45% 4.30% 3.81% 4.71% Manufacturing Exp. - 205.05 216.00 169.09 77.27 148.76 132.63 175.81 203.77 188.74 165.27 % Of Sales - 37.37% 33.31% 34.58% 25.12% 39.01% 35.62% 31.89% 33.08% 33.17% 36.14% General & Admin Exp. - 27.44 36.00 30.08 32.88 26.37 31.01 42.32 46.16 41.25 34.86 % Of Sales - 5.00% 5.55% 6.15% 10.69% 6.92% 8.33% 7.68% 7.49% 7.25% 7.62% Selling & Distn. Exp. - 82.18 75.04 40.66 36.53 104.22 97.07 76.05 60.35 53.28 35.12 % Of Sales - 14.98% 11.57% 8.32% 11.88% 27.33% 26.07% 13.79% 9.80% 9.36% 7.68% Miscellaneous Exp. - 28.02 120.23 66.14 122.12 44.09 79.50 7.01 5.65 8.94 35.12 % Of Sales - 5.11% 18.54% 13.53% 39.70% 11.56% 21.35% 1.27% 0.92% 1.57% 2.14% EBITDA 104.40 55.86 -8.79 52.26 -63.01 -89.92 -112.60 84.30 141.76 147.19 131.98 EBITDA Margin 5.83% 10.18% -1.36% 10.69% -20.48% -23.58% -30.24% 15.29% 23.01% 25.87% 28.86% Other Income 9.60 11.70 18.65 2.04 31.68 3.94 0.90 1.98 3.89 2.30 1.46 Interest 57.75 65.40 125.08 168.19 133.70 153.18 119.61 82.37 53.05 55.13 54.16 Depreciation 31.17 31.41 31.19 34.99 35.60 36.25 36.60 27.10 23.42 22.39 21.22 PBT 25.08 -29.25 -146.41 -148.88 -200.64 -275.41 -267.92 -23.19 69.18 71.97 58.06 Tax -4.00 -0.46 0.85 0.00 -2.65 -7.30 -1.88 11.31 20.58 21.63 19.31 Tax Rate -15.95% 1.57% 0.28% 0.00% 1.32% 2.65% 0.70% -48.77% 29.75% 30.05% 33.26% PAT 29.08 -28.79 307.92 -148.88 -197.99 -268.11 -266.04 -34.50 48.59 50.34 38.75 PAT before Minority Interest 29.08 -28.79 307.92 -148.88 -197.99 -268.11 -266.04 -34.50 48.59 50.34 38.75 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 1.62% -5.25% 47.48% -30.45% -64.36% -70.31% -71.44% -6.26% 7.89% 8.85% 8.47% PAT Growth 200.97% - - - - - - - -3.48% 29.91% EPS 1.83 -1.82 19.41 -9.39 -12.48 -16.90 -16.77 -2.18 3.06 3.17 2.44

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 1,792.07 548.75 652.83 661.33 577.76 515.03 457.78 748.23 824.17 752.42 553.89 Net Sales Growth 26.35% -15.94% -1.29% 14.46% 12.18% 12.51% -38.82% -9.21% 9.54% 35.84% Cost Of Goods Sold 382.42 131.30 190.31 141.49 141.98 165.79 142.03 198.05 181.52 155.29 84.45 Gross Profit 1,409.65 417.44 462.52 519.84 435.78 349.24 315.75 550.18 642.65 597.14 469.44 GP Margin 78.66% 76.07% 70.85% 78.61% 75.43% 67.81% 68.97% 73.53% 77.98% 79.36% 84.75% Total Expenditure 1,679.93 494.66 704.77 605.20 574.89 611.53 580.36 653.29 654.32 581.82 407.07 Power & Fuel Cost - 3.63 3.79 6.53 3.60 4.68 5.42 4.93 4.87 4.60 4.21 % Of Sales - 0.66% 0.58% 0.99% 0.62% 0.91% 1.18% 0.66% 0.59% 0.61% 0.76% Employee Cost - 25.16 29.60 33.28 22.01 28.28 32.00 16.02 28.72 23.83 23.55 % Of Sales - 4.58% 4.53% 5.03% 3.81% 5.49% 6.99% 2.14% 3.48% 3.17% 4.25% Manufacturing Exp. - 201.58 212.44 242.74 189.30 216.73 165.84 242.95 274.40 243.11 185.22 % Of Sales - 36.73% 32.54% 36.70% 32.76% 42.08% 36.23% 32.47% 33.29% 32.31% 33.44% General & Admin Exp. - 29.53 38.50 40.12 46.92 32.41 36.65 73.98 69.79 66.82 52.39 % Of Sales - 5.38% 5.90% 6.07% 8.12% 6.29% 8.01% 9.89% 8.47% 8.88% 9.46% Selling & Distn. Exp. - 82.18 75.09 64.57 96.67 110.56 111.00 107.88 85.20 69.19 44.86 % Of Sales - 14.98% 11.50% 9.76% 16.73% 21.47% 24.25% 14.42% 10.34% 9.20% 8.10% Miscellaneous Exp. - 21.27 155.04 76.47 74.40 53.09 87.42 9.49 9.81 18.98 44.86 % Of Sales - 3.88% 23.75% 11.56% 12.88% 10.31% 19.10% 1.27% 1.19% 2.52% 2.24% EBITDA 112.12 54.09 -51.94 56.13 2.87 -96.50 -122.58 94.94 169.85 170.60 146.82 EBITDA Margin 6.26% 9.86% -7.96% 8.49% 0.50% -18.74% -26.78% 12.69% 20.61% 22.67% 26.51% Other Income 10.48 11.42 29.94 5.21 33.53 4.03 3.27 2.37 4.29 2.16 1.66 Interest 61.87 70.97 128.93 184.21 151.94 157.24 125.03 97.45 64.12 63.55 56.22 Depreciation 32.74 33.12 32.98 36.75 37.31 38.14 38.55 27.68 25.48 24.18 22.26 PBT 41.20 -38.58 -183.91 -159.62 -152.85 -287.86 -282.89 -27.84 84.54 85.04 70.00 Tax -4.00 -0.18 1.54 -0.10 -1.72 -8.28 -1.14 12.32 26.29 24.44 22.83 Tax Rate -9.71% 0.47% 0.57% 0.06% 1.13% 2.88% 0.40% -44.25% 31.10% 28.74% 32.61% PAT 45.19 -38.40 269.73 -159.51 -151.13 -279.58 -281.74 -40.16 58.25 60.59 47.16 PAT before Minority Interest 45.19 -38.40 269.73 -159.51 -151.13 -279.58 -281.74 -40.16 58.25 60.60 47.17 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 -0.01 PAT Margin 2.52% -7.00% 41.32% -24.12% -26.16% -54.28% -61.54% -5.37% 7.07% 8.05% 8.51% PAT Growth 217.65% - - - - - - - -3.86% 28.48% EPS 2.85 -2.42 17.01 -10.06 -9.53 -17.63 -17.76 -2.53 3.67 3.82 2.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds -52.37 -23.75 -331.78 -185.33 12.05 236.75 507.49 542.06 500.13 454.21 Share Capital 125.43 125.13 125.13 124.76 124.76 124.76 124.76 123.77 121.88 120.00 Total Reserves -181.69 -153.91 -461.69 -313.62 -117.98 107.49 373.53 409.38 370.37 329.39 Non-Current Liabilities 674.19 740.83 101.38 18.40 52.56 339.53 339.34 313.36 254.11 131.28 Secured Loans 426.98 453.20 0.00 0.00 0.00 225.98 211.18 208.48 177.53 72.35 Unsecured Loans 31.97 36.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.93 3.09 2.84 2.66 2.77 2.73 2.16 1.27 0.84 0.82 Current Liabilities 332.95 293.74 1,384.30 1,169.89 1,179.84 846.42 749.38 672.57 511.74 458.71 Trade Payables 132.80 139.74 150.60 103.47 119.98 125.87 123.47 43.76 45.57 35.57 Other Current Liabilities 144.72 116.11 432.15 319.12 323.88 101.86 49.43 101.64 31.89 37.57 Short Term Borrowings 26.51 24.05 792.47 742.44 727.07 594.94 557.54 497.14 409.53 350.38 Short Term Provisions 28.93 13.84 9.08 4.86 8.92 23.75 18.93 30.02 24.75 35.19 Total Liabilities 954.77 1,010.82 1,153.90 1,002.96 1,244.45 1,422.70 1,596.21 1,527.99 1,265.98 1,044.20 Net Block 450.04 481.45 506.36 541.00 493.80 530.19 554.78 406.37 392.02 397.17 Gross Block 798.81 799.57 793.48 793.43 710.88 714.85 703.61 522.39 482.56 462.49 Accumulated Depreciation 348.77 318.12 287.12 252.42 217.07 184.49 148.66 115.85 90.37 65.15 Non Current Assets 597.11 627.75 694.62 729.43 573.37 654.82 709.09 689.05 544.10 457.58 Capital Work in Progress 0.00 0.00 15.11 14.96 14.96 15.35 15.35 127.02 40.76 6.86 Non Current Investment 47.64 47.64 47.64 47.64 42.33 42.34 45.52 45.52 45.77 44.09 Long Term Loans & Adv. 96.24 96.09 125.49 125.73 22.09 66.88 93.37 109.87 63.81 9.46 Other Non Current Assets 3.20 2.57 0.03 0.10 0.18 0.07 0.07 0.28 1.74 0.00 Current Assets 357.65 383.07 459.28 273.54 671.08 767.88 887.12 838.92 721.88 586.61 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.97 0.00 0.00 0.25 Inventories 71.40 59.42 75.51 50.32 70.38 83.62 99.64 104.87 106.62 108.14 Sundry Debtors 174.85 236.95 176.95 67.72 86.12 76.91 126.69 181.17 134.82 89.49 Cash & Bank 14.75 12.11 12.38 2.76 4.37 7.46 22.04 10.76 8.85 8.09 Other Current Assets 96.66 1.84 2.37 0.72 510.21 599.90 637.78 542.11 471.59 380.64 Short Term Loans & Adv. 94.89 72.75 192.08 152.02 510.21 599.85 637.78 542.09 471.58 380.59 Net Current Assets 24.70 89.33 -925.02 -896.36 -508.76 -78.53 137.74 166.36 210.13 127.90 Total Assets 954.76 1,010.82 1,153.90 1,002.97 1,244.45 1,422.70 1,596.21 1,527.97 1,265.98 1,044.19

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds -55.72 -17.37 -287.22 -130.04 20.44 255.77 542.22 582.87 531.28 475.11 Share Capital 125.43 125.13 125.13 124.76 124.76 124.76 124.76 123.77 121.88 120.00 Total Reserves -185.04 -147.53 -417.12 -258.33 -109.59 126.52 408.26 450.20 401.53 350.29 Non-Current Liabilities 675.58 742.16 145.27 111.37 52.99 342.77 342.54 333.31 290.26 175.65 Secured Loans 426.98 453.25 0.13 0.12 0.00 225.98 211.18 225.62 211.18 114.56 Unsecured Loans 31.97 36.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 4.33 4.38 3.87 3.19 3.20 2.98 2.38 1.43 0.84 0.82 Current Liabilities 391.65 355.27 1,422.68 1,302.77 1,276.92 929.46 831.60 748.42 597.77 508.75 Trade Payables 148.04 155.27 194.66 162.76 166.00 165.47 153.79 73.29 98.62 49.16 Other Current Liabilities 158.78 136.12 389.37 347.84 339.70 117.66 69.33 120.82 49.64 53.53 Short Term Borrowings 55.81 50.00 815.27 770.30 757.37 620.72 578.91 517.61 419.98 367.08 Short Term Provisions 29.02 13.89 23.37 21.87 13.85 25.61 29.57 36.71 29.54 38.98 Total Liabilities 1,011.51 1,080.06 1,280.73 1,284.10 1,350.35 1,528.00 1,716.36 1,664.60 1,419.32 1,159.51 Net Block 468.57 501.72 551.59 587.48 541.58 579.35 608.40 460.87 441.49 446.36 Gross Block 836.37 837.21 854.29 853.73 770.77 774.22 766.83 585.45 538.53 516.42 Accumulated Depreciation 367.80 335.49 302.70 266.25 229.19 194.71 158.26 124.41 96.88 69.89 Non Current Assets 672.39 706.81 798.56 836.14 689.46 773.74 832.58 812.19 661.30 552.75 Capital Work in Progress 100.10 100.36 114.28 113.25 124.13 124.41 123.13 233.75 145.42 93.97 Non Current Investment 0.04 0.04 0.04 0.04 0.04 0.04 1.73 1.73 1.73 0.04 Long Term Loans & Adv. 100.28 101.82 132.34 135.26 23.46 69.82 99.25 115.56 70.93 12.37 Other Non Current Assets 3.40 2.87 0.32 0.11 0.25 0.13 0.07 0.28 1.74 0.00 Current Assets 339.13 373.25 482.17 447.97 660.89 754.26 883.77 852.43 758.02 606.77 Current Investments 0.00 0.00 3.44 0.00 0.00 0.00 0.97 0.00 0.00 0.25 Inventories 72.08 60.10 97.80 79.98 88.22 101.68 126.19 132.56 133.15 130.29 Sundry Debtors 181.10 243.38 240.99 173.14 149.66 114.72 148.50 222.43 202.00 129.13 Cash & Bank 48.11 39.71 53.06 68.33 6.01 10.50 33.48 18.73 23.54 19.81 Other Current Assets 37.85 5.25 6.45 4.75 417.01 527.36 574.64 478.72 399.33 327.29 Short Term Loans & Adv. 32.59 24.82 80.43 121.76 412.52 527.30 574.53 478.63 399.30 327.16 Net Current Assets -52.53 17.98 -940.51 -854.80 -616.02 -175.20 52.18 104.00 160.25 98.02 Total Assets 1,011.52 1,080.06 1,280.73 1,284.11 1,350.35 1,528.00 1,716.35 1,664.62 1,419.32 1,159.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 71.55 207.62 13.49 201.70 26.86 19.03 177.80 37.91 14.85 55.91 PBT -29.25 308.77 -148.88 -200.64 -275.41 -267.92 -23.19 69.18 71.97 58.06 Adjustment 107.69 -200.14 263.81 255.44 224.63 224.45 110.22 78.69 81.56 77.54 Changes in Working Capital -8.27 100.60 -98.98 142.53 78.47 64.89 93.47 -143.64 -180.19 -68.11 Cash after chg. in Working capital 70.17 209.23 15.95 197.33 27.69 21.42 180.50 4.23 -26.66 67.49 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 1.38 -1.61 -2.46 4.37 -0.83 -2.39 -2.70 -10.07 -20.99 -11.58 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 43.75 62.50 0.00 Cash From Investing Activity -0.34 0.30 0.49 -25.42 -1.47 -8.62 -84.50 -109.29 -54.90 -63.53 Net Fixed Assets 0.76 9.02 -0.20 -82.55 4.36 -11.24 -69.55 -126.09 -53.97 -48.57 Net Investments 0.00 0.00 0.00 -5.31 0.01 4.15 -0.97 0.25 -1.43 -18.49 Others -1.10 -8.72 0.69 62.44 -5.84 -1.53 -13.98 16.55 0.50 3.53 Cash from Financing Activity -69.31 -207.90 -4.79 -178.04 -28.35 -23.15 -81.36 70.33 42.66 9.19 Net Cash Inflow / Outflow 1.89 0.02 9.19 -1.76 -2.95 -12.74 11.94 -1.05 2.61 1.56 Opening Cash & Equivalents 11.00 10.98 1.79 3.55 6.50 17.19 5.25 6.30 3.69 2.13 Closing Cash & Equivalent 12.89 11.00 10.98 1.79 3.55 4.45 17.19 5.25 6.30 3.69

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 85.47 190.79 65.41 174.75 25.92 13.41 213.09 55.99 60.66 79.11 PBT -38.58 271.27 -159.62 -152.85 -287.86 -282.89 -27.84 84.54 85.04 70.00 Adjustment 106.87 -172.71 284.94 222.96 234.99 234.83 125.53 91.39 91.66 80.46 Changes in Working Capital 14.29 93.92 -54.59 100.47 79.53 66.81 119.14 -151.15 -152.28 -56.55 Cash after chg. in Working capital 82.58 192.48 70.74 170.59 26.65 18.76 216.84 24.77 24.42 93.91 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 2.89 -1.69 -5.33 4.16 -0.73 -5.34 -3.75 -12.54 -26.26 -14.80 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 -0.32 4.64 -3.13 -7.83 -2.35 -3.44 -85.08 -122.51 -72.93 -128.60 Net Fixed Assets 0.76 9.02 -0.20 -82.55 4.36 -11.24 -69.55 -126.09 -53.97 -48.57 Net Investments 0.00 0.00 0.00 -5.31 0.01 4.15 -0.97 0.25 -1.43 -18.49 Others -1.08 -4.38 -2.93 80.03 -6.72 3.65 -14.56 3.33 -17.53 -61.54 Cash from Financing Activity -77.62 -208.26 -78.94 -104.96 -28.19 -27.06 -112.68 54.55 19.28 54.37 Net Cash Inflow / Outflow 7.53 -12.83 -16.67 61.96 -4.62 -17.09 15.34 -11.96 7.01 4.87 Opening Cash & Equivalents 37.34 50.17 66.84 4.87 9.50 23.81 8.47 20.43 13.42 8.02 Closing Cash & Equivalent 44.86 37.34 50.17 66.84 4.87 6.72 23.81 8.47 20.43 13.42

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) -4.48 -2.30 -26.90 -15.14 0.54 13.47 39.94 37.89 34.87 31.59 ROA -2.93% 28.45% -13.81% -17.62% -20.10% -17.62% -2.21% 3.48% 4.36% 3.96% ROE 0.00% 0.00% 0.00% 0.00% -306.79% -79.86% -7.13% 10.87% 12.52% 11.10% ROCE 7.24% 69.40% 2.50% -7.26% -11.88% -12.83% 4.64% 10.67% 13.60% 14.37% Fixed Asset Turnover 1.78 1.87 1.00 0.53 0.88 0.94 1.34 1.86 1.63 1.37 Receivable days 52.73 50.68 56.40 70.81 47.55 55.73 68.33 61.75 53.29 48.24 Inventory Days 16.75 16.52 29.00 55.56 44.91 50.17 45.39 41.33 51.03 51.40 Payable days 378.79 103.78 116.97 160.08 105.86 112.01 67.17 35.79 37.31 35.10 Cash Conversion Cycle -309.31 -36.58 -31.57 -33.71 -13.40 -6.11 46.54 67.30 67.01 64.54 Total Debt/Equity -9.62 -18.56 -3.19 -5.24 151.68 5.03 1.58 1.66 1.42 1.18 Interest Cover 0.55 3.47 0.11 -0.50 -0.80 -1.24 0.72 2.30 2.31 2.07

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) -4.75 -1.79 -23.33 -10.71 1.22 14.99 37.58 41.18 37.43 33.34 ROA -3.67% 22.85% -12.44% -11.47% -19.43% -17.37% -2.38% 3.78% 4.70% 4.45% ROE 0.00% 0.00% 0.00% 0.00% -276.55% -85.92% -8.21% 12.06% 14.16% 13.05% ROCE 5.97% 57.83% 2.85% -0.09% -12.04% -13.27% 5.25% 12.00% 14.48% 14.93% Fixed Asset Turnover 1.70 1.77 1.80 1.59 1.48 1.25 1.98 2.60 2.30 1.76 Receivable days 54.35 59.15 49.10 45.49 42.20 49.82 50.50 53.09 49.72 48.87 Inventory Days 16.92 19.28 21.08 23.70 30.31 43.13 35.23 33.24 39.56 45.81 Payable days 421.56 122.82 120.38 118.32 108.55 119.15 68.24 51.44 51.70 39.27 Cash Conversion Cycle -350.29 -44.39 -50.21 -49.12 -36.04 -26.20 17.49 34.88 37.59 55.42 Total Debt/Equity -9.74 -25.79 -3.80 -7.72 70.71 4.73 1.76 1.63 1.45 1.30 Interest Cover 0.46 3.10 0.13 -0.01 -0.83 -1.26 0.71 2.32 2.34 2.25

Top Investors:

barclays wealth trustees india pvt ltd

edelweiss asset reconstruction company limited

edelweiss asset reconstruction company limited

edelweiss asset reconstruction company limited

amit roy sharma

anandkumar ramesh gupta

dhruva shumsher rana

Annual Reports:

News Update:

Tilaknagar Industries unveils India’s first premium flavoured brandy
20th Jun 2022, 14:26 PM

The first-of-its-kind French Style Premium brandy has been launched in three flavours - Orange, Cherry and Peach, to begin with
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